Total costs $AUD80.11 per tonne for 1,903 tonnes = $AUD152.45m
excluding depreciation and amortisation, corporate administration, sale, royalties, ocean freight, interest and financing costs (My guess $56m per quarter of $224m pa)
Total income $AUD118.21 per tonne for 2,128 tonnes = $AUD251.55m