Signature
Page |
1
In thousands of reais | ||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||
Notes | 09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | ||||||||||||||||
Assets |
||||||||||||||||||||
Current assets |
||||||||||||||||||||
Cash and cash equivalents |
5.7 | 6,580,213 | 4,501,953 | 387,053 | 116,099 | |||||||||||||||
Accounts receivable from customers |
5.8 | 5,213,066 | 4,527,871 | 3,497,398 | 2,243,382 | |||||||||||||||
Related parties |
5.9 | 16,173 | 22,626 | 516,231 | 1,023,253 | |||||||||||||||
Inventories |
5.10 | 3,442,973 | 3,342,975 | 1,317,302 | 1,331,895 | |||||||||||||||
Taxes to recover or offset |
5.11 | 738,056 | 787,265 | 311,592 | 257,182 | |||||||||||||||
Deferred income tax and social contribution |
5.12 | 773,557 | 509,073 | 691,049 | 425,575 | |||||||||||||||
Other |
| 769,062 | 967,764 | 239,238 | 288,664 | |||||||||||||||
17,533,100 | 14,659,527 | 6,959,863 | 5,686,050 | |||||||||||||||||
Non-current assets |
||||||||||||||||||||
Long-term receivables |
||||||||||||||||||||
Related parties |
5.9 | 10,834 | 14,226 | 405,238 | 404,800 | |||||||||||||||
Loans and financing |
| 159,820 | 144,144 | 108,734 | 107,170 | |||||||||||||||
Deferred income tax and social contribution |
5.12 | 880,636 | 945,081 | 391,720 | 399,246 | |||||||||||||||
Judicial deposits |
5.16 | 2,114,810 | 1,953,963 | 1,394,004 | 1,284,908 | |||||||||||||||
Taxes to recover or offset |
5.11 | 478,187 | 314,494 | 216,311 | 214,572 | |||||||||||||||
Asset for sale |
| 107,767 | 110,972 | | | |||||||||||||||
Advances to energy suppliers |
5.4 | (f) | 927,970 | 861,575 | | | ||||||||||||||
Prepaid expenses |
| 122,765 | 264,010 | 16,152 | | |||||||||||||||
Outros |
| 521,983 | 389,339 | 29,891 | 24,321 | |||||||||||||||
5,324,772 | 4,997,804 | 2,562,050 | 2,435,017 | |||||||||||||||||
Investments |
5.13 | 6,721,525 | 6,816,643 | 31,946,346 | 29,292,636 | |||||||||||||||
Property, plant and equipment |
5.14 | 38,119,420 | 36,539,637 | 24,023,800 | 22,953,483 | |||||||||||||||
Deferred charges |
| 186,195 | 183,685 | | | |||||||||||||||
45,027,140 | 43,539,965 | 55,970,146 | 52,246,119 | |||||||||||||||||
67,885,012 | 63,197,296 | 65,492,059 | 60,367,186 | |||||||||||||||||
Liabilities and stockholders equity |
||||||||||||||||||||
Current liabilities |
||||||||||||||||||||
Short-term debt |
5.15 | 1,062,137 | 652,389 | 438,419 | | |||||||||||||||
Current portion of long-term debt |
5.15 | 2,217,744 | 2,514,229 | 478,034 | 621,121 | |||||||||||||||
Payable to suppliers and contractors |
| 2,189,233 | 2,018,364 | 1,356,044 | 1,398,583 | |||||||||||||||
Related parties |
5.9 | 49,812 | 73,040 | 4,636,618 | 4,279,199 | |||||||||||||||
Payroll and related charges |
| 543,239 | 413,094 | 376,579 | 286,225 | |||||||||||||||
Pension Plan Valia |
| 79,104 | 74,808 | 79,104 | 74,808 | |||||||||||||||
Dividends and interest on stockholders equity |
5.20 | 1,356,851 | 1,440,843 | 1,356,851 | 1,357,850 | |||||||||||||||
Taxes and contributions |
| 1,082,606 | 781,517 | 231,511 | 93,506 | |||||||||||||||
Other |
| 926,392 | 886,956 | 426,279 | 393,047 | |||||||||||||||
9,507,118 | 8,855,240 | 9,379,439 | 8,504,339 | |||||||||||||||||
Non-current liabilities |
||||||||||||||||||||
Long-term liabilities |
||||||||||||||||||||
Long-term debt |
5.15 | 10,841,952 | 10,576,743 | 1,893,589 | 2,049,055 | |||||||||||||||
Related parties |
5.9 | 2,795 | 2,847 | 11,128,813 | 10,255,884 | |||||||||||||||
Provisions for contingencies |
5.16 | 3,276,511 | 3,040,826 | 2,482,295 | 2,322,604 | |||||||||||||||
Pension Plan Valia |
| 545,704 | 545,665 | 543,859 | 545,665 | |||||||||||||||
Provision for asset retirement obligations |
5.17 | 549,305 | 541,631 | 336,384 | 326,953 | |||||||||||||||
Provisions for derivatives |
5.22 | 536,104 | 679,838 | 65,720 | 77,567 | |||||||||||||||
Other |
| 1,040,809 | 1,005,629 | 715,368 | 706,215 | |||||||||||||||
16,793,180 | 16,393,179 | 17,166,028 | 16,283,943 | |||||||||||||||||
Deferred income |
| 7,056 | 6,787 | | | |||||||||||||||
Minority interest |
| 2,631,066 | 2,363,186 | | | |||||||||||||||
Stockholders equity |
||||||||||||||||||||
Paid-up capital |
5.19 | 19,492,401 | 19,492,401 | 19,492,401 | 19,492,401 | |||||||||||||||
Revenue reserves |
| 19,454,191 | 16,086,503 | 19,454,191 | 16,086,503 | |||||||||||||||
38,946,592 | 35,578,904 | 38,946,592 | 35,578,904 | |||||||||||||||||
67,885,012 | 63,197,296 | 65,492,059 | 60,367,186 | |||||||||||||||||
1
In thousands of reais | ||||||||||||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||||||
Notes | 3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | 09/30/06 | 09/30/05 | |||||||||||||||||||||||||
Operating revenues |
||||||||||||||||||||||||||||||||
Sales of ore and metals |
8.1.1 e 8.2.1 | |||||||||||||||||||||||||||||||
Iron ore and pellets |
7.609.340 | 6.354.472 | 6.106.055 | 19.462.301 | 17.075.476 | 11.817.334 | 10.907.459 | |||||||||||||||||||||||||
Manganese and ferroalloys |
319.516 | 300.246 | 274.811 | 876.124 | 1.216.032 | | | |||||||||||||||||||||||||
Copper |
608.662 | 447.328 | 214.632 | 1.297.728 | 643.182 | 892.909 | 563.007 | |||||||||||||||||||||||||
Potash |
118.937 | 49.377 | 111.296 | 217.202 | 267.175 | 217.202 | 267.175 | |||||||||||||||||||||||||
Kaolin |
114.913 | 100.151 | 98.681 | 321.391 | 314.212 | | | |||||||||||||||||||||||||
8.771.368 | 7.251.574 | 6.805.475 | 22.174.746 | 19.516.077 | 12.927.445 | 11.737.641 | ||||||||||||||||||||||||||
Transport services |
956.058 | 895.968 | 937.956 | 2.555.670 | 2.510.386 | 1.415.925 | 1.359.334 | |||||||||||||||||||||||||
Sales of aluminum-related products |
1.439.675 | 1.544.296 | 955.315 | 4.036.523 | 2.923.453 | 74.420 | 145.564 | |||||||||||||||||||||||||
Sales of steel products |
414.752 | 381.832 | 339.851 | 1.145.493 | 1.170.701 | | | |||||||||||||||||||||||||
Other products and services |
60.480 | 56.995 | 3.350 | 141.690 | 25.141 | 64.945 | 34.494 | |||||||||||||||||||||||||
11.642.333 | 10.130.665 | 9.041.947 | 30.054.122 | 26.145.758 | 14.482.735 | 13.277.033 | ||||||||||||||||||||||||||
Value Added taxes |
(417.309 | ) | (350.794 | ) | (236.659 | ) | (1.083.955 | ) | (1.068.442 | ) | (781.214 | ) | (775.663 | ) | ||||||||||||||||||
Net operating revenues |
11.225.024 | 9.779.871 | 8.805.288 | 28.970.167 | 25.077.316 | 13.701.521 | 12.501.370 | |||||||||||||||||||||||||
Cost of products and services |
||||||||||||||||||||||||||||||||
Ores and metals |
8.1.2 e 8.2.2 | (3.292.515 | ) | (2.815.494 | ) | (2.616.131 | ) | (8.706.155 | ) | (7.640.637 | ) | (7.264.521 | ) | (6.473.941 | ) | |||||||||||||||||
Transport services |
(449.706 | ) | (426.850 | ) | (510.926 | ) | (1.329.520 | ) | (1.441.595 | ) | (537.964 | ) | (463.261 | ) | ||||||||||||||||||
Aluminum -related products |
(821.559 | ) | (761.378 | ) | (641.939 | ) | (2.183.614 | ) | (1.735.006 | ) | (51.762 | ) | (75.918 | ) | ||||||||||||||||||
Steel products |
(333.889 | ) | (308.211 | ) | (333.430 | ) | (921.006 | ) | (1.069.246 | ) | | | ||||||||||||||||||||
Other products and services |
(38.875 | ) | (38.789 | ) | (5.845 | ) | (91.681 | ) | (17.426 | ) | (23.304 | ) | (19.374 | ) | ||||||||||||||||||
(4.936.544 | ) | (4.350.722 | ) | (4.108.271 | ) | (13.231.976 | ) | (11.903.910 | ) | (7.877.551 | ) | (7.032.494 | ) | |||||||||||||||||||
Gross profit |
6.288.480 | 5.429.149 | 4.697.017 | 15.738.191 | 13.173.406 | 5.823.970 | 5.468.876 | |||||||||||||||||||||||||
Gross margin |
56,0 | % | 55,5 | % | 53,3 | % | 54,3 | % | 52,5 | % | 42,5 | % | 43,7 | % | ||||||||||||||||||
Operating expenses |
||||||||||||||||||||||||||||||||
Selling and Administrative |
5.23 | (402.147 | ) | (511.794 | ) | (423.442 | ) | (1.349.734 | ) | (1.184.246 | ) | (626.673 | ) | (461.245 | ) | |||||||||||||||||
Research and development |
(289.096 | ) | (222.030 | ) | (220.439 | ) | (667.184 | ) | (463.014 | ) | (393.346 | ) | (306.154 | ) | ||||||||||||||||||
Other operating expenses |
5.23 | (347.818 | ) | (175.902 | ) | (288.588 | ) | (712.545 | ) | (629.226 | ) | (357.967 | ) | (254.707 | ) | |||||||||||||||||
(1.039.061 | ) | (909.726 | ) | (932.469 | ) | (2.729.463 | ) | (2.276.486 | ) | (1.377.986 | ) | (1.022.106 | ) | |||||||||||||||||||
Operating profit before financial results and results of equity
investments |
5.249.419 | 4.519.423 | 3.764.548 | 13.008.728 | 10.896.920 | 4.445.984 | 4.446.770 | |||||||||||||||||||||||||
Results of equity investments |
5.13 | (14.035 | ) | (57.280 | ) | 13.166 | (54.905 | ) | 163.574 | 6.774.814 | 3.718.923 | |||||||||||||||||||||
Gain on investments accounted for by the equity method |
119.131 | 75.422 | 72.961 | 271.327 | 347.120 | 7.844.175 | 5.051.387 | |||||||||||||||||||||||||
Amortization of goodwill |
(130.750 | ) | (132.256 | ) | (57.270 | ) | (300.947 | ) | (171.810 | ) | (302.451 | ) | (171.810 | ) | ||||||||||||||||||
Provision for losses |
| | | | | (154.088 | ) | (97.528 | ) | |||||||||||||||||||||||
Exchange variation in stockholders ´equity of companies abroad |
(2.416 | ) | (446 | ) | (2.525 | ) | (25.285 | ) | (11.736 | ) | (612.822 | ) | (1.063.126 | ) | ||||||||||||||||||
Financial results, net |
5.21 | (248.609 | ) | (466.405 | ) | (319.265 | ) | (974.068 | ) | (511.841 | ) | (342.086 | ) | 710.315 | ||||||||||||||||||
Sale of assets |
5.6 | 34.438 | 736.866 | 297.700 | 790.630 | 297.700 | 53.764 | | ||||||||||||||||||||||||
Income before income tax and social contribution |
5.021.213 | 4.732.604 | 3.756.149 | 12.770.385 | 10.846.353 | 10.932.476 | 8.876.008 | |||||||||||||||||||||||||
Income tax and social contribution |
5.12 | (791.772 | ) | (593.102 | ) | (764.069 | ) | (1.970.208 | ) | (2.215.492 | ) | (869.922 | ) | (1.070.072 | ) | |||||||||||||||||
Income before minority interests |
4.229.441 | 4.139.502 | 2.992.080 | 10.800.177 | 8.630.861 | 10.062.554 | 7.805.936 | |||||||||||||||||||||||||
Minority interests |
(256.546 | ) | (234.405 | ) | (280.619 | ) | (737.623 | ) | (824.925 | ) | | | ||||||||||||||||||||
Net income for the period |
3.972.895 | 3.905.097 | 2.711.461 | 10.062.554 | 7.805.936 | 10.062.554 | 7.805.936 | |||||||||||||||||||||||||
Number of
shares outstanding at the end of the period (in thousands) |
5.18 e 5.19 | 2.416.194 | 2.430.062 | 2.303.040 | 2.416.194 | 2.303.040 | 2.416.194 | 2.303.040 | ||||||||||||||||||||||||
Net earnings per share outstanding at the end of the period (R$) |
1,64 | 1,61 | 1,18 | 4,16 | 3,39 | 4,16 | 3,39 | |||||||||||||||||||||||||
2
In thousands of reais | ||||||||||||||||||||||||||||||||||||||||
Reservas de | ||||||||||||||||||||||||||||||||||||||||
Paid-up | Expansion/ | Unrealized | Fiscal | Treasury | ||||||||||||||||||||||||||||||||||||
Notes | capital | Investments | Depletion | income | Legal | incentives | stock | Retained earnings | Total | |||||||||||||||||||||||||||||||
December 31, 2004 |
7,300,000 | 8,206,978 | 1,004,166 | 345,728 | 1,403,117 | 40,663 | (131,318 | ) | | 18,169,334 | ||||||||||||||||||||||||||||||
Net income for the year |
| | | | | | | 10,442,986 | 10,442,986 | |||||||||||||||||||||||||||||||
Capitalization of reserves |
6,700,000 | (5,129,319 | ) | (1,004,166 | ) | | (525,853 | ) | (40,662 | ) | | | | |||||||||||||||||||||||||||
Realization of reserves |
| | | (109,561 | ) | | | | 109,561 | | ||||||||||||||||||||||||||||||
Exchange Samitri shares |
| | | | | | 21 | | 21 | |||||||||||||||||||||||||||||||
Treasury stock |
| | | | | | (3 | ) | | (3 | ) | |||||||||||||||||||||||||||||
Appropriations: |
||||||||||||||||||||||||||||||||||||||||
Interim interest on stockholders equity |
| | | | | | | (783,387 | ) | (783,387 | ) | |||||||||||||||||||||||||||||
Interim dividends |
| | | | | | | (1,028,160 | ) | (1,028,160 | ) | |||||||||||||||||||||||||||||
Additional remuneration proposed |
| | | | | | | (2,750,150 | ) | (2,750,150 | ) | |||||||||||||||||||||||||||||
Appropriation to revenue reserves |
| 5,385,337 | | | 522,149 | 83,364 | | (5,990,850 | ) | | ||||||||||||||||||||||||||||||
December 31, 2005 |
14,000,000 | 8,462,996 | | 236,167 | 1,399,413 | 83,365 | (131,300 | ) | | 24,050,641 | ||||||||||||||||||||||||||||||
Capital Increase |
5,492,401 | | | | | | | | 5,492,401 | |||||||||||||||||||||||||||||||
Net income for the period |
| | | | | | | 2,184,562 | 2,184,562 | |||||||||||||||||||||||||||||||
March 31, 2006 |
19,492,401 | 8,462,996 | | 236,167 | 1,399,413 | 83,365 | (131,300 | ) | 2,184,562 | 31,727,604 | ||||||||||||||||||||||||||||||
Net income for the period |
| | | | | | | 3,905,097 | 3,905,097 | |||||||||||||||||||||||||||||||
Treasury stock |
| | | | | | (53,797 | ) | | (53,797 | ) | |||||||||||||||||||||||||||||
June 30, 2006 |
19,492,401 | 8,462,996 | | 236,167 | 1,399,413 | 83,365 | (185,097 | ) | 6,089,659 | 35,578,904 | ||||||||||||||||||||||||||||||
Treasury stock |
| | | | | | (605,207 | ) | | (605,207 | ) | |||||||||||||||||||||||||||||
Net income for the period |
| | | | | | | 3,972,895 | 3,972,895 | |||||||||||||||||||||||||||||||
September 30, 2006 |
19,492,401 | 8,462,996 | | 236,167 | 1,399,413 | 83,365 | (790,304 | ) | 10,062,554 | 38,946,592 | ||||||||||||||||||||||||||||||
3
In thousands of reais | ||||||||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | 09/30/06 | 09/30/05 | ||||||||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||||||||||
Net income for the period |
3,972,895 | 3,905,097 | 2,711,461 | 10,062,554 | 7,805,936 | 10,062,554 | 7,805,936 | |||||||||||||||||||||
Adjustments to reconcile net income for the period with cash provided by
operating activities: |
||||||||||||||||||||||||||||
Results of equity investments |
14,035 | 57,280 | (13,166 | ) | 54,905 | (163,574 | ) | (6,774,814 | ) | (3,718,923 | ) | |||||||||||||||||
Sale of assets |
(34,438 | ) | (736,866 | ) | (297,700 | ) | (790,630 | ) | (297,700 | ) | (53,764 | ) | | |||||||||||||||
Depreciation, amortization and depletion |
510,447 | 445,923 | 399,859 | 1,376,700 | 1,169,372 | 762,451 | 638,634 | |||||||||||||||||||||
Deferred income tax and social contribution |
(258,455 | ) | 95,560 | (283,442 | ) | (239,445 | ) | (344,161 | ) | (327,556 | ) | (126,283 | ) | |||||||||||||||
Financial expenses and monetary and exchange rate variations on
assets and liabilities, net |
251,162 | 64,191 | (419,936 | ) | (273,072 | ) | (1,355,193 | ) | (269,220 | ) | (967,354 | ) | ||||||||||||||||
Minority interest |
256,546 | 234,405 | 280,619 | 737,623 | 824,925 | | | |||||||||||||||||||||
Disposal of property, plant and equipment |
43,227 | 60,059 | 1,066 | 121,939 | 76,695 | 33,632 | 3,693 | |||||||||||||||||||||
Amortization of goodwill in the cost of products sold |
94,008 | 94,090 | 94,726 | 280,085 | 286,916 | 275,961 | 286,916 | |||||||||||||||||||||
Net losses on derivatives |
(162,339 | ) | 107,435 | 169,460 | 102,777 | 163,734 | 13,825 | 11,918 | ||||||||||||||||||||
Dividends/interest on stockholders equity received |
40,624 | 93,786 | 58,682 | 135,737 | 147,604 | 1,446,112 | 885,691 | |||||||||||||||||||||
Other |
(137,518 | ) | (24,506 | ) | 37,366 | (140,007 | ) | 13,571 | (18,626 | ) | 57,427 | |||||||||||||||||
4,590,194 | 4,396,454 | 2,738,995 | 11,429,166 | 8,328,125 | 5,150,555 | 4,877,655 | ||||||||||||||||||||||
Decrease (increase) in assets: |
||||||||||||||||||||||||||||
Accounts receivable |
(681,401 | ) | (895,971 | ) | 734,537 | (1,084,916 | ) | (628,914 | ) | (1,458,972 | ) | 170,853 | ||||||||||||||||
Inventories |
(370,530 | ) | 89,591 | (69,137 | ) | (469,296 | ) | (206,341 | ) | (78,405 | ) | (267,050 | ) | |||||||||||||||
Advances to energy suppliers |
(66,395 | ) | (66,786 | ) | | (200,743 | ) | | | | ||||||||||||||||||
Other |
(268,908 | ) | 210,128 | (870,320 | ) | (426,141 | ) | (1,585,281 | ) | 151,668 | (304,250 | ) | ||||||||||||||||
(1,387,234 | ) | (663,038 | ) | (204,920 | ) | (2,181,096 | ) | (2,420,536 | ) | (1,385,709 | ) | (400,447 | ) | |||||||||||||||
Increase (decrease) in liabilities: |
||||||||||||||||||||||||||||
Suppliers and contractors |
240,266 | 242,012 | (291,233 | ) | (359,690 | ) | 35,852 | (411,478 | ) | 357,278 | ||||||||||||||||||
Payroll and related charges and Other |
108,183 | 109,629 | 54,757 | (23,898 | ) | (9,070 | ) | (47,887 | ) | (31,154 | ) | |||||||||||||||||
Taxes and contributions |
394,705 | 267,800 | 1,264,561 | 333,089 | 1,571,119 | 141,184 | 452,592 | |||||||||||||||||||||
Other |
299,263 | (147,612 | ) | (348,009 | ) | (133,859 | ) | (316,472 | ) | (375,172 | ) | 104,274 | ||||||||||||||||
1,042,417 | 471,829 | 680,076 | (184,358 | ) | 1,281,429 | (693,353 | ) | 882,990 | ||||||||||||||||||||
Net cash provided by operating activities |
4,245,377 | 4,205,245 | 3,214,151 | 9,063,712 | 7,189,018 | 3,071,493 | 5,360,198 | |||||||||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||||||||||
Loans and advances receivable |
94,148 | (180,756 | ) | 88,501 | (60,837 | ) | 57,090 | 219,873 | (79,912 | ) | ||||||||||||||||||
Guarantees and deposits |
(131,033 | ) | (28,305 | ) | (84,464 | ) | (276,545 | ) | (173,517 | ) | (106,421 | ) | (94,684 | ) | ||||||||||||||
Additions to investments |
(122,057 | ) | | (30,662 | ) | (234,138 | ) | (249,244 | ) | (3,478,246 | ) | (645,685 | ) | |||||||||||||||
Additions to property, plant and equipment |
(1,777,102 | ) | (2,434,198 | ) | (2,464,450 | ) | (5,910,435 | ) | (6,146,102 | ) | (4,209,737 | ) | (4,283,310 | ) | ||||||||||||||
Proceeds from disposal of property, plant and equipment/investments |
43,017 | 970,440 | 301,284 | 1,061,810 | 311,345 | 63,870 | 13,645 | |||||||||||||||||||||
Cash used to acquire subsidiaries, net cash of acquired |
(25,978 | ) | | | (25,978 | ) | | | | |||||||||||||||||||
Net cash used in investing activities |
(1,919,005 | ) | (1,672,819 | ) | (2,189,791 | ) | (5,446,123 | ) | (6,200,428 | ) | (7,510,661 | ) | (5,089,946 | ) | ||||||||||||||
Cash flows from financing activities: |
||||||||||||||||||||||||||||
Short-term debt |
431,648 | (54,637 | ) | (435,280 | ) | 532,191 | 255,559 | 565,436 | 121,115 | |||||||||||||||||||
Long-term debt |
445,146 | 27,965 | 26,292 | 3,563,810 | 1,093,729 | 6,882,940 | 2,003,668 | |||||||||||||||||||||
Repayments: |
||||||||||||||||||||||||||||
Related parties |
| | | | | | (280,279 | ) | ||||||||||||||||||||
Financial institutions |
(477,094 | ) | (449,775 | ) | (369,931 | ) | (1,665,965 | ) | (1,985,467 | ) | (702,315 | ) | (884,777 | ) | ||||||||||||||
Interest on stockholders equity payed to stockholders |
(79,311 | ) | (1,377,591 | ) | | (1,511,657 | ) | (1,279,900 | ) | (1,392,300 | ) | (1,279,900 | ) | |||||||||||||||
Treasure stock |
(605,210 | ) | (53,797 | ) | | (659,007 | ) | | (659,007 | ) | | |||||||||||||||||
Net cash provided by (used in) financing activities |
(284,821 | ) | (1,907,835 | ) | (778,919 | ) | 259,372 | (1,916,079 | ) | 4,694,754 | (320,173 | ) | ||||||||||||||||
Increase (decrease) in cash and cash equivalents |
2,041,551 | 624,591 | 245,441 | 3,876,961 | (927,489 | ) | 255,586 | (49,921 | ) | |||||||||||||||||||
Cash and cash equivalents, beginning of the period |
4,538,662 | 3,877,362 | 2,743,828 | 2,703,252 | 3,916,758 | 131,467 | 305,927 | |||||||||||||||||||||
Cash and cash equivalents, end of the period |
6,580,213 | 4,501,953 | 2,989,269 | 6,580,213 | 2,989,269 | 387,053 | 256,006 | |||||||||||||||||||||
Cash paid during the period for: |
||||||||||||||||||||||||||||
Short-term interest |
(11,157 | ) | (8,170 | ) | (10,367 | ) | (27,202 | ) | (31,591 | ) | (14,997 | ) | (6,109 | ) | ||||||||||||||
Long-term interest |
(326,204 | ) | (164,077 | ) | (196,209 | ) | (709,424 | ) | (550,721 | ) | (412,020 | ) | (239,586 | ) | ||||||||||||||
Income tax and social contribution |
(579,886 | ) | (101,492 | ) | (468,890 | ) | (1,113,314 | ) | (1,057,958 | ) | (386,892 | ) | (778,068 | ) | ||||||||||||||
Non-cash transactions: |
||||||||||||||||||||||||||||
Additions to property, plant and equipment interest capitalization |
100,330 | 88,562 | 119,684 | (31,276 | ) | 495,141 | (38,981 | ) | 179,648 | |||||||||||||||||||
Transfer of advance for future capital increase to investments |
| | | | | (256,790 | ) | (510,500 | ) | |||||||||||||||||||
Compensated income tax and social contribution |
(194,694 | ) | (77,646 | ) | (63,724 | ) | (354,418 | ) | (168,564 | ) | (51,509 | ) | (24,815 | ) |
4
(a) | The Company adopts the accrual basis of accounting; | |
(b) | Assets and liabilities that are realizable or due more than twelve months after the quarterly information date are classified as non-current; | |
(c) | Marketable securities, classified as cash and cash equivalents are represented by less than 90 days applications and are stated at cost plus accrued income earned by the quarterly information date; | |
(d) | Inventories are stated at average purchase or production cost, and imports in transit at the cost of each item, not exceeding market or realizable value; | |
(e) | Assets and liabilities in foreign currencies are translated at exchange rates in effect at the quarterly information date, and those in local currency, when applicable, are restated based on contractual indices; | |
(f) | Amounts given in advance to Centrais Elétricas do Norte do Brasil S.A. Eletronorte due to long term contract to supply energy, are classified as Advances to energy suppliers, in long-term receivables; | |
(g) | Investments in subsidiaries, jointly-controlled companies and affiliated companies are accounted for by the equity method, based on the stockholders equity of the investees, and when applicable increased/decreased by goodwill and negative goodwill to be amortized and provision for losses. Other investments are recorded at cost, less provision for losses when applicable. In the consolidated the exchange rate effect over stockholders equity from investees abroad are classified as monetary and exchange rate variation included as financial results, net; | |
(h) | Property, plant and equipment, including interest incurred during the construction period of large-scale projects, are recorded at historical cost (increased by monetary restatement up to 1995) and depreciated on the straight-line method, based on the useful lives of the assets. Depletion of mineral reserves is based on the ratio between effective production and estimated capacity; | |
(i) | Research and development costs are incurred as operational expenses until the proof of its economical feasibility to exploit commercially a mine. After this proof, the costs are capitalized as part of the costs of building and the development; | |
(j) | During the development of a mine, stripping costs incurred are capitalized as part of the depreciable cost of developing the mine. Post-production stripping costs are recorded as cost of sales; |
5
(k) | Pre-operating costs except for financial charges capitalized as mentioned in (h) above, are deferred and amortized over a period of 10 years. The deferred charges (consolidated) refer basically to projects of expansion of Alunorte and Albras; and |
(l) | CVRD follows the accounting practices laid down by to Deliberation CVM 371/00 related to the recognition of liabilities and results from actuarial valuation of employees ´ pension plan. |
In million of reais (except when mentioned) | ||||||||||||
Consolidated | ||||||||||||
09/30/06 | ||||||||||||
Caemi Additional | ||||||||||||
Consolidated | (39.77%) | Pro Forma (unaudited) | ||||||||||
Operating results |
12,770 | | 12,770 | |||||||||
Income tax and social contribution |
(1,970 | ) | | (1,970 | ) | |||||||
Minority interests |
(737 | ) | (*)117 | (620 | ) | |||||||
Net income |
10,063 | 117 | 10,180 | |||||||||
Number of shares outstanding ( in thousands) |
2,416,194 | | 2,416,194 | |||||||||
Net earnings per share outstanding |
4.16 | | 4.21 | |||||||||
09/30/05 | ||||||||||||
Caemi Additional | ||||||||||||
Consolidated | (39.77%) | Pro Forma (unaudited) | ||||||||||
Operating results |
10,846 | | 10,846 | |||||||||
Income tax and social contribution |
(2,215 | ) | | (2,215 | ) | |||||||
Minority interests |
(825 | ) | 492 | (333 | ) | |||||||
Net income |
7,806 | 492 | 8,298 | |||||||||
Number of shares outstanding ( in thousands) |
2,303,040 | | 2,303,040 | |||||||||
Net earnings per share outstanding |
3.39 | | 3.60 |
(*) | Represent the effect of the first three months of 2006. |
6
Consolidated | Parent Company | |||||||||||||||
09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | |||||||||||||
Cash and bank accounts |
622,669 | 575,239 | 33,140 | 25,796 | ||||||||||||
Marketable securities linked to the interbank deposit certificate rate |
1,384,817 | 1,262,704 | 353,913 | 90,303 | ||||||||||||
Time deposits |
4,572,727 | 2,664,010 | | | ||||||||||||
6,580,213 | 4,501,953 | 387,053 | 116,099 | |||||||||||||
Consolidated | Parent Company | |||||||||||||||
09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | |||||||||||||
Domestic |
883,894 | 838,487 | 883,980 | 879,646 | ||||||||||||
Export |
4,479,943 | 3,834,401 | 2,699,269 | 1,446,256 | ||||||||||||
5,363,837 | 4,672,888 | 3,583,249 | 2,325,902 | |||||||||||||
Allowance for doubtful accounts |
(113,632 | ) | (110,510 | ) | (52,456 | ) | (52,005 | ) | ||||||||
Allowance for ore weight credits |
(37,139 | ) | (34,507 | ) | (33,395 | ) | (30,515 | ) | ||||||||
5,213,066 | 4,527,871 | 3,497,398 | 2,243,382 | |||||||||||||
Consolidated | ||||||||||||||||||||||||||||||||
Assets | Liabilities | |||||||||||||||||||||||||||||||
09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | |||||||||||||||||||||||||||||
Customers | Related party | Customers | Related party | Suppliers | Related party Suppliers | Related party | ||||||||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização
NIBRASCO |
69,758 | 897 | 64,711 | | 15,494 | 21,986 | 34,644 | 29,799 | ||||||||||||||||||||||||
Companhia Hispano-Brasileira de
Pelotização HISPANOBRÁS |
38,117 | 130 | 52,861 | 131 | 43,961 | 148 | 37,306 | 11,357 | ||||||||||||||||||||||||
Companhia italo-Brasileira de Pelotização -
ITABRASCO |
34,813 | | 43,797 | | 13,497 | 257 | 25,819 | 1,998 | ||||||||||||||||||||||||
Companhia Coreano-Brasileira de
Pelotização KOBRASCO |
45,892 | | 45,841 | 600 | 30,008 | 3,449 | 11,414 | 4,220 | ||||||||||||||||||||||||
Usina Siderúrgica de Minas Gerais S.A.
USIMINAS |
54,850 | 23,540 | 40,766 | 26,606 | 82 | 31 | 866 | | ||||||||||||||||||||||||
Samarco Mineração S.A |
4,298 | | 4,392 | 7,379 | | | | | ||||||||||||||||||||||||
MRS Logistica S.A. |
52 | 3 | 219 | 366 | 3,915 | 14,641 | 1,172 | 14,922 | ||||||||||||||||||||||||
Baovale Mineração S.A |
63 | | 106 | | 21,313 | | 18,179 | | ||||||||||||||||||||||||
Mineração Rio do Norte S.A. |
334 | 88 | 523 | | 31,208 | | 24,960 | | ||||||||||||||||||||||||
Minas da Serra Geral S.A. |
133 | 546 | 134 | 546 | 5,879 | 5,676 | | 5,848 | ||||||||||||||||||||||||
Others |
9,503 | 1,803 | 14,504 | 1,224 | 2,427 | 6,419 | 8,816 | 7,743 | ||||||||||||||||||||||||
Total |
257,813 | 27,007 | 267,854 | 36,852 | 167,784 | 52,607 | 163,176 | 75,887 | ||||||||||||||||||||||||
Registered as: |
||||||||||||||||||||||||||||||||
Current |
257,813 | 16,173 | 267,854 | 22,626 | 167,784 | 49,812 | 163,176 | 73,040 | ||||||||||||||||||||||||
Non-current |
| 10,834 | | 14,226 | | 2,795 | | 2,847 | ||||||||||||||||||||||||
257,813 | 27,007 | 267,854 | 36,852 | 167,784 | 52,607 | 163,176 | 75,887 | |||||||||||||||||||||||||
7
Consolidated | Parent Company | |||||||||||||||
09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | |||||||||||||
Finished products |
||||||||||||||||
. Iron ore and pellets |
742,150 | 916,155 | 414,826 | 534,472 | ||||||||||||
. Manganese and ferroalloys |
259,834 | 276,236 | | | ||||||||||||
. Aluminum |
261,917 | 248,421 | | | ||||||||||||
. Steel products |
96,156 | 59,328 | | | ||||||||||||
. Copper |
25,566 | 26,906 | 25,566 | 26,906 | ||||||||||||
. Other |
132,305 | 136,212 | 17,080 | 46,505 | ||||||||||||
1,517,928 | 1,663,258 | 457,472 | 607,883 | |||||||||||||
Spare parts and maintenance supplies |
1,925,045 | 1,679,717 | 859,830 | 724,012 | ||||||||||||
3,442,973 | 3,342,975 | 1,317,302 | 1,331,895 | |||||||||||||
Consolidated | Parent Company | |||||||||||||||
09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | |||||||||||||
Withholding income tax on marketable securities and
stockholders equity received |
58,599 | 52,687 | 6,936 | 9,978 | ||||||||||||
Value-added tax |
564,884 | 551,133 | 438,370 | 419,813 | ||||||||||||
PIS and COFINS non cumulative |
440,511 | 355,145 | 36,926 | 15,504 | ||||||||||||
IR anticipated |
76,304 | 90,592 | | | ||||||||||||
Others |
75,945 | 52,202 | 45,671 | 26,459 | ||||||||||||
Total |
1,216,243 | 1,101,759 | 527,903 | 471,754 | ||||||||||||
Current |
738,056 | 787,265 | 311,592 | 257,182 | ||||||||||||
Non-current |
478,187 | 314,494 | 216,311 | 214,572 | ||||||||||||
1,216,243 | 1,101,759 | 527,903 | 471,754 | |||||||||||||
Net Deferred | ||||||||||||||||
Consolidated | Parent Company | |||||||||||||||
09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | |||||||||||||
Tax loss carryforward |
611,310 | 554,819 | 280,993 | 107,763 | ||||||||||||
Temporary differences: |
||||||||||||||||
. Pension Plan Valia |
211,807 | 210,961 | 211,807 | 210,961 | ||||||||||||
. Contingent liabilities |
733,191 | 672,406 | 658,609 | 604,810 | ||||||||||||
. Provision for losses on assets |
243,842 | 181,349 | 166,858 | 156,091 | ||||||||||||
. Others |
(145,957 | ) | (165,381 | ) | (235,498 | ) | (254,804 | ) | ||||||||
1,042,883 | 899,335 | 801,776 | 717,058 | |||||||||||||
Total |
1,654,193 | 1,454,154 | 1,082,769 | 824,821 | ||||||||||||
Current |
773,557 | 509,073 | 691,049 | 425,575 | ||||||||||||
Non-current |
880,636 | 945,081 | 391,720 | 399,246 | ||||||||||||
1,654,193 | 1,454,154 | 1,082,769 | 824,821 | |||||||||||||
8
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | 09/30/06 | 09/30/05 | ||||||||||||||||||||||
Income before income tax and social contribution |
5,021,213 | 4,732,604 | 3,756,149 | 12,770,385 | 10,846,353 | 10,932,476 | 8,876,008 | |||||||||||||||||||||
Results of equity investment |
14,035 | 57,280 | (15,527 | ) | 54,905 | (170,657 | ) | (6,774,814 | ) | (3,726,006 | ) | |||||||||||||||||
Results on sale of assets |
(34,438 | ) | (736,866 | ) | (297,700 | ) | (790,630 | ) | (297,700 | ) | (53,764 | ) | | |||||||||||||||
5,000,810 | 4,053,018 | 3,442,922 | 12,034,660 | 10,377,996 | 4,103,898 | 5,150,002 | ||||||||||||||||||||||
Income tax and social contribution at combined tax rates |
34 | % | 34 | % | 34 | % | 34 | % | 34 | % | 34 | % | 34 | % | ||||||||||||||
Federal income tax and social contribution at statutory rates |
(1,700,275 | ) | (1,378,026 | ) | (1,170,593 | ) | (4,091,784 | ) | (3,528,519 | ) | (1,395,325 | ) | (1,751,001 | ) | ||||||||||||||
Adjustments to net income which modify the effect on the results for the period: |
||||||||||||||||||||||||||||
Income tax benefit from interest on stockholders equity |
173,230 | 184,154 | 115,863 | 555,848 | 551,029 | 555,848 | 551,029 | |||||||||||||||||||||
Fiscal incentives |
74,977 | 97,977 | 133,608 | 242,382 | 244,853 | 10,831 | 109,567 | |||||||||||||||||||||
Results of overseas companies not taxed (bilateral international agreements) |
693,799 | 467,349 | 105,282 | 1,408,558 | 506,895 | | | |||||||||||||||||||||
Reduced incentive aliquot |
33,574 | 26,705 | 37,627 | 78,223 | 87,708 | | | |||||||||||||||||||||
Other |
(67,077 | ) | 8,739 | 14,144 | (163,435 | ) | (77,458 | ) | (41,276 | ) | 20,333 | |||||||||||||||||
Income tax and social contribution |
(791,772 | ) | (593,102 | ) | (764,069 | ) | (1,970,208 | ) | (2,215,492 | ) | (869,922 | ) | (1,070,072 | ) | ||||||||||||||
9
Equity Results | ||||||||||||||||||||||||||||
Investments | Quarter | Accumulated | ||||||||||||||||||||||||||
09/30/06 | 06/30/06 | 3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | ||||||||||||||||||||||
Investments in affiliated companies |
||||||||||||||||||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS (a) |
1,118,497 | 1,064,154 | 93,595 | 59,473 | 74,379 | 209,390 | 313,884 | |||||||||||||||||||||
Shandong Yankuang International Company Ltd. |
55,273 | 46,561 | | | | | | |||||||||||||||||||||
Henan Longyu Energy Resources Co. Ltd. (b) |
254,829 | 200,172 | 21,235 | 9,931 | (11,084 | ) | 45,543 | (11,084 | ) | |||||||||||||||||||
Goodwill / Negative goodwill of consolidated companies |
5,091,993 | 5,394,664 | (130,750 | ) | (132,256 | ) | (57,270 | ) | (300,947 | ) | (171,810 | ) | ||||||||||||||||
Other |
6,523 | 6,493 | | | 9,666 | | 44,320 | |||||||||||||||||||||
Exchange variation in stockholders ´equity of companies abroad |
| | (2,610 | ) | (900 | ) | | (22,628 | ) | (3,233 | ) | |||||||||||||||||
Investments at cost |
||||||||||||||||||||||||||||
SIDERAR Sociedad Anonima Industrial Y Comercial (a) |
32,613 | 32,465 | | | | | | |||||||||||||||||||||
Quadrem International Holdings Ltd. |
10,140 | 10,094 | | | | | | |||||||||||||||||||||
Other (b) |
151,657 | 62,040 | 4,301 | 6,018 | | 16,394 | | |||||||||||||||||||||
Exchange variation |
| | 194 | 454 | (2,525 | ) | (2,657 | ) | (8,503 | ) | ||||||||||||||||||
6,721,525 | 6,816,643 | (14,035 | ) | (57,280 | ) | 13,166 | (54,905 | ) | 163,574 | |||||||||||||||||||
(a) | Interest at market price Usiminas R$ 1,909,994 and Siderar R$ 238,554; and | |
(b) | Dividends received from Gerdau, R$ 4,195 (3Q/06 R$ 1,659, 2Q/06 R$ 1,209 and 1Q/06 R$ 1,327), Longyu 2Q/06 R$ 33,147, Usiminas R$ 98,039 (3Q/06 R$ 38,965, 2Q/06 R$ 59,074) and others at cost R$ 356. |
10
Consolidated | Parent Company | |||||||||||||||||||||||||||||||||||
Average | 09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | ||||||||||||||||||||||||||||||||
deprecia-tion | Accumulated | Accumulated | ||||||||||||||||||||||||||||||||||
rates | Cost | depreciation | Net | Net | Cost | depreciation | Net | Net | ||||||||||||||||||||||||||||
Buildings |
2.82 | % | 4,045,973 | (1,528,432 | ) | 2,517,541 | 2,224,384 | 2,203,660 | (767,652 | ) | 1,436,008 | 1,371,601 | ||||||||||||||||||||||||
Installations |
3.69 | % | 17,881,280 | (6,529,988 | ) | 11,351,292 | 10,336,524 | 8,496,799 | (3,165,809 | ) | 5,330,990 | 5,060,290 | ||||||||||||||||||||||||
Equipment |
9.52 | % | 5,742,956 | (2,729,719 | ) | 3,013,237 | 3,781,821 | 2,884,195 | (1,020,949 | ) | 1,863,246 | 1,645,307 | ||||||||||||||||||||||||
Information technology equipment |
20.00 | % | 1,226,867 | (491,730 | ) | 735,137 | 703,945 | 1,068,310 | (386,531 | ) | 681,779 | 651,734 | ||||||||||||||||||||||||
Railroads |
3.87 | % | 8,755,513 | (3,433,341 | ) | 5,322,172 | 4,902,076 | 8,436,576 | (3,324,465 | ) | 5,112,111 | 4,981,594 | ||||||||||||||||||||||||
Mineral rights (note 5.4 (h)) |
1.84 | % | 1,761,673 | (439,301 | ) | 1,322,372 | 1,092,864 | 1,304,203 | (204,632 | ) | 1,099,571 | 1,117,506 | ||||||||||||||||||||||||
Others |
14.50 | % | 3,088,465 | (1,287,021 | ) | 1,801,444 | 2,029,454 | 2,143,197 | (831,332 | ) | 1,311,865 | 1,112,103 | ||||||||||||||||||||||||
42,502,727 | (16,439,532 | ) | 26,063,195 | 25,071,068 | 26,536,940 | (9,701,370 | ) | 16,835,570 | 15,940,135 | |||||||||||||||||||||||||||
Construction in progress |
| 12,056,225 | | 12,056,225 | 11,468,569 | 7,188,230 | | 7,188,230 | 7,013,348 | |||||||||||||||||||||||||||
Total |
54,558,952 | (16,439,532 | ) | 38,119,420 | 36,539,637 | 33,725,170 | (9,701,370 | ) | 24,023,800 | 22,953,483 | ||||||||||||||||||||||||||
Consolidated | ||||||||||||||||
09/30/06 | 06/30/06 | |||||||||||||||
Accumulated | ||||||||||||||||
Cost | depreciation | Net | Net | |||||||||||||
Ferrous |
||||||||||||||||
In operation |
26,513,717 | (10,868,654 | ) | 15,645,063 | 15,344,432 | |||||||||||
Construction in Progress |
6,263,395 | | 6,263,395 | 5,938,563 | ||||||||||||
32,777,112 | (10,868,654 | ) | 21,908,458 | 21,282,995 | ||||||||||||
Non Ferrous |
||||||||||||||||
In operation |
3,076,350 | (838,673 | ) | 2,237,677 | 2,188,554 | |||||||||||
Construction in Progress |
3,038,543 | | 3,038,543 | 2,939,831 | ||||||||||||
6,114,893 | (838,673 | ) | 5,276,220 | 5,128,385 | ||||||||||||
Logistics |
||||||||||||||||
In operation |
4,072,520 | (1,279,478 | ) | 2,793,042 | 2,227,806 | |||||||||||
Construction in Progress |
213,895 | | 213,895 | 238,096 | ||||||||||||
4,286,415 | (1,279,478 | ) | 3,006,937 | 2,465,902 | ||||||||||||
Holdings |
||||||||||||||||
In operation |
7,701,846 | (3,080,904 | ) | 4,620,942 | 4,607,879 | |||||||||||
Construction in Progress |
2,056,420 | | 2,056,420 | 1,636,522 | ||||||||||||
9,758,266 | (3,080,904 | ) | 6,677,362 | 6,244,401 | ||||||||||||
Corporate Center |
||||||||||||||||
In operation |
1,138,292 | (371,823 | ) | 766,469 | 702,397 | |||||||||||
Construction in Progress |
483,974 | | 483,974 | 715,557 | ||||||||||||
1,622,266 | (371,823 | ) | 1,250,443 | 1,417,954 | ||||||||||||
Total |
54,558,952 | (16,439,532 | ) | 38,119,420 | 36,539,637 | |||||||||||
11
Consolidated | Parent Company | |||||||||||||||
09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | |||||||||||||
Trade finance |
843,733 | 448,208 | 438,419 | | ||||||||||||
Working capital |
218,404 | 204,181 | | | ||||||||||||
1,062,137 | 652,389 | 438,419 | | |||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||||||
Current liabilities | Long-term liabilities | Current liabilities | Long-term liabilities | |||||||||||||||||||||||||||||
09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | 09/30/06 | 06/30/06 | |||||||||||||||||||||||||
Foreign operations |
||||||||||||||||||||||||||||||||
Loans and financing in: |
||||||||||||||||||||||||||||||||
U.S. dollars |
1,412,394 | 1,533,949 | 4,663,174 | 4,371,768 | 402,094 | 516,607 | 1,686,872 | 1,832,982 | ||||||||||||||||||||||||
Other currencies |
7,768 | 7,827 | 30,811 | 31,562 | 7,768 | 7,827 | 30,811 | 31,562 | ||||||||||||||||||||||||
Notes in U.S. dollars |
| | 4,417,672 | 4,406,214 | | | | | ||||||||||||||||||||||||
Export securitization |
183,366 | 181,128 | 609,017 | 653,013 | | | | | ||||||||||||||||||||||||
Perpetual notes |
| | 185,968 | 173,969 | | | | | ||||||||||||||||||||||||
Accrued charges |
185,340 | 287,341 | | | 18,717 | 46,067 | | | ||||||||||||||||||||||||
1,788,868 | 2,010,245 | 9,906,642 | 9,636,526 | 428,579 | 570,501 | 1,717,683 | 1,864,544 | |||||||||||||||||||||||||
Local operations |
||||||||||||||||||||||||||||||||
Indexed by TJLP, TR and IGP-M |
178,182 | 166,432 | 339,119 | 343,497 | 44,660 | 44,945 | 159,350 | 167,211 | ||||||||||||||||||||||||
Basket of currencies |
3,536 | 3,530 | 16,824 | 17,642 | 3,270 | 3,259 | 16,545 | 17,289 | ||||||||||||||||||||||||
Loans in U.S. dollars |
187,708 | 256,073 | 226,777 | 236,398 | 406 | 825 | | | ||||||||||||||||||||||||
Non-convertible debentures |
| 690 | 352,590 | 342,680 | | 690 | 11 | 11 | ||||||||||||||||||||||||
Accrued charges |
59,450 | 77,259 | | | 1,119 | 901 | | | ||||||||||||||||||||||||
428,876 | 503,984 | 935,310 | 940,217 | 49,455 | 50,620 | 175,906 | 184,511 | |||||||||||||||||||||||||
2,217,744 | 2,514,229 | 10,841,952 | 10,576,743 | 478,034 | 621,121 | 1,893,589 | 2,049,055 | |||||||||||||||||||||||||
(a) | Foreign currency loans and financing were converted into reais at exchange rates effective on the quarterly information date, being US$ 1.00 = R$ 2.1742 on 09/30/06 (R$ 2.1643 in 06/30/06) and ¥ 1.00 = R$ 0.18408 on 09/30/06 (R$ 0.018920 on 06/30/06); | |
(b) | At September 30, 2006, our consolidated debt was secured as follows: |
| Loans guaranteed by the Federal Government, to which we gave counter-guarantees of R$227.365; | ||
| Securitization program of R$801.223; | ||
| Property, plant and equipment of R$98.345; | ||
| Other assets R$1.005.221. |
(c) | Amortization of principal and financing charges incurred on long-term loans and financing obtained abroad and domestically mature as follows, as of 09/30/06: |
Consolidated | Parent Company | |||||||||||||||
2007 |
423,473 | 4 | % | 53,021 | 3 | % | ||||||||||
2008 |
955,093 | 9 | % | 429,980 | 23 | % | ||||||||||
2009 |
754,642 | 7 | % | 388,779 | 21 | % | ||||||||||
2010 onward |
8,170,197 | 75 | % | 1,021,809 | 53 | % | ||||||||||
No due date (perpetual notes and debentures) |
538,547 | 5 | % | | | |||||||||||
10,841,952 | 100 | % | 1,893,589 | 100 | % | |||||||||||
(d) | On October, 2005, the subsidiary Vale Overseas Limited launched a US$ 300 million notes issue maturing in 2034. The notes carry a coupon of 7.65% p.a. The notes form a single series with the US$ 500 million notes issued in January 2004 and 8.25% p.a. coupon. | |
(e) | In January, 2006, the subsidiary Vale Overseas Limited issued US$ 1 billion 10-year 6.250% p.a. notes, payable semi-annually due 2016, at a price of 99.97% p.a. of the principal amount. |
12
(f) | In January, 2006, the subsidiary Vale Overseas Limited concluded its tender offer for any and all of its US$ 300 million aggregate principal amount outstanding 9.00% p.a. Guaranteed Notes due 2013. |
(a) | Provisions for contingencies and judicial deposits (booked under long-term liabilities and long-term assets, respectively), considered by management and its legal counsel as sufficient to cover losses from any type of lawsuit, were as follows: |
Consolidated | ||||||||||||||||||||
Tax judicial | Labor and social | |||||||||||||||||||
Judicial deposits | deposits | judicial deposits | Civil claims | Others | Total | |||||||||||||||
Balance at 06/30/2006 |
1,291,736 | 396,054 | 263,588 | 2,585 | 1,953,963 | |||||||||||||||
Addition |
77,221 | 39,215 | 43,017 | 907 | 160,360 | |||||||||||||||
Write off |
(56,860 | ) | (3,355 | ) | (1,434 | ) | (1,825 | ) | (63,474 | ) | ||||||||||
Updatings |
8,494 | 54,598 | 766 | 103 | 63,961 | |||||||||||||||
Balance at 06/30/2006 |
1,320,591 | 486,512 | 305,937 | 1,770 | 2,114,810 | |||||||||||||||
Parent Company | ||||||||||||||||||||
Tax judicial | Labor and social | |||||||||||||||||||
Judicial deposits | deposits | judicial deposits | Civil claims | Others | Total | |||||||||||||||
Balance at 06/30/2006 |
795,983 | 297,818 | 188,730 | 2,377 | 1,284,908 | |||||||||||||||
Addition |
72,145 | 23,043 | 13,831 | 905 | 109,924 | |||||||||||||||
Write off |
(56,860 | ) | (2,800 | ) | (1,433 | ) | (1,825 | ) | (62,918 | ) | ||||||||||
Updatings |
6,910 | 54,311 | 766 | 103 | 62,090 | |||||||||||||||
Balance at 06/30/2006 |
818,178 | 372,372 | 201,894 | 1,560 | 1,394,004 | |||||||||||||||
Consolidated | ||||||||||||||||||||
Labor and social | ||||||||||||||||||||
Provisions for contingencies | Tax contingencies | security claims | Civil claims | Others | Total | |||||||||||||||
Balance at 06/30/2006 |
1,753,984 | 696,267 | 528,147 | 62,426 | 3,040,824 | |||||||||||||||
Addition |
34,799 | 185,836 | 35,556 | (4,392 | ) | 251,799 | ||||||||||||||
Write off |
(56,284 | ) | (118,382 | ) | (20,343 | ) | (122 | ) | (195,131 | ) | ||||||||||
Updatings |
153,956 | 20,743 | 3,865 | 455 | 179,019 | |||||||||||||||
Balance at 06/30/2006 |
1,886,455 | 784,464 | 547,225 | 58,367 | 3,276,511 | |||||||||||||||
Parent Company | ||||||||||||||||||||
Labor and social | ||||||||||||||||||||
Provisions for contingencies | Tax contingencies | security claims | Civil claims | Others | Total | |||||||||||||||
Balance at 06/30/2006 |
1,367,715 | 556,072 | 373,461 | 25,357 | 2,322,605 | |||||||||||||||
Addition |
7,216 | 158,339 | 6,677 | 86 | 172,318 | |||||||||||||||
Write off |
(52,610 | ) | (118,403 | ) | (18,752 | ) | (124 | ) | (189,889 | ) | ||||||||||
Updatings |
151,918 | 21,414 | 3,474 | 455 | 177,261 | |||||||||||||||
Balance at 06/30/2006 |
1,474,239 | 617,422 | 364,860 | 25,774 | 2,482,295 | |||||||||||||||
The Company is party to labor, civil, tax and other suits and has been contesting these matters both administratively and in court. When applicable, these are backed by judicial deposits. Provisions for losses are estimated and restated monetarily by management based on the opinions of the legal department and outside counsel. | ||
Labor and social security related actions principally comprise claims for (i) payment of time spent traveling from their residences to the work-place, (ii) additional health and safety related payments and (iii) various other matters, often in connection with disputes about the amount of indemnities paid upon dismissal and the one-third extra holiday pay. | ||
Civil actions principally related to claims made against us by contractors in connection with losses alleged to have been incurred by them as a result of various past government economic plans during which full indexation of contracts for inflation was not permitted and accidents. | ||
Tax related actions principally comprise our challenges of certain revenue taxes, value added tax and income tax. |
13
In addition to the contingencies for which we have made provisions we have possible losses totaling R$ 2,632,317 (R$ 1,966,662 parent company). Based on the advice of our legal counsel, no provision is maintained. | ||
(b) | Guarantees given to jointly controlled companies are as follows: |
Amount of guarantee | ||||||||||||||||||||||||
Denominated | Counter | |||||||||||||||||||||||
Affiliate | 09/30/06 | 06/30/06 | currency | Purpose | Final maturity | guarantees | ||||||||||||||||||
SAMARCO |
5,890 | 8,508 | US$ | Debt guarantee IFC | 2008 | None |
The Company expect such guarantees to be not executed and therefore no provisions for losses have been made. | ||
(c) | Upon privatization of the Company in 1997, issued anon-convertible debentures (Debentures) to the stockholders of record, including the federal government. The maturity dates of these Debentures were established to guarantee that pre-privatization stockholders, including the federal government, would share with us in any future benefits from the Company mineral resources. | |
A total of 388,559,056 Debentures were issued at a par value of R$ 0.01 (one cent), whose value is to be restated in accordance with the variation in the General Market Price Index (IGP-M), as set forth in the Issue Deed. | ||
On October 4, 2002, the Comissão de Valores Mobiliários CVM (Brazilian Securities Commission) approved the Companys registration request, for public trading of the Debentures. As from October 28, 2002, the Debentures can be traded on the secondary market. | ||
The debenture holders are entitled to receive semi-annual payments equivalent to a percentage of the net revenue deriving from certain mineral resources owned in May 1997 and included in the Issue Deed. | ||
According to the Debenture Issue Deed, the amount of the premium must include interest up to the month prior to that of effective payment, plus 1% in the month in which the funds are made available to the debenture holder. Pursuant to this Deed, the payment date shall take place each semester in March and September. | ||
On the start-up of copper projects in 2006, CVRD began calculating the premium referring to these minerals rights. Considering the iron ore sale, the Company estimates that the threshold for payment will be reached by approximately 2032 and 2019 for the Southern and Northern systems, respectively. Regarding other minerals, such as bauxite and nickel, the forecast for exploitation is for the second half of the decade, and according to the criteria established in the Deed, payment will be due on the net sales revenue in the fourth year after the date of first commercialization. The obligation to make payments to the debenture holders will cease when the pertinent mineral resources are exhausted. | ||
On 04/03/06 e 02/10/2006 we made available payment related to debentures in the amount of R$4,491 and RS 8,379,r espectively. |
| Costs for mine closure are recorded as part of the cost of these assets and a corresponding provision is made for such future expenditure; | ||
| The estimated costs are accounted for at the present value of the obligations, discounted using a risk free rate; and | ||
| The estimated costs are reviewed annually and changes in the present value are adjusted in the recorded amounts of the assets and liabilities. |
14
Shares | Average quoted market | |||||||||||||||||||||||||||
Class | Quantity | Unit acquisition cost | price | |||||||||||||||||||||||||
09/30/06 | 06/30/06 | Average | Low | High | 09/30/06 | 06/30/06 | ||||||||||||||||||||||
Preferred |
15,172,516 | 1,304,016 | 43.45 | 41.13 | 45.15 | 43.59 | 44.56 | |||||||||||||||||||||
Common |
28,291,020 | 28,291,020 | 4.63 | 3.34 | 8.68 | 50.55 | 51.78 | |||||||||||||||||||||
43,463,536 | 29,595,036 | |||||||||||||||||||||||||||
15
Quarter | ||||||||||||||||||||||||||||||||||||
3Q/06 | 2Q/06 | 3Q/05 | ||||||||||||||||||||||||||||||||||
Monetary | ||||||||||||||||||||||||||||||||||||
Monetary and | and | Monetary and | ||||||||||||||||||||||||||||||||||
exchange | exchange | exchange | ||||||||||||||||||||||||||||||||||
Financial | rate variation | Financial | rate variation | Financial | rate variation | |||||||||||||||||||||||||||||||
expenses | on liabilities | Total | expenses | on liabilities | Total | expenses | on liabilities | Total | ||||||||||||||||||||||||||||
Foreign debt |
(128,180 | ) | (21,807 | ) | (149,987 | ) | (123,118 | ) | 76,420 | (46,698 | ) | (152,781 | ) | 388,288 | 235,507 | |||||||||||||||||||||
Local debt |
(38,621 | ) | 3,794 | (34,827 | ) | (41,444 | ) | (100,574 | ) | (142,018 | ) | (18,959 | ) | 129,667 | 110,708 | |||||||||||||||||||||
Related parties |
(1,507 | ) | 143 | (1,364 | ) | (1,911 | ) | (7 | ) | (1,918 | ) | (5,500 | ) | 758 | (4,742 | ) | ||||||||||||||||||||
(168,308 | ) | (17,870 | ) | (186,178 | ) | (166,473 | ) | (24,161 | ) | (190,634 | ) | (177,240 | ) | 518,713 | 341,473 | |||||||||||||||||||||
Labor, tax and civil contingencies |
(62,594 | ) | (121,307 | ) | (183,901 | ) | (56,236 | ) | (7,771 | ) | (64,007 | ) | (65,724 | ) | 30,752 | (34,972 | ) | |||||||||||||||||||
Derivatives, net of gain/losses (interest and
currencies) |
71,261 | 516 | 71,777 | 3,244 | 27 | 3,271 | 3,106 | 741 | 3,847 | |||||||||||||||||||||||||||
Derivatives, net of gain/losses (gold,
aluminum, alumina and copper) |
91,078 | (1,383 | ) | 89,695 | (110,679 | ) | 1,634 | (109,045 | ) | (172,567 | ) | 13,380 | (159,187 | ) | ||||||||||||||||||||||
Call option premium |
(187,346 | ) | | (187,346 | ) | | | | | | | |||||||||||||||||||||||||
CPMF |
(42,480 | ) | | (42,480 | ) | (42,486 | ) | | (42,486 | ) | (34,536 | ) | | (34,536 | ) | |||||||||||||||||||||
Other |
(100,757 | ) | (2,854 | ) | (103,611 | ) | (184,189 | ) | (49,334 | ) | (233,523 | ) | (62,542 | ) | (94,612 | ) | (157,154 | ) | ||||||||||||||||||
(399,146 | ) | (142,898 | ) | (542,044 | ) | (556,819 | ) | (79,605 | ) | (636,424 | ) | (509,503 | ) | 468,974 | (40,529 | ) | ||||||||||||||||||||
Monetary | ||||||||||||||||||||||||||||||||||||
Monetary and | and | Monetary and | ||||||||||||||||||||||||||||||||||
exchange | exchange | exchange | ||||||||||||||||||||||||||||||||||
Financial | rate variation | Financial | rate variation | Financial | rate variation | |||||||||||||||||||||||||||||||
income | on assets | Total | income | on assets | Total | income | on assets | Total | ||||||||||||||||||||||||||||
Related parties |
1,395 | 97 | 1,492 | 5,050 | (1,443 | ) | 3,607 | 800 | (13,174 | ) | (12,374 | ) | ||||||||||||||||||||||||
Marketable securities |
103,191 | 14,069 | 117,260 | 55,001 | (9,289 | ) | 45,712 | 60,473 | (104,074 | ) | (43,601 | ) | ||||||||||||||||||||||||
Other |
33,622 | 141,061 | 174,683 | 44,713 | 75,987 | 120,700 | 4,067 | (226,828 | ) | (222,761 | ) | |||||||||||||||||||||||||
138,208 | 155,227 | 293,435 | 104,764 | 65,255 | 170,019 | 65,340 | (344,076 | ) | (278,736 | ) | ||||||||||||||||||||||||||
Financial income (expenses), net |
(260,938 | ) | 12,329 | (248,609 | ) | (452,055 | ) | (14,350 | ) | (466,405 | ) | (444,163 | ) | 124,898 | (319,265 | ) | ||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||
09/30/06 | 09/30/05 | |||||||||||||||||||||||
Monetary and | Monetary and | |||||||||||||||||||||||
exchange | exchange | |||||||||||||||||||||||
Financial | rate variation | Financial | rate variation | |||||||||||||||||||||
expenses | on liabilities | Total | expenses | on liabilities | Total | |||||||||||||||||||
Foreign debt |
(367,259 | ) | 296,872 | (70,387 | ) | (334,780 | ) | 1,158,793 | 824,013 | |||||||||||||||
Local debt |
(117,198 | ) | 58,390 | (58,808 | ) | (138,010 | ) | 354,061 | 216,051 | |||||||||||||||
Related parties |
(6,082 | ) | 11 | (6,071 | ) | (16,414 | ) | 771 | (15,643 | ) | ||||||||||||||
(490,539 | ) | 355,273 | (135,266 | ) | (489,204 | ) | 1,513,625 | 1,024,421 | ||||||||||||||||
Labor, tax and civil contingencies |
(175,740 | ) | (142,823 | ) | (318,563 | ) | (128,310 | ) | (11,660 | ) | (139,970 | ) | ||||||||||||
Derivatives, net of gain/losses (interest and
currencies) |
76,094 | 975 | 77,069 | 1,816 | 3,307 | 5,123 | ||||||||||||||||||
Derivatives, net of gain/losses (gold, aluminum,
alumina and copper) |
(178,871 | ) | 50,477 | (128,394 | ) | (165,552 | ) | 52,161 | (113,391 | ) | ||||||||||||||
Call option premium |
(187,346 | ) | | (187,346 | ) | | | | ||||||||||||||||
CPMF |
(133,422 | ) | | (133,422 | ) | (104,231 | ) | | (104,231 | ) | ||||||||||||||
Other |
(393,212 | ) | (207,882 | ) | (601,094 | ) | (166,521 | ) | (255,308 | ) | (421,829 | ) | ||||||||||||
(1,483,036 | ) | 56,020 | (1,427,016 | ) | (1,052,002 | ) | 1,302,125 | 250,123 | ||||||||||||||||
Monetary and | Monetary and | |||||||||||||||||||||||
exchange | exchange | |||||||||||||||||||||||
Financial | rate variation | Financial | rate variation | |||||||||||||||||||||
income | on assets | Total | income | on assets | Total | |||||||||||||||||||
Related parties |
7,236 | (1,342 | ) | 5,894 | 15,607 | (5,236 | ) | 10,371 | ||||||||||||||||
Marketable securities |
227,218 | (47,749 | ) | 179,469 | 155,081 | (320,207 | ) | (165,126 | ) | |||||||||||||||
Other |
116,625 | 150,960 | 267,585 | 65,629 | (672,838 | ) | (607,209 | ) | ||||||||||||||||
351,079 | 101,869 | 452,948 | 236,317 | (998,281 | ) | (761,964 | ) | |||||||||||||||||
Financial income (expenses), net |
(1,131,957 | ) | 157,889 | (974,068 | ) | (815,685 | ) | 303,844 | (511,841 | ) | ||||||||||||||
16
Accumulated | ||||||||||||||||||||||||
09/30/06 | 09/30/05 | |||||||||||||||||||||||
Monetary and | Monetary and | |||||||||||||||||||||||
exchange | exchange | |||||||||||||||||||||||
Financial | rate variation | Financial | rate variation | |||||||||||||||||||||
expenses | on liabilities | Total | expenses | on liabilities | Total | |||||||||||||||||||
Foreign debt |
(81,234 | ) | (32,960 | ) | (114,194 | ) | (49,463 | ) | 289,425 | 239,962 | ||||||||||||||
Local debt |
(24,269 | ) | (65,054 | ) | (89,323 | ) | (16,550 | ) | 68,284 | 51,734 | ||||||||||||||
Related parties |
(282,941 | ) | 467,913 | 184,972 | (205,406 | ) | 659,117 | 453,711 | ||||||||||||||||
(388,444 | ) | 369,899 | (18,545 | ) | (271,419 | ) | 1,016,826 | 745,407 | ||||||||||||||||
Labor, tax and civil contingencies |
(166,814 | ) | (140,098 | ) | (306,912 | ) | (118,325 | ) | (9,354 | ) | (127,679 | ) | ||||||||||||
Derivatives,
net of gain/losses (interest and currencies) |
2,200 | (196 | ) | 2,004 | (3,264 | ) | (546 | ) | (3,810 | ) | ||||||||||||||
Derivatives, net of gain/losses (gold) |
(16,025 | ) | 3,887 | (12,138 | ) | (8,662 | ) | 7,198 | (1,464 | ) | ||||||||||||||
CPMF |
(82,035 | ) | | (82,035 | ) | (61,293 | ) | | (61,293 | ) | ||||||||||||||
Other |
(224,190 | ) | 126,591 | (97,599 | ) | (72,067 | ) | 371,571 | 299,504 | |||||||||||||||
(875,308 | ) | 360,083 | (515,225 | ) | (535,030 | ) | 1,385,695 | 850,665 | ||||||||||||||||
Monetary | Monetary | |||||||||||||||||||||||
and exchange | and exchange | |||||||||||||||||||||||
Financial | rate variation | Financial | rate variation | |||||||||||||||||||||
income | on assets | Total | income | on assets | Total | |||||||||||||||||||
Related parties |
54,353 | (95,645 | ) | (41,292 | ) | 42,981 | (225,571 | ) | (182,590 | ) | ||||||||||||||
Marketable securities |
45,294 | 72 | 45,366 | 40,466 | 9,782 | 50,248 | ||||||||||||||||||
Other |
17,810 | 151,255 | 169,065 | 31,904 | (39,912 | ) | (8,008 | ) | ||||||||||||||||
117,457 | 55,682 | 173,139 | 115,351 | (255,701 | ) | (140,350 | ) | |||||||||||||||||
Financial income (expenses), net |
(757,851 | ) | 415,765 | (342,086 | ) | (419,679 | ) | 1,129,994 | 710,315 | |||||||||||||||
17
Consolidated | ||||||||||||||||||||||||||||
3Q/06 | ||||||||||||||||||||||||||||
Interest | ||||||||||||||||||||||||||||
rates (libor) | Currencies(*) | Gold | Aluminium | Alumina | Copper(*) | Total | ||||||||||||||||||||||
Gains / (losses) unrealized on 03/31/06 |
(2,301 | ) | 4,228 | (131,294 | ) | (385,442 | ) | (160,801 | ) | | (675,610 | ) | ||||||||||||||||
Financial settlement |
377 | | 10,121 | 26,381 | 23,670 | | 60,549 | |||||||||||||||||||||
Financial expenses, net |
(715 | ) | 71,976 | 9,888 | 69,973 | 5,434 | 5,783 | 162,339 | ||||||||||||||||||||
Monetary variations, net |
(14 | ) | 530 | (406 | ) | (589 | ) | (386 | ) | (2 | ) | (867 | ) | |||||||||||||||
Gains / (losses) unrealized on 06/30/06 |
(2,653 | ) | 76,734 | (111,691 | ) | (289,677 | ) | (132,083 | ) | 5,781 | (453,589 | ) | ||||||||||||||||
2Q/06 | ||||||||||||||||||||||||||||
Interest | ||||||||||||||||||||||||||||
rates (libor) | Currencies(*) | Gold | Aluminium | Alumina | Copper(*) | Total | ||||||||||||||||||||||
Gains / (losses) unrealized on 12/31/05 |
(6,361 | ) | 2,325 | (126,624 | ) | (353,234 | ) | (158,748 | ) | | (642,642 | ) | ||||||||||||||||
Financial settlement |
2,692 | | 8,253 | 32,316 | 29,545 | | 72,806 | |||||||||||||||||||||
Financial expenses, net |
1,358 | 1,886 | (11,688 | ) | (68,105 | ) | (30,886 | ) | | (107,435 | ) | |||||||||||||||||
Monetary variations, net |
10 | 17 | (1,235 | ) | 3,581 | (712 | ) | | 1,661 | |||||||||||||||||||
Gains / (losses) unrealized on 03/31/06 |
(2,301 | ) | 4,228 | (131,294 | ) | (385,442 | ) | (160,801 | ) | | (675,610 | ) | ||||||||||||||||
3Q/05 | ||||||||||||||||||||||||||||
Interest | ||||||||||||||||||||||||||||
rates (libor) | Currencies(*) | Gold | Aluminium | Alumina | Copper(*) | Total | ||||||||||||||||||||||
Gains / (losses) unrealized on 06/30/05 |
(21,173 | ) | 3,719 | (69,555 | ) | (127,240 | ) | (50,832 | ) | | (265,081 | ) | ||||||||||||||||
Financial settlement |
1,453 | (884 | ) | 6,122 | 15,387 | 16,072 | | 38,150 | ||||||||||||||||||||
Financial expenses, net |
3,397 | (292 | ) | (21,382 | ) | (116,147 | ) | (35,036 | ) | | (169,460 | ) | ||||||||||||||||
Monetary variations, net |
938 | (195 | ) | 3,668 | 6,940 | 2,772 | | 14,123 | ||||||||||||||||||||
Gains / (losses) unrealized on 06/30/05 |
(15,385 | ) | 2,348 | (81,147 | ) | (221,060 | ) | (67,024 | ) | | (382,268 | ) | ||||||||||||||||
Parent Company | ||||||||||||||||||||
09/30/06 | ||||||||||||||||||||
Interest rates | ||||||||||||||||||||
(libor) | Currencies(*) | Gold | Copper(*) | Total | ||||||||||||||||
Gains / (losses) unrealized on 12/31/05 |
(5 | ) | 1,725 | (63,408 | ) | | (61,688 | ) | ||||||||||||
Financial settlement |
| | 15,802 | | 15,802 | |||||||||||||||
Financial expenses, net |
5 | 2,195 | (22,002 | ) | 5,977 | (13,825 | ) | |||||||||||||
Monetary variations, net |
| (196 | ) | 3,888 | | 3,692 | ||||||||||||||
Gains / (losses) unrealized on 06/30/06 |
| 3,724 | (65,720 | ) | 5,977 | (56,019 | ) | |||||||||||||
09/30/05 | ||||||||||||||||||||
Interest rates | ||||||||||||||||||||
(libor) | Currencies(*) | Gold | Copper(*) | Total | ||||||||||||||||
Gains / (losses) unrealized on 12/31/04 |
(9,268 | ) | 9,405 | (55,406 | ) | | (55,269 | ) | ||||||||||||
Financial settlement |
7,354 | (2,081 | ) | 9,775 | | 15,048 | ||||||||||||||
Financial expenses, net |
698 | (3,953 | ) | (8,663 | ) | | (11,918 | ) | ||||||||||||
Monetary variations, net |
480 | (1,023 | ) | 7,198 | | 6,655 | ||||||||||||||
Gains / (losses) unrealized on 06/30/05 |
(736 | ) | 2,348 | (47,096 | ) | | (45,484 | ) | ||||||||||||
(*) | Included as others in current assets. |
Gold |
December 2008 | |||
Interest rates (LIBOR) |
October 2007 | |||
Currencies |
December 2011 | |||
Alumina |
December 2008 | |||
Aluminum |
December 2008 | |||
Copper |
December 2008 |
18
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
Administrative | 3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | 09/30/06 | 09/30/05 | |||||||||||||||||||||
Personnel |
152,197 | 142,299 | 138,272 | 431,781 | 344,878 | 224,272 | 181,687 | |||||||||||||||||||||
Services of technical consulting |
43,674 | 33,179 | 89,146 | 115,289 | 236,116 | 71,533 | 86,366 | |||||||||||||||||||||
Advertising and publicity |
24,946 | 54,536 | 24,422 | 106,242 | 68,761 | 104,505 | 67,552 | |||||||||||||||||||||
Depreciation |
62,348 | 53,240 | 32,572 | 167,645 | 91,866 | 119,785 | 41,331 | |||||||||||||||||||||
Travel expenses |
13,187 | 13,509 | 10,116 | 37,401 | 34,161 | 31,638 | 29,198 | |||||||||||||||||||||
Rents and taxes |
14,030 | 15,001 | 6,255 | 39,082 | 39,569 | 19,308 | 21,718 | |||||||||||||||||||||
Community aborigine |
7,737 | 4,120 | 3,470 | 15,920 | 13,395 | 15,920 | 13,395 | |||||||||||||||||||||
Other |
58,336 | 64,750 | 28,407 | 174,636 | 69,055 | 36,978 | 18,813 | |||||||||||||||||||||
Sub total |
376,455 | 380,634 | 332,660 | 1,087,996 | 897,801 | 623,939 | 460,060 | |||||||||||||||||||||
Sales |
25,692 | 131,160 | 90,782 | 261,738 | 286,445 | 2,734 | 1,185 | |||||||||||||||||||||
Total |
402,147 | 511,794 | 423,442 | 1,349,734 | 1,184,246 | 626,673 | 461,245 | |||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
Other operating expenses (income) | 3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | 09/30/06 | 09/30/05 | |||||||||||||||||||||
Provisions for contingencies |
73,717 | 44,334 | 118,333 | 149,071 | 178,461 | 12,131 | 81,000 | |||||||||||||||||||||
Provision for loss on ICMS credits |
24,335 | 13,935 | 15,515 | 53,128 | 24,224 | | | |||||||||||||||||||||
Provision for profit sharing |
75,619 | 78,441 | 52,966 | 216,509 | 159,647 | 174,000 | 135,000 | |||||||||||||||||||||
Fundação Vale do Rio Doce FVRD |
15,040 | 2,573 | 9,642 | 20,911 | 42,120 | 18,883 | 41,770 | |||||||||||||||||||||
Other |
159,107 | 36,619 | 92,132 | 272,926 | 224,774 | 152,953 | (3,063 | ) | ||||||||||||||||||||
Total |
347,818 | 175,902 | 288,588 | 712,545 | 629,226 | 357,967 | 254,707 | |||||||||||||||||||||
19
Period ended september 30, 2006 | In thousands of reais | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Participation (%) | Assets | Liabilities and stockholders equity | Statement of income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | Non-current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property plant | Long-term, | Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
and | deferred | Cost of | tax and | |||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment | income and | Adjusted | products | Operating | Non- | Social | Adjusted | |||||||||||||||||||||||||||||||||||||||||||||||||
and deferred | minority | stockholders | Net | and | income | operating | contributi | net income | ||||||||||||||||||||||||||||||||||||||||||||||||
Total | Voting | Circulante | Long-term | charges | Current | interest | equity | revenues | services | (expenses) | result | on | (loss) | |||||||||||||||||||||||||||||||||||||||||||
Subsidiaries (a) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ALBRAS Alumínio Brasileiro S.A. (c) |
51.00 | 51.00 | 417,686 | 1,402,889 | 1,050,092 | 282,483 | 1,008,443 | 1,579,741 | 1,803,302 | (1,148,693 | ) | (67,129 | ) | 122 | (138,980 | ) | 448,622 | |||||||||||||||||||||||||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. (c) |
57.03 | 61.74 | 790,012 | 158,257 | 3,707,209 | 293,098 | 1,257,132 | 3,105,248 | 1,911,731 | (1,111,091 | ) | (103,401 | ) | 365 | (130,266 | ) | 567,338 | |||||||||||||||||||||||||||||||||||||||
Brasilux S.A. |
100.00 | 100.00 | 2,261 | 33,565 | 535 | 13,584 | | 22,777 | | | (1,250 | ) | | | (1,250 | ) | ||||||||||||||||||||||||||||||||||||||||
Caemi Mineração e Metalurgia S.A.(b, c) |
100.00 | 100.00 | 2,507,690 | 1,204,848 | 2,106,827 | 807,737 | 985,271 | 4,026,357 | 4,063,696 | (1,616,479 | ) | (324,365 | ) | (242,246 | ) | (407,665 | ) | 1,472,941 | ||||||||||||||||||||||||||||||||||||||
Companhia Paulista de Ferro Ligas |
100.00 | 100.00 | 70,241 | 166,160 | 3,831 | 146,596 | 96,053 | (2,417 | ) | | | 4,124 | 253 | (7,306 | ) | (2,929 | ) | |||||||||||||||||||||||||||||||||||||||
Companhia Portuária Baia de Sepetiba CPBS |
100.00 | 100.00 | 211,640 | 5,969 | 148,302 | 61,595 | 29 | 304,287 | 204,492 | (73,556 | ) | 6,574 | | (46,756 | ) | 90,754 | ||||||||||||||||||||||||||||||||||||||||
CVRD Overseas Ltd. |
100.00 | 100.00 | 1,113,635 | 609,018 | 865,340 | 1,758,171 | 43,636 | 786,186 | 2,074,881 | (1,395,550 | ) | (30,503 | ) | | | 648,828 | ||||||||||||||||||||||||||||||||||||||||
Docepar S.A. |
100.00 | 100.00 | 2,621 | 324,478 | 149 | 21,430 | 273,387 | 32,431 | | | (10,690 | ) | | (213 | ) | (10,903 | ) | |||||||||||||||||||||||||||||||||||||||
Ferrovia Centro Atlântica S.A. |
100.00 | 100.00 | 323,681 | 132,199 | 1,484,868 | 211,771 | 1,900,664 | (171,687 | ) | 537,105 | (522,180 | ) | (65,145 | ) | | | (50,220 | ) | ||||||||||||||||||||||||||||||||||||||
Ferro Gusa Carajás S.A. |
77.97 | 77.97 | 140,235 | 152 | 284,786 | 343,497 | 647 | 81,029 | 86,443 | (92,097 | ) | (36,306 | ) | | | (41,960 | ) | |||||||||||||||||||||||||||||||||||||||
Florestas Rio Doce S.A. (c) |
100.00 | 100.00 | 31,849 | 35,431 | 3,730 | 10,803 | 32,981 | 27,226 | | | 6,458 | | (2,958 | ) | 3,500 | |||||||||||||||||||||||||||||||||||||||||
CVRD International S.A. (d) |
100.00 | 100.00 | 9,834,500 | 10,912,583 | 4,267,129 | 3,742,503 | 7,081,542 | 14,190,167 | 12,964,755 | (9,486,634 | ) | 63,663 | 750,313 | | 4,292,097 | |||||||||||||||||||||||||||||||||||||||||
Mineração Tacumã Ltda. |
100.00 | 100.00 | 128 | | 1,603,157 | 16,319 | 1,773,342 | (186,376 | ) | | | (69,681 | ) | | | (69,681 | ) | |||||||||||||||||||||||||||||||||||||||
Navegação Vale do Rio Doce S.A. DOCENAVE (c) |
100.00 | 100.00 | 429,752 | 23,294 | 434,188 | 84,394 | 541,855 | 260,985 | 43,091 | (13,137 | ) | (8,376 | ) | (5 | ) | (12,412 | ) | 9,161 | ||||||||||||||||||||||||||||||||||||||
Rio Doce International Finance Ltd. |
100.00 | 100.00 | 589 | 13,381 | | 8,815 | 138 | 5,017 | | (647 | ) | 156,846 | | | 156,199 | |||||||||||||||||||||||||||||||||||||||||
Rio Doce Manganèse Europe RDME |
100.00 | 100.00 | 236,355 | 210 | 74,895 | 115,406 | 2,405 | 193,649 | 334,243 | (328,144 | ) | (15,892 | ) | 18 | (728 | ) | (10,504 | ) | ||||||||||||||||||||||||||||||||||||||
Rio Doce Manganése Norway AS |
100.00 | 100.00 | 93,366 | 7,354 | 61,557 | 78,421 | 14,805 | 69,051 | 116,442 | (106,224 | ) | (525 | ) | | | 9,693 | ||||||||||||||||||||||||||||||||||||||||
Rio Doce Manganês S.A. |
100.00 | 100.00 | 416,631 | 213,276 | 374,642 | 288,339 | 192,097 | 524,113 | 461,544 | (409,267 | ) | (127,434 | ) | (43,946 | ) | 9,303 | (109,800 | ) | ||||||||||||||||||||||||||||||||||||||
Salobo Metais S.A. |
100.00 | 100.00 | 1,314 | | 865,619 | 684 | 590,114 | 276,135 | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
TVV Terminal de Vila Velha S.A. (c) |
100.00 | 99.89 | 50,278 | 7,875 | 54,891 | 27,152 | 9,956 | 75,936 | 88,553 | (63,624 | ) | (2,954 | ) | | (7,277 | ) | 14,698 | |||||||||||||||||||||||||||||||||||||||
Urucum Mineração S.A. |
100.00 | 100.00 | 106,938 | 19,346 | 69,887 | 28,950 | 111,322 | 55,899 | 106,381 | (61,369 | ) | (26,961 | ) | (2,731 | ) | (6,438 | ) | 8,882 | ||||||||||||||||||||||||||||||||||||||
Vale Overseas Ltd. |
100.00 | 100.00 | 65,241 | 4,532,039 | | 65,239 | 4,532,039 | 1 | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
Valesul Alumínio S.A. (c) |
100.00 | 100.00 | 257,452 | 70,266 | 119,816 | 104,816 | 30,891 | 311,827 | 421,871 | (322,080 | ) | (20,256 | ) | 5,590 | (27,673 | ) | 57,452 | |||||||||||||||||||||||||||||||||||||||
Jointly-controlled companies (a) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
California Steel Industries, Inc. |
50.00 | 50.00 | 1,250,972 | 4,892 | 512,074 | 699,541 | 326,129 | 742,268 | 2,290,987 | (1,857,562 | ) | (123,283 | ) | | (144,537 | ) | 165,605 | |||||||||||||||||||||||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO (c) |
50.00 | 50.00 | 170,150 | 27,735 | 246,128 | 171,807 | 105,845 | 166,361 | 573,519 | (450,804 | ) | (7,618 | ) | 727 | (41,172 | ) | 74,652 | |||||||||||||||||||||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS (c) |
50.89 | 51.00 | 221,885 | 45,955 | 76,630 | 132,162 | 54,685 | 157,623 | 515,694 | (415,652 | ) | (23,530 | ) | | (30,757 | ) | 45,755 | |||||||||||||||||||||||||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização ITABRASCO (c) |
50.90 | 51.00 | 188,929 | 57,574 | 74,649 | 114,114 | 64,544 | 142,494 | 469,854 | (386,582 | ) | (17,382 | ) | | (25,099 | ) | 40,791 | |||||||||||||||||||||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO (c) |
51.00 | 51.11 | 308,902 | 83,074 | 128,693 | 310,493 | 63,398 | 146,776 | 867,228 | (710,412 | ) | (56,147 | ) | | (39,470 | ) | 61,199 | |||||||||||||||||||||||||||||||||||||||
Minas da Serra Geral S.A. MSG (c) |
50.00 | 50.00 | 27,845 | 14,397 | 83,871 | 3,065 | 23,453 | 99,595 | 18,467 | (8,061 | ) | (3,737 | ) | 207 | (2,238 | ) | 4,638 | |||||||||||||||||||||||||||||||||||||||
Mineração Rio do Norte S.A. (c) |
40.00 | 40.00 | 149,956 | 507,954 | 956,587 | 574,171 | 227,695 | 812,631 | 681,410 | (406,274 | ) | (5,582 | ) | (676 | ) | (36,097 | ) | 232,781 | ||||||||||||||||||||||||||||||||||||||
MRS Logística S.A. (c) |
40.45 | 37.23 | 878,852 | 286,733 | 1,310,079 | 785,515 | 669,992 | 1,020,157 | 1,441,932 | (764,281 | ) | (82,585 | ) | (2,472 | ) | (201,653 | ) | 390,941 | ||||||||||||||||||||||||||||||||||||||
Samarco Mineração S.A. (c) |
50.00 | 50.00 | 706,259 | 171,442 | 1,808,061 | 881,821 | 1,036,446 | 767,495 | 1,745,106 | (609,293 | ) | (227,157 | ) | 4,440 | (158,840 | ) | 754,256 | |||||||||||||||||||||||||||||||||||||||
Baovale Mineração S. A. (c) |
50.00 | 100.00 | 43,089 | | 50,378 | 1,446 | | 92,021 | 22,078 | (3,268 | ) | (17,565 | ) | | (2,475 | ) | (1,230 | ) | ||||||||||||||||||||||||||||||||||||||
Notes: |
Notes: | ||
(a) | The amounts above correspond to totals presented in the quarterly information of these companies on September 30, 2006 adjusted and unaudited; | |
(b) | Since March 31, 2006 Caemi became a wholly owned subsidiary of CVRD (Note 5.5). The consolidated results of Caemi includes the amount of R$ 247,179 referring to minority interest; | |
(c) | Dividends received during the period: Albrás R$ 62.593, Alunorte R$ 30.832, Baovale R$ 963, Belém R$ 19,818, Caemi R$ 334,238, CPBS R$ 34.500, Docenave R$ 70,134, Florestas R$ 29.997, Hispanobrás R$ 29,950, Itabrasco R$ 25,450, Kobrasco R$ 24,193, MRS R$ 10,183, MRN R$ 165,198, MSG R$1,480, Nibrasco R$ 46,713, Samarco R$ 437.601, TVV R$18,787, and Valesul R$ 896; | |
(d) | Previously known as Itabira Rio Doce Company Ltd. ITACO. |
20
1. | We have carried out a limited review of the Quarterly Financial Information (ITR) of Companhia Vale do Rio Doce, holding company and consolidated, in respect of the quarter ended September 30, 2006, prepared in accordance with the accounting practices adopted in Brazil and under the responsibility of the Companys management, comprising the balance sheets, the statements of income and changes in shareholders equity and the comments on the Companys performance. | |
2. | Except as mentioned in paragraph 3, our limited review was carried out in accordance with the specific procedures established by the Institute of Independent Auditors of Brazil (IBRACON), in conjunction with the Federal Accounting Board, and consisted mainly of: (a) inquires and discussion with the officers responsible for the Companys and its investees accounting, financial and operational areas about the procedures adopted for preparing the Quarterly Financial Information (ITR), and (b) review of the information and subsequent events which have, or may have, relevant effects on the Companys and its investees financial positions and operations. | |
3. | The financial statements as of September 30, 2006, of certain subsidiaries, jointly owned and associated companies, in which there are relevant investments, have not been reviewed by independent auditors. Accordingly, the conclusions resulting from our review do not cover the amounts of R$6,882,668 thousand of these investments and R$257,325 thousand of the income generated by them for the quarter then ended. | |
4. | Based on our limited review, except for the effects of the adjustments, if any, which might have been required if the financial statements of the subsidiaries, jointly-owned and associated companies mentioned in paragraph 3 had been reviewed by independent auditors, we are not aware of any relevant adjustment which should be made to the Quarterly Financial Information (ITR), referred to in paragraph 1, for it to be in accordance with the rules issued by the Brazilian Securities Commission (CVM) specifically applicable to the preparation of the obligatory Quarterly Financial Information (ITR). | |
5. | Our limited review was conducted for the purpose of issuing our report on the Quarterly Financial Information (ITR) referred to in paragraph 1, taken as a whole. The statement of cash flows is presented as additional information, and is not a required part of the Quarterly Financial Information. Such statement has been subjected to the review procedures described in paragraph 2 and we are not aware of any material adjustment that should be made to such statement for it to be adequately presented in relation to the Quarterly Financial Information. | |
6. | We have previously reviewed the balance sheets, holding company and consolidated, as of June 30, 2006 and the statements of income and cash flows for the quarter and nine months ended September 30, 2005, presented for comparison purposes, over which we issued limited reviews reports dated August 2, 2006 and November 9, 2005, respectively, including a qualification regarding the financial statements of certain subsidiaries, jointly-owned and associated companies, which have not been reviewed by independent auditors. |
DELOITTE TOUCHE TOHMATSU
|
Marcelo Cavalcanti Almeida | |
Auditores Independentes
|
Accountant |
21
8 Managements Discussion and Analysis of the Operating Results for the Year Ended September
30, 2006 and Supplemental Information |
As a result of the analysis some general aspects must be considered, as follows: | ||
On 09/30/06, about 92% of the consolidated gross revenue and 25% of consolidated total cost are linked to the U.S. dollar. Consequently, fluctuations in the exchange rate between the two currencies have a significant impact on the operating results. | ||
Approximately 84% of consolidated short-term and long-term loans on 09/30/06 are denominated in U.S. dollars. As a result, exchange rate fluctuations have a significant impact on the financial expenses and income. | ||
The average Dollar rate fell 12.37% between periods (R$2.19 on 09/30/06 against R$2.49 in 09/30/05), partially offset by price increases, and the end rate fell 2.16% (R$2.17 in 09/30/06 against R$2.22 in 09/30/05). | ||
In 2006, iron ore prices increased by 19% and pellets prices decreased by 3%. | ||
The consolidated Trade Balance was: |
In US$ million | ||||||||||||||||||||
Quarter | Accumulated | |||||||||||||||||||
3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | ||||||||||||||||
Exports |
2,412 | 2,543 | 1,723 | 7,237 | 5,010 | |||||||||||||||
Imports |
(229 | ) | (221 | ) | (134 | ) | (678 | ) | (509 | ) | ||||||||||
2,183 | 2,322 | 1,589 | 6,559 | 4,501 | ||||||||||||||||
22
8.1 | Comments on Consolidated Operating Results |
8.1.1 | Gross revenue |
In thousands of metric tons (except railroad transportation) | In thousands of reais | |||||||||||||||||||||||||||||||||||||||
Quarter | Accumulated | Quarter | Accumulated | |||||||||||||||||||||||||||||||||||||
3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | 3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | |||||||||||||||||||||||||||||||
Iron ore |
63,119 | 59,703 | 55,203 | 177,682 | 157,331 | 6,024,461 | 5,129,829 | 4,462,634 | 15,301,139 | 12,288,242 | ||||||||||||||||||||||||||||||
Pellets (*) |
9,611 | 7,438 | 8,774 | 24,816 | 27,247 | 1,584,879 | 1,224,643 | 1,643,421 | 4,161,162 | 4,787,234 | ||||||||||||||||||||||||||||||
72,730 | 67,141 | 63,977 | 202,498 | 184,578 | 7,609,340 | 6,354,472 | 6,106,055 | 19,462,301 | 17,075,476 | |||||||||||||||||||||||||||||||
Manganese |
224 | 198 | 271 | 571 | 663 | 38,542 | 25,581 | 48,920 | 88,992 | 174,288 | ||||||||||||||||||||||||||||||
Ferroalloys |
131 | 144 | 136 | 401 | 423 | 280,974 | 274,665 | 225,891 | 787,132 | 1,041,744 | ||||||||||||||||||||||||||||||
319,516 | 300,246 | 274,811 | 876,124 | 1,216,032 | ||||||||||||||||||||||||||||||||||||
Copper |
120 | 105 | 96 | 295 | 286 | 608,662 | 447,328 | 214,632 | 1,297,728 | 643,182 | ||||||||||||||||||||||||||||||
Potash |
291 | 121 | 197 | 515 | 464 | 118,937 | 49,377 | 111,296 | 217,202 | 267,175 | ||||||||||||||||||||||||||||||
Kaolin |
283 | 305 | 280 | 909 | 863 | 114,913 | 100,151 | 98,681 | 321,391 | 314,212 | ||||||||||||||||||||||||||||||
842,512 | 596,856 | 424,609 | 1,836,321 | 1,224,569 | ||||||||||||||||||||||||||||||||||||
Railroad transportation (millions of TKU) (**) |
10,745 | 10,374 | 10,468 | 29,454 | 28,820 | 715,694 | 688,756 | 694,261 | 1,939,287 | 1,830,719 | ||||||||||||||||||||||||||||||
Port services |
8,197 | 7,781 | 8,315 | 22,167 | 22,908 | 146,164 | 127,014 | 141,752 | 378,832 | 379,002 | ||||||||||||||||||||||||||||||
Boat services |
| | | | | 14,629 | 12,670 | 17,637 | 40,214 | 49,851 | ||||||||||||||||||||||||||||||
Maritime transportation |
| | | | | 79,571 | 67,528 | 84,306 | 197,337 | 250,814 | ||||||||||||||||||||||||||||||
956,058 | 895,968 | 937,956 | 2,555,670 | 2,510,386 | ||||||||||||||||||||||||||||||||||||
Aluminum |
141 | 125 | 122 | 390 | 367 | 788,209 | 736,242 | 536,302 | 2,175,548 | 1,729,792 | ||||||||||||||||||||||||||||||
Alumina |
829 | 867 | 504 | 2,186 | 1,335 | 588,504 | 743,806 | 332,974 | 1,668,378 | 929,403 | ||||||||||||||||||||||||||||||
Bauxite |
1,049 | 1,056 | 1,422 | 3,213 | 4,056 | 62,962 | 64,248 | 86,039 | 192,597 | 264,258 | ||||||||||||||||||||||||||||||
1,439,675 | 1,544,296 | 955,315 | 4,036,523 | 2,923,453 | ||||||||||||||||||||||||||||||||||||
Steel |
| | | | | 414,752 | 381,832 | 339,851 | 1,145,493 | 1,170,701 | ||||||||||||||||||||||||||||||
Pig iron |
66 | 71 | | 137 | | 43,356 | 42,769 | | 86,125 | | ||||||||||||||||||||||||||||||
Other products and services |
| | | 46 | | 17,124 | 14,226 | 3,350 | 55,565 | 25,141 | ||||||||||||||||||||||||||||||
| | | | | 475,232 | 438,827 | 343,201 | 1,287,183 | 1,195,842 | |||||||||||||||||||||||||||||||
11,642,333 | 10,130,665 | 9,041,947 | 30,054,122 | 26,145,758 | ||||||||||||||||||||||||||||||||||||
(*) | Includes revenues derived from services to jointly-controlled in the amounts of R$17,878, R$16,799, R$18,772, R$52,568 and R$52,674 referring to the 3Q/06, 2Q/06, 3Q/05, 09/30/06 and 09/30/05, respectively. | |
(**) | The Company carried through its railroad system 7,951, 7,962, 8,242, 22,083, and 22,006 million of TKUs of general cargo and 2,794, 2,412, 2,226, 7,371, and 6,814 million of TKUs of iron ore for third parties in 3Q/06, 2Q/06, 3Q/05, 09/30/06 and 09/30/05, respectively. |
23
| Reference price increase of 19% for iron ore and decreased 3% for pellets; | ||
| Increase of copper prices; | ||
| Increase of iron ore volumes sold; and | ||
| Beginning of the sale of pig iron and coal in 2006. |
| The devaluation of the average dollar compared with the real was 12%; and | ||
| Decrease in ferroalloys prices (due to increase of offer began by the end of 2004) and the decline of manganese volume sold. |
Holdings | Trimestres | Acumulado | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ferrous | Non - Ferrous | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Minerals | Minerals | Logistics | Aluminum | Other | 3Q/06 | % | 2Q/06 | % | 3Q/05 | % | 09/30/06 | % | 09/30/05 | % | ||||||||||||||||||||||||||||||||||||||||||||||
External market |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Americas, except United States |
533,008 | 463 | 17,622 | 275,052 | | 826,145 | 7 | 655,990 | 6 | 517,929 | 6 | 2,049,106 | 7 | 1,784,288 | 7 | |||||||||||||||||||||||||||||||||||||||||||||
United States |
249,320 | 10,358 | | 58,351 | 458,108 | 776,137 | 7 | 671,110 | 7 | 560,134 | 6 | 1,973,159 | 7 | 2,018,770 | 8 | |||||||||||||||||||||||||||||||||||||||||||||
Germany |
701,350 | 77,625 | | | | 778,975 | 7 | 716,065 | 7 | 734,431 | 8 | 2,111,219 | 7 | 2,090,776 | 8 | |||||||||||||||||||||||||||||||||||||||||||||
France |
391,757 | 9,974 | | | | 401,731 | 3 | 276,966 | 3 | 276,642 | 3 | 900,619 | 3 | 856,044 | 3 | |||||||||||||||||||||||||||||||||||||||||||||
England |
223,639 | 475 | 2,722 | 11,324 | | 238,160 | 2 | 197,582 | 2 | 124,438 | 1 | 601,521 | 2 | 435,257 | 2 | |||||||||||||||||||||||||||||||||||||||||||||
Europe, except for Germany, France
and England |
834,984 | 277,323 | | 494,223 | | 1,606,530 | 14 | 1,502,731 | 15 | 1,316,048 | 14 | 4,280,271 | 14 | 3,924,127 | 15 | |||||||||||||||||||||||||||||||||||||||||||||
Middle East/Africa/Oceania |
378,712 | 166 | 1,422 | 113,327 | | 493,627 | 4 | 606,604 | 6 | 596,025 | 7 | 1,512,687 | 5 | 1,653,215 | 6 | |||||||||||||||||||||||||||||||||||||||||||||
China |
2,084,804 | 43,264 | 12,660 | 25,489 | | 2,166,217 | 19 | 1,850,157 | 18 | 1,429,907 | 16 | 5,511,111 | 18 | 3,394,959 | 13 | |||||||||||||||||||||||||||||||||||||||||||||
South Korea |
254,081 | 93,569 | | | | 347,650 | 3 | 172,063 | 2 | 321,722 | 4 | 813,579 | 3 | 698,952 | 3 | |||||||||||||||||||||||||||||||||||||||||||||
Japan |
787,184 | 28,225 | | 297,802 | | 1,113,211 | 10 | 863,720 | 9 | 794,636 | 9 | 2,813,738 | 9 | 2,232,962 | 9 | |||||||||||||||||||||||||||||||||||||||||||||
Ásia, other than China, South
Korea and Japan |
366,532 | 93,089 | | | | 459,621 | 4 | 523,256 | 5 | 238,139 | 3 | 1,197,519 | 4 | 836,911 | 3 | |||||||||||||||||||||||||||||||||||||||||||||
6,805,371 | 634,531 | 34,426 | 1,275,568 | 458,108 | 9,208,004 | 80 | 8,036,244 | 80 | 6,910,051 | 77 | 23,764,529 | 79 | 19,926,261 | 77 | ||||||||||||||||||||||||||||||||||||||||||||||
Brazil |
1,159,541 | 207,981 | 898,697 | 168,110 | | 2,434,329 | 20 | 2,094,421 | 20 | 2,131,896 | 23 | 6,289,593 | 21 | 6,219,497 | 23 | |||||||||||||||||||||||||||||||||||||||||||||
Total |
7,964,912 | 842,512 | 933,123 | 1,443,678 | 458,108 | 11,642,333 | 100 | 10,130,665 | 100 | 9,041,947 | 100 | 30,054,122 | 100 | 26,145,758 | 100 | |||||||||||||||||||||||||||||||||||||||||||||
24
Denominated in | Quarter | Accumulated | ||||||||||||||||||||||||||
R$ | US$ | 3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | ||||||||||||||||||||||
Personnel |
471,499 | 27,799 | 499,298 | 403,940 | 377,497 | 1,275,653 | 1,031,788 | |||||||||||||||||||||
Material |
784,624 | 179,400 | 964,024 | 813,058 | 821,211 | 2,488,856 | 2,328,060 | |||||||||||||||||||||
Oil and gas |
470,691 | 137,957 | 608,648 | 530,903 | 457,719 | 1,595,846 | 1,310,626 | |||||||||||||||||||||
Outsourced services |
793,880 | 281,535 | 1,075,415 | 930,713 | 861,637 | 2,871,129 | 2,414,664 | |||||||||||||||||||||
Energy |
394,167 | 30,239 | 424,406 | 338,239 | 361,033 | 1,066,424 | 1,050,050 | |||||||||||||||||||||
Raw Material |
14,562 | 504,997 | 519,559 | 553,791 | 481,847 | 1,597,188 | 1,644,702 | |||||||||||||||||||||
Depreciation and depletion |
433,791 | 12,393 | 446,184 | 391,861 | 366,235 | 1,205,673 | 1,074,761 | |||||||||||||||||||||
Amortization of goodwill |
94,008 | | 94,008 | 94,090 | 94,726 | 280,085 | 286,916 | |||||||||||||||||||||
Others |
261,323 | 43,679 | 305,002 | 294,127 | 286,366 | 851,122 | 762,343 | |||||||||||||||||||||
Total |
3,718,545 | 1,217,999 | 4,936,544 | 4,350,722 | 4,108,271 | 13,231,976 | 11,903,910 | |||||||||||||||||||||
75 | % | 25 | % | |||||||||||||||||||||||||
25
Quarter | Accumulated | |||||||||||||||||||
3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | ||||||||||||||||
Operating profit EBIT |
5,249,419 | 4,519,423 | 3,764,548 | 13,008,728 | 10,896,920 | |||||||||||||||
Depreciation / amortization of goodwill |
604,455 | 540,013 | 494,585 | 1,656,785 | 1,456,288 | |||||||||||||||
5,853,874 | 5,059,436 | 4,259,133 | 14,665,513 | 12,353,208 | ||||||||||||||||
Dividends received |
40,624 | 93,786 | 58,682 | 135,737 | 147,604 | |||||||||||||||
EBITDA |
5,894,498 | 5,153,222 | 4,317,815 | 14,801,250 | 12,500,812 | |||||||||||||||
Depreciation / amortization of goodwill |
(604,455 | ) | (540,013 | ) | (494,585 | ) | (1,656,785 | ) | (1,456,288 | ) | ||||||||||
Dividends received |
(40,624 | ) | (93,786 | ) | (58,682 | ) | (135,737 | ) | (147,604 | ) | ||||||||||
Equity Results |
(14,035 | ) | (57,280 | ) | 13,166 | (54,905 | ) | 163,574 | ||||||||||||
Sale of assets |
34,438 | 736,866 | 297,700 | 790,630 | 297,700 | |||||||||||||||
Financial results, net |
(248,609 | ) | (466,405 | ) | (319,265 | ) | (974,068 | ) | (511,841 | ) | ||||||||||
Income tax and social contribution |
(791,772 | ) | (593,102 | ) | (764,069 | ) | (1,970,208 | ) | (2,215,492 | ) | ||||||||||
Minority interests |
(256,546 | ) | (234,405 | ) | (280,619 | ) | (737,623 | ) | (824,925 | ) | ||||||||||
Net income |
3,972,895 | 3,905,097 | 2,711,461 | 10,062,554 | 7,805,936 | |||||||||||||||
Current liabilities |
||||||||||||||||||||
Current portion of long-term debt unrelated parties |
2,217,744 | 2,514,229 | 1,627,663 | 2,217,744 | 1,627,663 | |||||||||||||||
Short-term debt |
1,062,137 | 652,389 | 708,488 | 1,062,137 | 708,488 | |||||||||||||||
Related parties |
49,812 | 73,040 | 69,097 | 49,812 | 69,097 | |||||||||||||||
3,329,693 | 3,239,658 | 2,405,248 | 3,329,693 | 2,405,248 | ||||||||||||||||
Long-term liabilities |
||||||||||||||||||||
Long-term debt unrelated parties |
10,841,952 | 10,576,743 | 7,145,652 | 10,841,952 | 7,145,652 | |||||||||||||||
Related parties |
2,795 | 2,847 | 2,935 | 2,795 | 2,935 | |||||||||||||||
10,844,747 | 10,579,590 | 7,148,587 | 10,844,747 | 7,148,587 | ||||||||||||||||
Gross debt |
14,174,440 | 13,819,248 | 9,553,835 | 14,174,440 | 9,553,835 | |||||||||||||||
Interest paid |
337,361 | 172,247 | 206,576 | 736,626 | 582,312 | |||||||||||||||
Stockholders equity |
38,946,592 | 35,578,904 | 25,973,882 | 38,946,592 | 25,973,882 | |||||||||||||||
EBITDA (LTM) / Interest paid (LTM) |
21.37 | 22.98 | 19.51 | 21.37 | 19.51 | |||||||||||||||
EBITDA Margin (LTM) |
50 | % | 49 | % | 47 | % | 50 | % | 47 | % | ||||||||||
EBIT Margin (LTM) |
44 | % | 43 | % | 43 | % | 44 | % | 43 | % | ||||||||||
Gross debt / EBITDA (LTM) |
0.75 | 0.79 | 0.62 | 0.75 | 0.62 | |||||||||||||||
Gross debt / Equity Capitalization |
27 | 28 | 27 | 27 | 27 |
26
EBITDA | ||||||||||||||||||||
Quarter | Accumulated | |||||||||||||||||||
Segments | 3Q/06 | 2Q/06 | 3Q/05 | 09/30/06 | 09/30/05 | |||||||||||||||
Ferrous minerals |
4,445,344 | 3,656,493 | 3,671,245 | 11,040,865 | 10,052,672 | |||||||||||||||
Non-ferrous minerals |
427,584 | 339,293 | 84,221 | 883,766 | 270,487 | |||||||||||||||
Logistics |
447,515 | 333,346 | 340,060 | 1,015,624 | 996,357 | |||||||||||||||
Holdings |
||||||||||||||||||||
Aluminum |
596,016 | 771,774 | 305,212 | 1,804,051 | 1,107,472 | |||||||||||||||
Steel |
110,624 | 135,247 | 68,490 | 312,522 | 252,136 | |||||||||||||||
Others |
(132,585 | ) | (82,931 | ) | (151,413 | ) | (255,578 | ) | (178,312 | ) | ||||||||||
5,894,498 | 5,153,222 | 4,317,815 | 14,801,250 | 12,500,812 | ||||||||||||||||
Business Area | 09/30/06 | 09/30/05 | ||||||
Ferrous Minerals |
||||||||
. Iron ore |
6,313,992 | 3,183,737 | ||||||
. Pellets |
528,738 | 771,926 | ||||||
. Manganese and ferroalloys |
(89,126 | ) | 105,241 | |||||
Non-Ferrous Minerals |
(37,075 | ) | (29,957 | ) | ||||
Logistics |
126,757 | 171,108 | ||||||
Holdings |
||||||||
. Steel |
318,659 | 373,802 | ||||||
. Aluminum |
802,726 | 538,971 | ||||||
. Research and development |
(107,575 | ) | (58,993 | ) | ||||
Others |
(12,921 | ) | (4,448 | ) | ||||
Gain on investments accounted for by the equity method |
7,844,175 | 5,051,387 | ||||||
Provision for losses |
(154,088 | ) | (97,528 | ) | ||||
Amortization of goodwill |
(302,451 | ) | (171,810 | ) | ||||
Exchange variation in Stockholders Equity of companies abroad |
(612,822 | ) | (1,063,126 | ) | ||||
Results of equity investments |
6,774,814 | 3,718,923 | ||||||
27
28
Board of Directors | Fiscal Council | |
Sérgio Ricardo Silva Rosa
|
Marcelo Amaral Moraes | |
Chairman
|
Chairman | |
Arlindo Magno de Oliveira
|
Anibal Moreira dos Santos | |
Eduardo Fernando Jardim Pinto
|
Bernard Appy | |
Erik Persson
|
José Bernardo de Medeiros Neto | |
Francisco Augusto da Costa e Silva
|
Executive Officers | |
Hiroshi Tada
|
Roger Agnelli | |
Chief Executive Officer | ||
Julio Sérgio Gomes de Almeida |
||
Murilo de Oliveira Ferreira | ||
Jorge Luiz Pacheco
|
Executive Officer for Equity Holdings and Business Development | |
Mário da Silveira Teixeira Júnior |
||
José Carlos Martins | ||
Oscar Augusto de Camargo Filho
|
Executive Officer for Ferrous Minerals | |
Renato da Cruz Gomes
|
Carla Grasso | |
Advisory Committees of the Board of Directors
|
Executive Officer for Human Resources and Corporate Services | |
Controlling Committee
|
José Lancaster | |
Antonio José de Figueiredo Ferreira
|
Executive Officer for Non-Ferrous Minerals | |
Inácio Clemente da Silva |
||
Paulo Roberto Ferreira de Medeiros
|
Fábio de Oliveira Barbosa | |
Chief Financial Officer and Investor Relations | ||
Executive Development Committee |
||
Arlindo Magno de Oliveira |
||
João Moisés de Oliveira
|
Gabriel Stoliar | |
Olga Nietta Loffredi
|
Executive Officer for Planning | |
Oscar Augusto de Camargo Filho |
||
Tito Botelho Martins | ||
Strategic Committee
|
Executive Officer for Logistics in acting | |
Roger Agnelli |
||
Gabriel Stoliar
|
Tito Botelho Martins | |
Demian Fiocca
|
Executive Officer for Corporate Affairs | |
Mário da Silveira Teixeira Júnior |
||
Oscar Augusto de Camargo Filho |
||
Sérgio Ricardo Silva Rosa |
||
Otto de Souza Marques Júnior | ||
Finance Committee
|
Chief Officer of Control Department | |
Fábio de Oliveira Barbosa |
||
Rômulo de Mello Dias |
||
Wanderlei Viçoso Fagundes |
||
Ivan Luiz Modesto Schara
|
Marcus Vinícius Dias Severini | |
Chief Accountant | ||
Governance and Sustainability Committee
|
CRC-RJ 093892/O-3 | |
Renato da Cruz Gomes |
||
Ricardo Simonsen |
||
Ricardo Carvalho Giambroni |
29
COMPANHIA VALE DO RIO DOCE | ||||||||
(Registrant) | ||||||||
Date:
November 14, 2006
|
By: | /s/ Fabio de Oliveira Barbosa
|
||||||
Chief Financial Officer |