| Schedule of cash flow from operating activities |
|
|
|
|
| Year ended December 31, |
Notes |
2025 |
2024 |
2023 |
| Cash flow from operating activities: |
|
|
|
|
| Income before income taxes |
|
4,653 |
6,696 |
11,151 |
| Adjusted for: |
|
|
|
|
| Equity results and other results in associates and joint ventures |
30 |
218 |
269 |
1,108 |
| Impairment and gains (losses) on disposal of non-current assets, net |
12, 13, 15 and 31 |
4,599 |
(301) |
266 |
| Changes in estimates related to the provision of Brumadinho |
25 |
297 |
116 |
461 |
| Changes in estimates related to the provision of de-characterization of dams |
14 |
(185) |
(206) |
153 |
| Depreciation, depletion and amortization |
|
3,105 |
3,057 |
3,070 |
| Financial results, net |
18 |
1,026 |
3,823 |
1,946 |
| Changes in assets and liabilities: |
|
|
|
|
| Accounts receivable |
7 |
120 |
1,668 |
197 |
| Inventories |
8 |
(1,076) |
(549) |
(214) |
| Suppliers and contractors |
9 |
875 |
(360) |
637 |
| Other assets and liabilities, net |
|
(231) |
(446) |
(1,523) |
| Cash generated from operations |
|
13,401 |
13,767 |
17,252 |
| Schedule of non-cash transactions |
|
|
|
| Year ended December 31, |
2025 |
2024 |
2023 |
| Non-cash transactions: |
|
|
|
| Additions to PP&E with capitalized loans |
22 |
36 |
19 |