Annual Report
2022 Sustainability 
2022 Performance

Financial performance

GRI 201-1

MRS net revenue increased R$ 1,164.7 million, a result 26.3% higher than the achieved in 2021. The good result was driven mainly by the transported volume of 104.2 Mt in the iron ore segment, which represents 58.5% of the Company’s total volume, and by the increase in the consolidated tariff. Expense costs increased R$ 608.6 million compared to 2021, mainly due to the increase in transported volume; inflationary pressure, especially in diesel costs; and growth in asset maintenance costs.

Results 2020 2021 2022 2022 x 2021
Gross Operating Revenue (R$ million) 6,029.4 4,788.9 3,890.2 25.9%
Net operating revenue (R$ million) 5,592.1 4,427.4 3,605.0 26.3%
Average net tariff (R$/ton) 22.6 26.0 22.6 20.8%
EBITDA (R$ million) 2,844.9 2,465.9 2,012.9 15.4%
EBITDA Margin (%) 50.9% 55.7% 55.8% -4.8pp
Net income (R$ million) 874.2 699.5 430.3 25%
Net Debt / EBITDA* (x) 1.2x 1x 0.83x 0.2x

EBITDA

In 2022, MRS recorded 15.4% growth in EBITDA, compared to the previous period, reaching R$ 2,844.9 million, with 50.9% EBITDA Margin. The number represents a 4.8 p.p. drop compared to 2021.

EBITDA

(R$ million)

Net income

MRS net income was R$ 874.2 million in 2022, growing 25% as compared to the previous period, equivalent to R$ 174.6 million. This change reflects the volume transported combined with the consolidated tariff increase, partially offset by the recognition of tax credits in 2021.

Net income

(R$ million)

Indebtedness

MRS ended 2022 with a balance of R$ 4,406 million in gross debt, an increase of R$ 101.6 million compared to 2021. The change was mainly due to the funding of the amount of R$ 600 million with BNDES, partially offset by amortizations of the 1st series of the 7th issue of debentures, the entirety of the 8th issue of debentures and the loan with Bank of Tokyo, which reduced the company’s cash at R$ 969.8 million.

Net debt balance reached R$ 3,539.1 million, versus R$ 2,467.8 million in 2021. The increase was driven by changes in amortization of financing and new funding, in addition to the flow of investments.

The financial leverage ratio (net debt/EBITDA) was 1.2x on December 31, 2022, versus 1.0x on the same date in 2021.

EBITDA reconciliation (R$ million) 2021 2022 2022 x 2021
Net Profit (Loss) 699.6 874.2 25.0%
(+) Income taxes 346.3 354.8 2.5%
(+) Depreciation and amortization 1,056.7 1,054.6 -0.2%
(-) Depreciation of right-of-use (lease agreements)* (351.1) (286.2) -18.5%
(+) Net financial result (363.2) (561.3) 54.5%
(-) AVP financial charges (lease agreements)* (159.8) (196.3) 22.8%
(=) Recurring EBITDA** 1,955.0 2,365.5 20.8%

*Detailed information can be found at 2022 Financial Results Report
**More restrictive condition assumed with creditors.

Amortization schedule

MRS average debt term as of December 2022 was 5.1 years, representing a lengthening of the Company’s debt profile compared to the same period of the previous year, which was 4.67 years.

Cash and debt schedule

(R$ million)

Rating

Agency Local Scale Global Scale Prospects
Standard & Poor's AAA BB- stable
Fitch AAA BB stable

Statement of cash flow

MRS cash generation in 2022 was negative by R$ 969.7 million. The cash balance ended the year at R$ 866.9 million. In 2021, this figure was R$ 1,836.6 million. The change mainly reflected the financing activity due to the lower volume of funding.

Cash flow statement (in R$ million) 2020 2021 2022
Cash at beginning of the period 668.3 1,206.5 1,836.6
 
Net Income Before Income Tax and CSLL 646.6 1,045.9 1,229.0
- Depreciation and amortization 1,049.9 1,056.7 1,054.7
- Inflation adjustment, exchange rate and financial charges 363.7 603.0 742.5
- Residual value of PP&E/Perm. Invest. Written-off 41.4 40.6 30.1
- Tax credit provision - (338.0) (18.1)
- Deferred taxes - 7.1 0.9
- Provision (reversal) 47.6 (28.6) (3.4)
- Other 19.4 98.5 29.1
Cash Basis Net Income 2,168.6 2,485.2 3,064.7
 
Changes in assets and liabilities (166.6) (914.4) (1,192.6)
Accounts receivable 460.0 (8.3) (6.6)
Inventories (18.1) (73.2) (15.7)
Restricted cash 2.1 - (1.1)
Financial investments - - -
Taxes recoverable 28.5 (149.5) (124.4)
Trade accounts payable Suppliers (34.2) 36.5 (65.3)
Tax liabilities (109.2) (3.9) (16.7)
Payment of income taxes (228.9) (371.9) (385.8)
Social and labor obligations (14.1) 44.3 38.3
Payment of interest on loans and financing (135.0) (146.3) (270.9)
Payment of interest on right of use (152.0) (159.8) (196.3)
Other 94.3 (82.3) (148.1)
 
Net cash from operating activities 2,002.0 1,570.8 1,872.2
 
Investing activities (822.4) (1,515.4) (1,838.2)
Property, plant and equipment (795.3) (1,472.7) (1,762.2)
Intangible assets (27.1) (45.3) (76.4)
Funds from the sale of property, plant and equipment - 2.6 0.4
 
Financing activities (641.4) 574.7 (1,003.8)
Funding 511.7 561.9 618.1
Debentures - 1,500.0 -
Payments (667.0) (1,049.2) (904.4)
Right of use (247.1) (335.9) (551.3)
Dividends paid (239.0) (102.1) (166.2)
 
Cash at the end of the period 1,206.5 1,836.6 866.9
Cash Generation 538.2 630.1 (969.8)

Investor Relations

MRS values transparency in communication with its stakeholders and, for this purpose, develops various actions to consolidate the relationship with its investors, especially investors in the Fixed Income market, financial institutions and development banks. Among the main initiatives, the following stand out: presence in different dissemination channels, with emphasis on LinkedIn; website specially dedicated to Investor Relations, in a modern environment, with organized content and optionally in English, in addition to a responsive design, which allows for easier and more intuitive navigation. In addition, meetings are held with investors and the mailing list is reviewed on an annual basis;

Statement of Value Added (in thousands of Brazilian reais) 2020 2021 2022
Revenues 4,306,768 5,380,923 6,404,539
Inputs purchased from third parties (1,486,789) (1,989,379) (2,535,925)
Gross value added 2,819,979 3,391,544 3,868,614
Retentions (1,049,931) (1,056,749) (1,054,641)
Net value added produced 1,770,048 2,334,795 2,813,973
Value added (received) on transfer 498,924 389,420 505,644
Total value added (received) to distribute 2,268,972 2,724,215 3,319,617
Personnel and charges 520,470 602,317 710,414
Taxes, fees and contributions 490,512 654,827 655,203
Third-party capital remuneration 827,708 767,487 1,07,824
Equity remuneration 430,282 699,584 874,176
Inputs purchased from third parties 2,268,972 2,724,215 3,319,617
magnifiercrossmenu