| Information by business segment and geographic area |
3. Information by business segment and geographic
area
The reportable operating segments
are aligned with the products and reflect the structure used by Management to assess the Company’s performance. The boards responsible
for making operational decisions, allocating resources, and evaluating performance, which include the Executive Committee and the Board
of Directors, use adjusted EBITDA as the performance measure by business segment.
| 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. |
| Vale Base Metals |
Includes the extraction and production of nickel and its by-products (gold, silver, cobalt, and other metals), and copper, as well as its by-products (gold and silver). |
The Company’s adjusted EBITDA
is calculated based on operating income (loss), including the EBITDA of associates and joint ventures, which corresponds to a measure
of ‘equity results’ (note 30), and excluding (i) depreciation, depletion and amortization; and (ii) impairment losses and
results from the write-off of non-current assets, net, and other items.
In addition, unallocated items to
the operating segment include corporate expenses, 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
| Schedule of adjusted EBITDA |
|
|
|
|
| Year ended December 31, |
Notes |
2025 |
2024 |
2023 |
| Iron ore |
|
11,562 |
11,598 |
15,205 |
| Iron ore pellets |
|
2,052 |
3,166 |
3,136 |
| Other ferrous products and logistics services |
|
189 |
321 |
473 |
| Iron Ore Solutions |
|
13,803 |
15,085 |
18,814 |
| |
|
|
|
|
| Nickel |
|
714 |
114 |
851 |
| Copper |
|
2,757 |
1,521 |
1,100 |
| Other base metals |
|
(116) |
(182) |
12 |
| Vale Base Metals |
|
3,355 |
1,453 |
1,963 |
| |
|
|
|
|
| Unallocated items |
|
(1,700) |
(1,698) |
(2,176) |
| |
|
|
|
|
| Adjusted EBITDA |
|
15,458 |
14,840 |
18,601 |
| |
|
|
|
|
| Depreciation, depletion and amortization |
11(a) |
(3,105) |
(3,057) |
(3,070) |
| Impairment and result on disposals of non-current assets, net and other (i) |
|
(5,384) |
(55) |
(482) |
| EBITDA from associates and joint ventures |
|
(1,072) |
(940) |
(844) |
| Operating income |
|
5,897 |
10,788 |
14,205 |
| |
|
|
|
|
| Equity results and other results in associates and joint ventures |
30 |
(218) |
(269) |
(1,108) |
| Financial results |
18 |
(1,026) |
(3,823) |
(1,946) |
| Income before income taxes |
|
4,653 |
6,696 |
11,151 |
(i) Includes US$3,578 of impairment losses (2024: US$2,210 and 2023: US$0), US$1,021
of net losses from the write-off of non-current assets (2024: net gains of US$2,511 and 2023: net losses of US$266), and US$785 of expenses
to reflect the performance of streaming transactions at market prices (2024: US$356 and 2023: US$216).
b) Net operating revenue by business
segment and geographic area
| Schedule of net operating revenue by shipment destination |
|
|
|
|
|
|
|
|
|
| |
Year ended December 31, 2025 |
| |
Iron Ore Solutions |
Vale Base Metals |
|
| |
Iron ore |
Iron ore pellets |
Other ferrous products and logistics services |
Total Iron Ore Solutions |
Nickel |
Copper |
Other base metals |
Total Vale Base Metals |
Net operating revenue |
| China (i) |
18,517 |
16 |
– |
18,533 |
523 |
301 |
48 |
872 |
19,405 |
| Japan |
1,990 |
170 |
2 |
2,162 |
263 |
– |
– |
263 |
2,425 |
| Asia, except Japan and China |
2,464 |
323 |
20 |
2,807 |
412 |
588 |
66 |
1,066 |
3,873 |
| Brazil |
979 |
1,362 |
702 |
3,043 |
69 |
– |
23 |
92 |
3,135 |
| United States of America |
– |
193 |
– |
193 |
869 |
– |
46 |
915 |
1,108 |
| Americas, except United States and Brazil |
– |
192 |
– |
192 |
571 |
– |
– |
571 |
763 |
| Germany |
310 |
138 |
– |
448 |
574 |
825 |
6 |
1,405 |
1,853 |
| Europe, except Germany |
750 |
89 |
– |
839 |
953 |
2,039 |
40 |
3,032 |
3,871 |
| Middle East, Africa, and Oceania |
– |
1,913 |
– |
1,913 |
57 |
– |
– |
57 |
1,970 |
| Net operating revenue |
25,010 |
4,396 |
724 |
30,130 |
4,291 |
3,753 |
229 |
8,273 |
38,403 |
| |
Year
ended December 31, 2024 |
| |
Iron
Ore Solutions |
Vale
Base Metals |
|
| |
Iron
ore |
Iron
ore pellets |
Other
ferrous products and logistics services |
Total
Iron Ore Solutions |
Nickel |
Copper |
Other
base metals |
Total
Vale Base Metals |
Net
operating revenue |
| China
(i) |
18,157 |
– |
– |
18,157 |
432 |
717 |
69 |
1,218 |
19,375 |
| Japan |
2,380 |
278 |
2 |
2,660 |
360 |
– |
30 |
390 |
3,050 |
| Asia,
except Japan and China |
2,040 |
378 |
11 |
2,429 |
381 |
77 |
– |
458 |
2,887 |
| Brazil |
1,085 |
1,706 |
704 |
3,495 |
50 |
– |
20 |
70 |
3,565 |
| United
States of America |
26 |
172 |
– |
198 |
855 |
– |
22 |
877 |
1,075 |
| Americas,
except United States and Brazil |
– |
443 |
1 |
444 |
429 |
97 |
– |
526 |
970 |
| Germany |
316 |
188 |
– |
504 |
401 |
562 |
– |
963 |
1,467 |
| Europe,
except Germany |
794 |
146 |
– |
940 |
727 |
1,352 |
– |
2,079 |
3,019 |
| Middle
East, Africa, and Oceania |
7 |
2,610 |
– |
2,617 |
31 |
– |
– |
31 |
2,648 |
| Net
operating revenue |
24,805 |
5,921 |
718 |
31,444 |
3,666 |
2,805 |
141 |
6,612 |
38,056 |
| |
Year ended December 31, 2023 |
| |
Iron Ore Solutions |
Vale Base Metals |
|
| |
Iron ore |
Iron ore pellets |
Other ferrous products and logistics services |
Total Iron Ore Solutions |
Nickel |
Copper |
Total Vale Base Metals |
Others |
Net operating revenue |
| China (i) |
21,061 |
2 |
– |
21,063 |
693 |
454 |
1,147 |
– |
22,210 |
| Japan |
2,356 |
279 |
1 |
2,636 |
583 |
– |
583 |
– |
3,219 |
| Asia, except Japan and China |
1,691 |
407 |
10 |
2,108 |
462 |
105 |
567 |
– |
2,675 |
| Brazil |
1,370 |
1,684 |
502 |
3,556 |
63 |
– |
63 |
136 |
3,755 |
| United States of America |
– |
262 |
– |
262 |
1,361 |
– |
1,361 |
– |
1,623 |
| Americas, except United States and Brazil |
1 |
398 |
1 |
400 |
456 |
41 |
497 |
– |
897 |
| Germany |
244 |
55 |
2 |
301 |
458 |
592 |
1,050 |
– |
1,351 |
| Europe, except Germany |
1,037 |
374 |
– |
1,411 |
1,082 |
1,184 |
2,266 |
– |
3,677 |
| Middle East, Africa, and Oceania |
– |
2,342 |
– |
2,342 |
35 |
– |
35 |
– |
2,377 |
| Net operating revenue |
27,760 |
5,803 |
516 |
34,079 |
5,193 |
2,376 |
7,569 |
136 |
41,784 |
(i) Includes operating revenue of China
Mainland in the amount of US$19,038 (2024: US$18,556 and 2023: US$21,577) and Taiwan in the amount of US$367 (2024: US$819 and 2023: US$633).
In 2025 and 2024, no customer individually
represented 10% or more of the Company's revenue. In 2023, the revenue from a single customer from the Iron Ore Solutions segment totaled
US$4,239, individually representing 10% of the Company's total revenue.
c) Costs of goods sold and services
rendered by business segment
| Schedule
of cost of goods sold and services rendered |
|
|
|
| Year ended December 31, |
2025 |
2024 |
2023 |
| Iron Ore |
13,488 |
12,846 |
12,357 |
| Iron Ore Pellets |
2,516 |
2,920 |
2,759 |
| Other ferrous products and logistics services |
608 |
556 |
335 |
| Iron Ore Solutions |
16,612 |
16,322 |
15,451 |
| |
|
|
|
| Nickel |
3,513 |
3,414 |
4,169 |
| Copper |
1,646 |
1,472 |
1,357 |
| Other base metals |
217 |
154 |
– |
| Vale Base Metals |
5,376 |
5,040 |
5,526 |
| |
|
|
|
| Other |
– |
– |
196 |
| |
|
|
|
| Depreciation, depletion and amortization |
2,959 |
2,903 |
2,916 |
| Cost of goods sold and services rendered |
24,947 |
24,265 |
24,089 |
d) Assets by geographic area
| Schedule of assets by geographic area |
|
|
|
|
|
|
|
|
| |
December 31, 2025 |
December 31, 2024 |
| |
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 |
2,593 |
8,944 |
33,755 |
45,292 |
2,046 |
8,847 |
28,706 |
39,599 |
| Canada |
– |
8 |
8,054 |
8,062 |
– |
1,666 |
9,452 |
11,118 |
| Americas, except Brazil and Canada |
– |
– |
4 |
4 |
– |
– |
3 |
3 |
| Indonesia |
1,842 |
– |
63 |
1,905 |
1,885 |
– |
61 |
1,946 |
| China |
– |
1 |
3 |
4 |
– |
1 |
4 |
5 |
| Asia, except Indonesia and China |
– |
– |
623 |
623 |
– |
– |
654 |
654 |
| Europe |
– |
– |
617 |
617 |
– |
– |
589 |
589 |
| Oman |
594 |
– |
506 |
1,100 |
616 |
– |
515 |
1,131 |
| Total |
5,029 |
8,953 |
43,625 |
57,607 |
4,547 |
10,514 |
39,984 |
55,045 |
Accounting policy
|
|
Revenue from
sales - Revenue from sales is recognized when control of a good or service is transferred to a
customer. Given the diverse shipping terms associated with Vale's sales, revenue may be recognized at various stages: (i) when the product
is available at the loading port, (ii) upon loading onto the ship, (iii) at the port of discharge, or (iv) at the customer's warehouse.
A substantial portion of Vale's sales
operates under Cost and Freight ("CFR") and Cost, Insurance, and Freight ("CIF") Incoterms. In these instances, where
the Company provides shipping services after the transfer of control, such services are treated as a distinct performance obligation.
A portion of the transaction price is allocated and recognized over time as the shipping services are rendered.
Typically, contract payment terms
involve upfront payments or the utilization of letters of credit. These terms generally do not have a significant financing component.
Occasionally, sale prices are provisionally set at the sale date, with subsequent adjustments based on market fluctuations or contractual
terms until the final pricing date.
Revenue recognition is based
on the estimated fair value of the total consideration receivable. The provisional pricing mechanism embedded in these sales arrangements
is deemed to have the characteristics of a derivative. Consequently, the fair value of the final sale price adjustment is continuously
reassessed, and any changes are recognized as operational revenue in the income statement.
|
|