2023年半年度报告
成為受人尊敬的﹑現代化﹑世界級資源公司
（於中華人民共和國註冊成立的股份有限公司）CMOC Group Limited洛陽欒川鉬業集團股份有限公司
股份代號: 603993.SH | 03993.HK
僅供識別
20236306
2023825
“”“”
TFMTenke Fungurume Mining S.A. (DRC)KFMCMOC KISANFU MINING SARLIXMIXM Holding S.A.Gécamines()La Générale des Carrières et des Mines S.A.
CMOC Limited
NPMNorthparkesParkes80%TFMTenke FungurumeKFMKisanfu
CMOC BrasilCatal?oChapad?oCMOC BrasilCMOC Brasil Minera??o Indústria e Participa??es Ltda
CMOC BrasilCatal?oBoa VistaAPT
CMOC Group LimitedCMOC
0379-68603993852-358986470379-686039930379-68658017852-358983590379-68658017603993@cmoc.comJojo.Ng@tmf-group.com603993@cmoc.com
471500 www.cmoc.com603993@cmoc.com
www.stcn.com www.zqrb.cn www.cs.com.cn www.cnstock.com www.sse.com.cn www.hkex.com.hk
A603993H03993
16(%)86,726,255,654.1991,766,808,748.95-5.49
703,144,213.694,147,930,309.56-83.05
219,977,157.833,466,057,986.65-93.65
8,761,937,139.748,501,505,218.153.06
(%)
52,780,210,829.2551,698,562,059.682.09180,520,702,436.56165,019,219,538.779.39
16(%)
0.033
0.193-82.99
0.033
0.193-82.99
0.010
0.162-93.83
(%)
1.32
9.418.09
(%)
0.41
7.867.45
8,074,329.9469,374,717.6612,061,379.591,078,532,351.36IXM
-13,547,195.26-556,443,567.61
IXM
-573
114,797,397.8287,562.00
483,167,055.86
2023200084120234026
“”“”“”
“”TFMKFM
“”
TFM1,500TFMKFM
KFM
30%20231
ESG
碳中和路线图和行动方案
短期目标
碳达峰
碳中和
中期目标长期目标
实现单位处理量碳排放强度
15%
2022202320242025202620272028202920302032203320342035203620372038203920402041204220432044204520462047204820492050预测排放量洛阳钼业路线图
500,0001,000,0001,500,0002,000,0002,500,0003,000,000
实现2045年较2030年碳排放峰值
67%实现2040年较2030年碳排放峰值
单位处理量碳排放强度38%60%
综合考虑前文所述的各种因素，我们最终选择的碳中和路线图为“高效节能+电动化替代+可再生能源+末端碳捕集”综合技术方案，其中电动化替代+可再生能源的最佳推广时间为2030年，并且采用逐年加速减排的策略实现碳中和。在2050年前，我们预计投入不少于15亿美元用于实施碳中和行动方案。
2050年完全实现碳中和
净 排放
实现单位处理量碳排放强度较2022年降低15%。 在2030年碳达峰。 集团下属各矿区进行碳中和路线图的宣贯，并制定各矿区的实施方案 在日常运营中逐步实施高效节能措施。
试点开展电动化替代和可再生能源项目。 矿区碳中和效果评估及管理优化。
洛阳钼业碳中和路线图
短期目标（2030年之前）及行动方案短期目标:
行动方案:
实现2040年较2030年碳排放峰值减排38%。 单位处理量碳排放强度下降60%。
在日常运营中继续推进实施高效节能措施。 全面推进开展电动化替代和可再生能源项目（光伏、水电、风电等）。 要求承包商进行零碳和低碳技术改进。
加大可再生能源基础设施投资力度，助力全社会绿色发展。 持续进行各矿区碳中和效果评估及管理优化。 跟踪碳中和技术发展，更新优化我们的技术方案。
中期目标（2030年~2040年）及行动方案
中期目标:
行动方案:
2045年较2030年碳排放峰值减排67%。 2050年争取实现碳中和。
在日常运营中继续推进实施高效节能措施。 持续推进开展电动化替代和可再生能源项目（光伏、水电、风电等）。 严格要求承包商进行零碳技术改进。
持续加大可再生能源基础设施投资力度，助力全社会绿色发展。 持续进行各矿区碳中和效果评估及管理优化。 跟踪碳中和技术发展，更新优化我们的技术方案。
长期目标（2040年~2050年）及行动方案
长期目标:
行动方案:
2020
“”“”“”“”5G5G
“5G”“”“5G”“”
“+”“+”IXMIXMIXM
20233
A48%
20232023
TFM29.00-33.00126,500TFM2.10-2.4010,154KFM7.00-9.0029,818KFM2.40-3.009,264
1.20-1.508,389
0.65-0.753,813
0.84-1.004,695
105.00-125.00547,864
NPM80%2.40-2.7012,564NPM80%2.50-2.709,550
570-6703,364,351
2 2023
(1)
TFMKFM25%
86%NPME26L1NNPM12%
8%(2)
2023418(Gécamines)TFM
“”“”TFM
(3)
““TFMKFMKFM2023TFM202397%46%2023TFM(4)
2023
(5)
IXMCEOIXM5
2023
(6) ESG
ESGESG2023
ESGHSEHSEESG“”“”2023“20302050”MSCI ESGESGAAAMSCI16%ESG
(7)“”“”
“5233”“”“”SAP
“”“”
TFMKFM
MSCI ESG RESEARCH LLC“MSCI”MSCIMSCICMOCMSCIMSCI“”MSCIMSCI
20232022
(%)╱4,089.672,616.0056.33╱
27.32
17.3857.19
╱1,824.621,765.263.36APT╱
17.87
17.581.65
47.5%60%APT GB-0
APT
╱╱╱╱
20222023202220232022202320222023
20232022
(%)╱8,702.879,760.74-10.84╱
15.36
36.73-58.18
╱
47.28
46.142.47
╱
578.60
1,066.44-45.74╱24,204.5628,744.93-15.80 LMEMB
Argus Media╱╱
2022202320222023
╱
202220232022
╱╱
2023
| 9,760.748,702.8736.7315.3646.1447.28 | 1,066.44578.6028,744.9324,204.56 |
20222023
(1)
2023LME8,702.87╱10.84%
(2)
2023MB15.36╱58.18%MB20233
(3)
202327.32╱
57.19%
17.7╱
25╱
(4)
APT2023APT17.87╱
1.65%
APT18.2╱APT
APT18╱APT(5)
202347.28╱
2.47%
(6)
2023MAP578.60╱
45.74%
(7)
(MHP)2023LME24,204.56╱15.80%LME
(1)
2023
(2)
(3)
(4)
(5)
(6)
(7)
MHP, NPI
FastmarketsMB
(%)86,726,255,654.1991,766,808,748.95-5.49
83,004,032,078.2680,301,263,497.683.37
58,006,794.6360,573,118.36-4.241,210,292,744.70827,426,087.6046.27
1,370,089,054.49729,521,587.5587.81107,688,998.44248,344,859.00-56.641,263,729,679.44-1,128,527,668.83211.9869,194,717.6630,493,714.00126.918,761,937,139.748,501,505,218.153.06-8,594,656,967.42-3,719,141,991.95-131.09211,127,744.34969,030,202.02-78.21
(%)(%)(%)(%)12,209,698,813.528,933,780,134.1626.83-29.407.00-24.8974,323,389,078.8373,886,500,704.190.590.012.89-2.78
98,910.1591,986.447.0014.8012.711.72
(%)(%)(%)(%)
4,430,591,850.012,897,274,312.1334.6126.4854.81-11.96
849,834,436.59665,805,791.0921.6532.7530.731.212,959,329,406.242,301,094,195.9422.24-17.4229.34-28.113,969,943,120.683,069,605,835.0022.68-58.50-26.73-33.5321,042,165,231.4020,688,563,615.471.684.465.91-1.3553,281,223,847.4353,197,937,088.720.16-1.641.76-3.33
98,910.1591,986.447.0014.8012.711.72
(%)(%)(%)(%)
4,430,591,850.012,897,274,312.1334.6126.4854.81-11.96849,834,436.59665,805,791.0921.6532.7530.731.212,959,329,406.242,301,094,195.9422.24-17.4229.34-28.113,969,943,120.683,069,605,835.0022.68-58.50-26.73-33.5328,026,512,385.5027,633,418,525.631.4049.5347.641.2646,296,876,693.3346,253,082,178.560.09-16.69-12.88-4.3798,910.1591,986.447.0014.8012.711.72
IXM
IXM
1.82%
╱
╱
(%)(%)(%)
8,3897,8351,2947.92-3.229.643,8133,5581,221-8.92-3.87-27.424,6954,6277391.477.46-20.66547,864569,30069,044-2.9615.07-64.07TFMKFM156,31893,212240,72924.67-19.22272.18TFMKFM 19,4181,66329,50785.55-84.70189.60NPM 80%12,56412,3671,33511.5540.04-49.06NPM 80%9,5508,82513.95 29.30
21,621,8021,490,926253,939-2.41-3.61-25.5431,954,2171,873,425462,27535.7224.29-2.891 IXM
TFMTFM20235
1.
(%)(%)(%)7,355,635,769.49
4.074,236,792,942.192.5773.61
3,289,278,169.35
1.821,944,853,567.321.1869.132,184,841,095.22
1.214,504,795,377.382.73-51.5025,567,713,962.98
14.1619,447,513,419.2911.7831.47
1,662,399,064.20
0.922,409,419,326.421.46-31.009,961,175,822.26
5.526,861,265,106.604.1645.18A+H4,510,445,099.25
2.506,905,036,819.394.18-34.68
2,371,667,424.71
1.31294,879,708.740.18704.28
202262.41%202363064.88%
2.
(1)
158,822,312 87.98%
(2)
TFM4,560,698479,583
3,053,097323,173IXM79,614,403306,491
30%3.
“1.”“2.”“5.”“8.”“9.”“10.”“22.”4.
(1)
2023630634.05
527.8020231-6
202363021,599,240,583A17,665,772,583H3,933,468,0002023630
23323435
(2)
(3)
(4)
34(5)
1.
(1).
TFM
25.1
97%
46%
4.7914.72
20╱
1.7╱
KFM
18.262.8311.27
1 TFM
2 KFM
TFM
KFM
(2).
╱
12,160,856.652,086,113.18-90,977,430.00–––156,096.8314,403,066.66
350,656,539.926,826,973.42––267,181,849.03––90,301,664.31
824,298,264.61-10,091,334.80–2,660,700.00––30,777,665.42847,645,295.232713,117,168.2224,889,431.02541,238,582.82–183,184,121.57–11,763,671.20566,586,148.8720,764,481.75198,354.37–––––20,962,836.12
100,000,000.003,242,265.61–1,200,000,000.00100,000,000.00––1,203,242,265.61
101,187,703.0534,065,788.14–122,258,000.0056,621,787.91––200,889,703.28156,332,956.79–––––5,645,746.17161,978,702.961,063,680,603.862,839,802.81––38,511,913.0813,439,075.633,157,865.261,031,166,358.851,071,213,564.323,143,598.82––––40,232,602.011,114,589,765.15
4,928.00––––––4,928.00
4,413,417,067.1767,200,992.57450,261,152.821,324,918,700.00645,499,671.5913,439,075.6391,733,646.895,251,770,735.04
IXM3 IXM
“2.”
“5.”
ONCROncorus8,016,360.00364,870.38133,247.0816,136.73514,254.19
DMDesktopMetal9,686,973.332,773,416.271,952,866.10139,960.104,866,242.47
836012.NQ100,000,000.009,022,570.00––9,022,570.00
0009179,714,945.4210,415,359.0997,195.40–10,512,554.49
003473A9,713,108.5310,349,122.66101,158.97–10,450,281.63
//137,131,387.28/32,925,338.402,284,467.55156,096.8335,365,902.78/
“13.”
IXM
IXMIXMIXM
“3.”“25.”
CMOC Mining Pty Limited╱80%870,131,179.00144,632,766.3797,886,934.035,489,655,687.633,064,100,911.15TF Holdings Limited╱80%4,560,698,004.331,132,434,781.33479,583,302.8377,180,585,474.6744,208,435,755.92CMOC Brasil╱100%3,053,097,177.20419,368,077.59323,173,050.4714,239,531,331.788,014,000,367.26IXM100%79,614,402,967.86381,191,080.12306,491,357.9933,341,210,874.907,155,387,646.53
20236305%
5 IXM B.V.
“”
20231.
TFM“”KFM
E22E31/E31N
2. 2.0IXM
“”IXM
2.0
3.
4. ESG
“”ESGHSE
ICMM2030
(1)
TFM3km
31,200KFM2“”442,730402,629
Boa Vista(DDH)202322,4333
4864
1,256
4313
20232(RC)2486,458
ALE6
2,0393691,135
889(MAGSUS)687247Chapad?oRC1132,22020908
Monjolos(MNJ-SV)345311220Iraí de Minas(IDM-SJB)33652
646,382
1,209787
525,0841,520885
27681,1541,342141,327885442
NPMNPMEL58017210,447ML1247E28Rocklands
TSF1EL5801E37ML1247E26L1NE22EL5800EL8377
(2)
TFMmofyakasakwatzorofgmemambkasah5mx
162,646116023002,958200
KFM
1.215
4400
(LO)202310
FagundesMetal Ar
25,65327,9084,007134
5,069500
18,0004,32075
2,5001801,200
NPME26L1N75%E26L1N32.6
E482023E26 SLC5&6202311E31/31NE22
2023
(3)
990.19
265.75
TFM709.96KFM84.58
170.80
253.36
NPM366.30
(4)
34,805.91239.39857.6911,653.07232.89619.66
TFM218.763.28104.44KFM52.670.000.00
17.071.633.22
6.721.410.58NPM17.213.222.88(5)
(%)(%)3,120,145.8792.5460.08
251,542.757.4623.153,371,688.62100.0056.58
2023
2023 55 ( www.sse.com.cn)
( www.hkex.com.hk)
2023
20222023 69
2023 610
13.51B(1)
1 2023428
2023692 2023692022
3 2023825
TFM
10/10/10/
/
2020202120214,851.3287A
2╱
4,851.3287202161720210.22%
9,702.657420226102021
2021<2021><2021
>20226102021202120229222021202369202120222021
2022
1.
2.
9,702.6574“”
1.009,702.6574
36,000,00037.10%16,026,57416.52%15,000,00015.46%15,000,00015.46%15,000,00015.46%97,026,574100.00%3.
2 A
3 4,851.3287
2,159,9240.22%
2/50%4.
30%
30%
40%4)
(1) 2021RMI
60%
(2) 20202021
12%
(1) 2022RMI
60%
(2) 20202022
12%
(1) 2023RMI
60%
(2) 20202023
12%1 IXMRMI
2 2
20222024
(1) 2022RMI
60%
(2) 20202022
12%
(1) 2023RMI
60%
(2) 20202023
12%
(1) 2024RMI
60%
(2) 20202024
12%5.
(22)01472
20212021
100%
110,800,00024,807,97234,500,00044,500,000
24,607,97220229202022922
24,607,97212,303,900
0.057%2022922
6 2022
2023692021202220212022
110,800,00024,807,97234,500,00044,500,00054,500,000
29,107,972
A
2023
(1)2023
2023
(2)2023
2023
2023
2023
(3)
(4)
12,600,000–5,400,000–––7,200,00025,609,301–2,403,986–––3,205,31525,250,000–2,250,000–––3,000,00025,250,000–2,250,000–––3,000,00027,500,000–2,250,000–––5,250,0002–36,209,301–14,553,986–––21,655,315–
(1) 2023112021521“4.
”2022610“4.
”
(2) 202363065.33
(3) 20236302021521“4.
”2022610“4.
”
(4) 202311202363062023630
6202363062023630
(i)(ii)20236306(iii)
2023630
202363014
2023
7,9901,954
1,29312,471
16%7.5%20231%
0.7%0.33%-1.43%
7%-12%
13%1%
37%
“”“”“”
“”
╱╱ESG
APP4,7931,343
21,454
TFM
TFM
TFMTFM
ISO14001/ISO45001ESG2023TFM34,500KFM7,8002023
26,124
1.
5.12mg/m?
(GB16297-1996)2
120mg/m?
0.770t
4.92mg/m?
0.390t
4.87mg/m?
0.927t
5.05mg/m?
0.749t
5.1mg/m?
0.384t
COD0
COD0mg/L
0mg/L0t
1#
6.3mg/m?
(GB16297-1996)2
120mg/m?
0.306t
2#
7.42mg/m?
0.641t
5.68mg/m?
2.165t
6.95mg/m?
0.613t
5.28mg/m?
0.467t
4.5mg/m?
0.193t
COD0
COD0mg/L
0mg/L0t
7.23mg/m?
(GB16297-1996)2
120mg/m?
1.00t
7.05mg/m?
1.16t
6.93mg/m?
1.04t
7.17mg/m?
0.44t
6.68mg/m?
1.22t
97.43mg/m?
0.24t
6.93mg/m?
0.89t
46.02mg/m?
0.29t
66.87mg/m?
0.16t
56.93mg/m?
0.15t
177.18mg/m?
0.15t
106.72mg/m?
0.15t
COD0
COD0mg/L
0mg/L0t
5.93mg/m?
(GB16297-1996)2
120mg/m?
0.31t
6.32mg/m?
0.19t
6.72mg/m?
0.04t
COD0
COD0mg/L
0mg/L0t
5.98mg/m?
(GB16297-1996)2
120mg/m?
0.4t
5.4mg/m?
0.365t
COD0
COD0mg/L
0mg/L0t
SO
NOX
0.970666666666667mg/m?
0.088614t
DB41/1066 – 2020
≤10mg/m?SO
≤50mg/m?NOX ≤100mg/m?SO
24.0531666666667mg/
m?2.19648tNOX
7.08983333333333mg/
m?0.642988t
7.45mg/m?
0.527184t
/0t
≤20mg/m
/0tDB41/1066 – 20202
≤0.7mg/m?
(GB28666-2012)6≤3mg/m?
SO
NOX
1.018mg/m?
0.260352t
DB41/1066 – 2020
SO
0.973333333333333mg/
m?0.261225t≤10mg/m?SO
≤50mg/m?NOX ≤100mg/m?NOX11.5208333333333mg/m?3.480947t<0.01mg/m?0t/0tDB41/1066 – 20202
≤0.7mg/m?
(GB28666-2012)6≤3mg/m?1#5.95mg/m?
0.152712t
2019[2019]11
≤10mg/m
/0t/0tDB41/1066 – 20202
≤0.7mg/m?
(GB28666-2012)6≤3mg/m?
2#
6.2mg/m?
0.149472t
2019[2019]11
≤10mg/m
/0t/0tDB41/1066 – 20202
≤0.7mg/m?
(GB28666-2012)6≤3mg/m?1#7.4mg/m?
0.325512t
2019[2019]11
≤10mg/m
/0t
0.00709mg/m?
0.000168912t
DB41/1066 – 20202
≤0.7mg/m?
(GB28666-2012)6≤3mg/m?
2#
7.2mg/m?
0.316656t
2019[2019]11
≤10mg/m
/0tND0tDB41/1066 – 20202
≤0.7mg/m?
(GB28666-2012)6≤3mg/m?
6.55mg/m?
0.1111632t
2019[2019]11
≤10mg/m
/0t
0.3
μg/m?0tDB41/1066 – 20202
≤0.7mg/m?
(GB28666-2012)6≤3mg/m?
5.85mg/m?
0.07468682t
2019[2019]11
≤10mg/m
/0t/0tDB41/1066 – 20202
≤0.7mg/m?
(GB28666-2012)6≤3mg/m?
8.45mg/m?
0.4724382t
2019[2019]11
≤10mg/m
/0t
0.00954mg/m?
0.0003273342t
DB41/1066 – 20202
≤0.7mg/m?
(GB28666-2012)6≤3mg/m?
56#
8.1mg/m?
0.0763368t
2019[2019]11
≤10mg/m
/0t
0.00838mg/m?
0.00004482t
DB41/1066 – 20202
≤0.7mg/m?
(GB28666-2012)6≤3mg/m?78#7.25mg/m?
0.268584t
2019[2019]11
≤10mg/m
/0t
5.9mg/m?
0.11985604t
2019[2019]11
≤10mg/m
/0t
DB41/1066 – 20202
≤0.7mg/m?
1.5mg/m?
0.0144144t
GB16297-1996≤100mg/Nm
0.82mg/m?
0.00809536t
(GB14554-93)≤1.5mg/m?<3mg/m?/
(GB16297-1996)NO
≤240mg/Nm?COD0
COD0mg/L
0mg/L0t
2.
“”“”
3.
4.
5.
“”
6.
7.
“”APT
1.
2023
“”
AA3B
“”“”“”
“”
201412014/1/23
201412014/1/23
201412014/1/23
201412014/1/23
201412014/1/23
201412014/1/232011A5%2011/1/302011A2011/5/182022930
2022/9/30
2022930
2022/9/30
202210312022/10/31
20081230“”
2,083
1.3
517.2313,517.2320191252019411(2018)03920
20201010(2019)856
2021521(2021)11452023621“”(2019)85620235
(%)
23,2890.03
288,0450.35
14,09019.35
5%
3990.0005
5%
7,8810.01333,704/
200,000.002022
2022 127
2026 1129
0.00
200,000.002022
2022 122
2027 121
0.00
160,000.002023
2023 331
2029 330
0.00
100,000.002023
2023 526
2026 529
0.00
100,000.002023
2023 529
2027 531
0.00
100,000.002023
2023 612
2027 67
0.00
1,702,398.482021
2021 930
2032 321
0.00
460,000.00(A)2,542,398.48
14,017,009.12(B)27,605,236.87(A+B)30,147,635.35
(%)57.12
(C)840,000.0070%(D)15,786,047.8650%(E)3,757,529.94
(C+D+E)19,543,577.79
CD70%
CD
90,000.002021/6/252024/6/246.23%7,181.85NEW CHINA CAPITAL MANAGEMENT
1,114,589.772017/9/8–
10,000.002022/1/282.50%
60,000.002019/1/232026/1/244.39%700,000.002023/5/262023/11/241.8%
2.71%
300,000.002023/5/262023/11/241.8%
2.71%
200,000.002023/5/252023/8/281.05%
2.77%
3.17%
50,000.002023/3/92023/9/253.80%2,524,589.777,181.85
311,746
(%)0533,322.0024.69000532,978.0424.680532,978.04HKSCC NOMINEES LIMITED69.30359,716.5816.6500
54,474.23102,764.444.7600
17,955.2450,509.922.3400
018,148.260.8400
1.0015,000.000.6900
07,773.450.36007,654.717,654.710.3500
1,725.513,984.000.1800
533,322.00
533,322.00532,978.04532,978.04HKSCC NOMINEES LIMITED359,716.58359,716.58
102,764.44102,764.44
50,509.9250,509.9218,148.2618,148.2615,000.0015,000.007,773.457,773.457,654.717,654.71
3,984.003,984.00
“”20211217202268A99,999,964104,930,443
204,930,407
H303,000,000HKSCC NOMINEES LIMITED5,333,220,00024.69%
204,930,407/
“”“”
2023630“”XV23
5%
“”5,329,780,425A30.17%5,329,780,425A30.17%“”5,030,220,000A28.47%303,000,000(L)H7.70%(L)“”
(1)
91,518,000(L)H2.33%(L)211,482,000(L)H5.37%(L)
(2)
5,030,220,000A28.47%303,000,000(L)H7.70%(L)BlackRock, Inc.
(3)
313,283,244(L)H7.96%(L)
(L)(1)
(2) 99%5,030,220,000A
303,000,000H
(3) BlackRock, Inc.313,283,244HTrident Merger,
LLC, BlackRock Investment Management, LLC, BlackRock Holdco 2, Inc., BlackRock Financial Management,Inc., BlackRock Holdco 4, LLC, BlackRock Holdco 6, LLC, BlackRock Delaware Holdings Inc., BlackRockInstitutional Trust Company, National Association, BlackRock Fund Advisors, BlackRock Capital Holdings,Inc., BlackRock Advisors, LLC, BlackRock International Holdings, Inc., BR Jersey International Holdings L.P.,BlackRock Lux Finco S.à r.l., BlackRock Japan Holdings GK, BlackRock Japan Co., Ltd., BlackRock Holdco3, LLC, BlackRock Canada Holdings LP, BlackRock Canada Holdings ULC, BlackRock Asset ManagementCanada Limited, BlackRock Australia Holdco Pty. Ltd., BlackRock Investment Management (Australia) Limited,BlackRock (Singapore) Holdco Pte. Ltd., BlackRock HK Holdco Limited, BlackRock Asset Management NorthAsia Limited, BlackRock Cayman 1 LP, BlackRock Cayman West Bay Finco Limited, BlackRock Cayman WestBay IV Limited, BlackRock Group Limited, BlackRock Finance Europe Limited, BlackRock (Netherlands) B.V.,BlackRock Advisors (UK) Limited, BlackRock International Limited, BlackRock Group Limited-LuxembourgBranch, BlackRock Luxembourg Holdco S.à r.l., BlackRock Investment Management Ireland Holdings Limited,BlackRock Asset Management Ireland Limited, BLACKROCK (Luxembourg) S.A., BlackRock InvestmentManagement (UK) Limited, BlackRock Fund Managers Limited, BlackRock Life Limited, BlackRock (Singapore)Limited, BlackRock UK Holdco Limited, BlackRock Asset Management Schweiz AG, EG Holdings Blocker,LLC, Amethyst Intermediate, LLC, Aperio Holdings, LLCAperio Group, LLC
2023630
2023630A
(%)9,063,8870.04218,000,0000.083
9,087,6920.0421,063,5000.00537,215,0790.172
2021521
8,013,287A18,000,000A7,500,000A2022922
,2021
240.40A225A540A202369202120222021
202220212022
2023630H
(%)311,0000.0012023630
XVXV352
2023630
1.
(%)
2022
22Y11387322022/12/162022/12/162025/12/16
10.005.62
“22 Y1”
2.
1.
(%)
2020
MTN001
1020010862020/5/262020/5/282025/5/2810.004.20
2021
MTN001
1021013062021/7/142021/7/162024/7/161.503.90
(%)
2022
MTN001
1022802632022/2/142022/2/162025/2/1610.003.80
2.
20MTN001 2020528
21MTN001 2021716
22MTN001 2022216
(%)
1.62
1.71-5.26
1.02
1.07-4.67
(%)
64.88
62.413.96
1-6(%)219,977,157.833,466,057,986.65-93.65EBITDA
0.11
0.22-50.00EBITDA
1.63
6.48-74.85EBIT
8.30
14.21-41.59
EBITDA
2.67
8.16-67.28EBITDA(%)
100.00
100.000.00
(%)
100.00
100.000.00
2023630
202363020221231
35,276,195,724.9032,647,565,268.28
7,355,635,769.494,236,792,942.19
3,289,278,169.351,944,853,567.32
683,200,907.39800,256,289.83
302,721,868.87388,389,728.54
1,496,525,151.162,129,545,006.22
4,616,184,324.035,017,084,484.19205,395,241.70618,379,463.56
32,763,234,808.6532,254,722,426.64
471,641,718.601,757,787,239.02
2,184,841,095.224,504,795,377.38
88,439,459,537.6685,681,792,329.61
2,166,144,581.971,933,910,294.77
14,827,911.4814,827,558.48
3,311,968,949.403,554,476,351.83
29,473,297,553.8328,055,742,014.75
17,153,496,054.5213,659,085,249.76
350,082,155.79264,313,360.66
25,567,713,962.9819,447,513,419.29
7,360,430,074.487,001,735,495.28
438,831,780.91422,968,781.50
263,746,285.62217,666,607.09
1,483,140,141.961,111,487,581.86
4,497,563,445.963,653,700,493.89
92,081,242,898.9079,337,427,209.16
180,520,702,436.56165,019,219,538.77
202363020221231
23,998,217,253.2220,107,509,714.04
2,830,557,753.683,651,811,361.47
1,837,430,372.072,350,847,071.76
1,662,399,064.202,409,419,326.42
2,289,586,454.201,547,305,043.03
1,845,014,895.491,689,792,175.08
1,148,511,719.991,017,993,590.42
1,142,437,184.15804,749,758.78
9,961,175,822.266,861,265,106.60–234,561,190.61
1,848,113,706.4527,885,796.67
4,510,445,099.256,905,036,819.39
3,420,289,912.272,715,386,791.93
54,646,065,530.7850,061,116,758.92
23,485,335,583.1818,975,172,198.88
2,150,000,000.002,150,000,000.00
–230,168,848.27
259,367,609.75209,349,065.29
391,994,179.42356,539,615.25
3,359,067,942.263,167,361,155.32
42,228,011.3045,713,239.10
5,997,234,710.036,092,532,551.64
26,784,835,357.5521,693,849,406.96
62,470,063,393.4952,920,686,080.71117,116,128,924.27102,981,802,839.63
4,319,848,116.604,319,848,116.60
1,000,000,000.001,000,000,000.00
1,000,000,000.001,000,000,000.00
27,680,470,553.8927,681,918,087.25
1,266,543,810.151,325,021,131.22
2,371,667,424.71294,879,708.74
87,570,549.0422,655,587.06
1,684,388,527.691,684,388,527.69
16,902,809,467.4718,019,893,163.56
52,780,210,829.2551,698,562,059.68
10,624,362,683.0410,338,854,639.4663,404,573,512.2962,037,416,699.14180,520,702,436.56165,019,219,538.77
2023630
20236302022123114,947,680,866.048,958,241,995.55261,081,707.3765,004,265.31
1,170,660,665.85846,728,976.47
41,643,337.3723,568,174.5519,603,029.1448,180,221.62
4,944,048,763.066,523,434,232.49
356,242,937.55582,664,067.06
244,006,084.08244,006,084.08
192,432,192.60196,779,778.83241,614,583.491,485,000,000.00
22,358,413.7620,820,228.3321,841,123,558.6818,167,757,873.15
31,326,871,302.1431,383,435,254.25157,013,672.03441,617,664.082,367,242,550.382,314,140,257.30
143,446,363.59168,974,058.10
173,741,675.22248,332,438.02
131,011,817.5972,268,173.7996,394,285.1264,894,436.49303,048,269.7747,752,981.2034,698,769,935.8434,741,415,263.2356,539,893,494.5252,909,173,136.38
202363020221231
1,894,107,986.10997,000,000.00416,449,983.84676,512,725.59
251,488,860.77714,014,262.47239,232,517.16442,894,736.907,569,794.1146,694,091.3693,346,219.22104,910,055.17193,975,591.7584,739,146.596,456,484,850.393,589,599,404.72261,282,482.81998,200,000.00876,741,014.47474,168,460.6910,690,679,300.628,128,732,883.498,445,874,584.706,764,400,000.00
2,150,000,000.002,150,000,000.00–230,168,848.27106,626,033.0671,753,870.18
17,438,445.8017,631,238.7010,719,939,063.569,233,953,957.1521,410,618,364.1817,362,686,840.64
4,319,848,116.604,319,848,116.601,000,000,000.001,000,000,000.001,000,000,000.001,000,000,000.0027,799,514,868.2927,800,962,401.65
1,266,543,810.151,325,021,131.22
76,236,401.7921,113,064.91
1,684,388,527.691,684,388,527.69
1,515,831,026.122,045,195,316.11
35,129,275,130.3435,546,486,295.7456,539,893,494.5252,909,173,136.38
20231 – 6
2023202286,726,255,654.1991,766,808,748.95
86,726,255,654.1991,766,808,748.95
86,609,335,260.1783,050,643,333.25
83,004,032,078.2680,301,263,497.68
859,225,589.65883,514,183.06
58,006,794.6360,573,118.36
1,210,292,744.70827,426,087.60
107,688,998.44248,344,859.00
1,370,089,054.49729,521,587.55
2,089,782,557.881,036,938,162.44788,230,430.05464,986,568.32
69,194,717.6630,493,714.00“-”
221,026,761.46345,040,340.20225,800,529.94251,555,691.22“-”
1,263,729,679.44-1,128,527,668.83“-”
-822,985.71-7,304,050.99“-”
-28,972,091.55-19,724,927.33“-”
8,146,048.1513,307,215.88“-”1,649,222,523.477,949,450,038.63
1,328,289.945,427,667.30
23,752,905.5143,156,688.14“-”1,626,797,907.907,911,721,017.79
1,011,601,350.123,093,652,219.99
20232022“-”615,196,557.784,818,068,797.801.“-”615,196,557.784,818,068,797.802.“-”––1.
“-”703,144,213.694,147,930,309.562.“-”-87,947,655.91670,138,488.24
2,448,349,722.414,900,540,403.432,076,787,715.974,460,029,495.651.2,076,787,715.974,460,029,495.65(1)212,415,906.922,756,144,219.88(2)1,864,371,809.051,703,885,275.77
371,562,006.44440,510,907.78
3,063,546,280.199,718,609,201.232,779,931,929.668,607,959,805.21283,614,350.531,110,649,396.02
0.033
0.193
0.033
0.193
20231 – 6
20232022
3,957,485,958.312,696,302,382.58
1,957,997,509.461,388,404,901.52300,486,361.52161,555,361.3896,823,136.82122,332,349.18
93,339,296.9393,203,919.4970,856,812.5441,630,128.38
309,053,247.09245,736,086.28
282,781,955.90256,226,294.164,554,278.038,053,827.97“-”
-52,060,586.511,612,971,243.61-52,060,586.51-33,698,442.67“-”4,227,332.5876,120,356.91“-”370,803.16-623,875.46“-”-3,632,456.77–“-”99,762,916.7346,897.49“-”1,491,205,128.262,585,744,173.1518,349,365.433,513,646.30
10,445,436.9310,173,350.00“-”1,499,109,056.762,579,084,469.45208,245,436.97126,667,913.77“-”1,290,863,619.792,452,416,555.68“-”1,290,863,619.792,452,416,555.681,290,863,619.792,452,416,555.68
20231 – 6
2023202286,523,407,057.1691,463,322,565.6565(1)3,242,010,375.94432,036,588.9889,765,417,433.1091,895,359,154.63
74,836,615,380.0075,553,535,402.691,987,756,668.841,766,636,277.82
3,688,491,967.845,619,877,900.9865(2)490,616,276.68453,804,354.9981,003,480,293.3683,393,853,936.488,761,937,139.748,501,505,218.1565(3)6,201,289,262.195,830,154,743.86323,909,260.51297,112,010.07
82,524,719.403,760,985.96–23,500,000.0065(4)245,421,139.50162,426,203.836,853,144,381.606,316,953,943.72
6,583,250,074.033,757,458,656.8665(5)8,453,106,688.565,809,214,944.5365(6)411,444,586.43469,422,334.28
15,447,801,349.0210,036,095,935.67-8,594,656,967.42-3,719,141,991.95
20232022
53,784,672,884.9859,286,010,814.4465(7)415,518,801.153,943,457,966.5054,200,191,686.1363,229,468,780.9450,768,150,069.5259,650,027,076.411,923,875,752.51875,837,947.1465(8)1,297,038,119.761,734,573,555.3753,989,063,941.7962,260,438,578.92
211,127,744.34969,030,202.02658,313,342.50772,934,787.331,036,721,259.166,524,328,215.55
29,045,548,650.9320,392,690,843.6966(2)30,082,269,910.0926,917,019,059.24
20231 – 6
202320221,098,239,761.801,608,010,109.76
6,506,738,796.674,499,060,969.497,604,978,558.476,107,071,079.25
527,425,683.13553,782,020.00276,790,280.12238,155,692.93842,956,254.64609,672,188.403,261,429,204.512,745,897,133.394,908,601,422.404,147,507,034.722,696,377,136.071,959,564,044.53
1,339,950,000.002,218,108,086.0254,115,242.1979,920,074.49
80,684,050.00–
–23,500,000.002,251,330,159.918,599,094,192.853,726,079,452.1010,920,622,353.36
164,817,076.2735,033,809.331,398,540,430.021,711,510,000.002,074,280,779.4410,872,014,307.623,637,638,285.7312,618,558,116.95
88,441,166.37-1,697,935,763.59
202320227,856,977,918.0312,096,494,444.4512,859,664,457.767,566,343,237.1020,716,642,375.7919,662,837,681.555,258,600,000.009,251,636,205.50257,895,938.58161,773,843.34
12,788,291,611.927,567,889,347.98
18,304,787,550.5016,981,299,396.822,411,854,825.292,681,538,284.73
-1,296,050.21-11,179,518.48
5,195,377,077.522,931,987,047.19
8,901,293,066.144,208,336,354.31
14,096,670,143.667,140,323,401.50
20231 – 6
2023
4,319,848,116.601,000,000,000.0027,681,918,087.251,325,021,131.22294,879,708.7422,655,587.061,684,388,527.6918,019,893,163.5651,698,562,059.6810,338,854,639.4662,037,416,699.144,319,848,116.601,000,000,000.0027,681,918,087.251,325,021,131.22294,879,708.7422,655,587.061,684,388,527.6918,019,893,163.5651,698,562,059.6810,338,854,639.4662,037,416,699.14
“”
––-1,447,533.36-58,477,321.072,076,787,715.9764,914,961.98–-1,117,083,696.091,081,648,769.57285,508,043.581,367,156,813.15––––2,076,787,715.97––703,144,213.692,779,931,929.66283,614,350.533,063,546,280.19––-1,447,533.36-58,477,321.07––––57,029,787.71–57,029,787.71
1.
––26,237,059.16–––––26,237,059.16–26,237,059.16
2.
––-27,684,592.52-58,477,321.07––––30,792,728.55–30,792,728.55–––––––-1,820,227,909.78-1,820,227,909.78–-1,820,227,909.78
1.
–––––––-1,820,227,909.78-1,820,227,909.78–-1,820,227,909.78–––––64,914,961.98––64,914,961.981,893,693.0566,808,655.03
1.
–––––99,506,098.40––99,506,098.402,176,429.46101,682,527.86
2.
–––––34,591,136.42––34,591,136.42282,736.4134,873,872.83
4,319,848,116.601,000,000,000.0027,680,470,553.891,266,543,810.152,371,667,424.7187,570,549.041,684,388,527.6916,902,809,467.4752,780,210,829.2510,624,362,683.0463,404,573,512.29
2022
4,319,848,116.6027,645,855,518.39876,357,019.96-6,406,227,030.65487,314.821,463,370,956.6513,698,308,770.4539,845,286,626.308,418,925,710.7748,264,212,337.074,319,848,116.6027,645,855,518.39876,357,019.96-6,406,227,030.65487,314.821,463,370,956.6513,698,308,770.4539,845,286,626.308,418,925,710.7748,264,212,337.07
“”
–8,817,545.00448,664,111.264,460,029,495.65614,462.96–2,623,585,709.526,644,383,101.871,110,879,805.717,755,262,907.58–––4,460,029,495.65––4,147,930,309.568,607,959,805.211,110,649,396.029,718,609,201.23–8,817,545.00448,664,111.26––––-439,846,566.26–-439,846,566.26
1. –22,447,195.19–––––22,447,195.19–22,447,195.192.
–-13,629,650.19-51,335,885.06––––37,706,234.87–37,706,234.87
3. ––499,999,996.32––––-499,999,996.32–-499,999,996.32
––––––-1,524,344,600.04-1,524,344,600.04–-1,524,344,600.04
1.
––––––-1,524,344,600.04-1,524,344,600.04–-1,524,344,600.04––––614,462.96––614,462.96230,409.69844,872.65
1. ––––64,856,517.89––64,856,517.89783,515.6465,640,033.53
2. ––––64,242,054.93––64,242,054.93553,105.9564,795,160.88
4,319,848,116.6027,654,673,063.391,325,021,131.22-1,946,197,535.001,101,777.781,463,370,956.6516,321,894,479.9746,489,669,728.179,529,805,516.4856,019,475,244.65
20231 – 6
2023
4,319,848,116.601,000,000,000.0027,800,962,401.651,325,021,131.2221,113,064.911,684,388,527.692,045,195,316.1135,546,486,295.744,319,848,116.601,000,000,000.0027,800,962,401.651,325,021,131.2221,113,064.911,684,388,527.692,045,195,316.1135,546,486,295.74
“”
––-1,447,533.36-58,477,321.0755,123,336.88–-529,364,289.99-417,211,165.40––––––1,290,863,619.791,290,863,619.79––-1,447,533.36-58,477,321.07–––57,029,787.71
1.
––26,237,059.16––––26,237,059.16
2.
––-27,684,592.52-58,477,321.07–––30,792,728.55––––––-1,820,227,909.78-1,820,227,909.78
1.
––––––-1,820,227,909.78-1,820,227,909.78––––55,123,336.88––55,123,336.88
1.
––––87,799,047.22––87,799,047.22
2.
––––32,675,710.34––32,675,710.34
4,319,848,116.601,000,000,000.0027,799,514,868.291,266,543,810.1576,236,401.791,684,388,527.691,515,831,026.1235,129,275,130.34
2022
4,319,848,116.6027,699,294,622.38876,357,019.96373,559.651,463,370,956.651,738,828,490.9634,345,358,726.284,319,848,116.6027,699,294,622.38876,357,019.96373,559.651,463,370,956.651,738,828,490.9634,345,358,726.28
“”
–8,817,545.00448,664,111.26-6,759.99–928,071,955.64488,218,629.39–––––2,452,416,555.682,452,416,555.68–8,817,545.00448,664,111.26–––-439,846,566.26
1. –22,447,195.19––––22,447,195.19
2. –-13,629,650.19-51,335,885.06–––37,706,234.87
3. ––499,999,996.32–––-499,999,996.32
–––––-1,524,344,600.04-1,524,344,600.04
1. –––––-1,524,344,600.04-1,524,344,600.04
–––-6,759.99––-6,759.99
1. –––58,021,480.47––58,021,480.47
2. –––58,028,240.46––58,028,240.46
4,319,848,116.6027,708,112,167.381,325,021,131.22366,799.661,463,370,956.652,666,900,446.6034,833,577,355.67
1.
“”“”“”20068252020930A
4.54.5A2020123148,513,287
0.2246%193,832,602.212021713
AA2021713A
A2021121699,999,9640.46%684,117,491.952022524A
57.25A202268104,930,4430.49%499,999,996.32
“”
2.
2023825
“”“”
1.
20142.
202363012
1.
202363020231-6
2.
111231
3.
4.
5.
5.1
5.2
“”
5.
5.2
6.
6.1
6.
6.1
“”“”
“”“”“”
(1)
(2)(3)(4)
7.
“
14.3.2.
”
8.
9.
9.1
(1)(2)(3)
“”
9.
9.2
“”
10.
“”
10.
10.1
???
10.
10.1
???
10.1.1
??
10.
10.1
10.1.2
10.1.3
10.2
10.
10.2
10.2.1
(1)
(2)(3)(4)
(5)(6)(7)(8)(9)
10.
10.2
10.2.1
(10)
(11)(12)
10.2.2
(1)(2)(3)(4)(5)(6)
10.
10.2
10.2.3
?? 10.4.1.2.1)
?
10.2.4
10.
10.3
(1)(2)
(3)
?
?
10.
10.4
10.4.1
10.4.1.1
???
(1)(2)(3)
10.
10.4
10.4.1
10.4.1.1
10.4.1.2
10.4.1.2.1
10.
10.4
10.4.2
10.4.3
10.5
(1)(2)(3)
10.
10.6
10.7
11.
10.1
10.210.3
12.
12.1
IXMIXM HoldingIXM
IXM
12.
12.2
12.3
12.4
12.5
13.
(1)(2)
13.
14.
14.1
14.2
“”“”“”
14.
14.3
14.3.1
14.3.2
14.4
15.
(1).
(2).
(%)(%)
8-450-52.1~12.5
8-1059.5~11.9
5519.08511.9
(%)(%)8-450~52.1~12.5
8-1059.5~11.9
15.
(2).
(%)(%)––20-500~51.9~5.0
5-200~54.8~20.0
(%)(%)
––
5-330~52.9~20.03-200~54.8~33.3
(%)(%)2054.83-5519.0~31.7 5519.0
15.
(3).
16.
17.
18.
18.1
19.
(1).
(%)
“
”
(2).
(1)(2)(3)(4)(5)
20.
21.
22.
23.(1)
23.(2)
???
(3)
(4)
24.
25.
25.1
25.2
25.3
26.
(1)(2)
27.
(1).
(1)
(2)
(3)
27.
(1).
(4)
(1)
(2)(3)
(1)(2)
(3)
28.
28.1
28.2
29.
29.1
29.2
29.
29.2
29.3
30.
30.
31.
32.
(1).
32.1
32.1.1
32.1.2
????
32.
32.1
32.1.2
32.1.3
32.1.4
32.
32.1
32.1.5
??
32.1.6
32.2
32.2.1
32.2.2
32.
32.2
32.2.2
32.2.2.1
33.
33.1
[2012]16
10003% 100011.5% 1100.5% 10500.2% 501000.1% 1000.05%20221362022121
“”“”
33.
33.1
“”“”
“”“”“”
“”“”“”
33.2
33.2.1
????
33.
33.2
33.2.1
33.2.2
???
34.
34.
34.
2018“”
IXM
1.
13%9%6%
7%5%1%
6.5%8%
3%2%
10%
4%
4%
(PIS&CONFINS)(ICMS)
9.25%
4%-25%
CMOC Kisanfu Mining S.A.R.L“KFM”TFM“”16%
0.2%
1.
25%2,000,0008.25%2,000,000
16.5%
16.5%
8.25%16.5%
CMOC Mining Pty Limited“CMOC Mining”CMOC Mining Services Pty. Limited“CMOC Mining Services”30%CMOC UK Limited“”19%CMOC Brasil Minera??o,Indústriae Participa??es Ltda.“”34%“BVI”TFMKFM30%
25%50%IXM13.99%
6.5%8%
3.5%10%
2.
90%
20231-690%
“”8%2020731202091
2.
202099
GR202041000074320237
15%15%
(2022)11
20211120251231“”9%
2,772,750.011,503,981.98
30,079,497,160.0829,044,044,668.955,193,925,814.813,602,016,617.35
35,276,195,724.9032,647,565,268.28
15,588,032,008.3419,377,543,546.96
47,967,795.85879,225,204.17803,000,000.0073.823,427,136,428.2436,596,312.7353,906,031.561,197,708,898.92737,000,000.0073.651,299,988,003.89313,413,609.33
5,997,248,044.204,105,796,953.55
1,203,242,265.61100,000,000.00
134,182,623.5610,231,506.89
20,962,836.1220,764,481.75
7,355,635,769.494,236,792,942.19
2023630265,762,286.421,920,345,129.252022367,659,035.482,560,598,118.50
647,745,535.64804,889,379.7060,721,202.4271,907,037.93
1,997,404,864.44535,447,878.8442,167,984.0337,497,782.49
541,238,582.82495,111,488.36
3,289,278,169.351,944,853,567.32
(1).
717,518,168.89
8,758,191.15
188,887.00
20,656,460.62
747,121,707.66
(2).
2023630
20221231
0.08%333,832,070.84277,577.13333,554,493.71
0.09%417,676,924.84390,328.82417,286,596.02
5.35%327,981,866.5617,531,083.33310,450,783.23
2.59%158,382,584.694,103,048.24154,279,536.45
9.36%22,258,092.292,082,255.1820,175,837.11
6.86%228,194,762.6015,664,851.04212,529,911.56
55.13%42,391,633.3623,371,840.0219,019,793.34
52.50%34,018,444.0217,858,198.2216,160,245.80
100.00%20,658,044.6120,658,044.61–
100.00%20,636,571.9020,636,571.90–
747,121,707.6663,920,800.27683,200,907.39
858,909,288.0558,652,998.22800,256,289.83
20231-62022
(3).
20231120231158,652,998.22
––83,220,546.30-82,397,560.59
4,444,816.34202363063,920,800.27
(4).
(%)
BC62,728,421.878.40665,304.21
B51,623,567.836.9159,470.35
BA42,406,025.695.681,074,738.32
BL34,199,555.114.5839,397.89
BM22,467,006.803.01569,403.82
213,424,577.3028.582,408,314.59
302,721,868.87388,389,728.54
302,721,868.87388,389,728.54
302,721,868.87388,389,728.54
2023630
(1)
202363020222,503,023,256.702,134,119,780.312,503,023,256.702,134,119,780.31
(2) 2023630216,046,363.522022255,797,055.59
(3) 2023630
(1).
(%)(%)
1,493,565,316.5099.802,111,763,603.3799.17
759,140.700.0515,643,210.420.73
1,955,729.920.131,894,588.390.09
244,964.040.02243,604.040.01
1,496,525,151.16100.002,129,545,006.22100.00
(2).
2023630
(%)BN289,032,000.0019.31BO120,092,354.508.02
BP104,652,930.136.99
BQ75,000,000.005.01
BR73,825,890.004.93
662,603,174.6344.26
205,395,241.70618,379,463.56
4,410,789,082.334,398,705,020.63
4,616,184,324.035,017,084,484.19
(1).
60,600,914.07503,666,797.68
6)111,406,608.9395,540,087.2933,387,718.7019,172,578.59
205,395,241.70618,379,463.56
(1).
346,214,409.39409,920,481.10
2,907,781,120.842,149,432,124.8336,909,554.7662,159,430.02
53,128,695.71107,227,531.808,635,838.9456,471,337.10
1,086,531,178.911,641,905,832.00
4,439,200,798.554,427,116,736.85
(2).
202363020221231
4,439,200,798.5528,411,716.224,410,789,082.334,427,116,736.8528,411,716.224,398,705,020.63
202363028,411,716.222022123128,411,716.22
(3).
28,411,716.22––––28,411,716.22
28,411,716.22––––28,411,716.22
(4).
(%)2,907,781,120.8465.50–
346,214,409.397.80–BK259,677,290.835.85–
BS100,037,600.002.25–BT26,660,900.000.60–
/3,640,371,321.06/
82.00–
202363020221231
27,898,758,441.1022,454,745,274.3212,224,906,442.0316,801,712,647.60
40,123,664,883.1339,256,457,921.92
20236301,660,607,713.58
11,999,219,216.7520221,911,370,964.5213,311,934,219.50202363060,896,800.0020228,669,184.00
(1).
5,144,529,989.0529,401,537.815,115,128,451.243,972,682,344.5525,158,733.083,947,523,611.47
4,148,463,739.101,639,217.534,146,824,521.573,862,193,117.311,089,446.583,861,103,670.739,285,005,234.571,783,359.899,283,221,874.686,279,844,864.631,699,897.966,278,144,966.67
2,116,682,575.46–2,116,682,575.461,458,624,346.26–1,458,624,346.26
20,694,681,538.1832,824,115.2320,661,857,422.9515,573,344,672.7527,948,077.6215,545,396,595.13
7,278,395,804.5241,494,786.377,236,901,018.156,928,568,085.3019,219,406.116,909,348,679.19
7,278,395,804.5241,494,786.377,236,901,018.156,928,568,085.3019,219,406.116,909,348,679.19
Northparkes
(2).
25,158,733.0852,420,969.261,003,182.9349,181,347.46–29,401,537.81
1,089,446.583,632,456.77–3,082,685.82–1,639,217.53
1,699,897.9683,461.93–––1,783,359.89
27,948,077.6256,136,887.961,003,182.9352,264,033.28–32,824,115.23
19,219,406.1122,000,548.04670,066.08395,233.86–41,494,786.3719,219,406.1122,000,548.04670,066.08395,233.86–41,494,786.37
(1).
202363020221231
12,101,377,385.7016,709,325,831.51123,529,056.3392,386,816.09
12,224,906,442.0316,801,712,647.60
(2).
20221231
2023
2,09292,386,816.092,948,367.5025,173,622.16944,864.023,965,114.60123,529,056.33
SNEL22)161,647,415.1883,843,527.02
22)22,542,636.5118,943,712.00
22)287,451,666.911,655,000,000.00
471,641,718.601,757,787,239.02
1,249,906,257.553,676,924,347.48
791,319,599.83635,235,903.95
67,671,201.78101,943,837.59
30,263,044.7066,739,930.1045,680,991.3623,951,358.26
2,184,841,095.224,504,795,377.38
2023630
IXM
“”
1498,114,521.25––-89,277,733.07–––––
408,836,788.18–
498,114,521.25––-89,277,733.07–––––
408,836,788.18–
“”268,919,332.33––37,043,615.19––-36,100,000.00––
69,862,947.52–
“”
3–––––––––
––
“”43,657,842.51––173,531.37–––––
3,831,373.88–
“”
515,570,169.76––-29,775.94–––––
15,540,393.82–
Walvis Bay Cargo Terminal Pty.Ltd“WalvisBay”
615,986,766.75––8,871,706.52––––-908,179.35
23,950,293.92–
“”71,324,676,890.53––269,676,920.98––––32,633,055.81
1,626,986,867.32–
“”81,629,784.44––-235,481.32–––––
1,394,303.12–
“”
95,118,190.80––36,887.53–––––
5,155,078.33–
ENERLOGSA10236,796.40–––––––8,880.80
245,677.20–
HongKong CBC InvestmentLimited“CBC”
11–––––––––
––
12–6,800,000.00–-459,141.32–––––
6,340,858.68–
13–4,000,000.00–––––––
4,000,000.00–
1,435,795,773.5210,800,000.00–315,078,263.01––-36,100,000.00–31,733,757.26
1,757,307,793.79–
1,933,910,294.7710,800,000.00–225,800,529.94––-36,100,000.00–31,733,757.26
2,166,144,581.97–
50%
“”90%10%
8%47%
2007200850%40%50%
40%
201647150850
2019101115030%2022
Walvis BayIXM Holding SA
201911Newstride Limited1,125.87
“”100%
21%2020725
30%
202082730%90
201983130%60202290
202171434%3.4
202232434%3,400
CBC
202341068034%
2023240020%
(1).
Z9,022,570.009,022,570.00AA5,795,576.245,795,576.24AB9,765.249,412.24
14,827,911.4814,827,558.48
2023112023630Z9,022,570.00––9,022,570.00
AA5,795,576.24––5,795,576.24AB9,412.24–353.009,765.24
14,827,558.48–353.0014,827,911.48
66,707,079.7290,956,196.16
90,301,664.31350,656,539.92AC
564,255,305.13599,927,415.40AD176,580,895.79176,580,895.79AE87,358,739.5884,200,874.32AF286,786,104.01273,807,564.20
1,114,589,765.151,071,213,564.32AI514,254.19364,870.38AJ156,172,927.92150,527,550.42AK560,859,191.22550,490,700.41AL202,971,418.35202,971,418.35AM4,866,242.472,773,416.27
5,361.565,345.89
3,311,968,949.403,554,476,351.83
5.00%5
20,000,000.00
6.2265%3
308,800.68
–230,168,848.27
–230,168,848.27
29,473,297,553.8328,055,742,014.75
29,473,297,553.8328,055,742,014.75
(1).
1. 20,946,128,448.1524,775,256,410.22106,577,858.02269,037,229.3646,096,999,945.75
2. 2,861,615,224.481,292,632,722.149,207,446.785,730,470.054,169,185,863.45
(1) 479,628,225.412,561,225.231,615,033.073,005,583.34486,810,067.05
(2) 1,864,756,774.19430,918,755.006,661,416.461,996,034.972,304,332,980.62(3)
-9,625,426.25–––-9,625,426.25(4)
526,855,651.13859,152,741.91930,997.25728,851.741,387,668,242.03
3. 1,067,759,998.61184,879,791.60741,793.013,954,536.231,257,336,119.45
(1) 102,402,796.16184,879,791.60741,793.013,954,536.23291,978,917.00
(2) 965,357,202.45–––965,357,202.45
4. 22,739,983,674.0225,883,009,340.76115,043,511.79270,813,163.1849,008,849,689.75
1. 7,671,721,791.3510,024,121,663.2351,689,382.21206,743,063.4217,954,275,900.21
2. 718,194,005.04973,452,706.697,649,120.9110,300,481.141,709,596,313.78
(1) 549,027,136.05636,652,640.187,319,630.509,973,777.341,202,973,184.07(2)
169,166,868.99336,800,066.51329,490.41326,703.80506,623,129.71
3. 57,978,223.77148,951,504.12414,251.063,901,140.01211,245,118.96
(1) 57,978,223.77148,951,504.12414,251.063,901,140.01211,245,118.96
(2) –––––
4. 8,331,937,572.6210,848,622,865.8058,924,252.06213,142,404.5519,452,627,095.03
1. 29,238,730.6556,054,142.51135,569.421,553,588.2186,982,030.79
2. –752,080.30–42,480.98794,561.28
(1) –––16,003.0816,003.08(2)
–752,080.30–26,477.90778,558.20
3. –4,851,551.18––4,851,551.18
(1) –4,851,551.18––4,851,551.18
4. 29,238,730.6551,954,671.63135,569.421,596,069.1982,925,040.89
1. 14,378,807,370.7514,982,431,803.3355,983,690.3156,074,689.4429,473,297,553.83
2. 13,245,167,926.1514,695,080,604.4854,752,906.3960,740,577.7328,055,742,014.75
(2).
20,726,847.396,740,927.055,188,187.125,109,089.225,018,845.994,664,457.254,210,701.163,127,397.5114,021,182.8068,807,635.49
17,153,496,054.5213,659,085,249.7617,153,496,054.5213,659,085,249.76
(1).
Northparkes E2629,468,131.08–29,468,131.089,103,413.56–9,103,413.56Northparkes E48–––439,485.83–439,485.83KFM4,048,059,677.74–4,048,059,677.744,623,510,854.58–4,623,510,854.58TFM Kwatebala KT2–––233,856.15–233,856.15TFM9,674,968,144.05–9,674,968,144.056,729,949,863.12–6,729,949,863.12TFM11,626,332.43–11,626,332.4345,026,815.75–45,026,815.75TFM36,780,077.60–36,780,077.6035,483,119.41–35,483,119.41TFM22,697,377.96–22,697,377.9621,459,439.11–21,459,439.11TFM–––9,855,557.13–9,855,557.13Copebras244,567,906.96–244,567,906.96205,947,223.16–205,947,223.16Copebras39,648,147.48–39,648,147.48164,876,321.25–164,876,321.25Niobras84,773,285.25–84,773,285.2568,925,660.89–68,925,660.89Niobras32,397,630.77–32,397,630.7760,574,358.68–60,574,358.68KFM846,205,860.01–846,205,860.01839,479,959.31–839,479,959.31Quicklime Plant5,420,781.29–5,420,781.294,687,184.85–4,687,184.85
1,001,144,917.50–1,001,144,917.50–––91,941,193.9731,615,388.1960,325,805.7895,099,450.6831,615,388.1963,484,062.49
65,133,091.24–65,133,091.2441,179,924.78–41,179,924.78TFM7,677,493.72–7,677,493.726,924,978.53–6,924,978.53942,601,393.66–942,601,393.66727,943,171.18–727,943,171.18
17,185,111,442.7131,615,388.1917,153,496,054.5213,690,700,637.9531,615,388.1913,659,085,249.76
(2).
(%)(%)
Northparkes E26 1,428,372,732.649,103,413.5620,335,041.95505,014.65–-534,690.22
29,468,131.08
64.93––
Northparkes E48 151,257,199.12439,485.8335,294.62501,839.07–-27,058.62
–
99.00––
KFM12,407,893,530.554,623,510,854.581,167,311,258.151,765,912,904.27172,372,470.86-195,522,940.14
4,048,059,677.74
45.32764,573,075.52123,927,554.225.00
TFM Kwatebala KT2 854,089,560.00233,856.15–238,241.42–-4,385.27
–
67.00––
TFM18,136,758,000.006,729,949,863.122,560,703,267.94––-384,315,012.99
9,674,968,144.05
60.07––
TFM123,385,593.0645,026,815.7510,613,749.6345,068,710.40–-1,054,477.45
11,626,332.43
99.00––
TFM170,547,197.4035,483,119.41–33,188.01–-1,330,146.20
36,780,077.60
44.65––
TFM103,011,004.8021,459,439.11425,296.79––-812,642.06
22,697,377.96
91.42––
TFM2,221,210,920.009,855,557.13–10,040,368.28–-184,811.15
–
98.00––
Copebras 1,402,097,171.67205,947,223.16126,540,764.4396,195,805.11–-8,275,724.48
244,567,906.96
56.14––
(%)(%)
Copebras331,982,987.90164,876,321.2519,032,046.20148,062,817.93–-3,802,597.96
39,648,147.48
82.32––
Niobras721,266,813.6768,925,660.8959,271,406.7446,126,987.01119,227.17-2,822,431.80
84,773,285.25
58.13––
Niobras154,015,408.2360,574,358.6829,968,268.5559,717,675.59148,768.46-1,721,447.59
32,397,630.77
99.00––
KFM935,722,457.44839,479,959.315,116,221.5029,426,656.46–-31,036,335.66
846,205,860.01
54.56230,525,441.0152,065,448.655.00
Quicklime Plant289,032,000.004,687,184.85547,726.59––-185,869.85
5,420,781.29
72.19––
1,060,000,000.00–1,001,144,917.50–––
1,001,144,917.50
94.45––
2,849,000,000.0063,484,062.49–––3,158,256.71
60,325,805.78
3.00––
348,730,000.0041,179,924.7823,953,166.46–––
65,133,091.24
18.87––
TFM482,625,633.606,924,978.53483,894.20––-268,620.99
7,677,493.72
3.10––
727,943,171.18518,167,612.15102,502,772.4265,525,444.41135,481,172.84
942,601,393.66
––
44,170,998,210.08 13,659,085,249.765,543,649,933.402,304,332,980.62238,165,910.90-493,259,762.88
17,153,496,054.52
/995,098,516.53175,993,002.87//
202363031,615,388.192022123131,615,388.19
(2).
1. 403,431,245.6281,674,404.391,401,358.74486,507,008.75
2. 21,273,920.10124,719,507.8752,556.48146,045,984.45
(1) 14,983,379.31120,144,472.06–135,127,851.37
(2) 6,290,540.794,575,035.8152,556.4810,918,133.08
3. 8,646,104.1537,541,077.90–46,187,182.05
(1) 8,646,104.1537,541,077.90–46,187,182.05
4. 416,059,061.57168,852,834.361,453,915.22586,365,811.15
1. 163,012,991.5557,779,297.801,401,358.74222,193,648.09
2. 32,838,743.9923,376,388.9252,556.4856,267,689.39
(1) 30,170,232.8321,513,004.70–51,683,237.53
(2) 2,668,511.161,863,384.2252,556.484,584,451.86
3. 4,636,604.2237,541,077.90–42,177,682.12
(1) 4,636,604.2237,541,077.90–42,177,682.12
4. 191,215,131.3243,614,608.821,453,915.22236,283,655.36
1. ––––2.
(1) ––––
(2) ––––3.
(1) ––––
4. ––––
1. 224,843,930.25125,238,225.54–350,082,155.79
2. 240,418,254.0723,895,106.59–264,313,360.66
(1).
1. 574,485,754.2728,674,459,687.64133,578,386.81285,548,600.00312,918,312.6829,980,990,741.40
2. –6,976,048,038.335,009,716.9510,709,200.0089,272,325.597,081,039,280.87
(1) –5,676,160,000.00––14,270,341.005,690,430,341.00
(2) –172,372,470.86––65,793,440.04238,165,910.90
(3) –1,127,515,567.475,009,716.9510,709,200.009,208,544.551,152,443,028.97
3. 186,077,429.08–––68,557,401.99254,634,831.07
(1) 186,077,429.08–––68,557,401.99254,634,831.07
4. 388,408,325.1935,650,507,725.97138,588,103.76296,257,800.00333,633,236.2836,807,395,191.20
1. 157,168,002.9610,087,447,028.0752,437,591.1565,041,625.87150,898,754.4610,512,993,002.51
2. 6,247,861.09699,467,592.7913,393,191.7712,314,577.7314,770,697.73746,193,921.11
(1) 6,247,861.09330,685,877.7711,220,049.729,696,773.2910,952,687.24368,803,249.11
(2) –368,781,715.022,173,142.052,617,804.443,818,010.49377,390,672.00
3. 37,741,462.92–––2,248,552.0839,990,015.00
(1) 37,741,462.92–––2,248,552.0839,990,015.00
4. 125,674,401.1310,786,914,620.8665,830,782.9277,356,203.60163,420,900.1111,219,196,908.62
1. –20,484,319.60–––20,484,319.602.
(1) ––––––
(2) ––––––3.
(1) ––––––
4. –20,484,319.60–––20,484,319.60
1. 262,733,924.0624,843,108,785.5172,757,320.84218,901,596.40170,212,336.1725,567,713,962.98
2. 417,317,751.3118,566,528,339.9781,140,795.66220,506,974.13162,019,558.2219,447,513,419.29
(1).
IXM
IXM
(1).
658,371,482.79–24,691,530.21–683,063,013.00
658,371,482.79–24,691,530.21–683,063,013.00
(2).
235,402,701.29–8,828,530.80–244,231,232.09
235,402,701.29–8,828,530.80–244,231,232.09
(3).
2023630
2023630850,671,685.12-183,672,068.99228,167,835.22438,831,780.91
510.56%
3.00%
2023630
51,902,257.72–4,238,439.5747,663,818.15
24,000,000.00–300,000.0023,700,000.00
–67,971,701.314,248,231.3363,723,469.98141,764,349.375,699,452.5518,804,804.43128,658,997.49
217,666,607.0973,671,153.8627,591,475.33263,746,285.62
2012121820131150
2000
(1).
472,937,601.26137,818,290.77475,152,868.03137,167,266.73
591,210,433.27142,488,456.43532,913,250.63137,817,596.30335,630,051.62100,689,015.50292,374,924.8387,712,477.454,065,099,001.611,051,867,417.565,425,551,350.11767,423,698.4640,788,011.288,453,158.2444,483,239.139,357,685.91130,509,875.4532,627,468.86261,531,958.8743,550,529.192,786,673,990.03684,321,087.272,593,955,675.86654,634,327.3924,650,562.594,001,503.1221,611,375.273,241,706.2945,603,227.9711,400,807.0079,675,908.8219,918,977.2016,265,164.724,691,687.9729,406,953.475,391,099.2199,102,267.4824,775,566.8794,703,755.9523,675,938.9960,474,540.7212,549,329.7263,631,587.4812,558,706.768,668,944,728.002,215,683,789.319,914,992,848.451,902,450,009.88
(2).
10,611,318,637.843,159,340,474.3710,602,549,111.503,158,968,672.94
569,509,624.5599,807,273.97738,772,989.32126,423,047.64
1,090,384,514.67370,199,524.341,490,152,821.68506,054,198.168,711,990,687.642,616,080,671.648,422,501,055.622,526,680,139.15385,842,513.2459,283,017.94794,645,829.00151,605,716.1093,628,056.9223,407,014.2394,703,755.9523,675,938.99
2,784,915,280.95389,888,139.332,684,245,476.72375,794,366.74
41,377,203.5711,772,241.5645,799,699.1314,292,899.94
24,288,966,519.386,729,778,357.3824,873,370,738.926,883,494,979.66
20231-6
201620162019
20162020
(3).
732,543,647.351,483,140,141.96790,962,428.021,111,487,581.86732,543,647.355,997,234,710.03790,962,428.026,092,532,551.64
(4).
59,803,691.4365,528,667.71196,504,772.02215,258,960.76256,308,463.45280,787,628.47
(5).
2023–17,664,151.79202416,618,443.3339,602,210.83202538,458,409.7161,388,666.96202661,389,809.2949,202,064.55202741,234,148.0747,401,866.63202838,803,961.62–196,504,772.02215,258,960.76
SNEL
1,730,735,996.40–1,730,735,996.401,325,169,661.53–1,325,169,661.53
TFM
479,519,016.00–479,519,016.00437,173,313.17–437,173,313.17
129,098,433.52–129,098,433.52109,317,920.49–109,317,920.49
–––63,000,000.00–63,000,000.00
139,436,999.13–139,436,999.13126,963,338.90–126,963,338.90
54,269,886.53–54,269,886.5337,993,936.27–37,993,936.27
50,434,218.88–50,434,218.8850,702,281.04–50,702,281.04
412,839,571.54–412,839,571.54397,916,144.92–397,916,144.92
1,448,929,837.30–1,448,929,837.302,155,000,000.00–2,155,000,000.00
244,867,713.77–244,867,713.77674,652,540.75–674,652,540.75279,073,491.49–279,073,491.4933,598,595.84–33,598,595.84
-471,641,718.60–-471,641,718.60-1,757,787,239.02–-1,757,787,239.02
4,497,563,445.96–4,497,563,445.963,653,700,493.89–3,653,700,493.89
2023630
SNEL6LIBOR3%
La Généraledes Carrièresetdes Mines“Gécamines”202363030,000,000.00216,774,000.0036,362,065.93262,745,016.001LIBOR6%Gécamines
38)
IXM20236306,979,741.8850,434,218.88
6.24%9
2023630675,000,000.00
(1).
17,601,001,171.2115,016,317,002.226,397,216,082.015,091,192,711.8223,998,217,253.2220,107,509,714.04 128
416,449,983.81676,512,725.59 2
2,414,107,769.872,975,298,635.882,830,557,753.683,651,811,361.47
920,514,578.861,588,876,522.42
213,396,429.2050,483,773.27
686,635,735.32642,398,639.69
16,883,628.6969,088,136.38
1,837,430,372.072,350,847,071.76
120,142,198.91718,126,071.131,542,256,865.291,691,293,255.291,662,399,064.202,409,419,326.42
(1).
1,088,152,880.741,017,848,408.19
1,201,433,573.46529,456,634.842,289,586,454.201,547,305,043.03
(2).
2,265,631,135.211,533,137,566.72
15,147,703.375,395,397.35
8,807,615.628,772,078.96
2,289,586,454.201,547,305,043.03
(1).
1,630,328,050.621,595,864,677.29
214,686,844.8793,927,497.791,845,014,895.491,689,792,175.08
1,623,323,630.097,004,420.53
2020710Triple Flag Precious Metals Corp.Triple Flag Mining FinanceBermuda Ltd.“Triple Flag”“”Triple Flag
5.5Triple Flag
10%
Triple FlagNorthparkes54%6327%Northparkes80%900
40%
40)
(1).
964,916,548.022,020,791,105.381,890,904,346.631,094,803,306.77
1,968,145.5453,235,154.9953,075,746.442,127,554.09
51,108,896.8614,232,723.2613,760,760.9951,580,859.13
1,017,993,590.422,088,258,983.631,957,740,854.061,148,511,719.99
(2).
906,254,375.651,799,722,695.491,740,602,018.80965,375,052.34
129,202.3114,110,768.5414,105,922.94134,047.91
46,083,820.77157,211,429.9091,281,237.48112,014,013.1939,400,164.7499,624,733.0739,605,217.8599,419,679.96 6,683,656.0357,586,696.8351,676,019.6312,594,333.23
675,811.6531,128,879.5331,107,506.83697,184.35
11,773,337.6418,617,331.9213,807,660.5816,583,008.98
964,916,548.022,020,791,105.381,890,904,346.631,094,803,306.77
(3).
11,913,952.7951,562,021.4351,402,552.762,073,421.46254,192.751,673,133.561,673,193.6854,132.631,968,145.5453,235,154.9953,075,746.442,127,554.09
20231-651,562,021.431,673,133.5620221-665,069,007.022,447,657.922023630
2,073,421.4654,132.63202212311,913,952.7954,192.75
113,692,286.57187,307,610.61
226,427,849.91195,288,763.9335,526,153.6136,839,940.082,914,791.002,477,948.55–15,946,427.37207,087,245.27190,253,786.21
149,491,599.10–5,354,668.832,361,974.44IXM198,991,915.6778,471,729.80116,836,270.1642,081,380.392,823,964.152,433,318.053,954,978.26120,508.40
79,335,461.6251,166,370.951,142,437,184.15804,749,758.78
–234,561,190.611,848,113,706.4527,885,796.678,113,062,115.816,598,818,119.32
9,961,175,822.266,861,265,106.60
–173,556,670.0135)–61,004,520.60–234,561,190.61
1,820,227,909.78–
6,623,109.246,623,109.24
15,943,017.8915,943,017.895,319,669.545,319,669.54
1,848,113,706.4527,885,796.67
(1).
4,647,344,179.463,559,787,516.21Gécamines135,255,092.5241,699,358.6668,470,760.8599,943,254.041,713,948,329.161,331,093,114.30211,876,892.24174,826,980.9819,993,107.7824,857,953.71Gécamines
36,129,000.0034,823,000.0039,210,628.8568,643,782.18
993,547,500.00957,632,500.00247,286,624.95305,510,659.248,113,062,115.816,598,818,119.32
GécaminesGécaminesTFM500TFM
2022721KFM Holding Limited
1.375957,632,500.00
32 1
1,826,188,631.536,818,773,757.29
23,576,712.39–
131,649,755.3386,263,062.10Gécamines2,529,030,000.00–
4,510,445,099.256,905,036,819.39
34353640
1,248,937,012.27622,176,261.93
2,171,352,900.002,093,210,530.00
3,420,289,912.272,715,386,791.93
20211230
2023630300,000,000.002,167,740,000.00
(1).
8,910,470,044.199,260,316,730.2316,401,054,170.5216,533,629,225.9432)-1,826,188,631.53-6,818,773,757.2923,485,335,583.1818,975,172,198.88
100%
(2).
202363020221231
7,654,990,613.8910,989,079,078.88
15,830,344,969.297,986,093,120.00
23,485,335,583.1818,975,172,198.8820236302.7000%7.5451%202212312.7000%
7.4073%)
2023630
2023630
(1).
2,173,576,712.392,150,000,000.00
32)-23,576,712.39–2,150,000,000.002,150,000,000.00
(2).
20MTN001
100.002020052851,000,000,000.001,000,000,000.00–3,912,328.76––1,000,000,000.00
21MTN001
100.00202107163150,000,000.00150,000,000.00–5,609,589.12––150,000,000.00
22MTN001
100.002022021631,000,000,000.001,000,000,000.00–14,054,794.51––1,000,000,000.00
///2,150,000,000.002,150,000,000.00–23,576,712.39––2,150,000,000.00
20205281,000,000,000.0020MTN001
4.20%5
2021716150,000,000.0021MTN001
3.90%3
20222161,000,000,000.0022MTN001
3.80%3
391,017,365.08295,612,127.39
32)131,649,755.3386,263,062.10
259,367,609.75209,349,065.29
(1)
63,240,210.5566,160,314.00
153,344,490.7197,296,099.8742,782,908.4945,892,651.42
259,367,609.75209,349,065.29
(1)
374,759,711.11340,701,027.05
14,958,760.4013,645,143.15
2,275,707.912,193,445.05391,994,179.42356,539,615.25
285,380,381.27255,094,416.78
3,073,687,560.992,912,266,738.54
3,359,067,942.263,167,361,155.32/
13,431,238.70–192,792.9013,238,445.80
26,852,000.40–3,502,434.9023,349,565.50
5,430,000.00210,000.00–5,640,000.00
45,713,239.10210,000.003,695,227.8042,228,011.30
26,852,000.40––3,502,434.90–23,349,565.50
13,431,238.70––192,792.90–13,238,445.805,430,000.00210,000.00–––5,640,000.00
45,713,239.10210,000.00–3,695,227.80–42,228,011.30
21,050,643,036.1313,689,283,467.92
5,089,420.7382,570,114.18
2,838,782,900.697,921,995,824.86Gécamines
2,890,320,000.00–26,784,835,357.5521,693,849,406.96
2018IXM5(Phantom Equity Retention Plan,“PERP”4(Phantom Equity Participant Plan,“PEPP”PERPPEPP2020202325%2029PERPIXM
IXMPEPPPERPPEPPIXM
20231-6PERPPEPP365,043.964,724,376.77
2020710Triple FlagTriple Flag5.5Triple Flag10%
20221298.3
8.3
GécaminesTFMGécamines
+4,319,848,116.60–––––4,319,848,116.60
(1)
202363020221231
1,000,000,000.001,000,000,000.00
20221210
27,602,242,178.4226,237,059.16–27,628,479,237.5879,675,908.8327,596,634.4055,281,226.9251,991,316.3127,681,918,087.2553,833,693.5655,281,226.9227,680,470,553.89
2023692021202220212022
514,533,98655,281,226.92
1,325,021,131.22–58,477,321.071,266,543,810.15
1,325,021,131.22–58,477,321.071,266,543,810.15
20212022
14,533,98658,477,321.07
-63,920,844.96––––––-63,920,844.9612,799,514.61––––––12,799,514.61 -76,720,359.57––––––-76,720,359.57
358,800,553.702,576,479,396.27121,924,886.20–6,204,787.662,076,787,715.97371,562,006.442,435,588,269.67
-377,015,009.73340,545,580.78121,924,886.20–6,204,787.66212,415,906.92–-164,599,102.81735,815,563.432,235,933,815.49–––1,864,371,809.05371,562,006.442,600,187,372.48
294,879,708.742,576,479,396.27121,924,886.20–6,204,787.662,076,787,715.97371,562,006.442,371,667,424.71
22,655,587.0699,506,098.4034,591,136.4287,570,549.04
22,655,587.0699,506,098.4034,591,136.4287,570,549.04
1,684,388,527.69––1,684,388,527.691,684,388,527.69––1,684,388,527.69
18,019,893,163.5613,698,308,770.45+––
18,019,893,163.5613,698,308,770.45703,144,213.696,066,946,564.19–221,017,571.04
1,820,227,909.781,524,344,600.0416,902,809,467.4718,019,893,163.56
(1).
86,533,186,802.5082,820,372,824.7991,606,370,830.5080,158,061,516.78
193,068,851.69183,659,253.47160,437,918.45143,201,980.9086,726,255,654.1983,004,032,078.2691,766,808,748.9580,301,263,497.68
(2).
4,430,591,850.012,897,274,312.133,503,009,757.081,871,512,023.30
2,959,329,406.242,301,094,195.943,583,578,140.381,779,168,396.963,969,943,120.683,069,605,835.009,567,204,934.904,189,234,918.75
849,834,436.59665,805,791.09640,161,963.36509,313,605.48
21,042,165,231.4020,688,563,615.4720,144,186,055.4619,533,402,572.8753,281,223,847.4353,197,937,088.7254,168,143,817.8852,275,348,388.6598,910.1591,986.4486,161.4481,610.77
86,533,186,802.5082,820,372,824.7991,606,370,830.5080,158,061,516.78
(3).
22,029,532.0614,304,077.4521,982,380.1913,772,727.77667,245,209.21777,284,761.39147,968,468.1978,152,616.45859,225,589.65883,514,183.06
23,294,933.518,786,332.201,058,414.84629,094.39
1,304,508.07602,881.21
22,875,518.1741,419,263.55
9,473,420.049,135,547.01
58,006,794.6360,573,118.36
698,564,094.18457,480,438.12
106,931,569.8592,266,460.9387,695,399.3889,896,023.18
49,253,395.9752,908,914.00267,848,294.32134,874,251.37
1,210,292,744.70827,426,087.60
107,688,998.44248,344,859.00
107,688,998.44248,344,859.00
44,930,224.5878,621,648.711,968,531,917.74897,613,350.29
60,463,960.5055,032,553.61
15,856,455.065,670,609.83
-788,230,430.05-464,986,568.326,799,761.8593,352,602.722,924,450.506,061,177.0758,812,714.3158,156,213.64
1,370,089,054.49729,521,587.55
192,792.90192,792.90
3,502,434.903,513,228.08
2,100,000.001,456,000.0046,483,591.9515,522,777.001,596,028.921,871,000.00–6,450,000.008,950,000.00–6,369,868.991,487,916.0269,194,717.6630,493,714.00
225,800,529.94251,555,691.22–57,727,685.28
13,439,075.6352,755,231.00
–451,007.15-18,212,844.11-17,449,274.45221,026,761.46345,040,340.20
1,049,586,506.81-901,742,181.64
148,688,069.45–
-2,030,080.10-3,091,325.27–6,264,332.01
25,173,622.16-213,624,192.126,202,736.98–36,108,824.14-16,334,301.81
1,263,729,679.44-1,128,527,668.83
–
487.12
-822,985.71-7,304,223.61–-314.50-822,985.71-7,304,050.99
-28,956,088.47-4,827,387.34-16,003.08-14,897,539.99
-28,972,091.55-19,724,927.33
8,146,048.1513,307,215.88
8,146,048.1513,307,215.88
180,000.00–180,000.001,148,289.945,427,667.301,148,289.94
1,328,289.945,427,667.301,328,289.94
180,000.00–
9,057,420.317,389,233.779,057,420.31
3,986,939.6129,289,246.383,986,939.6110,708,545.596,478,207.9910,708,545.5923,752,905.5143,156,688.1423,752,905.51
(1)
1,744,386,853.433,341,990,560.99-671,021,742.86-278,263,447.99
-61,763,760.4529,925,106.99
1,011,601,350.123,093,652,219.99
(2)
1,626,797,907.907,911,721,017.79
244,019,686.191,186,758,152.93
160,836,054.802,087,105,066.42
-61,763,760.4529,925,106.99-114,759,369.64-368,075,401.06783,841,436.94157,982,924.81-18,053,130.68273,125.25
1,147,616.4525,410,565.91-10,903,243.15-57,901,189.00
29,192,135.8060,529,705.16–6,179,170.13-1,381,487.20-34,998,518.41-574,588.94463,510.861,011,601,350.123,093,652,219.99
IXM
(1).
207,996.7213,567.00891,367,709.21222,295,022.15
32,546,537.758,857,742.10
1,631,896,000.00–685,992,132.26200,870,257.733,242,010,375.94432,036,588.98
(2).
264,668,692.85204,068,053.26
1,000,372.38114,784,209.04
18,898,345.357,385,354.04IXM–17,380,016.87
206,048,866.10110,186,721.78490,616,276.68453,804,354.99
(3).
5,869,948,800.085,828,881,655.44331,340,462.111,273,088.42
6,201,289,262.195,830,154,743.86
(4).
198,498,016.84147,307,666.38
46,923,122.6615,118,537.45
245,421,139.50162,426,203.83
(5).
8,153,376,832.965,602,946,774.17
2,660,700.00102,935,746.45286,269,155.60103,300,242.7110,800,000.0022,181.20
–10,000.008,453,106,688.565,809,214,944.53
(6).
349,557,037.55–12,492,947.76465,771,910.96
49,394,601.123,650,423.32
411,444,586.43469,422,334.28
(7).
415,518,801.15671,682,966.50
–3,271,775,000.00415,518,801.153,943,457,966.50
(8).
677,611,623.00785,261,400.00
2,226,035.738,980,008.82
552,898,110.9850,663,016.72
–499,999,996.32–296,405,350.53
64,302,350.0593,263,782.981,297,038,119.761,734,573,555.37
(1)
1.
615,196,557.784,818,068,797.8028,972,091.5519,724,927.33822,985.717,304,050.99
1,202,973,184.071,355,603,798.8451,683,237.53108,971,323.14368,803,249.11701,902,035.46
27,591,475.3318,580,398.72“-”-8,146,048.15-13,307,215.88“-”3,986,939.6129,289,246.38“-”-1,263,729,679.441,128,527,668.83“-”2,242,071,200.891,077,335,144.82“-”-221,026,761.46-345,040,340.20“-”-371,652,560.10-81,823,100.49“-”-95,297,841.6194,207,479.33“-”-894,358,378.86-575,121,989.69“-”6,481,054,069.83-3,056,110,056.10“-”511,537,044.402,413,013,958.99
81,456,373.55800,379,089.88
8,761,937,139.748,501,505,218.152.
––
––
––3.
30,082,269,910.0926,917,019,059.24
29,045,548,650.9320,392,690,843.69
––––
1,036,721,259.166,524,328,215.55
(2)
30,082,269,910.0929,045,548,650.93
2,772,750.011,503,981.98
30,079,497,160.0829,044,044,668.95
––
30,082,269,910.0929,045,548,650.93
––
(1).
268,641,663.437.22581,941,150,931.81 8,644,960.757.854767,903,625.25 3,264,020.310.92233,010,563.60 614,594,433.881.0000614,594,433.88 15,721,452.284.790775,316,846.15 446,742,636.901.4994669,835,853.64 94,164.419.1743863,888.83 1,321,725,118.380.00314,043,182.95 19,978,679.570.38467,684,724.21 139,168.785.3248741,050.66 2,583.991.96735,083.42 138,328.498.07531,117,047.41 80,682,566.000.0090726,311.91 4,603,881.510.42211,943,297.55 118,006.850.383445,239.36 329,431.511.9889655,217.62 3,976.100.27961,111.62 292,046,545.000.0005140,684.66
25,000,000.008.0753201,883,102.36 428,236,374.410.4221180,758,491.81 117,511,826.411.9889233,723,748.38
409,961.441.9889814,994.95720,000,000.001.0000720,000,000.00
(2).
CMOC MiningCMOC Mining ServicesTFMKFMPurveyors South Africa Mine Services CMOC“”IXM Holding SA
-7,733,538.7320221-691,850,802.72
49,902,849.3620221-6-39,331,731.52
2021
0.002022
1-621,310,221.25
0.002022
1-611,900,620.490.0020221-60.00
348,279,119.5120221-61,886,672,538.31
72,022,036.8420221-6-742,657,166.99
1125,543,472.09202212319,686,491.04
2023630
––541,238,582.8216,883,628.6925,543,472.09
2023214 1
(1).
(%)
“”
100–“”100–“”100–“”100–“”100–“”100–“”
65.1–
“”51–“”51–“”51–“”100–“” 100–“”
100–“”100–Upnorth Investment Limited“Upnorth”BVI–100CMOC Mining Pty Limited“CMOC Mining”–100CMOC Mining USA LTD“CMOC USA”–100CMOC DRC Limited“”–100CMOC UK Limited“”–100CMOC Luxembourg S.A.R.L“”–100CMOC Capital Limited“”–100CMOC Congo–100CMOC BHR Limited–100
“”–100
(1).
(%)
“”–100“”–100–100CMOC Metals Holding Limited–100Natural Resource Elite Investment Limited
“NREIL”
–100W-Source Holding Limited–100Ridgeway Commodities S.A.–100IXM Holding SA–100IXM B.V.–100
“”
–100CMOC Singapore Pte.Ltd.–100KFM Holding Limited.–75CMOC Mining Services Pty. Limited
“CMOC Mining Services”
–100Long March No.1 Investment Limited
“Long March”
BVI–100Bandra Investment Limited“Bandra”BVI–100CMOC Brasil Minera??o, IndústriaeParticipa??es Ltda.“”
–100“”–100–100Purveyors South Africa Mine Services CMOC
“”
–100CMOC International DRC Holdings Limited
“CIDHL”
–100BHR Newwood Investment ManagementLimited“BHR”
–100CMOC overseas recruitment Entity
“CMOCORE”
–100Kisanfu Africa Holding (Pty) Limited–100
(%)
Congo Construction Company SARL–100TF Holdings Limited“TFHL”–100“”–100–100–100Jenny East Holding Ltd.–75Kisanfu Holding Ltd.–75Tenke Fungurume Mining S.A.–80CMOC Kisanfu Mining SARL.–71.25CMOC Commodity–100
–100CMOC Alpha Limited–100CMOC Delta Limited–100Artemida Limited–100CMOC New Resources Limited–100CMOC Beta Limited–100CMOC ZIMBABWE (PRIVATE) LIMITED–100
–100
2023214
(2).
(%)TFM2097,450,007.89–7,248,541,864.59
(1).
(3).
TFM20,886,514,834.4351,440,185,665.2772,326,700,499.7014,769,717,958.7621,314,273,217.9736,083,991,176.7314,595,086,607.0539,969,642,272.0154,564,728,879.068,031,034,825.2312,079,376,443.9620,110,411,269.19
TFM4,560,698,004.33487,250,039.47487,250,039.47-1,813,137,085.669,915,840,422.153,202,019,268.413,202,019,268.413,504,810,707.89
(1).
(%)
(2).
430,396,207.60426,635,906.90
83,104,663.2819,768,940.391,625,961,674.961,975,383,423.54
2,056,357,882.562,402,019,330.44
750,809,158.51816,749,078.61475,874,591.29574,970,732.21
1,226,683,749.801,391,719,810.82
-6,584,977.53-20,015,218.41836,259,110.291,030,314,738.03418,129,555.14515,157,369.02
-9,292,766.96-17,042,847.77
-9,292,766.96-17,042,847.77408,836,788.18498,114,521.25
438,252,047.53381,146,549.51
20,219,697.6325,582,565.16
48,956,522.7537,558,747.20
-18,214,176.78-68,235,285.18––
––-18,214,176.78-68,235,285.18
––
90%10%
8%47%
(3).
160,811,901.234,229,137,269.58156,244,957.443,633,626,160.8352,338,618.289,674,195,654.3652,959,692.218,972,281,515.59
213,150,519.5113,903,332,923.94209,204,649.6512,605,907,676.42
46,154,131.251,465,192,567.9545,041,962.451,410,493,814.67
–7,136,133,299.52–6,779,824,226.65
46,154,131.258,601,325,867.4745,041,962.458,190,318,041.32
––––
166,996,388.265,302,007,056.47164,162,687.204,415,589,635.1066,798,555.301,590,602,116.9465,665,074.881,324,676,890.53
3,064,392.2236,384,750.383,254,257.45–3,064,392.2236,384,750.383,254,257.45–69,862,947.521,626,986,867.3268,919,332.331,324,676,890.53
170,061,559.743,668,061,927.35163,473,808.872,530,632,478.94-3,726.61214,246,509.14-13,410.0865,503,791.83
23,254,573.57–18,991,434.96–74,087,230.36763,362,028.7974,199,475.851,053,283,907.94––––
––––
74,087,230.36763,362,028.7974,199,475.851,053,283,907.94
36,100,000.00–41,750,000.00–
40%50%11
(%)Northparkes Joint Venture“NJV”–80
2013121NorthparkesNJV80%North Mining
LimitedNorthparkesNJVNJVNorthparkesParkesGoonumblaNorthparkes199320NJVParkesNJV
CMOC Mining80%20%Sumitomo Metal Mining Oceania Pty Ltd“SMM”SC Mineral Resources Pty Ltd“SCM”NJVNorthparkesNorthparkesNJVNorthparkesNorthparkes
202363020221231
7,355,6364,236,793
3,289,2781,944,854
3,311,9693,554,476
302,722388,390
14,82814,828
35,276,19632,647,565
683,201800,256
1,353,5532,401,261
1,249,9063,676,924
309,9941,673,944
2,275,4351,531,805
2,830,5583,651,811
1,837,4302,350,847
–230,169
23,998,21720,107,510
1,662,3992,409,419
2,289,5861,547,305
9,961,1766,861,265
4,483,1546,818,774
2,171,3532,093,211
23,485,33618,975,172
2,150,0002,150,000
2,890,320–
1.1
1.1.1.
1.1
1.1.1.
2023630
202363020221231
1,941,151466,016
–-102,360
1,941,151363,656
614,5943,177
–-700,000
-720,000–
-105,406-696,823
669,8361,570,460
669,8361,570,460
1.1
1.1.1.
10%-194,115-194,115-43,822-43,82210%10,54110,541-168-16810%-66,984-66,984-142,029-142,029
1.1.2.
233468)
?
1.1
1.1.2.
-168,892-168,892-61,210-61,210
168,892168,89261,21061,210
1.1.3.
IXMIXM
1.1
1.1.3.
5%19,72419,72410,76410,764(5%)-19,724-19,724-10,764-10,764
5%19419434,09834,098(5%)-194-194-34,098-34,098
1.1.4.
5%84,21161,241
1.2.
2023630
10.2.110.2.210.2.310.2.4
28.58%
33.20%
71022
1.3.
1.3.
2023630
23,998,217–––23,998,217
1,826,1898,324,22616,640,370–26,790,7852,830,558–––2,830,5581,662,399–––1,662,3992,289,586–––2,289,5869,961,176–––9,961,1762,171,353–––2,171,353
23,5772,150,000144,369–2,317,946131,65068,914168,52755,632424,7232,529,030722,5802,167,740–5,419,350
1,837,430–––1,837,430
–––––
49,261,16511,265,72019,121,00655,63279,703,523
1.3.
2022
20,710,735–––20,710,7357,023,33711,658,3148,796,118–27,477,7693,651,811–––3,651,8112,409,419–––2,409,4191,547,305–––1,547,3056,861,265–––6,861,2652,093,211–––2,093,211
–159,1492,184,672–2,343,82189,88671,834112,47858,742332,9402,350,847–––2,350,847
–230,169––230,16946,737,81612,119,46611,093,26858,74270,009,292
1.
(1) –5,997,248–5,997,248
(2) ––1,203,2421,203,242
(3) ––134,183134,183
(4) –20,963–20,963 14,82814,828
(1) 12,101,37812,101,378
(2) 123,529123,529 302,722302,722
(1) 66,70766,707
(2) 90,30290,302
(3) 1,031,1661,031,166
(4) 847,645847,645
(5) 1,114,5901,114,590
(6) 156,173156,173
(7) 5,3805,380
(1) 2,538,6432,538,643
(2) 60,72160,721
(3) 647,746647,746
(4) 42,16842,168
–2,586,191 18,828,0565,085,08726,499,334
1.
–2,414,108–2,414,108 –416,450–416,450
1. 937,398––937,398
2. –213,396–213,396
3. –686,636–686,636
937,3983,730,590–4,667,988
2023
1,494,434
3,164,402123,529302,722
(%)(%) 18,181.8224.6924.69
20236305,333,220,00024.69%
3 w
“”“”“”“”“”“”
20221031“”“”100%202336
24.68%
20221031
(1).
6,180,204.47–
65,047,623.2862,073,766.15286,711,894.97262,962,498.151,332,792.627,406,026.811,269,218,805.19–399,431.38–
(1).
33,705,616.9121,822,506.94
–476,190.476,995,428.435,879,159.44
17,919,511.4418,484,248.72
4,921,895.275,866,110.72–47,561.98447,829.0461,090.007,881,057.26–
(2).
8,048,540.74936,178.324,353,629.94509,009.96
(3).
–12,06120203
20219
202111 20237
524,246/CBC––20225
20228
20245 20248
7,370/
1.91
(4).
31,30433,486
(1).
17,696,684.111,304,741.1314,040,363.711,082,996.84
583,333.30–583,333.33–
678,904.85–4,531,916.20–
640,645.80–2,514,333.21–4,716,599.37–4,716,599.37–2,564,464.47–2,564,464.47–8,341,515.73105,141.8627,516,142.49699,580.1956,617.6465.2264,755.404,994.11111,406,608.93–95,540,087.29–412,839,571.54–397,916,144.92–
145,195,027.29–841,497,690.87–
(2).
–41,063,174.21
150,375,578.90–
289,596,157.36131,262,273.7115,393,031.4611,421,620.43–26,636,947.19288,318.3890,000.0038,377,844.7030,159,534.3020,866,435.4316,398,054.6316,610,722.5120,758,130.27
9,031,423.7811,286,412.31
971,238,298.81–13,957,264,501.1913,689,283,467.91
993,547,500.00957,632,500.00
2021
20215215“”2021521A48,513,2872
48122021617
30%30%40%
20226102021
2021<2021><
2021>1
7,500,000
2021
–55,281,226.92
–
A“”
51,991,316.3127,596,634.40
5,313,9652,329,158250,734257,440
5,564,6992,586,598
2023630
(1).
(1)
(2)
2023630Northparkes
4,77822,995
2023630
(2).
(1).
620221-6
(2).
4,430,592849,8342,959,3293,969,94374,323,389193,169––86,726,256–––––––––
4,430,592849,8342,959,3293,969,94374,323,389193,169––86,726,256
4,430,592849,8342,959,3293,969,94374,323,389193,169––86,726,256
2,897,274665,8062,301,0943,069,60673,886,501183,751––83,004,032––––––859,226–859,226––––––58,007–58,007––––––1,210,293–1,210,293––––––107,689–107,689––––––1,370,089–1,370,089––––––1,263,730–1,263,730
––––––221,027–221,027
––––––8,146–8,146
––––––69,195–69,195
––––––-28,972–-28,972
––––––-823–-823––––––1,649,223–1,649,223
––––––1,649,2231,649,223––––––1,3281,328––––––23,75323,753
––––––1,626,7981,626,798––––––1,011,6011,011,601
––––––615,197615,197
(2).
20221-6
3,503,010640,1623,583,5789,567,20574,312,330160,524––91,766,809–––––––––
3,503,010640,1623,583,5789,567,20574,312,330160,524––91,766,809
3,503,010640,1623,583,5789,567,20574,312,330160,524––91,766,809
1,871,512509,3141,779,1684,189,23571,808,751143,283––80,301,263
––––––883,514–883,514––––––60,573–60,573––––––827,426–827,426––––––248,345–248,345––––––729,522–729,522––––––-1,128,528–-1,128,528 ––––––345,040–345,040 ––––––13,307–13,307 ––––––30,494–30,494 ––––––-19,725–-19,725 ––––––-7,304–-7,304
––––––7,949,450–7,949,450
––––––7,949,450–7,949,450––––––5,428–5,428––––––43,157–43,157
––––––7,911,721–7,911,721––––––3,093,652–3,093,652
––––––4,818,069–4,818,069
202363020221231
1,170,660,665.85846,728,976.47
1,170,660,665.85846,728,976.47
202363020221231
1,186,538,968.0215,878,302.171,170,660,665.85862,978,081.8516,249,105.38846,728,976.47
356,242,937.55582,664,067.06
244,006,084.08244,006,084.084,343,799,741.435,696,764,081.35
4,944,048,763.066,523,434,232.49
202363020221231
4,371,505,578.7927,705,837.364,343,799,741.435,724,469,918.7127,705,837.365,696,764,081.35
202363027,705,837.362022123127,705,837.36
31,122,146,219.1153,451,524.6631,068,694,694.4531,094,549,584.7153,451,524.6631,041,098,060.05258,176,607.69–258,176,607.69342,337,194.20–342,337,194.20
31,380,322,826.8053,451,524.6631,326,871,302.1431,436,886,778.9153,451,524.6631,383,435,254.25
(1)
290,000,000.00––290,000,000.00––305,638,250.27––305,638,250.27––170,000,000.00––170,000,000.00––
50,700,000.00––50,700,000.00––100,000,000.00––100,000,000.00––
277,191,666.697,359,995.02–284,551,661.71––33,483,749.86––33,483,749.86–19,926,488.1933,397,038.41––33,397,038.41–16,496,136.4717,028,900.00––17,028,900.00–17,028,900.00980,000,000.00––980,000,000.00––261,520,000.00––261,520,000.00––1,869,455,300.96––1,869,455,300.96––660,000,000.00––660,000,000.00––
25,889,849,209.48––25,889,849,209.48––CMOC Mining Pty
39,000,000.00––39,000,000.00––
117,285,469.0420,236,639.38–137,522,108.42––
31,094,549,584.7127,596,634.40–31,122,146,219.11–53,451,524.66
(2)
245,281,662.35––-104,297,543.89–––––140,984,118.46– 24,478,357.01––15,019,810.82–––––39,498,167.83–
269,760,019.36––-89,277,733.07–––––180,482,286.29–
68,919,332.33––37,043,615.19––36,100,000.00––69,862,947.52– ––––––––––– 3,657,842.51––173,531.37–––––3,831,373.88–
–4,000,000.00–––––––4,000,000.00–
72,577,174.844,000,000.00–37,217,146.56––36,100,000.00––77,694,321.40–
342,337,194.204,000,000.00–-52,060,586.51––36,100,000.00––258,176,607.69–
(1).
3,836,892,008.671,847,537,237.822,542,426,250.861,238,665,095.88120,593,949.64110,460,271.64153,876,131.72149,739,805.64
3,957,485,958.311,957,997,509.462,696,302,382.581,388,404,901.52
-52,060,586.51-33,698,442.67–18,062,916.31–19,207,158.18–1,610,736,000.00–-94,270.15–-1,242,118.06
-52,060,586.511,612,971,243.61
8,074,329.9469,374,717.6612,061,379.591,078,532,351.36IXM
-13,547,195.26-556,443,567.61IXM
-573
114,797,397.82 87,562.00
483,167,055.86
(%)
1.320.0330.033 0.410.0100.010
2023825
CMOC Group Limited洛陽欒川鉬業集團股份有限公司
洛鉬微信公眾號洛鉬Twitter洛鉬Facebook洛鉬微信视频号