| 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 26), and excluding (i) depreciation, depletion and amortization; and (ii) impairment and other results related to
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 |
|
|
|
|
|
| |
|
Three-month period ended June 30, |
Six-month period ended June 30, |
| |
Notes |
2026 |
2025 |
2026 |
2025 |
| Iron ore |
|
2,561 |
2,396 |
5,002 |
4,729 |
| Iron ore pellets |
|
416 |
477 |
895 |
1,013 |
| Other ferrous products and logistics services |
|
79 |
104 |
65 |
122 |
| Iron Ore Solutions |
|
3,056 |
2,977 |
5,962 |
5,864 |
| |
|
|
|
|
|
| Nickel |
|
294 |
201 |
571 |
242 |
| Copper |
|
1,026 |
538 |
1,975 |
1,084 |
| Others - Vale Base Metals |
|
(31) |
(18) |
(60) |
(51) |
| Vale Base Metals |
|
1,289 |
721 |
2,486 |
1,275 |
| |
|
|
|
|
|
| Unallocated items |
|
(669) |
(312) |
(942) |
(638) |
| |
|
|
|
|
|
| Adjusted EBITDA |
|
3,676 |
3,386 |
7,506 |
6,501 |
| |
|
|
|
|
|
| Depreciation, depletion and amortization |
10 |
(911) |
(780) |
(1,756) |
(1,484) |
| Impairment and other results related to non-current assets, net and other (i) |
|
(275) |
(300) |
(652) |
(720) |
| EBITDA from associates and joint ventures |
|
(335) |
(302) |
(568) |
(494) |
| Operating income |
|
2,155 |
2,004 |
4,530 |
3,803 |
| |
|
|
|
|
|
| Equity results and other results in associates and joint ventures |
26 |
100 |
(68) |
136 |
(9) |
| Financial results |
15 |
(473) |
167 |
(439) |
352 |
| Income before income taxes |
|
1,782 |
2,103 |
4,227 |
4,146 |
(i) Includes US$16 and US$(104) of results related
to non-current assets net for the three and six-month period ended June 30, 2026, respectively (2025: US$(132) and US$(385)), and US$(291)
and US$(548) of expenses to reflect the performance of streaming transactions at market prices, for the three and six-month period ended
June 30, 2026, respectively (2025: US$(168) and US$(335)).
b) Net operating revenue by business segment
and geographic area
| Schedule of net operating revenue by shipment destination |
|
|
|
|
|
|
|
|
|
| |
Three-month period ended June 30, 2026 |
| |
Iron Ore Solutions |
Vale Base Metals |
|
| |
Iron ore |
Iron ore pellets |
Other ferrous products and logistics services |
Total Iron Ore Solutions |
Nickel |
Copper |
Others - Vale Base Metals |
Total Vale Base Metals |
Net operating revenue |
| China (i) |
4,975 |
– |
7 |
4,982 |
141 |
151 |
9 |
301 |
5,283 |
| Japan |
536 |
24 |
1 |
561 |
78 |
– |
– |
78 |
639 |
| Asia, except Japan and China |
621 |
65 |
2 |
688 |
109 |
297 |
– |
406 |
1,094 |
| Brazil |
244 |
361 |
173 |
778 |
29 |
– |
4 |
33 |
811 |
| United States of America |
– |
56 |
1 |
57 |
233 |
– |
42 |
275 |
332 |
| Americas, except United States and Brazil |
– |
58 |
– |
58 |
126 |
– |
– |
126 |
184 |
| Germany |
83 |
59 |
– |
142 |
147 |
234 |
– |
381 |
523 |
| Europe, except Germany |
182 |
44 |
1 |
227 |
343 |
615 |
49 |
1,007 |
1,234 |
| Middle East, Africa, and Oceania |
– |
395 |
– |
395 |
3 |
– |
– |
3 |
398 |
| Net operating revenue |
6,641 |
1,062 |
185 |
7,888 |
1,209 |
1,297 |
104 |
2,610 |
10,498 |
| |
Three-month period ended June 30, 2025 |
| |
Iron Ore Solutions |
Vale Base Metals |
|
| |
Iron ore |
Iron ore pellets |
Other ferrous products and logistics services |
Total Iron Ore Solutions |
Nickel |
Copper |
Others - Vale Base Metals |
Total Vale Base Metals |
Net operating revenue |
| China (i) |
4,186 |
– |
– |
4,186 |
106 |
26 |
11 |
143 |
4,329 |
| Japan |
555 |
40 |
1 |
596 |
52 |
– |
– |
52 |
648 |
| Asia, except Japan and China |
533 |
84 |
2 |
619 |
97 |
186 |
3 |
286 |
905 |
| Brazil |
233 |
326 |
193 |
752 |
16 |
– |
6 |
22 |
774 |
| United States of America |
– |
67 |
1 |
68 |
198 |
– |
7 |
205 |
273 |
| Americas, except United States and Brazil |
– |
45 |
– |
45 |
154 |
– |
– |
154 |
199 |
| Germany |
77 |
30 |
– |
107 |
126 |
218 |
2 |
346 |
453 |
| Europe, except Germany |
178 |
13 |
– |
191 |
246 |
349 |
9 |
604 |
795 |
| Middle East, Africa, and Oceania |
– |
399 |
– |
399 |
29 |
– |
– |
29 |
428 |
| Net operating revenue |
5,762 |
1,004 |
197 |
6,963 |
1,024 |
779 |
38 |
1,841 |
8,804 |
(i) Includes operating revenue of China Mainland
in the amount of US$5,179 (2025: US$4,230) and Taiwan in the amount of US$104 (2025: US$99).
| |
Six-month period ended June 30, 2026 |
| |
Iron Ore Solutions |
Vale Base Metals |
|
| |
Iron ore |
Iron ore pellets |
Other ferrous products and logistics services |
Total Iron Ore Solutions |
Nickel |
Copper |
Others - Vale Base Metals |
Total Vale Base Metals |
Net operating revenue |
| China (i) |
8,977 |
20 |
7 |
9,004 |
303 |
308 |
37 |
648 |
9,652 |
| Japan |
1,049 |
83 |
1 |
1,133 |
125 |
– |
– |
125 |
1,258 |
| Asia, except Japan and China |
1,284 |
112 |
6 |
1,402 |
197 |
454 |
11 |
662 |
2,064 |
| Brazil |
491 |
707 |
322 |
1,520 |
67 |
– |
7 |
74 |
1,594 |
| United States of America |
– |
109 |
1 |
110 |
484 |
– |
42 |
526 |
636 |
| Americas, except United States and Brazil |
– |
144 |
– |
144 |
294 |
– |
– |
294 |
438 |
| Germany |
164 |
92 |
– |
256 |
247 |
491 |
– |
738 |
994 |
| Europe, except Germany |
368 |
91 |
1 |
460 |
638 |
1,224 |
49 |
1,911 |
2,371 |
| Middle East, Africa, and Oceania |
– |
734 |
– |
734 |
15 |
– |
– |
15 |
749 |
| Net operating revenue |
12,333 |
2,092 |
338 |
14,763 |
2,370 |
2,477 |
146 |
4,993 |
19,756 |
| |
Six-month period ended June 30, 2025 |
| |
Iron Ore Solutions |
Vale Base Metals |
|
| |
Iron ore |
Iron ore pellets |
Other ferrous products and logistics services |
Total Iron Ore Solutions |
Nickel |
Copper |
Others - Vale Base Metals |
Total Vale Base Metals |
Net operating revenue |
| China (i) |
7,811 |
– |
– |
7,811 |
198 |
188 |
18 |
404 |
8,215 |
| Japan |
999 |
59 |
1 |
1,059 |
106 |
– |
– |
106 |
1,165 |
| Asia, except Japan and China |
1,068 |
122 |
8 |
1,198 |
195 |
215 |
7 |
417 |
1,615 |
| Brazil |
482 |
703 |
353 |
1,538 |
39 |
– |
11 |
50 |
1,588 |
| United States of America |
– |
121 |
1 |
122 |
421 |
– |
27 |
448 |
570 |
| Americas, except United States and Brazil |
– |
94 |
– |
94 |
274 |
– |
– |
274 |
368 |
| Germany |
159 |
71 |
– |
230 |
268 |
412 |
6 |
686 |
916 |
| Europe, except Germany |
397 |
46 |
– |
443 |
447 |
705 |
11 |
1,163 |
1,606 |
| Middle East, Africa, and Oceania |
– |
843 |
– |
843 |
37 |
– |
– |
37 |
880 |
| Net operating revenue |
10,916 |
2,059 |
363 |
13,338 |
1,985 |
1,520 |
80 |
3,585 |
16,923 |
(i) Includes operating revenue of China Mainland in
the amount of US$9,437 (2025: US$8,031) and Taiwan in the amount of US$215 (2025: US$184).
No customer individually represented 10% or
more of the Company’s revenues in the periods presented above.
c) Costs of goods sold and services rendered
by business segment
| Schedule
of cost of goods sold and services rendered |
|
|
|
|
| |
Three-month period ended June 30, |
Six-month period ended June 30, |
| |
2026 |
2025 |
2026 |
2025 |
| Iron Ore |
4,088 |
3,387 |
7,333 |
6,197 |
| Iron Ore Pellets |
680 |
577 |
1,267 |
1,136 |
| Other ferrous products and logistics services |
155 |
140 |
320 |
277 |
| Iron Ore Solutions |
4,923 |
4,104 |
8,920 |
7,610 |
| |
|
|
|
|
| Nickel |
946 |
781 |
1,856 |
1,688 |
| Copper |
479 |
402 |
905 |
741 |
| Others - Vale Base Metals |
108 |
37 |
148 |
75 |
| Vale Base Metals |
1,533 |
1,220 |
2,909 |
2,504 |
| |
|
|
|
|
| Depreciation, depletion and amortization |
838 |
761 |
1,638 |
1,422 |
| Cost of goods sold and services rendered |
7,294 |
6,085 |
13,467 |
11,536 |
d) Assets by geographic area
| Schedule of assets by geographic area |
|
|
|
|
|
|
|
|
| |
June 30, 2026 |
December 31, 2025 |
| |
Investments in associates and joint ventures |
Intangible assets |
Property, plant and equipment |
Total |
Investments in associates and joint ventures |
Intangible assets |
Property, plant and equipment |
Total |
| Brazil |
2,812 |
9,414 |
36,795 |
49,021 |
2,593 |
8,944 |
33,755 |
45,292 |
| Canada |
– |
6 |
7,805 |
7,811 |
– |
8 |
8,054 |
8,062 |
| Americas, except Brazil and Canada |
– |
– |
3 |
3 |
– |
– |
4 |
4 |
| Indonesia |
1,865 |
– |
70 |
1,935 |
1,842 |
– |
63 |
1,905 |
| China |
– |
1 |
2 |
3 |
– |
1 |
3 |
4 |
| Asia, except Indonesia and China |
– |
– |
598 |
598 |
– |
– |
623 |
623 |
| Europe |
– |
1 |
590 |
591 |
– |
– |
617 |
617 |
| Oman |
587 |
– |
536 |
1,123 |
594 |
– |
506 |
1,100 |
| Total |
5,264 |
9,422 |
46,399 |
61,085 |
5,029 |
8,953 |
43,625 |
57,607 |
|