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 April 2018
Nexa Resources S.A.
(Exact Name as Specified in its Charter)
N/A
(Translation of Registrants Name)
26-28 rue Edward Steichen
L-2540, 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 o
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): o
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): o
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 o 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: April 30, 2018
|
NEXA RESOURCES S.A. | |
|
| |
|
| |
|
By: |
/s/ Mario Bertoncini |
|
Name: Mario Bertoncini | |
|
Title: Senior Vice President Finance and Chief Financial Officer |
Nexa Resources S.A.
Condensed consolidated
interim financial statements
at and for the three-month period ended March 31, 2018
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of Nexa Resources S.A.
Results of Review of Financial Statements
We have reviewed the accompanying condensed consolidated balance sheet of Nexa Resources S.A. (the Company) and its subsidiaries as of March 31, 2018, and the related consolidated income statements, statements of comprehensive income, statements of changes in equity and statements of cash flows for the three-month periods ended March 31, 2018 and 2017, including the related notes (collectively referred to as the interim financial statements). Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim financial statements for them to be in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of the Company as of December 31, 2017, and the related consolidated income statements, statements of comprehensive income, statements of changes in equity and statements of cash flows for the year then ended (not presented herein), and in our report dated February 15, 2018, except for the presentation of Earnings per share and disclosures relating to Earnings per Share described in note 2.2.2 and note 24(f), and the subsequent event disclosed in note 33 to the consolidated financial statements, as to which the date is April 30, 2018, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2017, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
Basis for Review Results
These interim financial statements are the responsibility of the Companys management. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our review in accordance with the standards of the PCAOB. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
/s/ PricewaterhouseCoopers Auditores Independentes
Curitiba, Brazil
April 30, 2018
Contents
Condensed consolidated interim financial statements at and for the three-month period ended March 31, 2018 |
| |
|
| |
Condensed consolidated interim balance sheet |
2 | |
Condensed consolidated interim statement of income |
3 | |
Condensed consolidated interim statement of comprehensive income |
4 | |
Condensed consolidated interim statement of changes in equity |
5 | |
Condensed consolidated interim statement of cash flows |
6 | |
|
| |
1 |
General information |
7 |
2 |
Basis of preparation and presentation of the interim consolidated financial statements |
8 |
3 |
Changes in accounting policies and disclosure |
9 |
4 |
Financial risk management |
12 |
5 |
Financial instruments by category |
17 |
6 |
Financial investments |
18 |
7 |
Trade accounts receivable |
18 |
8 |
Related parties |
19 |
9 |
Property, plant and equipment |
20 |
10 |
Intangible assets |
21 |
11 |
Loans and financing |
22 |
12 |
Income tax |
24 |
13 |
Provisions |
25 |
14 |
Revenues |
25 |
15 |
Expenses by nature |
25 |
16 |
Other income and expenses, net |
25 |
17 |
Net financial results |
26 |
18 |
Earnings per share |
26 |
19 |
Information by business segment and geographic area |
26 |
20 |
Events occurring after the reporting period |
29 |
Nexa Resources S.A. |
|
Condensed consolidated interim balance sheet
All amounts in thousands of US dollars
Assets |
|
Note |
|
March 31, 2018 |
|
December 31, 2017 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
979,957 |
|
1,019,037 |
|
Financial investments |
|
6 |
|
137,333 |
|
206,155 |
|
Derivative financial instruments |
|
4 (b) |
|
9,246 |
|
7,483 |
|
Trade accounts receivable |
|
7 |
|
237,006 |
|
182,713 |
|
Inventory |
|
|
|
349,441 |
|
324,878 |
|
Recoverable taxes |
|
|
|
58,555 |
|
60,491 |
|
Income tax |
|
|
|
21,948 |
|
19,643 |
|
Other assets |
|
|
|
28,647 |
|
18,507 |
|
|
|
|
|
1,822,133 |
|
1,838,907 |
|
|
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
|
Financial investments |
|
|
|
|
|
392 |
|
Derivative financial instruments |
|
4 (b) |
|
1 |
|
4,294 |
|
Related parties |
|
8 |
|
738 |
|
738 |
|
Judicial deposits |
|
|
|
15,666 |
|
10,949 |
|
Deferred taxes |
|
12 (b) |
|
225,060 |
|
224,513 |
|
Recoverable taxes |
|
|
|
26,756 |
|
26,988 |
|
Income tax |
|
|
|
6,204 |
|
5,522 |
|
Other assets |
|
|
|
19,169 |
|
29,679 |
|
Investments in associates |
|
|
|
333 |
|
309 |
|
Property, plant and equipment |
|
9 |
|
1,986,143 |
|
1,996,514 |
|
Intangible assets |
|
10 |
|
1,798,980 |
|
1,822,719 |
|
|
|
|
|
4,079,050 |
|
4,122,617 |
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
5,901,183 |
|
5,961,524 |
|
Liabilities and shareholders equity |
|
Note |
|
March 31, 2018 |
|
December 31, 2017 |
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
Loans and financing |
|
11 |
|
46,321 |
|
40,841 |
|
Derivative financial instruments |
|
4 (b) |
|
3,642 |
|
12,588 |
|
Trade payable |
|
|
|
332,843 |
|
329,814 |
|
Confirming payable |
|
|
|
169,962 |
|
111,024 |
|
Salaries and payroll charges |
|
|
|
43,596 |
|
79,798 |
|
Taxes payable |
|
|
|
15,801 |
|
13,264 |
|
Income tax |
|
|
|
16,261 |
|
27,845 |
|
Use of public assets |
|
|
|
1,644 |
|
1,649 |
|
Dividends payable |
|
8 |
|
4,874 |
|
4,138 |
|
Related parties |
|
8 |
|
87,686 |
|
87,686 |
|
Provisions |
|
13 |
|
17,619 |
|
14,641 |
|
Deferred revenue |
|
|
|
27,761 |
|
31,296 |
|
Other liabilities |
|
|
|
19,811 |
|
13,631 |
|
|
|
|
|
787,821 |
|
768,215 |
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
|
Loans and financing |
|
11 |
|
1,337,935 |
|
1,406,458 |
|
Derivative financial instruments |
|
4 (b) |
|
|
|
2,449 |
|
Related parties |
|
8 |
|
1,048 |
|
2,238 |
|
Provision |
|
13 |
|
342,796 |
|
326,520 |
|
Deferred taxes |
|
12 (b) |
|
320,672 |
|
324,931 |
|
Use of public assets |
|
|
|
22,714 |
|
22,660 |
|
Deferred revenue |
|
|
|
192,038 |
|
190,589 |
|
Other liabilities |
|
|
|
9,361 |
|
8,561 |
|
|
|
|
|
2,226,564 |
|
2,284,406 |
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
|
3,014,385 |
|
3,052,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
Capital |
|
|
|
133,320 |
|
133,320 |
|
Share premium |
|
|
|
1,043,755 |
|
1,123,755 |
|
Reserves |
|
|
|
1,318,728 |
|
1,318,728 |
|
Retained earnings (cumulative deficit) |
|
|
|
41,683 |
|
(11,612 |
) |
Accumulated other comprehensive loss |
|
|
|
(77,290 |
) |
(77,356 |
) |
Total equity attributable to Nexa shareholders |
|
|
|
2,460,196 |
|
2,486,835 |
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
|
|
426,602 |
|
422,068 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,886,798 |
|
2,908,903 |
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
|
|
5,901,183 |
|
5,961,524 |
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Nexa Resources S.A. |
|
Condensed consolidated interim statement of income
Three-month period ended
All amounts in thousands of US dollars, unless otherwise stated
|
|
Note |
|
March 31, 2018 |
|
March 31, 2017 |
|
Revenues |
|
14 |
|
676,188 |
|
549,319 |
|
Cost of sales |
|
15 |
|
(484,957 |
) |
(411,539 |
) |
Gross profit |
|
|
|
191,231 |
|
137,780 |
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
Selling |
|
15 |
|
(3,618 |
) |
(3,344 |
) |
General and administrative |
|
15 |
|
(43,092 |
) |
(37,515 |
) |
Other income and expenses, net |
|
16 |
|
(22,935 |
) |
(21,808 |
) |
|
|
|
|
(69,645 |
) |
(62,667 |
) |
Operating income |
|
|
|
121,586 |
|
75,113 |
|
|
|
|
|
|
|
|
|
Net financial results |
|
17 |
|
|
|
|
|
Financial income |
|
|
|
8,758 |
|
10,229 |
|
Financial expenses |
|
|
|
(29,853 |
) |
(22,386 |
) |
Foreign exchange gains (loss), net |
|
|
|
(7,904 |
) |
16,252 |
|
|
|
|
|
(28,999 |
) |
4,095 |
|
|
|
|
|
|
|
|
|
Results of investees |
|
|
|
|
|
|
|
Share in the results of associates |
|
|
|
|
|
(10 |
) |
Income before income tax |
|
|
|
92,587 |
|
79,198 |
|
|
|
|
|
|
|
|
|
Income tax |
|
|
|
|
|
|
|
Current |
|
12 (a) |
|
(35,298 |
) |
(10,657 |
) |
Deferred |
|
12 (a) |
|
5,461 |
|
(13,314 |
) |
Net income for the period |
|
|
|
62,750 |
|
55,227 |
|
Attributable to Nexas shareholders |
|
|
|
55,113 |
|
49,100 |
|
Attributable to non-controlling interests |
|
|
|
7,637 |
|
6,127 |
|
Net income for the period |
|
|
|
62,750 |
|
55,227 |
|
|
|
|
|
|
|
|
|
Average number of outstanding shares - thousand |
|
|
|
133,320 |
|
112,821 |
|
Basic and diluted earnings per share - US$ |
|
|
|
0.41 |
|
0.44 |
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Nexa Resources S.A. |
|
Condensed consolidated interim statement of comprehensive income
Three-month period ended
All amounts in thousands of US dollars
|
|
March 31, 2018 |
|
March 31, 2017 |
|
Net income for the period |
|
62,750 |
|
55,227 |
|
|
|
|
|
|
|
Other comprehensive income (loss) net of taxes, all of which can be reclassified to the statement of income |
|
|
|
|
|
Operating cash flow hedge accounting (Note 12 (a) for tax effects) |
|
(770 |
) |
(682 |
) |
Currency translation of foreign subsidiaries |
|
490 |
|
1,945 |
|
|
|
(280 |
) |
1,263 |
|
|
|
|
|
|
|
Total comprehensive income for the period |
|
62,470 |
|
56,490 |
|
Comprehensive income attributable to Nexas shareholders |
|
55,179 |
|
50,142 |
|
Comprehensive income attributable to non-controlling interests |
|
7,291 |
|
6,348 |
|
|
|
62,470 |
|
56,490 |
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Nexa Resources S.A. |
|
Condensed consolidated interim statement of changes in equity
Three-month period ended
All amounts in thousands of US dollars
|
|
Note |
|
Capital |
|
Share |
|
Reserves |
|
Retained |
|
Accumulated other |
|
Total |
|
Non- |
|
Total |
|
At January 1, 2017 |
|
|
|
1,041,416 |
|
339,228 |
|
1,678,456 |
|
(138,043 |
) |
(73,085 |
) |
2,847,972 |
|
476,344 |
|
3,324,316 |
|
Total comprehensive income for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period |
|
|
|
|
|
|
|
|
|
49,100 |
|
|
|
49,100 |
|
6,127 |
|
55,227 |
|
Components of comprehensive income for the period |
|
|
|
|
|
|
|
|
|
|
|
1,042 |
|
1,042 |
|
221 |
|
1,263 |
|
Total comprehensive income for the period |
|
|
|
|
|
|
|
|
|
49,100 |
|
1,042 |
|
50,142 |
|
6,348 |
|
56,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contributions by and distributions to shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Energy assets retention |
|
|
|
|
|
|
|
(87,711 |
) |
|
|
|
|
(87,711 |
) |
|
|
(87,711 |
) |
Increase in participation in associates |
|
|
|
|
|
|
|
2,061 |
|
|
|
|
|
2,061 |
|
(2,061 |
) |
|
|
Total contributions by and distributions to shareholders |
|
|
|
|
|
|
|
(85,650 |
) |
|
|
|
|
(85,650 |
) |
(2,061 |
) |
(87,711 |
) |
At March 31, 2017 |
|
|
|
1,041,416 |
|
339,228 |
|
1,592,806 |
|
(88,943 |
) |
(72,043 |
) |
2,812,464 |
|
480,631 |
|
3,293,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At January 1, 2018 |
|
|
|
133,320 |
|
1,123,755 |
|
1,318,728 |
|
(11,612 |
) |
(77,356 |
) |
2,486,835 |
|
422,068 |
|
2,908,903 |
|
Impact of the adoption of IFRS 9 |
|
3 (a) |
|
|
|
|
|
|
|
(1,818 |
) |
|
|
(1,818 |
) |
|
|
(1,818 |
) |
At January 1, 2018 after impacts of first adoption |
|
|
|
133,320 |
|
1,123,755 |
|
1,318,728 |
|
(13,430 |
) |
(77,356 |
) |
2,485,017 |
|
422,068 |
|
2,907,085 |
|
Total comprehensive income for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period |
|
|
|
|
|
|
|
|
|
55,113 |
|
|
|
55,113 |
|
7,637 |
|
62,750 |
|
Components of comprehensive income (loss) for the period |
|
|
|
|
|
|
|
|
|
|
|
66 |
|
66 |
|
(346 |
) |
(280 |
) |
Total comprehensive income for the period |
|
|
|
|
|
|
|
|
|
55,113 |
|
66 |
|
55,179 |
|
7,291 |
|
62,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contributions by and distributions to shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in non-controlling interests - Pollarix |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,757 |
) |
(2,757 |
) |
Reimbursement of share premium |
|
1 (i) |
|
|
|
(80,000 |
) |
|
|
|
|
|
|
(80,000 |
) |
|
|
(80,000 |
) |
Total contributions by and distributions to shareholders |
|
|
|
|
|
(80,000 |
) |
|
|
|
|
|
|
(80,000 |
) |
(2,757 |
) |
(82,757 |
) |
At March 31, 2018 |
|
|
|
133,320 |
|
1,043,755 |
|
1,318,728 |
|
41,683 |
|
(77,290 |
) |
2,460,196 |
|
426,602 |
|
2,886,798 |
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Nexa Resources S.A. |
|
Condensed consolidated interim statement of cash flows
Three-month period ended
All amounts in thousands of US dollars
|
|
Note |
|
March 31, 2018 |
|
March 31, 2017 |
|
Cash flow from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax |
|
|
|
92,587 |
|
79,198 |
|
|
|
|
|
|
|
|
|
Adjustments for: |
|
|
|
|
|
|
|
Interest, indexation and exchange variations |
|
|
|
16,802 |
|
(44,685 |
) |
Share in the results of associates |
|
|
|
|
|
10 |
|
Depreciation, amortization and depletion |
|
9 and 10 |
|
69,985 |
|
68,945 |
|
Loss (gain) on sale of property, plant & equipment and intangible assets |
|
16 |
|
(658 |
) |
148 |
|
Provisions |
|
|
|
7,615 |
|
(1,472 |
) |
|
|
|
|
186,331 |
|
102,144 |
|
Decrease (increase) in assets |
|
|
|
|
|
|
|
Financial investments |
|
|
|
75,324 |
|
(54,665 |
) |
Trade accounts receivable |
|
|
|
(54,293 |
) |
8,719 |
|
Inventory |
|
|
|
(24,563 |
) |
3,311 |
|
Recoverable taxes |
|
|
|
(819 |
) |
(13,874 |
) |
Other assets |
|
|
|
(1,817 |
) |
1,908 |
|
Increase (decrease) in liabilities |
|
|
|
|
|
|
|
Trade payable |
|
|
|
3,029 |
|
(50,679 |
) |
Confirming payable |
|
|
|
58,938 |
|
18,599 |
|
Salaries and payroll charges |
|
|
|
(36,202 |
) |
(24,992 |
) |
Taxes payable |
|
|
|
1,413 |
|
9,419 |
|
Deferred revenue |
|
|
|
3,983 |
|
(12,830 |
) |
Other liabilities |
|
|
|
(9,401 |
) |
(1,447 |
) |
|
|
|
|
|
|
|
|
Interest paid |
|
|
|
(14,215 |
) |
(14,720 |
) |
Income taxes paid |
|
|
|
(45,758 |
) |
(27,076 |
) |
Net cash provided (used) by operating activities |
|
|
|
141,950 |
|
(56,183 |
) |
|
|
|
|
|
|
|
|
Cash flow from investing activities |
|
|
|
|
|
|
|
Acquisitions of property, plant and equipment |
|
9 |
|
(32,975 |
) |
(30,463 |
) |
Acquisitions of intangible assets |
|
10 |
|
|
|
(189 |
) |
Proceeds from sale of non-current assets |
|
|
|
673 |
|
|
|
Net cash used in investing activities |
|
|
|
(32,302 |
) |
(30,652 |
) |
|
|
|
|
|
|
|
|
Cash flow from financing activities |
|
|
|
|
|
|
|
New loans and financing |
|
11 (b) |
|
|
|
31,796 |
|
Payments of loans and financing |
|
11 (b) |
|
(68,597 |
) |
(9,544 |
) |
Reimbursement share premium |
|
1 (i) |
|
(80,000 |
) |
|
|
Net cash provided (used) by financing activities |
|
|
|
(148,597 |
) |
22,252 |
|
|
|
|
|
|
|
|
|
Effects of exchange rates on cash and cash equivalents |
|
|
|
(131 |
) |
52 |
|
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents |
|
|
|
(39,080 |
) |
(64,531 |
) |
Cash and cash equivalents at the beginning of the period |
|
|
|
1,019,037 |
|
915,576 |
|
Cash and cash equivalents at the end of the period |
|
|
|
979,957 |
|
851,046 |
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
1. General information
Nexa Resources S.A. (NEXA or the Company) was incorporated on February 26, 2014 under the laws of Luxembourg as a public limited liability company (société anonyme). Its shares are publicly traded on the New York Stock Exchange (NYSE) and the Toronto Stock Exchange (TSX). The Companys registered office is located in the city of Luxembourg in the Grand Duchy of Luxembourg.
The Company operates in the mining and smelting segments, mainly engaged in zinc content production. The Company also produces copper, lead, silver and gold, which are by-products of zinc production. The Companys mining segment is comprised of five producing mines located in Peru and Brazil and operates primarily through its subsidiaries Nexa Recursos Minerais S.A. (as defined below) and Nexa Resources Perú S.A.A. (as defined below). The Companys smelting segment is comprised of three smelters, one located in Peru and two in Brazil and operates through its subsidiaries NEXA BR and Nexa Resources Cajamarquilla S.A. (as defined below). The information on the Company structure is provided in the Companys annual audited consolidated financial statements for the year ended December 31, 2017.
The Companys controlling shareholder is Votorantim S.A. (VSA), which holds 64.25% of its equity. VSA is a Brazilian privately owned industrial conglomerate that holds ownership interests in metal, steel, cement, energy and pulp companies, among others.
On December 4th, 2017, the shareholders of the Companys subsidiary Votorantim Metais Cajamarquilla S.A. approved the change of its corporate name to Nexa Resources Cajamarquilla S.A. This change was duly registered before the Peruvian Public Registry and is in force as April 6th, 2018. The Company refers to this subsidiary herein as NEXA CJM.
On December 18th, 2017, the shareholders of the Companys subsidiary Compañia Minera Milpo S.A.A approved the change of its corporate name to Nexa Resources Perú S.A.A. This change is still in process of being formalized before the Peruvian Public Registry. Given that such change has been duly approved by the shareholders of Compañia Minera Milpo S.A.A, the Company refers to this subsidiary herein as NEXA PERU.
On November 13th, 2017, the shareholders of the Companys subsidiary Votorantim Metais Zinco S.A. approved the change of its corporate name to Nexa Recursos Minerais S.A. This change has been submitted for approval of the Brazilian National Defense Office (Conselho de Defesa Nacional - CDN), since Votorantim Metais Zinco S.A. possesses mineral rights in border areas. After receiving the CDNs approval, the same corporate act will be submitted to the Brazilian Commercial Public Registry. Given that such change has been duly approved by the shareholders of Votorantim Metais Zinco S.A., the Company refers to this subsidiary herein as NEXA BR.
Principal transactions for the three-month period ended March 31, 2018
(i) Reimbursement of share premium
On February 15, 2018, the Board of Directors approved the reimbursement of share premium of US$0.60 cents per ordinary share to shareholders of record at the close of business on March 14, 2018 and paid US$ 80,000 to its shareholders on March 28, 2018.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
(ii) Purchase of Export Performance
As of March 31, 2018, the Company has intercompany loans outstanding amounting US$ 1,113,351, under export prepayment agreements, of NEXA BR as debtor with NEXA Resources S.A. and Votorantim GmbH (VGmbH) as creditors.
On March 15, 2018, consistent with the Companys strategy of reducing NEXAs exposure to foreign exchange variations, the Company entered into a Sale and Purchase Agreement with Cargill S.A. to purchase and sell goods (soy, sugar, cocoa, among others) that will be exported in order to partially liquidate the above mentioned intercompany loans, which can only be liquidate with the underlying physical export.
Based on the shipment of goods, which is planned to occur in tranches between April and September of 2018, the Company will be able to prepay US$ 600,000 of the outstanding related intercompany loans.
The transaction did not generate any impact in March 2018.
2. Basis of preparation and presentation of the interim consolidated financial statements
These condensed consolidated interim financial statements at and for the three-month period ended March 31, 2018 have not been audited. They have been prepared in accordance with International Accounting Standard 34 - Interim Financial Reporting (IAS 34) using the accounting principles consistent with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB). These condensed consolidated interim financial statements do not include all disclosures required by IFRS and accordingly should be read in conjunction with the Companys annual audited consolidated financial statements for the year ended December 31, 2017 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 Companys annual audited consolidated financial statements for the year ended December 31, 2017, except as disclosed in note 4.
The preparation of the 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 three-month period ended March 31, 2018. These critical accounting estimates represent estimates that are uncertain and changes in those estimates could materially impact the Companys condensed consolidated interim financial statements. Actual future outcomes may differ from present estimates and the Company reviews its estimates and assumptions on an ongoing basis using the most current information available. Management also exercises judgment in the process of applying the Companys accounting policies.
The critical judgments and estimates in the application of accounting principles during the three-month period ended March 31, 2018 are the same as those disclosed in the Companys annual audited consolidated financial statements for the year ended December 31, 2017, except as disclosed in note 4.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
The condensed consolidated interim financial statements of the Company for the three-month period ended March 31, 2018 was authorized for issuance by the Board of Directors on April 30, 2018.
3. Changes in accounting policies and disclosure
(a) Change of applicable standards beginning on January 1, 2018
There have been no new accounting standards issued after December 31, 2017 and as of the date of these condensed consolidated interim financial statements that would have a material effect on the Companys financial condition or result of operations.
The changes in the accounting policies and disclosures for the three-month period ended March 31, 2018 are:
IFRS 9 Financial instruments: Recognition and measurement
Main aspects introduced by the standard
IFRS 9 Financial Instruments replaces IAS 39 and all previous versions of IFRS 9. IFRS 9 brings together all three aspects of the accounting for financial instruments project, which are classification and measurements, impairment, and hedge accounting.
IFRS 9 became effective on January 1, 2018 and the Company has applied it accordingly, except for hedge relationships designated as hedge accounting, for which the Company elected to continue following the principles of IAS 39 and expects to adopt IFRS 9 later in 2018.
As permitted by the transition principles of the standard, comparative periods have not been restated.
Impacts of adoption
The Company has assessed the changes introduced by IFRS 9 and the nature and effects of the key changes to the Companys accounting policies resulting from the adoption are summarized below.
Classification and measurement
IFRS 9 has changed the categories for classification of financial assets, eliminating the categories held-to-maturity, loans and receivables and available for sale. The Companys financial assets will be classified in one of the following categories: measured at amortized cost, measured at fair value through other comprehensive income (FVOCI) or, measured at fair value through profit or loss (FVTPL). The classification of financial assets under IFRS 9 is generally based on the business model in which a financial asset is managed and its contractual cash flow characteristics.
The following table summarizes the differences in measurements categories under IAS 39 and the new measurement categories under IFRS 9 for each class of the Companys financial assets. There were no changes in classification and measurement of the Companys financial liabilities.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
Financial assets |
|
Classification under IAS 39 |
|
New classification under IFRS 9 |
|
Original carrying |
|
New carrying |
|
Cash and cash equivalents |
|
Loans and receivable |
|
Fair value through profit or loss |
|
979,957 |
|
979,957 |
|
Financial investments |
|
Assets held for trading |
|
Fair value through profit or loss |
|
137,333 |
|
137,333 |
|
Derivative financial instruments |
|
Assets held for trading/Used for hedging |
|
Fair value through profit or loss / Fair value through other comprehensive income |
|
9,247 |
|
9,247 |
|
Trade accounts receivable |
|
Loans and receivable |
|
Fair value through profit or loss/Amortized cost |
|
238,388 |
|
237,006 |
|
Related parties |
|
Loans and receivable |
|
Fair value through profit or loss/Amortized cost |
|
738 |
|
738 |
|
The most significant changes are related to the classification and measurement of trade account receivables where the Company has concluded that it operates using the different business models, being (i) held to collect and sell and (ii) held to collect. See note 5 for details about the Companys business model for trade account receivables.
At January 1, 2018, the fair value adjustment of accounts receivable that are held to collect and sell recognized in Retained earnings (cumulative deficit) was US$ 244, net of taxes.
Impairment
IFRS 9 replaced the incurred loss model in IAS 39 and requires impairment of financial assets to be determined using an expected credit loss model. The new impairment model applies to financial assets at amortized costs, including trade accounts receivable, contract assets and debt investments at FVOCI.
The most significant impact for the Company is related to impairment of trade accounts receivable, which is measured at amortized cost. The Company elected to apply the simplified approach set forth in IFRS 9 and recognized impairment losses for trade accounts receivable based on lifetime expected losses and using a loss provision matrix.
At January 1, 2018, incremental impairment losses under IFRS 9 recognized in Retained earnings (cumulative deficit) was US$ 1.574, net of taxes.
IFRS 15 Revenue from contracts with customers
Main impacts introduced by the standard
IFRS 15 Revenue from Contracts with customers establishes a comprehensive framework for determining the amount and timing when revenue is recognized. It replaced the guidance contained in IAS 18 Revenue which the Company followed until December 31, 2017.
IFRS 15 became effective on January 1, 2018 and the Company has applied it accordingly.
The Company elected to adopt IFRS 15 using the full retrospective method. Comparative financial information has been restated.
Adoption of IFRS 15 by the Company has not resulted in any material changes in timing or amount of revenue recognition under IFRS 15 model as compared to revenue that would be reported under IAS 18 - Revenue. Therefore, impacts of the adoption of IFRS 15 on the Companys Balance Sheet, Statement of Income and Statement of Cash Flows were not material.
Impacts of adoption
The Company has assessed the changes introduced by IFRS 15 and the nature and effects of the key changes to the Companys accounting policies resulting from the adoption are summarized below.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
Identification of performance obligations and timing of satisfaction of performance obligations
The Company has identified two distinct performance obligations included in certain sales contracts, being i) the promise to provide goods to its customers, and ii) the promise to provide freight services to its customers.
Promise to provide goods this performance obligation is satisfied when the control of such goods is transferred to the final customer, which is substantially determined based on the Incoterms agreed upon in each of the contracts with customers.
Promise to provide freight service this performance obligation is satisfied when the freight service contracted to customers is completed.
As a result of the distinct performance obligations identified part of the Companys revenue is presented as revenue from services. Cost related to revenue from services are presented as Cost of sales. Revenue from services was US$ 16,417 and 17,384, for the three-month period ended March 31, 2018 and 2017, respectively.
Determining the transaction price and the amounts allocated to performance obligations
The Company has considered the terms of the contract and its customary business practices to determine the transaction price. The transaction price is the amount of consideration to which the Company expects to be entitled in exchange for transferring promised goods or services to its customers. Transaction price is allocated to each performance obligation on a relative standalone selling price basis.
For the purpose of determining the transaction price, the entity has mainly fixed prices. However, within the silver streaming operations the Company has variable consideration related to the capacity of mines production linked to LME (London Metal Exchange). The impact on recognition of revenue related to these sales was not material for the three-month period ended March 31, 2018 and 2017.
Contract liabilities
The advance payment received in connection with the Companys silver streaming agreement (refer to note 23 of the Companys annual audited consolidated financial statements for the year ended December 31, 2017) has been accounted for as deferred revenue, with amounts recognized as revenue as the silver is delivered to the customer. The impact on recognition of revenue related to these sales was not material for the three-month period ended March 31, 2018 and 2017.
(b) New standards and interpretations not yet adopted
IFRS 16 - Leases
Main impacts introduced by the standard
In January 2016, the IASB issued IFRS 16 Leases, which replaces IAS 17 Leases and related interpretations. IFRS 16 provides a single lessee accounting model, requiring lessees to recognize a right-of-use asset and a lease liability. The right-of-use asset is initially measured at the amount of the lease liability plus any initial direct costs incurred by the lessee. There are optional exemptions when the lease term is 12 months or less or the
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
underlying asset has a low value. After lease commencement, a lessee measures the right-of-use asset in accordance with IAS 16 (unless specific conditions apply)the asset is depreciated and assessed for impairment.
The lease liability is initially measured at the present value of the lease payments payable over the lease term, discounted at the rate implicit in the lease if that can be readily determined. If that rate cannot be readily determined, the lessee uses its incremental borrowing rate.
When the lease payments are variable the lessee does not recognize an asset and liability, but instead recognizes the amounts payable as they fall due. The exception is variable payments that depend on an index or a rate, which are included in the initial measurement of a lease liability.
The standard is effective for accounting periods beginning on or after January 1, 2019 with early adoption permitted if IFRS 15 Revenue from contracts with customers has been adopted.
Impacts of adoption
The Companys assessment of the impact of adoption of the standard is in progress. The assessment is being carried out to identify the impacts mainly related to leases of offices, machinery and equipment, as well as other contracts that may be impacted by the standard.
4. Financial risk management
The Companys activities expose it to a variety of financial risks such as market risk (including currency risk, interest rate risk and commodity risk), credit risk and liquidity risk.
There have been no significant changes in the Company´s risk management policies and organization since year end.
(a) Capital management
One of the important indicators through which the Company monitors its capital is the gearing ratio, calculated as net debt divided by Adjusted EBITDA.
Net debt is defined as (i) loans and financing, less (ii) cash and cash equivalents, less (iii) financial investments, plus or less (iv) the fair value of derivative financial instruments.
The Adjusted EBITDA is defined as (i) profit (loss) for the year, plus (ii) profit (loss) from results of associates, plus (iii) depreciation, amortization and depletion, plus/less (iv) net financial results, plus/less (v) tax on income, less (vi) gain (loss) on sale of investment, plus (vii) impairment of other assets, plus/less (viii) (reversion) impairment of property, plants and equipment. In addition, management may exclude non cash and non-recurring items considered exceptional from the measurement of Adjusted EBITDA.
Net debt and Adjusted EBITDA measures should not be considered in isolation or as a substitute for profit (loss) or operating profit, as indicators of operating performance, or as alternatives to cash flow as measures of liquidity. Additionally, managements calculation of Adjusted EBITDA may be different from the calculation used by other companies, including competitors in the mining and smelting industry, so these measures may not be comparable to those of other companies.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
The net debt ratio is as follows:
|
|
Twelve month period |
|
Twelve month period |
|
|
|
March 31, 2018 |
|
December 31, 2017 |
|
Loans and financing |
|
1,384,256 |
|
1,447,299 |
|
Cash and cash equivalents |
|
(979,957 |
) |
(1,019,037 |
) |
Derivative financial instruments |
|
(5,605 |
) |
3,260 |
|
Financial investments |
|
(137,333 |
) |
(206,547 |
) |
Net debt (A) |
|
261,361 |
|
224,975 |
|
|
|
Twelve-month period |
|
Twelve-month period |
|
Three-month period |
|
Three-month period |
|
|
|
March 31, 2018 |
|
December 31, 2017 |
|
March 31, 2018 |
|
March 31, 2017 |
|
Net income for the period |
|
172,788 |
|
165,265 |
|
62,750 |
|
55,227 |
|
Income tax |
|
112,060 |
|
106,194 |
|
29,837 |
|
23,971 |
|
Income before taxes |
|
284,848 |
|
271,459 |
|
92,587 |
|
79,198 |
|
Results of investees |
|
(70 |
) |
(60 |
) |
|
|
10 |
|
Depreciation, amortization and depletion |
|
271,494 |
|
270,454 |
|
69,985 |
|
68,945 |
|
Net financial results |
|
163,275 |
|
130,181 |
|
28,999 |
|
(4,095 |
) |
EBITDA |
|
719,547 |
|
672,034 |
|
191,571 |
|
144,058 |
|
|
|
|
|
|
|
|
|
|
|
Extraordinary items |
|
|
|
|
|
|
|
|
|
Gains on sales of investments |
|
(4,936 |
) |
(4,588 |
) |
(348 |
) |
|
|
Impairment of other assets |
|
73 |
|
73 |
|
|
|
|
|
Adjusted EBITDA (B) |
|
714,684 |
|
667,519 |
|
191,223 |
|
144,058 |
|
Gearing ratio (A/B) |
|
0.37 |
|
0.34 |
|
|
|
|
|
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
(b) Derivative financial instruments
The table below summarizes the derivative financial instruments and the underlying hedged items:
|
|
Principal |
|
|
|
Average |
|
Fair value |
|
Realized gain (loss) |
|
Fair value by maturity |
| ||||||
Programs |
|
March 31, 2018 |
|
December 31, 2017 |
|
As per unit |
|
(days) |
|
March 31, 2018 |
|
December 31, 2017 |
|
March 31, 2018 |
|
2018 |
|
2019 |
|
Operational hedge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedging instrument for sales of zinc at a fixed price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zinc forward |
|
5,683 |
|
2,230 |
|
ton |
|
72 |
|
217 |
|
603 |
|
408 |
|
196 |
|
21 |
|
|
|
|
|
|
|
|
|
|
|
217 |
|
603 |
|
408 |
|
196 |
|
21 |
|
Hedging instruments for mismatches of quotation periods |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zinc forward |
|
247,312 |
|
240,747 |
|
ton |
|
29 |
|
3,852 |
|
(4,304 |
) |
(1,199 |
) |
3,852 |
|
|
|
Silver forward |
|
164 |
|
238 |
|
k oz |
|
24 |
|
39 |
|
196 |
|
42 |
|
39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,891 |
|
(4,108 |
) |
(1,157 |
) |
3,891 |
|
|
|
Hedging instrument for interest rates in US Dollar |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIBOR floating rate vs. US Dollar fixed rate swaps |
|
|
|
31,393 |
|
USD |
|
|
|
|
|
646 |
|
(290 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
646 |
|
(290 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,108 |
|
(2,859 |
) |
(1,039 |
) |
4,087 |
|
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedge accounting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedging instruments for mismatches of quotation periods - Fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zinc forward |
|
33,675 |
|
87,693 |
|
ton |
|
39 |
|
1,390 |
|
(3,319 |
) |
(10,720 |
) |
1,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,390 |
|
(3,319 |
) |
(10,720 |
) |
1,390 |
|
|
|
Hedging instruments for mismatches of quotation periods - Cash flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zinc forward |
|
9,377 |
|
58,800 |
|
ton |
|
68 |
|
(92 |
) |
2,986 |
|
1,802 |
|
(92 |
) |
|
|
Silver forward |
|
302 |
|
265 |
|
k oz |
|
50 |
|
199 |
|
(68 |
) |
169 |
|
199 |
|
|
|
|
|
|
|
|
|
|
|
|
|
107 |
|
2,918 |
|
1,971 |
|
107 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,497 |
|
(401 |
) |
(8,749 |
) |
1,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
5,605 |
|
(3,260 |
) |
(9,788 |
) |
5,584 |
|
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
9,246 |
|
7,483 |
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
|
|
|
1 |
|
4,294 |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
(3,642 |
) |
(12,588 |
) |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
(2,449 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,605 |
|
(3,260 |
) |
|
|
|
|
|
|
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
(c) Fair value estimates
All financial instruments for which fair value is recognized or disclosed are categorized within the fair value hierarchy, based on the lowest level input that is significant to the fair value measurement as a whole.
Level 1 Quoted (unadjusted) market prices in active markets for identical assets or liabilities.
Level 2 Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable.
Level 3 Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable.
The following table provides the fair value measurement hierarchy of the Companys financial assets and financial liabilities that are recognized or disclosed at fair value.
|
|
|
|
March 31, 2018 |
| ||||
|
|
|
|
Fair value measured based on |
|
|
| ||
|
|
|
|
Price quoted in |
|
Valuation |
|
|
|
|
|
Note |
|
Level 1 |
|
Level 2 |
|
Total fair value |
|
Assets |
|
|
|
|
|
|
|
|
|
Financial investments |
|
6 |
|
66,185 |
|
71,148 |
|
137,333 |
|
Derivative financial instruments |
|
4(b) |
|
|
|
9,247 |
|
9,247 |
|
Trade accounts receivable |
|
|
|
|
|
66,699 |
|
66,699 |
|
|
|
|
|
66,185 |
|
147,094 |
|
213,279 |
|
|
|
|
|
|
|
|
|
|
|
Liabilites |
|
|
|
|
|
|
|
|
|
Loans and financing |
|
11 |
|
1,062,883 |
|
346,527 |
|
1,409,410 |
|
Derivative financial instruments |
|
4(b) |
|
|
|
3,642 |
|
3,642 |
|
|
|
|
|
1,062,883 |
|
350,169 |
|
1,413,052 |
|
|
|
|
|
December 31, 2017 |
| ||||
|
|
|
|
Fair value measured based on |
|
|
| ||
|
|
|
|
Price quoted in |
|
Valuation |
|
|
|
|
|
Note |
|
Level 1 |
|
Level 2 |
|
Total fair value |
|
Assets |
|
|
|
|
|
|
|
|
|
Financial investments |
|
6 |
|
134,168 |
|
72,379 |
|
206,547 |
|
Derivative financial instruments |
|
4(b) |
|
|
|
11,777 |
|
11,777 |
|
Trade accounts receivable |
|
|
|
|
|
62,693 |
|
62,693 |
|
|
|
|
|
134,168 |
|
146,849 |
|
281,017 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
Loans and financing |
|
11 |
|
1,120,901 |
|
414,231 |
|
1,535,132 |
|
Derivative financial instruments |
|
4(b) |
|
|
|
15,037 |
|
15,037 |
|
|
|
|
|
1,120,901 |
|
429,268 |
|
1,550,169 |
|
At March 31, 2018 and December 31, 2017, there were no financial assets and liabilities categorized as level 3 of the fair value hierarchy.
The carrying amounts of cash and cash equivalents, trade accounts receivable measured at amortized cost, trade payable, confirming payable, use of public assets, judicial deposits and receivables from and payables to related parties approximate their fair values.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
(d) Sensitivity analysis
Presented below is a sensitivity analysis of the main risk factors that affect the pricing of the outstanding financial instruments relating to cash and cash equivalents, financial investments, loans and financing, and derivative financial instruments. The main sensitivities are the exposure to the fluctuations of the US Dollar, Peruvian soles and Euro exchange rate, the London Interbank Offered Rate (LIBOR) and Interbank Deposit Certificate (CDI) interest rates, and the commodity prices. The scenarios for these factors are prepared using market sources and other relevant sources, in compliance with the Companys policies.
The scenarios at March 31, 2018 are described below:
· Scenario I: considers a change in the market forward yield curves and quotations as of March 31, 2018, according to the base scenario defined by the Company for June 30, 2018.
· Scenario II: considers a change of + or -25% in the market forward yield curves as of March 31, 2018.
· Scenario III: considers a change of + or -50% in the market forward yield curves as of March 31, 2018.
|
|
|
|
|
|
|
|
|
|
Impacts on profit (loss) |
|
Impacts on comprehensive income |
| ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Scenario I |
|
Scenarios II e III |
|
Scenario I |
|
Scenarios II e III |
| ||||||||||||||
Risk factor |
|
Cash and cash |
|
Loans and |
|
Principal of |
|
Unit |
|
Changes |
|
Results of |
|
-25% |
|
-50% |
|
+25% |
|
+50% |
|
Results of |
|
-25% |
|
-50% |
|
+25% |
|
+50% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange variation rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BRL |
|
137,161 |
|
124,447 |
|
|
|
|
|
3.87 |
% |
|
|
|
|
|
|
|
|
|
|
3,858 |
|
34,689 |
|
101,169 |
|
(18,496 |
) |
(31,792 |
) |
EUR |
|
1,142 |
|
|
|
|
|
|
|
-0.73 |
% |
(8 |
) |
(285 |
) |
(571 |
) |
285 |
|
571 |
|
|
|
|
|
|
|
|
|
|
|
PEN |
|
24,231 |
|
|
|
|
|
|
|
1.31 |
% |
317 |
|
(6,058 |
) |
(12,116 |
) |
6,058 |
|
12,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BRL - CDI |
|
137,338 |
|
40,400 |
|
|
|
|
|
-25 |
bps |
(239 |
) |
(1,549 |
) |
(3,097 |
) |
1,549 |
|
3,097 |
|
|
|
|
|
|
|
|
|
|
|
USD - LIBOR |
|
|
|
100,000 |
|
994,018 |
|
USD |
|
-21 |
bps |
223 |
|
602 |
|
1,204 |
|
(602 |
) |
(1,205 |
) |
(6 |
) |
(17 |
) |
(33 |
) |
17 |
|
33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price - commodities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zinc |
|
|
|
|
|
296,047 |
|
ton |
|
-2.76 |
% |
6,316 |
|
57,186 |
|
114,372 |
|
(57,186 |
) |
(114,372 |
) |
3 |
|
29 |
|
59 |
|
(29 |
) |
(59 |
) |
Silver |
|
|
|
|
|
466 |
|
k oz |
|
1.35 |
% |
(17 |
) |
306 |
|
612 |
|
(306 |
) |
(612 |
) |
(66 |
) |
1,225 |
|
2,450 |
|
(1,225 |
) |
(2,450 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
5. Financial instruments by category
|
|
March 31, 2018 | |||||||||
Assets per balance sheet |
|
Note |
|
Amortized cost |
|
Fair value |
|
Fair value |
|
Total |
|
Cash and cash equivalents |
|
|
|
|
|
979,957 |
|
|
|
979,957 |
|
Financial investments |
|
6 |
|
|
|
137,333 |
|
|
|
137,333 |
|
Derivative financial instruments |
|
4(b) |
|
|
|
9,033 |
|
214 |
|
9,247 |
|
Trade accounts receivable (i) |
|
|
|
170,307 |
|
66,699 |
|
|
|
237,006 |
|
Related parties |
|
8 |
|
738 |
|
|
|
|
|
738 |
|
|
|
|
|
171,045 |
|
1,193,022 |
|
214.00 |
|
1,364,281 |
|
|
|
March 31, 2018 |
| ||||||||
Liabilities per balance sheet |
|
Note |
|
Fair value |
|
Fair value |
|
Other financial |
|
Total |
|
Loans and financing |
|
11 |
|
|
|
|
|
1,384,256 |
|
1,384,256 |
|
Derivative financial instruments |
|
4(b) |
|
3,531 |
|
111 |
|
|
|
3,642 |
|
Trade payables |
|
|
|
|
|
|
|
332,843 |
|
332,843 |
|
Confirming payable |
|
|
|
|
|
|
|
169,962 |
|
169,962 |
|
Use of public assets |
|
|
|
|
|
|
|
24,358 |
|
24,358 |
|
Related parties |
|
8 |
|
|
|
|
|
88,734 |
|
88,734 |
|
|
|
|
|
3,531 |
|
111 |
|
2,000,153 |
|
2,003,795 |
|
|
|
December 31, 2017 |
| ||||||||
Assets per balance sheet |
|
Note |
|
Amortized cost |
|
Fair value |
|
Fair value |
|
Total |
|
Cash and cash equivalents |
|
|
|
|
|
1,019,037 |
|
|
|
1,019,037 |
|
Financial investments |
|
6 |
|
|
|
206,547 |
|
|
|
206,547 |
|
Derivative financial instruments |
|
4(b) |
|
|
|
8,811 |
|
2,966 |
|
11,777 |
|
Trade accounts receivable (i) |
|
|
|
120,020 |
|
62,693 |
|
|
|
182,713 |
|
Related parties |
|
8 |
|
738 |
|
|
|
|
|
738 |
|
|
|
|
|
120,758 |
|
1,297,088 |
|
2,966 |
|
1,420,812 |
|
|
|
December 31, 2017 |
| ||||||||
Liabilities per balance sheet |
|
Note |
|
Fair value |
|
Fair value |
|
Other financial |
|
Total |
|
Loans and financing |
|
11 |
|
|
|
|
|
1,447,299 |
|
1,447,299 |
|
Derivative financial instruments |
|
4(b) |
|
12,842 |
|
2,195 |
|
|
|
15,037 |
|
Trade payables |
|
|
|
|
|
|
|
329,814 |
|
329,814 |
|
Confirming payable |
|
|
|
|
|
|
|
111,024 |
|
111,024 |
|
Use of public assets |
|
|
|
|
|
|
|
24,309 |
|
24,309 |
|
Related parties |
|
8 |
|
|
|
|
|
89,924 |
|
89,924 |
|
|
|
|
|
12,842 |
|
2,195 |
|
2,002,370 |
|
2,017,407 |
|
(i) The Company has trade accounts receivable held in two different business model, as follows:
Held to collect and sell
Related to the Companys trade accounts receivable portfolio that is included in a corporate factoring program. For trade accounts receivable from clients included in this group of assets, the Company frequently sells the financial assets to third parts as part of its financial risk management strategy.
Held to collect
Related to the remaining trade accounts receivable portfolio that is not included in the factoring program and the Company expects to collect the cash flows from the financial assets.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
6. Financial investments
|
|
March 31, 2018 |
|
December 31, 2017 |
|
Held for trading |
|
|
|
|
|
Investment fund quotas (i) |
|
69,582 |
|
138,945 |
|
Bank Deposit Certificate |
|
46,897 |
|
42,067 |
|
Repurchase agreements |
|
5,074 |
|
18,289 |
|
Credit Rights Investment Funds |
|
15,232 |
|
5,053 |
|
Financial Treasury Bills |
|
548 |
|
1,123 |
|
Other |
|
|
|
1,070 |
|
|
|
137,333 |
|
206,547 |
|
(i) Decrease in financial investments is mainly related to sale of quotas in investment fund. Proceeds from the sale were incorporated in cash and cash equivalents.
7. Trade accounts receivable
|
|
Note |
|
March 31, 2018 |
|
December 31, 2017 |
|
Trade receivables |
|
|
|
235,041 |
|
181,084 |
|
Related parties |
|
8 |
|
4,123 |
|
3,775 |
|
Impairment of trade accounts receivable |
|
|
|
(2,158 |
) |
(2,146 |
) |
|
|
|
|
237,006 |
|
182,713 |
|
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
8. Related parties
The table below summarizes related party balances outstanding at:
|
|
Trade accounts receivable |
|
Non-current assets |
|
Trade payables |
|
Dividends payable |
|
Current and non-current liabilities |
| ||||||||||
|
|
March 31, 2018 |
|
December 31, 2017 |
|
March 31, 2018 |
|
December 31, 2017 |
|
March 31, 2018 |
|
December 31, 2017 |
|
March 31, 2018 |
|
December 31, 2017 |
|
March 31, 2018 |
|
December 31, 2017 |
|
Parent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Votorantim S.A. |
|
5 |
|
8 |
|
3 |
|
3 |
|
263 |
|
336 |
|
|
|
|
|
87,275 |
|
87,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related parties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Companhia Brasileira de Alumínio |
|
2,480 |
|
1,843 |
|
|
|
|
|
91 |
|
5,246 |
|
|
|
|
|
|
|
13 |
|
Votorantim Cimentos S.A. |
|
1,229 |
|
1,696 |
|
735 |
|
735 |
|
15 |
|
47 |
|
|
|
|
|
|
|
|
|
Other |
|
409 |
|
228 |
|
|
|
|
|
1,436 |
|
1,414 |
|
1,264 |
|
655 |
|
1,459 |
|
2,225 |
|
Non-controlling interests (i) |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,610 |
|
3,483 |
|
|
|
|
|
|
|
4,123 |
|
3,775 |
|
738 |
|
738 |
|
1,805 |
|
7,043 |
|
4,874 |
|
4,138 |
|
88,734 |
|
89,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
4,123 |
|
3,775 |
|
|
|
|
|
1,805 |
|
7,043 |
|
4,874 |
|
4,138 |
|
87,686 |
|
87,686 |
|
Non-current |
|
|
|
|
|
738 |
|
738 |
|
|
|
|
|
|
|
|
|
1,048 |
|
2,238 |
|
|
|
4,123 |
|
3,775 |
|
738 |
|
738 |
|
1,805 |
|
7,043 |
|
4,874 |
|
4,138 |
|
88,734 |
|
89,924 |
|
(i) Include balances with Pollarix S.A. and Nexa Resources Cajamarquilla S.A.
The table below summarizes related party transactions for the three-month period ended:
|
|
Sales |
|
Purchases |
|
Financial results |
| ||||||
|
|
March 31, 2018 |
|
March 31, 2017 |
|
March 31, 2018 |
|
March 31, 2017 |
|
March 31, 2018 |
|
March 31, 2017 |
|
Related parties |
|
|
|
|
|
|
|
|
|
|
|
|
|
Companhia Brasileira de Alumínio |
|
2,321 |
|
561 |
|
437 |
|
12,547 |
|
|
|
1,012 |
|
Votener - Votorantim Comercializadora de Energia Ltda. |
|
|
|
|
|
2,569 |
|
912 |
|
|
|
|
|
Votorantim Cimentos S.A. |
|
21 |
|
19 |
|
415 |
|
69 |
|
|
|
|
|
Other |
|
564 |
|
|
|
191 |
|
295 |
|
|
|
|
|
|
|
2,906 |
|
580 |
|
3,612 |
|
13,823 |
|
|
|
1,012 |
|
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2017
All amounts in thousands of US dollars, unless otherwise stated
9. Property, plant and equipment
|
|
March 31, 2018 |
|
March 31, 2017 |
| ||||||||||||||||||
|
|
Land and |
|
Dam and |
|
Machinery, |
|
Vehicles |
|
Furniture and |
|
Construction |
|
Asset |
|
Mining |
|
Other |
|
Total |
|
Total |
|
Balance at January 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost |
|
24,490 |
|
1,030,686 |
|
2,422,254 |
|
21,135 |
|
6,743 |
|
235,501 |
|
178,662 |
|
243,938 |
|
7,177 |
|
4,170,586 |
|
4,130,590 |
|
Accumulated depreciation |
|
(275 |
) |
(453,140 |
) |
(1,504,433 |
) |
(18,079 |
) |
(4,492 |
) |
|
|
(101,527 |
) |
(85,455 |
) |
(6,671 |
) |
(2,174,072 |
) |
(2,152,128 |
) |
Net balance at January 1 |
|
24,215 |
|
577,546 |
|
917,821 |
|
3,056 |
|
2,251 |
|
235,501 |
|
77,135 |
|
158,483 |
|
506 |
|
1,996,514 |
|
1,978,462 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions (i) |
|
|
|
|
|
63 |
|
|
|
|
|
32,912 |
|
|
|
|
|
|
|
32,975 |
|
30,463 |
|
Disposals |
|
|
|
|
|
(15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(15 |
) |
(161 |
) |
Depreciation |
|
|
|
(11,450 |
) |
(34,145 |
) |
(361 |
) |
(127 |
) |
|
|
(1,100 |
) |
(791 |
) |
(12 |
) |
(47,986 |
) |
(47,244 |
) |
Exchange variation gains (losses) |
|
(77 |
) |
(1,331 |
) |
(1,956 |
) |
(3 |
) |
|
|
(1,057 |
) |
(279 |
) |
|
|
(1 |
) |
(4,704 |
) |
16,315 |
|
Transfers |
|
|
|
4,295 |
|
13,646 |
|
|
|
|
|
(18,340 |
) |
|
|
|
|
|
|
(399 |
) |
|
|
Remeasurement of asset retirement obligation (ii) |
|
|
|
|
|
|
|
|
|
|
|
|
|
9,758 |
|
|
|
|
|
9,758 |
|
1,499 |
|
Balance at March 31 |
|
24,138 |
|
569,060 |
|
895,414 |
|
2,692 |
|
2,124 |
|
249,016 |
|
85,514 |
|
157,692 |
|
493 |
|
1,986,143 |
|
1,979,334 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost |
|
24,417 |
|
1,032,633 |
|
2,427,970 |
|
20,983 |
|
6,733 |
|
249,016 |
|
188,010 |
|
243,414 |
|
7,144 |
|
4,200,320 |
|
4,171,055 |
|
Accumulated depreciation |
|
(279 |
) |
(463,573 |
) |
(1,532,556 |
) |
(18,291 |
) |
(4,609 |
) |
|
|
(102,496 |
) |
(85,722 |
) |
(6,651 |
) |
(2,214,177 |
) |
(2,191,721 |
) |
Net balance at March 31 |
|
24,138 |
|
569,060 |
|
895,414 |
|
2,692 |
|
2,124 |
|
249,016 |
|
85,514 |
|
157,692 |
|
493 |
|
1,986,143 |
|
1,979,334 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average annual depreciation rates - % |
|
|
|
4 |
|
7 |
|
22 |
|
10 |
|
|
|
8 |
|
8 |
|
|
|
|
|
|
|
(i) Additions include capitalized borrowing costs in the amount of US$ 2,452 in the three-month period ended March 31, 2018 (March 31, 2017 - US$ 1,920).
(ii) Related to updates in certain key assumptions used to measure asset retirement obligation in Nexa Peru.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2017
All amounts in thousands of US dollars, unless otherwise stated
10. Intangible assets
|
|
March 31, 2018 |
|
March 31, 2017 |
| ||||||||||
|
|
Goodwill |
|
Rights to use |
|
Software |
|
Use of public |
|
Other |
|
Total |
|
Total |
|
Balance at January 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost |
|
673,287 |
|
1,672,931 |
|
21,823 |
|
11,410 |
|
28,851 |
|
2,408,302 |
|
2,403,767 |
|
Accumulated amortization and depletion |
|
|
|
(543,927 |
) |
(16,366 |
) |
(4,478 |
) |
(20,812 |
) |
(585,583 |
) |
(500,615 |
) |
Net balance at January 1 |
|
673,287 |
|
1,129,004 |
|
5,457 |
|
6,932 |
|
8,039 |
|
1,822,719 |
|
1,903,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions |
|
|
|
|
|
|
|
|
|
|
|
|
|
189 |
|
Amortization and depletion |
|
|
|
(21,541 |
) |
(356 |
) |
(97 |
) |
(5 |
) |
(21,999 |
) |
(21,701 |
) |
Transfers |
|
|
|
|
|
399 |
|
|
|
|
|
399 |
|
|
|
Exchange variation gains (losses) |
|
(857 |
) |
(1,203 |
) |
(11 |
) |
(30 |
) |
(38 |
) |
(2,139 |
) |
3,357 |
|
Balance at March 31 |
|
672,430 |
|
1,106,260 |
|
5,489 |
|
6,805 |
|
7,996 |
|
1,798,980 |
|
1,884,997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost |
|
672,430 |
|
1,671,054 |
|
22,669 |
|
11,356 |
|
28,714 |
|
2,406,223 |
|
2,431,828 |
|
Accumulated amortization and depletion |
|
|
|
(564,794 |
) |
(17,180 |
) |
(4,551 |
) |
(20,718 |
) |
(607,243 |
) |
(546,831 |
) |
Net balance at March 31 |
|
672,430 |
|
1,106,260 |
|
5,489 |
|
6,805 |
|
7,996 |
|
1,798,980 |
|
1,884,997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average annual amortization/depletion rates % |
|
|
|
5 |
|
20 |
|
3 |
|
|
|
|
|
|
|
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2017
All amounts in thousands of US dollars, unless otherwise stated
11. Loans and financing
(a) Analysis and maturity profile
|
|
|
|
Current |
|
Non-current |
|
Total |
|
Fair value | ||||||||
Type |
|
Average annual charges |
|
March 31, 2018 |
|
December 31, 2017 |
|
March 31, 2018 |
|
December 31, 2017 |
|
March 31, 2018 |
|
December 31, 2017 |
|
March 31, 2018 |
|
December 31, 2017 |
Eurobonds - USD |
|
5.18% FIXED USD |
|
14,206 |
|
8,778 |
|
1,032,954 |
|
1,032,664 |
|
1,047,160 |
|
1,041,442 |
|
1,062,883 |
|
1,120,901 |
Debt with banks |
|
LIBOR 3M + 2.57% /LIBOR 6M + 2.51% |
|
1,518 |
|
435 |
|
199,250 |
|
199,179 |
|
200,768 |
|
199,614 |
|
214,234 |
|
214,293 |
BNDES |
|
TJLP + 2.69% / 4.81% FIXED BRL / SELIC + 2.78% / UMBNDES + 2.44% |
|
20,586 |
|
19,795 |
|
67,016 |
|
73,653 |
|
87,602 |
|
93,448 |
|
83,050 |
|
85,969 |
Debentures |
|
107.75% CDI |
|
8,158 |
|
8,885 |
|
32,256 |
|
32,403 |
|
40,414 |
|
41,288 |
|
41,046 |
|
41,405 |
Export credit note |
|
|
|
|
|
1,102 |
|
|
|
61,622 |
|
|
|
62,724 |
|
|
|
64,058 |
FINEP |
|
TJLP + 0.68% |
|
674 |
|
677 |
|
1,890 |
|
2,062 |
|
2,564 |
|
2,739 |
|
2,552 |
|
2,640 |
FINAME |
|
4.57% FIXED BRL |
|
395 |
|
398 |
|
1,279 |
|
1,383 |
|
1,674 |
|
1,781 |
|
1,571 |
|
1,604 |
Other |
|
5,93% FIXED USD |
|
784 |
|
771 |
|
3,290 |
|
3,492 |
|
4,074 |
|
4,263 |
|
4,074 |
|
4,262 |
|
|
|
|
46,321 |
|
40,841 |
|
1,337,935 |
|
1,406,458 |
|
1,384,256 |
|
1,447,299 |
|
1,409,410 |
|
1,535,132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long term loans and financing (principal) |
|
|
|
28,764 |
|
28,019 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans and financing |
|
|
|
17,557 |
|
12,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46,321 |
|
40,841 |
|
|
|
|
|
|
|
|
|
|
|
|
BNDES |
Brazilian National Bank for Economic and Social Development |
BRL |
Brazilian Reais |
FINAME |
Government Agency for Machinery and Equipment Financing |
TJLP |
Long Term Interest Rate set by the Brazilian National Monetary Council, the TJLP is the basic cost of financing of the BNDES |
UMBNDES |
Monetary unit of the BNDES, reflecting the weighted basket of currencies of foreign currency debt obligations. At March 31, 2018, the basket was 99% comprised of US Dollars. |
SELIC |
Brazilian System for Clearance and Custody |
CDI |
Interbank Deposit Certificate |
FINEP |
Funding Authority for Studies and Projects |
|
|
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
The maturity profile of loans and financing at March 31, 2018 was as follows:
|
|
Principal amount |
| ||||||||||||||||
|
|
2018 |
|
2019 |
|
2020 |
|
2021 |
|
2022 |
|
2023 |
|
2024 |
|
As from |
|
Total |
|
Eurobonds - USD |
|
|
|
|
|
|
|
|
|
|
|
343,000 |
|
|
|
700,000 |
|
1,043,000 |
|
Debt with banks |
|
|
|
31,111 |
|
84,444 |
|
84,444 |
|
|
|
|
|
|
|
|
|
199,999 |
|
BNDES |
|
14,786 |
|
23,424 |
|
15,990 |
|
12,417 |
|
9,210 |
|
5,058 |
|
3,086 |
|
4,276 |
|
88,247 |
|
Debentures |
|
8,080 |
|
8,080 |
|
8,080 |
|
8,080 |
|
8,080 |
|
|
|
|
|
|
|
40,400 |
|
FINEP |
|
500 |
|
667 |
|
667 |
|
667 |
|
56 |
|
|
|
|
|
|
|
2,557 |
|
FINAME |
|
294 |
|
389 |
|
373 |
|
314 |
|
230 |
|
70 |
|
1 |
|
|
|
1,671 |
|
Other |
|
583 |
|
818 |
|
866 |
|
918 |
|
889 |
|
|
|
|
|
|
|
4,074 |
|
|
|
24,243 |
|
64,489 |
|
110,420 |
|
106,840 |
|
18,465 |
|
348,128 |
|
3,087 |
|
704,276 |
|
1,379,948 |
|
|
|
Interest accrual and cost |
| ||||||||||||||||
|
|
2018 |
|
2019 |
|
2020 |
|
2021 |
|
2022 |
|
2023 |
|
2024 |
|
As from |
|
Total |
|
Eurobonds - USD |
|
14,496 |
|
(1,177 |
) |
(1,227 |
) |
(1,280 |
) |
(1,337 |
) |
(1,172 |
) |
(1,160 |
) |
(2,983 |
) |
4,160 |
|
Debt with banks |
|
1,589 |
|
(281 |
) |
(281 |
) |
(258 |
) |
0 |
|
|
|
|
|
|
|
769.00 |
|
BNDES |
|
156 |
|
(220 |
) |
(175 |
) |
(162 |
) |
(106 |
) |
(58 |
) |
(34 |
) |
(46 |
) |
(645 |
) |
Debentures |
|
86 |
|
(31 |
) |
(25 |
) |
(9 |
) |
(7 |
) |
|
|
|
|
|
|
14.00 |
|
FINEP |
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
FINAME |
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,337 |
|
(1,709 |
) |
(1,708 |
) |
(1,709 |
) |
(1,450 |
) |
(1,230 |
) |
(1,194 |
) |
(3,029 |
) |
4,308 |
|
|
|
Total |
| ||||||||||||||||
|
|
2018 |
|
2019 |
|
2020 |
|
2021 |
|
2022 |
|
2023 |
|
2024 |
|
As from |
|
Total |
|
Eurobonds - USD |
|
14,496 |
|
(1,177 |
) |
(1,227 |
) |
(1,280 |
) |
(1,337 |
) |
341,828 |
|
1,160 |
|
697,017 |
|
1,047,160 |
|
Debt with banks |
|
1,589 |
|
30,830 |
|
84,163 |
|
84,186 |
|
|
|
|
|
|
|
|
|
200,768 |
|
BNDES |
|
14,942 |
|
23,204 |
|
15,815 |
|
12,255 |
|
9,104 |
|
5,000 |
|
3,052 |
|
4,230 |
|
87,602 |
|
Debentures |
|
8,166 |
|
8,049 |
|
8,055 |
|
8,071 |
|
8,073 |
|
|
|
|
|
|
|
40,414 |
|
FINEP |
|
507 |
|
667 |
|
667 |
|
667 |
|
56 |
|
|
|
|
|
|
|
2,564 |
|
FINAME |
|
297 |
|
389 |
|
373 |
|
314 |
|
230 |
|
70 |
|
1 |
|
|
|
1,674 |
|
Other |
|
583 |
|
818 |
|
866 |
|
918 |
|
889 |
|
|
|
|
|
|
|
4,074 |
|
|
|
40,580 |
|
62,780 |
|
108,712 |
|
105,131 |
|
17,015 |
|
346,898 |
|
1,893 |
|
701,247 |
|
1,384,256 |
|
|
|
2 |
% |
5 |
% |
8 |
% |
8 |
% |
1 |
% |
25 |
% |
0 |
% |
51 |
% |
100 |
% |
(b) Changes
|
|
March 31, 2018 |
|
March 31, 2017 |
|
Balance at the beginning of the period |
|
1,447,299 |
|
1,144,385 |
|
Payments |
|
(68,597 |
) |
(9,544 |
) |
New loans and financing |
|
|
|
31,796 |
|
Exchange variation gains |
|
803 |
|
3,376 |
|
Interest accrual |
|
18,306 |
|
12,983 |
|
Interest paid |
|
(13,555 |
) |
(14,366 |
) |
Balance at the end of the period |
|
1,384,256 |
|
1,168,630 |
|
(c) Guarantees and covenants
At March 31, 2018, the Company and its controlling shareholder were in compliance with all applicable covenants and there have been no change in covenants clauses since December 31, 2017.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
12. Income tax
(a) Reconciliation of taxes on income expenses
The Company calculates income tax expense using the income tax rate that would be applicable to the expected total annual taxable earnings. The major components of income tax expenses are:
|
|
March 31, 2018 |
|
March 31, 2017 |
|
Income before income tax |
|
92,587 |
|
79,198 |
|
Standard rate (i) |
|
26.01 |
% |
27.08 |
% |
|
|
|
|
|
|
Income tax at standard rates |
|
(24,082 |
) |
(21,447 |
) |
Share in the results of associates |
|
|
|
(3 |
) |
Difference in tax rate for subsidiaries outside Luxembourg |
|
218 |
|
2,682 |
|
Difference in tax rate of mining taxes |
|
(5,094 |
) |
(3,637 |
) |
Other permanent additions net |
|
(879 |
) |
(1,566 |
) |
Income tax |
|
(29,837 |
) |
(23,971 |
) |
|
|
|
|
|
|
Current |
|
(35,298 |
) |
(10,657 |
) |
Deferred |
|
5,461 |
|
(13,314 |
) |
Income tax on the statement of income |
|
(29,837 |
) |
(23,971 |
) |
Income tax on items presented in the statement of comprehensive income are US$ 271 and US$ 253 for the three-month periods ended March 31, 2018 and 2017, respectively.
(i) On December 14, 2016, the Luxembourg government approved bill of law 7020, in the 2017 tax reform bill. Among other changes included in the 2017 tax reform bill, the main change was the decrease of the income tax rate to 27.08% in 2017 and to 26.01% from 2018 onwards.
(b) Analysis of deferred tax balances
|
|
March 31, 2018 |
|
December 31, 2017 |
|
Tax credits on income tax losses |
|
103,095 |
|
104,100 |
|
Tax credits on deductible temporary differences |
|
|
|
|
|
Foreign exchange losses |
|
85,993 |
|
79,430 |
|
Environmental liabilities |
|
28,809 |
|
28,504 |
|
Asset retirement obligation |
|
24,519 |
|
23,990 |
|
Tax, civil and labor provisions |
|
14,222 |
|
15,666 |
|
Other provisions |
|
13,973 |
|
12,481 |
|
Provision for inventory losses |
|
4,364 |
|
4,395 |
|
Provision for profit sharing |
|
2,535 |
|
6,521 |
|
Use of public assets |
|
4,035 |
|
4,093 |
|
Provision for impairment of trade receivables |
|
1,092 |
|
1,110 |
|
Other |
|
2,348 |
|
5,028 |
|
|
|
|
|
|
|
Tax debits on taxable temporary differences |
|
|
|
|
|
Adjustment to present value |
|
(1,264 |
) |
(1,253 |
) |
Capitalized interest |
|
(11,417 |
) |
(10,624 |
) |
Accelerated depreciation and adjustment of useful lives |
|
(26,783 |
) |
(28,371 |
) |
Fair value adjustments to PP&E and Intangible assets related to business combination |
|
(340,272 |
) |
(344,531 |
) |
Other |
|
(861 |
) |
(957 |
) |
|
|
(95,612 |
) |
(100,418 |
) |
|
|
|
|
|
|
Net deferred tax assets related to the same legal entity |
|
225,060 |
|
224,513 |
|
Net deferred tax liabilities related to the same legal entity |
|
(320,672 |
) |
(324,931 |
) |
|
|
(95,612 |
) |
(100,418 |
) |
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
13. Provisions
|
|
March 31, 2018 |
|
March 31, 2017 |
| ||||||||||||
|
|
|
|
|
|
Judicial provision |
|
|
|
|
| ||||||
|
|
Asset |
|
Environmental |
|
Tax |
|
Labor |
|
Civil |
|
Environmental |
|
Total |
|
Total |
|
Balance at the beginning of the quarter |
|
199,445 |
|
83,834 |
|
18,575 |
|
16,421 |
|
18,320 |
|
4,566 |
|
341,161 |
|
296,879 |
|
Present value adjustment |
|
2,578 |
|
1,658 |
|
|
|
|
|
|
|
|
|
4,236 |
|
1,864 |
|
Additions |
|
|
|
|
|
5,201 |
|
2,667 |
|
3,759 |
|
479 |
|
12,106 |
|
3,305 |
|
Reversals |
|
|
|
|
|
(2,545 |
) |
(1,466 |
) |
(4 |
) |
(476 |
) |
(4,491 |
) |
(4,822 |
) |
Judicial deposits, net of write-off |
|
|
|
|
|
(19 |
) |
(155 |
) |
(19 |
) |
|
|
(193 |
) |
432 |
|
Write-off |
|
(345 |
) |
(332 |
) |
(345 |
) |
(138 |
) |
(25 |
) |
(172 |
) |
(1,357 |
) |
(3,652 |
) |
Interest and indexation |
|
|
|
|
|
216 |
|
396 |
|
31 |
|
110 |
|
753 |
|
2,712 |
|
Exchange variation gains (losses) |
|
(538 |
) |
(430 |
) |
(87 |
) |
(91 |
) |
118 |
|
6 |
|
(1,022 |
) |
4,194 |
|
Remeasurement of asset retirement obligation (note 9 (ii)) |
|
9,222 |
|
|
|
|
|
|
|
|
|
|
|
9,222 |
|
|
|
Balance at the end of the quarter |
|
210,362 |
|
84,730 |
|
20,996 |
|
17,634 |
|
22,180 |
|
4,513 |
|
360,415 |
|
300,912 |
|
Current |
|
|
|
17,619 |
|
|
|
|
|
|
|
|
|
17,619 |
|
|
|
Non-current |
|
210,362 |
|
67,111 |
|
20,996 |
|
17,634 |
|
22,180 |
|
4,513 |
|
342,796 |
|
300,912 |
|
|
|
210,362 |
|
84,730 |
|
20,996 |
|
17,634 |
|
22,180 |
|
4,513 |
|
360,415 |
|
300,912 |
|
14. Revenues
|
|
March 31, 2018 |
|
March 31, 2017 |
|
Gross revenue |
|
746,418 |
|
624,212 |
|
Revenues of products |
|
730,001 |
|
606,828 |
|
Revenues of services |
|
16,417 |
|
17,384 |
|
Taxes on sales and returns |
|
(70,230 |
) |
(74,893 |
) |
Revenues |
|
676,188 |
|
549,319 |
|
15. Expenses by nature
|
|
March 31, 2018 |
|
March 31, 2017 |
| ||||||
|
|
Cost of sales |
|
Selling |
|
General and |
|
Total |
|
Total |
|
Raw materials and consumables used |
|
321,088 |
|
18 |
|
924 |
|
322,030 |
|
264,937 |
|
Employee benefit expenses |
|
43,802 |
|
1,885 |
|
26,290 |
|
71,977 |
|
67,975 |
|
Depreciation, amortization and depletion |
|
68,868 |
|
27 |
|
1,090 |
|
69,985 |
|
68,945 |
|
Services, miscellaneous |
|
25,227 |
|
220 |
|
6,461 |
|
31,908 |
|
24,675 |
|
Other expenses |
|
25,972 |
|
1,468 |
|
8,327 |
|
35,767 |
|
25,866 |
|
|
|
484,957 |
|
3,618 |
|
43,092 |
|
531,667 |
|
452,398 |
|
16. Other income and expenses, net
|
|
March 31, 2018 |
|
March 31, 2017 |
|
Project expenses |
|
(16,710 |
) |
(8,072 |
) |
Judicial provisions |
|
(4,238 |
) |
(1,894 |
) |
Mining obligations |
|
(1,749 |
) |
(1,615 |
) |
Gain (loss) on sale of property, plant & equipment and intangibles assets |
|
658 |
|
(148 |
) |
Net operating hedge gain (loss) |
|
339 |
|
(4,742 |
) |
Gain on sale of investments |
|
348 |
|
|
|
Other income and expenses, net |
|
(1,583 |
) |
(5,337 |
) |
|
|
(22,935 |
) |
(21,808 |
) |
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
17. Net financial results
|
|
March 31, 2018 |
|
March 31, 2017 |
|
Financial income |
|
|
|
|
|
Fair value gains on financial investments |
|
6,110 |
|
4,269 |
|
Reversal of monetary adjustments of provisions |
|
1,692 |
|
|
|
Interest on loans with related parties (note 8) |
|
|
|
1,012 |
|
Monetary adjustment of assets |
|
421 |
|
810 |
|
Interest on financial assets |
|
156 |
|
2,203 |
|
Other financial income |
|
379 |
|
1,935 |
|
|
|
8,758 |
|
10,229 |
|
|
|
|
|
|
|
Financial expenses |
|
|
|
|
|
Interest on loans and financing |
|
(19,071 |
) |
(12,685 |
) |
Interest on deferred revenue |
|
(1,897 |
) |
(2,214 |
) |
Monetary adjustment of provisions |
|
(1,110 |
) |
(1,839 |
) |
Charges on discounting of trade accounts receivable |
|
(1,490 |
) |
(1,507 |
) |
Present value adjustment |
|
(4,512 |
) |
(1,397 |
) |
Derivatives |
|
(939 |
) |
|
|
Other financial expenses |
|
(834 |
) |
(2,744 |
) |
|
|
(29,853 |
) |
(22,386 |
) |
|
|
|
|
|
|
Foreign exchange gains (losses), net (i) |
|
(7,904 |
) |
16,252 |
|
Net financial results |
|
(28,999 |
) |
4,095 |
|
(i) Foreign exchange gains (losses), net is related mainly to intercompany debt of NEXA BR denominated in U.S. Dollar in the amount of US$ 1,113,351. The Brazilian reais exchange rate is R$ 3.32 on March 31, 2018 (March 31, 2017: R$ 3.17).
18. Earnings per share
|
|
March 31, 2018 |
|
March 31, 2017 |
|
Net income attributable to Nexa shareholders |
|
55,113 |
|
49,100 |
|
Weighted average number of outstanding common shares (thousands) |
|
133,321 |
|
112,821 |
|
Earnings per share in US Dollars |
|
0.41 |
|
0.44 |
|
The Company has no dilutive effect, therefore, basic and diluted earnings per share are considered the same.
19. Information by business segment and geographic area
Segment information is reported in accordance with IFRS 8 - Operating Segments, and the information presented to the Board of Directors (Directors) and CEO on the performance of each segment is derived from the accounting records, adjusted for reallocations between segments, non-recurring effects, transfer pricing adjustments, and revenues or expenses not allocated to a specific segment.
For NEXA BR (Mining Segment), results from operations reflect zinc concentrates production in the Vazante and Morro Agudo mines in Brazil that is transferred at cost to the Três Marias smelter. As a result, zinc concentrates production from our Vazante and Morro Agudo mines has its margin embedded in the Três Marias smelter financial results. In order to evaluate the performance of our Mining and Smelting segments, the Company prepares an internal calculation based on transfer-pricing adjustments which is determined based on arms length principles and benchmarks.
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
(a) Revenue and cost of sale by segment
|
|
March 31, 2018 |
| ||||||||
|
|
Mining |
|
Smelting |
|
Elimination |
|
Adjustment(i) |
|
Total |
|
Revenues from external customers |
|
118,820 |
|
557,295 |
|
|
|
73 |
|
676,188 |
|
Intersegment (sales or transfer) |
|
208,415 |
|
|
|
(208,415 |
) |
|
|
|
|
Revenues |
|
327,235 |
|
557,295 |
|
(208,415 |
) |
73 |
|
676,188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
(145,368 |
) |
(515,383 |
) |
208,415 |
|
(32,621 |
) |
(484,957 |
) |
Gross Profit |
|
181,867 |
|
41,912 |
|
|
|
(32,548 |
) |
191,231 |
|
|
|
March 31, 2017 |
| ||||||||
|
|
Mining |
|
Smelting |
|
Elimination |
|
Adjustment(i) |
|
Total |
|
Revenues from external customers |
|
101,476 |
|
445,441 |
|
|
|
2,402 |
|
549,319 |
|
Intersegment (sales or transfer) |
|
156,099 |
|
|
|
(156,099 |
) |
|
|
|
|
Revenues |
|
257,575 |
|
445,441 |
|
(156,099 |
) |
2,402 |
|
549,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
(146,498 |
) |
(391,014 |
) |
156,099 |
|
(30,126 |
) |
(411,539 |
) |
Gross Profit |
|
111,077 |
|
54,427 |
|
|
|
(27,724 |
) |
137,780 |
|
The column Adjustment represents the residual component of revenue and cost of sales either not pertaining to the Mining or Smelting segments, or, represents items that, because of their nature, are not being allocated to a specific segment, such as revenues from sales of concentrate in the Smelting segment, purchase price allocation and amortization of the fair value adjustments which were recognized upon the acquisition of NEXA PERU, employee compensations related to production performance results and fair value hedge from other operating expenses.
The Mining segment recognized in the quarter ended March 31, 2018 a total amount of US$ 90,574 (2017: US$ 60,753) related to transfer-pricing adjustment and US$ 117,840 (2017: US$ 95,346) related to intersegment elimination, totaled in the elimination column.
The table below shows the composition of the revenue from external customer adjustments according to their nature:
|
|
March 31, 2018 |
|
March 31, 2017 |
|
Sales of concentrate from Smelting segment |
|
|
|
2,587 |
|
Other |
|
73 |
|
(185 |
) |
Total adjustment on revenues from external customer |
|
73 |
|
2,402 |
|
The table below shows the composition of the cost of sales adjustments according to their nature:
|
|
March 31, 2018 |
|
March 31, 2017 |
|
Amortization of purchase price allocation of Milpo |
|
(22,039 |
) |
(19,396 |
) |
Fair Value Hedge - mismatches of quotation period |
|
(4,296 |
) |
(7,519 |
) |
Employee compensation - Production performance |
|
(6,164 |
) |
(3,472 |
) |
Cost of concentrate sold by Smelting segment |
|
|
|
(2,063 |
) |
Other |
|
(122 |
) |
2,324 |
|
Total adjustment on cost of sales |
|
(32,621 |
) |
(30,126 |
) |
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
(b) Adjusted EBITDA
The Directors and CEO evaluate the performance of the operating segments based on adjusted EBITDA. The presentation of adjusted EBITDA and its reconciliation to net income are as follows:
|
|
March 31, 2018 |
|
March 31, 2017 |
|
|
|
|
|
|
|
Mining |
|
160,570 |
|
100,950 |
|
Smelting |
|
29,888 |
|
45,019 |
|
Segment Adjusted EBITDA |
|
190,458 |
|
145,969 |
|
|
|
|
|
|
|
Extraordinary items: |
|
|
|
|
|
Gains on sales of investments |
|
348 |
|
|
|
Other (i) |
|
765 |
|
(1,911 |
) |
EBITDA |
|
191,571 |
|
144,058 |
|
|
|
|
|
|
|
Share in the results of associates |
|
|
|
(10 |
) |
Depreciation and amortization |
|
(69,985 |
) |
(68,945 |
) |
Net financial results |
|
(28,999 |
) |
4,095 |
|
Income tax |
|
(29,837 |
) |
(23,971 |
) |
Net income for the period |
|
62,750 |
|
55,227 |
|
(i) The line item Other represents the residual component of Adjusted EBITDA either not pertaining to the Mining or Smelting segments, or, represents items that, because of their nature, are not being allocated to a specific segment.
(c) Information by geographic area
NEXA has its operations located in Brazil and Peru with trading activities in Luxembourg and the United States. The revenue by geographical areas is determined by the location of our customers and is presented as follows:
|
|
March 31, 2018 |
|
March 31, 2017 |
|
Brazil |
|
201,553 |
|
177,146 |
|
Peru |
|
177,228 |
|
145,593 |
|
Other |
|
297,407 |
|
226,580 |
|
|
|
676,188 |
|
549,319 |
|
The following table shows the Companys revenue by origin of the Company products, considering the allocation of our trading entities revenues to Brazil and Peru, as applicable, net of the elimination of intersegment operations between our subsidiaries.
|
|
March 31, 2018 |
|
December 31, 2017 |
|
Brazil |
|
276,160 |
|
216,104 |
|
Peru |
|
400,028 |
|
333,215 |
|
|
|
676,188 |
|
549,319 |
|
The following table shows the total of property, plant and equipment and intangibles by country:
|
|
March 31, 2018 |
|
December 31, 2017 |
|
Brazil |
|
1,030,668 |
|
1,025,291 |
|
Peru |
|
2,753,947 |
|
2,792,285 |
|
Other |
|
508 |
|
1,657 |
|
|
|
3,785,123 |
|
3,819,233 |
|
Nexa Resources S.A. |
|
Notes to the condensed consolidated interim financial statements at March 31, 2018
All amounts in thousands of US dollars, unless otherwise stated
20. Events occurring after the reporting period
(i) Aripuanã Preliminary Environmental License
On April 25, 2018, the Environmental authorities of the State of Mato Grosso, Brazil (SEMA/MT) granted to the Company the Preliminary Environmental License for the Aripuanã project after the approval by the Environmental State Council (CONSEMA).
The Preliminary Environmental License certifies that the project complies with the environmental standard requirements of projects with such characteristics and it is one important milestone for the implementation of the Aripuanã project.
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end
6)8I2.61!#NV="9 2 M"0N-/XW_ /!M=_PE/Q7UO4_!/C_3O#WAB_N3<6.EW>G23R:>K]M+?4["RCTDI(RB*7SPS%\*&Y"YW# (P3X-IW[,WA/2?CE OA_6]2 MU31+;75&FWC-&?M=NMQ^ZD.$'WD"GH.O05]<_"W_ (-F-9_X3&)O&GQ+TL:! M%(&DCT6RD:[N4_NAI<)$3_>Q)CT->SVO_!#J\\/^-8[K1_&FFVFBV5\);&SD MLI9)(;=),QQLY?YF" MW(S7YWXA_P"L,J=#_5YROS/GLXKW=+?%^A^M^$LN M$H5L5_K8H\O(O9\RF_>N[VY;^6Y^AU%%%?>'Y2%%%% !1110 4444 %%%% ! ..1110 4444 %%%% '_]D! end
<#&3Q6#<^"/$-A=;4LI)"I^66 Y!
M]P>H_'%:=EX!ULP/?7BGSQ@) 7#.V>I)S@<>]9UW)4Y..]F;891=:"GM=7]!
MO@C3XX/%UC(K,2/,X/\ US:O6ZX#PSX?U.Q\06UQ
,]:N!Y<=>*M(M](UJ>"Q
ME,ML&X)_@/=<]\>M6? NGV&H>)(8]1E553YHHFZ2N.@S^N.];/A[PY_PD-PZ
MS;EM$'[QQU)[ >]
,]:N!Y<=>*M(M](UJ>"Q
ME,ML&X)_@/=<]\>M6? NGV&H>)(8]1E553YHHFZ2N.@S^N.];/A[PY_PD-PZ
MS;EM$'[QQU)[ >]
&KV7Q1 MX:C\162J'$5U%DQ2$9'NI]C117=5IQJQ<)JZ9YM"M.A-5*;LT>67VDZMH$NZ MX5[=B=H>*8<]^QS5RT\->(-:,>0SQD!@\]P" #WQDG]***^>IX&F\1*BV[(^ MMJYG5C@X8A).Y[>E%%>C3PL)8EU9-MGD5L=4A@U0@DD][;OOUZGGFM_ M#W6]+UF:WLH&N;=6#0SB5%)'49!8'(_I78W.BZQXY\'QVNIP_9])8X[3M"\<:7.]IIPN;5I' =8KN-58],GYJV9_!?B M"S*&Z8WMU,OFROYP.UB<;
6)8I2.61!#NV="9 2 M"0N-/XW_ /!M=_PE/Q7UO4_!/C_3O#WAB_N3<6.EW>G23R:>K]M+?4["RCTDI(RB*7SPS%\*&Y"YW# (P3X-IW[,WA/2?CE OA_6]2 MU31+;75&FWC-&?M=NMQ^ZD.$'WD"GH.O05]<_"W_ (-F-9_X3&)O&GQ+TL:! M%(&DCT6RD:[N4_NAI<)$3_>Q)CT->SVO_!#J\\/^-8[K1_&FFVFBV5\);&SD MLI9)(;=),QQLY?YF" MW(S7YWXA_P"L,J=#_5YROS/GLXKW=+?%^A^M^$LN M$H5L5_K8H\O(O9\RF_>N[VY;^6Y^AU%%%?>'Y2%%%% !1110 4444 %%%% ! ..1110 4444 %%%% '_]D! end
.\" .4W8W)ZJ1U]?I7C?B5M(?53)H6\6KH"48$;6YR!GMT/XUZ
M5\-;][SPJ(I"2;:5HAG^[@,/YX_"AH##A^+,GFKYVEIY>?FV3
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end