Page | ||||
4 | ||||
6 | ||||
7 | ||||
8 | ||||
9 | ||||
10 | ||||
11 |
1
2
3
Balances as of | In thousands of reais | |
Consolidated | Parent Company | |||||||||||||||||||
Notes | March 31, 2011 | December 31, 2010 | March 31, 2011 | December 31, 2010 | ||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||
Assets |
||||||||||||||||||||
Current assets |
||||||||||||||||||||
Cash and cash equivalents |
7 | 19,138,882 | 13,468,958 | 10,126,446 | 4,823,377 | |||||||||||||||
Short-term investments |
8 | 869,017 | 2,987,497 | | | |||||||||||||||
Derivatives at fair value |
23 | 168,448 | 87,270 | 76,394 | 36,701 | |||||||||||||||
Financial assets available for sale |
15,522 | 20,897 | | | ||||||||||||||||
Accounts receivable |
9 | 12,629,803 | 13,962,306 | 13,852,977 | 18,378,124 | |||||||||||||||
Related parties |
27 | 185,829 | 90,166 | 2,168,941 | 1,123,183 | |||||||||||||||
Inventories |
10 | 8,310,415 | 7,592,024 | 2,441,332 | 2,316,971 | |||||||||||||||
Recoverable taxes |
12 | 2,926,240 | 2,795,557 | 2,013,802 | 1,960,606 | |||||||||||||||
Advances to suppliers |
616,970 | 318,002 | 221,872 | 273,414 | ||||||||||||||||
Others |
1,366,498 | 1,070,123 | 62,551 | 178,655 | ||||||||||||||||
46,227,624 | 42,392,800 | 30,964,315 | 29,091,031 | |||||||||||||||||
Assets held for sale |
341,369 | 11,875,931 | | | ||||||||||||||||
46,568,993 | 54,268,731 | 30,964,315 | 29,091,031 | |||||||||||||||||
Non-current assets |
||||||||||||||||||||
Related parties |
27 | 15,807 | 8,032 | 1,930,346 | 1,936,328 | |||||||||||||||
Loans and financing agreements to receive |
499,396 | 274,464 | 168,162 | 163,775 | ||||||||||||||||
Prepaid expenses |
422,445 | 254,366 | | | ||||||||||||||||
Judicial deposits |
17 | 3,133,748 | 3,062,337 | 2,367,482 | 2,312,465 | |||||||||||||||
Deferred income tax and social contribution |
18 | 2,597,279 | 2,439,984 | 1,978,313 | 1,788,980 | |||||||||||||||
Recoverable taxes |
12 | 766,036 | 612,384 | 130,817 | 124,834 | |||||||||||||||
Derivatives at fair value |
23 | 763,006 | 501,722 | 450,348 | 284,127 | |||||||||||||||
Reinvestment tax incentive |
540,240 | 239,269 | 540,240 | 239,269 | ||||||||||||||||
Accounts receivable on realized assets held for sale |
651,480 | | | | ||||||||||||||||
Others |
654,965 | 695,638 | 282,473 | 283,180 | ||||||||||||||||
10,044,402 | 8,088,196 | 7,848,181 | 7,132,958 | |||||||||||||||||
Investments |
13 | 9,963,231 | 3,944,565 | 97,089,292 | 92,111,361 | |||||||||||||||
Intangible assets |
14 | 18,735,518 | 18,273,788 | 13,528,217 | 13,563,108 | |||||||||||||||
Property, plant and equipment, net |
15 | 132,008,067 | 130,086,834 | 46,052,365 | 44,461,771 | |||||||||||||||
170,751,218 | 160,393,383 | 164,518,055 | 157,269,198 | |||||||||||||||||
Total assets |
217,320,211 | 214,662,114 | 195,482,370 | 186,360,229 | ||||||||||||||||
4
Balance as of | In thousands of reais, except number of shares | |
(Continued) |
Consolidated | Parent Company | |||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
Notes | March 31, 2011 | 2010 | March 31, 2011 | 2010 | ||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||
Liabilities and stockholders equity |
||||||||||||||||||||
Current liabilities |
||||||||||||||||||||
Suppliers and contractors |
6,739,356 | 5,803,709 | 2,843,389 | 2,863,317 | ||||||||||||||||
Payroll and related charges |
1,316,791 | 1,965,833 | 775,666 | 1,270,360 | ||||||||||||||||
Derivatives at fair value |
23 | 40,687 | 92,182 | | | |||||||||||||||
Current portion of long-term debt |
16 | 2,699,585 | 4,866,399 | 565,856 | 616,153 | |||||||||||||||
Short-term debt |
16 | 967,773 | 1,144,470 | | | |||||||||||||||
Related parties |
27 | 34,319 | 24,251 | 5,540,320 | 5,325,746 | |||||||||||||||
Taxes payable and royalties |
442,636 | 441,609 | 168,173 | 203,723 | ||||||||||||||||
Provision for income taxes |
1,191,578 | 1,309,630 | 570,238 | 413,985 | ||||||||||||||||
Employee postretirement benefits obligations |
328,357 | 311,093 | 194,856 | 175,564 | ||||||||||||||||
Provision for asset retirement obligations |
17 | 115,200 | 128,281 | 40,016 | 44,427 | |||||||||||||||
Dividends and interest on capital |
6,435,079 | 8,104,037 | 6,435,079 | 8,104,037 | ||||||||||||||||
Others |
1,529,723 | 1,852,688 | 731,808 | 705,227 | ||||||||||||||||
21,841,084 | 26,044,182 | 17,865,401 | 19,722,539 | |||||||||||||||||
Liabilities direclty associated with assets held for sale |
121,809 | 5,339,989 | | | ||||||||||||||||
21,962,893 | 31,384,171 | 17,865,401 | 19,722,539 | |||||||||||||||||
Non-current liabilities |
||||||||||||||||||||
Derivatives at fair value |
23 | 99,426 | 102,680 | | | |||||||||||||||
Long-term debt |
16 | 37,625,077 | 37,779,484 | 16,010,429 | 15,907,762 | |||||||||||||||
Related parties |
27 | 236 | 3,362 | 26,748,541 | 27,597,237 | |||||||||||||||
Employee postretirement benefits obligations |
3,194,009 | 3,224,893 | 442,688 | 503,639 | ||||||||||||||||
Provisions for contingencies |
17 | 3,712,180 | 3,712,341 | 2,129,772 | 2,107,773 | |||||||||||||||
Deferred income tax and social contribution |
18 | 14,115,012 | 12,947,141 | 4,616,911 | 3,574,271 | |||||||||||||||
Provision for asset retirement obligations |
17 | 2,400,036 | 2,463,154 | 794,384 | 760,838 | |||||||||||||||
Stockholders Debentures |
2,258,268 | 2,139,923 | 2,258,268 | 2,139,923 | ||||||||||||||||
Redeemable non-controlling interest |
1,054,951 | 1,186,334 | | | ||||||||||||||||
Others |
3,913,103 | 3,391,768 | 1,917,881 | 1,928,244 | ||||||||||||||||
68,372,298 | 66,951,080 | 54,918,874 | 54,519,687 | |||||||||||||||||
Stockholders equity |
22 | |||||||||||||||||||
Preferred
class A stock - 7,200,000,000 no-par-value shares authorized and 2,108,579,618 (2010 - 2,108,579,618) issued |
19,650,141 | 19,650,141 | 19,650,141 | 19,650,141 | ||||||||||||||||
Common stock
- 3,600,000,000 no-par-value shares authorized and 3,256,724,482 (2010 - 3,256,724,482) issued |
30,349,859 | 30,349,859 | 30,349,859 | 30,349,859 | ||||||||||||||||
Mandatorily convertible notes common shares |
440,663 | 445,095 | 440,663 | 445,095 | ||||||||||||||||
Mandatorily convertible notes preferred shares |
984,809 | 996,481 | 984,809 | 996,481 | ||||||||||||||||
Treasury
stock - 99,649,562 (2010 - 99,646,571) preferred and 47,375,394 (2010 - 47,375,394) common shares |
(4,826,127 | ) | (4,826,127 | ) | (4,826,127 | ) | (4,826,127 | ) | ||||||||||||
Results from operations with non-controlling stockholders |
685,035 | 685,035 | 685,035 | 685,035 | ||||||||||||||||
Results in the translation/issuance of shares |
1,867,210 | 1,867,210 | 1,867,210 | 1,867,210 | ||||||||||||||||
Valuation adjustment |
(15,554 | ) | (25,383 | ) | (15,554 | ) | (25,383 | ) | ||||||||||||
Cumulative translation adjustments |
(10,216,841 | ) | (9,512,225 | ) | (10,216,841 | ) | (9,512,225 | ) | ||||||||||||
Retained earnings |
83,778,900 | 72,487,917 | 83,778,900 | 72,487,917 | ||||||||||||||||
Total company stockholders equity |
122,698,095 | 112,118,003 | 122,698,095 | 112,118,003 | ||||||||||||||||
Non-controlling interests |
4,286,925 | 4,208,860 | - | |||||||||||||||||
Total stockholders equity |
126,985,020 | 116,326,863 | 122,698,095 | 112,118,003 | ||||||||||||||||
Total liabilities and stockholders equity |
217,320,211 | 214,662,114 | 195,482,370 | 186,360,229 | ||||||||||||||||
5
Period ended in (unaudited) | In thousands of reais, except as otherwise stated | |
Consolidated | Parent Company | |||||||||||||||||||
Notes | March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | ||||||||||||||||
Net operating revenue |
22,985,283 | 12,583,322 | 13,542,978 | 6,630,537 | ||||||||||||||||
Cost of goods solds and services rendered |
25 | (9,513,771 | ) | (6,635,200 | ) | (4,677,964 | ) | (3,671,422 | ) | |||||||||||
Gross profit |
13,471,512 | 5,948,122 | 8,865,014 | 2,959,115 | ||||||||||||||||
Operating (expenses) income |
||||||||||||||||||||
Selling and administrative expenses |
25 | (756,054 | ) | (565,487 | ) | (369,354 | ) | (306,196 | ) | |||||||||||
Research and development expenses |
25 | (573,537 | ) | (313,642 | ) | (278,875 | ) | (211,946 | ) | |||||||||||
Other operating expenses, net |
25 | (715,832 | ) | (1,044,443 | ) | (156,179 | ) | (356,582 | ) | |||||||||||
Equity results from subidiaries |
| | 2,871,370 | 2,365,423 | ||||||||||||||||
Realized
gain on assets available for sales (equity results on the parent company) |
2,492,175 | | 2,492,175 | | ||||||||||||||||
446,752 | (1,923,572 | ) | 4,559,137 | 1,490,699 | ||||||||||||||||
Operating profit |
13,918,264 | 4,024,550 | 13,424,151 | 4,449,814 | ||||||||||||||||
Financial income |
25 | 881,069 | 435,379 | 438,057 | 140,064 | |||||||||||||||
Financial expenses |
25 | (1,148,952 | ) | (1,772,079 | ) | (1,076,157 | ) | (1,717,310 | ) | |||||||||||
Equity results from associates |
13 | 17,674 | 7,214 | 17,674 | 7,214 | |||||||||||||||
Income before income tax and social contribution |
13,668,055 | 2,695,064 | 12,803,725 | 2,879,782 | ||||||||||||||||
Current |
(2,756,574 | ) | (511,930 | ) | (1,715,474 | ) | (339,064 | ) | ||||||||||||
Deferred |
289,406 | 865,377 | 202,732 | 563,074 | ||||||||||||||||
Income tax and social contribution |
18 | (2,467,168 | ) | 353,447 | (1,512,742 | ) | 224,010 | |||||||||||||
Income from continuing operations |
11,200,887 | 3,048,511 | 11,290,983 | 3,103,792 | ||||||||||||||||
Results on discontinued operations |
| (224,448 | ) | | (224,448 | ) | ||||||||||||||
Net income of the period |
11,200,887 | 2,824,063 | 11,290,983 | 2,879,344 | ||||||||||||||||
Net loss attributable to non-controlling interests |
(90,096 | ) | (55,281 | ) | ||||||||||||||||
Net income attributable to the Companys stockholders |
11,290,983 | 2,879,344 | ||||||||||||||||||
Basic earnings per share: |
||||||||||||||||||||
Continuing operations |
||||||||||||||||||||
Preferred share |
2,12 | 0.58 | 2,12 | 0.58 | ||||||||||||||||
Common share |
2,12 | 0.58 | 2,12 | 0.58 | ||||||||||||||||
Discontinued operations |
||||||||||||||||||||
Preferred share |
| (0.04 | ) | | (0.04 | ) | ||||||||||||||
Common share |
| (0.04 | ) | | (0.04 | ) | ||||||||||||||
Diluted earnings per share: |
||||||||||||||||||||
Continuing operations |
||||||||||||||||||||
Preferred share |
2.36 | 0.58 | 2.36 | 0.58 | ||||||||||||||||
Common share |
2.36 | 0.58 | 2.36 | 0.58 | ||||||||||||||||
Discontinued operations |
||||||||||||||||||||
Preferred share |
| (0.04 | ) | | (0.04 | ) | ||||||||||||||
Common share |
| (0.04 | ) | | (0.04 | ) |
6
Period ended in (unaudited) | In thousands of reais | |
Consolidated | Parent Company | |||||||||||||||||||
March 31, | March 31, | March 31, | March 31, | |||||||||||||||||
Notes | 2011 | 2010 | 2011 | 2010 | ||||||||||||||||
Net income of the period |
11,200,887 | 2,824,063 | 11,290,983 | 2,879,344 | ||||||||||||||||
Other comprehensive income |
||||||||||||||||||||
Cumulative translation adjustments |
(721,473 | ) | 1,407,181 | (704,616 | ) | 1,401,656 | ||||||||||||||
Unrealized gain (loss) on available-for-sale securities |
||||||||||||||||||||
Gross balance as of the period/year end |
(813 | ) | 11,434 | (813 | ) | 11,434 | ||||||||||||||
Tax (expense) benefit |
| (8,219 | ) | | (8,219 | ) | ||||||||||||||
(813 | ) | 3,215 | (813 | ) | 3,215 | |||||||||||||||
Cash flow hedge |
||||||||||||||||||||
Gross balance as of the period/year end |
25,885 | 18,159 | 24,041 | 10,053 | ||||||||||||||||
Tax (expense) benefit |
(14,043 | ) | (46,530 | ) | (13,399 | ) | (46,530 | ) | ||||||||||||
11,842 | (28,371 | ) | 10,642 | (36,477 | ) | |||||||||||||||
Total comprehensive income of the period |
23 | 10,490,443 | 4,206,088 | 10,596,196 | 4,247,738 | |||||||||||||||
Net income attributable to non-controlling interests |
(105,753 | ) | (41,650 | ) | ||||||||||||||||
Net income attributable to the Companys stockholders |
10,596,196 | 4,247,738 | ||||||||||||||||||
7
Period ended in (unaudited) | In thousands of reais | |
Income from | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Transaction | operations | Non- | ||||||||||||||||||||||||||||||||||||||||||||||||||
cost of | Mandatorily | with non- | Cumulative | controlling | Total | |||||||||||||||||||||||||||||||||||||||||||||||
capital | convertible | revenue | Treasury | Valuation | controlling | translation | retained | Parent company | stockholderss | stockholders | ||||||||||||||||||||||||||||||||||||||||||
Notes | Capital | increase | notes | reserves | stock | adjustment | stockholders | adjustment | earnings | stockholders ´equity | interests | equity | ||||||||||||||||||||||||||||||||||||||||
December 31, 2009 |
47,434,193 | (160,771 | ) | 4,587,011 | 49,272,210 | (2,470,698 | ) | 81,485 | | (8,886,380 | ) | 5,901,065 | 95,758,115 | 4,535,112 | 100,293,227 | |||||||||||||||||||||||||||||||||||||
Net income of the period |
| | | | | | | | 2,879,344 | 2,879,344 | (55,281 | ) | 2,824,063 | |||||||||||||||||||||||||||||||||||||||
Cash flow hedge, net of taxes |
23 | | | | | | (36,477 | ) | | | | (36,477 | ) | 8,106 | (28,371 | ) | ||||||||||||||||||||||||||||||||||||
Unrealized results on valuation at market |
| | | | | 3,215 | | | | 3,215 | | 3,215 | ||||||||||||||||||||||||||||||||||||||||
Translation adjustments for the period |
| | | | | | | 1,401,656 | | 1,401,656 | 5,525 | 1,407,181 | ||||||||||||||||||||||||||||||||||||||||
Dividends to non-controlling stockholders |
| | | | | | | | | | (9,686 | ) | (9,686 | ) | ||||||||||||||||||||||||||||||||||||||
March 31, 2010 |
47,434,193 | (160,771 | ) | 4,587,011 | 49,272,210 | (2,470,698 | ) | 48,223 | | (7,484,724 | ) | 8,780,409 | 100,005,853 | 4,483,776 | 104,489,629 | |||||||||||||||||||||||||||||||||||||
December 31, 2010 |
50,000,000 | 1,867,210 | 1,441,576 | 72,487,917 | (4,826,127 | ) | (25,383 | ) | 685,035 | (9,512,225 | ) | | 112,118,003 | 4,208,860 | 116,326,863 | |||||||||||||||||||||||||||||||||||||
Net income of the period |
| | | | | | | | 11,290,983 | 11,290,983 | (90,096 | ) | 11,200,887 | |||||||||||||||||||||||||||||||||||||||
Additional remuneration to securities |
22 | | | (16,104 | ) | | | | | | | (16,104 | ) | | (16,104 | ) | ||||||||||||||||||||||||||||||||||||
Cash flow hedge, net of taxes |
23 | | | | | | 10,642 | | | | 10,642 | 1,200 | 11,842 | |||||||||||||||||||||||||||||||||||||||
Unrealized results on valuation at market |
| | | | | (813 | ) | | | | (813 | ) | | (813 | ) | |||||||||||||||||||||||||||||||||||||
Translation adjustments for the period |
| | | | | | | (704,616 | ) | | (704,616 | ) | (16,857 | ) | (721,473 | ) | ||||||||||||||||||||||||||||||||||||
Dividends to non-controlling stockholders |
| | | | | | | | | | (9,970 | ) | (9,970 | ) | ||||||||||||||||||||||||||||||||||||||
Increase (decrase) on non-controlling interest |
| | | | | | | | | | 193,788 | 193,788 | ||||||||||||||||||||||||||||||||||||||||
March 31, 2011 |
50,000,000 | 1,867,210 | 1,425,472 | 72,487,917 | (4,826,127 | ) | (15,554 | ) | 685,035 | (10,216,841 | ) | 11,290,983 | 122,698,095 | 4,286,925 | 126,985,020 | |||||||||||||||||||||||||||||||||||||
(I) | period adjusted by new accounting pronouncements. |
8
Period ended in (unaudited) | In thousands of reais | |
Consolidated | Parent Company |
|||||||||||||||||||
Notes | March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | ||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||
Net income of the period |
11,200,887 | 2,824,063 | 11,290,983 | 2,879,344 | ||||||||||||||||
Adjustments to reconcile net income to cash from operations |
||||||||||||||||||||
Results of equity investments |
(17,674 | ) | (7,214 | ) | (2,889,044 | ) | (2,372,637 | ) | ||||||||||||
Realized gain on assets held for sale |
(2,492,175 | ) | | (2,492,175 | ) | | ||||||||||||||
Results from descontinued operations |
| 224,448 | | 112,505 | ||||||||||||||||
Depreciation, amortization and depletion |
1,599,038 | 1,360,305 | 468,702 | 493,250 | ||||||||||||||||
Deferred income tax and social contribution |
(289,406 | ) | (865,377 | ) | (202,732 | ) | (563,074 | ) | ||||||||||||
Monetary and exchange rate changes, net |
494,186 | (188,341 | ) | (596,370 | ) | 775,063 | ||||||||||||||
Loss on disposal of property, plant and equipment |
301,520 | 193,717 | 100,402 | 175,877 | ||||||||||||||||
Net unrealized losses (gains) on derivatives |
23 | (353,552 | ) | 403,663 | (166,505 | ) | 78,256 | |||||||||||||
Dividends / interest on capital received |
| | 639,919 | 91,240 | ||||||||||||||||
Others |
(48,436 | ) | 241,578 | 54,356 | 397,842 | |||||||||||||||
Decrease (increase) in assets: |
||||||||||||||||||||
Accounts receivable from customers |
288,935 | (1,482,069 | ) | 4,525,153 | (335,683 | ) | ||||||||||||||
Inventories |
(1,290,119 | ) | (435,710 | ) | (69,360 | ) | (5,591 | ) | ||||||||||||
Recoverable taxes |
(128,747 | ) | (10,019 | ) | (59,178 | ) | 68,004 | |||||||||||||
Others |
451,967 | 566,784 | (47,465 | ) | 51,938 | |||||||||||||||
Increase (decrease) in liabilities: |
||||||||||||||||||||
Suppliers and contractors |
338,243 | 146,025 | 539,055 | 34,690 | ||||||||||||||||
Payroll and related charges |
(624,001 | ) | (521,208 | ) | (494,694 | ) | (379,525 | ) | ||||||||||||
Taxes and contributions |
527,374 | (157,723 | ) | 1,108,449 | 164,101 | |||||||||||||||
Others |
895,920 | 172,205 | 264,810 | 181,093 | ||||||||||||||||
Net cash provided by operating activities |
10,853,960 | 2,465,127 | 11,974,306 | 1,846,693 | ||||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||
Short-term investments |
2,118,480 | 6,503,263 | | | ||||||||||||||||
Loans and advances receivable |
(289,200 | ) | 16,560 | (1,095,454 | ) | 91,408 | ||||||||||||||
Guarantees and deposits |
(49,550 | ) | (82,619 | ) | (34,097 | ) | (188,026 | ) | ||||||||||||
Additions to investments |
(103,411 | ) | (50,000 | ) | (561,044 | ) | (538,033 | ) | ||||||||||||
Additions to property, plant and equipment |
(4,892,203 | ) | (3,354,333 | ) | (2,460,494 | ) | (1,376,505 | ) | ||||||||||||
Proceeds from disposal of investments held for sale |
1,794,985 | | | | ||||||||||||||||
Net cash provided by (used in) investing activities |
(1,420,899 | ) | 3,032,871 | (4,151,089 | ) | (2,011,156 | ) | |||||||||||||
Cash flows from financing activities: |
||||||||||||||||||||
Short-term debt |
||||||||||||||||||||
Additions |
1,564,302 | 3,075,770 | 1,014,250 | 379,444 | ||||||||||||||||
Repayments |
(1,640,278 | ) | (3,106,801 | ) | (2,457,767 | ) | (779,760 | ) | ||||||||||||
Long-term debt |
||||||||||||||||||||
Additions |
959,071 | 2,005,499 | 1,300,306 | 1,815,921 | ||||||||||||||||
Repayments |
(2,926,045 | ) | (463,330 | ) | (706,837 | ) | (165,212 | ) | ||||||||||||
Dividends and interest on capital paid to stockholders |
(1,670,100 | ) | (2,227 | ) | (1,670,100 | ) | | |||||||||||||
Net cash provided by (used in) financing activities |
(3,713,050 | ) | 1,508,911 | (2,520,148 | ) | 1,250,393 | ||||||||||||||
Increase (decrease) in cash and cash equivalents |
5,720,011 | 7,006,909 | 5,303,069 | 1,085,930 | ||||||||||||||||
Cash and cash equivalents of cash, beginning of the period |
13,468,958 | 13,220,598 | 4,823,377 | 1,249,980 | ||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents |
(50,087 | ) | 39,364 | | | |||||||||||||||
Initial cash in new consolidated subsidiary |
8 | |||||||||||||||||||
Cash and cash equivalents, end of the period |
7 | 19,138,882 | 20,266,871 | 10,126,446 | 2,335,918 | |||||||||||||||
Cash paid during the period for: |
||||||||||||||||||||
Short-term interest |
(6,134 | ) | (7,816 | ) | (2,476 | ) | (1,660 | ) | ||||||||||||
Long-term interest |
(581,255 | ) | (448,669 | ) | (558,467 | ) | (185,960 | ) | ||||||||||||
Income tax and social contribution |
(1,697,264 | ) | (251,890 | ) | (3,103,414 | ) | | |||||||||||||
Non-cash transactions: |
||||||||||||||||||||
Additions to property, plant and equipment interest capitalization |
(63,498 | ) | (83,002 | ) | (27,616 | ) | (26,791 | ) | ||||||||||||
Transfer of advance for future capital increase to investments |
| | (334,756 | ) | (321,500 | ) |
9
Period ended in (unaudited) | In thousands of reais | |
Consolidated | Parent company | |||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||
Generation of added value |
||||||||||||||||
Gross revenue |
||||||||||||||||
Revenue from products and services |
23,573,306 | 13,029,349 | 13,916,246 | 6,971,347 | ||||||||||||
Gain on realization of assets available for sale |
2,492,175 | 2,492,175 | ||||||||||||||
Revenue from the construction of own assets |
4,088,559 | 3,211,819 | 2,479,986 | 1,385,397 | ||||||||||||
Allowance for doubtful accounts |
11,893 | (6,597 | ) | 14,907 | (5,098 | ) | ||||||||||
Less: |
||||||||||||||||
Acquisition of products |
(557,382 | ) | (413,160 | ) | (586,826 | ) | (256,792 | ) | ||||||||
Outsourced services |
(2,857,576 | ) | (1,691,695 | ) | (1,699,685 | ) | (1,098,966 | ) | ||||||||
Materials |
(4,743,680 | ) | (4,727,239 | ) | (2,510,274 | ) | (2,490,098 | ) | ||||||||
Fuel oil and gas |
(981,365 | ) | (773,598 | ) | (470,005 | ) | (316,569 | ) | ||||||||
Energy |
(510,274 | ) | (445,504 | ) | (205,913 | ) | (217,480 | ) | ||||||||
Other costs (expenses) |
(2,247,993 | ) | (2,009,716 | ) | (789,180 | ) | (943,381 | ) | ||||||||
Gross added value |
18,267,663 | 6,173,659 | 12,641,431 | 3,028,360 | ||||||||||||
Depreciation, amortization and depletion |
(1,599,038 | ) | (1,360,305 | ) | (468,702 | ) | (493,250 | ) | ||||||||
Net added value |
16,668,625 | 4,813,354 | 12,172,729 | 2,535,110 | ||||||||||||
Financial revenue |
748,064 | 103,151 | 403,762 | 40,405 | ||||||||||||
Equity results |
17,674 | 7,214 | 2,889,044 | 2,260,694 | ||||||||||||
Total added value to be distributed |
17,434,363 | 4,923,719 | 15,465,535 | 4,836,209 | ||||||||||||
Personnel |
1,698,685 | 1,123,241 | 892,790 | 629,504 | ||||||||||||
Taxes, rates and contribution |
1,051,676 | (109,989 | ) | 727,158 | (66,280 | ) | ||||||||||
Current income tax |
2,756,574 | 511,930 | 1,715,474 | 339,064 | ||||||||||||
Deferred income tax |
(289,406 | ) | (865,377 | ) | (202,732 | ) | (563,074 | ) | ||||||||
Remuneration on third partys capital |
1,067,857 | 1,261,691 | 956,797 | 837,491 | ||||||||||||
Monetary and exchange rates changes, net |
(51,910 | ) | 178,160 | 85,065 | 780,160 | |||||||||||
Net income attributable to the companys stockholders |
11,290,983 | 2,879,344 | 11,290,983 | 2,879,344 | ||||||||||||
Net income (loss) attributable to non-controlling interest |
(90,096 | ) | (55,281 | ) | | | ||||||||||
Distribution of added value |
17,434,363 | 4,923,719 | 15,465,535 | 4,836,209 | ||||||||||||
10
% voting | Head office | |||||||||||
Entities | participation % | capital | location | Main activity | ||||||||
Subsidiaries |
||||||||||||
Compañia Mienera Misky Mayo S.A.C |
40.00 | 51.00 | Peru | Fertilizers | ||||||||
Ferrovia Centro-Atlântica S. A. |
99.99 | 99.99 | Brazil | Logistic | ||||||||
Ferrovia Norte Sul S.A. |
100.00 | 100.00 | Brazil | Logistic | ||||||||
Mineração Corumbá Reunidas S.A. |
100.00 | 100.00 | Brazil | Iron ore | ||||||||
PT International Nickel Indonesia Tbk |
59.14 | 59.14 | Indonesia | Nickel | ||||||||
Vale Australia Pty Ltd. |
100.00 | 100.00 | Australia | Coal | ||||||||
Vale Colombia Ltd. |
100.00 | 100.00 | Colombia | Coal | ||||||||
Vale Fertilizantes S.A |
84.27 | 99.90 | Brazil | Fertilizers | ||||||||
Vale Canada Limited |
100.00 | 100.00 | Canada | Nickel | ||||||||
Vale International S.A |
100.00 | 100.00 | Switzerland | Trading | ||||||||
Vale Manganês S.A. |
100.00 | 100.00 | Brazil | Manganese and Ferroalloys | ||||||||
Vale Nouvelle-Caledonie SAS |
74.00 | 74.00 | New Caledonia | Nickel | ||||||||
Sociedad Contractual Minera Tres Valles |
90.00 | 90.00 | Chile | Cooper | ||||||||
Urucum Mineração S.A. |
100.00 | 100.00 | Brazil | Iron ore and Manganese | ||||||||
Vale Austria Holdings GMBH |
100.00 | 100.00 | Austria | Holding and Research | ||||||||
Jointly-controlled entities |
||||||||||||
California Steel Industries, Inc. |
50.00 | 50.00 | United States | Steel industry | ||||||||
MRS Logística S.A |
41.50 | 37.86 | Brazil | Logistic | ||||||||
Samarco Mineração |
50.00 | 50.00 | Brazil | Iron ore |
11
Year-end price in Brazilian real | ||||||||
March 31, 2011 | December 31, 2010 | |||||||
US dollar USD |
1.6287 | 1.6662 | ||||||
US canadian dollar CAD |
1.6813 | 1.6700 | ||||||
US australian dollar AUD |
1.6880 | 1.6959 | ||||||
Euro EUR |
2.3129 | 2.2280 | ||||||
12
a) | the fair value of the remaining investment, if any, and any amount from the partial sale of its participation in the subsidiary and associated company, and | ||
b) | the carrying value of investment on the date that significant influence is lost or has lost the control. |
13
| Measured at fair value through the statement of income recorded in this category are held for trading financial assets acquired for the purpose of selling in the short term. Derivatives not designated as hedging instruments are recorded in this category. Assets in this category are classified as current assets. | ||
| Loans and receivables non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are recorded in current assets, except those with a maturity greater than 12 months after the balance sheet date, which are recorded as non-current assets. The Companys loans and receivables comprise of the accounts receivables, other receivables, and cash and cash equivalents. Loans and receivables are measured at fair value and subsequently carried at amortized cost using the effective interesting rate method, less impairment. The interest income is recognized with the effective tax rate application, except for short-term credits, because the interest recognition would be immaterial. | ||
| Available for sale investments in equity instruments that are not listed and for which it is not possible to estimate fair value with certainty are held at acquisition cost less any losses not recoverable. The gains or losses from changes in fair value of available for sale investments are recorded in equity under the description equity adjustments and included in other comprehensive income, and are reclassified to income when an available for sale investment is derecognized as a |
14
result of sale or impairment. When there is a significant or prolonged decline in the fair value of the security below its cost, it is also evident that the available for sale investments might be impaired. | |||
Investments in equity instruments that are not listed and for which it is not possible to estimate with certainty its fair value, are held at acquisition cost less any losses not recoverable. Gains or losses from changes in fair value of investments available for sale are recorded in stockholders equity under the caption Equity adjustments included in Other comprehensive incomeuntil the investment is sold or received or until the fair value of the investment is below its acquisition cost and this corresponds to a significant loss or prolonged, when the accumulated loss is transferred to the statement of income. | |||
All purchases and sales of these investments are recognized on the date of signing, regardless of their date of settlement. |
15
Buildings | between 10 and 50 years | |
Installations | between 5 and 50 years | |
Equipment | between 3 and 33 years | |
Computer Equipment | between 5 and 10 years | |
Mineral rights | between 2 and 33 years | |
Locomotives | between 12,5 and 33 years | |
Wagon | 33 years | |
Railway equipment | between 5 and 50 years | |
Ships | between 5 and 20 years | |
Other | between 2 and 50 years |
16
17
18
19
20
21
22
| Vales counterpart exposure |
| Management of Vales credit risk |
| Risk profile of commercial counterparties |
23
| Interest rates; | ||
| Foreign exchange; | ||
| Products prices and input and other costs; |
1 | The details for products prices inputs and other costs risks are in the note Additional information about derivatives financial instruments, note 23 |
24
Purchase Price |
10,696,105 | |||
Portion attributed to non-controlling interest |
1,416,208 | |||
Book value of proprerty, plant and equipment and mining assets |
(3,664,933 | ) | ||
Book value of the assets and assumption liabilities, net |
(729,613 | ) | ||
Adjustment to fair value of property, plant and equipment |
(9,499,360 | ) | ||
Adjustment to fair value of inventory |
(180,762 | ) | ||
Deferred income taxes on above adjustments |
3,291,241 | |||
Goodwill |
1,328,886 | |||
March 31, 2011 | December 31, 2010 | March 31, 2011 | December 31, 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Cash and bank
accounts |
1,688,010 | 1,211,748 | 103,688 | 59,159 | ||||||||||||
Short-term
investments |
17,450,872 | 12,257,210 | 10,022,758 | 4,764,218 | ||||||||||||
19,138,882 | 13,468,958 | 10,126,446 | 4,823,377 | |||||||||||||
Consolidated | ||||||||
March 31, 2011 | December 31, 2010 | |||||||
(unaudited) | ||||||||
Time deposits |
869,017 | 2,987,497 | ||||||
Consolidated | Parent Company | |||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2011 | December 31, 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Denominated in brazilian reals |
2,518,427 | 1,861,137 | 1,655,199 | 1,595,149 | ||||||||||||
Denominated in other currencies,
mainly US dolar |
10,309,013 | 12,297,553 | 12,316,757 | 16,903,668 | ||||||||||||
12,827,440 | 14,158,690 | 13,971,956 | 18,498,817 | |||||||||||||
Allowance for doubtful accounts |
(197,637 | ) | (196,384 | ) | (118,979 | ) | (120,693 | ) | ||||||||
12,629,803 | 13,962,306 | 13,852,977 | 18,378,124 | |||||||||||||
25
Consolidated | Parent Company | |||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2011 | December 31, 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Inventories of finished products |
3,796,721 | 3,100,890 | 1,557,947 | 1,534,837 | ||||||||||||
Inventories in process |
2,325,252 | 1,657,976 | | | ||||||||||||
Inventories of expenditure |
2,188,442 | 2,833,158 | 883,385 | 782,134 | ||||||||||||
Total |
8,310,415 | 7,592,024 | 2,441,332 | 2,316,971 | ||||||||||||
| Aluminum |
| Kaolin |
March 31, 2011 | ||||
Assets held for sale |
||||
Property, plant and equipment |
151,311 | |||
Advances to suppliers energy |
| |||
Inventories |
32,080 | |||
Recoverable
taxes |
2,587 | |||
Other assets |
155,391 | |||
Total |
341,369 | |||
Liabilities related to assets held for sale |
||||
Non-controlling interest |
74,769 | |||
Long-term debt |
| |||
Suppliers |
7,340 | |||
Others |
39,700 | |||
Total |
121,809 | |||
26
Consolidated | Parent Company | |||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2011 | December 31, 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Income taxes |
874,821 | 781,656 | 137,539 | 137,097 | ||||||||||||
Value-added tax -
ICMS |
938,930 | 871,074 | 499,057 | 479,439 | ||||||||||||
PIS and COFINS |
1,728,571 | 1,655,119 | 1,431,147 | 1,393,703 | ||||||||||||
Others |
149,954 | 100,092 | 76,876 | 75,201 | ||||||||||||
Total |
3,692,276 | 3,407,941 | 2,144,619 | 2,085,440 | ||||||||||||
Current |
2,926,240 | 2,795,557 | 2,013,802 | 1,960,606 | ||||||||||||
Non-current |
766,036 | 612,384 | 130,817 | 124,834 | ||||||||||||
3,692,276 | 3,407,941 | 2,144,619 | 2,085,440 | |||||||||||||
Changes in investments (unaudited) | Consolidated | Parenty Company | ||||||
Balance as of December 31, 2010 |
3,944,565 | 92,111,361 | ||||||
Acquisitions |
6,191,872 | 1,029,309 | ||||||
Dividends |
| (693,195 | ) | |||||
Cumulated translation adjustment |
(188,709 | ) | (707,118 | ) | ||||
Equity result |
17,674 | 5,381,219 | ||||||
Valuation adjustments |
(2,171 | ) | (32,284 | ) | ||||
Balance as of March 31, 2011 |
9,963,231 | 97,089,292 | ||||||
Balance as of December 31, 2019 |
4,562,088 | 87,894,653 | ||||||
Acquisitions |
50,000 | 509,973 | ||||||
Dividends |
(76,234 | ) | (1,058,043 | ) | ||||
Cumulated translation adjustment |
8,592 | 1,135,182 | ||||||
Equity result |
7,214 | 2,372,637 | ||||||
Incorporation |
| (352,619 | ) | |||||
Valuation adjustments |
| (84,751 | ) | |||||
Balance as of March 31, 2010 |
4,551,660 | 90,417,032 | ||||||
27
Investments | Equity results (unaudited) | Received dividends (unaudited) | ||||||||||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Major subsidiaries and affiliated companies |
||||||||||||||||||||||||
Direct and indirect subsidiaries |
||||||||||||||||||||||||
ALBRAS Alumínio Brasileiro S.A. (a) |
| 1,087,500 | | (51,696 | ) | | | |||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. (a) |
| 2,731,679 | | 4,947 | | | ||||||||||||||||||
Aços Laminados do Pará |
116,213 | 84,516 | (6,712 | ) | (6,417 | ) | | | ||||||||||||||||
Belém Administrações e Participações LTDA. ( b ) |
| | | | | | ||||||||||||||||||
BSG Resources S.À R.L |
803,295 | 832,859 | (11,404 | ) | | | | |||||||||||||||||
Cadam S.A (a) |
122,516 | 124,170 | (1,654 | ) | (7,181 | ) | | | ||||||||||||||||
Companhia Portuária da Baía de Sepetiba CPBS |
376,353 | 346,525 | 29,728 | 29,078 | | | ||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
208,252 | 207,813 | 16,274 | 11,552 | | | ||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
201,251 | 212,446 | 4,703 | 14,314 | | | ||||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização ITABRASCO |
152,605 | 143,496 | 16,209 | 2,643 | | | ||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
328,896 | 333,380 | 13,541 | 9,291 | | | ||||||||||||||||||
Ferrovia Norte Sul S.A. |
1,734,434 | 1,743,480 | (9,050 | ) | (4,047 | ) | 2,922 | | ||||||||||||||||
Ferrovia Centro Atlantica ( c ) |
2,028,966 | 1,916,286 | (61,320 | ) | (22,879 | ) | | | ||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR |
3,246,741 | 3,291,156 | (71,467 | ) | 25,901 | | | |||||||||||||||||
Mineração Corumbá Reunidas S.A |
1,227,654 | 1,225,371 | 4,010 | (48,597 | ) | | | |||||||||||||||||
Mineração Paragominas |
| 1,812,936 | (45,810 | ) | | | | |||||||||||||||||
Mineração Rio do Norte S.A. |
238,901 | 235,567 | 3,334 | 1,816 | | | ||||||||||||||||||
Minas da Serra Geral S.A. MSG |
59,259 | 57,972 | 1,287 | 315 | | | ||||||||||||||||||
MRS Logística S.A. |
868,530 | 851,202 | 60,492 | 23,123 | | | ||||||||||||||||||
Salobo Metais S.A. ( c ) |
3,534,409 | 3,270,948 | (4,839 | ) | 18,060 | | | |||||||||||||||||
Samarco Mineração S.A. |
610,777 | 676,146 | 346,719 | 84,893 | 412,088 | 91,240 | ||||||||||||||||||
Sociedad Contractual Minera Tres Valles |
466,221 | 394,076 | (771 | ) | | | | |||||||||||||||||
Vale Austria Holdings GMBH (d) |
2,457,962 | 1,549,736 | 1,359,929 | 30,248 | | | ||||||||||||||||||
Vale Fertilizantes S.A |
10,607,870 | 7,384,350 | 58,881 | | | | ||||||||||||||||||
Vale Fosfatados S.A. |
| 3,217,447 | 1,018 | | | | ||||||||||||||||||
Vale Manganês S.A. |
724,020 | 890,074 | 39,424 | 20,076 | 183,792 | | ||||||||||||||||||
Vale Florestar |
233,274 | 235,366 | (2,092 | ) | | | | |||||||||||||||||
Vale Canada Limited |
9,274,882 | 9,250,155 | 508,364 | (386,844 | ) | | | |||||||||||||||||
Vale International S.A. (d ) |
45,462,280 | 42,441,747 | 3,108,676 | 2,518,360 | | | ||||||||||||||||||
Vale Colombia Ltd |
1,042,623 | 825,860 | (26,703 | ) | 1,373 | | | |||||||||||||||||
Vale Soluções em Energia |
237,859 | 198,622 | (14,447 | ) | | | | |||||||||||||||||
Urucum Mineração |
129,832 | 120,006 | 9,826 | 3,681 | 41,117 | | ||||||||||||||||||
Biopalma da Amazonia SPA |
479,048 | | | | | | ||||||||||||||||||
Others |
151,138 | 473,909 | 37,399 | 93,413 | | | ||||||||||||||||||
87,126,061 | 88,166,796 | 5,363,545 | 2,365,423 | 639,919 | 91,240 | |||||||||||||||||||
Affiliated companies |
||||||||||||||||||||||||
LOG-IN Logística Intermodal S/A |
223,908 | 223,908 | | (1,456 | ) | | | |||||||||||||||||
Henan Longyu Energy Resources |
449,475 | 416,092 | 39,295 | 35,700 | | | ||||||||||||||||||
Thyssenkrupp CSA Companhia Siderúrgica do Atlântico |
3,079,550 | 3,064,924 | (14,178 | ) | (7,661 | ) | | | ||||||||||||||||
Norsk Hydro ASA |
5,751,340 | | | | | | ||||||||||||||||||
Tecnored Desenvolvimento Tecnologico S.A. |
89,702 | 65,855 | (1,390 | ) | (18,188 | ) | | | ||||||||||||||||
Korea Nickel Corp. |
9,703 | 18,382 | 612 | 592 | | | ||||||||||||||||||
Zhuhai YPM Pellet e Co., Ltd. |
42,783 | 42,180 | (1,165 | ) | 6,012 | | | |||||||||||||||||
Others |
316,770 | 113,224 | (5,500 | ) | (7,785 | ) | | | ||||||||||||||||
9,963,231 | 3,944,565 | 17,674 | 7,214 | | | |||||||||||||||||||
97,089,292 | 92,111,361 | 5,381,219 | 2,372,637 | 639,919 | 91,240 | |||||||||||||||||||
(a) | Investments available for sale in 2010 | |
(b) | Incorporated in the Mineração Naque | |
(c) | Investments balances contain values of Advance for Future Capital Increase | |
(d) | Excluded from stockholders equity, the entities investments already detailed |
28
Consolidated ( Unaudited ) | ||||||||||||||||||||
Concessions and | ||||||||||||||||||||
Goodwill | subconcessions | Right to use | Others | Total | ||||||||||||||||
Costs: |
||||||||||||||||||||
Balance at December
31, 2010 |
8,654,307 | 11,287,322 | 1,138,336 | 1,793,186 | 22,873,151 | |||||||||||||||
Additions |
| 716,310 | 12,498 | 98,566 | 827,374 | |||||||||||||||
Disposals |
| (674,356 | ) | (4,201 | ) | (28,464 | ) | (707,021 | ) | |||||||||||
Transfers |
| 178,000 | | (158 | ) | 177,842 | ||||||||||||||
Translation adjustments |
2,502 | | (9,662 | ) | | (7,160 | ) | |||||||||||||
Balance at March 31,
2011 |
8,656,809 | 11,507,276 | 1,136,971 | 1,863,130 | 23,164,186 | |||||||||||||||
Amortization: |
||||||||||||||||||||
Balance at December
31, 2010 |
| (3,407,820 | ) | (84,906 | ) | (1,106,637 | ) | (4,599,363 | ) | |||||||||||
Additions |
| (138,223 | ) | (5,988 | ) | (109,072 | ) | (253,283 | ) | |||||||||||
Disposals |
| 589,069 | | 12,751 | 601,820 | |||||||||||||||
Transfers |
| (178,000 | ) | | 158 | (177,842 | ) | |||||||||||||
Balance at March 31,
2011 |
| (3,134,974 | ) | (90,894 | ) | (1,202,800 | ) | (4,428,668 | ) | |||||||||||
Net Balance |
8,656,809 | 8,372,302 | 1,046,077 | 660,330 | 18,735,518 | |||||||||||||||
Costs: |
||||||||||||||||||||
Balance at December
31, 2009 |
7,180,763 | 10,610,571 | 1,325,129 | 1,423,780 | 20,540,243 | |||||||||||||||
Additions |
1,328,886 | 648,181 | 17,955 | 58,090 | 2,053,112 | |||||||||||||||
Disposals |
| (166,494 | ) | | (19,000 | ) | (185,494 | ) | ||||||||||||
Translation adjustments |
144,658 | | 10,040 | | 154,698 | |||||||||||||||
Balance at March 31,
2010 |
8,654,307 | 11,092,258 | 1,353,124 | 1,462,870 | 22,562,559 | |||||||||||||||
Amortization: |
||||||||||||||||||||
Balance at December
31, 2009 |
| (3,197,247 | ) | (59,000 | ) | (841,799 | ) | (4,098,046 | ) | |||||||||||
Additions |
| (115,713 | ) | (5,988 | ) | (44,008 | ) | (165,709 | ) | |||||||||||
Disposals |
| 38,284 | | 4,228 | 42,512 | |||||||||||||||
Translation adjustments |
| | 9,055 | | 9,055 | |||||||||||||||
Balance at March 31,
2010 |
| (3,274,676 | ) | (55,933 | ) | (881,579 | ) | (4,212,188 | ) | |||||||||||
Net Balance |
8,654,307 | 7,817,582 | 1,297,191 | 581,291 | 18,350,371 | |||||||||||||||
Parent Company ( unaudited ) | ||||||||||||||||||||
Concessions and | ||||||||||||||||||||
Goodwill | subconcessions | Right to use | Others | Total | ||||||||||||||||
Costs: |
||||||||||||||||||||
Balance at December
31, 2010 |
8,654,307 | 6,189,850 | 715,676 | 1,329,150 | 16,888,983 | |||||||||||||||
Additions |
| 81,567 | | 98,566 | 180,133 | |||||||||||||||
Disposals |
| (557,544 | ) | | (30,104 | ) | (587,648 | ) | ||||||||||||
Transfers |
| | | (158 | ) | (158 | ) | |||||||||||||
Translation adjustments |
2,502 | | | | 2,502 | |||||||||||||||
Balance at March 31,
2011 |
8,656,809 | 5,713,873 | 715,676 | 1,397,454 | 16,483,812 | |||||||||||||||
Amortization: |
||||||||||||||||||||
Balance at December
31, 2010 |
| (2,366,332 | ) | (84,906 | ) | (874,637 | ) | (3,325,875 | ) | |||||||||||
Additions |
| (80,959 | ) | (5,988 | ) | (109,072 | ) | (196,019 | ) | |||||||||||
Disposals |
| 553,255 | | 12,886 | 566,141 | |||||||||||||||
Transfers |
| | | 158 | 158 | |||||||||||||||
Balance at March 31,
2011 |
| (1,894,036 | ) | (90,894 | ) | (970,665 | ) | (2,955,595 | ) | |||||||||||
Net Balance |
8,656,809 | 3,819,837 | 624,782 | 426,789 | 13,528,217 | |||||||||||||||
Costs: |
||||||||||||||||||||
Balance at December
31, 2009 |
7,180,763 | 5,811,024 | 715,676 | 1,064,780 | 14,772,243 | |||||||||||||||
Additions |
1,328,886 | 251,226 | | 58,090 | 1,638,202 | |||||||||||||||
Disposals |
| (149,891 | ) | | (19,000 | ) | (168,891 | ) | ||||||||||||
Translation adjustments |
144,658 | | | | 144,658 | |||||||||||||||
Balance at March 31,
2010 |
8,654,307 | 5,912,359 | 715,676 | 1,103,870 | 16,386,212 | |||||||||||||||
Amortization: |
||||||||||||||||||||
Balance at December
31, 2009 |
| (2,241,075 | ) | (59,000 | ) | (683,799 | ) | (2,983,874 | ) | |||||||||||
Additions |
| (55,309 | ) | (5,988 | ) | (44,008 | ) | (105,305 | ) | |||||||||||
Disposals |
| 61,790 | | 7,000 | 68,790 | |||||||||||||||
Balance at March 31,
2010 |
| (2,234,594 | ) | (64,988 | ) | (720,807 | ) | (3,020,389 | ) | |||||||||||
Net Balance |
8,654,307 | 3,677,765 | 650,688 | 383,063 | 13,365,823 | |||||||||||||||
29
Consolidated ( Unaudited ) | ||||||||||||||||||||||||||||||||
Computer | Construction in | |||||||||||||||||||||||||||||||
Land | Buildings | Facilities | Equipment | Mineral assets | Others | progress | Total | |||||||||||||||||||||||||
Costs: |
||||||||||||||||||||||||||||||||
Balance at December 31,
2010 |
593,245 | 10,792,431 | 31,756,304 | 1,222,170 | 43,645,207 | 43,264,232 | 20,529,685 | 151,803,274 | ||||||||||||||||||||||||
Additions |
| | | | | | 4,892,203 | 4,892,203 | ||||||||||||||||||||||||
Disposals |
| (191,210 | ) | (1,519,177 | ) | (198 | ) | (98,566 | ) | (945,762 | ) | (386,322 | ) | (3,141,235 | ) | |||||||||||||||||
Transfers |
(8,431 | ) | 2,447,532 | 754,920 | (82,650 | ) | (1,540,195 | ) | (370,850 | ) | (1,200,326 | ) | | |||||||||||||||||||
Translation adjustments |
| (510,762 | ) | (308,379 | ) | (5,497 | ) | (432,983 | ) | (141,439 | ) | (1,535,818 | ) | (2,934,878 | ) | |||||||||||||||||
Balance at March 31,
2011 |
584,814 | 12,537,991 | 30,683,668 | 1,133,825 | 41,573,463 | 41,806,181 | 22,299,422 | 150,619,364 | ||||||||||||||||||||||||
Depreciation/ Depletion: |
||||||||||||||||||||||||||||||||
Balance at December 31,
2010 |
| (2,115,889 | ) | (5,799,491 | ) | (765,982 | ) | (2,972,974 | ) | (10,062,104 | ) | | (21,716,440 | ) | ||||||||||||||||||
Additions |
| (46,530 | ) | (227,033 | ) | (30,236 | ) | (90,110 | ) | (701,781 | ) | | (1,095,690 | ) | ||||||||||||||||||
Disposals |
| 190,572 | 1,519,057 | | 8,357 | 913,581 | | 2,631,567 | ||||||||||||||||||||||||
Transfers |
| (175,959 | ) | 387,201 | 82,469 | (957,183 | ) | 663,472 | | | ||||||||||||||||||||||
Translation adjustments |
| 7,677 | 1,462,713 | 2,956 | 69,515 | 26,405 | | 1,569,266 | ||||||||||||||||||||||||
Balance at March 31,
2011 |
| (2,140,129 | ) | (2,657,553 | ) | (710,793 | ) | (3,942,395 | ) | (9,160,427 | ) | | (18,611,297 | ) | ||||||||||||||||||
Net Balance |
584,814 | 10,397,862 | 28,026,115 | 423,032 | 37,631,068 | 32,645,754 | 22,299,422 | 132,008,067 | ||||||||||||||||||||||||
Costs: |
||||||||||||||||||||||||||||||||
Balance at December 31,
2009 |
477,304 | 7,919,556 | 26,105,215 | 825,208 | 32,426,010 | 36,538,246 | 31,237,806 | 135,529,345 | ||||||||||||||||||||||||
Additions |
| | | | | | 3,354,333 | 3,354,333 | ||||||||||||||||||||||||
Disposals |
| (776 | ) | (68,057 | ) | (62 | ) | | (66,161 | ) | (129,666 | ) | (264,722 | ) | ||||||||||||||||||
Transfers |
54,127 | 1,670,352 | 1,610,546 | 261,746 | 7,345,105 | (2,635,814 | ) | (8,306,062 | ) | | ||||||||||||||||||||||
Translation adjustments |
| 53,385 | 55,376 | 6,734 | 468,164 | 539,505 | 353,757 | 1,476,921 | ||||||||||||||||||||||||
Balance at March 31,
2010 |
531,431 | 9,642,517 | 27,703,080 | 1,093,626 | 40,239,279 | 34,375,776 | 26,510,168 | 140,095,877 | ||||||||||||||||||||||||
Depreciation/ Depletion: |
||||||||||||||||||||||||||||||||
Balance at December 31,
2009 |
| (2,226,824 | ) | (9,051,291 | ) | (780,251 | ) | (3,471,812 | ) | (11,051,274 | ) | | (26,581,452 | ) | ||||||||||||||||||
Additions |
| (50,508 | ) | (267,077 | ) | (81,244 | ) | (38,143 | ) | (436,870 | ) | | (873,842 | ) | ||||||||||||||||||
Disposals |
| 132 | 60,709 | 41 | | 10,123 | | 71,005 | ||||||||||||||||||||||||
Transfers |
| 46,569 | 188,863 | (161,814 | ) | 259,985 | (333,603 | ) | | | ||||||||||||||||||||||
Translation adjustments |
| (8,942 | ) | (15,759 | ) | (2,918 | ) | (70,146 | ) | (31,366 | ) | | (129,131 | ) | ||||||||||||||||||
Balance at March 31,
2010 |
| (2,239,573 | ) | (9,084,555 | ) | (1,026,186 | ) | (3,320,116 | ) | (11,842,990 | ) | | (27,513,420 | ) | ||||||||||||||||||
Net Balance |
531,431 | 7,402,944 | 18,618,525 | 67,440 | 36,919,163 | 22,532,786 | 26,510,168 | 112,582,457 | ||||||||||||||||||||||||
30
Parent Company ( Unaudited ) | ||||||||||||||||||||||||||||||||
Computer | Construction in | |||||||||||||||||||||||||||||||
Land | Buildings | Facilities | equipment | Mining assets | Others | progress | Total | |||||||||||||||||||||||||
Costs: |
||||||||||||||||||||||||||||||||
Balance as of December
31, 2010 |
361,738 | 3,425,775 | 13,252,111 | 216,753 | 3,267,659 | 17,075,281 | 17,961,535 | 55,560,852 | ||||||||||||||||||||||||
Acquisitions |
| | | | | | 2,460,494 | 2,460,494 | ||||||||||||||||||||||||
Disposals |
| (188,992 | ) | (1,518,967 | ) | (169 | ) | (13,271 | ) | (165,866 | ) | (357,336 | ) | (2,244,601 | ) | |||||||||||||||||
Transfers |
33,892 | 64,518 | 322,527 | (71,827 | ) | 4,959 | 336,280 | (690,349 | ) | | ||||||||||||||||||||||
Balance as of March 31,
2011 |
395,630 | 3,301,301 | 12,055,671 | 144,757 | 3,259,347 | 17,245,695 | 19,374,344 | 55,776,745 | ||||||||||||||||||||||||
Depreciation/ depletion: |
||||||||||||||||||||||||||||||||
Balance as of December
31, 2010 |
| (882,563 | ) | (4,672,694 | ) | (39,844 | ) | (502,922 | ) | (5,001,058 | ) | | (11,099,081 | ) | ||||||||||||||||||
Acquisitions |
| (27,856 | ) | (497,140 | ) | (26,177 | ) | (19,199 | ) | (199,126 | ) | | (769,498 | ) | ||||||||||||||||||
Disposals |
| 188,992 | 1,782,451 | 162 | 8,357 | 164,237 | | 2,144,199 | ||||||||||||||||||||||||
Transfers |
| (15,249 | ) | 15,155 | | | 94 | | | |||||||||||||||||||||||
Balance as of March 31,
2011 |
| (736,676 | ) | (3,372,228 | ) | (65,859 | ) | (513,764 | ) | (5,035,853 | ) | | (9,724,380 | ) | ||||||||||||||||||
Net balance |
395,630 | 2,564,625 | 8,683,443 | 78,898 | 2,745,583 | 12,209,842 | 19,374,344 | 46,052,365 | ||||||||||||||||||||||||
Costs: |
||||||||||||||||||||||||||||||||
Balance as of December
31, 2009 |
271,802 | 3,111,165 | 14,222,317 | 904,330 | 1,975,980 | 16,545,646 | 14,255,961 | 51,287,201 | ||||||||||||||||||||||||
Acquisitions |
| | | | | | 1,376,505 | 1,376,505 | ||||||||||||||||||||||||
Disposals |
| (752 | ) | (35,302 | ) | (63 | ) | (54,128 | ) | (2,427 | ) | (171,179 | ) | (263,851 | ) | |||||||||||||||||
Transfers |
30,944 | 92,414 | 412,338 | 88,019 | 1,457,142 | 158,261 | (2,239,118 | ) | | |||||||||||||||||||||||
Balance as of March 31,
2010 |
302,746 | 3,202,827 | 14,599,353 | 992,286 | 3,378,994 | 16,701,480 | 13,222,169 | 52,399,855 | ||||||||||||||||||||||||
Depreciation/ depletion: |
||||||||||||||||||||||||||||||||
Balance as of December
31, 2009 |
| (779,554 | ) | (4,469,905 | ) | (601,960 | ) | (444,630 | ) | (5,297,919 | ) | | (11,593,968 | ) | ||||||||||||||||||
Acquisitions |
| (26,215 | ) | (95,281 | ) | (78,743 | ) | (28,271 | ) | (66,691 | ) | | (295,201 | ) | ||||||||||||||||||
Disposals |
| 122 | 27,953 | 41 | 58,177 | 1,681 | | 87,974 | ||||||||||||||||||||||||
Transfers |
| (3,472 | ) | 4,628 | (646 | ) | | (510 | ) | | | |||||||||||||||||||||
Balance as of March 31,
2010 |
| (809,119 | ) | (4,532,605 | ) | (681,308 | ) | (414,724 | ) | (5,363,439 | ) | | (11,801,195 | ) | ||||||||||||||||||
Net balance |
302,746 | 2,393,708 | 10,066,748 | 310,978 | 2,964,270 | 11,338,041 | 13,222,169 | 40,598,660 | ||||||||||||||||||||||||
31
Consolidated | ||||||||
March 31, 2011 | December 31, 2010 | |||||||
(unaudited) | ||||||||
Export-import financing |
726,190 | 804,754 | ||||||
Working capital |
241,583 | 339,716 | ||||||
967,773 | 1,144,470 | |||||||
Consolidated | ||||||||||||||||
Current liabilites | Non-Current liabilities | |||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2011 | December 31, 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Foreign operations |
||||||||||||||||
Loans and financing denominated
in the following currencies: |
||||||||||||||||
U.S. dollars |
1,829,485 | 4,061,900 | 5,451,751 | 5,416,060 | ||||||||||||
Other debt securities |
35,831 | 29,400 | 452,779 | 361,590 | ||||||||||||
Fixed rate notes US dollares |
| | 16,671,373 | 17,065,330 | ||||||||||||
Euro |
| | 1,718,700 | 1,671,000 | ||||||||||||
Perpetual notes |
| | 127,039 | 130,260 | ||||||||||||
Accrued charges |
309,906 | 400,930 | | | ||||||||||||
2,175,222 | 4,492,230 | 24,421,642 | 24,644,240 | |||||||||||||
Domestic operations |
||||||||||||||||
Indexed by TJLP, TR, IGP-M and CDI |
218,959 | 186,520 | 7,000,139 | 6,962,050 | ||||||||||||
Basket of currencies |
8,144 | 2,040 | 231,275 | 208,244 | ||||||||||||
Loans in U.S. dollars |
8,756 | 2,299 | 1,339,998 | 1,229,300 | ||||||||||||
Non-convertible debentures |
| | 4,632,023 | 4,735,650 | ||||||||||||
Accrued charges |
288,504 | 183,310 | | | ||||||||||||
524,363 | 374,169 | 13,203,435 | 13,135,244 | |||||||||||||
2,699,585 | 4,866,399 | 37,625,077 | 37,779,484 | |||||||||||||
Parent company | ||||||||||||||||
Current liabilites | Non-Current liabilities | |||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2011 | December 31, 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Foreign operations |
||||||||||||||||
Loans and financing in: |
||||||||||||||||
U.S. dollars |
115,780 | 235,565 | 2,416,502 | 2,530,855 | ||||||||||||
Other currencies |
5,518 | 5,016 | 15,975 | | ||||||||||||
Euro |
| | 1,718,700 | 1,671,000 | ||||||||||||
Accrued charges |
15,154 | 73,166 | | | ||||||||||||
136,452 | 313,747 | 4,151,177 | 4,201,855 | |||||||||||||
Domestics operations |
||||||||||||||||
Indexed by TJLP, TR,
IGP-M and CDI |
138,977 | 121,009 | 6,292,522 | 6,274,547 | ||||||||||||
Basket of currencies |
2,292 | 2,343 | 231,505 | 207,044 | ||||||||||||
Loans in U.S. dollars |
4,141 | | 1,335,225 | 1,224,316 | ||||||||||||
Non-convertible debentures |
| | 4,000,000 | 4,000,000 | ||||||||||||
Accrued charges |
283,994 | 179,054 | | | ||||||||||||
429,404 | 302,406 | 11,859,252 | 11,705,907 | |||||||||||||
565,856 | 616,153 | 16,010,429 | 15,907,762 | |||||||||||||
32
Consolidated | Parent Company | |||||||||||||||
2012 |
2,010,520 | 5 | % | 66,705 | | |||||||||||
2013 |
6,017,767 | 16 | % | 102,872 | 1 | % | ||||||||||
2014 |
2,105,364 | 6 | % | 119,761 | 1 | % | ||||||||||
2015 |
1,593,436 | 4 | % | 119,761 | 1 | % | ||||||||||
2016 onwards |
25,137,387 | 67 | % | 15,601,330 | 97 | % | ||||||||||
No due date
(Perpetual notes and
non-convertible
debentures) |
760,603 | 2 | % | | | |||||||||||
37,625,077 | 100 | % | 16,010,429 | 100 | % | |||||||||||
Consolidated | Parent Company | |||||||
Up to 3% |
7,482,753 | 3,073,440 | ||||||
3,1% to 5% |
3,789,415 | 2,787,694 | ||||||
5,1% to 7% (*) |
15,373,068 | 1,269,646 | ||||||
7,1% to 9% (**) |
6,026,308 | 2,190,651 | ||||||
9,1% to 11% (**) |
278,340 | 5,215,613 | ||||||
Over 11% (**) |
7,244,472 | 2,039,241 | ||||||
Variable (Perpetual notes) |
130,306 | | ||||||
40,324,662 | 16,576,285 | |||||||
(*) | Includes the operation of Eurobonds which we have entered derivative financial instrument at a cost of 4.71% per year in US dollars. | |
(**) | Includes non-convertible debentures and other Brazilian real denominated debt that interest at Brazilian Certificate of Deposit (CDI) and Brazilian Government long-term Interest Rates (TJLP) plus a spread. These operations derivative financial instruments were contracted to protect the Companys exposure to variations in the floating debt in reais. The total contracted amount for these transactions is R$10,742,369, of which R$9,373,949 has an original interest rates above 7.1% per year. The average cost after taking into account the derivative transaction is 3.04% per year in US dollars. |
33
Consolidated | Parent Company | |||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2011 | December 31, 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Tax contingencies |
1,493,718 | 1,477,488 | 367,294 | 324,518 | ||||||||||||
Civil contingencies |
835,834 | 893,434 | 619,741 | 680,338 | ||||||||||||
Labor contingencies |
1,318,839 | 1,277,360 | 1,110,610 | 1,072,097 | ||||||||||||
Environmental
contingencies |
63,789 | 64,059 | 32,127 | 30,820 | ||||||||||||
Total accrued liabilities |
3,712,180 | 3,712,341 | 2,129,772 | 2,107,773 | ||||||||||||
Consolidated | Parent Company | |||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2011 | December 31, 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Balance at the beginning of
the period |
3,712,341 | 4,201,617 | 2,107,773 | 2,730,560 | ||||||||||||
Provisions, net of reversals |
136,089 | 76,307 | 135,465 | (61,458 | ) | |||||||||||
Payments |
(142,124 | ) | (606,231 | ) | (115,713 | ) | (601,677 | ) | ||||||||
Monetary update |
5,874 | 40,648 | 2,247 | 40,348 | ||||||||||||
Balance at the end of period |
3,712,180 | 3,712,341 | 2,129,772 | 2,107,773 | ||||||||||||
I) | Provisions for Tax Contingencies | ||
The main nature of tax causes refer to discussions on the basis of calculation of the Financial Compensation for Exploiting Mineral Resources CFEM and about denials of compensation claims of credits in the settlement of federal taxes. The other causes refer to the charges of Additional Port Workers Compensation AITP and questions about the location for the purpose of incidence of Service Tax ISS. |
34
II) | Provision for Civil Contingencies | ||
They are related to the demands that involve contracts between Vale and other group companies with their service providers, requiring differences in values due to alleged losses that have occurred due to various economic plans, other demands are related to accidents, actions damages and still others related to monetary compensation in action vindicatory. | |||
III) | Provision for Labor Contingencies | ||
Consist of lawsuits filed by employees and service providers, questioning parcels arising from the employment relationship. The most recurring objects are payment of overtime, hours in intinere, hazard pay and unhealthy. | |||
The social security contingencies are also included in this context because arising from parcels of labor, in the case of legal and administrative disputes between the INSS and the Vale/group companies, whose core is the incidence of compulsory social security or not. |
Consolidated | Parent Company | |||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2011 | December 31, 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Accrual in the begining of |
2,591,435 | 2,086,800 | 805,265 | 846,022 | ||||||||||||
Expenses additions |
68,039 | 204,536 | 33,547 | 132,275 | ||||||||||||
Financing settlement in the
period |
(16,392 | ) | (78,140 | ) | (4,412 | ) | (77,057 | ) | ||||||||
Estimative review on cash
flows |
(130,153 | ) | 383,941 | | (95,975 | ) | ||||||||||
Cumulative translation
adjustment |
2,307 | (5,702 | ) | | | |||||||||||
Accrual in the end of |
2,515,236 | 2,591,435 | 834,400 | 805,265 | ||||||||||||
Current |
115,200 | 128,281 | 40,016 | 44,427 | ||||||||||||
Non-Current |
2,400,036 | 2,463,154 | 794,384 | 760,838 | ||||||||||||
Total of liabilities accrued |
2,515,236 | 2,591,435 | 834,400 | 805,265 | ||||||||||||
35
Consolidated | Parent company (*) | |||||||||||||||
Asset | Liability | Total | Total | |||||||||||||
Deffered tax balance on December
31, 2010 |
2,439,984 | (12,947,141 | ) | (10,507,157 | ) | (1,785,291 | ) | |||||||||
Net income effects |
236,540 | 52,866 | 289,406 | 202,732 | ||||||||||||
Cumulative translation adjustment |
72,186 | (164,054 | ) | (91,868 | ) | | ||||||||||
Tax losses consumption |
(151,431 | ) | | (151,431 | ) | | ||||||||||
Defferred social contribution |
| (1,042,640 | ) | (1,042,640 | ) | (1,042,640 | ) | |||||||||
Other comprehensive income |
| (14,043 | ) | (14,043 | ) | (13,399 | ) | |||||||||
Deffered tax balance on December
31, 2010 |
2,597,279 | (14,115,012 | ) | (11,517,733 | ) | (2,638,598 | ) | |||||||||
(*) | Changes in Parent company represented by an asset of R$1,978,313 at March 31, 2011 and R$1,788,980 at December 31, 2010 and liabilities of R$4,616,911 at March 31, 2011 and R$3,574,271 at December 31, 2010. |
Consolidated | Parent Company | |||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Income before tax and social contribution |
13,668,055 | 2,695,064 | 12,803,725 | 2,879,782 | ||||||||||||
Results of equity investments |
(17,674 | ) | (7,214 | ) | (5,381,219 | ) | (2,372,637 | ) | ||||||||
Tax effect on non-taxable functional currency |
80,162 | (768,482 | ) | | | |||||||||||
13,730,543 | 1,919,368 | 7,422,506 | 507,145 | |||||||||||||
Income tax and social contribution at statutory rates - 34% |
(4,668,385 | ) | (652,585 | ) | (2,523,652 | ) | (172,429 | ) | ||||||||
Adjustments that affects the basis of taxes: |
||||||||||||||||
Income tax and social contribution on interest on capital |
728,867 | 374,000 | 708,467 | 374,000 | ||||||||||||
Tax incentives |
352,631 | 48,312 | 284,789 | 25,168 | ||||||||||||
Results of overseas companies taxed by different rates which
differs from the parent company rate |
1,200,710 | 568,261 | | | ||||||||||||
Others |
(80,991 | ) | 15,459 | 17,654 | (2,729 | ) | ||||||||||
Income tax and social contribution on the income for the period |
(2,467,168 | ) | 353,447 | (1,512,742 | ) | 224,010 | ||||||||||
36
Consolidated | ||||||||||||||||||||||||
Three-months period ended (unaudited) | ||||||||||||||||||||||||
March 31, 2011 | March 31, 2010 | |||||||||||||||||||||||
Underfunded | ||||||||||||||||||||||||
Overfunded | Underfunded | other | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension (*) | pension | benefits | pension (*) | pension | other benefits | |||||||||||||||||||
Service cost benefits earned during the period |
920 | 33,137 | 13,475 | | 30,191 | 11,786 | ||||||||||||||||||
Interest cost on projected benefit obligation |
162,316 | 173,073 | 42,151 | 126,046 | 159,094 | 42,804 | ||||||||||||||||||
Expected return on assets of the plan |
(275,215 | ) | (154,652 | ) | (333 | ) | (209,838 | ) | (145,719 | ) | | |||||||||||||
Amortizations of transitory initial obligation |
| 14,506 | (7,051 | ) | | | | |||||||||||||||||
Effect of the limit on paragraph 58 (b) |
111,979 | | | 83,792 | | | ||||||||||||||||||
Net pension cost |
| 66,064 | 48,242 | | 43,566 | 54,590 | ||||||||||||||||||
Parent company | ||||||||||||||||||||||||
Three-months period ended (unaudited) | ||||||||||||||||||||||||
March 31, 2011 | March 31, 2010 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension | pension | other benefits | pension | pension | other benefits | |||||||||||||||||||
Service cost benefits earned during the period |
16 | 6,928 | 1,182 | | 6,787 | 984 | ||||||||||||||||||
Interest cost on projected benefit obligation |
143,173 | 76,021 | 10,584 | 126,046 | 63,676 | 8,598 | ||||||||||||||||||
Expected return on assets of the plan |
(248,538 | ) | (69,208 | ) | | (209,838 | ) | (55,702 | ) | | ||||||||||||||
Effect on the limit of paragraph 58 (b) |
105,349 | | | 83,792 | | | ||||||||||||||||||
Net pension cost |
| 13,741 | 11,766 | | 14,761 | 9,582 | ||||||||||||||||||
(*) | The Company did not recorded on its balance sheet the assets and related counterparts resulting from actuarial valuation of surplus plans, because there is none a clearly evidence about its performance, in accordance as established in the paragraph 58 (b) of CPC 33. |
37
Consolidated | Parent company | |||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||
Operacional expenses |
159,177 | 91,776 | 131,555 | 61,739 | ||||||||||||
Cost of products |
203,888 | 113,643 | 158,878 | 113,643 | ||||||||||||
Total |
363,065 | 205,419 | 290,433 | 175,382 | ||||||||||||
38
Consolidated ( Unaudited) | ||||||||||||||||||||
At fair value through | Derivatives designated | Total at March 31, | ||||||||||||||||||
Loans and receivables | profit or loss | as hedge | Available-for-sale | 2011 | ||||||||||||||||
Financial assets |
||||||||||||||||||||
Current |
| | | | ||||||||||||||||
Cash and cash equivalents |
19,138,882 | | | | 19,138,882 | |||||||||||||||
Short-term investments |
869,017 | | | | 869,017 | |||||||||||||||
Derivatives at fair value |
| 93,193 | 75,255 | | 168,448 | |||||||||||||||
Assets available-for-sale |
| | | 15,522 | 15,522 | |||||||||||||||
Accounts receivable from
customers |
12,629,803 | | | | 12,629,803 | |||||||||||||||
Related parties |
185,829 | | | | 185,829 | |||||||||||||||
32,823,531 | 93,193 | 75,255 | 15,522 | 33,007,501 | ||||||||||||||||
Non current |
||||||||||||||||||||
Related parties |
15,807 | | | | 15,807 | |||||||||||||||
Loans and financing |
499,396 | | | | 499,396 | |||||||||||||||
Derivatives at fair value |
| 763,006 | | | 763,006 | |||||||||||||||
515,203 | 763,006 | | | 1,278,209 | ||||||||||||||||
Total of financial assets |
33,338,734 | 856,199 | 75,255 | 15,522 | 34,285,710 | |||||||||||||||
Financial liabilities |
||||||||||||||||||||
Current |
||||||||||||||||||||
Suppliers and contractors |
6,739,356 | | | | 6,739,356 | |||||||||||||||
Derivatives at fair value |
| 40,687 | | | 40,687 | |||||||||||||||
Current portion of long-term
debt |
2,699,585 | | | | 2,699,585 | |||||||||||||||
Loans and financing |
967,773 | | | | 967,773 | |||||||||||||||
Related parties |
34,319 | | | | 34,319 | |||||||||||||||
10,441,033 | 40,687 | | | 10,481,720 | ||||||||||||||||
Non current |
||||||||||||||||||||
Derivatives at fair value |
| 876 | 98,550 | | 99,426 | |||||||||||||||
Loans and financing |
37,625,077 | | | | 37,625,077 | |||||||||||||||
Related parties |
236 | | | | 236 | |||||||||||||||
Debentures |
2,258,268 | | | | 2,258,268 | |||||||||||||||
39,883,581 | 876 | 98,550 | | 39,983,007 | ||||||||||||||||
Total of financial liabilities |
50,324,614 | 41,563 | 98,550 | | 50,464,727 | |||||||||||||||
39
Consolidated | ||||||||||||||||||||
At fair value through | Derivatives designated | Total at December 31, | ||||||||||||||||||
Loans and receivables | profit or loss | as hedge | Available-for-sale | 2010 | ||||||||||||||||
Financial assets |
||||||||||||||||||||
Current |
||||||||||||||||||||
Cash and cash equivalents |
13,468,958 | | | | 13,468,958 | |||||||||||||||
Short-term investments |
2,987,497 | | | | 2,987,497 | |||||||||||||||
Derivatives at fair value |
| 51,423 | 35,847 | | 87,270 | |||||||||||||||
Assets available-for-sale |
| | | 20,897 | 20,897 | |||||||||||||||
Accounts receivable from
customers |
13,962,306 | | | | 13,962,306 | |||||||||||||||
Related parties |
90,166 | | | | 90,166 | |||||||||||||||
30,508,927 | 51,423 | 35,847 | 20,897 | 30,617,094 | ||||||||||||||||
Non-current |
||||||||||||||||||||
Related parties |
8,032 | | | | 8,032 | |||||||||||||||
Loans and financing |
274,464 | | | | 274,464 | |||||||||||||||
Derivatives at fair value |
| 501,722 | | | 501,722 | |||||||||||||||
282,496 | 501,722 | | | 784,218 | ||||||||||||||||
Total of financial assets |
30,791,423 | 553,145 | 35,847 | 20,897 | 31,401,312 | |||||||||||||||
Financial liabilities |
||||||||||||||||||||
Current |
||||||||||||||||||||
Suppliers and contractors |
5,803,709 | | | | 5,803,709 | |||||||||||||||
Derivatives at fair value |
| 92,182 | | | 92,182 | |||||||||||||||
Current portion of long-term
debt |
4,866,399 | | | | 4,866,399 | |||||||||||||||
Loans and financing |
1,144,470 | | | | 1,144,470 | |||||||||||||||
Related parties |
24,251 | | | | 24,251 | |||||||||||||||
11,838,829 | 92,182 | | | 11,931,011 | ||||||||||||||||
Non-current |
||||||||||||||||||||
Derivatives at fair value |
| 14,929 | 87,751 | | 102,680 | |||||||||||||||
Loans and financing |
37,779,484 | | | | 37,779,484 | |||||||||||||||
Related parties |
3,362 | | | | 3,362 | |||||||||||||||
Debentures |
2,139,923 | | | | 2,139,923 | |||||||||||||||
39,922,769 | 14,929 | 87,751 | | 40,025,449 | ||||||||||||||||
Total of financial liabilities |
51,761,598 | 107,111 | 87,751 | | 51,956,460 | |||||||||||||||
Parent Company (Unaudited) | ||||||||||||||||||||
At fair value | Derivatives | |||||||||||||||||||
Loans and | through profit or | designated as | Total at March 31, | |||||||||||||||||
receivables | loss | hedge | Available-for-sale | 2011 | ||||||||||||||||
Financial assets |
||||||||||||||||||||
Current |
||||||||||||||||||||
Cash and cash equivalents |
10,126,446 | | | | 10,126,446 | |||||||||||||||
Derivatives at fair value |
| 1,139 | 75,255 | | 76,394 | |||||||||||||||
Accounts receivables from
customers |
13,852,977 | | | | 13,852,977 | |||||||||||||||
Related parties |
2,168,941 | | | | 2,168,941 | |||||||||||||||
26,148,364 | 1,139 | 75,255 | | 26,224,758 | ||||||||||||||||
Non-current |
||||||||||||||||||||
Related parties |
1,930,346 | | | | 1,930,346 | |||||||||||||||
Loans and financing |
168,162 | | | | 168,162 | |||||||||||||||
Derivatives at fair value |
| 450,348 | | | 450,348 | |||||||||||||||
Total of financial assets |
28,246,872 | 451,487 | 75,255 | | 28,773,614 | |||||||||||||||
Financial liabilities |
||||||||||||||||||||
Current |
||||||||||||||||||||
Suppliers and contractors |
2,843,389 | | | | 2,843,389 | |||||||||||||||
Current portion of long-term debt |
565,856 | | | | 565,856 | |||||||||||||||
Related parties |
5,540,320 | | | | 5,540,320 | |||||||||||||||
8,949,565 | | | | 8,949,565 | ||||||||||||||||
Non-current |
||||||||||||||||||||
Loans and financing |
16,010,429 | | | | 16,010,429 | |||||||||||||||
Related parties |
26,748,541 | | | | 26,748,541 | |||||||||||||||
Debentures |
2,258,268 | | | | 2,258,268 | |||||||||||||||
45,017,238 | | | | 45,017,238 | ||||||||||||||||
Total of financial liabilities |
53,966,803 | | | | 53,966,803 | |||||||||||||||
40
Consolidated | ||||||||||||||||||||
At fair value | Derivatives | |||||||||||||||||||
Loans and | through profit or | designated as | Total at December | |||||||||||||||||
receivables | loss | hedge | Available-for-sale | 31, 2010 | ||||||||||||||||
Financial assets |
||||||||||||||||||||
Current |
||||||||||||||||||||
Cash and cash equivalents |
4,823,377 | | | | 4,823,377 | |||||||||||||||
Derivatives at fair value |
| 854 | 35,847 | | 36,701 | |||||||||||||||
Accounts receivables from
customers |
18,378,124 | | | | 18,378,124 | |||||||||||||||
Related parties |
1,123,183 | | | | 1,123,183 | |||||||||||||||
24,324,684 | 854 | 35,847 | | 24,361,385 | ||||||||||||||||
Non-current |
||||||||||||||||||||
Related parties |
1,936,328 | | | | 1,936,328 | |||||||||||||||
Loans and financing |
163,775 | | | | 163,775 | |||||||||||||||
Derivatives at fair value |
| 284,127 | | | 284,127 | |||||||||||||||
2,100,103 | 284,127 | | | 2,384,230 | ||||||||||||||||
Total of financial assets |
26,424,787 | 284,981 | 35,847 | | 26,745,615 | |||||||||||||||
Financial liabilities |
||||||||||||||||||||
Current |
||||||||||||||||||||
Suppliers and contractors |
2,863,317 | | | | 2,863,317 | |||||||||||||||
Current portion of long-term debt |
616,153 | | | | 616,153 | |||||||||||||||
Related parties |
5,325,746 | | | | 5,325,746 | |||||||||||||||
8,805,216 | | | | 8,805,216 | ||||||||||||||||
Non-current |
||||||||||||||||||||
Loans and financing |
15,907,762 | | | | 15,907,762 | |||||||||||||||
Related parties |
27,597,237 | | | | 27,597,237 | |||||||||||||||
Debentures |
2,139,923 | | | | 2,139,923 | |||||||||||||||
45,644,922 | | | | 45,644,922 | ||||||||||||||||
Total of financial liabilities |
54.450.138 | | | | 54.450.138 | |||||||||||||||
41
Consolidated (Unaudited) | Parenty Company (Unaudited) | |||||||||||||||||||||||||||||||
March 31, 2011 | March 31, 2011 | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||
Current |
||||||||||||||||||||||||||||||||
- Derivatives |
| | | | | | | | ||||||||||||||||||||||||
At fair value through profit or loss |
25,424 | 67,769 | | 93,193 | | 1,139 | | 1,139 | ||||||||||||||||||||||||
Derivatives designated as hedges |
| 75,255 | | 75,255 | | 75,255 | | 75,255 | ||||||||||||||||||||||||
25,424 | 143,024 | | 168,448 | | 76,394 | | 76,394 | |||||||||||||||||||||||||
Available-for-sale |
||||||||||||||||||||||||||||||||
- Financial assets available-for-sale |
15,522 | | | 15,522 | | | | | ||||||||||||||||||||||||
40,946 | 143,024 | | 183,970 | | 76,394 | | 76,394 | |||||||||||||||||||||||||
Non-current |
||||||||||||||||||||||||||||||||
- Derivatives |
| | | | | | | | ||||||||||||||||||||||||
At fair value through profit or loss |
570 | 762,436 | | 763,006 | | 450,348 | | 450,348 | ||||||||||||||||||||||||
Derivatives designated as hedges |
| | | | | | | | ||||||||||||||||||||||||
570 | 762,436 | | 763,006 | | 450,348 | | 450,348 | |||||||||||||||||||||||||
Total of financial assets |
41,516 | 905,460 | | 946,976 | | 450,348 | | 450,348 | ||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||
Current |
||||||||||||||||||||||||||||||||
- Derivatives |
| | | | | | | | ||||||||||||||||||||||||
At fair value through profit or loss |
| 40,687 | | 40,687 | | | | | ||||||||||||||||||||||||
Derivatives designated as hedges |
| | | | | | | | ||||||||||||||||||||||||
| 40,687 | | 40,687 | | | | | |||||||||||||||||||||||||
Non-current |
||||||||||||||||||||||||||||||||
- Derivatives |
| | | | | | | | ||||||||||||||||||||||||
At fair value through profit or loss |
| 876 | | 876 | | | | | ||||||||||||||||||||||||
Derivatives designated as hedges |
| 98,550 | | 98,550 | | | | | ||||||||||||||||||||||||
| 99,426 | | 99,426 | | | | | |||||||||||||||||||||||||
- Stockholders debentures |
| 2,258,268 | | 2,258,268 | | 2,258,268 | | 2,258,268 | ||||||||||||||||||||||||
| 2,357,694 | | 2,357,694 | | 2,258,268 | | 2,258,268 | |||||||||||||||||||||||||
Total of financial liabilities |
| 2,398,381 | | 2,398,381 | | 2,258,268 | | 2,258,268 | ||||||||||||||||||||||||
42
Consolidated | Parenty Company | |||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2010 | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||
Current |
||||||||||||||||||||||||||||||||
- Derivatives |
| | | | | | | | ||||||||||||||||||||||||
At fair value through profit or loss |
21,660 | 29,763 | | 51,423 | | 36,701 | | 36,701 | ||||||||||||||||||||||||
Derivatives designated as hedges |
| 35,847 | | 35,847 | | | | | ||||||||||||||||||||||||
21,660 | 65,610 | | 87,270 | | 36,701 | | 36,701 | |||||||||||||||||||||||||
Available-for-sale |
||||||||||||||||||||||||||||||||
- Financial assets available-for-sale |
20,897 | | | 20,897 | | | | | ||||||||||||||||||||||||
42,557 | 65,610 | | 108,167 | | 36,701 | | 36,701 | |||||||||||||||||||||||||
Non-current |
||||||||||||||||||||||||||||||||
- Derivatives |
| | | | | | | | ||||||||||||||||||||||||
At fair value through profit or loss |
| 501,722 | | 501,722 | | 284,127 | | 284,127 | ||||||||||||||||||||||||
Derivatives designated as hedges |
| | | | | | | | ||||||||||||||||||||||||
| 501,722 | | 501,722 | | 284,127 | | 284,127 | |||||||||||||||||||||||||
Total of financial assets |
42,557 | 567,332 | | 609,889 | | 320,828 | | 320,828 | ||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||
Current |
||||||||||||||||||||||||||||||||
- Derivatives |
| | | | | | | | ||||||||||||||||||||||||
At fair value through profit or loss |
19,650 | 72,532 | | 92,182 | | | | | ||||||||||||||||||||||||
Derivatives designated as hedges |
| | | | | | | | ||||||||||||||||||||||||
19,650 | 72,532 | | 92,182 | | | | | |||||||||||||||||||||||||
Non-current |
||||||||||||||||||||||||||||||||
- Derivatives |
| | | | | | | | ||||||||||||||||||||||||
At fair value through profit or loss |
784 | 14,145 | | 14,929 | | | | | ||||||||||||||||||||||||
Derivatives designated as hedges |
| 87,751 | | 87,751 | | | | | ||||||||||||||||||||||||
784 | 101,896 | | 102,680 | | | | | |||||||||||||||||||||||||
- Stockholders debentures |
| 2,139,923 | | 2,139,923 | | 2,139,923 | | 2,139,923 | ||||||||||||||||||||||||
784 | 2,241,819 | | 2,242,603 | | 2,139,923 | | 2,139,923 | |||||||||||||||||||||||||
Total of financial liabilities |
20,434 | 2,314,351 | | 2,334,785 | | 2,139,923 | | 2,139,923 | ||||||||||||||||||||||||
| Assets and liabilities at fair value through profits or loss |
Comprise derivatives not designated as hedges and stockholders debentures. | |||
o | Derivatives designated or not as hedge |
We used evaluation methodologies commonly employed by participants in the derivatives market to the estimated fair value. The financial instruments were evaluated by calculating their present value through the use of curves that impact the instrument on the dates of verification. The curves and prices used in the calculation for each group of instruments are detailed in the market curves. | |||
The pricing method used in the case of European options is the Black & Scholes model, widely used by market participants for valuing options. In this model, the fair value of the derivative is a function of volatility and price of the underlying asset, the exercise price of the option, the interest rate and period to maturity. In the case of options when the income is a function of the average price of the underlying asset over a period of life of the option, called Asian, we use the model of Turnbull & Wakeman, also widely used to price this type of option. In this model, besides the factors that influence the option price in the Black-Scholes model, is considered the forming period of the average price. | |||
In the case of swaps, both the present value of the active tip and the passive tip are estimated by discounting cash flows by the interest rate of the currency in which the swap is denominated. The difference between the present value of active tip and passive tip of swap generates its fair value. | |||
In the case of swaps tied to TJLP Long-Term Interest Rate, the calculation of fair value considers the TJLP constant, that is, projections of future cash flows in brazilian real are made considering the last TJLP disclosed. | |||
Contracts for the purchase or sale of products, inputs and costs of selling with future settlement are priced using the forward curves for each product. Typically, these curves are obtained in the stock exchange where the products are |
43
traded, such as the London Metals Exchange (LME), the COMEX (Commodity Exchange) or other providers of market prices. When there is no price for the desired maturity, Vale uses interpolation between the available maturities. |
o | Stockholders Debentures |
Their fair values are measured based on market approach, and their reference prices are available on the secondary market. | |||
| Available-for-sale assets | ||
Comprise the assets that are neither held for trading nor held-to-maturity, for strategic reasons, and have readily available price on the market. Investments are valued based on quoted prices in active markets where available. When there is no market value, we use inputs other than quoted prices. |
Consolidated (Unaudited) | ||||||||||||||||
Balance as per March 31, | Fair value at March 31, | |||||||||||||||
2011 | 2011 | Level 1 | Level 2 | |||||||||||||
Loans (long term)*
|
39,726,252 | 41,188,194 | 28,772,614 | 12,415,580 |
* | net of interest of R$584.410 |
Consolidated | ||||||||||||||||
Balance as per December | Fair value at December | |||||||||||||||
31,2010 | 31,2010 | Level 1 | Level 2 | |||||||||||||
Loans (long term)* |
42,061,643 | 44,232,611 | 33,607,254 | 10,625,357 |
* | net of interest of R$584 |
Parent Company (Unaudited) | ||||||||||||||||
Balance as per March 31, | Fair value at March 31, | |||||||||||||||
2011 | 2011 | Level 1 | Level 2 | |||||||||||||
Loans (long term)* |
16,277,137 | 16,155,930 | 9,773,055 | 6,382,875 |
* | net of interest of R$299.148 |
Parent Company | ||||||||||||||||
Balance as per December | Fair value at December | |||||||||||||||
31,2010 | 31,2010 | Level 1 | Level 2 | |||||||||||||
Loans (long term)* |
16,271,695 | 16,628,059 | 13,943,811 | 2,684,248 |
* | net of interest of R$252,220 |
44
Shareholders | Common (ON) | Preferred (PNA) | Total | |||||||||
Valepar S.A. |
1,716,435,045 | 20,340,000 | 1,736,775,045 | |||||||||
Brazilian government
(Tesouro Nacional / BNDES
/ INSS / FPS) |
| 12 | 12 | |||||||||
Foreign investors ADRs |
788,643,403 | 799,425,287 | 1,588,068,690 | |||||||||
FMP FGTS |
102,366,447 | | 102,366,447 | |||||||||
PIBB BNDES |
2,913,190 | 3,726,849 | 6,640,039 | |||||||||
BNDESPar |
218,386,481 | 69,432,770 | 287,819,251 | |||||||||
Foreign institutional
investors in the local
market |
140,556,985 | 342,549,937 | 483,106,922 | |||||||||
Institutional investors |
186,746,010 | 420,671,600 | 607,417,610 | |||||||||
Retail investors in Brazil |
53,301,527 | 352,783,601 | 406,085,128 | |||||||||
Treasury stock in Brazil |
47,375,394 | 99,649,562 | 147,024,956 | |||||||||
Total |
3,256,724,482 | 2,108,579,618 | 5,365,304,100 | |||||||||
Date | Amount (thousands of reais) | |||||||||||||||||||
Series | Emission | Expiration | Gross | Net of changes | Coupon | |||||||||||||||
Series VALE and VALEP - 2012 |
July/2009 | Junho/2012 | 1.858 | 1.523 | 6,75% a.a. |
Maximum amount of shares | Amount (thousands of reais) | |||||||||||||||
Series | Common | Preferred | Common | Preferred | ||||||||||||
Series VALE and VALEP - 2012 |
18.415.859 | 47.284.800 | 473 | 1.050 |
45
Classes | Shares quantity | Unit acquisition cost | Average quoted market price | |||||||||||||||||||||||||||||||||
December 31, 2010 | Addition | reduction | March 31, 2011 | Average | Low(*) | High | March 31, 2011 | December 31, 2010 | ||||||||||||||||||||||||||||
Preferred |
99,649,571 | | (9 | ) | 99,649,562 | 34.69 | 14.02 | 46.50 | 49.61 | 45.08 | ||||||||||||||||||||||||||
Common |
47,375,394 | | | 47,375,394 | 28.90 | 20.07 | 52.96 | 56.21 | 51.50 | |||||||||||||||||||||||||||
Total |
147,024,965 | | (9 | ) | 147,024,956 | |||||||||||||||||||||||||||||||
46
Consolidated | ||||||||
March 31, 2011 | March 31, 2010 | |||||||
Net income from continuing operations attributable to the Companys stockholders |
11,200,887 | 3,103,792 | ||||||
Discontinued operations, net of tax |
| (224,448 | ) | |||||
Net income attributable to the Companys stockholders |
11,200,887 | 2,879,344 | ||||||
Interest to convertible notes linked to preferred |
(11,672 | ) | | |||||
Interest to convertible notes linked to ordinary |
(4,432 | ) | | |||||
Interest to convertible notes linked to ordinary |
11,184,783 | 2,879,344 | ||||||
Income available to preferred stockholders |
4,252,372 | 1,089,956 | ||||||
Income available to common stockholders |
6,793,340 | 1,707,506 | ||||||
Income available to convertible notes linked to preferred shares |
100,089 | 41,634 | ||||||
Income available to convertible notes linked to common shares |
38,982 | 40,248 | ||||||
Weighted average number of shares outstanding
(thousands of shares) preferred shares |
2,008,930 | 2,030,998 | ||||||
Weighted average number of shares outstanding
(thousands of shares) common shares |
3,209,349 | 3,181,727 | ||||||
Treasury preferred shares linked to mandatorily convertible notes |
47,285 | 77,580 | ||||||
Treasury common shares linked to mandatorily convertible notes |
18,416 | 74,998 | ||||||
Total |
5,283,980 | 5,365,303 | ||||||
Basic |
||||||||
Earnings per preferred share |
2.12 | 0.54 | ||||||
Earnings per common share |
2.12 | 0.54 | ||||||
Diluted |
||||||||
Earnings per convertible notes linked to preferred share (*) |
2.36 | 0.54 | ||||||
Earnings per convertible notes linked to common share (*) |
2.36 | 0.54 | ||||||
Continuous operations |
||||||||
Basic |
||||||||
Earnings per preferred share |
2.12 | 0.58 | ||||||
Earnings per common share |
2.12 | 0.58 | ||||||
Diluted |
||||||||
Earnings per convertible notes linked to preferred share (*) |
2.36 | 0.58 | ||||||
Earnings per convertible notes linked to common share (*) |
2.36 | 0.58 | ||||||
Discontinued operations |
||||||||
Basic |
||||||||
Earnings per preferred share |
| (0.04 | ) | |||||
Earnings per common share |
| (0.04 | ) | |||||
Diluted |
||||||||
Earnings per convertible notes linked to preferred share (*) |
| (0.04 | ) | |||||
Earnings per convertible notes linked to common share (*) |
| (0.04 | ) |
47
Consolidated | ||||||||||||||||||||||||||||||||
Assets | Liabilities | |||||||||||||||||||||||||||||||
March 31, 2011 (Unaudited) | December 31, 2010 | March 31, 2011 (Unaudited) | December 31, 2010 | |||||||||||||||||||||||||||||
Current | Non-current | Current | Non-current | Current | Non-current | Current | Non-current | |||||||||||||||||||||||||
Derivatives not designated as hedge |
||||||||||||||||||||||||||||||||
Foreign exchange and interest rate risk |
||||||||||||||||||||||||||||||||
CDI & TJLP vs. floating & fixed swap |
| 703,115 | | 499,479 | | | | | ||||||||||||||||||||||||
EURO floating rate vs. USD floating rate swap |
1,139 | | 853 | | | | | | ||||||||||||||||||||||||
Swap USD fixed rate vs. CDI |
| | | | 31,229 | 313 | 33,992 | 328 | ||||||||||||||||||||||||
Swap USD floating rate vs. fixed rate |
| | | | | | 602 | 168 | ||||||||||||||||||||||||
USD floating rate vs. fixed USD rate swap |
| | | | 3,893 | 563 | 6,342 | | ||||||||||||||||||||||||
EuroBond Swap |
| 54,983 | | | | | | 13,649 | ||||||||||||||||||||||||
Pre Dollar Swap |
| 4,338 | | 1,447 | | | | | ||||||||||||||||||||||||
AUD floating rate vs. fixed USD rate swap |
| | 4,131 | | | | | | ||||||||||||||||||||||||
1,139 | 762,436 | 4,984 | 500,926 | 35,122 | 876 | 40,936 | 14,145 | |||||||||||||||||||||||||
Commodities price risk |
||||||||||||||||||||||||||||||||
Nickel |
||||||||||||||||||||||||||||||||
Purchase/ sell fixed price |
27,059 | 570 | 20,864 | 796 | 5,565 | | 19,650 | 784 | ||||||||||||||||||||||||
Strategic program |
| | | | | | 24,863 | | ||||||||||||||||||||||||
Copper |
||||||||||||||||||||||||||||||||
Copper scrap / Strategic copper |
111 | | | | | | | | ||||||||||||||||||||||||
Maritime Freight |
| | | | | | 2,838 | | ||||||||||||||||||||||||
Bunker oil |
64,884 | | 25,575 | | | | | | ||||||||||||||||||||||||
Coal |
| | | | | | 3,385 | | ||||||||||||||||||||||||
Copper |
| | | | | | 510 | | ||||||||||||||||||||||||
92,054 | 570 | 46,439 | 796 | 5,565 | | 51,246 | 784 | |||||||||||||||||||||||||
Derivatives designated as hedge |
||||||||||||||||||||||||||||||||
Cash flow hedge |
75,255 | | 35,847 | | | | | | ||||||||||||||||||||||||
Stategic nickel |
| | | | | 98,550 | | 87,751 | ||||||||||||||||||||||||
Aluminum |
| | | | | | | | ||||||||||||||||||||||||
75,255 | | 35,847 | | | 98,550 | | 87,751 | |||||||||||||||||||||||||
Total |
168,448 | 763,006 | 87,270 | 501,722 | 40,687 | 99,426 | 92,182 | 102,680 | ||||||||||||||||||||||||
Parent Company | ||||||||||||||||
Assets | ||||||||||||||||
March 31, 2011 | December 31, 2010 | |||||||||||||||
Current | Non-current | Current | Non-current | |||||||||||||
Derivatives not designated as hedge |
||||||||||||||||
Foreign exchange and interest rate risk |
||||||||||||||||
CDI & TJLP vs. floating & fixed swap |
| 446,010 | | 282,680 | ||||||||||||
EURO floating rate vs. USD floating rate swap |
1,139 | | 854 | | ||||||||||||
Swap USD fixed rate vs. CDI |
| | | | ||||||||||||
Swap USD floating rate vs. fixed rate |
| | | | ||||||||||||
Pre Dollar Swap |
| 4,338 | | 1,447 | ||||||||||||
1,139 | 450,348 | 854 | 284,127 | |||||||||||||
Commodities price risk |
||||||||||||||||
Nickel |
||||||||||||||||
Derivatives designated as hedge |
||||||||||||||||
Cash flow hedge |
75,255 | | 35,847 | | ||||||||||||
Aluminum |
| | | | ||||||||||||
75,255 | | 35,847 | | |||||||||||||
Total |
76,394 | 450,348 | 36,701 | 284,127 | ||||||||||||
48
Consolidated (Unaudited) | Parent Company (Unaudited) | |||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||
Derivatives not designated as hedge |
||||||||||||||||
Foreign exchange and interest rate risk |
||||||||||||||||
CDI & TJLP vs. floating & fixed swap |
290,107 | (76,284 | ) | 197,763 | (53,768 | ) | ||||||||||
Swap USD floating rate vs. fixed rate |
(97 | ) | 1,500 | | | |||||||||||
EURO floating rate vs. USD floating rate swap |
286 | (750 | ) | 286 | (750 | ) | ||||||||||
AUD floating rate vs. fixed USD rate swap |
(286 | ) | 2,834 | | | |||||||||||
Swap USD fixed rate vs. CDI |
2,778 | (254 | ) | | | |||||||||||
Swap NDF |
| (317 | ) | | | |||||||||||
Swap floating Libro vs. fixed Libor |
(99 | ) | (1,804 | ) | | | ||||||||||
EuroBond Swap |
69,883 | | | | ||||||||||||
Pre Dollar Swap |
2,891 | | 2,891 | | ||||||||||||
365,463 | (75,075 | ) | 200,940 | (54,518 | ) | |||||||||||
Commodities price risk |
||||||||||||||||
Nickel |
||||||||||||||||
Purchase/ sell fixed price |
22,757 | (15,923 | ) | | | |||||||||||
Strategic program |
24,993 | (249,371 | ) | | | |||||||||||
Copper |
| | | | ||||||||||||
Scraps/ strategic copper |
131 | 8 | | | ||||||||||||
Maritime Freight |
| (5,078 | ) | | | |||||||||||
Bunker oil |
53,394 | (11,110 | ) | | | |||||||||||
Coal |
(33 | ) | (2,059 | ) | | | ||||||||||
101,242 | (283,533 | ) | | | ||||||||||||
Embedded derivatives: |
||||||||||||||||
Energy purchase/ aluminum option |
(12,074 | ) | (40,943 | ) | | | ||||||||||
(12,074 | ) | (40,943 | ) | | | |||||||||||
Derivatives designated as hedge |
||||||||||||||||
Stategic nickel |
(55,353 | ) | | | | |||||||||||
(55,353 | ) | | | | ||||||||||||
Total |
399,278 | (399,551 | ) | 200,940 | (54,518 | ) | ||||||||||
Financial Income |
467,220 | 4,342 | 200,940 | | ||||||||||||
Financial (Expense) |
(67,942 | ) | (403,893 | ) | | (54,518 | ) | |||||||||
399,278 | (399,551 | ) | 200,940 | (54,518 | ) | |||||||||||
Consolidated (Unaudited) | Parent Company (Unaudited) | |||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||
Derivatives not designated as hedge |
||||||||||||||||
Foreign exchange and interest rate risk |
||||||||||||||||
CDI & TJLP vs. floating & fixed swap |
(81,067 | ) | (51,446 | ) | (34,435 | ) | (23,738 | ) | ||||||||
Swap USD floating rate vs. fixed rate |
1,873 | 3,069 | | | ||||||||||||
AUD floating rate vs. fixed USD rate swap |
(3,866 | ) | (1,996 | ) | | | ||||||||||
Swap USD fixed rate vs. CDI |
| 18,722 | | | ||||||||||||
Swap floating Libro vs. fixed Libor |
| 246 | | | ||||||||||||
(83,060 | ) | (31,405 | ) | (34,435 | ) | (23,738 | ) | |||||||||
Commodities price risk |
||||||||||||||||
Nickel |
||||||||||||||||
Purchase/ sell fixed price |
(1,517 | ) | (1,462 | ) | | | ||||||||||
Strategic program |
| 24,853 | | | ||||||||||||
Scraps/ strategic copper |
493 | | | | ||||||||||||
Maritime Freight |
2,852 | (18,105 | ) | | | |||||||||||
Bunker oil |
(12,556 | ) | (22,900 | ) | | | ||||||||||
Aluminum |
| 27,640 | | | ||||||||||||
Coal |
3,436 | | | | ||||||||||||
(7,292 | ) | 10,026 | | | ||||||||||||
Embedded derivatives: |
||||||||||||||||
Derivatives designated as hedge |
||||||||||||||||
Stategic nickel |
55,353 | | | | ||||||||||||
Cash flow hedge |
(22,592 | ) | (6,403 | ) | | | ||||||||||
Aluminum |
11,865 | 23,670 | | | ||||||||||||
44,626 | 17,267 | | | |||||||||||||
Total |
(45,726 | ) | (4,112 | ) | (34,435 | ) | (23,738 | ) | ||||||||
Gains (losses) unrealized derivative |
353,552 | (403,663 | ) | 166,505 | (78,256 | ) | ||||||||||
49
Parent Company | Non-controlling | Consolidated | ||||||||||||||||||||||
Currencies | Nickel | Others | Total | interest | Total | |||||||||||||||||||
Fair value measurements |
23,838 | (69,798 | ) | 1,249 | (44,711 | ) | 1,200 | (43,511 | ) | |||||||||||||||
Reclassification to results due to realization |
| 55,353 | | 55,353 | | 55,353 | ||||||||||||||||||
Changes in
March 31, 2011 |
23,838 | (14,445 | ) | 1,249 | 10,642 | 1,200 | 11,842 | |||||||||||||||||
Fair value measurements |
62,631 | (95,928 | ) | (20,446 | ) | (53,743 | ) | 8,106 | (45,637 | ) | ||||||||||||||
Reclassification to results due to realization |
(6,403 | ) | | 23,669 | 17,266 | | 17,266 | |||||||||||||||||
Changes
in March 31, 2010 |
56,228 | (95,928 | ) | 3,223 | (36,477 | ) | 8,106 | (28,371 | ) | |||||||||||||||
Interest rates/ Currencies | December 2019 | |
Bunker Oil | December 2011 | |
Nickel | December 2012 | |
Copper | February 2011 |
| CDI vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows from debt instruments denominated in Brazilian Reais linked to CDI to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to CDI. | |
| CDI vs. USD floating rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows from debt instruments denominated in Brazilian Reais linked to CDI to U.S. Dollars. In those swaps, Vale pays floating rates in U.S. Dollars (Libor London Interbank Offered Rate) and receives payments linked to CDI. |
50
Realized | R$ Million | |||||||||||||||||||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Gain/Loss | VaR | Fair value by year | ||||||||||||||||||||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Index | Average rate | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | 2012 | 2013 | 2014 | 2015 | |||||||||||||||||||||||||||||||||||||||
CDI vs. fixed rate swap |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
R$ | 5,542 | R$ | 5,542 | CDI | 101.14 | % | 5,771 | 5,743 | 77 | ||||||||||||||||||||||||||||||||||||||||||
Payable |
USD | 3,144 | USD | 3,144 | USD+ | 3.87 | % | (5,282 | ) | (5,412 | ) | (30 | ) | |||||||||||||||||||||||||||||||||||||||
Net |
489 | 331 | 47 | 67 | 368 | 430 | (215 | ) | 36 | (130 | ) | |||||||||||||||||||||||||||||||||||||||||
CDI vs. floating rate swap |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
R$ | 428 | R$ | 428 | CDI | 103.50 | % | 442 | 453 | 23 | ||||||||||||||||||||||||||||||||||||||||||
Payable |
USD | 250 | USD | 250 | Libor+ | 0.99 | % | (425 | ) | (437 | ) | (3 | ) | |||||||||||||||||||||||||||||||||||||||
Net |
17 | 16 | 20 | 5 | 21 | 40 | 33 | 22 | (99 | ) | ||||||||||||||||||||||||||||||||||||||||||
| TJLP vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows of the loans with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) from TJLP2 to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to TJLP. | |
| TJLP vs. USD floating rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows of the loans with BNDES from TJLP to U.S. Dollars. In those swaps, Vale pays floating rates in U.S. Dollars and receives payments linked to TJLP. |
Realized | R$ Million | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Gain/Loss | VaR | Fair value by year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Index | Average rate | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | 2012 | 2013 | 2014-2016 | 2017-2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Swap TJLP vs. fixed rate swap |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
R$ | 2,595 | R$ | 2,418 | TJLP+ | 1.45 | % | 2,201 | 2,072 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Payable |
USD | 1,327 | USD | 1,228 | USD+ | 2.95 | % | (2,058 | ) | (1,966 | ) | (20 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net |
143 | 106 | 12 | 28 | 95 | 127 | 110 | (118 | ) | (71 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Swap TJLP vs. floating rate swap |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
R$ | 737 | R$ | 733 | TJLP+ | 0.96 | % | 615 | 618 | 4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Payable |
USD | 371 | USD | 372 | Libor + | -1.14 | % | (561 | ) | (571 | ) | (2 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net |
54 | 47 | 2 | 10 | 5 | 142 | 24 | (49 | ) | (68 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BRL fixed rate vs. USD fixed rate swap: In order to hedge the cash flow volatility, Vale entered into a swap transaction to convert the cash flows from loans rate with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) in Brazilian Reais linked to fixed rate to U.S. Dollars linked to fixed. Vale receives fixed rates in Reais and pays fixed rates in U.S. Dollars. |
2 | 2Due to TJLP derivatives market liquidity constraints, some swap trades were done through CDI equivalency. |
51
Realized | R$ Million | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Gain/Loss | VaR | Fair value by year | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Index | Average rate | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||||||||||||||||||||||||||||||||||||||||||
BRL fixed
rate vs. USD
fixed rate swap |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
R$ | 229 | R$ | 204 | Fixed | 4.50 | % | 176 | 157 | 0.6 | ||||||||||||||||||||||||||||||||||||||||||||||
Payable |
USD | 136 | USD | 121 | USD | + | -1.77 | % | (172 | ) | (156 | ) | 0.2 | |||||||||||||||||||||||||||||||||||||||||||
Net |
4 | 1 | 0.8 | 3 | 10 | 14 | 6 | 3 | | (29 | ) | |||||||||||||||||||||||||||||||||||||||||||||
| Brazilian Real fixed rate vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to mitigate the foreign exchange exposure that arises from the currency mismatch between the revenues denominated in U.S. Dollars and the disbursements and investments denominated in Brazilian Reais. |
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value by | |||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Gain/Loss | VaR | year | ||||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Index | Average rate | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | |||||||||||||||||||||||||||
Receivable |
R$ | 880 | R$ | 880 | Fixed | 8.78 | % | 892 | 869 | | ||||||||||||||||||||||||||
Payable |
USD | 510 | USD | 510 | USD+ | 0.00 | % | (817 | ) | (833 | ) | | ||||||||||||||||||||||||
Net |
75 | 36 | | 10 | 75 | |||||||||||||||||||||||||||||||
| Euro floating rate vs. USD floating rate swap In order to reduce the cash flow volatility, Vale entered into a swap transaction to convert the cash flows from loans in Euros linked to Euribor to U.S. Dollars linked to Libor. This trade was used to convert the cash flow of a debt in Euros, with an outstanding notional amount of 2 million, issued in 2003 by Vale. In this trade, Vale receives floating rates in Euros (Euribor) and pays floating rates in U.S. Dollars (Libor). |
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value by | |||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair Value | Gain/Loss | VaR | year | ||||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Index | Average rate | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | |||||||||||||||||||||||||||
Receivable |
€ | 2 | € | 2 | EUR | Euribor+0,875 | % | 5 | 5.3 | | ||||||||||||||||||||||||||
Payable |
USD | 3 | USD | 3 | USD | Libor+1,0425 | % | (4 | ) | (4.5 | ) | | ||||||||||||||||||||||||
Net |
1 | 0.8 | | 0.04 | 1 | |||||||||||||||||||||||||||||||
| EUR fixed rate vs. USD fixed rate swap: In order to hedge the cash flow volatility, Vale entered into a swap transaction to convert the cash flows from loans in Euros linked to fixed rate to U.S. Dollars linked to fixed rate. Vale receives fixed rates in |
52
Realized | R$ million | |||||||||||||||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Gain/Loss | VaR | Fair value by year | ||||||||||||||||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Index | Average rate | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | 2012 | 2013 | 2014 | ||||||||||||||||||||||||||||||||||||
Receivable |
| 500 | | 500 | EUR | 4.375 | % | 1,256 | 1,267 | 49 | ||||||||||||||||||||||||||||||||||||||
Payable |
USD | 675 | | 675 | USD | 4.712 | % | (1,201 | ) | (1, 281 | ) | (51 | ) | |||||||||||||||||||||||||||||||||||
Net |
55 | (14 | ) | (2 | ) | 11 | | (3 | ) | (2 | ) | 60 | ||||||||||||||||||||||||||||||||||||
| USD floating rate vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale Canada Ltd., Vales wholly-owned subsidiary, entered into a swap to convert U.S. Dollar floating rate debt into U.S Dollar fixed rate debt. Vale Canada used this instrument to convert the cash flow of a debt issued in 2004 with notional amount of US$ 200 million. In this trade, Vale pays fixed rates in U.S. Dollars and receives floating rates in U.S. Dollars (Libor). |
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value | |||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Gain/Loss | VaR | by year | ||||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Index | Average rate | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | |||||||||||||||||||||||||||
Receivable |
USD | 100 | USD | 100 | USD | Libor | 164 | 167 | 0 | 163 | ||||||||||||||||||||||||||
Payable |
USD | 4,795 | % | (168 | ) | (173 | ) | (2 | ) | (168 | ) | |||||||||||||||||||||||||
Net |
(4 | ) | (6 | ) | (2 | ) | 0.1 | (5 | ) | |||||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value by | |||||||||||||||||||||||||||||||||||
Notional ($ million) | Average rate | Fair value | Gain/Loss | VaR | year | |||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Buy/Sell | (AUD/USD) | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | |||||||||||||||||||||||||||
Forward |
0 | AUD 7 | B | | | 4 | 4 | | | |||||||||||||||||||||||||||
53
Realized | R$ million | |||||||||||||||||||||||||||||||||||||||
Notional (ton) | Average Strike | Fair value | Gain/Loss | VaR | Fair value by year | |||||||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Buy/Sell | (USD/ton) | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | 2012 | ||||||||||||||||||||||||||||||
Forward |
52,311 | 18,750 | S | 24,840 | (85 | ) | (87 | ) | (43 | ) | 74 | (69 | ) | (16 | ) | |||||||||||||||||||||||||
Realized | R$ million | |||||||||||||||||||||||||||||||||||||||
Notional (ton) | Average Strike | Fair value | Gain/Loss | VaR | Fair value by year | |||||||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Buy/Sell | (USD/ton) | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | 2012 | ||||||||||||||||||||||||||||||
Nickel Futures |
822 | 2,172 | B | 21,045 | 7 | 22 | 21 | 1 | 6 | 1 | ||||||||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value by | |||||||||||||||||||||||||||||||||||
Notional (ton) | Average Strike | Fair value | Gain/Loss | VaR | year | |||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Buy/Sell | (USD/ton) | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | |||||||||||||||||||||||||||
Nickel Futures |
4,778 | 108 | S | 27,974 | 19 | (0.3 | ) | 2 | 7 | 19 | ||||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value by | |||||||||||||||||||||||||||||||||||
Notional (mt) | Average Strike | Fair value | Gain/Loss | VaR | year | |||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Buy/Sell | (USD/mt) | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | |||||||||||||||||||||||||||
Forward |
246,000 | 240,000 | B | 491 | 58 | 19 | 13 | 11 | 58 | |||||||||||||||||||||||||||
54
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value by | |||||||||||||||||||||||||||||||||||
Notional (lbs) | Average Strike | Fair value | Gain/Loss | VaR | year | |||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Buy/Sell | (USD/lbs) | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | |||||||||||||||||||||||||||
Forward |
535,699 | 386,675 | S | 4.4 | 0.1 | (0.5 | ) | (0.5 | ) | 0.1 | 0.1 | |||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value by | |||||||||||||||||||||||||||||||||||
Notional (ton) | Average Strike | Fair value | Gain/Loss | VaR | year | |||||||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Buy/Sell | (USD/ton) | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | 31-Mar-11 | 2011 | |||||||||||||||||||||||||||
Nickel Forwards |
2,087 | 1,960 | S | 26,959 | (1 | ) | (2 | ) | (11 | ) | [1 | ) | ||||||||||||||||||||||||
Copper Forwards |
6,093 | 6,389 | 9,645 | (1 | ) | (5 | ) | (11 | ) | (1 | ) | |||||||||||||||||||||||||
Total |
(2 | ) | (7 | ) | (22 | ) | 6 | (2 | ) | |||||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||
Notional ($ million) | Fair Value | VaR | ||||||||||||||||||||||||||
Flow | 31-Mar-11 | 31-Dec-10 | Index | Average rate | 31-Mar-11 | 31-Dec-10 | 31-Mar-11 | |||||||||||||||||||||
Swap fixed rate vs. CDI Receivable |
||||||||||||||||||||||||||||
Receivable |
USD | 93 | USD | 89 | USD | 2.3 | % | 155 | 152 | |||||||||||||||||||
Payable |
$ | 171 | $ | 170 | CDI | 100 | % | (186 | ) | (186 | ) | |||||||||||||||||
Net |
(31 | ) | (34 | ) | 2 | |||||||||||||||||||||||
55
To build the curves used on the pricing of the derivatives, public data from BM&F, Central
Bank of Brazil, London Metals Exchange (LME) and proprietary data from Thomson Reuters,
Bloomberg L.P. and Enerdata were used. |
1. | Commodities |
Nickel | ||||||||||||||||||||
Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | |||||||||||||||
SPOT |
26,075.00 | JAN12 | 25,834.75 | NOV12 | 25,199.86 | |||||||||||||||
APR11 |
26,089.17 | FEB12 | 25,786.78 | DEC12 | 25,121.94 | |||||||||||||||
MAY11 |
26,095.94 | MAR12 | 25,736.70 | JAN13 | 25,056.88 | |||||||||||||||
JUN11 |
26,098.82 | APR12 | 25,679.46 | |||||||||||||||||
JUL11 |
26,089.07 | MAY12 | 25,626.73 | |||||||||||||||||
AGO11 |
26,069.38 | JUN12 | 25,567.22 | |||||||||||||||||
SEP11 |
26,044.63 | JUL12 | 25,485.29 | |||||||||||||||||
OCT11 |
25,999.40 | AGO12 | 25,412.87 | |||||||||||||||||
NOV11 |
25,947.16 | SEP12 | 25,342.57 | |||||||||||||||||
DEC11 |
25,887.79 | OCT12 | 25,269.10 |
Copper | ||||||||||||||||||||
Maturity | Price (USD/lb) | Maturity | Price (USD/lb) | Maturity | Price (USD/lb) | |||||||||||||||
SPOT |
4.27 | JUN11 | 4.28 | AGO11 | 4.28 | |||||||||||||||
APR11 |
4.27 | JUL11 | 4.28 | SEP11 | 4.28 | |||||||||||||||
MAY11 |
4.28 |
Bunker Oil | ||||||||||||||||||||
Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | |||||||||||||||
SPOT |
654.00 | JAN12 | 615.25 | NOV12 | 607.88 | |||||||||||||||
APR11 |
648.19 | FEB12 | 614.50 | DEC12 | 606.29 | |||||||||||||||
MAY11 |
643.00 | MAR12 | 614.32 | JAN13 | 604.21 | |||||||||||||||
JUN11 |
636.75 | APR12 | 614.88 | |||||||||||||||||
JUL11 |
631.67 | MAY12 | 612.89 | |||||||||||||||||
AGO11 |
628.50 | JUN12 | 610.66 | |||||||||||||||||
SEP11 |
625.25 | JUL12 | 616.19 | |||||||||||||||||
OCT11 |
621.25 | AGO12 | 613.80 | |||||||||||||||||
NOV11 |
618.25 | SEP12 | 611.40 | |||||||||||||||||
DEC11 |
616.37 | OCT12 | 609.58 |
56
USD-Brazil Interest Rate | ||||||||||||||||||||
Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | |||||||||||||||
05/02/11 |
3.37 | 07/01/13 | 3.43 | 01/04/16 | 4.70 | |||||||||||||||
06/01/11 |
3.10 | 10/01/13 | 3.54 | 04/01/16 | 4.81 | |||||||||||||||
07/01/11 |
2.89 | 01/02/14 | 3.68 | 07/01/16 | 4.91 | |||||||||||||||
10/03/11 |
2.81 | 04/01/14 | 3.81 | 01/02/17 | 5.04 | |||||||||||||||
01/02/12 |
2.83 | 07/01/14 | 3.94 | 01/02/18 | 5.39 | |||||||||||||||
04/02/12 |
2.87 | 10/01/14 | 4.09 | 01/02/19 | 5.74 | |||||||||||||||
07/02/12 |
2.90 | 01/02/15 | 4.22 | 01/02/20 | 5.94 | |||||||||||||||
10/01/12 |
3.01 | 04/01/15 | 4.33 | 01/04/21 | 6.28 | |||||||||||||||
01/02/13 |
3.15 | 07/01/15 | 4.45 | 01/03/22 | 6.60 | |||||||||||||||
04/01/13 |
3.28 | 10/01/15 | 4.58 | 01/02/23 | 6.90 | |||||||||||||||
USD Interest Rate | ||||||||||||||||||||
Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | |||||||||||||||
USD1M |
0.24 | USD6M | 0.46 | USD11M | 0.73 | |||||||||||||||
USD2M |
0.27 | USD7M | 0.51 | USD12M | 0.78 | |||||||||||||||
USD3M |
0.30 | USD8M | 0.56 | USD2A | 1.02 | |||||||||||||||
USD4M |
0.35 | USD9M | 0.61 | USD3A | 1.62 | |||||||||||||||
USD5M |
0.41 | USD10M | 0.67 | USD4A | 2.17 |
TJLP | ||||||||||||||||||||
Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | |||||||||||||||
04/01/11 |
6.00 | 10/01/12 | 6.00 | 10/01/14 | 6.00 | |||||||||||||||
05/02/11 |
6.00 | 01/02/13 | 6.00 | 01/02/15 | 6.00 | |||||||||||||||
06/01/11 |
6.00 | 04/01/13 | 6.00 | 04/01/15 | 6.00 | |||||||||||||||
07/01/11 |
6.00 | 07/01/13 | 6.00 | |||||||||||||||||
10/03/11 |
6.00 | 10/01/13 | 6.00 | |||||||||||||||||
01/02/12 |
6.00 | 01/02/14 | 6.00 |
BRL Interest Rate | ||||||||||||||||||||
Maturity | Rate (% a.a.) | Maturity | Rate(% a.a.) | Maturity | Rate (% a.a.) | |||||||||||||||
04/01/11 |
11.66 | 10/01/12 | 12.61 | 10/01/14 | 12.94 | |||||||||||||||
05/02/11 |
11.72 | 01/02/13 | 12.68 | 01/02/15 | 12.94 | |||||||||||||||
06/01/11 |
11.83 | 04/01/13 | 12.77 | 04/01/15 | 12.96 | |||||||||||||||
07/01/11 |
11.89 | 07/01/13 | 12.85 | 07/01/15 | 12.93 | |||||||||||||||
10/03/11 |
12.03 | 10/01/13 | 12.87 | 10/01/15 | 12.93 | |||||||||||||||
01/02/12 |
12.11 | 01/02/14 | 12.88 | 01/04/16 | 12.90 | |||||||||||||||
04/02/12 |
12.29 | 04/01/14 | 12.88 | 04/01/16 | 12.85 | |||||||||||||||
07/02/12 |
12.48 | 07/01/14 | 12.91 | 07/01/16 | 12.85 |
EUR Interest Rate | ||||||||||||||||||||
Maturity | EUR/USD | Maturity | EUR/USD | Maturity | EUR/USD | |||||||||||||||
EUR1M |
0.92 | EUR6M | 1.50 | EUR11M | 1.88 | |||||||||||||||
EUR2M |
1.04 | EUR7M | 1.58 | EUR12M | 1.95 | |||||||||||||||
EUR3M |
1.18 | EUR8M | 1.65 | EUR2A | 1.18 | |||||||||||||||
EUR4M |
1.28 | EUR9M | 1.73 | EUR3A | 1.35 | |||||||||||||||
EUR5M |
1.38 | EUR10M | 1.81 | EUR4A | 1.47 |
Currencies Ending rates | ||||||||||||||||
USD/CAD |
1.0321 | USD/BRL | 1.6287 | EUR/USD | 1.4172 |
| MtM: the mark to market value of the instruments as at March 31st, 2011; | |
| Scenario I: unfavorable change of 25% Potential losses considering a shock of 25% in the market risk factors used for MtM calculation that negatively impacts the fair value of Vales derivatives positions; |
57
| Scenario II: favorable change of 25% Potential profits considering a shock of 25% in the market curves used for MtM calculation that positively impacts the fair value of Vales derivatives positions; | |
| Scenario III: unfavorable change of 50% Potential losses considering a shock of 50% in the market curves used for MtM calculation that negatively impacts the fair value of Vales derivatives positions; | |
| Scenario IV: favorable change of 50% Potential profits considering a shock of 50% in the market curves used for MtM calculation that positively impacts the fair value of Vales derivatives positions; |
Sensitivity analysis Foreign Exchange and Interest Rate Derivative
Positions |
Amounts in R$ million | |
Program | Instrument | Risk | Fair Value | Scenario I | Scenario II | Scenario III | Scenario IV | |||||||||||||||||
USD/BRL fluctuation | (1,320 | ) | 1,320 | (2,641 | ) | 2,641 | ||||||||||||||||||
CDI vs. USD fixed rate swap | USD interest rate inside Brazil variation | 489 | (84 | ) | 80 | (171 | ) | 156 | ||||||||||||||||
Protection program for the Real
|
Brazilian interest rate fluctuation | (2 | ) | 2 | (4 | ) | 3 | |||||||||||||||||
denominated debt indexed to
|
USD Libor variation | (9 | ) | 9 | (19 | ) | 18 | |||||||||||||||||
CDI
|
USD/BRL fluctuation | (106 | ) | 106 | (212 | ) | 212 | |||||||||||||||||
CDI vs. USD floating rate swap | Brazilian interest rate fluctuation | 17 | (1.17 | ) | 1.4 | (2.50 | ) | 1.97 | ||||||||||||||||
USD Libor variation | (0.3 | ) | 0.2 | (0.7 | ) | 0.3 | ||||||||||||||||||
Protected Items - Debt indexed to CDI | USD/BRL fluctuation | n.a. | | | | | ||||||||||||||||||
USD/BRL fluctuation | (514 | ) | 514 | (1,029 | ) | 1,029 | ||||||||||||||||||
TJLP vs. USD fixed rate swap | USD interest rate inside Brazil variation | (32 | ) | 30 | (65 | ) | 58 | |||||||||||||||||
Brazilian interest rate fluctuation | 143 | (142 | ) | 162 | (189 | ) | 233 | |||||||||||||||||
Protection program for the Real |
TJLP interest rate fluctuation | (82 | ) | 81 | (165 | ) | 161 | |||||||||||||||||
denominated debt indexed to
|
USD/BRL fluctuation | (140 | ) | 140 | (281 | ) | 281 | |||||||||||||||||
TJLP
|
USD interest rate inside Brazil variation | (10 | ) | 10 | (22 | ) | 19 | |||||||||||||||||
TJLP vs. USD floating rate swap | Brazilian interest rate fluctuation | 54 | (58 | ) | 69 | (59 | ) | 74 | ||||||||||||||||
TJLP interest rate fluctuation | (36 | ) | 36 | (73 | ) | 72 | ||||||||||||||||||
USD Libor variation | (20 | ) | 20 | (40 | ) | 40 | ||||||||||||||||||
Protected Items - Debts indexed to TJLP | USD/BRL fluctuation | n.a. | | | | | ||||||||||||||||||
Protection program for the Real
|
USD/BRL fluctuation | (43 | ) | 43 | (86 | ) | 86 | |||||||||||||||||
denominated fixed rate debt
|
BRL fixed rate vs. USD | USD interest rate inside Brazil variation | 4 | (2 | ) | 2 | (3 | ) | 3 | |||||||||||||||
Brazilian interest rate fluctuation | (11 | ) | 13 | (16 | ) | 19 | ||||||||||||||||||
Protected Items - Debts indexed to BRL | USD/BRL fluctuation | n.a. | | | | | ||||||||||||||||||
Foreign Exchange cash flow hedge
|
BRL fixed rate vs. USD | USD/BRL fluctuation | (204 | ) | 204 | (409 | ) | 409 | ||||||||||||||||
USD interest rate inside Brazil variation | 75 | (3 | ) | 3 | (7 | ) | 7 | |||||||||||||||||
Brazilian interest rate fluctuation | (14 | ) | 14 | (27) | 29 | |||||||||||||||||||
Hedged Items - Part of Revenues denominated in USD | USD/BRL fluctuation | n.a. | 204 | (204 | ) | 409 | (409 | ) | ||||||||||||||||
USD/BRL fluctuation | (0.3 | ) | 0.3 | (0.6 | ) | 0.6 | ||||||||||||||||||
Protection Program for the Euro
|
EUR floating rate vs. USD floating rate swap | EUR/USD fluctuation | (1 | ) | 1 | (3 | ) | 3 | ||||||||||||||||
denominated floating rate debt
|
EUR Libor variation | 1.0 | (0.00 | ) | 0.00 | (0.01 | ) | 0.01 | ||||||||||||||||
USD Libor variation | (0.00 | ) | 0.00 | (0.00 | ) | 0.00 | ||||||||||||||||||
Protected Items - Debts indexed to EUR | EUR/USD fluctuation | n.a. | 1 | (1 | ) | 3 | (3 | ) | ||||||||||||||||
USD/BRL fluctuation | (14 | ) | 14 | (27 | ) | 27 | ||||||||||||||||||
Protection program for the Euro denominated fixed rate debt |
EUR fixed rate vs. USD fixed rate swap | EUR/USD fluctuation EUR Libor variation |
55 | (314 (12 |
) ) |
314 12 |
(628 (23 |
) ) |
628 24 |
|||||||||||||||
USD Libor variation | (13 | ) | 13 | (27 | ) | 26 | ||||||||||||||||||
Protected Items - Debts indexed to EUR | EUR/USD fluctuation | n.a. | 314 | (314 | ) | 628 | (628 | ) | ||||||||||||||||
Protection Program for the USD
|
USD floating rate vs. USD fixed rate swap | USD/BRL fluctuation | (4 | ) | (1 | ) | 1 | (2 | ) | 2 | ||||||||||||||
floating rate debt
|
USD Libor variation | (0 | ) | 0 | (0 | ) | 0 | |||||||||||||||||
Protected Items - USD Floating rate debt | USD Libor variation | n.a. | 0 | (0 | ) | 0 | (0 | ) |
Sensitivity analysis - Commodity Derivative Positions | Amounts in R$ million | |
Program | Instrument | Risk | Fair Value | Scenario I | Scenario II | Scenario III | Scenario IV | |||||||||||||||||
Nickel price fluctuation | (547 | ) | 547 | (1,094 | ) | 1,094 | ||||||||||||||||||
Nickel sales hedging program |
Sale of nickel future/forward contracts | Libor USD fluctuation | (85 | ) | (3 | ) | 3 | (6 | ) | 6 | ||||||||||||||
USD/BRL fluctuation | (21 | ) | 21 | (43 | ) | 43 | ||||||||||||||||||
Hedged Item: Part of Vales revenues linked to Nickel price | Nickel price fluctuation | n.a. | 547 | (547 | ) | 1.094 | (1,094 | ) | ||||||||||||||||
Nickel price fluctuation | (9 | ) | 9 | (17 | ) | 17 | ||||||||||||||||||
Nickel fixed price program |
Purchase of nickel future/forward contracts | Libor USD fluctuation | 7 | (0.0 | ) | 0.0 | (0.0 | ) | 0.0 | |||||||||||||||
USD/BRL fluctuation | (2 | ) | 2 | (3 | ) | 3 | ||||||||||||||||||
Protected Item: Part of Vales nickel revenues from sales with fixed prices | Nickel price fluctuation | n.a. | 9 | (9 | ) | 17 | (17 | ) | ||||||||||||||||
Nickel price fluctuation | (51 | ) | 51 | (101 | ) | 101 | ||||||||||||||||||
Nickel purchase protection |
Sale of nickel future/forward contracts | Libor USD fluctuation | 19 | (0.022 | ) | 0.022 | 0.044 | 0.044 | ||||||||||||||||
program
|
USD/BRL fluctuation | (4.8 | ) | 4.8 | (9.7 | ) | 9.7 | |||||||||||||||||
Protected Item: Part of Vales revenues linked to Nickel price | Nickel price fluctuation | n.a. | 51 | (51 | ) | 101 | (101 | ) | ||||||||||||||||
Bunker Oil Purchase Protection Program |
Bunker Oil price fluctuation | (64 | ) | 64 | (127 | ) | 127 | |||||||||||||||||
Bunker Oil forward | Libor USD fluctuation | 58 | (0.1 | ) | 0.1 | (0.1 | ) | 0.1 | ||||||||||||||||
usd/brl fluctuation | (14 | ) | 14 | (29 | ) | 29 | ||||||||||||||||||
Protected Item: part of Vales costs linked to Bunker Oil price | Bunker Oil price fluctuation | n.a. | 64 | (64 | ) | 127 | (127 | ) | ||||||||||||||||
Copper price fluctuation | (1 | ) | 1 | (2 | ) | 2 | ||||||||||||||||||
Copper Scrap Purchase |
Sale of Copper future/forward | |||||||||||||||||||||||
Protection Program |
contracts | Libor USD fluctuation | 0.1 | (0.001 | ) | 0.01 | (0.002 | ) | 0.002 | |||||||||||||||
BRL/USD fluctuation | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||
Protected Item: Part of Vales revenues linked to Copper price | Copper price fluctuation | n.a. | 1 | (1 | ) | 2 | (2 | ) |
58
Sensitivity analysis Embedded Derivative Positions | Amounts in R$ million | |
Program | Instrument | Risk | Fair Value | Scenario I | Scenario II | Scenario III | Scenario IV | |||||||||||||||||
Embedded derivatives - Raw |
Embedded derivatives - Raw material | Nickel price fluctuation | (1 | ) | (22 | ) | 22 | (44 | ) | 44 | ||||||||||||||
material purchase (Nickel) |
purchase |
BRL/USD fluctuation | (1 | ) | 1 | (1 | ) | 1 | ||||||||||||||||
Embedded derivatives -Raw |
Embedded derivatives - Raw material | Copper price fluctuation | (23 | ) | 23 | (47 | ) | 47 | ||||||||||||||||
material purchase (Copper) |
purchase |
BRL/USD fluctuation | (1 | ) | (1 | ) | 1 | (1 | ) | 1 |
Sensitivity Analysis on Derivatives from jointly controlled companies |
Amounts in R$ million | |
Program | Instrument | Risk | Fair Value | Scenario I | Scenario II | Scenario III | Scenario IV | |||||||||||||||||
USD/BRL fluctuation | (39 | ) | 39 | (77 | ) | 77 | ||||||||||||||||||
Protection program |
CDI vs. USD fixed rate swap | USD interest rate inside Brazil variation | (31 | ) | (0.5 | ) | 0.5 | (1.0 | ) | 1.0 | ||||||||||||||
Brazilian interest rate fluctuation | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||
Protected item-Debt indexed to USD | USD/BRL fluctuation | n.a. | 39 | (39 | ) | 77 | (77 | ) |
Amounts in R$ million | ||
Program | Instrument | Risk | Scenario I | Scenario II | Scenario III | Scenario IV | ||||||||||||||
Funding |
Debt denominated in BRL | No fluctuation | | | | | ||||||||||||||
Funding |
Debt denominated in USD | USD/BRL fluctuation | (6,141 | ) | 6,141 | (12,282 | ) | 12,282 | ||||||||||||
Funding |
Debt denominated in EUR | EUR/USD fluctuation | (6 | ) | 6 | (13 | ) | 13 | ||||||||||||
Cash Investments |
Cash denominated in BRL | No fluctuation | | | | | ||||||||||||||
Cash Investments |
Cash denominated in USD | USD/BRL fluctuation | (1,722 | ) | 1,722 | (3.444 | ) | 3,444 |
59
Vales Counterparty | Moodys* | S&P* | ||||||
Banco Santander |
Aa2 | AA | ||||||
Itau Unibanco* |
A2 | BBB | ||||||
HSBC |
A1 | AA- | ||||||
JP Morgan Chase & Co |
A1 | A+ | ||||||
Banco Bradesco* |
A1 | BBB | ||||||
Banco do Brasil* |
A2 | BBB- | ||||||
Banco Votorantim* |
A3 | BB+ | ||||||
Credit Agricole |
Aa2 | AA- | ||||||
Standard Bank |
A3 | A | ||||||
Deutsche Bank |
A3 | A+ | ||||||
BNP Paribas |
Aa3 | AA | ||||||
Standard Bank |
| | ||||||
Citigroup |
Baa1 | A | ||||||
Banco Safra* |
Baa1 | BBB- | ||||||
ANZ
Australia and New Zealand Banking |
Aa2 | AA | ||||||
Banco Amazônia SA |
| | ||||||
Societe Generale |
Aa3 | A+ | ||||||
Bank of Nova Scotia |
Aa2 | AA- | ||||||
Natixis |
A1 | A+ | ||||||
Royal Bank of Canada |
Aa2 | AA- | ||||||
China Construction Bank |
A1 | A- | ||||||
Goldman Sachs |
A2 | A | ||||||
Bank of China |
A1 | A- | ||||||
Barclays |
Baa1 | A+ | ||||||
BBVA Banco Bilbao Vizcaya a Argentaria |
Aa3 | AA |
* | For brazilian Banks we used local long term deposit rating | |
** | Parent companys rating |
60
61
Consolidated ( Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2011 | March 31, 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Eliminination and | Eliminination and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bulk Materials | Basic Metals | Fertilizers | Logistic | Others | reclassification | Consolidated | Bulk Materials | Basic Metals | Fertilizers | Logistic | Others | reclassification | Consolidated | |||||||||||||||||||||||||||||||||||||||||||
RESULTS |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net revenue |
28,689,624 | 5,208,298 | 1,384,577 | 821,503 | 570,700 | (13,689,419 | ) | 22,985,283 | 14,408,523 | 3,948,958 | 117,812 | 876,293 | 313,823 | (7,082,087 | ) | 12,583,322 | ||||||||||||||||||||||||||||||||||||||||
Cost and expenses |
(17,487,533 | ) | (3,289,455 | ) | (1,176,320 | ) | (714,343 | ) | (981,924 | ) | 13,689,419 | (9,960,156 | ) | (9,557,404 | ) | (3,512,151 | ) | (91,487 | ) | (730,722 | ) | (388,790 | ) | 7,082,087 | (7,198,467 | ) | ||||||||||||||||||||||||||||||
Realized gain on assets available for sale |
| 2,492,175 | | | | | 2,492,175 | |||||||||||||||||||||||||||||||||||||||||||||||||
Deprecitation, depletion and amortization |
(692,556 | ) | (598,521 | ) | (203,749 | ) | (88,707 | ) | (15,505 | ) | | (1,599,038 | ) | (658,300 | ) | (606,196 | ) | (12,716 | ) | (77,623 | ) | (5,470 | ) | | (1,360,305 | ) | ||||||||||||||||||||||||||||||
10,509,535 | 3,812,497 | 4,508 | 18,453 | (426,729 | ) | | 13,918,264 | 4,192,819 | (169,389 | ) | 13,609 | 67,948 | (80,437 | ) | | 4,024,550 | ||||||||||||||||||||||||||||||||||||||||
Financial results |
118,275 | (381,952 | ) | 105,746 | (46,298 | ) | (63,654 | ) | | (267,883 | ) | (910,695 | ) | (410,588 | ) | | (13,445 | ) | (1,972 | ) | | (1,336,700 | ) | |||||||||||||||||||||||||||||||||
Equity results from associates |
30,020 | 3,028 | | | (15,374 | ) | | 17,674 | (12,176 | ) | 592 | | (1,456 | ) | 20,254 | | 7,214 | |||||||||||||||||||||||||||||||||||||||
Income tax and social contribution |
(1,732,007 | ) | (709,159 | ) | 9,526 | (30,624 | ) | (4,904 | ) | | (2,467,168 | ) | 247,857 | 131,757 | | (9,291 | ) | (16,876 | ) | | 353,447 | |||||||||||||||||||||||||||||||||||
Income from continuing operations |
8,925,823 | 2,724,414 | 119,780 | (58,469 | ) | (510,661 | ) | | 11,200,887 | 3,517,805 | (447,628 | ) | 13,609 | 43,756 | (79,031 | ) | | 3,048,511 | ||||||||||||||||||||||||||||||||||||||
Results on discontinued operations |
| | | | | | | | (224,448 | ) | | | | | (224,448 | ) | ||||||||||||||||||||||||||||||||||||||||
Net income of the period |
8,925,823 | 2,724,414 | 119,780 | (58,469 | ) | (510,661 | ) | | 11,200,887 | 3,517,805 | (672,076 | ) | 13,609 | 43,756 | (79,031 | ) | | 2,824,063 | ||||||||||||||||||||||||||||||||||||||
Income attributable to non-controlling
interests |
(3,395 | ) | (25,879 | ) | (20,435 | ) | | (40,387 | ) | | (90,096 | ) | 3,010 | (55,161 | ) | | | (3,130 | ) | | (55,281 | ) | ||||||||||||||||||||||||||||||||||
Income attributable to the companys
stockholders |
8,929,218 | 2,750,293 | 140,215 | (58,469 | ) | (470,274 | ) | | 11,290,983 | 3,514,795 | (616,915 | ) | 13,609 | 43,756 | (75,901 | ) | | 2,879,344 | ||||||||||||||||||||||||||||||||||||||
Sales classified by geographic area: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
America, except United States |
899,637 | 915,689 | 31,054 | 5,612 | | (520,583 | ) | 1,331,409 | 324,400 | 574,242 | | 20,504 | 5,520 | (264,092 | ) | 660,574 | ||||||||||||||||||||||||||||||||||||||||
United States of America |
72,255 | 806,692 | | | 280,986 | (77,784 | ) | 1,082,149 | 17,802 | 288,940 | | | 193,695 | (39,690 | ) | 460,747 | ||||||||||||||||||||||||||||||||||||||||
Europa |
6,223,613 | 1,143,676 | 55,043 | 1,738 | 11,718 | (2,921,133 | ) | 4,514,655 | 3,654,507 | 1,204,637 | | | 175 | (2,322,601 | ) | 2,536,718 | ||||||||||||||||||||||||||||||||||||||||
Middle East/Africa/Oceania |
1,539,000 | 27,894 | | | | (694,445 | ) | 872,449 | 623,645 | 111,509 | | | | (231,347 | ) | 503,807 | ||||||||||||||||||||||||||||||||||||||||
Japan |
3,264,996 | 629,223 | | | | (1,361,006 | ) | 2,533,213 | 2,198,938 | 507,129 | | | | (1,179,975 | ) | 1,526,092 | ||||||||||||||||||||||||||||||||||||||||
China |
11,666,367 | 552,139 | | | 63,879 | (5,321,523 | ) | 6,960,862 | 4,971,575 | 363,550 | | | | (1,375,763 | ) | 3,959,362 | ||||||||||||||||||||||||||||||||||||||||
Asia, except Japan and China |
2,385,318 | 789,023 | 22,797 | | | (1,109,936 | ) | 2,087,202 | 902,072 | 565,640 | | | | (420,632 | ) | 1,047,080 | ||||||||||||||||||||||||||||||||||||||||
Brazil |
2,638,438 | 343,962 | 1,275,683 | 814,153 | 214,117 | (1,683,009 | ) | 3,603,344 | 1,715,584 | 333,311 | 117,812 | 855,789 | 114,433 | (1,247,987 | ) | 1,888,942 | ||||||||||||||||||||||||||||||||||||||||
Net revenue |
28,689,624 | 5,208,298 | 1,384,577 | 821,503 | 570,700 | (13,689,419 | ) | 22,985,283 | 14,408,523 | 3,948,958 | 117,812 | 876,293 | 313,823 | (7,082,087 | ) | 12,583,322 | ||||||||||||||||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fixed assets and intangibles |
59,350,707 | 57,695,644 | 18,140,849 | 7,608,368 | 7,948,017 | | 150,743,585 | 45,770,534 | 63,719,690 | 3,191,552 | 5,254,177 | 11,265,546 | | 129,201,499 | ||||||||||||||||||||||||||||||||||||||||||
Investments |
530,903 | 6,015,307 | 37,062 | 223,908 | 3,156,051 | | 9,963,231 | 476,611 | 47,378 | | 216,607 | 3,838,866 | | 4,579,462 |
62
Consolidated | Parent Company | |||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||
Cost of goods sold and services rendered |
||||||||||||||||
Personnel |
1,211,131 | 823,381 | 526,744 | 450,190 | ||||||||||||
Material |
1,868,084 | 1,335,740 | 763,368 | 744,098 | ||||||||||||
Fuel oil and gas |
981,365 | 773,598 | 470,005 | 316,569 | ||||||||||||
Outsourcing services |
1,478,048 | 933,274 | 875,178 | 758,443 | ||||||||||||
Energy |
501,988 | 440,638 | 202,974 | 214,053 | ||||||||||||
Aquisiction of products |
557,382 | 413,160 | 586,826 | 256,792 | ||||||||||||
Depreciation and depletion |
1,441,240 | 1,153,888 | 400,855 | 416,798 | ||||||||||||
Others |
1,474,533 | 761,521 | 852,014 | 514,479 | ||||||||||||
Total |
9,513,771 | 6,635,200 | 4,677,964 | 3,671,422 | ||||||||||||
The expenses are demonstrated in the tables as follows (unaudited):
| ||||||||||||||||
Consolidated | Parent Company | |||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||
Selling and Administrative expenses |
||||||||||||||||
Personnel |
249,931 | 179,683 | 149,675 | 109,562 | ||||||||||||
Services (consulting, infrastructure and others) |
132,555 | 100,021 | 80,512 | 63,444 | ||||||||||||
Advertising and publicity |
30,571 | 31,139 | 28,688 | 25,185 | ||||||||||||
Depreciation |
95,917 | 103,768 | 67,848 | 76,941 | ||||||||||||
Travel expenses |
15,683 | 3,864 | 9,890 | 2,421 | ||||||||||||
Taxes and rents |
12,238 | 23,059 | 4,020 | 4,259 | ||||||||||||
Rouanet law |
843 | | 843 | | ||||||||||||
Others |
110,300 | 37,095 | 13,922 | 19,282 | ||||||||||||
Sales |
108,020 | 86,861 | 13,960 | 5,104 | ||||||||||||
Total |
756,058 | 565,490 | 369,358 | 306,198 | ||||||||||||
Consolidated (Unaudited) | Parent Company (Unaudited) | |||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||
Others operational expenses (incomes), net |
||||||||||||||||
Provision for loss with taxes credits (ICMS) |
18,386 | 41,822 | 5,280 | 31,018 | ||||||||||||
Provision for variable remuneration |
159,178 | 91,776 | 131,556 | 61,739 | ||||||||||||
Vale do Rio Doce Foundation FVRD |
45,458 | 577 | 45,458 | 577 | ||||||||||||
Waived mining rights PTI |
| 376,003 | | | ||||||||||||
Provision for losses on materials/inventory |
57,203 | 169,213 | 22,000 | 169,213 | ||||||||||||
Pre operational, plant stoppages and idle capacity |
219,228 | 140,904 | | 46,069 | ||||||||||||
Others |
216,381 | 224,148 | (48,115 | ) | 47,966 | |||||||||||
Research and development |
573,538 | 313,642 | 278,875 | 211,946 | ||||||||||||
Total |
1,289,372 | 1,358,085 | 435,054 | 568,528 | ||||||||||||
63
Consolidated | Parent Company (Unaudited) | |||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||
Financial expenses |
||||||||||||||||
Interest |
(581,112 | ) | (420,902 | ) | (662,320 | ) | (401,287 | ) | ||||||||
Labor, tax and civil contingencies |
(10,016 | ) | (70,682 | ) | (3,941 | ) | (70,503 | ) | ||||||||
Derivatives |
(67,942 | ) | (403,893 | ) | | (54,518 | ) | |||||||||
Monetary and exchange rate changes |
(81,095 | ) | (510,388 | ) | (119,360 | ) | (879,819 | ) | ||||||||
Stockholders debentures |
(119,917 | ) | (161,666 | ) | (119,917 | ) | (161,666 | ) | ||||||||
IOF |
(1,736 | ) | (3,500 | ) | (617 | ) | (607 | ) | ||||||||
Others |
(287,134 | ) | (201,048 | ) | (170,002 | ) | (148,910 | ) | ||||||||
(1,148,952 | ) | (1,772,079 | ) | (1,076,157 | ) | (1,717,310 | ) | |||||||||
Financial income |
||||||||||||||||
Related parties |
4,202 | | 8,145 | 5,845 | ||||||||||||
Short-term investments |
253,979 | 71,363 | 190,347 | 18,182 | ||||||||||||
Derivatives |
467,220 | 4,342 | 200,940 | | ||||||||||||
Monetary and exchange rate changes |
133,005 | 332,228 | 34,295 | 99,659 | ||||||||||||
Others |
22,663 | 27,446 | 4,330 | 16,378 | ||||||||||||
881,069 | 435,379 | 438,057 | 140,064 | |||||||||||||
Financial results, net |
(267,883 | ) | (1,336,700 | ) | (638,100 | ) | (1,577,246 | ) | ||||||||
64
65
Consolidated | ||||||||||||||||
Assets | ||||||||||||||||
March 31, 2011 (unaudited) | December 31, 2010 | |||||||||||||||
Customers | Related parties | Customers | Related parties | |||||||||||||
Baovale Mineração S.A. |
2,850 | 1,026 | | |||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
144,215 | 134 | 215,566 | 134 | ||||||||||||
Companhia Ítalo-Brasileira de Pelotização ITABRASCO |
339 | | 338 | | ||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
| | (369 | ) | | |||||||||||
Korea Nickel Corporation |
| | 19,656 | | ||||||||||||
Minas da Serra Geral S.A. |
4 | | | | ||||||||||||
Mineração Rio do Norte S.A. |
| 48 | | | ||||||||||||
MRS Logistica S.A. |
9,470 | 360 | 1,370 | 360 | ||||||||||||
Samarco Mineração S.A. |
35,145 | 6,325 | 44,182 | 6,343 | ||||||||||||
Others |
141,726 | 194,769 | 188,849 | 91,361 | ||||||||||||
Total |
333,749 | 201,636 | 470,618 | 98,198 | ||||||||||||
Recorded
as: |
||||||||||||||||
Current |
333,749 | 185,829 | 470,618 | 90,166 | ||||||||||||
Non-current |
| 15,807 | | 8,032 | ||||||||||||
333,749 | 201,636 | 470,618 | 98,198 | |||||||||||||
Consolidated | ||||||||||||||||
Assets | ||||||||||||||||
March 31, 2011 (unaudited) | December 31, 2010 | |||||||||||||||
Suppliers | Related parties | Suppliers | Related parties | |||||||||||||
Baovale Mineração S.A. |
27,957 | | 25,395 | | ||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
24,559 | 1,068 | 4,641 | 1,068 | ||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
100,950 | 27 | 245,447 | 32 | ||||||||||||
Companhia Ítalo-Brasileira de Pelotização ITABRASCO |
23,067 | | 8,013 | | ||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
32,449 | 9,519 | 8,662 | 9,519 | ||||||||||||
Log-in S.A. |
| | 8,068 | | ||||||||||||
Minas da Serra Geral S.A. |
| | 24,534 | | ||||||||||||
Mineração Rio do Norte S.A. |
8,092 | | 8,073 | | ||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS |
79,150 | | 101,038 | | ||||||||||||
Others |
56,618 | 23,941 | 118,064 | 16,994 | ||||||||||||
Total |
352,842 | 34,555 | 551,935 | 27,613 | ||||||||||||
Recorded
as: |
||||||||||||||||
Current |
352,842 | 34,319 | 551,935 | 24,251 | ||||||||||||
Non-current |
| 236 | | 3,362 | ||||||||||||
352,842 | 34,555 | 551,935 | 27,613 | |||||||||||||
66
Parent Company | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
March 31, 2011 (unaudited) | December 31, 2010 | |||||||||||||||||||||||
Customers | Related parties | Customers | Related parties | |||||||||||||||||||||
Baovale Mineração S.A. |
5,700 | 3,323 | 2,053 | 3,323 | ||||||||||||||||||||
Companhia Portuária Baía de Sepetiba CPBS |
1,128 | 6,028 | 804 | 6,029 | ||||||||||||||||||||
CVRD OVERSEAS Ltd. |
| | 1,244,415 | 144 | ||||||||||||||||||||
Ferrovia Centro Atlântica S.A. |
87,617 | 29,173 | 49,738 | 44,232 | ||||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
551 | 16,295 | | | ||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
292,899 | 16,170 | 438,329 | 273 | ||||||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR |
5,166 | 684,020 | 4,212 | 676,768 | ||||||||||||||||||||
MRS Logistica S.A. |
16,192 | 25,576 | 941 | 20,894 | ||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
| 18,025 | | | ||||||||||||||||||||
Salobo Metais S.A. |
8,471 | 5,167 | 6,678 | 5,167 | ||||||||||||||||||||
Samarco Mineração S.A. |
70,289 | 12,650 | 88,364 | 12,685 | ||||||||||||||||||||
Vale International S.A. |
12,248,402 | 2,586,767 | 15,614,231 | 1,552,782 | ||||||||||||||||||||
Vale Manganês S.A. |
41,089 | 203,740 | 32,495 | 182,054 | ||||||||||||||||||||
Others |
213,818 | 492,353 | 275,598 | 555,160 | ||||||||||||||||||||
Total |
12,991,322 | 4,099,287 | 17,757,858 | 3,059,511 | ||||||||||||||||||||
Registrado no: |
||||||||||||||||||||||||
Current |
12,991,322 | 2,168,941 | 17,757,858 | 1,123,183 | ||||||||||||||||||||
Non-current |
| 1,930,346 | | 1,936,328 | ||||||||||||||||||||
12,991,322 | 4,099,287 | 17,757,858 | 3,059,511 | |||||||||||||||||||||
Parent Company | ||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||
March 31, 2011 (unaudited) | December 31, 2010 | |||||||||||||||||||||||
Suppliers | Related parties | Suppliers | Related parties | |||||||||||||||||||||
Baovale Mineração S.A. |
55,914 | | 50,790 | | ||||||||||||||||||||
Companhia Portuária Baía de Sepetiba CPBS |
21,357 | 209 | 27,512 | 213 | ||||||||||||||||||||
CVRD OVERSEAS Ltd. |
| | 3 | 217,150 | ||||||||||||||||||||
Ferrovia Centro Atlântica S.A. |
14,324 | 69 | 18,564 | 59 | ||||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
49,117 | | 9,281 | | ||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
205,559 | 56 | 499,791 | 65 | ||||||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR |
111,778 | 270,775 | 31,778 | 270,775 | ||||||||||||||||||||
MRS Logistica S.A. |
25,063 | | 25,121 | | ||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
66,222 | 21,201 | 17,678 | 21,201 | ||||||||||||||||||||
Salobo Metais S.A. |
20,400 | | | | ||||||||||||||||||||
Vale International S.A. |
610,738 | 31,989,369 | 3,972 | 32,412,197 | ||||||||||||||||||||
Mitsui & CO, LTD |
79,150 | | 101,038 | | ||||||||||||||||||||
Others |
260,126 | 7,182 | 213,854 | 1,323 | ||||||||||||||||||||
Total |
1,519,748 | 32,288,861 | 999,382 | 32,922,983 | ||||||||||||||||||||
Registrado no: |
||||||||||||||||||||||||
Current |
1,519,748 | 5,540,320 | 999,382 | 5,325,746 | ||||||||||||||||||||
Non-current |
| 26,748,541 | | 27,597,237 | ||||||||||||||||||||
1,519,748 | 32,288,861 | 999,382 | 32,922,983 | |||||||||||||||||||||
Consolidated (Unaudited) | ||||||||||||||||||||||||
Income | Cost/Expense | Financial | ||||||||||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||||||||
Baovale Mineração S.A |
852 | 1,552 | 4,873 | 4,523 | | | ||||||||||||||||||
Companhia
Coreano-Brasileira de
Pelotização KOBRASCO |
| | 23,542 | 10,631 | | 28 | ||||||||||||||||||
Companhia
Hispano-Brasileira de
Pelotização HISPANOBRÁS |
152,053 | 65,217 | 178,437 | 104,145 | (1,814 | ) | 1,389 | |||||||||||||||||
Companhia Ítalo-Brasileira
de Pelotização ITABRASCO |
| | 28,957 | 5,253 | | (10 | ) | |||||||||||||||||
Companhia Nipo-Brasileira
de Pelotização NIBRASCO |
| | 30,341 | 9,213 | | 27 | ||||||||||||||||||
Log-in S.A. |
1,642 | 4,968 | | | | (42 | ) | |||||||||||||||||
Mineração Rio do Norte S.A. |
22 | | 17,552 | 34,244 | | (101 | ) | |||||||||||||||||
Mitsui e Co Ltd |
| | 97,357 | 14,357 | | | ||||||||||||||||||
MRS Logistica S.A. |
3,638 | 2,754 | 138,767 | 119,336 | | (3,701 | ) | |||||||||||||||||
Samarco Mineração S.A |
113,442 | 59,318 | | | | | ||||||||||||||||||
Vale Austrália Pty Ltd. |
| | | | (33,288 | ) | | |||||||||||||||||
Others |
8,547 | | 6,232 | 7,716 | 1,747 | 1,171 | ||||||||||||||||||
Total |
280,196 | 133,809 | 526,058 | 309,418 | (33,355 | ) | (1,239 | ) | ||||||||||||||||
67
Parent Company (Unaudited) | ||||||||||||||||||||||||
Income | Cost/Expense | Financial | ||||||||||||||||||||||
March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | March 31, 2011 | March 31, 2010 | |||||||||||||||||||
Baovale Mineração S.A. |
1,704 | 3,419 | 9,745 | 9,046 | | | ||||||||||||||||||
Companhia Coreano-Brasileira de
Pelotização KOBRASCO |
| | 47,084 | 21,261 | | 56 | ||||||||||||||||||
Companhia Hispano-Brasileira de
Pelotização HISPANOBRÁS |
302,375 | 141,909 | 363,341 | 185,867 | (3,694 | ) | 2,819 | |||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização
ITABRASCO |
| | 58,975 | 10,699 | | (20 | ) | |||||||||||||||||
Companhia Nipo-Brasileira de Pelotização
NIBRASCO |
| | 61,921 | 18,801 | | 56 | ||||||||||||||||||
Companhia Portuária Baia de Sepetiba CPBS |
| | 84,526 | 61,080 | 3 | | ||||||||||||||||||
CVRD Overseas Ltd. |
| 623,937 | | | | (7,220 | ) | |||||||||||||||||
Ferrovia Centro Atlântica S.A. |
48,330 | 41,223 | 12,528 | 18,319 | (292 | ) | 3,592 | |||||||||||||||||
Ferrovia Norte Sul S.A. |
5,347 | | | | | | ||||||||||||||||||
Vale Canada Limited |
5,620 | | | | | | ||||||||||||||||||
Mitsui e Co Ltd |
| | 97,357 | 14,357 | | | ||||||||||||||||||
MRS Logistica S.A. |
5,044 | 3,901 | 235,713 | 203,993 | | | ||||||||||||||||||
Samarco Mineração S.A. |
223,333 | 118,636 | | | | (13 | ) | |||||||||||||||||
Vale Energia S.A. |
| | 36,120 | 83,081 | | 5 | ||||||||||||||||||
Vale International S.A. |
11,370,205 | 4,418,565 | | | (374,606 | ) | (870,577 | ) | ||||||||||||||||
Vale Manganês S.A. |
22,386 | 25,144 | | | | 30 | ||||||||||||||||||
Others |
190 | 4,762 | 84,824 | 5,378 | (8,358 | ) | 4,800 | |||||||||||||||||
Total |
11,984,534 | 5,381,496 | 1,092,134 | 631,882 | (386,947 | ) | (866,472 | ) | ||||||||||||||||
As of March 31, (Unaudited) | ||||||||
2011 | 2010 | |||||||
Short-term benefits: |
38,679 | 43,343 | ||||||
- Wages or pro-labor |
4,852 | 3,963 | ||||||
- Direct and indirect benefits |
9,123 | 11,487 | ||||||
- Bonus |
24,704 | 27,893 | ||||||
Long-term benefits: |
11,186 | 23,575 | ||||||
- Based on stock |
11,186 | 23,575 | ||||||
Termination of position |
570 | 379 | ||||||
50,435 | 67,297 | |||||||
68
March 2011 | December 2010 | |||||
note | note | |||||
1
|
Operational Context | 1 | ||||
2
|
Summary of the Main Accounting Practices and Accounting Estimates | 2 | ||||
3
|
Critical Accounting Estimates and Assumptions | 3 | ||||
4
|
Amendments and Interpretations to Existing International Standards that are not yet in Force | 4 | ||||
5
|
Risk Management | 4 | ||||
6
|
Acquisitions and Disposals | 6 | ||||
7
|
Cash and Cash Equivalents | 8 | ||||
8
|
Short-term Investments | 9 | ||||
9
|
Accounts Receivables | 11 | ||||
10
|
Inventories | 12 | ||||
11
|
Assets and Liabilities Held for Sale | 13 | ||||
12
|
Recoverable Tax | 14 | ||||
13
|
Investments | 15 | ||||
14
|
Intangible Assets | 16 | ||||
15
|
Property, Plant and Equipment | 17 | ||||
16
|
Loans and Financing | 19 | ||||
17
|
Provision | 20 | ||||
18
|
Income Tax and Social Contribution | 21 | ||||
19
|
Employee Benefits Obligations | 22 | ||||
20
|
Classification of Financial Instruments | 23 | ||||
21
|
Fair Value Estimation | 24 | ||||
22
|
Stockholders Equity | 25 | ||||
23
|
Derivatives | 26 | ||||
24
|
Information by Business Segment and Consolidated Revenues by Geographic Area | 27 | ||||
25
|
Costs of Goods Sold and Services Rendered and Expenses by Nature | 28/29 | ||||
26
|
Commitments | 30 | ||||
27
|
Related Parties | 31 | ||||
28
|
Subsequent events | N/D |
69
70
Board of Directors | Governance and Sustainability Committee | |
Gilmar Dalilo Cezar Wanderley | ||
Ricardo José da Costa Flores | Renato da Cruz Gomes | |
Chairman | Ricardo Simonsen | |
Mário da Silveira Teixeira Júnior | Fiscal Council | |
Vice-President | ||
Marcelo Amaral Moraes | ||
Fuminobu Kawashima | Chairman | |
José Mauro Mettrau Carneiro da Cunha | ||
José Ricardo Sasseron | Aníbal Moreira dos Santos | |
Luciano Galvão Coutinho | Antônio Henrique Pinheiro Silveira | |
Nelson Henrique Barbosa Filho | Arnaldo José Vollet | |
Oscar Augusto de Camargo Filho | ||
Paulo Soares de Souza | Alternate | |
Robson Rocha | Cícero da Silva | |
Renato da Cruz Gomes | Marcus Pereira Aucélio | |
Oswaldo Mário Pêgo de Amorim Azevedo | ||
Alternate | ||
Deli Soares Pereira | Executive Officers | |
Eustáquio Wagner Guimarães Gomes | ||
Eduardo de Oliveira Rodrigues Filho | ||
Hajime Tonoki | ||
João Moisés de Oliveira | Roger Agnelli Chief Executive Officer |
|
Luiz Carlos de Freitas | ||
Marco Geovanne Tobias da Silva | ||
Paulo Sergio Moreira da Fonseca | Carla Grasso | |
Raimundo Nonato Alves Amorim | ||
Sandro Kohler Marcondes | Executive Officer for Human Resources and Corporate | |
Eduardo de Salles Bartolomeo | ||
Advisory Committees of the Board of Directors | Executive Officer for Integrated Bulk Operations | |
Controlling Committee | Eduardo Jorge Ledsham | |
Executive Office for Exploration, Energy and Projects | ||
Luiz Carlos de Freitas | ||
Paulo Ricardo Ultra Soares | Guilherme Perboyre Cavalcanti | |
Paulo Roberto Ferreira de Medeiros | Chief Financial Officer and Investor Relations | |
Executive Development Committee | José Carlos Martins | |
João Moisés de Oliveira | Executive Officer for Marketing, Sales and | |
José Ricardo Sasseron | Strategy | |
Oscar Augusto de Camargo Filho | ||
Mario Alves Barbosa Neto | ||
Strategic Committee | Executive Officer for Fertilizers | |
Roger Agnelli | ||
Luciano Galvão Coutinho | Tito Botelho Martins | |
Mário da Silveira Teixeira Júnior | Executive Officer for Base Metals Operations | |
Oscar Augusto de Camargo Filho | ||
Ricardo José da Costa Flores | Marcus Vinícius Dias Severini | |
Chief Officer of Accounting and Control Department | ||
Finance Committee | ||
Guilherme Perboyre Cavalcanti | Vera Lúcia de Almeida Pereira Elias | |
Eduardo de Oliveira Rodrigues Filho | Chief Accountant | |
Luiz Maurício Leuzinger | CRC-RJ - 043059/O-8 | |
Luciana Freitas Rodrigues |
71
Vale S.A. (Registrant) |
||||
By: | /s/ Roberto Castello Branco | |||
Date: 5 May, 2011 | Roberto Castello Branco | |||
Director of Investor Relations | ||||