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
April, 2014
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
March 31, 2014
BR GAAP
Filed with the CVM, SEC and HKEx on
April 30, 2014
Vale S.A.
Index to the Interim Financial Statements
(A free translation of the original in Portuguese)
Report on review of condensed interim financial statements
To the Board of Directors and Stockholders
Vale S.A.
Introduction
We have reviewed the accompanying condensed interim balance sheet of Vale S.A. (the Company) as at March 31, 2014 and the related statements of income, comprehensive income, changes in equity and cash flows for the three-month period then ended.
We have also reviewed the accompanying condensed interim consolidated balance sheet of Vale S.A. and its subsidiaries (Consolidated) as at March 31, 2014 and the related consolidated statements of income, comprehensive income, changes in equity and cash flows and for the three-month period then ended.
Management is responsible for the preparation and fair presentation of these parent company condensed interim financial statements in accordance with accounting standard CPC 21, Interim Financial Reporting, of the Brazilian Accounting Pronouncements Committee (CPC), and for the consolidated condensed interim financial statements in accordance with CPC 21 and International Accounting Standard (IAS) 34 - Interim Financial Reporting, of the International Accounting Standards Board (IASB). Our responsibility is to express a conclusion on these condensed interim financial statements based on our review.
Scope of review
We conducted our review in accordance with Brazilian and International Standards on Reviews of Interim Financial Information (NBC TR 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial statements consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Brazilian and International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion on the parent company condensed interim financial statements
Based on our review, nothing has come to our attention that causes us to believe that the accompanying parent company condensed interim financial statements referred to above are not prepared, in all material respects, in accordance with CPC 21 Demonstração Intermediária.
Conclusion on the consolidated condensed interim financial statements
Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated condensed interim financial statements referred to above are not prepared, in all material respects, in accordance with CPC 21 - Demonstração Intermediária and IAS 34 - Interim Financial Reportin.
Other matters
Interim statements of value added
We have also reviewed the parent company and consolidated interim statements of value added for the three-month period ended March 31, 2014. These statements are the responsibility of the Companys management, and are presented as supplementary information. These statements have been subjected to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they are not prepared, in all material respects, in a manner consistent with the condensed interim financial statements taken as a whole.
Rio de Janeiro, April 30, 2014
/S/ PricewaterhouseCoopers
Auditores Independentes
CRC 2SP000160/O-5 F RJ
/S/ João César de Oliveira Lima Júnior
Contador CRC 1RJ077431/O-8
In millions of Brazilian Reais
|
|
Consolidated |
|
Parent Company |
| ||||||
|
|
Notes |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
(unaudited) |
| ||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
7 |
|
16,252 |
|
12,465 |
|
1,109 |
|
3,635 |
|
Derivative financial instruments |
|
22 |
|
422 |
|
471 |
|
384 |
|
378 |
|
Accounts receivable |
|
8 |
|
9,284 |
|
13,360 |
|
19,471 |
|
14,167 |
|
Related parties |
|
29 |
|
1,626 |
|
611 |
|
2,184 |
|
1,684 |
|
Inventories |
|
9 |
|
10,757 |
|
9,662 |
|
3,719 |
|
3,287 |
|
Prepaid income taxes |
|
|
|
3,608 |
|
5,563 |
|
2,775 |
|
4,629 |
|
Recoverable taxes |
|
10 |
|
3,692 |
|
3,698 |
|
2,268 |
|
2,295 |
|
Advances to suppliers |
|
|
|
285 |
|
292 |
|
77 |
|
130 |
|
Receivable from sale of investment |
|
|
|
2,709 |
|
|
|
2,709 |
|
|
|
Others |
|
|
|
1,885 |
|
2,159 |
|
603 |
|
906 |
|
|
|
|
|
50,520 |
|
48,281 |
|
35,299 |
|
31,111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets held for sale and discontinued operation |
|
6 |
|
1,507 |
|
8,822 |
|
1,507 |
|
7,051 |
|
|
|
|
|
52,027 |
|
57,103 |
|
36,806 |
|
38,162 |
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related parties |
|
29 |
|
260 |
|
253 |
|
818 |
|
864 |
|
Loans and financing agreements receivable |
|
|
|
591 |
|
564 |
|
195 |
|
192 |
|
Judicial deposits |
|
16 |
|
3,513 |
|
3,491 |
|
3,048 |
|
2,888 |
|
Recoverable income taxes |
|
|
|
936 |
|
899 |
|
|
|
|
|
Deferred income taxes |
|
18 |
|
10,614 |
|
10,596 |
|
7,275 |
|
7,418 |
|
Recoverable taxes |
|
10 |
|
655 |
|
668 |
|
270 |
|
258 |
|
Derivative financial instruments |
|
22 |
|
382 |
|
329 |
|
8 |
|
|
|
Deposit on incentive and reinvestment |
|
|
|
447 |
|
447 |
|
418 |
|
418 |
|
Others |
|
|
|
1,782 |
|
1,730 |
|
154 |
|
159 |
|
|
|
|
|
19,180 |
|
18,977 |
|
12,186 |
|
12,197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments |
|
11 |
|
12,029 |
|
8,397 |
|
121,567 |
|
123,370 |
|
Intangible assets, net |
|
12 |
|
16,054 |
|
16,096 |
|
15,641 |
|
15,636 |
|
Property, plant and equipment, net |
|
13 |
|
189,553 |
|
191,308 |
|
72,661 |
|
70,705 |
|
|
|
|
|
236,816 |
|
234,778 |
|
222,055 |
|
221,908 |
|
Total |
|
|
|
288,843 |
|
291,881 |
|
258,861 |
|
260,070 |
|
Condensed Balance Sheet
In millions of Brazilian Reais
(continued)
|
|
Consolidated |
|
Parent Company |
| ||||||
|
|
Notes |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
(unaudited) |
| ||||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
Suppliers and contractors |
|
|
|
7,859 |
|
8,837 |
|
3,764 |
|
3,640 |
|
Payroll and related charges |
|
|
|
1,811 |
|
3,247 |
|
1,206 |
|
2,228 |
|
Derivative financial instruments |
|
22 |
|
1,110 |
|
556 |
|
761 |
|
435 |
|
Loans and financing |
|
14 |
|
4,003 |
|
4,158 |
|
3,121 |
|
3,181 |
|
Related parties |
|
29 |
|
743 |
|
479 |
|
6,729 |
|
6,453 |
|
Income Taxes Settlement Program |
|
17 |
|
1,128 |
|
1,102 |
|
1,105 |
|
1,079 |
|
Taxes and royalties payable |
|
|
|
1,007 |
|
766 |
|
313 |
|
356 |
|
Provision for income taxes |
|
|
|
604 |
|
886 |
|
|
|
|
|
Employee postretirement obligations |
|
19 |
|
218 |
|
227 |
|
53 |
|
52 |
|
Asset retirement obligations |
|
15 |
|
364 |
|
225 |
|
87 |
|
90 |
|
Others |
|
|
|
1,432 |
|
985 |
|
563 |
|
756 |
|
|
|
|
|
20,279 |
|
21,468 |
|
17,702 |
|
18,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities directly associated with non-current assets held for sale and discontinued operation |
|
6 |
|
|
|
1,050 |
|
|
|
|
|
|
|
|
|
20,279 |
|
22,518 |
|
17,702 |
|
18,270 |
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
22 |
|
2,539 |
|
3,496 |
|
2,462 |
|
3,188 |
|
Loans and financing |
|
14 |
|
63,557 |
|
64,819 |
|
32,747 |
|
32,896 |
|
Related parties |
|
29 |
|
372 |
|
11 |
|
29,942 |
|
32,013 |
|
Employee postretirement obligations |
|
19 |
|
4,720 |
|
5,148 |
|
463 |
|
464 |
|
Provisions for litigation |
|
16 |
|
3,107 |
|
2,989 |
|
2,136 |
|
2,008 |
|
Income taxes Settlement program |
|
17 |
|
15,328 |
|
15,243 |
|
15,014 |
|
14,930 |
|
Deferred income taxes |
|
18 |
|
7,264 |
|
7,562 |
|
|
|
|
|
Asset retirement obligations |
|
15 |
|
5,956 |
|
5,969 |
|
1,931 |
|
1,856 |
|
Stockholders Debentures |
|
28(e) |
|
4,208 |
|
4,159 |
|
4,208 |
|
4,159 |
|
Redeemable noncontrolling interest |
|
|
|
625 |
|
646 |
|
|
|
|
|
Gold stream transaction |
|
27 |
|
3,351 |
|
3,508 |
|
|
|
|
|
Others |
|
|
|
3,882 |
|
3,692 |
|
2,008 |
|
1,940 |
|
|
|
|
|
114,909 |
|
117,242 |
|
90,911 |
|
93,454 |
|
Total liabilities |
|
|
|
135,188 |
|
139,760 |
|
108,613 |
|
111,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
23 |
|
|
|
|
|
|
|
|
|
Preferred class A stock - 7,200,000,000 no-par-value shares authorized and 2,108,579,618 (in 2013 - 2,108,579,618) issued |
|
|
|
29,475 |
|
29,475 |
|
29,475 |
|
29,475 |
|
Common stock - 3,600,000,000 no-par-value shares authorized and 3,256,724,482 (in 2013 - 3,256,724,482) issued |
|
|
|
45,525 |
|
45,525 |
|
45,525 |
|
45,525 |
|
Treasury stock - 140,857,692 (in 2013 - 140,857,692) preferred and 71,071,482 (in 2013 - 71,071,482) common shares |
|
|
|
(7,838 |
) |
(7,838 |
) |
(7,838 |
) |
(7,838 |
) |
Results from operations with noncontrolling stockholders |
|
|
|
(840 |
) |
(840 |
) |
(840 |
) |
(840 |
) |
Results on conversion of shares |
|
|
|
50 |
|
50 |
|
50 |
|
50 |
|
Unrealized fair value gain (losses) |
|
|
|
(2,758 |
) |
(2,815 |
) |
(2,758 |
) |
(2,815 |
) |
Cumulative translation adjustments |
|
|
|
11,463 |
|
15,527 |
|
11,463 |
|
15,527 |
|
Retained earnings and revenue reserves |
|
|
|
75,171 |
|
69,262 |
|
75,171 |
|
69,262 |
|
Total company stockholders equity |
|
|
|
150,248 |
|
148,346 |
|
150,248 |
|
148,346 |
|
Noncontrolling interests |
|
|
|
3,407 |
|
3,775 |
|
|
|
|
|
Total stockholders equity |
|
|
|
153,655 |
|
152,121 |
|
150,248 |
|
148,346 |
|
Total liabilities and stockholders equity |
|
|
|
288,843 |
|
291,881 |
|
258,861 |
|
260,070 |
|
The accompanying selected notes are an integral part of these interim financial statements.
In millions of Brazilian Reais, except as otherwise stated
|
|
Three-month period ended (unaudited) |
| ||||||||
|
|
Consolidated |
|
Parent Company |
| ||||||
|
|
Notes |
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Continuing operations |
|
|
|
|
|
|
|
|
|
|
|
Net operating revenue |
|
24 |
|
22,409 |
|
21,226 |
|
16,034 |
|
13,386 |
|
Cost of goods sold and services rendered |
|
25 |
|
(13,172 |
) |
(10,808 |
) |
(5,965 |
) |
(4,548 |
) |
Gross profit |
|
|
|
9,237 |
|
10,418 |
|
10,069 |
|
8,838 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (expenses) income |
|
|
|
|
|
|
|
|
|
|
|
Selling and administrative expenses |
|
25 |
|
(667 |
) |
(703 |
) |
(322 |
) |
(386 |
) |
Research and evaluation expenses |
|
|
|
(344 |
) |
(344 |
) |
(189 |
) |
(210 |
) |
Pre operating and stoppage operation |
|
|
|
(586 |
) |
(749 |
) |
(104 |
) |
(245 |
) |
Equity results from subsidiaries |
|
11 |
|
|
|
|
|
(2,115 |
) |
129 |
|
Other operating expenses, net |
|
25 |
|
(506 |
) |
(238 |
) |
(338 |
) |
(228 |
) |
|
|
|
|
(2,103 |
) |
(2,034 |
) |
(3,068 |
) |
(940 |
) |
Operating income |
|
|
|
7,134 |
|
8,384 |
|
7,001 |
|
7,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial income |
|
26 |
|
3,130 |
|
1,271 |
|
2,937 |
|
1,150 |
|
Financial expenses |
|
26 |
|
(2,802 |
) |
(1,938 |
) |
(2,286 |
) |
(1,373 |
) |
Equity results from joint venture entities and associates |
|
11 |
|
459 |
|
342 |
|
459 |
|
342 |
|
Net income before income taxes |
|
|
|
7,921 |
|
8,059 |
|
8,111 |
|
8,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
18 |
|
|
|
|
|
|
|
|
|
Current tax |
|
|
|
(2,191 |
) |
(2,185 |
) |
(2,038 |
) |
(2,071 |
) |
Deferred tax |
|
|
|
(146 |
) |
328 |
|
(164 |
) |
255 |
|
|
|
|
|
(2,337 |
) |
(1,857 |
) |
(2,202 |
) |
(1,816 |
) |
Income from continuing operations |
|
|
|
5,584 |
|
6,202 |
|
5,909 |
|
6,201 |
|
Loss attributable to noncontrolling interests |
|
|
|
(325 |
) |
(114 |
) |
|
|
|
|
Net income attributable to the Companys stockholders |
|
|
|
5,909 |
|
6,316 |
|
5,909 |
|
6,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations |
|
|
|
|
|
(115 |
) |
|
|
|
|
Net loss attributable to the Companys stockholders |
|
|
|
|
|
(115 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
5,584 |
|
6,087 |
|
5,909 |
|
6,201 |
|
Loss attributable to noncontrolling interests |
|
|
|
(325 |
) |
(114 |
) |
|
|
|
|
Net income attributable to the Companys stockholders |
|
|
|
5,909 |
|
6,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share attributable to the Companys stockholders: |
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share: |
|
23 |
|
|
|
|
|
|
|
|
|
Common share and (in Brazilian reais) |
|
|
|
1.15 |
|
1.20 |
|
1.15 |
|
1.20 |
|
Preferred share (in Brazilian reais) |
|
|
|
1.15 |
|
1.20 |
|
1.15 |
|
1.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying selected notes are an integral part of these interim financial statements.
Condensed Statement of Comprehensive Income
In millions of Brazilian Reais
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Net income |
|
5,584 |
|
6,087 |
|
5,909 |
|
6,201 |
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
Item that will not be reclassified subsequently to income |
|
|
|
|
|
|
|
|
|
Retirement benefit obligations |
|
|
|
|
|
|
|
|
|
Gross balance for the period |
|
55 |
|
72 |
|
(62 |
) |
(159 |
) |
Effect of taxes |
|
(6 |
) |
(7 |
) |
21 |
|
54 |
|
Equity results from entities, net taxes |
|
3 |
|
|
|
93 |
|
170 |
|
|
|
52 |
|
65 |
|
52 |
|
65 |
|
Total items that will not be reclassified subsequently to income |
|
52 |
|
65 |
|
52 |
|
65 |
|
|
|
|
|
|
|
|
|
|
|
Item that will be reclassified subsequently to income |
|
|
|
|
|
|
|
|
|
Cumulative translation adjustments |
|
|
|
|
|
|
|
|
|
Gross balance for the period |
|
(4,147 |
) |
(2,318 |
) |
(4,018 |
) |
(2,226 |
) |
|
|
|
|
|
|
|
|
|
|
Unrealized loss on available-for-sale investments |
|
|
|
|
|
|
|
|
|
Gross balance for the period |
|
|
|
(406 |
) |
|
|
|
|
Equity results from entities, net taxes |
|
|
|
|
|
|
|
(406 |
) |
|
|
|
|
(406 |
) |
|
|
(406 |
) |
Cash flow hedge |
|
|
|
|
|
|
|
|
|
Gross balance for the period |
|
(13 |
) |
(129 |
) |
|
|
|
|
Effect of taxes |
|
8 |
|
10 |
|
|
|
|
|
Equity results from entities, net taxes |
|
1 |
|
6 |
|
(41 |
) |
(79 |
) |
Transfer of realized results to income, net of taxes |
|
(37 |
) |
34 |
|
|
|
|
|
|
|
(41 |
) |
(79 |
) |
(41 |
) |
(79 |
) |
Total items that will be reclassified subsequently to income |
|
(4,188 |
) |
(2,803 |
) |
(4,059 |
) |
(2,711 |
) |
Total comprehensive income |
|
1,448 |
|
3,349 |
|
1,902 |
|
3,555 |
|
Comprehensive income attributable to noncontrolling interests |
|
(454 |
) |
(206 |
) |
|
|
|
|
Comprehensive income attributable to the Companys stockholders |
|
1,902 |
|
3,555 |
|
|
|
|
|
The accompanying selected notes are an integral part of these interim financial statements.
Condensed Statement of Changes in Stockholders Equity
In millions of Brazilian Reais
|
|
Three-month period ended |
| ||||||||||||||||||||
|
|
Capital |
|
Results on |
|
Results from |
|
Revenue |
|
Treasury stock |
|
Unrealized fair |
|
Cumulative |
|
Retained |
|
Total Company |
|
Noncontrolling |
|
Total |
|
December 31, 2012 |
|
75,000 |
|
50 |
|
(840 |
) |
78,450 |
|
(7,838 |
) |
(4,176 |
) |
9,002 |
|
16 |
|
149,664 |
|
3,245 |
|
152,909 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,201 |
|
6,201 |
|
(114 |
) |
6,087 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retirement benefit obligations |
|
|
|
|
|
|
|
|
|
|
|
65 |
|
|
|
|
|
65 |
|
|
|
65 |
|
Cash flow hedge |
|
|
|
|
|
|
|
|
|
|
|
(79 |
) |
|
|
|
|
(79 |
) |
|
|
(79 |
) |
Unrealized fair value results |
|
|
|
|
|
|
|
|
|
|
|
(406 |
) |
|
|
|
|
(406 |
) |
|
|
(406 |
) |
Translation adjustments |
|
|
|
|
|
|
|
|
|
|
|
(18 |
) |
(2,208 |
) |
|
|
(2,226 |
) |
(92 |
) |
(2,318 |
) |
Contribution and distribution to stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalization of noncontrolling stockholders advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
7 |
|
Redeemable noncontrolling stockholders interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25 |
|
25 |
|
March 31, 2013 (unaudited) |
|
75,000 |
|
50 |
|
(840 |
) |
78,450 |
|
(7,838 |
) |
(4,614 |
) |
6,794 |
|
6,217 |
|
153,219 |
|
3,071 |
|
156,290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
75,000 |
|
50 |
|
(840 |
) |
69,262 |
|
(7,838 |
) |
(2,815 |
) |
15,527 |
|
|
|
148,346 |
|
3,775 |
|
152,121 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,909 |
|
5,909 |
|
(325 |
) |
5,584 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retirement benefit obligations |
|
|
|
|
|
|
|
|
|
|
|
52 |
|
|
|
|
|
52 |
|
|
|
52 |
|
Cash flow hedge |
|
|
|
|
|
|
|
|
|
|
|
(41 |
) |
|
|
|
|
(41 |
) |
|
|
(41 |
) |
Translation adjustments |
|
|
|
|
|
|
|
|
|
|
|
46 |
|
(4,064 |
) |
|
|
(4,018 |
) |
(129 |
) |
(4,147 |
) |
Contribution and distribution to stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalization of noncontrolling stockholders advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90 |
|
90 |
|
Dividends to noncontrolling stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4 |
) |
(4 |
) |
March 31, 2014 (unaudited) |
|
75,000 |
|
50 |
|
(840 |
) |
69,262 |
|
(7,838 |
) |
(2,758 |
) |
11,463 |
|
5,909 |
|
150,248 |
|
3,407 |
|
153,655 |
|
The accompanying selected notes are an integral part of these interim financial statements.
Condensed Statement of Cash Flow
In millions of Brazilian Reais
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Cash flow from continuing operating activities: |
|
|
|
|
|
|
|
|
|
Net income from continuing operations |
|
5,584 |
|
6,202 |
|
5,909 |
|
6,201 |
|
Adjustments to reconcile net income with cash from continuing operations |
|
|
|
|
|
|
|
|
|
Equity results from associates and joint venture |
|
(459 |
) |
(342 |
) |
1,656 |
|
(471 |
) |
Loss on disposal of property, plant and equipment |
|
300 |
|
155 |
|
94 |
|
136 |
|
Depreciation, amortization and depletion |
|
2,412 |
|
2,016 |
|
753 |
|
563 |
|
Deferred income taxes |
|
146 |
|
(328 |
) |
164 |
|
(255 |
) |
Foreign exchange and indexation, net |
|
(702 |
) |
(639 |
) |
(1,535 |
) |
(727 |
) |
Unrealized derivative losses, net |
|
(458 |
) |
(25 |
) |
(414 |
) |
(119 |
) |
Dividends and interest on capital received from subsidiaries |
|
|
|
|
|
19 |
|
193 |
|
Stockholders Debentures |
|
49 |
|
336 |
|
49 |
|
336 |
|
Other |
|
42 |
|
(131 |
) |
55 |
|
31 |
|
Decrease (increase) in assets: |
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
3,962 |
|
840 |
|
(5,304 |
) |
1,228 |
|
Inventories |
|
(2,071 |
) |
(697 |
) |
(242 |
) |
(405 |
) |
Recoverable taxes |
|
1,757 |
|
(19 |
) |
1,882 |
|
159 |
|
Other |
|
180 |
|
388 |
|
(12 |
) |
3 |
|
Increase (decrease) in liabilities: |
|
|
|
|
|
|
|
|
|
Suppliers and contractors |
|
40 |
|
(678 |
) |
124 |
|
(587 |
) |
Payroll and related charges |
|
(1,420 |
) |
(1,283 |
) |
(1,022 |
) |
(992 |
) |
Taxes and contributions |
|
(223 |
) |
(40 |
) |
(17 |
) |
623 |
|
Gold stream transaction |
|
|
|
2,899 |
|
|
|
|
|
Other |
|
19 |
|
(586 |
) |
82 |
|
(491 |
) |
Net cash provided by operating activities from continuing operations |
|
9,158 |
|
8,068 |
|
2,241 |
|
5,426 |
|
Net cash used in operating activities from discontinued operations |
|
|
|
(105 |
) |
|
|
|
|
Net cash provided by operating activities |
|
9,158 |
|
7,963 |
|
2,241 |
|
5,426 |
|
|
|
|
|
|
|
|
|
|
|
Cash flow from continuing investing activities: |
|
|
|
|
|
|
|
|
|
Short-term investments |
|
3 |
|
(639 |
) |
3 |
|
(207 |
) |
Loans and advances |
|
(227 |
) |
49 |
|
(272 |
) |
430 |
|
Guarantees and deposits |
|
(76 |
) |
(49 |
) |
(161 |
) |
(53 |
) |
Additions to investments |
|
(286 |
) |
(367 |
) |
(973 |
) |
(1,547 |
) |
Additions to property, plant and equipment and intangible |
|
(5,634 |
) |
(7,059 |
) |
(3,238 |
) |
(3,354 |
) |
Dividends and interest on capital received from associates and joint venture |
|
26 |
|
|
|
26 |
|
|
|
Proceeds from disposal of fixed assets\ Investments |
|
|
|
190 |
|
|
|
|
|
Proceeds from Gold stream transaction |
|
|
|
1,161 |
|
|
|
|
|
Net cash used in investing activities from continuing operations |
|
(6,194 |
) |
(6,714 |
) |
(4,615 |
) |
(4,731 |
) |
Net cash used in investing activities from discontinued operations |
|
|
|
(398 |
) |
|
|
|
|
Net cash used in investing activities |
|
(6,194 |
) |
(7,112 |
) |
(4,615 |
) |
(4,731 |
) |
Cash flow from continuing financing activities: |
|
|
|
|
|
|
|
|
|
Loans and financing |
|
|
|
|
|
|
|
|
|
Additions |
|
1,552 |
|
258 |
|
1,057 |
|
150 |
|
Repayments |
|
(696 |
) |
(814 |
) |
(1,209 |
) |
(986 |
) |
Net cash provided by (used in) financing activities from continuing operations |
|
856 |
|
(556 |
) |
(152 |
) |
(836 |
) |
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
3,820 |
|
295 |
|
(2,526 |
) |
(141 |
) |
Cash and cash equivalents of cash, beginning of the period |
|
12,465 |
|
11,918 |
|
3,635 |
|
688 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
(33 |
) |
(16 |
) |
|
|
|
|
Cash and cash equivalents, end of the period |
|
16,252 |
|
12,197 |
|
1,109 |
|
547 |
|
Cash paid during the period for (i): |
|
|
|
|
|
|
|
|
|
Interest on loans and financing |
|
(1,069 |
) |
(873 |
) |
(690 |
) |
(579 |
) |
Income taxes |
|
(380 |
) |
(1,640 |
) |
|
|
(1,099 |
) |
Income taxes - Settlement program |
|
(274 |
) |
|
|
(269 |
) |
|
|
Non-cash transactions: |
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment - interest capitalization |
|
36 |
|
237 |
|
7 |
|
8 |
|
(i) Amounts paid are classified as cash flows from operating activities
The accompanying selected notes are an integral part of these interim financial statements.
Condensed Statement of Added Value
In millions of Brazilian Reais
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Generation of added value from continued operations |
|
|
|
|
|
|
|
|
|
Gross revenue |
|
|
|
|
|
|
|
|
|
Revenue from products and services |
|
22,832 |
|
21,652 |
|
16,288 |
|
13,683 |
|
Other revenue |
|
84 |
|
825 |
|
55 |
|
114 |
|
Revenue from the construction of own assets |
|
4,520 |
|
7,155 |
|
2,224 |
|
3,267 |
|
Allowance for doubtful accounts |
|
(54 |
) |
(7 |
) |
10 |
|
(6 |
) |
Less: |
|
|
|
|
|
|
|
|
|
Acquisition of products |
|
(976 |
) |
(569 |
) |
(306 |
) |
(131 |
) |
Outsourced services |
|
(5,173 |
) |
(3,902 |
) |
(2,924 |
) |
(1,995 |
) |
Materials |
|
(2,669 |
) |
(5,027 |
) |
(1,308 |
) |
(1,314 |
) |
Oil and gas |
|
(986 |
) |
(856 |
) |
(629 |
) |
(520 |
) |
Energy |
|
(343 |
) |
(317 |
) |
(165 |
) |
(185 |
) |
Freight |
|
(1,211 |
) |
(1,205 |
) |
|
|
|
|
Other costs and expenses |
|
(2,426 |
) |
(2,569 |
) |
(539 |
) |
(1,131 |
) |
Gross added value |
|
13,598 |
|
15,180 |
|
12,706 |
|
11,782 |
|
Depreciation, amortization and depletion |
|
(2,412 |
) |
(2,016 |
) |
(753 |
) |
(563 |
) |
Net added value |
|
11,186 |
|
13,164 |
|
11,953 |
|
11,219 |
|
|
|
|
|
|
|
|
|
|
|
Received from third parties |
|
|
|
|
|
|
|
|
|
Equity results |
|
459 |
|
342 |
|
(1,656 |
) |
471 |
|
Financial income |
|
242 |
|
500 |
|
155 |
|
345 |
|
Monetary and exchange changes of assets |
|
(557 |
) |
(442 |
) |
(572 |
) |
(192 |
) |
Total added value to be distributed from continued operations |
|
11,330 |
|
13,564 |
|
9,880 |
|
11,843 |
|
Added value to be distributed from discontinued operations |
|
|
|
167 |
|
|
|
|
|
Total added value to be distributed |
|
11,330 |
|
13,731 |
|
9,880 |
|
11,843 |
|
|
|
|
|
|
|
|
|
|
|
Personnel |
|
2,151 |
|
1,794 |
|
1,139 |
|
831 |
|
Taxes, rates and contribution |
|
1,456 |
|
3,029 |
|
1,232 |
|
2,619 |
|
Current income tax |
|
2,191 |
|
2,185 |
|
2,038 |
|
2,071 |
|
Deferred income tax |
|
146 |
|
(328 |
) |
164 |
|
(255 |
) |
Financial expense (includes capitalized interest) |
|
1,227 |
|
1,179 |
|
931 |
|
846 |
|
Monetary and exchange changes of liabilities |
|
(1,757 |
) |
(611 |
) |
(2,000 |
) |
(724 |
) |
Others remuneration of third party capital |
|
332 |
|
114 |
|
467 |
|
254 |
|
Net income from continued operations attributable to controlling interest |
|
5,909 |
|
6,316 |
|
5,909 |
|
6,201 |
|
Net loss attributable to noncontrolling interest |
|
(325 |
) |
(114 |
) |
|
|
|
|
Distribution of added value from continued operations |
|
11,330 |
|
13,564 |
|
9,880 |
|
11,843 |
|
Distribution of added value from discontinued operations |
|
|
|
167 |
|
|
|
|
|
Distribution of added value |
|
11,330 |
|
13,731 |
|
9,880 |
|
11,843 |
|
The accompanying selected notes are an integral part of these interim financial statements.
Selected Notes to the Interim Financial Statements
Expressed in millions of Brazilian Reais, unless otherwise stated
1. Operational Context
Vale S.A. (the Parent Company) is a public limited liability company headquartered at 26, Av. Graça Aranha, Rio de Janeiro, Brazil with securities traded on the Brazilian (BM&F BOVESPA), New York (NYSE), Paris (NYSE Euronext) and Hong Kong (HKEx) stock exchanges.
Vale S.A. and its direct and indirect subsidiaries (Vale, Group, Company or we) are 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. The Company also operates in the segments of energy and steel. The information by segment is presented in Note 24.
2. Summary of the Main Accounting Practices and Accounting Estimates
a) Basis of presentation
The consolidated condensed financial statements of the Company (Interim Financial Statements) have been prepared in accordance with the IAS 34 of International Financial Reporting Standards (IFRS), related to CPC 21 issued by the Brazilian Accountant Pronouncements Committee (CPC) and approved by the Brazilian Securities Exchange Commission (CVM) and Brazilian Federal Accounting Council (CFC).
Individual interim financial statements of the Parent Company (individual financial statements) has been prepared in accordance with accounting practices adopted in Brazil issued by CPC and approved by CVM and CFC, and they are disclosed with the consolidated interim financial statements.
In the Group, the accounting practices adopted in Brazil applicable to individual interim financial statements differ from IFRS applicable to separate financial statements, only for the measurement of investments at equity method in subsidiaries, joint ventures entities and affiliates, as under the rules of IFRS would be the cost or fair value.
Interim financial statements have been prepared under the historical cost convention as adjusted to reflect: (i) the fair value of held for trade financial instruments measured at fair value through the Statement of Income and available for sale financial instruments measured at fair value through the Statement of Comprehensive Income; and (ii) the impairment 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, 2013, 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 financial statements for the year ended December 31, 2013.
We evaluated subsequent events through April 28, 2014, which was the date of the Interim financial statement were approved by the Executive Officers.
b) Functional currency and presentation currency
The interim financial statements of each of the 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 (BRL or R$). For presentation purposes, these financial statements are presented in Brazilian Real.
Operations in other currencies are translated into the functional currency of each entity using the actual exchange rates in force on the respective transactions dates. The foreign exchange gains and losses resulting from the translation at the exchange rates in force at the end of the period are recognized in the Statement of Income as financial expense or income. The exceptions are transactions for which gains and losses are recognized in the Statement of Comprehensive Income.
Statement of Income and Balance Sheet of all Group entities whose functional currency is different from the presentation currency are translated into the presentation currency as follows: (i) Assets, liabilities and Stockholders equity (except components described in item (iii)) for each Balance Sheet presented are translated at the closing rate at the Balance Sheet date; (ii) income and expenses for each Statement of Income are translated at the average exchange rates, except for specific transactions that, considering their significance, are translated at the rate at the dates of the transactions and; (iii) capital, capital reserves and treasury stock are translated at the rate at the dates of each transaction. All resulting exchange differences are recognized in a separate component of the Statement of Comprehensive Income, the Cumulative Translation Adjustment account, and subsequently transferred to the Statement of Income when the assets are realized.
The exchange rates of the major currencies that impact our operations against the functional currency were:
|
|
Exchange rates used for conversions in Brazilian Reais |
| ||||||
|
|
Exchange rate as at |
|
Average rate for the Three-months period ended |
| ||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
(unaudited) |
|
US Dollar - US$ |
|
2.2630 |
|
2.3426 |
|
2.3652 |
|
2.2734 |
|
Canadian Dollar - CAD |
|
2.0472 |
|
2.2031 |
|
2.1456 |
|
2.1660 |
|
Australian Dollar - AUD |
|
2.0989 |
|
2.0941 |
|
2.1222 |
|
2.1077 |
|
Euro - EUR or |
|
3.1175 |
|
3.2265 |
|
3.2399 |
|
3.0958 |
|
3. Critical Accounting Estimates
The critical accounting estimates are the same as those adopted in preparing the interim financial statements for the year ended December 31, 2013.
4. Accounting Standards
a) Standards, interpretations or amendments issued by the IASB and effective from January 1, 2014
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. This standard had no material effect on these financial statements.
IFRIC 21 Levies In May 2013 IASB issued an interpretation about the recognition of a government imposition (levies). We adopted this standard beginning January 1, 2014. This standard had no material effect on these financial statements.
Recoverable Amount Disclosures for Non-Financial Assets In May 2013 IASB issued an amendment to IAS 36 Impairment of Asset that clarifies the IASB intention about the disclosure of non- financial assets impairment. We adopted this standard beginning January 1, 2014. This standard had no material effect on these financial statements.
b) Standards, interpretations or amendments issued by the IASB in the period and effective after January 1, 2014
IFRS 14 Regulatory Deferral Accounts In January 2014 IASB issued the standard IFRS 14 - Regulatory Deferral Accounts that permits a first-time adopter within its scope to continue to account for regulatory deferral account balances in its first IFRS financial statements in accordance with its previous GAAP when it adopts IFRS. This standard will be effective for annual periods beginning on or after January 1, 2016 and will not affect our financial statements.
5. Risk Management
During the period there were no significant change in relation to risk management policies disclosed in the financial statements for the year ended December 31, 2013.
6. Non-current assets and liabilities and held for sale and discontinued operations
The amounts below show assets and liabilities held for sale and discontinued operations reclassified during the period:
|
|
Consolidated |
| ||||||
|
|
March 31, 2014 |
|
December 31, 2013 |
| ||||
|
|
Energy |
|
General Cargo - Logistic |
|
Energy |
|
Total |
|
Assets held for sale and discontinued operation |
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
|
330 |
|
|
|
330 |
|
Other current assets |
|
|
|
634 |
|
|
|
634 |
|
Investment |
|
204 |
|
|
|
186 |
|
186 |
|
Intangible, net |
|
|
|
3,951 |
|
|
|
3,951 |
|
Property, plant and equipment, net |
|
1,303 |
|
2,406 |
|
1,315 |
|
3,721 |
|
Total assets |
|
1,507 |
|
7,321 |
|
1,501 |
|
8,822 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities associated with assets held for sale and discontinued operation |
|
|
|
|
|
|
|
|
|
Suppliers and contractors |
|
|
|
198 |
|
|
|
198 |
|
Payroll and related charges |
|
|
|
144 |
|
|
|
144 |
|
Other current liabilities |
|
|
|
262 |
|
|
|
262 |
|
Other non-current Liabilities |
|
|
|
446 |
|
|
|
446 |
|
Total Liabilities |
|
|
|
1,050 |
|
|
|
1,050 |
|
Assets and liabilities with discontinued operation |
|
1,507 |
|
6,271 |
|
1,501 |
|
7,772 |
|
In September 2013, Vale announced its intention to dispose the control over its subsidiary VLI S.A. (VLI), which aggregates all operations of General cargo logistic segment. As consequence, the General Cargo logistic segment was treated as discontinued operations and assets and liabilities were reclassified to non-current asset / liabilities held for sale.
As part of the disposal process in a first stage, we entered into agreements to transfer its 20% stock on VLI capital to Mitsui & Co. in the amount of R$1.509 and 15.9% for Fundo de Garantia de Tempo de Serviço (FGTS) by amount R$1.200. In a second stage we entered into agreement to transfer 26.5% to investment fund managed by Brookfield Asset Management by an amount of R$2.000. The operation was subject to revision by the Brazilian Administrative Council for Economic Defense Agency (Conselho Administrativo de Defesa Econômica or CADE) which had approved the first stage of the transaction in March, 2014. The first stage was concluded in April 2014 (subsequent event).
Approximately R$2,000 of the total amount of transaction will be contributed directly on the VLI.
Since January 1, 2014, the investment in VLI is being treated as investment in associate (note 11).
Energy Generation Assets
In December 2013, the Company signed agreements with CEMIG Geração e Transmissão S.A. (CEMIG GT), as follow : (i) to sell 49% of it stakes of 9% over Norte Energia S.A.(Norte Energia), company responsible for construction, operation and exploration of Hydroelectric facility of Belo Monte (Belo Monte), and (ii) Creation of a Joint venture Aliança Geração de Energia S/A (Aliança) to be constituted by Vale and CEMIG through contribution of their holdings within following power generation assets: Porto Estrela, Igarapava, Funil, Capim Branco I e II, Aimorés and Candonga. No cash will be disbursed as part of the transaction. Vale and CEMIG GT will hold respectively 55% and 45% of this new company and the supply of electricity to Vale operations, previously guaranteed by their own generation, will be secured by long-term contract.
The operation above is still pending approval from regulatory agencies (Agência Nacional de Energia Elétrica or ANEEL). The assets were transferred to assets held for sale with no impact in the Statement Income.
7. Cash and Cash Equivalents
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Cash and bank accounts |
|
4,761 |
|
3,649 |
|
173 |
|
28 |
|
Short-term investments |
|
11,491 |
|
8,816 |
|
936 |
|
3,607 |
|
|
|
16,252 |
|
12,465 |
|
1,109 |
|
3,635 |
|
Cash and cash equivalents includes cash, demand deposits, and financial investments with an insignificant risk of changes in value, being in part Brazilian Reais indexed to the Brazilian Interbank Interest rate (DI RateorCDI) and those denominated in US Dollars are mainly in time deposits, with the original maturities of less than three months.
8. Accounts Receivables
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Denominated in Reais Brazilian Reais |
|
2,015 |
|
1,193 |
|
1,671 |
|
1,275 |
|
Denominated in other currencies, mainly US$ |
|
7,525 |
|
12,375 |
|
17,881 |
|
12,984 |
|
|
|
9,540 |
|
13,568 |
|
19,552 |
|
14,259 |
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful accounts |
|
(256 |
) |
(208 |
) |
(81 |
) |
(92 |
) |
|
|
9,284 |
|
13,360 |
|
19,471 |
|
14,167 |
|
In consolidated the accounts receivables related to the steel sector represented 80.73% and 79.70%, of total receivable as at March 31, 2014 and December 31, 2013, respectively. To the parent company the steel sector represent as at March 31, 2014 and December 31, 2013, 94.42% and 91.77% of the accounts receivables, respectively.
No individual customer represents over 10% of receivables or revenues.
The estimated losses for accounts receivable recorded in the Statements of Income as at March 31, 2014 and March 31, 2013 totaled R$54 and R$8, respectively. Write offs as at March 31, 2014 and March 31, 2013 totaled R$5 and R$15, respectively.
9. Inventory
The inventories of products are comprised as follows:
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Inventories of products |
|
|
|
|
|
|
|
|
|
Bulk Material |
|
|
|
|
|
|
|
|
|
Iron ore |
|
2,401 |
|
1,513 |
|
1,943 |
|
1,574 |
|
Pellets |
|
185 |
|
206 |
|
193 |
|
162 |
|
Manganese and ferroalloys |
|
227 |
|
177 |
|
|
|
|
|
Coal |
|
767 |
|
746 |
|
|
|
|
|
|
|
3,580 |
|
2,642 |
|
2,136 |
|
1,736 |
|
Base Metals |
|
|
|
|
|
|
|
|
|
Nickel and other products |
|
3,324 |
|
3,276 |
|
374 |
|
351 |
|
Copper |
|
63 |
|
53 |
|
29 |
|
23 |
|
|
|
3,387 |
|
3,329 |
|
403 |
|
374 |
|
|
|
|
|
|
|
|
|
|
|
Fertilizers |
|
|
|
|
|
|
|
|
|
Potash |
|
20 |
|
19 |
|
|
|
|
|
Phosphates |
|
734 |
|
734 |
|
|
|
|
|
Nitrogen |
|
47 |
|
45 |
|
|
|
|
|
|
|
801 |
|
798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other products |
|
28 |
|
15 |
|
5 |
|
4 |
|
Total inventories of products |
|
7,796 |
|
6,784 |
|
2,544 |
|
2,114 |
|
|
|
|
|
|
|
|
|
|
|
Materials supplies |
|
2,961 |
|
2,878 |
|
1,175 |
|
1,173 |
|
Total of inventories |
|
10,757 |
|
9,662 |
|
3,719 |
|
3,287 |
|
As at March 31, 2014 and December 31, 2013 inventory balances included a provision to adjust at market value of nickel, amounting to R$0 and R$28, respectively, and manganese in the amount of R$2 and R$2, respectively, and coal in the amount of R$262 and R$228, respectively.
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Inventories of product |
|
|
|
|
|
|
|
|
|
Balance at beginning of the period |
|
6,784 |
|
7,351 |
|
2,114 |
|
2,080 |
|
Production/acquisition |
|
12,602 |
|
9,679 |
|
5,458 |
|
4,430 |
|
Transfer from materials supplies inventory |
|
1,915 |
|
1,901 |
|
937 |
|
757 |
|
Sales |
|
(13,172 |
) |
(10,808 |
) |
(5,965 |
) |
(4,548 |
) |
Provision/ reversal of the write-off by inventory adjustment (a) |
|
(264 |
) |
(244 |
) |
|
|
|
|
Translation adjustments |
|
(69 |
) |
(82 |
) |
|
|
|
|
Balance at ended of period |
|
7,796 |
|
7,797 |
|
2,544 |
|
2,719 |
|
(a) Include provision for adjustments to market value
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Materials supplies |
|
|
|
|
|
|
|
|
|
Balance at beginning of the period |
|
2,878 |
|
2,883 |
|
1,173 |
|
1,202 |
|
Acquisition |
|
2,032 |
|
2,076 |
|
939 |
|
772 |
|
Transfer to inventories of products |
|
(1,915 |
) |
(1,901 |
) |
(937 |
) |
(757 |
) |
Translation adjustments |
|
(34 |
) |
(34 |
) |
|
|
|
|
Balance at ended of the period |
|
2,961 |
|
3,024 |
|
1,175 |
|
1,217 |
|
10. Recoverable Taxes
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Value-added tax |
|
2,709 |
|
2,643 |
|
1,454 |
|
1,348 |
|
Brazilian Federal Contributions (PIS - COFINS) |
|
1,526 |
|
1,594 |
|
1,049 |
|
1,156 |
|
Others |
|
112 |
|
129 |
|
35 |
|
49 |
|
Total |
|
4,347 |
|
4,366 |
|
2,538 |
|
2,553 |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
3,692 |
|
3,698 |
|
2,268 |
|
2,295 |
|
Non-current |
|
655 |
|
668 |
|
270 |
|
258 |
|
Total |
|
4,347 |
|
4,366 |
|
2,538 |
|
2,553 |
|
11. Investments
The movement of investments in subsidiaries, associate and joint ventures are as follow:
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Balance at beginning of the period |
|
8,397 |
|
13,044 |
|
123,370 |
|
121,436 |
|
Additions |
|
286 |
|
367 |
|
973 |
|
1,547 |
|
Cumulative translation adjustment |
|
(44 |
) |
(374 |
) |
(3,758 |
) |
(1,960 |
) |
Equity results |
|
459 |
|
342 |
|
(1,656 |
) |
471 |
|
Equity other comprehensive income |
|
4 |
|
(399 |
) |
52 |
|
(315 |
) |
Dividends declared |
|
(94 |
) |
(57 |
) |
(254 |
) |
(297 |
) |
Transfer- Control acquisition |
|
181 |
|
|
|
|
|
|
|
Transfers from held for sale (a) |
|
2,840 |
|
|
|
2,840 |
|
|
|
Balance at ended of the period |
|
12,029 |
|
12,923 |
|
121,567 |
|
120,882 |
|
(a) The Consolidated transfers to held for sale refers to investments in VLI R$2.840.
Investments (Continued)
|
|
|
|
|
|
|
|
|
|
Investments |
|
Equity results |
|
Received dividends |
| ||||||
|
|
|
|
|
|
|
|
|
|
As of |
|
Three-month period ended (unaudited) |
| ||||||||
|
|
Location |
|
Principal activity |
|
% ownership |
|
% voting capital |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2013 |
|
Entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct and indirect subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aços Laminados do Pará S.A. |
|
Brazil |
|
Steel |
|
100.00 |
|
100.00 |
|
324 |
|
321 |
|
|
|
(4 |
) |
|
|
|
|
Biopalma da Amazônia S.A. (a) |
|
Brazil |
|
Energy |
|
70.00 |
|
70.00 |
|
642 |
|
559 |
|
(4 |
) |
(18 |
) |
|
|
|
|
Companhia Portuária da Baía de Sepetiba - CPBS |
|
Brazil |
|
Iron ore |
|
100.00 |
|
100.00 |
|
268 |
|
377 |
|
71 |
|
30 |
|
|
|
|
|
Compañia Minera Miski Mayo S.A.C (a) |
|
Peru |
|
Fertilizers |
|
40.00 |
|
51.00 |
|
469 |
|
493 |
|
(7 |
) |
7 |
|
|
|
|
|
Mineração Corumbaense Reunida S.A. |
|
Brazil |
|
Iron ore and Manganese |
|
100.00 |
|
100.00 |
|
1,348 |
|
1,306 |
|
42 |
|
(11 |
) |
|
|
|
|
Minerações Brasileiras Reunidas S.A. - MBR (b) |
|
Brazil |
|
Iron ore |
|
98.32 |
|
98.32 |
|
4,360 |
|
4,500 |
|
(49 |
) |
66 |
|
|
|
167 |
|
Potasio Rio Colorado S.A. (a) |
|
Argentina |
|
Fertilizers |
|
100.00 |
|
100.00 |
|
1,604 |
|
1,530 |
|
(5 |
) |
(9 |
) |
|
|
|
|
Rio Doce Australia Pty Ltd. |
|
Australia |
|
Coal |
|
100.00 |
|
100.00 |
|
699 |
|
991 |
|
(328 |
) |
(59 |
) |
|
|
|
|
Salobo Metais S.A. (a) |
|
Brazil |
|
Copper |
|
100.00 |
|
100.00 |
|
7,388 |
|
7,120 |
|
49 |
|
(29 |
) |
|
|
|
|
Sociedad Contractual Minera Tres Valles (c) |
|
Chile |
|
Copper |
|
|
|
|
|
|
|
|
|
|
|
(19 |
) |
|
|
|
|
Tecnored Desenvolvimento Tecnológico S.A. (a) (i) |
|
Brazil |
|
Iron ore |
|
100.00 |
|
100.00 |
|
124 |
|
|
|
(4 |
) |
|
|
|
|
|
|
Vale International Holdings GMBH (b) |
|
Austria |
|
Holding and research |
|
100.00 |
|
100.00 |
|
9,332 |
|
13,150 |
|
(35 |
) |
(179 |
) |
|
|
|
|
Vale Canada Holdings |
|
Canada |
|
Holding |
|
100.00 |
|
100.00 |
|
4,208 |
|
1,075 |
|
(4 |
) |
(4 |
) |
|
|
|
|
Vale Canada Limited (b) |
|
Canada |
|
Nickel |
|
100.00 |
|
100.00 |
|
15,408 |
|
19,312 |
|
(31 |
) |
(201 |
) |
|
|
|
|
Vale Fertilizantes S.A. (antiga Mineração Naque S.A.) (a) (b) |
|
Brazil |
|
Fertilizers |
|
100.00 |
|
100.00 |
|
13,939 |
|
13,751 |
|
(70 |
) |
(69 |
) |
|
|
|
|
Vale International S.A. (b) |
|
Switzerland |
|
Trading and holding |
|
100.00 |
|
100.00 |
|
27,220 |
|
28,067 |
|
(1,592 |
) |
1,141 |
|
|
|
|
|
Vale Malaysia Minerals |
|
Malaysia |
|
Iron ore |
|
100.00 |
|
100.00 |
|
2,481 |
|
2,321 |
|
12 |
|
(10 |
) |
|
|
|
|
Vale Manganês S.A. |
|
Brazil |
|
Manganese and Ferroalloys |
|
100.00 |
|
100.00 |
|
639 |
|
665 |
|
(25 |
) |
(105 |
) |
|
|
|
|
Vale Mina do Azul S.A. |
|
Brazil |
|
Manganese |
|
100.00 |
|
100.00 |
|
350 |
|
351 |
|
3 |
|
16 |
|
19 |
|
|
|
Vale Moçambique |
|
Mozambique |
|
Coal |
|
100.00 |
|
100.00 |
|
10,630 |
|
10,060 |
|
28 |
|
(357 |
) |
|
|
|
|
Vale Shipping Holding Pte. Ltd. |
|
Singapore |
|
Logistic of iron ore |
|
100.00 |
|
100.00 |
|
6,370 |
|
6,482 |
|
84 |
|
104 |
|
|
|
|
|
VBG Vale BSGR Limited (a) |
|
Guinea |
|
Iron ore |
|
51.00 |
|
51.00 |
|
816 |
|
876 |
|
(31 |
) |
(45 |
) |
|
|
|
|
VLI S.A. (g) |
|
Brazil |
|
General Cargo Logistics |
|
|
|
|
|
|
|
|
|
|
|
(115 |
) |
|
|
|
|
Others |
|
|
|
|
|
|
|
|
|
919 |
|
1,666 |
|
(219 |
) |
(1 |
) |
|
|
26 |
|
|
|
|
|
|
|
|
|
|
|
109,538 |
|
114,973 |
|
(2,115 |
) |
129 |
|
19 |
|
193 |
|
Joint Ventures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California Steel Industries, INC |
|
USA |
|
Steel |
|
50.00 |
|
50.00 |
|
417 |
|
425 |
|
5 |
|
13 |
|
|
|
|
|
Companhia Coreano-Brasileira de Pelotização - KOBRASCO |
|
Brazil |
|
Pellets |
|
50.00 |
|
50.00 |
|
231 |
|
213 |
|
18 |
|
1 |
|
|
|
|
|
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS (f) |
|
Brazil |
|
Pellets |
|
50.89 |
|
51.00 |
|
179 |
|
196 |
|
8 |
|
(7 |
) |
25 |
|
|
|
Companhia Ítalo-Brasileira de Pelotização - ITABRASCO (f) |
|
Brazil |
|
Pellets |
|
50.90 |
|
51.00 |
|
156 |
|
145 |
|
10 |
|
1 |
|
|
|
|
|
Companhia Nipo-Brasileira de Pelotização - NIBRASCO (f) |
|
Brazil |
|
Pellets |
|
51.00 |
|
51.11 |
|
401 |
|
372 |
|
29 |
|
4 |
|
|
|
|
|
CSP- Companhia Siderúrgica do PECEM (h) |
|
Brazil |
|
Steel |
|
50.00 |
|
50.00 |
|
1,867 |
|
1,608 |
|
(7 |
) |
(3 |
) |
|
|
|
|
MRS Logística S.A. (d) |
|
Brazil |
|
Iron ore |
|
47.59 |
|
46.75 |
|
1,304 |
|
1,322 |
|
32 |
|
26 |
|
|
|
|
|
Norte Energia S.A. |
|
Brazil |
|
Energy |
|
4.59 |
|
4.59 |
|
212 |
|
193 |
|
(1 |
) |
(1 |
) |
|
|
|
|
Samarco Mineração S.A. (e) |
|
Brazil |
|
Pellets |
|
50.00 |
|
50.00 |
|
1,432 |
|
1,023 |
|
409 |
|
320 |
|
|
|
|
|
Others |
|
|
|
|
|
|
|
|
|
114 |
|
109 |
|
5 |
|
6 |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
6,313 |
|
5,606 |
|
508 |
|
360 |
|
26 |
|
|
|
Direct and indirect associate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Henan Longyu Energy Resources CO., LTD. |
|
China |
|
Coal |
|
25.00 |
|
25.00 |
|
835 |
|
835 |
|
28 |
|
18 |
|
|
|
|
|
LOG-IN - Logística Intermodal S/A (c) |
|
Brazil |
|
Logistics |
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
Mineração Rio Grande do Norte S.A. - MRN |
|
Brazil |
|
Bauxite |
|
40.00 |
|
40.00 |
|
257 |
|
259 |
|
13 |
|
3 |
|
|
|
|
|
Teal Minerals Incorporated |
|
Zambia |
|
Copper |
|
50.00 |
|
50.00 |
|
505 |
|
535 |
|
(12 |
) |
(6 |
) |
|
|
|
|
Tecnored Desenvolvimento Tecnologico S.A. (a) (i) |
|
Brazil |
|
Iron ore |
|
|
|
|
|
|
|
91 |
|
(3 |
) |
(4 |
) |
|
|
|
|
Thyssenkrupp CSA Companhia Siderúrgica do Atlântico |
|
Brazil |
|
Steel |
|
26.87 |
|
26.87 |
|
714 |
|
752 |
|
(42 |
) |
(14 |
) |
|
|
|
|
VLI S.A. (g) |
|
Brazil |
|
General Cargo Logistics |
|
37.51 |
|
37.51 |
|
2,840 |
|
|
|
(2 |
) |
|
|
|
|
|
|
Zhuhai YPM Pellet Co |
|
China |
|
Pellets |
|
25.00 |
|
25.00 |
|
55 |
|
58 |
|
1 |
|
|
|
|
|
|
|
Others |
|
|
|
|
|
|
|
|
|
510 |
|
261 |
|
(32 |
) |
(22 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,716 |
|
2,791 |
|
(49 |
) |
(18 |
) |
|
|
|
|
Total of associates and joint ventures |
|
|
|
|
|
|
|
|
|
12,029 |
|
8,397 |
|
459 |
|
342 |
|
26 |
|
|
|
Total |
|
|
|
|
|
|
|
|
|
121,567 |
|
123,370 |
|
(1,656 |
) |
471 |
|
45 |
|
193 |
|
(a) Investment balance includes the values of advances for future capital increase;
(b) Stockholders equity is excluded of others investments presented in the table.
(c) Company sold in December 2013;
(d) Main data of MRS in 2014: Total assets R$6,632, liabilities R$3,891, Operational results R$138, Financial results R$(26), income taxes R$(40);
(e) Main data of Samarco in 2014: total Assets R$14,193, liabilities R$8,998, Operational results R$791, Financial Results R$ 243, Income taxes R$(217);
(f) Although Vale held a majority of the voting interest of investees accounted for under the equity method, existing veto rights held by noncontrolling shareholders;
(g) Considering the final participation after the transaction conclusion and the respective shareholders agreement, as described in Note 6;
(h) Pre-operational stage, and
(i) Consolidated since March 2014.
12. Intangible Assets
|
|
Consolidated |
| ||||||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||||||
|
|
Cost |
|
Amortization |
|
Net |
|
Cost |
|
Amortization |
|
Net |
|
Indefinite useful life |
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
9,451 |
|
|
|
9,451 |
|
9,698 |
|
|
|
9,698 |
|
Finite useful life |
|
|
|
|
|
|
|
|
|
|
|
|
|
Concession and subconcession |
|
7,678 |
|
(2,889 |
) |
4,789 |
|
7,259 |
|
(2,793 |
) |
4,466 |
|
Right to use |
|
731 |
|
(186 |
) |
545 |
|
769 |
|
(175 |
) |
594 |
|
Others |
|
3,042 |
|
(1,773 |
) |
1,269 |
|
3,033 |
|
(1,695 |
) |
1,338 |
|
|
|
11,451 |
|
(4,848 |
) |
6,603 |
|
11,061 |
|
(4,663 |
) |
6,398 |
|
Total |
|
20,902 |
|
(4,848 |
) |
16,054 |
|
20,759 |
|
(4,663 |
) |
16,096 |
|
|
|
Parent Company |
| ||||||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||||||
|
|
Cost |
|
Amortization |
|
Net |
|
Cost |
|
Amortization |
|
Net |
|
Indefinite useful life |
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
9,451 |
|
|
|
9,451 |
|
9,698 |
|
|
|
9,698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finite useful life |
|
|
|
|
|
|
|
|
|
|
|
|
|
Concession and subconcession |
|
7,678 |
|
(2,889 |
) |
4,789 |
|
7,259 |
|
(2,793 |
) |
4,466 |
|
Right to use |
|
223 |
|
(91 |
) |
132 |
|
223 |
|
(89 |
) |
134 |
|
Others |
|
3,042 |
|
(1,773 |
) |
1,269 |
|
3,033 |
|
(1,695 |
) |
1,338 |
|
|
|
10,943 |
|
(4,753 |
) |
6,190 |
|
10,515 |
|
(4,577 |
) |
5,938 |
|
Total |
|
20,394 |
|
(4,753 |
) |
15,641 |
|
20,213 |
|
(4,577 |
) |
15,636 |
|
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 concessions and subconcessions are the agreements with the Brazilian government for the exploration and the development the ports and rails.
The table below shows the movement of intangible assets during the period:
|
|
Consolidated |
| ||||||||
|
|
Goodwill |
|
Concessions and |
|
Right to use |
|
Others |
|
Total |
|
Balance as at December 31, 2012 |
|
9,407 |
|
7,674 |
|
619 |
|
1,122 |
|
18,822 |
|
Addition |
|
|
|
249 |
|
|
|
17 |
|
266 |
|
Write off |
|
|
|
(4 |
) |
|
|
(1 |
) |
(5 |
) |
Amortization |
|
|
|
(92 |
) |
(10 |
) |
(72 |
) |
(174 |
) |
Translation adjustment of the period |
|
(122 |
) |
|
|
(16 |
) |
|
|
(138 |
) |
Net effect of discontinued operation in the period |
|
|
|
18 |
|
|
|
|
|
18 |
|
Balance as at March 31, 2013 (unaudited) |
|
9,285 |
|
7,845 |
|
593 |
|
1,066 |
|
18,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at December 31, 2013 |
|
9,698 |
|
4,466 |
|
594 |
|
1,338 |
|
16,096 |
|
Addition |
|
|
|
435 |
|
|
|
11 |
|
446 |
|
Write off |
|
|
|
(7 |
) |
|
|
|
|
(7 |
) |
Amortization |
|
|
|
(105 |
) |
(17 |
) |
(80 |
) |
(202 |
) |
Translation adjustment of the period |
|
(247 |
) |
|
|
(32 |
) |
|
|
(279 |
) |
Balance as at March 31, 2014 (unaudited) |
|
9,451 |
|
4,789 |
|
545 |
|
1,269 |
|
16,054 |
|
|
|
Parent Company |
| ||||||||
|
|
Goodwill |
|
Concessions and |
|
Right to use |
|
Others |
|
Total |
|
Balance as at December 31, 2012 |
|
9,407 |
|
3,996 |
|
139 |
|
1,122 |
|
14,664 |
|
Addition |
|
|
|
249 |
|
|
|
17 |
|
266 |
|
Disposals |
|
|
|
(4 |
) |
|
|
(1 |
) |
(5 |
) |
Amortization |
|
|
|
(92 |
) |
(1 |
) |
(72 |
) |
(165 |
) |
Translation adjustment |
|
(122 |
) |
|
|
|
|
|
|
(122 |
) |
Balance as at March 31, 2013 (unaudited) |
|
9,285 |
|
4,149 |
|
138 |
|
1,066 |
|
14,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at December 31, 2013 |
|
9,698 |
|
4,466 |
|
134 |
|
1,338 |
|
15,636 |
|
Addition |
|
|
|
435 |
|
|
|
11 |
|
446 |
|
Disposals |
|
|
|
(7 |
) |
|
|
|
|
(7 |
) |
Amortization |
|
|
|
(105 |
) |
(2 |
) |
(80 |
) |
(187 |
) |
Translation adjustment |
|
(247 |
) |
|
|
|
|
|
|
(247 |
) |
Balance as at March 31, 2014 (unaudited) |
|
9,451 |
|
4,789 |
|
132 |
|
1,269 |
|
15,641 |
|
13. Property, plant and equipment
|
|
Consolidated |
| ||||||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||||||
|
|
Cost |
|
Accumulated |
|
Net |
|
Cost |
|
Accumulated |
|
Net |
|
Land |
|
2,496 |
|
|
|
2,496 |
|
2,215 |
|
|
|
2,215 |
|
Buildings |
|
23,585 |
|
(5,065 |
) |
18,520 |
|
23,228 |
|
(4,992 |
) |
18,236 |
|
Facilities |
|
39,653 |
|
(11,335 |
) |
28,318 |
|
36,683 |
|
(11,061 |
) |
25,622 |
|
Computer equipment |
|
1,536 |
|
(1,001 |
) |
535 |
|
1,592 |
|
(1,163 |
) |
429 |
|
Mineral properties |
|
48,641 |
|
(11,986 |
) |
36,655 |
|
50,608 |
|
(12,479 |
) |
38,129 |
|
Other |
|
64,037 |
|
(20,386 |
) |
43,651 |
|
63,600 |
|
(19,698 |
) |
43,902 |
|
Construction in progress |
|
59,378 |
|
|
|
59,378 |
|
62,775 |
|
|
|
62,775 |
|
|
|
239,326 |
|
(49,773 |
) |
189,553 |
|
240,701 |
|
(49,393 |
) |
191,308 |
|
|
|
Parent Company |
| ||||||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||||||
|
|
Cost |
|
Accumulated |
|
Net |
|
Cost |
|
Accumulated |
|
Net |
|
Land |
|
1,328 |
|
|
|
1,328 |
|
1,322 |
|
|
|
1,322 |
|
Buildings |
|
11,623 |
|
(1,811 |
) |
9,812 |
|
11,167 |
|
(1,718 |
) |
9,449 |
|
Facilities |
|
22,343 |
|
(4,696 |
) |
17,647 |
|
18,884 |
|
(4,534 |
) |
14,350 |
|
Computer equipment |
|
633 |
|
(449 |
) |
184 |
|
695 |
|
(512 |
) |
183 |
|
Mineral properties |
|
2,914 |
|
(623 |
) |
2,291 |
|
3,188 |
|
(822 |
) |
2,366 |
|
Other |
|
23,883 |
|
(9,111 |
) |
14,772 |
|
22,953 |
|
(8,815 |
) |
14,138 |
|
Construction in progress |
|
26,627 |
|
|
|
26,627 |
|
28,897 |
|
|
|
28,897 |
|
|
|
89,351 |
|
(16,690 |
) |
72,661 |
|
87,106 |
|
(16,401 |
) |
70,705 |
|
|
|
Consolidated |
| ||||||||||||||
|
|
Land |
|
Building |
|
Facilities |
|
Computer |
|
Mineral |
|
Other |
|
Constructions |
|
Total |
|
Balance as at December 31, 2012 |
|
1,381 |
|
12,451 |
|
24,024 |
|
769 |
|
38,553 |
|
37,147 |
|
59,130 |
|
173,455 |
|
Acquisitions (i) |
|
|
|
|
|
|
|
|
|
|
|
|
|
7,030 |
|
7,030 |
|
Disposals |
|
|
|
(1 |
) |
(75 |
) |
(1 |
) |
(680 |
) |
(242 |
) |
(141 |
) |
(1,140 |
) |
Depreciation and amortization |
|
|
|
(121 |
) |
(431 |
) |
(41 |
) |
(487 |
) |
(1,228 |
) |
|
|
(2,308 |
) |
Translation adjustment |
|
|
|
(78 |
) |
(207 |
) |
(5 |
) |
(1,037 |
) |
(213 |
) |
(611 |
) |
(2,151 |
) |
Transfers |
|
366 |
|
636 |
|
415 |
|
23 |
|
(1,143 |
) |
1,635 |
|
(1,932 |
) |
|
|
Net effect of discontinued operation in the period |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
231 |
|
(264 |
) |
(35 |
) |
Balance as at March 31, 2013 (unaudited) |
|
1,747 |
|
12,886 |
|
23,726 |
|
744 |
|
35,206 |
|
37,330 |
|
63,212 |
|
174,851 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at December 31, 2013 |
|
2,215 |
|
18,236 |
|
25,622 |
|
429 |
|
38,129 |
|
43,902 |
|
62,775 |
|
191,308 |
|
Acquisitions (i) |
|
|
|
|
|
|
|
|
|
|
|
|
|
5,224 |
|
5,224 |
|
Disposals |
|
|
|
(24 |
) |
(8 |
) |
(4 |
) |
(136 |
) |
(75 |
) |
(44 |
) |
(291 |
) |
Depreciation and amortization |
|
|
|
(179 |
) |
(632 |
) |
(33 |
) |
(526 |
) |
(1,124 |
) |
|
|
(2,494 |
) |
Translation adjustment |
|
145 |
|
(204 |
) |
(694 |
) |
34 |
|
(1,522 |
) |
(318 |
) |
(1,635 |
) |
(4,194 |
) |
Transfers |
|
136 |
|
691 |
|
4,030 |
|
109 |
|
710 |
|
1,266 |
|
(6,942 |
) |
|
|
Balance as at March 31, 2014 (unaudited) |
|
2,496 |
|
18,520 |
|
28,318 |
|
535 |
|
36,655 |
|
43,651 |
|
59,378 |
|
189,553 |
|
|
|
Parent Company |
| ||||||||||||||
|
|
Land |
|
Building |
|
Facilities |
|
Computer |
|
Mineral |
|
Others |
|
Constructions |
|
Total |
|
Balance as at December 31, 2012 |
|
1,162 |
|
4,376 |
|
12,300 |
|
218 |
|
3,814 |
|
9,288 |
|
30,073 |
|
61,231 |
|
Acquisitions (i) |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,096 |
|
3,096 |
|
Disposals |
|
|
|
|
|
|
|
|
|
|
|
(19 |
) |
(113 |
) |
(132 |
) |
Depreciation and amortization |
|
|
|
(42 |
) |
(157 |
) |
(23 |
) |
(77 |
) |
(335 |
) |
|
|
(634 |
) |
Transfers |
|
82 |
|
522 |
|
638 |
|
10 |
|
(1,462 |
) |
936 |
|
(726 |
) |
|
|
Balance as at March 31, 2013 (unaudited) |
|
1,244 |
|
4,856 |
|
12,781 |
|
205 |
|
2,275 |
|
9,870 |
|
32,330 |
|
63,561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at December 31, 2013 |
|
1,322 |
|
9,449 |
|
14,350 |
|
183 |
|
2,366 |
|
14,138 |
|
28,897 |
|
70,705 |
|
Acquisitions (i) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,799 |
|
2,799 |
|
Disposals |
|
|
|
(23 |
) |
(2 |
) |
(3 |
) |
|
|
(15 |
) |
(42 |
) |
(85 |
) |
Amortization |
|
|
|
(77 |
) |
(174 |
) |
(19 |
) |
(81 |
) |
(407 |
) |
|
|
(758 |
) |
Others |
|
6 |
|
463 |
|
3,473 |
|
23 |
|
6 |
|
1,056 |
|
(5,027 |
) |
|
|
Balance as at March 31, 2014 (unaudited) |
|
1,328 |
|
9,812 |
|
17,647 |
|
184 |
|
2,291 |
|
14,772 |
|
26,627 |
|
72,661 |
|
(i) The total amount of Capital Expenditures recognized as additions of consolidated construction in progress in the period of Three-month ended March 31, 2014 and March 31, 2013 correspond to R$4,092 and R$5,444, respectively. To the parent company in March 31, 2014 and March 31, 2013 correspond to R$3,472 and R$2,098.
The property, plant and equipment (net book value) given as guarantees for judicial claims in March 31, 2014 and December 31, 2013 2012 correspond to R$143 and R$180 in consolidated. To the parent company at March 31, 2014 and December 31, 2013 correspond to R$142 and R$147 respectively.
In March 31, 2014, R$2.5 billion refers to iron ore Project Guinea (Note 28d).
14. Loans and Financing
a) Total debt
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Current Liabilities |
| ||||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Debt contracts abroad |
|
|
|
|
|
|
|
|
|
Loans and financing in: |
|
|
|
|
|
|
|
|
|
United States Dollars |
|
783 |
|
783 |
|
550 |
|
536 |
|
Others currencies |
|
5 |
|
4 |
|
|
|
|
|
Fixed rates: |
|
|
|
|
|
|
|
|
|
Notes indexed in United Stated Dollars |
|
23 |
|
28 |
|
|
|
|
|
Accrued charges |
|
514 |
|
820 |
|
84 |
|
312 |
|
|
|
1,325 |
|
1,635 |
|
634 |
|
848 |
|
Debt contracts in Brazil |
|
|
|
|
|
|
|
|
|
Loans and financing in: |
|
|
|
|
|
|
|
|
|
Indexed to TJLP, TR, IGP-M e CDI |
|
1,815 |
|
1,756 |
|
1,663 |
|
1,603 |
|
Basket of currencies, LIBOR |
|
402 |
|
411 |
|
396 |
|
405 |
|
Fixed rates: |
|
|
|
|
|
|
|
|
|
Loans in United States Dollars |
|
13 |
|
14 |
|
13 |
|
14 |
|
Loans in Reais |
|
115 |
|
111 |
|
110 |
|
106 |
|
Accrued charges |
|
333 |
|
231 |
|
305 |
|
205 |
|
|
|
2,678 |
|
2,523 |
|
2,487 |
|
2,333 |
|
|
|
4,003 |
|
4,158 |
|
3,121 |
|
3,181 |
|
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Non-current Liabilities |
| ||||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Debt contracts abroad |
|
|
|
|
|
|
|
|
|
Loans and financing in: |
|
|
|
|
|
|
|
|
|
United States Dollars |
|
10,253 |
|
10,921 |
|
8,400 |
|
8,930 |
|
Others currencies |
|
6 |
|
6 |
|
|
|
|
|
Fixed rates: |
|
|
|
|
|
|
|
|
|
Notes indexed in United Stated Dollars |
|
31,233 |
|
32,347 |
|
3,395 |
|
3,514 |
|
Euro |
|
4,676 |
|
4,840 |
|
4,676 |
|
4,840 |
|
|
|
46,168 |
|
48,114 |
|
16,471 |
|
17,284 |
|
Debt contracts in Brazil |
|
|
|
|
|
|
|
|
|
Loans and financing in: |
|
|
|
|
|
|
|
|
|
Indexed to TJLP, TR, IGP-M e CDI |
|
11,551 |
|
11,714 |
|
11,379 |
|
11,529 |
|
Basket of currencies, LIBOR |
|
3,037 |
|
3,198 |
|
3,021 |
|
3,180 |
|
Non-convertible debentures into shares |
|
1,917 |
|
870 |
|
1,010 |
|
|
|
Fixed rates: |
|
|
|
|
|
|
|
|
|
Loans in United States Dollars |
|
177 |
|
186 |
|
177 |
|
186 |
|
Loans in Reais |
|
707 |
|
737 |
|
689 |
|
717 |
|
|
|
17,389 |
|
16,705 |
|
16,276 |
|
15,612 |
|
|
|
63,557 |
|
64,819 |
|
32,747 |
|
32,896 |
|
All the securities issued through our 100% finance subsidiary Vale Overseas Limited, are fully and unconditionally guaranteed by Vale.
The long-term portion as at March 31, 2014 (unaudited) has maturities as follows:
|
|
Consolidated |
|
Parent Company |
|
2015 |
|
2,279 |
|
1,347 |
|
2016 |
|
4,492 |
|
2,012 |
|
2017 |
|
5,481 |
|
2,046 |
|
2018 |
|
9,222 |
|
8,872 |
|
2019 onwards |
|
42,083 |
|
18,470 |
|
|
|
63,557 |
|
32,747 |
|
As at March 31, 2014 (unaudited), the annual interest rates on the long-term debts were as follows:
|
|
Consolidated |
|
Parent Company |
|
Up to 3% |
|
7,776 |
|
6,172 |
|
3,1% to 5% (a) |
|
19,909 |
|
11,866 |
|
5,1% to 7% (b) |
|
28,379 |
|
10,445 |
|
7,1% to 9% (b) |
|
2,596 |
|
|
|
9,1% to 11% (b) |
|
319 |
|
|
|
Over 11% (b) |
|
8,309 |
|
7,385 |
|
Variable |
|
272 |
|
|
|
|
|
67,560 |
|
35,868 |
|
(a) Includes Eurobonds. For this operation we have entered into derivative transactions at a coupon of 4.42% per year in US dollars.
(b) Includes Brazilian Real denominated debt that bears interest at the CDI and 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 R$14,954 of which R$14,237 has an original interest rate above 5.1% per year. The average cost of debts not denominated in U.S. Dollars after entering derivatives transactions is 2.38% per year.
|
|
As at March 31, 2014 |
|
|
|
|
|
Balance |
| ||||
Non-convertible Debentures |
|
Issued |
|
Outstanding |
|
Maturity |
|
Interest |
|
March 31, 2014 |
|
December 31, |
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
Tranche B - Salobo |
|
|
|
|
|
No date |
|
6.5% p.a + IGP-DI |
|
907 |
|
870 |
|
Infrastructure Debenture 1st serie |
|
Feb/14 |
|
600 |
|
Jan/21 |
|
6,46%p.a+IPCA |
|
611 |
|
|
|
Infrastructure Debenture 2st serie |
|
Feb/14 |
|
150 |
|
Jan/24 |
|
6,57%p.a+IPCA |
|
152 |
|
|
|
Infrastructure Debenture 3st serie |
|
Feb/14 |
|
100 |
|
Jan/26 |
|
6,71%p.a+IPCA |
|
102 |
|
|
|
Infrastructure Debenture 4st serie |
|
Feb/14 |
|
150 |
|
Jan/29 |
|
6,78%p.a+IPCA |
|
152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,924 |
|
870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term portion |
|
|
|
|
|
|
|
|
|
1,917 |
|
870 |
|
Accrued charges |
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,924 |
|
870 |
|
b) Funding
On February 2014, Vale issued infrastructure debentures in the total amount of R$1 billion.
In April, 2014 (subsequent event), the BNDES approved a new financing of R$6.2 billion (approx. US$2.7 billion) to implement the iron ore project S11D and CLN S11D. The disbursement will occur within three years.
c) Revolving credit lines
|
|
|
|
Credit line |
| ||||||||
|
|
|
|
|
|
|
|
|
|
Amounts drawn on |
| ||
Type |
|
Contractual |
|
Date of agreement |
|
Available until |
|
Total amount |
|
March 31, 2014 |
|
December 31, |
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
Revolving Credit Lines |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving Credit Facility - Vale/ Vale International/ Vale Canada |
|
US$ |
|
April 2011 |
|
5 years |
|
6,789 |
|
|
|
|
|
Revolving Credit Facility - Vale/ Vale International/ Vale Canada |
|
US$ |
|
July 2011 |
|
5 years |
|
4,526 |
|
|
|
|
|
Credit Lines |
|
|
|
|
|
|
|
|
|
|
|
|
|
Export-Import Bank of China e Bank of China Limited |
|
US$ |
|
September 2010 |
(a) |
13 years |
|
2,781 |
|
2,229 |
|
2,308 |
|
BNDES |
|
R$ |
|
April 2008 |
(b) |
10 years |
|
7,300 |
|
4,626 |
|
4,626 |
|
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
BNDES - CLN 150 |
|
R$ |
|
September 2012 |
(c) |
10 years |
|
3,883 |
|
3,079 |
|
3,079 |
|
BNDES - Investment Sustenance Program (PSI) 3.0% |
|
R$ |
|
June 2013 |
(d) |
10 years |
|
109 |
|
87 |
|
87 |
|
BNDES - Tecnored 3.5% |
|
R$ |
|
December 2013 |
(e) |
8 years |
|
136 |
|
|
|
|
|
Canadian Agency Export Development (EDC) |
|
US$ |
|
January 2014 |
(f) |
5 and 7 years |
|
1,754 |
|
|
|
|
|
(a) Acquisition of twelve large ore carriers from Chinese shipyards.
(b) Memorandum of Understanding signature date, however projects financing is considered from the signature date of each projects contrast amendments.
(c) Capacitação Logística Norte 150 Project (CLN 150).
(d) Acquisition of a domestic equipment.
(e) Support to Tecnoreds investment plan from 2013 to 2015.
(f) General corporate purpose.
The currency of total amount available and disbursed different from reporting currency is affected by exchange rate variation among periods.
d) Guarantee
On March 31, 2014 (unaudited), R$3,103 of the total aggregate outstanding debt was secured by property, plant and equipment and receivables.
15. Asset retirement obligation
The Company uses various judgments and assumptions when measuring its obligations related to the retirement of assets. The accrued amounts of these obligations are not deducted from the potential costs covered by insurance or indemnities, because their recovery is considered uncertain.
Long term interest rates used to discount these obligations to their present values and to update the provisions as at March 31, 2014 and December 31, 2013 were 5.03% p.a. The liability is periodically updated based on these discount rates plus the inflation index (IGPM) for the period in reference.
The changes in the provision for asset retirement obligation are as follows:
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Balance at beginning of period |
|
6,194 |
|
5,615 |
|
1,946 |
|
1,625 |
|
Increase expense(i) |
|
158 |
|
414 |
|
75 |
|
174 |
|
Settlement in the current period |
|
(8 |
) |
(90 |
) |
(3 |
) |
(35 |
) |
Revisions in estimated cash flows |
|
120 |
|
102 |
|
|
|
182 |
|
Translation adjustments |
|
(144 |
) |
162 |
|
|
|
|
|
Transfer held for sale |
|
|
|
(9 |
) |
|
|
|
|
Balance at end of period |
|
6,320 |
|
6,194 |
|
2,018 |
|
1,946 |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
364 |
|
225 |
|
87 |
|
90 |
|
Non-current |
|
5,956 |
|
5,969 |
|
1,931 |
|
1,856 |
|
|
|
6,320 |
|
6,194 |
|
2,018 |
|
1,946 |
|
(i) For the first quarter of 2013, R$92 for consolidated and R$32 for parent company.
16. 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.
|
|
Consolidated |
| ||||||||
|
|
Tax litigation |
|
Civil litigation |
|
Labor litigation |
|
Environmental |
|
Total of litigation |
|
Balance as at December 31, 2012 |
|
2,039 |
|
575 |
|
1,534 |
|
70 |
|
4,218 |
|
Additions |
|
28 |
|
13 |
|
108 |
|
7 |
|
156 |
|
Reversals |
|
(44 |
) |
(41 |
) |
(49 |
) |
|
|
(134 |
) |
Payments |
|
(448 |
) |
(44 |
) |
(56 |
) |
|
|
(548 |
) |
Indexation and interest/ Translation adjustments |
|
(112 |
) |
3 |
|
19 |
|
1 |
|
(89 |
) |
Transfer to held for sale |
|
|
|
2 |
|
(3 |
) |
|
|
(1 |
) |
Balance as at March 31, 2013 (unaudited) |
|
1,463 |
|
508 |
|
1,553 |
|
78 |
|
3,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at December 31, 2013 |
|
771 |
|
498 |
|
1,653 |
|
67 |
|
2,989 |
|
Additions |
|
95 |
|
21 |
|
124 |
|
42 |
|
282 |
|
Reversals |
|
(62 |
) |
(20 |
) |
(57 |
) |
(9 |
) |
(148 |
) |
Payments |
|
(2 |
) |
(6 |
) |
(14 |
) |
|
|
(22 |
) |
Indexation and interest/ Translation adjustments |
|
(23 |
) |
(32 |
) |
42 |
|
19 |
|
6 |
|
Balance as at March 31, 2014 (unaudited) |
|
779 |
|
461 |
|
1,748 |
|
119 |
|
3,107 |
|
|
|
Parent Company |
| ||||||||
|
|
Tax litigation |
|
Civil litigation |
|
Labor litigation |
|
Environmental |
|
Total of litigation |
|
Balance at December 31, 2012 |
|
1,213 |
|
247 |
|
1,364 |
|
43 |
|
2,867 |
|
Additions |
|
17 |
|
7 |
|
65 |
|
2 |
|
91 |
|
Reversals |
|
(33 |
) |
(12 |
) |
(45 |
) |
|
|
(90 |
) |
Payments |
|
(444 |
) |
|
|
(29 |
) |
|
|
(473 |
) |
Monetary adjustment / Translation adjustments |
|
18 |
|
(1 |
) |
16 |
|
1 |
|
34 |
|
Balance at March 31, 2013 (unaudited) |
|
771 |
|
241 |
|
1,371 |
|
46 |
|
2,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2013 |
|
280 |
|
221 |
|
1,472 |
|
35 |
|
2,008 |
|
Additions |
|
36 |
|
19 |
|
118 |
|
38 |
|
211 |
|
Reversals |
|
(1 |
) |
(20 |
) |
(43 |
) |
(9 |
) |
(73 |
) |
Payments |
|
|
|
(6 |
) |
(9 |
) |
|
|
(15 |
) |
Monetary adjustment / Translation adjustments |
|
2 |
|
(38 |
) |
47 |
|
(6 |
) |
5 |
|
Balance at March 31, 2014 (unaudited) |
|
317 |
|
176 |
|
1,585 |
|
58 |
|
2,136 |
|
Provisions for tax litigation - The nature of tax contingencies balances refer to discussions on the basis of calculation of the Financial Compensation for Exploiting Mineral Resources (CFEM) and denials of compensation claims of credits in the settlement of federal taxes in Brazil, and mining taxes in our foreign subsidiaries. The other causes refer to the charges of Additional Port Workers Compensation (AITP) and questions about the location for the purpose of incidence of Service Tax (ISS).
Provisions for civil litigation - They are related to the demands that involve contracts between Vale and unrelated companies with their service providers, requiring differences in values due to alleged losses that have occurred due to various economic plans, other demands are related to accidents, actions damages and still others related to monetary compensation in action vindicatory.
Provisions for labor and social security litigation - Consist of lawsuits filed by employees and service providers, from employment relationship. The most recurring claims are payment of overtime, hours in intinere, and health and safety. The social security contingencies are from legal and administrative disputes between the INSS and the Vale companies, relating to compulsory social security or not.
In addition to those provisions, there are judicial deposits. These court-ordered deposits are accruing interest and are reported in noncurrent assets. Judicial deposits are as follows:
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Tax litigations |
|
869 |
|
1,014 |
|
586 |
|
590 |
|
Civil litigations |
|
498 |
|
411 |
|
446 |
|
359 |
|
Labor litigations |
|
2,118 |
|
2,039 |
|
1,990 |
|
1,913 |
|
Environmental litigations |
|
28 |
|
27 |
|
26 |
|
26 |
|
Total |
|
3,513 |
|
3,491 |
|
3,048 |
|
2,888 |
|
The Company is challenging at administrative and judicial levels, claims where the expectation of loss is classified as possible and considers that there is no need to recognize a provision.
These possible contingent liabilities are split between tax, civil, labor and social security, and are as follows:
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
December 31, 2013 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Tax litigations |
|
6,995 |
|
8,877 |
|
5,127 |
|
4,842 |
|
Civil litigations |
|
2,507 |
|
2,855 |
|
2,211 |
|
2,701 |
|
Labor litigations |
|
3,478 |
|
5,320 |
|
3,357 |
|
3,579 |
|
Environmental litigations |
|
2,873 |
|
3,146 |
|
2,861 |
|
3,135 |
|
Total |
|
15,853 |
|
20,198 |
|
13,556 |
|
14,257 |
|
The most significant possible loss tax risk relates to the deductibility of social contribution payments on the Income Tax Bases.
17. Income Taxes Settlement Program (REFIS)
In November 2013, The Company elected to participate in the a corporate Income Tax Settlement Program (REFIS) for payment of amounts relating to income tax and social contribution on the net income of its non-Brazilian subsidiaries and affiliates from 2003 to 2012.
In March 31, 2014, the amount of R$16,456 in the consolidated and R$16,119 parent company will be paid in 175 monthly installments, bearing interest at the selic rate.
18. Deferred Income Tax
We analyze 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 totaled approximately R$54,651 (US$24,150) on March 31, 2014. As described in Note 17, in 2013 we entered in the Brazilian REFIS program to pay the amounts relating to the collection of income taxes on equity gain on foreign subsidiaries and affiliates from 2003 to 2012 and therefore, the repatriation of these earnings would have no Brazilian tax consequences.
The income of the Company is subject to the common system of taxation applicable to companies in general. The net deferred balances were as follows:
|
|
Consolidated |
| ||||
|
|
Assets |
|
Liabilities |
|
Total |
|
Balance at December 31, 2012 |
|
8,291 |
|
6,918 |
|
1,373 |
|
Net income effect |
|
305 |
|
(23 |
) |
328 |
|
Translation adjustment for the period |
|
(63 |
) |
129 |
|
(192 |
) |
Other comprehensive income |
|
45 |
|
53 |
|
(8 |
) |
Net effect of discontinued operations of the period |
|
|
|
(3 |
) |
3 |
|
Balance at March 31, 2013 (unaudited) |
|
8,578 |
|
7,074 |
|
1,504 |
|
|
|
|
|
|
|
|
|
Balance at December 31, 2013 |
|
10,596 |
|
7,562 |
|
3,034 |
|
Net income effect |
|
(68 |
) |
78 |
|
(146 |
) |
Translation adjustment for the period |
|
64 |
|
(396 |
) |
460 |
|
Other comprehensive income |
|
22 |
|
20 |
|
2 |
|
Balance at March 31, 2014 (unaudited) |
|
10,614 |
|
7,264 |
|
3,350 |
|
|
|
Parent Company |
|
|
|
Assets |
|
Balance at December 31, 2012 |
|
5,715 |
|
Net income effect |
|
255 |
|
Other comprehensive income |
|
45 |
|
Balance at March 31, 2013 (unaudited) |
|
6,015 |
|
|
|
|
|
Balance at December 31, 2013 |
|
7,418 |
|
Net income effect |
|
(164 |
) |
Other comprehensive income |
|
21 |
|
Balance at March 31, 2014 (unaudited) |
|
7,275 |
|
The deferred assets arising from tax losses, negative social contribution and temporary differences are recognized in the accounts, taking into consideration the analysis of future performance, based on economic and financial projections, prepared based on assumptions internal and macroeconomic, trade and tax scenarios that may suffer changes in the future.
The income taxes in Brazil comprise the taxation on income and social contribution on profit. The composite statutory rate applicable in the periods presented is 34%. In other countries where we have operations, we are subject to various rates depending on jurisdiction.
The total amount presented the results in the financial statements is reconciled with the rates established by law, as follows:
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Net income before income taxes |
|
7,921 |
|
8,059 |
|
8,111 |
|
8,017 |
|
Income taxes at statutory rates - 34% |
|
(2,693 |
) |
(2,740 |
) |
(2,758 |
) |
(2,726 |
) |
Adjustments that affects the basis of taxes: |
|
|
|
|
|
|
|
|
|
Income taxes benefit from interest on stockholders equity |
|
659 |
|
627 |
|
659 |
|
627 |
|
Tax incentive |
|
311 |
|
260 |
|
311 |
|
260 |
|
Results of overseas companies taxed by different rates which differs from the parent company rate |
|
(667 |
) |
161 |
|
|
|
|
|
Constitution/Reversal for tax loss carryfoward |
|
17 |
|
(64 |
) |
|
|
|
|
Results of equity investments |
|
156 |
|
116 |
|
(563 |
) |
160 |
|
Other |
|
(120 |
) |
(217 |
) |
149 |
|
(137 |
) |
Income taxes on the profit for the period |
|
(2,337 |
) |
(1,857 |
) |
(2,202 |
) |
(1,816 |
) |
19. Employee Benefits Obligations
In its 2013 financial statements the Company had announced that it expects to contribute R$829 (parent R$ 350) to its pension plan in 2013. Through March 31, 2014 it had contributed R$216 (parent R$88). No significant changes are expected in relation to the estimative disclosed in December 31, 2013 financial statement.
Reconciliation of assets and liabilities in balance sheet
|
|
Total | |||||||||||
|
|
Consolidated |
| ||||||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||||||
|
|
Overfunded |
|
Underfunded |
|
Other |
|
Overfunded |
|
Underfunded |
|
Other |
|
Ceiling recognition of an asset (ceiling) / onerous liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of the period |
|
2,790 |
|
|
|
|
|
1,725 |
|
|
|
|
|
Interest income |
|
|
|
|
|
|
|
154 |
|
|
|
|
|
Changes in asset ceiling/ onerous liability |
|
78 |
|
|
|
|
|
911 |
|
|
|
|
|
Ended of the period |
|
2,868 |
|
|
|
|
|
2,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount recognized in the balance sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
Present value of actuarial liabilities |
|
(9,689 |
) |
(9,807 |
) |
(3,842 |
) |
(9,557 |
) |
(10,320 |
) |
(3,966 |
) |
Fair value of assets |
|
12,557 |
|
8,711 |
|
|
|
12,347 |
|
8,911 |
|
|
|
Effect of the asset ceiling |
|
(2,868 |
) |
|
|
|
|
(2,790 |
) |
|
|
|
|
Assets (liabilities) to be provisioned |
|
|
|
(1,096 |
) |
(3,842 |
) |
|
|
(1,409 |
) |
(3,966 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
(21 |
) |
(197 |
) |
|
|
(22 |
) |
(205 |
) |
Non-current liabilities |
|
|
|
(1,075 |
) |
(3,645 |
) |
|
|
(1,387 |
) |
(3,761 |
) |
Assets (liabilities) to be provisioned |
|
|
|
(1,096 |
) |
(3,842 |
) |
|
|
(1,409 |
) |
(3,966 |
) |
Costs recognized in the income statements for the period:
|
|
Consolidated |
| ||||||||||
|
|
Three-month period ended (unaudited) |
| ||||||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
| ||||||||
|
|
Overfunded |
|
Underfunded |
|
Other pension plans |
|
Overfunded |
|
Underfunded |
|
Other |
|
Current service cost |
|
17 |
|
36 |
|
18 |
|
|
|
65 |
|
23 |
|
Interest on expense on liabilities |
|
279 |
|
124 |
|
54 |
|
159 |
|
181 |
|
51 |
|
Interest income on plan assets |
|
(283 |
) |
(90 |
) |
|
|
(195 |
) |
(180 |
) |
|
|
Effect of the asset ceiling |
|
|
|
|
|
|
|
36 |
|
|
|
|
|
Total costs, net |
|
13 |
|
70 |
|
72 |
|
|
|
66 |
|
74 |
|
Costs recognized in the statement of comprehensive income for the period
|
|
Consolidated |
| ||||||||||
|
|
Three-month period ended (unaudited) |
| ||||||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
| ||||||||
|
|
Overfunded |
|
Underfunded pension plans |
|
Other |
|
Overfunded |
|
Underfunded |
|
Other |
|
Beginning of the period |
|
(219 |
) |
(926 |
) |
(460 |
) |
(7 |
) |
(1,970 |
) |
(778 |
) |
Return on plan assets (excluding interest income) |
|
(42 |
) |
117 |
|
|
|
(414 |
) |
72 |
|
|
|
Change of asset ceiling / costly liabilities (excluding interest income) |
|
(20 |
) |
|
|
|
|
414 |
|
|
|
|
|
|
|
(62 |
) |
117 |
|
|
|
|
|
72 |
|
|
|
Income tax |
|
21 |
|
(27 |
) |
|
|
|
|
(7 |
) |
|
|
Others comprehensive income |
|
(41 |
) |
90 |
|
|
|
|
|
65 |
|
|
|
Effect of conversion |
|
|
|
31 |
|
12 |
|
|
|
15 |
|
5 |
|
Accumulated other comprehensive income |
|
(260 |
) |
(805 |
) |
(448 |
) |
(7 |
) |
(1,890 |
) |
(773 |
) |
Incentive Plan in Results
The Company, Participation in Results Program (PPR) measured on the evaluation of individual and collective performance of its employees.
The Participation in the Results of the Company for each employee is calculated individually according to the achievement of goals previously established using of indicators for the, performance of the Company, Business Unit, Team and individual. The contribution of each performance unit to the performance scores of employees is discussed and agreed each year, between the Company and the unions representing the employees.
The Company accrued expenses/costs related to participation in the results as follow:
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Operational expenses |
|
94 |
|
106 |
|
78 |
|
91 |
|
Cost of goods sold and services rendered |
|
217 |
|
197 |
|
184 |
|
153 |
|
Total |
|
311 |
|
303 |
|
262 |
|
244 |
|
Long-term stock option compensation plan
The terms, assumptions, calculation methods and the accounting treatment applied to the long-term incentive plan (LTI) is the same as presented in the financial statements of December 31, 2013. The total number of shares subject to the long term compensation plan on March 31, 2014 and December 31, 2013 are 4,427,375 and 6,214,288, and total liability recorded of R$195 and R$198, respectively.
20. Classification of financial instruments
The classification of financial assets and liabilities is shown in the following tables:
|
|
Consolidated |
|
Parent Company |
| ||||||||||||
|
|
March 31, 2014 (unaudited) |
| ||||||||||||||
Financial assets |
|
Loans and |
|
At fair value |
|
Derivatives |
|
Available for sale |
|
Total |
|
Loans and |
|
At fair value |
|
Total |
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
16,252 |
|
|
|
|
|
|
|
16,252 |
|
1,109 |
|
|
|
1,109 |
|
Derivative financial instruments |
|
|
|
419 |
|
3 |
|
|
|
422 |
|
|
|
384 |
|
384 |
|
Accounts receivable |
|
9,284 |
|
|
|
|
|
|
|
9,284 |
|
19,471 |
|
|
|
19,471 |
|
Related parties |
|
1,626 |
|
|
|
|
|
|
|
1,626 |
|
2,184 |
|
|
|
2,184 |
|
|
|
27,162 |
|
419 |
|
3 |
|
|
|
27,584 |
|
22,764 |
|
384 |
|
23,148 |
|
Non-Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related parties |
|
260 |
|
|
|
|
|
|
|
260 |
|
818 |
|
|
|
818 |
|
Loans and financing agreements |
|
591 |
|
|
|
|
|
|
|
591 |
|
195 |
|
|
|
195 |
|
Derivative financial instruments |
|
|
|
382 |
|
|
|
|
|
382 |
|
|
|
8 |
|
8 |
|
Others |
|
|
|
|
|
|
|
11 |
|
11 |
|
|
|
|
|
|
|
|
|
851 |
|
382 |
|
|
|
11 |
|
1,244 |
|
1,013 |
|
8 |
|
1,021 |
|
Total of Assets |
|
28,013 |
|
801 |
|
3 |
|
11 |
|
28,828 |
|
23,777 |
|
392 |
|
24,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Suppliers and contractors |
|
7,859 |
|
|
|
|
|
|
|
7,859 |
|
3,764 |
|
|
|
3,764 |
|
Derivative financial instruments |
|
|
|
985 |
|
125 |
|
|
|
1,110 |
|
|
|
761 |
|
761 |
|
Loans and financing agreements |
|
4,003 |
|
|
|
|
|
|
|
4,003 |
|
3,121 |
|
|
|
3,121 |
|
Related parties |
|
743 |
|
|
|
|
|
|
|
743 |
|
6,729 |
|
|
|
6,729 |
|
|
|
12,605 |
|
985 |
|
125 |
|
|
|
13,715 |
|
13,614 |
|
761 |
|
14,375 |
|
Non-Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
2,510 |
|
29 |
|
|
|
2,539 |
|
|
|
2,462 |
|
2,462 |
|
Loans and financing agreements |
|
63,557 |
|
|
|
|
|
|
|
63,557 |
|
32,747 |
|
|
|
32,747 |
|
Related parties |
|
372 |
|
|
|
|
|
|
|
372 |
|
29,942 |
|
|
|
29,942 |
|
Stockholders Debentures |
|
|
|
4,208 |
|
|
|
|
|
4,208 |
|
|
|
4,208 |
|
4,208 |
|
|
|
63,929 |
|
6,718 |
|
29 |
|
|
|
70,676 |
|
62,689 |
|
6,670 |
|
69,359 |
|
Total of Liabilities |
|
76,534 |
|
7,703 |
|
154 |
|
|
|
84,391 |
|
76,303 |
|
7,431 |
|
83,734 |
|
(a) Non-derivative financial instruments with identifiable cash flow.
(b) Financial instruments for trading in short term.
(c) See Note 22a.
|
|
Consolidated |
|
Parent Company |
| ||||||||||||
|
|
December 31, 2013 |
| ||||||||||||||
Financial assets |
|
Loans and |
|
At fair value |
|
Derivatives |
|
Available for sale |
|
Total |
|
Loans and |
|
At fair value |
|
Total |
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
12,465 |
|
|
|
|
|
|
|
12,465 |
|
3,635 |
|
|
|
3,635 |
|
Derivative financial instruments |
|
|
|
459 |
|
12 |
|
|
|
471 |
|
|
|
378 |
|
378 |
|
Accounts receivable |
|
13,360 |
|
|
|
|
|
|
|
13,360 |
|
14,167 |
|
|
|
14,167 |
|
Related parties |
|
611 |
|
|
|
|
|
|
|
611 |
|
1,684 |
|
|
|
1,684 |
|
|
|
26,436 |
|
459 |
|
12 |
|
|
|
29,907 |
|
19,486 |
|
378 |
|
19,864 |
|
Non-Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related parties |
|
253 |
|
|
|
|
|
|
|
253 |
|
864 |
|
|
|
864 |
|
Loans and financing agreements |
|
564 |
|
|
|
|
|
|
|
564 |
|
192 |
|
|
|
192 |
|
Derivative financial instruments |
|
|
|
329 |
|
|
|
|
|
329 |
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
11 |
|
11 |
|
|
|
|
|
|
|
|
|
817 |
|
329 |
|
|
|
11 |
|
1,157 |
|
1,056 |
|
|
|
1,056 |
|
Total of Assets |
|
27,253 |
|
788 |
|
12 |
|
11 |
|
28,064 |
|
20,542 |
|
378 |
|
20,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Suppliers and contractors |
|
8,837 |
|
|
|
|
|
|
|
8,837 |
|
3,640 |
|
|
|
3,640 |
|
Derivative financial instruments |
|
|
|
464 |
|
92 |
|
|
|
556 |
|
|
|
435 |
|
435 |
|
Loans and financing agreements |
|
4,158 |
|
|
|
|
|
|
|
4,158 |
|
3,181 |
|
|
|
3,181 |
|
Related parties |
|
479 |
|
|
|
|
|
|
|
479 |
|
6,453 |
|
|
|
6,453 |
|
|
|
13,474 |
|
464 |
|
92 |
|
|
|
14,030 |
|
13,274 |
|
435 |
|
13,709 |
|
Non-Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
3,469 |
|
27 |
|
|
|
3,496 |
|
|
|
3,188 |
|
3,188 |
|
Loans and financing agreements |
|
64,819 |
|
|
|
|
|
|
|
64,819 |
|
32,896 |
|
|
|
32,896 |
|
Related parties |
|
11 |
|
|
|
|
|
|
|
11 |
|
32,013 |
|
|
|
32,013 |
|
Stockholders Debentures |
|
|
|
4,159 |
|
|
|
|
|
4,159 |
|
|
|
4,159 |
|
4,159 |
|
|
|
64,830 |
|
7,628 |
|
27 |
|
|
|
72,485 |
|
64,909 |
|
7,347 |
|
72,256 |
|
Total of Liabilities |
|
78,304 |
|
8,092 |
|
119 |
|
|
|
86,515 |
|
78,183 |
|
7,782 |
|
85,965 |
|
(a) Non-derivative financial instruments with identifiable cash flow.
(b) Financial instruments for trading in short term.
(c) See Note 22a.
21. Fair Value Estimative
The Company considered the same assumptions and calculation methods presented in the financial statements of December 31, 2013, to measure the fair value of assets and liabilities in the period.
The tables below present the assets and liabilities measured at fair value:
|
|
Consolidated |
| ||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
|
|
|
Level 2 (i) |
|
Level 2 (i) |
|
Financial Assets |
|
|
|
|
|
Current |
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
419 |
|
459 |
|
Derivatives designated as hedges |
|
3 |
|
12 |
|
|
|
422 |
|
471 |
|
Non-Current |
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
382 |
|
329 |
|
|
|
382 |
|
329 |
|
Total of Assets |
|
804 |
|
800 |
|
|
|
|
|
|
|
Financial Liabilities |
|
|
|
|
|
Current |
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
985 |
|
464 |
|
Derivatives designated as hedges |
|
125 |
|
92 |
|
|
|
1,110 |
|
556 |
|
Non-Current |
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
2,510 |
|
3,469 |
|
Derivatives designated as hedges |
|
29 |
|
27 |
|
Stockholders debentures |
|
4,208 |
|
4,159 |
|
|
|
6,747 |
|
7,655 |
|
Total of Liabilities |
|
7,857 |
|
8,211 |
|
(i) No classification according to levels 1 and 3.
|
|
Parent Company |
| ||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
|
|
|
Level 2 (i) |
|
Level 2 (i) |
|
Financial Assets |
|
|
|
|
|
Current |
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
384 |
|
378 |
|
|
|
384 |
|
378 |
|
Non-Current |
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
8 |
|
|
|
|
|
8 |
|
|
|
Total of Assets |
|
392 |
|
378 |
|
|
|
|
|
|
|
Financial Liabilities |
|
|
|
|
|
Current |
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
761 |
|
435 |
|
|
|
761 |
|
435 |
|
Non-Current |
|
|
|
|
|
Derivatives at fair value through profit or loss |
|
2,462 |
|
3,188 |
|
Stockholders debentures |
|
4,208 |
|
4,159 |
|
|
|
6,670 |
|
7,347 |
|
Total of Liabilities |
|
7,431 |
|
7,782 |
|
(i) No classification according to levels 1 and 3.
Fair value measurement compared to book value
For the loans allocated to Level 1, the evaluation method used to estimate the fair value of debt is the market approach to the contracts listed on the secondary market. For the loans allocated Level 2, the fair value for both fixed-indexed rate debt and floating rate is determined from the discounted cash flow using the future values of the LIBOR rate and the curve of Vales Bonds (income approach).
The fair values and carrying amounts of non-current loans (net of interest) are shown in the table below:
|
|
Consolidated |
|
Parent Company |
| ||||||||||||
|
|
Balance |
|
Fair value (i) |
|
Level 1 |
|
Level 2 |
|
Balance |
|
Fair value (i) |
|
Level 1 |
|
Level 2 |
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014 (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (long term)(ii) |
|
66,713 |
|
70,685 |
|
38,881 |
|
31,804 |
|
35,480 |
|
36,833 |
|
9,265 |
|
27,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (long term)(ii) |
|
67,926 |
|
70,289 |
|
37,397 |
|
32,892 |
|
35,560 |
|
36,377 |
|
7,889 |
|
28,488 |
|
(i) No classification according to the level 3.
(ii) Net interest of R$847 in consolidated and R$388 for parent company in March 31, 2014 and net interest of R$1,051 in consolidated and R$517 for parent company in December 31, 2013.
22. Derivative financial instruments
a) Derivatives effects on Balance Sheet
|
|
Consolidated |
| ||||||
|
|
Assets |
| ||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||
|
|
Current |
|
Non-current |
|
Current |
|
Non-current |
|
Derivatives not designated as hedge |
|
|
|
|
|
|
|
|
|
Foreign exchange and interest rate risk |
|
|
|
|
|
|
|
|
|
CDI & TJLP vs. US$ fixed and floating rate swap |
|
367 |
|
|
|
408 |
|
|
|
IPCA swap |
|
9 |
|
8 |
|
|
|
|
|
Eurobonds Swap |
|
1 |
|
266 |
|
30 |
|
236 |
|
Pre dollar swap |
|
12 |
|
|
|
12 |
|
|
|
|
|
389 |
|
274 |
|
450 |
|
236 |
|
Commodities price risk |
|
|
|
|
|
|
|
|
|
Fixed price program |
|
24 |
|
1 |
|
9 |
|
|
|
Bunker Oil |
|
6 |
|
|
|
|
|
|
|
|
|
30 |
|
1 |
|
9 |
|
|
|
Warrants |
|
|
|
|
|
|
|
|
|
SLW options (Note 27) |
|
|
|
107 |
|
|
|
93 |
|
|
|
|
|
107 |
|
|
|
93 |
|
Derivatives designated as hedge |
|
|
|
|
|
|
|
|
|
Bunker Oil Hedge |
|
3 |
|
|
|
12 |
|
|
|
|
|
3 |
|
|
|
12 |
|
|
|
Total |
|
422 |
|
382 |
|
471 |
|
329 |
|
|
|
Consolidated |
| ||||||
|
|
Liabilities |
| ||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||
|
|
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 |
|
951 |
|
2,252 |
|
434 |
|
3,207 |
|
Eurobonds Swap |
|
6 |
|
15 |
|
2 |
|
|
|
Pre dollar swap |
|
1 |
|
238 |
|
1 |
|
259 |
|
|
|
958 |
|
2,505 |
|
437 |
|
3,466 |
|
Commodities price risk |
|
|
|
|
|
|
|
|
|
Fixed price program |
|
26 |
|
1 |
|
6 |
|
|
|
Bunker Oil |
|
|
|
|
|
20 |
|
|
|
|
|
26 |
|
1 |
|
26 |
|
|
|
Embedded derivatives |
|
|
|
|
|
|
|
|
|
Gas Oman |
|
1 |
|
4 |
|
1 |
|
3 |
|
|
|
1 |
|
4 |
|
1 |
|
3 |
|
Derivatives designated as hedge |
|
|
|
|
|
|
|
|
|
Bunker Oil Hedge |
|
36 |
|
|
|
29 |
|
|
|
Foreign exchange cash flow hedge |
|
89 |
|
29 |
|
63 |
|
27 |
|
|
|
125 |
|
29 |
|
92 |
|
27 |
|
Total |
|
1,110 |
|
2,539 |
|
556 |
|
3,496 |
|
|
|
Parent Company |
| ||||||
|
|
Assets |
| ||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||
|
|
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 |
|
364 |
|
|
|
366 |
|
|
|
IPCA swap |
|
9 |
|
8 |
|
|
|
|
|
Pre dollar swap |
|
11 |
|
|
|
12 |
|
|
|
|
|
384 |
|
8 |
|
378 |
|
|
|
Total |
|
384 |
|
8 |
|
378 |
|
|
|
|
|
Parent Company |
| ||||||
|
|
Liabilites |
| ||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||
|
|
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 |
|
760 |
|
2,224 |
|
434 |
|
2,929 |
|
Pre dollar swap |
|
1 |
|
238 |
|
1 |
|
259 |
|
|
|
761 |
|
2,462 |
|
435 |
|
3,188 |
|
Total |
|
761 |
|
2,462 |
|
435 |
|
3,188 |
|
b) Effects of derivatives in the statement of income
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Derivatives not designated as hedge |
|
|
|
|
|
|
|
|
|
Foreign exchange and interest rate risk |
|
|
|
|
|
|
|
|
|
CDI & TJLP vs. US$ fixed and floating rate swap |
|
456 |
|
290 |
|
423 |
|
249 |
|
IPCA swap |
|
17 |
|
|
|
17 |
|
|
|
Eurobonds Swap |
|
15 |
|
(78 |
) |
|
|
|
|
Pre dollar swap |
|
26 |
|
17 |
|
26 |
|
17 |
|
|
|
514 |
|
229 |
|
466 |
|
266 |
|
Commodities price risk |
|
|
|
|
|
|
|
|
|
Nickel: |
|
|
|
|
|
|
|
|
|
Fixed price program |
|
(2 |
) |
3 |
|
|
|
|
|
Purchased scrap protection program |
|
|
|
1 |
|
|
|
|
|
Bunker Oil |
|
6 |
|
(30 |
) |
|
|
|
|
|
|
4 |
|
(26 |
) |
|
|
|
|
Warrants |
|
|
|
|
|
|
|
|
|
SLW Options (Note 27) |
|
19 |
|
(14 |
) |
|
|
|
|
|
|
19 |
|
(14 |
) |
|
|
|
|
Embedded derivatives |
|
|
|
|
|
|
|
|
|
Gas Oman |
|
(1 |
) |
(1 |
) |
|
|
|
|
|
|
(1 |
) |
(1 |
) |
|
|
|
|
Derivatives designated as hedge |
|
|
|
|
|
|
|
|
|
Bunker Oil Hedge |
|
(6 |
) |
|
|
|
|
|
|
Strategic Nickel |
|
|
|
26 |
|
|
|
|
|
Foreign exchange cash flow hedge |
|
(31 |
) |
8 |
|
|
|
11 |
|
|
|
(37 |
) |
34 |
|
|
|
11 |
|
Total |
|
499 |
|
222 |
|
466 |
|
277 |
|
c) Effects of derivatives as Cash Flow hedge
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
(Inflows)/ Outflows |
| ||||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Derivatives not designated as hedges |
|
|
|
|
|
|
|
|
|
Exchange risk and interest rates |
|
|
|
|
|
|
|
|
|
CDI & TJLP vs. US$ fixed and floating rate swap |
|
(67 |
) |
(167 |
) |
(48 |
) |
(137 |
) |
EuroBonds Swap |
|
(24 |
) |
10 |
|
|
|
|
|
Pre dollar swap |
|
(5 |
) |
(10 |
) |
(4 |
) |
(10 |
) |
|
|
(96 |
) |
(167 |
) |
(52 |
) |
(147 |
) |
Risk of product prices |
|
|
|
|
|
|
|
|
|
Fixed price program |
|
(3 |
) |
5 |
|
|
|
|
|
Bunker Oil Hedge |
|
21 |
|
(1 |
) |
|
|
|
|
|
|
18 |
|
4 |
|
|
|
|
|
Derivatives designated as hedges |
|
|
|
|
|
|
|
|
|
Bunker Oil Hedge |
|
6 |
|
|
|
|
|
|
|
Strategic Nickel |
|
|
|
(26 |
) |
|
|
|
|
Foreign exchange cash flow hedge |
|
31 |
|
(8 |
) |
|
|
(11 |
) |
|
|
37 |
|
(34 |
) |
|
|
(11 |
) |
Total |
|
(41 |
) |
(197 |
) |
(52 |
) |
(158 |
) |
|
|
|
|
|
|
|
|
|
|
Gains (losses) unrealized derivative |
|
458 |
|
25 |
|
414 |
|
119 |
|
d) Effects of derivatives designated as hedge
i. Cash Flow Hedge
The effects of cash flow hedge impact the stockholders equity and are presented in the following tables:
|
|
Three-month period ended (unaudited) |
| ||||||||||
|
|
Parent Company |
|
noncontrolling |
|
Consolidated |
| ||||||
|
|
Currency |
|
Nickel |
|
Others |
|
Total |
|
stockholders |
|
Total |
|
Fair value measurements |
|
(54 |
) |
|
|
(24 |
) |
(78 |
) |
|
|
(78 |
) |
Reclassification to results due to realization |
|
31 |
|
|
|
6 |
|
37 |
|
|
|
37 |
|
Net change in March 31, 2014 |
|
(23 |
) |
|
|
(18 |
) |
(41 |
) |
|
|
(41 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value measurements |
|
(18 |
) |
|
|
(27 |
) |
(45 |
) |
|
|
(45 |
) |
Reclassification to results due to realization |
|
(8 |
) |
(26 |
) |
|
|
(34 |
) |
|
|
(34 |
) |
Net change in March 31, 2013 |
|
(26 |
) |
(26 |
) |
(27 |
) |
(79 |
) |
|
|
(79 |
) |
|
|
Maturities dates |
|
Currencies/ Interest Rates (LIBOR) |
|
July 2023 |
|
Gas |
|
April 2016 |
|
Nickel |
|
November 2015 |
|
Copper |
|
June 2014 |
|
Warrants |
|
February 2023 |
|
Bunker Oil |
|
December 2014 |
|
Additional information about derivatives financial instruments
Value at Risk computation methodology
The Value at Risk of the positions was measured using a delta-Normal parametric approach, which considers that the future distribution of the risk factors - and its correlations - tends to present the same statistic properties verified in the historical data. The value at risk of Vales derivatives current positions was estimated considering one business day time horizon and a 95% confidence level.
Contracts subjected to margin calls
Vale has contracts subject to margin calls only for part of nickel trades executed by its wholly-owned subsidiary Vale Canada Ltd. There was not cash amount subject to margin calls on March 31, 2014.
Initial Cost of Contracts
The financial derivatives negotiated by Vale and its controlled companies described in this document didnt have initial costs (initial cash flow) associated.
The following tables show as of March 31, 2014, the derivatives positions for Vale and controlled companies with the following information: notional amount, fair value (considering counterparty (credit) risk)(1), value at risk, gains or losses in the period and the fair value for the remaining years of the operations per each group of instruments.
Foreign Exchange and Interest Rates Derivative Positions
Protection program for the Real denominated debt indexed to CDI
· CDI vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows from debt instruments denominated in Brazilian Reais linked to CDI to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to CDI.
· CDI vs. USD floating rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows from debt instruments denominated in Brazilian Reais linked to CDI to U.S. Dollars. In those swaps, Vale pays floating rates in U.S. Dollars (Libor London Interbank Offered Rate) and receives payments linked to CDI.
|
|
R$ Million |
| ||||||||||||||||||||||||
|
|
Notional ($ million) |
|
|
|
|
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||||||||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Index |
|
Average |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
2015 |
|
2016 |
|
2017 |
| ||
CDI vs. fixed rate swap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Receivable |
|
R$ |
5,596 |
|
R$ |
5,096 |
|
CDI |
|
108.35 |
% |
5,926 |
|
5,601 |
|
64 |
|
|
|
|
|
|
|
|
|
|
|
Payable |
|
US$ |
2,816 |
|
US$ |
2,603 |
|
US$+ |
|
3.71 |
% |
(6,663 |
) |
(6,557 |
) |
(44 |
) |
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
|
(737 |
) |
(956 |
) |
20 |
|
79 |
|
161 |
|
(210 |
) |
(562 |
) |
(126 |
) | ||
Adjusted Net for credit risk |
|
|
|
|
|
|
|
|
|
(744 |
) |
(963 |
) |
|
|
|
|
160 |
|
(212 |
) |
(565 |
) |
(127 |
) | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
CDI vs. floating rate swap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Receivable |
|
R$ |
428 |
|
R$ |
428 |
|
CDI |
|
103.50 |
% |
436 |
|
446 |
|
20 |
|
|
|
|
|
|
|
|
|
|
|
Payable |
|
US$ |
250 |
|
US$ |
250 |
|
Libor + |
|
0.99 |
% |
(572 |
) |
(596 |
) |
(4 |
) |
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
|
(136 |
) |
(150 |
) |
16 |
|
6 |
|
18 |
|
(154 |
) |
|
|
|
| ||
Adjusted Net for credit risk |
|
|
|
|
|
|
|
|
|
(136 |
) |
(150 |
) |
|
|
|
|
18 |
|
(154 |
) |
|
|
|
|
Type of contracts: OTC Contracts
Protected Item: Debts linked to BRL
The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to USD so as to achieve a currency offset by matching Vales receivables (mainly linked to USD) with Vales payables.
(1) The Adjusted net/total for credit risk considers the adjustments for credit (counterparty) risk calculated for the instruments, in accordance with International Financial Reporting Standard 13 (CPC 46).
Protection program for the real denominated debt indexed to TJLP
· TJLP vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows of the loans with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) from TJLP(2) to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to TJLP.
· TJLP vs. USD floating rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows of the loans with BNDES from TJLP to U.S. Dollars. In those swaps, Vale pays floating rates in U.S. Dollars and receives payments linked to TJLP.
|
|
R$ Million |
| ||||||||||||||||||||||||
|
|
Notional ($ million) |
|
|
|
|
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||||||||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Index |
|
Average |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
2015 |
|
2016 |
|
2017-2023 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Swap TJLP vs. fixed rate swap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Receivable |
|
R$ |
6,351 |
|
R$ |
6,456 |
|
TJLP + |
|
1.37 |
% |
5,568 |
|
5,626 |
|
193 |
|
|
|
|
|
|
|
|
|
|
|
Payable |
|
US$ |
3,230 |
|
US$ |
3,310 |
|
USD + |
|
1.99 |
% |
(7,213 |
) |
(7,431 |
) |
(162 |
) |
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
|
(1,645 |
) |
(1,805 |
) |
31 |
|
257 |
|
(37 |
) |
(130 |
) |
(260 |
) |
(1,218 |
) | ||
Adjusted Net for credit risk |
|
|
|
|
|
|
|
|
|
(1,741 |
) |
(1,881 |
) |
|
|
|
|
(37 |
) |
(131 |
) |
(265 |
) |
(1,308 |
) | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Swap TJLP vs. floating rate swap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Receivable |
|
R$ |
613 |
|
R$ |
615 |
|
TJLP + |
|
0.89 |
% |
535 |
|
525 |
|
3 |
|
|
|
|
|
|
|
|
|
|
|
Payable |
|
US$ |
349 |
|
US$ |
350 |
|
Libor + |
|
-1.15 |
% |
(747 |
) |
(760 |
) |
(3 |
) |
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
|
(212 |
) |
(235 |
) |
0 |
|
21 |
|
(78 |
) |
4 |
|
(4 |
) |
(134 |
) | ||
Adjusted Net for credit risk |
|
|
|
|
|
|
|
|
|
(215 |
) |
(238 |
) |
|
|
|
|
(79 |
) |
4 |
|
(4 |
) |
(136 |
) |
Type of contracts: OTC Contracts
Protected Item: Debts linked to BRL
The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to USD so as to achieve a currency offset by matching Vales receivables (mainly linked to USD) with Vales payables.
Protection program for the Real denominated fixed rate debt
· BRL fixed rate vs. USD fixed rate swap: In order to hedge the cash flow volatility, Vale entered into a swap transaction to convert the cash flows from loans rate with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) in Brazilian Reais linked to fixed rate to U.S. Dollars linked to fixed. In those swaps, Vale pays fixed rates in U.S. Dollars and receives fixed rates in Reais.
|
|
R$ Million |
| ||||||||||||||||||||||||
|
|
Notional ($ million) |
|
|
|
|
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||||||||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Index |
|
Average rate |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
2015 |
|
2016 |
|
2017 - 2023 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
R$ fixed rate vs. US$ fixed rate swap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Receivable |
|
R$ |
821 |
|
R$ |
824 |
|
Fix |
|
4.49 |
% |
705 |
|
723 |
|
34 |
|
|
|
|
|
|
|
|
|
|
|
Payable |
|
US$ |
442 |
|
US$ |
446 |
|
US$- |
|
-1.14 |
% |
(924 |
) |
(963 |
) |
(30 |
) |
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
|
(219 |
) |
(240 |
) |
4 |
|
23 |
|
10 |
|
(46 |
) |
(135 |
) |
(48 |
) | ||
Adjusted Net for credit risk |
|
|
|
|
|
|
|
|
|
(228 |
) |
(249 |
) |
|
|
|
|
10 |
|
(47 |
) |
(138 |
) |
(53 |
) |
Type of contracts: OTC Contracts
Protected Item: Debts linked to BRL
The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to USD so as to achieve a currency offset by matching Vales receivables (mainly linked to USD) with Vales payables.
(2) Due to TJLP derivatives market liquidity constraints, some swap trades were done through CDI equivalency.
Protection program for the Real denominated debt indexed to IPCA
· IPCA vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows from debt instruments denominated in Brazilian Reais linked to IPCA to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to IPCA.
|
|
R$ Million |
| |||||||||||||||||||||||
|
|
Notional ($ million) |
|
|
|
|
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| |||||||||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Index |
|
Average rate |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
2015 |
|
2016 |
|
2017 - 2021 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
IPCA vs. US$ fixed rate swap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Receivable |
|
R$ |
450 |
|
|
|
Fix |
|
6.46 |
% |
461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payable |
|
US$ |
187 |
|
|
|
US$+ |
|
4.02 |
% |
(443 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
|
18 |
|
|
|
|
|
72 |
|
|
|
10 |
|
10 |
|
(2 |
) | |
Adjusted Net for credit risk |
|
|
|
|
|
|
|
|
|
17 |
|
|
|
|
|
|
|
|
|
10 |
|
10 |
|
(3 |
) |
Type of contracts: OTC Contracts
Protected Item: Debts linked to BRL
The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to USD so as to achieve a currency offset by matching Vales receivables (mainly linked to USD) with Vales payables.
Protection program for Euro denominated debt
· EUR fixed rate vs. USD fixed rate swap: In order to hedge the cash flow volatility, Vale entered into a swap transaction to convert the cash flows from debts in Euros linked to fixed rate to U.S. Dollars linked to fixed rate. This trade was used to convert the cash flows of part of debts in Euros, each one with a notional amount of 750 million, issued in 2010 and 2012 by Vale. Vale receives fixed rates in Euros and pays fixed rates in U.S. Dollars.
|
|
R$ million |
| ||||||||||||||||||||||
|
|
Notional ($ million) |
|
|
|
|
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||||||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Index |
|
Average rate |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
2015 |
|
2016 - 2023 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Receivable |
|
|
1,000 |
|
|
1,000 |
|
EUR |
|
4.063 |
% |
3,517 |
|
3,585 |
|
1,731 |
|
|
|
|
|
|
|
|
|
Payable |
|
US$ |
1,302 |
|
US$ |
1,288 |
|
US$ |
|
4.511 |
% |
(3,259 |
) |
(3,306 |
) |
(1,707 |
) |
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
|
258 |
|
279 |
|
24 |
|
28 |
|
|
|
(6 |
) |
264 |
| ||
Adjusted Net for credit risk |
|
|
|
|
|
|
|
|
|
245 |
|
264 |
|
|
|
|
|
|
|
(6 |
) |
251 |
|
Type of contracts: OTC Contracts
Protected Item: Vales Debt linked to EUR
The P&L shown in the table above is offset by the hedged items P&L due to EUR/USD exchange rate.
Foreign exchange hedging program for disbursements in Canadian dollars
· Canadian Dollar Forward In order to reduce the cash flow volatility, Vale entered into forward transactions to mitigate the foreign exchange exposure that arises from the currency mismatch between the revenues denominated in U.S. Dollars and the disbursements denominated in Canadian Dollars.
|
|
R$ million |
| ||||||||||||||||||||||
|
|
Notional ($ million) |
|
|
|
Average rate |
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||||||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Buy/ Sell |
|
(CAD/USD) |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
2015 |
|
2016 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Forward |
|
CAD |
638 |
|
CAD |
786 |
|
B |
|
1.020 |
|
(118 |
) |
(90 |
) |
|
|
9 |
|
(74 |
) |
(42 |
) |
(2 |
) |
Adjusted total for credit risk |
|
|
|
|
|
|
|
|
|
(118 |
) |
(90 |
) |
|
|
|
|
(74 |
) |
(42 |
) |
(2 |
) | ||
Type of contracts: OTC Contracts
Hedged Item: part of disbursements in Canadian Dollars
The P&L shown in the table above is offset by the hedged items P&L due to CAD/USD exchange rate.
Commodity Derivative Positions
The Companys cash flow is also exposed to several market risks associated to global commodities price volatilities. To offset these volatilities, Vale contracted the following derivatives transactions:
Nickel Purchase Protection Program
In order to reduce the cash flow volatility and eliminate the mismatch between the pricing of the purchased nickel (concentrate, cathode, sinter and others) and the pricing of the final or original product sold to our clients, hedging transactions were implemented. The trades are usually implemented by the sale and/or buy of nickel forward or future contracts at LME or over-the-counter operations.
|
|
R$ million |
| ||||||||||||||||
|
|
Notional (ton) |
|
|
|
Average Strike |
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Buy/ Sell |
|
(US$/ton) |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel Futures |
|
1,020 |
|
0 |
|
B |
|
16,147 |
|
(0.6 |
) |
|
|
|
|
|
|
(0.6 |
) |
Nickel Futures |
|
1,036 |
|
168 |
|
S |
|
15,925 |
|
0.1 |
|
0.08 |
|
(0.1 |
) |
|
|
0.1 |
|
Adjusted total for |
|
|
|
|
|
|
|
(0.5 |
) |
0.08 |
|
(0.1 |
) |
1.55 |
|
(0.5 |
) |
Type of contracts: LME Contracts and OTC contracts
Protected Item: part of Vales revenues linked to Nickel price.
The P&L shown in the table above is offset by the protected items P&L due to Nickel price.
Nickel Fixed Price Program
In order to maintain the exposure to Nickel price fluctuations, we entered into derivatives to convert to floating prices all contracts with clients that required a fixed price. These trades aim to guarantee that the prices of these operations would be the same of the average prices negotiated in LME in the date the product is delivered to the client. It normally involves buying Nickel forwards (Over-the-Counter) or futures (exchange negotiated). Those operations are usually reverted before the maturity in order to match the settlement dates of the commercial contracts in which the prices are fixed.
|
|
R$ million |
| ||||||||||||||||||
|
|
Notional (ton) |
|
|
|
Average Strike |
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Buy/ Sell |
|
(US$/ton) |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel Futures |
|
7,184 |
|
6,317 |
|
B |
|
14,767 |
|
21 |
|
(5 |
) |
(8 |
) |
5 |
|
18 |
|
3 |
|
Adjusted total |
|
|
|
|
|
|
|
21 |
|
(5 |
) |
|
|
|
|
18 |
|
3 |
|
Type of contracts: LME Contracts and OTC contracts
Protected Item: part of Vales revenues linked to fixed price sales of Nickel.
The P&L shown in the table above is offset by the protected items P&L due to Nickel price.
Copper Scrap Purchase Protection Program
This program was implemented in order to reduce the cash flow volatility due to the quotation period mismatch between the pricing period of copper scrap purchase and the pricing period of final products sale to the clients, as the copper scrap combined with other raw materials or inputs to produce copper for the final clients. This program usually is implemented by the sale of forwards or futures at LME or Over-the-Counter operations.
|
|
R$ million |
| ||||||||||||||||
|
|
Notional (lbs) |
|
|
|
Average Strike |
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Buy/ Sell |
|
(US$/lbs) |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward |
|
585,326 |
|
1,101,029 |
|
S |
|
3.22 |
|
0.26 |
|
(0.34 |
) |
(0.1 |
) |
0.1 |
|
0.26 |
|
Adjusted |
|
|
|
|
|
0.26 |
|
(0.34 |
) |
|
|
|
|
0.26 |
|
Type of contracts: OTC Contracts
Protected Item: of Vales revenues linked to Copper price.
The P&L shown in the table above is offset by the protected items P&L due to copper price.
Bunker Oil Purchase Protection Program
In order to reduce the impact of bunker oil price fluctuation on Vales maritime freight hiring/supply and consequently reducing the companys cash flow volatility, bunker oil derivatives were implemented. These transactions are usually executed through forward purchases.
|
|
R$ million |
| ||||||||||||||||
|
|
Notional (ton) |
|
|
|
Average Strike |
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Buy/ Sell |
|
(US$/mt) |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward |
|
1,108,500 |
|
|
|
B |
|
591 |
|
6 |
|
|
|
|
|
21 |
|
6 |
|
Adjusted total |
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
6 |
|
Type of contracts: OTC Contracts
Protected Item: part of Vales costs linked to bunker oil price
The P&L shown in the table above is offset by the protected items P&L due to bunker oil price.
Bunker Oil Purchase Hedging Program
In order to reduce the impact of bunker oil price fluctuation on Vales maritime freight hiring/supply and consequently reducing the companys cash flow volatility, bunker oil derivatives were implemented. These transactions are usually executed through forward purchases.
|
|
R$ million |
| ||||||||||||||||
|
|
Notional (ton) |
|
|
|
Average Strike |
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Buy/ Sell |
|
(US$/mt) |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward |
|
2,110,500 |
|
1,590,000 |
|
B |
|
600 |
|
(31 |
) |
(8 |
) |
(0.4 |
) |
39 |
|
(31 |
) |
Adjusted total |
|
|
|
|
|
(31 |
) |
(8 |
) |
|
|
|
|
(31 |
) |
Type of contracts: OTC Contracts
Protected Item: part of Vales costs linked to bunker oil price
The P&L shown in the table above is offset by the protected items P&L due to bunker oil price.
Sell of part of future gold production (subproduct) from Vale
The company has definitive contracts with Silver Wheaton Corp. (SLW), a Canadian company with stocks negotiated in Toronto Stock Exchange and New York Stock Exchange, to sell 25% of gold payable flows produced as a sub product from Salobo copper mine during its life and 70% of gold payable flows produced as a sub product from some nickel mines in Sudbury during 20 years. For this transaction the payment was realized part in cash (US$ 1.9 billion) and part as 10 million of SLW warrants with strike price of US$ 65 and 10 years term, where this last part configures an American call option.
|
|
R$ million |
| ||||||||||||||||||
|
|
Notional ($ million) |
|
|
|
Average Strike |
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Buy/ Sell |
|
(US$/stock) |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2023 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Call Option |
|
US$ |
10 |
|
US$ |
10 |
|
B |
|
65 |
|
108 |
|
93 |
|
|
|
9 |
|
108 |
|
Adjusted total |
|
|
|
|
|
107 |
|
93 |
|
|
|
|
|
107 |
| ||||||
Embedded Derivative Positions
The Companys cash flow is also exposed to several market risks associated to contracts that contain embedded derivatives or derivative-like features. From Vales perspective, it may include, but is not limited to, commercial contracts, procurement contracts, rental contracts, bonds, insurance policies and loans. The following embedded derivatives were observed in March 31, 2014:
|
|
R$ million |
| ||||||||||||||||
|
|
Notional (ton) |
|
|
|
Average Strike |
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Buy/ Sell |
|
(US$/ton) |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel Forwards |
|
3,413 |
|
2,111 |
|
|
|
14,753 |
|
7.0 |
|
0.1 |
|
0.8 |
|
|
|
7.0 |
|
Copper Forwards |
5,296 |
|
6,277 |
|
S |
|
6,979 |
|
(4.0 |
) |
0.8 |
|
0.9 |
|
|
|
(4.0 |
) | |
Total |
|
|
|
|
|
|
|
3.0 |
|
0.9 |
|
1.7 |
|
3.2 |
|
3.0 |
|
Raw material and intermediate products purchase
Nickel concentrate and raw materials purchase agreements, in which there are provisions based on nickel and copper future prices behavior. These provisions are considered as embedded derivatives.
Gas purchase for Pelletizing Company in Oman
Our subsidiary Vale Oman Pelletizing Company LLC has a natural gas purchase agreement in which there´s a clause that defines that a premium can be charged if pellet prices trades above a pre-defined level. This clause is considered as an embedded derivative.
|
|
R$ million |
| ||||||||||||||||||||
|
|
Notional (volume/month) |
|
|
|
Average Strike |
|
Fair value |
|
Realized Gain/Loss |
|
Value at Risk |
|
Fair value by year |
| ||||||||
Flow |
|
March 31, 2014 |
|
December 31, 2013 |
|
Buy/ Sell |
|
(US$/ton) |
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2014 |
|
2014 |
|
2015 |
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Call Options |
|
746,667 |
|
746,667 |
|
S |
|
179.36 |
|
(4.7 |
) |
(3.6 |
) |
|
|
5.2 |
|
(0.6 |
) |
(3.0 |
) |
(1.1 |
) |
a) Market Curves
To build the curves used on the pricing of the derivatives, public data from BM&F, Central Bank of Brazil, London Metals Exchange (LME) and proprietary data from Thomson Reuters and Bloomberg were used.
1. Commodities
Nickel
Maturity |
|
Price (US$/ton) |
|
Maturity |
|
Price (US$/ton) |
|
Maturity |
|
Price (US$/ton) |
SPOT |
|
15,735.00 |
|
SEP14 |
|
15,925.21 |
|
MAR15 |
|
15,950.61 |
APR14 |
|
15,879.29 |
|
OCT14 |
|
15,931.09 |
|
MAR16 |
|
15,996.08 |
MAY14 |
|
15,894.63 |
|
NOV14 |
|
15,936.79 |
|
MAR17 |
|
16,016.98 |
JUN14 |
|
15,905.08 |
|
DEC14 |
|
15,940.00 |
|
MAR18 |
|
16,010.22 |
JUL14 |
|
15,912.91 |
|
JAN15 |
|
15,940.00 |
|
|
|
|
AUG14 |
|
15,918.79 |
|
FEB15 |
|
15,943.43 |
|
|
|
|
Copper
Maturity |
|
Price (US$/lb) |
|
Maturity |
|
Price (US$/lb) |
|
Maturity |
|
Price (US$/lb) |
SPOT |
|
3.02 |
|
SEP14 |
|
3.01 |
|
MAR15 |
|
3.02 |
APR14 |
|
3.02 |
|
OCT14 |
|
3.02 |
|
MAR16 |
|
3.02 |
MAY14 |
|
3.02 |
|
NOV14 |
|
3.02 |
|
MAR17 |
|
3.03 |
JUN14 |
|
3.02 |
|
DEC14 |
|
3.02 |
|
MAR18 |
|
3.03 |
JUL14 |
|
3.01 |
|
JAN15 |
|
3.02 |
|
|
|
|
AUG14 |
|
3.01 |
|
FEB15 |
|
3.02 |
|
|
|
|
Bunker Oil
Maturity |
|
Price (US$/ton) |
|
Maturity |
|
Price (US$/ton) |
|
Maturity |
|
Price (US$/ton) |
SPOT |
|
604.38 |
|
SEP14 |
|
592.00 |
|
MAR15 |
|
587.74 |
APR14 |
|
598.55 |
|
OCT14 |
|
591.44 |
|
MAR16 |
|
572.01 |
MAY14 |
|
592.83 |
|
NOV14 |
|
590.85 |
|
MAR17 |
|
561.70 |
JUN14 |
|
593.07 |
|
DEC14 |
|
590.28 |
|
MAR18 |
|
558.05 |
JUL14 |
|
592.93 |
|
JAN15 |
|
589.66 |
|
|
|
|
AUG14 |
|
592.53 |
|
FEB15 |
|
589.05 |
|
|
|
|
2. Rates
US$-Brazil Interest Rate
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
05/02/14 |
|
0.58 |
|
07/01/16 |
|
1.75 |
|
01/02/19 |
|
3.09 |
06/02/14 |
|
0.61 |
|
10/03/16 |
|
1.86 |
|
04/01/19 |
|
3.22 |
07/01/14 |
|
0.68 |
|
01/02/17 |
|
1.98 |
|
07/01/19 |
|
3.33 |
10/01/14 |
|
0.87 |
|
04/03/17 |
|
2.10 |
|
10/01/19 |
|
3.46 |
01/02/15 |
|
1.09 |
|
07/03/17 |
|
2.23 |
|
01/02/20 |
|
3.61 |
04/01/15 |
|
1.20 |
|
10/02/17 |
|
2.36 |
|
07/01/20 |
|
3.85 |
07/01/15 |
|
1.34 |
|
01/02/18 |
|
2.51 |
|
01/04/21 |
|
4.07 |
10/01/15 |
|
1.43 |
|
04/02/18 |
|
2.68 |
|
07/01/21 |
|
4.25 |
01/04/16 |
|
1.55 |
|
07/02/18 |
|
2.82 |
|
01/03/22 |
|
4.41 |
04/01/16 |
|
1.62 |
|
10/01/18 |
|
2.96 |
|
01/02/23 |
|
4.74 |
US$ Interest Rate
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
1M |
|
0.15 |
|
6M |
|
0.26 |
|
11M |
|
0.27 |
2M |
|
0.19 |
|
7M |
|
0.26 |
|
12M |
|
0.27 |
3M |
|
0.23 |
|
8M |
|
0.27 |
|
2Y |
|
0.55 |
4M |
|
0.25 |
|
9M |
|
0.27 |
|
3Y |
|
1.03 |
5M |
|
0.25 |
|
10M |
|
0.27 |
|
4Y |
|
1.50 |
TJLP
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
05/02/14 |
|
5.00 |
|
07/01/16 |
|
5.00 |
|
01/02/19 |
|
5.00 |
06/02/14 |
|
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 |
|
07/01/20 |
|
5.00 |
07/01/15 |
|
5.00 |
|
01/02/18 |
|
5.00 |
|
01/04/21 |
|
5.00 |
10/01/15 |
|
5.00 |
|
04/02/18 |
|
5.00 |
|
07/01/21 |
|
5.00 |
01/04/16 |
|
5.00 |
|
07/02/18 |
|
5.00 |
|
01/03/22 |
|
5.00 |
04/01/16 |
|
5.00 |
|
10/01/18 |
|
5.00 |
|
01/02/23 |
|
5.00 |
BRL Interest Rate
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
05/02/14 |
|
10.76 |
|
07/01/16 |
|
12.35 |
|
01/02/19 |
|
12.73 |
06/02/14 |
|
10.77 |
|
10/03/16 |
|
12.42 |
|
04/01/19 |
|
12.76 |
07/01/14 |
|
10.82 |
|
01/02/17 |
|
12.47 |
|
07/01/19 |
|
12.78 |
10/01/14 |
|
10.97 |
|
04/03/17 |
|
12.50 |
|
10/01/19 |
|
12.80 |
01/02/15 |
|
11.12 |
|
07/03/17 |
|
12.56 |
|
01/02/20 |
|
12.78 |
04/01/15 |
|
11.39 |
|
10/02/17 |
|
12.63 |
|
07/01/20 |
|
12.84 |
07/01/15 |
|
11.68 |
|
01/02/18 |
|
12.67 |
|
01/04/21 |
|
12.83 |
10/01/15 |
|
11.91 |
|
04/02/18 |
|
12.69 |
|
07/01/21 |
|
12.87 |
01/04/16 |
|
12.08 |
|
07/02/18 |
|
12.71 |
|
01/03/22 |
|
12.91 |
04/01/16 |
|
12.23 |
|
10/01/18 |
|
12.72 |
|
01/02/23 |
|
12.97 |
Implicit Inflation (IPCA)
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
05/02/14 |
|
6.13 |
|
07/01/16 |
|
6.36 |
|
01/02/19 |
|
6.16 |
06/02/14 |
|
6.13 |
|
10/03/16 |
|
6.31 |
|
04/01/19 |
|
6.16 |
07/01/14 |
|
6.18 |
|
01/02/17 |
|
6.28 |
|
07/01/19 |
|
6.16 |
10/01/14 |
|
6.33 |
|
04/03/17 |
|
6.23 |
|
10/01/19 |
|
6.16 |
01/02/15 |
|
6.47 |
|
07/03/17 |
|
6.23 |
|
01/02/20 |
|
6.12 |
04/01/15 |
|
6.71 |
|
10/02/17 |
|
6.25 |
|
07/01/20 |
|
6.14 |
07/01/15 |
|
6.56 |
|
01/02/18 |
|
6.24 |
|
01/04/21 |
|
6.09 |
10/01/15 |
|
6.48 |
|
04/02/18 |
|
6.22 |
|
07/01/21 |
|
6.10 |
01/04/16 |
|
6.41 |
|
07/02/18 |
|
6.20 |
|
01/03/22 |
|
6.10 |
04/01/16 |
|
6.38 |
|
10/01/18 |
|
6.18 |
|
01/02/23 |
|
6.11 |
EUR Interest Rate
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
1M |
|
0.21 |
|
6M |
|
0.37 |
|
11M |
|
0.41 |
2M |
|
0.25 |
|
7M |
|
0.39 |
|
12M |
|
0.42 |
3M |
|
0.28 |
|
8M |
|
0.39 |
|
2Y |
|
0.49 |
4M |
|
0.33 |
|
9M |
|
0.40 |
|
3Y |
|
0.62 |
5M |
|
0.35 |
|
10M |
|
0.41 |
|
4Y |
|
0.80 |
CAD Interest Rate
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
|
Maturity |
|
Rate (% p.a.) |
1M |
|
1.23 |
|
6M |
|
1.36 |
|
11M |
|
1.28 |
2M |
|
1.25 |
|
7M |
|
1.34 |
|
12M |
|
1.28 |
3M |
|
1.27 |
|
8M |
|
1.32 |
|
2Y |
|
1.39 |
Sensitivity Analysis
We present below the sensitivity analysis for all derivatives outstanding positions as of March 31, 2014 given predefined scenarios for market risk factors behavior. The scenarios were defined as follows:
· Fair Value: the fair value of the instruments as at March 31, 2014;
· Scenario I: Potential change in fair value of Vales financial instruments positions considering a 25% depreciation of market curves for underlying market risk factors;
· Scenario II: Potential change in fair value of Vales financial instruments positions considering a 25% appreciation of market curves for underlying market risk factors;
· Scenario III: Potential change in fair value of Vales financial instruments positions considering a 50% depreciation of market curves for underlying market risk factors;
· Scenario IV: Potential change in fair value of Vales financial instruments positions considering a 50% appreciation of market curves for underlying market risk factors;
Sensitivity Analysis Summary of the USD/BRL fluctuation Debt, Cash Investments and Derivatives
Sensitivity analysis - Summary of the USD/BRL fluctuation |
Amounts in R$ million |
Program |
|
Instrument |
|
Risk |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
Scenario IV |
|
Funding |
|
Debt denominated in BRL |
|
USD/BRL fluctuation |
|
|
|
|
|
|
|
|
|
Funding |
|
Debt denominated in USD |
|
USD/BRL fluctuation |
|
11,516 |
|
(11,516 |
) |
23,032 |
|
(23,032 |
) |
Cash Investments |
|
Cash denominated in BRL |
|
USD/BRL fluctuation |
|
2 |
|
(2 |
) |
5 |
|
(5 |
) |
Cash Investments |
|
Cash denominated in USD |
|
USD/BRL fluctuation |
|
0 |
|
0 |
|
0 |
|
0 |
|
Derivatives* |
|
Consolidated derivatives portfolio |
|
USD/BRL fluctuation |
|
(4,141 |
) |
4,141 |
|
(8,280 |
) |
8,280 |
|
Net result |
|
|
|
|
|
7,377 |
|
(7,377 |
) |
14,757 |
|
(14,757 |
) |
(*) Detailed information of derivatives block is described below.
Sensitivity Analysis Consolidated Derivative Position
Sensitivity analysis - Foreign Exchange and Interest Rate Derivative Positions |
Amounts in R$ million |
Program |
|
Instrument |
|
Risk |
|
Fair Value |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
Scenario IV |
|
Protection program for the Real denominated debt indexed to CDI |
|
|
|
USD/BRL fluctuation |
|
|
|
(1,666 |
) |
1,666 |
|
(3,331 |
) |
3,331 |
|
|
|
|
USD interest rate inside Brazil variation |
|
(744 |
) |
(50 |
) |
48 |
|
(100 |
) |
96 |
| |
|
CDI vs. USD fixed rate swap |
|
Brazilian interest rate fluctuation |
|
|
|
(24 |
) |
22 |
|
(51 |
) |
43 |
| |
|
|
|
USD Libor variation |
|
|
|
(0.1 |
) |
0.1 |
|
(0.3 |
) |
0.3 |
| |
|
|
|
USD/BRL fluctuation |
|
|
|
(143 |
) |
143 |
|
(286 |
) |
286 |
| |
|
CDI vs. USD floating rate swap |
|
Brazilian interest rate fluctuation |
|
(136 |
) |
(0.3 |
) |
0.3 |
|
(0.6 |
) |
0.6 |
| |
|
|
|
USD Libor variation |
|
|
|
(0.1 |
) |
0.1 |
|
(0.2 |
) |
0.2 |
| |
|
Protected Items - Real denominated debt |
|
USD/BRL fluctuation |
|
n.a. |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Protection program for the Real denominated debt indexed to TJLP |
|
|
|
USD/BRL fluctuation |
|
|
|
(1,803 |
) |
1,803 |
|
(3,606 |
) |
3,606 |
|
|
|
|
USD interest rate inside Brazil variation |
|
(1,741 |
) |
(119 |
) |
112 |
|
(246 |
) |
218 |
| |
|
TJLP vs. USD fixed rate swap |
|
Brazilian interest rate fluctuation |
|
|
|
406 |
|
(355 |
) |
873 |
|
(669 |
) | |
|
|
|
TJLP interest rate fluctuation |
|
|
|
(183 |
) |
179 |
|
(368 |
) |
350 |
| |
|
|
|
USD/BRL fluctuation |
|
|
|
(187 |
) |
187 |
|
(373 |
) |
373 |
| |
|
|
|
USD interest rate inside Brazil variation |
|
|
|
(12 |
) |
11 |
|
(25 |
) |
22 |
| |
|
TJLP vs. USD floating rate swap |
|
Brazilian interest rate fluctuation |
|
(215 |
) |
32 |
|
(28 |
) |
69 |
|
(52 |
) | |
|
|
|
TJLP interest rate fluctuation |
|
|
|
(15 |
) |
14 |
|
(29 |
) |
28 |
| |
|
|
|
USD Libor variation |
|
|
|
8 |
|
(8 |
) |
16 |
|
(16 |
) | |
|
Protected Items - Real denominated debt |
|
USD/BRL fluctuation |
|
n.a. |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Protection program for the Real denominated fixed rate debt |
|
|
|
USD/BRL fluctuation |
|
|
|
(231 |
) |
231 |
|
(462 |
) |
462 |
|
|
BRL fixed rate vs. USD fixed rate swap |
|
USD interest rate inside Brazil variation |
|
(228 |
) |
(11 |
) |
10 |
|
(22 |
) |
20 |
| |
|
|
|
Brazilian interest rate fluctuation |
|
|
|
41 |
|
(37 |
) |
88 |
|
(70 |
) | |
|
Protected Items - Real denominated debt |
|
USD/BRL fluctuation |
|
n.a. |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Protection program for the Real denominated debt indexed to IPCA |
|
|
|
USD/BRL fluctuation |
|
|
|
(111 |
) |
111 |
|
(222 |
) |
222 |
|
|
IPCA vs. USD fixed rate swap |
|
USD interest rate inside Brazil variation |
|
17 |
|
(18 |
) |
16 |
|
(37 |
) |
31 |
| |
|
|
|
Brazilian interest rate fluctuation |
|
|
|
75 |
|
(62 |
) |
166 |
|
(113 |
) | |
|
|
|
IPCA index fluctuation |
|
|
|
(33 |
) |
36 |
|
(65 |
) |
74 |
| |
|
Hedged Items - Part of Revenues |
|
USD/BRL fluctuation |
|
n.a. |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Protection Program for the Euro denominated debt |
|
|
|
EUR/USD fluctuation |
|
|
|
879 |
|
(879 |
) |
1,759 |
|
(1,759 |
) |
|
EUR fixed rate vs. USD fixed rate swap |
|
EUR Libor variation |
|
245 |
|
59 |
|
(56 |
) |
122 |
|
(108 |
) | |
|
|
|
USD Libor variation |
|
|
|
(79 |
) |
71 |
|
(166 |
) |
136 |
| |
|
Protected Items - Euro denominated debt |
|
EUR/USD fluctuation |
|
n.a. |
|
(879 |
) |
879 |
|
(1,759 |
) |
1,759 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange hedging program for disbursements in Canadian dollars (CAD) |
|
|
|
USD/CAD fluctuation |
|
|
|
(353 |
) |
353 |
|
(706 |
) |
706 |
|
|
CAD Forward |
|
CAD Libor variation |
|
(118 |
) |
3 |
|
(3 |
) |
6 |
|
(6 |
) | |
|
|
|
USD Libor variation |
|
|
|
(1 |
) |
1 |
|
(2 |
) |
2 |
| |
|
Protected Items - Disbursement in Canadian dollars |
|
USD/CAD fluctuation |
|
n.a. |
|
353 |
|
(353 |
) |
706 |
|
(706 |
) |
Sensitivity analysis - Commodity Derivative Positions |
Amounts in R$ million |
Program |
|
Instrument |
|
Risk |
|
Fair Value |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
Scenario IV |
|
Nickel purchase protection program |
|
|
|
Nickel price fluctuation |
|
|
|
0.1 |
|
-0.1 |
|
0.3 |
|
-0.3 |
|
|
Sale of nickel future/forward contracts |
|
Libor USD fluctuation |
|
-0.5 |
|
0 |
|
0 |
|
0 |
|
0 |
| |
|
|
|
USD/CAD fluctuation |
|
|
|
(0.1 |
) |
0.1 |
|
(0.2 |
) |
0.2 |
| |
|
Protected Item: Part of Vales revenues linked to Nickel price |
|
Nickel price fluctuation |
|
n.a. |
|
(0.1 |
) |
0.1 |
|
(0.3 |
) |
0.3 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel fixed price program |
|
|
|
Nickel price fluctuation |
|
|
|
(65 |
) |
65 |
|
(130 |
) |
130 |
|
|
Purchase of nickel future/forward contracts |
|
Libor USD fluctuation |
|
21 |
|
(0.07 |
) |
0.07 |
|
(0.14 |
) |
0.14 |
| |
|
|
|
USD/CAD fluctuation |
|
|
|
5 |
|
(5 |
) |
11 |
|
(11 |
) | |
|
Protected Item: Part of Vales nickel revenues from sales with fixed prices |
|
Nickel price fluctuation |
|
n.a. |
|
65 |
|
(65 |
) |
130 |
|
(130 |
) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copper Scrap Purchase Protection Program |
|
|
|
Copper price fluctuation |
|
|
|
1 |
|
(1 |
) |
2 |
|
(2 |
) |
|
Sale of copper future/forward contracts |
|
Libor USD fluctuation |
|
0.26 |
|
0 |
|
0 |
|
0 |
|
0 |
| |
|
|
|
USD/CAD fluctuation |
|
|
|
0.07 |
|
(0.07 |
) |
0.13 |
|
(0.13 |
) | |
|
Protected Item: Part of Vales revenues linked to Copper price |
|
Copper price fluctuation |
|
n.a. |
|
(1 |
) |
1 |
|
(2 |
) |
2 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bunker Oil Protection Program |
|
Bunker Oil forward |
|
Bunker Oil price fluctuation |
|
|
|
(372 |
) |
372 |
|
(744 |
) |
744 |
|
|
|
|
Libor USD fluctuation |
|
6 |
|
(0.3 |
) |
0.3 |
|
(0.7 |
) |
0.7 |
| |
|
Protected Item: part of Vales costs linked to Bunker Oil price |
|
Bunker Oil price fluctuation |
|
n.a. |
|
372 |
|
(372 |
) |
744 |
|
(744 |
) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bunker Oil Hedge Program |
|
Bunker Oil forward |
|
Bunker Oil price fluctuation |
|
|
|
(708 |
) |
708 |
|
(1,415 |
) |
1,415 |
|
|
|
|
Libor USD fluctuation |
|
(31 |
) |
(0.7 |
) |
0.7 |
|
(1.4 |
) |
1.4 |
| |
|
Protected Item: part of Vales costs linked to Bunker Oil price |
|
Bunker Oil price fluctuation |
|
n.a. |
|
708 |
|
(708 |
) |
1,415 |
|
(1,415 |
) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sell of part of future gold production (subproduct) from Vale |
|
10 million of SLW warrants |
|
SLW stock price fluctuation |
|
107 |
|
(46 |
) |
55 |
|
(81 |
) |
116 |
|
|
|
|
Libor USD fluctuation |
|
|
|
(5 |
) |
5 |
|
(11 |
) |
10 |
| |
|
Sell of part of future gold production (subproduct) from Vale |
|
SLW stock price fluctuation |
|
n.a. |
|
46 |
|
(55 |
) |
81 |
|
(116 |
) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sensitivity analysis - Embedded Derivative Positions |
Amounts in R$ million |
Program |
|
Instrument |
|
Risk |
|
Fair Value |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
Scenario IV |
|
Embedded derivatives - Raw material purchase (Nickel) |
|
Embedded derivatives - Raw material purchase |
|
Nickel price fluctuation |
|
7.0 |
|
31 |
|
(31 |
) |
61 |
|
(61 |
) |
|
|
|
(2 |
) |
2 |
|
(4 |
) |
4 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivatives - Raw material purchase (Copper) |
|
Embedded derivatives - Raw material purchase |
|
Copper price fluctuation |
|
(4.0 |
) |
20 |
|
(20 |
) |
40 |
|
(40 |
) |
1 |
|
(1 |
) |
2 |
|
(2 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivatives - Gas purchase for Pelletizing |
|
Embedded derivatives - Gas purchase |
|
Pellet price fluctuation |
|
(4.7 |
) |
4 |
|
(8 |
) |
5 |
|
(22 |
) |
Sensitivity Analysis - Cash Investments Other currencies
The Companys cash investments linked to other different currencies are also subjected to volatility of foreign exchange currencies.
Sensitivity analysis - Cash Investments (Other currencies) |
Amounts in R$ million |
Program |
|
Instrument |
|
Risk |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
Scenario IV |
|
Cash Investments |
|
Cash denominated in EUR |
|
EUR |
|
(34 |
) |
34 |
|
(68 |
) |
68 |
|
Cash Investments |
|
Cash denominated in CAD |
|
CAD |
|
(4 |
) |
4 |
|
(8 |
) |
8 |
|
Cash Investments |
|
Cash denominated in GBP |
|
GBP |
|
(6 |
) |
6 |
|
(11 |
) |
11 |
|
Cash Investments |
|
Cash denominated in AUD |
|
AUD |
|
-0.2 |
|
0.2 |
|
-0.4 |
|
0.4 |
|
Cash Investments |
|
Cash denominated in Other Currencies |
|
Others |
|
(113 |
) |
113 |
|
(225 |
) |
225 |
|
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 for 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 March 31, 2014.
Vales Counterparty |
|
Moodys* |
|
S&P* |
|
|
|
|
|
|
|
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 |
|
Baa3 |
|
BBB- |
|
Banco Safra |
|
Baa2 |
|
BBB- *- |
|
Banco Santander |
|
Baa2 |
|
BBB- |
|
Banco Votorantim |
|
Baa2 |
|
BBB- *- |
|
Bank of America |
|
Baa2 |
|
A- |
|
Bank of Nova Scotia |
|
Aa2 |
|
A+ |
|
Banpara |
|
Ba3 |
|
BB+ * |
- |
Barclays |
|
A3 |
|
A- |
|
BNP Paribas |
|
A1 |
|
A+ |
|
BTG Pactual |
|
Baa3 |
|
BBB- *- |
|
Citigroup |
|
(P)Baa2 |
|
A- |
|
Credit Agricole |
|
A2 |
|
A |
|
Deutsche Bank |
|
A2 |
|
A |
|
Goldman Sachs |
|
Baa1 |
|
A- |
|
HSBC |
|
Aa3 |
|
A+ |
|
Itau Unibanco |
|
Baa2 |
|
BBB- |
|
JP Morgan Chase & Co |
|
A3 |
|
A |
|
Morgan Stanley |
|
Baa2 |
|
A- |
|
Royal Bank of Canada |
|
Aa3 |
|
AA- |
|
Standard Chartered |
|
A2 |
|
A+ |
|
Intesa Sanpaolo Spa |
|
Baa2 |
|
BBB |
|
Royal Bank of Scotland |
|
Baa2 |
|
BBB+ |
|
* Long Term Rating/LT Foreign Issuer Credit
23. Stockholders Equity
a) Capital
The Stockholders Equity is represented by common shares (ON) and preferred non-redeemable shares (PNA) without par value. Preferred shares have the same rights as common shares, with the exception of voting for election of members of the Board of Directors. The Board of Directors may, regardless of changes to bylaws, issuing new shares (authorized capital), including the capitalization of profits and reserves to the extent authorized.
In March 31 2014, the capital was R$75,000 corresponding to 5,365,304,100 shares (3,256,724,482 ON and 2,108,579,618 PNA) with no par value.
|
|
March 31, 2014 (unaudited) |
| ||||
|
|
ON |
|
PNA |
|
Total |
|
Stockholders |
|
|
|
|
|
|
|
Valepar S.A. |
|
1,716,435,045 |
|
20,340,000 |
|
1,736,775,045 |
|
Brazilian Government (Golden Share) |
|
|
|
12 |
|
12 |
|
Foreign investors - ADRs |
|
731,858,467 |
|
615,722,487 |
|
1,347,580,954 |
|
FMP - FGTS |
|
84,769,942 |
|
|
|
84,769,942 |
|
PIBB - BNDES |
|
1,584,306 |
|
2,358,536 |
|
3,942,842 |
|
BNDESPar |
|
206,378,882 |
|
66,185,272 |
|
272,564,154 |
|
Foreign institutional investors in local market |
|
270,112,622 |
|
512,851,355 |
|
782,963,977 |
|
Institutional investors |
|
123,988,167 |
|
364,825,506 |
|
488,813,673 |
|
Retail investors in Brazil |
|
50,525,569 |
|
385,438,758 |
|
435,964,327 |
|
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
In March 31, 2014, there are 211,929,174 treasury stocks, in the amount of R$7,838. There were not transactions in the period.
c) Basic and diluted earnings per share
The values basic and diluted earnings per shares were calculated as follows:
|
|
Three-month period ended (unaudited) |
| ||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
Net income from continuing operations attributable to the Companys stockholders |
|
5,909 |
|
6,316 |
|
|
|
|
|
|
|
Basic and diluted earnings per share: |
|
|
|
|
|
Income available to preferred stockholders |
|
2,256 |
|
2,412 |
|
Income available to common stockholders |
|
3,653 |
|
3,904 |
|
Total |
|
5,909 |
|
6,316 |
|
|
|
|
|
|
|
Weighted average number of shares outstanding (thousands of shares) - preferred shares |
|
1,967,722 |
|
1,967,722 |
|
Weighted average number of shares outstanding (thousands of shares) - common shares |
|
3,185,653 |
|
3,185,653 |
|
Total |
|
5,153,375 |
|
5,153,375 |
|
|
|
|
|
|
|
Basic and diluted earnings per share from continuing operations |
|
|
|
|
|
Basic earnings per preferred share |
|
1.15 |
|
1.23 |
|
Basic earnings per common share |
|
1.15 |
|
1.23 |
|
|
|
Three-month period ended (unaudited) |
| ||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
Loss from discontinuing operations attributable to the Companys stockholders |
|
|
|
(115 |
) |
|
|
|
|
|
|
Basic and diluted earnings per share: |
|
|
|
|
|
Loss available to preferred stockholders |
|
|
|
(44 |
) |
Loss available to common stockholders |
|
|
|
(71 |
) |
Total |
|
|
|
(115 |
) |
|
|
|
|
|
|
Weighted average number of shares outstanding (thousands of shares) - preferred shares |
|
1,967,722 |
|
1,967,722 |
|
Weighted average number of shares outstanding (thousands of shares) - common shares |
|
3,185,653 |
|
3,185,653 |
|
Total |
|
5,153,375 |
|
5,153,375 |
|
|
|
|
|
|
|
Basic and diluted earnings per share from discontinuing operations |
|
|
|
|
|
Basic earnings per preferred share |
|
|
|
(0.03 |
) |
Basic earnings per common share |
|
|
|
(0.03 |
) |
|
|
Three-month period ended (unaudited) |
| ||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
Net income attributable to the Companys stockholders |
|
5,909 |
|
6,201 |
|
|
|
|
|
|
|
Basic and diluted earnings per share: |
|
|
|
|
|
Income available to preferred stockholders |
|
2,256 |
|
2,368 |
|
Income available to common stockholders |
|
3,653 |
|
3,833 |
|
Total |
|
5,909 |
|
6,201 |
|
|
|
|
|
|
|
Weighted average number of shares outstanding (thousands of shares) - preferred shares |
|
1,967,722 |
|
1,967,722 |
|
Weighted average number of shares outstanding (thousands of shares) - common shares |
|
3,185,653 |
|
3,185,653 |
|
Total |
|
5,153,375 |
|
5,153,375 |
|
|
|
|
|
|
|
Basic and diluted earnings per share |
|
|
|
|
|
Basic earnings per preferred share |
|
1.15 |
|
1.20 |
|
Basic earnings per common share |
|
1.15 |
|
1.20 |
|
24. 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
|
|
Consolidated |
| ||||||||
|
|
Three-month period ended (unaudited) |
| ||||||||
|
|
March 31, 2014 |
| ||||||||
|
|
Bulk Materials |
|
Basic Metals |
|
Fertilizers |
|
Others |
|
Total |
|
Results |
|
|
|
|
|
|
|
|
|
|
|
Net operating revenue |
|
16,395 |
|
4,077 |
|
1,259 |
|
678 |
|
22,409 |
|
Cost and expenses |
|
(8,296 |
) |
(2,790 |
) |
(1,178 |
) |
(599 |
) |
(12,863 |
) |
Depreciation, depletion and amortization |
|
(1,158 |
) |
(1,003 |
) |
(239 |
) |
(12 |
) |
(2,412 |
) |
Operating income (loss) |
|
6,941 |
|
284 |
|
(158 |
) |
67 |
|
7,134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial results, net |
|
649 |
|
(310 |
) |
3 |
|
(14 |
) |
328 |
|
Equity results from joint venture and associates |
|
537 |
|
(11 |
) |
|
|
(67 |
) |
459 |
|
Income taxes |
|
(2,292 |
) |
(82 |
) |
45 |
|
(8 |
) |
(2,337 |
) |
Net income (loss) of the period |
|
5,835 |
|
(119 |
) |
(110 |
) |
(22 |
) |
5,584 |
|
Loss attributable to noncontrolling interests |
|
(48 |
) |
(263 |
) |
(11 |
) |
(3 |
) |
(325 |
) |
Income (loss) attributable to the companys stockholders |
|
5,883 |
|
144 |
|
(99 |
) |
(19 |
) |
5,909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales classified by geographic area: |
|
|
|
|
|
|
|
|
|
|
|
America, except United States |
|
480 |
|
821 |
|
24 |
|
|
|
1,325 |
|
United States of America |
|
5 |
|
620 |
|
|
|
293 |
|
918 |
|
Europe |
|
2,814 |
|
1,400 |
|
62 |
|
|
|
4,276 |
|
Middle East/Africa/Oceania |
|
1,057 |
|
83 |
|
|
|
|
|
1,140 |
|
Japan |
|
1,693 |
|
388 |
|
|
|
|
|
2,081 |
|
China |
|
7,183 |
|
365 |
|
|
|
|
|
7,548 |
|
Asia, except Japan and China |
|
1,388 |
|
399 |
|
8 |
|
|
|
1,795 |
|
Brazil |
|
1,775 |
|
1 |
|
1,165 |
|
385 |
|
3,326 |
|
Net revenue |
|
16,395 |
|
4,077 |
|
1,259 |
|
678 |
|
22,409 |
|
|
|
Consolidated |
| ||||||||||||
|
|
Three-month period ended (unaudited) |
| ||||||||||||
|
|
March 31, 2013 |
| ||||||||||||
|
|
Bulk |
|
Basic Metals |
|
Fertilizers |
|
Others |
|
Total of |
|
Discontinued |
|
Total |
|
Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating revenue |
|
15,737 |
|
3,674 |
|
1,438 |
|
377 |
|
21,226 |
|
575 |
|
21,801 |
|
Cost and expenses |
|
(6,927 |
) |
(2,298 |
) |
(1,274 |
) |
(327 |
) |
(10,826 |
) |
(604 |
) |
(11,430 |
) |
Depreciation, depletion and amortization |
|
(827 |
) |
(929 |
) |
(239 |
) |
(21 |
) |
(2,016 |
) |
(78 |
) |
(2,094 |
) |
Operating income (loss) |
|
7,983 |
|
447 |
|
(75 |
) |
29 |
|
8,384 |
|
(107 |
) |
8,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial results, net |
|
(646 |
) |
94 |
|
(15 |
) |
(100 |
) |
(667 |
) |
1 |
|
(666 |
) |
Equity results from joint venture and associates |
|
356 |
|
(5 |
) |
|
|
(9 |
) |
342 |
|
|
|
342 |
|
Income taxes |
|
(1,793 |
) |
(50 |
) |
4 |
|
(18 |
) |
(1,857 |
) |
(9 |
) |
(1,866 |
) |
Net income (loss) of the period |
|
5,900 |
|
486 |
|
(86 |
) |
(98 |
) |
6,202 |
|
(115 |
) |
6,087 |
|
Net (income) loss attributable to noncontrolling interests |
|
(48 |
) |
(56 |
) |
11 |
|
(21 |
) |
(114 |
) |
|
|
(114 |
) |
Income (loss) attributable to the companys stockholders |
|
5,948 |
|
542 |
|
(97 |
) |
(77 |
) |
6,316 |
|
(115 |
) |
6,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales classified by geographic area: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
America, except United States |
|
367 |
|
620 |
|
22 |
|
|
|
1,009 |
|
|
|
1,009 |
|
United States of America |
|
6 |
|
575 |
|
|
|
51 |
|
632 |
|
|
|
632 |
|
Europe |
|
2,821 |
|
1,237 |
|
66 |
|
|
|
4,124 |
|
|
|
4,124 |
|
Middle East/Africa/Oceania |
|
865 |
|
35 |
|
15 |
|
|
|
915 |
|
|
|
915 |
|
Japan |
|
723 |
|
271 |
|
|
|
|
|
994 |
|
|
|
994 |
|
China |
|
8,351 |
|
499 |
|
|
|
|
|
8,850 |
|
|
|
8,850 |
|
Asia, except Japan and China |
|
1,149 |
|
430 |
|
26 |
|
|
|
1,605 |
|
|
|
1,605 |
|
Brazil |
|
1,455 |
|
7 |
|
1,309 |
|
326 |
|
3,097 |
|
575 |
|
3,672 |
|
Net revenue |
|
15,737 |
|
3,674 |
|
1,438 |
|
377 |
|
21,226 |
|
575 |
|
21,801 |
|
|
|
Three-month period ended (unaudited) |
| ||||||||||||||||||||
|
|
Net revenues |
|
Cost |
|
Expenses |
|
Research and |
|
Pre operating and |
|
Operating |
|
Depreciation, |
|
Operating |
|
Property, plant |
|
Additions to |
|
Investments |
|
Bulk Material |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ferrous minerals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Iron ore |
|
12,212 |
|
(4,595 |
) |
(764 |
) |
(142 |
) |
(56 |
) |
6,655 |
|
(867 |
) |
5,788 |
|
89,020 |
|
3,129 |
|
1,417 |
|
Pellets |
|
3,380 |
|
(1,446 |
) |
(6 |
) |
(1 |
) |
(52 |
) |
1,875 |
|
(120 |
) |
1,755 |
|
4,103 |
|
170 |
|
2,455 |
|
Ferroalloys and manganese |
|
163 |
|
(129 |
) |
(5 |
) |
(1 |
) |
(12 |
) |
16 |
|
(15 |
) |
1 |
|
656 |
|
67 |
|
|
|
Others Ferrous products and services |
|
317 |
|
(384 |
) |
2 |
|
|
|
|
|
(65 |
) |
(63 |
) |
(128 |
) |
871 |
|
30 |
|
|
|
|
|
16,072 |
|
(6,554 |
) |
(773 |
) |
(144 |
) |
(120 |
) |
8,481 |
|
(1,065 |
) |
7,416 |
|
94,650 |
|
3,396 |
|
3,872 |
|
Coal |
|
323 |
|
(557 |
) |
(126 |
) |
(3 |
) |
(19 |
) |
(382 |
) |
(93 |
) |
(475 |
) |
10,292 |
|
937 |
|
833 |
|
|
|
16,395 |
|
(7,111 |
) |
(899 |
) |
(147 |
) |
(139 |
) |
8,099 |
|
(1,158 |
) |
6,941 |
|
104,942 |
|
4,333 |
|
4,705 |
|
Base Metals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel and other products (a) |
|
3,304 |
|
(1,917 |
) |
(58 |
) |
(73 |
) |
(273 |
) |
983 |
|
(914 |
) |
69 |
|
65,396 |
|
632 |
|
45 |
|
Copper (b) |
|
773 |
|
(476 |
) |
16 |
|
|
|
(9 |
) |
304 |
|
(89 |
) |
215 |
|
8,887 |
|
258 |
|
505 |
|
|
|
4,077 |
|
(2,393 |
) |
(42 |
) |
(73 |
) |
(282 |
) |
1,287 |
|
(1,003 |
) |
284 |
|
74,283 |
|
890 |
|
550 |
|
Fertilizers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Potash |
|
85 |
|
(72 |
) |
(1 |
) |
(10 |
) |
(15 |
) |
(13 |
) |
(13 |
) |
(26 |
) |
414 |
|
|
|
|
|
Phosphates |
|
952 |
|
(810 |
) |
(46 |
) |
(26 |
) |
(53 |
) |
17 |
|
(197 |
) |
(180 |
) |
17,088 |
|
189 |
|
|
|
Nitrogen |
|
185 |
|
(132 |
) |
(6 |
) |
(4 |
) |
(3 |
) |
40 |
|
(29 |
) |
11 |
|
|
|
|
|
|
|
Others fertilizers products |
|
37 |
|
|
|
|
|
|
|
|
|
37 |
|
|
|
37 |
|
|
|
|
|
|
|
|
|
1,259 |
|
(1,014 |
) |
(53 |
) |
(40 |
) |
(71 |
) |
81 |
|
(239 |
) |
(158 |
) |
17,502 |
|
189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Others |
|
678 |
|
(444 |
) |
(72 |
) |
(83 |
) |
|
|
79 |
|
(12 |
) |
67 |
|
8,880 |
|
222 |
|
6,774 |
|
Total |
|
22,409 |
|
(10,962 |
) |
(1,066 |
) |
(343 |
) |
(492 |
) |
9,546 |
|
(2,412 |
) |
7,134 |
|
205,607 |
|
5,634 |
|
12,029 |
|
(a) Includes nickel co-products and by-products (copper, precious metal, cobalt and others).
(b) Includes copper concentrate and does not include the cooper by-product of nickel.
|
|
Three-month period ended (unaudited) |
| ||||||||||||||||||||
|
|
March 31, 2013 |
| ||||||||||||||||||||
|
|
Net revenues |
|
Cost |
|
Expenses |
|
Research and |
|
Pre operating and |
|
Operating |
|
Depreciation, |
|
Operating |
|
Property, plant |
|
Additions to |
|
Investments |
|
Bulk Material |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ferrous minerals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Iron ore |
|
12,234 |
|
(3,918 |
) |
(671 |
) |
(124 |
) |
(99 |
) |
7,422 |
|
(598 |
) |
6,824 |
|
80,407 |
|
3,747 |
|
1,427 |
|
Pellets |
|
2,808 |
|
(920 |
) |
|
|
(5 |
) |
(72 |
) |
1,811 |
|
(78 |
) |
1,733 |
|
4,213 |
|
140 |
|
2,562 |
|
Ferroalloys and manganese |
|
234 |
|
(151 |
) |
(46 |
) |
|
|
|
|
37 |
|
(10 |
) |
27 |
|
511 |
|
22 |
|
|
|
Others Ferrous products and services |
|
39 |
|
(52 |
) |
2 |
|
|
|
|
|
(11 |
) |
(57 |
) |
(68 |
) |
1,219 |
|
12 |
|
|
|
|
|
15,315 |
|
(5,041 |
) |
(715 |
) |
(129 |
) |
(171 |
) |
9,259 |
|
(743 |
) |
8,516 |
|
86,350 |
|
3,921 |
|
3,989 |
|
Coal |
|
422 |
|
(521 |
) |
(308 |
) |
(20 |
) |
(22 |
) |
(449 |
) |
(84 |
) |
(533 |
) |
7,733 |
|
240 |
|
598 |
|
|
|
15,737 |
|
(5,562 |
) |
(1,023 |
) |
(149 |
) |
(193 |
) |
8,810 |
|
(827 |
) |
7,983 |
|
94,083 |
|
4,161 |
|
4,587 |
|
Base Metals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nickel and other products (a) |
|
3,154 |
|
(1,730 |
) |
(98 |
) |
(93 |
) |
(380 |
) |
853 |
|
(845 |
) |
8 |
|
59,777 |
|
1,686 |
|
46 |
|
Copper (b) |
|
520 |
|
(395 |
) |
(56 |
) |
(25 |
) |
(5 |
) |
39 |
|
(84 |
) |
(45 |
) |
9,318 |
|
367 |
|
503 |
|
Others base metals products |
|
|
|
|
|
484 |
|
|
|
|
|
484 |
|
|
|
484 |
|
|
|
|
|
|
|
|
|
3,674 |
|
(2,125 |
) |
330 |
|
(118 |
) |
(385 |
) |
1,376 |
|
(929 |
) |
447 |
|
69,095 |
|
2,053 |
|
549 |
|
Fertilizers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Potash |
|
102 |
|
(56 |
) |
(8 |
) |
(2 |
) |
|
|
36 |
|
(38 |
) |
(2 |
) |
4,592 |
|
437 |
|
|
|
Phosphates |
|
962 |
|
(761 |
) |
(113 |
) |
(6 |
) |
(27 |
) |
55 |
|
(144 |
) |
(89 |
) |
15,612 |
|
150 |
|
|
|
Nitrogen |
|
340 |
|
(288 |
) |
(2 |
) |
(4 |
) |
(3 |
) |
43 |
|
(57 |
) |
(14 |
) |
|
|
|
|
|
|
Others fertilizers products |
|
34 |
|
|
|
|
|
(4 |
) |
|
|
30 |
|
|
|
30 |
|
672 |
|
|
|
|
|
|
|
1,438 |
|
(1,105 |
) |
(123 |
) |
(16 |
) |
(30 |
) |
164 |
|
(239 |
) |
(75 |
) |
20,876 |
|
587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Others |
|
377 |
|
(237 |
) |
(30 |
) |
(60 |
) |
|
|
50 |
|
(21 |
) |
29 |
|
4,191 |
|
258 |
|
7,787 |
|
|
|
21,226 |
|
(9,029 |
) |
(846 |
) |
(343 |
) |
(608 |
) |
10,400 |
|
(2,016 |
) |
8,384 |
|
188,245 |
|
7,059 |
|
12,923 |
|
Discontinued operations (General Cargo) |
|
575 |
|
(553 |
) |
(41 |
) |
(10 |
) |
|
|
(29 |
) |
(78 |
) |
(107 |
) |
5,396 |
|
398 |
|
|
|
Total |
|
21,801 |
|
(9,582 |
) |
(887 |
) |
(353 |
) |
(608 |
) |
10,371 |
|
(2,094 |
) |
8,277 |
|
193,641 |
|
7,457 |
|
12,923 |
|
(a) Includes nickel co-products and by-products (copper, precious metal, cobalt and others).
(b) Includes copper concentrate and does not include the cooper by-product of nickel.
25. Cost of goods sold and services rendered, and sales and administrative expenses and other operational expenses (income), net, by nature
a) Costs of goods sold and services rendered
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Personnel |
|
1,606 |
|
1,497 |
|
836 |
|
638 |
|
Material |
|
1,915 |
|
1,901 |
|
937 |
|
757 |
|
Fuel oil and gas |
|
983 |
|
856 |
|
628 |
|
520 |
|
Outsourcing services |
|
2,126 |
|
1,666 |
|
1,349 |
|
936 |
|
Energy |
|
343 |
|
317 |
|
165 |
|
185 |
|
Acquisition of products |
|
976 |
|
569 |
|
306 |
|
131 |
|
Depreciation and depletion |
|
2,210 |
|
1,780 |
|
684 |
|
465 |
|
Freight |
|
1,623 |
|
1,205 |
|
|
|
|
|
Others |
|
1,390 |
|
1,017 |
|
1,060 |
|
916 |
|
Total |
|
13,172 |
|
10,808 |
|
5,965 |
|
4,548 |
|
b) Selling and administrative expenses
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Personnel |
|
259 |
|
285 |
|
145 |
|
191 |
|
Services (consulting, infrastructure and others) |
|
104 |
|
138 |
|
63 |
|
78 |
|
Advertising and publicity |
|
12 |
|
14 |
|
10 |
|
11 |
|
Depreciation and amortization |
|
105 |
|
108 |
|
69 |
|
86 |
|
Travel expenses |
|
5 |
|
10 |
|
|
|
5 |
|
Taxes and rents |
|
13 |
|
16 |
|
3 |
|
7 |
|
Sales |
|
98 |
|
69 |
|
(11 |
) |
6 |
|
Others |
|
71 |
|
63 |
|
43 |
|
2 |
|
Total |
|
667 |
|
703 |
|
322 |
|
386 |
|
c) Others operational expenses (incomes), net
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Provision for litigation |
|
134 |
|
22 |
|
138 |
|
(1 |
) |
Provision for loss with VAT credits (ICMS) |
|
103 |
|
29 |
|
105 |
|
26 |
|
Provision for profit sharing |
|
94 |
|
106 |
|
78 |
|
91 |
|
Provision for disposal of materials/inventories |
|
49 |
|
243 |
|
15 |
|
|
|
Tax incentives not used |
|
2 |
|
|
|
2 |
|
6 |
|
Gold stream transaction |
|
|
|
(492 |
) |
|
|
|
|
Other |
|
124 |
|
330 |
|
|
|
106 |
|
Total |
|
506 |
|
238 |
|
338 |
|
228 |
|
26. Financial result
The financial results, by nature, are as follows:
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Financial expenses |
|
|
|
|
|
|
|
|
|
Interest |
|
(793 |
) |
(666 |
) |
(715 |
) |
(652 |
) |
Labor, tax and civil contingencies |
|
(18 |
) |
(34 |
) |
(16 |
) |
(27 |
) |
Derivatives |
|
(44 |
) |
(142 |
) |
|
|
(17 |
) |
Indexation and exchange rate variation (a) |
|
(1,144 |
) |
(602 |
) |
(888 |
) |
(273 |
) |
Stockholders debentures |
|
(49 |
) |
(341 |
) |
(49 |
) |
(341 |
) |
Net expenses of REFIS |
|
(391 |
) |
|
|
(122 |
) |
|
|
Others |
|
(363 |
) |
(153 |
) |
(496 |
) |
(63 |
) |
|
|
(2,802 |
) |
(1,938 |
) |
(2,286 |
) |
(1,373 |
) |
Financial income |
|
|
|
|
|
|
|
|
|
Short-term investments |
|
129 |
|
28 |
|
115 |
|
17 |
|
Derivatives |
|
543 |
|
364 |
|
466 |
|
294 |
|
Indexation and exchange rate variation (b) |
|
2,344 |
|
771 |
|
2,316 |
|
805 |
|
Others |
|
114 |
|
108 |
|
40 |
|
34 |
|
|
|
3,130 |
|
1,271 |
|
2,937 |
|
1,150 |
|
Financial results, net |
|
328 |
|
(667 |
) |
651 |
|
(223 |
) |
|
|
|
|
|
|
|
|
|
|
Summary of indexation and exchange rate |
|
|
|
|
|
|
|
|
|
Loans and financing |
|
1,998 |
|
623 |
|
723 |
|
297 |
|
Related parties |
|
9 |
|
7 |
|
668 |
|
295 |
|
Others |
|
(807 |
) |
(461 |
) |
37 |
|
(60 |
) |
Net (a) + (b) |
|
1,200 |
|
169 |
|
1,428 |
|
532 |
|
27. 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 the 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 (approximate R$3.8 billion) in march 2013, plus ten million warrants of SLW with exercise price of US$65 million exercisable in the next ten years, which fair value is US$100 (approximate R$199). The amount of US$1,330 million (approximate R$2.64 billion) was received for the Salobo transaction and US$570 million (approximate R$1,133) 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 1 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 million 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 million (approximate R$492) 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 million (approximate R$2,812) 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. During the period, the Company recognized R$53 in Statement of Income related to rendered services.
28. 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. 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, which under 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: (i) size of the CoW area; (ii) term and form of CoW extension; (iii) financial obligations (royalties and taxes); (iv) domestic processing and refining; (v) mandatory divestment; and (vi) priority use of domestic goods and services. As part of the ongoing CoW renegotiation, PTVI submitted an updated growth strategy to high level government officials in June 2013. The CoW renegotiation progressed throughout 2013 and is on-going. 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 involving the requirement to complete primary processing in the province. Vale has agreed to make certain payments to the Government in relation to the additional exemption utilized each year. In April 2013, VNLL surpassed the export limit and consequently, as at March 31, 2014 VNLL has accrued R$23 for payments to be paid related to the additional export exemption. In addition, Vale will build up a litigation 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 this regard, letters of credit in the amount of R$278 have been issued as at March 31, 2014.
In the course of our operations we have provided other letters of credit and guarantees in the amount of R$1,9 billion 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) Guinea Iron projects
Our 51%-owned subsidiary VBG-Vale BSGR Limited (VBG) holds In iron ore concession rights in Simandou South (Zogota) and iron ore exploration permits in Simandou North (Blocks 1 & 2) in Guinea. On April 25, 2014 (Subsequent period) the government of Guinea, based on the recommendation of the technical committee established pursuant to Guinean legislation, revoked VBGS mining concessions. The decision is based on the allegations of fraudulent conduct in connection with the acquisition of the licenses by BSGR (Vales current partner in VBG) more than one year before Vale made any investment in VBG. The decision does not indicate any involvement by Vale and therefore does not prohibit Vale to participate in any reallocation of the mining titles. As at March 31, 2014, the total book value of the Companys investment in VBG, which is in its pre-operating phase was R$2.5 billion.
Vale is actively considering its legal rights and options to recover both the investments made in Guinea as well as the initial investment made in the VBG.
e) 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 March 31, 2014 and December 31, 2013 the value of the debentures at fair value totaled R$4.208 and R$4.159, respectively. The Company paid on March 2014 the amount of R$124 as semi-annual compensation.
f) Operating lease - Pelletize Operations
Vale has operating lease agreements with its joint ventures Nibrasco, Itabrasco, and Kobrasco, in which Vale leases its pelletizing plants. These renewable operating lease agreements have duration between 3 and 10 years.
The total amount of operational leasing expenses on pelletizing operations on 31 March 2014 and 2013 were R$217 and R$29, respectively.
g) Concession and Sub- concession Agreements
The contractual basis and deadlines for completion of concessions rail and port terminals are unchanged in the period.
h) Guarantee issued to affiliates
The Company provided corporate guarantees, within the limits of its participation, a line of credit acquired by associate Norte Energia S.A. from BNDES, Caixa Econômica Federal and Banco BTG Pactual. On March 31, 2014 the amount guaranteed by Vale was R$884. After the conclusion of the transaction of our Energy Generations Assets (Note 6) our guarantee will be shared with CEMIG GT.
29. Related parties
Transactions with related parties are made by the Company in a strictly commutative manner, observing the price and usual market conditions and therefore do not generate any undue benefit to their counterparties or loss to the Company.
In the normal course of operations, Vale contracts rights and obligations with related parties (subsidiaries, associated companies, jointly controlled entities and Stockholders), derived from operations of sale and purchase of products and services, leasing of assets, sale of raw material, so as rail transport services, through prices agreed between the parties.
The balances of these related party transactions and their effect on the financial statements may be identified as follows:
|
|
Consolidated |
| ||||||
|
|
Assets |
| ||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||
|
|
Customers |
|
Related parties |
|
Customers |
|
Related parties |
|
Baovale Mineração S.A. |
|
10 |
|
|
|
10 |
|
|
|
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS |
|
2 |
|
|
|
2 |
|
|
|
Companhia Nipo-Brasileira de Pelotização - NIBRASCO |
|
|
|
|
|
1 |
|
|
|
Minas da Serra Geral S.A. |
|
|
|
2 |
|
|
|
2 |
|
Mineração Rio do Norte S.A. |
|
|
|
16 |
|
|
|
|
|
Mitsui Co. |
|
95 |
|
|
|
110 |
|
|
|
MRS Logística S.A. |
|
15 |
|
67 |
|
15 |
|
15 |
|
Samarco Mineração S.A. |
|
47 |
|
380 |
|
67 |
|
380 |
|
Teal Minerals Incorporated |
|
|
|
422 |
|
|
|
409 |
|
VLI Multimodal S.A. |
|
556 |
|
292 |
|
|
|
|
|
VLI S.A. |
|
21 |
|
559 |
|
|
|
|
|
VLI Operações Portuárias S.A. |
|
|
|
77 |
|
|
|
|
|
Others |
|
121 |
|
71 |
|
68 |
|
58 |
|
Total |
|
867 |
|
1,886 |
|
273 |
|
864 |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
867 |
|
1,626 |
|
273 |
|
611 |
|
Non-current |
|
|
|
260 |
|
|
|
253 |
|
Total |
|
867 |
|
1,886 |
|
273 |
|
864 |
|
|
|
Consolidated |
| ||||||
|
|
Liabilities |
| ||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||
|
|
Suppliers |
|
Related parties |
|
Suppliers |
|
Related parties |
|
Baovale Mineração S.A. |
|
21 |
|
|
|
35 |
|
|
|
Companhia Coreano-Brasileira de Pelotização - KOBRASCO |
|
57 |
|
107 |
|
7 |
|
138 |
|
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS |
|
37 |
|
|
|
34 |
|
|
|
Companhia Ítalo-Brasileira de Pelotização - ITABRASCO |
|
29 |
|
39 |
|
7 |
|
39 |
|
Companhia Nipo-Brasileira de Pelotização - NIBRASCO |
|
91 |
|
264 |
|
|
|
299 |
|
Ferrovia Centro-Atlântica S.A. |
|
14 |
|
363 |
|
|
|
|
|
Minas da Serra Geral S.A. |
|
|
|
|
|
16 |
|
|
|
Mitsui Co. |
|
3 |
|
|
|
4 |
|
|
|
MRS Logística S.A. |
|
51 |
|
|
|
51 |
|
|
|
Samarco Mineração S.A. |
|
|
|
|
|
2 |
|
|
|
VLI Multimodal S.A. |
|
|
|
317 |
|
|
|
|
|
VLI S.A. |
|
|
|
9 |
|
|
|
|
|
Others |
|
2 |
|
16 |
|
|
|
14 |
|
Total |
|
305 |
|
1,115 |
|
156 |
|
490 |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
305 |
|
743 |
|
156 |
|
479 |
|
Non-current |
|
|
|
372 |
|
|
|
11 |
|
Total |
|
305 |
|
1,115 |
|
156 |
|
490 |
|
|
|
Parent Company |
| ||||||
|
|
Assets |
| ||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||
|
|
Customers |
|
Related parties |
|
Customers |
|
Related parties |
|
Baovale Mineração S.A. |
|
10 |
|
|
|
10 |
|
|
|
Biopalma da Amazônia |
|
|
|
792 |
|
|
|
834 |
|
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS |
|
2 |
|
|
|
2 |
|
|
|
Companhia Nipo-Brasileira de Pelotização - NIBRASCO |
|
|
|
|
|
1 |
|
|
|
Companhia Portuária Baía de Sepetiba - CPBS |
|
2 |
|
182 |
|
4 |
|
1 |
|
Ferrovia Centro-Atlântica S.A. |
|
6 |
|
1 |
|
10 |
|
|
|
Mineração Brasileiras reunidas S.A. - MBR |
|
4 |
|
204 |
|
3 |
|
204 |
|
Mineração Corumbaense Reunidas S.A. |
|
35 |
|
132 |
|
32 |
|
132 |
|
Mineração Rio do Norte S.A. |
|
|
|
16 |
|
|
|
|
|
MRS Logística S.A. |
|
15 |
|
24 |
|
14 |
|
13 |
|
Salobo Metais S.A. |
|
33 |
|
|
|
36 |
|
|
|
Samarco Mineração S.A. |
|
47 |
|
380 |
|
67 |
|
380 |
|
Vale International S.A. |
|
18,373 |
|
268 |
|
13,477 |
|
272 |
|
Vale Manganês S.A. |
|
14 |
|
|
|
16 |
|
|
|
Vale Mina do Azul |
|
144 |
|
|
|
140 |
|
15 |
|
VLI S.A. |
|
21 |
|
559 |
|
|
|
|
|
Vale Operações Ferroviárias |
|
556 |
|
292 |
|
195 |
|
|
|
Vale Potássio Nordeste |
|
9 |
|
|
|
9 |
|
|
|
Others |
|
119 |
|
152 |
|
125 |
|
697 |
|
Total |
|
19,390 |
|
3,002 |
|
14,141 |
|
2,548 |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
19,390 |
|
2,184 |
|
14,141 |
|
1,684 |
|
Non-current |
|
|
|
818 |
|
|
|
864 |
|
Total |
|
19,390 |
|
3,002 |
|
14,141 |
|
2,548 |
|
|
|
Parent Company |
| ||||||
|
|
Liabilities |
| ||||||
|
|
March 31, 2014 (unaudited) |
|
December 31, 2013 |
| ||||
|
|
Suppliers |
|
Related parties |
|
Suppliers |
|
Related parties |
|
Baovale Mineração S.A. |
|
21 |
|
|
|
35 |
|
|
|
Companhia Coreano-Brasileira de Pelotização - KOBRASCO |
|
58 |
|
|
|
7 |
|
|
|
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS |
|
37 |
|
|
|
34 |
|
|
|
Companhia Ítalo-Brasileira de Pelotização - ITABRASCO |
|
29 |
|
|
|
7 |
|
|
|
Companhia Nipo-Brasileira de Pelotização - NIBRASCO |
|
95 |
|
|
|
|
|
|
|
Companhia Portuária Baía de Sepetiba - CPBS |
|
192 |
|
|
|
178 |
|
|
|
Ferrovia Centro-Atlântica S.A. |
|
|
|
363 |
|
9 |
|
363 |
|
Mineração Brasileiras reunidas S.A. - MBR |
|
54 |
|
7 |
|
248 |
|
7 |
|
MRS Logística S.A. |
|
62 |
|
|
|
63 |
|
|
|
Mitsui & CO, LTD |
|
4 |
|
|
|
4 |
|
|
|
Samarco Mineração S.A. |
|
|
|
|
|
2 |
|
|
|
Vale International S.A. |
|
|
|
35,619 |
|
1 |
|
37,728 |
|
Vale Operações Ferroviárias |
|
|
|
317 |
|
30 |
|
2 |
|
Vale Potássio Nordeste |
|
4 |
|
|
|
4 |
|
|
|
Others |
|
112 |
|
365 |
|
143 |
|
366 |
|
Total |
|
668 |
|
36,671 |
|
765 |
|
38,466 |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
668 |
|
6,729 |
|
765 |
|
6,453 |
|
Non-current |
|
|
|
29,942 |
|
|
|
32,013 |
|
Total |
|
668 |
|
36,671 |
|
765 |
|
38,466 |
|
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Income |
| ||||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Mitsui & Co Ltd |
|
93 |
|
54 |
|
|
|
|
|
Samarco Mineração S.A. |
|
146 |
|
157 |
|
146 |
|
157 |
|
California Steel Industries |
|
221 |
|
51 |
|
|
|
|
|
Vale International S.A. |
|
|
|
|
|
14,278 |
|
11,724 |
|
VLI S.A. |
|
248 |
|
|
|
255 |
|
252 |
|
Others |
|
32 |
|
33 |
|
28 |
|
26 |
|
Total |
|
740 |
|
295 |
|
14,707 |
|
12,159 |
|
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Expense/Cost |
| ||||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Baovale Mineração S.A. |
|
12 |
|
11 |
|
12 |
|
11 |
|
Companhia Coreano-Brasileira de Pelotização - KOBRASCO |
|
61 |
|
8 |
|
61 |
|
8 |
|
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS |
|
39 |
|
2 |
|
39 |
|
2 |
|
Companhia Ítalo-Brasileira de Pelotização - ITABRASCO |
|
24 |
|
8 |
|
24 |
|
8 |
|
Companhia Nipo-Brasileira de Pelotização - NIBRASCO |
|
93 |
|
10 |
|
93 |
|
10 |
|
Companhia Portuária Baía de Sepetiba - CPBS |
|
|
|
|
|
165 |
|
63 |
|
Companhia Siderúrgica do Atlântico |
|
274 |
|
55 |
|
|
|
|
|
Mineração Brasileiras Reunidas S.A. - MBR |
|
|
|
|
|
180 |
|
180 |
|
MRS Logística S.A. |
|
325 |
|
289 |
|
325 |
|
285 |
|
Vale Energia S.A. |
|
|
|
|
|
19 |
|
56 |
|
VLI S.A. |
|
38 |
|
|
|
36 |
|
36 |
|
Others |
|
44 |
|
8 |
|
13 |
|
10 |
|
Total |
|
910 |
|
391 |
|
967 |
|
669 |
|
|
|
Consolidated |
|
Parent Company |
| ||||
|
|
Financial Result |
| ||||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Biopalma da Amazonia S.A. |
|
|
|
|
|
(31 |
) |
9 |
|
Vale Canada Limited |
|
|
|
|
|
(1 |
) |
|
|
Vale International S.A. |
|
|
|
|
|
(304 |
) |
(279 |
) |
VLI S.A. |
|
17 |
|
|
|
15 |
|
|
|
Others |
|
15 |
|
8 |
|
8 |
|
(2 |
) |
Total |
|
32 |
|
8 |
|
(313 |
) |
(272 |
) |
|
|
Balance Sheet |
|
Statement of income |
| ||||
|
|
Three-month period ended (unaudited) |
| ||||||
|
|
March 31, 2014 |
|
December 31, 2013 |
|
March 31, 2014 |
|
March 31, 2013 |
|
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
Brasdesco |
|
42 |
|
58 |
|
1 |
|
1 |
|
|
|
42 |
|
58 |
|
1 |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
Loan payable |
|
|
|
|
|
|
|
|
|
BNDES |
|
9,764 |
|
10,065 |
|
(112 |
) |
(68 |
) |
BNDESPar |
|
1,681 |
|
1,681 |
|
(24 |
) |
(27 |
) |
|
|
11,445 |
|
11,746 |
|
(136 |
) |
(95 |
) |
Remuneration of key management personnel:
|
|
Three-month period ended (unaudited) |
| ||
|
|
March 31, 2014 |
|
March 31, 2013 |
|
Short-term benefits: |
|
41 |
|
31 |
|
Wages or pro-labor |
|
6 |
|
6 |
|
Direct and indirect benefits |
|
8 |
|
7 |
|
Bonus |
|
27 |
|
18 |
|
|
|
|
|
|
|
Long-term benefits: |
|
2 |
|
2 |
|
Based on stock |
|
2 |
|
2 |
|
|
|
|
|
|
|
Termination of position |
|
|
|
1 |
|
|
|
43 |
|
34 |
|
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 |
|
|
|
Hiroyuki Kato |
|
Marcelo Amaral Moraes |
João Batista Cavaglieri |
|
Chairman |
José Mauro Mettrau Carneiro da Cunha |
|
|
Luciano Galvão Coutinho |
|
Aníbal Moreira dos Santos |
Marcel Juviniano Barros |
|
Arnaldo José Vollet |
Oscar Augusto de Camargo Filho |
|
Dyogo Henrique de Oliveira |
Renato da Cruz Gomes |
|
|
Robson Rocha |
|
Alternate |
|
|
Oswaldo Mário Pêgo de Amorim Azevedo |
Alternate |
|
Paulo Fontoura Valle |
|
|
Valeriano Durval Guimarães Gomes |
Laura Bedeschi Rego de Mattos |
|
|
Eduardo de Oliveira Rodrigues Filho |
|
|
Eduardo Fernando Jardim Pinto |
|
Executive Officers |
Francisco Ferreira Alexandre |
|
|
Hidehiro Takahashi |
|
Murilo Pinto de Oliveira Ferreira |
Hayton Jurema da Rocha |
|
Chief Executive Officer |
Luiz Carlos de Freitas |
|
|
Luiz Maurício Leuzinger |
|
Vânia Lucia Chaves Somavilla |
Marco Geovanne Tobias da Silva |
|
Executive Officer (Human Resources, Health & Safety, Sustainability and Energy) |
|
|
|
Advisory Committees of the Board of Directors |
|
Luciano Siani Pires |
|
|
Chief Financial Officer and Investors Relations |
Controlling Committee |
|
|
Luiz Carlos de Freitas |
|
Roger Allan Downey |
Paulo Ricardo Ultra Soares |
|
Executive Officer (Fertilizers and Coal) |
Paulo Roberto Ferreira de Medeiros |
|
|
|
|
José Carlos Martins |
Executive Development Committee |
|
Executive Officer (Ferrous and Strategy) |
Laura Bedeschi Rego de Mattos |
|
|
Luiz Maurício Leuzinger |
|
Galib Abrahão Chaim |
Marcel Juviniano Barros |
|
Executive Officer (Capital Projects Implementation) |
Oscar Augusto de Camargo Filho |
|
|
|
|
Humberto Ramos de Freitas |
Strategic Committee |
|
Executive Officer (Logistics and Mineral Research) |
Murilo Pinto de Oliveira Ferreira |
|
|
Dan Antônio Marinho Conrado |
|
Gerd Peter Poppinga |
Luciano Galvão Coutinho |
|
Executive Officer (Base Metals and Information Technology) |
Mário da Silveira Teixeira Júnior |
|
|
Oscar Augusto de Camargo Filho |
|
|
|
|
Marcelo Botelho Rodrigues |
Finance Committee |
|
Global Controller Director |
Luciano Siani Pires |
|
|
Eduardo de Oliveira Rodrigues Filho |
|
Marcus Vinicius Dias Severini |
Luciana Freitas Rodrigues |
|
Chief Accounting Officer |
Luiz Maurício Leuzinger |
|
CRC-RJ - 093982/0-3 |
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/ Rogerio T. Nogueira |
Date: April 30, 2014 |
|
Rogerio T. Nogueira |
|
|
Director of Investor Relations |