We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Nexa Resources SA | NYSE:NEXA | NYSE | Common Stock |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
-0.02 | -0.26% | 7.60 | 7.61 | 7.33 | 7.58 | 37,204 | 01:00:00 |
U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
For the Month of October 2024
Nexa Resources S.A.
(Exact Name as Specified in its Charter)
N/A
(Translation of Registrant’s Name)
37A, Avenue J.F. Kennedy
L-1855, Luxembourg
Grand Duchy of Luxembourg
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F X | Form 40-F |
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ____
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ____
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes | No X |
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): Not applicable.
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.
Date: October 31, 2024
Nexa Resources S.A. |
By:/s/ José Carlos del Valle Name: José Carlos del Valle |
Title: Senior Vice President of Finance and Group Chief Financial Officer |
EXHIBIT INDEX
Exhibit | Description of Exhibit |
|
|
Nexa Resources S.A.
Condensed consolidated interim financial statements (Unaudited)
at and for the three and nine-month periods ended on September 30, 2024
Contents
Condensed consolidated interim financial statements
Notes to the condensed consolidated interim financial statements
Nexa Resources S.A.
Condensed consolidated interim income statement Unaudited Periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated |
|
Three-month period ended | Nine-month period ended | ||||
Note | 2024 | 2023 | 2024 | 2023 | |
Net revenues | 4 | 709,476 | 649,334 | 2,025,563 | 1,943,356 |
Cost of sales | 5 | (582,896) | (581,301) | (1,630,790) | (1,713,658) |
Gross profit | 126,580 | 68,033 | 394,773 | 229,698 | |
Operating expenses | |||||
Selling, general and administrative | 5 | (29,488) | (33,005) | (93,188) | (93,953) |
Mineral exploration and project evaluation | 5 | (16,064) | (29,553) | (46,773) | (72,815) |
Impairment reversal (loss) of long-lived assets | 18 | 17,592 | (1,910) | (25,399) | (59,097) |
Other income and expenses, net | 6 | (13,859) | (7,187) | (74,730) | (78,735) |
(41,819) | (71,655) | (240,090) | (304,600) | ||
Operating income (loss) | 84,761 | (3,622) | 154,683 | (74,902) | |
Results from associates’ equity | |||||
Share in the results of associates | 5,442 | 6,328 | 16,499 | 17,403 | |
Net financial results | 7 | ||||
Financial income | 6,206 | 7,802 | 17,994 | 20,966 | |
Financial expenses | (59,376) | (47,233) | (172,786) | (154,891) | |
Other financial items, net | 11,710 | (27,400) | (73,066) | 322 | |
(41,460) | (66,831) | (227,858) | (133,603) | ||
Income (loss) before income tax | 48,743 | (64,125) | (56,676) | (191,102) | |
Income tax benefit (expense) | 8 (a) | (42,760) | (359) | (19,336) | 8,051 |
Net income (loss) for the period | 5,983 | (64,484) | (76,012) | (183,051) | |
Attributable to NEXA's shareholders | (5,152) | (74,858) | (106,529) | (197,445) | |
Attributable to non-controlling interests | 11,135 | 10,374 | 30,517 | 14,394 | |
Net income (loss) for the period | 5,983 | (64,484) | (76,012) | (183,051) | |
Weighted average number of outstanding shares – in thousands | 132,439 | 132,439 | 132,439 | 132,439 | |
Basic and diluted loss per share – USD | (0.04) | (0.57) | (0.80) | (1.49) |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
3 of 39 |
Nexa Resources S.A.
Condensed consolidated interim statement of comprehensive income Unaudited Periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated
|
|
Three-month period ended | Nine-month period ended | |||||
Note | 2024 | 2023 | 2024 | 2023 | ||
Net income (loss) for the period | 5,983 | (64,484) | (76,012) | (183,051) | ||
Other comprehensive (loss) income, net of income tax - items that can be reclassified to the income statement | ||||||
Cash flow hedge accounting | 10 (c) | 722 | 1,563 | 1,453 | 2,472 | |
Deferred income tax | (1,128) | (543) | (940) | (1,328) | ||
Translation adjustment of foreign subsidiaries | 18,449 | (38,921) | (97,543) | 49,145 | ||
18,043 | (37,901) | (97,030) | 50,289 | |||
Other comprehensive income (loss), net of income tax - items that cannot be reclassified to the income statement | ||||||
Changes in fair value of financial liabilities related to changes in the Company’s own credit risk | 15 (d) | 163 | 150 | (1,294) | 220 | |
Deferred income tax | (55) | (51) | 440 | (75) | ||
Changes in fair value of investments in equity instruments | (186) | (2,025) | 158 | (1,055) | ||
(78) | (1,926) | (696) | (910) | |||
Other comprehensive income (loss) for the period, net of income tax | 17,965 | (39,827) | (97,726) | 49,379 | ||
Total comprehensive income (loss) for the period | 23,948 | (104,311) | (173,738) | (133,672) | ||
Attributable to NEXA’s shareholders | 11,706 | (112,819) | (198,367) | (151,423) | ||
Attributable to non-controlling interests | 12,242 | 8,508 | 24,629 | 17,751 | ||
Total comprehensive income (loss) for the period | 23,948 | (104,311) | (173,738) | (133,672) |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
4 of 39 |
Book
Nexa Resources S.A.
Condensed consolidated interim balance sheet All amounts in thousands of US Dollars, unless otherwise stated
|
|
Unaudited | Audited | |||
Assets | Note | September 30, 2024 | December 31, 2023 | |
Current assets | ||||
Cash and cash equivalents | 513,209 | 457,259 | ||
Financial investments | 11,714 | 11,058 | ||
Other financial instruments | 10 (a) | 19,617 | 7,801 | |
Trade accounts receivables | 160,719 | 141,910 | ||
Inventory | 11 | 394,687 | 339,671 | |
Recoverable income tax | 4,862 | 15,193 | ||
Other assets | 91,644 | 86,934 | ||
1,196,452 | 1,059,826 | |||
Assets held for sale | 1 (b) | 8,007 | - | |
8,007 | - | |||
Non-current assets | ||||
Investments in equity instruments | 5,807 | 5,649 | ||
Other financial instruments | 10 (a) | 1 | 92 | |
Deferred income tax | 8 (b) | 240,935 | 235,073 | |
Recoverable income tax | 6,124 | 6,237 | ||
Other assets | 126,292 | 129,614 | ||
Investments in associates | 33,596 | 44,895 | ||
Property, plant and equipment | 12 | 2,226,039 | 2,438,614 | |
Intangible assets | 13 | 861,404 | 909,279 | |
Right-of-use assets | 14 | 65,047 | 74,818 | |
3,565,245 | 3,844,271 | |||
Total assets | 4,769,704 | 4,904,097 | ||
Liabilities and shareholders’ equity | ||||
Current liabilities | ||||
Loans and financings | 15 (a) | 109,928 | 143,196 | |
Lease liabilities | 14 | 25,983 | 21,678 | |
Other financial instruments | 10 (a) | 26,039 | 19,077 | |
Trade payables | 400,621 | 451,603 | ||
Confirming payables | 227,226 | 234,385 | ||
Dividends payable | 2,581 | 2,830 | ||
Asset retirement, restoration and environmental obligations | 16 | 55,699 | 33,718 | |
Provisions | 13,406 | - | ||
Contractual obligations | 30,984 | 37,432 | ||
Salaries and payroll charges | 67,828 | 68,165 | ||
Tax liabilities | 34,429 | 49,524 | ||
Other liabilities | 45,321 | 31,186 | ||
1,040,045 | 1,092,794 | |||
Liabilities associated with assets held for sale | 1 (b) | 24,291 | - | |
24,291 | - | |||
Non-current liabilities | ||||
Loans and financings | 15 (a) | 1,753,416 | 1,582,370 | |
Lease liabilities | 14 | 45,042 | 55,727 | |
Other financial instruments | 10 (a) | 37,018 | 27,045 | |
Asset retirement, restoration and environmental obligations | 16 | 231,080 | 281,201 | |
Provisions | 39,963 | 56,787 | ||
Deferred income tax | 8 (b) | 178,366 | 183,698 | |
Contractual obligations | 78,209 | 79,680 | ||
Other liabilities | 76,542 | 92,758 | ||
2,439,636 | 2,359,266 | |||
Total liabilities | 3,503,972 | 3,452,060 | ||
Shareholders’ equity | ||||
Attributable to NEXA’s shareholders | 998,957 | 1,197,324 | ||
Attributable to non-controlling interests | 266,775 | 254,713 | ||
1,265,732 | 1,452,037 | |||
Total liabilities and shareholders’ equity | 4,769,704 | 4,904,097 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
5 of 39 |
Nexa Resources S.A.
Condensed consolidated interim statement of cash flows Unaudited Periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated
|
|
Three-month period ended | Nine-month period ended | |||||
Note | 2024 | 2023 | 2024 | 2023 | ||
Cash flows from operating activities | ||||||
Income (loss) before income tax | 48,743 | (64,125) | (56,676) | (191,102) | ||
Depreciation and amortization | 5 | 82,281 | 75,607 | 233,561 | 223,501 | |
Impairment loss (reversal) of long-lived assets | 18 | (17,592) | 1,910 | 25,399 | 59,097 | |
Share in the results of associates | (5,442) | (6,328) | (16,499) | (17,403) | ||
Interest and foreign exchange effects | 55,542 | 37,381 | 167,024 | 104,802 | ||
Gain (loss) on sale and write-off of property, plant and equipment | 6 | 6,720 | (115) | 6,923 | 1,172 | |
Tax voluntary disclosure – VAT discussions | - | 15,649 | - | 86,290 | ||
Changes in provisions and other assets impairments | 7,509 | (12,368) | 32,110 | (34,437) | ||
Changes in fair value of loans and financings | 15 (d) | (872) | 296 | 2,703 | 511 | |
Debt modification gain | 15 (d) | - | - | (3,142) | - | |
Changes in fair value of derivative financial instruments | 10 (c) | 1,350 | 5,252 | 901 | (12,176) | |
Changes in fair value of energy forward contracts | 10 (d) | (3,636) | (2,272) | (11,827) | 7,429 | |
Changes in fair value of offtake agreement | 10 (e) | 3,397 | (998) | 23,971 | (1,013) | |
Contractual obligations | 4 (i) | 21,084 | 2,323 | 21,084 | 2,323 | |
Price cap realized in offtake agreement | 10 (e) | (939) | - | (2,470) | - | |
Decrease (increase) in assets | ||||||
Trade accounts receivable | (1,339) | (30,938) | (73,439) | 54,365 | ||
Inventory | (15,825) | 54,888 | (88,893) | 115,068 | ||
Other financial instruments | 1,017 | (507) | (2,617) | 15,487 | ||
Other assets | (5,134) | (25,645) | (60,495) | (73,191) | ||
Increase (decrease) in liabilities | ||||||
Trade payables | (9,344) | 49,138 | 14,176 | (92,215) | ||
Confirming payables | 3,056 | 19,585 | (5,331) | 43,003 | ||
Other liabilities | (15,345) | 21,215 | 32,445 | (10,880) | ||
Cash provided by operating activities | 155,231 | 139,948 | 238,908 | 280,631 | ||
Interest paid on loans and financings | 15 (d) | (26,852) | (29,414) | (83,474) | (88,462) | |
Interest paid on lease liabilities | 14 (b) | (1,507) | (1,854) | (6,012) | (3,828) | |
Premium paid on bonds repurchase | 15 (c) | (5,080) | - | (7,069) | - | |
Income tax paid | (9,875) | (8,338) | (34,750) | (45,795) | ||
Net cash provided by operating activities | 111,917 | 100,342 | 107,603 | 142,546 | ||
Cash flows from investing activities | ||||||
Additions of property, plant and equipment | (53,437) | (82,845) | (191,884) | (199,350) | ||
Additions of intangible assets | 13 (a) | (1,488) | (1,421) | (4,920) | (1,506) | |
Net sales of financial investments | 4,231 | 15,454 | 6,142 | 19,968 | ||
Proceeds from the sale of property, plant and equipment | 419 | (165) | 531 | 200 | ||
Dividends received | 6,475 | 9,199 | 16,158 | 15,732 | ||
Net cash used in investing activities | (43,800) | (59,778) | (173,973) | (164,956) | ||
Cash flows from financing activities | ||||||
New loans and financings | 15 (d) | - | 60 | 798,147 | 60 | |
Debt issue costs | 15 (d) | - | - | (7,553) | - | |
Payments of loans and financings | 15 (d) | (6,502) | (7,191) | (634,570) | (20,020) | |
Payments of lease liabilities | 14 (b) | (5,048) | (3,803) | (15,518) | (9,000) | |
Dividends paid | 1 (c) | (6,891) | (13,281) | (11,319) | (13,281) | |
Payments of share premium | - | - | - | (25,000) | ||
Net cash provided by (used in) financing activities | (18,441) | (24,215) | 129,187 | (67,241) | ||
Foreign exchange effects on cash and cash equivalents | 1,587 | (2,732) | (6,867) | 6,150 | ||
Increase (decrease) in cash and cash equivalents | 51,263 | 13,617 | 55,950 | (83,501) | ||
Cash and cash equivalents at the beginning of the period | 461,946 | 400,708 | 457,259 | 497,826 | ||
Cash and cash equivalents at the end of the period | 513,209 | 414,325 | 513,209 | 414,325 | ||
Non-cash investing and financing transactions | ||||||
Additions to right-of-use assets | - | (13,282) | (17,004) | (58,117) |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
6 of 39 |
Capital | Share premium | Additional paid in capital | Retained earnings (cumulative deficit) | Accumulated other comprehensive loss | Total NEXA’s shareholders | Non-controlling interests | Total shareholders’ equity | |
June 30, 2023 | 132,438 | 1,012,629 | 1,245,418 | (865,749) | (148,176) | 1,376,560 | 277,252 | 1,653,812 |
Net (loss) income for the period | - | - | - | (74,858) | - | (74,858) | 10,374 | (64,484) |
Other comprehensive loss for the period | - | - | - | - | (37,961) | (37,961) | (1,866) | (39,827) |
Total comprehensive (loss) income for the period | - | - | - | (74,858) | (37,961) | (112,819) | 8,508 | (104,311) |
Dividends distribution to non-controlling interests | - | - | - | - | - | - | (12,397) | (12,397) |
Total distributions to shareholders | - | - | - | - | - | - | (12,397) | (12,397) |
September 30, 2023 | 132,438 | 1,012,629 | 1,245,418 | (940,607) | (186,137) | 1,263,741 | 273,363 | 1,537,104 |
Capital | Share premium | Additional paid in capital | Retained earnings (cumulative deficit) | Accumulated other comprehensive loss | Total NEXA’s shareholders | Non-controlling interests | Total shareholders’ equity | |
June 30, 2024 | 132,438 | 1,012,629 | 1,245,418 | (1,136,409) | (266,825) | 987,251 | 254,533 | 1,241,784 |
Net (loss) income for the period | - | - | - | (5,152) | - | (5,152) | 11,135 | 5,983 |
Other comprehensive income for the period | - | - | - | - | 16,858 | 16,858 | 1,107 | 17,965 |
Total comprehensive (loss) income for the period | - | - | - | (5,152) | 16,858 | 11,706 | 12,242 | 23,948 |
At September 30, 2024 | 132,438 | 1,012,629 | 1,245,418 | (1,141,561) | (249,967) | 998,957 | 266,775 | 1,265,732 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
7 of 39 |
Nexa Resources S.A.
Condensed consolidated interim statement of changes in shareholder’s equity Unaudited For the nine-month period ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated
|
|
Capital | Share premium | Additional paid in capital | Retained earnings (cumulative deficit) | Accumulated other comprehensive loss | Total NEXA’s shareholders | Non-controlling interests | Total shareholders’ equity | |
January 1, 2023 | 132,438 | 1,037,629 | 1,245,418 | (743,162) | (232,159) | 1,440,164 | 268,009 | 1,708,173 |
Net (loss) income for the period | - | - | - | (197,445) | - | (197,445) | 14,394 | (183,051) |
Other comprehensive income for the period | - | - | - | - | 46,022 | 46,022 | 3,357 | 49,379 |
Total comprehensive income for the period | - | - | - | (197,445) | 46,022 | (151,423) | 17,751 | (133,672) |
Share premium distribution to NEXA's shareholders - USD 0.19 per share | - | (25,000) | - | - | - | (25,000) | - | (25,000) |
Dividends distribution to non-controlling interests | - | - | - | - | - | - | (12,397) | (12,397) |
Total distributions to shareholders | - | (25,000) | - | - | - | (25,000) | (12,397) | (37,397) |
At September 30, 2023 | 132,438 | 1,012,629 | 1,245,418 | (940,607) | (186,137) | 1,263,741 | 273,363 | 1,537,104 |
Capital | Share premium | Additional paid in capital | Retained earnings (cumulative deficit) | Accumulated other comprehensive loss | Total NEXA’s shareholders | Non-controlling interests | Total shareholders’ equity | |
January 1, 2024 | 132,438 | 1,012,629 | 1,245,418 | (1,035,032) | (158,129) | 1,197,324 | 254,713 | 1,452,037 |
Net (loss) income for the period | - | - | - | (106,529) | - | (106,529) | 30,517 | (76,012) |
Other comprehensive loss for the period | - | - | - | - | (91,838) | (91,838) | (5,888) | (97,726) |
Total comprehensive (loss) income for the period | - | - | - | (106,529) | (91,838) | (198,367) | 24,629 | (173,738) |
Dividends distribution to non-controlling interests - note 1 (c) | - | - | - | - | - | - | (12,567) | (12,567) |
Total distributions to shareholders | - | - | - | - | - | - | (12,567) | (12,567) |
September 30, 2024 | 132,438 | 1,012,629 | 1,245,418 | (1,141,561) | (249,967) | 998,957 | 266,775 | 1,265,732 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
8 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated
|
|
1 | General information |
Nexa Resources S.A. (“NEXA” or “Parent Company”) is a public limited liability company (société anonyme) incorporated and domiciled in the Grand Duchy of Luxembourg. Its shares are publicly traded on the New York Stock Exchange (“NYSE”).
The Company’s registered office is located at 37A, Avenue J. F. Kennedy in the city of Luxembourg in the Grand Duchy of Luxembourg.
NEXA and its subsidiaries (the “Company”) operate large-scale, mechanized underground and open pit mines, as well as smelters. The Company owns and operates three polymetallic mines in Peru and two polymetallic mines in Brazil, including the Aripuanã mine, which, at the end of June 2024, transitioned into an ongoing operation. Additionally, the Company owns and operates a zinc smelter in Peru and two zinc smelters in Brazil.
NEXA’s majority shareholder is Votorantim S.A. (“VSA”), which holds 64.68% of its equity. VSA is a Brazilian privately-owned industrial conglomerate that holds ownership interests in metal, steel, cement, and energy companies, among others.
Main events for the nine-month periods ended on September 30, 2024
(a) | New loans and financings operations |
During the nine-month period Nexa entered several loans and financing transactions pursuant to its review of its debt profiles and liability management strategy. Below is a summary of the main transactions:
In March 2024, Nexa Recursos Minerais (Nexa BR) entered a 3-month Note agreement with a total principal amount of EUR 27,917 (approximately USD 30,244) at an annual gross interest rate of 5.6% p.a. To hedge against currency fluctuations, a global derivative contract was established to swap the EUR to BRL. On June 3, 2024, this debt was settled in cash.
On April 2, 2024, Nexa BR concluded a debenture issuance amounting to BRL 650,000 (approximately USD 130,099) with an annual interest rate of CDI plus 1.50% p.a., for a 6-year term with semi-annual payments.
On April 9, 2024, the Company concluded a bond offering amounting to USD 600,000 for a term of 10 years, at an interest rate of 6.75% per year. The proceeds were used to repurchase part of its 2027 and 2028 notes in a concurrent tender offer, which occurred during April 2024.
On June 12, 2024, Nexa BR drew upon an ESG linked credit line from BNDES amounting to BRL 200,000 (approximately USD 40,030), for an approximately 8-year term (maturing in March 2032), at an interest rate of IPCA plus 5.4% p.a. and a spread of 1.84%. As defined in the agreement, following a 2-year grace period, amortization will occur in 72 consecutive installments. After the 2-year grace period, the spread rate of 1.84% can be reduced to 1.44% if ESG goals are met, otherwise, the rate is increased to 2.84%.
For further information related to the transactions above, please refer to note 15.
(b) | Assets held for sale and divestments |
On March 19, 2024, Nexa BR announced the suspension of its mining operations at the Morro Agudo Complex in the state of Minas Gerais, Brazil, effective May 1, 2024. Subsequently, on April 5, 2024, Nexa BR signed a sale and purchase agreement to sell the Morro Agudo and Ambrosia mines (Morro Agudo CGU, classified within the mining segment operation).
9 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
On July 1, 2024, Nexa successfully concluded the sale transaction of the Morro Agudo Complex in Minas Gerais, Brazil. According to the sales agreement, Nexa was entitled to receive an amount of approximately BRL 60,565 (USD 10,895) from the purchaser.
As part of the portfolio review, the Company initiated a structured process to sell its non-operational Peruvian subsidiary, Minera Pampa de Cobre S.A.C. (owner of the Chapi copper mine) as well as Compañía Minera Cerro Colorado S.A.C. (owner of the greenfield Pukaqaqa Project). During the third quarter of 2024, Nexa signed two definitive agreements for the sale of the respective subsidiaries. As a result, the fair value of the assets and liabilities expected to be transferred in the transaction (disposal group) are presented as held for sale in the balance sheet on these condensed consolidated interim financial statements.
The closing of both transactions is subject to certain conditions precedent and is expected to occur in the coming months.
(c) | Dividends distribution |
On April 30, 2024, Pollarix's shareholders approved an additional dividend distribution to its shareholders for the 2023 fiscal year. Nexa BR will receive USD 3,018 (BRL 15,741) for its common shares, while the non-controlling interest, which holds preferred shares, will receive USD 11,654 (BRL 60,778). Pollarix has made a first payment on June 24, 2024, in the amount of USD 4,327 (BRL 22,567) and a second payment on September 27, 2024, in the amount of USD 6,891 (BRL 38,212). Both payments were made in cash to the non-controlling interest.
On April 22, 2024, Enercan’s Board of Directors approved an additional dividend distribution to its shareholders related to the 2023 fiscal year, entitling the Company’s subsidiary Pollarix S.A. (“Pollarix”) to receive USD 23,319 (BRL 120,072). Pollarix received a first payment on May 24, 2024, in the amount of USD 9,683 (BRL 50,497) and a second payment on August 22, 2024, in the amount of USD 6,475 (BRL 35,909). Both payments were made in cash from the outstanding amount of the dividend distribution.
2 | Information by business segment |
Segment performance is assessed based on Adjusted EBITDA, since net financial results, comprising financial income and expenses and other financial items, and income tax are managed at the corporate level and are not allocated to operating segments.
The Company defines Adjusted EBITDA as follows: net income (loss) for the year/period, adjusted by (i) share in the results of associates, depreciation and amortization, net financial results and income tax; (ii) addition of cash dividends received from associates; (iii) non-cash events and non-cash gains or losses that do not specifically reflect its operational performance for the specific period, such as: gain (loss) on sale of investments; impairment and impairment reversals; gain (loss) on sale of long-lived assets; write-offs of long-lived assets; remeasurement in estimates of asset retirement obligations; and other restoration obligations; and (iii) pre-operating and ramp-up expenses incurred during the commissioning and ramp-up phases of greenfield projects. In addition, management may adjust the effect of certain types of transactions that in its judgment are (i) events that are non-recurring, unusual or infrequent, and (ii) other specific events that, by their nature and scope, do not reflect Nexa’s operational performance for the year/period.
10 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
The adjusted EBITDA is derived from internal information prepared in accordance with the International Financial Reporting Standards (“IFRS Accounting Standards”) and based on accounting measurements and management reclassifications between income statement lines items, which are reconciled to the consolidated financial statements in the column “Adjustments”, as shown in the tables below. These adjustments include reclassifications of certain overhead costs and revenues from “Other income and expenses, net” to “Net Revenues, Cost of sales and/or Selling”, “General and administrative expenses”.
The Company uses customary market terms for intersegment sales. The Company’s corporate headquarters expenses are allocated to the operating segments to the extent they are included in the measures of performance used by the Chief operating decision maker (CODM).
The presentation of segments results and reconciliation to income before income tax in the consolidated income statement is as follows:
Three-month period
ended | |||||
Mining | Smelting | Intersegment sales | Adjustments | Consolidated | |
Net revenue | 324,713 | 524,367 | (153,480) | 13,876 | 709,476 |
Cost of sales | (247,394) | (474,465) | 153,480 | (14,517) | (582,896) |
Gross profit | 77,319 | 49,902 | - | (641) | 126,580 |
Selling, General and administrative | (14,271) | (13,265) | - | (1,952) | (29,488) |
Mineral exploration and project evaluation | (13,626) | (2,992) | - | 554 | (16,064) |
Impairment (loss) reversal of long-lived assets | 17,592 | - | - | - | 17,592 |
Other income and expenses, net | (15,751) | 56 | - | 1,836 | (13,859) |
Operating (loss) income | 51,263 | 33,701 | - | (203) | 84,761 |
Depreciation and amortization | 63,079 | 18,892 | - | 310 | 82,281 |
Miscellaneous adjustments | 13,793 | 2,076 | - | - | 15,869 |
Adjusted EBITDA | 128,135 | 54,669 | - | 107 | 182,911 |
Change in fair value of offtake agreement - Note 10 (i) | (2,458) | ||||
Impairment reversal of long-lived assets - Note 18 | 17,592 | ||||
Loss on sale of property, plant and equipment | (6,720) | ||||
Remeasurement in estimates of asset retirement obligations – Note 16 (a) | (5,111) | ||||
Remeasurement adjustment of streaming agreement – Note 4 | (21,084) | ||||
Change in fair value of energy forward contracts Note 10(d)/(iii) | 3,636 | ||||
Other restoration obligations (iv) | 38 | ||||
Divestment and restructuring (v) | 4,713 | ||||
Dividends received in cash - note 1(c)/(vi) | (6,475) | ||||
Miscellaneous adjustments | (15,869) | ||||
Depreciation and amortization | (82,281) | ||||
Share in result of associate | 5,442 | ||||
Net financial results | (41,460) | ||||
Income before income tax | 48,743 |
11 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
Three-month period September 30, 2023 |
||||||||
Mining | Smelting | Intersegment sales | Adjustments | Consolidated | ||||
Net revenues | 272,566 | 484,157 | (109,959) | 2,570 | 649,334 | |||
Cost of sales | (244,857) | (438,698) | 109,959 | (7,705) | (581,301) | |||
Gross profit | 27,709 | 45,459 | - | (5,135) | 68,033 | |||
Selling, General and administrative | (16,309) | (14,963) | - | (1,733) | (33,005) | |||
Mineral exploration and project evaluation | (27,566) | (1,987) | - | - | (29,553) | |||
Impairment loss of long-lived assets | (1,910) | - | - | - | (1,910) | |||
Other income and expenses, net | (2,968) | (3,166) | - | (1,053) | (7,187) | |||
Operating (loss) income | (21,044) | 25,343 | - | (7,921) | (3,622) | |||
Depreciation and amortization | 54,010 | 21,142 | - | 455 | 75,607 | |||
Miscellaneous adjustments | 11,252 | 3,328 | - | - | 14,580 | |||
Adjusted EBITDA | 44,218 | 49,813 | - | (7,466) | 86,565 | |||
Change in fair value of offtake agreement - Note 10 (i) | 998 | |||||||
Impairment loss of long-lived assets - Note 18 | (1,910) | |||||||
Aripuanã ramp-up impacts (ii) | (3,550) | |||||||
Loss on sale and write-off of property, plant and equipment | 115 | |||||||
Remeasurement in estimates of asset retirement obligations - Note 16 (a) | 2,636 | |||||||
Remeasurement adjustment of streaming agreement | (2,323) | |||||||
Change in fair value of energy forward contracts - Note 10 (d) / (iii) | 2,272 | |||||||
Tax voluntary disclosure - VAT Discussion | (12,818) | |||||||
Miscellaneous adjustments | (14,580) | |||||||
Depreciation and amortization | (75,607) | |||||||
Share in Result of associate | 6,328 | |||||||
Net financial results | (66,831) | |||||||
Loss before income tax | (64,125) | |||||||
|
Nine-month period ended September 30, 2024 |
|||||||
Mining | Smelting | Intersegment sales | Adjustments | Consolidated | ||||
Net revenues | 995,991 | 1,450,370 | (446,870) | 26,072 | 2,025,563 | |||
Cost of sales | (755,261) | (1,296,924) | 446,870 | (25,475) | (1,630,790) | |||
Gross profit | 240,730 | 153,446 | - | 597 | 394,773 | |||
Selling, General and administrative | (47,377) | (42,831) | - | (2,980) | (93,188) | |||
Mineral exploration and project evaluation | (41,452) | (5,929) | - | 608 | (46,773) | |||
Impairment loss of long-lived assets | (25,399) | - | - | - | (25,399) | |||
Other income and expenses, net | (82,915) | 6,599 | - | 1,586 | (74,730) | |||
Operating (loss) income | 43,587 | 111,285 | - | (189) | 154,683 | |||
Depreciation and amortization | 173,820 | 58,372 | - | 1,369 | 233,561 | |||
Miscellaneous adjustments | 124,878 | 4,303 | - | - | 129,181 | |||
Adjusted EBITDA | 342,285 | 173,960 | - | 1,180 | 517,425 | |||
Change in fair value of offtake agreement - Note 10 (e)/(i) | (21,501) | |||||||
Impairment loss of long-lived assets - Note 18 | (25,399) | |||||||
Impairment of other assets | (307) | |||||||
Aripuanã ramp-up impacts (ii) | (25,158) | |||||||
Loss on sale of property, plant and equipment | (6,923) | |||||||
Remeasurement in estimates of asset retirement obligations – Note 16 (a) | (22,488) | |||||||
Remeasurement adjustment of streaming agreement – Note 4 | (21,084) | |||||||
Change in fair value of energy forward contracts Note 10(d)/(iii) | 11,827 | |||||||
Other restoration obligations (iv) | (1,089) | |||||||
Divestment and restructuring (v) | (901) | |||||||
Dividends received in cash - note 1(c)/(vi) | (16,158) | |||||||
Miscellaneous adjustments | (129,181) | |||||||
Depreciation and amortization | (233,561) | |||||||
Share in Result of associate | 16,499 | |||||||
Net financial results | (227,858) | |||||||
Loss before income tax | (56,676) | |||||||
12 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
Nine-month period ended September 30, 2023 |
|||||
Mining | Smelting | Intersegment sales | Adjustments | Consolidated | |
Net revenues | 808,524 | 1,492,592 | (356,621) | (1,139) | 1,943,356 |
Cost of sales | (743,569) | (1,322,254) | 356,621 | (4,456) | (1,713,658) |
Gross profit | 64,955 | 170,338 | - | (5,595) | 229,698 |
Selling, General and administrative | (45,256) | (45,697) | - | (3,000) | (93,953) |
Mineral exploration and project Development | (66,475) | (6,340) | - | - | (72,815) |
Impairment loss of long-lived assets | (59,097) | - | - | - | (59,097) |
Other income and expenses, net | (59,385) | (22,852) | - | 3,502 | (78,735) |
Operating (loss) income | (165,258) | 95,449 | - | (5,093) | (74,902) |
Depreciation and amortization | 162,895 | 59,713 | - | 893 | 223,501 |
Miscellaneous adjustments | 111,956 | 35,658 | - | - | 147,614 |
Adjusted EBITDA | 109,593 | 190,820 | - | (4,200) | 296,213 |
Change in fair value of offtake agreement (i) | 1,013 | ||||
Impairment loss of long-lived assets | (59,097) | ||||
Aripuanã ramp-up impacts (ii) | (5,388) | ||||
Loss on sale and write-off of property, plant and equipment | (1,172) | ||||
Remeasurement in estimates of asset retirement obligations - Note 16 (a) | 2,773 | ||||
Remeasurement adjustment of streaming agreement | (2,323) | ||||
Change in fair value of energy forward contracts - Note 10 (d) / (iii) | (7,429) | ||||
Tax voluntary disclosure - VAT Discussion | (75,991) | ||||
Miscellaneous adjustments | (147,614) | ||||
Depreciation and amortization | (223,501) | ||||
Share in Result of associate | 17,403 | ||||
Net financial results | (133,603) | ||||
Loss before income tax | (191,102) |
(i) This amount represents the change in the fair value of the offtake agreement described in note 10, which is being measured at Fair value through profit or loss (“FVTPL”). This change in the fair value is a non-cash item and has not been considered in the Company’s Adjusted EBITDA calculation.
(ii) Excludes the impact of commissioning, pre-operating, and ramp-up expenses of greenfield projects. For the nine-month period ended on September 30, 2024, this corresponds to the effects of idle capacity costs of Aripuanã of USD 25,499 and excludes the net reversal of the net realizable value provision of Aripuanã’s inventory of USD 341 (excluding the depreciation portion). Aripuanã completed its ramp-up phase at the end of the second quarter of 2024.
(iii) The fair value adjustment of the energy surplus resulting from electric energy purchase contracts of NEXA’s subsidiary, Pollarix, as disclosed in note 10(d). This change in the fair value is a non-cash item and has not been considered in the Company’s Adjusted EBITDA calculation.
(iv) Change of provision related to estimated costs of anticipated additional obligations in relation to certain inactive industrial waste containment structures in Brazil that have been closed for more than 20 years and that do not contain mining tailings, water or liquid waste as disclosed in note 16 (a). As such, they have not contributed to Nexa’s operational performance.
(v) Refers to the effects of restructuring obligations, and the gain or loss related to the divestment of assets held for sale, as mentioned in note 6. These amounts are excluded from the Adjusted EBITDA calculation, as they do not specifically reflect Nexa’s operational performance.
13 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(vi) Refers to dividends received from associate company Campos Novos Energia S.A – Enercan, an entity focused on energy generation. As the purpose of Nexa’s investment in Enercan is to secure long-term energy supply for its operations in Brazil, the chief operating decision maker (CODM) considers Nexa’s energy costs for a given period together with dividends received from Enercan during such period. Nexa recognized its share of the assets, liabilities, revenues and expenses for its interest in Enercan until November 2022, when it ceased to be a jointly controlled operation. Beginning in 2024, Nexa includes these dividends in its Adjusted EBITDA, as the CODM considers them jointly with Nexa’s energy costs. Numbers for the nine months ended on September 30, 2023, do not include dividends received from Enercan because it referred to the period during which Enercan was recognized as a jointly controlled operation in Nexa’s results. Without the adjustment, the Adjusted EBITDA (i) for the three months ended on September 30, 2024, would have been USD 3,920 and USD 2,555 for the mining and smelting segments, respectively, and (ii) for the nine months ended September 30, 2024, would have been USD 5,043 and USD 11,115 for mining and smelting segments, respectively.
3 | Basis of preparation of the condensed consolidated interim financial statements |
These condensed consolidated interim financial statements as at and for the three and nine-month periods ended on September 30, 2024, have been prepared in accordance with the International Accounting Standard 34 Interim Financial Reporting (“IAS 34”) using the accounting principles consistent with the IFRS Accounting Standards and Interpretations, as issued by the International Accounting Standards Board (“IASB”).
The Company made a voluntary election to present, as supplementary information, the condensed consolidated interim statement of cash flows for the three-month periods ended on September 30, 2024, and 2023. The Company is also presenting a condensed consolidated interim statement of changes in shareholders’ equity for the three-month period ended on September 30, 2024, and 2023 in accordance with SEC Final Rule Release No. 33-10532, Disclosure Update and Simplification.
These condensed consolidated interim financial statements do not include all disclosures required by the IFRS Accounting Standards for annual consolidated financial statements and accordingly, should be read in conjunction with the Company’s audited consolidated financial statements for the year ended on December 31, 2023, prepared in accordance with the IFRS Accounting Standards as issued by the IASB.
These condensed consolidated interim financial statements have been prepared on the basis of, and using the accounting policies, methods of computation and presentation consistent with those applied and disclosed in the Company’s audited consolidated financial statements for the year ended on December 31, 2023.
The Company has not early adopted any new standard, interpretation or amendment that has been issued but is not yet effective.
The preparation of these condensed consolidated interim financial statements in accordance with IAS 34 requires the use of certain critical accounting estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses for the period end. Such estimates and assumptions mainly affect the carrying amounts of the Company’s goodwill, contractual obligations, non-current assets, indefinite-lived intangible assets, inventory, deferred income taxes, and the allowance for doubtful accounts. These critical accounting estimates and assumptions represent approximations that are uncertain and changes in those estimates and assumptions could materially impact the Company’s condensed consolidated interim financial statements.
The critical judgments, estimates and assumptions in the application of accounting principles during the three and nine-month periods ended on September 30, 2024, are the same as those disclosed in the Company’s audited consolidated financial statements for the year ended on December 31, 2023.
These condensed consolidated interim financial statements for the three and nine-month periods ended on September 30, 2024, were approved on October 31, 2024, to be issued in accordance with a resolution of the Board of Directors.
14 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
3.1 | Revision of the previously issued consolidated financial statements |
During the three-month period ended on September 30,2024, the Company identified a misstatement in the previously issued consolidated financial statements for the year 2023 and 2022, and in the previously issued condensed consolidated interim financial statements for periods ended March 31, June 30 and September 30, 2023, and 2024. As a result, the comparative information for the year ended December 31, 2023, and for the period ended September 30, 2023, were revised to reflect the adjustments.
Right-of-use assets and lease liabilities
The Company identified an error in the recognition of contracts containing lease arrangements. This error resulted in the non-recognition of right-of-use assets and lease liabilities, as well as the misstatement of costs and expenses that should have impacted the Company’s results through the amortization of right-of-use assets and interest expense on the lease liabilities, instead of being recorded as costs and operational expenses related to third-party services. This adjustment led to the recognition of right-of-use assets of USD 63,590 and lease liabilities of USD 68,187 as of December 31, 2023, affecting the Company’s income statements, as shown in the charts below. The difference between the incorrectly recognized expenses in previous periods and the revised amounts as per the adjustments in the amortization of the right-of-use assets and the lease liability interest, was recorded to retained earnings (or cumulative deficit) in the statement of changes in shareholders’ equity, as of January 1st, 2023.
The Company’s management performed quantitative and qualitative analysis and concluded that those adjustments were not material to the previously issued financial statements as of and for the years ended December 31, 2023, and 2022 and condensed consolidated interim financial statements for the nine and three-months ended on September 30, 2023. Nevertheless, in order to keep consistency among the figures presented, the comparative information for the year ended December 31, 2023, and for the quarter ended September 30, 2023, were revised, and disclosure of the revised amounts on other prior periods will be reflected in future filings containing the applicable period.
3.1.1 | Consolidated financial impacts |
The following tables present the adjustments and the revised figures to the previously issued consolidated financial statements.
15 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(a) | Consolidated income statement |
(As previously reported) | Adjustments | (Revised) | ||||||
Three-month period ended | Nine-month period ended | Three-month period ended | Nine-month period ended | Three-month period ended | Nine-month period ended | |||
September 30,2023 | September 30,2023 | September 30, 2023 | September 30, 2023 | September 30,2023 | September 30,2023 | |||
Cost of sales | (582,546) | (1,715,383) | 1,245 | 1,725 | (581,301) | (1,713,658) | ||
Gross profit | 66,788 | 227,973 | 1,245 | 1,725 | 68,033 | 229,698 | ||
Operating expenses | ||||||||
Selling, general and administrative | (33,108) | (94,209) | 103 | 256 | (33,005) | (93,953) | ||
Mineral exploration and project evaluation | (29,559) | (72,848) | 6 | 33 | (29,553) | (72,815) | ||
(71,764) | (304,889) | 109 | 289 | (71,655) | (304,600) | |||
Operating (loss) income | (4,976) | (76,916) | 1,354 | 2,014 | (3,622) | (74,902) | ||
Net financial results | ||||||||
Financial income | 8,359 | 20,676 | (557) | 290 | 7,802 | 20,966 | ||
Financial expenses | (45,316) | (151,094) | (1,917) | (3,797) | (47,233) | (154,891) | ||
(64,357) | (130,096) | (2,474) | (3,507) | (66,831) | (133,603) | |||
Loss before income tax | (63,005) | (189,609) | (1,120) | (1,493) | (64,125) | (191,102) | ||
Income tax benefit (expense) | (359) | 8,051 | - | - | (359) | 8,051 | ||
Net loss for the period | (63,364) | (181,558) | (1,120) | (1,493) | (64,484) | (183,051) | ||
Attributable to NEXA's shareholders | (73,738) | (195,952) | (1,120) | (1,493) | (74,858) | (197,445) | ||
Attributable to non-controlling interests | 10,374 | 14,394 | - | - | 10,374 | 14,394 | ||
Net loss for the period | (63,364) | (181,558) | (1,120) | (1,493) | (64,484) | (183,051) | ||
Weighted average number of outstanding shares – in thousands | 132,439 | 132,439 | - | - | 132,439 | 132,439 | ||
Basic and diluted loss per share – USD | (0.56) | (1.48) | (0.01) | (0.01) | (0.57) | (1.49) |
(b) | Consolidated statement of comprehensive income |
(As previously reported) | Adjustments | (Revised) | ||||||
Three-month period ended | Nine-month period ended | Three-month period ended | Nine-month period ended | Three-month period ended | Nine-month period ended | |||
September 30,2023 | September 30,2023 | September 30,2023 | September 30,2023 | September 30,2023 | September 30,2023 | |||
Net loss for the period | (63,364) | (181,558) | (1,120) | (1,493) | (64,484) | (183,051) | ||
Translation adjustment of foreign subsidiaries | (38,507) | 49,355 | (414) | (210) | (38,921) | 49,145 | ||
Other comprehensive loss for the period, net of income tax | (102,777) | (131,969) | (1,534) | (1,703) | (104,311) | (133,672) | ||
Attributable to NEXA’s shareholders | (111,285) | (149,720) | (1,534) | (1,703) | (112,819) | (151,423) | ||
Attributable to non-controlling interests | 8,508 | 17,751 | - | - | 8,508 | 17,751 | ||
Other comprehensive loss for the period, net of income tax | (102,777) | (131,969) | (1,534) | (1,703) | (104,311) | (133,672) |
16 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(c) | Consolidated balance sheet |
(As previously reported) | Adjustments | (Revised) | |
December 31, 2023 | December 31, 2023 | ||
Non-current assets | |||
Right-of-use assets | 11,228 | 63,590 | 74,818 |
3,780,681 | 63,590 | 3,844,271 | |
Total assets | 4,840,507 | 63,590 | 4,904,097 |
Liabilities and shareholders’ equity | |||
Current liabilities | |||
Lease liabilities | 3,766 | 17,912 | 21,678 |
1,074,882 | 17,912 | 1,092,794 | |
Non-current liabilities | |||
Lease liabilities | 5,452 | 50,275 | 55,727 |
2,308,991 | 50,275 | 2,359,266 | |
Total liabilities | 3,383,873 | 68,187 | 3,452,060 |
Shareholders’ equity | |||
Attributable to NEXA’s shareholders | 1,201,921 | (4,597) | 1,197,324 |
Attributable to non-controlling interests | 254,713 | - | 254,713 |
1,456,634 | (4,597) | 1,452,037 | |
Total liabilities and shareholders’ equity | 4,840,507 | 63,590 | 4,904,097 |
(d) | Consolidated cash flow |
(As previously reported) | Adjustments | (Revised) | ||||||
Three-month period ended | Nine-month period ended | Three-month period ended | Nine-month period ended | Three-month period ended | Nine-month period ended | |||
September 30, 2023 | September 30, 2023 | September 30, 2023 | September 30, 2023 |
September 30, 2023 | September 30, 2023 | |||
Loss before income tax | (63,005) | (189,609) | (1,120) | (1,493) | (64,125) | (191,102) | ||
Depreciation and amortization | 72,095 | 215,520 | 3,512 | 7,981 | 75,607 | 223,501 | ||
Interest and foreign exchange effects | 34,802 | 101,296 | 2,579 | 3,506 | 37,381 | 104,802 | ||
Cash provided by operating activities | 134,976 | 270,636 | 4,972 | 9,995 | 139,948 | 280,631 | ||
Interest paid on lease liabilities | (28) | (163) | (1,826) | (3,665) | (1,854) | (3,828) | ||
Net cash provided by operating activities | 97,196 | 136,216 | 3,146 | 6,330 | 100,342 | 142,546 | ||
Payments of lease liabilities | (657) | (2,670) | (3,146) | (6,330) | (3,803) | (9,000) | ||
Net cash used in financing activities | (21,069) | (60,911) | (3,146) | (6,330) | (24,215) | (67,241) | ||
Increase (decrease) in cash and cash equivalents |
13,617 | (83,501) | - | - | 13,617 | (83,501) | ||
Cash and cash equivalents at the beginning of the period |
400,708 | 497,826 | - | - | 400,708 | 497,826 | ||
Cash and cash equivalents at the end of the period |
414,325 | 414,325 | - | - | 414,325 | 414,325 | ||
Non-cash investing and financing transactions | ||||||||
Additions to right-of-use assets | (4,462) | (4,462) | (8,820) | (53,655) | (13,282) | (58,117) |
(e) | Consolidated Reconciliation of income tax expense |
Nine-month period ended
(As previously reported) | Adjustments | (Revised) | |
September 30, 2023 | September 30, 2023 | ||
Loss before income tax | (189,609) | (1,493) | (191,102) |
Income tax benefit at statutory rate | 47,288 | 373 | 47,661 |
Difference in tax rate of subsidiaries outside Luxembourg | 21,158 | 134 | 21,292 |
Other permanent tax differences | (9,495) | (507) | (10,002) |
Three-month period ended
(As previously reported) | Adjustments | (Revised) | |
September 30, 2023 | September 30, 2023 | ||
Loss before income tax | (63,005) | (1,120) | (64,125) |
Income tax benefit at statutory rate | 15,713 | 280 | 15,993 |
Difference in tax rate of subsidiaries outside Luxembourg | 2,534 | 100 | 2,634 |
Other permanent tax differences | (7,425) | (380) | (7,805) |
17 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(f) | Consolidated information by business segment |
Three-month period ended | |||||||||||
September 30, 2023 | |||||||||||
(As previously reported) | (Adjustments) | (Revised) | |||||||||
Mining | Smelting | Consolidated | Mining | Smelting | Consolidated | Mining | Smelting | Consolidated | |||
Cost of sales | (245,937) | (438,863) | (582,546) | 1,080 | 165 | 1,245 | (244,857) | (438,698) | (581,301) | ||
Gross profit | 26,629 | 45,294 | 66,788 | 1,080 | 165 | 1,245 | 27,709 | 45,459 | 68,033 | ||
Selling, General and administrative | (16,372) | (15,003) | (33,108) | 63 | 40 | 103 | (16,309) | (14,963) | (33,005) | ||
Mineral exploration and project Development | (27,572) | (1,987) | (29,559) | 6 | - | 6 | (27,566) | (1,987) | (29,553) | ||
Operating (loss) income | (22,193) | 25,138 | (4,976) | 1,149 | 205 | 1,354 | (21,044) | 25,343 | (3,622) | ||
Depreciation and amortization | 51,381 | 20,259 | 72,095 | 2,629 | 883 | 3,512 | 54,010 | 21,142 | 75,607 | ||
Adjusted EBITDA | 40,440 | 48,725 | 81,699 | 3,778 | 1,088 | 4,866 | 44,218 | 49,813 | 86,565 | ||
Depreciation and amortization | (72,095) | (3,512) | (75,607) | ||||||||
Net financial results | (64,357) | (2,474) | (66,831) | ||||||||
Loss before income tax | (63,005) | (1,120) | (64,125) | ||||||||
Nine-month period ended | |||||||||||
September 30, 2023 | |||||||||||
(As previously reported) | (Adjustments) | (Revised) | |||||||||
Mining | Smelting | Consolidated | Mining | Smelting | Consolidated | Mining | Smelting | Consolidated | |||
Cost of sales | (745,029) | (1,322,519) | (1,715,383) | 1,460 | 265 | 1,725 | (743,569) | (1,322,254) | (1,713,658) | ||
Gross profit | 63,495 | 170,073 | 227,973 | 1,460 | 265 | 1,725 | 64,955 | 170,338 | 229,698 | ||
Selling, General and administrative | (45,413) | (45,796) | (94,209) | 157 | 99 | 256 | (45,256) | (45,697) | (93,953) | ||
Mineral exploration and project Development | (66,512) | (6,336) | (72,848) | 37 | (4) | 33 | (66,475) | (6,340) | (72,815) | ||
Operating (loss) income | (166,912) | 95,089 | (76,916) | 1,654 | 360 | 2,014 | (165,258) | 95,449 | (74,902) | ||
Depreciation and amortization | 156,856 | 57,771 | 215,520 | 6,039 | 1,942 | 7,981 | 162,895 | 59,713 | 223,501 | ||
Adjusted EBITDA | 101,900 | 188,518 | 286,218 | 7,693 | 2,302 | 9,995 | 109,593 | 190,820 | 296,213 | ||
Depreciation and amortization | (215,520) | (7,981) | (223,501) | ||||||||
Net financial results | (130,096) | (3,507) | (133,603) | ||||||||
Loss before income tax | (189,609) | (1,493) | (191,102) | ||||||||
(g) | Consolidated statement of changes in shareholders’ equity |
(As previously reported) | Adjustments | (Revised) | ||||||||||||
Retained earnings (cumulative deficit) | Accumulated other comprehensive loss | Total NEXA’s shareholders | Total shareholders’ equity | Retained earnings (cumulative deficit) |
Accumulated other comprehensive loss | Total NEXA’s shareholders | Total shareholders’ equity | Retained earnings (cumulative deficit) | Accumulated other comprehensive loss | Total NEXA’s shareholders | Total shareholders’ equity | |||
June 30, 2023 | (863,295) | (148,380) | 1,378,810 | 1,656,062 | (2,454) | 204 | (2,250) | (2,250) | (865,749) | (148,176) | 1,376,560 | 1,653,812 | ||
Net loss for the period | (73,738) | - | (73,738) | (63,364) | (1,120) | - | (1,120) | (1,120) | (74,858) | - | (74,858) | (64,484) | ||
Other comprehensive loss for the period | - | (37,547) | (37,547) | (39,413) | - | (414) | (414) | (414) | - | (37,961) | (37,961) | (39,827) | ||
Total comprehensive loss for the period |
(73,738) | (37,547) | (111,285) | (102,777) | (1,120) | (414) | (1,534) | (1,534) | (74,858) | (37,961) | (112,819) | (104,311) | ||
September 30, 2023 | (937,033) | (185,927) | 1,267,525 | 1,540,888 | (3,574) | (210) | (3,784) | (3,784) | (940,607) | (186,137) | 1,263,741 | 1,537,104 | ||
18 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(As previously reported) | Adjustments | (Revised) | ||||||||||||
Retained earnings (cumulative deficit) | Accumulated other comprehensive (loss) income | Total NEXA’s shareholders | Total shareholders’ equity | Retained earnings (cumulative deficit) |
Accumulated other comprehensive loss | Total NEXA’s shareholders | Total shareholders’ equity | Retained earnings (cumulative deficit) | Accumulated other comprehensive income (loss) | Total NEXA’s shareholders | Total shareholders’ equity | |||
January 1, 2023 | (741,081) | (232,159) | 1,442,245 | 1,710,254 | (2,081) | - | (2,081) | (2,081) | (743,162) | (232,159) | 1,440,164 | 1,708,173 | ||
Net loss for the period | (195,952) | - | (195,952) | (181,558) | (1,493) | - | (1,493) | (1,493) | (197,445) | - | (197,445) | (183,051) | ||
Other comprehensive (loss) income for the period | - | 46,232 | 46,232 | 49,589 | - | (210) | (210) | (210) | - | 46,022 | 46,022 | 49,379 | ||
Total comprehensive (loss) income for the period |
(195,952) | 46,232 | (149,720) | (131,969) | (1,493) | (210) | (1,703) | (1,703) | (197,445) | 46,022 | (151,423) | (133,672) | ||
September 30, 2023 | (937,033) | (185,927) | 1,267,525 | 1,540,888 | (3,574) | (210) | (3,784) | (3,784) | (940,607) | (186,137) | 1,263,741 | 1,537,104 |
(h) | Consolidated Expense by nature |
(As previously reported) | Adjustments | (Revised) | ||||||||||||
Three-month period ended | Three-month period ended | Three-month period ended | ||||||||||||
September 30, 2023 | September 30, 2023 | September 30, 2023 | ||||||||||||
Cost of sales |
Selling, general and administrative | Mineral exploration and project evaluation | Total | Cost of sales | Selling, general and administrative |
Mineral exploration and project evaluation | Total | Cost of sales | Selling, general and administrative | Mineral exploration and project evaluation | Total | |||
Third-party services | (125,821) | (11,995) | (20,157) | (157,973) | 4,404 | 426 | 36 | 4,866 | (121,417) | (11,569) | (20,121) | (153,107) | ||
Depreciation and amortization | (71,501) | (578) | (16) | (72,095) | (3,159) | (323) | (30) | (3,512) | (74,660) | (901) | (46) | (75,607) | ||
(582,546) | (33,108) | (29,559) | (645,213) | 1,245 | 103 | 6 | 1,354 | (581,301) | (33,005) | (29,553) | (643,859) |
(As previously reported) | Adjustments | (Revised) | ||||||||||||
Nine-month period ended | Nine-month period ended | Nine-month period ended | ||||||||||||
September 30, 2023 | September 30, 2023 | September 30, 2023 | ||||||||||||
Cost of sales |
Selling, general and administrative | Mineral exploration and project evaluation | Total | Cost of sales | Selling, general and administrative |
Mineral exploration and project evaluation | Total | Cost of sales |
Selling, general and administrative | Mineral exploration and project evaluation | Total | |||
Third-party services | (379,022) | (33,848) | (50,754) | (463,624) | 8,716 | 1,161 | 118 | 9,995 | (370,306) | (32,687) | (50,636) | (453,629) | ||
Depreciation and amortization | (213,543) | (1,951) | (26) | (215,520) | (6,991) | (905) | (85) | (7,981) | (220,534) | (2,856) | (111) | (223,501) | ||
(1,715,383) | (94,209) | (72,848) | (1,882,440) | 1,725 | 256 | 33 | 2,014 | (1,713,658) | (93,953) | (72,815) | (1,880,426) | |||
19 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(i) | Consolidated Net financial results |
(As previously reported) | Adjustments | (Revised) | ||||||
Three-month period ended | Nine-month period ended | Three-month period ended | Nine-month period ended | Three-month period ended | Nine-month period ended | |||
September 30, 2023 | September 30, 2023 | September 30, 2023 | September 30, 2023 | September 30, 2023 | September 30, 2023 | |||
Financial income | ||||||||
Other financial income | 5,145 | 11,102 | (557) | 290 | 4,588 | 11,392 | ||
5,145 | 11,102 | (557) | 290 | 4,588 | 11,392 | |||
Financial expenses | ||||||||
Interest on lease liabilities - note 14 |
(1) | (167) | (1,917) | (3,797) | (1,918) | (3,964) | ||
(1) | (167) | (1,917) | (3,797) | (1,918) | (3,964) | |||
Net financial results | (64,357) | (130,096) | (2,474) | (3,507) | (66,831) | (133,603) |
(j) | Consolidated changes in lease labilities |
(As previously reported) | Adjustments | (Revised) | |
December 31, 2023 | December 31, 2023 | ||
Balance at the beginning of the year | 5,021 | 22,184 | 27,205 |
New contracts | 10,304 | 58,124 | 68,428 |
lease contract write-offs | - | (6,790) | (6,790) |
Payments of lease liabilities | (5,818) | (9,352) | (15,170) |
Interest paid on lease liabilities | (553) | (5,533) | (6,086) |
Remeasurement | (198) | 1,303 | 1,105 |
Accrued interest– note 7 | 427 | 5,705 | 6,132 |
Foreign exchange effects | 35 | 2,546 | 2,581 |
Balance at the end of the year | 9,218 | 68,187 | 77,405 |
Current liabilities | 3,766 | 17,912 | 21,678 |
Non-current liabilities | 5,452 | 50,275 | 55,727 |
(As previously reported) | Adjustments | (Revised) | |
September 30, 2023 | September 30, 2023 | ||
Balance at the beginning of the period | 5,021 | 22,184 | 27,205 |
New contracts | 4,462 | 53,665 | 58,117 |
lease contract write-offs | - | (6,790) | (6,790) |
Payments of lease liabilities | (2,670) | (6,330) | (9,000) |
Interest paid on lease liabilities | (163) | (3,665) | (3,828) |
Remeasurement | (1,065) | 1,143 | 78 |
Accrued interest– note 7 | 167 | 3,797 | 3,964 |
Foreign exchange effects | 54 | 747 | 801 |
Balance at the end of the period | 5,806 | 64,741 | 70,547 |
Current liabilities | 2,396 | 16,580 | 18,976 |
Non-current liabilities | 3,410 | 48,161 | 51,571 |
20 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(k) | Consolidated changes in right-of-use |
|
(As previously reported) | Adjustments | (Revised) | ||||||||||||||
December 31, 2023 | December 31, 2023 | December 31, 2023 | |||||||||||||||
Buildings | Machinery, equipment , and facilities |
IT
equipment |
Vehicles | Total | Buildings | Machinery, equipment, and facilities | IT
equipment |
Vehicles | Total | Buildings | Machinery, equipment, and facilities | IT
equipment |
Vehicles | Total | |||
Balance at the beginning of the year | |||||||||||||||||
Cost | 7,300 | 18,106 | 282 | 18,830 | 44,518 | 8,482 | 14,214 | 756 | (12,362) | 11,090 | 15,782 | 32,320 | 1,038 | 6,468 | 55,608 | ||
Accumulated amortization | (4,467) | (15,394) | (84) | (17,678) | (37,623) | 100 | (3,880) | (473) | 13,266 | 9,013 | (4,367) | (19,274) | (557) | (4,412) | (28,610) | ||
Balance at the beginning of the year | 2,833 | 2,712 | 198 | 1,152 | 6,895 | 8,582 | 10,334 | 283 | 904 | 20,103 | 11,415 | 13,046 | 481 | 2,056 | 26,998 | ||
New contracts | 375 | 7,109 | 117 | 2,703 | 10,304 | 73 | 49,131 | - | 8,920 | 58,124 | 448 | 56,240 | 117 | 11,623 | 68,428 | ||
Disposals and write-offs | - | (874) | - | - | (874) | - | (6,500) | - | - | (6,500) | - | (7,374) | - | - | (7,374) | ||
Amortization | (1,034) | (1,874) | (61) | (1,884) | (4,853) | (190) | (10,021) | (153) | (1,718) | (12,082) | (1,224) | (11,895) | (214) | (3,602) | (16,935) | ||
Remeasurement | 197 | (275) | (120) | - | (198) | 795 | 422 | 86 | - | 1,303 | 992 | 147 | (34) | - | 1,105 | ||
Transfers | - | (114) | - | - | (114) | - | - | - | - | - | - | (114) | - | - | (114) | ||
Foreign exchange effects | 17 | 45 | (1) | 7 | 68 | 710 | 1,705 | 18 | 209 | 2,642 | 727 | 1,750 | 17 | 216 | 2,710 | ||
Balance at the end of the year | 2,388 | 6,729 | 133 | 1,978 | 11,228 | 9,970 | 45,071 | 234 | 8,315 | 63,590 | 12,358 | 51,800 | 367 | 10,293 | 74,818 | ||
Cost | 6,278 | 16,079 | 317 | 22,766 | 45,440 | 10,049 | 59,553 | 747 | (4,227) | 66,122 | 16,327 | 75,632 | 1,064 | 18,539 | 111,562 | ||
Accumulated amortization | (3,890) | (9,350) | (184) | (20,788) | (34,212) | (79) | (14,482) | (513) | 12,542 | (2,532) | (3,969) | (23,832) | (697) | (8,246) | (36,744) | ||
Balance at the end of the year | 2,388 | 6,729 | 133 | 1,978 | 11,228 | 9,970 | 45,071 | 234 | 8,315 | 63,590 | 12,358 | 51,800 | 367 | 10,293 | 74,818 |
(As previously reported) | Adjustments | (Revised) | |||||||||||||||
September 30, 2023 | September 30, 2023 | September 30, 2023 | |||||||||||||||
Buildings | Machinery, equipment, and facilities | IT
equipment |
Vehicles | Total | Buildings | Machinery, equipment, and facilities | IT
equipment |
Vehicles | Total | Buildings | Machinery, equipment, and facilities | IT
equipment |
Vehicles | Total | |||
Balance at the beginning of the period | |||||||||||||||||
Cost | 7,300 | 18,106 | 282 | 18,830 | 44,518 | 8,482 | 14,214 | 756 | (12,362) | 11,090 | 15,782 | 32,320 | 1,038 | 6,468 | 55,608 | ||
Accumulated amortization | (4,467) | (15,394) | (84) | (17,678) | (37,623) | 100 | (3,880) | (473) | 13,266 | 9,013 | (4,367) | (19,274) | (557) | (4,412) | (28,610) | ||
Balance at the beginning of the period | 2,833 | 2,712 | 198 | 1,152 | 6,895 | 8,582 | 10,334 | 283 | 904 | 20,103 | 11,415 | 13,046 | 481 | 2,056 | 26,998 | ||
New contracts | - | 4,155 | 117 | 190 | 4,462 | - | 49,153 | - | 4,502 | 53,655 | - | 53,308 | 117 | 4,692 | 58,117 | ||
Disposals and write-offs | - | - | - | - | - | - | (6,500) | - | - | (6,500) | - | (6,500) | - | - | (6,500) | ||
Amortization | (698) | (945) | (34) | (718) | (2,395) | (141) | (6,897) | (118) | (1,050) | (8,206) | (839) | (7,842) | (152) | (1,768) | (10,601) | ||
Remeasurement | 204 | (1,149) | (120) | - | (1,065) | 726 | 417 | - | - | 1,143 | 930 | (732) | (120) | - | 78 | ||
Transfers | - | (115) | - | - | (115) | - | - | - | - | - | - | (115) | - | - | (115) | ||
Foreign exchange effects | 19 | (195) | - | 4 | (172) | 380 | 396 | 10 | (25) | 761 | 399 | 201 | 10 | (21) | 589 | ||
Balance at the end of the period | 2,358 | 4,463 | 161 | 628 | 7,610 | 9,547 | 46,903 | 175 | 4,331 | 60,956 | 11,905 | 51,366 | 336 | 4,959 | 68,566 | ||
Cost | 5,799 | 14,752 | 317 | 19,661 | 40,529 | 9,574 | 57,592 | 632 | (8,456) | 59,342 | 15,373 | 72,344 | 949 | 11,205 | 99,871 | ||
Accumulated amortization | (3,441) | (10,289) | (156) | (19,033) | (32,919) | (27) | (10,689) | (457) | 12,787 | 1,614 | (3,468) | (20,978) | (613) | (6,246) | (31,305) | ||
Balance at the end of the period | 2,358 | 4,463 | 161 | 628 | 7,610 | 9,547 | 46,903 | 175 | 4,331 | 60,956 | 11,905 | 51,366 | 336 | 4,959 | 68,566 | ||
21 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
4 | Net revenues |
Three-month period ended | Nine-month period ended | ||||
2024 | 2023 | 2024 | 2023 | ||
Gross billing | 773,757 | 713,640 | 2,211,610 | 2,144,955 | |
Billing from products (i) | 749,380 | 689,288 | 2,136,935 | 2,063,549 | |
Billing from freight, contracting insurance services and others | 24,377 | 24,352 | 74,675 | 81,406 | |
Taxes on sales | (62,916) | (63,311) | (183,638) | (199,646) | |
Return of products sales | (1,365) | (995) | (2,409) | (1,953) | |
Net revenues | 709,476 | 649,334 | 2,025,563 | 1,943,356 |
bookmark
(i) Billing from products increased in the three-month period ended on September 30, 2024, compared to the same period in 2023 mainly due to higher zinc and copper metal prices, which was partially offset by slightly lower mining and smelting sales volumes. The increase in the nine-month period ended on September 30, 2024, is mainly because of the higher volume sold in the mining segment.
Additionally, in September 2024, Nexa recognized a reduction of USD 21,084 (September 30, 2023: USD 2,323) as an annual remeasurement adjustment to its silver stream revenue previously recognized, considering the higher long-term prices and the updated mining plan for its Cerro Lindo Mining Unit. According to the Company´s silver streaming accounting policy, prices fluctuations and changes in the life of mine (“LOM) resulting from updates to mining plans are variable considerations. Therefore, revenue recognized under the streaming agreement should be adjusted to reflect these updated variables.
5 | Expenses by nature |
Three-month period ended | ||||
September, 2024 | ||||
Cost of sales | Selling, general and administrative | Mineral exploration and project evaluation | Total | |
Raw materials and consumables used (ii) | (325,336) | - | - | (325,336) |
Third-party services | (121,127) | (10,787) | (13,507) | (145,421) |
Depreciation and amortization | (81,187) | (857) | (237) | (82,281) |
Employee benefit expenses | (47,664) | (14,170) | (1,950) | (63,784) |
Other expenses | (7,582) | (3,674) | (370) | (11,626) |
(582,896) | (29,488) | (16,064) | (628,448) |
Three-month period ended | ||||
September, 2023 | ||||
Cost of sales | Selling, general and administrative | Mineral exploration and project evaluation | Total | |
Raw materials and consumables used | (326,757) | - | - | (326,757) |
Third-party services | (121,417) | (11,569) | (20,121) | (153,107) |
Depreciation and amortization | (74,660) | (901) | (46) | (75,607) |
Employee benefit expenses | (51,209) | (13,050) | (4,238) | (68,497) |
Other expenses | (7,258) | (7,485) | (5,148) | (19,891) |
(581,301) | (33,005) | (29,553) | (643,859) |
22 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
Nine-month period ended | ||||
September, 2024 | ||||
Cost of sales (i/ii) | Selling, general and administrative | Mineral exploration and project evaluation | Total | |
Raw materials and consumables used (ii) | (858,306) | - | - | (858,306) |
Third-party services | (367,970) | (31,869) | (33,806) | (433,645) |
Depreciation and amortization | (230,366) | (2,674) | (521) | (233,561) |
Employee benefit expenses | (153,235) | (46,040) | (7,170) | (206,445) |
Other expenses | (20,913) | (12,605) | (5,276) | (38,794) |
(1,630,790) | (93,188) | (46,773) | (1,770,751) |
Nine-month period ended | ||||
September, 2023 | ||||
Cost of sales | Selling, general and administrative | Mineral exploration and project evaluation | Total | |
Raw materials and consumables used | (954,045) | - | - | (954,045) |
Third-party services | (370,306) | (32,687) | (50,636) | (453,629) |
Depreciation and amortization | (220,534) | (2,856) | (111) | (223,501) |
Employee benefit expenses | (150,137) | (38,669) | (10,402) | (199,208) |
Other expenses | (18,636) | (19,741) | (11,666) | (50,043) |
(1,713,658) | (93,953) | (72,815) | (1,880,426) |
(i) In the nine-month period ended on September 30, 2024, the Company recognized USD 3,661 in Cost of sales related to idle capacity cost in El Porvenir due to the suspension of the mine for ten days (USD 9,256 as of September 30, 2023) and USD 34,591 including depreciation of USD 9,092 (USD 59,061 including depreciation of USD 17,272 as of September 30, 2023) related to the idleness of the Aripuanã mine and plant capacity incurred during the ramp-up phase.
(ii) Raw materials and consumables used decreased in the nine-month period ended on September 30, 2024, due to a decrease in the volume sold in the Company’s smelting segment.
6 | Other income and expenses net |
Three-month period ended | Nine-month period ended | |||
2024 | 2023 | 2024 | 2023 | |
ICMS tax incentives (i) | - | 7,911 | - | 25,139 |
Changes in fair value of offtake agreement - note 10 (e) | (3,397) | 998 | (23,971) | 1,013 |
Changes in fair value of derivative financial instruments – note 10 (c) |
355 | (456) | 1,090 | (1,486) |
(Loss) gain on sale and write-off of property, plant and equipment | (6,720) | 115 | (6,923) | (1,172) |
Changes in asset retirement, restoration and environmental obligations – note 16 (ii) | (5,452) | 1,908 | (23,840) | 1,205 |
Slow moving and obsolete inventory | (4,098) | (2,805) | (11,220) | (3,139) |
Provision for legal claims | 3,022 | 1,059 | (1,706) | (10,274) |
Contribution to communities | (3,786) | (4,138) | (9,499) | (7,401) |
Tax voluntary disclosure – VAT discussions | - | (12,818) | - | (75,991) |
Changes in fair value of energy forward contracts – note 10 (d) |
3,636 | 2,272 | 11,827 | (7,429) |
Divestment and restructuring (iii) | 4,713 | - | (901) | - |
Others | (2,132) | (1,233) | (9,587) | 800 |
(13,859) | (7,187) | (74,730) | (78,735) | |
(i) In December 2021, the Company adhered to a Brazilian Law which states that government grants of the “Imposto sobre circulação de mercadorias e serviços” (“ICMS”) tax incentives are considered investment subsidies and should be excluded from taxable income for the purpose of calculating the Corporate Income Tax (“IRPJ”) and the Social Contribution on Net Income tax (“CSLL”).
23 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
On December 29, 2023, a new law No. 14,789/2023 was published, revoking the treatment for purposes of IRPJ and CSLL of subsidies for investments by creating a new tax credit mechanism. The new rule also provides a limited concept of subsidy of investments only covering VAT benefits aimed to implement or expand an economic enterprise.
This new regulation came into effect in 2024, and the Company assessed that, for now, it should not continue to exclude the ICMS tax incentives from the IRPJ/CSLL basis.
(ii) The change in the three and nine-month period ended September 30, 2024, mainly due to the update of the remeasurement discount rate and an addition of asset retirement obligation related to non-operational structures in the Peruvian subsidiary.
(iii) Refers to estimated obligations related to restructuring expenses, regarding the Morro Agudo sale agreement mentioned in note 1 (b). The sales and restructuring plan were disclosed to its employees and other stakeholders. This amount was accounted for as “Other Current Liabilities”.
7 | Net financial results |
Three-month period ended | Nine-month period ended | ||||
2024 | 2023 | 2024 | 2023 | ||
Financial income | |||||
Interest income on financial investments and cash equivalents |
3,604 | 3,100 | 8,709 | 9,265 | |
Interest on tax credits | 94 | 114 | 275 | 309 | |
Other financial income | 2,508 | 4,588 | 9,010 | 11,392 | |
6,206 | 7,802 | 17,994 | 20,966 | ||
Financial expenses | |||||
Interest on loans and financings | (34,023) | (24,699) | (96,909) | (84,031) | |
Interest accrual on asset retirement and environmental obligations – note 16 |
(6,849) | (6,989) | (20,458) | (19,871) | |
Interest on other liabilities | (2,031) | (1,341) | (8,853) | (5,087) | |
Interest on contractual obligations | (3,624) | (1,287) | (5,513) | (3,428) | |
Interest on lease liabilities - note 14 | (2,337) | (1,918) | (6,541) | (3,964) | |
Interest on VAT discussions | (213) | (2,831) | (948) | (10,299) | |
Interest on factoring operations and confirming Payables |
(4,039) | (3,687) | (11,582) | (11,558) | |
Bonds repurchase - note 15 (c) | - | - | (7,069) | - | |
Other financial expenses | (6,260) | (4,481) | (14,913) | (16,653) | |
(59,376) | (47,233) | (172,786) | (154,891) | ||
Other financial items, net | |||||
Changes in fair value of loans and financings – note 15 (d) |
872 | (296) | (2,703) | (511) | |
Debt modification gain - note 15 (d) | - | - | 3,142 | - | |
Changes in fair value of derivative financial instruments – note 10 (c) |
(51) | (222) | 1,274 | (434) | |
Foreign exchange (loss) gains (i) | 10,889 | (26,882) | (74,779) | 1,267 | |
11,710 | (27,400) | (73,066) | 322 | ||
Net financial results | (41,460) | (66,831) | (227,858) | (133,603) |
ookmark
(i) The amounts for the nine-month period ended in 2024, are mainly due to exchange variation on the outstanding USD accounts receivables and accounts payables of Nexa BR with Nexa, intercompany loan of Nexa BR with its related parties, for which the exchange variation is not eliminated in the consolidation process, and loans in foreign currency. These transactions were impacted by the volatility of the Brazilian Real (“BRL”), which depreciated against the USD during 2024 (appreciated during 2023).
24 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
8 | Current and deferred income tax |
(a) | Reconciliation of income tax expense |
Three-month period ended | Nine-month period ended | ||||
2024 | 2023 | 2024 | 2023 | ||
Income (loss) before income tax (i) | 48,743 | (64,125) | (56,676) | (191,102) | |
Statutory income tax rate | 24.94% | 24.94% | 24.94% | 24.94% | |
Income tax benefit at statutory rate | (12,157) | 15,993 | 14,135 | 47,661 | |
ICMS tax incentives permanent difference | - | 2,690 | - | 8,547 | |
Tax effects of translation of non-monetary assets/liabilities to functional currency | 14,553 | (15,265) | 6,838 | 6,853 | |
Special mining levy and special mining tax | (4,378) | (1,410) | (6,702) | (3,782) | |
Difference in tax rate of subsidiaries outside Luxembourg | (1,722) | 2,634 | 8,893 | 21,292 | |
Tax voluntary disclosure – VAT Discussions | - | (5,500) | - | (29,518) | |
Unrecognized deferred tax on net operating losses | (10,627) | (12,212) | (25,721) | (41,262) | |
Estimated annual income tax effective rate effect (ii) | (24,710) | 20,516 | (11,889) | 8,262 | |
Other permanent tax differences | (3,719) | (7,805) | (4,890) | (10,002) | |
Income tax benefit (expense) | (42,760) | (359) | (19,336) | 8,051 | |
Current | (30,777) | (17,851) | (64,787) | (51,308) | |
Deferred | (11,983) | 17,492 | 45,451 | 59,359 | |
Income tax benefit (expense) | (42,760) | (359) | (19,336) | 8,051 |
a
(i) During the period ended September 30, 2024, the Company performed an assessment of the group’s potential exposure to Pillar Two income taxes based on the OECD transitional safe harbor rules. This assessment was performed based on the interim financial information of the constituent entities in the group. As a result of the assessment performed, the jurisdictions where the Company operates qualify for at least one of the transitional safe harbor rules, and management is not currently aware of any circumstances under which this might change. Therefore, the Company has not identified any potential exposure to Pillar Two top-up tax.
In addition, as from January 1, 2024, Law 14.596/2023 came into force introducing new transfer pricing rules in Brazil. These rules aim to align with the international standards established by the OECD, according to the arm’s length principle, which stipulates that the terms and conditions of a controlled transaction should be consistent with those that would be established between third parties in comparable transactions. The new rules are expected to affect only transactions involving Nexa BR, as transactions involving Nexa Peru and Nexa Resources already comply with international standards established by the OECD.
The Company, with the support of its technical advisors, is in the process of assessing how the new rules will impact its related party transactions, including commercial, services, intangible, and finance operations. Therefore, it is not yet possible to determine the potential impact of the new transfer pricing rules on transactions between its related parties.
(ii) The projection of the effective tax rate is carried out to approximately reflect in the interim financial statements the expected tax burden on the company’s profit by the end of the period. This considers a detailed analysis of the potential future tax factors, anticipated changes in tax legislation, and possible variations between accounting profit and the tax base. This estimate is made in accordance with IAS 34, aiming to provide a more accurate view of the impact of taxes on the company's future financial performance.
25 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(b) | Effects of deferred tax on income statement and other comprehensive income |
Bookmark
September 30, 2024 | September 30, 2023 | |
Balance at the beginning of the period | 51,375 | (32,516) |
Effect on loss for the period | 45,451 | 59,359 |
Effect on other comprehensive (loss) income – Fair value adjustment | (500) | (1,403) |
Effect on other comprehensive income – Translation effect included in cumulative translation adjustment | (23,578) | 3,323 |
Uncertain income tax treatments | (4,796) | (1,405) |
Classified as assets held for sale – note 1(b) | (3,348) | - |
Others | (2,035) | - |
Balance at the end of the period | 62,569 | 27,358 |
(c) | Summary of uncertain tax positions on income tax |
There are discussions and ongoing disputes with tax authorities related to uncertain tax positions adopted by the Company in the calculation of its income tax, and for which management, supported by its legal counsel, has concluded that it is more-likely-than-not that its positions will be sustained upon examination. In such cases, tax provisions are not recognized.
As of September 30, 2024, the main legal proceedings are related to: (i) the interpretation of the application of Cerro Lindo’s stability agreement; and (ii) litigation of transfer pricing adjustments over transactions made with related parties. The estimated amount of these contingent liabilities on September 30, 2024, is USD 480,640, which increased compared to that estimated on December 31, 2023, of USD 478,329, mainly due to: (i) the Cajamarquilla’ s new tax assessment of transfer pricing issues and the deductibility of certain expenses in the 2017 corporate income tax calculation, partially offset by the deductibility of some expenses in the 2016 corporate income tax calculation; and, (ii) a reduction in Cerro Lindo´s income tax advance payments for the years 2015, 2016 and 2017, as the debt is no longer due considering the expiration of the statute of limitations, which was partially offset by an increase in deductible expenses.
Regarding Cerro Lindo’s stability agreement, the Peruvian tax authority (hereinafter SUNAT) issued unfavorable decisions against the Company for the years 2014, 2015, 2016 and 2017, arguing that the income tax rate granted by the stability agreement applies only to the income generated from 5,000 tons per day of its production, and not from its entire production capacity expanded over time. The Company has filed appeals against these decisions. SUNAT is currently auditing 2018 and 2019, while the years 2020 and 2021 (when the term of the stability agreement expired) remain open. Although SUNAT maintains its position disregarding the stabilized rate and taxing the Company’s total income at the statutory income tax rate for these years, the Company continues to maintain its position in relation to the applicability of the Cerro Lindo stability agreement. The Company’s Management, supported by the opinion of its external advisors, continues to conclude that there are legal grounds to obtain a favorable outcome in these matters related to the tax stability rate discussion and believes that it is more-likely-than-not that its positions will be sustained upon examination by the legal authorities. However, the Company may have to pay the disputed amounts under discussion to SUNAT to continue the legal process either at the judicial or international arbitration levels. Such payments may be made in several installments provided that a guarantee is placed before the courts and may impact the Company’s results and cash flows.
26 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
9 | Financial instruments |
(a) | Breakdown by category |
The Company’s financial assets and liabilities are classified as follows:
September 30, 2024 | |||||
Note | Amortized cost | Fair value through profit or loss | Fair value through other comprehensive income | Total | |
Assets per balance sheet | |||||
Cash and cash equivalents | 513,209 | - | - | 513,209 | |
Financial investments | 11,714 | - | - | 11,714 | |
Other financial instruments | 10 (a) | - | 19,618 | - | 19,618 |
Trade accounts receivables | 33,297 | 127,422 | - | 160,719 | |
Investments in equity instruments | - | - | 5,807 | 5,807 | |
Related parties (i) | 2 | - | - | 2 | |
558,222 | 147,040 | 5,807 | 711,069 | ||
Liabilities per balance sheet | |||||
Loans and financings | 15 (a) | 1,771,846 | 91,498 | - | 1,863,344 |
Lease liabilities | 71,025 | - | - | 71,025 | |
Other financial instruments | 10 (a) | - | 63,057 | - | 63,057 |
Trade payables | 400,621 | - | - | 400,621 | |
Confirming payables | 227,226 | - | - | 227,226 | |
Use of public assets (ii) | 19,900 | - | - | 19,900 | |
Related parties (ii) | 5,346 | - | - | 5,346 | |
2,495,964 | 154,555 | - | 2,650,519 |
December 31, 2023 | |||||
Note | Amortized cost | Fair value through profit or loss | Fair value through other comprehensive income | Total | |
Assets per balance sheet | |||||
Cash and cash equivalents | 457,259 | - | - | 457,259 | |
Financial investments | 11,058 | - | - | 11,058 | |
Derivative financial instruments | 10 (a) | - | 7,893 | - | 7,893 |
Trade accounts receivables | 53,328 | 88,582 | - | 141,910 | |
Investments in equity instruments | - | - | 5,649 | 5,649 | |
Related parties (i) | 3 | - | - | 3 | |
521,648 | 96,475 | 5,649 | 623,772 | ||
Liabilities per balance sheet | |||||
Loans and financings | 15 (a) | 1,634,163 | 91,403 | - | 1,725,566 |
Lease liabilities | 3.1.1 (c) | 77,405 | - | - | 77,405 |
Other financial instruments | 10 (a) | - | 46,122 | - | 46,122 |
Trade payables | 451,603 | - | - | 451,603 | |
Confirming payables | 234,385 | - | - | 234,385 | |
Use of public assets (ii) | 22,733 | - | - | 22,733 | |
Related parties (ii) | 3,935 | - | - | 3,935 | |
2,424,224 | 137,525 | - | 2,561,749 |
Bookmark
(i) Classified as “Other assets” in the consolidated balance sheet.
(ii) Classified as “Other liabilities” in the consolidated balance sheet.
27 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(b) | Fair value by hierarchy |
Bookmark
September 30, 2024 | |||||||
Note | Level 1 | Level 2 (ii) | Total | ||||
Assets | |||||||
Other financial instruments | 10 (a) | - | 19,618 | 19,618 | |||
Trade accounts receivables | - | 127,422 | 127,422 | ||||
Investments in equity instruments (i) | 5,807 | - | 5,807 | ||||
5,807 | 147,040 | 152,847 | |||||
Liabilities | |||||||
Other financial instruments | 10 (a) | - | 63,057 | 63,057 | |||
Loans and financings designated at fair value (ii) | - | 91,498 | 91,498 | ||||
- | 154,555 | 154,555 |
December 31, 2023 | |||||||
Note | Level 1 | Level 2 | Total | ||||
Assets | |||||||
Other financial instruments | 10 (a) | - | 7,893 | 7,893 | |||
Trade accounts receivables | - | 88,582 | 88,582 | ||||
Investment in equity instruments (i) | 5,649 | - | 5,649 | ||||
5,649 | 96,475 | 102,124 | |||||
Liabilities | |||||||
Other financial instruments | 10 (a) | - | 46,122 | 46,122 | |||
Loans and financings designated at fair value (ii) | - | 91,403 | 91,403 | ||||
- | 137,525 | 137,525 |
(i) To determine the fair value of the investments in equity instruments, the Company uses the shares’ quotation as of the last day of the reporting period.
(ii) Loans and financing are measured at amortized cost, except for certain contracts for which the Company has elected the fair value option.
10 | Other financial instruments |
(a) | Composition |
Derivatives financial instruments | Offtake agreement measured at FVTPL | Energy futures contracts at FVTPL | September 30, 2024 | ||||
Current assets | 19,617 | - | - | 19,617 | |||
Non-current assets | 1 | - | - | 1 | |||
Current liabilities | (18,824) | (6,816) | (399) | (26,039) | |||
Non-current liabilities | (225) | (34,250) | (2,543) | (37,018) | |||
Other financial instruments, net | 569 | (41,066) | (2,942) | (43,439) |
Derivatives financial instruments |
Offtake agreement measured at FVTPL | Energy futures contracts at FVTPL | December 31, 2023 | ||||
Current assets | 7,801 | - | - | 7,801 | |||
Non-current assets | 92 | - | - | 92 | |||
Current liabilities | (10,343) | (2,091) | (6,643) | (19,077) | |||
Non-current liabilities | (150) | (17,474) | (9,421) | (27,045) | |||
Other financial instruments, net | (2,600) | (19,565) | (16,064) | (38,229) |
28 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(b) | Derivative financial instruments: Fair value by strategy |
bookmark
September 30, 2024 |
December 31, 2023 | ||||
Strategy | Per Unit | Notional | Fair value | Notional | Fair value |
Mismatches of quotational periods | |||||
Zinc forward | ton | 249,616 | (1,106) | 209,951 | (3,175) |
(1,106) | (3,175) | ||||
Sales of zinc at a fixed price | |||||
Zinc forward | ton | 8,261 | 2,040 | 7,233 | 1,026 |
2,040 | 1,026 | ||||
Interest rate risk | |||||
IPCA vs. CDI | BRL | 100,000 | (365) | 100,000 | (451) |
(365) | (451) | ||||
569 | (2,600) |
(c) | Derivative financial instruments: Changes in fair value – At the end of each period |
Strategy | Cost
of sales |
Net revenues |
Other
income and expenses, net |
Net
financial results |
Other comprehensive income |
Realized (loss) gain |
Mismatches
of quotational periods |
(30,219) | 23,145 | 1,090 | - | 1,453 | (6,600) |
Sales of zinc at a fixed price | - | 3,809 | - | - | - | 2,795 |
Interest rate risk – IPCA vs. CDI | - | - | - | 7 | - | (79) |
Interest rate risk – EUR vs. CDI | - | - | - | 1,267 | - | 1,267 |
September 30, 2024 | (30,219) | 26,954 | 1,090 | 1,274 | 1,453 | (2,617) |
September 30, 2023 | 16,186 | (2,090) | (1,486) | (434) | 2,472 | 15,487 |
(d) | Energy forward contracts |
Notional | Notional | |||
September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | |
Balance at the beginning of the period | (16,064) | - | (16,064) | - |
Changes in fair value | 11,827 | (7,429) | - | - |
Foreign exchanges effects | 1,295 | 44 | - | - |
Energy forward contracts (Megawatts) | - | - | 519,807 | 271,489 |
Balance at the end of the period | (2,942) | (7,385) | 503,743 | 271,489 |
bookmark
(e) | Offtake agreement measured at FVTPL: Changes in fair value |
bookmark
September 30, 2024 | September 30, 2023 | Notional September 30, 2024 |
Notional September 30, 2023 | |
Balance at the beginning of the period | (19,565) | (21,833) | 27,562 | 30,810 |
Changes in fair value | (23,971) | 1,013 | - | - |
Deliveries of copper concentrates (i) | - | - | (4,067) | (2,071) |
Price cap realized (ii) | 2,470 | - | - | - |
Balance at the end of the period | (41,066) | (20,820) | 23,495 | 28,739 |
(i) On January 25, 2022, the Company signed an offtake agreement with an Offtaker to sell 100% of the copper concentrate produced by Aripuanã for 5 years. In July 2023, the contract was amended, including provisions for additional deliveries and time extension until Nexa fulfills the delivery of the originally agreed-upon volumes. The transaction price is the lower of current market prices or a price cap, from the most updated schedule of copper concentrates deliveries. In June 2023, the Company began deliveries of copper concentrates concerning the offtake agreement mentioned above.
(ii) During 2024, there were sales with the copper price higher than the price cap, therefore resulting in the reduction of the financial instrument liability for these sales, and the revenue recognition according to its fair values.
29 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
11 | Inventory |
(a) | Composition |
bookmark
September 30, 2024 | December 31, 2023 | |
Finished products | 116,231 | 97,396 |
Semi-finished products (i) | 119,641 | 90,220 |
Raw materials (ii) | 86,680 | 69,439 |
Auxiliary materials and consumables | 119,004 | 121,126 |
Inventory provisions | (46,869) | (38,510) |
394,687 | 339,671 |
(i) Semi-finished product increase in the nine-months period ended September 30, 2024, mainly due to the better production performance of toasters with a significant increase in the Calcina and Zinc Calcina products.
(ii) Raw materials increased in the nine-months period ended September 30, 2024, mainly due to higher volumes and prices of zinc concentrates purchased from third parties to supply the Company's smelting segment.
30 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
12 | Property, plant and equipment |
(a) | Changes in the nine months ended on September 30 |
September 30, | September 30, | |||||||
2024 | 2023 | |||||||
Dam and buildings | Machinery, equipment, and facilities | Assets and projects under construction | Asset retirement obligations | Mining projects (i) | Other | Total | Total | |
Balance at the beginning of the period | ||||||||
Cost | 1,710,083 | 2,896,565 | 512,925 | 219,449 | 215,913 | 44,601 | 5,599,536 | 5,135,969 |
Accumulated depreciation and impairment | (795,717) | (2,048,145) | (67,485) | (139,088) | (94,153) | (16,334) | (3,160,922) | (2,840,694) |
Balance at the beginning of the period | 914,366 | 848,420 | 445,440 | 80,361 | 121,760 | 28,267 | 2,438,614 | 2,295,275 |
Additions | - | 590 | 191,211 | 842 | - | 83 | 192,726 | 199,350 |
Disposals and write-offs | (12) | (2,164) | (4,751) | - | (132) | (53) | (7,112) | (1,372) |
Depreciation | (73,515) | (85,348) | - | (4,007) | (626) | (977) | (164,473) | (158,626) |
Impairment (loss) reversal of long-lived assets - note 18 | 12,147 | 3,756 | 1,378 | 1,495 | (54,176) | 467 | (34,933) | (59,070) |
Classified as assets held for sale – note 1 (b) | (2,990) | (4,265) | (290) | (1,377) | (4,150) | (381) | (13,453) | - |
Foreign exchange effects | (82,630) | (67,895) | (19,927) | (7,871) | (1,419) | (2,241) | (181,983) | 63,421 |
Transfers | 172,773 | 81,726 | (255,682) | - | 30 | 286 | (867) | (608) |
Remeasurement | - | - | - | (2,480) | - | - | (2,480) | (1,457) |
Balance at the end of the period | 940,139 | 774,820 | 357,379 | 66,963 | 61,287 | 25,451 | 2,226,039 | 2,336,913 |
Cost | 1,733,575 | 2,820,427 | 418,043 | 195,517 | 164,102 | 38,361 | 5,370,025 | 5,402,871 |
Accumulated depreciation and impairment | (793,436) | (2,045,607) | (60,664) | (128,554) | (102,815) | (12,910) | (3,143,986) | (3,065,958) |
Balance at the end of the period | 940,139 | 774,820 | 357,379 | 66,963 | 61,287 | 25,451 | 2,226,039 | 2,336,913 |
Average annual depreciation rates % | 4 | 9 | - | UoP | UoP |
(i) Only the amounts of the operating unit Atacocha are being depreciated under the UoP method.
31 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
13 | Intangible assets |
(a) | Changes in the nine months ended on September 30 |
September 30, | September 30, | ||||
2024 | 2023 | ||||
Goodwill | Rights to use natural resources | Other | Total | Total | |
Balance at the beginning of the period | |||||
Cost | 630,787 | 1,859,147 | 53,865 | 2,543,799 | 2,532,169 |
Accumulated amortization and impairment | (323,675) | (1,279,596) | (31,249) | (1,634,520) | (1,515,242) |
Balance at the beginning of the period | 307,112 | 579,551 | 22,616 | 909,279 | 1,016,927 |
Additions | 86 | - | 4,834 | 4,920 | 1,506 |
Disposals and write-offs | - | (226) | (116) | (342) | - |
Amortization | - | (50,142) | (1,877) | (52,019) | (54,275) |
Impairment reversal (loss) of long-lived assets – note 18 |
- | 9,534 | - | 9,534 | (27) |
Foreign exchange effects | (915) | (7,478) | (2,442) | (10,835) | 2,062 |
Transfers | - | (267) | 1,134 | 867 | 723 |
Balance at the end of the period | 306,283 | 530,972 | 24,149 | 861,404 | 966,916 |
Cost | 318,434 | 1,850,082 | 54,377 | 2,222,893 | 2,537,124 |
Accumulated amortization and impairment | (12,151) | (1,319,110) | (30,228) | (1,361,489) | (1,570,208) |
Balance at the end of the period | 306,283 | 530,972 | 24,149 | 861,404 | 966,916 |
Average annual depreciation rates % | - | UoP | - |
14 | Right-of-use assets and lease liabilities |
(a) | Right-of-use assets - Changes in the nine months ended on September 30 |
September 30, 2024 | September 30, 2023 | ||||||
Buildings | Machinery, equipment, and facilities | IT equipment | Vehicles | Total | Total | ||
Balance at the beginning of the year |
|||||||
Cost | 16,327 | 75,632 | 1,064 | 18,539 | 111,562 | 55,608 | |
Accumulated amortization | (3,969) | (23,832) | (697) | (8,246) | (36,744) | (28,610) | |
Balance at the beginning of the year |
12,358 | 51,800 | 367 | 10,293 | 74,818 | 26,998 | |
New contracts | (6) | 12,761 | 37 | 4,212 | 17,004 | 58,117 | |
Disposals and write-offs | (694) | - | - | (1,908) | (2,602) | (6,500) | |
Amortization | (789) | (12,803) | (198) | (3,279) | (17,069) | (10,601) | |
Remeasurement | (388) | 532 | - | - | 144 | 78 | |
Transfers | - | - | - | - | - | (115) | |
Foreign exchange effects | (1,040) | (5,057) | (21) | (1,130) | (7,248) | 589 | |
Balance at the end of the year | 9,441 | 47,233 | 185 | 8,188 | 65,047 | 68,566 | |
Cost | 13,822 | 80,999 | 1,012 | 16,908 | 112,741 | 99,871 | |
Accumulated amortization | (4,381) | (33,766) | (827) | (8,720) | (47,694) | (31,305) | |
Balance at the end of the year | 9,441 | 47,233 | 185 | 8,188 | 65,047 | 68,566 | |
Average annual amortization rates % | 31 | 34 | 33 | 34 |
32 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(b) | Lease liabilities - Changes in the nine months ended on September 30 |
September 30, | September 30, | |
2024 | 2023 | |
Balance at the beginning of the period (i) | 77,405 | 27,205 |
New contracts | 17,004 | 58,117 |
Disposals and write-offs | (2,650) | (6,790) |
Payments of lease liabilities | (15,518) | (9,000) |
Interest paid on lease liabilities | (6,012) | (3,828) |
Remeasurement | 144 | 78 |
Accrued interest– note 7 | 6,541 | 3,964 |
Foreign exchange effects | (5,889) | 801 |
Balance at the end of the period | 71,025 | 70,547 |
Current liabilities | 25,983 | 18,976 |
Non-current liabilities | 45,042 | 51,571 |
(i) Balances at the beginning of the period were revised as informed in note 3.1.
15 | Loans and financings |
(a) | Composition |
Total | Fair value | |||||||
September 30, 2024 | December 31,2023 | September 30, 2024 | December 31,2023 | |||||
Type | Average interest rate |
Current | Non- current |
Total | Total | Total | Total | |
Eurobonds –USD |
Pre-USD 6.43% | 26,710 | 1,210,088 | 1,236,798 | 1,212,554 | 1,290,397 | 1,207,918 | |
BNDES | TJLP
+ 2.82% SELIC + 3.10% TLP - IPCA + 5.84% |
24,820 | 180,725 | 205,545 | 208,947 | 195,006 | 187,796 | |
Export credit notes |
CDI
134.20% SOFR TERM + 2.50% SOFR + 2.40% |
47,363 | 180,897 | 228,260 | 237,862 | 227,332 | 237,791 | |
Debentures | CDI+ 1,50% | 6,895 | 118,466 | 125,361 | - | 117,669 | - | |
Other | 4,140 | 63,240 | 67,380 | 66,203 | 64,453 | 64,497 | ||
109,928 | 1,753,416 | 1,863,344 | 1,725,566 | 1,894,857 | 1,698,002 | |||
Current portion of long-term loans and financings (principal) |
68,406 | |||||||
Interest on loans and financings | 41,522 | |||||||
bookmark
(b) | Loans and financing transactions during the nine-month period ended September 30, 2024 |
In March 2024, Nexa Recursos Minerais (Nexa BR) entered into a Note agreement in the total principal amount of EUR 27,917 (approximately USD 30,244) at an annual gross interest rate of 5.6% p.a., maturing in June 2024. Additionally, a global derivative contract was established to swap the currency fluctuation of the euro to hedge this loan operation, with a notional value of EUR 27,917, maturing on June 3, 2024, and a coverage percentage of 100% at a cost of CDI (Interbank Certificate of Deposit) + 0.90%. Both contracts were classified as fair value through profit or loss. On June 3, 2024, the Note Agreement was settled in cash, with a total payment of USD 30,683 (EUR 28,234), comprised of USD 30,244 of principal and USD 360 of interest expenses, including USD 79 of exchange variation.
On April 2, 2024, Nexa BR concluded a debenture issuance in the amount of BRL 650,000 (approximately USD 130,099), with an annual interest rate of CDI plus 1.50% p.a., for a 6-year term with semi-annual payments. The debenture was issued under the "Private Instrument of Indenture of the 1st (First) Issuance of Simple Debentures” and submitted for registration with the Brazilian Securities Commission ("CVM") under the automatic distribution registration procedure, pursuant to CVM Resolution 160. The Debenture is characterized as “ESG-linked debentures”, as the Company will have an option of redemption or amortization premium in case it meets certain agreed upon ESG goals.
33 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
Early redemption of the full notes or anticipated amortization options will be available from April 1, 2026, subject to an annually decreasing payment of a premium. This premium could be reduced if Nexa meets the annual 2025-2028 greenhouse gas emission reduction targets outlined in Nexa’s ESG goals framework.
On April 9, 2024, the Company concluded a bond offering in the amount of USD 600,000, for a period of 10 years, at an interest rate of 6.75% per year, and used the proceeds to repurchase part of its 2027 and 2028 notes in a concurrent tender offer.
On June 12, 2024, Nexa BR drew from BNDES (Brazilian national bank for economic and social development) an ESG credit line linked to the continuous improvement of the Company's environmental and social indicators, in the amount of BRL 200,000 (approximately USD 40,030), maturing in March 2032. The amortization will occur in 72 consecutive installments after a 2-year grace period provided in the contract, at an annual cost of IPCA plus 5.41% p.a., and a spread rate of 1.84%. After the 2-year grace period, the spread rate of 1.84% can be reduced to 1.44% if ESG goals are met, otherwise, the rate is increased to 2.84%.
(c) | Bonds repurchase |
On April 10, 2024, the Company repurchased USD 484,504 of its 2027 Notes, or 69.2% of the total outstanding principal amount. In connection with the 2027 tender, the Company paid USD 11,285 in accrued interest, with a total disbursement of USD 495,789. Additionally, related to this transaction, the Company amortized the proportional portion of debt issue costs in the amount of USD 2,605.
On April 15, 2024, concluding the Tender Offer, the Company repurchased a portion of its 2028 Notes, in the amount of USD 99,499, or 19.9% of the total outstanding principal amount. Along with this repurchase, the Company paid USD 1,563 in accrued interest and a premium of USD 1,989, totaling a disbursement of USD 103,051. Furthermore, on the transaction date, the Company also amortized the proportional portion of debt issue costs in the amount of USD 743.
For the nine-month period ended September 2024, Nexa had a total expense of USD 7,069 regarding bond repurchases (including USD 1,732 in agent fees). Following these transactions, the remaining outstanding principal amounts are USD 215,496 for the 2027 Notes and USD 400,501 for the 2028 Notes.
(d) | Changes in the nine months ended on September 30 |
September 30, 2024 |
September 30, 2023 | ||
Balance at the beginning of the period | 1,725,566 | 1,669,259 | |
New loans and financings- note 1 (a) | 798,147 | 60 | |
Debt issue costs | (7,553) | - | |
Interest accrual | 97,324 | 85,083 | |
Amortization of debt issue costs | 5,420 | 1,765 | |
Changes in fair value of loans and financings - note 7 | 2,703 | 511 | |
Changes in fair value of financing liabilities related to changes in the Company's own credit risk |
1,294 | (220) | |
Debt modification gain - note 15 (f) | (3,142) | - | |
Payments of loans and financings | (634,570) | (20,020) | |
Foreign exchange effects | (38,371) | 14,351 | |
Interest paid on loans and financings | (83,474) | (88,462) | |
Balance at the end of the period | 1,863,344 | 1,662,327 |
34 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(e) | Maturity profile |
September 30, 2024 | |||||||
2024 | 2025 | 2026 | 2027 | 2028 | As
from 2029 |
Total | |
Eurobonds – USD (i) | 23,311 | 2,758 | (2,609) | 216,328 | 399,896 | 597,114 | 1,236,798 |
BNDES | 6,534 | 24,382 | 26,096 | 18,997 | 18,997 | 110,539 | 205,545 |
Export credit notes | 631 | 46,617 | (470) | 89,524 | (479) | 92,437 | 228,260 |
Debentures | 7,035 | (187) | (187) | (187) | (187) | 119,074 | 125,361 |
Other | 3,208 | 1,241 | 2,155 | 2,155 | 52,155 | 6,466 | 67,380 |
40,719 | 74,811 | 24,985 | 326,817 | 470,382 | 925,630 | 1,863,344 |
(i) The negative balances refer to related funding costs (fee) amortization.
(f) | Export Credit Note rollover |
In March 2024, the Company renegotiated a term loan with a principal amount of USD 90,000, maturing in October 2024, and with a cost based on the three-month term SOFR (“Secured Overnight Financing Rate”) plus 1.80% p.a. The renegotiated debt with the same counterparty has a maturity of February 2029 and a cost of three-month term SOFR plus 2.40% p.a. This transaction has been accounted for as debt modification, and a gain of USD 3,142 was recognized as finance income.
(g) | Guarantees and covenants |
The Company has loans and financing that are subject to certain financial covenants at the consolidated level, such as: (i) leverage ratio; (ii) capitalization ratio; and (iii) debt service coverage ratio. When applicable, these compliance obligations are standardized for all debt agreements. No changes to the contractual guarantees occurred in the year ended on September 30, 2024.
As of September 30, 2024, the Company was in compliance with all its financial covenants, as well as other qualitative covenants.
16 | Asset retirement, restoration and environmental obligations |
(a) | Changes in the nine months ended on September 30 |
September 30, | September 30, | ||||
2024 | 2023 | ||||
Asset retirement obligations | Environmental obligations | Other
restoration obligations (iii) |
Total | Total | |
Balance at the beginning of the period | 253,533 | 54,265 | 7,121 | 314,919 | 266,319 |
Additions (ii) | 19,853 | 1,106 | - | 20,959 | 2,597 |
Reversals | - | (32) | - | (32) | - |
Payments | (7,860) | (2,727) | - | (10,587) | (7,683) |
Classified as liabilities associated with assets held for sale – note 1 (b) |
(23,579) | (12) | - | (23,591) | - |
Divestment - write-off – note 1 (b) | (14,206) | (164) | (14,370) | - | |
Foreign exchange effects | (13,721) | (6,058) | (848) | (20,627) | 5,884 |
Interest accrual - note 7 | 17,466 | 2,605 | 387 | 20,458 | 19,871 |
Remeasurement - discount rate (i) / (ii) | (104) | (1,268) | 1,022 | (350) | (5,259) |
Balance at the end of the period | 231,382 | 47,715 | 7,682 | 286,779 | 281,729 |
Current liabilities | 40,023 | 12,661 | 3,015 | 55,699 | 36,281 |
Non-current liabilities | 191,359 | 35,054 | 4,667 | 231,080 | 245,448 |
(i) As of September 30, 2024, the credit risk-adjusted rate used for Peru was between 7.42% and 10,57% (December 31, 2023: 10.86% and 12.52%) and for Brazil was between 6.45% and 7.83% (December 31, 2023: 6.94% and 11.11%). As of September 30, 2023, the credit risk-adjusted rate used for Peru was between 12.75% and 13.76% (December 31, 2022: 10.92% and 12.04%) and for Brazil was between 7.85% and 9.18% (December 31, 2022: 8.22% and 8.61%).
35 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(ii) The change observed for the period ended September 30, 2024, was mainly due to an “out of period” adjustment of USD 13,416 in the asset retirement obligation related to old and non-operational structures in the Peruvian subsidiaries, which were not identified in previous years and therefore were not recognized by the Company. Additionally, there were changes in the timing of expected disbursements on decommissioning obligations in certain operations, in accordance with updates in their dam obligations, asset retirement and environmental obligations studies, along with an increase in the discount rate, as described above. As a result, as of September 30, 2024, the Company’s asset retirement obligations for operational assets decreased by USD 1,638 (September 30, 2023: decrease of USD 1,457) as shown in note 12. The Company also recognized an expense of USD 23,840 (September 30, 2023: gain of USD 1,205), as shown in note 6.
(iii) The Company has been conducting engineering studies to confirm the construction method of some inactive industrial waste containment structures that have been closed for more than 20 years. None of them contain mining tailings, water or liquid waste. Based on the results of the conceptual engineering studies, the Company has reserved amounts related to estimated costs of anticipated additional restoration obligations in relation to these closed facilities.
17 | Long-term commitments |
(a) | Projects evaluation |
As part of NEXA’s activities for the execution of certain greenfield projects, on February 8, 2024, the Peruvian Government accepted the company's request to postpone the deadline for the Accreditable Investment Commitment under the Magistral Transfer Contract from September 2024 to August 2028. As of September 30, 2024, the unexecuted Accreditable Investment Commitment was USD 323,000, and if not completed by August 2028, the potential penalty exposure could be USD 97,029.
In December 2021, Nexa submitted a request for the Modification of the Environmental Impact Assessment (MEIA) for the Magistral Project to the National Environmental Certification Agency (SENACE), through the applicable legal process. During the approval process, the Peruvian Water Authority (ANA) and the Protected Natural Areas Service - (SERNANP) raised unfavorable observations. On May 24, 2024, SENACE formally rejected the MEIA.
Nexa is currently addressing this situation with the relevant authorities and expects to receive a response in the coming months.
(b) | Environmental Guarantee for Dams |
On December 30, 2023, the Decree 48,747 of 2023 of Minas Gerais State was published, which regulates the need for an environmental guarantee, provided for in Law 23,291 of February 25, 2019, the State Policy for Dam Safety, to guarantee environmental recovery in the event of an accident or deactivation of the dams. According to the Decree, the environmental guarantee is applicable to all dams that present the characteristics established by the law. The Company estimates a guarantee need of approximately USD 21,293 (BRL 116,008) for all structures in the state of Minas Gerais. This amount was calculated based on a methodology specified by the Decree itself, which takes into account the reservoir area, a cost factor related to the decommissioning of dams, considerations about the risk classification of the dam, and inflation for the period.
During the second quarter, the Decree was amended, among others, to modify the deadline for the mining companies to submit to the environmental agency of the state of Minas Gerais a proposal of which type(s) of guarantee method(s) it will offer. In compliance with the established deadline, the Company confirmed in September that it will utilize a bank guarantee. The Company also expects to contract 50% of the chosen guarantee by December 31, 2024, 25% by December 31, 2025, and 25% by the end of 2026, according to the schedule established by the Decree.
36 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
18 | Impairment of long-lived assets |
Impairment test analysis
Throughout 2024, the Company, at each reporting date, assessed whether there were indicators that the carrying amount of an asset, goodwill, or cash generation unit (CGU) might not be recoverable, or if a previously recorded impairment needed to be reversed.
Goodwill assessment
As of September 30, 2024, Nexa conducted its annual impairment test for the CGUs to which goodwill has been previously allocated including Mining Peru group of CGUs (Composed of Cerro Pasco and Cerro Lindo CGUs), Cajamarquilla and Juiz de Fora in accordance with the assumptions and projections outlined in the Company’s strategic planning process. As a result, no impairment was identified.
Peruvian CGU
The Company identified indicators of reversal, primarily driven by the increase of short-term and long-term metal prices. As a result, an impairment reversal for USD 22,206 was recognized at the CGU Cerro Pasco.
Magistral Project assessment
Because of the rejection of the Company’s MEIA described in Note 17 (a), in June 2024, the Magistral Project was tested for impairment resulting in a loss of USD 58,435, recognized in profit or loss. This impairment was determined using the fair value less cost of disposal (FVLCD) recoverable amount, based on market past transaction multiples (amount paid per ton of minerals for projects in similar stages).
Pukaqaqa Project assessment
In the second quarter of 2024, Nexa´s management analyzed alternatives for the sale of Pukaqaqa mining project, part of Nexa Peru´s portfolio and in the third quarter of 2024 the Company signed a purchase and sale agreement to sell Compañía Minera Cerro Colorado S.A.C. owner of the greenfield Pukaqaqa Project. This triggered an impairment assessment as the project’s assets had been fully impaired based on the 2022 impairment evaluation.
The Company considered the most recent negotiation with the third-party to calculate the fair value less cost of disposal, considering the sales price and other obligations defined in the offer. As of September 30, 2024, the impairment assessment resulted in the recognition of an impairment reversal of USD 3,978.
Compañía Minera Shalipayco S.A.C.
In June 2024, Compañía Minera Shalipayco S.A.C. (the joint operation between Nexa and PAS) decided not to renew the rights for the mining concessions of the Shalipayco project. As a result of this decision, it was agreed to commence the dissolution process of said Company after unsuccessful attempts to find a potential buyer. This investment project in Nexa Peru was impaired in 2022 as part of Nexa’s portfolio review. Consequently, no further material adjustment has been recognized in the nine-month period ended on September 30, 2024.
Morro Agudo CGU
In the first quarter of 2024, Nexa received a binding sale offer from a third party for Morro Agudo CGU. The sale transaction was completed on July 1, 2024 (as further described in Note 1 (b)), and the Company recorded an impairment reversal of USD 10,291 for the nine-month period ended on September 30, 2024.
37 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
Aripuanã CGU
The Company tested Aripuanã CGU after identifying impairment indicators related to (i) a devaluation of the exchange rate of BRL/USD; and (ii) an increase in operational costs for Aripuanã. No impairment was identified after the impairment assessment.
Impairment test summary
In summary, for the nine-month period ended September 30, Nexa recognized the following impairment loss/reversal:
Impairment (losses) reversals | 2024 | 2023 | |
Magistral Project | (58,435) | - | |
Cerro Pasco CGU | 22,206 | - | |
Morro Agudo | 10,291 | (57,702) | |
Pukaqaqa Project | 3,978 | - | |
Others individual assets | (3,439) | (1,395) | |
Total | (25,399) | (59,097) |
(a) | Key assumptions used in impairment test |
The recoverable amounts for each CGU were determined based on the FVLCD method, which were higher than those determined based on the VIU method.
The Company identified long-term metal prices, discount rate, exchange rate considering Brazilian real (BRL), and LOM as key assumptions in determining the recoverable amounts, due to the material impact such assumptions may have on the recoverable value. Part of these assumptions are summarized below:
2024 | 2023 | ||
Long-term zinc price (USD/t) | 2,930 | 2,800 | |
Discount rate (Peru) | 7.08% | 7.22% | |
Discount rate (Brazil) | 7.64% | 8.02% | |
Exchange rate (BRL x USD) | 5.66 | 4.84 | |
Brownfield projects - LOM (Years) | From 3 to 25 | From 4 to 21 |
(b) | Impairment reversal – Cerro Pasco CGU |
As mentioned above, the impairment reversal was identified at the CGU level, not being directly related to a single asset. Then, the gain was allocated on a pro rata basis to the following assets:
Carrying amount prior to impairment reversal | Impairment reversal | Carrying amount after impairment reversal | |
Property, plant and equipment | 223,788 | 12,400 | 236,188 |
Intangible assets | 176,967 | 9,806 | 186,773 |
Other net liabilities | (114,152) | - | (114,152) |
286,603 | 22,206 | 308,809 |
The Company performed a stress test on the key assumptions used for the calculation of the recoverable amount of the CGU Cerro Pasco. A decrease of 5% in the long-term LME zinc price to USD 2,784 per ton compared to management´s estimation as of September 30, 2024, would have resulted in an impairment loss of USD 39,292 (or an impairment loss addition of USD 61,498). Also, an increase of 5% in the discount rate compared to management´s estimation, would have resulted in an impairment reversal of USD 14,932 (or a decrease in the impairment reversal of USD 7,274).
38 of 39 |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements Unaudited Nine-month periods ended on September 30 All amounts in thousands of US Dollars, unless otherwise stated | |
(c) | Sensitivity analysis – Tested CGUs and Goodwill |
The Company estimated the amount by which the value assigned to the key assumptions must change for the assessed CGU recoverable amount, which was not impaired, to be equal to it carrying amount:
CGU | Excess over recoverable amount | Decrease in Long term Zinc (USD/t) | Increase in WACC | Appreciation of BRL over USD | ||||||
Change | Price | Change | Rate | Change | Price | |||||
Juiz de fora | 146,341 | (23.33%) | 2,246 | 71.13% | 13.08% | (13.00%) | 4.92 | |||
Cajamarquilla | 681,438 | (20.01%) | 2,344 | 94.42% | 13.77% | - | - | |||
Cerro Lindo | 269,150 | (24.81%) | 2,203 | 169.19% | 19.07% | - | - | |||
Mining Peru | 82,740 | (7.43%) | 2,712 | 38.35% | 9.80% | - | - | |||
Aripuanã | 305,093 | (15.43%) | 2,478 | 56.34% | 11.95% | (13.88%) | 4.87 |
19 | Events after the reporting period |
On October 18, 2024, the Board of Directors of Nexa Atacocha (an indirect subsidiary of the Company) convened a General Shareholders' Meeting for November 18, 2024, to approve a capital increase of up to USD 37,000 in cash to fund the development of the Cerro Pasco Integration Project.
*.*.*
39 of 39 |
1 Year Nexa Resources Chart |
1 Month Nexa Resources Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions