Nexa Resources S.A.
Condensed consolidated interim financial statements (Unaudited)
at and for the three and six-month periods ended on June 30, 2022
![]()
|
Condensed consolidated financial interim statements
Notes to the condensed consolidated interim financial statements
| ![]() |
Nexa Resources S.A.
Condensed consolidated interim income statement
Unaudited
Periods ended on June 30
All amounts in thousands of US dollars, unless otherwise stated
Three-month period ended | Six-month period ended | |||||||||||
Note | 2022 | 2021 | 2022 | 2021 | ||||||||
Net revenues | 4 | 829,434 | 686,189 | 1,551,570 | 1,289,118 | |||||||
Cost of sales | 5 | (556,329) | (469,307) | (1,081,109) | (898,177) | |||||||
Gross profit | 273,105 | 216,882 | 470,461 | 390,941 | ||||||||
Operating expenses | ||||||||||||
Selling, general and administrative | 5 | (37,119) | (30,803) | (73,168) | (61,253) | |||||||
Mineral exploration and project evaluation | 5 | (26,826) | (18,460) | (44,070) | (32,774) | |||||||
Other income and expenses, net | 6 | 30,442 | 2,892 | 9,537 | (5,639) | |||||||
(33,503) | (46,371) | (107,701) | (99,666) | |||||||||
Operating income | 239,602 | 170,511 | 362,760 | 291,275 | ||||||||
Net financial results | 7 | |||||||||||
Financial income | 8,435 | 2,033 | 12,143 | 3,954 | ||||||||
Financial expenses | (40,329) | (35,286) | (83,728) | (69,501) | ||||||||
Other financial items, net | (42,340) | 65,517 | 8,004 | 23,632 | ||||||||
(74,234) | 32,264 | (63,581) | (41,915) | |||||||||
Income before income tax | 165,368 | 202,775 | 299,179 | 249,360 | ||||||||
Income tax | 8 (a) | |||||||||||
Current | (68,647) | (43,082) | (111,871) | (80,645) | ||||||||
Deferred | 26,799 | (37,536) | 10,390 | (14,947) | ||||||||
Net income for the period | 123,520 | 122,157 | 197,698 | 153,768 | ||||||||
Attributable to NEXA's shareholders | 109,002 | 109,012 | 172,014 | 131,799 | ||||||||
Attributable to non-controlling interests | 14,518 | 13,145 | 25,684 | 21,969 | ||||||||
Net income for the period | 123,520 | 122,157 | 197,698 | 153,768 | ||||||||
Weighted average number of outstanding shares – in thousands |
132,439 | 132,439 | 132,439 | 132,439 | ||||||||
Basic and diluted earnings per share – USD |
0.82 | 0.82 | 1.30 | 1.00 | ||||||||
The accompanying notes are an integral part of these condensed consolidated interim financial statements |
3 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Condensed consolidated interim statement of comprehensive income
Unaudited
Periods ended on June 30
All amounts in thousands of US dollars, unless otherwise stated
Three-month period ended | Six-month period ended | |||||||
Note | 2022 | 2021 | 2022 | 2021 | ||||
Net income for the period | 123,520 | 122,157 | 197,698 | 153,768 | ||||
Other comprehensive (loss) income, net of income tax - items that can be reclassified to the income statement | ||||||||
Cash flow hedge accounting | 11 (c) | (6,156) | (135) | (5,078) | (99) | |||
Deferred income tax | 3,844 | (40) | 3,262 | (161) | ||||
Translation adjustment of foreign subsidiaries | (109,403) | 69,553 | 56,025 | 17,767 | ||||
(111,715) | 69,378 | 54,209 | 17,507 | |||||
Other comprehensive loss, net of income tax - items that will not be reclassified to the income statement | ||||||||
Changes in fair value of financial liabilities related to changes in the Company’s own credit risk | 16 (b) | 3,020 | (1,870) | 2,533 | (3,202) | |||
Deferred income tax | (1,027) | 526 | (862) | 929 | ||||
Changes in fair value of investments in equity instruments | 1 (f) | (2,324) | (1,180) | (2,132) | (1,061) | |||
(331) | (2,524) | (461) | (3,334) | |||||
Other comprehensive (loss) income for the period, net of income tax | (112,046) | 66,854 | 53,748 | 14,173 | ||||
Total comprehensive income for the period | 11,474 | 189,011 | 251,446 | 167,941 | ||||
Attributable to NEXA’s shareholders | 564 | 172,045 | 221,759 | 146,561 | ||||
Attributable to non-controlling interests | 10,910 | 16,966 | 29,687 | 21,380 | ||||
Total comprehensive income for the period | 11,474 | 189,011 | 251,446 | 167,941 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements |
4 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Condensed consolidated interim balance sheet
All amounts in thousands of US Dollars, unless otherwise stated
Unaudited | Audited | |||
Assets | Note | June 30, 2022 | December 31, 2021 | |
Current assets | ||||
Cash and cash equivalents | 10 (a) | 605,028 | 743,817 | |
Financial investments | 27,541 | 19,202 | ||
Other financial instruments | 11 (a) | 40,817 | 16,292 | |
Trade accounts receivables | 12 | 192,314 | 231,174 | |
Inventory | 13 | 541,716 | 372,502 | |
Recoverable income tax | 4,481 | 8,703 | ||
Other assets | 89,196 | 81,119 | ||
1,501,093 | 1,472,809 | |||
Non-current assets | ||||
Investments in equity instruments | 1 (f) | 8,592 | 3,723 | |
Other financial instruments | 11 (a) | 277 | 102 | |
Deferred income tax | 168,336 | 168,205 | ||
Recoverable income tax | 4,024 | 4,223 | ||
Other assets | 105,795 | 98,584 | ||
Property, plant and equipment | 14 | 2,232,352 | 2,087,730 | |
Intangible assets | 15 | 1,066,006 | 1,056,771 | |
Right-of-use assets | 10,062 | 12,689 | ||
3,595,444 | 3,432,027 | |||
Total assets | 5,096,537 | 4,904,836 | ||
Liabilities and shareholders’ equity | ||||
Current liabilities | ||||
Loans and financings | 16 (a) | 51,086 | 46,713 | |
Lease liabilities | 13,507 | 16,246 | ||
Other financial instruments | 11 (a) | 35,354 | 22,684 | |
Trade payables | 368,776 | 411,818 | ||
Confirming payables | 297,144 | 232,860 | ||
Dividends payable | 17,048 | 11,441 | ||
Asset retirement and environmental obligations | 17 | 30,735 | 31,953 | |
Contractual obligations | 32,867 | 33,156 | ||
Salaries and payroll charges | 68,080 | 76,031 | ||
Tax liabilities | 75,340 | 65,063 | ||
Other liabilities | 42,425 | 41,317 | ||
1,032,362 | 989,282 | |||
Non-current liabilities | ||||
Loans and financings | 16 (a) | 1,619,250 | 1,652,602 | |
Lease liabilities | 1,994 | 3,393 | ||
Other financial instruments | 11 (a) | 35,177 | 241 | |
Asset retirement and environmental obligations | 17 | 211,250 | 232,197 | |
Provisions | 43,496 | 36,828 | ||
Deferred income tax | 188,815 | 208,583 | ||
Contractual obligations | 101,132 | 114,076 | ||
Other liabilities | 32,286 | 23,354 | ||
2,233,400 | 2,271,274 | |||
Total liabilities | 3,265,762 | 3,260,556 | ||
Shareholders’ equity | ||||
Attributable to NEXA’s shareholders | 1,558,032 | 1,386,273 | ||
Attributable to non-controlling interests | 272,743 | 258,007 | ||
1,830,775 | 1,644,280 | |||
Total liabilities and shareholders’ equity | 5,096,537 | 4,904,836 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements |
5 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Condensed consolidated interim statement of cash flows
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
Three-month period ended | Six-month period ended | ||||||||
Note | 2022 | 2021 | 2022 | 2021 | |||||
Cash flows from operating activities | |||||||||
Income before income tax | 165,368 | 202,775 | 299,179 | 249,360 | |||||
Depreciation and amortization | 5 | 74,374 | 62,157 | 140,266 | 121,355 | ||||
Interest and foreign exchange effects | 57,067 | 29,799 | 62,599 | 62,705 | |||||
Gain on sale of property, plant and equipment | 6 | (104) | (14) | (20) | (407) | ||||
Changes in accruals | (2,136) | (1,440) | 6,607 | 8,234 | |||||
Changes in fair value of loans and financings | 7 | 186 | 429 | 619 | (8,446) | ||||
Changes in fair value of derivative financial instruments |
11 (c) | (17,234) | (11,712) | (16,918) | 1,768 | ||||
Changes in fair value of offtake agreement | 11 (d) | (28,220) | - | (8,793) | - | ||||
Contractual obligations | (8,000) | (11,488) | (15,670) | (24,798) | |||||
Changes in operating assets and liabilities | 10 (b) | (22,810) | (35,052) | (179,251) | (21,910) | ||||
Cash provided by operating activities | 218,491 | 235,454 | 288,618 | 387,861 | |||||
Interest paid on loans and financings | 16 (b) | (28,413) | (28,738) | (59,152) | (64,231) | ||||
Interest paid on lease liabilities | (357) | 13 | (416) | (289) | |||||
Premium paid on bonds repurchase | 16 (b) | - | - | (3,277) | - | ||||
Income tax paid | (20,434) | (5,610) | (79,066) | (27,558) | |||||
Net cash provided by operating activities | 169,287 | 201,119 | 146,707 | 295,783 | |||||
Cash flows from investing activities | |||||||||
Additions of property, plant and equipment | (98,486) | (107,191) | (181,759) | (189,814) | |||||
Additions of intangible assets | - | - | (194) | - | |||||
Net sales of financial investments | (3,231) | 2,178 | (1,225) | 8,829 | |||||
Proceeds from the sale of property, plant and equipment |
183 | 1,008 | 395 | 1,787 | |||||
Investments in equity instruments | 1 (f) | (7,000) | (136) | (7,000) | (6,356) | ||||
Net cash used in investing activities | (108,534) | (104,141) | (189,783) | (185,554) | |||||
Cash flows from financing activities | |||||||||
New loans and financings | 16 (b) | - | 50,737 | 90,000 | 50,737 | ||||
Payments of loans and financings | 16 (b) | (5,009) | (113,424) | (9,748) | (160,628) | ||||
Bonds repurchase | 16 (b) | - | - | (128,470) | - | ||||
Payments of lease liabilities | (1,867) | (3,025) | (3,851) | (5,282) | |||||
Dividends paid | 1 (c) | (8,930) | (6,194) | (52,804) | (39,339) | ||||
Payments of share premium | 1 (c) | - | - | (6,126) | - | ||||
Net cash used in financing activities | (15,806) | (71,906) | (110,999) | (154,512) | |||||
Foreign exchange effects on cash and cash equivalents | (16,111) | 14,953 | 15,286 | 4,200 | |||||
Increase (decrease) in cash and cash equivalents | 28,836 | 40,025 | (138,789) | (40,083) | |||||
Cash and cash equivalents at the beginning of the period | 576,192 | 1,006,055 | 743,817 | 1,086,163 | |||||
Cash and cash equivalents at the end of the period | 605,028 | 1,046,080 | 605,028 | 1,046,080 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements |
6 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Condensed consolidated interim statement of changes in shareholders’ equity
Unaudited
At and for the three-month period ended on June 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 | |
At March 31, 2021 | 132,438 | 1,043,755 | 1,245,418 | (826,888) | (277,762) | 1,316,961 | 244,288 | 1,561,249 |
Net income for the period | - | - | - | 109,012 | - | 109,012 | 13,145 | 122,157 |
Other comprehensive income for the period | - | - | - | - | 63,033 | 63,033 | 3,821 | 66,854 |
Total comprehensive income for the period | - | - | - | 109,012 | 63,033 | 172,045 | 16,966 | 189,011 |
Dividends distribution to non-controlling interests | - | - | - | - | - | - | (12,224) | (12,224) |
Total distributions to shareholders | - | - | - | - | - | - | (12,224) | (12,224) |
At June 30, 2021 | 132,438 | 1,043,755 | 1,245,418 | (717,876) | (214,729) | 1,489,006 | 249,030 | 1,738,036 |
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 | |
At March 31, 2022 | 132,438 | 1,037,629 | 1,245,418 | (727,170) | (130,847) | 1,557,468 | 276,784 | 1,834,252 |
Net income for the period | - | - | - | 109,002 | - | 109,002 | 14,518 | 123,520 |
Other comprehensive loss for the period | - | - | - | - | (108,438) | (108,438) | (3,608) | (112,046) |
Total comprehensive (loss) income for the period | - | - | - | 109,002 | (108,438) | 564 | 10,910 | 11,474 |
Dividends distribution to non-controlling interests – note 1 (c) | - | - | - | - | - | - | (14,951) | (14,951) |
Total distributions to shareholders | - | - | - | - | - | - | (14,951) | (14,951) |
At June 30, 2022 | 132,438 | 1,037,629 | 1,245,418 | (618,168) | (239,285) | 1,558,032 | 272,743 | 1,830,775 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements |
7 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Condensed consolidated interim statement of changes in shareholders’ equity
Unaudited
At and for the six-month period ended on June 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 | |
At January 1, 2021 | 132,438 | 1,043,755 | 1,245,418 | (814,675) | (229,491) | 1,377,445 | 243,799 | 1,621,244 |
Net income for the period | - | - | - | 131,799 | - | 131,799 | 21,969 | 153,768 |
Other comprehensive income (loss) for the period | - | - | - | - | 14,762 | 14,762 | (589) | 14,173 |
Total comprehensive income for the period | - | - | - | 131,799 | 14,762 | 146,561 | 21,380 | 167,941 |
Dividends distribuition to NEXA's shareholders - USD 0.26 per share | - | - | - | (35,000) | - | (35,000) | - | (35,000) |
Dividends distribution to non-controlling interests | - | - | - | - | - | - | (16,149) | (16,149) |
Total distributions to shareholders | - | - | - | (35,000) | - | (35,000) | (16,149) | (51,149) |
At June 30, 2021 | 132,438 | 1,043,755 | 1,245,418 | (717,876) | (214,729) | 1,489,006 | 249,030 | 1,738,036 |
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 | |
At January 1, 2022 | 132,438 | 1,043,755 | 1,245,418 | (746,308) | (289,030) | 1,386,273 | 258,007 | 1,644,280 |
Net income for the period | - | - | - | 172,014 | - | 172,014 | 25,684 | 197,698 |
Other comprehensive income for the period | - | - | - | - | 49,745 | 49,745 | 4,003 | 53,748 |
Total comprehensive income for the period | - | - | - | 172,014 | 49,745 | 221,759 | 29,687 | 251,446 |
Dividends distribution to NEXA's shareholders - USD 0.33 per share - note 1 (c) | - | - | - | (43,874) | - | (43,874) | - | (43,874) |
Share premium distribution to NEXA's shareholders - USD 0.05 per share - note 1 (c) | - | (6,126) | - | - | - | (6,126) | - | (6,126) |
Dividends distribution to non-controlling interests – note 1 (c) | - | - | - | - | - | - | (14,951) | (14,951) |
Total distributions to shareholders | - | (6,126) | - | (43,874) | - | (50,000) | (14,951) | (64,951) |
At June 30, 2022 | 132,438 | 1,037,629 | 1,245,418 | (618,168) | (239,285) | 1,558,032 | 272,743 | 1,830,775 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements |
8 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
1 | General information |
Nexa Resources S.A. (“NEXA”) 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”) have operations that include large-scale, mechanized underground and open pit mines and smelters. The Company owns and operates three polymetallic mines in Peru, and two polymetallic mines in Brazil and has recently announced the beginning of the ramp-up activities at its third polymetallic mine in Aripuanã, Brazil, which are currently focused on steadily increasing the plant throughput rate, while the mine is already fully operational. Following completion of the commissioning performance stability plan, process knowledge, ore recovery within concentrate’s specifications, commercial production should be achieved by 4Q22. The Company also 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 three and six-month periods ended on June 30, 2022
(a) Ukraine war impacts on NEXA´s financial statements and operations
The invasion of Ukraine by Russia, the resulting conflict, and retaliatory measures by the global community have created global security concerns and economic uncertainty, including the possibility of expanded regional or global conflict, which have had, and are likely to continue to have, adverse impacts around the globe. Potential ramifications include disruption of the supply chain, which may impact production, investment, and demand for the Company’s products, higher and more volatile prices for oil and gas, volatility in commodity prices, and disruption of global financial markets, further exacerbating overall macroeconomic trends including inflation and rising interest rates. As of the date of this report, we have not identified any material impacts on the Company´s operations, financial condition, or cash flows related to this war. However, NEXA cannot predict any future impact that this war could have on its business and operations and continues to closely monitor the developments related to it.
(b) Offtake agreement
On January 25, 2022, the Company signed an offtake agreement with an international offtaker (the “Offtaker”), a subsidiary of a BBB rated company, in which it agreed to sell 100% of the copper concentrate to be produced by Aripuanã for a 5-year period starting in October 2022 up to a total of 30,810 tons, at the lower of current spot market prices or a price cap.
The offtake agreement resulted from negotiations with the Offtaker to sell the copper concentrate in lieu of paying future royalties related to the previous acquisition of the Aripuana project mining rights from the Offtaker. The amount of USD 46,100, representing the fair value of the agreement at its inception date, was recognized as an intangible asset and will be amortized over the life of the mine.
Additionally, the Company opted to voluntarily and irrevocably designate the entire offtake agreement at fair value through profit and loss (“FVTPL”) within the scope of IFRS 9, rather than separate the value of the embedded derivative associated with the price cap, recognizing a non-cash gain of USD 8,793 in the income statement for the six-month period ended on June 30, 2022. Refer to note 11 (d) and 15 for additional information about the offtake agreement accounting treatment.
9 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
(c) Cash distribution
On February 15, 2022, the Company’s Board of Directors approved, subject to ratification by the Company’s shareholders at the 2023 annual shareholders’ meeting in accordance with Luxembourg laws, a cash distribution to the Company’s shareholders of USD 50,000. From this amount, USD 43,874 were distributed as dividends (cash dividend) and USD 6,126, as share premium (special cash dividend). This cash distribution was paid on March 25, 2022.
Additionally, on April 29, 2022, the Company’s subisidiary, Pollarix S.A., declared dividends to non controlling interests, owned by Auren Energia S.A. (formerly Votorantim Geração de Energia S.A.), which is a related party, in the amount of USD 14,951. From this amount and from dividends declared in previous periods, on May 27, 2022 an amount of USD 8,930 was paid. At June 30, 2022, there still was an outstanding amount of USD 13,315 of dividends expected to be paid until the end of 2022.
(d) Export Credit Note
On March 18, 2022, the Company entered into an Export Credit Note agreement in the total principal amount of USD 90,000 (equivalent to BRL 459,468 thousand) with maturity in 2027, and an interest rate of 2.5% plus the 6-month TERM SOFR (Secured Overnight Financing Rate).
(e) Repurchase of NEXA Peru Bonds
On March 28, 2022, the Company completed the early redemption and cancellation of all the outstanding 4.625% Senior Notes due 2023 in the principal amount of USD 128,470. Refer to note 16 (b) for additional information.
(f) | Investments in equity instruments – Increase of equity interest in Tinka Resources |
In 2021, the Company acquired 9.0% of the issued and outstanding common shares of Tinka Resources Limited (“Tinka”), an exploration and development company which holds 100% of the Ayawilca zinc-silver project in Peru. On May 31, 2022, the Company subscribed to an additional 40,792,541 common shares in a private transaction at a price of CAD 0.22 per share (approximately USD 0.17) for a total consideration of CAD 8,974 thousand (USD 7,000). After this subscription, the Company holds 18.23% of the issued and outstanding common shares of Tinka. Similar to the original acquisitions made in 2021, this transaction has been accounted for as an investment in equity instruments at its acquisition cost and all are being subsequently measured at fair value through other comprehensive income.
10 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
2 | Information by business segment |
The presentation of segment results and reconciliation to income before income tax in the condensed consolidated interim income statement is as follows:
Three-month period ended 2022 |
||||||||||||||
Mining | Smelting | Intersegment sales | Adjustments (ii) | Consolidated | ||||||||||
Net revenues (i) | 369,571 | 683,368 | (207,239) | (16,266) | 829,434 | |||||||||
Cost of sales | (215,640) | (566,496) | 207,239 | 18,568 | (556,329) | |||||||||
Gross profit | 153,931 | 116,872 | - | 2,302 | 273,105 | |||||||||
Selling, general and administrative | (16,740) | (15,063) | - | (5,316) | (37,119) | |||||||||
Mineral exploration and project evaluation | (24,107) | (2,719) | - | - | (26,826) | |||||||||
Other income and expenses, net | 8,996 | 19,625 | - | 1,821 | 30,442 | |||||||||
Operating income | 122,080 | 118,715 | - | (1,193) | 239,602 | |||||||||
Depreciation and amortization | 51,224 | 21,766 | - | 1,384 | 74,374 | |||||||||
EBITDA | 173,304 | 140,481 | - | 191 | 313,976 | |||||||||
Changes in fair value of offtake agreement (iii) | (28,220) | - | - | - | (28,220) | |||||||||
Adjusted EBITDA | 145,084 | 140,481 | - | 191 | 285,756 | |||||||||
Depreciation and amortization | (74,374) | |||||||||||||
Changes in fair value of offtake agreement (iii) | 28,220 | |||||||||||||
Net financial results | (74,234) | |||||||||||||
Income before income tax | 165,368 | |||||||||||||
|
Three-month period ended 2021 |
|||||||||||||
Mining | Smelting | Intersegment sales | Adjustments (ii) | Consolidated | ||||||||||
Net revenues (i) | 310,900 | 520,510 | (162,642) | 17,421 | 686,189 | |||||||||
Cost of sales | (177,076) | (441,665) | 162,642 | (13,208) | (469,307) | |||||||||
Gross profit | 133,824 | 78,845 | - | 4,213 | 216,882 | |||||||||
Selling, general and administrative | (15,018) | (12,043) | - | (3,742) | (30,803) | |||||||||
Mineral exploration and project evaluation | (16,410) | (2,050) | - | - | (18,460) | |||||||||
Other income and expenses, net | (2,599) | 7,627 | - | (2,136) | 2,892 | |||||||||
Operating income | 99,797 | 72,379 | - | (1,665) | 170,511 | |||||||||
Depreciation and amortization | 41,638 | 20,124 | - | 395 | 62,157 | |||||||||
EBITDA / Adjusted EBITDA | 141,435 | 92,503 | - | (1,270) | 232,668 | |||||||||
Depreciation and amortization | (62,157) | |||||||||||||
Net financial results | 32,264 | |||||||||||||
Income before income tax | 202,775 | |||||||||||||
11 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
Six-month period ended 2022 |
||||||||
Mining | Smelting | Intersegment sales | Adjustments (ii) | Consolidated | ||||
Net revenues (i) | 691,523 | 1,245,095 | (394,288) | 9,240 | 1,551,570 | |||
Cost of sales | (408,896) | (1,069,355) | 394,288 | 2,854 | (1,081,109) | |||
Gross profit | 282,627 | 175,740 | - | 12,094 | 470,461 | |||
Selling, general and administrative | (31,888) | (30,037) | - | (11,243) | (73,168) | |||
Mineral exploration and project evaluation | (40,041) | (4,029) | - | - | (44,070) | |||
Other income and expenses, net | (25,420) | 39,767 | - | (4,810) | 9,537 | |||
Operating income | 185,278 | 181,441 | - | (3,959) | 362,760 | |||
Depreciation and amortization | 96,091 | 41,440 | - | 2,735 | 140,266 | |||
EBITDA | 281,369 | 222,881 | - | (1,224) | 503,026 | |||
Changes in fair value of offtake agreement (iii) | (8,793) | - | - | - | (8,793) | |||
Adjusted EBITDA | 272,576 | 222,881 | - | (1,224) | 494,233 | |||
Depreciation and amortization | (140,266) | |||||||
Changes in fair value of offtake agreement (iii) |
8,793 | |||||||
Net financial results | (63,581) | |||||||
Income before income tax | 299,179 | |||||||
Six-month period ended 2021 | |||||
Mining | Smelting | Intersegment sales | Adjustments (ii) | Consolidated | |
Net revenues (i) | 566,144 | 988,811 | (291,957) | 26,120 | 1,289,118 |
Cost of sales | (342,981) | (828,364) | 291,957 | (18,789) | (898,177) |
Gross profit | 223,163 | 160,447 | - | 7,331 | 390,941 |
Selling, general and administrative | (30,655) | (24,058) | - | (6,540) | (61,253) |
Mineral exploration and project evaluation | (29,426) | (3,348) | - | - | (32,774) |
Other income and expenses, net | (3,762) | 2,774 | - | (4,651) | (5,639) |
Operating income | 159,320 | 135,815 | - | (3,860) | 291,275 |
Depreciation and amortization | 79,433 | 40,258 | - | 1,664 | 121,355 |
EBITDA / Adjusted EBITDA | 238,753 | 176,073 | - | (2,196) | 412,630 |
Depreciation and amortization | (121,355) | ||||
Net financial results | (41,915) | ||||
Income before income tax | 249,360 |
(i) As more fully described in NEXA’s audited consolidated financial statements for the year ended on December 31, 2021, all revenues from products or services transferred to customers are recognized at a point in time.
(ii) The internal information used for making decisions is prepared using International Financial Reporting Standards (“IFRS”) based accounting measurements and management reclassifications between income statement lines items, which are reconciled to the condensed consolidated interim financial statements in the column “Adjustments”. 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.
In 2022, the Company decided to stop reclassifying certain accounts to better approximate business segment information to the financial statements. These reclassifications included the effects of derivative financial instruments from Other income and expenses, net to Net revenues and Cost of sales. Managerial amounts for 2021 have been updated to be comparable with these adjustments made in 2022.
12 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
Additionally, in 2022, the Company reviewed the classification of certain overhead costs resulting in their reclassification from Selling, general and administrative expenses to Cost of sales. For comparative purposes, the related 2021 amounts have also been reclassified.
(iii) This amount represents the change in the fair value of the offtake agreement described in note 1, which is being measured at FVTPL. This change in the fair value is a non-cash item and has been adjusted from the Company’s EBITDA.
3 | Basis of preparation of the condensed consolidated interim financial statements |
These condensed consolidated interim financial statements as at and for the three and six-month periods ended on June 30, 2022 have been prepared in accordance with the International Accounting Standard 34 Interim Financial Reporting (“IAS 34”) using the accounting principles consistent with the IFRS as issued by the International Accounting Standards Board (“IASB”).
These condensed consolidated interim financial statements do not include all disclosures required by IFRS 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, 2021 prepared in accordance with IFRS 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, 2021.
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 six-month periods ended on June 30, 2022 are the same as those disclosed in the Company’s audited consolidated financial statements for the year ended on December 31, 2021.
These condensed consolidated interim financial statements for the three and six-month periods ended on June 30, 2022 were approved on July 28, 2022 to be issued in accordance with a resolution of the Board of Directors.
13 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
4 | Net revenues |
Three-month period ended | Six-month period ended | ||||||
2022 | 2021 | 2022 | 2021 | ||||
Gross billing | 963,587 | 757,946 | 1,794,448 | 1,426,986 | |||
Billing from products (i) | 937,137 | 740,074 | 1,741,675 | 1,393,509 | |||
Billing from freight and insurance services | 26,450 | 17,872 | 52,773 | 33,477 | |||
Taxes on sales (ii) | (132,741) | (70,430) | (240,105) | (135,308) | |||
Return of products sales | (1,412) | (1,327) | (2,773) | (2,560) | |||
Net revenues | 829,434 | 686,189 | 1,551,570 | 1,289,118 |
(i) Billing from products increased in the three and six-month periods ended on June 30, 2022, mainly because of the higher metal prices during 2022 compared to those registered in the same periods of 2021.
(ii) Refer to note 6 for an explanation of the increase in Taxes on sales in the three and six-month periods ended on June 30, 2022.
5 | Expenses by nature |
Three-month period ended | |||||
2022 | 2021 | ||||
Cost of sales | Selling, general and administrative | Mineral exploration and project evaluation | Total | Total | |
Raw materials and consumables used (i) | (371,762) | - | - | (371,762) | (297,736) |
Third-party services | (60,763) | (5,987) | (17,397) | (84,147) | (96,162) |
Depreciation and amortization | (73,067) | (1,296) | (11) | (74,374) | (62,157) |
Employee benefit expenses | (47,258) | (16,709) | (5,248) | (69,215) | (47,837) |
Other expenses | (3,479) | (13,127) | (4,170) | (20,776) | (14,678) |
(556,329) | (37,119) | (26,826) | (620,274) | (518,570) | |
Six-month period ended | |||||
2022 | 2021 | ||||
Cost of sales | Selling, general and administrative | Mineral exploration and project evaluation | Total | Total | |
Raw materials and consumables used (i) | (718,024) | - | - | (718,024) | (543,521) |
Third-party services | (129,204) | (12,631) | (29,170) | (171,005) | (196,825) |
Depreciation and amortization | (137,579) | (2,671) | (16) | (140,266) | (121,355) |
Employee benefit expenses | (89,111) | (33,365) | (8,384) | (130,860) | (103,165) |
Other expenses | (7,191) | (24,501) | (6,500) | (38,192) | (27,338) |
(1,081,109) | (73,168) | (44,070) | (1,198,347) | (992,204) |
(i) Raw materials and consumables used increased in the three and six-month periods ended on June 30, 2022, because of the higher volumes and price of the zinc concentrates acquired from third-parties and used in the Company’s smelting segment.
14 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
6 | Other income and expenses, net |
Three-month period ended | Six-month period ended | |||||||
2022 | 2021 | 2022 | 2021 | |||||
ICMS tax incentives (i) | 22,693 | - | 39,928 | - | ||||
Changes in fair value of offtake agreement - note 11 (d) | 28,220 | - | 8,793 | - | ||||
Remeasurement of asset retirement and environmental obligations – note 17 | 4,673 | 2,797 | 5,715 | (2,771) | ||||
Gain on sale of property, plant and equipment | 104 | 14 | 20 | 407 | ||||
Changes in fair value of derivative financial instruments – note 11 (c) | (2,995) | 1,471 | (335) | 2,721 | ||||
Inventory provisions | (877) | (1,029) | (4,378) | (237) | ||||
Contribution to communities | (4,226) | (1,001) | (5,384) | (1,572) | ||||
Provision of legal claims | (2,257) | (795) | (6,364) | (6,052) | ||||
Pre-operating expenses related to Aripuanã | (18,939) | (1,086) | (28,638) | (1,507) | ||||
Others | 4,046 | 2,521 | 180 | 3,372 | ||||
30,442 | 2,892 | 9,537 | (5,639) |
(i) In December 2021, the Company adhered to a Brazilian Law that states that government grants of ICMS tax incentives are considered investment subsidies and should be excluded from taxable income for the purpose of calculating the corporate income taxes IRPJ and CSLL. During the six-month period ended on June 30, 2022, the Company received USD 39,928 of ICMS tax incentives, which were excluded from the corporate income taxes basis for the period, and were considered a permanent difference reducing the income tax to pay in the amount of USD 13,575, as shown in note 8 (a). Additionally, based on this, the Company stopped presenting the expenses and revenues of the received ICMS tax incentives on a net basis and started to separate the expenses in Taxes on Sales and the corresponding revenues in Other income and expenses, net. The presentation on a gross basis became necessary to demonstrate the taxes on sales for Brazilian corporate tax deduction purposes.
7 | Net financial results |
Three-month period ended |
Six-month period ended | |||||||
2022 | 2021 | 2022 | 2021 | |||||
Financial income | ||||||||
Interest income on financial investments and cash equivalents |
4,981 | 1,370 | 7,114 | 2,434 | ||||
Interest on tax credits | 261 | 78 | 627 | 240 | ||||
Other financial income | 3,193 | 585 | 4,402 | 1,280 | ||||
8,435 | 2,033 | 12,143 | 3,954 | |||||
Financial expenses | ||||||||
Interest on loans and financings | (25,418) | (24,808) | (49,777) | (49,588) | ||||
Premium paid on bonds repurchase – note 16 (b) | - | - | (3,277) | - | ||||
Interest on other liabilities | (11,479) | (2,780) | (16,044) | (5,569) | ||||
Interest on contractual obligations | (1,191) | (1,284) | (2,437) | (2,707) | ||||
Interest on lease liabilities | (166) | (358) | (386) | (719) | ||||
Other financial expenses | (2,075) | (6,056) | (11,807) | (10,918) | ||||
(40,329) | (35,286) | (83,728) | (69,501) | |||||
Other financial items, net | ||||||||
Changes in fair value of loans and financings – note 16 (b) | (186) | (429) | (619) | 8,446 | ||||
Changes in fair value of derivative financial instruments – note 11 (c) |
394 | 13,684 | 816 | 30 | ||||
Foreign exchange (losses) gains (i) | (42,548) | 52,262 | 7,807 | 15,156 | ||||
(42,340) | 65,517 | 8,004 | 23,632 | |||||
Net financial results | (74,234) | 32,264 | (63,581) | (41,915) |
15 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
(i) The amounts for the three-month periods ended on June 30, 2022 and 2021 include: (i) USD (9,822) and USD 22,691, respectively, which are related to the outstanding USD denominated intercompany debt of Nexa Recursos Minerais S.A. (“NEXA BR”) with NEXA; and (ii) USD (25,220) and USD 36,239, respectively, related to the accounts payables of NEXA BR with diverse related parties. The exchange variation of NEXA BR’s loans and account payables with its related parties are not eliminated in the consolidatation process and both transactions were impacted by the volatility of the Brazilian Real (“BRL”), which depreciated against the USD during the three-month period ended on June 30, 2022.
8 | Current and deferred income tax |
(a) | Reconciliation of income tax (expense) benefit |
Three-month period ended | Six-month period ended | |||||||
2022 | 2021 | 2022 | 2021 | |||||
Income before income tax | 165,368 | 202,775 | 299,179 | 249,360 | ||||
Statutory income tax rate | 24.94% | 24.94% | 24.94% | 24.94% | ||||
Income tax expense at statutory rate | (41,243) | (50,572) | (74,615) | (62,190) | ||||
ICMS tax incentives permanent difference – note 6 | 7,715 | - | 13,575 | - | ||||
Difference in tax rate of subsidiaries outside Luxembourg (i) |
(3,602) | (6,827) | (15,576) | (5,992) | ||||
Special mining levy and special mining tax | (5,643) | (6,157) | (10,790) | (9,691) | ||||
Unrecognized deferred tax on net operating losses | 744 | (8,795) | (13,785) | (11,483) | ||||
Tax effects of translation of non-monetary assets/liabilities to functional currency |
3,654 | (10,483) | 5,258 | (8,018) | ||||
Other permanent tax differences | (3,473) | 2,216 | (5,548) | 1,782 | ||||
Income tax expense | (41,848) | (80,618) | (101,481) | (95,592) | ||||
Current | (68,647) | (43,082) | (111,871) | (80,645) | ||||
Deferred | 26,799 | (37,536) | 10,390 | (14,947) | ||||
Income tax expense | (41,848) | (80,618) | (101,481) | (95,592) |
(i) NEXA’s subsidiaries had a higher taxable profit in 2022 which explains their higher income tax for the semester.
(b) Effects of deferred tax on income statement and other comprehensive income
June 30, 2022 | June 30, 2021 | |||
Balance at the beginning of the period | (40,378) | 3,188 | ||
Effect on income (loss) for the period | 10,390 | (14,947) | ||
Effect on other comprehensive income – Fair value adjustment | 2,400 | 768 | ||
Effect on other comprehensive income – Translation effect included in Cumulative translation adjustment |
7,109 | 2,696 | ||
Balance at the end of the period | (20,479) | (8,295) |
(c) Summary of contingent liabilities on income tax
There are uncertainties and legal proceedings for which it is not probable that an outflow of resources will be required. In such cases, a provision is not recognized. As of June 30, 2022, the main legal proceedings are related to: (i) the interpretation of the application of Cerro Lindo´s stability agreement; (ii) the carryforward calculation of net operating losses. The estimated amount of these contingent liabilities on June 30, 2022 is USD 208,846 which increased compared to that estimated on December 31, 2021 of USD 134,804, mainly due to the administrative proceeding filed in 2022 regarding the tax stability agreement of Cerro Lindo and the review of the likelihood of losses of certain uncertainties.
16 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
9 | Financial instruments |
(a) | Breakdown by category |
The Company classifies its financial assets and liabilities under the following categories: amortized cost, FVTPL and fair value through other comprehensive income. The classification by category and the corresponding accounting policies of each financial instrument in these condensed consolidated interim financial statements are consistent with those applied and disclosed in the Company’s audited consolidated financial statements for the year ended on December 31, 2021.
June 30, 2022 | |||||||||
Assets per balance sheet | Note | Amortized cost | Fair value through profit or loss | Fair value through other comprehensive income | Total | ||||
Cash and cash equivalents | 10 (a) | 605,028 | - | - | 605,028 | ||||
Financial investments | 27,541 | - | - | 27,541 | |||||
Other financial instruments | 11 (a) | - | 41,094 | - | 41,094 | ||||
Trade accounts receivables | 12 | 36,981 | 155,333 | - | 192,314 | ||||
Investments in equity instruments | 1 (f) | - | - | 8,592 | 8,592 | ||||
669,550 | 196,427 | 8,592 | 874,569 | ||||||
June 30, 2022 | |||||||||
Liabilities per balance sheet | Note | Amortized cost | Fair value through profit or loss | Fair value through other comprehensive income | Total | ||||
Loans and financings | 16 (a) | 1,583,176 | 87,160 | - | 1,670,336 | ||||
Lease liabilities | 15,501 | - | - | 15,501 | |||||
Other financial instruments | 11 (a) | - | 70,531 | - | 70,531 | ||||
Trade payables | 368,776 | - | - | 368,776 | |||||
Confirming payables | 297,144 | - | - | 297,144 | |||||
Use of public assets (ii) | 26,434 | - | - | 26,434 | |||||
Related parties (ii) | 946 | - | - | 946 | |||||
2,291,977 | 157,691 | - | 2,449,668 |
December 31, 2021 | |||||||||
Assets per balance sheet | Note | Amortized cost | Fair value through profit or loss | Fair value through other comprehensive income | Total | ||||
Cash and cash equivalents | 10 (a) | 743,817 | - | - | 743,817 | ||||
Financial investments | 19,202 | - | - | 19,202 | |||||
Other financial instruments | 11 (a) | - | 16,394 | - | 16,394 | ||||
Trade accounts receivables | 12 | 84,969 | 146,205 | - | 231,174 | ||||
Investments in equity instruments | 1 (f) | - | - | 3,723 | 3,723 | ||||
Related parties (i) | 2 | - | - | 2 | |||||
847,990 | 162,599 | 3,723 | 1,014,312 | ||||||
17 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
December 31, 2021 | |||||||||
Liabilities per balance sheet | Note | Amortized cost | Fair value through profit or loss | Fair value through other comprehensive income | Total | ||||
Loans and financings | 16 (a) | 1,610,638 | 88,677 | - | 1,699,315 | ||||
Lease liabilities | 19,639 | - | - | 19,639 | |||||
Other financial instruments | 11 (a) | - | 22,925 | - | 22,925 | ||||
Trade payables | 411,818 | - | - | 411,818 | |||||
Confirming payables | 232,860 | - | - | 232,860 | |||||
Use of public assets (ii) | 24,384 | - | - | 24,384 | |||||
Related parties (ii) | 392 | - | - | 392 | |||||
2,299,731 | 111,602 | - | 2,411,333 |
(i) Classified as Other assets in the condensed consolidated interim balance sheet.
(ii) Classified as Other liabilities in the condensed consolidated interim balance sheet.
(b) Fair value by hierarchy
June 30, 2022 | |||||||
Note | Level 1 | Level 2 (ii) | Total | ||||
Assets | |||||||
Other financial instruments | 11 (a) | - | 41,094 | 41,094 | |||
Trade accounts receivables | - | 155,333 | 155,333 | ||||
Investments in equity instruments (i) | 1 (f) | 8,592 | - | 8,592 | |||
8,592 | 196,427 | 205,019 | |||||
Liabilities | |||||||
Other financial instruments | 11 (a) | - | 70,531 | 70,531 | |||
Loans and financings designated at fair value (iii) | - | 87,160 | 87,160 | ||||
- | 157,691 | 157,691 | |||||
December 31, 2021 | |||||||
Note | Level 1 | Level 2 (ii) | Total | ||||
Assets | |||||||
Other financial instruments | 11 (a) | - | 16,394 | 16,394 | |||
Trade accounts receivables | - | 146,205 | 146,205 | ||||
Investment in equity instruments (i) | 1 (f) | 3,723 | - | 3,723 | |||
3,723 | 162,599 | 166,322 | |||||
Liabilities | |||||||
Other financial instruments | 11 (a) | - | 22,925 | 22,925 | |||
Loans and financings designated at fair value (iii) | - | 88,677 | 88,677 | ||||
- | 111,602 | 111,602 |
(i) To determine the fair value of the investments in equity instruments, the Company uses the share’s quotation as of the last day of the reporting period.
(ii) The methodology to determine the level 2 fair value amounts is the same as disclosed in the Company’s audited consolidated financial statements for the year ended on December 31, 2021.
(iii) Loans and financings are measured at amortized cost, except for certain contracts for which the Company has elected the fair value option. The carrying amount of other financial instruments measured at amortized cost do not differ significantly from their fair value.
10 | Cash and cash equivalents |
(a) Composition
June 30, 2022 | December 31, 2021 | |||
Cash and banks | 394,695 | 276,761 | ||
Term deposits | 210,333 | 467,056 | ||
605,028 | 743,817 |
18 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
(b) Changes in operating assets and liabilities
Three-month period ended | Six-month period ended | |||||||
2022 | 2021 | 2022 | 2021 | |||||
Decrease (increase) in assets | ||||||||
Trade accounts receivables (i) | (13,525) | (31,277) | 42,384 | 16,960 | ||||
Inventory (ii) | (60,092) | (14,307) | (165,557) | (71,328) | ||||
Derivative financial instruments | 6,719 | (1,724) | (1,778) | 7,438 | ||||
Other assets | 1,608 | (12,682) | 2,144 | 7,479 | ||||
Increase (decrease) in liabilities | ||||||||
Trade payables (iii) | 37,954 | 2,281 | (68,050) | (3,563) | ||||
Confirming payables (iv) | 14,456 | 18,418 | 64,458 | 31,976 | ||||
Other liabilities (v) | (9,930) | 4,239 | (52,852) | (10,872) | ||||
(22,810) | (35,052) | (179,251) | (21,910) |
(i) Changes in trade accounts receivables in the six-month period ended on June 30, 2022 reflect the reduction in the average collection period and the higher factoring by some customers.
(ii) Changes in inventories in the three and six-month periods ended on June 30, 2022 reflect the increase in the balance of finished products and semi-finished products as explained in note 13.
(iii) Changes in trade payables in the six-month period ended on June 30, 2022 are due to the higher volume of payments made in the period. However, this decrease was offset during the second quarter of 2022 due to the higher metal prices and purchases made associated with the increased production in the smelters when compared to that of the the first quarter of 2022.
(iv) Changes in confirming payables in the six-month period ended on June 30, 2022 are due to the higher value of the reverse factoring operations carried out by NEXA CJM due to the increase in the price and volumes of zinc concentrates acquired during the period.
(v) Changes in other liabilities in the six-month period ended on June 30, 2022 are due to the payment of profit sharing in the Peruvian subsidiaries provisioned in 2021, and to their income tax payments.
(c) Main non-cash investing and financing transactions
During the six-month period ended on June 30, 2022, the Company had: (i) additions to right-of-use assets in the amount of USD 2,018 (June 30, 2021: USD 3,015); and (ii) additions in intangible assets in the amount of USD 46,100 related to the offtake agreement as described in note 15.
11 | Other financial instruments |
(a) | Composition |
June 30, 2022 |
December 31, 2021 | |||
Derivatives financial instruments | ||||
Current assets | 40,817 | 16,292 | ||
Non-current assets | 277 | 102 | ||
Current liabilities | (32,941) | (22,684) | ||
Non-current liabilities | (283) | (241) | ||
Derivatives financial instruments, net | 7,870 | (6,531) | ||
Offtake agreement measured at FVTPL | ||||
Current liabilities | (2,413) | - | ||
Non-current liabilities | (34,894) | - | ||
Offtake agreement measured at FVTPL, net | (37,307) | - | ||
19 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
(b) | Derivative financial instruments: Fair value by strategy |
June 30, 2022 | December 31, 2021 | ||||||||||
Strategy | Per Unit | Notional | Fair value | Notional | Fair value | ||||||
Mismatches of quotational periods | |||||||||||
Zinc forward | ton | 212,309 | 11,818 | 215,809 | (9,898) | ||||||
11,818 | (9,898) | ||||||||||
Sales of zinc at a fixed price | |||||||||||
Zinc forward | ton | 10,760 | (3,742) | 8,787 | 3,433 | ||||||
(3,742) | 3,433 | ||||||||||
Interest rate risk | |||||||||||
IPCA vs. CDI | BRL | 226,880 | (206) | 226,880 | (66) | ||||||
(206) | (66) | ||||||||||
7,870 | (6,531) |
20 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
(c) | Derivative financial instruments: Changes in fair value |
Strategy | Inventory | Cost of sales | Net revenues | Other income and expenses, net | Net financial results | Other comprehensive income | Realized (loss) gain |
Mismatches of quotational periods |
783 | 13,677 | 2,760 | 1,121 | - | (5,078) | (8,453) |
Sales of zinc at a fixed price |
- | - | - | (1,456) | - | - | 5,719 |
Interest rate risk – IPCA vs. CDI |
- | - | - | - | 816 | - | 956 |
June 30, 2022 | 783 | 13,677 | 2,760 | (335) | 816 | (5,078) | (1,778) |
June 30, 2021 | (651) | (5,652) | 1,133 | 2,721 | 30 | (99) | 6,782 |
(d) | Offtake agreement measured at FVTPL: Changes in fair value |
June 30, 2022 |
June 30, 2021 | |
Inception date (i) | 46,100 | - |
Changes in fair value - note 6 | (8,793) | - |
Balance at the end of period | 37,307 | - |
Notional (ton) | 30,810 | - |
(i) On January 25, 2022, the Company signed an offtake agreement with the Offtaker to sell 100% of the copper concentrate to be produced by Aripuanã for a 5-year period, up to a specified volume, at the lower of current spot market prices or a price cap. Refer to note 1 (b) for additional information.
12 | Trade accounts receivables |
(a) | Composition |
June 30, 2022 |
December 31, 2021 | ||
Trade accounts receivables | 196,096 | 233,623 | |
Related parties | 715 | 1,016 | |
Impairment of trade accounts receivables | (4,497) | (3,465) | |
192,314 | 231,174 |
(b) | Analysis by currency |
June 30, 2022 |
December 31, 2021 | |||
USD | 158,081 | 196,316 | ||
BRL | 33,305 | 34,464 | ||
Other | 928 | 394 | ||
192,314 | 231,174 |
(c) | Aging of trade accounts receivables |
June 30, 2022 |
December 31, 2021 | |||
Current | 182,121 | 222,083 | ||
Up to 3 months past due | 10,008 | 9,201 | ||
From 3 to 6 months past due | 889 | 51 | ||
Over 6 months past due | 3,793 | 3,304 | ||
196,811 | 234,639 | |||
Impairment | (4,497) | (3,465) | ||
192,314 | 231,174 |
21 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
13 | Inventory |
Composition
June 30, 2022 |
December 31, 2021 | |||
Finished products (i) | 209,962 | 157,285 | ||
Semi-finished products (ii) | 153,973 | 60,315 | ||
Raw materials (iii) | 108,133 | 90,087 | ||
Auxiliary materials and consumables | 104,740 | 94,564 | ||
Inventory provisions | (35,092) | (29,749) | ||
541,716 | 372,502 |
(i) Finished products increased in the six-month period ended on June 30, 2022, mainly because of the higher prices and lower volumes sold in the smelting segment given international logistic issues (shortage of ships and increased lead times), which resulted in higher inventory levels during the first semester of 2022.
(ii) Semi-finished products increased in the six-month period ended on June 30, 2022, due to the transfer of ore stockpile costs incurred during Aripuanã’s commissioning phase from Raw materials for an amount of USD 34,033. Also, in the smelting segment, there were higher volumes of material in process given the segment’s better operational performance during the second quarter of 2022.
(iii) Raw materials increased in the six-month period ended on June 30, 2022, mainly because of the higher volumes and prices of the zinc concentrates acquired and used in the Company’s smelting segment, which was offset by the transfer of the ore stockpile mentioned above.
22 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
14 | Property, plant and equipment |
Changes in the six-month period ended on June 30
2022 | 2021 | |||||||||
Dam and buildings | Machinery, equipment, and facilities | Assets and projects under construction | Asset retirement obligations | Mining projects | Other | Total | Total | |||
Balance at the beginning of the period | ||||||||||
Cost | 1,054,413 | 2,330,748 | 874,776 | 202,242 | 181,528 | 35,266 | 4,678,973 | 4,520,321 | ||
Accumulated depreciation and impairment | (615,428) | (1,763,377) | (62,681) | (118,439) | (16,291) | (15,027) | (2,591,243) | (2,622,025) | ||
Net balance at the beginning of the period | 438,985 | 567,371 | 812,095 | 83,803 | 165,237 | 20,239 | 2,087,730 | 1,898,296 | ||
Reclassification (i) | - | - | - | - | - | - | - | (31,851) | ||
Net balance at the beginning of the period - adjusted | 438,985 | 567,371 | 812,095 | 83,803 | 165,237 | 20,239 | 2,087,730 | 1,866,445 | ||
Additions (ii) | 117 | 872 | 180,429 | - | 286 | 55 | 181,759 | 199,843 | ||
Disposals and write-offs | (27) | (269) | (14) | - | - | (65) | (375) | (5,226) | ||
Depreciation | (34,769) | (53,486) | - | (3,208) | (1,118) | (573) | (93,154) | (84,622) | ||
Foreign exchange effects | 15,534 | 21,424 | 38,250 | 3,372 | 1,135 | 769 | 80,484 | 47,159 | ||
Transfers | 61,633 | 47,053 | (112,104) | - | 2,221 | 1,153 | (44) | (613) | ||
Remeasurement of asset retirement obligations | - | - | - | (24,046) | - | - | (24,046) | (4,636) | ||
Balance at the end of the period | 481,473 | 582,965 | 918,656 | 59,921 | 167,761 | 21,578 | 2,232,354 | 2,018,350 | ||
Cost | 1,140,758 | 2,413,070 | 981,776 | 182,789 | 184,692 | 37,017 | 4,940,102 | 4,633,234 | ||
Accumulated depreciation and impairment | (659,285) | (1,830,105) | (63,122) | (122,868) | (16,931) | (15,439) | (2,707,750) | (2,614,884) | ||
Balance at the end of the period | 481,473 | 582,965 | 918,654 | 59,921 | 167,761 | 21,578 | 2,232,352 | 2,018,350 | ||
Average annual depreciation rates % | 4 | 8 | - | UoP | UoP |
(i) Reclassification of USD 31,851 from Mining projects to Intangible assets (Rights to use natural resources), as explained in note 15.
(ii) Additions include capitalized borrowing
costs on Assets and projects under construction in the amount of USD 12,923 for the period ended on June 30, 2022 (June 30, 2021: USD
7,503).
23 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
15 | Intangible assets |
Changes in the six-month period ended on June 30
2022 | 2021 | ||||
Goodwill | Rights to use natural resources | Other | Total | Total | |
Balance at the beginning of the period | |||||
Cost | 673,570 | 1,791,643 | 72,414 | 2,537,627 | 2,392,388 |
Accumulated amortization and impairment | (267,342) | (1,179,373) | (34,141) | (1,480,856) | (1,315,983) |
Net balance at the beginning of the period |
406,228 | 612,270 | 38,273 | 1,056,771 | 1,076,405 |
Reclassification (i) | - | - | - | - | 31,851 |
Net balance at the beginning of the period - adjusted |
406,228 | 612,270 | 38,273 | 1,056,771 | 1,108,256 |
Additions (ii) | - | 46,100 | 193 | 46,293 | - |
Amortization | - | (39,483) | (2,529) | (42,012) | (31,986) |
Foreign exchange effects | 183 | 2,820 | 1,907 | 4,910 | 1,079 |
Transfers | - | 193 | (149) | 44 | 613 |
Balance at the end of the period | 406,411 | 621,900 | 37,695 | 1,066,006 | 1,077,962 |
Cost | 673,753 | 1,841,027 | 77,318 | 2,592,098 | 2,522,828 |
Accumulated amortization and impairment | (267,342) | (1,219,127) | (39,623) | (1,526,092) | (1,444,866) |
Balance at the end of the period | 406,411 | 621,900 | 37,695 | 1,066,006 | 1,077,962 |
Average annual depreciation rates % | - | UoP | - |
(i) The Company identified USD 31,851 of legal mining rights that were being classified as Mining projects within Property, plant and equipment, instead of as Rights to use natural resources within Intangible assets. Given the nature of this reclassification, which is entirely between Property, plant and equipment and Intangible assets, the Company made an out-of-period adjustment, to account for the correct classification of those legal mining rights at the beginning of 2021.
(ii) On January 25, 2022, the Company signed an offtake agreement to sell 100% of the copper concentrate to be produced by Aripuanã. As explained in note 1 (b), this agreement replaced the obligation of future royalty payments arising from the acquisition of mining rights by the Company for the Aripuanã project. The fair value of this agreement on its inception date, in the amount of USD 46,100, was recognized as Rights to use natural resources within Intangible assets and will be amortized during the life of the mine by the units of production method (“UoP”) when the mine’s operations commence.
24 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
16 | Loans and financings |
(a) | Composition |
June 30, 2022 |
December 31, 2021 | |||||
Type | Average interest rate | Current | Non-current | Total | Total | |
Eurobonds – USD | Pré USD 5.84 % | 18,437 | 1,190,838 | 1,209,275 | 1,338,334 | |
BNDES | TJLP + 2.82 % SELIC + 3.10 % TLP - IPCA + 5.46 % |
22,177 | 200,420 | 222,597 | 215,801 | |
Export credit notes | LIBOR + 1.54 % 134.20 % CDI SOFR + 2,5% |
3,772 | 224,564 | 228,336 | 135,077 | |
Debentures | 107.5 % CDI | 5,316 | - | 5,316 | 4,916 | |
Other | 1,384 | 3,428 | 4,812 | 5,187 | ||
51,086 | 1,619,250 | 1,670,336 | 1,699,315 | |||
Current portion of long-term loans and financings (principal) | 23,584 | |||||
Interest on loans and financings | 27,502 |
(b) | Changes in the six-month period ended on June 30 |
June 30, 2022 |
June 30, 2021 | ||
Balance at the beginning of the period | 1,699,315 | 2,024,314 | |
New loans and financings – note 1 (d) | 90,000 | 50,737 | |
Payments of loans and financings | (9,748) | (160,628) | |
Bonds repurchased (i) | (128,470) | - | |
Foreign exchange effects | 19,608 | 13,584 | |
Changes in fair value of financing liabilities related to changes in the Company´s own credit risk |
(2,533) | 3,202 | |
Changes in fair value of loans and financings – note 7 | 619 | (8,446) | |
Interest accrual | 59,413 | 56,286 | |
Interest paid on loans and financings | (59,152) | (64,231) | |
Amortization of debt issue costs | 1,284 | - | |
Balance at the end of the period | 1,670,336 | 1,914,818 |
(i) On March 28, 2022, the Company completed the early redemption and cancellation of all outstanding 4.625% Senior Notes due 2023. Holders of the 2023 Notes tendered an aggregate principal amount of USD 128,470. In this transaction, the Company also paid an amount of USD 2,971 of accrued interest and USD 3,277 of premium paid over the notes, which was recognized in Net financial results (note 7).
25 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
(c) | Maturity profile |
June 30, 2022 | |||||||
2022 | 2023 | 2024 | 2025 | 2026 | As from 2027 |
Total | |
Eurobonds – USD (i) | 19,464 | (2,071) | (2,134) | (2,200) | (2,270) | 1,198,486 | 1,209,275 |
BNDES | 11,259 | 23,169 | 24,175 | 23,174 | 20,730 | 120,090 | 222,597 |
Export credit notes | 3,608 | 55 | 86,478 | 48,195 | - | 90,000 | 228,336 |
Debentures | 5,316 | - | - | - | - | - | 5,316 |
Other | 916 | 482 | 38 | 482 | 482 | 2,412 | 4,812 |
40,563 | 21,635 | 108,557 | 69,651 | 18,942 | 1,410,988 | 1,670,336 | |
(i) The negative balances refer to related funding costs (fees) amortization.
(d) | Guarantees and covenants |
The Company has loans and financings 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 period ended on June 30, 2022.
As of June 30, 2022, the Company was in compliance with all its financial covenants.
17 | Asset retirement and environmental obligations |
Changes in the six-month period ended on June 30
June 30, 2022 | June 30, 2021 | |||
Asset retirement obligations | Environmental obligations | Total | Total | |
Balance at the beginning of the period | 221,710 | 42,441 | 264,151 | 276,046 |
Payments | (7,743) | (4,401) | (12,144) | (5,684) |
Foreign exchange effects | 5,585 | 2,923 | 8,508 | 5,951 |
Interest accrual | 9,458 | 1,773 | 11,231 | 4,231 |
Remeasurement and additions (i) – note 6 and 14 | (27,788) | (1,973) | (29,761) | (1,865) |
Balance at the end of the period | 201,222 | 40,763 | 241,985 | 278,679 |
Current liabilities | 20,422 | 10,313 | 30,735 | 45,260 |
Non-current liabilities | 180,800 | 30,450 | 211,250 | 233,419 |
(i) As of June 30, 2022, the credit risk-adjusted rate used for Peru was between 8.52% and 12.06% (December 31, 2021: 3.54% and 7.28%) and for Brazil was between 8.49% and 11.25% (December 31, 2021: 7.68% and 8.67%). As of June 30, 2021, the credit risk-adjusted rate used for Peru was between 3.95% and 6.63% (December 31, 2020: 1.70% and 4.0%) and for Brazil was between 3.82% and 7.06% (December 31, 2020: 0.07% and 6.75%).
Every quarter, the Company may increase
its expected disbursements on decommissioning obligations in certain operations, in accordance with updates in their asset retirement
and environmental obligations studies and in the discount rates, which as of June 30, 2022 have increased as described above. In this
way, asset retirement obligations for operational assets, decreased in an amount of USD 24,046 in the six month-period ended on June 30,
2022 as shown in note 14; and asset retirement and environmental obligations for non-operational assets decreased in USD 5,715 as shown
in note 6.
26 of 27 |
Table of Contents
| ![]() |
Nexa Resources S.A.
Notes to the condensed consolidated interim financial statements
Unaudited
Periods ended on June 30
All amounts in thousands of US Dollars, unless otherwise stated
18 | Impairment of long-lived assets |
According to NEXA’s impairment of long-lived assets’ policy, the Company assesses at each reporting date, whether there are indicators, that the carrying amount of an asset or CGU may not be recovered or a previously recorded impairment should be reversed. In performing this assessment, the Company considers the external and internal sources of information including the evolution of its market capitalization and the factors that impact such evolution, discount rate, long term metal prices, life of mine, projected production costs and capital expenditures, among others.
As of June 30, 2022, after such assessment, the Company concluded that no impairment tests were required.
The annual impairment test of goodwill and intangible assets with indefinite lives will be performed as of September 30, 2022.
The accompanying notes are an integral part of these condensed consolidated interim financial statements |
27 of 27 |
*.*.*