| Shipments: |
| iron ore and pellets, 272,682 million tons; | ||
| alumina, 3.207 million tons; | ||
| primary aluminum, 510,000 tons; | ||
| copper, 169,000 tons; | ||
| potash, 733,000 tons; | ||
| kaolin, 1.323 million tons. |
| Railroad transport of general cargo for clients, 28.922 billion net ton kilometres (ntk). | ||
| Financial indicators: |
| gross revenue of R$ 46.746 billion; | ||
| consolidated exports of US$ 9.656 billion, up 37.5% compared to 2005; | ||
| net exports (exports less imports) of US$ 8.784 billion, 38.6% higher than in 2005. CVRD accounted for 19.0% of Brazils trade surplus in 2006; | ||
| operating profit as measured by EBIT of R$ 20.089 billion; | ||
| EBIT margin of 44.4%; | ||
| cash generation as measured by EBITDA of R$ 22.759 billion; | ||
| net earnings of R$ 13.431 billion, corresponding to R$ 5.56 per share; | ||
| investment of US$ 26.0 billion, US$ 3.2 billion being in organic growth, US$ 1.3 billion in stay-in-business expenditures and US$ 21.5 billion in acquisitions 1. |
R$ million | ||||||||||||||||||||
4Q05 | 3Q06 | 4Q06* | 2005 | 2006* | ||||||||||||||||
Gross operating revenues |
9,204 | 11,642 | 16,692 | 35,350 | 46,746 | |||||||||||||||
Exports (US$ million) |
2,011 | 2,412 | 2,419 | 7,021 | 9,656 | |||||||||||||||
Net exports (US$ million) |
1,838 | 2,183 | 2,225 | 6,339 | 8,784 | |||||||||||||||
EBIT |
3,659 | 5,250 | 7,080 | 14,556 | 20,089 | |||||||||||||||
EBIT margin (%) |
41.0 | 46.8 | 43.4 | 42.8 | 44.4 | |||||||||||||||
EBITDA |
4,201 | 5,895 | 7,957 | 16,701 | 22,759 | |||||||||||||||
Net earnings |
2,637 | 3,973 | 3,368 | 10,443 | 13,431 | |||||||||||||||
Net earnings per share (R$) |
1.15 | 1.64 | 1.39 | 4.54 | 5.56 | |||||||||||||||
Annualized ROE (%) |
43.4 | 32.6 | 34.4 | 43.4 | 34.4 | |||||||||||||||
Capex** (US$ million) |
1.852 | 1.060 | 16.556 | 4.161 | 26.000 |
* | Financial indicators takes into account CVRD Inco consolidation from 4Q06. | |
** | Acquisitions included |
BUSINESS OUTLOOK |
1 | Calculated in accordance with generally accepted accounting principles in the United States (US GAAP). |
2
3
4
THE CVRD INCO INTEGRATION |
5
6
Selected financial indicators R$ million | Production 000 tons | |||||||||||||||||||||||||
2005 | 2006 | % | 2005 | 2006 | % | |||||||||||||||||||||
Net operating revenue |
44,990 | 56,986 | 26.7 | Iron ore | 240,413 | 271,069 | 12.8 | |||||||||||||||||||
Cost of goods sold |
(23,563 | ) | (27,609 | ) | 17.2 | Pellets | 36,376 | 33,174 | (8.8 | ) | ||||||||||||||||
Gross profit |
21,427 | 29,377 | 37.1 | Manganese ore | 3,032 | 2,242 | (26.1 | ) | ||||||||||||||||||
Operating Expenses |
(3,954 | ) | (5,234 | ) | 32.4 | Ferro-alloys | 563 | 534 | (5.1 | ) | ||||||||||||||||
Operating profit |
17,473 | 24,143 | 38.2 | Nickel | 221 | 251 | 13.5 | |||||||||||||||||||
Non-operating results |
(1,416 | ) | (1,592 | ) | 12.4 | Copper | 237 | 267 | 12.8 | |||||||||||||||||
Operating
profit before financial result and result from shareholdings
|
16,057 | 22,551 | 40.4 | Bauxite | 6,884 | 7,100 | 3.1 | |||||||||||||||||||
Income tax and social contribution |
(3,288 | ) | (5,094 | ) | 54.9 | Alumina | 2,570 | 3,939 | 53.2 | |||||||||||||||||
Equity in
results of affiliates and joint ventures and change in provision for
losses on equity investments
|
(839 | ) | (1,095 | ) | 30.5 | Aluminum | 538 | 550 | 2.2 | |||||||||||||||||
Minority shareholding participation |
(1,372 | ) | (1,602 | ) | 16.8 | Cobalt (tons) | 1,660 | 2,040 | 22.9 | |||||||||||||||||
Net earnings |
10,558 | 14,760 | 39.8 | Platinum (1,000 troy ounces) | 173 | 153 | (11.6 | ) | ||||||||||||||||||
EBITDA |
20,306 | 27,486 | 35.4 | Palladium (1,000 troy ounces) | 222 | 208 | (6.3 | ) | ||||||||||||||||||
Gold (1,000 troy ounces) | 80 | 78 | (2.6 | ) | ||||||||||||||||||||||
Potash | 641 | 732 | 14.2 | |||||||||||||||||||||||
Kaolin | 1,218 | 1,352 | 11.1 |
GROSS REVENUES EXCEED R$ 46 BILLION |
7
R$ million | ||||||||||||||||||||||||||||
4Q05 | 3Q06 | 4Q06 | 2005 | % | 2006 | % | ||||||||||||||||||||||
Iron ore and pellets |
6,343 | 7,591 | 6,930 | 23,368 | 66.1 | 26,340 | 56.3 | |||||||||||||||||||||
Iron ore |
4,404 | 6,024 | 5,418 | 16,693 | 47.2 | 20,719 | 44.3 | |||||||||||||||||||||
Pellets |
1,939 | 1,567 | 1,512 | 6,675 | 18.9 | 5,621 | 12.0 | |||||||||||||||||||||
Pelletizing plants operation services
|
19 | 18 | 18 | 71 | 0.2 | 70 | 0.1 | |||||||||||||||||||||
Manganese and ferro-alloys |
272 | 319 | 349 | 1,488 | 4.2 | 1,225 | 2.6 | |||||||||||||||||||||
Contained copper |
294 | 609 | 1,029 | 937 | 2.7 | 2,327 | 5.0 | |||||||||||||||||||||
Nickel |
| | 5,088 | | 0.0 | 5,088 | 10.9 | |||||||||||||||||||||
Cobalt |
| | 40 | | 0.0 | 40 | 0.1 | |||||||||||||||||||||
Precious metals |
| | 39 | | 0.0 | 39 | 0.1 | |||||||||||||||||||||
PGMs |
| | 183 | | 0.0 | 183 | 0.4 | |||||||||||||||||||||
Potash |
92 | 119 | 93 | 359 | 1.0 | 310 | 0.7 | |||||||||||||||||||||
Kaolin |
114 | 115 | 152 | 428 | 1.2 | 473 | 1.0 | |||||||||||||||||||||
Aluminum |
933 | 1,440 | 1,496 | 3,857 | 10.9 | 5,533 | 11.8 | |||||||||||||||||||||
Logistics |
781 | 956 | 849 | 3,291 | 9.3 | 3,405 | 7.3 | |||||||||||||||||||||
Railroads |
575 | 716 | 639 | 2,405 | 6.8 | 2,578 | 5.5 | |||||||||||||||||||||
Ports |
111 | 146 | 136 | 490 | 1.4 | 515 | 1.1 | |||||||||||||||||||||
Shipping |
95 | 94 | 74 | 396 | 1.1 | 312 | 0.7 | |||||||||||||||||||||
Steel products |
338 | 414 | 333 | 1,509 | 4.3 | 1,478 | 3.2 | |||||||||||||||||||||
Others |
18 | 61 | 93 | 43 | 0.1 | 235 | 0.5 | |||||||||||||||||||||
Total |
9,204 | 11,642 | 16,692 | 35,350 | 100.0 | 46,746 | 100.0 |
R$ million | ||||||||||||||||||||||||||||
4Q05 | 3Q06 | 4Q06 | 2005 | % | 2006 | % | ||||||||||||||||||||||
Americas |
3,082 | 4,036 | 5,300 | 13,105 | 37.1 | 15,612 | 33.4 | |||||||||||||||||||||
Brazil |
1,855 | 2,434 | 2,294 | 8,073 | 22.8 | 8,583 | 18.4 | |||||||||||||||||||||
USA |
627 | 776 | 1,447 | 2,647 | 7.5 | 3,421 | 7.3 | |||||||||||||||||||||
Canada |
71 | 213 | 1,094 | 334 | 0.0 | 1,635 | 3.5 | |||||||||||||||||||||
Others |
529 | 613 | 465 | 2,051 | 6.7 | 1,973 | 4.2 | |||||||||||||||||||||
Asia |
3,143 | 4,087 | 7,082 | 10,308 | 29.2 | 17,419 | 37.3 | |||||||||||||||||||||
China |
1,759 | 2,166 | 2,807 | 5,154 | 14.6 | 8,318 | 17.8 | |||||||||||||||||||||
Japan |
810 | 1,113 | 2,039 | 3,044 | 8.6 | 4,853 | 10.4 | |||||||||||||||||||||
Others |
574 | 808 | 2,236 | 2,110 | 6.0 | 4,248 | 9.1 | |||||||||||||||||||||
Europe |
2,347 | 3,025 | 3,740 | 9,652 | 27.3 | 11,633 | 24.9 | |||||||||||||||||||||
Rest of the World |
632 | 494 | 570 | 2,285 | 6.5 | 2,082 | 4.5 | |||||||||||||||||||||
Total |
9,204 | 11,642 | 16,692 | 35,350 | 100.0 | 46,746 | 100.0 |
OPERATING COSTS AND EXPENSES |
8
9
R$ million | ||||||||||||||||||||||||||||
4Q05 | 3Q06 | 4Q06 | 2005 | % | 2006 | % | ||||||||||||||||||||||
Personnel |
419 | 499 | 1,000 | 1,451 | 8.9 | 2,275 | 11.0 | |||||||||||||||||||||
Material |
777 | 964 | 1,011 | 3,105 | 19.0 | 3,500 | 16.9 | |||||||||||||||||||||
Fuel oil and gases |
519 | 609 | 765 | 1,829 | 11.2 | 2,361 | 11.4 | |||||||||||||||||||||
Outsourced services |
992 | 1,075 | 1,328 | 3,406 | 20.9 | 4,199 | 20.2 | |||||||||||||||||||||
Electric energy |
362 | 424 | 451 | 1,412 | 8.7 | 1,518 | 7.3 | |||||||||||||||||||||
Acquisition of products |
594 | 520 | 1,712 | 2,239 | 13.7 | 3,308 | 15.9 | |||||||||||||||||||||
Depreciation and exhaustion |
393 | 446 | 754 | 1,468 | 9.0 | 1,960 | 9.4 | |||||||||||||||||||||
Goodwill amortization |
91 | 94 | 45 | 378 | 2.3 | 325 | 1.6 | |||||||||||||||||||||
Others |
260 | 305 | 458 | 1,023 | 6.3 | 1,310 | 6.3 | |||||||||||||||||||||
Total |
4,407 | 4,937 | 7,524 | 16,311 | 100.0 | 20,756 | 100.0 |
OPERATIONAL PERFORMANCE EXCEEDS R$ 20 BILLION A NEW RECORD |
RECORD NET EARNINGS: R$ 13.431 BILLION |
10
CASH GENERATION: RECORD EBITDA OF R$ 22.759 BILLION |
11
R$ million | ||||||||||||||||||||
4Q05 | 3Q06 | 4Q06 | 2005 | 2006 | ||||||||||||||||
Net operating revenues |
8,916 | 11,225 | 16,322 | 33,993 | 45,292 | |||||||||||||||
COGS |
(4,407 | ) | (4,936 | ) | (7,524 | ) | (16,311 | ) | (20,756 | ) | ||||||||||
SG&A |
(436 | ) | (402 | ) | (602 | ) | (1,620 | ) | (1,952 | ) | ||||||||||
Research and development |
(209 | ) | (289 | ) | (375 | ) | (672 | ) | (1,042 | ) | ||||||||||
Other operational expenses |
(205 | ) | (348 | ) | (741 | ) | (834 | ) | (1,453 | ) | ||||||||||
EBIT |
3,659 | 5,250 | 7,080 | 14,556 | 20,089 | |||||||||||||||
Depreciation, amortization & exhaustion |
538 | 604 | 873 | 1,994 | 2,530 | |||||||||||||||
Dividends received |
4 | 41 | 4 | 151 | 140 | |||||||||||||||
EBITDA |
4,201 | 5,895 | 7,957 | 16,701 | 22,759 |
IMPROVING DEBT PROFILE |
12
US$ million | ||||||||||||
4Q05 | 3Q06 | 4Q06 | ||||||||||
Gross debt |
5,010 | 5,870 | 22,581 | |||||||||
Net debt |
3,969 | 2,979 | 18,133 | |||||||||
Gross debt / adjusted LTM EBITDA (x) |
0.77 | 0.71 | 2.00 | |||||||||
Adjusted LTM EBITDA / LTM interest
expenses (x) |
25.95 | 21.63 | 19.70 | |||||||||
Gross debt / EV (%) |
10.04 | 11.06 | 25.68 |
Enterprise Value = market capitalization + net debt |
PERFORMANCE OF THE BUSINESSES |
2 | Considering, in 4Q06, pro forma consolidated adjusted LTM EBITDA of US$ 11.306 billion. |
13
thousand tons | ||||||||||||||||||||||||||||
4Q05 | 3Q06 | 4Q06 | 2005 | % | 2006 | % | ||||||||||||||||||||||
Iron ore |
56,007 | 63,119 | 61,046 | 213,338 | 84.6 | 238,728 | 87.5 | |||||||||||||||||||||
Pellets |
11,604 | 9,611 | 9,138 | 38,851 | 15.4 | 33,954 | 12.5 | |||||||||||||||||||||
Total |
67,611 | 72,730 | 70,184 | 252,189 | 100.0 | 272,682 | 100.0 |
14
million tons | ||||||||||||||||||||||||||||
4Q05 | 3Q06 | 4Q06 | 2005 | % | 2006 | % | ||||||||||||||||||||||
Asia |
30.7 | 33.9 | 32.4 | 101.9 | 40.4 | 127.0 | 46.6 | |||||||||||||||||||||
China |
17.9 | 20.4 | 19.4 | 56.5 | 22.4 | 77.9 | 28.6 | |||||||||||||||||||||
Japan |
6.6 | 7.8 | 7.9 | 25.3 | 10.0 | 28.7 | 10.5 | |||||||||||||||||||||
South Korea |
4.0 | 2.9 | 2.2 | 10.7 | 4.2 | 10.1 | 3.7 | |||||||||||||||||||||
Emerging Asia (ex-China) |
2.2 | 2.8 | 2.9 | 9.4 | 3.7 | 10.3 | 3.8 | |||||||||||||||||||||
Europe |
17.5 | 19.0 | 18.3 | 75.5 | 29.9 | 71.3 | 26.2 | |||||||||||||||||||||
Germany |
5.8 | 5.9 | 5.9 | 24.6 | 9.7 | 22.7 | 8.3 | |||||||||||||||||||||
France |
3.3 | 3.5 | 3.1 | 11.9 | 4.7 | 11.9 | 4.4 | |||||||||||||||||||||
Italy |
1.1 | 2.8 | 2.5 | 9.8 | 3.9 | 9.3 | 3.4 | |||||||||||||||||||||
Others |
7.3 | 6.8 | 6.7 | 29.2 | 11.6 | 27.4 | 10.1 | |||||||||||||||||||||
Brazil |
11.4 | 12.0 | 12.0 | 45.6 | 18.1 | 46.6 | 17.1 | |||||||||||||||||||||
USA |
1.7 | 1.0 | 1.2 | 5.0 | 2.0 | 4.5 | 1.6 | |||||||||||||||||||||
RoW |
6.3 | 6.8 | 6.2 | 24.2 | 9.6 | 23.3 | 8.6 | |||||||||||||||||||||
Total |
67.6 | 72.7 | 70.2 | 252.2 | 100.0 | 272.7 | 100.0 |
15
thousand tons | ||||||||||||||||||||
4Q05 | 3Q06 | 4Q06 | 2005 | 2006 | ||||||||||||||||
Manganese |
244 | 224 | 208 | 907 | 779 | |||||||||||||||
Ferro alloys |
124 | 131 | 121 | 547 | 522 | |||||||||||||||
Copper |
34 | 36 | 81 | 119 | 169 | |||||||||||||||
Nickel |
| | 73 | | 73 | |||||||||||||||
Cobalt |
| | 1 | | 1 | |||||||||||||||
Precious metals (ounce troy) |
| | 664 | | 664 | |||||||||||||||
PGMs (ounce troy) |
| | 120 | | 120 | |||||||||||||||
Potash |
176 | 291 | 218 | 640 | 733 | |||||||||||||||
Kaolin |
355 | 283 | 414 | 1,218 | 1,323 | |||||||||||||||
Bauxite |
1,544 | 1,049 | 872 | 5,600 | 4,085 | |||||||||||||||
Alumina |
403 | 829 | 1,021 | 1,738 | 3,207 | |||||||||||||||
Aluminum |
131 | 141 | 120 | 498 | 510 |
16
4Q05 | 3Q06 | 4Q06 | 2005 | 2006 | ||||||||||||||||
Railroads (million ntk) |
6,373 | 7,951 | 6,839 | 28,379 | 28,922 | |||||||||||||||
Ports (million tons) |
7,622 | 8,197 | 7,433 | 30,530 | 29,600 |
R$ million | ||||||||||||||||||||||||||||
4Q05 | 3Q06 | 4Q06 | 2005 | % | 2006 | % | ||||||||||||||||||||||
Ferrous minerals |
3,528 | 4,446 | 3,665 | 13,582 | 81.3 | 14,706 | 64.6 | |||||||||||||||||||||
Non- ferrous minerals |
157 | 428 | 3,347 | 428 | 2.6 | 4,231 | 18.6 | |||||||||||||||||||||
Logistics |
221 | 447 | 384 | 1,217 | 7.3 | 1,400 | 6.1 | |||||||||||||||||||||
Aluminum |
339 | 596 | 631 | 1,446 | 8.7 | 2,435 | 10.7 | |||||||||||||||||||||
Steel |
46 | 111 | 24 | 298 | 1.8 | 336 | 1.5 | |||||||||||||||||||||
Others |
(91 | ) | (133 | ) | (94 | ) | (270 | ) | -1.7 | (349 | ) | -1.5 | ||||||||||||||||
Total |
4,201 | 5,895 | 7,957 | 16,701 | 100.0 | 22,759 | 100.0 |
INVESTMENTS |
3 | The US$ 19.0 billion invested on the acquisition of Inco comprehends the price of US$ 17.8 billion plus its net debt of US$ 1.2 billion. US$ 15.8 billion were paid to Inco shareholders in 2006 and US$ 2.0 billion were disbursed in 2007. |
17
CONFERENCE CALL AND WEBCAST |
FINANCIAL INDICATORS OF NON-CONSOLIDATED COMPANIES |
4 | Rio Verde Mineração is an iron ore producer in the State of Minas Gerais. CVRD acquired 46% of Valesul for US$ 27.5 million becoming sole owner. |
18
R$ million | ||||||||||||||||||||
4Q05 | 3Q06 | 4Q06 | 2005 | 2006 | ||||||||||||||||
Gross operating revenues |
9,204 | 11,642 | 16,692 | 35,350 | 46,746 | |||||||||||||||
Taxes |
(288 | ) | (417 | ) | (370 | ) | (1,357 | ) | (1,454 | ) | ||||||||||
Net operating revenues |
8,916 | 11,225 | 16,322 | 33,993 | 45,292 | |||||||||||||||
Cost of goods sold |
(4,407 | ) | (4,936 | ) | (7,524 | ) | (16,311 | ) | (20,756 | ) | ||||||||||
Gross profit |
4,509 | 6,289 | 8,798 | 17,682 | 24,536 | |||||||||||||||
Gross margin (%) |
50.6 | % | 56.0 | % | 53.9 | % | 52.0 | % | 54.2 | % | ||||||||||
Operational expenses |
(850 | ) | (1,039 | ) | (1,718 | ) | (3,126 | ) | (4,447 | ) | ||||||||||
Sales |
(54 | ) | (26 | ) | (121 | ) | (340 | ) | (383 | ) | ||||||||||
Administrative |
(382 | ) | (376 | ) | (481 | ) | (1,280 | ) | (1,569 | ) | ||||||||||
Research and development |
(209 | ) | (289 | ) | (375 | ) | (672 | ) | (1,042 | ) | ||||||||||
Other operational expenses |
(205 | ) | (348 | ) | (741 | ) | (834 | ) | (1,453 | ) | ||||||||||
Operating profit before result from shareholdings |
3,659 | 5,250 | 7,080 | 14,556 | 20,089 | |||||||||||||||
Result from shareholdings |
105 | (14 | ) | (144 | ) | 269 | (199 | ) | ||||||||||||
Equity income |
136 | 119 | 118 | 498 | 389 | |||||||||||||||
Goodwill amortization |
(51 | ) | (131 | ) | (262 | ) | (223 | ) | (563 | ) | ||||||||||
Others |
20 | (2 | ) | | (6 | ) | (25 | ) | ||||||||||||
Financial result |
(764 | ) | (249 | ) | (771 | ) | (1,276 | ) | (1,745 | ) | ||||||||||
Financial expenses |
(527 | ) | (400 | ) | (1,426 | ) | (1,580 | ) | (2,909 | ) | ||||||||||
Financial revenues |
103 | 138 | 410 | 339 | 761 | |||||||||||||||
Monetary variation |
(340 | ) | 13 | 245 | (35 | ) | 403 | |||||||||||||
Operating profit |
3,000 | 4,987 | 6,165 | 13,549 | 18,145 | |||||||||||||||
Result of discontinued operations |
| 34 | (1,006 | ) | 298 | (215 | ) | |||||||||||||
Income tax and social contribution |
3,000 | 5,021 | 5,159 | 13,847 | 17,930 | |||||||||||||||
Earnings before income tax and social contribution |
(153 | ) | (792 | ) | (1,420 | ) | (2,368 | ) | (3,390 | ) | ||||||||||
Minority interest |
(210 | ) | (256 | ) | (371 | ) | (1,036 | ) | (1,109 | ) | ||||||||||
Net earnings |
2,637 | 3,973 | 3,368 | 10,443 | 13,431 |
R$ million | ||||||||||||
12/31/05 | 09/30/06 | 12/31/06 | ||||||||||
Asset |
||||||||||||
Current |
12,571 | 17,533 | 27,169 | |||||||||
Long term |
3.354 | 5,325 | 6,691 | |||||||||
Fixed |
36,788 | 45,027 | 89,149 | |||||||||
Total |
52,713 | 67,885 | 123,009 | |||||||||
Liabilities |
||||||||||||
Current |
11,667 | 9,507 | 16,644 | |||||||||
Long term |
14,034 | 16,793 | 61,259 | |||||||||
Others |
2,960 | 2,638 | 6,008 | |||||||||
Shareholders equity |
24,052 | 38,947 | 39,098 | |||||||||
Paid-up capital |
14,000 | 19,492 | 19,492 | |||||||||
Reserves |
10,052 | 19,455 | 19,606 | |||||||||
Total |
52,713 | 67,885 | 123,009 |
19
CASH FLOW | R$ million | |||||||||||||||||||
4Q05 | 3Q06 | 4Q06 | 2005 | 2006 | ||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||
Net income |
2,637 | 3,973 | 3,368 | 10,443 | 13,431 | |||||||||||||||
Adjustments to reconcile net income with cash provided
by operating activities: |
||||||||||||||||||||
Result from shareholdings |
(105 | ) | 14 | 144 | (269 | ) | 199 | |||||||||||||
Result from sale of investment |
| (34 | ) | (421 | ) | (298 | ) | (1,212 | ) | |||||||||||
Depreciation, depletion and amortization |
446 | 510 | 827 | 1,615 | 2,203 | |||||||||||||||
Deferred income tax and social contribution |
(201 | ) | (258 | ) | 81 | (545 | ) | (158 | ) | |||||||||||
Financial expenses and foreign exchange and
monetary net variation |
437 | 251 | 80 | (919 | ) | (193 | ) | |||||||||||||
Minority interest |
210 | 256 | 371 | 1,036 | 1,109 | |||||||||||||||
Impairment of property, plant and equipment |
46 | 43 | 162 | 123 | 284 | |||||||||||||||
Goodwill amortization in the COGS |
92 | 94 | 47 | 379 | 327 | |||||||||||||||
Net unrealized derivative losses |
252 | (162 | ) | 214 | 416 | 315 | ||||||||||||||
Dividends/interest attributed to stockholders received |
4 | 41 | 4 | 151 | 140 | |||||||||||||||
Others |
(22 | ) | (139 | ) | 80 | (6 | ) | (57 | ) | |||||||||||
Decrease (increase) in assets: |
||||||||||||||||||||
Accounts receivable |
(376 | ) | (681 | ) | 264 | (1,005 | ) | (821 | ) | |||||||||||
Inventories |
(21 | ) | (371 | ) | (1 | ) | (228 | ) | (470 | ) | ||||||||||
Advanced pay to energy suppliers |
(142 | ) | (66 | ) | (17 | ) | (468 | ) | (217 | ) | ||||||||||
Others |
328 | (269 | ) | (441 | ) | (931 | ) | (868 | ) | |||||||||||
Increase (decrease) in liabilities: |
||||||||||||||||||||
Suppliers and contractors |
365 | 240 | 230 | 401 | (130 | ) | ||||||||||||||
Payroll and related charges |
(93 | ) | 108 | (159 | ) | 84 | (183 | ) | ||||||||||||
Taxes and Contributions |
(980 | ) | 395 | (212 | ) | 591 | 122 | |||||||||||||
Others |
217 | 299 | 242 | (102 | ) | 108 | ||||||||||||||
Net cash provided by operating activities |
3,280 | 4,244 | 4,863 | 10,468 | 13,929 | |||||||||||||||
Cash Flow from investing activities: |
||||||||||||||||||||
Loans and advances receivable |
66 | 94 | (261 | ) | 123 | (322 | ) | |||||||||||||
Guarantees and deposits |
(43 | ) | (131 | ) | 87 | (217 | ) | (190 | ) | |||||||||||
Additions to investments |
(23 | ) | (122 | ) | (80 | ) | (272 | ) | (315 | ) | ||||||||||
Additions to property, plant and equipment |
(3,099 | ) | (1,777 | ) | (4,191 | ) | (9,245 | ) | (10,102 | ) | ||||||||||
Net cash for acquisition and investment on subsidiaries |
(1,621 | ) | (26 | ) | (28,211 | ) | (1,621 | ) | (28,237 | ) | ||||||||||
Proceeds from disposals of investments/property, plant
and equipment |
37 | 43 | 608 | 348 | 1,670 | |||||||||||||||
Net cash used in investing activities |
(4,683 | ) | (1,919 | ) | (32,048 | ) | (10,884 | ) | (37,496 | ) | ||||||||||
Cash flows from financing activities: |
||||||||||||||||||||
Short-term debt, net issuances (repayments) |
(145 | ) | 432 | 939 | 111 | 1,471 | ||||||||||||||
Long-term debt |
3,406 | 445 | 45,855 | 4,500 | 49,419 | |||||||||||||||
Repayments: |
||||||||||||||||||||
Financial institutions |
(334 | ) | (477 | ) | (14,949 | ) | (2,319 | ) | (16,615 | ) | ||||||||||
Interest attributed to stockholders |
(1,810 | ) | (79 | ) | (1,462 | ) | (3,090 | ) | (2,974 | ) | ||||||||||
Stocks in treasury |
| (605 | ) | | | (659 | ) | |||||||||||||
Net cash used in financing activities |
1,117 | (284 | ) | 30,383 | (798 | ) | 30,642 | |||||||||||||
Increase (decrease) in cash and cash equivalents |
(286 | ) | 2,041 | 3,198 | (1,214 | ) | 7,075 | |||||||||||||
Cash and equivalents, beginning of period |
2,989 | 4,539 | 6,580 | 3,917 | 2,703 | |||||||||||||||
Cash and equivalents, end of period |
2,703 | 6,580 | 9,778 | 2,703 | 9,778 | |||||||||||||||
Cash paid during the period for: |
||||||||||||||||||||
Interest on short-term debt |
(18 | ) | (11 | ) | (14 | ) | (49 | ) | (41 | ) | ||||||||||
Interest on long-term debt |
(135 | ) | (326 | ) | (562 | ) | (686 | ) | (1,271 | ) | ||||||||||
Paid income tax and social contribution |
(173 | ) | (580 | ) | (151 | ) | (1,231 | ) | (1,264 | ) | ||||||||||
Non-cash transactions: |
||||||||||||||||||||
Additions to property, plant and equipment interest
capitalization |
(123 | ) | 100 | (7 | ) | 372 | (38 | ) | ||||||||||||
Income tax and social contribution paid with credits |
(315 | ) | (195 | ) | (81 | ) | (483 | ) | (436 | ) |
20
21
COMPANHIA VALE DO RIO DOCE | ||||||
(Registrant) | ||||||
Date: January 30, 2007
|
By: | /s/ Roberto Castello Branco | ||||
Roberto Castello Branco | ||||||
Director of Investor Relations |