United States
Securities and Exchange Commission
Washington, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
of the
Securities Exchange Act of 1934
For the month of
August, 2013
Vale S.A.
Avenida Graça Aranha, No. 26
20030-900 Rio de Janeiro, RJ, Brazil
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
(Check One) Form 20-F x Form 40-F 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)
(Check One) Yes o No x
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)
(Check One) Yes o No x
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
(Check One) Yes o No x
If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b). 82- .
Interim Financial Statements
June 30, 2013
IFRS
Filed with the CVM, SEC and HKEx on
August 7, 2013
Vale S.A.
Index to the Interim Financial Statements
|
Page |
|
|
Report of Independent Registered Public Accounting Firm |
3 |
|
|
Condensed Consolidated Balance Sheets as of June 30, 2013, December 31, 2012 and January 1st, 2012 |
4 |
|
|
6 | |
|
|
7 | |
|
|
8 | |
|
|
9 | |
|
|
10 |
Report of independent registered
public accounting firm
To the Board of Directors and Stockholders
Vale S.A.
We have reviewed the accompanying condensed consolidated balance sheet of Vale S.A. (the Company) and its subsidiaries as of June 30, 2013, and the related condensed consolidated statements of income, of comprehensive income, of cash flows and of stockholders equity for the three-month and six-month periods ended June 30, 2013 and June 30, 2012. These interim financial statements are the responsibility of the Companys management.
We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). 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 Public Company Accounting Oversight Board (United States), 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.
Based on our review, we are not aware of any material modifications that should be made to the accompanying condensed consolidated interim financial statements for them to be in conformity with the International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).
As discussed in Note 4 to the accompanying condensed consolidated interim financial statements, the Company changed its method of accounting to reflect the revised employee benefits standard effective January 1, 2013 and, retrospectively, adjusted the financial statements as of December 31, 2012 and for the period ended June 30, 2012.
Rio de Janeiro, August 7, 2013
PricewaterhouseCoopers
Auditores Independentes
CRC 2SP000160/O-5 F RJ
Ivan Michael Clark
CRC 1MG061100/O-3 S RJ
Condensed Consolidated Balance Sheet
In millions of United States Dollars
|
|
Notes |
|
June 30, 2013 |
|
December 31, 2012 |
|
January 1st, 2012 |
|
|
|
|
|
(unaudited) |
|
(i) |
|
(i) |
|
Assets |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
8 |
|
5,887 |
|
5,832 |
|
3,531 |
|
Short-term investments |
|
|
|
369 |
|
246 |
|
|
|
Derivative financial instruments |
|
24 |
|
222 |
|
281 |
|
595 |
|
Accounts receivable |
|
9 |
|
4,912 |
|
6,795 |
|
8,505 |
|
Related parties |
|
30 |
|
867 |
|
384 |
|
82 |
|
Inventories |
|
10 |
|
5,020 |
|
5,052 |
|
5,251 |
|
Prepaid income tax |
|
|
|
730 |
|
720 |
|
464 |
|
Recoverable taxes |
|
11 |
|
1,597 |
|
1,540 |
|
1,771 |
|
Advances to suppliers |
|
|
|
421 |
|
256 |
|
393 |
|
Others |
|
|
|
1,026 |
|
963 |
|
946 |
|
|
|
|
|
21,051 |
|
22,069 |
|
21,538 |
|
|
|
|
|
|
|
|
|
|
|
Non-current assets held for sale |
|
|
|
|
|
457 |
|
|
|
|
|
|
|
21,051 |
|
22,526 |
|
21,538 |
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related parties |
|
30 |
|
251 |
|
408 |
|
509 |
|
Loans and financing agreements to receive |
|
|
|
244 |
|
246 |
|
210 |
|
Judicial deposits |
|
17 |
|
1,479 |
|
1,515 |
|
1,464 |
|
Recoverable income tax |
|
|
|
404 |
|
440 |
|
336 |
|
Deferred income tax and social contribution |
|
19 |
|
4,246 |
|
4,058 |
|
1,900 |
|
Recoverable taxes |
|
11 |
|
162 |
|
218 |
|
246 |
|
Financial instruments - investments |
|
12 |
|
1,786 |
|
7 |
|
7 |
|
Derivative financial instruments |
|
24 |
|
100 |
|
45 |
|
60 |
|
Deposit on incentive and reinvestment |
|
|
|
196 |
|
160 |
|
229 |
|
Others |
|
|
|
609 |
|
482 |
|
531 |
|
|
|
|
|
9,477 |
|
7,579 |
|
5,492 |
|
|
|
|
|
|
|
|
|
|
|
Investments |
|
13 |
|
3,775 |
|
6,384 |
|
8,013 |
|
Intangible assets |
|
14 |
|
8,691 |
|
9,211 |
|
9,521 |
|
Property, plant and equipment, net |
|
15 |
|
83,537 |
|
84,882 |
|
82,342 |
|
|
|
|
|
105,480 |
|
108,056 |
|
105,368 |
|
Total assets |
|
|
|
126,531 |
|
130,582 |
|
126,906 |
|
(i) Period adjusted according to note 4.
Condensed Consolidated Balance Sheet
In millions of United States Dollars
(continued)
|
|
Notes |
|
June 30, 2013 |
|
December 31, 2012 |
|
January 1, 2012 |
|
|
|
|
|
(unaudited) |
|
(i) |
|
(i) |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
Suppliers and contractors |
|
|
|
4,143 |
|
4,529 |
|
4,814 |
|
Payroll and related charges |
|
|
|
979 |
|
1,481 |
|
1,307 |
|
Derivative financial instruments |
|
24 |
|
667 |
|
347 |
|
73 |
|
Current portion of long-term debt |
|
16 |
|
3,201 |
|
3,471 |
|
1,495 |
|
Short-term debt |
|
|
|
|
|
|
|
22 |
|
Related parties |
|
30 |
|
117 |
|
207 |
|
24 |
|
Taxes and royalties payable |
|
|
|
265 |
|
324 |
|
524 |
|
Provision for income tax and social contribution |
|
|
|
393 |
|
641 |
|
507 |
|
Employee post retirement benefits obligations |
|
|
|
183 |
|
205 |
|
169 |
|
Asset retirement obligations |
|
18 |
|
66 |
|
70 |
|
73 |
|
Dividends and interest on capital |
|
|
|
|
|
|
|
1,181 |
|
Others |
|
|
|
1,095 |
|
1,127 |
|
904 |
|
|
|
|
|
11,109 |
|
12,402 |
|
11,093 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities directly associated with non-current assets held for sale |
|
|
|
|
|
180 |
|
|
|
|
|
|
|
11,109 |
|
12,582 |
|
11,093 |
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
24 |
|
1,409 |
|
783 |
|
663 |
|
Long-term debt |
|
16 |
|
26,480 |
|
26,799 |
|
21,538 |
|
Related parties |
|
30 |
|
66 |
|
72 |
|
91 |
|
Employee post retirement benefits obligations |
|
|
|
3,247 |
|
3,244 |
|
2,428 |
|
Provisions for litigation |
|
17 |
|
1,657 |
|
2,065 |
|
1,686 |
|
Deferred income tax and social contribution |
|
19 |
|
3,214 |
|
3,386 |
|
5,447 |
|
Asset retirement obligations |
|
18 |
|
2,326 |
|
2,678 |
|
1,849 |
|
Stockholders Debentures |
|
29d |
|
1,743 |
|
1,653 |
|
1,336 |
|
Redeemable noncontrolling interest |
|
|
|
501 |
|
487 |
|
505 |
|
Goldstream transaction |
|
28 |
|
1,411 |
|
|
|
|
|
Others |
|
|
|
1,663 |
|
1,907 |
|
2,398 |
|
|
|
|
|
43,717 |
|
43,074 |
|
37,941 |
|
Total liabilities |
|
|
|
54,826 |
|
55,656 |
|
49,034 |
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
23 |
|
|
|
|
|
|
|
Preferred class A stock - 7,200,000,000 no-par-value shares authorized and 2,108,579,618 (2012 - 2,108,579,618) issued |
|
|
|
22,907 |
|
22,907 |
|
22,907 |
|
Common stock - 3,600,000,000 no-par-value shares authorized and 3,256,724,482 (2012 - 3,256,724,482) issued |
|
|
|
37,671 |
|
37,671 |
|
37,671 |
|
Mandatorily convertible notes - common shares |
|
|
|
|
|
|
|
191 |
|
Mandatorily convertible notes - preferred shares |
|
|
|
|
|
|
|
422 |
|
Treasury stock - 140,857,692 (2012 - 140,857,692) preferred and 71,071,482 (2012 - 71,071,482) common shares |
|
|
|
(4,477 |
) |
(4,477 |
) |
(5,662 |
) |
Results from operations with noncontrolling stockholders |
|
|
|
(400 |
) |
(400 |
) |
7 |
|
Results in the translation/issuance of shares |
|
|
|
(152 |
) |
(152 |
) |
|
|
Unrealized fair value gain (losses) |
|
|
|
(2,258 |
) |
(1,859 |
) |
(523 |
) |
Cumulative translation adjustments |
|
|
|
(19,438 |
) |
(18,816 |
) |
(20,665 |
) |
Retained earnings |
|
|
|
36,408 |
|
38,464 |
|
41,809 |
|
Total company stockholders equity |
|
|
|
70,261 |
|
73,338 |
|
76,157 |
|
Noncontrolling interests |
|
|
|
1,444 |
|
1,588 |
|
1,715 |
|
Total stockholders equity |
|
|
|
71,705 |
|
74,926 |
|
77,872 |
|
Total liabilities and stockholders equity |
|
|
|
126,531 |
|
130,582 |
|
126,906 |
|
(i) Period adjusted according to note 4.
The accompanying selected notes are an integral part of these interim financial statements.
Condensed Consolidated Statement of Income
In millions of United States Dollars, except as otherwise stated
|
|
|
|
(unaudited) |
| ||||||
|
|
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
Notes |
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
Net operating revenue |
|
25 |
|
11,032 |
|
12,469 |
|
21,967 |
|
24,021 |
|
Cost of goods sold and services rendered |
|
26 |
|
(6,223 |
) |
(6,552 |
) |
(11,943 |
) |
(12,697 |
) |
Gross profit |
|
|
|
4,809 |
|
5,917 |
|
10,024 |
|
11,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (expenses) income |
|
|
|
|
|
|
|
|
|
|
|
Selling and administrative expenses |
|
26 |
|
(324 |
) |
(615 |
) |
(698 |
) |
(1,144 |
) |
Research and development expenses |
|
|
|
(158 |
) |
(359 |
) |
(334 |
) |
(658 |
) |
Other operating expenses, net |
|
26 |
|
(263 |
) |
(280 |
) |
(397 |
) |
(647 |
) |
Pre-operating and stoppage operation |
|
|
|
(462 |
) |
(324 |
) |
(837 |
) |
(643 |
) |
Realized gain (loss) on non-current assets held for sales |
|
|
|
|
|
(377 |
) |
|
|
(377 |
) |
|
|
|
|
(1,207 |
) |
(1,955 |
) |
(2,266 |
) |
(3,469 |
) |
Operating income |
|
|
|
3,602 |
|
3,962 |
|
7,758 |
|
7,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial income |
|
27 |
|
853 |
|
203 |
|
1,482 |
|
1,080 |
|
Financial expenses |
|
27 |
|
(4,180 |
) |
(2,824 |
) |
(5,154 |
) |
(3,571 |
) |
Equity results from associates and joint controlled entities |
|
13 |
|
53 |
|
159 |
|
225 |
|
405 |
|
Income before income tax and social contribution |
|
|
|
328 |
|
1,500 |
|
4,311 |
|
5,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax and social contribution |
|
|
|
|
|
|
|
|
|
|
|
Current income tax |
|
19 |
|
(263 |
) |
(25 |
) |
(1,363 |
) |
(838 |
) |
Deferred income tax |
|
19 |
|
325 |
|
(140 |
) |
494 |
|
139 |
|
Reversal of deferred income tax liabilities |
|
19 |
|
|
|
1,236 |
|
|
|
1,236 |
|
|
|
|
|
62 |
|
1,071 |
|
(869 |
) |
537 |
|
Net income of the period |
|
|
|
390 |
|
2,571 |
|
3,442 |
|
6,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss attributable to noncontrolling interests |
|
|
|
(34 |
) |
(69 |
) |
(91 |
) |
(127 |
) |
Net income attributable to the Companys stockholders |
|
|
|
424 |
|
2,640 |
|
3,533 |
|
6,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share attributable to the Companys stockholders: |
|
23c |
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
Common share |
|
|
|
0.09 |
|
0.51 |
|
0.69 |
|
1.26 |
|
Preferred share |
|
|
|
0.09 |
|
0.51 |
|
0.69 |
|
1.26 |
|
(i) Period adjusted according to note 4.
The accompanying selected notes are an integral part of these interim financial statements.
Condensed Consolidated Statement of Other Comprehensive Income
In millions of United States Dollars
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
|
|
|
|
|
|
|
|
|
|
Net income for the period |
|
390 |
|
2,571 |
|
3,442 |
|
6,306 |
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
Item will not be reclassified subsequently for income |
|
|
|
|
|
|
|
|
|
Cumulative translation adjustments of equity |
|
(3,675 |
) |
(2,593 |
) |
(3,926 |
) |
(1,728 |
) |
|
|
|
|
|
|
|
|
|
|
Retirement benefit obligations |
|
|
|
|
|
|
|
|
|
Gross balance as of the period |
|
(185 |
) |
(56 |
) |
(160 |
) |
64 |
|
Effect of tax |
|
61 |
|
12 |
|
61 |
|
(23 |
) |
|
|
(124 |
) |
(44 |
) |
(99 |
) |
41 |
|
Total items will not be reclassified subsequently for income |
|
(3,799 |
) |
(2,637 |
) |
(4,025 |
) |
(1,687 |
) |
|
|
|
|
|
|
|
|
|
|
Item will be reclassified subsequently for income |
|
|
|
|
|
|
|
|
|
Unrealized loss on available-for-sale investments |
|
|
|
|
|
|
|
|
|
Gross balance as of the period |
|
(81 |
) |
(2 |
) |
(286 |
) |
(2 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flow hedge |
|
|
|
|
|
|
|
|
|
Gross balance as of the period |
|
(73 |
) |
(142 |
) |
(118 |
) |
(118 |
) |
Effect of tax |
|
9 |
|
30 |
|
14 |
|
15 |
|
|
|
(64 |
) |
(112 |
) |
(104 |
) |
(103 |
) |
Total items will be reclassified subsequently for income |
|
(145 |
) |
(114 |
) |
(390 |
) |
(105 |
) |
Total comprehensive income for the period |
|
(3,554 |
) |
(180 |
) |
(973 |
) |
4,514 |
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to noncontrolling interests |
|
(63 |
) |
96 |
|
(146 |
) |
43 |
|
Comprehensive income attributable to the Companys stockholders |
|
(3,491 |
) |
(276 |
) |
(827 |
) |
4,471 |
|
|
|
(3,554 |
) |
(180 |
) |
(973 |
) |
4,514 |
|
(i) Period adjusted according to note 4.
The accompanying selected notes are an integral part of these interim financial statements.
Condensed Statement of Changes in Stockholders Equity
In millions of United States Dollars
|
|
Six-month period ended (unaudited) |
| ||||||||||||||||||||||
|
|
Capital |
|
Results in the |
|
Mandatorily |
|
Revenue |
|
Treasury stock |
|
Unrealized fair |
|
Results from |
|
Cumulative |
|
Retained |
|
Total Company |
|
Noncontrolling |
|
Total stockholders |
|
January 1, 2013 (i) |
|
60,578 |
|
(152 |
) |
|
|
38,390 |
|
(4,477 |
) |
(1,859 |
) |
(400 |
) |
(18,816 |
) |
74 |
|
73,338 |
|
1,588 |
|
74,926 |
|
Net income of the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,533 |
|
3,533 |
|
(91 |
) |
3,442 |
|
Retirement benefit obligations, net |
|
|
|
|
|
|
|
|
|
|
|
(99 |
) |
|
|
|
|
|
|
(99 |
) |
|
|
(99 |
) |
Cash flow hedge, net |
|
|
|
|
|
|
|
|
|
|
|
(104 |
) |
|
|
|
|
|
|
(104 |
) |
|
|
(104 |
) |
Unrealized results on valuation at market |
|
|
|
|
|
|
|
|
|
|
|
(286 |
) |
|
|
|
|
|
|
(286 |
) |
|
|
(286 |
) |
Translation adjustments for the period |
|
|
|
|
|
|
|
(3,206 |
) |
|
|
90 |
|
|
|
(622 |
) |
(133 |
) |
(3,871 |
) |
(55 |
) |
(3,926 |
) |
Capitalization of noncontrolling stockholders advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 |
|
10 |
|
Redeemable noncontrolling stockholders interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33 |
|
33 |
|
Dividends to noncontrolling stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(41 |
) |
(41 |
) |
Additional remuneration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,250 |
) |
(2,250 |
) |
|
|
(2,250 |
) |
June 30, 2013 |
|
60,578 |
|
(152 |
) |
|
|
35,184 |
|
(4,477 |
) |
(2,258 |
) |
(400 |
) |
(19,438 |
) |
1,224 |
|
70,261 |
|
1,444 |
|
71,705 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2012 (i) |
|
60,578 |
|
|
|
613 |
|
41,806 |
|
(5,662 |
) |
(523 |
) |
7 |
|
(20,665 |
) |
3 |
|
76,157 |
|
1,715 |
|
77,872 |
|
Net income of the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,433 |
|
6,433 |
|
(127 |
) |
6,306 |
|
Retirement benefit obligations, net |
|
|
|
|
|
|
|
|
|
|
|
41 |
|
|
|
|
|
|
|
41 |
|
|
|
41 |
|
Cash flow hedge, net |
|
|
|
|
|
|
|
|
|
|
|
(103 |
) |
|
|
|
|
|
|
(103 |
) |
|
|
(103 |
) |
Unrealized results on valuation at market |
|
|
|
|
|
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
(2 |
) |
|
|
(2 |
) |
Translation adjustments for the period |
|
|
|
|
|
|
|
(2,543 |
) |
|
|
(75 |
) |
|
|
985 |
|
(265 |
) |
(1,898 |
) |
170 |
|
(1,728 |
) |
Capitalization of noncontrolling stockholders advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
|
21 |
|
Result on conversion of shares |
|
|
|
(152 |
) |
(545 |
) |
|
|
1,185 |
|
(488 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Remuneration for mandatorily convertible notes |
|
|
|
|
|
(68 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(68 |
) |
|
|
(68 |
) |
Redeemable noncontrolling stockholders interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
93 |
|
93 |
|
Acquisitions and disposal of noncontrolling stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
(221 |
) |
|
|
|
|
(221 |
) |
(267 |
) |
(488 |
) |
Additional remuneration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,765 |
) |
(1,765 |
) |
(39 |
) |
(1,804 |
) |
June 30, 2012 (i) |
|
60,578 |
|
(152 |
) |
|
|
39,263 |
|
(4,477 |
) |
(1,150 |
) |
(214 |
) |
(19,680 |
) |
4,406 |
|
78,574 |
|
1,566 |
|
80,140 |
|
(i) Period adjusted according to note 4.
The accompanying selected notes are an integral part of these interim financial statements.
Consolidated Condensed Statement of Cash Flows
In millions of United States Dollars
|
|
Six-month period ended (unaudited) |
| ||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
Cash flow from operating activities: |
|
|
|
|
|
Net income of the period |
|
3,442 |
|
6,306 |
|
Adjustments to reconcile net income to cash from operations |
|
|
|
|
|
Equity results from associates |
|
(225 |
) |
(405 |
) |
Realized gains on assets |
|
(244 |
) |
|
|
Depreciation, amortization and depletion |
|
2,128 |
|
2,059 |
|
Deferred income tax and social contribution |
|
(494 |
) |
(139 |
) |
Reversal of deferred income tax |
|
|
|
(1,236 |
) |
Foreign exchange and indexation, net |
|
750 |
|
67 |
|
Loss on disposal of property, plant and equipment |
|
165 |
|
251 |
|
Unrealized derivative losses, net |
|
1,045 |
|
528 |
|
Loss on sale of assets available for sale |
|
|
|
377 |
|
Stockholders Debentures |
|
249 |
|
|
|
Others |
|
4 |
|
(90 |
) |
Decrease (increase) in assets: |
|
|
|
|
|
Accounts receivable from customers |
|
1,402 |
|
1,070 |
|
Inventories |
|
40 |
|
(153 |
) |
Recoverable taxes |
|
(186 |
) |
68 |
|
Others |
|
118 |
|
(63 |
) |
Increase (decrease) in liabilities: |
|
|
|
|
|
Suppliers and contractors |
|
(117 |
) |
(299 |
) |
Payroll and related charges |
|
(455 |
) |
(317 |
) |
Taxes and contributions |
|
69 |
|
(638 |
) |
Gold stream transaction |
|
1,319 |
|
|
|
Others |
|
(205 |
) |
76 |
|
Net cash provided by operating activities |
|
8,805 |
|
7,462 |
|
|
|
|
|
|
|
Cash flow from investing activities: |
|
|
|
|
|
Short-term investments |
|
(166 |
) |
|
|
Loans and advances |
|
(61 |
) |
(30 |
) |
Guarantees and deposits |
|
(42 |
) |
(88 |
) |
Additions to investments |
|
(205 |
) |
(270 |
) |
Additions to property, plant and equipment |
|
(6,939 |
) |
(6,189 |
) |
Dividends and interest on capital received from Joint controlled entities and associates |
|
272 |
|
172 |
|
Proceeds from disposal of assets investments |
|
95 |
|
366 |
|
Proceeds from Gold stream transaction |
|
581 |
|
|
|
Net cash used in investing activities |
|
(6,465 |
) |
(6,039 |
) |
|
|
|
|
|
|
Cash flow from financing activities: |
|
|
|
|
|
Short-term debt |
|
|
|
|
|
Additions |
|
500 |
|
528 |
|
Repayments |
|
(500 |
) |
(43 |
) |
Long-term debt |
|
|
|
|
|
Additions |
|
655 |
|
2,823 |
|
Repayments |
|
(512 |
) |
(565 |
) |
Repayments: |
|
|
|
|
|
Dividends and interest on capital paid to stockholders |
|
(2,250 |
) |
(3,000 |
) |
Dividends and interest on capital attributed to noncontrolling interest |
|
(10 |
) |
(35 |
) |
Transactions with noncontrolling stockholders |
|
|
|
(503 |
) |
Net cash used in financing activities |
|
(2,117 |
) |
(795 |
) |
|
|
|
|
|
|
Increase in cash and cash equivalents |
|
223 |
|
628 |
|
Cash and cash equivalents of cash, beginning of the period |
|
5,832 |
|
3,531 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
(168 |
) |
(76 |
) |
Cash and cash equivalents, end of the period |
|
5,887 |
|
4,083 |
|
Cash paid during the period for: |
|
|
|
|
|
Interest on short-term debt |
|
|
|
(1 |
) |
Interest on long-term debt |
|
(795 |
) |
(675 |
) |
Income tax and social contribution |
|
(1,178 |
) |
(938 |
) |
Non-cash transactions: |
|
|
|
|
|
Additions to property, plant and equipment - interest capitalization |
|
157 |
|
126 |
|
(i) Period adjusted according to note 4.
The accompanying selected notes are an integral part of these interim financial statements.
Selected Notes to Interim Financial Statements
Expressed in millions of United States Dollars, unless otherwise stated
1. Operational Context
Vale S.A. (Vale, Group, Company or We) is a publicly-listed company with its headquarters at number 26 of Graça Aranha Avenue, in downtown of Rio de Janeiro, Brazil with shares traded on the stock exchanges of Sao Paulo (BM&F BOVESPA), New York (NYSE), Paris (NYSE Euronext) and Hong Kong (HKEx).
Company is principally engaged in the research, production and sale of iron ore and pellets, nickel, fertilizer, copper, coal, manganese, ferroalloys, cobalt, platinum group metals and precious metals. Company also operates with of energy, General Cargo logistic and steel.
The information by business segment is presented in note 25.
2. Summary of the Main Accounting Practices and Accounting Estimates
a) Basis of preparation
The condensed consolidated interim financial statements of Vale (Interim financial statements) have been prepared in accordance with the standard IAS 34 - Interim Financial Reporting issued by the International Financial Reporting Standards (IFRS).
The interim financial statements has been measured using the historical cost convention adjusted to reflect the fair value of available for sale financial assets, and financial assets and liabilities (including derivative financial instruments) measured at fair value through the profit or loss.
These condensed interim financial statements have been reviewed, not audited. However, principles, estimates, accounting practices, measurement methods and standards adopted are consistent with those presented in the financial statements as of December 31, 2012, except as otherwise disclosed. These interim financial statements were prepared by Vale to update users about relevant information presented in the period and should be read with the annual financial statements for the year ended December 31, 2012.
We evaluated subsequent events through August 5, 2013, which is the date of approval by the executive board, the interim financial statements.
b) Functional currency and presentation currency
The financial statements of each groups entities are measured using the currency of the primary economic environment in which the entity operates (functional currency), which in the case of the Parent Company is the Brazilian Real (R$ or BRL).
Transactions in foreign currencies are translated into the functional currency of the Parent Company, using the rate of exchange prevailing on the date of the transaction or the measurements. Gains and losses resulting from the settlement of such transactions and from the translation at the exchange rate of the end of the period of monetary assets and liabilities in foreign currencies are recognized in the income statement, as financial income or expense.
The net income and balance sheet of all Group entities whose functional currency is different from the presentation currency are translated into the presentation currency as follows: (i) The assets and liabilities for each Statement of Balance Sheet presented are translated at the closing rate at the Statement of Balance Sheet date; (ii) income and expenses for each Statement of Income are translated at the average exchange rates, except in specific transactions that, considering their relevance, are translated at the rate at the dates of transactions and; (iii) the components for each Stockholders equity are translated at the rate at the dates of transactions. All resulting exchange differences are recognized in a separate component of the Stockholders equity, named Cumulative Translation Adjustment, transferred to the income statement when the sale of investments.
For purposes of presentation these interim financial statements are presented in US Dollar (US$ or USD) once this is the way our international investors are analyze our financial statements in order to take their decisions. The exchange rates most impact our operations against the presentation currency were:
|
|
Exchange rates used for conversions in Brazilian Reais |
| ||
|
|
June 30, 2013 |
|
December 31, 2012 |
|
US dollar - US$ |
|
2.2297 |
|
2.0435 |
|
Canadian dollar - CAD |
|
2.1079 |
|
2.0546 |
|
Australian dollar - AUD |
|
2.0321 |
|
2.1197 |
|
Euro - EUR or |
|
2.9122 |
|
2.6954 |
|
3. Critical Accounting Estimates
The critical accounting estimates are the same as those adopted in preparing the financial statements for the year ended December 31, 2012.
4. Changes in accounting policies
IAS 19 Employee benefits IAS 19 amends the accounting for employment benefits. The Company has applied the standard retrospectively in accordance with the transition provisions of the standard. The standard eliminated the method of corridor; simplify the changes between the assets and liabilities of plans, recognizing in the income statement in the financial cost and the expected return on plan assets and the remeasurement of gains and losses, and return on assets in other comprehensive income (excluding the amount of interest on return of assets recognized in statement of income); and the effect of changes on the ceiling of the plan.
The impact on the Company has been in the following areas:
|
|
December 31, 2012 |
| ||||
Balance Sheet |
|
Original balance |
|
Effect of changes |
|
Adjusted balance |
|
Assets |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
5,832 |
|
|
|
5,832 |
|
Others |
|
16,694 |
|
|
|
16,694 |
|
|
|
22,526 |
|
|
|
22,526 |
|
Non-current |
|
|
|
|
|
|
|
Deferred income tax and social contribution |
|
3,981 |
|
77 |
|
4,058 |
|
Others |
|
104,113 |
|
(115 |
) |
103,998 |
|
|
|
108,094 |
|
(38 |
) |
108,056 |
|
Total assets |
|
130,620 |
|
(38 |
) |
130,582 |
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
Employee post retirement benefits obligations |
|
205 |
|
|
|
205 |
|
Liabilities directly associated with non-current assets held for sale |
|
160 |
|
20 |
|
180 |
|
Others |
|
12,197 |
|
|
|
12,197 |
|
|
|
12,562 |
|
20 |
|
12,582 |
|
Non-current |
|
|
|
|
|
|
|
Employee post retirement benefits obligations |
|
1,660 |
|
1,584 |
|
3,244 |
|
Deferred income tax and social contribution |
|
3,795 |
|
(409 |
) |
3,386 |
|
Others |
|
36,444 |
|
|
|
36,444 |
|
|
|
41,899 |
|
1,175 |
|
43,074 |
|
Stockholders equity |
|
|
|
|
|
|
|
Capital |
|
60,578 |
|
|
|
60,578 |
|
Unrealized fair value gain (losses) |
|
(553 |
) |
(1,306 |
) |
(1,859 |
) |
Cumulative translation adjustments |
|
(18,816 |
) |
|
|
(18,816 |
) |
Retained earnings |
|
38,391 |
|
73 |
|
38,464 |
|
Others |
|
(5,029 |
) |
|
|
(5,029 |
) |
Total Company stockholders equity |
|
74,571 |
|
(1,233 |
) |
73,338 |
|
Noncontrolling interests |
|
1,588 |
|
|
|
1,588 |
|
Total of stockholders equity |
|
76,159 |
|
(1,233 |
) |
74,926 |
|
Total liabilities and stockholders equity |
|
130,620 |
|
(38 |
) |
130,582 |
|
|
|
January 1, 2012 |
| ||||
Balance Sheet |
|
Original balance |
|
Effect of changes |
|
Adjusted balance |
|
Assets |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
3,531 |
|
|
|
3,531 |
|
Others |
|
18,007 |
|
|
|
18,007 |
|
|
|
21,538 |
|
|
|
21,538 |
|
Non-current |
|
|
|
|
|
|
|
Deferred income tax and social contribution |
|
1,894 |
|
6 |
|
1,900 |
|
Others |
|
103,468 |
|
|
|
103,468 |
|
|
|
105,362 |
|
6 |
|
105,368 |
|
Total assets |
|
126,900 |
|
6 |
|
126,906 |
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
Employee post retirement benefits obligations |
|
169 |
|
|
|
169 |
|
Others |
|
10,924 |
|
|
|
10,924 |
|
|
|
11,093 |
|
|
|
11,093 |
|
Non-current |
|
|
|
|
|
|
|
Employee post retirement benefits obligations |
|
1,550 |
|
878 |
|
2,428 |
|
Deferred income tax and social contribution |
|
5,681 |
|
(234 |
) |
5,447 |
|
Others |
|
30,066 |
|
|
|
30,066 |
|
|
|
37,297 |
|
644 |
|
37,941 |
|
Stockholders equity |
|
|
|
|
|
|
|
Capital |
|
60,578 |
|
|
|
60,578 |
|
Unrealized fair value gain (losses) |
|
118 |
|
(641 |
) |
(523 |
) |
Cumulative translation adjustments |
|
(20,665 |
) |
|
|
(20,665 |
) |
Retained earnings |
|
41,806 |
|
3 |
|
41,809 |
|
Others |
|
(5,042 |
) |
|
|
(5,042 |
) |
Total Company stockholders equity |
|
76,795 |
|
(638 |
) |
76,157 |
|
Noncontrolling interests |
|
1,715 |
|
|
|
1,715 |
|
Total of stockholders equity |
|
78,510 |
|
(638 |
) |
77,872 |
|
Total liabilities and stockholders equity |
|
126,900 |
|
6 |
|
126,906 |
|
|
|
Three-month period ended (unaudited) |
| ||||
|
|
June 30, 2012 |
| ||||
Statement of income |
|
Original balance |
|
Effect of changes |
|
Adjusted balance |
|
Net operating revenue |
|
12,469 |
|
|
|
12,469 |
|
Cost of goods sold and services rendered |
|
(6,553 |
) |
1 |
|
(6,552 |
) |
Gross operating profit |
|
5,916 |
|
1 |
|
5,917 |
|
|
|
|
|
|
|
|
|
Operational expenses |
|
(1,955 |
) |
|
|
(1,955 |
) |
Financial expenses, net |
|
(2,625 |
) |
4 |
|
(2,621 |
) |
Equity results |
|
159 |
|
|
|
159 |
|
Earnings before taxes |
|
1,495 |
|
5 |
|
1,500 |
|
|
|
|
|
|
|
|
|
Current and deferred Income tax and social contribution, net |
|
1,073 |
|
(2 |
) |
1,071 |
|
Net income of the period |
|
2,568 |
|
3 |
|
2,571 |
|
Loss attributable to noncontrolling interests |
|
(69 |
) |
|
|
(69 |
) |
Net income attributable to stockholders |
|
2,637 |
|
3 |
|
2,640 |
|
|
|
Six-month period ended (unaudited) |
| ||||
|
|
June 30, 2012 |
| ||||
Statement of income |
|
Original balance |
|
Effect of changes |
|
Adjusted balance |
|
Net operating revenue |
|
24,021 |
|
|
|
24,021 |
|
Cost of goods sold and services rendered |
|
(12,699 |
) |
2 |
|
(12,697 |
) |
Gross operating profit |
|
11,322 |
|
2 |
|
11,324 |
|
|
|
|
|
|
|
|
|
Operational expenses |
|
(3,469 |
) |
|
|
(3,469 |
) |
Financial expenses, net |
|
(2,486 |
) |
(5 |
) |
(2,491 |
) |
Equity results |
|
405 |
|
|
|
405 |
|
Earnings before taxes |
|
5,772 |
|
(3 |
) |
5,769 |
|
|
|
|
|
|
|
|
|
Current and deferred Income tax and social contribution, net |
|
536 |
|
1 |
|
537 |
|
Net income of the period |
|
6,308 |
|
(2 |
) |
6,306 |
|
Loss attributable to noncontrolling interests |
|
(127 |
) |
|
|
(127 |
) |
Net income attributable to stockholders |
|
6,435 |
|
(2 |
) |
6,433 |
|
|
|
Three-month period ended (unaudited) |
| ||||
|
|
June 30, 2012 |
| ||||
Other comprehensive income |
|
Original balance |
|
Effect of changes |
|
Adjusted balance |
|
|
|
|
|
|
|
|
|
Net income of the period |
|
2,568 |
|
3 |
|
2,571 |
|
Translation adjustment for the period |
|
(2,580 |
) |
(13 |
) |
(2,593 |
) |
|
|
(12 |
) |
(10 |
) |
(22 |
) |
Unrealized results on valuation at market, net |
|
(2 |
) |
|
|
(2 |
) |
Retirement benefit obligations, net |
|
|
|
(44 |
) |
(44 |
) |
Cash flow hedge, net |
|
(112 |
) |
|
|
(112 |
) |
Total comprehensive income of the period |
|
(126 |
) |
(54 |
) |
(180 |
) |
Attributable to noncontrolling interests |
|
96 |
|
|
|
96 |
|
Attributable to the Companys stockholders |
|
(222 |
) |
(54 |
) |
(276 |
) |
|
|
Six-month period ended (unaudited) |
| ||||
|
|
June 30, 2012 |
| ||||
Other comprehensive income |
|
Original balance |
|
Effect of changes in |
|
Adjusted balance |
|
|
|
|
|
|
|
|
|
Net income |
|
6,308 |
|
(2 |
) |
6,306 |
|
Translation adjustment for the period |
|
(1,727 |
) |
(1 |
) |
(1,728 |
) |
|
|
4,581 |
|
(3 |
) |
4,578 |
|
Unrealized results on valuation at market, net |
|
(2 |
) |
|
|
(2 |
) |
Retirement benefit obligations, net |
|
|
|
41 |
|
41 |
|
Cash flow hedge, net |
|
(103 |
) |
|
|
(103 |
) |
Total comprehensive income of the period |
|
4,476 |
|
38 |
|
4,514 |
|
Attributable to noncontrolling interests |
|
43 |
|
|
|
43 |
|
Attributable to the Companys stockholders |
|
4,433 |
|
38 |
|
4,471 |
|
5. Accounting Standards
Standards, interpretations or amendments issued by the IASB for adoption after June 30, 2013
Novation of Derivatives and Continuation of Hedge Accounting In June 2013 IASB issued an amendment to IAS 39 Financial Instruments: Recognition and Measurement, that document conclude that hedge accounting do not terminate or expire when as consequence of law or regulation, a derivative financial instrument replace their original counterparty to become the new counterparty to each of the parties. The adoption of the amendment will be required from January 1st, 2014 and we are analyzing potential impacts regarding this update on our financial statements.
IFRIC 21 Levies In May 2013 IASB issued an interpretation that treat about the recognize of a government imposition (levies). The adoption of the interpretation will be required from January 1st, 2014 and we are analyzing potential impacts regarding this update on our financial statements.
Recoverable Amount Disclosures for Non-Financial Assets In May 2013 IASB issued an amendment to IAS 36 Impairment of Assets, that clarify the IASB intention about the disclosure of non- financial assets impairment. The adoption of the amendment will be required from January 1st, 2014 and we are analyzing potential impacts regarding this update on our financial statements.
6. Risk Management
During the period, no significant change in relation to risk management policies disclosed in the financial statements for the year ended December 31, 2012.
7. Acquisitions and Divestitures
a) Divestitures of Araucaria
In December 2012, we executed an agreement with Petróleo Brasileiro S.A. (Petrobras) to sell Araucária, operation for production of nitrogens based fertilizes, located in Araucária, in the Brazilian state of Paraná, for US$234. The purchase price will be paid by Petrobras through installments accrued quarterly, adjusted by 100% of the Brazilian Interbank Interest rate (CDI), in amounts equivalent to the royalties due by Vale related to the leasing of potash assets and mining of Taquari-Vassouras and of the Carnalita project.
During the second quarter 2013 Vale concluded the transaction previously classified as assets held for sale, but which is this subject to precedent conditions including the approval by the Brazilian Administrative Council for Economic Defense agency (Conselho Administrativo de Defesa Econômica or CADE).
b) Acquisition of additional participation in the Belvedere
During 2012, Vale concluded the purchase option on additional 24.5% participation in the Belvedere Coal Project owned by Aquila Resources Limited (Aquila) in the amount of AUD150 million (US$156). In 2013, after the approval of the local government, Vale has paid the total amount of US$338 for 100% of Belvedere.
8. Cash and Cash Equivalents
|
|
June 30, 2013 |
|
December 31, 2012 |
|
|
|
(unaudited) |
|
|
|
Cash at bank and in hand |
|
1,649 |
|
1,194 |
|
Short-term investments (maturities of less than three month) |
|
4,238 |
|
4,638 |
|
|
|
5,887 |
|
5,832 |
|
9. Accounts Receivables
|
|
June 30, 2013 |
|
December 31, 2012 |
|
|
|
(unaudited) |
|
|
|
Denominated in reais Brazilian Reais |
|
835 |
|
849 |
|
Denominated in other currencies, mainly US$ |
|
4,173 |
|
6,060 |
|
|
|
5,008 |
|
6,909 |
|
|
|
|
|
|
|
Allowance for doubtful accounts |
|
(96 |
) |
(114 |
) |
|
|
4,912 |
|
6,795 |
|
Accounts receivables related to the steel industry market represent 82.29% and 71.26% of receivables on June 30, 2013 and December 31, 2012, respectively.
In June 30, 2013, no individual customer represents over 10% of receivables or revenues.
The estimated losses for accounts receivable recorded in the statement of income as at June 30, 2013 and June 30, 2012 totaled US$ 2 and US$ 0, respectively. Write offs as at June 30, 2013 and December 31, 2012, totaled US$ 7 and US$16, respectively.
10. Inventory
|
|
June 30, 2013 |
|
December 31, 2012 |
|
|
|
(unaudited) |
|
|
|
Finished products |
|
2,473 |
|
2,244 |
|
Products in process |
|
1,269 |
|
1,353 |
|
Inventory of products |
|
3,742 |
|
3,597 |
|
Maintenance supplies |
|
1,278 |
|
1,455 |
|
Total of Inventories |
|
5,020 |
|
5,052 |
|
The inventories of products are comprised as follows:
|
|
June 30, 2013 |
|
December 31, 2012 |
|
|
|
(unaudited) |
|
|
|
Inventories of products |
|
|
|
|
|
Bulk Material |
|
|
|
|
|
Iron ore |
|
925 |
|
860 |
|
Pellets |
|
90 |
|
94 |
|
Manganese and ferroalloys |
|
105 |
|
88 |
|
Coal |
|
309 |
|
248 |
|
|
|
1,429 |
|
1,290 |
|
Base Metals |
|
|
|
|
|
Nickel and other products |
|
1,813 |
|
1,895 |
|
Copper |
|
76 |
|
29 |
|
|
|
1,889 |
|
1,924 |
|
Fertilizers |
|
|
|
|
|
Potash |
|
19 |
|
20 |
|
Phosphates |
|
352 |
|
332 |
|
Nitrogen |
|
31 |
|
20 |
|
|
|
402 |
|
372 |
|
|
|
|
|
|
|
Others |
|
22 |
|
11 |
|
|
|
3,742 |
|
3,597 |
|
On June 30, 2013 inventory balances include a provision for adjustment to market value of manganese, copper and coal in the amount of US$3, US$0 and US$99, (on December 31, 2012 was US$ 3, US$ 3 and US$ 0), respectively.
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Inventories of product |
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
3,863 |
|
4,245 |
|
3,597 |
|
3,975 |
|
Addition |
|
5,451 |
|
5,511 |
|
10,605 |
|
10,864 |
|
Transfer on maintenance supplies |
|
1,014 |
|
1,086 |
|
1,973 |
|
2,103 |
|
Sale |
|
(6,223 |
) |
(6,552 |
) |
(11,943 |
) |
(12,697 |
) |
Write-off by inventory adjustment |
|
|
|
|
|
(124 |
) |
(246 |
) |
Translation adjustments for the period |
|
(363 |
) |
(291 |
) |
(366 |
) |
|
|
Balance at end of period |
|
3,742 |
|
3,999 |
|
3,742 |
|
3,999 |
|
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Change in the inventory of spare parts and maintenance supplies |
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
1,529 |
|
1,288 |
|
1,455 |
|
1,276 |
|
Addition |
|
895 |
|
1,183 |
|
1,930 |
|
2,187 |
|
Transfer to use |
|
(1,014 |
) |
(1,086 |
) |
(1,973 |
) |
(2,103 |
) |
Translation adjustments for the period |
|
(132 |
) |
(103 |
) |
(134 |
) |
2,570 |
|
Balance at end of period |
|
1,278 |
|
1,282 |
|
1,278 |
|
3,930 |
|
11. Recoverable Taxes
|
|
June 30, 2013 |
|
December 31, 2012 |
|
|
|
(unaudited) |
|
|
|
Value-added tax |
|
1,074 |
|
1,023 |
|
Brazilian Federal Contributions |
|
619 |
|
670 |
|
Others |
|
66 |
|
65 |
|
Total |
|
1,759 |
|
1,758 |
|
|
|
|
|
|
|
Current |
|
1,597 |
|
1,540 |
|
Non-current |
|
162 |
|
218 |
|
Total |
|
1,759 |
|
1,758 |
|
12. Financial instruments - investments
The lock-up period for trading Norsk Hydro shares ended in the first quarter of 2013. From this period on the shares of Norsk Hydro can be traded in the market and therefore we ended the equity method measurement and start classifying this investment as a financial asset available for sale as of June 30, 2013. The fair value of financial instruments investment in stock classified as available for sale in June 30, 2013 was US$1,786.
13. Investments
The main consolidated operating subsidiaries are:
Entities |
|
% ownership |
|
% voting capital |
|
Location |
|
Principal activity |
Compañia Minera Miski Mayo S.A.C |
|
40.00 |
|
51.00 |
|
Peru |
|
Fertilizers |
Ferrovia Centro-Atlântica S. A. |
|
99.99 |
|
99.99 |
|
Brazil |
|
General cargo logistics |
Ferrovia Norte Sul S.A. |
|
100.00 |
|
100.00 |
|
Brazil |
|
General cargo logistics |
Mineração Corumbaense Reunida S.A. |
|
100.00 |
|
100.00 |
|
Brazil |
|
Iron ore and Manganese |
PT Vale Indonesia Tbk |
|
59.20 |
|
59.20 |
|
Indonesia |
|
Nickel |
Sociedad Contractual Minera Tres Valles |
|
90.00 |
|
90.00 |
|
Chile |
|
Copper |
Vale Australia Pty Ltd. |
|
100.00 |
|
100.00 |
|
Australia |
|
Coal |
Vale Canada Limited |
|
100.00 |
|
100.00 |
|
Canada |
|
Nickel |
Vale Fertilizantes S.A |
|
100.00 |
|
100.00 |
|
Brazil |
|
Fertilizers |
Vale International Holdings GmbH |
|
100.00 |
|
100.00 |
|
Austria |
|
Holding and Research |
Vale International S.A |
|
100.00 |
|
100.00 |
|
Switzerland |
|
Trading |
Vale Manganês S.A. |
|
100.00 |
|
100.00 |
|
Brazil |
|
Manganese and Ferroalloys |
Vale Mina do Azul S.A. |
|
100.00 |
|
100.00 |
|
Brazil |
|
Manganese |
Vale Moçambique S.A. |
|
95.00 |
|
95.00 |
|
Mozambique |
|
Coal |
Vale Nouvelle-Calédonie SAS |
|
80.50 |
|
80.50 |
|
New Caledonia |
|
Nickel |
Vale Oman Pelletizing Company LLC |
|
70.00 |
|
70.00 |
|
Oman |
|
Pellet |
Vale Shipping Holding PTE Ltd. |
|
100.00 |
|
100.00 |
|
Singapore |
|
Logistics of iron ore |
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Balance at beginning of period |
|
6,402 |
|
8,614 |
|
6,384 |
|
8,013 |
|
Additions |
|
91 |
|
31 |
|
273 |
|
245 |
|
Disposals |
|
|
|
(33 |
) |
(21 |
) |
(33 |
) |
Cumulative translation adjustment |
|
(311 |
) |
(396 |
) |
(398 |
) |
(219 |
) |
Equity results |
|
53 |
|
159 |
|
225 |
|
405 |
|
Equity other comprehensive income |
|
(5 |
) |
14 |
|
(206 |
) |
29 |
|
Dividends declared |
|
(518 |
) |
(327 |
) |
(545 |
) |
(378 |
) |
Transfers |
|
(1,937 |
) |
|
|
(1,937 |
) |
|
|
Balance at end of period |
|
3,775 |
|
8,062 |
|
3,775 |
|
8,062 |
|
Investments (Continued)
|
|
|
|
|
|
|
|
|
|
Investments |
|
Equity results (unaudited) |
|
Received dividends (unaudited) |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
As of |
|
Three-month period ended |
|
Six-month period ended |
|
Three-month period ended |
|
Six-month period ended |
| ||||||||||||
|
|
Location |
|
Relationship |
|
% ownership |
|
% voting |
|
June 30, |
|
December 31, |
|
January 1, |
|
June 30, |
|
June 30, |
|
June 30, |
|
June 30, |
|
June 30, |
|
June 30, |
|
June 30, |
|
June 30, |
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
(i) |
|
(i) |
|
|
|
(i) |
|
|
|
(i) |
|
|
|
|
|
|
|
|
|
Bulk Material |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Iron Ore and pellets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Baovale Mineração S.A. - BAOVALE |
|
Brazil |
|
Joint venture |
|
50.00 |
|
50.00 |
|
28 |
|
28 |
|
35 |
|
|
|
2 |
|
3 |
|
2 |
|
|
|
|
|
|
|
|
|
Companhia Nipo-Brasileira de Pelotização - NIBRASCO (c) |
|
Brazil |
|
Joint Venture |
|
51.00 |
|
51.11 |
|
153 |
|
178 |
|
199 |
|
3 |
|
3 |
|
5 |
|
9 |
|
24 |
|
26 |
|
24 |
|
26 |
|
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS (c) |
|
Brazil |
|
Joint Venture |
|
50.89 |
|
51.00 |
|
84 |
|
104 |
|
115 |
|
2 |
|
29 |
|
(2 |
) |
31 |
|
10 |
|
11 |
|
10 |
|
11 |
|
Companhia Coreano-Brasileira de Pelotização - KOBRASCO (c) |
|
Brazil |
|
Joint Venture |
|
50.00 |
|
50.00 |
|
81 |
|
107 |
|
112 |
|
3 |
|
8 |
|
4 |
|
15 |
|
17 |
|
10 |
|
17 |
|
10 |
|
Companhia Ítalo-Brasileira de Pelotização - ITABRASCO (c) |
|
Brazil |
|
Joint Venture |
|
50.90 |
|
51.00 |
|
58 |
|
64 |
|
80 |
|
|
|
1 |
|
|
|
7 |
|
|
|
18 |
|
|
|
18 |
|
Minas da Serra Geral S.A. - MSG |
|
Brazil |
|
Joint Venture |
|
50.00 |
|
50.00 |
|
23 |
|
26 |
|
29 |
|
|
|
(3) |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
Samarco Mineração S.A. (d) |
|
Brazil |
|
Joint Venture |
|
50.00 |
|
50.00 |
|
341 |
|
630 |
|
399 |
|
71 |
|
141 |
|
232 |
|
353 |
|
165 |
|
|
|
165 |
|
|
|
Tecnored Desenvolvimento Tecnológico S.A. (b) |
|
Brazil |
|
Associate |
|
49.21 |
|
49.21 |
|
43 |
|
38 |
|
48 |
|
(3 |
) |
(7 |
) |
(5 |
) |
(9 |
) |
|
|
|
|
|
|
|
|
Zhuhai YPM Pellet Co |
|
China |
|
Associate |
|
25.00 |
|
25.00 |
|
24 |
|
23 |
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
835 |
|
1,198 |
|
1,040 |
|
76 |
|
174 |
|
238 |
|
408 |
|
216 |
|
65 |
|
216 |
|
65 |
|
Coal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Henan Longyu Energy Resources CO., LTD. |
|
China |
|
Associate |
|
25.00 |
|
25.00 |
|
377 |
|
341 |
|
282 |
|
12 |
|
16 |
|
21 |
|
34 |
|
|
|
|
|
|
|
60 |
|
Shandong Yankuang International Company Ltd. |
|
China |
|
Associate |
|
25.00 |
|
25.00 |
|
(70 |
) |
(60 |
) |
(43 |
) |
(5 |
) |
(3 |
) |
(9 |
) |
(7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
307 |
|
281 |
|
239 |
|
7 |
|
13 |
|
12 |
|
27 |
|
|
|
|
|
|
|
60 |
|
Base Metals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copper |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Teal Minerals Incorporated |
|
Zambia |
|
Associate |
|
50.00 |
|
50.00 |
|
240 |
|
252 |
|
234 |
|
(3 |
) |
(2 |
) |
(6 |
) |
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
240 |
|
252 |
|
234 |
|
(3 |
) |
(2 |
) |
(6 |
) |
(3 |
) |
|
|
|
|
|
|
|
|
Nickel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Korea Nickel Corp |
|
Korea |
|
Associate |
|
25.00 |
|
25.00 |
|
23 |
|
24 |
|
4 |
|
|
|
1 |
|
(1 |
) |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 |
|
24 |
|
4 |
|
|
|
1 |
|
(1 |
) |
1 |
|
|
|
|
|
|
|
|
|
General Cargo Logistics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOG-IN - Logística Intermodal S/A (a) |
|
Brazil |
|
Associate |
|
31.33 |
|
31.33 |
|
90 |
|
94 |
|
114 |
|
|
|
(4 |
) |
4 |
|
(14 |
) |
|
|
|
|
|
|
|
|
MRS Logística S.A. (e) |
|
Brazil |
|
Joint Venture |
|
47.59 |
|
46.75 |
|
548 |
|
586 |
|
551 |
|
23 |
|
19 |
|
36 |
|
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
638 |
|
680 |
|
665 |
|
23 |
|
15 |
|
40 |
|
45 |
|
|
|
|
|
|
|
|
|
Others |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aluminium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Norsk Hydro ASA |
|
Norway |
|
Associate |
|
|
|
|
|
|
|
2,237 |
|
3,227 |
|
|
|
|
|
|
|
28 |
|
56 |
|
47 |
|
56 |
|
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bauxite |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mineração Rio Grande do Norte S.A. - MRN |
|
Brazil |
|
Associate |
|
40.00 |
|
40.00 |
|
108 |
|
136 |
|
133 |
|
1 |
|
4 |
|
3 |
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Steel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California Steel Industries, INC |
|
USA |
|
Joint Venture |
|
50.00 |
|
50.00 |
|
178 |
|
167 |
|
161 |
|
4 |
|
9 |
|
10 |
|
15 |
|
|
|
|
|
|
|
|
|
CSP- Companhia Siderúrgica do PECEM |
|
Brazil |
|
Joint Venture |
|
50.00 |
|
50.00 |
|
667 |
|
499 |
|
267 |
|
(2 |
) |
(1 |
) |
(3 |
) |
(2 |
) |
|
|
|
|
|
|
|
|
Thyssenkrupp CSA Companhia Siderúrgica do Atlântico |
|
Brazil |
|
Associate |
|
26.87 |
|
26.87 |
|
433 |
|
534 |
|
1,607 |
|
(46 |
) |
(46 |
) |
(53 |
) |
(85 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,278 |
|
1,200 |
|
2,035 |
|
(44 |
) |
(38 |
) |
(46 |
) |
(72 |
) |
|
|
|
|
|
|
|
|
Other affiliates and joint ventures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Norte Energia S.A. |
|
Brazil |
|
Joint Venture |
|
9.00 |
|
9.00 |
|
149 |
|
120 |
|
75 |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
Others |
|
|
|
|
|
|
|
|
|
197 |
|
256 |
|
361 |
|
(7 |
) |
(7 |
) |
(15 |
) |
(39 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
346 |
|
376 |
|
436 |
|
(7 |
) |
(8 |
) |
(15 |
) |
(40 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,775 |
|
6,384 |
|
8,013 |
|
53 |
|
159 |
|
225 |
|
405 |
|
272 |
|
112 |
|
272 |
|
172 |
|
|
(i) Period adjusted according to note 4.
(a) Market value on June 30, 2013 was US$ 139 and on December 31, 2012 was US$ 120. Investment recorded by equity;
(b) Investment balance includes the values of advances for future capital increase;
(c) Although Vale held a majority of the voting interest of investees accounted for under the equity method, existing veto rights held by noncontrolling shareholders;
(d) Main data of Samarco: Operational Result US$ 807, Financial Result US$ (246), Income tax US$ (104); and
(e) Market value on June 30, 2013 was US$1,336 and on December 31, 2012 was US$1,051, but its stock has no trading.
14. Intangible Assets
|
|
June 30, 2013 (unaudited) |
|
December 31, 2012 |
| ||||||||
|
|
Cost |
|
Amortization |
|
Net |
|
Cost |
|
Amortization |
|
Net |
|
Indefinite useful lifetime |
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
4,296 |
|
|
|
4,296 |
|
4,603 |
|
|
|
4,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finite useful lifetime |
|
|
|
|
|
|
|
|
|
|
|
|
|
Concession and subconcession |
|
5,219 |
|
(1,611 |
) |
3,608 |
|
5,375 |
|
(1,618 |
) |
3,757 |
|
Right of use |
|
336 |
|
(62 |
) |
274 |
|
358 |
|
(56 |
) |
302 |
|
Others |
|
1,190 |
|
(677 |
) |
513 |
|
1,225 |
|
(676 |
) |
549 |
|
|
|
6,745 |
|
(2,350 |
) |
4,395 |
|
6,958 |
|
(2,350 |
) |
4,608 |
|
Total |
|
11,041 |
|
(2,350 |
) |
8,691 |
|
11,561 |
|
(2,350 |
) |
9,211 |
|
The useful life of the concessions and sub-concessions did not change during the quarter.
The rights of use refers basically to the usufruct contract entered into with noncontrolling stockholders to use the Empreendimentos Brasileiros de Mineração S.A. shares (owner of the shares of MBR) and intangible identified in business combination of Vale Canada. The amortization of the right of use will expires in 2037 and Vale Canadas intangible will end in September 2046.
The table below shows the movement of intangible assets during the period:
|
|
Three-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 |
| ||||||||
|
|
Goodwill |
|
Concessions and |
|
Right to use |
|
Others |
|
Total |
|
Total |
|
Balance at beginning of period |
|
4,600 |
|
3,887 |
|
294 |
|
527 |
|
9,308 |
|
9,807 |
|
Addition |
|
|
|
171 |
|
|
|
69 |
|
240 |
|
253 |
|
Write off |
|
|
|
(3 |
) |
|
|
(2 |
) |
(5 |
) |
(232 |
) |
Amortization |
|
|
|
(74 |
) |
(6 |
) |
(29 |
) |
(109 |
) |
(105 |
) |
Translation adjustment for the period |
|
(304 |
) |
(373 |
) |
(14 |
) |
(52 |
) |
(743 |
) |
(633 |
) |
Balance at end of period |
|
4,296 |
|
3,608 |
|
274 |
|
513 |
|
8,691 |
|
9,090 |
|
|
|
Six-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 |
| ||||||||
|
|
Goodwill |
|
Concessions and |
|
Right to use |
|
Others |
|
Total |
|
Total |
|
Balance at beginning of period |
|
4,603 |
|
3,757 |
|
302 |
|
549 |
|
9,211 |
|
9,521 |
|
Addition |
|
|
|
332 |
|
|
|
77 |
|
409 |
|
468 |
|
Write off |
|
|
|
(5 |
) |
|
|
(2 |
) |
(7 |
) |
(232 |
) |
Amortization |
|
|
|
(147 |
) |
(11 |
) |
(66 |
) |
(224 |
) |
(202 |
) |
Translation adjustment for the period |
|
(307 |
) |
(329 |
) |
(17 |
) |
(45 |
) |
(698 |
) |
(465 |
) |
Balance at end of period |
|
4,296 |
|
3,608 |
|
274 |
|
513 |
|
8,691 |
|
9,090 |
|
|
15. Property, plant and equipment
|
|
June 30, 2013 (unaudited) |
|
December 31, 2012 |
| ||||||||
|
|
Cost |
|
Accumulated |
|
Net |
|
Cost |
|
Accumulated |
|
Net |
|
Land |
|
916 |
|
|
|
916 |
|
676 |
|
|
|
676 |
|
Buildings |
|
8,163 |
|
(1,868 |
) |
6,295 |
|
7,710 |
|
(1,617 |
) |
6,093 |
|
Facilities |
|
15,624 |
|
(4,686 |
) |
10,938 |
|
16,320 |
|
(4,564 |
) |
11,756 |
|
Computer equipment |
|
824 |
|
(623 |
) |
201 |
|
985 |
|
(609 |
) |
376 |
|
Mineral assets |
|
21,771 |
|
(4,954 |
) |
16,817 |
|
23,705 |
|
(4,838 |
) |
18,867 |
|
Others |
|
26,468 |
|
(8,525 |
) |
17,943 |
|
26,754 |
|
(8,576 |
) |
18,178 |
|
Construction in progress |
|
30,427 |
|
|
|
30,427 |
|
28,936 |
|
|
|
28,936 |
|
|
|
104,193 |
|
(20,656 |
) |
83,537 |
|
105,086 |
|
(20,204 |
) |
84,882 |
|
In March 2013, the Company suspended the implementation of the Rio Colorado project in Argentina. The current underlying project parameters are not sufficiently favorable to assure the project meets the Company´s capital allocation and value creation targets. The Company will continue honoring its commitments related to the concessions and reviewing alternatives to enhance the project outcome in order to determine prospects for future project development. Based on an analysis of current expected returns and projected investments, the Company has concluded that no impairment provision is required at this time. This matter continues to be closely monitored by management.
The net property, plant and equipment given in guarantees for judicial claims in June 30, 2013 and December 31, 2012 correspond to US$87 and US$96, respectively.
The table below shows the movement of property, plant and equipment during the period:
|
|
|
Three-month period ended (unaudited) |
| ||||||||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 |
| ||||||||||||||
|
|
Land |
|
Building |
|
Facilities |
|
Computer |
|
Mineral assets |
|
Others |
|
Constructions in |
|
Total |
|
Total |
|
Balance at beginning of period |
|
866 |
|
6,384 |
|
11,754 |
|
368 |
|
17,442 |
|
18,492 |
|
31,315 |
|
86,621 |
|
85,886 |
|
Addition |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,152 |
|
3,152 |
|
2,182 |
|
Disposals |
|
|
|
|
|
(12 |
) |
|
|
|
|
(24 |
) |
(45 |
) |
(81 |
) |
(342 |
) |
Transfer to non-current assets held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(41 |
) |
Depreciation and amortization |
|
|
|
(62 |
) |
(233 |
) |
(19 |
) |
(200 |
) |
(321 |
) |
|
|
(835 |
) |
(602 |
) |
Translation adjustment |
|
(112 |
) |
(541 |
) |
(863 |
) |
(179 |
) |
(470 |
) |
(916 |
) |
(2,239 |
) |
(5,320 |
) |
(3,045 |
) |
Transfers |
|
162 |
|
514 |
|
292 |
|
31 |
|
45 |
|
712 |
|
(1,756 |
) |
|
|
|
|
Balance at end of period |
|
916 |
|
6,295 |
|
10,938 |
|
201 |
|
16,817 |
|
17,943 |
|
30,427 |
|
83,537 |
|
84,038 |
|
|
|
Six-month period ended (unaudited) |
| ||||||||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 |
| ||||||||||||||
|
|
Land |
|
Building |
|
Facilities |
|
Computer |
|
Mineral assets |
|
Others |
|
Constructions in |
|
Total |
|
Total |
|
Balance at beginning of period |
|
676 |
|
6,093 |
|
11,756 |
|
376 |
|
18,867 |
|
18,178 |
|
28,936 |
|
84,882 |
|
82,349 |
|
Addition |
|
|
|
|
|
|
|
|
|
|
|
|
|
6,530 |
|
6,530 |
|
4,992 |
|
Disposals |
|
|
|
|
|
(49 |
) |
(1 |
) |
(31 |
) |
(25 |
) |
(60 |
) |
(166 |
) |
(388 |
) |
Transfer to non-current assets held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(41 |
) |
Depreciation and amortization |
|
|
|
(123 |
) |
(449 |
) |
(40 |
) |
(444 |
) |
(1,121 |
) |
|
|
(2,177 |
) |
(1,638 |
) |
Translation adjustment |
|
(106 |
) |
(507 |
) |
(820 |
) |
(177 |
) |
(1,048 |
) |
(920 |
) |
(1,954 |
) |
(5,532 |
) |
(1,236 |
) |
Transfers |
|
346 |
|
832 |
|
500 |
|
43 |
|
(527 |
) |
1,831 |
|
(3,025 |
) |
|
|
|
|
Balance at end of period |
|
916 |
|
6,295 |
|
10,938 |
|
201 |
|
16,817 |
|
17,943 |
|
30,427 |
|
83,537 |
|
84,038 |
|
16. Loans and Financing
a) Long-term debts
|
|
Current Liabilities |
|
Non-current liabilities |
| ||||
|
|
June 30, 2013 |
|
December 31, 2012 |
|
June 30, 2013 |
|
December 31, 2012 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Long-term contracts abroad |
|
|
|
|
|
|
|
|
|
Loans and financing in: |
|
|
|
|
|
|
|
|
|
United States dollars |
|
404 |
|
604 |
|
3,405 |
|
3,380 |
|
Others currencies |
|
19 |
|
14 |
|
240 |
|
261 |
|
Fixed rates: |
|
|
|
|
|
|
|
|
|
Notes indexed in United Stated dollars |
|
124 |
|
124 |
|
13,457 |
|
13,457 |
|
Euro |
|
|
|
|
|
1,959 |
|
1,979 |
|
Accrued charges |
|
299 |
|
324 |
|
|
|
|
|
|
|
846 |
|
1,066 |
|
19,061 |
|
19,077 |
|
Long-term contracts in Brazil |
|
|
|
|
|
|
|
|
|
Indexed to TJLP, TR, IGP-M e CDI |
|
291 |
|
175 |
|
5,775 |
|
6,066 |
|
Basket of currencies |
|
2 |
|
2 |
|
9 |
|
10 |
|
Loans in United States dollars |
|
164 |
|
170 |
|
1,270 |
|
1,267 |
|
Non-convertible debentures into shares |
|
1,794 |
|
1,957 |
|
365 |
|
379 |
|
Accrued charges |
|
104 |
|
101 |
|
|
|
|
|
|
|
2,355 |
|
2,405 |
|
7,419 |
|
7,722 |
|
|
|
3,201 |
|
3,471 |
|
26,480 |
|
26,799 |
|
The long-term portion as at June 30, 2013 has maturities as follows:
|
|
(unaudited) |
|
2014 |
|
893 |
|
2015 |
|
1,229 |
|
2016 |
|
1,980 |
|
2017 |
|
2,337 |
|
2018 onwards |
|
20,041 |
|
|
|
26,480 |
|
As at June 30, 2013, the annual interest rates on the long-term debts were as follows:
|
|
(unaudited) |
|
Up to 3% |
|
4,919 |
|
3,1% to 5% (a) |
|
6,043 |
|
5,1% to 7% |
|
12,488 |
|
7,1% to 9% (b) |
|
1,306 |
|
9,1% to 11% (b) |
|
2,404 |
|
Over 11% (b) |
|
2,521 |
|
|
|
29,681 |
|
(a) Includes Eurobonds. For this operation we have entered into derivative transactions at a copom of 4.51% per year in US dollars.
(b) Includes non-convertible debentures and other Brazilian Real denominated debt that bears interest at the CDI and Brazilian Government Long-term Interest Rates (TJLP), plus spread. For these operations, we have entered into derivative transactions to mitigate our exposure to the floating rate debt denominated in Brazilian Real, totaling US$ 7.876 of which US$ 4.474 has an original interest rate above 7.1% per year. The average cost of debts not denominated in U.S. Dollars after derivatives contracting is 2.6% per year.
All the securities issued through our 100% finance subsidiary Vale Overseas Limited, are fully and unconditionally guaranteed by Vale.
b) Funding and revolving credit lines
In June 2013 Vale entered into a new facility with Banco Nacional de Desenvolvimento Econômico Social (BNDES) for a total amount of R$ 109 (US$ 49), to finance the acquisition of domestic equipment.
In July 2013 (subsequent event) the company contracted a new 5 years revolving credit facility in the amount of US$ 2 billion (R$4,452 million).
|
|
|
|
|
|
|
|
Total amount |
|
Amounts drawn on |
| ||
Financial Institution |
|
Contractual |
|
Date of |
|
Available until |
|
available to be |
|
June 30, 2013 |
|
December 31, |
|
Revolving Credit Lines |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving Credit Facility - Vale/ Vale International/ Vale Canada |
|
US$ |
|
April 2011 |
|
5 years |
|
3,000 |
|
|
|
|
|
Credit Lines |
|
|
|
|
|
|
|
|
|
|
|
|
|
BNDES |
|
R$ |
|
April 2008 |
(a) |
10 years |
|
3,274 |
|
1,701 |
|
1,753 |
|
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
Export-Import Bank of China and Bank of China Limited |
|
US$ |
|
September 2010 |
(b) |
13 years |
|
1,229 |
|
953 |
|
837 |
|
Export Development Canada (EDC) |
|
US$ |
|
October 2010 |
(c) |
10 years |
|
1,000 |
|
975 |
|
975 |
|
BNDES |
|
|
|
|
|
|
|
|
|
|
|
|
|
CLN 150 |
|
R$ |
|
September 2012 |
(d) |
10 years |
|
1,741 |
|
1,246 |
|
1,032 |
|
Programa de Sustentação do Investimento 2,50% (PSI) |
|
R$ |
|
December 2012 |
(e) |
10 years |
|
82 |
|
82 |
|
|
|
PSI 3,00% |
|
R$ |
|
June 2013 |
(f) |
10 years |
|
49 |
|
|
|
|
|
The currency of total amount available and disbursed different from reporting currency is affected by exchange rate variation among periods.
(a) Memorandum of understanding signature date, however, projects financing term is considered from the signature date of each projects contract amendment.
(b) Acquisition of twelve large ore carriers from Chinese shipyards.
(c) Financing investments in Canada and Canadian exports.
(d) Capacitance Logística Norte 150 Project (CLN 150).
(e) Acquisition of wagons by VLI Multimodal.
(f) Acquisition of domestic equipment.
These credit lines from Nexi, JBIC, K-Sure, BNDES: Vale Fertilizantes, PSI 4.50% and 5.50% were taken off this note, because they have been used in its entirety.
c) Guarantee
On June 30, 2013, US$ 1,535 of the total aggregate outstanding debt was secured by property, plant and equipment and receivables.
d) Covenants
Our principal covenants require us to maintain certain ratios, such as debt to EBITDA (Earnings Before Interest Taxes, Depreciation and Amortization) and interest coverage. We have not identified any events of noncompliance as of June 30, 2013.
17. Provision for litigation
Vale is a party to labor, civil, tax and other ongoing lawsuits and is discussing these issues both administratively and in court. When applicable, these lawsuits are supported by judicial deposits. Provisions for losses resulting from these processes are estimated and updated by the Company, supported by the legal advice of the legal board of the Company and by its legal consultants.
|
|
Three-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 |
| ||||||||
|
|
Tax litigation |
|
Civil litigation |
|
Labor litigation |
|
Environmental |
|
Total of litigation |
|
Total of litigation |
|
Balance at beginning of period |
|
723 |
|
257 |
|
767 |
|
38 |
|
1,785 |
|
1,809 |
|
Additions |
|
83 |
|
35 |
|
102 |
|
9 |
|
229 |
|
127 |
|
Reversals |
|
(25 |
) |
(2 |
) |
(58 |
) |
(4 |
) |
(89 |
) |
(55 |
) |
Payments |
|
(65 |
) |
(8 |
) |
(47 |
) |
(2 |
) |
(122 |
) |
(9 |
) |
Monetary adjustment |
|
7 |
|
(4 |
) |
9 |
|
3 |
|
15 |
|
(13 |
) |
Transfer to assets held for sale |
|
|
|
|
|
2 |
|
|
|
2 |
|
(1 |
) |
Translation adjustment for the period |
|
(45 |
) |
(44 |
) |
(71 |
) |
(3 |
) |
(163 |
) |
(110 |
) |
Balance at end of period |
|
678 |
|
234 |
|
704 |
|
41 |
|
1,657 |
|
1,748 |
|
|
|
Six-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 |
| ||||||||
|
|
Tax litigation |
|
Civil litigation |
|
Labor litigation |
|
Environmental |
|
Total of litigation |
|
Total of litigation |
|
Balance at beginning of period |
|
996 |
|
287 |
|
748 |
|
34 |
|
2,065 |
|
1,686 |
|
Additions |
|
54 |
|
42 |
|
157 |
|
13 |
|
266 |
|
219 |
|
Reversals |
|
(46 |
) |
(44 |
) |
(108 |
) |
(4 |
) |
(202 |
) |
(96 |
) |
Payments |
|
(245 |
) |
(8 |
) |
(53 |
) |
(2 |
) |
(308 |
) |
(13 |
) |
Monetary adjustment |
|
(45 |
) |
(1 |
) |
19 |
|
4 |
|
(23 |
) |
40 |
|
Transfer to assets held for sale |
|
|
|
|
|
2 |
|
|
|
2 |
|
(1 |
) |
Translation adjustment for the period |
|
(36 |
) |
(42 |
) |
(61 |
) |
(4 |
) |
(143 |
) |
(87 |
) |
Balance at end of period |
|
678 |
|
234 |
|
704 |
|
41 |
|
1,657 |
|
1,748 |
|
In July 10, 2013 (subsequent event) we paid US$25 of CFEM. During the Six-month period ended on June 30, 2013, we paid US$ 267 and as at June 30, 2013 and December 31, 2012, the total liability in relation to CFEM presented in the tax litigation on the table above was US$315 and US$519, respectively.
Judicial deposits are as follows:
|
|
June 30, 2013 |
|
December 31, 2012 |
|
|
|
(unaudited) |
|
|
|
Tax litigations |
|
425 |
|
435 |
|
Civil litigations |
|
164 |
|
172 |
|
Labor litigations |
|
885 |
|
903 |
|
Environmental litigations |
|
5 |
|
5 |
|
Total |
|
1,479 |
|
1,515 |
|
The Company is also involved in administrative and judicial litigations in which the expectation of loss is considered possible, and accordingly, no provision has been recorded. These contingent liabilities are classified as follows:
|
|
June 30, 2013 |
|
December 31, 2012 |
|
|
|
(unaudited) |
|
|
|
Tax litigation |
|
16,742 |
|
16,492 |
|
Civil litigation |
|
1,162 |
|
1,124 |
|
Labor litigation |
|
2,350 |
|
1,728 |
|
Environmental litigation |
|
1,244 |
|
1,672 |
|
Total |
|
21,498 |
|
21,016 |
|
The most relevant among tax processes classified as possible loss, refers to the process against Company for the collection of Income Tax and Social Contribution on equity gain on foreign subsidiaries and deductibility of the social contribution payments on the income tax bases. The update amount for the process, including interest and penalties, totaled at June 30, 2013 and December 31, 2012, US$ 13,592 and US$ 15,210, respectively.
18. Asset retirement obligation
Company uses substantially the same criteria used in the financial statements of December 31, 2012 to measure the obligations concerning the retirement of used fixed assets. Interest rates on long-term used to discount to present value and update the provision was 5.03% p.a. for June 30, 2013 and December 31, 2012.
The changes in the provision for asset retirement obligations are as follows:
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Balance at beginning of period |
|
2,669 |
|
1,922 |
|
2,748 |
|
1,922 |
|
Increase expense |
|
41 |
|
34 |
|
91 |
|
34 |
|
Settlement in the current period |
|
(10 |
) |
(4 |
) |
(12 |
) |
(4 |
) |
Revisions in estimated cash flows |
|
(140 |
) |
35 |
|
(269 |
) |
35 |
|
Cumulative translation adjustments |
|
(168 |
) |
22 |
|
(166 |
) |
22 |
|
Balance at end of period |
|
2,392 |
|
2,009 |
|
2,392 |
|
2,009 |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
66 |
|
69 |
|
66 |
|
69 |
|
Non-current |
|
2,326 |
|
1,940 |
|
2,326 |
|
1,940 |
|
|
|
2,392 |
|
2,009 |
|
2,392 |
|
2,009 |
|
19. Deferred Income Tax and Social Contribution
We review the potential tax impact associated with undistributed earnings of each our subsidiaries and affiliates. For those subsidiaries in which undistributed earnings are intended to be reinvested indefinitely, no deferred tax is recognized. Undistributed earnings of foreign consolidated subsidiaries and affiliates for which no deferred income tax has been recognized for possible future remittances to the parent company totaled approximately US$26,400 in Six-month period ended in June 30, 2013 and US$ 26,800 at December 31, 2012. These amounts are considered to be permanently reinvested in the Companys international business. It is not practicable to determine the amount of the unrecognized deferred tax liability associated with these amounts. If we did determine to repatriate these earnings, there would be methods available to us, each with different tax consequences. There would also be uncertainty as to timing and amount, if any, of foreign tax credits that would be available, as the calculation of the available foreign tax credit is dependent upon the timing of the repatriation and projections of significant future and uncertain events. The wide range of potential outcomes that could result due to these factors, among others, makes it impracticable to calculate the amount of tax that hypothetically would be recognized on these earnings if they were repatriated.
The deferred balances were as follows:
|
|
Three-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
| ||||||||
|
|
Assets |
|
Liabilities |
|
Total |
|
Assets |
|
Liabilities |
|
Total |
|
Balance at beginning of period |
|
4,250 |
|
3,351 |
|
899 |
|
2,134 |
|
5,478 |
|
(3,344 |
) |
Net income effect |
|
256 |
|
(69 |
) |
325 |
|
(143 |
) |
(3 |
) |
(140 |
) |
Subsidiary acquisition (sale) |
|
|
|
|
|
|
|
|
|
(98 |
) |
98 |
|
Cumulative translation adjustment |
|
(334 |
) |
(72 |
) |
(262 |
) |
(125 |
) |
(295 |
) |
170 |
|
Reversal of deferred income tax |
|
|
|
|
|
|
|
|
|
(1,236 |
) |
1,236 |
|
Other comprehensive income |
|
74 |
|
4 |
|
70 |
|
18 |
|
(24 |
) |
42 |
|
Balance at end of period |
|
4,246 |
|
3,214 |
|
1,032 |
|
1,884 |
|
3,822 |
|
(1,938 |
) |
|
|
Six-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
| ||||||||
|
|
Assets |
|
Liabilities |
|
Total |
|
Assets |
|
Liabilities |
|
Total |
|
Balance at beginning of period |
|
4,058 |
|
3,386 |
|
672 |
|
1,900 |
|
5,447 |
|
(3,547 |
) |
Net income effect |
|
412 |
|
(82 |
) |
494 |
|
89 |
|
(50 |
) |
139 |
|
Subsidiary acquisition (sale) |
|
|
|
|
|
|
|
|
|
(98 |
) |
98 |
|
Cumulative translation adjustment |
|
(298 |
) |
(89 |
) |
(209 |
) |
(94 |
) |
(238 |
) |
144 |
|
Reversal of deferred income tax |
|
|
|
|
|
|
|
|
|
(1,236 |
) |
1,236 |
|
Other comprehensive income |
|
74 |
|
(1 |
) |
75 |
|
(11 |
) |
(3 |
) |
(8 |
) |
Balance at end of period |
|
4,246 |
|
3,214 |
|
1,032 |
|
1,884 |
|
3,822 |
|
(1,938 |
) |
(i) Period adjusted according to note 4.
There were no changes in tax rates in the countries where we operate. The table below shows the total income tax and social contribution shown in the income:
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
Income before tax and social contribution |
|
328 |
|
1,500 |
|
4,311 |
|
5,769 |
|
Results of equity investments |
|
(53 |
) |
(159 |
) |
(225 |
) |
(405 |
) |
|
|
275 |
|
1,341 |
|
4,086 |
|
5,364 |
|
Income tax and social contribution at statutory rates - 34% |
|
(94 |
) |
(456 |
) |
(1,389 |
) |
(1,824 |
) |
Adjustments that affects the basis of taxes: |
|
|
|
|
|
|
|
|
|
Income tax benefit from interest on stockholders equity |
|
303 |
|
341 |
|
617 |
|
720 |
|
Tax incentive |
|
(18 |
) |
|
|
112 |
|
90 |
|
Results of overseas companies taxed by different rates which differs from the parent company rate |
|
(167 |
) |
39 |
|
(87 |
) |
403 |
|
Recognition of allowance for tax loss carryforward |
|
197 |
|
1,236 |
|
165 |
|
1,236 |
|
Others |
|
(159 |
) |
(89 |
) |
(287 |
) |
(88 |
) |
Income tax and social contribution on the profit for the period |
|
62 |
|
1,071 |
|
(869 |
) |
537 |
|
(i) Period adjusted according to note 4.
During the period, there were no changes in tax incentives received by the Company.
20. Employee Benefits Obligations
a) Retirement Benefits Obligations
In its 2012 financial statements the Company had announced that it expects to contribute US$ 407 to its pension plan in 2013. Through June 30, 2013 it had contributed US$ 175. No significant changes are expected in relation to the estimative disclosed in December 31, 2012 financial statement.
Costs recognized in the income statements for the period:
|
|
Three-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
| ||||||||
|
|
Overfunded |
|
Underfunded |
|
Others |
|
Overfunded |
|
Underfunded |
|
Others |
|
Current service cost |
|
|
|
31 |
|
12 |
|
|
|
23 |
|
8 |
|
Interest on expense on liabilities |
|
76 |
|
105 |
|
25 |
|
77 |
|
100 |
|
25 |
|
Interest income on plan assets |
|
(94 |
) |
(84 |
) |
|
|
(117 |
) |
(92 |
) |
|
|
Interest expense on effect of (asset ceiling)/ onerous liability |
|
18 |
|
|
|
|
|
40 |
|
|
|
|
|
Total of cost, net |
|
|
|
52 |
|
37 |
|
|
|
31 |
|
33 |
|
|
|
Six-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
| ||||||||
|
|
Overfunded |
|
Underfunded |
|
Underfunded |
|
Overfunded |
|
Underfunded |
|
Underfunded |
|
Current service cost |
|
|
|
65 |
|
23 |
|
|
|
46 |
|
17 |
|
Interest on expense on liabilities |
|
154 |
|
216 |
|
51 |
|
162 |
|
209 |
|
52 |
|
Interest income on plan assets |
|
(192 |
) |
(172 |
) |
|
|
(246 |
) |
(196 |
) |
|
|
Interest expense on effect of (asset ceiling)/ onerous liability |
|
38 |
|
|
|
|
|
84 |
|
7 |
|
|
|
Total of cost, net |
|
|
|
109 |
|
74 |
|
|
|
66 |
|
69 |
|
(i) Period adjusted according note 4.
(ii) Company has not recorded in its balance sheet the assets and their counterparts arising from actuarial valuation of overfunded plan as there is no clear evidence of asset realization.
Costs recognized in the statements of Other comprehensive income for the period:
|
|
Three-month period ended (unaudited) |
| ||||||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
| ||||||||||||
|
|
Overfunded |
|
Underfunded |
|
Others |
|
Total |
|
Overfunded |
|
Underfunded |
|
Others |
|
Total |
|
Return on plan assets (excluding interest income) |
|
(38 |
) |
(190 |
) |
5 |
|
(223 |
) |
175 |
|
(36 |
) |
|
|
139 |
|
Changes in asset ceiling/ onerous liability (excluding interest income) |
|
38 |
|
|
|
|
|
38 |
|
(175 |
) |
(20 |
) |
|
|
(195 |
) |
|
|
|
|
(190 |
) |
5 |
|
(185 |
) |
|
|
(56 |
) |
|
|
(56 |
) |
Income tax |
|
|
|
62 |
|
(1 |
) |
61 |
|
|
|
12 |
|
|
|
12 |
|
Total OCI, net |
|
|
|
(128 |
) |
4 |
|
(124 |
) |
|
|
(44 |
) |
|
|
(44 |
) |
|
|
Six-month period ended (unaudited) |
| ||||||||||||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
| ||||||||||||
|
|
Overfunded |
|
Underfunded |
|
Others |
|
Total |
|
Overfunded |
|
Underfunded |
|
Others |
|
Total |
|
Effect of experience adjustments |
|
|
|
|
|
|
|
|
|
|
|
(4 |
) |
|
|
(4 |
) |
Return on plan assets (excluding interest income) |
|
(245 |
) |
(165 |
) |
5 |
|
(405 |
) |
204 |
|
110 |
|
|
|
314 |
|
Changes in asset ceiling/ onerous liability (excluding interest income) |
|
245 |
|
|
|
|
|
245 |
|
(204 |
) |
(42 |
) |
|
|
(246 |
) |
|
|
|
|
(165 |
) |
5 |
|
(160 |
) |
|
|
64 |
|
|
|
64 |
|
Income tax |
|
|
|
62 |
|
(1 |
) |
61 |
|
|
|
(23 |
) |
|
|
(23 |
) |
Total OCI, net |
|
|
|
(103 |
) |
4 |
|
(99 |
) |
|
|
41 |
|
|
|
41 |
|
(i) Period adjusted according note 4.
(ii) Company has not recorded in its balance sheet the assets and their counterparts arising from actuarial valuation of overfunded plan, because there is no clear evidence of asset realization.
100% of overfunded pension plans are located in Brazil and 90% of underfunded pension plans are located outside of Brazil.
b) Incentive plan in results
Company, based on the profit sharing program (Programa de Participação nos Resultados or PPR) allows define, monitor, evaluate and recognize the individual and collective performance of their employees. The measurement method adopted in the period was the same used in December 31, 2012 financial statements. Company accrued expenses/costs related to participation in the results as follows:
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Operational expenses |
|
32 |
|
47 |
|
92 |
|
204 |
|
Cost of goods sold and services rendered |
|
90 |
|
71 |
|
186 |
|
196 |
|
Total |
|
122 |
|
118 |
|
278 |
|
400 |
|
c) Long-term stock option compensation plan
The terms, assumptions, calculation methods and the accounting treatment applied to the ILP (long-term incentive plan) is the same as presented in the financial statements of December 31, 2012. The total number of shares subject to the Long-Term Compensation Plan on June 30, 2013 and December 31, 2012 are 6,089,634 and 4,426,046, and total liability recorded of US$ 58 and US$ 87, respectively.
21. Classification of financial instruments
The classification of financial assets and liabilities is shown in the following tables:
|
|
June 30, 2013 (unaudited) |
| ||||||||
|
|
Loans and |
|
At fair value |
|
Derivatives |
|
Available for sale |
|
Total |
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
5,887 |
|
|
|
|
|
|
|
5,887 |
|
Short-term investments |
|
369 |
|
|
|
|
|
|
|
369 |
|
Derivative financial instruments |
|
|
|
222 |
|
|
|
|
|
222 |
|
Accounts receivable |
|
4,912 |
|
|
|
|
|
|
|
4,912 |
|
Related parties |
|
867 |
|
|
|
|
|
|
|
867 |
|
|
|
12,035 |
|
222 |
|
|
|
|
|
12,257 |
|
Non-current |
|
|
|
|
|
|
|
|
|
|
|
Related parties |
|
251 |
|
|
|
|
|
|
|
251 |
|
Loans and financing agreements to receive |
|
244 |
|
|
|
|
|
|
|
244 |
|
Financial instrument - investments |
|
|
|
|
|
|
|
1,786 |
|
1,786 |
|
Derivative financial instruments |
|
|
|
100 |
|
|
|
|
|
100 |
|
|
|
495 |
|
100 |
|
|
|
1,786 |
|
2,381 |
|
Total of Assets |
|
12,530 |
|
322 |
|
|
|
1,786 |
|
14,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
Suppliers and contractors |
|
4,143 |
|
|
|
|
|
|
|
4,143 |
|
Derivative financial instruments |
|
|
|
589 |
|
78 |
|
|
|
667 |
|
Current portion of long-term debt |
|
3,201 |
|
|
|
|
|
|
|
3,201 |
|
Related parties |
|
117 |
|
|
|
|
|
|
|
117 |
|
|
|
7,461 |
|
589 |
|
78 |
|
|
|
8,128 |
|
Non-current |
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
1,389 |
|
20 |
|
|
|
1,409 |
|
Long-term debt |
|
26,480 |
|
|
|
|
|
|
|
26,480 |
|
Related parties |
|
66 |
|
|
|
|
|
|
|
66 |
|
Stockholders Debentures (note 30(d)) |
|
|
|
1,743 |
|
|
|
|
|
1,743 |
|
|
|
26,546 |
|
3,132 |
|
20 |
|
|
|
29,698 |
|
Total of Liabilities |
|
34,007 |
|
3,721 |
|
98 |
|
|
|
37,826 |
|
(a) Non-derivative financial instruments with identifiable cash flow.
(b) Financial instruments for trading in short-term.
(c) See note 24(a).
(d) See note 12.
|
|
December 31, 2012 |
| ||||||||
|
|
Loans and |
|
At fair value |
|
Derivatives |
|
Available for sale(d) |
|
Total |
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
5,832 |
|
|
|
|
|
|
|
5,832 |
|
Short-term investments |
|
|
|
246 |
|
|
|
|
|
246 |
|
Derivative financial instruments |
|
|
|
265 |
|
16 |
|
|
|
281 |
|
Accounts receivable |
|
6,795 |
|
|
|
|
|
|
|
6,795 |
|
Related parties |
|
384 |
|
|
|
|
|
|
|
384 |
|
|
|
13,011 |
|
511 |
|
16 |
|
|
|
13,538 |
|
Non-current |
|
|
|
|
|
|
|
|
|
|
|
Related parties |
|
408 |
|
|
|
|
|
|
|
408 |
|
Loans and financing agreements to receive |
|
246 |
|
|
|
|
|
|
|
246 |
|
Financial instrument - Investments |
|
|
|
|
|
|
|
7 |
|
7 |
|
Derivative financial instruments |
|
|
|
40 |
|
5 |
|
|
|
45 |
|
|
|
654 |
|
40 |
|
5 |
|
7 |
|
706 |
|
Total of Assets |
|
13,665 |
|
551 |
|
21 |
|
7 |
|
14,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
Suppliers and contractors |
|
4,529 |
|
|
|
|
|
|
|
4,529 |
|
Derivative financial instruments |
|
|
|
346 |
|
1 |
|
|
|
347 |
|
Current portion of long-term debt |
|
3,471 |
|
|
|
|
|
|
|
3,471 |
|
Related parties |
|
207 |
|
|
|
|
|
|
|
207 |
|
|
|
8,207 |
|
346 |
|
1 |
|
|
|
8,554 |
|
Non-current |
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
783 |
|
|
|
|
|
783 |
|
Long-term debt |
|
26,799 |
|
|
|
|
|
|
|
26,799 |
|
Related parties |
|
72 |
|
|
|
|
|
|
|
72 |
|
Debentures |
|
|
|
1,653 |
|
|
|
|
|
1,653 |
|
|
|
26,871 |
|
2,436 |
|
|
|
|
|
29,307 |
|
Total of Liabilities |
|
35,078 |
|
2,782 |
|
1 |
|
|
|
37,861 |
|
(a) Non-derivative financial instruments with identifiable cash flow.
(b) Financial instruments for trading in short-term.
(c) See note 24(a).
(d) See note 12.
22. Fair Value Estimative
The Company considered the same assumptions and calculation methods presented in the financial statements of December 31, 2012, to measure the fair value of assets and liabilities in the period.
The tables below present the assets and liabilities measured at fair value in the period.
|
|
June 30, 2013 (unaudited) |
|
December 31, 2012 |
| ||||||||
|
|
Level 1 |
|
Level 2 |
|
Total (i) |
|
Level 1 |
|
Level 2 |
|
Total (i) |
|
Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
8 |
|
214 |
|
222 |
|
|
|
265 |
|
265 |
|
Derivatives designated as hedges |
|
|
|
|
|
|
|
|
|
16 |
|
16 |
|
|
|
8 |
|
214 |
|
222 |
|
|
|
281 |
|
281 |
|
Non-Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets investments |
|
1,786 |
|
|
|
1,786 |
|
7 |
|
|
|
7 |
|
Derivatives at fair value through profit or loss |
|
1 |
|
99 |
|
100 |
|
|
|
40 |
|
40 |
|
Derivatives designated as hedges |
|
|
|
|
|
|
|
|
|
5 |
|
5 |
|
|
|
1,787 |
|
99 |
|
1,886 |
|
7 |
|
45 |
|
52 |
|
Total of Assets |
|
1,795 |
|
313 |
|
2,108 |
|
7 |
|
326 |
|
333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
583 |
|
6 |
|
589 |
|
2 |
|
344 |
|
346 |
|
Derivatives designated as hedges |
|
|
|
78 |
|
78 |
|
|
|
1 |
|
1 |
|
|
|
583 |
|
84 |
|
667 |
|
2 |
|
345 |
|
347 |
|
Non-Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
|
|
1,389 |
|
1,389 |
|
|
|
783 |
|
783 |
|
Derivatives designated as hedges |
|
|
|
20 |
|
20 |
|
|
|
|
|
|
|
Stockholders debentures |
|
|
|
1,743 |
|
1,743 |
|
|
|
1,653 |
|
1,653 |
|
|
|
|
|
3,152 |
|
3,152 |
|
|
|
2,436 |
|
2,436 |
|
Total of Liabilities |
|
583 |
|
3,236 |
|
3,819 |
|
2 |
|
2,781 |
|
2,783 |
|
(i) No classification according to level 3.
The Company measured its loans and debt securities at market value and compared to the carrying amount. The assumptions and calculation methods applied are also the same as those presented in the financial statements as of December 31, 2012. The fair values and carrying amounts of non-current loans (net of interest) are shown in the table below:
|
|
June 30, 2013 (unaudited) |
| ||||||
|
|
Balance |
|
Fair value (i) |
|
Level 1 |
|
Level 2 |
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
Loans (long-term)(ii) |
|
29,278 |
|
29,929 |
|
23,480 |
|
6,449 |
|
Perpetual notes (iii) |
|
57 |
|
57 |
|
|
|
57 |
|
(i) No classification according to level 3.
(ii) Net interest of US$ 403
(iii) classified on Related parties (Non-current liabilities)
|
|
December 31, 2012 |
| ||||||
|
|
Balance |
|
Fair value (i) |
|
Level 1 |
|
Level 2 |
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
Loans (long-term)(ii) |
|
29,845 |
|
32,724 |
|
25,817 |
|
6,907 |
|
Perpetual notes (iii) |
|
72 |
|
72 |
|
|
|
72 |
|
(i) No classification according to level 3.
(ii) Net interest of US$ 425
(iii) classified on Related parties (Non-current liabilities)
23. Stockholders Equity
a) Capital
At June 30, 2013, the capital stock is US$60,578 as of represented below:
|
|
June 30, 2013 |
| ||||
Stockholders |
|
ON |
|
PNA |
|
Total |
|
Valepar S.A. |
|
1,716,435,045 |
|
20,340,000 |
|
1,736,775,045 |
|
Brazilian Government (Golden Share) |
|
|
|
12 |
|
12 |
|
Foreign investors - ADRs |
|
678,716,482 |
|
636,806,550 |
|
1,315,523,032 |
|
FMP - FGTS |
|
90,033,107 |
|
|
|
90,033,107 |
|
PIBB - BNDES |
|
1,699,806 |
|
2,529,136 |
|
4,228,942 |
|
BNDESPar |
|
206,378,881 |
|
67,342,071 |
|
273,720,952 |
|
Foreign institutional investors in local market |
|
275,646,662 |
|
462,328,524 |
|
737,975,186 |
|
Institutional investors |
|
163,426,022 |
|
383,748,290 |
|
547,174,312 |
|
Retail investors in Brazil |
|
53,316,995 |
|
394,627,343 |
|
447,944,338 |
|
Treasure stock in Brazil |
|
71,071,482 |
|
140,857,692 |
|
211,929,174 |
|
Total |
|
3,256,724,482 |
|
2,108,579,618 |
|
5,365,304,100 |
|
b) Treasury stocks
On June 30, 2013, the amount of treasury stocks was US$4,477 as follows:
|
|
|
|
|
|
|
|
|
|
Acquisition price (US$) |
|
|
|
|
| ||||
Shares (thousands) |
|
December 31, 2012 |
|
Addition |
|
Reduction |
|
June 30, 2013 |
|
Average |
|
Low |
|
High |
|
June 30, 2013 |
|
December 31, 2012 |
|
Preferred |
|
140,857,692 |
|
|
|
|
|
140,857,692 |
|
18.44 |
|
6.90 |
|
23.33 |
|
15.03 |
|
18.84 |
|
Common |
|
71,071,482 |
|
|
|
|
|
71,071,482 |
|
17.70 |
|
9.87 |
|
26.97 |
|
15.79 |
|
19.37 |
|
Total |
|
211,929,174 |
|
|
|
|
|
211,929,174 |
|
|
|
|
|
|
|
|
|
|
|
c) Basic and diluted earnings per share
Basic and diluted earnings per shares were calculated as follows:
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
Net income from continuing operations attributable to the Companys stockholders |
|
424 |
|
2,640 |
|
3,533 |
|
6,433 |
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share: |
|
|
|
|
|
|
|
|
|
Income available to preferred stockholders |
|
162 |
|
998 |
|
1,349 |
|
2,449 |
|
Income available to common stockholders |
|
262 |
|
1,642 |
|
2,184 |
|
3,984 |
|
Total |
|
424 |
|
2,640 |
|
3,533 |
|
6,433 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding (thousands of shares) - preferred shares |
|
1,967,722 |
|
1,928,076 |
|
1,967,722 |
|
1,927,627 |
|
Weighted average number of shares outstanding (thousands of shares) - common shares |
|
3,185,653 |
|
3,170,048 |
|
3,185,653 |
|
3,169,871 |
|
Total |
|
5,153,375 |
|
5,098,124 |
|
5,153,375 |
|
5,097,498 |
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share |
|
|
|
|
|
|
|
|
|
Basic earnings per preferred share |
|
0.09 |
|
0.51 |
|
0.69 |
|
1.26 |
|
Basic earnings per common share |
|
0.09 |
|
0.51 |
|
0.69 |
|
1.26 |
|
(i) Period adjusted according note 4.
d) Remuneration of stockholders
We present below the remuneration of stockholder paid in the Six-month period ended June 30, 2013.
|
|
Remuneration attributed to Stockholders |
| ||
|
|
Total amount |
|
Amount per |
|
2013 prepaid amount |
|
|
|
|
|
First installment - April |
|
2,250 |
|
0.436607084 |
|
Dividends |
|
400 |
|
0.077619037 |
|
Interest on capital |
|
1,850 |
|
0.358988047 |
|
24. Derivatives financials instruments
a) Derivatives effects on Balance Sheet
|
|
Assets |
| ||||||
|
|
June 30, 2013 (unaudited) |
|
December 31, 2012 |
| ||||
|
|
Current |
|
Non-current |
|
Current |
|
Non-current |
|
Derivatives not designated as hedge |
|
|
|
|
|
|
|
|
|
Foreign exchange and interest rate risk |
|
|
|
|
|
|
|
|
|
CDI & TJLP vs. US$ fixed and floating rate swap |
|
202 |
|
|
|
249 |
|
1 |
|
Eurobonds Swap |
|
|
|
53 |
|
|
|
39 |
|
Pre dollar swap |
|
10 |
|
|
|
16 |
|
|
|
|
|
212 |
|
53 |
|
265 |
|
40 |
|
Commodities price risk |
|
|
|
|
|
|
|
|
|
Nickel: |
|
|
|
|
|
|
|
|
|
Fixed price program |
|
8 |
|
1 |
|
|
|
|
|
Bunker Oil |
|
2 |
|
|
|
|
|
|
|
|
|
10 |
|
1 |
|
|
|
|
|
Warrants |
|
|
|
|
|
|
|
|
|
SLW Option |
|
|
|
46 |
|
|
|
|
|
|
|
|
|
46 |
|
|
|
|
|
Derivatives designated as hedge |
|
|
|
|
|
|
|
|
|
Strategic Nickel |
|
|
|
|
|
13 |
|
|
|
Foreign exchange cash flow hedge |
|
|
|
|
|
3 |
|
5 |
|
|
|
|
|
|
|
16 |
|
5 |
|
Total |
|
222 |
|
100 |
|
281 |
|
45 |
|
|
|
Liabilities |
| ||||||
|
|
June 30, 2013 (unaudited) |
|
December 31, 2012 |
| ||||
|
|
Current |
|
Non-current |
|
Current |
|
Non-current |
|
Derivatives not designated as hedge |
|
|
|
|
|
|
|
|
|
Foreign exchange and interest rate risk |
|
|
|
|
|
|
|
|
|
CDI & TJLP vs. US$ fixed and floating rate swap |
|
440 |
|
1,288 |
|
340 |
|
700 |
|
Eurobonds Swap |
|
|
|
|
|
4 |
|
18 |
|
Pre dollar swap |
|
31 |
|
97 |
|
|
|
63 |
|
|
|
471 |
|
1,385 |
|
344 |
|
781 |
|
Commodities price risk |
|
|
|
|
|
|
|
|
|
Nickel: |
|
|
|
|
|
|
|
|
|
Fixed price program |
|
6 |
|
1 |
|
2 |
|
|
|
Bunker Oil |
|
112 |
|
|
|
|
|
|
|
|
|
118 |
|
1 |
|
2 |
|
|
|
Embedded derivatives |
|
|
|
|
|
|
|
|
|
Gas |
|
|
|
3 |
|
|
|
2 |
|
|
|
|
|
3 |
|
|
|
2 |
|
Derivatives designated as hedge |
|
|
|
|
|
|
|
|
|
Bunker Oil Hedge |
|
50 |
|
|
|
1 |
|
|
|
Foreign exchange cash flow hedge |
|
28 |
|
20 |
|
|
|
|
|
|
|
78 |
|
20 |
|
1 |
|
|
|
Total |
|
667 |
|
1,409 |
|
347 |
|
783 |
|
b) Effects of derivatives in the statement of income, cash flow and Other comprehensive income
|
|
Three-month period ended (unaudited) |
| ||||||||||
|
|
Amount of gain or(loss) recognized as |
|
Financial settlement (inflows)/ |
|
Amount of gain or (loss) |
| ||||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Derivatives not designated as hedge |
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange and interest rate risk |
|
|
|
|
|
|
|
|
|
|
|
|
|
CDI & TJLP vs. US$ fixed and floating rate swap |
|
(809 |
) |
(407 |
) |
(93 |
) |
(181 |
) |
|
|
|
|
Eurobonds Swap |
|
41 |
|
(36 |
) |
|
|
|
|
|
|
|
|
Pre dollar swap |
|
(46 |
) |
(16 |
) |
(5 |
) |
(5 |
) |
|
|
|
|
|
|
(814 |
) |
(459 |
) |
(98 |
) |
(186 |
) |
|
|
|
|
Commodities price risk |
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed price program |
|
1 |
|
8 |
|
(1 |
) |
(5 |
) |
|
|
|
|
Bunker Oil Hedge |
|
(105 |
) |
|
|
11 |
|
|
|
|
|
|
|
|
|
(104 |
) |
8 |
|
10 |
|
(5 |
) |
|
|
|
|
Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
SLW Options |
|
(48 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(48 |
) |
|
|
|
|
|
|
|
|
|
|
Derivatives designated as hedge |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bunker Oil Hedge |
|
(13 |
) |
|
|
13 |
|
|
|
(34 |
) |
(13 |
) |
Strategic Nickel |
|
|
|
35 |
|
|
|
(35 |
) |
|
|
(19 |
) |
Foreign exchange cash flow hedge |
|
(4 |
) |
|
|
4 |
|
|
|
(30 |
) |
(80 |
) |
|
|
(17 |
) |
35 |
|
17 |
|
(35 |
) |
(64 |
) |
(112 |
) |
Total |
|
(983 |
) |
(416 |
) |
(71 |
) |
(226 |
) |
(64 |
) |
(112 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial income |
|
43 |
|
43 |
|
(99 |
) |
(226 |
) |
|
|
|
|
Financial expenses |
|
(1,026 |
) |
(459 |
) |
28 |
|
|
|
|
|
|
|
Total |
|
(983 |
) |
(416 |
) |
(71 |
) |
(226 |
) |
|
|
|
|
|
|
Six-month period ended (unaudited) |
| ||||||||||
|
|
Amount of gain or(loss) recognized as |
|
Financial settlement (inflows)/ |
|
Amount of gain or (loss) |
| ||||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Derivatives not designated as hedge |
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange and interest rate risk |
|
|
|
|
|
|
|
|
|
|
|
|
|
CDI & TJLP vs. US$ fixed and floating rate swap |
|
(667 |
) |
(199 |
) |
(175 |
) |
(310 |
) |
|
|
|
|
Eurobonds Swap |
|
1 |
|
(17 |
) |
5 |
|
4 |
|
|
|
|
|
Treasury future |
|
|
|
9 |
|
|
|
(3 |
) |
|
|
|
|
Pre dollar swap |
|
(38 |
) |
(4 |
) |
(10 |
) |
(9 |
) |
|
|
|
|
|
|
(704 |
) |
(211 |
) |
(180 |
) |
(318 |
) |
|
|
|
|
Commodities price risk |
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed price program |
|
2 |
|
4 |
|
2 |
|
1 |
|
|
|
|
|
Bunker Oil Hedge |
|
(120 |
) |
|
|
10 |
|
(4 |
) |
|
|
|
|
|
|
(118 |
) |
4 |
|
12 |
|
(3 |
) |
|
|
|
|
Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
SLW Options |
|
(55 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(55 |
) |
|
|
|
|
|
|
|
|
|
|
Derivatives designated as hedge |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bunker Oil Hedge |
|
(13 |
) |
|
|
13 |
|
|
|
(47 |
) |
(13 |
) |
Strategic Nickel |
|
13 |
|
87 |
|
(13 |
) |
(87 |
) |
(13 |
) |
(62 |
) |
Foreign exchange cash flow hedge |
|
|
|
|
|
|
|
|
|
(44 |
) |
(28 |
) |
|
|
|
|
87 |
|
|
|
(87 |
) |
(104 |
) |
(103 |
) |
Total |
|
(877 |
) |
(120 |
) |
(168 |
) |
(408 |
) |
(104 |
) |
(103 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial income |
|
222 |
|
343 |
|
(205 |
) |
(417 |
) |
|
|
|
|
Financial expenses |
|
(1,099 |
) |
(463 |
) |
37 |
|
9 |
|
|
|
|
|
Total |
|
(877 |
) |
(120 |
) |
(168 |
) |
(408 |
) |
|
|
|
|
|
c) Market Curves
To build the curves used on the pricing of the derivatives, public data from BM&F, Central Bank of Brazil, London Metals Exchange (LME) and proprietary data from Thomson Reuters and Bloomberg were used. The derivatives prices for June 30, 2013 were calculated using June 28 market data inasmuch June 30 is not considered work day for these instruments and do not present available market data.
Nickel
Maturity |
|
Price (US$/ton) |
|
Maturity |
|
Price (US$/ton) |
|
Maturity |
|
Price (US$/ton) |
|
SPOT |
|
13,680.00 |
|
DEC13 |
|
13,778.17 |
|
JUN14 |
|
13,900.69 |
|
JUL13 |
|
13,666.68 |
|
JAN14 |
|
13,798.31 |
|
JUN15 |
|
14,143.13 |
|
AUG13 |
|
13,690.22 |
|
FEB14 |
|
13,816.46 |
|
JUN16 |
|
14,355.29 |
|
SEP13 |
|
13,713.63 |
|
MAR14 |
|
13,838.49 |
|
JUN17 |
|
14,554.87 |
|
OCT13 |
|
13,735.65 |
|
APR14 |
|
13,858.59 |
|
|
|
|
|
NOV13 |
|
13,756.57 |
|
MAY14 |
|
13,878.99 |
|
|
|
|
|
Copper
Maturity |
|
Price (US$/lb) |
|
Maturity |
|
Price (US$/lb) |
|
Maturity |
|
Price (US$/lb) |
|
SPOT |
|
3.05 |
|
DEC13 |
|
3.07 |
|
JUN14 |
|
3.09 |
|
JUL13 |
|
3.06 |
|
JAN14 |
|
3.07 |
|
JUN15 |
|
3.12 |
|
AUG13 |
|
3.06 |
|
FEB14 |
|
3.07 |
|
JUN16 |
|
3.15 |
|
SEP13 |
|
3.06 |
|
MAR14 |
|
3.08 |
|
JUN17 |
|
3.17 |
|
OCT13 |
|
3.06 |
|
APR14 |
|
3.08 |
|
|
|
|
|
NOV13 |
|
3.07 |
|
MAY14 |
|
3.08 |
|
|
|
|
|
Bunker Oil
Maturity |
|
Price (US$/ton) |
|
Maturity |
|
Price (US$/ton) |
|
Maturity |
|
Price (US$/ton) |
|
SPOT |
|
588.00 |
|
DEC13 |
|
583.50 |
|
JUN14 |
|
579.08 |
|
JUL13 |
|
583.74 |
|
JAN14 |
|
583.06 |
|
JUN15 |
|
568.73 |
|
AUG13 |
|
586.06 |
|
FEB14 |
|
582.65 |
|
JUN16 |
|
562.92 |
|
SEP13 |
|
585.77 |
|
MAR14 |
|
581.81 |
|
JUN17 |
|
563.67 |
|
OCT13 |
|
584.88 |
|
APR14 |
|
580.97 |
|
|
|
|
|
NOV13 |
|
583.91 |
|
MAY14 |
|
580.10 |
|
|
|
|
|
2. Rates
US$-Brazil Interest Rate
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
08/01/13 |
|
1.00 |
|
10/01/15 |
|
1.89 |
|
04/02/18 |
|
3.20 |
|
09/02/13 |
|
0.95 |
|
01/04/16 |
|
1.96 |
|
07/02/18 |
|
3.33 |
|
10/01/13 |
|
1.29 |
|
04/01/16 |
|
2.04 |
|
10/01/18 |
|
3.46 |
|
01/02/14 |
|
1.52 |
|
07/01/16 |
|
2.10 |
|
01/02/19 |
|
3.54 |
|
04/01/14 |
|
1.59 |
|
10/03/16 |
|
2.26 |
|
04/01/19 |
|
3.64 |
|
07/01/14 |
|
1.63 |
|
01/02/17 |
|
2.40 |
|
07/01/19 |
|
3.72 |
|
10/01/14 |
|
1.70 |
|
04/03/17 |
|
2.55 |
|
10/01/19 |
|
3.82 |
|
01/02/15 |
|
1.74 |
|
07/03/17 |
|
2.67 |
|
01/02/20 |
|
3.90 |
|
04/01/15 |
|
1.80 |
|
10/02/17 |
|
2.89 |
|
01/04/21 |
|
4.18 |
|
07/01/15 |
|
1.81 |
|
01/02/18 |
|
3.06 |
|
01/03/22 |
|
4.56 |
|
US$ Interest Rate
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
US$1M |
|
0.20 |
|
US$6M |
|
0.33 |
|
US$11M |
|
0.35 |
|
US$2M |
|
0.24 |
|
US$7M |
|
0.34 |
|
US$12M |
|
0.36 |
|
US$3M |
|
0.27 |
|
US$8M |
|
0.34 |
|
US$2Y |
|
0.52 |
|
US$4M |
|
0.30 |
|
US$9M |
|
0.35 |
|
US$3Y |
|
0.85 |
|
US$5M |
|
0.32 |
|
US$10M |
|
0.35 |
|
US$4Y |
|
1.26 |
|
|
TJLP
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
08/01/13 |
|
5.00 |
|
10/01/15 |
|
5.00 |
|
04/02/18 |
|
5.00 |
|
09/02/13 |
|
5.00 |
|
01/04/16 |
|
5.00 |
|
07/02/18 |
|
5.00 |
|
10/01/13 |
|
5.00 |
|
04/01/16 |
|
5.00 |
|
10/01/18 |
|
5.00 |
|
01/02/14 |
|
5.00 |
|
07/01/16 |
|
5.00 |
|
01/02/19 |
|
5.00 |
|
04/01/14 |
|
5.00 |
|
10/03/16 |
|
5.00 |
|
04/01/19 |
|
5.00 |
|
07/01/14 |
|
5.00 |
|
01/02/17 |
|
5.00 |
|
07/01/19 |
|
5.00 |
|
10/01/14 |
|
5.00 |
|
04/03/17 |
|
5.00 |
|
10/01/19 |
|
5.00 |
|
01/02/15 |
|
5.00 |
|
07/03/17 |
|
5.00 |
|
01/02/20 |
|
5.00 |
|
04/01/15 |
|
5.00 |
|
10/02/17 |
|
5.00 |
|
01/04/21 |
|
5.00 |
|
07/01/15 |
|
5.00 |
|
01/02/18 |
|
5.00 |
|
01/03/22 |
|
5.00 |
|
BRL Interest Rate
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
08/01/13 |
|
8.11 |
|
10/01/15 |
|
10.46 |
|
04/02/18 |
|
11.20 |
|
09/02/13 |
|
8.24 |
|
01/04/16 |
|
10.67 |
|
07/02/18 |
|
11.23 |
|
10/01/13 |
|
8.45 |
|
04/01/16 |
|
10.81 |
|
10/01/18 |
|
11.21 |
|
01/02/14 |
|
8.93 |
|
07/01/16 |
|
10.82 |
|
01/02/19 |
|
11.20 |
|
04/01/14 |
|
9.17 |
|
10/03/16 |
|
10.93 |
|
04/01/19 |
|
11.21 |
|
07/01/14 |
|
9.41 |
|
01/02/17 |
|
11.02 |
|
07/01/19 |
|
11.23 |
|
10/01/14 |
|
9.62 |
|
04/03/17 |
|
11.05 |
|
10/01/19 |
|
11.24 |
|
01/02/15 |
|
9.87 |
|
07/03/17 |
|
11.09 |
|
01/02/20 |
|
11.25 |
|
04/01/15 |
|
10.03 |
|
10/02/17 |
|
11.13 |
|
01/04/21 |
|
11.29 |
|
07/01/15 |
|
10.27 |
|
01/02/18 |
|
11.16 |
|
01/03/22 |
|
11.34 |
|
EUR Interest Rate
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
EUR1M |
|
0.07 |
|
EUR6M |
|
0.34 |
|
EUR11M |
|
0.43 |
|
EUR2M |
|
0.11 |
|
EUR7M |
|
0.37 |
|
EUR12M |
|
0.44 |
|
EUR3M |
|
0.15 |
|
EUR8M |
|
0.39 |
|
EUR2Y |
|
0.61 |
|
EUR4M |
|
0.24 |
|
EUR9M |
|
0.41 |
|
EUR3Y |
|
0.80 |
|
EUR5M |
|
0.30 |
|
EUR10M |
|
0.42 |
|
EUR4Y |
|
1.04 |
|
CAD Interest Rate
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
CAD1M |
|
1.22 |
|
CAD6M |
|
1.40 |
|
CAD11M |
|
1.35 |
|
CAD2M |
|
1.25 |
|
CAD7M |
|
1.38 |
|
CAD12M |
|
1.34 |
|
CAD3M |
|
1.28 |
|
CAD8M |
|
1.37 |
|
CAD2Y |
|
1.59 |
|
CAD4M |
|
1.34 |
|
CAD9M |
|
1.36 |
|
CAD3Y |
|
1.85 |
|
CAD5M |
|
1.37 |
|
CAD10M |
|
1.35 |
|
CAD4Y |
|
2.13 |
|
Currencies - Ending rates
CAD/US$ |
|
0.9513 |
|
US$/BRL |
|
2.2156 |
|
EUR/US$ |
|
1.3005 |
|
d) Sensitivity Analysis Summary of the USD/BRL fluctuation impact Debt, Cash Investments and Derivatives
Sensitivity analysis - Summary of the USD/BRL fluctuation |
Amounts in US$ million |
Program |
|
Instrument |
|
Risk |
|
Cenário |
|
Cenário |
|
Cenário |
|
Cenário IV |
|
Funding |
|
Debt denominated in BRL |
|
No fluctuation |
|
|
|
|
|
|
|
|
|
Funding |
|
Debt denominated in USD |
|
USD/BRL fluctuation |
|
(4,749 |
) |
4,749 |
|
(9,497 |
) |
9,497 |
|
Cash Investments |
|
Cash denominated in BRL |
|
No fluctuation |
|
|
|
|
|
|
|
|
|
Cash Investments |
|
Cash denominated in USD |
|
USD/BRL fluctuation |
|
1,142 |
|
(1,142 |
) |
2,284 |
|
(2,284 |
) |
Derivatives(1) |
|
Consolidated derivatives portfolio |
|
USD/BRL fluctuation |
|
(2,190 |
) |
2,190 |
|
(4,381 |
) |
4,381 |
|
Net result |
|
|
|
|
|
(5,797 |
) |
5,797 |
|
(11,594 |
) |
11,594 |
|
(1)- Detailed information of derivatives are described below.
|
Sensitivity Analysis
We present below the sensitivity analysis for all derivatives outstanding positions as of June 30, 2013 given predefined scenarios for market risk factors behavior. The scenarios were defined as follows:
· Fair Value: the fair value of the instruments as at June 28 , 2013;
· Scenario I: Potential change in fair value of Vales financial instruments positions considering a 25% depreciation of market curves for underlying risk factors;
· Scenario II: Potential change in fair value of Vales financial instruments positions considering a 25% appreciation of market curves for underlying risk factors;
· Scenario III: Potential change in fair value of Vales financial instruments positions considering a 50% depreciation of market curves for underlying risk factors;
· Scenario IV: Potential change in fair value of Vales financial instruments positions considering a 50% appreciation of market curves for underlying risk factors;
Sensitivity analysis - Foreign Exchange and Interest Rate Derivative Positions
Program |
|
Instrument |
|
Risk |
|
Fair |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
Scenario IV |
|
Protection program for the Real denominated debt indexed to CDI |
|
CDI vs. USD fixed rate swap |
|
USD/BRL fluctuation |
|
(762 |
) |
(1,135 |
) |
1,135 |
|
(2,270 |
) |
2,270 |
|
|
|
|
|
USD interest rate inside Brazil variation |
|
|
|
(34 |
) |
33 |
|
(68 |
) |
64 |
|
|
|
|
|
Brazilian interest rate fluctuation |
|
|
|
(9 |
) |
9 |
|
(19 |
) |
16 |
|
|
|
|
|
USD Libor variation |
|
|
|
(0 |
) |
0 |
|
(0 |
) |
0 |
|
|
|
CDI vs. USD floating rate swap |
|
USD/BRL fluctuation |
|
(55 |
) |
(64 |
) |
64 |
|
(128 |
) |
128 |
|
|
|
|
|
Brazilian interest rate fluctuation |
|
|
|
(0.2 |
) |
0.2 |
|
(0.5 |
) |
0.4 |
|
|
|
|
|
USD Libor variation |
|
|
|
(0.01 |
) |
0.01 |
|
(0.03 |
) |
0.02 |
|
|
|
Protected Items - Real denominated debt |
|
USD/BRL fluctuation |
|
n.a. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Protection program for the Real denominated debt indexed to TJLP |
|
TJLP vs. USD fixed rate swap |
|
USD/BRL fluctuation |
|
(624 |
) |
(774 |
) |
774 |
|
(1,549 |
) |
1,549 |
|
|
|
|
|
USD interest rate inside Brazil variation |
|
|
|
(65 |
) |
61 |
|
(136 |
) |
119 |
|
|
|
|
|
Brazilian interest rate fluctuation |
|
|
|
187 |
|
(165 |
) |
401 |
|
(311 |
) |
|
|
|
|
TJLP interest rate fluctuation |
|
|
|
(94 |
) |
92 |
|
(189 |
) |
182 |
|
|
|
TJLP vs. USD floating rate swap |
|
USD/BRL fluctuation |
|
(85 |
) |
(81 |
) |
81 |
|
(162 |
) |
162 |
|
|
|
|
|
USD interest rate inside Brazil variation |
|
|
|
(7 |
) |
7 |
|
(15 |
) |
13 |
|
|
|
|
|
Brazilian interest rate fluctuation |
|
|
|
17 |
|
(15 |
) |
36 |
|
(28 |
) |
|
|
|
|
TJLP interest rate fluctuation |
|
|
|
(9 |
) |
9 |
|
(17 |
) |
17 |
|
|
|
|
|
USD Libor variation |
|
|
|
4 |
|
(4 |
) |
9 |
|
(9 |
) |
|
|
Protected Items - Real denominated debt |
|
USD/BRL fluctuation |
|
n.a. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Protection program for the Real denominated fixed rate debt |
|
BRL fixed rate vs. USD |
|
USD/BRL fluctuation |
|
(87 |
) |
(101 |
) |
101 |
|
(203 |
) |
203 |
|
|
|
|
|
USD interest rate inside Brazil variation |
|
|
|
(5 |
) |
5 |
|
(12 |
) |
10 |
|
|
|
|
|
Brazilian interest rate fluctuation |
|
|
|
18 |
|
(17 |
) |
39 |
|
(32 |
) |
|
|
Protected Items - Real denominated debt |
|
USD/BRL fluctuation |
|
n.a. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Protection Program for the Euro denominated debt |
|
EUR fixed rate vs. USD fixed rate swap |
|
USD/BRL fluctuation |
|
23 |
|
6 |
|
(6 |
) |
11 |
|
(11 |
) |
|
|
|
|
EUR/USD fluctuation |
|
|
|
(360 |
) |
360 |
|
(719 |
) |
719 |
|
|
|
|
|
EUR Libor variation |
|
|
|
29 |
|
(27 |
) |
61 |
|
(52 |
) |
|
|
|
|
USD Libor variation |
|
|
|
(35 |
) |
31 |
|
(75 |
) |
60 |
|
|
|
Protected Items - Euro denominated debt |
|
EUR/USD fluctuation |
|
n.a. |
|
360 |
|
(360 |
) |
719 |
|
(719 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange hedging program for disbursements in Canadian dollars (CAD) |
|
CAD Forward |
|
USD/BRL fluctuation |
|
(48 |
) |
(12 |
) |
12 |
|
(24 |
) |
24 |
|
|
|
|
|
USD/CAD fluctuation |
|
|
|
(275 |
) |
275 |
|
(549 |
) |
549 |
|
|
|
|
|
CAD Libor variation |
|
|
|
4 |
|
(4 |
) |
8 |
|
(8 |
) |
|
|
|
|
USD Libor variation |
|
|
|
(1 |
) |
1 |
|
(2 |
) |
2 |
|
|
|
Protected Items - Disbursement in Canadian dollars |
|
USD/CAD fluctuation |
|
n.a. |
|
275 |
|
(275 |
) |
549 |
|
(549 |
) |
Sensitivity analysis - Commodity Derivative Positions
Program |
|
Instrument |
|
Risk |
|
Fair |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
Scenario IV |
|
Nickel purchase protection program |
|
Sale of nickel future/forward contracts |
|
Nickel price fluctuation |
|
0.3 |
|
0.5 |
|
(0.5 |
) |
1.0 |
|
(1.0 |
) |
|
|
|
|
Libor USD fluctuation |
|
|
|
0 |
|
(0 |
) |
0 |
|
(0 |
) |
|
|
|
|
USD/BRL fluctuation |
|
|
|
0.1 |
|
(0.1 |
) |
0.1 |
|
(0.1 |
) |
|
|
Protected Item: Part of Vales revenues linked to Nickel price |
|
Nickel price fluctuation |
|
n.a. |
|
(0.5 |
) |
0.5 |
|
(1 |
) |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel fixed price program |
|
Purchase of nickel future/forward contracts |
|
Nickel price fluctuation |
|
(8.4 |
) |
(18 |
) |
18 |
|
(36 |
) |
36 |
|
|
|
|
|
Libor USD fluctuation |
|
|
|
(0.0 |
) |
0.0 |
|
(0.1 |
) |
0.1 |
|
|
|
|
|
USD/BRL fluctuation |
|
|
|
(2 |
) |
2 |
|
(4 |
) |
4 |
|
|
|
Protected Item: Part of Vales nickel revenues from sales with fixed prices |
|
Nickel price fluctuation |
|
n.a. |
|
18 |
|
(18 |
) |
36 |
|
(36 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copper Scrap Purchase Protection Program |
|
Sale of copper future/forward contracts |
|
Copper price fluctuation |
|
0.3 |
|
0.5 |
|
(0.5 |
) |
1.0 |
|
(1.0 |
) |
|
|
|
|
Libor USD fluctuation |
|
|
|
0 |
|
(0 |
) |
0 |
|
(0 |
) |
|
|
|
|
USD/BRL fluctuation |
|
|
|
0.1 |
|
(0.1 |
) |
0.1 |
|
(0.1 |
) |
|
|
Protected Item: Part of Vales revenues linked to Copper price |
|
Copper price fluctuation |
|
n.a. |
|
(0.5 |
) |
0.5 |
|
(1 |
) |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bunker Oil Purchase Protection Program |
|
Bunker Oil forward and Options |
|
Bunker Oil price fluctuation |
|
(101 |
) |
(353 |
) |
334 |
|
(715 |
) |
692 |
|
|
|
|
|
Libor USD fluctuation |
|
|
|
(0 |
) |
0 |
|
(0 |
) |
0 |
|
|
|
|
|
USD/BRL fluctuation |
|
|
|
(25 |
) |
25 |
|
(51 |
) |
51 |
|
|
|
Protected Item: part of Vales costs linked to Bunker Oil price |
|
Bunker Oil price fluctuation |
|
n.a. |
|
353 |
|
(334 |
) |
715 |
|
(692 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bunker Oil Hedge Protection Program |
|
Bunker Oil forward |
|
Bunker Oil price fluctuation |
|
(44 |
) |
(136 |
) |
136 |
|
(272 |
) |
272 |
|
|
|
|
|
Libor USD fluctuation |
|
|
|
(0.1 |
) |
0.1 |
|
(0.2 |
) |
0.2 |
|
|
|
|
|
USD/BRL fluctuation |
|
|
|
(11 |
) |
11 |
|
(22 |
) |
22 |
|
|
|
Protected Item: part of Vales costs linked to Bunker Oil price |
|
Bunker Oil price fluctuation |
|
n.a. |
|
136 |
|
(136 |
) |
272 |
|
(272 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sell of part of future gold production (by product) from Vale |
|
10 million of SLW warrants |
|
SLW stock price fluctuation |
|
46 |
|
(19 |
) |
22 |
|
(33 |
) |
45 |
|
|
|
|
|
Libor USD fluctuation |
|
|
|
(2 |
) |
2 |
|
(4 |
) |
4 |
|
|
|
|
|
USD/BRL fluctuation |
|
|
|
11 |
|
(11 |
) |
23 |
|
(23 |
) |
|
|
Sell of part of future gold production (by product) from Vale |
|
SLW stock price fluctuation |
|
n.a. |
|
19 |
|
(22 |
) |
33 |
|
(45 |
) |
|
Sensitivity analysis - Embedded Derivative Positions
Program |
|
Instrument |
|
Risk |
|
Fair |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
Scenario IV |
|
Embedded derivatives - Raw material purchase (Nickel) |
|
Embedded derivatives - Raw material purchase |
|
Nickel price fluctuation USD/BRL fluctuation |
|
(1.3 |
) |
7 |
|
(7 |
) |
13 |
|
(13 |
) |
|
|
|
|
|
|
|
|
(0.3 |
) |
0.3 |
|
(0.6 |
) |
0.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivatives - Raw material purchase (Copper) |
|
Embedded derivatives - Raw material purchase |
|
Copper price fluctuation USD/BRL fluctuation |
|
(0.8 |
) |
8 |
|
(8 |
) |
17 |
|
(17 |
) |
|
|
|
|
|
|
|
|
(0.2 |
) |
0.2 |
|
(0.4 |
) |
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivatives - Gas purchase for Pelletizing Company in Oman |
|
Embedded derivatives - Gas purchase |
|
Pellet price fluctuation USD/BRL fluctuation |
|
(3.2 |
) |
2 |
|
(5 |
) |
3 |
|
(12 |
) |
|
|
|
|
|
|
|
|
(0.8 |
) |
0.8 |
|
(1.6 |
) |
1.6 |
|
Sensitivity analysis - Cash Investments (Other currencies)
Program |
|
Instrument |
|
Risk |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
Scenario IV |
|
Cash Investments |
|
Cash denominated in EUR |
|
EUR/BRL fluctuation |
|
5 |
|
(5 |
) |
11 |
|
(11 |
) |
Cash Investments |
|
Cash denominated in CAD |
|
CAD/BRL fluctuation |
|
29 |
|
(29 |
) |
59 |
|
(59 |
) |
Cash Investments |
|
Cash denominated in GBP |
|
GBP/BRL fluctuation |
|
2 |
|
(2 |
) |
4 |
|
(4 |
) |
Cash Investments |
|
Cash denominated in AUD |
|
AUD/BRL fluctuation |
|
16 |
|
(16 |
) |
32 |
|
(32 |
) |
Cash Investments |
|
Cash denominated in Other Currencies |
|
Other Currencies fluctuation |
|
12 |
|
(12 |
) |
25 |
|
(25 |
) |
e) Financial counterparties ratings
Derivatives transactions are executed with financial institutions that we consider to have a very good credit quality. The exposure limits to financial institutions are proposed annually to the Executive Risk Committee and approved by the Executive Board. The financial institutions credit risk tracking is performed making use of a credit risk valuation methodology which considers, among other information, published ratings provided by international rating agencies. In the table below, we present the ratings in foreign currency published by Moodys and S&P agencies for the financial institutions that we had outstanding trades as of June 30, 2013.
Vales Counterparty |
|
Moodys (a) |
|
S&P (a) |
|
|
|
|
|
ANZ Australia and New Zealand Banking |
|
Aa2 |
|
AA- |
Banco Amazônia SA |
|
- |
|
- |
Banco Bradesco |
|
Baa2 |
|
BBB |
Banco de Credito del Peru |
|
Baa2 |
|
BBB |
Banco do Brasil |
|
Baa2 |
|
BBB |
Banco do Nordeste |
|
Baa2 |
|
BBB |
Banco Safra |
|
Baa2 |
|
BBB- |
Banco Santander |
|
Baa2 |
|
BBB |
Banco Votorantim |
|
Baa2 |
|
BBB- |
Bank of America |
|
Baa2 |
|
A- |
Bank of China |
|
A1 |
|
A |
Bank of Nova Scotia |
|
Aa2 |
|
A+ |
Banpara |
|
- |
|
- |
Barclays |
|
A3 |
|
A- |
BNP Paribas |
|
A2 |
|
A+ |
BTG Pactual |
|
Baa3 |
|
BBB- |
Caixa Economica Federal |
|
Baa2 |
|
- |
Canadian Imperial Bank |
|
Aa3 |
|
A+ |
Citigroup |
|
Baa2 |
|
A- |
Credit Agricole |
|
A2 |
|
A |
Goldman Sachs |
|
A3 |
|
A- |
HSBC |
|
Aa3 |
|
A+ |
Itau Unibanco |
|
Baa1 |
|
BBB |
JP Morgan Chase & Co |
|
A2 |
|
A |
National Australia Bank NAB |
|
Aa2 |
|
AA- |
Rabobank |
|
Aa2 |
|
AA- |
Royal Bank of Canada |
|
Aa3 |
|
AA- |
Standard Bank |
|
Baa2 |
|
- |
Standard Chartered |
|
A2 |
|
A+ |
(a) Long-Term Rating / LT Foreign Issuer Credit
|
25. Information by Business Segment and Consolidated Revenues by Geographic Area
The information presented to the Executive Board on the performance of each segment is derived from the accounting records adjusted for reallocations between segments.
a) Results by segment
|
|
Three-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2013 |
| ||||||||||
|
|
Bulk Materials |
|
Basic Metals |
|
Fertilizers |
|
General cargo |
|
Others |
|
Total |
|
Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
7,926 |
|
1,688 |
|
760 |
|
369 |
|
289 |
|
11,032 |
|
Cost and expenses |
|
(3,591 |
) |
(1,292 |
) |
(727 |
) |
(312 |
) |
(426 |
) |
(6,348 |
) |
Depreciation, depletion and amortization |
|
(483 |
) |
(446 |
) |
(105 |
) |
(39 |
) |
(9 |
) |
(1,082 |
) |
Operating income |
|
3,852 |
|
(50 |
) |
(72 |
) |
18 |
|
(146 |
) |
3,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial results |
|
(3,413 |
) |
36 |
|
5 |
|
10 |
|
35 |
|
(3,327 |
) |
Equity results from associates and joint controlled entities |
|
83 |
|
(3 |
) |
|
|
23 |
|
(50 |
) |
53 |
|
Income tax and social contribution |
|
1 |
|
24 |
|
61 |
|
(9 |
) |
(15 |
) |
62 |
|
Net income of the period |
|
523 |
|
7 |
|
(6 |
) |
42 |
|
(176 |
) |
390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to noncontrolling interests |
|
(5 |
) |
(4 |
) |
(5 |
) |
|
|
(20 |
) |
(34 |
) |
Income attributable to the companys stockholders |
|
528 |
|
11 |
|
(1 |
) |
42 |
|
(156 |
) |
424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales classified by geographic area: |
|
|
|
|
|
|
|
|
|
|
|
|
|
America, except United States |
|
189 |
|
238 |
|
14 |
|
|
|
10 |
|
451 |
|
United States of America |
|
|
|
277 |
|
|
|
|
|
83 |
|
360 |
|
Europe |
|
1,369 |
|
606 |
|
36 |
|
|
|
|
|
2,011 |
|
Middle East/Africa/Oceania |
|
500 |
|
21 |
|
4 |
|
|
|
|
|
525 |
|
Japan |
|
1,047 |
|
149 |
|
|
|
|
|
|
|
1,196 |
|
China |
|
3,366 |
|
186 |
|
|
|
|
|
|
|
3,552 |
|
Asia, except Japan and China |
|
725 |
|
167 |
|
6 |
|
|
|
|
|
898 |
|
Brazil |
|
730 |
|
44 |
|
700 |
|
369 |
|
196 |
|
2,039 |
|
Net revenue |
|
7,926 |
|
1,688 |
|
760 |
|
369 |
|
289 |
|
11,032 |
|
|
|
Three-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2012 (i) |
| ||||||||||
|
|
Bulk Materials |
|
Basic Metals |
|
Fertilizers |
|
General cargo |
|
Others |
|
Total |
|
Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
9,383 |
|
1,779 |
|
869 |
|
354 |
|
84 |
|
12,469 |
|
Cost and expenses |
|
(4,128 |
) |
(1,691 |
) |
(709 |
) |
(342 |
) |
(214 |
) |
(7,084 |
) |
Loss on sale of assets |
|
(377 |
) |
|
|
|
|
|
|
|
|
(377 |
) |
Depreciation, depletion and amortization |
|
(470 |
) |
(402 |
) |
(114 |
) |
(57 |
) |
(3 |
) |
(1,046 |
) |
Operating income |
|
4,408 |
|
(314 |
) |
46 |
|
(45 |
) |
(133 |
) |
3,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial results |
|
(2,575 |
) |
38 |
|
(56 |
) |
(21 |
) |
(7 |
) |
(2,621 |
) |
Equity results from associates and joint controlled entities |
|
187 |
|
(1 |
) |
|
|
15 |
|
(42 |
) |
159 |
|
Income tax and social contribution |
|
(153 |
) |
14 |
|
1,209 |
|
3 |
|
(2 |
) |
1,071 |
|
Net income of the period |
|
1,867 |
|
(263 |
) |
1,199 |
|
(48 |
) |
(184 |
) |
2,571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to noncontrolling interests |
|
(24 |
) |
(54 |
) |
25 |
|
|
|
(16 |
) |
(69 |
) |
Income attributable to the companys stockholders |
|
1,891 |
|
(209 |
) |
1,174 |
|
(48 |
) |
(168 |
) |
2,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales classified by geographic area: |
|
|
|
|
|
|
|
|
|
|
|
|
|
America, except United States |
|
211 |
|
256 |
|
17 |
|
|
|
4 |
|
488 |
|
United States of America |
|
54 |
|
344 |
|
12 |
|
|
|
|
|
410 |
|
Europe |
|
1,804 |
|
477 |
|
37 |
|
|
|
10 |
|
2,328 |
|
Middle East/Africa/Oceania |
|
392 |
|
19 |
|
1 |
|
|
|
|
|
412 |
|
Japan |
|
1,067 |
|
202 |
|
|
|
|
|
4 |
|
1,273 |
|
China |
|
4,082 |
|
264 |
|
|
|
|
|
|
|
4,346 |
|
Asia, except Japan and China |
|
925 |
|
217 |
|
15 |
|
|
|
|
|
1,157 |
|
Brazil |
|
848 |
|
|
|
787 |
|
354 |
|
66 |
|
2,055 |
|
Net revenue |
|
9,383 |
|
1,779 |
|
869 |
|
354 |
|
84 |
|
12,469 |
|
(i) Period adjusted according to note 4.
|
|
|
Six-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2013 |
| ||||||||||
|
|
Bulk Materials |
|
Basic Metals |
|
Fertilizers |
|
General cargo |
|
Others |
|
Total |
|
Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating revenue |
|
15,821 |
|
3,530 |
|
1,481 |
|
657 |
|
478 |
|
21,967 |
|
Cost and expenses |
|
(7,075 |
) |
(2,437 |
) |
(1,366 |
) |
(614 |
) |
(589 |
) |
(12,081 |
) |
Depreciation, depletion and amortization |
|
(896 |
) |
(909 |
) |
(224 |
) |
(79 |
) |
(20 |
) |
(2,128 |
) |
Operating income |
|
7,850 |
|
184 |
|
(109 |
) |
(36 |
) |
(131 |
) |
7,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial results, net |
|
(3,721 |
) |
75 |
|
(3 |
) |
(7 |
) |
(16 |
) |
(3,672 |
) |
Equity results from associates and joint controlled entities |
|
250 |
|
(7 |
) |
|
|
40 |
|
(58 |
) |
225 |
|
Income tax and social contribution |
|
(893 |
) |
(1 |
) |
63 |
|
(14 |
) |
(24 |
) |
(869 |
) |
Net income of the period |
|
3,486 |
|
251 |
|
(49 |
) |
(17 |
) |
(229 |
) |
3,442 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to noncontrolling interests |
|
(29 |
) |
(32 |
) |
|
|
|
|
(30 |
) |
(91 |
) |
Income attributable to the companys stockholders |
|
3,515 |
|
283 |
|
(49 |
) |
(17 |
) |
(199 |
) |
3,533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales classified by geographic area: |
|
|
|
|
|
|
|
|
|
|
|
|
|
America, except United States |
|
374 |
|
549 |
|
25 |
|
|
|
10 |
|
958 |
|
United States of America |
|
3 |
|
565 |
|
|
|
|
|
108 |
|
676 |
|
Europe |
|
2,784 |
|
1,226 |
|
69 |
|
|
|
|
|
4,079 |
|
Middle East/Africa/Oceania |
|
935 |
|
38 |
|
11 |
|
|
|
7 |
|
991 |
|
Japan |
|
1,409 |
|
285 |
|
|
|
|
|
|
|
1,694 |
|
China |
|
7,557 |
|
437 |
|
|
|
|
|
|
|
7,994 |
|
Asia, except Japan and China |
|
1,301 |
|
383 |
|
19 |
|
|
|
|
|
1,703 |
|
Brazil |
|
1,458 |
|
47 |
|
1,357 |
|
657 |
|
353 |
|
3,872 |
|
Net revenue |
|
15,821 |
|
3,530 |
|
1,481 |
|
657 |
|
478 |
|
21,967 |
|
|
|
Six-month period ended (unaudited) |
| ||||||||||
|
|
June 30, 2012 (i) |
| ||||||||||
|
|
Bulk Materials |
|
Basic Metals |
|
Fertilizers |
|
General cargo |
|
Others |
|
Total |
|
Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating revenue |
|
17,958 |
|
3,554 |
|
1,649 |
|
690 |
|
170 |
|
24,021 |
|
Cost and expenses |
|
(8,057 |
) |
(3,146 |
) |
(1,335 |
) |
(687 |
) |
(505 |
) |
(13,730 |
) |
Loss on sale of assets |
|
(377 |
) |
|
|
|
|
|
|
|
|
(377 |
) |
Depreciation, depletion and amortization |
|
(934 |
) |
(776 |
) |
(223 |
) |
(121 |
) |
(5 |
) |
(2,059 |
) |
Operating income |
|
8,590 |
|
(368 |
) |
91 |
|
(118 |
) |
(340 |
) |
7,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial results, net |
|
(2,440 |
) |
38 |
|
(52 |
) |
(30 |
) |
(7 |
) |
(2,491 |
) |
Equity results from associates and joint controlled entities |
|
435 |
|
(2 |
) |
|
|
45 |
|
(73 |
) |
405 |
|
Income tax and social contribution |
|
(643 |
) |
(1 |
) |
1,200 |
|
(16 |
) |
(3 |
) |
537 |
|
Net income of the period |
|
5,942 |
|
(333 |
) |
1,239 |
|
(119 |
) |
(423 |
) |
6,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to noncontrolling interests |
|
(38 |
) |
(113 |
) |
43 |
|
|
|
(19 |
) |
(127 |
) |
Income attributable to the companys stockholders |
|
5,980 |
|
(220 |
) |
1,196 |
|
(119 |
) |
(404 |
) |
6,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales classified by geographic area: |
|
|
|
|
|
|
|
|
|
|
|
|
|
America, except United States |
|
395 |
|
510 |
|
30 |
|
36 |
|
15 |
|
986 |
|
United States of America |
|
83 |
|
700 |
|
34 |
|
|
|
1 |
|
818 |
|
Europe |
|
3,166 |
|
952 |
|
81 |
|
|
|
23 |
|
4,222 |
|
Middle East/Africa/Oceania |
|
714 |
|
71 |
|
1 |
|
|
|
|
|
786 |
|
Japan |
|
2,250 |
|
352 |
|
|
|
|
|
6 |
|
2,608 |
|
China |
|
7,960 |
|
420 |
|
|
|
|
|
|
|
8,380 |
|
Asia, except Japan and China |
|
1,587 |
|
480 |
|
31 |
|
|
|
2 |
|
2,100 |
|
Brazil |
|
1,803 |
|
69 |
|
1,472 |
|
654 |
|
123 |
|
4,121 |
|
Net revenue |
|
17,958 |
|
3,554 |
|
1,649 |
|
690 |
|
170 |
|
24,021 |
|
(i) Period adjusted according to note 4.
|
|
Three-month period ended (unaudited) |
| ||||||||||||||||||||
|
|
June 30, 2013 |
| ||||||||||||||||||||
|
|
Net operating revenues |
|
Cost |
|
Expenses |
|
Research and |
|
Pre-operating |
|
Operating |
|
Depreciation, |
|
Operating |
|
Property, |
|
Additions to |
|
Investments |
|
Bulk Material |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Iron ore (a) |
|
6,063 |
|
(2,113 |
) |
(245 |
) |
(69 |
) |
(76 |
) |
3,560 |
|
(347 |
) |
3,213 |
|
37,080 |
|
1,741 |
|
94 |
|
Pellets |
|
1,461 |
|
(579 |
) |
(38 |
) |
(3 |
) |
(34 |
) |
807 |
|
(47 |
) |
760 |
|
1,930 |
|
38 |
|
741 |
|
Ferroalloys and manganese |
|
96 |
|
(79 |
) |
2 |
|
|
|
|
|
19 |
|
(5 |
) |
14 |
|
274 |
|
5 |
|
|
|
Coal |
|
254 |
|
(257 |
) |
(57 |
) |
(6 |
) |
(9 |
) |
(75 |
) |
(48 |
) |
(123 |
) |
3,810 |
|
266 |
|
307 |
|
Others ferrous products and services |
|
52 |
|
(30 |
) |
2 |
|
|
|
|
|
24 |
|
(36 |
) |
(12 |
) |
|
|
|
|
|
|
|
|
7,926 |
|
(3,058 |
) |
(336 |
) |
(78 |
) |
(119 |
) |
4,335 |
|
(483 |
) |
3,852 |
|
43,094 |
|
2,050 |
|
1,142 |
|
Base Metals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel and other products (b) |
|
1,367 |
|
(860 |
) |
96 |
|
(37 |
) |
(190 |
) |
376 |
|
(403 |
) |
(27 |
) |
29,496 |
|
646 |
|
23 |
|
Copper (c) |
|
321 |
|
(266 |
) |
(15 |
) |
(18 |
) |
(2 |
) |
20 |
|
(43 |
) |
(23 |
) |
4,084 |
|
111 |
|
240 |
|
|
|
1,688 |
|
(1,126 |
) |
81 |
|
(55 |
) |
(192 |
) |
396 |
|
(446 |
) |
(50 |
) |
33,580 |
|
757 |
|
263 |
|
Fertilizers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Potash |
|
47 |
|
(33 |
) |
(13 |
) |
(2 |
) |
(76 |
) |
(77 |
) |
(5 |
) |
(82 |
) |
2,357 |
|
51 |
|
|
|
Phosphates |
|
564 |
|
(446 |
) |
(18 |
) |
(3 |
) |
(7 |
) |
90 |
|
(76 |
) |
14 |
|
7,700 |
|
114 |
|
|
|
Nitrogen |
|
127 |
|
(115 |
) |
(12 |
) |
|
|
(2 |
) |
(2 |
) |
(24 |
) |
(26 |
) |
|
|
|
|
|
|
Others fertilizers products |
|
22 |
|
|
|
|
|
|
|
|
|
22 |
|
|
|
22 |
|
301 |
|
|
|
|
|
|
|
760 |
|
(594 |
) |
(43 |
) |
(5 |
) |
(85 |
) |
33 |
|
(105 |
) |
(72 |
) |
10,358 |
|
165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General cargo logistics |
|
369 |
|
(267 |
) |
(43 |
) |
(2 |
) |
|
|
57 |
|
(39 |
) |
18 |
|
3,077 |
|
284 |
|
638 |
|
Others |
|
289 |
|
(203 |
) |
(205 |
) |
(18 |
) |
|
|
(137 |
) |
(9 |
) |
(146 |
) |
2,119 |
|
136 |
|
1,732 |
|
|
|
11,032 |
|
(5,248 |
) |
(546 |
) |
(158 |
) |
(396 |
) |
4,684 |
|
(1,082 |
) |
3,602 |
|
92,228 |
|
3,392 |
|
3,775 |
|
(a) The cost of Iron ore includes US$617 of freight.
(b) Includes nickel co-products and by-products (copper, precious metal, cobalt and others).
(c) Includes copper concentrate and does not include the cooper by-product of nickel.
|
|
Three-month period ended (unaudited) |
| ||||||||||||||||||||
|
|
June 30, 2012 (i) |
| ||||||||||||||||||||
|
|
Net operating revenues |
|
Cost |
|
Expenses |
|
Research and |
|
Pre-operating |
|
Operating |
|
Depreciation, |
|
Operating |
|
Property, |
|
Additions to |
|
Investments |
|
Bulk Material |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Iron ore (a) |
|
7,017 |
|
(2,308 |
) |
(340 |
) |
(151 |
) |
|
|
4,218 |
|
(345 |
) |
3,873 |
|
35,321 |
|
1,291 |
|
106 |
|
Pellets |
|
1,911 |
|
(725 |
) |
|
|
|
|
(48 |
) |
1,138 |
|
(65 |
) |
1,073 |
|
2,088 |
|
163 |
|
993 |
|
Ferroalloys and manganese |
|
179 |
|
(129 |
) |
(25 |
) |
|
|
|
|
25 |
|
(19 |
) |
6 |
|
251 |
|
122 |
|
|
|
Coal |
|
276 |
|
(274 |
) |
(103 |
) |
(19 |
) |
(6 |
) |
(126 |
) |
(41 |
) |
(167 |
) |
4,229 |
|
442 |
|
265 |
|
|
|
9,383 |
|
(3,436 |
) |
(468 |
) |
(170 |
) |
(54 |
) |
5,255 |
|
(470 |
) |
4,785 |
|
41,889 |
|
2,018 |
|
1,364 |
|
Base Metals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel and other products (b) |
|
1,544 |
|
(1,036 |
) |
(146 |
) |
(81 |
) |
(207 |
) |
74 |
|
(385 |
) |
(311 |
) |
31,698 |
|
675 |
|
19 |
|
Copper (c) |
|
235 |
|
(172 |
) |
(6 |
) |
(41 |
) |
(2 |
) |
14 |
|
(17 |
) |
(3 |
) |
4,376 |
|
291 |
|
233 |
|
|
|
1,779 |
|
(1,208 |
) |
(152 |
) |
(122 |
) |
(209 |
) |
88 |
|
(402 |
) |
(314 |
) |
36,074 |
|
966 |
|
252 |
|
Fertilizers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Potash |
|
75 |
|
(45 |
) |
(7 |
) |
(15 |
) |
|
|
8 |
|
(9 |
) |
(1 |
) |
1,409 |
|
43 |
|
|
|
Phosphates |
|
610 |
|
(450 |
) |
(37 |
) |
(8 |
) |
(13 |
) |
102 |
|
(83 |
) |
19 |
|
8,168 |
|
20 |
|
|
|
Nitrogen |
|
167 |
|
(125 |
) |
(9 |
) |
|
|
|
|
33 |
|
(22 |
) |
11 |
|
532 |
|
|
|
|
|
Others fertilizers products |
|
17 |
|
|
|
|
|
|
|
|
|
17 |
|
|
|
17 |
|
338 |
|
|
|
|
|
|
|
869 |
|
(620 |
) |
(53 |
) |
(23 |
) |
(13 |
) |
160 |
|
(114 |
) |
46 |
|
10,447 |
|
63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General cargo logistics |
|
354 |
|
(277 |
) |
(63 |
) |
(2 |
) |
|
|
12 |
|
(57 |
) |
(45 |
) |
2,801 |
|
28 |
|
653 |
|
Others |
|
84 |
|
(71 |
) |
(101 |
) |
(42 |
) |
|
|
(130 |
) |
(3 |
) |
(133 |
) |
1,917 |
|
153 |
|
5,776 |
|
|
|
12,469 |
|
(5,612 |
) |
(837 |
) |
(359 |
) |
(276 |
) |
5,385 |
|
(1,046 |
) |
4,339 |
|
93,128 |
|
3,228 |
|
8,045 |
|
Loss on sale of assets |
|
|
|
|
|
(377 |
) |
|
|
|
|
(377 |
) |
|
|
(377 |
) |
|
|
|
|
|
|
|
|
12,469 |
|
(5,612 |
) |
(1,214 |
) |
(359 |
) |
(276 |
) |
5,008 |
|
(1,046 |
) |
3,962 |
|
93,128 |
|
3,228 |
|
8,045 |
|
(a) The cost of Iron ore includes US$571 of freight.
(b) Includes nickel co-products and by-products (copper, precious metal, cobalt and others).
(c) Includes copper concentrate and does not include the cooper by-product of nickel.
(i) Period adjusted according to note 4.
|
|
Six-month period ended (unaudited) |
| ||||||||||||||||||||
|
|
June 30, 2013 |
| ||||||||||||||||||||
|
|
Net operating revenues |
|
Cost |
|
Expenses |
|
Research and |
|
Pre-Operating |
|
Operating |
|
Depreciation, |
|
Operating |
|
Property, |
|
Additions to |
|
Investments |
|
Bulk Material |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Iron ore (a) |
|
12,202 |
|
(4,074 |
) |
(592 |
) |
(130 |
) |
(126 |
) |
7,280 |
|
(646 |
) |
6,634 |
|
37,080 |
|
3,506 |
|
94 |
|
Pellets |
|
2,870 |
|
(1,040 |
) |
(38 |
) |
(6 |
) |
(70 |
) |
1,716 |
|
(86 |
) |
1,630 |
|
1,930 |
|
108 |
|
741 |
|
Ferroalloys and manganese |
|
213 |
|
(155 |
) |
(21 |
) |
|
|
|
|
37 |
|
(10 |
) |
27 |
|
274 |
|
16 |
|
|
|
Coal |
|
465 |
|
(518 |
) |
(212 |
) |
(16 |
) |
(20 |
) |
(301 |
) |
(90 |
) |
(391 |
) |
3,810 |
|
386 |
|
307 |
|
Others ferrous products and services |
|
71 |
|
(79 |
) |
22 |
|
|
|
|
|
14 |
|
(64 |
) |
(50 |
) |
|
|
|
|
|
|
|
|
15,821 |
|
(5,866 |
) |
(841 |
) |
(152 |
) |
(216 |
) |
8,746 |
|
(896 |
) |
7,850 |
|
43,094 |
|
4,016 |
|
1,142 |
|
Base Metals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel and other products (b) |
|
2,948 |
|
(1,721 |
) |
47 |
|
(84 |
) |
(380 |
) |
810 |
|
(824 |
) |
(14 |
) |
29,496 |
|
1,415 |
|
23 |
|
Copper (c) |
|
582 |
|
(464 |
) |
(44 |
) |
(31 |
) |
(4 |
) |
39 |
|
(85 |
) |
(46 |
) |
4,084 |
|
295 |
|
240 |
|
Others |
|
|
|
|
|
244 |
|
|
|
|
|
244 |
|
|
|
244 |
|
|
|
|
|
|
|
|
|
3,530 |
|
(2,185 |
) |
247 |
|
(115 |
) |
(384 |
) |
1,093 |
|
(909 |
) |
184 |
|
33,580 |
|
1,710 |
|
263 |
|
Fertilizers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Potash |
|
98 |
|
(61 |
) |
(10 |
) |
(3 |
) |
(83 |
) |
(59 |
) |
(24 |
) |
(83 |
) |
2,357 |
|
270 |
|
|
|
Phosphates |
|
1,046 |
|
(828 |
) |
(75 |
) |
(6 |
) |
(20 |
) |
117 |
|
(148 |
) |
(31 |
) |
7,700 |
|
189 |
|
|
|
Nitrogen |
|
298 |
|
(259 |
) |
(13 |
) |
(2 |
) |
(4 |
) |
20 |
|
(52 |
) |
(32 |
) |
|
|
|
|
|
|
Others fertilizers products |
|
39 |
|
|
|
|
|
(2 |
) |
|
|
37 |
|
|
|
37 |
|
301 |
|
|
|
|
|
|
|
1,481 |
|
(1,148 |
) |
(98 |
) |
(13 |
) |
(107 |
) |
115 |
|
(224 |
) |
(109 |
) |
10,358 |
|
459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General cargo logistics |
|
657 |
|
(521 |
) |
(87 |
) |
(6 |
) |
|
|
43 |
|
(79 |
) |
(36 |
) |
3,077 |
|
489 |
|
638 |
|
Others |
|
478 |
|
(321 |
) |
(220 |
) |
(48 |
) |
|
|
(111 |
) |
(20 |
) |
(131 |
) |
2,119 |
|
265 |
|
1,732 |
|
|
|
21,967 |
|
(10,041 |
) |
(999 |
) |
(334 |
) |
(707 |
) |
9,886 |
|
(2,128 |
) |
7,758 |
|
92,228 |
|
6,939 |
|
3,775 |
|
(a) The cost of Iron ore includes US$1,217 of freight.
(b) Includes nickel co-products and by-products (copper, precious metal, cobalt and others).
(c) Includes copper concentrate and does not include the cooper by-product of nickel.
|
|
Six-month period ended (unaudited) |
| ||||||||||||||||||||
|
|
June 30, 2012 (i) |
| ||||||||||||||||||||
|
|
Net operating revenues |
|
Cost |
|
Expenses |
|
Research and |
|
Pre-Operating |
|
Operating |
|
Depreciation, |
|
Operating |
|
Property, |
|
Additions to |
|
Investments |
|
Bulk Material |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Iron ore (a) |
|
13,409 |
|
(4,412 |
) |
(711 |
) |
(271 |
) |
|
|
8,015 |
|
(676 |
) |
7,339 |
|
35,321 |
|
2,969 |
|
106 |
|
Pellets |
|
3,553 |
|
(1,448 |
) |
|
|
|
|
(120 |
) |
1,985 |
|
(120 |
) |
1,865 |
|
2,088 |
|
260 |
|
993 |
|
Ferroalloys and manganese |
|
331 |
|
(262 |
) |
(34 |
) |
|
|
|
|
35 |
|
(38 |
) |
(3 |
) |
251 |
|
122 |
|
|
|
Coal |
|
665 |
|
(581 |
) |
(167 |
) |
(38 |
) |
(13 |
) |
(134 |
) |
(100 |
) |
(234 |
) |
4,229 |
|
550 |
|
265 |
|
|
|
17,958 |
|
(6,703 |
) |
(912 |
) |
(309 |
) |
(133 |
) |
9,901 |
|
(934 |
) |
8,967 |
|
41,889 |
|
3,901 |
|
1,364 |
|
Base Metals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel and other products (b) |
|
3,099 |
|
(1,972 |
) |
(227 |
) |
(144 |
) |
(369 |
) |
387 |
|
(740 |
) |
(353 |
) |
31,698 |
|
1,227 |
|
19 |
|
Copper (c) |
|
455 |
|
(345 |
) |
(10 |
) |
(74 |
) |
(5 |
) |
21 |
|
(36 |
) |
(15 |
) |
4,376 |
|
526 |
|
233 |
|
|
|
3,554 |
|
(2,317 |
) |
(237 |
) |
(218 |
) |
(374 |
) |
408 |
|
(776 |
) |
(368 |
) |
36,074 |
|
1,753 |
|
252 |
|
Fertilizers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Potash |
|
141 |
|
(82 |
) |
(11 |
) |
(26 |
) |
|
|
22 |
|
(15 |
) |
7 |
|
1,409 |
|
63 |
|
|
|
Phosphates |
|
1,140 |
|
(821 |
) |
(46 |
) |
(12 |
) |
(38 |
) |
223 |
|
(157 |
) |
66 |
|
8,168 |
|
93 |
|
|
|
Nitrogen |
|
335 |
|
(274 |
) |
(25 |
) |
|
|
|
|
36 |
|
(51 |
) |
(15 |
) |
532 |
|
7 |
|
|
|
Others fertilizers products |
|
33 |
|
|
|
|
|
|
|
|
|
33 |
|
|
|
33 |
|
338 |
|
1 |
|
|
|
|
|
1,649 |
|
(1,177 |
) |
(82 |
) |
(38 |
) |
(38 |
) |
314 |
|
(223 |
) |
91 |
|
10,447 |
|
164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General cargo logistics |
|
690 |
|
(567 |
) |
(117 |
) |
(3 |
) |
|
|
3 |
|
(121 |
) |
(118 |
) |
2,801 |
|
94 |
|
653 |
|
Others |
|
170 |
|
(122 |
) |
(293 |
) |
(90 |
) |
|
|
(335 |
) |
(5 |
) |
(340 |
) |
1,917 |
|
277 |
|
5,776 |
|
|
|
24,021 |
|
(10,886 |
) |
(1,641 |
) |
(658 |
) |
(545 |
) |
10,291 |
|
(2,059 |
) |
8,232 |
|
93,128 |
|
6,189 |
|
8,045 |
|
Loss on sale of assets |
|
|
|
|
|
(377 |
) |
|
|
|
|
(377 |
) |
|
|
(377 |
) |
|
|
|
|
|
|
|
|
24,021 |
|
(10,886 |
) |
(2,018 |
) |
(658 |
) |
(545 |
) |
9,914 |
|
(2,059 |
) |
7,855 |
|
93,128 |
|
6,189 |
|
8,045 |
|
(a) The cost of Iron ore includes US$1,054 of freight.
(b) Includes nickel co-products and by-products (copper, precious metal, cobalt and others).
(c) Includes copper concentrate and does not include the cooper by-product of nickel.
(i) Period adjusted according to note 4.
26. Cost of Goods Sold and Services Rendered, and Sales and Administrative Expenses by Nature, Other Operational Expenses (Income), net
a) Costs of goods sold and services rendered
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
Personnel |
|
836 |
|
907 |
|
1,622 |
|
1,733 |
|
Material |
|
1,014 |
|
1,086 |
|
1,973 |
|
2,103 |
|
Fuel oil and gas |
|
490 |
|
529 |
|
952 |
|
1,010 |
|
Outsourcing services |
|
978 |
|
1,283 |
|
1,846 |
|
2,375 |
|
Energy |
|
149 |
|
214 |
|
308 |
|
431 |
|
Acquisition of products |
|
412 |
|
384 |
|
696 |
|
811 |
|
Depreciation and depletion |
|
975 |
|
939 |
|
1,902 |
|
1,807 |
|
Freight |
|
679 |
|
576 |
|
1,282 |
|
1,074 |
|
Royalties |
|
142 |
|
153 |
|
255 |
|
289 |
|
Others |
|
548 |
|
481 |
|
1,107 |
|
1,064 |
|
Total |
|
6,223 |
|
6,552 |
|
11,943 |
|
12,697 |
|
(i) Period adjusted according to note 4.
b) Selling and administrative expenses
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Personnel |
|
139 |
|
194 |
|
293 |
|
395 |
|
Services (consulting, infrastructure and others) |
|
66 |
|
118 |
|
138 |
|
227 |
|
Advertising and publicity |
|
13 |
|
39 |
|
20 |
|
50 |
|
Depreciation |
|
41 |
|
52 |
|
95 |
|
107 |
|
Travel expenses |
|
8 |
|
21 |
|
13 |
|
40 |
|
Taxes and rents |
|
10 |
|
3 |
|
19 |
|
11 |
|
Incentive |
|
2 |
|
3 |
|
2 |
|
3 |
|
Others |
|
17 |
|
55 |
|
52 |
|
129 |
|
Sales |
|
28 |
|
130 |
|
66 |
|
182 |
|
Total |
|
324 |
|
615 |
|
698 |
|
1,144 |
|
c) Others operational expenses (incomes) net, including research and development
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Provision for loss with taxes credits (ICMS) |
|
32 |
|
10 |
|
47 |
|
28 |
|
Provision for variable remuneration |
|
32 |
|
47 |
|
92 |
|
204 |
|
Vale do Rio Doce Foundation - FVRD |
|
|
|
10 |
|
|
|
10 |
|
Provision for disposal of materials/inventories |
|
15 |
|
26 |
|
157 |
|
47 |
|
Others |
|
184 |
|
187 |
|
101 |
|
358 |
|
Total |
|
263 |
|
280 |
|
397 |
|
647 |
|
27. Financial result
The financial results, by nature, are as follows:
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
June 30, 2013 |
|
June 30, 2012 (i) |
|
Financial expenses |
|
|
|
|
|
|
|
|
|
Interest |
|
(334 |
) |
(325 |
) |
(667 |
) |
(663 |
) |
Labor, tax and civil contingencies |
|
(45 |
) |
(12 |
) |
(62 |
) |
(48 |
) |
Derivatives |
|
(1,026 |
) |
(459 |
) |
(1,099 |
) |
(463 |
) |
Monetary and exchange rate variation (a) |
|
(2,617 |
) |
(1,810 |
) |
(2,914 |
) |
(1,939 |
) |
Stockholders debentures |
|
(84 |
) |
(71 |
) |
(256 |
) |
(175 |
) |
Financial taxes |
|
(10 |
) |
(12 |
) |
(24 |
) |
(30 |
) |
Others |
|
(64 |
) |
(135 |
) |
(132 |
) |
(253 |
) |
|
|
(4,180 |
) |
(2,824 |
) |
(5,154 |
) |
(3,571 |
) |
Financial income |
|
|
|
|
|
|
|
|
|
Related parties |
|
|
|
|
|
|
|
|
|
Derivatives |
|
43 |
|
43 |
|
222 |
|
343 |
|
Monetary and exchange rate variation (b) |
|
652 |
|
40 |
|
1,031 |
|
497 |
|
Others |
|
158 |
|
120 |
|
229 |
|
240 |
|
|
|
853 |
|
203 |
|
1,482 |
|
1,080 |
|
Financial results, net |
|
(3,327 |
) |
(2,621 |
) |
(3,672 |
) |
(2,491 |
) |
|
|
|
|
|
|
|
|
|
|
Summary of Monetary and exchange rate |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
32 |
|
Loans and financing |
|
(2,452 |
) |
(1,561 |
) |
(2,152 |
) |
(1,159 |
) |
Related parties |
|
7 |
|
28 |
|
10 |
|
17 |
|
Others |
|
480 |
|
(237 |
) |
259 |
|
(332 |
) |
Net (a + b) |
|
(1,965 |
) |
(1,770 |
) |
(1,883 |
) |
(1,442 |
) |
(i) Period adjusted according to note 4.
28. Gold stream transaction
In February 2013, the Company entered into a gold stream transaction with Silver Wheaton Corp. (SLW) to sell 25% of the gold extracted during the life of the mine as a by product of Salobo copper mine and 70% of the gold extracted during the next 20 years as a by product of the Sudbury nickel mines.
In March 2013 we received up-front cash proceeds of US$1.9 billion, plus ten million warrants of SLW with exercise price of US$65 exercisable in the next ten years, which fair value is US$ 100. The amount of US$1,330 was received for the Salobo transaction and US$ 570 plus the ten million warrants of SLW were received for the Sudbury transaction.
In addition, as the gold is delivered to SLW, Vale will receive a payment equal to the lesser of: (i) US$400 per ounce of refined gold delivered, subject to an annual increase of 1% per year commencing on January 1, 2016 and each January 1st thereafter; and (ii) the reference market price on the date of delivery.
This transaction was bifurcated into two identifiable components of the transaction being: (i) the sale of the mineral rights for US$337 and, (ii) the services for gold extraction on the portion in which Vale operates as an agent for SLW gold extraction.
The result of the sale of the mineral rights, was estimated in the amount of US$244 and was recognized in the income statement under Other operating expenses, net, while the portion related to the provision of future services for gold extraction, was estimated at US$ 1,393 and is recorded as deferred revenue (liability) and will be recognized in the statement of income as the service is rendered and the gold extracted.
The deferred revenue will be recognized in the future based on the units of gold extracted compared to the total reserve of proven and probable gold reserves negotiated with SLW.
Defining the gain on sale of mineral interest and the deferred revenue portion of the transaction requires the use of critical accounting estimates as follow:
· Discount rates used to measure the present value of future inflows and outflows;
· Allocation of costs between the core products (copper and nickel) and gold based on relative prices;
· Expected margin for the independent elements (sale of mineral rights and service for gold extraction) based on our best estimative.
Changes in the assumptions above could significantly change the initial gain recognition.
29. Commitments
a) Nickel project New Caledonia
In regards to the construction and installation of our nickel plant in New Caledonia, we have provided guarantees in respect of our financing arrangements which are outlined below. In connection with the Girardin Act tax - advantaged lease financing arrangement sponsored by the French government, we provided guarantees to BNP Paribas for the benefit of the tax investors regarding certain payments due from Vale Nouvelle-Calédonie S.A.S. (VNC), associated with the Girardin Act lease financing. Consistent with our commitments, the assets were substantially complete as of December 31, 2012. We also committed that assets associated with the Girardin Act lease financing would operate for a five year period from then on and meet a specified production criterion which remains consistent with our current plans. We believe the likelihood of the guarantee being called upon is remote.
In October 2012, we entered into an agreement with Sumic, a stockholder in VNC, whereby Sumic agreed to a dilution in their interest in VNC from 21% to 14.5%. Sumic originally had a put option to sell to us the shares they own in VNC if the defined cost of the initial nickel project, as measured by funding provided to VNC, in natural currencies and converted to U.S. dollars at specified rates of exchange, exceeded US$4.6 billion and an agreement could not be reached on how to proceed with the project. On May 27, 2010 the threshold was reached and the put option discussion and decision period was extended. As a result of the October 2012 agreement, the trigger on the put option has been changed from a cost threshold to a production threshold. The put option has been deferred to the first quarter of 2015 which is the earliest that it can be exercised.
b) Nickel Plant Indonesia
During 2012, our subsidiary PT Vale Indonesia Tbk ( PTVI), a public company in Indonesia, submitted its strategic growth plan to the local government as part of the process for the renewing its license for the Contract of Work (CoW). During the process, the government identified the following points for renegotiation: (1) size of the CoW area; (2) term and form of CoW extension; (3) financial obligations (royalties and taxes); (4) domestic processing and refining; (5) mandatory divestment; and (6) priority use of domestic goods and services. As part of the ongoing CoW renegotiations, PTVI submitted an updated growth strategy to high level government officials in June 2013. Until the renegotiation process is complete, PTVI is unable to fully determine to what extent the CoW will be affected. The operations of PTVI and the implementation of the growth strategy are partially dependent on the result of the renegotiation of the CoW.
c) Nickel Plant Canada
On March 28, 2013, Vale Canada, Vale Newfoundland & Labrador Limited (VNLL) and the Province of Newfoundland and Labrador (Province) entered into a Fifth Amendment to the Voiseys Bay Development Agreement, which governs all of our development and operations in the Province. Under the amendment, the Company has obtained additional time to complete the construction of the Long Harbour Processing Plant and reaffirmed its commitment to construct an underground mine at Voiseys Bay, subject to certain terms and conditions. To maintain operational continuity at the Voiseys Bay mine pending the completion of the construction and ramp-up of the Long Harbour Processing Plant, the Province has agreed to exempt an additional 84,000 tonnes of nickel-in-concentrate from the requirement to complete primary processing in the province, over and above the previous 440,000 limit. These exports may take place between 2013 and 2015. Additionally, during this period, if Vale Canada imports up to 15,000 tonnes of nickel-in-matte for early stage processing at the Long Harbour Processing Plant, then Vale Canada may be permitted a further exemption from the primary processing requirements, on a tonne-for-tonne basis. Vale has agreed to make certain payments to the Government in relation to the additional exemption utilized each year. In addition, Vale will build up a contingent liability, secured by letters of credit and other security, based on the additional exemption utilized in each year, which may become due and payable in the event that certain commitments in relation to the construction of the underground mine are delayed or not met.
In the course of our operations we have provided letters of credit and guarantees in the amount of US$846 that are associated with items such as environment reclamation, asset retirement obligation commitments, insurance, electricity commitments, post-retirement benefits, community service commitments and import and export duties.
d) Participative stockholders debentures
During the period, there was no issuance of new debentures, or any change in the par value or the indicators affecting debentures issued.
On June 30, 2013 and December 31, 2012 the value of the debentures at fair value totaled US$1,783 and US$1,653, respectively. The Company paid on April 2013 the amount of US$7 as semi-annual compensation.
e) Operating lease
In July 2013, the Agencia Nacional de Transporte Terrestre (ANTT), under Resolution 4.131, authorized the subsidiary of general cargo, Ferrovia Centro-Atlântica S.A. (FCA) to return 3.800 km of track, which makes up the railroad under their current contract, 7 tracks are considered uneconomical and 6 tracks are economically viable. In contrast, FCA has commitment to invest in its regular rail US$411 (R$934 million), over the remaining period of the concession.
f) Concession Contracts and Sub-concession
The contractual basis and deadlines for completion of concessions rail and port terminals are unchanged in the period.
g) Guarantee issued to affiliates
The Company provided corporate guarantees, within the limits of its participation, a line of credit acquired by associate North Energy from BNDES, Caixa Economica Federal and Banco BTG Pactual. On 30 June, 2013 and December 31, 2012 the amount guaranteed by Vale was US$282 and US$92, respectively.
30. Related parties
The bases of transactions with relational remain the same as those disclosed in the financial statements of December 31, 2012. The balances of related parties transactions and their effects on our interim financial statements may be identified as follows:
|
|
June 30, 2013 (unaudited) |
|
December 31, 2012 |
| ||||||||||||
|
|
Assets |
|
Liabilities |
|
Assets |
|
Liabilities |
| ||||||||
|
|
Customers |
|
Related |
|
Suppliers |
|
Related |
|
Customers |
|
Related |
|
Suppliers |
|
Related |
|
Baovale Mineração S.A. |
|
5 |
|
8 |
|
32 |
|
|
|
5 |
|
10 |
|
28 |
|
|
|
Companhia Coreano-Brasileira de Pelotização - KOBRASCO |
|
|
|
5 |
|
12 |
|
18 |
|
|
|
|
|
|
|
33 |
|
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS |
|
1 |
|
|
|
5 |
|
|
|
2 |
|
|
|
10 |
|
|
|
Companhia Nipo-Brasileira de Pelotização - NIBRASCO |
|
|
|
|
|
13 |
|
98 |
|
2 |
|
|
|
1 |
|
174 |
|
Minas da Serra Geral S.A. |
|
|
|
2 |
|
2 |
|
|
|
|
|
|
|
8 |
|
|
|
Mineração Rio do Norte S.A. |
|
|
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Mitsui Co. |
|
19 |
|
|
|
11 |
|
|
|
22 |
|
|
|
45 |
|
|
|
MRS Logistica S.A. |
|
8 |
|
54 |
|
23 |
|
|
|
9 |
|
35 |
|
|
|
72 |
|
Norsk Hydro ASA |
|
|
|
381 |
|
|
|
66 |
|
|
|
405 |
|
|
|
|
|
Samarco Mineração S.A. |
|
33 |
|
486 |
|
|
|
|
|
33 |
|
180 |
|
|
|
|
|
Usinas Siderúrgicas de Minas Gerais S.A. - USIMINAS (*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
46 |
|
|
|
Others |
|
48 |
|
164 |
|
13 |
|
1 |
|
61 |
|
162 |
|
8 |
|
|
|
Total |
|
114 |
|
1,118 |
|
111 |
|
183 |
|
134 |
|
792 |
|
146 |
|
279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
114 |
|
867 |
|
111 |
|
117 |
|
134 |
|
384 |
|
146 |
|
207 |
|
Non-current |
|
|
|
251 |
|
|
|
66 |
|
|
|
408 |
|
|
|
72 |
|
Total |
|
114 |
|
1,118 |
|
111 |
|
183 |
|
134 |
|
792 |
|
146 |
|
279 |
|
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
Income |
|
Cost/ expense |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Baovale Mineração S.A. |
|
|
|
|
|
5 |
|
5 |
|
Companhia Coreano-Brasileira de Pelotização - KOBRASCO |
|
|
|
|
|
9 |
|
21 |
|
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS |
|
|
|
95 |
|
3 |
|
133 |
|
Companhia Ítalo-Brasileira de Pelotização - ITABRASCO |
|
|
|
|
|
10 |
|
6 |
|
Companhia Nipo-Brasileira de Pelotização - NIBRASCO |
|
|
|
|
|
1 |
|
11 |
|
Log-in S.A. |
|
|
|
|
|
1 |
|
|
|
Mitsui & Co Ltd |
|
27 |
|
|
|
12 |
|
6 |
|
MRS Logistica S.A. |
|
|
|
4 |
|
179 |
|
184 |
|
Samarco Mineração S.A. |
|
138 |
|
85 |
|
|
|
|
|
Vale Austrália Pty Ltd. |
|
2 |
|
|
|
|
|
|
|
Others |
|
93 |
|
|
|
100 |
|
28 |
|
Total |
|
260 |
|
184 |
|
320 |
|
394 |
|
|
|
Six-month period ended (unaudited) |
| ||||||
|
|
Income |
|
Cost/ expense |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Baovale Mineração S.A. |
|
|
|
|
|
11 |
|
11 |
|
Companhia Coreano-Brasileira de Pelotização - KOBRASCO |
|
|
|
|
|
14 |
|
72 |
|
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS |
|
|
|
244 |
|
4 |
|
241 |
|
Companhia Ítalo-Brasileira de Pelotização - ITABRASCO |
|
|
|
|
|
14 |
|
13 |
|
Companhia Nipo-Brasileira de Pelotização - NIBRASCO |
|
|
|
|
|
6 |
|
30 |
|
Log-in S.A. |
|
|
|
|
|
2 |
|
|
|
Mitsui & Co Ltd |
|
54 |
|
|
|
35 |
|
16 |
|
MRS Logistica S.A. |
|
3 |
|
8 |
|
323 |
|
364 |
|
Samarco Mineração S.A. |
|
217 |
|
182 |
|
|
|
|
|
Vale Austrália Pty Ltd. |
|
11 |
|
|
|
|
|
|
|
Others |
|
131 |
|
3 |
|
129 |
|
28 |
|
Total |
|
416 |
|
437 |
|
538 |
|
775 |
|
Remuneration of key management personnel:
|
|
(unaudited) |
| ||||||
|
|
Three-month period ended |
|
Six-month period ended |
| ||||
|
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
Short-term benefits: |
|
4 |
|
6 |
|
19 |
|
25 |
|
Wages or pro-labor |
|
3 |
|
3 |
|
5 |
|
5 |
|
Direct and indirect benefits |
|
1 |
|
2 |
|
4 |
|
8 |
|
Bonus |
|
|
|
1 |
|
9 |
|
12 |
|
|
|
|
|
|
|
|
|
|
|
Long-term benefits: |
|
|
|
2 |
|
1 |
|
9 |
|
Based on stock |
|
|
|
2 |
|
1 |
|
9 |
|
|
|
|
|
|
|
|
|
|
|
Termination of position |
|
|
|
3 |
|
1 |
|
6 |
|
|
|
4 |
|
11 |
|
21 |
|
40 |
|
31. Board of Directors, Fiscal Council, Advisory committees and Executive Officers
Board of Directors |
|
Governance and Sustainability Committee |
|
|
Gilmar Dalilo Cezar Wanderley |
Dan Antônio Marinho Conrado |
|
Renato da Cruz Gomes |
Chairman |
|
Ricardo Simonsen |
|
|
Tatiana Boavista Barros Heil |
Mário da Silveira Teixeira Júnior |
|
|
Vice-President |
|
Fiscal Council |
|
|
|
Fuminobu Kawashima |
|
Marcelo Amaral Moraes |
João Batista Cavaglieri |
|
Chairman |
José Mauro Mettrau Carneiro da Cunha |
|
|
Luciano Galvão Coutinho |
|
Aníbal Moreira dos Santos |
Marcel Juviniano Barros |
|
Antonio Henrique Pinheiro Silveira |
Nelson Henrique Barbosa Filho |
|
Arnaldo José Vollet |
Oscar Augusto de Camargo Filho |
|
|
Renato da Cruz Gomes |
|
Alternate |
Robson Rocha |
|
Oswaldo Mário Pêgo de Amorim Azevedo |
|
|
Paulo Fontoura Valle |
Alternate |
|
Valeriano Gomes |
|
|
|
Caio Marcelo de Medeiros Melo |
|
|
Eduardo de Oliveira Rodrigues Filho |
|
Executive Officers |
Eduardo Fernando Jardim Pinto |
|
|
Francisco Ferreira Alexandre |
|
Murilo Pinto de Oliveira Ferreira |
Hidehiro Takahashi |
|
Chief Executive Officer |
Hayton Jurema da Rocha |
|
|
Luiz Carlos de Freitas |
|
Vânia Lucia Chaves Somavilla |
Luiz Maurício Leuzinger |
|
Executive Officer (Human Resources, Health & Safety, Sustainability and Energy) |
Marco Geovanne Tobias da Silva |
|
|
Sandro Kohler Marcondes |
|
Luciano Siani Pires |
|
|
Chief Financial Officer and Investors Relations |
Advisory Committees of the Board of Directors |
|
|
|
|
Roger Allan Downey |
Controlling Committee |
|
Executive Officer (Fertilizers and Coal) |
Luiz Carlos de Freitas |
|
|
Paulo Ricardo Ultra Soares |
|
José Carlos Martins |
Paulo Roberto Ferreira de Medeiros |
|
Executive Officer (Ferrous and Strategy) |
|
|
|
Executive Development Committee |
|
Galib Abrahão Chaim |
Laura Bedeschi Rego de Mattos |
|
Executive Officer (Capital Projects Implementation) |
Luiz Maurício Leuzinger |
|
|
Marcel Juviniano Barros |
|
Humberto Ramos de Freitas |
Oscar Augusto de Camargo Filho |
|
Executive Officer (Logistics and Mineral Research) |
|
|
|
Strategic Committee |
|
Gerd Peter Poppinga |
Murilo Pinto de Oliveira Ferreira |
|
Executive Officer (Base Metals and Information Technology) |
Dan Antônio Marinho Conrado |
|
|
Luciano Galvão Coutinho |
|
|
Mário da Silveira Teixeira Júnior |
|
Marcelo Botelho Rodrigues |
Oscar Augusto de Camargo Filho |
|
Global Controller Director |
|
|
|
Finance Committee |
|
Marcus Vinicius Dias Severini |
Luciano Siani Pires |
|
Chief Officer of Accounting and Control Department |
Eduardo de Oliveira Rodrigues Filho |
|
CRC-RJ - 093982/O-3 |
Luciana Freitas Rodrigues |
|
|
Luiz Maurício Leuzinger |
|
Vera Lucia de Almeida Pereira Elias |
|
|
Chief Accountant |
|
|
CRC-RJ - 043059/O-8 |
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
Vale S.A. | |
|
(Registrant) | |
|
|
|
|
By: |
/s/ Roberto Castello Branco |
Date: August 7, 2013 |
|
Roberto Castello Branco |
|
|
Director of Investor Relations |