6-K 1 valedfifrs2q25_6k.htm 6-K

 

 

 

United States

Securities and Exchange Commission

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16

of the

Securities Exchange Act of 1934

 

For the month of

 

July 2025

 

Vale S.A.

 

Praia de Botafogo nº 186, 18º andar, Botafogo
22250-145 Rio de Janeiro, RJ, Brazil

(Address of principal executive office)

 

(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)

 

(Check One) Form 20-F x Form 40-F ¨

 

 

 

 
 

   

 

 
 

Contents

 

Report of independent registered public accounting firm 3
Consolidated Interim Income Statement 4
Consolidated Interim Statement of Comprehensive Income 5
Consolidated Interim Statement of Cash Flows 6
Consolidated Interim Statement of Financial Position 7
Consolidated Interim Statement of Changes in Equity 8
1. Corporate information 9
2. Basis of preparation of condensed consolidated interim financial statements 10
3. Significant events and transaction related to the three-month period ended June 30, 2025 11
4. Information by business segment and geographic area 11
5. Costs and expenses by nature 16
6. Financial results 17
7. Taxes 17
8. Basic and diluted earnings per share 19
9. Cash flows reconciliation 20
10. Accounts receivable 22
11. Inventories 23
12. Suppliers and contractors 23
13. Other financial assets and liabilities 24
14. Investments in associates and joint ventures 25
15. Acquisitions and divestitures 26
16. Intangibles 27
17. Property, plant, and equipment 28
18. Financial and capital risk management 29
19. Financial assets and liabilities 31
20. Participative shareholders’ debentures 33
21. Loans, borrowings, cash and cash equivalents and short-term investments 33
22. Leases 35
23. Brumadinho dam failure 36
24. Liabilities related to associates and joint ventures 38
25. Provision for de-characterization of dam structures and asset retirement obligations 41
26. Legal proceedings 42
27. Employee benefits 44
28. Equity 45
29. Related parties 46

 

   
 2 
 

Report of independent registered public accounting firm

To the shareholders and Board of Directors of

Vale S.A.

Results of review of interim

financial statements

We have reviewed the accompanying condensed consolidated interim statement of financial position of Vale S.A. and its subsidiaries (the "Company") as of June 30, 2025, and the related condensed consolidated interim income statement and statement of comprehensive income for the three-month and six-month periods ended June 30, 2025 and June 30, 2024 and the condensed consolidated interim statements of changes in equity and cash flows for the six-month periods ended June 30, 2025 and June 30, 2024, including the related notes (collectively referred to as the "interim financial statements"). Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim financial statements for them to be in conformity with IAS 34 - Interim Financial Reporting, as issued by the International Accounting Standards Board (IASB).

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated statement of financial position of the Company as of December 31, 2024, and the related consolidated income statement and statements of comprehensive income, changes in equity and cash flows for the year then ended (not presented herein), and in our report dated February 19, 2025, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated statement of financial position as of December 31, 2024, is fairly stated, in all material respects, in relation to the consolidated statement of financial position from which it has been derived.

 

Basis for review results

These interim financial statements are the responsibility of the Company's management. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our review in accordance with the standards of the PCAOB. A review of interim financial statements consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

  

Rio de Janeiro, July 31, 2025

 

/s/PricewaterhouseCoopers

Auditores Independentes Ltda.

   
 3 
 

Consolidated Interim Income Statement

In millions of United States dollars, except earnings per share 

    Three-month period ended June 30, Six-month period ended June 30,
  Notes 2025 2024 2025 2024
Net operating revenue 4(b) 8,804 9,920 16,923 18,379
Cost of goods sold and services rendered 5(a) (6,085) (6,349) (11,536) (11,716)
Gross profit   2,719 3,571 5,387 6,663
           
Operating expenses          
Selling and administrative 5(b) (131) (137) (276) (277)
Research and development   (159) (189) (282) (345)
Pre-operating and operational stoppage 25 (71) (91) (161) (183)
Other operating expenses, net 5(c) (222) (289) (480) (539)
Impairment and gains (losses) on disposal of non-current assets, net 15(a), 16 and 17 (132) 1,010 (385) 1,004
Operating income   2,004 3,875 3,803 6,323
           
Financial income 6 112 78 228 187
Financial expenses 6 (404) (365) (786) (704)
Other financial items, net 6 459 (965) 910 (1,172)
Equity results and other results in associates and joint ventures 14 and 24 (68) 112 (9) 236
Income before income taxes   2,103 2,735 4,146 4,870
           
Income taxes 7 32 34 (615) (414)
           
Net income   2,135 2,769 3,531 4,456
Net income attributable to noncontrolling interests   18 20 8
Net income attributable to Vale S.A.'s shareholders   2,117 2,769 3,511 4,448
           
Basic and diluted earnings per share attributable to Vale S.A.'s shareholders 8 0.50 0.65 0.82 1.04

 

The accompanying notes are an integral part of these interim financial statements.

   
 4 
 

Consolidated Interim Statement of Comprehensive Income

In millions of United States dollars

    Three-month period ended June 30, Six-month period ended June 30,
  Notes 2025 2024 2025 2024
Net income   2,135 2,769 3,531 4,456
Other comprehensive income (loss):          
Items that will not be reclassified to income statement          
Translation adjustments of the Parent Company   1,945 (4,014) 4,557 (5,239)
Retirement benefit obligations   56 4 52 44
    2,001 (4,010) 4,609 (5,195)
           
Items that may be reclassified to income statement          
Translation adjustments of foreign operations   (110) 1,203 (863) 1,381
Net investment hedge 18(a.iv) 115 (202) 286 (258)
Reclassification of cumulative translation adjustments to income statement (i)   1 (1,048) 10 (997)
    6 (47) (567) 126
Comprehensive income (loss)   4,142 (1,288) 7,573 (613)
           
Comprehensive income attributable to noncontrolling interests   94 1 127 7
Comprehensive income (loss) attributable to Vale S.A.'s shareholders   4,048 (1,289) 7,446 (620)

 

(i) In the three-month and six-month periods ended June 30, 2024, the main effect is the reclassification of cumulative translation adjustments of PTVI in the amount of US$1,063 (note 15b).

 

Items above are stated net of tax, when applicable, and the related taxes effects are disclosed in note 7.

 

The accompanying notes are an integral part of these interim financial statements.

   
 5 
 

Consolidated Interim Statement of Cash Flows

In millions of United States dollars

    Six-month period ended June 30,
  Notes 2025 2024
Cash flow from operations 9(a) 5,396 6,832
Interest on loans and borrowings paid 9(c) (509) (397)
Cash received on settlement of derivatives, net 18 283 124
Payments related to the Brumadinho event 23 (288) (400)
Payments related to de-characterization of dams 25 (162) (251)
Interest on participative shareholders' debentures paid 20 (131) (149)
Income taxes (including settlement program) paid   (1,064) (972)
Net cash generated by operating activities   3,525 4,787
       
Cash flow from investing activities:      
Acquisition of property, plant and equipment and intangible assets   (2,423) (2,723)
Payments related to the Samarco dam failure 24 (1,152) (191)
Cash received from disposal  of investments, net 9(b) 2,610
Dividends received from associates and joint ventures   80 42
Short-term investment, net   133 (16)
Other investing activities, net   (8) (1)
Net cash used in investing activities   (3,370) (279)
       
Cash flow from financing activities:      
Loans and borrowings from third parties 9(c) 3,287 1,960
Payments of loans and borrowings to third parties 9(c) (970) (592)
Payments of leasing 22 (63) (85)
Dividends and interest on capital paid to Vale S.A.’s shareholders 28(d) (1,979) (2,328)
Shares buyback program 28(c) (389)
Net cash generated by (used in) financing activities   275 (1,434)
       
Net increase in cash and cash equivalents   430 3,074
Cash and cash equivalents in the beginning of the period   4,953 3,609
Effect of exchange rate changes on cash and cash equivalents   246 (204)
Effect of transfer the Energy Assets to non-current assets held for sale   15(a) (115)
Cash and cash equivalents at end of the period   5,514 6,479

 

The accompanying notes are an integral part of these interim financial statements.

   
 6 
 

Consolidated Interim Statement of Financial Position

In millions of United States dollars

  Notes June 30, 2025 December 31, 2024
Assets      
Current assets      
Cash and cash equivalents 21 5,514 4,953
Short-term investments 21 182 53
Accounts receivable 10 2,325 2,358
Other financial assets 13 495 53
Inventories 11 5,242 4,605
Recoverable taxes 7(e) 1,335 1,100
Other   493 359
    15,586 13,481
Non-current assets held for sale 15(a) 1,999
    17,585 13,481
Non-current assets      
Judicial deposits 26(c) 598 537
Other financial assets 13 424 231
Recoverable taxes 7(e) 1,528 1,297
Deferred income taxes 7(b) 8,975 8,244
Other   1,476 1,317
    13,001 11,626
       
Investments in associates and joint ventures 14 4,784 4,547
Intangibles 16 10,720 10,514
Property, plant, and equipment 17 44,293 39,984
    72,798 55,045
Total assets   90,383 80,152
       
Liabilities      
Current liabilities      
Suppliers and contractors 12 5,454 4,234
Loans and borrowings 21 685 1,020
Leases 22 175 147
Other financial liabilities 13 1,045 1,272
Taxes payable 7(e) 1,020 574
Settlement program ("REFIS") 7(c) 412 353
Liabilities related to Brumadinho 23 900 714
Liabilities related to associates and joint ventures 24 1,449 1,844
De-characterization of dams and asset retirement obligations 25 945 833
Provisions for litigation 26(a) 154 119
Employee benefits 27 790 1,012
Dividends payable   330
Other   700 638
    13,729 13,090
Liabilities associated with non-current assets held for sale 15(a) 740
    14,469 13,090
Non-current liabilities      
Loans and borrowings 21 16,461 13,772
Leases 22 524 566
Participative shareholders' debentures 20 2,454 2,217
Other financial liabilities 13 2,204 2,347
Settlement program ("REFIS") 7(c) 971 1,007
Deferred income taxes 7(b) 127 445
Liabilities related to Brumadinho 23 1,229 1,256
Liabilities related to associates and joint ventures 24 1,830 1,819
De-characterization of dams and asset retirement obligations 25 5,256 4,930
Provisions for litigation 26(a) 896 894
Employee benefits 27 1,170 1,118
Streaming transactions   2,000 1,882
Other   283 281
    35,405 32,534
Total liabilities   49,874 45,624
       
Equity 28    
Equity attributable to Vale S.A.'s shareholders   39,264 33,406
Equity attributable to noncontrolling interests   1,245 1,122
Total equity   40,509 34,528
Total liabilities and equity   90,383 80,152

 

The accompanying notes are an integral part of these interim financial statements.

   
 7 
 

Consolidated Interim Statement of Changes in Equity

In millions of United States dollars

  Notes Share capital Capital reserve Profit reserves Treasury shares Other reserves Cumulative translation adjustments Retained earnings Equity attributable to Vale S.A.’s shareholders Equity attributable to noncontrolling interests Total equity
Balance as of December 31, 2024   61,614 1,139 18,676 (3,911) (729) (43,383) 33,406 1,122 34,528
Net income   3,511 3,511 20 3,531
Other comprehensive income   2,299 23 1,613 3,935 107 4,042
Dividends and interest on capital of Vale S.A.'s shareholders 28(c) (1,596) (1,596) (4) (1,600)
Transaction with noncontrolling interests   (6) (6) (6)
Share-based payment program 27(a) 1 13 14 14
Balance as of June 30, 2025   61,614 1,139 19,379 (3,910) (699) (41,770) 3,511 39,264 1,245 40,509
                       
Balance as of December 31, 2023   61,614 1,139 21,877 (3,504) (1,774) (39,891)  -  39,461 1,520 40,981
Net income   4,448 4,448 8 4,456
Other comprehensive income   (2,520) 61 (2,609) (5,068) (1) (5,069)
Dividends and interest on capital of Vale S.A.'s shareholders 28(d) (2,364) (2,364) (2,364)
Transaction with noncontrolling interests (i)   895   895 (114) 781
Shares buyback program 28(c) (389) (389) (389)
Share-based payment program 27(a) 2 (11) (9) (9)
Balance as of June 30, 2024   61,614 1,139 16,993 (3,891) (829) (42,500) 4,448 36,974 1,413 38,387

 

(i) The effect on equity attributable to noncontrolling interests includes the derecognition of noncontrolling shareholders of PT Vale Indonesia Tbk in the amount of US$1,628 (note 15b) and the recognition of noncontrolling shareholders of Vale Base Metals Limited in the amount of US$1,514 (note 15c).

 

The accompanying notes are an integral part of these interim financial statements.

   
 8 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

1. Corporate information

Vale S.A. (the “Parent Company”) is a public company headquartered in the city of Rio de Janeiro, Brazil. Vale’s share capital consists of common shares, traded on the stock exchange.

In Brazil, Vale's common shares are listed on B3 under the code VALE3. The Company also has American Depositary Receipts (ADRs), with each representing one common share, traded on the New York Stock Exchange (NYSE) under the code VALE. Additionally, the shares are traded on LATIBEX under the code XVALO, which is an unregulated electronic market established by the Madrid Stock Exchange for the trading of Latin American securities. The Company's shareholding structure is disclosed in note 28.

Vale, together with its subsidiaries (“Vale” or the “Company”), is one of the world's largest producers of iron ore and nickel. The Company also produces iron ore pellets and copper. Nickel and copper concentrates contain by-products such as platinum group metals (PGM), gold, silver, and cobalt. Most of the Company’s products are sold to international markets, through the Company's main trading Company, Vale International S.A. (“VISA”), a wholly owned subsidiary located in Switzerland.

The Company is engaged in greenfield mineral exploration in six countries, including Brazil, USA, Canada, Chile, Peru and Indonesia. It also operates extensive logistics systems in Brazil, Oman and other regions worldwide, including railways, maritime terminals, and ports integrated with mining operations. Additionally, the Company has distribution centers to support its iron ore shipments globally.

Vale also holds investments in energy businesses to meet part of its energy consumption needs through renewable sources.

The Company's operations are organized into two operational segments: "Iron Solutions" and "Energy Transition Metals" (note 4).

Iron Solutions – Comprise iron ore extraction and iron ore pellets and briquettes production.

 

Iron ore. Currently, Vale operates three systems in Brazil for the production and distribution of iron ore. The Northern System (Carajás, State of Pará, Brazil) is fully integrated and comprises three mining complexes, a railway and a maritime terminal. The Southeast System (Quadrilátero Ferrífero, Minas Gerais, Brazil) is fully integrated, consisting of three mining complexes, a railway, a maritime terminal, and a port. The Southern System (Quadrilátero Ferrífero, Minas Gerais, Brazil) consists of two mining complexes and two maritime terminals.
Iron ore pellets and other ferrous product. Currently, Vale has a diversified portfolio of agglomerates, which includes iron ore pellets and briquettes. Vale operates eight pelletizing plants in Brazil and two in Oman.

 

Energy Transition Metals – Includes the production of nickel, copper and its by-products.

 

Nickel. The Company's primary nickel operations are conducted by Vale Canada Limited ("Vale Canada"), which owns mines and processing plants in Canada and Brazil and nickel refining facilities in the United Kingdom and Japan. Vale also holds investments in nickel operations in Indonesia.
Copper. In Brazil, Vale produces copper concentrates at Sossego and Salobo operations, in Carajás, State of Pará. In Canada, Vale produces copper concentrates and copper cathodes associated with its nickel mining operations in Sudbury (located in Ontario) and Voisey’s Bay (located in Newfoundland and Labrador).
Other energy transition metals. The ore extracted by Vale Canada in Sudbury yields cobalt, PGMs (Platinum Group Metals), silver, and gold as by-products, which are processed at refining facilities in Port Colborne, Ontario. In Canada, Vale also produces refined cobalt at its Long Harbour facilities in Newfoundland and Labrador. The copper operations in Sossego and Salobo in Brazil also yield silver and gold as by-products.
   
 9 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

2. Basis of preparation of condensed consolidated interim financial statements

The condensed consolidated interim financial statements of the Company (“interim financial statements”) have been prepared and are being presented in accordance with IAS 34 - Interim Financial Reporting, as issued by the International Accounting Standards Board (“IASB”). All material information for the interim financial statements, and only this information, are presented and consistent to those used by the Company's Management.

The interim financial statements have been prepared to update users on the relevant events and transactions that occurred in the period and must be read together with the financial statements for the year ended December 31, 2024. All accounting policies, accounting estimates and judgments, risk management and measurement methods are the same as those adopted in the preparation of the latest annual financial statements.

These interim financial statements were authorized for issue by the Board of Directors on July 31, 2025.

a) Functional currency and presentation currency

The interim financial statements of the Company and its associates and joint ventures are measured using the currency of the primary economic environment in which each entity operates (“functional currency”), in the case of the Parent Company it is the Brazilian real (“R$”). For presentation purposes, these interim financial statements are presented in the United States dollars (“US$”) as the Company believes that this is how international investors analyze the financial statements.

The main exchange rates used by the Company to translate its foreign operations are as follows:

      Average rate
  Closing rate Three-month period ended June 30, Six-month period ended June 30,
  June 30, 2025 December 31, 2024 2025 2024 2025 2024
US Dollar ("US$") 5.4571 6.1923 5.6661 5.2129 5.7591 5.0843
Canadian dollar ("CAD") 4.0067 4.3047 4.0932 3.8107 4.0867 3.7426
Euro ("EUR") 6.4230 6.4363 6.4236 5.6132 6.2922 5.4969

 

b) Tariffs applied by the United States of America

The Company is subject to external risk factors related to its operations and its customer portfolio and supply chain profile.

In February 2025, the President of the United States of America ("USA") signed an executive order imposing tariffs on products from several countries. The program establishes individualized import tariffs per country, based on a minimum tariff of 10%. The effective date and tariff amounts vary from country to country.

In July 2025 (subsequent event), the President of the USA announced the application of 50% tariffs on imports from Brazil, effective August 1, 2025. The Company's sales to USA are not relevant. The Company is monitoring developments and, until this date, Vale does not expect any significant effects on its operations or cash flows.

 

c) Israel-Iran conflict

The Company monitors international geopolitical developments and is subject to external risk factors related to its operations and the profile of its client portfolio and supply chains.

At this date, no significant direct effects of the conflict on the Company's operations or on the fair value of its assets and liabilities have been identified. However, the Company is constantly monitoring the situation and assessing potential impacts.

3. Significant events and transaction related to the three-month period ended June 30, 2025

Shareholder remuneration – In July 2025 (subsequent event), the Board of Directors approved shareholder remuneration in the amount of US$1,448 (R$8,091 million), which will be paid in September 2025. Further details are presented in note 28(c) of these interim financial statements.
Debentures public offering – In June 2025, the Company issued Debentures of US$1,080 (R$6 billion), maturing in 2032, 2035 and 2037. Further details are presented in note 9(c) of these interim financial statements.

 

   
 10 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

4. Information by business segment and geographic area

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.

Segment Main activities
Iron 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, and other metals), and copper, as well as its by-products (gold and silver).

In addition, unallocated items to the operating segment includes 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

    Three-month period ended June 30, Six-month period ended June 30,
  Notes 2025 2024 2025 2024
Iron ore   2,396 3,071 4,729 5,578
Iron ore pellets   477 724 1,013 1,606
Other ferrous products and logistics services   104 92 122 162
Iron Solutions   2,977 3,887 5,864 7,346
           
Nickel   201 108 242 125
Copper   538 351 1,084 635
Other energy transition metals   (18) (52) (51) (96)
Energy Transition Metals   721 407 1,275 664
           
Unallocated items (i)   (312) (301) (638) (579)
           
Adjusted EBITDA   3,386 3,993 6,501 7,431
           
Depreciation, depletion and amortization   (780) (793) (1,484) (1,507)
Impairment and gains (losses) on disposal of non-current assets, net and other (ii)   (300) 928 (720) 855
EBITDA from associates and joint ventures   (302) (253) (494) (456)
Operating income   2,004 3,875 3,803 6,323
           
Equity results and other results in associates and joint ventures 14 (68) 112 (9) 236
Financial results 6 167 (1,252) 352 (1,689)
Income before income taxes   2,103 2,735 4,146 4,870

 

(i) Includes income (expenses) from Vale Base Metals Limited that were not allocated to the operating segment in the amount of US$(49) and US$(74) for the three and six-month period ended June 30, 2025, respectively. (2024: US$2 and US$(45), respectively).

(ii) Includes adjustments of US$168 and US$335 for the three and six-month period ended June 30, 2025, respectively, (2024: US$82 and US$ 149, respectively), to reflect the performance of the streaming transactions at market prices.

   
 11 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

b) Net operating revenue by business segment and geographic area

 

  Three-month period ended June 30, 2025
  Iron Solutions Energy Transition Metals  
  Iron ore Iron ore pellets Other ferrous products and logistics services Total Iron Solutions Nickel and other products Copper Other energy transition metals Total Energy Transition 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

 

  Three-month period ended June 30, 2024
  Iron Solutions Energy Transition Metals  
  Iron ore Iron ore pellets Other ferrous products and logistics services Total Iron Solutions Nickel and other products Copper Other energy transition metals Total Energy Transition Metals Net operating revenue
China (i) 4,883 4,883 103 189 29 321 5,204
Japan 710 87 1 798 129 129 927
Asia, except Japan and China 509 112 2 623 63 41 104 727
Brazil 273 410 172 855 12 1 13 868
United States of America 51 51 196 7 203 254
Americas, except United States and Brazil 107 107 141 39 180 287
Germany 89 49 138 81 67 148 286
Europe, except Germany 265 11 276 141 366 10 517 793
Middle East, Africa, and Oceania 567 567 7 7 574
Net operating revenue 6,729 1,394 175 8,298 873 702 47 1,622 9,920

 

(i) Includes operating revenue of China Mainland in the amount of US$4,230 (2024: US$4,994) and Taiwan in the amount of US$99 (2024: US$210).

  Six-month period ended June 30, 2025
  Iron Solutions Energy Transition Metals  
  Iron ore Iron ore pellets Other ferrous products and logistics services Total Iron Solutions Nickel and other products Copper Other energy transition metals Total Energy Transition 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

 

   
 12 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

 

  Six-month period ended June 30, 2024
  Iron Solutions Energy Transition Metals  
  Iron ore Iron ore pellets Other ferrous products and logistics services Total Iron Solutions Nickel and other products Copper Other energy transition metals Total Energy Transition Metals Net operating revenue
China (i) 8,545 8,545 174 349 29 552 9,097
Japan 1,230 152 1 1,383 226 226 1,609
Asia, except Japan and China 974 151 5 1,130 154 37 191 1,321
Brazil 602 931 317 1,850 20 4 24 1,874
United States of America 103 103 374 20 394 497
Americas, except United States and Brazil 228 228 264 101 365 593
Germany 157 84 241 177 194 371 612
Europe, except Germany 506 52 558 299 598 21 918 1,476
Middle East, Africa, and Oceania 7 1,278 1,285 15 15 1,300
Net operating revenue 12,021 2,979 323 15,323 1,703 1,279 74 3,056 18,379

 

(i) Includes operating revenue of China Mainland in the amount of US$8,031 (2024: US$8,668) and Taiwan in the amount of US$184 (2024: US$429).

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

c) Costs of goods and services rendered by business segment

    Consolidated
  Three-month period ended June 30, Six-month period ended June 30,
  2025 2024 2025 2024
Iron Ore 3,387 3,556 6,197 6,259
Iron Ore Pellets 577 705 1,136 1,444
Other ferrous products and logistics services 140 154 277 264
Iron Solutions 4,104 4,415 7,610 7,967
         
Nickel 781 731 1,688 1,504
Copper 402 391 741 720
Other Energy Transition Metals 37 49 75 84
 Energy Transition Metals 1,220 1,171 2,504 2,308
         
Depreciation, depletion and amortization 761 763 1,422 1,441
Cost of goods sold and services rendered 6,085 6,349 11,536 11,716

  

 

d) Assets by geographic area

  June 30, 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 2,309 8,966 32,589 43,864 2,046 8,847 28,706 39,599
Canada 1,753 9,886 11,639 1,666 9,452 11,118
Americas, except Brazil and Canada 4 4 3 3
Indonesia 1,866 64 1,930 1,885 61 1,946
China 1 3 4 1 4 5
Asia, except Indonesia and China 652 652 654 654
Europe 595 595 589 589
Oman 609 500 1,109 616 515 1,131
Total 4,784 10,720 44,293 59,797 4,547 10,514 39,984 55,045

 

   
 13 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

5. Costs and expenses by nature

a) Cost of goods sold, and services rendered

  Three-month period ended June 30, Six-month period ended June 30,
  2025 2024 2025 2024
Services 1,196 1,200 2,218 2,231
Freight 1,148 1,184 2,163 2,122
Depreciation, depletion and amortization 761 763 1,422 1,441
Personnel 710 683 1,383 1,236
Materials 739 720 1,343 1,361
Acquisition of products 626 496 1,183 870
Royalties 306 347 565 636
Fuel, oil and gas 289 363 554 732
Energy 138 157 260 326
Others 172 436 445 761
Total 6,085 6,349 11,536 11,716

b) Selling and administrative expenses

  Three-month period ended June 30, Six-month period ended June 30,
  2025 2024 2025 2024
Personnel 59 52 121 119
Services 33 45 60 79
Depreciation and amortization 7 9 31 19
Other 32 31 64 60
Total 131 137 276 277

c) Other operating expenses, net

    Three-month period ended June 30, Six-month period ended June 30,
  Notes 2025 2024 2025 2024
Expenses related to Brumadinho event 23 (94) (69) (200) (171)
Reversal in provisions related to de-characterization of dam and asset decommissioning obligation, net 25 52 89 53 141
Provision for litigations 26(a) (34) (54) (91) (104)
Profit sharing program   (23) (40) (63) (125)
Expenses related with socio-environmental commitments   (34) (34) (48) (46)
Others   (89) (181) (131) (234)
Total   (222) (289) (480) (539)

 

   
 14 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

6. Financial results

    Three-month period ended June 30, Six-month period ended June 30,
  Notes 2025 2024 2025 2024
Financial income          
Short-term investments   95 75 193 156
Other   17 3 35 31
    112 78 228 187
Financial expenses          
Loans and borrowings interest 9(c) (230) (203) (450) (369)
Bond premium repurchase 9(c) (44)
Interest on supplier finance arrangements   (43) (44) (82) (90)
Interest on REFIS   (24) (23) (42) (51)
Interest on lease liabilities 22 (8) (14) (16) (28)
Other   (99) (81) (152) (166)
    (404) (365) (786) (704)
Other financial items, net          
Foreign exchange and indexation gains (losses), net   28 (253) (324) (626)
Participative shareholders' debentures 20 (117) (241) (79) (77)
Derivative financial instruments, net 18 548 (471) 1,313 (469)
    459 (965) 910 (1,172)
Total   167 (1,252) 352 (1,689)

7. Taxes

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.

The Company is subject to OECD Pillar Two model rules in Australia, Brazil, Canada, Indonesia, Japan, Luxembourg, Malaysia, Netherlands, Singapore, Switzerland and United Kingdom. Therefore, the impacts from Pilar Two are already being considered on the calculation of income tax for these jurisdictions.

However, the Company does not expect material impacts on the calculation of income tax or on the financial statements for the current and future periods, from the application of the Pillar Two rules currently in effect.

The Company applied the relief from the requirement to recognize and disclose deferred taxes arising from enacted or substantively enacted tax law that implements the Pillar Two model rule, according to IAS 12 – Income taxes.

   
 15 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

a) Income tax reconciliation

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 June 30, Six-month period ended June 30,
  Notes 2025 2024 2025 2024
Income before income taxes   2,103 2,735 4,146 4,870
Income taxes at statutory rate (34%)   (715) (930) (1,410) (1,656)
Adjustments that affect the taxes basis:          
Tax incentives   579 298 991 767
Addition of tax loss carryforward   182 369 122 213
Equity results   (13) 4 (4) (3)
Tax effects on temporary differences – Energy Assets 15(a) (135)
Effects on tax computation of foreign operations   34 (10) (78) (20)
Reclassification of cumulative adjustments to the income statement   (4) (3) (22)
Gain on divestment in PTVI 15(b) 358 358
Other   (35) (51) (98) (51)
Income taxes   32 34 (615) (414)
Current tax   (285) (639) (471) (1,373)
Deferred tax   317 673 (144) 959
Income taxes   32 34 (615) (414)

b) Deferred income tax assets and liabilities

  Notes Assets Liabilities Deferred taxes, net
Balance as of December 31, 2024   8,244 445 7,799
Effect in income statement   (112) 17 (129)
Other comprehensive income   2 7 (5)
Transfer between assets and liabilities   (103) (103)
Translation adjustment   954 56 898
Transfer to held for sale (Energy Assets) 15(a) (10) (295) 285
Balance as of June 30, 2025   8,975 127 8,848
         
Balance as of December 31, 2023   9,565 870 8,695
Effect in income statement   873 (98) 971
Other comprehensive income   602 15 587
Transfer between assets and liabilities   50 50
Translation adjustment   (1,159) (31) (1,128)
Balance as of June 30, 2024   9,931 806 9,125


 

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

  June 30, 2025 December 31, 2024
Current liabilities 412 353
Non-current liabilities 971 1,007
REFIS liabilities 1,383 1,360
     
SELIC rate 15.00 % 12.25 %

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).

   
 16 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

d) Uncertain tax positions (“UTP”)

The amount under discussion with the tax authorities is US$7,034 as of June 30, 2025 (December 31, 2024: US$5,939), which may reduce tax losses by US$677 as of June 30, 2025 (December 31, 2024: US$596), if the tax authority does not accept the tax treatment adopted by the Company in relation to these matters.

  June 30, 2025 December 31, 2024
  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 3,995 1,825 5,820 3,387 1,608 4,995
Expenses of interest on capital 1,499 1,499 1,262 1,262
Proceeding related to income tax paid abroad 501 501 427 427
Goodwill amortization 885 76 961 743 62 805
Payments to Renova Foundation 355 398 753 301 351 652
Other 476 476 415 415
  7,711 2,299 10,010 6,535 2,021 8,556
             
UTPs recorded on statement of financial position            
Deduction of CSLL in Brazil 181 181 154 154
  181 181 154 154

 

(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.

 

e) Recoverable and taxes payables

  Consolidated
  Current assets Non-current assets Current liabilities
  June 30, 2025 December 31, 2024 June 30, 2025 December 31, 2024 June 30, 2025 December 31, 2024
Value-added tax ("ICMS") 304 260 16 3 114 34
Brazilian federal contributions ("PIS" and "COFINS") 166 266 1,167 975 3 12
Income taxes 850 564 345 319 710 317
Financial compensation for the exploration of mineral resources ("CFEM") 64 63
Other 15 10 129 148
Total 1,335 1,100 1,528 1,297 1,020 574

 

8. Basic and diluted earnings per share

The basic and diluted earnings per share are presented below:

  Three-month period ended June 30, Six-month period ended June 30,
  2025 2024 2025 2024
Net income attributable to Vale S.A.'s shareholders 2,117 2,769 3,511 4,448
         
Thousands of shares        
Weighted average number of common shares outstanding 4,268,779 4,274,769 4,268,769 4,283,095
Weighted average number of common shares outstanding and potential ordinary shares 4,274,808 4,279,782 4,274,798 4,288,108
         
Basic and diluted earnings per share 0.50 0.65 0.82 1.04

 

   
 17 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

9. Cash flows reconciliation

a) Cash flow from operating activities

    Six-month period ended June 30,
  Notes 2025 2024
Cash flow from operating activities:      
Income before income taxes   4,146 4,870
Adjusted for:      
Equity results and other results in associates and joint ventures 14 9 (236)
Impairment and gains (losses) on disposal of non-current assets, net 15(a), 15(b), 16 and 17 385 (1,004)
Review of estimates related to the provision of Brumadinho 23 49 (20)
Review of estimates related to the provision of de-characterization of dams 25 (65) (131)
Depreciation, depletion and amortization   1,484 1,507
Financial results, net 6 (352) 1,689
Changes in assets and liabilities:      
Accounts receivable 10 157 1,768
Inventories 11 (383) (461)
Suppliers and contractors 12 722 (150)
Other assets and liabilities, net   (756) (1,000)
Cash flow from operations   5,396 6,832

b) Cash flow from investing activities

  Six-month period ended June 30,
  Notes 2025 2024
Proceeds from the partial disposal of VBML shares 15(c) 2,455
Proceeds from the partial disposal of PTVI shares 15(b) 155
Cash received from disposal of investments, net   2,610

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, 2024 8,539 337 5,916 14,792
Additions 1,830 1,457 3,287
Payments (361) (22) (587) (970)
Interest paid (i) (309) (9) (191) (509)
Cash flow from financing activities 1,160 (31) 679 1,808
Transfer to held for sale (Energy Assets) (210) (30) (240)
Effect of exchange rate 168 24 24 216
Interest accretion 393 9 168 570
Non-cash changes 351 3 192 546
June 30, 2025 10,050 309 6,787 17,146
         
December 31, 2023 7,474 250 4,747 12,471
Additions 1,000 960 1,960
Payments (51) (24) (517) (592)
Interest paid (i) (227) (11) (159) (397)
Cash flow from financing activities 722 (35) 284 971
Effect of exchange rate (53) (30) 29 (54)
Interest accretion 227 11 144 382
Non-cash changes 174 (19) 173 328
June 30, 2024 8,370 196 5,204 13,770

 

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

 

Funding

In June 2025, the Company issued debentures of US$1,080 (R$6 billion) indexed to IPCA plus 6.76% to 6.89% per year, paid semi-annually. The issuance was structured in three series of R$2 billion each, maturing in 2032, 2035, and 2037. The proceeds will be used in infrastructure projects related with the railway concessions.
   
 18 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 
In June 2025, the Company contracted loan of US$150 with Bank of China indexed to SOFR plus spread adjustments and maturing in 2030.
In June 2025, the Company contracted a loan of US$100 with HSBC Bank indexed to SOFR plus spread adjustments and maturing in 2028.
In June 2025, the Company contracted a loan of US$247 with Industrial and Commercial Bank of China indexed to SOFR plus spread adjustments and maturing in 2030.
In May 2025, the Company contracted a loan of US$100 with Oversea-Chinese Banking Corporation indexed to SOFR plus spread adjustments and maturing in 2026.
In March 2025, the Company contracted a loan of US$50 with DBS Bank indexed to SOFR plus spread adjustments and maturing in 2026.
In March 2025, the Company contracted a loan of US$270 with Credit Agricole Bank indexed to SOFR plus spread adjustments and maturing in 2029.
In February 2025, the Company issued bonds of US$750 with a coupon of 6.40% per year, payable semi-annually, and maturing in 2054.
In February 2025, the Company contracted a loan of US$270 with Credit Agricole Bank indexed to SOFR plus spread adjustments and maturing in 2029.
In January 2025, the Company contracted a loan of US$271 with Credit Agricole Bank indexed to SOFR plus spread adjustments and maturing in 2029.
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.

Payments

In April 2025, the Company paid principal and interest of debentures, in the amount of US$28.
In March 2025, Vale redeemed notes maturing in 2034, 2036 and 2039, in the total amount of US$329 and paid a premium of US$44, recorded as “Bond premium repurchase” in the financial results for the six-month period ended June 30, 2025.
In March 2025, the Company partially settled the loan contracted with The New Development Bank ("NDB"), in the amount of US$150.
In January 2024, the Company paid principal and interest of debentures, in the amount of US$46.

 

d) Non-cash transactions

  Six-month period ended June 30,
  2025 2024
Non-cash transactions:    
Additions to PP&E with capitalized loans and borrowing costs 12 13

 

   
 19 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

10. Accounts receivable

  Notes June 30, 2025 December 31, 2024
Receivables from contracts with customers      
Third parties      
Iron Solutions   1,389 1,540
Energy Transition Metals   830 788
Other   13 19
Related parties 29(b) 147 63
Accounts receivable   2,379 2,410
Expected credit loss   (54) (52)
Accounts receivable, net   2,325 2,358

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:

  June 30, 2025
  Thousand metric tons Provisional price (US$/ton) Variation Effect on revenue  (US$ million)
Iron ore 20,353 94 +/- 10% +/- 192
Copper 63 9,483 +/- 10% +/- 62

 

11. Inventories

  June 30, 2025 December 31, 2024
Finished products    
Iron Solutions 2,805 2,493
Energy Transition Metals 654 571
  3,459 3,064
     
Work in progress 723 691
Consumable inventory 1,064 988
     
Net realizable value provision (i) (4) (138)
Total of inventories 5,242 4,605

 

(i) In the six-month period ended June 30, 2025, the effect of provision for net realizable value was US$78 (2024: US$53).

   
 20 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

12. Suppliers and contractors

  Notes June 30, 2025 December 31, 2024
Third parties   5,169 4,004
Related parties 29(b) 285 230
Total   5,454 4,234

The financial liabilities presented as Suppliers and contractors in the Company's statement of financial position represent the outstanding balance of invoices with suppliers for purchases of goods and services, being the average due date usually approximately 60 days.

The Company enters into supplier finance arrangements ("Arrangements") as part of the working capital strategy used in the Company's usual operating cycle, being the payment term extension limited to a short-term period. The Company is also party in agreements structured so that certain suppliers can advance their receivables with Vale due to purchases of materials and services, without any type of change in value or payment terms for the Company. These supplier finance arrangements continue to be presented as suppliers in the Company's statement of financial position, as the terms and conditions of the original liabilities were not substantially modified. The carrying amount related to these transactions is shown below:

  June 30, 2025 December 31, 2024
Carrying amount of accounts payable included in the Arrangements of which suppliers have already received payment 1,371 1,343
Carrying amount of accounts payable included in the Arrangements of which suppliers have not yet received payment 6
Total carrying amount relating to Arrangements with suppliers and contractors 1,371 1,349

Financial charges related to the increase in payment terms are recognized in the financial results as interest on supplier finance arrangements (note 6). The financial charges recognized in the income statement for the six-month period ended June 30, 2025 and 2024 due to the Arrangements totaled, respectively, US$82 and US$90.

13. Other financial assets and liabilities

    Current Non-Current
  Notes June 30, 2025 December 31, 2024 June 30, 2025 December 31, 2024
Other financial assets          
Restricted cash   9 13
Derivative financial instruments 18 419 53 284 15
Investments in equity securities   57 54
Loans - Related parties 29(a) 76 74 149
    495 53 424 231
Other financial liabilities          
Derivative financial instruments 18 116 197 112 428
Other financial liabilities - Related parties 29(b) 193 291
Liabilities related to the concession grants 13(a) 539 467 2,092 1,887
Other   197 317 32
    1,045 1,272 2,204 2,347
   
 21 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

a) Liabilities related to the concession grants

  Consolidated Discount rate  
  December 31, 2024 Revision to estimates Monetary and present value adjustments Disbursements Translation adjustment June 30, 2025 June 30, 2025 December 31, 2024 Remaining term of obligations
Payment obligation 1,118 16 51 (27) 152 1,310 6,94% - 11,04% 7,32% - 11,04% 32 years
Infrastructure investment 1,236 29 53 (159) 162 1,321 6,82% - 8,13% 7,43% - 8,12% 8 years
  2,354 45 104 (186) 314 2,631      
Current liabilities 467         539      
Non-current liabilities 1,887         2,092      
Liabilities 2,354         2,631      

In December 2020, the Company entered into an agreement with the Federal Government to continue operating its concessions of the Estrada de Ferro Carajás (“EFC”) and Estrada de Ferro Vitória a Minas (“EFVM”) for thirty years more, extending the maturity date from 2027 to 2057.

Vale, the Brazilian National Land Transportation Agency (“ANTT”) and the Brazilian Federal Government, through the Ministry of Transportation (together: “Parties”), had been discussing the general conditions for concession contracts and on December 30,2024, the general basis for the renegotiation were agreed among the Parties and will comply with usual formalities and will be submitted for the authorities’ evaluation and approval. The renegotiation will be performed under the terms of the concession contracts, which remain in force, aiming to promote their modernization and updating.

   
 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, 2024 Equity results in income statement Dividends declared Translation adjustment Other June 30, 2025
Iron Solutions              
Anglo American Minério de Ferro Brasil S.A 15.00 663 31 (37) - 4 661
Companhia Coreano-Brasileira de Pelotização 50.00 75 7 (6) 10 86
Companhia Hispano-Brasileira de Pelotização 50.89 42 4 (4) 6 (1) 47
Companhia Ítalo-Brasileira de Pelotização 50.90 61 4 9 5 79
Companhia Nipo-Brasileira de Pelotização 51.00 129 10 18 1 158
MRS Logística S.A. 49.01 591 66 83 (1) 739
VLI S.A. 29.60 341 36 (15) 45 407
Samarco Mineração S.A. (note 24) 50.00
Vale Oman Distribution Center 50.00 616 13 (20) 609
Other 20 1 (21)
    2,538 171 (82) 172 (13) 2,786
Energy Transition Metals              
PT Vale Indonesia Tbk 33.88 1,885 (7) (12) 1,866
    1,885 (7) (12) 1,866
Others              
Aliança Norte Energia Participações S.A. 51.00 74 (10) 9 73
Other   50 2 (1) 7 1 59
    124 (8) (1) 16 1 132
Equity results in associates and joint ventures   4,547 156 (95) 188 (12) 4,784
Other results in associates and joint ventures (i)     (165)        
Equity results and other results in associates and joint ventures     (9)        

  

(i) It refers substantially to the addition in the provision related to Samarco dam failure (note 24b).

   
 23 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

15. Acquisitions and divestitures

Effects on the income statement

    Three-month period ended June 30, Six-month period ended June 30,
  Reference 2025 2024 2025 2024
Energy Assets 15(a) and 16 (117)
PT Vale Indonesia Tbk 15(b) 1,059 1,059
    1,059 (117) 1,059

a) Divestment on Energy Assets – In March 2025, the Company signed an agreement with Global Infrastructure Partners (“GIP”) for the sale of 70% of its stake in Aliança Geração de Energia S.A. ("Aliança Energia"), including the operations of Sol do Cerrado solar plant and Risoleta Neves hydroelectric plant, which are assets of the Company and will be transferred to Aliança Energia upon closing of the transaction, for the amount of US$837.

The transaction amount for Vale comprises an estimated cash inflow of US$1 billion, net of an estimated reduction of US$0.2 billion in the remaining investment in Aliança Energia due to a loan that will be assumed by the investee in the context of the transaction.

Aliança Energia operates power generation assets in Brazil, with a portfolio of six hydroelectric plants in the state of Minas Gerais and three operational wind farms in the states of Rio Grande do Norte and Ceará that, together with Sol do Cerrado solar plant and Risoleta Neves hydroelectric plant, both located in Minas Gerais, will henceforth be referred to as the "Energy Assets".

Upon closing, Vale will have energy supply contracts for own use and will lose control over Aliança Energia, being the remaining interest treated as an associate and accounted at the equity method. Completion of the transaction is expected for 2025 and is subject to customary precedent conditions.

As a result of the agreement with GIP, in March 2025, the assets and liabilities associated with the Energy Assets were classified as held for sale and the Company recognized an impairment loss in the amount of US$117 in the income statement as "Impairment and gains (losses) on disposal of non-current assets, net", which was allocated to goodwill (note 16).

Energy Assets classified as held for sale

  Notes June 30, 2025

March 31, 2025

(date of the classification)

Assets      
Cash and cash equivalents   121 115
Deferred income taxes 7(b) 11 10
Intangible assets 16 952 904
Property, plant, and equipment 17 and 22 877 831
Others   38 34
Total assets   1,999 1,894
       
Liabilities      
Loans and borrowings 9(c) 250 240
Deferred income taxes 7(b) 311 295
Others   179 163
Total liabilities   740 698

b) Divestment on PT Vale Indonesia Tbk (“PTVI”) – In June 2024, 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 satisfied 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, which was accounted for as an associate under the equity method due to the significant influence retained by Vale over PTVI.

   
 24 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

As result, in June 2024, the Company recognized a gain of US$1,059 in the income statement as "Other operating expenses, net". This gain was 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.

c) Strategic partnership in the Energy Transition Metals business – 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".

16. Intangibles

  Notes Goodwill Concessions Software Research and development project Total
Balance as of December 31, 2024   3,038 6,942 84 450 10,514
Additions   149 15 164
Disposals   (4) (4)
Amortization   (137) (22) (159)
Impairment 15(a) (117) (117)
Transfer to held for sale (Energy Assets) 15(a) (131) (770) (3) (904)
Translation adjustment   262 895 10 59 1,226
Balance as of June 30, 2025   3,052 7,075 87 506 10,720
Cost   3,052 8,943 653 506 13,154
Accumulated amortization   (1,868) (566) (2,434)
Balance as of June 30, 2025   3,052 7,075 87 506 10,720
             
Balance as of December 31, 2023   3,263 7,689 104 575 11,631
Additions   23 30 53
Disposals   (4) (5) (9)
Amortization   (125) (29) (154)
Translation adjustment   (252) (989) (12) (73) (1,326)
Balance as of June 30, 2024   3,011 6,594 93 497 10,195
Cost   3,011 8,200 606 497 12,314
Accumulated amortization     (1,606) (513) (2,119)
Balance as of June 30, 2024   3,011 6,594 93 497 10,195

 

   
 25 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

17. Property, plant, and equipment

                 

 

  Notes Building and land Facilities Equipment Mineral properties Railway equipment Right of use assets Other Constructions in progress Total
Balance as of December 31, 2024   8,655 8,085 4,038 4,547 2,088 660 2,192 9,719 39,984
Additions (i)   34 2,189 2,223
Disposals and impairments   (14) (13) (3) (7) (7) (1) (181) (226)
Assets retirement obligation 25(b) 32 32
Depreciation, depletion and amortization   (223) (295) (302) (218) (75) (76) (188) (1,377)
Transfer to held for sale (Energy Assets) 15(a) (24) (306) (358) (1) (37) (48) (57) (831)
Translation adjustment   1,036 976 395 400 285 32 220 1,144 4,488
Transfers   474 763 763 (800) 116 228 (1,544)
Balance as of June 30, 2025   9,904 9,210 4,533 3,953 2,407 613 2,403 11,270 44,293
Cost   17,313 15,167 10,798 12,320 4,239 1,500 5,486 11,270 78,093
Accumulated depreciation   (7,409) (5,957) (6,265) (8,367) (1,832) (887) (3,083) (33,800)
Balance as of June 30, 2025   9,904 9,210 4,533 3,953 2,407 613 2,403 11,270 44,293
                     
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)   (4) 2,749 2,745
Disposals   (5) (16) (7) (3) (1) (70) (102)
Assets retirement obligation 25(b) (147) (147)
Depreciation, depletion and amortization   (225) (276) (351) (226) (81) (93) (164) (1,416)
Translation adjustment   (1,139) (1,098) (397) (517) (332) (37) (220) (1,154) (4,894)
Transfers   314 504 284 158 50 127 (1,437)
Balance as of June 30, 2024   9,064 8,353 3,979 6,193 2,246 1,225 2,226 11,296 44,582
Cost   15,956 13,724 9,706 14,734 3,917 2,089 4,929 11,296 76,351
Accumulated depreciation   (6,892) (5,371) (5,727) (8,541) (1,671) (864) (2,703) (31,769)
Balance as of June 30, 2024   9,064 8,353 3,979 6,193 2,246 1,225 2,226 11,296 44,582

 

(i) Includes capitalized interest, when applicable.

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

   
 26 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

18. Financial and capital risk management

Effects of derivatives on the statement of financial position

  June 30, 2025 December 31, 2024
  Assets Liabilities Assets Liabilities
Foreign exchange and interest rate risk 646 169 52 601
Commodities price risk 57 59 16 23
Embedded derivatives 1
Total 703 228 68 625

Net exposure

  June 30, 2025 December 31, 2024
Foreign exchange and interest rate risk 477 (549)
Commodities price risk (2) (7)
Embedded derivatives (1)
Total 475 (557)

Effects of derivatives on the income statement

  Gain (loss) recognized in the income statement
  Three-month period ended June 30, Six-month period ended June 30,
  2025 2024 2025 2024
Foreign exchange and interest rate risk 557 (455) 1,321 (469)
Commodities price risk (9) (18) (9) (1)
Embedded derivatives 2 1 1
Total 548 (471) 1,313 (469)

Effects of derivatives on the cash flows

  Financial settlement inflows (outflows)
  Six-month period ended June 30,
  2025 2024
Foreign exchange and interest rate risk 297 115
Commodities price risk (14) 9
Total 283 124

a) Market risk

a.i) Foreign exchange and interest rates

  Notional Fair value Fair value by year
Flow June 30, 2025 December 31, 2024 June 30, 2025 December 31, 2024 2025 2026 2027+
Foreign Exchange and Interest Rate Derivatives US$ 9,719 US$ 11,490 477 (549) 222 165 90

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

Instrument's main risk events Fair value Scenario I  (∆ de 25%) Scenario II (∆ de 50%)
R$ depreciation 477 (1,125) (2,728)
US$ interest rate inside Brazil decrease 477 316 130
Brazilian interest rate increase 477 89 (227)
TJLP interest rate decrease 477 475 472
IPCA index decrease 477 236 26
SOFR interest rate decrease 477 442 405
US Treasury rate increase 477 478 478

 

   
 27 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

a.ii) Protection program for product prices and input costs

  Notional Fair value Fair value by year
Flow June 30, 2025 December 31, 2024 June 30, 2025 December 31, 2024 2025 2026 2027+
Brent crude oil (bbl)              
Options 18,954,750 24,050,625 6 11 (10) 16
               
Forward Freight Agreement (days)              
Freight forwards 4,380 3,240 (5) (11) (4) (1)
               
Fixed price nickel sales protection (ton)              
Nickel forwards 3,478 4,978 (3) (7) (3)

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) Decrease in fuel oil price 6 (139) (390)
Forward Freight Agreement (days) Decrease in freight price (5) (25) (45)
Hedge for fixed-price nickel sales (tons) Decrease in nickel price (3) (16) (29)

a.iii) Embedded derivatives in contracts

  Notional Fair value Fair value by year
Flow June 30, 2025 December 31, 2024 June 30, 2025 December 31, 2024 2025 2026 2027+
Embedded derivative (pellet price) in natural gas purchase (volume/month)              
Call options 746,667 746,667 (1)

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

Instrument Instrument's main risk events Fair value

Scenario I

(∆ de 25%)

Scenario II

(∆ de 50%)

Embedded derivative (pellet price) in natural gas purchase agreement (volume/month)        
Embedded derivatives - Gas purchase Pellet price increase (1)

a.iv) Hedge accounting

  Gain (loss) recognized in the other comprehensive income
  Three-month period ended June 30, Six-month period ended June 30,
  2025 2024 2025 2024
Net investments hedge 115 (202) 286 (258)

 

b) Credit risk management

b.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 derivative instruments, cash and cash equivalents transaction.

  June 30, 2025 December 31, 2024
  Cash and cash equivalents and investment Derivatives Cash and cash equivalents and investment Derivatives
Aa2 592 6 391 1
A1 1,944 155 1,874 28
A2 491 87 520 13
A3 994 50 709 2
Baa1 1
Baa2 6 4
Ba1 (i) 765 221 719 18
Ba2 (i) 904 184 788 6
  5,696 703 5,006 68

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

   
 28 

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:

    June 30, 2025 December 31, 2024
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 5,514 5,514 4,953 4,953
Short-term investments 21 182 182 53 53
Derivative financial instruments 18 419 419 53 53
Accounts receivable 10 285 2,040 2,325 374 1,984 2,358
    5,799 2,641 8,440 5,327 2,090 7,417
Non-current                
Judicial deposits 26(c) 598 598 537 537
Restricted cash 13 9 9 13 13
Derivative financial instruments 18 284 284 15 15
Investments in equity securities 13 57 57 54 54
    607 57 284 948 550 54 15 619
Total of financial assets   6,406 57 2,925 9,388 5,877 54 2,105 8,036
                   
Financial liabilities                  
Current                  
Suppliers and contractors 12 5,454 5,454 4,234 4,234
Derivative financial instruments 18 116 116 197 197
Loans and borrowings 21 685 685 1,020 1,020
Leases 22 175 175 147 147
Liabilities related to the concession grants 13(a) 539 539 467 467
Other financial liabilities - Related parties 29 193 193 291 291
Other financial obligations 13 197 197 317 317
    7,243 116 7,359 6,476 197 6,673
Non-current                  
Derivative financial instruments 18 112 112 428 428
Loans and borrowings 21 16,461 16,461 13,772 13,772
Leases 22 524 524 566 566
Participative shareholders' debentures 20 2,454 2,454 2,217 2,217
Liabilities related to the concession grants 13(a) 2,092 2,092 1,887 1,887
Other financial obligations

13

32 32
    19,077 2,566 21,643 16,257 2,645 18,902
Total of financial liabilities   26,320 2,682 29,002 22,733 2,842 25,575
                   
   
 29 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

b) Hierarchy of fair value

    June 30, 2025 December 31, 2024
  Notes Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total
Financial assets                  
Short-term investments 21 33 149 182 53 53
Derivative financial instruments 18 703 703 68 68
Accounts receivable 10 2,040 2,040 1,984 1,984
Investments in equity securities 13 57 57 54 54
    33 2,949 2,982 53 2,106 2,159
                   
Financial liabilities                  
Derivative financial instruments 18 228 228 625 625
Participative shareholders' debentures 20 2,454 2,454 2,217 2,217
    2,682 2,682 2,842 2,842

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

  June 30, 2025 December 31, 2024
  Carrying amount Fair value Carrying amount Fair value
Quoted in the secondary market:        
Bonds 7,683 7,725 7,267 7,245
Debentures 2,368 2,347 1,272 1,275
Debt contracts in Brazil in:        
R$, indexed to TJLP, TR, IPCA, IGP-M and CDI 156 156 185 185
Basket of currencies and bonds in US$ indexed to SOFR 152 160 152 155
Debt contracts in the international market in:        
US$, with variable and fixed interest 6,722 7,014 5,844 5,922
Other currencies, with fixed interest 56 58 63 64
Other currencies, with variable interest 9 8 9 8
Total 17,146 17,468 14,792 14,854

20. Participative shareholders’ debentures

    Financial result    
  Average price (R$)

Three-month period ended June 30,

 

Six-month period ended June 30, Liabilities
  2025 2024 2025 2024 2025 2024 June 30, 2025 December 31, 2024
Participative shareholders’ debentures 34.47 35.06 (117) (241) (79) (77) 2,454 2,217

On April 1st, 2025, the Company made available for withdrawal as remuneration the amount of US$132 for the second semester of 2024 (2024: US$153 for the second semester of 2023). 

   
 30 

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.

  Notes June 30, 2025 December 31, 2024
Loans and borrowings   17,146 14,792
Leases 22(b) 699 713
Gross debt   17,845 15,505
       
(-) Cash and cash equivalentes   5,514 4,953
(-) Short-term investments (i)   182 53
Net debt   12,149 10,499

 

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

 

b) Cash and cash equivalents

  June 30, 2025 December 31, 2024
R$ 2,017 1,709
US$ 3,327 3,048
Other currencies 170 196
Total 5,514 4,953

c) Loans and borrowings

i)Outstanding balance of loans and borrowings by type and currency
    Current liabilities Non-current liabilities
  Average interest rate (i) June 30, 2025 December 31, 2024 June 30, 2025 December 31, 2024
Quoted in the secondary market:          
US$ Bonds 6.05% 7,607 7,187
R$ Debentures 7.06% 57 68 2,291 1,191
Debt contracts in Brazil in (ii):          
R$, indexed to TJLP, TR, IPCA, IGP-M and CDI 9.96% 44 41 112 143
Basket of currencies and bonds in US$ indexed to SOFR 6.03% 150 150
Debt contracts in the international market in:          
US$, with variable and fixed interest 5.48% 400 716 6,249 5,042
Other currencies, with fixed interest 4.83% 12 11 43 50
Other currencies, with variable interest 3.80% 9 9
Accrued charges   172 184
Total   685 1,020 16,461 13,772

 

(i) In order to determine the average interest rate for debt contracts with floating rates, the Company used the rate applicable as of June 30, 2025.

(ii) 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 3.21% per year in US$.

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

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

  Principal

Estimated future

interest payments (i)

 

2025 513 494
2026 135 977
2027 1,690 912
2028 941 860
From 2029 to 2031 4,875 2,055
2032 onwards 8,820 4,498
Total 16,974 9,796

 

(i) Based on interest rate curves and foreign exchange rates applicable as of June 30, 2025 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.

 

   
 31 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

Covenants

The Company's main financial covenants require it to maintain certain ratios, such as the leverage ratio and interest coverage ratio. Vale is also subject to non-financial covenants normally practiced in the market, such as compliance with certain governance and environmental standards, among others.

The Company is required to comply with these covenants at the end of each annual reporting period and there are no indications that Vale would have difficulties complying with them on the next measurement date, which will be as of December 31, 2025.

22. Leases

a) Right of use

  December 31, 2024 Additions and contract modifications Depreciation and impairments Transfer to held for sale (note 15a) Translation adjustment June 30, 2025
Ports 51 (13) 4 42
Vessels 353 21 (24) 350
Pelletizing plants 109 (14) (15) 15 95
Properties 94 24 (8) (37) 11 84
Energy plants 28 (3) 1 26
Others 25 3 (13) 1 16
Total 660 34 (76) (37) 32 613

b) Leases liabilities

  December 31, 2024 Additions and contract modifications Payments (i) Interest Transfer to held for sale (note 15a) Translation adjustment June 30, 2025
Ports 54 (10) 1 4 49
Vessels 356 21 (31) 6 352
Pelletizing plants 126 (14) (3) 3 17 129
Properties 107 24 (11) 2 (37) 13 98
Energy plants 43 (2) 2 1 44
Others 27 3 (6) 2 1 27
Total 713 34 (63) 16 (37) 36 699
Current liabilities 147           175
Non-current liabilities 566           524
Total 713           699

 

(i) The total amount of the variable lease payments not included in the measurement of lease liabilities was US$53 recorded in the income statement in the six-month period ended June 30, 2025 (2024: US$117).

 

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.

  2025 2026 2027 2028 2029 onwards Total Remaining term (years) Discount rate
Ports 14 14 1 1 18 48 1 to 18 4% to 5%
Vessels 34 62 61 51 188 396 1 to 8 3% to 4%
Pelletizing plants 34 27 24 24 27 136 1 to 8 2% to 6%
Properties 11 22 21 20 114 188 1 to 14 2% to 6%
Energy plants 5 6 5 5 34 55 1 to 5 5%
Others 6 10 5 3 1 25 1 to 4 3% to 6%
Total 104 141 117 104 382 848    

 

   
 32 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

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. In addition, the Company has incurred expenses, which have been recognized straight to the income statement, in relation to tailings management, communication services, humanitarian assistance, payroll, legal services, water supply, among others.

Effects in income statements

  Three-month period ended June 30, Six-month period ended June 30,
  2025 2024 2025 2024
Integral Reparation Agreement 5 18 30 51
Other obligations (15) (4) (79) (31)
Incurred expenses (84) (89) (156) (199)
Insurance 6 5 8
Expenses related to Brumadinho event (94) (69) (200) (171)

 

Changes in the provision in the period

 

  December 31, 2024 Revision to estimates Monetary and present value adjustments Disbursements Translation adjustment June 30, 2025
Integral Reparation Agreement            
Payment obligations 304 (4) 28 (95) 38 271
Provision for socio-economic reparation and others 327 (17) 24 (29) 42 347
Provision for social and environmental reparation 533 (9) 38 (61) 70 571
  1,164 (30) 90 (185) 150 1,189
Other obligations            
Tailings containment, geotechnical safety and environmental reparation 504 14 34 (57) 68 563
Individual indemnification 49 8 5 (18) 5 49
Other 253 57 11 (28) 35 328
  806 79 50 (103) 108 940
Liability 1,970 49 140 (288) 258 2,129

 

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 a rate in real terms, which increased from 7.88% on December 31, 2024, to 8.51% on June 30, 2025.

Judicial Settlement for Integral Reparation

On February 4, 2021, the Company entered into a Judicial Settlement for Integral Reparation (“Global Settlement”), which was under negotiations since 2019, with the State of Minas Gerais, the Public Defender of the State of Minas Gerais and the Federal and the State of Minas Gerais Public Prosecutors Offices, to repair the environmental and social damage resulting from the Dam I rupture. As a result of the Global Settlement, the requests for the reparation of socioenvironmental and socioeconomic damages caused by the dam failure were substantially resolved.

The Global Settlement includes: (i) payment obligations, of which the funds will be used directly by the State of Minas Gerais and Institutions of Justice for socioeconomic and socioenvironmental 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 5 years.

In addition, the Global Settlement addresses the diffuse and collective socioeconomic damages resulting from the disaster, with the exception of supervening damages, individual damages and homogeneous individual damages of a divisible nature, in accordance with the claims of the lawsuits not extinguished by the Global Settlement.

   
 33 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

For the measures described in items (i) and (ii), the amounts are specified in the Global Settlement. For the execution of the environmental recovery, actions has no cap limit, despite having been estimated in the Global Settlement due to the Company's legal obligation to fully repair the environmental damage caused by the dam failure. 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) Legal Proceedings

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 2024, there was a hearing with the Judge to consider Motion for Class Decertification filed by Vale and oral arguments on the relevance of expert opinions presented by the Plaintiffs' experts. A decision from the Court on Vale's requests is currently pending.

In November 2021, a new complaint was filed by eight investment funds that chose to seek redress for alleged damages independently and separately from the class members of the main action, with the same allegations presented in the main class action. A decision from the Court on Vale's preliminary defense ("motion to dismiss") is pending since December 2023.

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.

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

In Brazil, Vale is a defendant in one arbitration filed by 385 minority shareholders and three arbitrations filed by foreign investment funds. Vale was also a defendant 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$330 (R$1,800 million), subject to interest and monetary adjustments. In another proceeding filed by foreign legal entities, the Claimants initially estimated the amount of the alleged losses would be approximately US$715 (R$3,900 million), subject to interest and monetary adjustments. In the procedure presented by minority shareholders, the applicants estimated the alleged losses at approximately US$550 (R$3,000 million), subject to interest and monetary adjustments, 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.

   
 34 

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

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’’).

Thus, Vale, Samarco, and BHPB entered into agreements with the Federal Union, the States of Minas Gerais and Espírito Santo, and some other federal and state agencies, establishing the creation of socioenvironmental and socioeconomic programs aimed at adopting measures for mitigation, remediation, and compensation of damages. However, the requirements established reparation measures in the agreements could not be fully implemented within the established period, and the involved parties began initiated further negotiations to seek a definitive agreement for the resolution of all obligations related to the dam collapse.

 

a) Definitive Settlement for the full reparation

In October 2024, 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”) entered into a new agreement (“Definitive Settlement”) on integral and definitive reparation of the impacts of Fundão dam collapse, in Mariana, Minas Gerais. The agreement was ratified in November 2024.

The Definitive Settlement replaced all of the previously signed agreements, and addressed Brazilian public authorities the claims related to the Fundão dam collapse, from the perspective of socioenvironmental and socioeconomical damages.

The total amount of the Definitive Settlement is 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, from the date of the dam collapse until the Definitive Settlement, by Vale, Samarco and BHPB with remediation and compensation measures and, therefore, do not constitute the Company’s provision balance;
US$18 billion (R$100 billion) paid over 20 years to the Federal Government, the States of Minas Gerais and Espírito Santo, the municipalities and which will also be used by Justice Institutions, to fund compensatory actions tied to public policies; and
US$5.8 billion (R$32 billion) in performance obligations executed 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.

The judicial ratification of the Definitive Settlement ended a series of relevant lawsuits, moved in Brazil. Vale, jointly with BHPB and Samarco, is requiring the archive of these proceedings.

   
 35 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

b) Provision related to the Samarco dam failure

The Company recognized an addition to the provision in the amount of US$193 in the six-month period ended June 30, 2025, substantially related to a revision on the costs to complete individual indemnification programs. The changes on the provision are presented below:

  Total
Balance as of December 31, 2024 3,663
Revision to estimates 193
Monetary and present value adjustments 110
Disbursements (1,152)
Translation adjustments 465
Balance as of June 30, 2025 3,279

 

The cash outflows to meet the obligations are discounted to present value at an annual rate in real terms, which decreased from 7.30% on December 31, 2024, to 6.90% on June 30, 2025.

 

c) Remaining legal proceedings

 

With the Definitive Agreement, the public civil actions brought by the Brazilian Justice Institutions and Brazilian public authorities were substantially resolved and the parameters for compliance with the reparation and compensation for damages were defined. Thus, the remaining most relevant legal proceedings are shown below:

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 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 oral testimony phase of the first stage of the trial, in which the liability issues of the BHP group companies are dealt with, took place between October 2024 and March 2025. If BHP's liability is confirmed, a second stage trial will be held to discuss and determine the amount of damages, scheduled to begin in October 2026 and is expected to last 22 weeks.

The likelihood of loss of these proceedings is considered possible. However, considering the current phase, it is not yet possible to reliably estimate the amount of a potential loss, and an estimate may become quantifiable as the case progresses.

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$1,124 (EUR955 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. With the adherence of three municipalities (Iapu, Ponte Nova and Rio Casca) to the Definitive Settlement, their lawsuit was discontinued, with the attachment being reduced to US$877 (EUR745.4 million).

The likelihood of loss of these proceedings is considered possible. However, considering the initial phase, it is not yet possible to reliably estimate the amount of a potential loss, and an estimate may become quantifiable as the case progresses. 

   
 36 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

d) 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, of which US$326 has already been incurred, and additional contributions after that period due to the Samarco’s projected cash flows generation.

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 related to the demobilization occur after the end of operational activities and throughout the life of operations through progressive closures. These obligations are regulated in Brazil at the Federal and State levels by ANM (National Mining Agency) and Environmental Agencies, respectively. Among the requirements, the closure 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.

Effects in the income statement

    Three-month period ended June 30, Six-month period ended June 30,
  Notes 2025 2024 2025 2024
De-characterization of upstream geotechnical structures 25(a) 56 70 65 131
Obligation for asset decommissioning 25(b) (4) 19 (12) 32
Environmental obligations 25(b) (22)
Total   52 89 53 141

 

Provision changes during the period

  Notes De-characterization of upstream geotechnical structures (i) Asset retirement obligations

Environmental obligations

 

Total
Balance as of December 31, 2024   2,213 3,106 444 5,763
Revision to estimates - amounts for closed plants charged to the income statement   (65) 12 (53)
Revision to estimates – capitalized value for operational plants   33 4 37
Disbursements   (162) (85) (77) (324)
Monetary and present value adjustments   89 70 16 175
Transfer to assets held for sale 15(a) (2) (22) (24)
Translation adjustments   292 287 48 627
Balance as of June 30, 2025   2,367 3,421 413 6,201

 

(i) The cash flow for de-characterization projects are estimated for a period up to 13 years and were discounted to present value at an annual rate in real terms, which decreased from 7.36% to 6.97%.

   
 37 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

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 accelerate the plan to “de-characterize” of all its dams and dikes built under the upstream method, 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.

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.

Operational stoppage and idle capacity

The Company has suspended some operations due to judicial decisions or technical analysis performed by Vale regarding the safety of its geotechnical structures located in Brazil. The Company has been recording losses in relation to the operational stoppage and idle capacity of the Iron Solutions segment in the amounts of US$10 and US$20 for the three and six-month period ended June 30, 2025, respectively (2024: US$36 and US$79, respectively).

b) Asset retirement obligations and environmental obligations

  Liability   Discount rate   Cash flow maturity
  June 30, 2025 December 31, 2024 June 30, 2025 December 31, 2024 June 30, 2025 December 31, 2024
Liability by geographical area            
Brazil 2,010 1,784 6.95% 7.38% 2132 2132
Canada 1,548 1,520 1.59% 1.44% 2152 2152
Oman 142 142 3.70% 3.66% 2035 2035
Other regions 134 104 2.55% 2.77% - -
  3,834 3,550        
Operating plants 2,815 2,509        
Closed plants 1,019 1,041        
  3,834 3,550        

Financial guarantees

The Company has guarantees issued by financial institutions in the amount of US$1,140 as of June 30, 2025 (December 31, 2024: US$1,091), in connection with the asset retirement obligations for its Energy Transition Metals operations. The financial cost of these guarantees is immaterial.

26. Legal proceedings

The Company is a defendant in numerous legal and administrative 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.

   
 38 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

a) Provision for legal and administrative proceedings

Effects in income statements

  Three-month period ended June 30, Six-month period ended June 30,
  2025 2024 2025 2024
Tax litigations (1) (2) (5)
Civil litigations 55 (6) 39 (18)
Labor litigations (57) (45) (96) (78)
Environmental litigations (31) (2) (31) (3)
Total (33) (54) (90) (104)

Changes in the provisions in the period

  Tax litigation Civil litigation Labor litigation Environmental litigation Total of litigation provision
Balance as of December 31, 2024 201 290 482 40 1,013
Additions and reversals, net 2 (39) 96 31 90
Payments (17) (30) (48) (30) (125)
Indexation and interest 1 10 18 1 30
Transfer to held for sale and payables taxes (62) (5) (27) (94)
Translation adjustment 26 35 69 6 136
Balance as of June 30, 2025 151 261 617 21 1,050
           
Balance as of December 31, 2023 90 380 514 15 999
Additions and reversals, net 5 18 78 3 104
Payments (2) (58) (53) (113)
Indexation and interest 9 15 1 1 26
Translation adjustment (13) (52) (68) (3) (136)
Balance as of June 30, 2024 89 303 472 16 880

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 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.

 

b) Contingent liabilities

  June 30, 2025 December 31, 2024
Tax litigations 6,929 5,995
Civil litigations 1,443 1,274
Labor litigations 349 292
Environmental litigations 1,172 1,050
Total 9,893 8,611

c) Judicial deposits

  June 30, 2025 December 31, 2024
Tax litigations 363 338
Civil litigations 104 78
Labor litigations 119 110
Environmental litigations 12 11
Total 598 537

d) Guarantees contracted for legal proceedings

In addition to the above-mentioned tax, civil, labor and environmental judicial deposits, the Company contracted US$3.4 billion (December 31, 2024: US$2.9 billion) in guarantees for its lawsuits, as an alternative to judicial deposits.

   
 39 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

27. Employee benefits

    Current liabilities Non-current liabilities
  Notes June 30, 2025 December 31, 2024 June 30, 2025 December 31, 2024
Payroll, related charges and other remunerations   699 934
Charges related to share-based payments 27(a) 30 16
Employee post retirement obligation 27(b) 61 62 1,170 1,118
    790 1,012 1,170 1,118

a) Share-based payments

For the long-term incentive programs, the Company compensation plans includes 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 on equity, with a corresponding entry in the income statement, over the three-year required service period, net of estimated losses. The charges related to these programs are recorded in liabilities as “Employee benefits”.


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 six-month period ended June 30, 2025 is shown below:

  2025 Program 2024 Program 2023 Program
Granted shares 2,453,783 2,244,659 1,330,503
Share price 10.13 12.02 15.94

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 six-month period ended June 30, 2025, as well as the result used to calculate the expected value of the total performance factor.

  2025 Program 2024 Program 2023 Program
Granted shares 1,973,979 1,873,175 1,177,755
Date shares were granted May 06, 2025 April 29, 2024 January 2, 2023
Share price 9.31 12.49 16.60
Expected volatility 33.82% 35.60% 48.33%
Expected term (in years) 3 3 3
Expected shareholder return indicator 87.67% 66.95% 72.42%
Expected performance fator 93.83% 87.71% 69.17%

b) Employee post-retirement obligation

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

  June 30, 2025 December 31, 2024
  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 860 1,071
Interest income 31 69
Changes on asset ceiling 41 (76)
Translation adjustment 105 (204)
Balance at end of the period 1,037 860
         
Amount recognized in the statement of financial position        
Present value of actuarial liabilities (3,554) (2,036) (3,346) (1,923)
Fair value of assets 4,707 805 4,316 743
Effect of the asset ceiling (1,037) (860)
Assets (liabilities) 116 (1,231) 110 (1,180)
         
Current liabilities 10 (61) (62)
Non-current assets (liabilities) (i) 106 (1,170) 110 (1,118)
Assets (liabilities) 116 (1,231) 110 (1,180)

 

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

   
 40 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

28. Equity

a) Share capital

As of June 30, 2025, 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.

  June 30, 2025
Shareholders Common shares Golden shares Total
Previ (i) 394,305,082 394,305,082
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 969,715,755 969,715,755
Free floating 3,299,063,020 3,299,063,020
Golden shares 12 12
Total outstanding (without shares in treasury) 4,268,778,775 12 4,268,778,787
Shares in treasury 270,228,793 270,228,793
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) Share buyback program

On February 19, 2025, the Board of Directors approved the common shares buyback program, limited to a maximum of 120,000,000 common shares or their respective ADRs, with a term of 18 months started from the end of the ongoing program, detailed below:

  Total of shares repurchased Effect on cash flows
  Six-month period ended June 30,
  2025 2024 2025 2024
Shares buyback program up to 150,000,000 shares (i)        
Acquired by Parent 17,413,659 231
Acquired by wholly owned subsidiaries 11,645,514 158
Total 29,059,173 389

 

(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.

 

 

c) 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 31, 2025 (subsequent event), the Board of Directors approved JCP to its shareholders in the total amount of US$1,448 (R$8,091 million), which will be paid in September 2025 as an anticipation of the remuneration for the year ending on December 31, 2025.
On February 19, 2025, the Board of Directors approved dividends to shareholders in the total amount of US$1,596 (R$9,143 million), approved as additional remuneration for the year ended December 31, 2024. This remuneration was fully paid in March 2025.
On February 22, 2024, the Board of Directors approved dividends to shareholders in the total amount of US$2,364 (R$11,722 million), for the year ended December 31, 2023. This remuneration was fully paid in March 2024.

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.

   
 41 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

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 June 30,
  2025 2024
  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. (24)
     Pelletizing companies (i) (3) (10) (75) (7)
     MRS Logística S.A. (112) (126)
     Norte Energia S.A. (15) (16)
     Other 9 (62) 8 14
  9 (192) (10) 8 (227) (7)
Associates            
     VLI 97 (10) (1) 109 (4)
     PTVI (138)
    Anglo American (48) 7
     Other (6)
  97 (196) 109 (4)
Shareholders            
    Bradesco 105 (191)
     Mitsui 27 56
    Cosan 1 (8) (2)
    Banco do Brasil 1
  28 (8) 105 56 (2) (190)
Total 134 (396) 95 173 (233) (197)

 

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

 

 

  Six-month period ended June 30,
  2025 2024
  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. (51)
     Pelletizing companies (i) (29) (20) (152) (16)
     MRS Logística S.A. (214) (216)
     Norte Energia S.A. (28) (31)
     Other 16 (127) 17 (7) (3)
  16 (398) (20) 17 (457) (19)
Associates            
     VLI 165 (22) (2) 191 (10) (1)
     PTVI (297) (1) 3
    Anglo American (48) 7
     Other (3)
  165 (367) 2 191 (11) 2
Shareholders            
    Bradesco 234 (230)
     Mitsui 61 117
     Cosan 8 (16) (3)
    Banco do Brasil 1
  69 (16) 234 117 (3) (229)
Total 250 (781) 216 325 (471) (246)

 

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

   
 42 

Notes to the Consolidated Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

b) Outstanding balances with related parties

  Assets
  June 30, 2025 December 31, 2024
  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) 13 34
     MRS Logística S.A. 36 13 32
     Other 5 5
  5 49 18 66
Associates            
     VLI 109 19
     PTVI
     Anglo American 180 149
     Other 1 3 1
  110 183 19 150
Shareholders            
    Bradesco 416 110 261 16
    Banco do Brasil 31 22
    Mitsui 14 7
    Cosan 3
  447 14 110 283 10 16
Pension plan 18 16
Total 447 147 342 283 63 232

 

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

  Liabilities
  June 30, 2025 December 31, 2024
  Supplier and contractors Financial instruments and other liabilities Supplier and contractors Financial instruments and other liabilities
Joint Ventures        
     Pelletizing companies (i) 62 193 49 291
     MRS Logística S.A. 20 32
     Other 61 66
  143 193 147 291
Associates        
     VLI 4 140 2 47
     PTVI 72 67
Anglo American 66
     Other 2
  142 140 71 47
Shareholders        
    Bradesco 31 163
    Cosan 1
  31 1 163
Pension plan 11
Total 285 364 230 501

 

(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 six-month period ended June 30, 2025, the compensation of the Company’s key management personnel was US$15 (2024: US$15).

   
 43 
 

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: July 31, 2025   Director of Investor Relations