6-K 1 valedfifrs3q24_6k.htm 6-K

 

 

 

美國

證券交易委員會

華盛頓特區20549

 

表格6-K

 

外國私人發行人報告

根據13a-16或15d-16條例

of the

1934年證券交易所法案

 

這個月

 

2024年10月

 

巴西淡水河谷公司。

 

Botafogo海灘186號,18樓,Botafogo。
Rio de Janeiro,RJ,巴西,22250-145

(總部辦公地址)

 

(請在以下方框內打勾)標示出本登記證明書是否透過 20-F 或 40-F 表格提交或將提交年度報告。

 

(點選一個) 20-F表格 x 40-F表單 ¨

 

 

 

 
 

   

 
 

  

參考文獻中的合併

 

本報告已納入我們和Vale境外有限公司於2023年4月25日向美國證券交易委員會提交的F-3/A表格登記申明書(編號為333-271248和333-271248-01),以及於2023年4月13日向美國證券交易委員會提交的F-3(POSASR)表格登記申明書(編號為333-258466和333-258466-01),自本報告交付給SEC之日起,若未被後續提交或交付的文件或報告所取代,則視為其一部分。

 

 
 

目 錄

 

中期基本報表 2
   
基本報表15.1 - 普華永道審計師事務所獨立有限公司知曉函 9

 

 

 
 

內容

 

獨立註冊會計師事務所的報告 3
綜合中期收入報表 4
綜合中期綜合收益報表 5
綜合中期現金流量表 6
綜合中期財務狀況報表 7
綜合中期權益變動報表 8
1. 公司資訊 9
2. 簡明綜合中期基本財務報表編製基準 10
3. 2024年第三季度相關重大事件和交易 11
4. 業務部門和地理區域資訊 11
5. 自然資源的成本和開支 14
6. 財務結果 15
7. 稅收 16
8. 每股基本和稀釋盈利 18
9. 現金流量調解 18
10. 應收賬款 21
11. 存貨 21
12. 供應商和承包商 21
13. 其他金融資產和負債 22
14. 與聯營企業和合資的投資 23
15. 收購和出售 24
16. 無形資產 27
17. 不動產、廠房和設備 28
19. 金融資產和負債 34
20. 分享持有人債券 35
21. 貸款、借款、現金及現金等價物和短期投資 36
22. 租賃 37
23. Brumadinho大壩失事 38
24. 與聯營企業和合資企業相關之負債 41
25. 大壩結構去特徵化和資產養老責任提存 45
26. 法律訴訟 47
27. 員工福利 48
28. 股權 50
29. 關聯方 51

 

 

2 
 

 

 

 

 

獨立註冊會計師事務所的報告

 

致股東和董事會

巴西淡水河谷公司。

 

中期審查結果
基本報表

我們已審核Vale S.A.及其附屬公司(以下簡稱「公司」)截至2024年9月30日的附屬綜合財務狀況基本報表,以及截至2024年9月30日三個月和九個月期間、2024年9月30日及2023年9月30日結束的相關綜合損益基本報表和綜合收益基本報表,以及截至2024年9月30日及2023年9月30日結束的相關權益變動及現金流量的綜合中期基本報表,包括相關附註(統稱為「中期基本報表」)。 根據審核意見,我們未發現應對上述中期基本報表進行實質修改以符合由國際會計準則委員會(IASB)制定的IAS 34《中期財務報告》的任何重大問題。

我們曾根據美國公開公司會計監督委員會(PCAOB)的標準,對公司截至2023年12月31日的合併資產負債表以及相關合併損益表、綜合損益表、權益變動表和現金流量表(未在此處呈現),進行過審計,在我們2024年2月22日的報告中,對這些合併基本報表表示無保留的意見。我們認為,附屬的合併資產負債表所列的資訊截至2023年12月31日,在所有重要方面,與導出該資訊的合併資產負債表相關,是誠實表述的。

 

審查結果的依據

這些中期基本報表,為公司管理層負責。我們是一家在美國公開上市公司審計監督委員會(PCAOB)註冊的會計師事務所,根據美國聯邦證券法和證券交易委員會及PCAOB的適用法律法規,對公司必須保持獨立。我們根據PCAOB的標準進行了審查。對中期基本報表的審查主要包括應用分析程序並就負責財務和會計事項的人進行詢問。這種審查範圍明顯比按照PCAOb標準進行的審計要少,其目的是對基本報表作為整體的意見表達。因此,我們並未發表該等意見。

 

2024年10月24日,里約熱內盧

 

/s/ 普華永道
獨立稽核師事務所有限公司。

 

 

3 
 

綜合暫行收益 報表

以百萬美元計,除每股收益外

 

    截至9月30日止三個月的時間 截至9月30日止九個月的時間
  註釋 2024 2023 2024 2023
營業收入淨額 4(b) 9,553 10,623 27,932 28,730
營業成本和提供服務的成本 5(a) (6,281) (6,309) (17,997) (17,198)
毛利潤   3,272 4,314 9,935 11,532
           
營業費用          
銷售和行政費用 5(b) (139) (150) (416) (407)
研發費用   (192) (188) (537) (492)
前期及運作停頓 25 (89) (115) (272) (342)
其他營業收入(費用),淨額 5(c) 823 (586) 1,288 (1,263)
營收   3,675 3,275 9,998 9,028
           
Net profit (loss) for the period 6 129 100 316 327
財務費用 6 (373) (362) (1,077) (1,079)
其他財務項目,淨額 6 (130) (123) (1,302) (320)
股權成果及其他相關聯及合資公司成果 14和24 (574) 94 (338) 44
稅前收入   2,727 2,984 7,597 8,000
           
所得稅 7 (336) (127) (750) (2,337)
           
凈利潤   2,391 2,857 6,847 5,663
凈利潤(損失)歸屬於非控制權益   (21) 21 (13) 98
歸屬於巴西淡水河谷股東的凈利潤   2,412 2,836 6,860 5,565
           
基本和稀釋每股盈利,歸屬於巴西淡水河谷股東 8        
普通股(美元)   0.56 0.66 1.60 1.27

 

 

附註是這些中期基本報表的組成部分。

 

4 
 

綜合收益財務報表合併報表

單位:百萬美元

 

    截至9月30日的三個月期間 截至9月30日的九個月期間
  票據 2024 2023 2024 2023
淨收入   2,391 2,857 6,847 5,663
其他綜合收益:          
不會重新分類至利潤表的項目          
母公司外幣財務報表折算差額   764 (1,439) (4,475) 1,574
養老福利責任   (20) 54 24 42
公允價值調整的股權證券投資   - - - 13
    744 (1,385) (4,451) 1,629
           
可能重新分類至損益表的項目          
將累計外幣折算差額重分類至損益表(i)   (88) 86 1,293 (317)
淨投資套期保值 18(h) 35 (68) (223) 77
現金流量套期交易 18(h) - (16) - (2)
15(a) 15(a)和15(c) (136) - (1,133) -
    (189) 2 (63) (242)
綜合收益   2,946 1,474 2,333 7,050
           
歸屬於非控股權益綜合收益   4 18 11 102
Comprehensive income attributable to Vale's shareholders   2,942 1,456 2,322 6,948

 

(i) 主要與封閉運轉調整的效果有關,瓦萊阿曼配送中心和印度尼西亞瓦萊公司的累積翻譯調整金額分別爲112美元和1,063美元(見15a和15c)。

 

適用時,以上項目均已扣除稅款,相關稅收影響已在第7條註釋中披露。

 

附註是這些中期基本報表的組成部分。

 

 

 

5 
 

綜合經營活動產生的現金流量表

單位:百萬美元

 

    截至9月30日的九個月期間
  票據 2024 2023
經營性現金流量 9(a) 9,589 11,667
支付的貸款和借款利息 9(c) (644) (543)
合同結算收到的衍生品款項,淨額 18(d) 94 242
與Brumadinho事件相關的支付 23 (588) (913)
與水壩去依性相關的支付 25 (405) (319)
支付給分紅股東債券持有者的利息 20 (149) (127)
已支付的所得稅(包括結算計劃)   (1,443) (1,631)
經營活動產生的現金流量淨額   6,454 8,376
       
投資活動現金流量:      
資本支出 4(c) (4,121) (3,802)
涉及Samarco大壩事故的支付 24 (304) (425)
投資處置和收購所收(付)的現金淨額  9(b) 2,717 (67)
從聯營企業和合營企業收到的股息   54 105
開空投資   51 80
其他投資活動,淨額   (4) 17
投資活動產生的淨現金流出   (1,607) (4,092)
       
籌資活動產生的現金流量:      
從第三方處借款和借入款項 第9條(c) 2,922 1,950
向第三方支付貸款和借款 第9條(c) (2,176) (633)
支付租賃款項 22 (133) (139)
向Vale股東支付的分紅和利息 第28條(d) (3,914) (3,473)
向非控股權利益支付的分紅和利息   - (8)
股票回購計劃 28(c) (409) (2,670)
VOPC的額外股權收購 15(g)    - (130)
籌集資金淨額   (3,710) (5,103)
       
現金及現金等價物的淨增加(減少)   1,137 (819)
期初現金及現金等價物   3,609 4,736
匯率變動對現金及現金等價物的影響   (225) 50
取得和出售子公司的現金及現金等價物淨額   75 -
期末現金及現金等價物餘額   4,596 3,967

 

 

附註是這些中期基本報表的組成部分。

 

 

6 
 

綜合經營活動產生的現金流量表

單位:百萬美元

 

  注意事項 2024年9月30日 2023 年 12 月 31 日
資產      
流動資產      
現金和現金等價物 21 4,596 3,609
短期投資 21 53 51
應收賬款 10 3,001 4,197
其他金融資產 13 223 271
庫存 11 4,946 4,684
可收回的稅款 7(e) 714 900
司法存款 26(c) - 611
其他   267 444
    13,800 14,767
持有待售的非流動資產 15(c) - 3,933
    13,800 18,700
非流動資產      
司法存款 26(c) 606 798
其他金融資產 13 155 593
可收回的稅款 7(e) 1,385 1,374
遞延所得稅 7(b) 9,875 9,565
其他   1,357 1,257
    13,378 13,587
       
對聯營公司和合資企業的投資 14 4,097 1,872
無形資產 16 11,541 11,631
不動產、廠房和設備 17 46,070 48,396
    75,086 75,486
總資產   88,886 94,186

 

負債      
流動負債      
供應商和承包商 12 5,353 5,272
貸款和借款 21 842 824
租約 22 157 197
其他金融負債 13 1,550 1,676
應付稅款 7(e) 1,257 1,314
結算方案(「REFIS」) 7(c) 396 428
與布魯馬迪尼套現相關的負債 23 978 1,057
與聯營企業和合資企業相關的負債 24 2,322 837
大壩去除和資產養老義務 25 937 1,035
訴訟準備金 26(a) 117 114
員工福利 27 887 964
其他   378 376
    15,174 14,094
與持續經營資產處置相關的負債 15(c) - 561
    15,174 14,655
非流動負債      
貸款和借款 21 12,578 11,647
租約 22 608 1,255
股東參與式債券 20 2,406 2,874
其他金融負債 13 2,654 3,373
結算計劃("REFIS") 7(c) 1,229 1,723
延遲所得稅 7(b) 966 870
與Brumadinho相關的負債 23 1,412 2,003
與聯營和合資公司相關的負債 24 2,352 3,590
大壩的去特徵化和資產養老責任 25 5,511 6,694
訴訟準備金 26(a) 814 885
員工福利 27 1,284 1,381
流媒體交易   1,945 1,962
其他   241 293
    34,000 38,550
負債合計   49,174 53,205
       
股權 28    
歸屬於淡水河谷股東的股權   38,295 39,461
歸屬於非控股權益的股東權益   1,417 1,520
股東權益總計   39,712 40,981
負債和所有者權益總額   88,886 94,186

 

 

附註是這些中期基本報表的組成部分。

 

 

7 
 

綜合中期股東權益變動表

單位:百萬美元

 

  票據 股本 資本公積金 利潤儲備 庫藏股 其他儲備金 累積翻譯調整 保留盈餘 瑞銀股東應占權益 歸屬於非控股權益的股東權益 股東權益總計
2023年12月31日的餘額   61,614 1,139 21,877 (3,504) (1,774) (39,891)                   -   39,461 1,520 40,981
淨收入   - - - - - - 6,860 6,860 (13) 6,847
其他綜合收益   - - (2,174) - 55 (2,419) - (4,538) 24 (4,514)
分紅派息和利息歸屬於瑞銀股東 28(d) - - (2,364) - - - (1,608) (3,972) - (3,972)
與非控股權益方的交易(i) 15(c)和15(d) - - - - 895 - - 895 (114) 781
股票回購計劃 28(c) - - - (409) - - - (409) - (409)
基於股份的支付計劃 27(a) - - - 2 (4) - - (2) - (2)
2024年9月30日餘額   61,614 1,139 17,339 (3,911) (828) (42,310) 5,252 38,295 1,417 39,712
                       
2022年12月31日餘額   61,614 1,139 20,744 (4,980) (1,675) (40,975)                   -   35,867 1,491 37,358
淨收入   - - - - - - 5,565 5,565 98 5,663
其他綜合收益   - - 743 - 42 598 - 1,383 4 1,387
Vale股東的股息和利息 28(d) - - (437) - - - (1,744) (2,181) - (2,181)
非控股權益的分紅派息   - - - - - - - - (37) (37)
與非控制權益的交易 15(g) - - - - 3 - - 3 (59) (56)
股票回購計劃 28(c) - - - (2,670) - - - (2,670) - (2,670)
取消庫存股份 28(b) - - (4,164) 4,164 - - - - - -
基於股份的支付計劃 27(a) - - - 26 (3) - - 23 - 23
截至2023年9月30日的餘額   61,614 1,139 16,886 (3,460) (1,633) (40,377) 3,821 37,990 1,497 39,487

 

(i) 非控制權益所受影響包括在Pt Vale Indonesia Tbk的非控制股東的US$1,628的去除(附註15c),以及Vale Base Metals Limited的非控制股東的US$1,514的確認(附註15d)。

 

 

 

 

附註是這些中期基本報表的組成部分。

 

8 

基本報表註釋

單位:百萬美元,除非另有說明

 

 

1. 公司信息 巴西里約熱內盧的上市公司Vale S.A.(「母公司」)的普通股由股票交易所交易。

 

巴西里約熱內盧市總部設在公共公司瓦萊公司("母公司")。 瓦萊公司的股本由在股票交易所交易的普通股構成。

 

在巴西,淡水河谷的普通股在B3上市,代碼爲VALE3。該公司還有代表一股普通股的美國存託憑證(ADRs),在紐約證券交易所(紐交所)上市,代碼爲VALE。此外,這些股票也在LATIBEX上交易,代碼爲XVALO,這是馬德里證券交易所爲交易拉丁美洲證券而設立的非監管電子交易市場。公司的參股金融結構已在第28注中披露。

 

淡水河谷及其子公司(以下簡稱「淡水河谷」或「公司」)是世界上最大的鐵礦石和鎳生產商之一。該公司也生產鐵礦石球團和銅。鎳和銅濃縮物中含有白銀、鉑族金屬(PGM)、黃金、銅等副產品。該公司的大部分產品出售到國際市場,通過該公司位於瑞士的全資子公司維莎國際貿易有限公司(「VISA」)進行交易。

 

公司在包括巴西、美國、加拿大、智利、秘魯和印度尼西亞在內的六個國家從事綠地礦業勘查。它在巴西和其他世界地區也運營着廣泛的物流系統,包括與採礦業務相結合的鐵路、海運碼頭和港口。此外,公司設有分銷中心,以支持其全球鐵礦石運輸。

 

作爲其策略的一部分,淡水河谷還在能源企業中持有投資,通過可再生能源滿足其部分能源消耗需求。

 

公司的運營分爲兩個業務板塊:"鐵礦石解決方案" 和 "能源轉型金屬"(注4)。

 

鐵礦石解決方案 —— 包括巴西的鐵礦石提取和鐵礦石球團生產,以及北部、南部和東南部的運輸走廊,包括與礦山作業相關的鐵路、港口和碼頭。

 

·鐵礦石: 目前,巴西的瓦萊公司運營着三個系統,用於生產和分配鐵礦石。北部

 

System(巴西帕拉州卡拉加斯)完全集成,包括三個礦業綜合體和一個海上終端。 東南系統(米納斯吉拉斯州Quadrilátero Ferrífero)是完全集成的,包括三個礦業綜合體、一條鐵路、一個海上終端和一個港口。 南方系統(米納斯吉拉斯州Quadrilátero Ferrífero)包括兩個礦業綜合體和兩個海上終端。

 

·鐵礦石 球團: 巴西維奧利亞運營六個球團廠,在阿曼運營兩個。

 

能源 過渡金屬期貨 – 包括鎳、銅及其副產品的生產。

 

·鎳: 公司的 主要的鎳業務由巴西淡水河谷有限公司("淡水河谷加拿大")負責,在加拿大和印度尼西亞擁有礦山和加工廠,並在英國和日本擁有鎳精煉設施。淡水河谷還在巴拉州的Onça Puma擁有鎳業務。

 

·銅: 在巴西,淡巴拉的Sossego和Salobo生產銅精礦。在加拿大,淡巴拉通過其尼克爾礦業運營在蘇德伯裏(安大略省)、沃伊西灣(紐芬蘭和拉布拉多)和湯普森(馬尼托巴)生產銅精礦和銅陽極。

 

·鈷、PGM及其他貴金屬: 在蘇德伯裏由巴勒加採礦的礦石產出鈷、白銀、黃金等副產品,這些副產品在安大略省波特科爾伯恩的提煉設施中進行加工。在加拿大,巴勒加還在紐芬蘭及拉布拉多的隆港設施生產精煉鈷。巴西的索塞戈和薩洛博的銅業務也生產出白銀和黃金作爲副產品。

 

9 

基本報表註釋

單位:百萬美元,除非另有說明

 

 

2. 編制精簡的綜合中期財務報表的基礎

本公司(「公司」)的袖珍式聯合中期財務報表(「梗概財務報表」)根據國際會計準則理事會(「IASB」)發佈的IAS 34 - 梗概財務報告準則編制和呈現,僅包含梗概財務報表所需信息,該信息與公司管理層使用的信息相符且一致。

 

臨時財務報表已經準備好,以更新用戶有關該期間發生的相關事件和交易,並必須與截至2023年12月31日的年度財務報表一起閱讀。所有會計政策、會計估計和判斷、風險管理和計量方法與準備最新年度財務報表時採用的相同。

 

這些中期財務報表已於2024年10月24日董事會授權發佈。

 

a) 新的和修訂的標準

 

2024年4月,IASB發佈了 IFRS 18 -基本報表中的呈現和披露,取代了IAS 1 -基本報表的呈現。IFRS 18在損益表內引入了新的呈現要求,要求披露「管理定義的 績效指標」,幷包括對主要財務 報表以及附註的財務信息的彙總和細分的新要求。IFRS 18將於2027年1月1日或之後開始的年度報告期間生效,並且公司 目前正在評估該標準可能帶來的潛在影響。

 

最近已發佈了其他一些新的會計準則、修訂案和業績解讀,然而,這些尚未成爲強制性標準,或尚未對本期基本報表產生實質影響。公司尚未提前採納這些準則中的任何一項,並且預計其在未來報告期間不會產生重大影響。

 

b)功能貨幣和展示貨幣

 

公司及其聯營企業和合營企業的中期財務報表,是使用每個實體運營的主要經濟環境的貨幣(「功能貨幣」)進行衡量,對於母公司來說,這是巴西雷亞爾(「R$」)。</li><li>出於展示目的,這些中期財務報表以美元(「US$」)呈現,因爲公司認爲這是國際投資者分析財務報表的方式。

公司用於翻譯其海外業務的主要匯率如下:

 

                    平均匯率
    期末匯率   截至9月30日的三個月期間   截至9月30日的九個月期間
    2024年9月30日   2023年12月31日   2024   2023   2024   2023
美元("US$")   5.4481   4.8413   5.5454   4.8803   5.2445   5.0083
加幣(CAD)   4.0314   3.6522   4.0660   3.6404   3.8549   3.7228
歐元指數("eur")   6.0719   5.3516   6.0918   5.3122   5.7036   5.4249

 

 

10 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

3. Significant events and transaction related to third quarter of 2024

 

·Definitive Settlement related to the Samarco Mineração S.A. (“Samarco”) dam failure – In October 2024 (subsequent event), Vale, Samarco and BHPB, together with the Brazilian Federal Government, the State Governments of Minas Gerais and Espírito Santo, the Federal and State Public Prosecutors’ and Public Defenders’ Offices and other Brazilian public entities, are considering the general terms for a new agreement (“Definitive Settlement”), which redefines and expands the measures for the reparation and compensation related to the collapse of the Samarco dam. As a result, Vale recognized an additional provision of US$956, recorded in the income statement as “Equity results and other results in associates and joint ventures”. Further details are presented in note 24 of these interim financial statements.

 

·Debentures public offering – In October 2024 (subsequent event), the Board of Directors approved the issuance of simple, non-convertible debentures in the total amount of US$1 billion (R$6 billion) with maturities of 10, 12, and 15 years. The proceeds will be used in infrastructure projects related with the railway concessions, contributing to the liquidity risk management of the Company.

 

·Divestment in Vale Oman Distribution Center (“VODC”) – In September 2024, the Company completed the sale of 50% equity interest in VODC to AP Oryx Holdings LLC, for US$600. As a result, VODC became a joint venture, and Vale recognized a gain of US$1,222 in the income statement as “other operating expenses, net”. Further details are presented in note 15(a) of these interim financial statements.

 

·Acquisition of Aliança Geração de Energia S.A. (“Aliança Energia”) – In August 2024, the Company completed the acquisition of the entire stake held by Cemig Geração e Transmissão S.A. in Aliança Energia, for US$493 (R$2,737 million). As a result, Vale holds 100% of the shareholding and consolidates Aliança Energia, recording a gain of US$305 in the income statement as “Equity results and other results in associates and joint ventures” due to the remeasurement to fair value of the previously held equity interest. Further details are presented in note 15(b) of these interim financial statements.

 

·Shareholder Remuneration – In July 2024, the Board of Directors approved shareholder remuneration in the amount of US$1,608, which was fully paid in September 2024. Further details are presented in note 28(d) of these interim financial statements.

 

·Bond Buyback – In July 2024, Vale redeemed bonds maturing in 2026, 2036, and 2039, totaling US$970 and paid a premium of US$50, recorded in the income statement as “financial expenses”. Further details are presented in note 9(c) of these interim financial statements.



4. Information by business segment and geographic area

In 2024, consistently with the reports analyzed by the executive committee and Board of Directors, the Company changed its adjusted EBITDA definition to include the “EBITDA from associates and joint ventures”, which is a measure of their “equity results” (note 14) excluding (i) net finance costs; (ii) depreciation, depletion, and amortization; (iii) taxation and (iv) impairments.

Therefore, the Company’s adjusted EBITDA is defined as operating income or loss, including the EBITDA from interests in associates and joint ventures; and excluding (i) depreciation, depletion, and amortization; and (ii) impairment and gains (losses) on disposal of non-current assets, net and other. The comparative information in these interim financial statements was revised to reflect this change in the adjusted EBITDA definition.

Additionally, as a result of the reorganization of assets and the governance established for the Energy Transition Metals segment, the “Other” segment was reorganized for a better allocation of direct effects on the Iron Ore Solutions and Energy Transition Metals businesses. These effects were allocated to each segment starting from the nine-month period ended September 30, 2024.

 

11 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

Segment Main activities
Iron Ore Solutions Comprises the extraction and production of iron ore, iron ore pellets, other ferrous products, and its logistic related services.
Energy Transition Metals Includes the extraction and production of nickel and its by-products (gold, silver, cobalt, precious metals and others), and copper, as well as its by-products (gold and silver).
Other Includes corporate expenses not allocated to the operating segment, research and development of greenfield exploration projects, as well as expenses related to the Brumadinho event and de-characterization of dams and asset retirement obligations.

 

 

a) Adjusted EBITDA

 

    Three-month period ended September 30, Nine-month period ended September 30,
  Notes 2024 2023 (revised) 2024 2023 (revised)
Iron ore   2,844 3,799 8,422 9,670
Iron ore pellets   790 751 2,396 2,200
Other ferrous products and services   97 146 259 366
Iron Solutions   3,731 4,696 11,077 12,236
           
Nickel   (66) 110 59 703
Copper   360 269 995 725
Other energy transition metals   (46) 6 (142) 6
Energy Transition Metals   248 385 912 1,434
           
Other (i)   (364) (650) (943) (1,527)
           
Adjusted EBITDA   3,615 4,431 11,046 12,143
           
Depreciation, depletion and amortization   (748) (780) (2,255) (2,215)
Impairment and gains (losses) on disposal of non-current assets, net and other (ii)   1,050 (122) 1,905 (279)
EBITDA from associates and joint ventures   (242) (254) (698) (621)
Operating income   3,675 3,275 9,998 9,028
           
Equity results and other results in associates and joint ventures 14 (574) 94 (338) 44
Financial results 6 (374) (385) (2,063) (1,072)
Income before income taxes   2,727 2,984 7,597 8,000

 

(i) Includes expenses from Vale Base Metals Limited that were not allocated to the operating segment in the amounts of US$20 and US$66 for the three and nine-month period ended September 30, 2024, respectively.

(ii) Includes adjustments of US$94 and US$243 for the three and nine-month period ended September 30, 2024, respectively (2023: US$47 and US$134, respectively), to reflect the performance of the streaming transactions at market prices.

 

b) Net operating revenue by shipment destination

 

  Three-month period ended September 30, 2024
  Iron Solutions Energy Transition Metals  
  Iron ore Iron ore pellets Other ferrous products and services Nickel and other products Copper Other energy transition metals Total
China 4,554 - - 115 101 - 4,770
Japan 594 75 - 63 - - 732
Asia, except Japan and China 653 118 3 102 44 - 920
Brazil 254 435 184 15 - 9 897
United States of America - 25 - 264 - 2 291
Americas, except United States and Brazil - 113 - 56 - - 169
Germany 83 61 - 83 186 - 413
Europe, except Germany 143 50 - 197 339 - 729
Middle East, Africa, and Oceania - 625 - 7 - - 632
Net operating revenue 6,281 1,502 187 902 670 11 9,553

 

12 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

  Three-month period ended September 30, 2023
  Iron Solutions Energy Transition Metals    
  Iron ore Iron ore pellets Other ferrous products and services Nickel and other products Copper Other Total
China 5,613 - - 193 54 - 5,860
Japan 597 104 - 142 - - 843
Asia, except Japan and China 595 120 2 82 101 - 900
Brazil 312 406 139 16 - 42 915
United States of America - 38 - 285 - - 323
Americas, except United States and Brazil - 64 1 74 39 - 178
Germany 47 - 1 74 139 - 261
Europe, except Germany 167 19 - 226 283 - 695
Middle East, Africa, and Oceania - 637 - 11 - - 648
Net operating revenue 7,331 1,388 143 1,103 616 42 10,623

 

  Nine-month period ended September 30, 2024
  Iron Solutions Energy Transition Metals  
  Iron ore Iron ore pellets Other ferrous products and services Nickel and other products Copper Other energy transition metals Total
China 12,869 - - 253 287 29 13,438
Japan 1,824 227 1 289 - - 2,341
Asia, except Japan and China 1,857 269 8 292 244 - 2,670
Brazil 856 1,366 501 35 - 13 2,771
United States of America - 128 - 638 - 22 788
Americas, except United States and Brazil - 341 - 320 101 - 762
Germany 240 145 - 260 380 - 1,025
Europe, except Germany 649 102 - 496 937 21 2,205
Middle East, Africa, and Oceania 7 1,903 - 22 - - 1,932
Net operating revenue 18,302 4,481 510 2,605 1,949 85 27,932

 

  Nine-month period ended September 30, 2023
  Iron Solutions Energy Transition Metals    
  Iron ore Iron ore pellets Other ferrous products and services Nickel and other products Copper Other Total
China 13,252 2 - 488 163 - 13,905
Japan 1,699 210 - 447 - - 2,356
Asia, except Japan and China 1,517 228 7 449 145 - 2,346
Brazil 1,034 1,280 368 53 - 93 2,828
United States of America - 221 - 1,044 - - 1,265
Americas, except United States and Brazil 1 312 1 340 41 - 695
Germany 185 33 2 371 392 - 983
Europe, except Germany 860 277 - 769 857 - 2,763
Middle East, Africa, and Oceania - 1,560 - 29 - - 1,589
Net operating revenue 18,548 4,123 378 3,990 1,598 93 28,730

 

 

No customer individually represented 10% or more of the Company’s revenues in the periods presented above.

 

13 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

c) Capital expenditures by segment

 

  Three-month period ended September 30,
  2024 2023
  Iron Solutions Energy Transition Metals Other Total Iron Solutions Energy Transition Metals Other Total
Sustaining capital (i) 677 327 18 1,022 609 357 30 996
Project execution 323 49 4 376 354 96 18 468
  1,000 376 22 1,398 963 453 48 1,464
                 
  Nine-month period ended September 30,
  2024 2023
  Iron Solutions Energy Transition Metals Other Total Iron Solutions Energy Transition Metals Other Total
Sustaining capital (i) 1,971 1,027 52 3,050 1,593 946 93 2,632
Project execution 936 121 14 1,071 845 263 62 1,170
  2,907 1,148 66 4,121 2,438 1,209 155 3,802

 

 

(i) According to the Company's shareholders remuneration policy, minimum remuneration to Vale shareholders is calculated based on 30% of the adjusted EBITDA less sustaining capital investments.

 

d) Assets by geographic area

 

 

  September 30, 2024 December 31, 2023
  Investments in associates and joint ventures Intangible Property, plant and equipment Total Investments in associates and joint ventures Intangible Property, plant and equipment Total
Brazil 1,578 9,769 32,187 43,534 1,872 9,822 33,769 45,463
Canada - 1,771 12,015 13,786 - 1,808 11,890 13,698
Americas, except Brazil and Canada - - 4 4 - - 4 4
Indonesia 1,919 - 60 1,979 - - 59 59
China - 1 10 11 - 1 14 15
Asia, except Indonesia and China - - 663 663 - - 731 731
Europe - - 604 604 - - 678 678
Oman 600 - 527 1,127 - - 1,251 1,251
Total 4,097 11,541 46,070 61,708 1,872 11,631 48,396 61,899

 

5. Costs and expenses by nature

a) Cost of goods sold, and services rendered

 

  Three-month period ended September 30, Nine-month period ended September 30,
  2024 2023 2024 2023
Services (1,136) (1,100) (3,367) (2,893)
Freight (1,312) (1,206) (3,434) (2,887)
Depreciation, depletion and amortization (713) (747) (2,154) (2,097)
Materials (698) (736) (2,059) (2,043)
Personnel (707) (708) (1,943) (2,113)
Acquisition of products (588) (564) (1,458) (1,646)
Fuel, oil and gas (338) (417) (1,070) (1,227)
Royalties (325) (343) (961) (895)
Energy (168) (215) (494) (567)
Others (296) (273) (1,057) (830)
Total (6,281) (6,309) (17,997) (17,198)

 

 

14 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 


b)       Selling and administrative expenses

 

  Three-month period ended September 30, Nine-month period ended September 30,
  2024 2023 2024 2023
Personnel (51) (65) (170) (184)
Services (37) (38) (116) (106)
Depreciation and amortization (14) (12) (33) (37)
Other (37) (35) (97) (80)
Total (139) (150) (416) (407)

 

c)       Other operating revenues (expenses), net

 

    Three-month period ended September 30, Nine-month period ended September 30,
  Notes 2024 2023 2024 2023
Expenses related to Brumadinho event 23 (126) (305) (297) (687)
Provision for litigations 26(a) (40) (78) (144) (161)
Profit sharing program   (25) (29) (150) (116)
Impairment and gains (losses) on disposal of non-current assets, net (i)

15(a),15(c),

16, 17

1,144 (75) 2,148 (145)
Others   (130) (99) (269) (154)
Total   823 (586) 1,288 (1,263)

 

(i) In the nine-month period ended September 30, 2024, includes the gain from the divestment in PT Vale Indonesia Tbk (note 15a) and Vale Oman Distribution Center (note 15c) in the amounts of, respectively, US$1,059 and US$1,222, and net losses on disposal of property, plant and equipment and intangible assets in the amount of US$143 (notes 16 and 17).

 

 

6. Financial results

 

    Three-month period ended September 30, Nine-month period ended September 30,
  Notes 2024 2023 2024 2023
Financial income          
Short-term investments   86 75 242 245
Other   43 25 74 82
    129 100 316 327
Financial expenses          
Loans and borrowings interest 9(c) (197) (187) (566) (542)
Bond premium repurchase 9(c) (50) - (50) (22)
Interest on supplier liabilities   (41) (58) (131) (149)
Interest on REFIS   (21) (38) (72) (114)
Interest on lease liabilities 22 (13) (14) (41) (44)
Other   (51) (65) (217) (208)
    (373) (362) (1,077) (1,079)
Other financial items, net          
Foreign exchange and indexation losses, net   (286) (102) (912) (1,328)
Participative shareholders' debentures 20 92 30 15 304
Derivative financial instruments, net 18(c) 64 (51) (405) 704
    (130) (123) (1,302) (320)
Total   (374) (385) (2,063) (1,072)

 

 

15 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

7. Taxes

 

a) Income tax reconciliation

 

In December 2021, the Organization for Economic Co-operation and Development (“OECD”) released the Pillar Two model rules to reform international corporate taxation. Multinational economic groups within the scope of these rules are required to calculate their effective tax rate in each country where they operate, the “GloBE effective tax rate”.

 

When the effective GloBE rate of any entity in the economic group, aggregated by jurisdiction where the group operates, is lower than the minimum rate defined at 15%, the multinational group must pay a supplementary amount of tax on profit, referring to the difference between its rate effective GloBE and the minimum tax rate.

 

From 2024, the Company is subject to OECD Pillar Two model rules in the Netherlands, Switzerland, United Kingdom, Japan, Luxembourg and Canada.

 

On October 3, 2024 (subsequent event), Provisional Measure No. 1,262/24 (MP) and Normative Instruction RFB No. 2,228/24 (IN) were published in Brazil to align Brazilian tax legislation with the OECD’s GloBE Rules and establish an effective minimum taxation of 15% through an additional Social Contribution on Net Profit (CSLL). The MP and the IN will come into effect from January 1, 2025, subject to a conversion of the MP into law within 120 days.

 

The Company does not expect material impacts on the calculation of income tax or on the financial statements for the current and future periods, notably due to the application of the simplifying rules (“Safe Harbor”) in the GloBE computation.

 

Income tax expense is recognized based on the estimate of the weighted average effective tax rate expected for the full year, adjusted for the tax effect of certain items that are recognized in full on the interim tax calculation. Therefore, the effective tax rate in the interim financial statements may differ from management’s estimate of the effective tax rate for the year. The reconciliation of the taxes calculated according to the nominal tax rates and the amount of taxes recorded is shown below:

 

    Three-month period ended September 30, Nine-month period ended September 30,
  Notes 2024 2023 2024 2023
Income before income taxes   2,727 2,984 7,597 8,000
Income taxes at statutory rate (34%)   (927) (1,014) (2,583) (2,720)
Adjustments that affect the taxes basis:          
Tax incentives   448 459 1,215 1,361
Additional of tax loss carryforward   237 495 450 252
Provision related to the Samarco 24 (336) - (345) (1,078)
Gain on divestment in VODC 15(a) 189 - 189 -
Gain on acquisition of Aliança Energia 15(b) 104 - 104 -
Gain on divestment in PTVI 15(c) - - 358 -
Effects on tax computation of foreign operations   (97) (21) (117) (53)
Unrecognized tax losses of the year   (23) (53) (88) (104)
Reclassification of cumulative adjustments to the income statement   47 - 25 -
Equity results 14 27 32 88 35
Other   (5) (25) (46) (30)
Income taxes   (336) (127) (750) (2,337)
Current tax   (320) (278) (1,692) (900)
Deferred tax   (16) 151 942 (1,437)
Income taxes   (336) (127) (750) (2,337)

 

 

 

16 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

b) Deferred income tax assets and liabilities

 

  Assets Liabilities Deferred taxes, net
Balance as of December 31, 2023 9,565 870 8,695
Effect in income statement 729 (213) 942
Other comprehensive income 519 7 512
Transfer between assets and liabilities 58 58 -
Translation adjustment (992) (64) (928)
Incorporations, acquisitions and divestments (i) (4) 308 (312)
Balance as of September 30, 2024 9,875 966 8,909
       
Balance as of December 31, 2022 10,770 1,413 9,357
Effect in income statement (1,526) (89) (1,437)
Other comprehensive income (2) 33 (35)
Transfer between assets and liabilities (1) (1) -
Translation adjustment 441 (13) 454
Balance as of September 30, 2023 9,682 1,343 8,339

 

(i) Includes mainly the amount of US$312 related with the deferred income tax liability assumed due to the acquisition of Aliança Geração de Energia S.A. (note 15b).

 

c)Income taxes - Settlement program (“REFIS”)

 

  September 30, 2024 December 31, 2023
Current liabilities 396 428
Non-current liabilities 1,229 1,723
REFIS liabilities 1,625 2,151
     
SELIC rate 10.75% 11.75%

 

The balance mainly relates to the settlement program of claims regarding the collection of income tax and social contribution on equity gains of foreign subsidiaries and associates from 2003 to 2012. This amount bears SELIC interest rate (Special System for Settlement and Custody) and will be paid in monthly installments until October 2028 and the impact of the SELIC over the liability is recorded under the Company’s financial results (note 6).

 

d) Uncertain tax positions (“UTP”)

 

The amount under discussion with the tax authorities is US$5,393 as of September 30, 2024 (December 31, 2023:US$5,408) which includes the reduction of tax losses in the amount of US$671 as of September 30, 2024 (December 31, 2023: US$754), if the tax authority does not accept the tax treatment adopted by the Company in relation to these matters.

 

  September 30, 2024 December 31, 2023
  Assessed (i) Potential (ii) Total Assessed (i) Potential (ii) Total
UTPs not recorded on statement of financial position (iii)            
Transfer pricing over the exportation of ores to a foreign subsidiary 2,046 2,663 4,709 2,144 3,010 5,154
Expenses of interest on capital 1,412 - 1,412 1,511 - 1,511
Proceeding related to income tax paid abroad 478 - 478 512 - 512
Goodwill amortization 833 66 899 606 190 796
Payments to Renova Foundation 156 477 633 167 536 703
Other 468 - 468 468 - 468
  5,393 3,206 8,599 5,408 3,736 9,144
             
UTPs recorded on statement of financial position            
Deduction of CSLL in Brazil 172 - 172 183 - 183
  172 - 172 183 - 183

 

(i) Includes the tax effects arising from the reduction of the tax losses and negative basis of the CSLL without fines and interest.

(ii) Includes the principal, without fines and interest.

(iii) Based on the assessment of its internal and external legal advisors, the Company believes that the tax treatment adopted for these matters will be accepted in decisions of the higher courts on last instance.

 

 

 

17 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

e) Recoverable and taxes payables

 

  Consolidated
  Current assets Non-current assets Current liabilities
  September 30, 2024 December 31, 2023 September 30, 2024 December 31, 2023 September 30, 2024 December 31, 2023
Value-added tax ("ICMS") 267 232 3 5 32 25
Brazilian federal contributions ("PIS" and "COFINS") 328 355 1,042 1,010 21 615
Income taxes 108 302 340 358 1,033 429
Financial compensation for the exploration of mineral resources ("CFEM") - - - - 65 93
Other 11 11 - 1 106 152
Total 714 900 1,385 1,374 1,257 1,314

 

8. Basic and diluted earnings per share

 

The basic and diluted earnings per share are presented below:

 

  Three-month period ended September 30, Nine-month period ended September 30,
  2024 2023 2024 2023
         
Net income attributable to Vale's shareholders 2,412 2,836 6,860 5,565
         
Thousands of shares        
Weighted average number of common shares outstanding 4,269,495 4,314,556 4,276,804 4,387,641
Weighted average number of common shares outstanding and potential ordinary shares 4,274,508 4,318,388 4,281,816 4,391,472
         
Basic and diluted earnings per share        
Common share (US$) 0.56 0.66 1.60 1.27
           

 

 

9. Cash flows reconciliation

 

a) Cash flow from operating activities

 

    Nine-month period ended September 30,
  Notes 2024 2023
Cash flow from operating activities:      
Income before income taxes   7,597 8,000
Adjusted for:      
Equity results and other results in associates and joint ventures 14 338 (44)
Impairment and gains (losses) on disposal of non-current assets, net 15(a), 15(c), 16 e 17  (2,148) 145
Review of estimates related to Brumadinho 23 28 324
Review of estimates related to de-characterization of dams 25 (131) -
Depreciation, depletion and amortization   2,255 2,215
Financial results, net                                       6 2,063 1,072
Changes in assets and liabilities:      
Accounts receivable 10 1,096 1,029
Inventories    11 (606) (617)
Suppliers and contractors 12 321 945
Other assets and liabilities, net   (1,224) (1,402)
Cash flow from operations   9,589 11,667
       
       

 

 

18 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

b) Cash flow from investing activities

 

    Nine-month period ended September 30,
  Notes 2024 2023
Proceeds from partial disposal of VODC shares 15(a) 600 -
Cash paid for the acquisition of Aliança Energia shares 15(b) (493) -
Proceeds from the partial disposal of PTVI shares 15(c) 155 -
Proceeds from the partial disposal of VBML shares 15(d) 2,455 -
Proceeds from the divestment of Companhia Siderúrgica do Pecém 15(h) - 1,082
Cash contribution to Companhia Siderúrgica do Pecém 15(h) - (1,149)
Cash received (paid) from disposal and acquisition of investments, net   2,717 (67)
       
       

c) Reconciliation of debt to cash flows arising from financing activities

 

  Quoted in the secondary market Other debt contracts in Brazil Other debt contracts on the international market Total
December 31, 2023 7,474 250 4,747 12,471
Additions 1,000 - 1,922 2,922
Payments (1,024) (35) (1,117) (2,176)
Interest paid (i) (369) (16) (259) (644)
Cash flow from financing activities (393) (51) 546 102
Acquisition of Aliança Energia 213 32 - 245
Effect of exchange rate (12) (25) (1) (38)
Interest accretion 365 15 260 640
Non-cash changes 566 22 259 847
September 30, 2024 7,647 221 5,552 13,420
         
December 31, 2022 6,497 280 4,404 11,181
Additions 1,500                                     -   450 1,950
Payments (528) (39) (66) (633)
Interest paid (i) (329) (20) (194) (543)
Cash flow from financing activities 643 (59) 190 774
Effect of exchange rate 7 13 2 22
Interest accretion 353 20 206 579
Non-cash changes 360 33 208 601
September 30, 2023 7,500 254 4,802 12,556

 

(i)Classified as operating activities in the statement of cash flows.

 

Funding

 

·In October 2024 (subsequent event), the Company contracted a loan of US$300 with Bank of Nova Scotia indexed to SOFR plus spread adjustments and maturing in 2027. The proceeds will contribute to the liquidity risk management of the Company.

 

·In September 2024, the Company contracted a loan of US$187 with China Construction Bank indexed to SOFR plus spread adjustments and maturing in 2029.

 

·In September 2024, the Company contracted a loan of US$300 with Bank of China indexed to SOFR plus spread adjustments and maturing in 2029.

 

·In July 2024, the Company contracted a loan of US$475 with The Bank of Nova Scotia indexed to SOFR plus spread adjustments and maturing in 2027.

 

·In June 2024, the Company issued bonds of US$1 billion with a coupon of 6.45% per year, payable semi-annually, and maturing in 2054.

 

·In April 2024, the Company contracted a loan of US$90 with the Canadian Imperial Bank of Commerce (“CIBC”) indexed to SOFR plus spread adjustments and maturing in 2024.

 

19 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

·In March 2024, the Company contracted a loan of US$360 with the Japan Bank of International Cooperation (“JBIC”) indexed to SOFR plus spread adjustments and maturing in 2035.

 

·In March 2024, the Company contracted a loan of US$60 with the CIBC indexed to SOFR plus spread adjustments and maturing in 2024.

 

·In February 2024, the Company contracted a loan of US$166 with Banco Santander indexed to SOFR plus spread adjustments and maturing in 2025.

 

·In February 2024, the Company contracted a loan of US$34 with Credit Agricole Bank indexed to SOFR plus spread adjustments and maturing in 2025.

 

·From January to February 2024, the Company contracted a loan of US$250 with Banco Bradesco with a fixed rate maturing in 2025.

 

·In March 2023, the Company contracted a loan of US$300 with the Industrial and Commercial Bank of China Limited, Panama Branch (“ICBC”) indexed to SOFR plus spread adjustments and maturing in 2028.

 

·In June 2023, Vale issued notes of US$1,500 with a coupon of 6.125% per year, payable semi-annually, and maturing in 2033.

 

·In September 2023, the Company contracted a loan of US$150 with Citibank, indexed to Secured Overnight Financing Rate (“SOFR”) with spread adjustments and maturing in 2028.

 

Payments

 

·In August 2024, the Company settled the loan contracted with Credit Agricole Bank, in the amount of US$34.

 

·In July 2024, Vale redeemed notes with maturity date in 2026, 2036 and 2039, in the total amount of US$970 and paid a premium of US$50, recorded as “Bond premium repurchase” in the financial results for the nine-month period ended September 30, 2023.

 

·In July 2024, the Company settled the loan contracted with CIBC, in the amount of US$90.

 

·In July 2024, the Company settled the loan contracted with The Bank of Nova Scotia, in the amount of US$475.

 

·In January 2024, the Company paid principal and interest of debentures, in the amount of US$46.

 

·In January 2023, the Company paid principal and interest of debentures, in the amount of US$24.

 

·In June 2023, Vale redeemed notes with maturity date in 2026, 2036 and 2039, in the total amount of US$500 and paid a premium of US$22, recorded as “Bond premium repurchase” in the financial results for the nine-month period ended September 30, 2023.

 

d) Non-cash transactions

 

  Nine-month period ended September 30
  2024 2023
Non-cash transactions:    
Additions to PP&E with capitalized loans and borrowing costs 24 15
     

 

 

20 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

10. Accounts receivable

 

  Notes September 30, 2024 December 31, 2023
Receivables from contracts with customers      
Third parties      
Iron Solutions   2,197 3,406
Energy Transition Metals   750 743
Other   21 3
Related parties 29(b) 82 89
Accounts receivable   3,050 4,241
Expected credit loss   (49) (44)
Accounts receivable, net   3,001 4,197

 

Provisionally priced commodities sales – The Company is mainly exposed to iron ore and copper price risk. The determination of the final sales price for these commodities is based on the pricing period outlined in the sales contracts, typically occurring after the revenue recognition date. Consequently, the Company initially recognizes revenue using a provisional invoice. Subsequently, the receivables associated with provisionally priced products are measured at fair value through profit or loss (note 19). Any fluctuations in the value of these receivables are reflected in the Company's net operating revenue.

 

The sensitivity of the Company’s risk related to the final settlement of provisionally priced accounts receivables is detailed below:

 

  September 30, 2024
  Thousand metric tons Provisional price (US$/ton) Variation

Effect on Revenue

(US$ million)

Iron ore 23,688 109 +/- 10% +/- 258
Copper 63 9,524 +/- 10% +/- 60

 

 

11. Inventories

 

     
  September 30, 2024 December 31, 2023
Finished products    
Iron Solutions 2,615 2,457
Energy Transition Metals 648 640
  3,263 3,097
     
Work in progress 735 567
Consumable inventory 1,093 1,159
     
Net realizable value provision (i) (145) (139)
Total of inventories 4,946 4,684

 

(i) In the nine-month period ended September 30, 2024, the effect of provision for net realizable value was US$69 (2023: US$45).

 

12. Suppliers and contractors

  Notes September 30, 2024 December 31, 2023
Brazil   3,219 3,461
Abroad   1,816 1,653
Related parties 29(b) 318 158
Total   5,353 5,272

 

The Company has supplier finance arrangements, which do not substantially modify the original liabilities terms and conditions and remain presented as suppliers. The outstanding balance related to those transactions was US$1,519 as of September 30, 2024 (December 31, 2023: US$1,438), of which US$231 (December 31, 2023: US$221) relates to the structure introduced by the Company with the exclusive purpose of enabling small and medium suppliers to anticipate their receivables with better interest rates, in line with Company’s social pillar.

 

21 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

13. Other financial assets and liabilities

 

    Current Non-Current
  Notes September 30, 2024 December 31, 2023 September 30, 2024 December 31, 2023
Other financial assets          
Restricted cash   - - 12 4
Derivative financial instruments 18 223 271 88 544
Investments in equity securities   - - 55 45
    223 271 155 593
Other financial liabilities          
Derivative financial instruments 18 43 36 133 95
Other financial liabilities - Related parties 29(b) 119 290 - -
Liabilities related to the concession grant 13(a) 747 591 2,484 3,278
Advances and other financial obligations   641 759 37 -
    1,550 1,676 2,654 3,373

 

 

a) Liabilities related to the concession grant

 

  Consolidated Discount rate  
  December 31, 2023 Revision to estimates Monetary and present value adjustments Disbursements Translation adjustment September 30, 2024 September 30, 2024 December 31, 2023 Remaining term of obligations
Payment obligation 1,130 - 79 (43) (126) 1,040 11.04% 11.04% 33 years
Infrastructure investment 2,739 (101) 122 (270) (299) 2,191 6.41% - 6.77% 5.17% - 5.54% 8 years
  3,869 (101) 201 (313) (425) 3,231      
Current liabilities 591         747      
Non-current liabilities 3,278         2,484      
Liabilities 3,869         3,231      

 

The Company is currently discussing with the Brazilian Ministry of Transport the general conditions for Estrada de Ferro Carajás (“EFC”) and Estrada de Ferro Vitória a Minas (“EFVM”) concessions contracts, both of which are currently being fulfilled by Vale in accordance with the contracts in place.

The potential change in the agreements is still uncertain as it is subject to conclusion of the negotiations and approval by the Company and relevant authorities. Any changes to the existing obligation will be recorded after the conclusion of the negotiations and based on the final terms agreed.

Therefore, until there is any change in the existing concession contracts, the Company will continue to comply with its obligations under the agreements, which are reflected in the Company’s liability recorded in these interim financial statements.

 

22 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

14. Investments in associates and joint ventures

 

 

Associates and joint ventures % ownership December 31, 2023 Equity results in income statement Dividends declared Translation adjustment Fair value remeasurement (i) Other September 30, 2024
Iron Solutions                
Baovale Mineração S.A. 50.00 28 2 (1) (3) - (1) 25
Companhia Coreano-Brasileira de Pelotização 50.00 73 21 - (9) - - 85
Companhia Hispano-Brasileira de Pelotização 50.89 49 9 (6) (5) - - 47
Companhia Ítalo-Brasileira de Pelotização 50.90 63 13 - (9) - 6 73
Companhia Nipo-Brasileira de Pelotização 51.00 150 31 (8) (16) - - 157
MRS Logística S.A. 49.01 640 102 - (75) - - 667
VLI S.A. 29.60 346 77 - (42) - - 381
Samarco Mineração S.A. (note 24) 50.00 - - - - - - -
Vale Oman Distribution Center 50.00 - - - - 600 - 600
    1,349 255 (15) (159) 600 5 2,035
Energy Transition Metals                
PT Vale Indonesia Tbk 33.88 - 5 - 1 1,910 3 1,919
    - 5 - 1 1,910 3 1,919
Others                
Aliança Geração de Energia S.A. (ii) 55.00 356 4 - (62) - (298) -
Aliança Norte Energia Participações S.A. 51.00 106 (7) - (12) - - 87
Other   61 2 (1) (7) - 1 56
    523 (1) (1) (81) - (297) 143
Total   1,872 259 (16) (239) 2,510 (289) 4,097
Other results in associates and joint ventures (iii)   - (597) - - - - -
Equity results and other results in associates and joint ventures   - (338) - - - - -

 

(i) It refers to the remeasurement at fair value of the remaining stake held by Vale on PT Vale Indonesia Tbk and Vale Oman Distribution Center, after the closing of the divestment transactions (notes 15a and 15c).

(ii) The effect presented in “Other” column refers to derecognition of the investment due to the acquisition of control over Aliança Geração de Energia S.A., that became a subsidiary. Further details are disclosed in note 15(b) of these interim financial statements.

(iii) It refers mainly to the expense with the additional provision for Samarco in the amount of US$956 (note 24), net of the gain of US$305 due to the acquisition of Aliança Geração de Energia S.A. (note 15b).

 

 

23 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

15. Acquisitions and divestitures

 

   

Three-month period ended

September 30, 2024

Nine-month period ended

September 30, 2024

  Reference Results on disposals of non-current assets Equity results and other results in associates and joint ventures Results on disposals of non-current assets Equity results and other results in associates and joint ventures
Vale Oman Distribution Center  15(a) 1,222 - 1,222 -
Aliança Geração de Energia S.A.  15(b) - 305 - 305
PT Vale Indonesia Tbk  15(c) - - 1,059 -
    1,222 305 2,281 305

 

   

Three-month period ended

September 30, 2023

Nine-month period ended

September 30, 2023

  Reference Results on disposals of non-current assets Equity results and other results in associates and joint ventures Results on disposals of non-current assets Equity results and other results in associates and joint ventures
Mineração Rio do Norte  15(f) - - - (93)
Companhia Siderúrgica do Pecém  15(h) - (2) - 35
    - (2) - (58)

 

a) Divestment on Vale Oman Distribution Center (“VODC”) – VODC operates a maritime terminal with access to the Port of Sohar in Oman, featuring a deep-water jetty and an integrated iron ore blending and distribution center with a nominal capacity of 40 Mtpy.

 

In August 2024, the Company established a joint venture with AP Oryx Holdings LLC (“Apollo”) through a binding agreement to sell 50% equity interest in VODC for US$600 million. The transaction was completed in September 2024, reducing Vale’s stake in VODC from 100% to 50% and changing its status from a subsidiary to a joint venture.

 

With this transaction, Vale shared control over VODC with Apollo and, from then on, will no longer consolidate VODC, which will be accounted for as a joint venture using the equity method.

 

As a result of the transaction, the Company recognized a gain of US$1,222 in the income statement as “Other operating expenses, net”. This gain is due to (i) the result of the sale of the equity interest in the amount of US$555, (ii) the result of the remeasurement to fair value of the remaining interest in the amount of US$555, and (iii) the reclassification to income statement of the cumulative translation adjustments in the amount of US$112. The effects of this transaction are summarized below:

  September 26, 2024
Sale of the 50% equity interest  
Cash received 600
Derecognition of VODC’s net assets (45)
Gain on sale of equity interest 555
   
Remeasurement of the 50% interest retained  
Fair value of 50% interest retained 600
Derecognition of VODC’s net assets (45)
Gain on remeasurement of equity interest 555
   
Other effects of the deconsolidation  
Gain on the reclassification of cumulative translation adjustments 112
Gain on the transaction recorded in the income statement 1,222

 

b) Acquisition of Aliança Geração de Energia S.A. (“Aliança Energia”) – Aliança Energia operates power generation assets in Brazil, with a portfolio of seven hydroelectric plants in the state of Minas Gerais and three operational wind farms in the states of Rio Grande do Norte and Ceará. The company was established in 2015 by Vale and Cemig Geração e Transmissão S.A. (“Cemig GT”) as a jointly controlled entity.

On March 2024, the Company entered into an agreement with Cemig GT to acquire its 45% stake in Aliança Energia. The decision was taken in the context of the divestment plan announced to the market by Cemig GT in 2020, and Vale chose to exercise its preferential right of acquisition.

On August 2024, the transaction was completed for the amount of US$493 (R$2,737 million), and Vale became the sole owner of Aliança Energia. As a result, the Company recorded a gain of US$305 in the income statement as “Results from investments and other results in associates and joint ventures,” due to the remeasurement to fair value of the previously held equity interest and began to consolidate Aliança Energia in its financial statements.

 

24 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 


The fair value of the identifiable assets acquired and liabilities assumed as a result of the acquisition are presented below:

  Aliança Energia
  Notes August 13, 2024
Identifiable assets acquired    
Cash and equivalents   95
Intangibles 16 828
Property, plant, and equipment 17 573
Other   40
    1,536
Liabilities assumed    
Loans and borrowings 9(c) 245
Deferred income taxes 7(b) 312
Other   140
    697
Net assets acquired   839

 

As disclosed below, the deferred tax liability recognized on the difference between the fair value and the book value of the net assets acquired results in goodwill, which is not deductible for tax purposes.

 

  Notes August 13, 2024
Consideration transferred for acquisition of the 45% equity interest held by Cemig GT   493
Fair value of the 55% stake previously held by Vale   603
Total [A]   1,096
     
Fair value of net assets acquired   1,096
(-) Deferred tax liability on the difference between the fair value and the book value of net assets   (257)
Total net assets [B]   839
     
Goodwill [A-B] 16 257

 

c) Divestment on PT Vale Indonesia Tbk (“PTVI”) – PTVI has a contract of work with the government of Indonesia to operate its mining licenses (“Contract of Work”), expiring in December 2025. To extend the period of the mining licenses beyond 2025, PTVI must meet certain requirements under the Contract of Work, including the commitment to meet a threshold of Indonesian participants in its shareholding structure.

 

In November 2023, the Company signed a Heads of Agreement with PT Mineral Industri Indonesia (“MIND ID”) and Sumitomo Metal Mining Co., Ltd. (“SMM”) regarding the divestment obligation in PTVI. Therefore, since the year ended December 31, 2023, PTVI assets and liabilities were classified as held for sale.

 

In June 2024, the transaction was concluded, and the Company reduced its interests in PTVI in approximately 10.5%. This divestment was carried out through (i) the issuance of PTVI’s new shares, thereby diluting Vale in 2.1%, and (ii) by the direct sale of 8.4% of Vale’s shares to MIND ID. As a result of the transaction, MIND ID became PTVI's largest shareholder, holding approximately 34.0% of the issued shares, with the Company and SMM holding approximately 33.9% and 11.5%, respectively. The completion of the transaction fulfills the divestment obligations of the Contract of Work and satisfies a key condition for PTVI to extend its mining license until 2035, with potential extension beyond this period subject to certain requirements.

 

With the transaction, Vale received US$155 for its shares and lost control over PTVI and so, the Company will no longer consolidate PTVI, which will be accounted for as an associate under the equity method due to the significant influence it will retain over PTVI.

 

25 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

As result, the Company recognized a gain of US$1,059 in the income statement for the nine-month period ended September 30, 2024, as "Other operating expenses, net". This gain is due to the reclassification of cumulative translation adjustments of US$1,063 and the gain on remeasurement of the interest retained at fair value of the US$657, net of the loss on the reduction in PTVI stake in the amount of US$661. The effects of this transaction are summarized below:

 

  June 28, 2024
Cash consideration received   155
Fair value of 33.9% interest retained (i)   1,910
     
Effects of the deconsolidation:    
Derecognition of net assets of PTVI   (3,697)
Gain on derecognition of noncontrolling shareholders   1,628
Gain on the reclassification of cumulative translation adjustments   1,063
Gain on the transaction recorded in the income statement   1,059

 

(i) The fair value of the 33.9% retained interest was estimated based on a third-party valuation report. The valuation considered the discounted cash flow method. The key assumptions considered were (i) discount rate of 7.75% with incremental risk premium of around 1.00% on certain assets, (ii) asset life through to 2065, and (iii) range of expected nickel prices from US$/t 17,501 to US$/t 21,000.

 

Balance sheet of PTVI classified as held for sale

 

  December 31, 2023
Assets  
Cash and cash equivalents 703
Accounts receivable 20
Inventories 80
Taxes 117
Investments 13
Property, plant and equipment 2,792
Intangible 69
Other assets 139
  3,933
Liabilities  
Suppliers and contractors 172
Deferred income taxes 213
Other liabilities 176
  561
Net assets held for sale 3,372

 

d) Strategic partnership in the Energy Transition Metals business – In July 2023, the Company signed a binding agreement with Manara Minerals, a joint venture between Ma’aden and Saudi Arabia’s Public Investment Fund, under which Manara Minerals would make an equity investment in Vale Base Metals Limited (“VBM”), the holding entity for Vale’s Energy Transition Metals Business that was a wholly owned subsidiary. At the same time, Vale and Engine No. 1 entered into another binding agreement for an equity investment in VBM.

 

In April 2024, the Company concluded the transaction with Manara Minerals to sell 10% of the business for US$2,455, which was fully contributed to VBM thereby diluting Vale to a 90% equity interest, retaining control over VBM. As a result, Vale recognized a gain from the sale in the amount of US$895, of which US$1,514 was attributable to noncontrolling interests recorded in the equity as "Transactions with noncontrolling interests".

 

Additionally, in April 2024, Vale and Engine No. 1 agreed to not proceed with the transaction, which was discontinued, without any penalties to both parties.

 

26 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

e) Acquisition of equity interest in Anglo American Minério de Ferro Brasil S.A. (“Anglo American Brasil”) – In February 2024, the Company entered into a binding agreement with Anglo American plc for the acquisition of 15% interest in Anglo American Brasil, the company that currently owns the Minas-Rio complex (“Minas-Rio”), in Brazil. Under the terms agreed, Vale will contribute with Serra da Serpentina iron ore resources and a cash contribution of US$158, subject to adjustments at the closing date. Additionally, depending on the future iron ore prices, there may be an adjustment in the transaction price and the fair value adjustments of this mechanism will be recognized in the Company's income statements accordingly.

 

Following completion of the transaction, Vale will receive its pro-rata share of Minas-Rio production and the Company will also have an option to acquire an additional 15% shareholding in Minas-Rio. The option will be exercised at fair value, calculated at the time of exercise.

 

The closing of the transaction is subject to the usual conditions precedent and expected to occur in fourth quarter of 2024. Upon completion of the transaction, Anglo American Brasil will be an associate of Vale and the investment will be accounted for under the equity method.

 

f) Mineração Rio do Norte S.A. (“MRN”) – In April 2023, Vale signed a binding agreement with Ananke Alumina S.A. to sell its 40% stake in MRN, which has been impaired in full since 2021. Due to certain remaining commitments of the agreement, the Company recognized a provision of US$93 with the corresponding impact in the income statement for the nine-month period ended September 30, 2023, as “Equity results and other results in associates and joint ventures”. As a result, in November 2023 the Company concluded the transaction and transferred its shares in MRN to Ananke Alumina S.A.

g) Vale Oman Pelletizing Company LLC (“VOPC”) – In February 2023, OQ Group exercised their option to sell its 30% noncontrolling interest held in VOPC, a subsidiary consolidated by the Company. As a result, in April 2023, the Company completed the transaction and acquired the minority interest previously held by the OQ Group for US$130, resulting in a gain of US$3, recorded in equity as “Transactions with of noncontrolling interests”, since it resulted from a transaction between shareholders. Upon closing, Vale owns 100% of VOPC's share capital.

 

h) Companhia Siderúrgica do Pecém (“CSP”) – In July 2022, the Company and the other shareholders of CSP signed a binding agreement with ArcelorMittal Brasil S.A. (“ArcelorMittal”) for the sale of CSP. In March 2023, the Company completed the sale of its interest in CSP to ArcelorMittal, for US$2,194 (R$11,147 million), which was fully used to prepay most of the outstanding net debt of US$2,296 (R$11,665 million). The remaining balance was settled by the shareholders and so Vale disbursed US$67 upon completion of the transaction. The Company also derecognized its financial liability related to the guarantee granted to CSP, leading to a gain of US$35 recorded as “Equity results and other results in associates and joint ventures” for the nine-month period ended September 30, 2023.

16. Intangibles

 

  Notes Goodwill Concessions Software Research and development project Total
Balance as of December 31, 2023   3,263 7,689 104 575 11,631
Additions   - 127 46 - 173
Disposals   - (5) - (5) (10)
Amortization   - (197) (42) - (239)
Acquisition of Aliança Energia (i) 15(b) 257 824 - 4 1,085
Translation adjustment   (190) (837) (9) (63) (1,099)
Balance as of September 30, 2024   3,330 7,601 99 511 11,541
Cost   3,330 9,329 634 511 13,804
Accumulated amortization   - (1,728) (535) - (2,263)
Balance as of September 30, 2024   3,330 7,601 99 511 11,541
             
Balance as of December 31, 2022   3,189 6,434 87 528 10,238
Additions   - 202 26 5 233
Disposals   - (22) - - (22)
Amortization   - (187) (30) - (217)
Translation adjustment   58 268 3 22 351
Balance as of September 30, 2023   3,247 6,695 86 555 10,583
Cost   3,247 8,289 596 555 12,687
Accumulated amortization   - (1,594) (510) - (2,104)
Balance as of September 30, 2023   3,247 6,695 86 555 10,583

 

(i) The concessions refer to the authorizations for hydroelectric plants and wind farms of Aliança Energia.

 

27 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

17. Property, plant, and equipment

 

    Consolidated
  Notes Building and land Facilities Equipment Mineral properties Railway equipment Right of use assets Other Constructions in progress Total
Balance as of December 31, 2023   10,119 9,239 4,450 6,925 2,612 1,359 2,484 11,208 48,396
                     
Additions (i)   - - - - - (1) -   4,178 4,177
Disposals   (5) (24) (9) (7) (4) -   (1) (106) (156)
Assets retirement obligation 25(b) - - - (100) - - - - (100)
Depreciation, depletion and amortization   (331) (407) (523) (321) (117) (131) (243) -   (2,073)
Acquisition of Aliança Energia 15(b) 27 87 329 2 -   4 51 73 573
Deconsolidation of VODC 15(a) -   (9) (98) (9) -   (525) -   (16) (657)
Translation adjustment   (968) (930) (327) (413) (287) (34) (183) (948) (4,090)
Transfers   557 923 503 179 97 -   232 (2,491) -
Balance as of September 30, 2024   9,399 8,879 4,325 6,256 2,301 672 2,340 11,898 46,070
Cost   16,539 14,539 10,338 14,876 4,029 1,431 5,159 11,898 78,809
Accumulated depreciation   (7,140) (5,660) (6,013) (8,620) (1,728) (759) (2,819) -   (32,739)
Balance as of September 30, 2024   9,399 8,879 4,325 6,256 2,301 672 2,340 11,898 46,070
Balance as of December 31, 2022   8,913 8,042 4,984 7,112 2,475 1,455 2,632 9,325 44,938
Additions (i)   - - - - - 32 -   4,093 4,125
Disposals   (19) (9) (13) (7) (6) -   (2) (116) (172)
Assets retirement obligation 25(b) - - - (196) - - - -   (196)
Depreciation, depletion and amortization   (341) (385) (549) (340) (123) (139) (245) -   (2,122)
Translation adjustment   278 284 103 103 100 16 73 220 1,177
Transfers   1,389 937 609 284 109 -   (95) (3,233) -
Balance as of September 30, 2023   10,220 8,869 5,134 6,956 2,555 1,364 2,363 10,289 47,750
Cost   18,036 14,203 12,313 15,814 4,355 2,177 5,154 10,289 82,341
Accumulated depreciation   (7,816) (5,334) (7,179) (8,858) (1,800) (813) (2,791) -   (34,591)
Balance as of September 30, 2023   10,220 8,869 5,134 6,956 2,555 1,364 2,363 10,289 47,750
                     

(i) Includes capitalized interest, when applicable.



For more details regarding right of use and lease liability see note 22.

 

18. Financial and capital risk management

 

a) Effects of derivatives on the statement of financial position

 

  September 30, 2024 December 31, 2023
  Assets Liabilities Assets Liabilities
Foreign exchange and interest rate risk        
CDI & TJLP vs. US$ fixed rate swap 16 62 109 30
IPCA swap - 56 - 41
Dollar swap and forward transactions 276 17 650 -
SOFR swap 1 30 4 28
  293 165 763 99
         
Commodities price risk        
Gasoil, Brent and freight 15 8 52 22
Energy Transition Metals 3 2 - 8
  18 10 52 30
Other - 1 - 2
         
Total 311 176 815 131

 

 

28 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

b) Net exposure

 

  September 30, 2024 December 31, 2023
Foreign exchange and interest rate risk    
CDI & TJLP vs. US$ fixed rate swap (46) 79
IPCA swap (56) (41)
Dollar swap and forward transactions 259 650
SOFR swap (29) (24)
  128 664
Commodities price risk    
Gasoil, Brent and freight 7 30
Energy Transition Metals 1 (8)
  8 22
     
Other (1) (2)
     
Total 135 684

 

c)       Effects of derivatives on the income statement

 

         
    Gain (loss) recognized in the income statement
  Three-month period ended September 30, Nine-month period ended September 30,
  2024 2023 2024 2023
Foreign exchange and interest rate risk        
CDI & TJLP vs. US$ fixed rate swap 10 (22) (120) 166
IPCA swap 1 (7) (27) 23
Dollar swap and forward operations 101 (73) (245) 465
SOFR swap (45) 9 (1) 14
Treasury forwards 2 1 (7) 14
  69 (92) (400) 682
         
Commodities price risk        
Gasoil, Brent and freight (5) 49 (7) 29
Energy Transition Metals - (8) 1 (9)
  (5) 41 (6) 20
         
Other - 1 2
Total 64 (51) (405) 704

 

 

29 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

d) Effects of derivatives on the cash flows

 

  Financial settlement inflows (outflows)
  Nine-month period ended September 30,
  2024 2023
Foreign exchange and interest rate risk    
CDI & TJLP vs. US$ fixed rate swap (1) (4)
IPCA swap (5) 1
Dollar swap and forward operations 95 162
LIBOR swap - 4
SOFR swap 4 -
Treasury forwards (7) 14
  86 177
Commodities price risk    
Gasoil, Brent and freight 16 4
Energy Transition Metals (8) 4
  8 8
     
Derivatives designated as cash flow hedge accounting    
Nickel - 57
  - 57
Total 94 242

 

e) Market risk - Foreign exchange and interest rates

 

Protection programs for the R$ denominated debt instruments and other liabilities

 

  Notional     Fair value Financial Settlement Inflows (Outflows) Value at Risk Fair value by year
Flow September 30, 2024 December 31, 2023 Index Average rate September 30, 2024 December 31, 2023 September 30, 2024 September 30, 2024 2024 2025 2026+
CDI vs. US$ fixed rate swap         (6) 107 2 13 1 3 (10)
Receivable R$ 4,317 R$ 5,162 CDI 100.00%              
Payable US$ 1,000 US$ 1,196 Fix 1.70%              
                       
TJLP vs. US$ fixed rate swap         (40) (28) (3) 2 (3) (8) (29)
Receivable R$ 586 R$ 694 TJLP + 1.06%              
Payable US$ 146 US$ 173 Fix 3.45%              
                       
          (46) 79 (1) 15 (2) (5) (39)
                       
IPCA swap vs. US$ fixed rate swap         (56) (41) (5) 3 (2) (9) (45)
Receivable R$ 872 R$ 1,078 IPCA + 4.54%              
Payable US$ 216 US$ 267 Fix 3.86%              
                       
          (56) (41) (5) 3 (2) (9) (45)
                       
R$ fixed rate vs. US$ fixed rate swap         248 600 109 31 95 152 1
Receivable R$ 13,101 R$ 12,660 Fix 6.72%              
Payable US$ 2,514 US$ 2,431 Fix 0.10%              
                       
Forward R$ 6,922 R$ 1,209 B 5.39 11 50 (14) 15 - 10 1
                       
          259 650 95 46 95 162 2

 

 

30 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

The sensitivity analysis of these derivative financial instruments is presented as follows:

 

Instrument Instrument's main risk events Fair value

Scenario I

(∆ of 25%)

Scenario II

(∆ of 50%)

CDI vs. US$ fixed rate swap R$ depreciation (6) (260) (513)
  US$ interest rate inside Brazil decrease (6) (30) (56)
  Brazilian interest rate increase (6) (30) (53)
         
TJLP vs. US$ fixed rate swap R$ depreciation (40) (75) (111)
  US$ interest rate inside Brazil decrease (40) (43) (46)
  Brazilian interest rate increase (40) (44) (49)
  TJLP interest rate decrease (40) (43) (46)
         
IPCA swap vs. US$ fixed rate swap R$ depreciation (56) (109) (162)
  US$ interest rate inside Brazil decrease (56) (61) (66)
  Brazilian interest rate increase (56) (64) (72)
  IPCA index decrease (56) (60) (64)
         
R$ fixed rate vs. US$ fixed rate swap R$ depreciation 248 (361) (970)
  US$ interest rate inside Brazil decrease 248 229 209
  Brazilian interest rate increase 248 207 168
         
Forward R$ depreciation 11 (293) (596)
  US$ interest rate inside Brazil decrease 11 5 (1)
  Brazilian interest rate increase 11 - (10)

 

Protection program for interest rate US$ denominated debt

 

  Notional     Fair value Financial Settlement Inflows (Outflows) Value at Risk  Fair value by year
Flow September 30, 2024 December 31, 2023 Index Average rate September 30, 2024 December 31, 2023 September 30, 2024 September 30, 2024 2024 2025 2026+
SOFR vs. US$ fixed rate swap          (29)  (24)  4  4  -     (3)  (26)
Receivable US$ 2.150 US$ 2,300 SOFR 0.00%              
Payable US$ 2.150 US$ 2,300 Fix 3.77%              

 

The sensitivity analysis of these derivative financial instruments is presented as follows:

 

Instrument   Instrument's main risk events   Fair value

Scenario I

(∆ of 25%)

Scenario II

(∆ of 50%)

SOFR vs. US$ fixed rate swap   US$ SOFR decrease   (29) (70) (112)

 

 

31 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

f) Protection program for product prices and input costs

 

  Notional     Fair value Financial settlement Inflows (Outflows) Value at Risk Fair value by year
Flow September 30, 2024 December 31, 2023 Bought / Sold Average strike (US$) September 30, 2024 December 31, 2023 September 30, 2024 September 30, 2024 2024 2025
Brent crude oil (bbl)                    
Call options 14,192,250 19,907,250 B 90 15 45 1 4 - 15
Put options 14,192,250 19,907,250 S 56 (8) (22) - 3 (1) (7)
                     
Forward Freight Agreement (days)                    
Freight forwards - 1,210 B - - 7 15 - - -
                     
          7 30 16 7 (1) 8

 

The sensitivity analysis of these derivative financial instruments is presented as follows:

 

Instrument Instrument's main risk events Fair value

Scenario I

(∆ of 25%)

Scenario II

(∆ of 50%)

Brent crude oil (bbl)        
Options Price input decrease 7 (75) (281)
         
Forward Freight Agreement (days)        
Forwards Freight price decrease - - -

 

 

g) Other derivatives, including embedded derivatives in contracts

 

  Notional     Fair value Financial settlement Inflows (Outflows) Value at Risk Fair value by year
Flow September 30, 2024 December 31, 2023 Bought / Sold Average strike (US$/ton) September 30, 2024 December 31, 2023 September 30, 2024 September 30, 2024 2024 2025+
Fixed price nickel sales protection (ton)                    
Nickel forwards 3,992 3,322 B 17,392 1 (8) (8) 3 - 1
                     

Embedded derivative (pellet price)

in natural gas purchase (volume/month)

                   
Call options 746,667 746,667 S 233 (1) (2) - 1 (1) -

 

The sensitivity analysis of these derivative financial instruments is presented as follows:

 

Instrument Instrument's main risk events Fair value

Scenario I

(∆ of 25%)

Scenario II

(∆ of 50%)

Fixed price sales protection (ton)        
Forwards Nickel price decrease 1 (16) (34)
         

Embedded derivative (pellet price) in natural gas purchase

agreement (volume/month)

       
Embedded derivatives - Gas purchase Pellet price increase (1) (3) (7)
         

 

 

32 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

h) Hedge accounting

 

  Gain (loss) recognized in the other comprehensive income
  Three-month period ended September 30, Nine-month period ended September 30,
  2024 2023 2024 2023
Net investments hedge 35 (68) (223) 77
Cash flow hedge (i) - (16) - (2)

 

(i) In 2023, the Company had a nickel revenue hedge program contracted, which expired on December 31, 2023. In 2024, there was no revenue hedge programs in place.

 

i) Financial counterparties’ ratings

 

The transactions of derivative instruments, cash and cash equivalents, as well as short-term investments are held with financial institutions whose exposure limits are periodically reviewed and approved by the delegated authority. The financial institutions credit risk is performed through a methodology that considers, among other information, ratings provided by international rating agencies.

 

The table below presents the ratings in foreign currency as published by Moody’s regarding the main financial institutions used by the Company to contract financial instruments, including derivative financial instruments.

 

  September 30, 2024 December 31, 2023
  Cash and cash equivalents and investment Derivatives Cash and cash equivalents and investment Derivatives
Aa2 775 1 338 -
Aa3 - - 42 -
A1 2,017 21 2,022 50
A2 305 117 309 293
A3 691 7 186 22
Baa1 1 - 2 -
Baa2 11 - 16 -
Ba1 (i) 480 - 85 -
Ba2 (i) 369 115 287 314
Ba3 (i) - 49 373 136
  4,649 311 3,660 815

 

(i) A substantial part of the balances is held with financial institutions in Brazil which are deemed investment grade in local currency.

 

 

33 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

19. Financial assets and liabilities

 

a) Classification

 

The Company classifies its financial instruments in accordance with the purpose for which they were acquired, and determines the classification and initial recognition according to the following categories:

 

    September 30, 2024 December 31, 2023
Financial assets Notes Amortized cost At fair value through OCI At fair value through profit or loss Total Amortized cost At fair value through OCI At fair value through profit or loss Total
Current                  
Cash and cash equivalents 21 4,596 - - 4,596 3,609 - - 3,609
Short-term investments 21 - - 53 53 - - 51 51
Derivative financial instruments 18 - - 223 223 - - 271 271
Accounts receivable 10 812 - 2,189 3,001 362 - 3,835 4,197
Judicial deposits 26(c) - - - - 611 - - 611
    5,408 - 2,465 7,873 4,582 - 4,157 8,739
Non-current                  
Judicial deposits 26(c) 606 - - 606 798 - - 798
Restricted cash 13 12 - - 12 4 - - 4
Derivative financial instruments 18 - - 88 88 - - 544 544
Investments in equity securities 13 - 55 - 55 - 45 - 45
    618 55 88 761 802 45 544 1,391
Total of financial assets   6,026 55 2,553 8,634 5,384 45 4,701 10,130
                   
Financial liabilities                  
Current                  
Suppliers and contractors 12 5,353 - - 5,353 5,272 - - 5,272
Derivative financial instruments 18 - - 43 43 - - 36 36
Loans and borrowings 21 842 - - 842 824 - - 824
Leases 22 157 - - 157 197 - - 197
Liabilities related to the concession grant 13(a) 747 - - 747 591 - - 591
Other financial liabilities - Related parties 29 119 - - 119 290 - - 290
Advances and other financial obligations 13 641 - - 641 759 - - 759
    7,859 - 43 7,902 7,933 - 36 7,969
Non-current                  
Derivative financial instruments 18 - - 133 133 - - 95 95
Loans and borrowings 21 12,578 - - 12,578 11,647 - - 11,647
Leases 22 608 - - 608 1,255 - - 1,255
Participative shareholders' debentures 20 - - 2,406 2,406 - - 2,874 2,874
Liabilities related to the concession grant 13(a) 2,484 - - 2,484 3,278 - - 3,278
Other financial obligations   37 - - 37 - - - -
    15,707 - 2,539 18,246 16,180 - 2,969 19,149
Total of financial liabilities   23,566 - 2,582 26,148 24,113 - 3,005 27,118

 

 

b) Hierarchy of fair value

 

    September 30, 2024 December 31, 2023
  Notes Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total
Financial assets                  
Short-term investments 21 53 - - 53 51 - - 51
Derivative financial instruments 18 - 311 - 311 - 815 - 815
Accounts receivable 10 - 2,189 - 2,189 - 3,835 - 3,835
Investments in equity securities 13 - 55 - 55 - 45 - 45
    53 2,555 - 2,608 51 4,695 - 4,746
                   
Financial liabilities                  
Derivative financial instruments 18 - 176 - 176 - 131 - 131
Participative shareholders' debentures 20 - 2,406 - 2,406 - 2,874 - 2,874
    - 2,582 - 2,582 - 3,005 - 3,005

 

 

34 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

There were no transfers between levels 1, 2 and 3 of the fair value hierarchy during the period presented.

 

 

c) Fair value of loans and borrowings

 

  September 30, 2024 December 31, 2023
  Carrying amount Fair value Carrying amount Fair value
Quoted in the secondary market:        
Bonds 7,305 7,606 7,253 7,404
Debentures 342 342 221 213
Debt contracts in Brazil in:        
R$, indexed to TJLP, TR, IPCA, IGP-M and CDI 221 221 250 250
Basket of currencies and bonds in US$ indexed to SOFR 150 160 153 168
Debt contracts in the international market in:        
US$, with variable and fixed interest 5,326 5,661 4,504 4,950
Other currencies, with variable interest 9 9 9 9
Other currencies, with fixed interest 67 70 81 85
Total 13,420 14,069 12,471 13,079

 

20. Participative shareholders’ debentures

 

  Financial result    
  Average price (R$) Three-month period ended September 30, Nine-month period ended September 30, Liabilities
  2024 2023 2024 2023 2024 2023 September 30, 2024 December 31, 2023
Participative shareholders’ debentures 33.74 30.99 92 30 15 304 2,406 2,874
                 

On October 1st, 2024 (subsequent event), the Company made available for withdrawal as remuneration the amount of US$97 for the first semester of 2024 (2023: US$107 for the first semester of 2023).

 

On April 1st, 2024, the Company made available for withdrawal as remuneration the amount of US$149 for the second semester of 2023 (2023: US$127 for the second semester of 2022).

 

 

35 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

21. Loans, borrowings, cash and cash equivalents and short-term investments

 

a) Net debt

 

The Company monitors the net debt with the objective of ensuring the continuity of its business in the long term.

 

       
  Note September 30, 2024 December 31, 2023
Loans and borrowings   13,420 12,471
Leases 22 (b) 765 1,452
Gross debt   14,185 13,923
       
(-) Cash and cash equivalents   4,596 3,609
(-) Short-term investments (i)   53 51
(-) Cash and cash equivalents of PTVI 15(c) - 703
Net debt   9,536 9,560

 

(i) Substantially comprises investments in an exclusive investment fund, which portfolio is made by committed transactions and certificate of deposits (“CDB”)

 

 

b)    Cash and cash equivalents

 

  September 30, 2024 December 31, 2023
R$ 876 953
US$ 3,402 2,516
Other currencies 318 140
Total 4,596 3,609

 

c)Loans and borrowings

 

i)Outstanding balance of loans and borrowings by type and currency

 

    Current liabilities Non-current liabilities
  Average interest rate (i) September 30, 2024 December 31, 2023 September 30, 2024 December 31, 2023
Quoted in the secondary market:          
US$ Bonds (ii) 6.05% - - 7,187 7,157
R$ Debentures 9.43% 74 96 262 119
Debt contracts in Brazil in (iii):          
R$, indexed to TJLP, TR, IPCA, IGP-M and CDI 9.91% 46 49 174 200
Basket of currencies and bonds in US$ indexed to SOFR 6.09% - - 150 150
Debt contracts in the international market in:          
US$, with variable and fixed interest 5.72% 521 500 4,742 3,945
Other currencies, with variable interest 4.45% - - 9 9
Other currencies, with fixed interest 3.94% 12 12 54 67
Accrued charges   189 167 - -
    842 824 12,578 11,647

 

(i) In order to determine the average interest rate for debt contracts with floating rates, the Company used the rate applicable as of September 30, 2024.

(ii) In June 2024, the Company issued bonds of US$1 billion with a coupon of 6.45% per year, payable semi-annually, and maturing in 2054.

(iii) The Company entered into derivatives to mitigate the exposure to cash flow variations of all floating rate debt contracted in Brazil, resulting in an average cost of 3.22% per year in US$.


The reconciliation of loans and financing with cash flows arising from financing activities is presented in note 9(C).

 

36 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

ii) Future flows of principal and interest of loans and borrowings payments

 

  Principal

Estimated future

interest payments (i)

2024 82 219
2025 893 809
2026 106 755
2027 1,706 693
Between 2028 and 2030 3,868 1,742
2031 onwards 6,576 3,526
Total 13,231 7,744

 

(i) Based on interest rate curves and foreign exchange rates applicable as of September 30, 2024 and considering that the payments of principal will be made on their contracted payments dates. The amount includes the estimated interest not yet accrued and the interest already recognized in the annual financial statements.

 

Covenants

 

Some of the Company’s loans and borrowings agreements with lenders contain financial covenants. The primary financial covenants in those agreements require maintaining certain ratios, such as leverage ratio and interest coverage. The Company did not identify any instances of noncompliance as of September 30, 2024.

 

22. Leases

 

a) Right of use

 

  December 31, 2023 Additions and contract modifications Depreciation Acquisition of Aliança Energia Deconsolidation of VODC Translation adjustment September 30, 2024
Ports 628 - (39) - (525) (7) 57
Vessels 415 (1) (33) - - - 381
Pelletizing plants 193 - (37) - - (20) 136
Properties 80 (1) (16) - - (5) 58
Energy plants 34 - (4) - - (1) 29
Mining equipment 9 1 (2) 4 - (1) 11
Total 1,359 (1) (131) 4 (525) (34) 672

 

b) Leases liabilities

 

  December 31, 2023 Additions and contract modifications Payments (i) Interest Acquisition of Aliança Energia Deconsolidation of VODC Translation adjustment September 30, 2024
Ports 682 - (54) 18 - (583) 1 64
Vessels 397 (1) (46) 11 - - - 361
Pelletizing plants 207 - (10) 6 - - (24) 179
Properties 102 (1) (15) 3 - - 5 94
Energy plants 49 - (4) 2 - - (1) 46
Mining equipment 15 1 (4) 1 4 - 4 21
Total 1,452 (1) (133) 41 4 (583) (15) 765
Current liabilities 197             157
Non-current liabilities 1,255             608
Total 1,452             765

 

(i) The total amount of the variable lease payments not included in the measurement of lease liabilities was US$190 recorded in the income statement in the nine-month period ended September 30, 2024 (2023: US$136).

 

37 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

Annual minimum payments and remaining lease term

 

The following table presents the undiscounted lease obligation by maturity date. The lease liability recognized in the statement of financial position is measured at the present value of such obligations.

 

    2024   2025   2026   2027   2028 onwards   Total   Remaining term (years)   Discount rate
Ports   6   24   12   1   19   62   2 to 19   4% to 5%
Vessels   15   59   54   53   239   420   1 to 9    3% to 4%
Pelletizing plants   43   44   15   15   87   204   1 to 9    2% to 6%
Properties   4   16   14   13   58   105   1 to 10    2% to 7%
Energy plants   2   9   6   5   40   62   2 to 6    5% to 6%
Mining equipment   3   10   6   1   1   21   1 to 4    3% to 6%
Total   73   162   107   88   444   874        

 

23. Brumadinho dam failure

 

In January 2019, a tailings dam (“Dam I”) experienced a failure at the Córrego do Feijão mine, in the city of Brumadinho, state of Minas Gerais, Brazil. The failure released a flow of tailings debris, destroying some of Vale’s facilities, affecting local communities and disturbing the environment. The tailings released have caused an impact of around 315 km in extension, reaching the nearby Paraopeba River. The dam failure in Brumadinho (“event”) resulted in 270 fatalities or presumed fatalities and caused extensive property and environmental damage in the region.

 

As a result of the dam failure, the Company recognized provisions to meet its assumed obligations, including indemnification to those affected by the event, remediation of the impacted areas and compensation to the society. Changes in the provisions are shown below:

 

  December 31, 2023 Revision to estimates Monetary and present value adjustments Disbursements Translation adjustment September 30, 2024
Integral Reparation Agreement            
Payment obligations 562 (8) 38 (100) (58) 434
Provision for socio-economic reparation and others 592 (37) 48 (108) (60) 435
Provision for social and environmental reparation 843 (14) 46 (125) (90) 660
  1,997 (59) 132 (333) (208) 1,529
Other obligations            
Tailings containment, geotechnical safety and environmental reparation 684 (4) 42 (115) (67) 540
Individual indemnification 83 - 7 (52) (7) 31
Other 296 91 33 (88) (42) 290
  1,063 87 82 (255) (116) 861
Liability 3,060 28 214 (588) (324) 2,390

 

The cash flow for obligations are estimated for an average period ranging from 5 to 7 years and were discounted to the present value at an annual rate in real terms, which increased from 5.31% on December 31, 2023, to 6.58% on September 30, 2024.

 

In addition, the Company has incurred expenses, which have been recognized straight to the income statement as “other operating revenues (expenses), net” (note 5c), in relation to tailings management, communication, humanitarian assistance, payroll, legal services, water supply, among others. The Company incurred expenses in the amount of US$79 and US$278 for the three and nine-month period ended September 30, 2024, respectively (2023: US$121 and US$363, respectively).

 

38 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

Judicial Settlement for Integral Reparation

 

The Settlement for Integral Reparation includes: (i) payment obligations, of which the funds will be used directly by the State of Minas Gerais and Institutions of Justice for socio-economic and socio-environmental compensation projects; (ii) socioeconomic projects in Brumadinho and other municipalities; and (iii) compensation of the environmental damage caused by the dam failure. These obligations are projected for an average period of 6 years.

 

For the obligations of (i) and (ii), the agreement specifies an amount for each project and changes in the original budget and deadlines may have an impact in the provision. In addition, the execution of the environmental recovery actions has no cap limit despite having been estimated in the Settlement for Integral Reparation due to the Company's legal obligation to fully repair the environmental damage caused by the dam failure. The expenses related to these obligations are deducted from the income tax calculation, in accordance with the Brazilian tax regulation, which is subject to periodic inspection by the competent authorities. Therefore, although Vale is monitoring this provision, the amount recorded could materially change depending on several factors that are not under the Company’s control.

 

Other obligations

The Company is also working to ensure geotechnical safety of the remaining structures at the Córrego do Feijão mine, in Brumadinho, and the removal and proper disposal of the tailings of Dam I, including dredging part of the released material and de-sanding from the channel of the river Paraopeba.

 

For the individual indemnification, Vale and the Public Defendants of the State of Minas Gerais formalized an agreement on April 5, 2019, under which those affected by the Brumadinho’s dam failure may join an individual or family group out of Court settlement agreements for the indemnification of material, economic and moral damages. This agreement establishes the basis for a wide range of indemnification payments, which were defined according to the best practices and case law of Brazilian Courts, following rules and principles of the United Nations.

 

a) Contingent liabilities

 

Public civil actions brought by the State of Minas Gerais and state public prosecutors for damages resulting from the failure of Dam I

 

The Company is party to public civil actions brought by the State of Minas Gerais and justice institutions, claiming compensation for socioeconomic and socio-environmental damages resulting from the dam failure and seeking a broad range of decisions ordering Vale to execute specific remediation and reparation actions. As a result of the Judicial Settlement for Integral Reparation, settled in February 2021, the requests for the reparation of socio-environmental and socioeconomic damages caused by the dam failure were substantially resolved. The individual damages were excluded from the Judicial Settlement for Integral Reparation, and the Term of Commitment signed with the Public Defendants of the State of Minas Gerais was ratified, whose parameters are utilized as a basis for the settlement of individual agreements. The phase of sentence liquidation was instituted in the aforementioned public civil actions for the quantification of the alleged remaining individual damages, with Vale having filed an instrument appeal against this decision, whose trial began on October 10, 2024 (subsequent event). The likelihood of a financial loss to the Company is classified as possible and it is not yet possible to reliably estimate the amount of a potential loss to Vale.

 

Public civil action and investigation under the Brazilian Anticorruption Law

 

In October 2020, the Brazilian Office of the Comptroller General (“CGU”) notified the Company about an administrative proceeding prosecution based on the same allegations mentioned above under the Brazilian Law 12,846/2013 in connection with inspection and monitoring activities related to the Brumadinho dam. In August 2022, the CGU understood that Vale has failed to present reliable information to the Brazilian National Mining Agency (“ANM”), as once a positive stability condition statement (“DCE”) was issued for the Dam I, where it should be negative in the view of the CGU. Thus, even recognizing the non-existence of corruption acts or practices, the CGU fined Vale US$15 (R$86 million), which is the minimum amount established by law, i.e., the CGU recognizes the non-involvement or tolerance of the Company’s top management.

 

In September 2023, CGU denied the request for reconsideration filed by the Company and, therefore, Vale paid the fine of US$15 (R$86 million) in 2023. Vale disagrees with the decision and is adopting the appropriate legal measures.

 

39 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

Class action in the United States

 

Vale is defending itself against a class action brought before a Federal Court in New York and filed by holders of securities - American Depositary Receipts ("ADRs") - issued by Vale. In May 2020, the Court issued a decision that denied the Motion to Dismiss presented by the Company. The Discovery phase was concluded in November 2023. Upon the filing of a pre-motion letter for the Motion for Summary Judgment presented in January 2024 by the parties, the Court should decide whether the Parties may file their motion for summary judgment.

On November 24, 2021, a new complaint was filed before the same Court by eight Plaintiffs, all investment funds, as an “opt-out” litigation from the class action already pending in the Eastern District of New York court, asserting virtually the same allegations in the main class action. A decision from the Court is pending on the Motion to Dismiss presented by the Company.

The likelihood of loss of these proceedings is considered possible. However, considering the current phase of these lawsuits, it is not yet possible to reliably estimate the amount of a potential loss. The amount of damages sought in these claims is unspecified.

Criminal proceedings and investigations

In January 2020, the State Prosecutors of Minas Gerais (“MPMG”) filed criminal charges against 16 individuals (including former executive officers of Vale and former employees) for a number of potential crimes, including homicide, and against Vale S.A. for alleged environmental crimes.

 

In November 2021, the Brazilian Federal Police concluded the investigation on potential criminal responsibility related with the Brumadinho dam failure and the final report sent to the Federal Public Prosecutors (“MPF”).

In January 2023, after the Federal Supreme Court recognized the competence of the Federal Court to judge the cause, the MPF ratified the complaint authored by the MPMG, previously offered in 2020 to the Justice of Brumadinho, and the rectification was received by the Federal Court. Parallel to the criminal action, the MPF and the Brazilian Federal Police continue to conduct a separate investigation into the causes of the dam failure in Brumadinho, which may result in new criminal proceedings. Currently, the process is suspended, due to a judicial decision. It is not possible to estimate when a final decision will be issued by the Federal Court. The likelihood of a financial loss to the Company is classified as possible and it is not yet possible to reliably estimate the amount of a potential loss to Vale.

 

Public civil actions brought by labor unions

 

In 2021, public civil actions were filed with Labor Court of Betim in the State of Minas Gerais, by a workers' unions claiming the compensation for death damages to own and outsourced employees, who died as a result of the failure of Dam I. Initial decisions sentenced Vale to pay US$180 thousand (R$1 million) per fatality. In June 2023, the Superior Labor Court ruled on the lawsuit filed by workers’ union, sustaining the initial decision that condemned Vale. In August 2024, the Superior Labor Court rejected Vale’s motions for clarification, and as a result, the Company reassessed the likelihood of loss and reclassified it from possible to probable. As a result, Vale recognized a provision of US$35 in the income statement as “other operating revenues (expenses), net.” Vale continues to defend against these actions and filed motions in October 2024 (subsequent event).

 

Securities and Exchange Commission (“SEC”) and investigations conducted by the CVM

On April 28, 2022, the SEC filed a lawsuit against Vale in the U.S. District Court for the Eastern District of New York, alleging that certain Vale’s disclosures related to dam safety management prior to the dam failure in Brumadinho violated U.S. securities laws. On March 28, 2023, Vale reached a settlement with the SEC to fully resolve this litigation. Under the agreement, without admitting or denying the settled claims, Vale paid US$56 during the year ended December 31, 2023. The settlement resolves the litigation without judgment on the claims based upon intentional or reckless fraud. In April 2023, the settlement was approved and granted by the Court.

 

CVM is also conducting investigations relating to Vale's disclosure of relevant information to shareholders, investors and the market in general, especially regarding the conditions and management of Vale's dams. The likelihood of loss of this proceeding is classified as possible and it is not yet possible to reliably estimate the amount of a potential loss to the Company.

 

40 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

Arbitration proceedings in Brazil filed by shareholders, a class association and foreign investment funds

 

In Brazil, Vale is named as a defendant in one arbitration filed by 385 minority shareholders and three arbitrations filed by foreign investment funds. Vale was also named as a respondent in two arbitrations filed by a class association allegedly representing all Vale’s noncontrolling shareholders, which were dismissed in August 2024.

 

In the four ongoing proceedings, the claimants argue that Vale was aware of the risks associated with the dam and failed to disclose it to its shareholders. Based on such argument, they claim compensation for losses caused by the decrease in share price.

 

The expectation of loss is classified as possible for the four procedures and, considering the initial phase, it is not possible at this time to reliably estimate the amount of a possible loss.

 

In one of the proceedings filed by foreign legal entities, the Claimants initially estimated the amount of the alleged losses would be approximately US$324 (R$1,800 million). In another proceeding filed by foreign legal entities, the Claimants initially estimated the amount of the alleged losses would be approximately US$702 (R$3,900 million). In the procedure presented by minority shareholders, the applicants estimated the alleged losses at approximately US$540 (R$3,000 million), which could be increased later, as alleged by the applicants.

 

The Company disagrees with the ongoing proceedings and understands that, in this case and at the current stage of the proceedings, the probability of loss in the amount claimed by the claimants is remote.

 

Other proceedings

 

Vale is defendant in a number of investigations and proceedings brought by individuals, business entities, investors, associations, unions, legislative bodies, non-governmental organizations and other entities seeking remediation and compensation for environmental, property and personal damages resulting from the Brumadinho dam failure, including alleged violations of securities laws. The potential loss was US$78 as of September 30, 2024 (December 31, 2023: US$94) and the likelihood of a potential loss to the Company is classified as possible.

 

d) Insurance

 

The Company is negotiating with insurance companies the payment of indemnification under its civil liability and Directors and Officers Liability Insurance. In nine-month period ended September 30, 2024, the Company received US$9 (2023: US$13) from insurers which was recorded in income statement as “other operating revenues (expenses), net” (note 5c).

 

 

41 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

24. Liabilities related to associates and joint ventures

 

a) Definitive Settlement for the full reparation

 

In October 2024 (subsequent event), Vale, Samarco and BHPB, together with the Brazilian Federal Government, the State Governments of Minas Gerais and Espírito Santo, the Federal and State Public Prosecutors’ and Public Defenders’ Offices and other Brazilian public entities (jointly, “the Parties”) are considering the general terms for a new agreement (“Definitive Settlement”). The Definitive Settlement is subject to conclusion of the terms and conditions of a final settlement agreement and the definitive settlement documentation, with approvals and signing by the Parties.

 

The general terms under discussion provide for a total amount of approximately US$31.7 billion (R$170 billion), comprising past and future obligations, to serve the people, communities and environment impacted by the dam failure. It includes:

·US$7.9 billion (R$38 billion) already incurred with remediation and compensation measures and, therefore, do not constitute the Company’s provision balance,
·US$18 billion (R$100 billion) paid in installments over 20 years to the Federal Government, the States of Minas Gerais and Espírito Santo and the municipalities to fund compensatory programs and actions tied to public policies, and
·US$5.8 billion (R$32 billion) in performance obligations by Samarco, including initiatives for individual indemnification, resettlement, and environmental recovery. The expectation is that the cash disbursement related to these obligations will occur substantially over the next 3 years.

 

Samarco has primary responsibility for funding the obligations related to the Definitive Settlement. Vale and BHPB have secondary funding obligations in the proportion to their 50 per cent shareholding in Samarco, in extent to which Samarco may not be able to fund the future cash outflows.

 

b) Background

 

In November 2015, the Fundão tailings dam owned by Samarco Mineração S.A. (“Samarco”) experienced a failure, flooding certain communities and impacting communities and the environment along the Doce River. The dam failure resulted in 19 fatalities and caused property and environmental damage to the affected areas. Samarco is a joint venture equally owned by Vale S.A. and BHP Billiton Brasil Ltda. (‘‘BHPB’’).

 

In 2016, Vale, Samarco and BHPB, entered into a Framework Agreement with the Federal Government of Brazil, the states of Espírito Santo and Minas Gerais and certain other public authorities to establish the Renova Foundation that is developing and executing environmental and socio-economic programs to remediate and provide compensation for damage caused by the Samarco dam failure.

 

In June 2018, Samarco, Vale and BHPB entered into a comprehensive agreement with the offices of the federal and state (Minas Gerais and Espírito Santo) prosecutors, public defenders and attorney general, among other parties (“TacGov Agreement”), improving the governance mechanism of Renova Foundation and establishing, among other things, a process for potential revisions to the remediation programs under the Framework Agreement.

 

 

42 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

c) Judicial reorganization of Samarco

In April 2021, Samarco filed for Judicial Reorganization (“JR”) with the Courts of Minas Gerais to renegotiate its debt, which was held by bondholders abroad. The purpose of JR is to restructure Samarco’s debts and establish an independent and sustainable financial position, allowing Samarco to keep working to resume its operations safely and to fulfill its obligations related to the Renova Foundation.

In May 2023, Vale S.A. entered into a binding agreement jointly with BHPB, Samarco and certain creditors which hold together more than 50% of Samarco's debt, setting the parameters of Samarco’s debt restructuring to be implemented through a consensual restructuring plan, which was approved by the creditors, submitted to the JR Court in July 2023, and confirmed by the judge in September 2023.

In December 2023, Samarco’s existing US$4.8 billion of financial debt held by creditors was exchanged for approximately US$3.9 billion of long-term unsecured debt, bearing interest from 2023 to 2031.

After the execution of the plan, Samarco has a lean capital structure, in line with its operational ramp-up and cash flow generation. The plan considers the fund of the reparation and compensation programs capped at US$1 billion from 2024 to 2030 and additional contributions after that period due to the Samarco’s projected cash flows generation.

d) Main contingent liabilities

 

The objective of Definitive Settlement is replacing all previously signed agreements, including the Framework Agreement and the TacGov Agreement, allowing for a stable environment for the execution of reparation and compensation programs while creating definition and legal security for the Companies.

 

Public Civil Action filed by the Federal Government and others and public civil action filed by the Federal Public Ministry ("MPF")

 

Vale is a defendant in several legal proceedings brought by governmental authorities and civil associations claiming recover socioenvironmental and socioeconomic damages and a number of specific remediation measures as a result of the Samarco’s Fundão dam failure, including a claim brought by the Federal Public Prosecution Office in 2016 seeking several measures that amount to US$31 billion (R$155 billion), subject to interest and monetary adjustments, which the effect for Vale would be 50% of this amount.

 

This Public Civil Action was suspended as a result of the ratification of TacGov agreement. However, as pre-requisites established in the TacGov Agreement, for renegotiation of the Framework Agreement were not implemented during the established period, in 2020, the Brazilian Federal and State prosecutors and public defenders filed a request for the immediate resumption of this claim.

 

Therefore, Vale, Samarco, BHPB and Federal and State prosecutors have been engaging in negotiations to seek a definitive settlement of the obligations under the Framework Agreement and the US$31 billion (R$155 billion) Federal Public Prosecution Office claim.

  

Judicial decision requesting cash deposits and increase on the territories affected by the collapse

 

In March 2023, as part of a proceeding related to a potential increase on the number of territories recognized as affected by the collapse of Samarco’s Fundão dam and covered by the Framework Agreement, a Federal Court issued a decision ordering Vale and BHP Brasil to make judicial deposits in the total amount of US$2.1 billion (R$10.3 billion), in ten installments, which the effect for Vale would be 50% of this amount. In October 2023, a decision was issued that suspended the appealed decision, determining that the expert evidence requested by Vale and BHP Brasil be carried out, with the right to adversarial proceedings and full defense.

 

Judicial decision on collective moral damages

 

In January 2024, the 4th Federal Lower Civil Court of Belo Horizonte issued a judicial decision requiring the payment of collective moral damages in the amount of US$9.5 billion (R$47.6 billion) (the effect for Vale would be 50% of this amount), subject to monetary adjustments from the date of the decision and interests from November 2015.

 

e) Provision related to the Samarco dam failure

 

In preparing these financial statements, Vale has considered all information available from the status of the potential Definitive Settlement, the claims related to the Samarco dam failure and the extent to which Samarco may be able to fund any future outflows.

 

As a result, the Company recognized an addition to the provision in the amount of US$956, which corresponds to Vale’s secondary funding responsibility under the potential Definitive Agreement and reflects the change in Vale’s assessment of potential outflows to resolve all aspects of the reparation and compensation of the Samarco dam failure. The changes on the provision are presented below:

 

  Total
Balance as of December 31, 2023  4,427
Addition to the provision due to the Definitive Settlement 956
Monetary and present value adjustments 60
Disbursements (304)
Translation adjustments (465)
Balance as of September 30, 2024  4,674

 

The cash outflows to meet the obligations are discounted to present value at an annual rate in real terms, which increased from 5.22% on December 31, 2023, to 6.39% on September 30, 2024.

 

43 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

f) Other legal proceedings

As of September 30, 2024, Vale has certain contingent liabilities arising due to the Samarco dam failure. The main updates regarding the lawsuits in the year were as follows:

 

 

Claims in the United Kingdom and the Netherlands

 

In July 2024, Vale and BHP have entered into a confidential agreement without any admission of liability pursuant to Vale and BHP will share equally any potential payment obligations arising from the UK and Dutch Claims, described below.

London Contribution claim - As a result of the rupture of Samarco’s Fundão dam failure, BHP Group Ltd (“BHP”) was named as defendant in group action claims for damages filed in the courts of England and Wales for various plaintiffs, between individuals, companies and municipalities from Brazil that were supposedly affected by the Samarco dam failure (the “UK Claim”).

The proceedings against BHP are still progressing in London and the first phase of the trial began in October 2024 (subsequent event) expected to last until March 2025. It is not yet possible to reliably estimate the amount of a potential loss to Vale.

Netherlands proceeding - In March 2024, a court in Amsterdam granted a preliminary injunction freezing the shares in Vale Holdings B.V., a wholly owned subsidiary incorporated in the Netherlands, and the economic rights attached to those shares, in guarantee of an amount of approximately US$986 (EUR920 million). The freezing orders were issued in anticipation of a legal action to be brought against Vale by certain Brazilian municipalities and an organization that represents individuals and small businesses that claim to have been affected by the collapse of Samarco’s Fundão dam in 2015.

In addition, in May and June 2024, three rogatory letters were fulfilled in Brazil, sent by the Amsterdam court, so that Vale could be notified about the filing of the lawsuit and the seizure orders. In the records of these rogatory letters, Vale has already anticipated its understanding about the lack of jurisdiction of the Dutch Justice to analyze the claims of the initial petition.

The first court event for Vale in the Dutch court is expected to take place in the first quarter of 2025. The Company is adopting the appropriate legal measures and believes its provisions are sufficient to comply with its obligations.

Criminal proceedings

 

In September 2019, the Federal Court in the city of Ponte Nova, state of Minas Gerais, has dismissed part of the criminal charges but accepted charges of environmental crimes against Vale and one of its employees relating to an alleged omission in the provision of relevant information of environmental interest for public authorities. The Company cannot estimate when a final decision on the case will be issued. The likelihood of a financial loss to the Company is classified as possible and it is not yet possible to reliably estimate the amount of a potential loss to Vale.

Tax proceeding

 

In September 2018, the federal tax authorities filed a request before a federal court in Belo Horizonte for an order to Vale’s assets to secure the payment of Samarco’s federal tax and social security debts, in the amount of approximately US$2 billion (R$11 billion) (as of June 2018). In May 2019, a favorable decision was issued dismissing the claim without prejudice, due to lack of procedural interest. The General Attorney for the National Treasury (Procuradoria Geral da Fazenda Nacional - “PGFN”) filed an appeal to the local court, and a decision is pending. The likelihood of a financial loss to the Company is classified as possible and it is not yet possible to reliably estimate the amount of a potential loss to Vale.

Other proceedings

 

Vale is defendant in several private actions, before different state and federal courts in the states of Minas Gerais and Espírito Santo, brought by individuals and other entities seeking remediation and compensation for environmental, property and personal damages resulting from the Samarco dam failure. The potential loss was US$7 as of September 30, 2024 (2023: US$11) and the likelihood of a potential loss to the Company is classified as possible.

g) Tax consequences for Vale arising from the consensual restructuring plan of Samarco

The plan provides that additional cash demands from Renova Foundation will be made through capital contributions to Samarco. The contributions have been carried out directly by Vale and BHPB to the Renova Foundation on behalf of Samarco and, therefore, they were deemed tax deductible as incurred, according to the Brazilian tax regulation. Therefore, due to the change in the mechanism to fund Renova, Vale will no longer be allowed to deduct future payments from its income tax computation as they are not tax deductible in Brazil. Thus, the deferred income tax asset over the provision in the amount of US$1,078 was reversed in full, with the corresponding impact in the income statement for the nine-month period ended September 30, 2023, recorded as “Income taxes” (note 7a).

 

44 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

 

Critical accounting estimates and judgments

 

Under Brazilian legislation and the terms of the joint venture agreement, the Company does not have an obligation to provide funding to Samarco. Accordingly, the Company’s investment in Samarco was fully impaired and no provision was recognized in relation to the Samarco’s negative equity.

 

The provision related to the Samarco dam failure requires the use of assumptions and estimates, which may be materially impacted by: (i) the cost of completing the programs under the Settlement Agreement, (ii) the extent to which Samarco is able to directly fund any future obligations relating to reparation and compensation measures as Samarco’s long-term cash flow generation depends on factors including its ability to return to full production capacity and commodity prices, (iii) resolution of existing and potential legal claims, and (iv) updates of the discount rate.

 

As a result, future expenditures may differ from the amounts currently provided and changes to key assumptions could result in a material impact to the amount of the provision in future reporting periods.

 

 

 

25. Provision for de-characterization of dam structures and asset retirement obligations

The Company is subject to local laws and regulations, that requires the decommissioning of the assets that Vale operates at the end of their useful lives, therefore, expenses for demobilization occur predominantly after the end of operational activities. These obligations are regulated in Brazil by the ANM at the federal level and by environmental agencies at the state level. Among the requirements, the decommissioning plans must consider the physical, chemical and biological stability of the areas and post-closure actions for the period necessary to verify the effectiveness of the decommissioning. These obligations are accrued and are subject to critical estimates and assumptions applied to the measurement of costs by the Company. Depending on the geotechnical characteristics of the structures, the Company is required to de-characterize the structures, as shown in item a) below.

 

Laws and regulations related to dam safety

 

In December 2023, the government of Minas Gerais published decree No. 48,747, which regulates the measurement and execution of environmental guarantees individually for each dam, based on the reservoir area, classification and purpose of the dam, and estimated de-characterization costs and should be kept throughout the useful life of the dam, from its startup phase until the de-characterization and socio-environmental recovery. The guarantee may be a cash deposit, bank deposit certificate, bank guarantee or insurance.

 

In June 2024, the government of Minas Gerais published decree No. 48,848, which amended Decree No. 48.747 and included property mortgage and property fiduciary lien as new modalities for environmental guarantees.

 

In September 2024, the Company submitted a plan to the government with a total guarantee amount of US$312 (R$1.7 billion), which will be meet by providing property mortgage and property fiduciary lien, financial guarantees or insurance and Vale expects that the financial costs to be incurred will be immaterial. The guarantees will be presented up to 3 years, with half of the amount in 2024 and the remaining amount split between 2025 and 2026.

 

 

a) De-characterization of upstream geotechnical structures

 

As a result of the Brumadinho dam failure (note 23) and, in compliance with laws and regulations, the Company has decided to speed up the plan to “de-characterize” of all its dams and dikes, located in Brazil. The Company also operates tailings dams in Canada, including upstream compacted dams. However, the Company decided that these dams will be decommissioned using other methods, thus, the provision to carry out the decommissioning of dams in Canada is recognized as “Obligations for decommissioning assets and environmental obligations”, as presented in item (b) below.

 

45 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

These structures are in different stages of maturity, some of them still in the conceptual engineering phase, for which the estimate of expenditures includes in its methodology a high degree of uncertainty in the definition of the total cost of the project in accordance with best market practices.

 

Changes in the provisions are as follows:

 

  Total
Balance as of December 31, 2023 3,451
Revision to estimates (131)
Disbursements (405)
Monetary and present value adjustments 137
Translation adjustment (369)
Balance as of September 30, 2024 2,683
   

The cash flow for de-characterization projects are estimated for a period up to 15 years and were discounted to present value at an annual rate in real terms, which increased from 5.41% to 6.40%.

 

Operational stoppage and idle capacity

 

The Company has suspended some operations due to judicial decisions or technical analysis performed by Vale on its geotechnical structures located in Brazil. The Company has been recording losses in relation to the operational stoppage and idle capacity of the Iron Ore Solutions segment in the amounts of US$29 and US$108 for the three and nine-month period ended September 30, 2024, respectively (2023: US$47 and US$171, respectively). The Company is working on legal and technical measures to resume all operations.

 

b) Asset retirement obligations and environmental obligations

 

  Liability   Discount rate   Cash flow maturity
  September 30, 2024 December 31, 2023 September 30, 2024 December 31, 2023 September 30, 2024 December 31, 2023
Liability by geographical area            
Brazil 1,929 2,415 6.40% 5.47% 2132 2132
Canada 1,576 1,592 1.41% 1.30% 2150 2150
Oman 143 158 2.99% 3.19% 2035 2035
Other regions 117 114 2.23% 2.04% - -
  3,765 4,279        
Operating plants 2,958 3,155        
Closed plants 807 1,124        
  3,765 4,279        

 

Provision changes during the period

 

  Notes Asset retirement obligations

Environmental

obligations

Total
Balance as of December 31, 2023   3,779 500 4,279
Disbursements   (145) (64) (209)
Revision to estimates   (150) 3 (147)
Monetary and present value adjustments   97 19 116
Acquisition of Aliança Energia 15(b) 3 20 23
Translation adjustment   (250) (47) (297)
Balance as of September 30, 2024   3,334 431 3,765

 

Financial guarantees

The Company has guarantees issued by financial institutions in the amount of US$1,040 as of September 30, 2024 (December 31, 2023: US$910), in connection with the asset retirement obligations for its Energy Transition Metals operations. The financial cost of these guarantees is immaterial.

 

 

46 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

26. Legal proceedings

 

The Company is a defendant in numerous legal actions in the ordinary course of business, including civil, tax, environmental and labor proceedings.

 

The Company makes use of estimates to recognize the amounts and the probability of outflow of resources, based on reports and technical assessments and on management’s assessment. Provisions are recognized for probable losses of which a reliable estimate can be made.

 

Arbitral, legal and administrative decisions against the Company, new jurisprudence and changes of existing evidence can result in changes regarding the probability of outflow of resources and on the estimated amounts, according to the assessment of the legal basis.

 

The lawsuits related to Brumadinho event (note 23) and the Samarco dam failure (note 24) are presented in its specific notes to these financial statements and, therefore, are not disclosed below.

 

a)        Provision for legal proceedings

 

  Notes Tax litigation Civil litigation Labor litigation Environmental litigation Total of litigation provision
Balance as of December 31, 2023   90 380 514 15 999
Additions and reversals, net   18 19 104 3 144
Payments   (12) (67) (87) - (166)
Indexation and interest   12 22 2 1 37
Acquisition of Aliança Energia - 6 - 27 33
Translation adjustment   (11) (45) (59) (1) (116)
Balance as of September 30, 2024   97 315 474 45 931
             
Balance as of December 31, 2022   576 291 411 14 1,292
Additions and reversals, net   4 62 95                              -   161
Payments   (3) (35) (64) (2) (104)
Indexation and interest   31 29 (7) 5 58
Translation adjustment   24 10 18 1 53
Balance as of September 30, 2023   632 357 453 18 1,460

 

The Company has considered all information available to assess the likelihood of an outflow of resources and in the preparation on the estimate of the costs that may be required to settle the obligations.

 

Tax litigations – The Company is party to several administrative and legal proceedings related mainly to the incidence of Brazilian federal contributions ("PIS" and "COFINS"), Value-added tax ("ICMS") and other taxes.

 

Civil litigations - Refers to lawsuits for: (i) indemnities for losses, payments and contractual fines due to contractual imbalance or non-compliance that are alleged by suppliers, and (ii) land claims referring to real estate Vale's operational activities.

 

Labor litigations - Refers to lawsuits for individual claims by in-house employees and service providers, primarily involving demands for additional compensation for overtime work, moral damages or health and safety conditions.

 

Environmental litigations - Refers mainly to proceedings for environmental damages and issues related to environmental licensing.

 

 

47 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

b)       Contingent liabilities

 

  September 30, 2024 December 31, 2023
Tax litigations 6,819 7,235
Civil litigations 1,402 1,366
Labor litigations 306 378
Environmental litigations 1,326 1,320
Total 9,853 10,299

 

c) Judicial deposits

  September 30, 2024 December 31, 2023
Tax litigations 384 1,127
Civil litigations 86 122
Labor litigations 125 148
Environmental litigations 11 12
Total 606 1,409

 

Tax litigations – In December 2023, a judicial decision was issued to the lawsuit filed by Valepar (merged by Vale) in 2011 seeking the right to exclude the amount of dividends received in the form of interest on capital (“JCP”) from the PIS and COFINS tax base. This proceeding is fully guaranteed by a judicial deposit. This judicial decision determined the conversion of the judicial deposit to the Government, resulting in the reclassification of the amount to payable taxes and the judicial deposit to current assets in the financial statements for the year ended December 31, 2023. In April 2024, the proceeding was settled with the judicial deposit.

 

d) Guarantees contracted for legal proceedings

 

In addition to the above-mentioned tax, civil, labor and environmental judicial deposits, the Company contracted US$2.7 billion (December 31, 2023: US$2.7 billion) in guarantees for its lawsuits, as an alternative to judicial deposits.

 

27. Employee benefits

    Current liabilities Non-current liabilities
  Notes September 30, 2024 December 31, 2023 September 30, 2024 December 31, 2023
Payroll, related charges and other remunerations   802 867 - -
Share-based payments 27(a) 17 27 - -
Employee post-retirement obligation 27(b) 68 70 1,284 1,381
    887 964 1,284 1,381

 

a) Share-based payments

For the long-term incentive programs, the Company compensation plans include Matching Program and Performance Share Unit program (“PSU”), with three-year-vesting cycles, respectively, with the aim of encouraging employee’s retention and encouraging their performance. The fair value of the programs is recognized on a straight-line basis over the three-year required service period, net of estimated losses.

 

48 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

Matching Program

The fair value of the Matching program was estimated using the Company's share price and ADR and the number of shares granted on the grant date. The information by valid programs during the nine-month period ended September 30, 2024 is shown below:

  2024 Program 2023 Program 2022 Program
Granted shares 2,244,659 1,330,503 1,437,588
Share price 12.02 15.94 20.03
       

 

Performance Shares Units (“PSU”)

 

The fair value of the PSU program was measured by estimating the performance factor using Monte Carlo simulations for the Return to Shareholders Indicator and health and safety and sustainability indicators. The assumptions used for the Monte Carlo simulations are shown in the table below by valid program during the nine-month period ended September 30, 2024, as well as the result used to calculate the expected value of the total performance factor.

  2024 Program 2023 Program 2022 Program
Granted shares 1,873,175 1,177,755 1,709,955
Date shares were granted April 29, 2024 January 2, 2023 January 3, 2022
Share price 12.49 16.6 13.81
Expected volatility 35.60% 48.33% 39.00%
Expected term (in years) 3 3 3
Expected shareholder return indicator 66.95% 72,42% 51,20%
Expected performance factor 83.47% 79.32% 53.08%
       

 

b) Employee post-retirement obligation

 

Reconciliation of assets and liabilities recognized in the statement of financial position

 

   
  September 30, 2024 December 31, 2023
  Overfunded pension plans Underfunded pension plans and other benefits Overfunded pension plans Underfunded pension plans and other benefits
Movements of assets ceiling        
Balance at beginning of the period 1,071 - 1,114 -
Interest income 54 - 103 1
Changes on asset ceiling (159) - (192) (28)
Translation adjustment (101) - 73 -
Transfer - - (27) 27
Balance at end of the period 865 - 1,071 -
         
Amount recognized in the statement of financial position        
Present value of actuarial liabilities (3,955) (2,152) (4,517) (2,266)
Fair value of assets 4,885 800 5,656 815
Effect of the asset ceiling (865) - (1,071) -
Assets (liabilities) 65 (1,352) 68 (1,451)
         
Current liabilities - (68) - (70)
Non-current assets (liabilities) (i) 65 (1,284) 68 (1,381)
Assets (liabilities) 65 (1,352) 68 (1,451)

 

(i) Overfunded pension plans assets are recorded as “Other non-current assets” in the balance sheet.

 

 

 

49 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

28. Equity

 

a)       Share capital

 

As of September 30, 2024, the share capital was US$61,614 corresponding to 4,539,007,580 shares issued and fully paid without par value. The Board of Directors may, regardless of changes to by-laws, approve the issue and cancelation of common shares, including the capitalization of profits and reserves to the extent authorized.

 

  September 30, 2024  
Shareholders Common shares Golden shares Total  
Previ (i) 397,573,082 - 397,573,082  
Mitsui&co (i) 286,347,055 - 286,347,055  
Blackrock, Inc (ii) 289,063,618 - 289,063,618  
Total shareholders with more than 5% of capital 972,983,755 - 972,983,755  
Free floating 3,296,054,856 - 3,296,054,856  
Golden shares - 12 12  
Total outstanding (without shares in treasury) 4,269,038,611 12 4,269,038,623  
Shares in treasury 269,968,957 - 269,968,957  
Total capital 4,539,007,568 12 4,539,007,580  

 

(i) Number of shares owned by shareholders, as per statement provided by the custodian, based on shares listed at B3.

(ii) Number of shares as reported in BlackRock, Inc.’s Schedule 13G/A, filed with the SEC.

 

b) Cancelation of treasury shares

 

During the nine-month period ended September 30, 2023, the Board of Directors approved cancelations of common shares issued by the Company, acquired and held in treasury, without reducing the value of its share capital. The effects were transferred to shareholders' equity as “Treasury shares canceled”, between “Profit reserves” and “Treasury shares”. There were no share cancellations during the nine-month period ended September 30, 2024.

 

  Number of canceled shares Carrying amount
Cancellation approved on March 2, 2023 239,881,683 4,164
Nine-month period ended September 30, 2023 239,881,683 4,164

 

c)Share buyback program

 

  Total of shares repurchased   Effect on cash flows
  Nine-month period ended September 30,
  2024   2023   2024   2023
Shares buyback program up to 150,000,000 shares (i)              
Acquired by Parent 18,251,159   -   240   -
Acquired by wholly owned subsidiaries 12,672,414   -   169   -
Total 30,923,573   -   409   -
               
Shares buyback program up to 500,000,000 shares (ii)              
Acquired by Parent -   93,638,352   -   1,378
Acquired by wholly owned subsidiaries -   88,058,750   -   1,292
Total -   181,697,102   -   2,670
               
Shares buyback program 30,923,573   181,697,102   409   2,670

 

(i) On October 26, 2023, a new share buyback program limited to a maximum of 150,000,000 common shares and their respective ADRs, over the next 18 months started from the end of the program previously on going.

(ii) On April 27, 2022, the Board of Directors approved the common shares buyback program, limited to a maximum of 500,000,000 common shares or their respective ADRs, with a term of 18 months. This program was concluded in 2023.

 

50 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

d) Remuneration approved

 

The Company's By-laws determines as its minimum mandatory remuneration to Vale shareholders an amount equal to 25% of the net income, after appropriations to legal and tax incentive reserves. The remuneration approved as interest on capital (“JCP”) is gross up with the income tax applicable to Vale’s shareholders. The remuneration to Vale’s shareholders was based on the following resolutions:

 

·On July 25, 2024, the Board of Directors approved interest on capital to its shareholders in the total amount of US$1,608, as an anticipation of the remuneration for the year ended December 31, 2024. This remuneration was fully paid in September 2024.

 

·On February 22, 2024, the Board of Directors approved dividends to its shareholders in the total amount of US$2,364. This remuneration was fully paid in March 2024.

 

·On February 16, 2023, the Board of Directors approved the shareholder’s remuneration of US$1,569, of which US$1,132 is part of the minimum mandatory remuneration for the year ended December 31, 2022 and US$437 as an additional remuneration. This remuneration was fully paid in March 2023.

 

29. Related parties

 

The Company’s related parties are subsidiaries, joint ventures, associates, shareholders and its related entities and key management personnel of the Company.

 

Related party transactions were made by the Company on terms equivalent to those that prevail in arm´s-length transactions, with respect to price and market conditions that are no less favorable to the Company than those arranged with third parties.

 

Net operating revenue relates to sale of iron ore to the steelmakers and right to use capacity on railroads. Cost and operating expenses mostly relates to the variable lease payments of the pelletizing plants.

 

Purchases, accounts receivable and other assets, and accounts payable and other liabilities relate largely to amounts charged by joint ventures and associates related to the pelletizing plants operational lease and railway transportation services.

 

a)       Transactions with related parties

 

  Three-month period ended September 30,
  2024 2023
  Net operating revenue Cost and operating expenses Financial result Net operating revenue Cost and operating expenses Financial result
Joint Ventures            
     Aliança Geração de Energia S.A. - (12) - - (38) -
     Pelletizing companies (i) - (81) (6) - (67) (7)
     MRS Logística S.A. - (124) - - (131) -
     Norte Energia S.A. - (23) - - (27) -
     Other 7 (1) - 8 (3) 1
  7 (241) (6) 8 (266) (6)
Associates            
     VLI 85 (13) (1) 95 (9) (1)
     PTVI - (203) - - - -
     Other - (1) - - - -
  85 (217) (1) 95 (9) (1)
Shareholders            
    Cosan 2 - - - - -
    Bradesco - - 36 - - (47)
    Mitsui 59 - - 60 - -
             
  61 - 36 60 - (47)
Total 153 (458) 29 163 (275) (54)

 

(i) Aggregated entities: Companhia Coreano-Brasileira de Pelotização, Companhia Hispano-Brasileira de Pelotização, Companhia Ítalo-Brasileira de Pelotização and Companhia Nipo-Brasileira de Pelotização.

 

51 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

  Nine-month period ended September 30,
  2024 2023
  Net operating revenue Cost and operating expenses Financial result Net operating revenue Cost and operating expenses Financial result
Joint Ventures            
     Companhia Siderúrgica do Pecém - - - 93 - -
     Aliança Geração de Energia S.A. - (63) - - (90) -
     Pelletizing companies (i) - (233) (22) - (155) (32)
     MRS Logística S.A. - (340) - - (309) -
     Norte Energia S.A. - (54) - - (87) -
     Other 24 (8) (3) 24 (8) 1
  24 (698) (25) 117 (649) (31)
Associates            
     VLI 276 (23) (2) 240 (20) (2)
     PTVI - (203) - - - -
     Other - (2) 3 - - -
  276 (228) 1 240 (20) (2)
Shareholders            
    Cosan 2 (3) - - - -
    Bradesco - - (194) - - 222
    Mitsui 176 - - 190 - -
    Banco do Brasil - - 1 - - -
  178 (3) (193) 190 - 222
             
Total 478 (929) (217) 547 (669) 189

 

(i) Aggregated entities: Companhia Coreano-Brasileira de Pelotização, Companhia Hispano-Brasileira de Pelotização, Companhia Ítalo-Brasileira de Pelotização and Companhia Nipo-Brasileira de Pelotização.

 

b)       Outstanding balances with related parties

 

  Assets
  September 30, 2024 December 31, 2023
  Cash and cash equivalents Accounts receivable Dividends receivable and other assets Cash and cash equivalents Accounts receivable Dividends receivable and other assets
Joint Ventures            
     Pelletizing companies (i) - - - - - 27
     MRS Logística S.A. - 15 31 - 16 34
     Other - 4 4 - 4 43
  - 19 35 - 20 104
Associates            
     VLI - 41 - - 46 -
     PTVI   1 - - - -
     Other - - 2 - 1 2
  - 42 2 - 47 2
Shareholders            
    Cosan - 2 - - 1 -
    Bradesco 170 - 116 176 - 313
    Banco do Brasil 230 - - 58 - -
    Mitsui - 8 - - 5 -
  400 10 116 234 6 313
Pension plan - 11 - - 16 -
Total 400 82 153 234 89 419

(i) Aggregated entities: Companhia Coreano-Brasileira de Pelotização, Companhia Hispano-Brasileira de Pelotização, Companhia Ítalo-Brasileira de Pelotização and Companhia Nipo-Brasileira de Pelotização.

 

 

52 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

   
  Liabilities
  September 30, 2024 December 31, 2023
  Supplier and contractors Financial instruments and other liabilities Supplier and contractors Financial instruments and other liabilities
Joint Ventures        
     Pelletizing companies (i) 187 119 51 290
     MRS Logística S.A. 21 - 48 -
     Other 35 - 39 -
  243 119 138 290
Associates        
     VLI 1 89 1 59
     PTVI 60 - - -
     Other 2 - 4 -
  63 89 5 59
Shareholders        
    Cosan 1 - 1 -
    Bradesco - 43 - 23
  1 43 1 23
Pension plan 11 - 14 -
Total 318 251 158 372

 

(i) Aggregated entities: Companhia Coreano-Brasileira de Pelotização, Companhia Hispano-Brasileira de Pelotização, Companhia Ítalo-Brasileira de Pelotização and Companhia Nipo-Brasileira de Pelotização.

 

 

c)       Key management personnel compensation

During the nine-month period ended September 30, 2024, the compensation of the Company’s key management personnel was US$21 (2023: US$30).

 

53 

 

 

 

  

 

October 24, 2024

 

 

Securities and Exchange Commission

100 F Street, N.E.

 Washington, DC 20549

 

 Commissioners:

 

We are aware that our report dated October 24, 2024 on our review of interim financial statements of Vale S.A., which appears in this Form 6-K, is incorporated by reference in the Registration Statements on Form F-3/A of Vale S.A. (No. 333-271248) and of Vale Overseas Limited (No. 333-271248-01).

 

Very truly yours,

 

/s/PricewaterhouseCoopers Auditores Independentes Ltda.

Rio de Janeiro, Brazil

 

 

 

54 

Signatures

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  Vale S.A.
(Registrant)  
   
  By: /s/ Thiago Lofiego
Date: October 24, 2024   Director of Investor Relations