Table of Contents

 

 

 

United States
Securities and Exchange Commission

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
of the
Securities Exchange Act of 1934

 

For the month of

 

July 2011

 

Vale S.A.

 

Avenida Graça Aranha, No. 26
20030-900 Rio de Janeiro, RJ, Brazil

(Address of principal executive office)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

(Check One) Form 20-F x Form 40-F o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1)

 

(Check One) Yes o No x

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7)

 

(Check One) Yes o No x

 

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

(Check One) Yes o No x

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b). 82-      .

 

 

 



Table of Contents

 

GRAPHIC

 

Financial Statements - June 30, 2011

 

BR GAAP/IFRS

 

Filed at CVM, SEC and HKEx on 28/07/2011

 

Gerência Geral de Controladoria - GECOL

 



Table of Contents

 

 

GRAPHIC

 

Vale S.A.

INDEX TO THE INTERIM FINANCIAL STATEMENTS

 

 

Page

 

 

Report of Independent Registered Public Accounting Firm

1

 

 

Balance Sheet as of June 30, 2011 and December 31, 2010 for the consolidated and Parent Company

2

 

 

Consolidated Statement of Income for the three-months period ended June 30, 2011, March 31, 2011 and June 30, 2010, and for the six-months period ended June 30, 2011 and June 30, 2010

4

 

 

Parent Company Statement of Income for the three-months period ended June 30, 2011, March 31, 2011 and June 30, 2010, and for the six-months period ended June 30, 2011 and June 30, 2010

5

 

 

Consolidated Statement of Comprehensive Income for the six-months period ended June 30, 2011 and June 30, 2010

6

 

 

Parent Company Statement of Comprehensive Income for the three-months period ended June 30, 2011, March 31, 2011 and June 30, 2010, and for the six-months period ended June 30, 2011 and June 30, 2010

6

 

 

Statement of Changes in Stockholders’ Equity for the three-months period ended June 30, 2011, March 31, 2011 and June 30, 2010, and for the six-months period ended June 30, 2011 and June 30, 2010 for the Consolidated and Parent Company

7

 

 

Consolidated Statement of Cash Flow for the three-months period ended June 30, 2011, March 31, 2011 and June 30, 2010, and for the six-months period ended June 30, 2011 and June 30, 2010

8

 

 

Parent Company Statement of Cash Flow for the three-months period ended June 30, 2011, March 31, 2011 and June 30, 2010, and for the six-months period ended June 30, 2011 and June 30, 2010

9

 

 

Consolidated Statement of Added Value for the three-months period ended June 30, 2011, March 31, 2011 and June 30, 2010, and for the six-months period ended June 30, 2011 and June 30, 2010

10

 

 

Parent Company Statement of Added Value for the three-months period ended June 30, 2011, March 31, 2011 and June 30, 2010, and for the six-months period ended June 30, 2011 and June 30, 2010

11

 

 

Notes to the Interim Financial Statements

12

 

i



 

Table of Contents

 

 

Vale S.A.

 

(A free translation of the original in Portuguese)

 

Review Report of Independent Accountants

 

To the Board of Directors and Stockholders

Vale S.A.

 

Introduction

 

We have reviewed the accompanying parent company and consolidated interim accounting information of Vale S.A. (the “Company”), comprising the balance sheet at June 30, 2011 and the statements of income, comprehensive income, changes in equity and cash flows, for the six-month period then ended, and a summary of significant accounting policies and other explanatory information.

 

Management is responsible for the preparation of the parent company interim accounting information in accordance with the accounting standard CPC 21, Interim Financial Reporting, of the Brazilian Accounting Pronouncements Committee (CPC), and of the consolidated interim accounting information in accordance with accounting standard CPC 21 and International Accounting Standard (IAS) 34 - Interim Financial Reporting issued by the International Accounting Standards Board (IASB). Our responsibility is to express a conclusion on this interim accounting information based on our review.

 

Scope of review

 

We conducted our review in accordance with Brazilian and International Standards on Reviews of Interim Financial Information (NBC TR 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Brazilian and International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion on the parent
company interim information

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying parent company interim accounting information referred to above is not prepared, in all material respects, in accordance with CPC 21 applicable to the preparation of the interim financial information.

 

Vale S.A.

 

Conclusion on the consolidated
interim information

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim accounting information referred to above is not prepared, in all material respects, in accordance with CPC 21 and IAS 34 applicable to the preparation of the interim financial information.

 

Other matters
Interim statements of value added

 

We have also reviewed the parent company and consolidated interim statements of value added for the six-month period ended June 30, 2011, which are required to be presented in accordance with standards issued by the Brazilian Securities Commission (CVM) and are considered supplementary information under IFRS, which does not require the presentation of the statement of value added. These statements have been submitted to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they are not properly prepared, in all material respects, in relation to the interim accounting information taken as a whole.

 

Rio de Janeiro, July 28, 2011

 

PricewaterhouseCoopers

Auditores Independentes

CRC 2SP000160/O-5 “F” RJ

 

Leandro Mauro Ardito

Contador CRC 1SP188307/O-0 “S” RJ

 

PricewaterhouseCoopers, Av. José Silva de Azevedo Neto 200, 1º e 2º, Torre Evolution IV, Barra da Tijuca, Rio de Janeiro, RJ, Brasil 22775-056

T: (21) 3232-6112, F: (21) 3232-6113, www.pwc.com/br

 

PricewaterhouseCoopers, Rua da Candelária 65, 20º, Rio de Janeiro, RJ, Brasil 20091-020, Caixa Postal 949,

T: (21) 3232-6112, F: (21) 2516-6319, www.pwc.com/br

 

1



Table of Contents

 

 

GRAPHIC

 

(A free translation from the original in Portuguese)

 

Balance Sheet

In thousands of reais

 

 

 

Consolidated

 

Parent Company

 

 

 

Notes

 

June 30, 2011

 

December 31, 2010

 

June 30, 2011

 

December 31, 2010

 

 

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

7

 

21.323.361

 

13.468.958

 

7.030.794

 

4.823.377

 

Short-term investments

 

8

 

 

2.987.497

 

 

 

Derivatives at fair value

 

23

 

1.238.164

 

87.270

 

764.225

 

36.701

 

Financial assets available for sale

 

 

 

12.615

 

20.897

 

 

 

Accounts receivable

 

9

 

13.187.139

 

13.962.306

 

18.866.324

 

18.378.124

 

Related parties

 

27

 

163.273

 

90.166

 

2.560.969

 

1.123.183

 

Inventories

 

10

 

8.762.907

 

7.592.024

 

2.748.444

 

2.316.971

 

Recoverable taxes

 

12

 

3.524.296

 

2.869.340

 

2.083.833

 

1.960.606

 

Advances to suppliers

 

 

 

798.240

 

410.426

 

194.356

 

273.414

 

Others

 

 

 

1.271.595

 

903.916

 

35.149

 

178.655

 

 

 

 

 

50.281.590

 

42.392.800

 

34.284.094

 

29.091.031

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale

 

 

 

336.166

 

11.875.931

 

 

 

 

 

 

 

50.617.756

 

54.268.731

 

34.284.094

 

29.091.031

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

27

 

24.718

 

8.032

 

505.867

 

1.936.328

 

Loans and financing agreements to receive

 

 

 

476.590

 

274.464

 

155.540

 

163.775

 

Prepaid expenses

 

 

 

398.193

 

254.366

 

16.643

 

 

Judicial deposits

 

17

 

3.133.280

 

3.062.337

 

2.357.246

 

2.312.465

 

Deferred income tax and social contribution

 

18

 

1.781.353

 

2.439.984

 

1.135.139

 

1.788.980

 

Recoverable taxes

 

12

 

849.694

 

612.384

 

183.773

 

124.834

 

Derivatives at fair value

 

23

 

296.287

 

501.722

 

170.082

 

284.127

 

Reinvestment tax incentive

 

 

 

540.240

 

239.269

 

540.240

 

239.269

 

Accounts receivable on realized assets held for sale

 

 

 

542.134

 

 

 

 

Others

 

 

 

671.867

 

695.638

 

263.930

 

283.180

 

 

 

 

 

 8.714.356

 

8.088.196

 

5.328.460

 

7.132.958

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

13

 

9.772.688

 

3.944.565

 

97.241.850

 

92.111.361

 

Intangible assets

 

14

 

18.537.642

 

18.273.788

 

13.438.489

 

13.563.108

 

Property, plant and equipment, net

 

15

 

134.593.158

 

130.086.834

 

48.419.156

 

44.461.771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

171.617.844

 

160.393.383

 

164.427.955

 

157.269.198

 

Total assets

 

 

 

222.235.600

 

214.662.114

 

198.712.049

 

186.360.229

 

 

2



Table of Contents

 

 

GRAPHIC

 

(A free translation from the original in Portuguese)

 

Balance Sheet

In thousands of reais, except number of shares

(Continued)

 

 

 

Consolidated

 

Parent Company

 

 

 

Notes

 

June 30, 2011

 

December 31, 2010

 

June 30, 2011

 

December 31, 2010

 

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

 

 

7.142.336

 

5.803.709

 

3.472.607

 

2.863.317

 

Payroll and related charges

 

 

 

1.654.361

 

1.965.833

 

1.016.858

 

1.270.360

 

Derivatives at fair value

 

23

 

99.426

 

92.182

 

72.589

 

 

Current portion of long-term debt

 

16

 

3.310.615

 

4.866.399

 

530.165

 

616.153

 

Short-term debt

 

16

 

825.862

 

1.144.470

 

 

 

Related parties

 

27

 

14.120

 

24.251

 

3.953.362

 

5.325.746

 

Taxes payable and royalties

 

 

 

170.694

 

441.609

 

74.007

 

203.723

 

Provision for income taxes

 

 

 

6.725.178

 

1.309.630

 

6.005.468

 

413.985

 

Employee postretirement benefits obligations

 

 

 

321.025

 

311.093

 

194.532

 

175.564

 

Provision for asset retirement obligations

 

17

 

85.569

 

128.281

 

22.130

 

44.427

 

Dividends and interest on capital

 

 

 

3.286.055

 

8.104.037

 

3.286.055

 

8.104.037

 

Others

 

 

 

1.883.682

 

1.852.688

 

823.772

 

705.227

 

 

 

 

 

25.518.923

 

26.044.182

 

19.451.545

 

19.722.539

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities direclty associated with assets held for sale

 

 

 

132.095

 

5.339.989

 

 

 

 

 

 

 

25.651.018

 

31.384.171

 

19.451.545

 

19.722.539

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

Derivatives at fair value

 

23

 

16.453

 

102.680

 

5.871

 

 

Long-term debt

 

16

 

36.869.133

 

37.779.484

 

16.116.725

 

15.907.762

 

Related parties

 

27

 

19.052

 

3.362

 

25.221.084

 

27.597.237

 

Employee postretirement benefits obligations

 

 

 

2.532.298

 

3.224.893

 

402.842

 

503.639

 

Provisions for contingencies

 

17

 

3.681.452

 

3.712.341

 

2.188.170

 

2.107.773

 

Deferred income tax and social contribution

 

18

 

9.556.980

 

12.947.141

 

 

3.574.271

 

Provision for asset retirement obligations

 

17

 

2.398.198

 

2.463.154

 

815.412

 

760.838

 

Stockholders’ Debentures

 

 

 

2.213.122

 

2.139.923

 

2.213.122

 

2.139.923

 

Redeemable non-controlling interest

 

 

 

902.316

 

1.186.334

 

 

 

Others

 

 

 

3.845.598

 

3.391.768

 

1.854.701

 

1.928.244

 

 

 

 

 

62.034.602

 

66.951.080

 

48.817.927

 

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

 

 

 

29.475.211

 

19.650.141

 

29.475.211

 

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

 

 

 

45.524.789

 

30.349.859

 

45.524.789

 

30.349.859

 

Mandatorily convertible notes - common shares

 

 

 

431.596

 

445.095

 

431.596

 

445.095

 

Mandatorily convertible notes - preferred shares

 

 

 

960.701

 

996.481

 

960.701

 

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 form 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

 

Valuation adjustment

 

 

 

212.418

 

(25.383

)

212.418

 

(25.383

)

Cumulative translation adjustments

 

 

 

(12.942.515

)

(9.512.225

)

(12.942.515

)

(9.512.225

)

Retained earnings

 

 

 

70.921.469

 

72.487.917

 

70.921.469

 

72.487.917

 

Total company stockholders’ equity

 

 

 

130.442.577

 

112.118.003

 

130.442.577

 

112.118.003

 

Non-controlling interests

 

 

 

4.107.403

 

4.208.860

 

 

 

 

Total stockholders’ equity

 

 

 

134.549.980

 

116.326.863

 

130.442.577

 

112.118.003

 

Total liabilities and stockholders’ equity

 

 

 

222.235.600

 

214.662.114

 

198.712.049

 

186.360.229

 

 

The accompanying notes are an integral part of these financial statements.

 

3



Table of Contents

 

 

GRAPHIC

 

(A free translation from the original in Portuguese)

 

Statement of Income Consolidated

 

 

(unaudited)

 

In thousands of reais, except as otherwise stated

 

 

 

 

 

Period three-month

 

Period Six-month

 

 

 

Notes

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

 

 

25.063.251

 

22.985.283

 

18.470.115

 

48.048.534

 

31.053.437

 

Cost of goods solds and services rendered

 

25

 

(9.396.840

)

(9.513.771

)

(7.732.374

)

(18.910.611

)

(14.367.574

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

15.666.411

 

13.471.512

 

10.737.741

 

29.137.923

 

16.685.863

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (expenses) income

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and administrative expenses

 

25

 

(744.168

)

(756.054

)

(663.853

)

(1.500.222

)

(1.229.340

)

Research and development expenses

 

25

 

(585.726

)

(573.537

)

(358.929

)

(1.159.263

)

(672.571

)

Other operating expenses, net

 

25

 

(1.171.529

)

(715.832

)

(707.087

)

(1.887.361

)

(1.751.530

)

Realized gain on assets available for sales

 

 

 

 

 

 

 

 

 

 

 

 

 

(Equity results on the parent company)

 

 

 

 

2.492.175

 

 

2.492.175

 

 

 

 

 

 

(2.501.423

)

446.752

 

(1.729.869

)

(2.054.671

)

(3.653.441

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

 

13.164.988

 

13.918.264

 

9.007.872

 

27.083.252

 

13.032.422

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income

 

25

 

2.211.077

 

881.069

 

746.554

 

3.092.146

 

1.181.933

 

Financial expenses

 

25

 

(1.286.166

)

(1.148.952

)

(1.762.351

)

(2.435.118

)

(3.534.430

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity results from associates

 

13

 

81.176

 

17.674

 

36.954

 

98.850

 

44.168

 

Income before income tax and social contribution

 

 

 

14.171.075

 

13.668.055

 

8.029.029

 

27.839.130

 

10.724.093

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

(2.852.317

)

(2.756.574

)

(1.222.638

)

(5.608.891

)

(1.734.568

)

Deferred

 

 

 

(1.138.707

)

289.406

 

(75.704

)

(849.301

)

789.673

 

Income tax and social contribution

 

18

 

(3.991.024

)

(2.467.168

)

(1.298.342

)

(6.458.192

)

(944.895

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

 

10.180.051

 

11.200.887

 

6.730.687

 

21.380.938

 

9.779.198

 

Results on discontinued operations

 

 

 

 

 

(11.870

)

 

(236.318

)

Net income of the period

 

 

 

10.180.051

 

11.200.887

 

6.718.817

 

21.380.938

 

9.542.880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain (loss) attributable to non-controlling interests

 

 

 

(95.308

)

(90.096

)

84.034

 

(185.404

)

28.753

 

Net income attributable to the Company’s stockholders

 

 

 

10.275.359

 

11.290.983

 

6.634.783

 

21.566.342

 

9.514.127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share

 

22

 

1,94

 

2,13

 

1,25

 

4,07

 

1,80

 

Common share

 

22

 

1,94

 

2,13

 

1,25

 

4,07

 

1,80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share

 

22

 

 

 

(0,01

)

 

(0,05

)

Common share

 

22

 

 

 

(0,01

)

 

(0,05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share

 

22

 

2,45

 

2,38

 

1,26

 

4,83

 

1,85

 

Common share

 

22

 

2,43

 

2,37

 

1,26

 

4,81

 

1,85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share

 

22

 

 

 

(0,01

)

 

(0,05

)

Common share

 

22

 

 

 

(0,01

)

 

(0,05

)

 

The accompanying notes are an integral part of these financial statements.

 

4



Table of Contents

 

 

GRAPHIC

 

(A free translation from the original in Portuguese)

 

Statement of Income Parent Company

 

 

(unaudited)

 

In thousands of reais, except as otherwise stated

 

 

 

 

 

Period three-month

 

Period Six-month

 

 

 

Notes

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

 

 

16.497.509

 

13.542.978

 

12.142.403

 

30.040.487

 

18.772.940

 

Cost of goods solds and services rendered

 

25

 

(5.030.782

)

(4.677.964

)

(4.310.765

)

(9.708.746

)

(7.982.187

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

11.466.727

 

8.865.014

 

7.831.638

 

20.331.741

 

10.790.753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (expenses) income

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and administrative expenses

 

25

 

(433.573

)

(369.354

)

(342.354

)

(802.927

)

(648.550

)

Research and development expenses

 

25

 

(341.029

)

(278.875

)

(291.861

)

(619.904

)

(503.807

)

Other operating expenses, net

 

25

 

(485.315

)

(156.179

)

(67.344

)

(641.494

)

(423.926

)

Equity results from subidiaries

 

13

 

2.043.259

 

2.871.370

 

1.645.365

 

4.914.629

 

4.010.788

 

Realized gain on assets available for sales

 

 

 

 

 

 

 

 

 

 

 

(Equity results on the parent company)

 

 

 

 

2.492.175

 

 

2.492.175

 

 

 

 

 

 

783.342

 

4.559.137

 

943.806

 

5.342.479

 

2.434.505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

 

12.250.069

 

13.424.151

 

8.775.444

 

25.674.220

 

13.225.258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income

 

25

 

1.737.590

 

438.057

 

734.434

 

2.175.647

 

822.196

 

Financial expenses

 

25

 

(620.869

)

(1.076.157

)

(1.634.410

)

(1.697.026

)

(3.299.418

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity results from associates

 

13

 

81.176

 

17.674

 

36.954

 

98.850

 

44.168

 

Income before income tax and social contribution

 

 

 

13.447.966

 

12.803.725

 

7.912.422

 

26.251.691

 

10.792.204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

(2.348.035

)

(1.715.474

)

(1.047.053

)

(4.063.509

)

(1.386.117

)

Deferred

 

 

 

(824.572

)

202.732

 

(218.716

)

(621.840

)

344.358

 

Income tax and social contribution

 

18

 

(3.172.607

)

(1.512.742

)

(1.265.769

)

(4.685.349

)

(1.041.759

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

 

10.275.359

 

11.290.983

 

6.646.653

 

21.566.342

 

9.750.445

 

Results on discontinued operations

 

 

 

 

 

(11.870

)

 

(236.318

)

Net income of the period

 

 

 

10.275.359

 

11.290.983

 

6.634.783

 

21.566.342

 

9.514.127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share

 

22

 

1,94

 

2,13

 

1,25

 

4,07

 

1,80

 

Common share

 

22

 

1,94

 

2,13

 

1,25

 

4,07

 

1,80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share

 

22

 

 

 

(0,01

)

 

(0,05

)

Common share

 

22

 

 

 

(0,01

)

 

(0,05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share

 

22

 

2,45

 

2,38

 

1,26

 

4,83

 

1,85

 

Common share

 

22

 

2,43

 

2,37

 

1,26

 

4,81

 

1,85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share

 

22

 

 

 

(0,01

)

 

(0,05

)

Common share

 

22

 

 

 

(0,01

)

 

(0,05

)

 

The accompanying notes are an integral part of these financial statements.

 

5



Table of Contents

 

 

GRAPHIC

 

(A free translation from the original in Portuguese)

 

Statement of Comprehensive Income

 

 

(unaudited)

 

In thousands of reais

 

 

 

Consolidated

 

 

 

 

 

Period three-month

 

Period Six-month

 

 

 

Notes

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income of the period

 

 

 

10.180.051

 

11.200.887

 

6.718.817

 

21.380.938

 

9.542.880

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustments

 

 

 

(2.832.004

)

(835.837

)

(1.258.103

)

(3.667.841

)

149.078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross balance as of the period/year end

 

 

 

5.397

 

(813

)

(5.565

)

4.584

 

5.869

 

Tax (expense) benefit

 

 

 

 

 

1.892

 

 

(6.327

)

 

 

 

 

5.397

 

(813

)

(3.673

)

4.584

 

(458

)

Cash flow hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross balance as of the period/year end

 

 

 

241.177

 

25.241

 

351.339

 

266.418

 

369.498

 

Tax (expense) benefit

 

 

 

(18.602

)

(13.399

)

(22.536

)

(32.001

)

(69.066

)

 

 

 

 

222.575

 

11.842

 

328.803

 

234.417

 

300.432

 

Total comprehensive income of the period

 

23

 

7.576.019

 

10.376.079

 

5.785.844

 

17.952.098

 

9.991.932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests

 

 

 

(201.638

)

(220.117

)

126.790

 

(421.755

)

85.140

 

Net income attributable to the Company’s stockholders

 

 

 

7.777.657

 

10.596.196

 

5.659.054

 

18.373.853

 

9.906.792

 

 

 

 

Parent Company

 

 

 

 

 

Period three-month

 

Period Six-month

 

 

 

Notes

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income of the period

 

 

 

10.275.359

 

11.290.983

 

6.634.783

 

21.566.342

 

9.514.127

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustments

 

 

 

(2.725.674

)

(704.616

)

(1.245.932

)

(3.430.290

)

155.724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross balance as of the period/year end

 

 

 

5.397

 

(813

)

(5.565

)

4.584

 

5.869

 

Tax (expense) benefit

 

 

 

 

 

1.892

 

 

(6.327

)

 

 

 

 

5.397

 

(813

)

(3.673

)

4.584

 

(458

)

Cash flow hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross balance as of the period/year end

 

 

 

241.177

 

24.041

 

296.412

 

265.218

 

306.465

 

Tax (expense) benefit

 

 

 

(18.602

)

(13.399

)

(22.536

)

(32.001

)

(69.066

)

 

 

 

 

222.575

 

10.642

 

273.876

 

233.217

 

237.399

 

Total comprehensive income of the period

 

23

 

7.777.657

 

10.596.196

 

5.659.054

 

18.373.853

 

9.906.792

 

 

The accompanying notes are an integral part of these financial statements.

 

6



Table of Contents

 

 

GRAPHIC

 

(A free translation from the original in Portuguese)

 

Statement of Changes in Stockholders’ Equity

In thousands of reais

 

 

 

PERIOD SIX-MONTH

 

 

 

NOTES

 

CAPITAL

 

RESULTS IN THE
TRANSLATION/
ISSUANCE OF
SHARES

 

MANDATORILY
CONVERTIBLE
NOTES

 

REVENUE
RESERVES

 

TREASURY
STOCK

 

VALUATION
ADJUSTMENT

 

INCOME FROM
OPERATIONS
WITH NON-
CONTROLLING
STOCKHOLDERS

 

CUMULATIVE
TRANSLATION
ADJUSTMENT

 

RETAINED
EARNINGS

 

PARENT COMPANY
STOCKHOLDERS’ EQUITY

 

NON-
CONTROLLING
STOCKHOLDERS’S
INTERESTS

 

TOTAL
STOCKHOLDERS’’
EQUITY

 

DECEMBER 31, 2009

 

 

 

47.434.193

 

(160.771

)

4.587.011

 

49.272.210

 

(2.470.698

)

(20.665

)

 

(8.886.380)

 

6.003.215

 

95.758.115

 

4.535.112

 

100.293.227

 

NET INCOME OF THE PERIOD

 

 

 

 

 

 

 

 

 

 

 

9.514.127

 

9.514.127

 

28.753

 

9.542.880

 

CAPITALIZATION OF RESERVES

 

 

 

2.565.807

 

 

 

(2.565.807

)

 

 

 

 

 

 

 

 

GAIN ON CONVERSION OF SHARES

 

 

 

 

2.027.981

 

(3.063.833

)

 

1.035.852

 

 

 

 

 

 

 

 

ADDITIONAL REMUNERATION TO MANDATORILY CONVERTIBLE NOTES

 

 

 

 

 

(52.731

)

 

 

 

 

 

 

(52.731

)

 

(52.731

)

CASH FLOW HEDGE, NET OF TAXES

 

23

 

 

 

 

 

 

237.399

 

 

 

 

237.399

 

63.033

 

300.432

 

UNREALIZED RESULTS ON VALUATION AT MARKET

 

 

 

 

 

 

 

 

(458

)

 

 

 

(458

)

 

(458

)

TRANSLATION ADJUSTMENTS FOR THE PERIOD

 

 

 

 

 

 

 

 

 

 

155.724

 

 

155.724

 

(6.646

)

149.078

 

DIVIDENDS TO NON-CONTROLLING STOCKHOLDERS

 

 

 

 

 

 

 

 

 

 

 

 

 

(6.044

)

(6.044

)

ACQUISITIONS AND DISPOSAL OF NON-CONTROLLING STOCKHOLDERS

 

 

 

 

 

 

 

 

 

 

 

 

 

4.182.357

 

4.182.357

 

TRANSFER TO ASSETS HELD FOR SALE OF NON-CONTROLLING STOCKHOLDERS

 

 

 

 

 

 

 

 

 

 

 

 

 

(3.081.514

)

(3.081.514

)

JUNE 30, 2010

 

 

 

50.000.000

 

1.867.210

 

1.470.447

 

46.706.403

 

(1.434.846

)

216.276

 

 

(8.730.656

)

15.517.342

 

105.612.176

 

5.715.051

 

111.327.227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

01 DE JANEIRO DE 2011

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LUCRO LÍQUIDO DO EXERCÍCIO

 

 

 

 

 

 

 

 

 

 

 

21.566.342

 

21.566.342

 

(185.404

)

21.380.938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REDEEMABLE NONCONTROLLING INTERESTS

 

 

 

 

 

 

 

 

 

 

 

 

 

217.849

 

217.849

 

CAPITALIZAÇÃO DE ADIANTAMENTO DE

 

 

 

 

 

 

 

 

 

 

 

 

 

12.864

 

12.864

 

ACIONISTAS NÃO CONTROLADORES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITALIZAÇÃO DE RESERVAS

 

 

 

25.000.000

 

(1.867.210

)

 

(23.132.790

)

 

 

 

 

 

 

 

 

GANHO COM CONVERSÃO DE AÇÕES

 

22

 

 

 

 

 

 

 

 

 

 

 

 

 

RECOMPRA DE AÇÕES

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

REMUNERAÇÃO ADICIONAL AOS TÍTULOS

 

 

 

 

 

(49.279

)

 

 

 

 

 

 

(49.279

)

 

(49.279

)

HEDGE DE FLUXO DE CAIXA, LÍQUIDO DE

 

 

 

 

 

 

 

 

233.217

 

 

 

 

233.217

 

1.200

 

234.417

 

IMPOSTOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULTADO NÃO REALIZADO DE AVALIAÇÃO A

 

 

 

 

 

 

 

 

4.584

 

 

 

 

4.584

 

 

4.584

 

MERCADO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AJUSTES DE CONVERSÃO DO PERÍODO

 

 

 

 

 

 

 

 

 

 

(3.430.290

)

 

(3.430.290

)

(237.551

)

(3.667.841

)

DIVIDENDOS DE ACIONISTAS NÃO

 

 

 

 

 

 

 

 

 

 

 

 

 

(104.203

)

(104.203

)

CONTROLADORES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AQUISIÇÕES E BAIXAS DE PARTICIPAÇÕES DE ACIONISTAS NÃO CONTROLADORES

 

 

 

 

 

 

 

 

 

 

 

 

 

193.788

 

193.788

 

30 DE JUNHO DE 2011

 

 

 

75.000.000

 

 

1.392.297

 

49.355.127

 

(4.826.127

)

212.418

 

685.035

 

(12.942.515

)

21.566.342

 

130.442.577

 

4.107.403

 

134.549.980

 

 


(I) period adjusted by new accounting pronouncements.

 

The accompanying notes are an integral part of these financial statements.

 

7



Table of Contents

 

 

GRAPHIC

 

(A free translation from the original in Portuguese)

 

Statement of Cash Flow Consolidated

 

Period ended in (unaudited)

In thousands of reais

 

 

 

 

 

Period three-month

 

Period Six-month

 

 

 

Notes

 

June 30, 2011

 

March 31,
2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

Cash flow from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income of the period

 

 

 

10.180.051

 

11.200.887

 

6.718.817

 

21.380.938

 

9.542.880

 

Adjustments to reconcile net income to cash from operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Results of equity investments

 

 

 

(81.176

)

(17.674

)

(36.954

)

(98.850

)

(44.168

)

Realized gain on assets held for sale

 

 

 

 

(2.492.175

)

11.870

 

(2.492.175

)

 

Results from descontinued operations

 

 

 

 

 

 

 

236.318

 

Depreciation, amortization and depletion

 

 

 

1.553.128

 

1.599.038

 

1.355.861

 

3.152.166

 

2.716.166

 

Deferred income tax and social contribution

 

 

 

1.138.707

 

(289.406

)

75.704

 

849.301

 

(789.673

)

Monetary and exchange rate changes, net

 

 

 

(349.856

)

494.186

 

(333.911

)

144.330

 

(522.252

)

Loss on disposal of property, plant and equipment

 

 

 

74.077

 

301.520

 

93.649

 

375.597

 

287.366

 

Net unrealized losses (gains) on derivatives

 

23

 

(368.678

)

(353.552

)

398.699

 

(722.230

)

799.547

 

Others

 

 

 

(197.208

)

(48.436

)

(57.385

)

(245.644

)

187.008

 

Decrease (increase) in assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable from customers

 

 

 

(955.191

)

288.935

 

(2.560.891

)

(666.256

)

(4.042.960

)

Inventories

 

 

 

(181.222

)

(1.290.119

)

(361.086

)

(1.471.341

)

(796.796

)

Recoverable taxes

 

 

 

(183.484

)

(128.747

)

(101.628

)

(312.231

)

(111.647

)

Others

 

 

 

(629.657

)

451.967

 

(121.943

)

(177.690

)

444.840

 

Increase (decrease) in liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

 

 

548.093

 

338.243

 

785.557

 

886.336

 

931.582

 

Payroll and related charges

 

 

 

328.896

 

(624.001

)

236.666

 

(295.105

)

(284.542

)

Taxes and contributions

 

 

 

(49.202

)

527.374

 

617.486

 

478.172

 

459.763

 

Others

 

 

 

(559.478

)

895.920

 

(26.961

)

336.442

 

145.244

 

Net cash provided by operating activities

 

 

 

10.267.800

 

10.853.960

 

6.693.550

 

21.121.760

 

9.158.676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

 

 

869.017

 

2.118.480

 

21.643

 

2.987.497

 

6.524.906

 

Loans and advances receivable

 

 

 

(52.577

)

(289.200

)

27.890

 

(341.777

)

44.450

 

Guarantees and deposits

 

 

 

(268.821

)

(49.550

)

(88.071

)

(318.371

)

(170.690

)

Additions to investments

 

 

 

 

(103.411

)

(48.369

)

(103.411

)

(98.369

)

Additions to property, plant and equipment

 

 

 

(5.888.218

)

(4.892.203

)

(4.153.442

)

(10.780.421

)

(7.507.775

)

Dividends/interest on capital received

 

 

 

84.079

 

 

70.455

 

84.079

 

70.455

 

Proceeds from disposal of investments held for sale

 

 

 

 

1.794.985

 

 

1.794.985

 

 

Acquisitions of subsidiaries, net of the cash of subsidiary

 

 

 

 

 

(9.637.629

)

 

(9.637.629

)

Net cash provided by (used in) investing activities

 

 

 

(5.256.520

)

(1.420.899

)

(13.807.523

)

(6.677.419

)

(10.774.652

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

 

 

368.694

 

1.564.302

 

461.373

 

1.932.996

 

3.537.143

 

Repayments

 

 

 

(316.392

)

(1.640.278

)

(417.615

)

(1.956.670

)

(3.524.416

)

Long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

 

 

558.412

 

959.071

 

1.071.029

 

1.517.483

 

3.076.528

 

Repayments

 

 

 

(82.589

)

(2.926.045

)

(128.949

)

(3.008.634

)

(592.279

)

Financial institutions

 

 

 

 

 

 

 

 

Dividends and interest on capital paid to stockholders

 

 

 

(3.174.000

)

(1.670.100

)

(2.198.000

)

(4.844.100

)

(2.303.638

)

Dividends and interest stockholders' equity attributed to noncontrolling interest

 

 

 

(93.476

)

 

(103.411

)

(93.476

)

 

Net cash provided by (used in) financing activities

 

 

 

(2.739.351

)

(3.713.050

)

(1.315.573

)

(6.452.401

)

193.338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

 

2.271.929

 

5.720.011

 

(8.429.546

)

7.991.940

 

(1.422.638

)

Cash and cash equivalents of cash, beginning of the period

 

 

 

19.138.882

 

13.468.958

 

20.266.871

 

13.468.958

 

13.220.599

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

(87.450

)

(50.087

)

9.946

 

(137.537

)

49.310

 

Cash and cash equivalents, end of the period

 

7

 

21.323.361

 

19.138.882

 

11.847.271

 

21.323.361

 

11.847.271

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term interest

 

 

 

(9.954

)

(6.134

)

(11.910

)

(16.088

)

(19.726

)

Long-term interest

 

 

 

(617.826

)

(581.255

)

(547.540

)

(1.199.081

)

(996.209

)

Income tax and social contribution

 

 

 

(1.933.124

)

(1.697.264

)

(121.042

)

(3.630.388

)

(372.932

)

Inflows during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash transactions:

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to property, plant and equipment - interest capitalization

 

 

 

(100.621

)

(63.498

)

(101.854

)

(164.119

)

(184.856

)

 

The accompanying notes are an integral part of these financial statements.

 

8



Table of Contents

 

 

GRAPHIC

 

(A free translation from the original in Portuguese)

 

Statement of Cash Flow Parent Company

 

Period ended in (unaudited)

In thousands of reais

 

 

 

 

 

Period Six-month

 

 

 

Notes

 

June 30, 2011

 

June 30, 2010

 

Cash flow from operating activities:

 

 

 

 

 

 

 

Net income of the period

 

 

 

21.566.342

 

9.514.127

 

Adjustments to reconcile net income to cash from operations

 

 

 

 

 

 

 

Results of equity investments

 

 

 

(5.013.479

)

(4.054.956

)

Realized gain on assets held for sale

 

 

 

(2.492.175

)

 

Results from descontinued operations

 

 

 

 

236.318

 

Depreciation, amortization and depletion

 

 

 

937.985

 

990.522

 

Deferred income tax and social contribution

 

 

 

621.840

 

(344.358

)

Monetary and exchange rate changes, net

 

 

 

(2.041.118

)

967.035

 

Loss on disposal of property, plant and equipment

 

 

 

256.790

 

284.630

 

Net unrealized losses (gains) on derivatives

 

23

 

(440.898

)

464.672

 

Dividends / interest on capital received

 

 

 

1.103.265

 

357.285

 

Others

 

 

 

(222.063

)

211.844

 

Decrease (increase) in assets:

 

 

 

 

 

 

 

Accounts receivable from customers

 

 

 

(488.201

)

(3.335.165

)

Inventories

 

 

 

(294.961

)

51.263

 

Recoverable taxes

 

 

 

(182.165

)

(92.349

)

Others

 

 

 

20.001

 

302.907

 

Increase (decrease) in liabilities:

 

 

 

 

 

 

 

Suppliers and contractors

 

 

 

1.545.689

 

262.461

 

Payroll and related charges

 

 

 

(253.502

)

(182.472

)

Taxes and contributions

 

 

 

1.152.603

 

185.981

 

Others

 

 

 

361.134

 

153.280

 

Net cash provided by operating activities

 

 

 

16.137.087

 

5.973.025

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Loans and advances receivable

 

 

 

6.361

 

3.129.434

 

Guarantees and deposits

 

 

 

(292.795

)

(260.312

)

Additions to investments

 

 

 

(1.609.387

)

(986.427

)

Additions to property, plant and equipment

 

 

 

(5.674.612

)

(3.162.706

)

Proceeds from disposal of investments held for sale

 

 

 

 

 

Acquisitions of subsidiaries, net of the cash of subsidiary

 

 

 

 

 

Net cash provided by (used in) investing activities

 

 

 

(7.570.433

)

(1.280.011

)

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Short-term debt

 

 

 

 

 

 

 

Additions

 

 

 

1.054.403

 

1.059.814

 

Repayments

 

 

 

(4.170.319

)

(3.788.701

)

Long-term debt

 

 

 

 

 

 

 

Additions

 

 

 

2.340.874

 

2.729.038

 

Financial institutions

 

 

 

(740.095

)

(234.807

)

Dividends and interest on capital paid to stockholders

 

 

 

(4.844.100

)

(2.198.000

)

Net cash provided by (used in) financing activities

 

 

 

(6.359.237

)

(2.432.656

)

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

 

2.207.417

 

2.260.358

 

Cash and cash equivalents of cash, beginning of the period

 

 

 

4.823.377

 

1.249.980

 

Cash and cash equivalents from new incorporated subisidiary

 

 

 

 

8

 

Cash and cash equivalents, end of the period

 

7

 

7.030.794

 

3.510.346

 

Cash paid during the period for:

 

 

 

 

 

 

 

Short-term interest

 

 

 

(2.482

)

(47.053

)

Long-term interest

 

 

 

(1.228.350

)

(1.000.776

)

Income tax and social contribution

 

 

 

(3.103.414

)

(399.744

)

Non-cash transactions:

 

 

 

 

 

 

 

Additions to property, plant and equipment - interest capitalization

 

 

 

(47.546

)

(50.222

)

Transfer of advance for future capital increase to investments

 

 

 

(761.156

)

(672.500

)

 

The accompanying notes are an integral part of these financial statements.

 

9



Table of Contents

 

 

GRAPHIC

 

(A free translation from the original in Portuguese)

 

Statement of Added Value

 

Period ended in (unaudited)

In thousands of reais

 

 

 

Consolidated

 

 

 

Period three-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

Generation of added value

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

 

 

 

 

 

 

 

 

 

 

Revenue from products and services

 

25.613.887

 

23.573.306

 

18.980.976

 

49.187.193

 

32.010.325

 

Gain on realization of assets available for sale

 

 

2.492.175

 

 

2.492.175

 

 

 

Revenue from the construction of own assets

 

5.898.396

 

4.088.559

 

4.410.836

 

9.986.955

 

7.622.655

 

Allowance for doubtful accounts

 

(9.569

)

11.893

 

 

2.324

 

(6.597

)

Acquisition of products

 

(695.207

)

(557.382

)

(441.100

)

(1.252.589

)

(854.260

)

Outsourced services

 

(3.589.771

)

(2.857.576

)

(2.848.882

)

(6.447.347

)

(4.540.577

)

Materials

 

(5.968.970

)

(4.743.680

)

(4.695.727

)

(10.712.650

)

(9.422.966

)

Fuel oil and gas

 

(866.930

)

(981.365

)

(912.042

)

(1.848.295

)

(1.685.640

)

Energy

 

(378.298

)

(510.274

)

(537.750

)

(888.572

)

(983.254

)

Other costs (expenses)

 

(2.534.102

)

(2.247.993

)

(1.955.810

)

(4.782.095

)

(3.965.526

)

Gross added value

 

17.469.436

 

18.267.663

 

12.000.501

 

35.737.099

 

18.174.160

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and depletion

 

(1.553.128

)

(1.599.038

)

(1.355.861

)

(3.152.166

)

(2.716.166

)

Net added value

 

15.916.308

 

16.668.625

 

10.644.640

 

32.584.933

 

15.457.994

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income

 

1.032.995

 

748.064

 

447.612

 

1.781.059

 

550.763

 

Equity results

 

81.176

 

17.674

 

36.954

 

98.850

 

44.168

 

 

 

 

 

 

 

 

 

 

 

 

 

Total added value to be distributed

 

17.030.479

 

17.434.363

 

11.129.206

 

34.464.842

 

16.052.925

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

1.791.336

 

1.698.685

 

1.260.547

 

3.490.021

 

2.383.788

 

Taxes, rates and contribution

 

959.984

 

1.051.676

 

388.091

 

2.011.660

 

278.102

 

Current income tax

 

2.852.317

 

2.756.574

 

1.222.638

 

5.608.891

 

1.734.568

 

Deferred income tax

 

1.138.707

 

(289.406

)

75.704

 

849.301

 

(789.673

)

Remuneration of debt capital

 

955.377

 

1.067.857

 

1.529.360

 

2.023.234

 

2.791.051

 

Monetary and exchange changes, net

 

(847.293

)

(51.910

)

(65.951

)

(899.203

)

112.209

 

Net income attributable to the company’s stockholders

 

10.275.359

 

11.290.983

 

6.634.783

 

21.566.342

 

9.514.127

 

Net income (loss) attributable to non-controlling interest

 

(95.308

)

(90.096

)

84.034

 

(185.404

)

28.753

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution of added value

 

17.030.479

 

17.434.363

 

11.129.206

 

34.464.842

 

16.052.925

 

 

10



Table of Contents

 

 

GRAPHIC

 

 

 

Parent company

 

 

 

Period Six-month

 

 

 

June 30, 2011

 

June 30, 2010

 

Generation of added value

 

 

 

 

 

Gross revenue

 

 

 

 

 

Revenue from products and services

 

30.805.524

 

19.502.873

 

Gain on realization of assets available for sale

 

2.492.175

 

 

 

Revenue from the construction of own assets

 

5.665.123

 

3.178.554

 

Allowance for doubtful accounts

 

8.520

 

(5.098

)

Less:

 

 

 

 

 

Acquisition of products

 

(1.095.493

)

(521.459

)

Outsourced services

 

(3.831.753

)

(2.789.556

)

Materials

 

(5.590.277

)

(4.763.398

)

Fuel oil and gas

 

(946.931

)

(746.502

)

Energy

 

(390.833

)

(502.916

)

Other costs (expenses)

 

(2.078.142

)

(1.778.081

)

Gross added value

 

25.037.913

 

11.574.417

 

 

 

 

 

 

 

Depreciation, amortization and depletion

 

(937.985

)

(990.522

)

Net added value

 

24.099.928

 

10.583.895

 

 

 

 

 

 

 

Financial income

 

1.151.013

 

627.732

 

Equity results

 

5.013.479

 

4.054.956

 

 

 

 

 

 

 

Total added value to be distributed

 

30.264.420

 

15.266.583

 

 

 

 

 

 

 

Personnel

 

1.935.484

 

1.453.388

 

Taxes, rates and contribution

 

1.404.853

 

152.355

 

Current income tax

 

4.063.509

 

1.386.117

 

Deferred income tax

 

621.840

 

(344.358

)

Remuneration of debt capital

 

1.538.156

 

2.056.215

 

Monetary and exchange changes, net

 

(865.764

)

1.048.739

 

Net income attributable to the company’s stockholders

 

21.566.342

 

9.514.127

 

 

 

 

 

 

 

Distribution of added value

 

30.264.420

 

15.266.583

 

 

The accompanying notes are an integral part of these financial statements.

 

11



Table of Contents

 

 

GRAPHIC

 

(A free translation from the original in Portuguese.)

 

NOTES TO THE INTERIM FINANCIAL STATEMENTS

IN THOUSANDS OF REAL, UNLESS OTHERWISE STATED.

 

1-             Operational Context

 

Vale S.A. (“Vale” or the “Company”) is a Public Limited Liability Company with its headquarters in the city of Rio de Janeiro, Brazil.  The initial public offering was in October 1943 on the Rio de Janeiro Stock Exchange and now has its securities traded on the stock exchanges in Sao Paulo (“BM&F and BOVESPA”), New York (NYSE), Paris (NYSE Euronext) and Hong Kong (HKEx).

 

The Company and its direct and indirect subsidiaries (“Group”) is principally engaged in the research, production and marketing of iron ore and pellets, nickel, fertilizer, copper, coal, manganese, iron alloys, cobalt, metals platinum group metals and metals precious. In addition, it operates in the segments of energy, logistics and steel.

 

As of June 30, 2011, the main consolidated operating subsidiaries and jointly controlled entities proportionately consolidated are:

 

Entities

 

% participation

 

% voting
capital

 

Head office 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

 

12



Table of Contents

 

 

GRAPHIC

 

2       Summary of the Main Accounting Practices and Accounting Estimates

 

a)         Basis of presentation

 

Interim consolidated financial statements

 

The interim consolidated financial statements of the company have been prepared according with the international accounting standards (IFRS) issued by the International Accounting Standards Board (IASB), and interpretations issued by International Financial Reporting Interpretations Committee (IFRIC), implemented in Brazil through the Committee of Accounting Pronouncements (CPC) and its technical interpretation (ICPC) and guidelines (OCPC) approved by the Securities Exchange Commission (CVM).

 

The interim financial statements have been prepared considering historical cost as the basis of value and adjusted to reflect the financial assets available for sale, and financial assets and liabilities (including derivative instruments) measured at fair value against income. The interim financial statements follow the principles, methods and standards in relation to those adopted at the closing of last fiscal year ended December 31, 2010, and therefore should be read in together with this.

 

In preparing the interim financial statements, the use of estimative is required to account for certain assets, liabilities and transactions. Accordingly, the interim financial statements include certain estimates related to the useful lives of fixed assets, provisions for losses on assets, contingencies, operating provisions and other similar evaluations. Actual results of operations for the quarterly periods are not necessarily an indication of expected results for the fiscal year ending on December 31, 2011.

 

Interim financial statements of the parent company

 

The interim individual financial statements of the parent company and associated companies have been prepared under accounting practices adopted in Brazil issued by the CPC. Those pronouncements are published together with interim consolidated financial statements.

 

In the case of Vale SA accounting practices adopted in Brazil applicable to the interim individual financial statements differ from IFRS, applicable to the separated financial statements, only by valuation of investments in subsidiaries and associated companies by the equity method, while according IFRS would be as cost or fair value.

 

Transactions and balances

 

The operations with others currencies are translated into the functional currency of the parent company (Real) using the actual exchange rates on the transaction or valuation dates, in which the items were measured. The foreign exchange gains and losses resulting from the settlement of these transactions and from the translation by exchange rates at the end of the year, relating to monetary assets and liabilities in other currencies are recognized in the statement of income, as financial expense or financial income.

 

In 2011, based on the assessment of business, the subsidiary Vale International has changed its functional currency from Brazilian Real to USA dollars. This change did not cause significant effects on the financial statements presented.

 

Major currencies impacting our operations:

 

 

 

Year-end price in Brazilian real

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

US dollar - USD

 

1,5611

 

1,6662

 

US canadian dollar - CAD

 

1,6192

 

1,6700

 

US australian dollar - AUD

 

1,6752

 

1,6959

 

Euro - €

 

2,2667

 

2,2280

 

 

The exchange rate gain or loss of non-monetary financial assets, such as investments in shares classified as available for sale, is included in other comprehensive income.

 

The Company has assessed subsequent events through July 28, 2011, which is the date of the interim financial statements.

 

b)              Principles of consolidation

 

The consolidated financial statements reflect the balances of assets, liabilities and stockholder’s equity at June 30, 2011, December 31, 2010 and the operations of the three-months period ended on June 30, 2011 and June 31, 2010, of the parent

 

13



Table of Contents

 

 

GRAPHIC

 

company, of its direct and indirect subsidiaries and of its jointly controlled entities, in proportion to the interest maintained. For associates, entities over which the Company has significant influence but not control the investments are accounted for under the equity method.

 

The operations in other currencies are translated into the presentation currency of the financial statements in Brazil for the purposes of registration of equity and full or proportional consolidation. Accounting practices of subsidiaries and associated companies are set to ensure consistency with the policies adopted by the parent company. Transactions between consolidated companies, as well as balances, profits and unrealized losses on these transactions are eliminated.

 

The interests in hydroelectric projects are done through consortium agreements under which the Company participates in assets and liabilities of these enterprises in the proportion that holds on the consortium.

 

Investments in subsidiaries, joint ventures and associated companies

 

Investments registered in the consolidated financial statements include investments in related entities. Investments registered in the financial statements of the parent company include investments in subsidiaries, joint ventures and associated companies.

 

These investments in subsidiaries, joint ventures and associated companies are recorded in accounting by the equity method and include goodwill identified on acquisition, net of any accumulated impairment loss.

 

c)              Business combinations

 

The company adopts the business combinations method when the company acquires control over an entity. In these operations, the acquired identifiable assets, the liabilities, and the non-controlling interests assumed are initially measured at fair values at the acquisition date. The measurement of the non-controlling shareholder interest to be recognized is determined for each acquisition made.

 

The excess of the consideration transferred over the fair value at the date of acquisition, inclusive of any prior equity interest in the acquired business is recorded as goodwill. When the consideration transferred is less than the fair value of net assets of the subsidiary acquired, the difference is recognized directly in the statement of income.

 

The goodwill recorded as an intangible asset is not subject to amortization. Goodwill (goodwill) is allocated to cash-generating units (CGU) or groups of cash generating units, and recoverability was tested (impairment test), during the fourth quarter.  When it was identified that recorded goodwill would not be fully recovered, the respective portion of goodwill was written down to the income statement.

 

Non-controlling stockholders’ interests

 

The Company treats transactions with non-controlling stockholders’ interests as transactions with equity owners of the Company. For purchases of non-controlling stockholders’ interests, the difference between any consideration paid and the portion acquired of the carrying value of net assets of the subsidiary is recorded in stockholders’ equity. Gains or losses, on disposals of non-controlling stockholders’ interest, are also recorded in stockholders’ equity.

 

For the Company hold control or significant influence, any retained interest in the entity is remeasured to its fair value, with the change in carrying amount recognized in profit or loss. Furthermore, any amounts previously recognized in other comprehensive income relating to that entity are accounted for as if the Company had directly sold the related assets or liabilities. This means that the amounts previously recognized in other comprehensive income are reclassified in income.

 

d)              Cash and cash equivalents and short-term investments

 

The amounts recorded as cash and cash equivalents correspond to the values available in cash, bank deposits and investments in the short-term that have immediately liquidity and maturity within three months. Other investments with maturities exceeding three months, and up to one year, are recognized at fair value in income and recorded in short-term investments.

 

e)              Financial assets

 

The Company classifies its financial assets in accordance with the purpose for which they were purchased, and determine the classification and initial recognition according to the following categories:

 

·                  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.

 

·                  Loans and receivables — non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. The Company’s 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

 

14



Table of Contents

 

 

GRAPHIC

 

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 — are non-derivative assets not classified in other categories. They are initially recorded at their acquisition value, which is the fair value of the price paid, including transaction costs. After initial recognition, they are reassessed by their  fair values by reference to their market value at the date of the financial statement, without any deduction related to the transaction costs that may occur up to your sale.

 

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 income “until 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 financial expenses.

 

f)                Accounts receivables

 

Accounts receivables represent amounts receivable from the sale of products and services made by the Company. The receivables are initially recorded at fair value and subsequently measured at amortized cost, net of estimates of potential losses.

 

The estimated losses from doubtful accounts are provided in an amount considered sufficient to cover potential losses. The value of the loss estimated for doubtful debts is made based on experience of defaults occurred in the past.

 

g)             Inventories

 

Inventories are stated at the lower value of average cost of acquisition or production and replacement or realization values. The inventories production costs are determined by fixed and variable costs, and direct and indirect costs of production, by the appropriate average cost method. The realizable net value of inventory corresponds to the estimated selling price of inventory, less all estimated costs of completion and costs necessary to make the sale. Where applicable, consists of an estimated loss of obsolete inventory or slow-moving.

 

Inventories of ore are recognized in the moment of yours physical extraction. And they are no longer part of the calculation of proven and probable reserves anymore, and now are part of the stock pile of ore, and therefore is not part of the calculation of depreciation, amortization and depletion per unit of production.

 

h)             Non-current assets held for sale

 

Assets held for sale (or discontinued operations) are recorded as non-current assets, separated from other current assets in the balance sheet, when their carrying amounts are recoverable when: a) the realization of the sale is a virtual certainty; b) management is committed to a plan to sell these assets; and c) the sale takes place within a period of 12 months. Assets recorded in this group are valued by the lower of book value and fair value less costs to sell.

 

i)                Non-current

 

The amount expected to be recovered or settled after more than 12 months of the reporting date is classified as non-current.

 

j)                Property, plant and equipment

 

Fixed assets are carried at acquisition or production cost. The assets include financial charges, incurred during the construction period, expenses attributable to the acquisition and losses through non-recovery of the asset.

 

Assets are depreciated by the straight-line method based on estimated useful lives, from the date on which the assets are available for use in the intended way, except for land which is not depreciated. The depletion of reserves is calculated based on the ratio between actual production and the total amount of reserves proven and probable.

 

In the case of railroads, where the company holds the concession, the assets acquired, related to grant activities to provide public services (returned goods), the will be returned to the grantor termination of the concession period, without any compensation or cost to the grantor. The returned tangible fixed assets are originally recorded by the cost of acquisition or construction, during the construction period. The assets related to the concession are depreciated based on the estimated useful life of assets, since the entry into operation.

 

The carrying value of an asset is written down immediately to its recoverable amount in income, if the asset’s carrying value is greater than its estimated recoverable amount.

 

15



Table of Contents

 

 

GRAPHIC

 

Depreciation and depletion of assets of the Company, is represented in accordance with the following estimated useful lives:

 

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

 

The residual values and useful lives of assets are reviewed and adjusted, if necessary, at the end of each fiscal year.

 

The relevant expenditures for maintenance of industrial areas and relevant assets (as example, ships), including spare parts, assembly services, and others, are recorded in fixed assets and depreciated over the benefits of this maintenance period until the next stop.

 

l)                Intangible assets

 

Intangible assets are valued at acquisition cost, less accumulated amortization and losses by reducing the recoverable amount where applicable. Intangible assets are recognized only if it is likely they that will generate economic benefits to the Company, are controllable under the Company’s control and their respective value can be measured reliably.

 

Intangible assets that have finite useful lives are amortized over their effective use or a method that reflects their economic benefits, while those with indefinite useful lives are not amortized; consequently these assets are tested at least annually as to their recovery (impairment test). The estimated useful life and amortization methods are reviewed at the end of each financial year and the effect of any changes in estimates are recorded in a prospective manner.

 

Expenditure on development activities (or stage of development of an internal project) is recorded as intangible assets if and only if it generate future economic benefits, there is technical viability to use or sale, and capacity to measure in a confinable way these costs. Initial recognition of this asset corresponds to the sum of the expenditures incurred from when the intangible asset has passed to meet the recognition criteria. Intangible assets generated internally, are recorded at cost value less amortization and loss on the accumulated impairment.

 

Intangible assets acquired in a business combination and recognized separately from goodwill are recorded at fair value at the acquisition date, which is equivalent to cost. As required at a later date, these assets are recorded at cost value less amortization and loss on the impairment accumulated.

 

m)         Biological assets

 

The biological assets are valued and recognized at fair value less cost to sell (less depreciation and accumulated impairment losses), when a market value can be determined, otherwise they are value and recognized at cost.  In the absence of an active market, the valuation method used is the discounted cash flow method. Related gains and losses are recognized in the statement of income.

 

n)             Impairment

 

Financing assets

 

The Company assess each reporting period if there are objective evidences that an asset is impaired. Case the existence of impacts on cash flow caused by asset impaired and this impact can be reliable estimated; Company recognizes in the results an impairment loss.

 

Long-term non-financial assets

 

The Company assesses impairment of non financial assets annually to assets whether there is evidence that the book value of a long-term non-financial asset will not be recoverable. Regardless of existing indication of non recoverability of its carrying amount, goodwill balances from business combinations and intangible assets with indefinite useful lives are tested for recovery at least once a year. When the residual value book of this non-financial asset exceeds its recoverable value, the Company recognizes a reduction in the carrying balance of its non-financial asset (impairment), and also in this moment review the non-financial assets, except goodwill, that have suffered reduction of the accounting balance for non-recovery for a possible reversal of these write-down values. If it is not possible to determine the recoverable amount of a nonfinancial asset individually, the recoverable value of non-financial assets grouped at the lowest levels for which there are separately identifiable cash flows of the cash-generating unit - CGU, which the asset belongs is realized.

 

16



Table of Contents

 

 

GRAPHIC

 

o)              Expenditures on research

 

Expenditure on ore research and development are considered operating expenses until the effective proof of the economic feasibility of commercial exploration of a given field. From this evidence, the expenditures incurred are to be capitalized as mine development costs.

 

During the development phase of mine before production begins, the cost of waste removal, and associated costs with removal of waste and other residual materials are recorded as part of asset in development cost of the mine. Subsequently, these costs are amortized over the useful life of the mine based on proven and probable reserves. After the start of the production phase from the mine, the ore removal expenditures are treated as production costs.

 

p)              Leasing

 

The Company classifies its contracts as financial leasing or operational leases based on the substance of the contract, regardless of its form.

 

For financial leases, the lower of the fair value of the leased asset and the present value of minimum lease payments is recorded in tangible fixed assets offsetting the corresponding obligation recorded is liabilities. For operating leases, payments are recognized linearly during the term of the contract as a cost or expense in the statement of income in the year to which they belong.

 

q)              Accounts payable to suppliers and contractors

 

Accounts payable to suppliers and contractors are obligations to pay for goods and services that were acquired in the ordinary course of business. The amounts are initially recognized at fair value and subsequently measured at amortized cost using effective interest rate method. In practice accounts payable are normally recognized by the value of the corresponding invoice or receipt.

 

r)              Loans and financing

 

Loans are initially measured at fair value, net of transaction costs incurred and are subsequently carried at amortized cost. Any difference between the proceeds (net of transaction costs) and the redemption value is recognized in the statement of income over the period of the loans, using the effective interest rate method. Fees paid on the establishment of the loan are recognized as transaction costs of the loan.

 

Compound financial instruments (which have components of a financial liability — debt — and of Stockholders’ equity) issued by the Company comprise of mandatorily convertible notes into Stockholders’ equity, and the number of shares to be issued does not vary with changes in its fair value.

 

The liability component of a compound financial instrument is initially recognized at fair value. The fair value of the liability portion of a convertible debt security is determined using discounted cash flow, considering the interest rate market for a debt instrument with similar characteristics (period, value, credit risk), but not convertible. The Stockholders’ equity component is recognized initially by the difference between the total value received by the Company with the issuance of the title, and the fair value as a financial liability component recognized. The transaction costs directly attributable to the title are allocated to the components of liabilities and stockholders’ equity in proportion to amounts initially recognized.

 

After initial recognition, the liability component of a compound financial instrument is measured at amortized cost using the effective interest rate method. The equity component of a compound financial instrument is not remeasured after the initial recognition, except for upon conversion.

 

s)             Provisions

 

Provisions are recognized only when there is a present obligation (legal or constructive) resulting from a past event, and it is probable that settlement of this obligation would result in an outflow of resources and the amount of the obligation could be reasonably estimated. Provisions are reviewed and adjusted to reflect the current best estimate at the end of each reporting period. Provisions are measured at the present value of the expenditure expected to be required to settle an obligation using a pre-tax rate, which reflects current market assessments of time value of money and the risks specific to the obligation. The increase in the obligation due to the passage of time is recognized as interest expense.

 

Provision for asset retirement obligations

 

The Company, at the end of each year reviews and updates the values of provisions for asset retirement obligations. This provision has the primary goal of long-term value, for financial use in the future at the closing moment of the asset. Provisions made by the Company refer basically to mine closure and the completion of mining activities and decommissioning of assets linked to mine. The provision is set up initially with the record of non-current liabilities in counterpart with a main fixed asset item. The increase in the provision due to passage of time is recognized as interest expense, using the current discount rate plus the inflation index. The asset is depreciated linearly at the rate of useful life of the main asset, and registered against the statement of income.

 

17



Table of Contents

 

 

GRAPHIC

 

Provisions for contingent liabilities

 

The judicial provisions are recognized when the loss is considered probable, and would cause an outflow of resources for the settlement of the liabilities, and when the amounts are reliably measurable taking into consideration the opinion of legal counsel, the nature of actions, similarity with previous cases, complexity, and the positioning of the courts.

 

t)                Employee benefits

 

Current benefit - wages, vacations and related taxes

 

Payments of benefits such as wages, vacation past due or accrued vacation, as well their related social security taxes over those benefits, are recognized monthly in the results.

 

Current benefit - profit sharing

 

The Company has a policy of profit sharing, based on the achievement of individual performance goals, and on the area of operation and performance of the Company. The amount is formed based on the best estimates of the amount to be paid by the company based on the results, and periodic verification (measurement) of the compliance with all performance goals. The Company makes monthly provision with respect to the accrual basis and recognition of present obligation arising from past events, and believes that the estimated amount is reasonable and a future outflow of resources should occur. The counterpart of the provision is recorded as cost of sales or service rendered or operating expenses in accordance with the activity of the employee in productive or administrative activities, respectively.

 

Non-current benefit - pension cost and other post-retirement benefits

 

For defined benefit plans in which the Company has the responsibility for or has some kind of risk actuarial calculations are periodically obtained of liabilities determined in accordance with the Projected Unit Credit Method in order to estimate the liability for payment of those installments. The liability recognized in the balance sheet regarding the defined benefit plan a the present value of the defined benefit obligation at the balance sheet date, less the fair value of plan assets, with adjustments for past service cost not recognized. Actuarial gains and losses are appointed and controlled by the corridor method, this method only affects the income of the period if it exceeds the limits of 10% of the fair value of plan assets and the present value of the defined benefit obligations, whichever is greater, and the amount exceeding the deferred portion by the number of active participants of the plan. Past service costs that arise with changes in plans are released immediately in income.

 

The present value of the defined benefit obligation is determined by discounting the estimated future cash outflows using an interest rates consistent with market rates, which are denominated in the currency in which benefits will be paid and which have maturities close to the respective liabilities of the pension plan obligation.

 

The Company has several pension plans, among them plans presenting surplus and deficit situations. For plans with a surplus position, the Company not recognize on the balance sheet, neither on the statement of income, as there was not a clear position about the use of this surplus by the Company, being only demonstrated in a note. For plans with a deficit position, the Company recognizes liabilities and results arising from the actuarial valuation and the actuarial gains and losses generated by the evaluation of these plans are recognized in income, according to the corridor method.

 

With respect to defined contribution plans, the Company has no further obligation after the contribution is made.

 

18



Table of Contents

 

 

GRAPHIC

 

Current benefit - current incentive

 

The Company has established a mechanism to award its eligible executives (Matching Plan and Long-Term Incentive Plan - ILP) with the goal of encouraging loyalty and sustained performance among others. The Matching plan allows eligible executives to acquire preferred class A stocks of the Company, through criteria activated with targets reached, and shall be entitled at the end of three years to a cash sum corresponding to the market value of the shares lot initially purchased by the executives, provided that they are under the ownership of executives throughout the entirety of the period. As well as matching, the ILP provides at the end of three years the payment in the amount equivalent to a certain number of shares based on the assessment of the executives’ career and company performance factors in relation to a group of companies of similar size (per group). Liabilities are measured at each reporting date, at fair value, based on market quotations. The compensation costs incurred are recognized in income during the three-year vesting period as defined.

 

u)             Derivative financial instruments and hedging operations

 

The Company uses derivative instruments to manage their financial risks as a way to hedge these risks, not being used derivative instruments for the purpose of negotiation. Derivative financial instruments are recognized as assets or liabilities on the balance sheet and are measured at fair value. Changes in fair value of derivatives are recorded in each year as gains or losses in the statements of income or in equity adjustments in comprehensive income in shareholders’ equity when the transaction is illegible and characterized as an effective hedge, in the form of cash flow, and which has been in effect during the period listed.

 

The method of registration of an item that is being hedged depends on its nature. The derivatives will be designated and recognized as fair value hedges of assets and liabilities when there is a firm commitment, such as cash flow hedges when a specific risk associated with a recognized asset or liability or a highly probable forecast transaction, and to hedge a net investment in a foreign operation. The Company documents the relationship between hedging instruments and hedged items at the beginning of the operation, with the objective of risk management and strategy for carrying out hedging operations. The Company also documents its assessment, both initially and continuously, that the derivatives used in hedging transactions are highly effective in their changes in fair value or cash flows of hedged items.

 

The cash flow hedges the effective portion of changes in fair value of designated and qualified as hedges, in this mode, is recorded in shareholders’ equity accounted for in comprehensive income. The effective amount released in shareholders’ equity in comprehensive income, will only be transferred to the result of the period, in the results appropriated for the hedged item (cost, operating expense, interest expense, etc.) when the hedged item is actually performed. However, when a hedged item prescribed, sold, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain and loss, at the time, stay logged in shareholders’ equity until the forecast transaction is finally done and finally recognized in the result.

 

Derivative instruments that do not qualify for hedge accounting records, its fair value changes should be recorded immediately in statements of income, which are derivatives measured at fair value through income.

 

v)               Current and Deferred Income tax and social contribution

 

The costs of income tax and social contribution are recognized in the statement of income, except for items recognized directly in Stockholders’ equity or comprehensive income. In such cases the tax is also recognized in Stockholders’ equity or comprehensive income.

 

The Company records a provision for current income tax based on taxable profit for the year. Taxable income differs from net income (profit presented in the statement of income), because it excludes income and expenses taxable or deductible in other years, and excludes items not permanently taxable or not deductible. The provision for income tax is calculated individually for each entity of the group based on tax rates and tax rules in force at the location of the entity. The recognition of deferred taxes by the Company is based on temporary differences between the book value and the tax base value of assets and liabilities on tax losses of income tax, and offsetting social contribution on profits where their achievement against future taxable results is considered likely. If the Company is unable to generate future taxable income or if there is a significant change in the time required for the deferred taxes to be deductible, management evaluates the need to record a provision for loss of those deferred taxes. The deferred income tax, assets and liabilities, are offset when there is a legally enforceable right to offset current tax assets against current liabilities, and when the deferred income tax, assets and liabilities, are related to income taxes released by the same taxation authority on the same taxable entity.

 

Deferred income tax asset is recognized only to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilized.

 

Deferred income tax is provided on temporary differences arising on investments in subsidiaries and associates, except where the timing of the reversal of the temporary difference is controlled by the group and it is probable that the temporary difference will not reverse in the foreseeable future.

 

19



Table of Contents

 

 

GRAPHIC

 

w)           Revenue recognition

 

Revenue comprises the fair value of the consideration received or receivable by the trading of products and services in the ordinary course of business of the Company. Revenue is presented net of taxes, repayment of rebates and discounts, and in the consolidated financial statements net of eliminations of sales between consolidated entities.

 

·                  Product sales

 

Revenues with product sales are recognized when value can be measured reliably, it is probable that future economic benefits will flow to the Company, and when there is a transfer to the purchaser of the significant risks and benefits related to the product.

 

Sales revenues are dependent on negotiated commercial terms, including transportation clauses, which are most often the determining factor in a defining the transfer of risks and benefits of the products sold. The Company uses separate commercial arrangements where substantial part of the Company’s revenue from sales has being recognized at the delivery time of goods to the responsible company for the transportation. In other circumstances, the commercial clauses negotiated require that the revenue is recognized only in the delivery of goods at the port of destination.

 

·                  Sales of services

 

Revenues from services rendered by the Company are related to contracts of transport services rendered and are recognized over the period that the services are performed.

 

·                  Financial income

 

Interest income is recognized with the time elapsed, using the effective interest rate applicable.

 

x)              Government grants and support

 

Government grants and support are accounted for when the Company complies with reasonable security conditions set by the government related to grants and assistance received. The Company records via the statement of income, as reducing taxes or spending according to the nature of the item, and through the distribution of results on statement of income, earnings reserve account in stockholders’ equity.

 

y)              Allocation of income and distribution of remuneration to stockholders

 

Regarding remuneration of Stockholders, the Company may use interest on capital, among other modalities, in line with the criteria and limits set by Brazilian legislation. The tax reflection of interest on capital is recognized in income.

 

z)              Capital

 

The capital is represented by common and preferred shares non-redeemable, all without no par value.  The preferred shares have the same rights as common shares, with the exception of voting for electing members of the Board. The Board may, regardless of statutory reform, resolve the issue of new shares (authorized capital), including by the capitalization of profits and reserves to the authorized limit.

 

The Company periodically practices the repurchase of shares to remain in treasury for future sale or cancellation. These programs are approved by the Board with a term and quantities by determined type of shares.

 

Incremental costs directly attributable to the issuance or repurchase of new shares or options are demonstrated in Stockholders’ equity as a deduction from the amount raised, net of taxes.

 

aa)        Statements of added value

 

The Company publishes its consolidated and the parent company statements of added value (DVA) in accordance with the pronouncements of CPC 09, which are submitted as part of the financial statements in accordance with Brazilian accounting practices applicable to Limited Liability companies that for IFRS are presented as additional information, without prejudice to the set of financial statements.

 

This statement represents one of the component elements of the Social Balance which has the main objective to present with great evidence the wealth creation by the entity and its distribution during the period reported.

 

20



Table of Contents

 

 

GRAPHIC

 

3                 Critical Accounting Estimates and Assumptions

 

The presentation of financial statements in accordance with the principles of recognition and measurement by the accounting standards issued by the CPC and IASB requires that management of the Company make judgments, estimates and assumptions that may affect the value of assets and liabilities presented.

 

These estimates are based on the best knowledge existing at any period and the planed actions, being constantly reviewed based on available information. Changes in facts and circumstances may lead to revision of estimates, so the actual future results could differ from estimates.

 

Significant estimates and assumptions used by Company’s management in preparing these financial statements are presented as such:

 

Mineral reserves and mine useful life

 

The estimates of proved reserves and probable reserves are regularly evaluated and updated. The proved reserve and probable reserve are determined using generally accepted geological estimates. The calculation of reserves requires that the company take positions on future conditions that are highly uncertain, including future ore prices, exchange rates, inflation rates, mining technology, availability of permits and production costs. Changes in some of these assumptions could have a significant impact on proved reserves and probable reserves recorded.

 

The estimated volume of mineral reserves is base of the calculation of the depletion portion of their respective mines, and its estimated useful life is a major factor to quantity the provision of environmental rehabilitation of mines when it is written off. Any change in the estimates of the volume of mine reserves, and the useful life of assets linked to them may have significant impact on charges for depreciation, depletion and amortization recognized in the financial statements as cost of goods sold. Changes in estimated useful life of the mines could cause significant impact on the estimates of environmental spending provision through the write-down of fixed assets and the impairment analysis.

 

Environmental costs of reclamation

 

The Company recognizes an obligation under the market value for disposal of assets during the period in which they are incurred in accordance with Note 2.s). Vale considers the accounting estimates related to reclamation and closure costs of a mine as a critical accounting policy and to involve significant values for the provision and it is estimated using several assumptions, such as interest rate, inflation, useful life of the asset considering the current state of depletion and the projected date of depletion of each mine. Although the estimates are revised each year, this provision requires that we project cash flows applicable to the operations.

 

Income tax and social contribution

 

The determination of the provision for income taxes or deferred income tax, assets and liabilities, and any valuation allowance on tax credits requires estimates of the Company. For each future credit tax, the company assesses the probability that part or total tax assets will not be recovered. The valuation allowance made with respect to accumulated tax losses depends on the assessment of the Company of the probability of generating future taxable profits in the deferred income tax asset recognized based on production and sales planning, commodity prices, operational costs, restructuring plans, reclamation costs and planned capital costs.

 

Contingencies

 

Contingent liabilities are recorded and/or disclosed, unless the possibility of loss is considered remote by our legal advisors. Contingencies, net of escrow deposits, are arranged in notes to the financial statements Note 2 (s) and 17.

 

The contingencies of a given liability on the date of the financial statements are recorded when the amount of loss can be reasonably estimated. By their nature, contingencies will be resolved when one or more future event occurs or fails to occur. Typically, the occurrence of such events depends not on our performance, which complicates the realization of precise estimates about the date on which such events are recorded. Assessing such liabilities, particularly in the uncertain Brazilian legal environment, and other jurisdictions involves the exercise of significant estimates and judgments of management regarding the results of future events.

 

Post-retirement benefits for employees

 

The Company sponsors various plans for post-retirement benefits to their employees in Brazil and abroad, the parent company and group entities, as Note 2 (t).

 

The values reported in this section depend on a number of factors that are determined based on actuarial calculations using several assumptions in order to determine costs, liabilities, among others. One of the assumptions used in determining the amounts to be recorded in accounting is the discount rate. Any changes in these assumptions will affect the accounting records made.

 

21



Table of Contents

 

 

GRAPHIC

 

The Company, together with external actuaries, reviews at the end of each exercise, which assumptions should be used for the following year. These premises are used for upgrades and discounts to fair value of assets and liabilities, costs and expenses and determination of future values of estimated cash outflows, which are needed to settle the plan obligations.

 

Reduction in recoverable value of assets

 

The Company annually tests the recoverability of its tangible and intangible assets, with indefinite useful lives that are mostly of the portion of goodwill for expected future earnings arising from processes of the business combination. The accounting policy is presented in Note 2 (n).

 

Recoverability of assets based on the criterion of discounted cash flow depends on several estimates, which are influenced by market conditions prevailing at the time that such impairment is tested and thus the administration believes it is not possible to determine whether new impairment losses occur in the future.

 

Fair value of the derivatives and others financial instruments

 

Fair value of the not traded financial instruments in active market is determined by using valuation techniques The Company uses your own judgment to choose the various methods and assumptions set which are based on market conditions, at the end of the year.

 

The analysis of the impacts if actual results were different from management’s estimate is presented in note 23 on the topic of sensitivity analysis.

 

4          Accounting pronouncements

 

There was no issuance of new pronouncements affecting the statements of the period. The pronouncements mentioned in the financial statements ending 31 December 2010 were adopted with no significant impact on financial statements.

 

The Company made an option for not early adopt in its financial statements the recently pronouncements issued by IASB, and not yet implemented in Brazil by the CPC that will be in force after the year ended December 31, 2012.  The Company is evaluating the possible effects that can rise with the adoption of this pronouncement.

 

5                 Risk Management

 

Vale considers that an effective risk management is a key objective to support its growth strategy and financial flexibility.

 

Therefore, Vale has developed its risk management strategy in order to provide an integrated approach of the risks the company is exposed to. Thus, Vale evaluates not only the impact of financial market trading variables on the results of the business (market risk), as well as the risk from counterparties obligations (credit risk), those relating to production processes (operational risk) and those from the liquidity risk.

 

a)              Risk management policy

 

The board of directors established the risk management policy in order to support the company’s growth planning, improve its capital structure, ensure flexibility and financial solidness and increase transparency and decision process support.

 

The risk management policy determine that Vale should evaluate regularly the risk profile associated to its cash flow, as well its mitigation strategies that could reduce the risks in relation for the fulfillment of the commitments assumed by the Company, as well as with its stockholders, and for its third parties.

 

The executive board is responsible for the evaluation and approval of the risk mitigation, and to supports it in its responsibilities, the Board of Directors established the Executive Committee of Risk Management. The committee is responsible for issuing opinion on the principles and instruments of risk management, reporting periodically to the executive board about the management process and monitoring the main risks that the Company is exposed, as well, the potential impact over the cash flow.

 

The risk Management norms and instructions complement the corporate risk management policy and define practices, processes, controls, “role” and responsibilities in the company regarding risk management.

 

b)              Liquidity risk management

 

Vale´s liquidity risk arises from the possibility that we may not be able to settle or meet our obligations on due dates and cash requirements due to financial market liquidity constraints.

 

22



Table of Contents

 

 

GRAPHIC

 

To mitigate this risk, Vale has revolving credit facilities to increase its short term liquidity and to enable more efficient cash management, in agreement with its strategic focus on cost reduction of capital. The revolving credit facility was acquired from a syndicate compound by a set of several global commercial banks, according to Note 23.

 

c)              Credit risk management

 

Vale’s credit risk arises from potential negative impacts in its cash flows in the cases which our counterparties don’t meet their contractual obligations. To manage this risk, Vale maintains group-wide procedures such as controlling credit limits, guaranteeing counterparty diversification and monitoring the portfolio’s consolidated credit risk.

 

Vale’s counterparties can be divided into three main categories: 1) commercial customers who generated receivables to Vale through payment term sales; 2) financial institutions in which Vale invests its cash or are counterparty in a derivative contract; 3) equipments, products or service suppliers which received advance payments for their products or services.

 

·                  Commercial Credit Risk Management

 

For the commercial credit exposure arising from sales of our products and services to final customers, the Corporate Risk Management Department approves a credit risk limit for every counterpart. Also, the Executive Board establishes annually global credit risk limits for the portfolio and working capital cost limits, and these limits are monitored on a monthly basis.

 

Vale attribute a risk rating for each client using an own quantitative methodology basis on analysis of credit risk, from three main sources of information: i) the Expected Default Frequency (EDF) provided by KMV model (Moody’s), ii) the credit ratings attributed by major international rating agencies; iii) the financial statements of the client to economic and financial evaluation based on financial indicators.

 

When is ever necessary, the analysis of quantitative credit risk is complemented by a qualitative analysis that takes into account, for example, the payment history of the counterparty, the time relationship business with Vale, its strategic position in its economic sector, among other factors.

 

According to the credit risk of a particular counterparty or in accordance with the consolidated credit risk profile of Vale, risk mitigation strategies are used to minimize the credit risk of the Company to achieve the level of risk approved by the Executive Board. Among the main strategies to mitigate credit risk, stand out credit insurance, mortgage, letter of credit and corporate guarantees, among others.

 

Vale has a geographically diversified portfolio of receivables, with China, Europe, Brazil and Japan, countries / regions that present the most significant exposures. According to region, different types of guarantees can be used to improve the credit quality of receivables.

 

The Company closely monitors its receivables portfolio through the Credit and Collection Committee, where the areas of risk management, collection and trade, monitoring the position of each counterparty. Additionally, the Vale has systemic controls of credit risk to block any further sale to a counterparty which has, along with Vale, past due receivables.

 

·                  Treasury Credit Risk Management

 

For credit exposures arising from cash investments and derivatives, credit limits to counterparties are annually approved by the Executive Board. Furthermore, the Risk Management Department controls the portfolio diversification, the exposure due to spreads variations and the overall credit risk of Vale’s consolidated treasury portfolio. Daily and monthly reports are generated to the Executive Risk Committee and to the Executive Board.

 

The credit exposure to counterparties due to derivatives is defined as the sum of the credit exposures given by each derivative that Vale has with a certain counterpart. And, finally, the credit exposure for each derivative is defined as the potential future fair value calculated within the life of the derivative, considering positive scenario for Vale (5% probability) given the joint distribution of the market risk factors that affect that derivative.

 

Vale assess the creditworthiness of its counterparties in treasury operations following an internal methodology based on the aforementioned framework for commercial credit risk that aims at defining a default probability for each counterparty. Different inputs will be considered depending on the counterparty’s nature (Banks, Insurance Companies, Countries, and Corporations): i)

 

23



Table of Contents

 

 

GRAPHIC

 

expected default probability given by KMV; ii) CDS (Credit Default Swaps) and bond market spreads; iii) credit ratings defined by the main rating agencies; iv) financial statements data and indicators analysis; v) country’s debt ratios, fiscal and monetary policies and other useful measures for country’s risk assessment.

 

d)              Market risk management

 

Vale is exposed to the behavior of several market risk factors that can impact its cash flow. The monitoring of the potential impact on cash flow due to the volatility of these factors - as well as their correlations - is done periodically to support decision making concerning growth strategy, ensure its financial flexibility and to reduce volatility on future cash flows. Thus, market risk mitigation strategies are implemented in order to guarantee that these objectives will be achieved.

 

Some of these strategies are implemented using financial instruments including derivatives. The financial instruments portfolios are monthly monitored in a consolidated view, in order to allow the financial results follow-up, impact on cash flows and to ensure the strategies adherence with the initial goals.

 

Considering the nature of Vale’s business and operations, the main market risk factors in which the Company is exposed are:

·                  Interest rates;

·                  Foreign exchange;

·                  Products prices and input and other costs;

 

Foreign exchange and interest rate risk

 

The company’s cash flow is subject to volatility of several currencies considering that our product prices are predominantly indexed to US dollars, while most of our costs, disbursements and investments are indexed to other currencies, mainly Brazilian Reais and Canadian dollars.

 

Whenever necessary to reduce the cash flow impact arising from this currency mismatch, derivatives instruments can be used as a risk mitigation strategy.

 

In the case of cash flow foreign exchange protection regarding revenues, costs, disbursements and investments, the main risk mitigation strategies used are forwards and swap trades.

 

The foreign exchange swap trades used to mitigate risks considering debt instruments have similar — or, in some cases, shorter — settlement dates than the final maturity of the debt. Their amounts are similar to the principal and interest payments, subject to liquidity market conditions.

 

The swaps with shorter settlement dates considering the debt’s final maturity are renegotiated through time so that their final maturity matches — or become closer — to the debt’s final maturity, as far as market liquidity constraints. Therefore, at each settlement date, the swap trade result will partially offset the impact of the foreign exchange rate in Vales obligations, contributing to reduce volatility of the cash flow.

 

Specifically for those debt instruments denominated in Brazilian Reais, in the event of an appreciation (or depreciation) of the Brazilian Real against the US Dollar, the negative (or positive) impact on Vale debt service (interest and/or principal payment) measured in US Dollars will be partially offset by the positive (or negative) effect from the swap transactions, regardless of the US dollar / Brazilian Real exchange rate on the payment date. The same rationale is applicable to debts denominated in other currencies and their respective swaps.

 

Vale has also a cash flow exposure to interest rates risks over loans and financings. The US Dollars floating rate debt in the portfolio consists mainly of loans including export pre-payments, commercial banks and multilateral organizations loans. In general, the US Dollar floating rate debt is mainly subject to changes in the Libor. Considering the impact of interest rate volatility on the cash flow, Vale observes the natural hedges effects between US Dollar floating rates and metal prices in the decision process of acquiring financial instruments for the desired protection.

 

Products prices and input and other costs

 

Vale is also exposed to market risks regarding commodities prices and input volatilities. In accordance with risk management policy, risk mitigation strategies involving commodities can be used to adjust the cash flow risk profile and minimize Vale’s cash flow volatility.  Normally, this kind of risk mitigation strategy considers forward transactions, futures or zero-cost collars, among others.

 

24



Table of Contents

 

 

GRAPHIC

 

e)              Operational risk

 

Operational risk management is the structured approach Vale takes to manage uncertainty related to inadequate or failed internal processes, people and systems and to external events.

 

Vale mitigates operational risk with new controls and improvement of existing ones, with transfer of risk through insurance and establishment of financial provisions.  As a result, the company seeks to have a clear view of its major risks, the best cost-benefit mitigation plans it must invest in, and the controls in place to monitor the impact of operational risk closely and to efficiently allocate capital to reduce it.

 

f)                Insurance

 

With the aim of mitigating the appropriate risks, Vale hires several different types of insurance such as insurance of operational risks and civil responsibility, engineering risks insurance (projects), life insurance policy for their employees, among others. The coverage of these policies is contracted in line with the policy of Corporate Risk Management and similar insurance contract by other companies in the mining industry. Among the management instruments, Vale since 2002 have used a captive reinsurance company that allows us to contract insurances on a competitive basis as well as direct access to key international markets of insurance and reinsurance.

 

Insurance management is performed in Vale with the support of existing insurance committees in the various operational areas of the Company which are composed of various professionals in these units.

 

6            Acquisitions

 

a)              Fertilizers Acquisitions

 

In 2010, Vale acquired 78.92% of total capital and 99.83% of voting capital of Vale Fertilizantes and 100% of the total capital of Vale Fosfatados. In 2011, after the incorporation of Vale Fosfatados by Vale Fertilizantes, Vale increased the stake on Vale Fertilizantes to 84.27%.

 

The information concerning to the allocation of the purchase price based on the fair value of identifiable assets and assumption liabilities were based in studies realized by the company with the assistance of specialist.

 

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

 

 

The goodwill balance arises primarily due to the synergies between the acquired assets and the potash operations in Taquari-Vassouras, Carnalita, Rio Colorado and Neuquém and phosphates in Bayóvar I and II, in Peru, and Evate, in Mozambique. The future development of our projects combined with the acquisition of the portfolio of fertilizer assets will allow Vale to be one of the top players in the world’s fertilizer business.

 

In addition to this acquisition in June 2011, the Board of Directors approved the proposed offering of public acquisitions of shares (OPA) which includes the total disbursement  by Vale up to 2,2 billion, of acquisition by its parent Company Mineração Naque S.A. up to 100% of the outstanding shares of its subsidiary Vale Fertilizantes in the market, intending later to close the capital, the outstanding shares of Vale Fertilizantes in the market represents 15.66% of its total capital. The OPA is a move consistent with the strategy of the Vale in becoming a global leader in the fertilizer business.

 

b)            Others Acquisitions

 

In April, 2011, the Board of Directors has approved the acquisition of up to 9% of Northern Energy S.A. (NESA), which is currently held by Gaia Energia e Participações S.A. (Gaia), subject to certain conditions. NESA was established with the sole purpose of implementing, operating and exploring of the Belo Monte hydroelectric plant.  Vale estimated an investment of R$ 2,3

 

25



Table of Contents

 

 

GRAPHIC

 

billion to repay Gaia by capital contributions made in NESA and commitments of future capital contributions arising from the acquired stake.

 

7                 Cash and Cash Equivalents

 

 

 

Consolidated

 

Parent Company

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

June 30, 2011

 

Decemebr 31, 2010

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Cash and bank accounts

 

1.902.027

 

1.211.748

 

54.398

 

59.159

 

Short-term investments

 

19.421.334

 

12.257.210

 

6.976.396

 

4.764.218

 

 

 

21.323.361

 

13.468.958

 

7.030.794

 

4.823.377

 

 

Cash and cash equivalents includes cash values, demand deposits, and investment in financial investments with insignificant risk of changes in value, being part reais indexed to CDI and part in US dollars in Time deposits with maturity less than three months.

 

8                 Short-term investments

 

 

 

Consolidated

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

 

 

(unaudited)

 

 

 

Time deposits

 

 

2.987.497

 

 

This includes the financial investments in low risk investments with a maturity of between 91 and 360 days, classified as a financial asset.

 

9            Accounts Receivables

 

 

 

Consolidated

 

Parent Company

 

 

 

June 30, 2011

 

December 31, 2010

 

June 30, 2011

 

December 31, 2010

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Denominated in “brazilian reals”

 

2.574.865

 

1.861.137

 

1.951.202

 

1.595.149

 

Denominated in other currencies, mainly US dolar

 

10.796.332

 

12.297.553

 

17.027.295

 

16.903.668

 

 

 

13.371.197

 

14.158.690

 

18.978.497

 

18.498.817

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

(184.058

)

(196.384

)

(112.173

)

(120.693

)

 

 

13.187.139

 

13.962.306

 

18.866.324

 

18.378.124

 

 

10     Inventories

 

 

 

Consolidated

 

Parent Company

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

June 30, 2011

 

Decemebr 31, 2010

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Finished products

 

3.938.035

 

3.100.890

 

1.810.692

 

1.534.837

 

Process

 

2.504.066

 

1.657.976

 

 

 

Expenditure

 

2.320.806

 

2.833.158

 

937.752

 

782.134

 

 

 

 

 

 

 

 

 

 

 

Total

 

8.762.907

 

7.592.024

 

2.748.444

 

2.316.971

 

 

In June 30, 2011, inventories include provision for adjustment to market value regarding steel and nickel industry products in the amount of R$ 167,635 and R$ 0 (as of December 31, 2010 — R$ 0 and R$ 4,550), respectively.

 

The cost of inventories recognized in results of the period in relation to the continued operations of the Company in the three-months period ended June 30, 2011, March 31, 2011 and June 30, 2010, in the amount of R$ 8,628,604, R$ 8,768,542 and R$ 7,191,130, respectively in the consolidated. For the six-months period ended June 30, 2011 and June 30, 2010, in the amount of R$ 17,397,146 e R$ 13,290,708, respectively in the Consolidated, and for the six-months period ended June 30, 2011 and June 30, 2010, in the amount of R$ 8,573,961 and R$ 7,209,968, respectively in the Parent Company.

 

26



Table of Contents

 

 

GRAPHIC

 

11          Assets and Liabilities Non Current Held for Sale

 

·      Aluminum

 

In February 2011, Vale concluded the transaction announced in May 2010 with Norsk Hydro ASA (Hydro), to transfer all of yours interest in Albras-Alumínio Brasileiro S.A. (Albras), Alunorte - Alumina do Norte do Brasil S.A. (Alunorte) and Companhia de Alumina do Pará (CAP), along with their respective off-take rights, outstanding commercial contracts, 60% of Mineração Paragominas S.A., and all of yours other Brazilian bauxite mineral rights.

 

For this transactions, Vale received R$ 1,081,225 in cash, and 22% (equivalent to 447,834,465 shares) of Hydro’s outstanding common shares (approximately R$ 5,866,105, in accordance with the Hydro’s quotation of closing price on the date of the transaction). Vale will also receive two equal tranches in 3 e 5 years after the closing of the operations of US$ 200 million in cash, in three and five years after completion of the transaction, related to the remaining payment of 40% of the Mineração Paragominas S.A. After transaction date, Hydro’s investment is being evaluated by equity method.

 

The gain on this transaction, in the amount of R$ 2,492,175, was recorded in results as realized gain on assets available for sales.

 

·      Kaolin

 

As part of the portfolio of assets management, Vale is in talks aimed at the sale of liquid assets linked to activity of kaolin. In 2010, Vale sold part of its kaolin’s assets and measured the remaining assets at fair value less cost to sell. The effect of realized and unrealized losses is recognized in income of discontinued operations in 2010. The balances of assets and liabilities classified as held for sale refers mainly to fixed assets balances.

 

12          Recoverable Taxes

 

Recoverable taxes are stated at net value of any realized loss and are represented as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

June 30, 2011

 

Decemebr 31, 2010

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Income taxes

 

826.961

 

781.656

 

138.663

 

137.097

 

Value-added tax - ICMS

 

1.655.274

 

944.857

 

613.787

 

479.439

 

PIS and COFINS

 

1.755.026

 

1.655.119

 

1.436.275

 

1.393.703

 

Others

 

136.729

 

100.092

 

78.881

 

75.201

 

Total

 

4.373.990

 

3.481.724

 

2.267.606

 

2.085.440

 

 

 

 

 

 

 

 

 

 

 

Current

 

3.524.296

 

2.869.340

 

2.083.833

 

1.960.606

 

Non-current

 

849.694

 

612.384

 

183.773

 

124.834

 

 

 

4.373.990

 

3.481.724

 

2.267.606

 

2.085.440

 

 

13          Investments

 

Changes in investments (unaudited)

 

Consolidated

 

Parenty Company

 

Balance as of December 31, 2010

 

3.944.565

 

92.111.361

 

Acquisitions

 

6.205.264

 

2.069.883

 

Disposals

 

(24.455

)

 

Dividends

 

(98.902

)

(1.233.450

)

Cumulated translation adjustment

 

(350.817

)

(3.365.969

)

Equity result

 

98.850

 

7.505.654

 

Valuation adjustments

 

(1.817

)

154.371

 

Balance as of June 30, 2011

 

9.772.688

 

97.241.850

 

 

 

 

 

 

 

Balance as of December 31, 2009

 

4.562.088

 

87.894.653

 

Acquisitions

 

98.369

 

958.367

 

Disposals

 

 

(1.540.396

)

Dividends

 

(145.785

)

(1.103.665

)

Cumulated translation adjustment

 

(484.727

)

(83.841

)

Equity result

 

44.168

 

4.054.956

 

Incorporation

 

 

(352.619

)

Valuation adjustments

 

73.528

 

160.837

 

Balance as of June 30, 2010

 

4.147.641

 

89.988.292

 

 

27



Table of Contents

 

 

GRAPHIC

 

 

 

Investments

 

Equity results (unaudited)

 

Received dividends (unaudited)

 

 

 

Period Six-month

 

Period three-month

 

Period Six-month

 

Period three-month

 

Period Six-month

 

 

 

June 30, 2011

 

Decemebr 31,
2010

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Major subsidiaries and affiliated companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct and indirect subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALBRAS - Alumínio Brasileiro S.A. (e)

 

 

1.087.500

 

 

 

8.156

 

 

(43.540

)

 

 

 

 

 

ALUNORTE - Alumina do Norte do Brasil S.A. (e)

 

 

2.731.679

 

 

 

50.982

 

 

55.929

 

 

 

 

 

 

Aços Laminados do Pará

 

164.388

 

84.516

 

(19.260

)

(6.712

)

 

(25.972

)

(6.417

)

 

 

 

 

 

Balderton Trading Corp

 

292.332

 

312.838

 

(307

)

(5.777

)

755

 

(6.084

)

442

 

 

 

 

 

 

Biopalma da Amazonia

 

478.696

 

 

 

 

 

 

 

 

 

 

 

 

BSG Resources S.À R.L

 

738.435

 

832.859

 

(32.460

)

(11.404

)

 

(43.864

)

 

 

 

 

 

 

Companhia Portuária da Baía de Sepetiba - CPBS

 

388.153

 

346.525

 

44.632

 

29.728

 

34.806

 

74.360

 

63.884

 

 

 

 

 

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

182.406

 

207.813

 

12.319

 

16.274

 

4.909

 

28.593

 

16.461

 

27.000

 

 

 

27.000

 

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

192.987

 

212.446

 

7.633

 

4.703

 

(6.886

)

12.336

 

7.428

 

31.795

 

 

 

31.795

 

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

118.960

 

143.496

 

23.898

 

16.209

 

2.749

 

40.107

 

5.392

 

 

 

45.301

 

 

45.301

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

334.415

 

333.380

 

23.922

 

13.541

 

1.681

 

37.463

 

10.972

 

36.428

 

 

 

36.428

 

 

Ferrovia Norte Sul S.A.

 

1.746.924

 

1.743.480

 

12.490

 

(9.050

)

10.594

 

3.440

 

6.547

 

 

2.922

 

 

2.922

 

 

Ferrovia Centro Atlantica (b)

 

1.994.665

 

1.916.286

 

(33.288

)

(61.320

)

4.775

 

(94.608

)

(18.104

)

 

 

 

 

 

Minerações Brasileiras Reunidas S.A. - MBR

 

3.153.600

 

3.291.156

 

(115.233

)

(71.467

)

(38.255

)

(186.700

)

(12.354

)

 

 

26.500

 

 

26.500

 

Mineração Corumbaense Reunida S.A.

 

921.941

 

912.533

 

16.571

 

9.787

 

22.428

 

26.358

 

(25.856

)

 

 

 

 

 

Mineração Paragominas (e)

 

 

1.812.936

 

 

(45.810

)

 

(45.810

)

 

 

 

 

 

 

Minas da Serra Geral S.A. - MSG

 

49.976

 

57.972

 

823

 

1.287

 

1.203

 

2.110

 

1.518

 

1.011

 

 

 

1.011

 

 

MRS Logística S.A.

 

897.741

 

851.202

 

55.790

 

60.492

 

39.156

 

116.282

 

62.279

 

10.892

 

 

15.034

 

10.892

 

15.034

 

Salobo Metais S.A. (b)

 

3.933.735

 

3.270.948

 

48.826

 

(4.839

)

(34.191

)

43.987

 

(16.131

)

 

 

 

 

 

Samarco Mineração S.A.

 

698.517

 

676.146

 

443.959

 

346.719

 

440.713

 

790.678

 

525.606

 

356.220

 

412.088

 

179.210

 

768.308

 

270.450

 

Sociedad Contractual Minera Tres Valles

 

386.093

 

394.076

 

(9.120

)

(771

)

 

(9.891

)

 

 

 

 

 

 

Vale Austria Holdings GMBH (c)

 

3.177.952

 

1.549.736

 

1.001.010

 

1.359.929

 

(7.539

)

2.360.939

 

22.709

 

 

 

 

 

 

Vale Fertilizantes S.A

 

10.658.148

 

7.384.350

 

66.407

 

58.881

 

 

125.288

 

 

 

 

 

 

 

Vale Fosfatados S.A. (d)

 

 

3.217.447

 

 

1.018

 

 

1.018

 

 

 

 

 

 

 

Vale Manganês S.A.

 

722.034

 

890.074

 

(5.009

)

39.424

 

64.273

 

34.415

 

84.349

 

 

183.792

 

 

183.792

 

 

Vale Florestar

 

232.910

 

235.366

 

(364

)

(2.092

)

 

(2.456

)

 

 

 

 

 

 

Vale Canada Limited

 

8.989.659

 

9.250.155

 

23.935

 

508.364

 

(257.780

)

532.299

 

(644.624

)

 

 

 

 

 

Vale International S.A. (c)

 

44.454.702

 

42.441.747

 

412.579

 

3.108.676

 

1.298.529

 

3.521.255

 

3.816.889

 

 

 

 

 

 

Vale Coal Colombia Ltd.

 

1.509.101

 

825.860

 

21.685

 

(26.703

)

(1.373

)

(5.018

)

 

 

 

 

 

 

Vale Soluções em Energia

 

228.548

 

198.622

 

(8.398

)

(14.447

)

 

(22.845

)

 

 

 

 

 

 

Urucum Mineração

 

160.196

 

120.006

 

42.323

 

9.826

 

20.872

 

52.149

 

24.553

 

 

41.117

 

 

41.117

 

 

Others

 

661.948

 

833.646

 

7.896

 

39.079

 

(15.192

)

46.975

 

72.856

 

 

 

 

 

 

 

 

87.469.162

 

88.166.796

 

2.043.259

 

5.363.545

 

1.645.365

 

7.406.804

 

4.010.788

 

463.346

 

639.919

 

266.045

 

1.103.265

 

357.285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affiliated companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOG-IN - Logística Intermodal S/A

 

220.580

 

223.908

 

(3.328

)

 

1.456

 

(3.328

)

 

 

 

 

 

 

Henan Longyu Energy Resources

 

465.129

 

416.092

 

29.066

 

39.295

 

34.085

 

68.361

 

69.785

 

 

 

70.455

 

 

 

Thyssenkrupp CSA Companhia Siderúrgica do Atlântico

 

3.125.828

 

3.064.924

 

(11.059

)

(14.178

)

7.332

 

(25.237

)

(329

)

 

 

 

 

70.455

 

Norsk Hydro ASA

 

5.495.940

 

 

79.446

 

 

 

79.446

 

 

84.079

 

 

 

84.079

 

 

Tecnored Desenvolvimento Tecnologico S.A.

 

89.400

 

65.855

 

(302

)

(1.390

)

 

(1.692

)

(18.188

)

 

 

 

 

 

Korea Nickel Corp.

 

8.105

 

18.382

 

28

 

612

 

108

 

640

 

700

 

 

 

 

 

 

Zhuhai YPM Pellet e Co., Ltd.

 

35.054

 

42.180

 

2.043

 

(1.165

)

2.959

 

878

 

8.971

 

 

 

 

 

 

Others

 

332.652

 

113.224

 

(14.718

)

(5.500

)

(8.986

)

(20.218

)

(16.771

)

 

 

 

 

 

 

 

9.772.688

 

3.944.565

 

81.176

 

17.674

 

36.954

 

98.850

 

44.168

 

84.079

 

 

70.455

 

84.079

 

70.455

 

 

 

97.241.850

 

92.111.361

 

2.124.435

 

5.381.219

 

1.682.319

 

7.505.654

 

4.054.956

 

547.425

 

639.919

 

336.500

 

1.187.344

 

427.740

 

 


(a) Investments sold in 2011

(b) Investments balances contain values of Advance for Future Capital Increase

(c)Excluded from stockholder’s equity, the entities’ investments already detailed

(d) Incorporated on Vale fertilizantes in 2011

 

28



Table of Contents

 

 

GRAPHIC

 

14          Intangible

 

 

 

Consolidated (Unaudited)

 

 

 

Period three-month

 

 

 

Goodwill

 

Concessions and
subconcessions

 

Right to use

 

Others

 

Total

 

Costs:

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2011

 

8.656.809

 

11.507.276

 

1.132.214

 

1.863.130

 

23.159.429

 

Additions

 

 

57.563

 

 

184.136

 

241.699

 

Disposals

 

(82.714

)

 

 

 

(82.714

)

Transfers

 

 

(34.999

)

 

158

 

(34.841

)

Translation adjustments

 

(94.760

)

 

(15.386

)

 

(110.146

)

Balance at June 30, 2011

 

8.479.335

 

11.529.840

 

1.116.828

 

2.047.424

 

23.173.427

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2011

 

 

(3.134.974

)

(85.322

)

(1.203.615

)

(4.423.911

)

Additions

 

 

(140.670

)

(10.157

)

(61.330

)

(212.157

)

Disposals

 

 

(22.331

)

 

(12.033

)

(34.364

)

Transfers

 

 

330.184

 

 

(295.343

)

34.841

 

Translation adjustments

 

 

 

(194

)

 

(194

)

Balance at June 30, 2011

 

 

(2.967.791

)

(95.673

)

(1.572.321

)

(4.635.785

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Balance

 

8.479.335

 

8.562.049

 

1.021.155

 

475.103

 

18.537.642

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs:

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2010

 

8.654.307

 

11.287.322

 

1.129.373

 

1.792.327

 

22.863.329

 

Additions

 

 

716.310

 

 

99.425

 

815.735

 

Disposals

 

 

(674.356

)

 

(28.464

)

(702.820

)

Transfers

 

 

178.000

 

 

(158

)

177.842

 

Translation adjustments

 

2.502

 

 

2.841

 

 

5.343

 

Balance at March 31, 2011

 

8.656.809

 

11.507.276

 

1.132.214

 

1.863.130

 

23.159.429

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2010

 

 

(3.407.820

)

(75.084

)

(1.106.637

)

(4.589.541

)

Additions

 

 

(138.223

)

(10.293

)

(109.887

)

(258.403

)

Disposals

 

 

589.069

 

 

12.751

 

601.820

 

Transfers

 

 

(178.000

)

 

158

 

(177.842

)

Translation adjustments

 

 

 

55

 

 

55

 

Balance at March 31, 2011

 

 

(3.134.974

)

(85.322

)

(1.203.615

)

(4.423.911

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Balance

 

8.656.809

 

8.372.302

 

1.046.892

 

659.515

 

18.735.518

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs:

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2010

 

7.338.504

 

10.610.571

 

1.343.272

 

1.462.870

 

20.755.217

 

Additions

 

1.351.375

 

328.132

 

 

21.763

 

1.701.270

 

Disposals

 

 

(19.150

)

 

(22.836

)

(41.986

)

Translation adjustments

 

(95.058

)

 

(15.547

)

 

(110.605

)

Balance at June 30, 2010

 

8.594.821

 

10.919.553

 

1.327.725

 

1.461.797

 

22.303.896

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2010

 

 

(3.197.247

)

(57.931

)

(841.799

)

(4.096.977

)

Additions

 

 

(123.829

)

(3.134

)

(45.236

)

(172.199

)

Disposals

 

 

41.986

 

 

 

41.986

 

Translation adjustments

 

 

 

(385

)

 

(385

)

Balance at June 30, 2010

 

 

(3.279.090

)

(61.450

)

(887.035

)

(4.227.575

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Balance

 

8.594.821

 

7.640.463

 

1.266.275

 

574.762

 

18.076.321

 

 

29



Table of Contents

 

 

GRAPHIC

 

 

 

Consolidated (unaudited)

 

 

 

Period Six-month

 

 

 

Goodwill

 

Concessions and
subconcessions

 

Right to use

 

Others

 

Total

 

Costs:

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2010

 

8.654.307

 

11.287.322

 

1.129.373

 

1.792.327

 

22.863.329

 

Additions

 

 

693.120

 

 

293.711

 

986.831

 

Disposals

 

(82.714

)

(593.603

)

 

(38.614

)

(714.931

)

Transfers

 

 

143.001

 

 

 

143.001

 

Translation adjustments

 

(92.258

)

 

(12.545

)

 

(104.803

)

Balance at June 30, 2011

 

8.479.335

 

11.529.840

 

1.116.828

 

2.047.424

 

23.173.427

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2010

 

 

(3.407.820

)

(75.084

)

(1.106.637

)

(4.589.541

)

Additions

 

 

(278.893

)

(20.452

)

(171.217

)

(470.562

)

Disposals

 

 

566.738

 

 

718

 

567.456

 

Transfers

 

 

152.184

 

 

(295.185

)

(143.001

)

Translation adjustments

 

 

 

(137

)

 

(137

)

Balance at June 30, 2011

 

 

(2.967.791

)

(95.673

)

(1.572.321

)

(4.635.785

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Balance

 

8.479.335

 

8.562.049

 

1.021.155

 

475.103

 

18.537.642

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs:

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2009

 

7.180.763

 

10.610.571

 

1.319.127

 

1.423.780

 

20.534.241

 

Additions

 

1.351.375

 

571.955

 

 

79.853

 

2.003.183

 

Disposals

 

 

(185.544

)

 

 

(185.544

)

Translation adjustments

 

62.683

 

 

8.598

 

 

71.281

 

Balance at June 30, 2010

 

8.594.821

 

10.996.982

 

1.327.725

 

1.503.633

 

22.423.161

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2009

 

 

(3.197.247

)

(55.170

)

(841.799

)

(4.094.216

)

Additions

 

 

(231.837

)

(6.242

)

(87.072

)

(325.151

)

Disposals

 

 

72.565

 

 

 

72.565

 

Translation adjustments

 

 

 

(38

)

 

(38

)

Balance at June 30, 2010

 

 

(3.356.519

)

(61.450

)

(928.871

)

(4.346.840

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Balance

 

8.594.821

 

7.640.463

 

1.266.275

 

574.762

 

18.076.321

 

 

 

 

Parent Company (unaudited)

 

 

 

Period Six-month

 

 

 

Goodwill

 

Concessions and
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

 

 

205.175

 

 

212.999

 

418.174

 

Disposals

 

(82.714

)

(567.821

)

 

(34.796

)

(685.331

)

Translation adjustments

 

(92.258

)

 

 

 

(92.258

)

Balance at June 30, 2011

 

8.479.335

 

5.827.204

 

715.676

 

1.507.353

 

16.529.568

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2010

 

 

(2.366.332

)

(84.906

)

(874.637

)

(3.325.875

)

Additions

 

 

(161.173

)

(11.978

)

(171.217

)

(344.368

)

Disposals

 

 

565.560

 

 

13.604

 

579.164

 

Balance at June 30, 2011

 

 

(1.961.945

)

(96.884

)

(1.032.250

)

(3.091.079

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Balance

 

8.479.335

 

3.865.259

 

618.792

 

475.103

 

13.438.489

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs:

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2009

 

7.180.763

 

5.811.024

 

715.676

 

1.064.780

 

14.772.243

 

Additions

 

1.351.375

 

332.379

 

 

79.853

 

1.763.607

 

Interest and monetary variation

 

 

(168.941

)

 

 

(168.941

)

Translation adjustments

 

62.683

 

 

 

 

62.683

 

Balance at June 30, 2010

 

8.594.821

 

5.974.462

 

715.676

 

1.144.633

 

16.429.592

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2009

 

 

(2.241.075

)

(60.996

)

(683.799

)

(2.983.874

)

Additions

 

 

(109.473

)

(11.977

)

(89.244

)

 

Disposals

 

 

72.371

 

 

 

72.371

 

Balance at June 30, 2010

 

 

(2.278.177

)

(72.973

)

(773.043

)

(2.911.503

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Balance

 

8.594.821

 

3.696.285

 

642.703

 

371.590

 

13.518.089

 

 

30



Table of Contents

 

 

GRAPHIC

 

15          Property, Plant and Equipment

 

 

 

Consolidated (Unaudited)

 

 

 

Period three-month

 

 

 

Land

 

Buildings

 

Facilities

 

Computer Equipment

 

Mineral assets

 

Others

 

Construction in
progress

 

Total

 

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

 

Additions

 

 

 

 

 

 

 

5.646.519

 

5.646.519

 

Disposals

 

(61

)

(14.616

)

(3.151

)

(8.531

)

(7.980

)

253.053

 

223.322

 

442.036

 

Transfers

 

201.026

 

2.359.374

 

1.679.827

 

404.137

 

(6.805.736

)

(6.489.146

)

13.525.400

 

4.874.882

 

Translation adjustments

 

 

(1.032.765

)

(4.479.571

)

(55.777

)

3.023.876

 

6.440.986

 

287.816

 

4.184.565

 

Balance at June 30, 2011

 

785.779

 

13.849.984

 

27.880.773

 

1.473.654

 

37.783.623

 

42.011.074

 

41.982.479

 

165.767.366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation/ Depletion:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2011

 

 

 

 

 

 

 

 

(18.611.297

)

Additions

 

 

(50.640

)

(240.958

)

(28.923

)

(20.119

)

(1.383.895

)

 

(1.724.535

)

Disposals

 

 

4

 

4.480

 

16

 

66.771

 

(350.333

)

 

(279.062

)

Transfers

 

 

(771.595

)

(4.702.227

)

(138.318

)

955.465

 

(218.207

)

 

(4.874.882

)

Translation adjustments

 

 

316.444

 

(166.347

)

156.242

 

(3.313.941

)

(2.676.830

)

 

(5.684.432

)

Balance at June 30, 2011

 

 

(505.787

)

(5.105.052

)

(10.983

)

(2.311.824

)

(4.629.265

)

 

(31.174.208

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Balance

 

785.779

 

13.344.197

 

22.775.721

 

1.462.671

 

35.471.799

 

37.381.809

 

41.982.479

 

134.593.158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

4.076.468

 

4.076.468

 

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

)

(720.083

)

(2.119.143

)

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 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

 

Additions

 

 

 

 

 

 

 

3.803.547

 

3.803.547

 

Disposals

 

 

(6.251

)

(2.400

)

(202

)

 

(32.278

)

(31.568

)

(72.699

)

Transfers

 

(46.794

)

(725.062

)

(1.695.328

)

1.300.925

 

(10.944.309

)

8.986.512

 

3.124.056

 

 

Translation adjustments

 

 

2.259.126

 

4.645.972

 

312.144

 

(60.443

)

3.768.468

 

(4.699.142

)

6.226.125

 

Balance at June 30, 2010

 

484.637

 

11.170.330

 

30.651.324

 

2.706.493

 

29.234.527

 

47.098.478

 

28.707.061

 

150.052.850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation/ Depletion:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2010

 

 

(2.239.573

)

(9.084.555

)

(1.026.186

)

(3.320.116

)

(11.842.990

)

 

(27.513.420

)

Additions

 

 

(205.388

)

(423.638

)

8.613

 

(41.946

)

(955.388

)

 

(1.617.747

)

Disposals

 

 

2.773

 

1.326

 

196

 

2.379

 

85.355

 

 

92.029

 

Transfers

 

 

53.178

 

324.581

 

(523.948

)

(231.950

)

378.139

 

 

 

Translation adjustments

 

 

(33.221

)

(688.265

)

(45.078

)

(1.008.092

)

2.587.720

 

 

813.064

 

Balance at June 30, 2010

 

 

(2.422.231

)

(9.870.551

)

(1.586.403

)

(4.599.725

)

(9.747.164

)

 

(28.226.074

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Balance

 

484.637

 

8.748.099

 

20.780.773

 

1.120.090

 

24.634.802

 

37.351.314

 

28.707.061

 

121.826.776

 

 

31



Table of Contents

 

 

GRAPHIC

 

 

 

Consolidated (unaudited)

 

 

 

Period Six-month

 

 

 

Land

 

Buildings

 

Facilities

 

Computer equipment

 

Mining assets

 

Others

 

Construction in
progress

 

Total

 

Costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 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

 

Acquisitions

 

 

 

 

 

 

 

9.793.590

 

9.793.590

 

Disposals

 

(61

)

(205.826

)

(1.522.328

)

(8.729

)

(106.546

)

(692.709

)

(163.000

)

(2.699.199

)

Transfers

 

192.595

 

4.806.906

 

2.434.747

 

321.487

 

(8.345.931

)

(6.859.996

)

12.325.074

 

4.874.882

 

Translation adjustment

 

 

(1.543.527

)

(4.787.950

)

(61.274

)

2.590.893

 

6.299.547

 

(502.870

)

1.994.819

 

Balance as of June 30, 2011

 

785.779

 

13.849.984

 

27.880.773

 

1.473.654

 

37.783.623

 

42.011.074

 

41.982.479

 

165.767.366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation/ depletion:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2010

 

 

(2.115.889

)

(5.799.491

)

(765.982

)

(2.972.974

)

(10.062.104

)

 

(21.716.440

)

Acquisitions

 

 

(97.170

)

(467.991

)

(59.159

)

(110.229

)

(2.085.676

)

 

(2.820.225

)

Disposals

 

 

190.576

 

1.523.537

 

16

 

75.128

 

563.248

 

 

2.352.505

 

Transfers

 

 

(947.554

)

(4.315.026

)

(55.849

)

(1.718

)

445.265

 

 

(4.874.882

)

Translation adjustment

 

 

324.121

 

1.296.366

 

159.198

 

(3.244.426

)

(2.650.425

)

 

(4.115.166

)

Balance as of June 30, 2011

 

 

(2.645.916

)

(7.762.605

)

(721.776

)

(6.254.219

)

(13.789.692

)

 

(31.174.208

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net balance

 

785.779

 

11.204.068

 

20.118.168

 

751.878

 

31.529.404

 

28.221.382

 

41.982.479

 

134.593.158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 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

 

Acquisitions

 

 

 

 

 

 

 

6.855.967

 

6.855.967

 

Disposals

 

 

(7.027

)

(70.457

)

(264

)

 

(98.439

)

(161.234

)

(337.421

)

Transfers

 

7.333

 

945.290

 

(84.782

)

1.562.671

 

(3.599.204

)

6.350.698

 

(5.182.006

)

 

Translation adjustment

 

 

2.312.511

 

4.701.348

 

318.878

 

407.721

 

4.307.973

 

(4.043.472

)

8.004.959

 

Balance as of June 30, 2010

 

484.637

 

11.170.330

 

30.651.324

 

2.706.493

 

29.234.527

 

47.098.478

 

28.707.061

 

150.052.850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation/ depletion:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2009

 

 

(2.226.824

)

(9.051.291

)

(780.251

)

(3.471.812

)

(11.051.274

)

 

(26.581.452

)

Acquisitions

 

 

(255.896

)

(690.715

)

(72.631

)

(80.089

)

(1.392.258

)

 

(2.491.589

)

Disposals

 

 

2.905

 

62.035

 

237

 

2.379

 

95.478

 

 

163.034

 

Transfers

 

 

99.747

 

513.444

 

(685.762

)

28.035

 

44.536

 

 

 

Translation adjustment

 

 

(42.163

)

(704.024

)

(47.996

)

(1.078.238

)

2.556.354

 

 

683.933

 

Balance as of June 30, 2010

 

 

(2.422.231

)

(9.870.551

)

(1.586.403

)

(4.599.725

)

(9.747.164

)

 

(28.226.074

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net balance

 

484.637

 

8.748.099

 

20.780.773

 

1.120.090

 

24.634.802

 

37.351.314

 

28.707.061

 

121.826.776

 

 

32



Table of Contents

 

 

GRAPHIC

 

 

 

Parent Company (Unaudited)

 

 

 

Period Six-month

 

 

 

Land

 

Buildings

 

Facilities

 

Computer
equipment

 

Mining assets

 

Others

 

Construction in
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

 

 

 

 

 

 

 

5.256.438

 

5.256.438

 

Disposals

 

(61

)

(192.663

)

(1.521.666

)

(299

)

(92.974

)

(475.413

)

(159.881

)

(2.442.957

)

Transfers

 

187.808

 

877.294

 

1.964.304

 

596.661

 

307.588

 

(1.129.487

)

(1.382.514

)

1.421.654

 

Balance as of June 30, 2011

 

549.485

 

4.110.406

 

13.694.749

 

813.115

 

3.482.273

 

15.470.381

 

21.675.578

 

59.795.987

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation/ depletion:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2010

 

 

(882.563

)

(4.672.694

)

(39.844

)

(502.922

)

(5.001.058

)

 

(11.099.081

)

Acquisitions

 

 

(53.512

)

(244.353

)

(52.158

)

(49.616

)

(646.923

)

 

(1.046.562

)

Disposals

 

 

189.447

 

1.519.446

 

240

 

68.223

 

413.110

 

 

2.190.466

 

Transfers

 

 

(277.908

)

53.363

 

(491.582

)

(1.001

)

(704.526

)

 

(1.421.654

)

Balance as of June 30, 2011

 

 

(1.024.536

)

(3.344.238

)

(583.344

)

(485.316

)

(5.939.397

)

 

(11.376.831

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net balance

 

549.485

 

3.085.870

 

10.350.511

 

229.771

 

2.996.957

 

9.530.984

 

21.675.578

 

48.419.156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2009

 

271.802

 

3.111.165

 

14.222.317

 

904.330

 

1.975.980

 

16.545.646

 

12.025.411

 

49.056.651

 

Acquisitions

 

 

 

 

 

 

 

2.750.474

 

2.750.474

 

Disposals

 

 

(4.380

)

(36.160

)

(262

)

(54.128

)

(38.553

)

(156.123

)

(289.606

)

Transfers

 

56.126

 

683.072

 

705.778

 

1.092.433

 

1.492.910

 

(754.212

)

(1.738.356

)

1.537.751

 

Balance as of June 30, 2010

 

327.928

 

3.789.857

 

14.891.935

 

1.996.501

 

3.414.762

 

15.752.881

 

12.881.406

 

53.055.270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation/ depletion:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2009

 

 

(779.554

)

(4.469.905

)

(601.960

)

(444.630

)

(5.297.919

)

 

(11.593.968

)

Acquisitions

 

 

(49.494

)

(263.265

)

(69.037

)

(59.546

)

(112.875

)

 

(554.217

)

Disposals

 

 

2.640

 

28.127

 

235

 

58.177

 

12.367

 

 

101.546

 

Transfers

 

 

(190.201

)

(14.198

)

(641.970

)

 

(691.382

)

 

(1.537.751

)

Balance as of June 30, 2010

 

 

(1.016.609

)

(4.719.241

)

(1.312.732

)

(445.999

)

(6.089.809

)

 

(13.584.390

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net balance

 

327.928

 

2.773.248

 

10.172.694

 

683.769

 

2.968.763

 

9.663.072

 

12.881.406

 

39.470.880

 

 

33



Table of Contents

 

 

GRAPHIC

 

Depreciation of the period allocated to the production cost and expenses, for the three-months period ended at June 30, 2011,  March 31, 2011, and June 30, 2010, in the amount of R$ 1,553,128, R$ 1,599,038 and R$ 1,355,861, respectively, and for the six-months period ended at June 30, 2011 and June 30, 2010, in the amount of R$ 3,152,166 and R$2,7156,166, respectively in the consolidated, and at June 30, 2011 and June 30, 2010, in the amount of R$ 937,985 and R$ 990,522, respectively in the parent company.

 

The net property, plant and equipments given in guarantees for judicial claims at June 30, 2011 and December 31, 2010 correspond to R$ 252,925, and R$ 302,818 in the consolidated, and R$ 193,388 and R$ 234,057 in the parent company, respectively.

 

16          Loans and Financing

 

Short-Term Debt

 

 

 

Consolidated

 

 

 

March 31, 2011

 

Decemebr 31, 2010

 

 

 

(unaudited)

 

 

 

Export-import financing

 

671.653

 

804.754

 

Working capital

 

154.209

 

339.716

 

 

 

825.862

 

1.144.470

 

 

Refer to short-term financing for export denominated in US dollars, with an average interest rate of 1,88% at June 30, 2011.

 

Long-term debt

 

 

 

 

 

 

 

Consolidated

 

 

 

Current liabilites

 

Non-Current liabilities

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

June 30, 2011

 

Decemebr 31, 2010

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Foreign operations

 

 

 

 

 

 

 

 

 

Loans and financing denominated in the following currencies:

 

 

 

 

 

 

 

 

 

U.S. dollars

 

1.864.450

 

4.062.179

 

5.811.368

 

5.416.060

 

Other debt securities

 

18.733

 

29.400

 

423.058

 

361.590

 

Fixed rate notes US dollares

 

632.246

 

 

15.340.930

 

17.065.330

 

Euro

 

 

 

1.700.038

 

1.671.000

 

Perpetual notes

 

 

 

121.766

 

130.260

 

Accrued charges

 

330.998

 

400.930

 

 

 

 

 

2.846.427

 

4.492.509

 

23.397.160

 

24.644.240

 

Domestic operations

 

 

 

 

 

 

 

 

 

Indexed by TJLP, TR, IGP-M and CDI

 

231.655

 

186.120

 

7.210.823

 

6.962.954

 

Basket of currencies

 

9.367

 

2.340

 

357.492

 

207.340

 

Loans in U.S. dollars

 

33.070

 

2.020

 

1.260.947

 

1.229.300

 

Non-convertible debentures

 

 

 

4.642.711

 

4.735.650

 

Accrued charges

 

190.096

 

183.410

 

 

 

 

 

464.188

 

373.890

 

13.471.973

 

13.135.244

 

 

 

3.310.615

 

4.866.399

 

36.869.133

 

37.779.484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent company

 

 

 

Current liabilites

 

Non-Current liabilities

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

June 30, 2011

 

Decemebr 31, 2010

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Foreign operations

 

 

 

 

 

 

 

 

 

Loans and financing in:

 

 

 

 

 

 

 

 

 

U.S. dollars

 

108.633

 

235.565

 

2.528.514

 

2.530.855

 

Other currencies

 

2.704

 

5.016

 

1.700.025

 

 

Euro

 

 

 

 

1.671.000

 

Accrued charges

 

33.026

 

73.166

 

 

 

 

 

144.363

 

313.747

 

4.228.539

 

4.201.855

 

Domestics operations

 

 

 

 

 

 

 

 

 

Indexed by TJLP, TR, IGP-M and CDI

 

165.164

 

121.007

 

6.300.520

 

6.274.547

 

Basket of currencies

 

2.689

 

2.345

 

330.634

 

207.044

 

Loans in U.S. dollars

 

27.426

 

 

1.257.032

 

1.224.316

 

Non-convertible debentures

 

 

 

4.000.000

 

4.000.000

 

Accrued charges

 

190.523

 

179.054

 

 

 

 

 

385.802

 

302.406

 

11.888.186

 

11.705.907

 

 

 

530.165

 

616.153

 

16.116.725

 

15.907.762

 

 

34



Table of Contents

 

 

GRAPHIC

 

The long-term portions at June 30, 2011 have maturity in the following years (unaudited):

 

 

 

Consolidated

 

Parent Company

 

2012

 

1.190.267

 

3

%

285.175

 

2

%

2013

 

6.074.615

 

16

%

4.566.919

 

28

%

2014

 

2.294.135

 

6

%

1.695.169

 

11

%

2015

 

1.698.219

 

5

%

696.693

 

4

%

2016 onwards

 

24.846.958

 

67

%

8.872.769

 

55

%

No due date (Perpetual notes and non-convertible debentures)

 

764.939

 

3

%

 

 

 

 

36.869.133

 

100

%

16.116.725

 

100

%

 

As at June 30, 2011, annual interest rates on long-term debt were as follows (unaudited):

 

 

 

Consolidated

 

Parent Company

 

Up to 3%

 

7.769.975

 

3.939.281

 

3,1% to 5%

 

3.783.693

 

2.027.836

 

5,1% to 7% (*)

 

16.110.912

 

1.318.590

 

7,1% to 9% (**)

 

4.932.663

 

2.193.666

 

9,1% to 11% (**)

 

287.752

 

 

Over 11% (**)

 

7.169.865

 

7.167.517

 

Variable (Perpetual notes)

 

124.888

 

 

 

 

40.179.748

 

16.646.890

 

 


(*) 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 Company’s exposure to variations in the floating debt in reais. The total contracted amount for these transactions is R$10,783,720, of which R$9,336,323 has an original interest rates above 7.1% per year. The average cost after taking into account the derivative transaction is 3.29% per year in US dollars.

 

The total average cost of all derivative transactions is of 3.49% per year in US dollars.

 

In June 2010, a prepayment Export in the amount of US$500 million (equivalent to R$901 million on June 30, 2011) a captured maturing in 10 years.

 

In September 2010, Vale signed an agreement with The Export-Import Bank of China and Bank of China Limited to finance the construction of 12 vessels with a capacity of 400,000 dwt (dead weight tonnage — dwt), totaling up to US$1,229 million (equivalent to R$2,048 million on June 30, 2011). The financing has a total term for payment of 13 years and Vale will receive the funds over the next three years according to the schedule of construction of ships. Until June 30, 2011, US$427 million (equivalent to R$667 million on June 30, 2011) was disbursed in accordance with the agreement.

 

In September 2010, Vale issued US$1 billion (equivalent to R$1,694 million on June 30, 2011) in notes maturing in 2020 and US$750 million (equivalent to R$1,271 million in June 30, 2011) in notes maturing 2039. Notes for 2020 will have a coupon of 4.625% per year, payable semi-annually half yearly at a price of 99.030% of face value of the title. The notes of 2039 issued at a price of 110.872% of face value of the title, will be consolidated with the bonus of US$1 billion issued by Vale Overseas in November 2009 with a coupon of 6.875% and maturing in 2039, forming a single series.

 

Credit lines

 

Vale has available lines of revolving credit that can be disbursed and paid optionally. On June 30, 2011, the amount available involving credit lines was US$ 4,100 million (equivalent to R$6,401 million on June 30, 2011). Until June  30, 2011, no amounts were withdrawn, but letters of credit totaling US$ 118 million (equivalent to R$ 184 million on June 30, 2011) relating to the line of credit were issued in favor of subsidiary Vale Canada Limited and continue outstanding according to the revolving credit terms.

 

In January 2011, Vale entered into an agreement with some commercial banks with the guarantee of Italian credit bureau,  Servizi Assicurativi Del Commercio Estero S.p.A. (SACE) to provide the amount of US$300 million (equivalent to R$468 million in June 30, 2011) with a final maturity of 10 years. As of June 30, 2011 we had drawn all amounts available under this facility.

 

In October 2010, Vale signed an agreement with Export Development Canada (EDC) to finance its investment program. Under the agreement, EDC will provide a credit line of up to US$1 billion (equivalent to R$ 1,561 million on June 30, 2011). As of June 30, 2011, Vale disbursed US$ 500 million (equivalent to R$ 781 million on June 30, 2011).

 

In June 2010, Vale established some credit lines totaling R$774 million with the Banco Nacional de Desenvolvimento Econômico Social — BNDES, in order to finance the acquisition of domestic equipments. In March 2011, Vale increased the amount of credit

 

35



Table of Contents

 

 

GRAPHIC

 

lines through a new agreement with BNDES in R$ 103 million. Until June 30, 2011, R$ 341 million was disbursed in this agreement.

 

In May 2008, the Company has signed agreements with Japanese long term financing credit agencies in the amount of US$ 5 billion (equivalent to R$ 7,805 million on June 30, 2011), being US$ 3 billion (equivalent to R$ 4.683 on June 30, 2011) with Japan Bank for International Cooperation (JIBC) and US$ 2 billion (equivalent to R$ 3.122 on June 30, 2011 ) with Nippon Export and Investment Insurance (NEXI), to finance mining projects, logistics and energy generation. Until June 30, 2011, Vale through its subsidiary PT International Nickel Indonesia Tbk (PTI) withdrew US$ 300 million (equivalent to R$ 468 million at June 30, 2011), under this credit facility to finance the construction of the hydroelectric plant of Karebbe, Indonesia.

 

In April 2008, Vale has signed a credit line in the amount of US$7,300 million with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) to finance its investment program. Until June 30, 2011, Vale withdrew R$ 1,973 million in this line.

 

Guarantees

 

On June 30, 2011, R$ 1,186 million of the outstanding debt was secured by receivables and fixed assets. The remaining balance in the amount of R$38,993 million has no guarantees.

 

Vale’s main covenants require comply with certain indicators, as the debt versus EBITDA and interest coverage. As of June 30, 2011, Vale is in compliance with the required levels for the indicators.

 

17          Provision

 

Vale and its subsidiaries are involved parties in labor, civil, tax and other ongoing lawsuits and are discussing these issues in court proceedings, which, when applicable, are supported by judicial deposits. Provisions for losses resulting from these processes are estimated and updated by the Company management, supported by the legal opinion of the legal board of the Company and by its external legal consultants.

 

a)              Provision for contingences

 

Provisions that are considered by management of the Company and its legal counsel as necessary to cover possible losses in legal proceedings of any kind are detailed as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

June 30, 2011

 

Decemebr 31, 2010

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Tax contingencies

 

1.378.378

 

1.477.488

 

401.844

 

324.518

 

Civil contingencies

 

915.689

 

893.434

 

648.313

 

680.338

 

Labor contingencies

 

1.315.521

 

1.277.360

 

1.097.879

 

1.072.097

 

Environmental contingencies

 

71.864

 

64.059

 

40.134

 

30.820

 

 

 

 

 

 

 

 

 

 

 

Total accrued liabilities

 

3.681.452

 

3.712.341

 

2.188.170

 

2.107.773

 

 

 

 

Consolidated

 

Parent Company

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

June 30, 2011

 

Decemebr 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

 

296.085

 

76.307

 

323.863

 

(61.458

)

Payments

 

(350.332

)

(606.231

)

(260.803

)

(601.677

)

Monetary update

 

23.358

 

40.648

 

17.337

 

40.348

 

 

 

 

 

 

 

 

 

 

 

Balance at the end of period

 

3.681.452

 

3.712.341

 

2.188.170

 

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.

 

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.

 

36



Table of Contents

 

 

GRAPHIC

 

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.

 

In addition to those provisions, there are judicial deposits as at June 30, 2011, December 31, 2010 totaling R$ 3.133.280, R$ 3,062,337, in the consolidated company and R$ 2.357.246 and R$ 2,312,465 in the parent company, respectively. Judicial deposits are collateral to those provisions, required by court, are monetarily restated and are recorded in non-current assets of the Company until happens the judicial decision of redeem these deposits by the complainant, unless happens a favorable outcome of the issue for the entity.

 

The Company is challenging in court actions for which there is the expectation of possible losses. The company believes that these shares would not fall under the provision, since there is a strong legal foundation for such. These contingent liabilities are distributed among tax, civil, social security, and labor claims, and represent on June 30, 2011 and December 31, 2010, the amount of R$ 38,055,097 and R$ 9,605,546 in the consolidated company and R$ 32,023,011 and R$ 4,484,876 on the parent company, respectively.

 

The variation in possible contingencies reflects the change in the outcome of the case filed by Vale to contest Vale to contest the constitutionality of Article 74 of Provisional 2.158-34/2001, which determines the payment, in Brazil, income tax and social contribution on net income on the profits of foreign subsidiaries. This quarter, based on recent jurisprudence and similar legal cases, our legal counsel, alter the probability of loss from remote to possible.

 

b)              Asset Retirement Obligations

 

The Company uses various judgments and assumptions when measuring the obligations related to discontinuation of use of assets. Changing circumstances, law or technology may affect the estimates and periodically the amount allocated is reviewed and adjusted when necessary. The provision does not reflect duties unclaimed because there is no information about it. The accrued amount is not deducted from the potential costs covered by insurance or indemnities, because their recovery is considered uncertain.

 

Long term interest rates used to discount to present value and update the provision to June 30, 2011, December 31, 2010 were 7,96%. The recorded liability is periodically updated based on these discount rates plus the inflation index (IGPM) for the period in reference.

 

The variation in the provision for asset retirement is demonstrated as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

June 30, 2011

 

Decemebr 31, 2010

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Accrual in the begining of

 

2.591.435

 

2.086.800

 

805.265

 

846.022

 

Expenses additions

 

116.929

 

204.536

 

54.575

 

132.275

 

Financing settlement in the period

 

(48.314

)

(78.140

)

(22.298

)

(77.057

)

Estimative review on cash flows

 

(148.039

)

383.941

 

 

(95.975

)

Cumulative translation adjustment

 

(28.244

)

(5.702

)

 

 

Accrual in the end of

 

2.483.767

 

2.591.435

 

837.542

 

805.265

 

Current

 

85.569

 

128.281

 

22.130

 

44.427

 

Non-Current

 

2.398.198

 

2.463.154

 

815.412

 

760.838

 

Total of liabilities accrued

 

2.483.767

 

2.591.435

 

837.542

 

805.265

 

 

37



Table of Contents

 

 

GRAPHIC

 

18     Income Tax and Social Contribution Deferred

 

The Company’s income is subject to a common taxable rule applicable to all companies in general.  The net deferred movements are presented as follows (unaudited):

 

 

 

Consolidated

 

Parent company

 

 

 

 

 

 

 

Assets

 

2.439.984

 

1.788.980

 

Liabilites

 

(12.947.141

)

(3.574.271

)

Deffered tax balance on December 31, 2010

 

(10.507.157

)

(1.785.291

)

 

 

 

 

 

 

Net income effects

 

(849.301

)

(621.840

)

Cumulative translation adjustment

 

237.709

 

 

Tax losses consumption

 

(199.148

)

 

Defferred social contribution

 

3.574.271

 

3.574.271

 

Other comprehensive income

 

(32.001

)

(32.001

)

Deffered tax balance on June 30, 2011

 

(7.775.627

)

1.135.139

 

Assets

 

1.781.353

 

1.135.139

 

Liabilites

 

(9.556.980

)

 

 

 

(7.775.627

)

1.135.139

 

 

The income tax in Brazil comprises the taxation on income and social contribution on profit. The composite statutory rate applicable in the period presented is 34%. In other countries where we have operations are subjects to vary rates depending on jurisdiction.

 

In July 2011, as a consequence of a reformulation of the competent Brazilian authorities’ decision in a process related to suspension of payment of the Social Contribution on Net Income (“CSLL”) on export revenues, the Company transferred the provision already recorded on current liability.

 

The total amount presented as income tax and social contribution results in the financial statements is reconciled with the rates established by law, as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

Period three-month

 

Period Six-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31,
2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before tax and social contribution

 

14.171.075

 

13.668.055

 

8.029.029

 

27.839.130

 

10.724.093

 

26.251.691

 

10.792.204

 

Results of equity investments

 

(81.176

)

(17.674

)

(36.954

)

(98.850

)

(44.168

)

(7.505.654

)

(4.054.956

)

Tax effect on non-taxable functional currency

 

112.388

 

80.162

 

(319.318

)

192.550

 

(1.087.800

)

 

 

 

 

14.202.287

 

13.730.543

 

7.672.757

 

27.932.830

 

9.592.125

 

18.746.037

 

6.737.248

 

Income tax and social contribution at statutory rates - 34%

 

(4.828.778

)

(4.668.385

)

(2.608.738

)

(9.497.163

)

(3.261.323

)

(6.373.653

)

(2.290.664

)

Income tax and social contribution on interest on capital

 

411.382

 

728.867

 

373.320

 

1.140.249

 

747.320

 

1.119.849

 

747.320

 

Tax incentives

 

393.945

 

352.631

 

461.354

 

746.576

 

509.666

 

590.213

 

391.627

 

Results of overseas companies taxed by different rates which differs from the parent company rate

 

351.343

 

1.200.710

 

433.713

 

1.552.053

 

1.001.974

 

 

 

Reversion of income tax deffered

 

(223.773

)

 

 

(223.773

)

 

 

 

Others

 

(95.143

)

(80.991

)

42.009

 

(176.134

)

57.468

 

(21.758

)

109.958

 

Income tax and social contribution on the income for the period

 

(3.991.024

)

(2.467.168

)

(1.298.342

)

(6.458.192

)

(944.895

)

(4.685.349

)

(1.041.759

)

 

In Brazil, Vale has a tax incentive of partial reduction of income tax due to the amount equivalent to the portion allocated by tax law to transactions in the north and northeast with iron, railroad, manganese, copper, bauxite, kaolin and potash. The incentive is calculated based on the tax profit of the activity (called operating income), takes into consideration the allocation of operating profit by incentive production levels during the periods specified for each product as grantees, and generally expire until 2018. Part of the iron and railroad operations in the North was recognized as incentives by 10 years since 2009. An amount equal to that obtained with the tax saving must be appropriated in a retained earnings reserve account in Stockholders’ equity, and may not be distributed as dividends to Stockholders.

 

Vale benefits from the allocation of part of income tax due to be reinvested in the purchase of equipment in incentive operation, subject to subsequent approval by the regulatory agency in the incentive area of Superintendence for the Development of Amazonia - SUDAM and the Northeast Development Superintendence - SUDENE. When the reinvestment approved, the tax benefit is also appropriate in retained earnings reserve, which impaired is the distribution as dividends to Stockholders.

 

Abroad, Vale has tax incentives related to the Goro project in New Caledonia that include temporary exemptions of the total income tax during the construction phase of the project, and also for a period of 15 years beginning in the first year of commercial production as defined by applicable law, followed by 5 years with refund of 50% of temporary tax incentives in which are subject to an earlier interruption, in case the project reaches a specific cumulative rate of return. Goro is taxable for a portion of profits starting in the first year that commercial production is reached, as defined by applicable law. So far, there has

 

38



Table of Contents

 

 

GRAPHIC

 

been no taxable income realized in New Caledonia. The benefits of this legislation are expected to apply any taxes then applicable when the Goro project is in operation.

 

Vale is subject to the revision of income tax by local tax authorities for up to five years in companies operating in Brazil, ten years for operations in Indonesia and up to seven years for companies with operations in Canada.

 

In Brazil, the use of compensatory of tax losses accurate not prescribing, and its use is restricted to 30% of taxable income in calculating the annual and quarterly income tax.

 

19     Employee Benefits Obligations

 

a)              Costs of retirement benefit obligations

 

In the 2010 annual statements of Vale disclosed that expects to disburse in 2011 with pension plans and other benefits to the consolidated R$ 540,039 and for the parent company R$ 222,151. Until June 30, 2011, contributions totaled R$ 326,936 in consolidated and R$ 133,383 in the parent company. Vale does not expect significant changes in estimates disclosed in 2010.

 

It was made a special contribution by Vale Canada Limited to the defined benefit plan in the amount of R$ 534,208 during the period. This contribution was made in order to bring the proper proportion to the plan, according to the Canadian regulatory requirements.

 

 

 

Consolidated

 

 

 

Period three-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

 

 

Overfunded
pension (*)

 

Underfunded
pension

 

Underfunded
other
benefits

 

Overfunded
pension (*)

 

Underfunded
pension

 

Underfunded
other
benefits

 

Overfunded
pension (*)

 

Underfunded
pension

 

Underfunded
other
benefits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost - benefits earned during the period

 

139

 

30.307

 

13.174

 

920

 

33.137

 

13.475

 

 

30.191

 

11.786

 

Interest cost on projected benefit obligation

 

162.551

 

171.921

 

41.760

 

162.316

 

173.073

 

42.151

 

126.046

 

159.094

 

42.804

 

Expected return on assets of the plan

 

(273.474

)

(161.630

)

(319

)

(275.215

)

(154.652

)

(333

)

(209.838

)

(145.719

)

 

Amortizations of transitory initial obligation

 

 

9.897

 

(6.584

)

 

14.506

 

(7.051

)

 

 

 

Effect of the limit on paragraph 58 (b)

 

110.784

 

 

 

111.979

 

 

 

 

 

 

Net pension cost

 

 

50.495

 

48.031

 

 

66.064

 

48.242

 

(83.792

)

43.566

 

54.590

 

 

 

 

Consolidated

 

 

 

Period Six-month

 

 

 

June 30, 2011

 

June 30, 2010

 

 

 

Overfunded
pension (*)

 

Underfunded
pension

 

Underfunded
other
benefits

 

Overfunded
pension (*)

 

Underfunded
pension

 

Underfunded
other
benefits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost - benefits earned during the period

 

1.059

 

63.444

 

26.649

 

46

 

58.444

 

21.733

 

Interest cost on projected benefit obligation

 

324.867

 

344.994

 

83.911

 

252.093

 

319.573

 

85.462

 

Expected return on assets of the plan

 

(548.689

)

(316.282

)

(652

)

(419.677

)

(291.055

)

 

Amortizations of transitory initial obligation

 

 

24.403

 

(13.635

)

 

 

 

Effect of the limit on paragraph 58 (b)

 

222.763

 

 

 

 

 

 

Net pension cost

 

 

116.559

 

96.273

 

(167.538

)

86.962

 

107.195

 

 

 

 

Parent Company

 

 

 

Period Six-month

 

 

 

June 30, 2011

 

June 30, 2010

 

 

 

Overfunded
pension (*)

 

Underfunded
pension

 

Underfunded
other
benefits

 

Overfunded
pension (*)

 

Underfunded
pension

 

Underfunded
other
benefits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost - benefits earned during the period

 

32

 

13.855

 

2.364

 

46

 

13.528

 

1.968

 

Interest cost on projected benefit obligation

 

286.347

 

152.042

 

21.446

 

252.093

 

127.351

 

17.195

 

Expected return on assets of the plan

 

(497.076

)

(138.416

)

 

(419.677

)

(111.405

)

 

Amortizations of transitory initial obligation

 

 

 

 

 

 

 

Effect of the limit on paragraph 58 (b)

 

210.697

 

 

 

 

 

 

Net pension cost

 

 

27.481

 

23.810

 

(167.538

)

29.474

 

19.163

 

 


(*) 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.

 

39



Table of Contents

 

 

GRAPHIC

 

b)              Profit Sharing Plan

 

The Company, based in the Profit Sharing Program (PPR) allows defining, monitoring, evaluation and recognition of individual and collective performance of its employees.

 

The Profit Sharing in the Company for each employee is calculated individually depending on the achievement of goals previously established by indicators blocks according performance as: the Company, Department or Business Unit, Team, individual, and related on the individual competence. The contribution of each block of performance in the score of employees is discussed and agreed each year, between Vale and the unions representing their employees.

 

The Company accrued expenses / costs related to profit sharing as follows (unaudited):

 

 

 

Consolidated

 

 

 

Period three-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Operacional expenses

 

153.754

 

159.177

 

110.491

 

312.931

 

202.267

 

Cost of products

 

196.263

 

203.888

 

120.144

 

400.151

 

235.733

 

Total

 

350.017

 

363.065

 

230.635

 

713.082

 

438.000

 

 

 

 

Parent Company

 

 

 

Period Six-month

 

 

 

June 30, 2011

 

June 30, 2010

 

 

 

 

 

 

 

Operacional expenses

 

264.911

 

156.739

 

Cost of products

 

333.147

 

233.787

 

Total

 

598.058

 

390.526

 

 

c)              Non-current incentive compensation plan

 

Aiming to promote the vision of “shareholder”, in addition to increasing the ability to retain executives and to strengthen the performance culture supported the Board of Directors approved a Long-term Compensation Plan, for some executives of the Company, which was implemented for 3-year cycles.

 

Under the terms of the plan, the participants, restricted to certain executives, may allocate a portion of their annual bonus plan. Part of the bonus allocated to the plan is used by the executive to purchase preferred shares of Vale, through a financial institution prescribed under market conditions and without any benefit provided by Vale.

 

The shares purchased by the executive have no restrictions and can according to its own criteria of each participant, be sold at any time. However, actions need to be kept for a period of three years and executives need to keep your employment with the Vale during this period. The participant shall be entitled, in this manner, to receive from the Vale, a payment in cash equal to the amount of stock holdings based on market quotations. The total number of shares subject to the plan on June 30, 2011 and December 31, 2010 is 3,136,014 and 2,458,627, respectively.

 

Additionally, certain executives eligible to long-term incentives have the opportunity to receive at the end of a three years cycle a monetary value equivalent to market value of a determined number of shares based on an assessment of their careers and performance factors measured as an indicator of total return to the Stockholders.

 

We account for the cost of compensation provided to our executives who are under this incentive long-term compensation plan according to requirements of the CPC as 10 “Share-based payments.” Liabilities are measured at fair value on the date of each issuance of the report, based on market rates. The compensation costs incurred are recognized by the vesting period defined in three years. In the three-months period ended June 30, 2011, March 31, 2011 and June 30, 2010, Vale has recorded a provision of R$ 172.567, R$ 206.184 and R$134.489, respectively, in income.

 

40



Table of Contents

 

 

GRAPHIC

 

20     Classification of Financial Instruments

 

The assets and liabilities are classified into four categories of measurement: assets and liabilities at fair value through income (not including derivatives designated as hedges), assets available for sale, loans and receivables and held to maturity.

 

The classification of financial assets and liabilities is shown in the following tables:

 

 

 

Consolidated (Unaudited)

 

 

 

June 30, 2011

 

 

 

Loans and
receivables

 

At fair value
through profit or
loss

 

Derivatives
designated as
hedge

 

Available-for-sale

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

21.323.361

 

 

 

 

21.323.361

 

Derivatives at fair value

 

 

1.013.538

 

224.626

 

 

1.238.164

 

Assets available-for-sale

 

 

 

 

12.615

 

12.615

 

Accounts receivable from customers

 

13.551.617

 

 

 

 

13.551.617

 

Related parties

 

163.273

 

 

 

 

163.273

 

 

 

35.038.251

 

1.013.538

 

224.626

 

12.615

 

36.289.030

 

Non current

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

24.718

 

 

 

 

24.718

 

Loans and financing

 

476.590

 

 

 

 

476.590

 

Derivatives at fair value

 

 

269.617

 

26.670

 

 

296.287

 

 

 

501.308

 

269.617

 

26.670

 

 

797.595

 

Total of financial assets

 

35.539.559

 

1.283.155

 

251.296

 

12.615

 

37.086.625

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

7.142.336

 

 

 

 

7.142.336

 

Derivatives at fair value

 

 

99.426

 

 

 

99.426

 

Current portion of long-term debt

 

3.310.615

 

 

 

 

3.310.615

 

Loans and financing

 

825.862

 

 

 

 

825.862

 

Related parties

 

14.120

 

 

 

 

14.120

 

 

 

11.292.933

 

99.426

 

 

 

11.392.359

 

Non current

 

 

 

 

 

 

 

 

 

 

 

Derivatives at fair value

 

 

16.453

 

 

 

16.453

 

Loans and financing

 

36.869.133

 

 

 

 

36.869.133

 

Related parties

 

19.052

 

 

 

 

19.052

 

Debentures

 

 

2.213.122

 

 

 

2.213.122

 

 

 

36.888.185

 

2.229.575

 

 

 

39.117.760

 

 

 

 

 

 

 

 

 

 

 

 

 

Total of financial liabilities

 

48.181.118

 

2.329.001

 

 

 

50.510.119

 

 

41


 


Table of Contents

 

 

GRAPHIC

 

 

 

Consolidated

 

 

 

December 31, 2010

 

 

 

Loans and
receivables

 

At fair value
through profit or
loss

 

Derivatives
designated as
hedge

 

Available-for-sale

 

Total

 

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 assets

 

30.791.423

 

553.145

 

35.847

 

20.897

 

31.401.312

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Derivatives at fair value

 

5.803.709

 

 

 

 

5.803.709

 

Current portion of long-term debt

 

 

92.182

 

 

 

92.182

 

Loans and financing

 

4.866.399

 

 

 

 

4.866.399

 

Related parties

 

1.144.470

 

 

 

 

1.144.470

 

 

 

 11.814.578

 

92.182

 

 

 

11.906.760

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Loans and financing

 

 

14.929

 

87.751

 

 

102.680

 

Related parties

 

37.779.484

 

 

 

 

37.779.484

 

Debentures

 

3.362

 

 

 

 

3.362

 

 

 

 37.782.846

 

14.929

 

87.751

 

 

37.885.526

 

 

 

 

 

 

 

 

 

 

 

 

 

Total of liabilities

 

49.597.424

 

107.111

 

87.751

 

 

49.792.286

 

 

 

 

Parent Company (unaudited)

 

 

 

June 30, 2011

 

 

 

Loans and receivables

 

At fair value through
profit or loss

 

Derivatives designated
as hedge

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

7.030.794

 

 

 

7.030.794

 

Derivatives at fair value

 

 

634.258

 

129.967

 

764.225

 

Accounts receivables from customers

 

18.866.324

 

 

 

18.866.324

 

Related parties

 

2.560.969

 

 

 

2.560.969

 

 

 

 28.458.087

 

634.258

 

129.967

 

29.222.312

 

Non-current

 

 

 

 

 

 

 

 

 

Related parties

 

505.867

 

 

 

505.867

 

Loans and financing

 

155.540

 

 

 

155.540

 

Derivatives at fair value

 

 

170.082

 

 

170.082

 

 

 

661.407

 

170.082

 

 

831.489

 

Total of financial assets

 

29.119.494

 

804.340

 

129.967

 

30.053.801

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

3.472.607

 

 

 

3.472.607

 

Derivatives at fair value

 

 

72.589

 

 

72.589

 

Current portion of long-term debt

 

530.165

 

 

 

530.165

 

Related parties

 

3.953.362

 

 

 

3.953.362

 

 

 

 7.956.134

 

72.589

 

 

8.028.723

 

Non-current

 

 

 

 

 

 

 

 

 

Derivatives at fair value

 

 

5.871

 

 

5.871

 

Loans and financing

 

16.116.725

 

 

 

16.116.725

 

Related parties

 

25.221.084

 

 

 

25.221.084

 

Debentures

 

 

2.213.122

 

 

2.213.122

 

 

 

 41.337.809

 

2.218.993

 

 

43.556.802

 

Total of financial liabilities

 

49.293.943

 

2.291.582

 

 

51.585.525

 

 

42



Table of Contents

 

 

GRAPHIC

 

 

 

Consolidated

 

 

 

December 31, 2010

 

 

 

Loans and receivables

 

At fair value through
profit or loss

 

Derivatives designated
as hedge

 

Total

 

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

 

 

 

 43.504.999

 

2.139.923

 

 

45.644.922

 

 

 

 

 

 

 

 

 

 

 

Total of financial liabilities

 

52.310.215

 

2.139.923

 

 

54.450.138

 

 

21     Fair Value Estimation

 

The Company reports its assets and liabilities at fair value, based on relevant accounting pronouncements that define fair value, a framework for measuring fair value, which refers to evaluation concepts and practices and requires certain disclosures about fair value.

 

Due to the short-term cycle, it is assumed that the fair value of cash and cash equivalents balances, short-term investments, accounts receivable and accounts payable are close to their book values. For measurement and determination of fair value, the Company uses various methods including market approaches, income or cost. Based on these approaches, the Company assumes the value that market participants would use when pricing the asset or liability, including assumptions about risks and inherent risks in the inputs used in valuation techniques. These entries can be easily observed, confirmed by the market or not observed. The Company uses techniques that maximize the use of observable inputs and minimizes the use of unobservable inputs. According to the pronouncement, those inputs to measure the fair value are classified into three levels of hierarchy. The financial assets and financial liabilities recorded at fair value should be classified and disclosed in accordance with the following levels:

 

Level 1 — Unadjusted quoted prices on an active, liquid and visible market for identical assets or liabilities that are accessible at the measurement date;

 

Level 2 - Quoted prices for identical or similar assets or liabilities on active markets, inputs other than quoted prices that are observable on level 1, either directly or indirectly, for the term of the asset or liability; and

 

Level 3 - Assets and liabilities, which quoted prices, do not exist, or those prices or valuation techniques are supported by little or no market activity, unobservable or illiquid. At this point fair market valuation becomes highly subjective.

 

43



Table of Contents

 

 

GRAPHIC

 

The tables below present the assets and liabilities of the parent company and consolidated measured at fair value.

 

 

 

Consolidated (Unaudited)

 

Parenty Company (Unaudited)

 

 

 

June 30, 2011

 

June 30, 2011

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deriatives at fair value through profit or loss

 

3.881

 

1.009.657

 

 

1.013.538

 

 

634.258

 

 

634.258

 

Derivatives designated as hedges

 

 

224.626

 

 

224.626

 

 

129.967

 

 

129.967

 

 

 

3.881

 

1.234.283

 

 

1.238.164

 

 

764.225

 

 

764.225

 

Available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets available-for-sale

 

12.615

 

 

 

12.615

 

 

 

 

 

 

 

 16.496

 

1.234.283

 

 

1.250.779

 

 

764.225

 

 

764.225

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deriatives at fair value through profit or loss

 

176

 

269.441

 

 

269.617

 

 

170.082

 

 

170.082

 

Derivatives designated as hedges

 

 

26.670

 

 

26.670

 

 

 

 

 

 

 

176

 

296.111

 

 

296.287

 

 

170.082

 

 

170.082

 

Total of assets

 

16.672

 

1.530.394

 

 

1.547.066

 

 

170.082

 

 

170.082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deriatives at fair value through profit or loss

 

 

99.426

 

 

99.426

 

 

72.589

 

 

72.589

 

 

 

 

99.426

 

 

99.426

 

 

72.589

 

 

72.589

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deriatives at fair value through profit or loss

 

 

16.453

 

 

16.453

 

 

5.871

 

 

5.871

 

 

 

 

16.453

 

 

16.453

 

 

5.871

 

 

5.871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ debentures

 

 

2.213.122

 

 

2.213.122

 

 

2.213.122

 

 

2.213.122

 

 

 

 —

 

2.229.575

 

 

2.229.575

 

 

2.218.993

 

 

2.218.993

 

Total of liabilities

 

 

2.329.001

 

 

2.329.001

 

 

2.291.582

 

 

2.291.582

 

 

 

 

Consolidated

 

Parenty Company

 

 

 

December 31, 2010

 

December 31, 2010

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial 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

 

 

 

 

 

 

 

 20.897

 

 

 

20.897

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives at fair value through profit or loss

 

 

501.722

 

 

501.722

 

 

284.127

 

 

284.127

 

 

 

 

501.722

 

 

501.722

 

 

284.127

 

 

284.127

 

Total of assets

 

20.897

 

501.722

 

 

522.619

 

 

284.127

 

 

284.127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives at fair value through profit or loss

 

19.650

 

72.532

 

 

92.182

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total of liabilities

 

20.434

 

2.314.351

 

 

2.334.785

 

 

2.139.923

 

 

2.139.923

 

 

Methods and Techniques of Evaluation

 

·               Assets and liabilities at fair value through profits or loss

 

Comprise derivatives not designated as hedges and stockholders’ debentures.

 

·                  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

 

44



Table of Contents

 

 

GRAPHIC

 

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 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.

 

·                  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.

 

Measurement of Fair Value Compared to the Accounting Balance

 

For the loans allocated in the level 1, the evaluation method used to estimate the fair value of debt is the market approach to the contracts listed on the secondary market. And for the loans allocated in the level 2, the fair value for both fixed-indexed rate debt and floating rate is determined from the discounted cash flow using the future values of the Libor rate and the curve of Vale’s Bonds (income approach).

 

The fair values and carrying amounts of non-current loans (net of interest) are shown in the table below:

 

 

 

Consolidated (unaudited)

 

 

 

June 30. 2011

 

 

 

Balance as per

 

Fair value at

 

Level 1

 

Level 2

 

Loans (long term)*

 

39.658.654

 

40.923.154

 

28.364.657

 

12.558.497

 

 


* net of interest of R$521.094

 

 

 

Consolidated (unaudited)

 

 

 

December 31, 2010

 

 

 

Balance as per

 

Fair value at

 

Level 1

 

Level 2

 

Loans (long term)*

 

42.061.543

 

44.232.611

 

33.607.254

 

10.625.357

 

 


* net of interest of R$584,240

 

 

 

Parent Company (Unaudited)

 

 

 

June 30. 2011

 

 

 

Balance as per

 

Fair value at

 

Level 1

 

Level 2

 

Loans (long term)*

 

16.423.341

 

16.153.171

 

9.824.002

 

6.329.169

 

 


* net of interest of R$ 233.549

 

 

 

Parent Company (unaudited)

 

 

 

December 31. 2010

 

 

 

Balance as per

 

Fair value at

 

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

 

45



Table of Contents

 

 

GRAPHIC

 

22     Stockholders’ Equity

 

a)              Capital

 

As of June 30, 2011, the capital was R$75,000,000 corresponding to 5.365.304.100 (3.256.724.482 common and 2.108.579.618 preferred) shares with no par value.

 

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

 

788.872.937

 

799.830.987

 

1.588.703.924

 

FMP - FGTS

 

100.705.264

 

 

100.705.264

 

PIBB - BNDES

 

2.481.670

 

3.743.537

 

6.225.207

 

BNDESPar

 

218.386.481

 

69.432.770

 

287.819.251

 

Foreign institutional investors in the local market

 

142.174.709

 

346.455.156

 

488.629.865

 

Institutional investors

 

186.650.742

 

416.844.953

 

603.495.695

 

Retail investors in Brazil

 

53.642.240

 

352.282.641

 

405.924.881

 

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

 

 

Each holder of common and preferred class A shares is entitled to one vote for each share on the issues presented in the general assembly, except the election of the Board, which is restricted to holders of common shares. The Brazilian government owns twelve special preferred shares, which confer permanent rights to veto over specific items.

 

The holders of common and preferred shares has the same right to receive a mandatory minimum dividend of 25% of annual adjusted net income, based on the books in Brazil, with the approval of the annual general meeting of Stockholders. In the case of preferred Stockholders, this dividend cannot be less than 6% of preferred capital determined on the basis of statutory accounting records or, if greater, 3% of equity value per share. This dividend is considered legal or statutory obligation.

 

The directors and executive officers as a group hold 54,344 common shares and 670,794 preferred shares.

 

The Board of Directors may, regardless of statutory reform, deliberate the issuance of new shares (authorized capital), including the capitalization of profits and reserves to the extent authorized of 3,600,000,000 common shares and 7,200,000,000 preferred shares, all no-par-value shares.

 

b)      Resources linked to the future mandatory conversion in shares

 

The mandatory convertible notes to be settled as at June 30, 2011 are presented:

 

 

 

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.

 

 

The securities have coupons payable quarterly and are entitled to receive additional compensation equivalent to cash distribution paid to holders of American Depositary Shares (ADS). These notes were bifurcated between the equity instruments and liabilities.

 

Linked resources for future conversion, net of taxes, are equivalent to the maximum quantity of common and preferred shares, as shown below. All shares are currently held in treasury stock.

 

 

 

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

 

 

In April 2011, Vale pay additional remuneration to holders of mandatorily convertible notes, series VALE-2012 and VALE P-2012, in the amount of R$ 1.553396 and R$ 1.796672 per note, respectively.

 

In January 2011, Vale paid additional remuneration to holders of mandatorily convertible notes, series VALE-2012 and VALEP-2012, R$0.7776700 and R$0.8994610, respectively, and in October 2010, VALE-2012 and VALEP-2012, R$1.381517 and R$1.597876 per note, respectively.

 

46



Table of Contents

 

 

GRAPHIC

 

In June 2010, the notes of Rio and Rio P series were converted into ADSs and representing a total of 49,305,205 common shares and 26,130,033 preferred class A shares, respectively. The conversion was performed using 75,435,238 shares in treasury stock held in by the Company. The difference between the amount converted and the book value of the shares of R$2,028 was recognized as capital reserve in Stockholders’ equity.

 

In April 2010, the Company paid additional interest to holders of mandatorily convertible notes, series RIO and RIO P, R$0.722861 and R$0.857938 per note, respectively, and series VALE-2012 and VALE.P-2012, R$1.042411 and R$1.205663 per note, respectively.

 

c)              Treasury stocks

 

In June 30, 2011, the Board of Directors approved the repurchase shares program up to the amount of US$3 billion involving up to 84,814,902 common shares and 102,231,122 preferred shares. The repurchased shares will be canceled after the end of the program to be completed in November 25, 2011.

 

On June 30, 2011, there are 147.024.956 treasury stocks, in the amount of R$ 4,826,127, as follows (unaudited):

 

 

 

Shares quantity

 

Unit acquisition cost

 

Average quoted market price

 

Classes

 

December 31, 2010

 

Addition

 

reduction

 

June 30, 2011

 

Average

 

Low(*)

 

High

 

June 30, 2011

 

December 31, 2010

 

Preferred

 

99.649.571

 

 

9

 

99.649.562

 

34,69

 

14,02

 

46,50

 

44,83

 

45,08

 

Common

 

47.375.394

 

 

 

47.375.394

 

28,90

 

20,07

 

52,96

 

50,08

 

51,50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

147.024.965

 

 

9

 

147.024.956

 

 

 

 

 

 

 

 

 

 

 

 

Shares value with splits: R$1,17 preferred and R$1,67 common.

 

d)              Basic and diluted earnings per share

 

Basic earnings per share

 

Basic earnings per share are calculated by dividing the profit attributable to Stockholders of the company by the weighted average number of shares outstanding (total shares less treasury stock).

 

Diluted earnings per share

 

Diluted earnings per share are calculated by adjusting the weighted average quantity of shares outstanding to assume conversion of all potential diluted shares. The Company has in its records, mandatorily convertible notes into shares, which will be converted using treasury stock held by the Company. It is assumed that the convertible debt was converted into common shares and net income is adjusted to eliminate interest expense less the tax effect. These notes were recorded as an equity instrument, mainly because there is no option, both for the company and for the holders to liquidate, all or part of, the transactions with financial resources, therefore, recognized net of financial charges, as specific component of Stockholders’ equity.

 

47



Table of Contents

 

 

GRAPHIC

 

The values of basic and diluted earnings per share were calculated as follows (Unaudited):

 

 

 

Consolidated

 

 

 

Period three-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

Net income from continuing operations attributable to the Company’s stockholders

 

10.275.359

 

11.290.983

 

6.646.653

 

21.566.342

 

9.750.445

 

Discontinued operations, net of tax

 

 

 

(11.870

)

 

(236.318

)

Net income attributable to the Company’s stockholders

 

10.275.359

 

11.290.983

 

6.634.783

 

21.566.342

 

9.514.127

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest to convertible notes linked to preferred

 

(24.108

)

(11.672

)

 

(35.780

)

 

Interest to convertible notes linked to ordinary

 

(9.067

)

(4.432

)

 

(13.499

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest to convertible notes linked to ordinary

 

10.242.184

 

11.274.879

 

6.634.783

 

21.517.063

 

9.514.127

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available to preferred stockholders

 

3.894.003

 

4.286.626

 

2.552.229

 

8.180.628

 

3.660.330

 

Income available to common stockholders

 

6.220.831

 

6.848.062

 

4.000.184

 

13.068.893

 

5.735.522

 

Income available to convertible notes linked to preferred shares

 

91.654

 

100.896

 

59.281

 

192.590

 

85.123

 

Income available to convertible notes linked to common shares

 

35.696

 

39.295

 

23.088

 

74.992

 

33.152

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

(thousands of shares) - preferred shares

 

2.008.930

 

2.008.930

 

2.035.740

 

2.008.930

 

2.033.272

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

(thousands of shares) - common shares

 

3.209.349

 

3.209.349

 

3.190.675

 

3.209.349

 

3.186.018

 

Treasury preferred shares linked to mandatorily convertible notes

 

47.285

 

47.285

 

47.285

 

47.285

 

47.285

 

Treasury common shares linked to mandatorily convertible notes

 

18.416

 

18.416

 

18.416

 

18.416

 

18.416

 

Total

 

5.283.980

 

5.283.980

 

5.292.116

 

5.283.980

 

5.284.991

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

Earnings per preferred share

 

1,94

 

2,13

 

1,25

 

4,07

 

1,80

 

Earnings per common share

 

1,94

 

2,13

 

1,25

 

4,07

 

1,80

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

Earnings per convertible notes linked to preferred share (*)

 

2,45

 

2,38

 

1,25

 

4,83

 

1,80

 

Earnings per convertible notes linked to common share (*)

 

2,43

 

2,37

 

1,25

 

4,81

 

1,80

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuous operations

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

Earnings per preferred share

 

1,94

 

2,13

 

1,26

 

4,07

 

1,85

 

Earnings per common share

 

1,94

 

2,13

 

1,26

 

4,07

 

1,85

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

Earnings per convertible notes linked to preferred share (*)

 

2,45

 

2,38

 

1,26

 

4,83

 

1,85

 

Earnings per convertible notes linked to common share (*)

 

2,43

 

2,37

 

1,26

 

4,81

 

1,85

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

Earnings per preferred share

 

 

 

(0,01

)

 

(0,05

)

Earnings per common share

 

 

 

(0,01

)

 

(0,05

)

Diluted

 

 

 

 

 

 

 

 

 

 

 

Earnings per convertible notes linked to preferred share (*)

 

 

 

(0,01

)

 

(0,05

)

Earnings per convertible notes linked to common share (*)

 

 

 

(0,01

)

 

(0,05

)

 

e)                                      Remuneration of Stockholders

 

In April 2011, the Board of Directors approved the payment on April 29, 2011, of  the first installment of interest on capital, in the amount of R$ 3,174 million, corresponding to R$ 0.608246495 per outstanding share, common or preferred shares, of Vale’s issuance.

 

On January 14, 2011, the Board of Directors approved the payment from January 31, 2011, of interest on capital, in the total gross amount of R$1,670 millions, which corresponds to approximately R$0.320048038 per outstanding shares, common or preferred, of Vale issuance. This value is subject to the incidence of income tax withheld at the actual rate.

 

48



Table of Contents

 

 

GRAPHIC

 

23                                  Derivatives

 

Effects of Derivatives on the balance sheet

 

 

 

Consolidated

 

 

 

Assets

 

Liabilities

 

 

 

June 30, 2011 (Unaudited)

 

Decemebr 31, 2010

 

June 30, 2011 (Unaudited)

 

Decemebr 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

 

937.992

 

197.782

 

 

499.479

 

 

10.409

 

 

 

EURO floating rate vs. USD floating rate swap

 

604

 

 

853

 

 

 

 

 

 

Swap fixed rate vs. CDI

 

 

 

4.131

 

 

21.796

 

 

33.992

 

328

 

Swap USD floating rate vs. fixed rate

 

 

 

 

 

 

 

602

 

168

 

USD floating rate vs. fixed USD rate swap

 

 

 

 

 

2.575

 

 

6.342

 

 

EuroBond Swap

 

 

71.659

 

 

 

1.298

 

 

 

13.649

 

Pre Dollar Swap

 

19.828

 

 

 

1.447

 

 

5.871

 

 

 

Swap US$ fixed rate vs. CDI

 

 

 

 

 

72.589

 

 

 

 

Rande forward (South Africa)

 

2.942

 

 

 

 

 

 

 

 

 

 

961.366

 

269.441

 

4.984

 

500.926

 

98.258

 

16.280

 

40.936

 

14.145

 

Commodities price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase/ sell fixed price

 

11.232

 

176

 

20.864

 

796

 

1.132

 

173

 

19.650

 

784

 

Strategic program

 

 

 

 

 

 

 

24.863

 

 

Copper scrap / Strategic copper

 

 

 

 

 

36

 

 

 

 

Maritime Freight

 

 

 

 

 

 

 

2.838

 

 

Natural gas

 

 

 

 

 

 

 

 

 

Aluminum

 

 

 

 

 

 

 

 

 

Bunker oil

 

40.940

 

 

25.575

 

 

 

 

 

 

Coal

 

 

 

 

 

 

 

3.385

 

 

Copper

 

 

 

 

 

 

 

510

 

 

 

 

52.172

 

176

 

46.439

 

796

 

1.168

 

173

 

51.246

 

784

 

Derivatives designated as hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedge

 

129.967

 

 

35.847

 

 

 

 

 

 

Stategic nickel

 

94.659

 

26.670

 

 

 

 

 

 

87.751

 

 

 

 224.626

 

26.670

 

35.847

 

 

 

 

 

87.751

 

Total

 

1.238.164

 

296.287

 

87.270

 

501.722

 

99.426

 

16.453

 

92.182

 

102.680

 

 

 

 

Parent Company (unaudited)

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

June 30, 2011

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI & TJLP vs. floating & fixed swap

 

613.826

 

170.082

 

 

 

 

 

 

 

 

 

 

 

EURO floating rate vs. US$ floating rate swap

 

604

 

 

854

 

282.680

 

 

 

 

 

 

 

 

 

Swap US$ fixed rate vs. CDI

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre Dollar Swap

 

19.828

 

 

 

1.447

 

 

 

 

 

 

 

 

 

 

 

634.258

 

170.082

 

854

 

284.127

 

 

 

 

 

 

 

 

 

Cash flow hedge

 

129.967

 

 

35.847

 

 

 

 

 

 

 

 

 

 

 

 

129.967

 

 

35.847

 

 

 

 

 

 

 

 

 

 

Total

 

764.225

 

170.082

 

36.701

 

284.127

 

 

 

 

 

 

 

 

 

 

 

 

Parent
Company
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Passivo

 

 

 

 

 

 

 

 

 

 

 

June 30, 2011

 

Decemebr 31, 2010

 

 

 

 

 

 

 

 

 

 

 

Circulante

 

Não circulante

 

Circulante

 

Não circulante

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap US$ fixed rate vs. CDI

 

72.589

 

 

 

 

 

 

 

 

 

 

 

 

Pre Dollar Swap

 

 

5.871

 

 

 

 

 

 

 

 

 

 

 

Total

 

72.589

 

5.871

 

 

 

 

 

 

 

 

 

 

 

 

49



Table of Contents

 

 

GRAPHIC

 

Effects of Derivatives on the Income Statement

 

 

 

Consolidated (unaudited)

 

Parent Company (unaudited)

 

 

 

Period three-month

 

Period Six-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

Derivatives not designated as hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI & TJLP vs. floating & fixed swap

 

614.932

 

290.107

 

(353.601

)

905.039

 

(429.885

)

684.933

 

(327.387

)

Swap US$ floating rate vs. fixed rate

 

(86

)

(97

)

(2.711

)

(183

)

(1.211

)

 

 

EURO floating rate vs. US$ floating rate swap

 

(535

)

286

 

(970

)

(249

)

(1.720

)

(249

)

(1.720

)

AUD foward

 

 

(286

)

(1.262

)

(286

)

1.572

 

 

 

Swap fixed rate vs. CDI

 

9.735

 

2.778

 

(354

)

12.513

 

(608

)

 

 

Swap NDF

 

 

 

1.317

 

 

1.000

 

 

 

Swap floating Libor vs. fixed Libor

 

 

(99

)

(553

)

(99

)

(2.357

)

 

 

EuroBond Swap

 

17.316

 

69.883

 

(141.088

)

87.199

 

(141.088

)

 

 

Swap Convertibles

 

 

 

67.111

 

 

67.111

 

 

67.111

 

Swap US$ fixed rate vs. CDI

 

(72.589

)

 

 

(72.589

)

 

(72.589

)

 

Randes foward

 

2.558

 

 

 

2.558

 

 

 

 

Pre Dollar Swap

 

9.618

 

2.891

 

 

12.509

 

 

12.509

 

 

 

 

 580.949

 

365.463

 

(432.111

)

946.412

 

(507.186

)

624.604

 

(261.996

)

Commodities price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase/ sell fixed price

 

19.419

 

22.757

 

33.174

 

42.176

 

17.251

 

 

 

Strategic program

 

 

24.993

 

157.593

 

24.993

 

(91.778

)

 

 

Scraps/ strategic copper

 

14

 

131

 

541

 

145

 

549

 

 

 

Maritime Freight

 

 

 

(28.921

)

 

(33.999

)

 

 

Bunker oil

 

2.282

 

53.394

 

(13.510

)

55.676

 

(24.620

)

 

 

Coal

 

 

(33

)

(3.612

)

(33

)

(5.671

)

 

 

 

 

 21.715

 

101.242

 

145.265

 

122.957

 

(138.268

)

 

 

Embedded derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy purchase/ aluminum option

 

 

(12.074

)

41.409

 

(12.074

)

466

 

 

 

 

 

 

(12.074

)

41.409

 

(12.074

)

466

 

 

 

Derivatives designated as hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stategic nickel

 

(27.327

)

(55.353

)

 

(82.680

)

 

 

 

Cash flow hedge

 

 

 

33.374

 

 

33.374

 

 

33.374

 

 

 

 (27.327

)

(55.353

)

33.374

 

(82.680

)

33.374

 

 

33.374

 

Total

 

575.337

 

399.278

 

(212.063

)

974.615

 

(611.614

)

624.604

 

(228.622

)

Financial Income

 

675.874

 

467.220

 

334.519

 

1.143.094

 

338.861

 

697.728

 

100.485

 

Financial (Expense)

 

(100.537

)

(67.942

)

(546.582

)

(168.479

)

(950.475

)

(73.124

)

(329.107

)

 

 

 575.337

 

399.278

 

(212.063

)

974.615

 

(611.614

)

624.604

 

(228.622

)

 

Effects of derivatives on the cash

 

 

 

Consolidated (Unaudited)

 

Parent Company (Unaudited)

 

 

 

Period three-month

 

Period Six-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

Derivatives not designated as hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI & TJLP vs. floating & fixed swap

 

(180.855

)

(81.067

)

(133.864

)

(261.922

)

(182.495

)

(183.706

)

(135.344

)

Swap US$ floating rate vs. fixed rate

 

1.811

 

1.873

 

3.062

 

3.684

 

6.131

 

 

 

EURO floating rate vs. US$ floating rate swap

 

 

 

(221

)

 

(221

)

 

(221

)

AUD Foward

 

 

(3.866

)

(10.592

)

(3.866

)

(12.588

)

 

 

Swap fixed rate vs. CDI

 

 

 

14.027

 

 

32.749

 

 

 

Swap floating Libro vs. fixed Libor

 

 

 

228

 

 

474

 

 

 

Swap Convertibles

 

 

 

(67.111

)

 

(67.111

)

 

(67.111

)

 

 

(179.044

)

(83.060

)

(194.471

)

(262.104

)

(223.061

)

(183.706

)

(202.676

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodities price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase/ sell fixed price

 

(30.575

)

(1.517

)

3.770

 

(32.092

)

2.308

 

 

 

Strategic program

 

 

 

64.497

 

 

89.350

 

 

 

Scraps/ strategic copper

 

(158

)

493

 

 

335

 

 

 

 

Maritime Freight

 

 

2.852

 

(16.990

)

2.852

 

(35.095

)

 

 

Bunker oil

 

(24.209

)

(12.556

)

(18.376

)

(36.765

)

(41.276

)

 

 

Aluminum

 

 

 

 

 

27.640

 

 

 

Coal

 

 

3.436

 

574

 

3.436

 

574

 

 

 

 

 

(54.942

)

(7.292

)

33.475

 

(62.234

)

43.501

 

 

 

Embedded derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stategic nickel

 

27.327

 

55.353

 

 

82.680

 

 

 

 

Cash flow hedge

 

 

(22.592

)

(48.312

)

(22.592

)

(54.715

)

 

(33.374

)

Aluminum

 

 

11.865

 

22.672

 

11.865

 

46.342

 

 

 

 

 

27.327

 

44.626

 

(25.640

)

71.953

 

(8.373

)

 

(33.374

)

Total

 

(206.659

)

(45.726

)

(186.636

)

(252.385

)

(187.933

)

(183.706

)

(236.050

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses) unrealized derivative

 

368.678

 

353.552

 

(398.699

)

722.230

 

(799.547

)

440.898

 

(464.672

)

 

50



Table of Contents

 

 

GRAPHIC

 

Effects of derivatives designated as hedge:

 

Cash Flow Hedge

 

The effects of cash flow hedge impact the stockholders’ equity and are presented on the following tables (unaudited):

 

 

 

Period three-month

 

 

 

Parent Company

 

 

 

Consolidated

 

 

 

Currencies

 

Nickel

 

Others

 

Total

 

Non-controllling interest

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurements

 

(5.106

)

195.516

 

4.837

 

195.247

 

 

195.247

 

Reclassification to results due to realization

 

 

27.328

 

 

27.328

 

 

27.328

 

Changes on June 30, 2011

 

(5.106

)

222.844

 

4.837

 

222.575

 

 

222.575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 on March 31, 2011

 

23.838

 

(14.445

)

1.249

 

10.642

 

1.200

 

11.842

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurements

 

38.873

 

171.396

 

36.269

 

246.538

 

54.927

 

301.465

 

Reclassification to results due to realization

 

(14.938

)

 

42.276

 

27.338

 

 

27.338

 

Changes on June 30, 2010

 

23.935

 

171.396

 

78.545

 

273.876

 

54.927

 

328.803

 

 

 

 

Period Six-month

 

 

 

Parent Company

 

 

 

Consolidated

 

 

 

Currencies

 

Nickel

 

Others

 

Total

 

Non-controllling interest

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurements

 

18.732

 

125.718

 

6.086

 

150.536

 

1.200

 

151.736

 

Reclassification to results due to realization

 

 

82.681

 

 

82.681

 

 

82.681

 

Changes on June 30, 2011

 

18.732

 

208.399

 

6.086

 

233.217

 

1.200

 

234.417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurements

 

101.504

 

75.468

 

15.823

 

192.795

 

63.033

 

255.828

 

Reclassification to results due to realization

 

(21.341

)

 

65.945

 

44.604

 

 

44.604

 

Changes on June 30, 2010

 

80.163

 

75.468

 

81.768

 

237.399

 

63.033

 

300.432

 

 

The maturities dates of the consolidated financial instruments are as follows:

 

Interest rates/ Currencies

 

December 2019

 

Bunker Oil

 

December 2011

 

Nickel

 

December 2012

 

Copper

 

July 2011

 

 

Additional information about derivatives financial instruments

 

Value at Risk computation methodology

 

The Value at Risk of the positions was measured using a delta-Normal parametric approach, which considers that the future distribution of the risk factors - and its correlations - tends to present the same statistic properties verified in the historical data. The value at risk of Vale’s derivatives current positions was estimated considering one business day time horizon and a 95% confidence level.

 

Contracts subjected to margin calls

 

Vale has contracts subject to margin calls only for part of nickel trades executed by its wholly-owned subsidiary Vale Canada Ltd. The total cash amount as of June  30 2011 was not relevant.

 

Initial Cost of Contracts

 

The financial derivatives negotiated by Vale and its controlled companies described in this document didn’t have initial costs (initial cash flow) associated.

 

The following tables show as of June 30, 2011, the derivatives positions for Vale and controlled companies with the following information: notional amount, fair value, value at risk, gains or losses in the period and the fair value for the remaining years of the operations per each group of instruments:

 

51



Table of Contents

 

 

GRAPHIC

 

Protection program for the Real denominated debt indexed to CDI

 

·                  CDI vs. US$ 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. US$ 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.

 

Those instruments were used to convert the cash flows from debentures issued in 2006 with a nominal value of R$ 5.5 billion, from the NCE (Credit Export Notes) issued in 2008 with nominal value of R$ 2 billion and also from property and services acquisition financing realized in 2006 and 2007 with nominal value of R$ 1 billion.

 

 

 

 

 

 

 

 

 

 

 

Realized

 

 

 

R$ Million

 

 

 

Notional ($ million)

 

 

 

Average

 

Fair value

 

Gain/Loss

 

VaR

 

Fair value by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Index

 

rate

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

2012

 

2013

 

2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI vs. fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

$

5,542

 

$

5,542

 

CDI

 

101.14

%

5,704

 

5,743

 

306

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

USD

3,144

 

USD

3,144

 

USD +

 

3.87

%

(5,044

)

(5,412

)

(100

)

 

 

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

660

 

331

 

206

 

61

 

228

 

532

 

(43

)

36

 

(93

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI vs. floating rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

$

428

 

$

428

 

CDI

 

103.50

%

454

 

453

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

USD

250

 

USD

 250

 

Libor +

 

0.99

%

(407

)

(437

)

(4

)

 

 

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

47

 

16

 

19

 

4

 

22

 

43

 

37

 

26

 

(81

)

 

Type of contracts: OTC Contracts

Protected Item: Debts linked to BRL

 

The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to US$ so as to achieve a currency offset by matching Vale’s receivables (mainly linked to US$) with Vale’s payables.

 

Protection program for the real denominated debt indexed to TJLP

 

·                  TJLP vs. US$ fixed rate swap — In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows of the loans with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) from TJLP(1) to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to TJLP.

 

·                  TJLP vs. US$ 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)

 

 

 

Average

 

Fair value

 

Gain/Loss

 

VaR

 

Fair value by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Index

 

rate

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

2012

 

2013

 

2014-2016

 

2017-2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap TJLP vs. fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

$

2,621

 

$

2,418

 

TJLP +

 

1.45

%

2,218

 

2,072

 

66

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

USD

1,325

 

USD

1,228

 

USD +

 

2.95

%

(1,908

)

(1,966

)

(40

)

 

 

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

310

 

106

 

26

 

24

 

57

 

176

 

184

 

(58

)

(49

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap TJLP vs. floating rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

$

757

 

$

739

 

TJLP +

 

0.96

%

637

 

618

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

USD

369

 

USD

372

 

Libor +

 

-1.14

%

(529

)

(571

)

(4

)

 

 

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

108

 

47

 

4

 

6

 

4

 

151

 

31

 

(21

)

(57

)

 


(1) (1)Due to TJLP derivatives market  liquidity constraints, some swap trades were done through CDI equivalency.

 

52



Table of Contents

 

 

GRAPHIC

 

Type of contracts: OTC Contracts

Protected Item: Debts linked to BRL

 

The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to US$ so as to achieve a currency offset by matching Vale’s receivables (mainly linked to US$) with Vale’s payables.

 

Protection program for the Real denominated fixed rate debt

 

·                  BRL fixed rate vs. US$ 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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized

 

 

 

R$ Million

 

 

 

Notional ($ million)

 

 

 

Average

 

Fair value

 

Gain/Loss

 

VaR

 

Fair value by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Index

 

rate

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BRL fixed rate vs. USD fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

$

206

 

$

204

 

Fixed

 

4.59

%

268

 

157

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

USD

341

 

USD

121

 

USD +

 

-1.78

%

(254

)

(156

)

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

14

 

1

 

4

 

3

 

10

 

22

 

13

 

7

 

2

 

(40

)

 

Type of contracts: OTC Contracts

Protected Item: Debts linked to BRL

 

The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to US$ so as to achieve a currency offset by matching Vale’s receivables (mainly linked to US$) with Vale’s payables.

 

Foreign Exchange cash flow hedge

 

·                  Brazilian Real fixed rate vs. US$ 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

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Gain/Loss

 

VaR

 

by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Index

 

Average rate

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

$

880

 

$

880

 

Fixed

 

8.78

%

917

 

869

 

 

 

 

 

 

Payable

 

USD

510

 

USD

510

 

USD +

 

0.00

%

(787

)

(833

)

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

130

 

36

 

 

9

 

130

 

 

Type of contracts: OTC Contracts

Hedged Item: part of Vale’s revenues in US$

 

The P&L shown in the table above is offset by the hedged items’ P&L due to BRL/US$ exchange rate.

 

Protection program for the Euro denominated floating rate debt

 

·                  Euro floating rate vs. US$ 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 € 1 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).

 

53



Table of Contents

 

 

GRAPHIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized

 

 

 

Fair value

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Gain/Loss

 

VaR

 

by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Index

 

Average rate

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

1

 

2

 

Euribor +

 

0,875

%

2.7

 

5.3

 

2.8

 

 

 

 

 

Payable

 

USD

1

 

USD

3

 

Libor +

 

1,0425

%

(2.1

)

(4.5

)

(2.2

)

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

0.6

 

0.8

 

0.6

 

0.03

 

0.6

 

 

Type of contracts: OTC Contracts

Protected Item: Vale’s Debt linked to EUR.

 

The P&L shown in the table above is offset by the hedged items’ P&L due to EUR/US$ exchange rate.

 

·                  EUR fixed rate vs. US$ 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 Euros and pays fixed rates in U.S. Dollars. This trade was used to convert the cash flow of a debt in Euros, with an outstanding notional amount of € 750 million, issued in 2010 by Vale.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized

 

 

 

R$ million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Gain/Loss

 

VaR

 

Fair value by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Index

 

Average rate

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

2012

 

2013

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

500

 

500

 

EUR

 

4.375

%

1,242

 

1,267

 

49

 

 

 

 

 

 

 

 

 

 

 

Payable

 

USD

675

 

675

 

USD

 

4.712

%

(1,172

)

(1,281

)

(51

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

70

 

(14

)

(2

)

13

 

1

 

(1

)

(1

)

71

 

 

Type of contracts: OTC Contracts

Protected Item: Vale’s Debt linked to EUR

 

The P&L shown in the table above is offset by the hedged items’ P&L due to EUR/US$ exchange rate.

 

Protection program for the US$ floating rate debt

 

·                  US$ floating rate vs. US$ fixed rate swap — In order to reduce the cash flow volatility, Vale Canada Ltd., Vale’s 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

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Realized
Gain/Loss

 

VaR

 

Fair value
by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Index

 

Average rate

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

USD

75

 

USD

100

 

Libor +

 

0.00

%

156

 

167

 

0

 

 

 

 

 

Payable

 

 

 

 

USD

 

4.795

%

(159

)

(173

)

(4

)

 

 

 

 

Net

 

 

 

 

 

 

 

 

(3

)

(6

)

(4

)

 

(3

)

 

Type of contracts: OTC Contracts

Protected Item: Vale Canada’s floating rate debt.

 

The P&L shown in the table above is offset by the protected items’ P&L due to Libor.

 

Cash Allocation in US$ program

 

·                  US$ fixed rate vs. CDIin order to monetize part of cash investments in Brazilian Reais with U.S. Dollar rewards in the brazilian market, Vale entered into a swap transaction to convert profitability in Brazilian Reais cash investments in CDI to a U.S. Dollar fixed rate. In these operations, Vale receives U.S. Dollars fixed rates and pays profitability linked to CDI.

 

54



Table of Contents

 

 

GRAPHIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ Million

 

 

 

Notional ($ million)

 

 

 

Average 

 

Fair value

 

Realized 
Gain/Loss

 

VaR

 

Fair value 
by year

 

Flow

 

30-jun-11

 

31-Dec-10

 

Index

 

rate

 

30-jun-11

 

31-Dec-10

 

30-jun-11

 

30-jun-11

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap USD fixed rate vs. CDI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

USD

1,100

 

 

USD +

 

3.67%

 

1,723

 

 

 

 

 

 

 

Payable

 

$

 

1,775

 

 

CDI

 

101.91%

 

(1,796

)

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(73

)

 

 

20

 

(73

)

 

Type of contracts: OTC Contracts

Protected Item: part of Brazilian Reais cash investments.

The P&L shown in the table is offset by the profitability of Brazilian Reais cash investments equivalent to the swap short position.

 

Foreign Exchange protection program for Coal Fixed Price Sales

 

In order to reduce the cash flow volatility associated with a fixed price coal contract, Vale used Australian Dollar forward purchase in order to equalize production cost and revenues currencies.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

 

 

Notional ($ million)

 

 

 

Average rate 

 

Fair value

 

Realized 
Gain/Loss

 

VaR

 

Fair value 
by year

 

Fluxo

 

30-Jun-11

 

31-Dec-10

 

Buy/ Sell

 

(AUD/USD)

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

 

AUD

7

 

B

 

 

 

4

 

4

 

 

 

 

Type of contracts: OTC Contracts

Protected Item: part of Vale’s costs in Australian Dollar.

The P&L shown in the table above is offset by the protected items’ P&L due to US$/AUD exchange rate.

 

Foreign Exchange protection program for Vale’s bid offer for assets in the African copperbelt

 

In order to reduce volatility from the U.S. Dollar offer concerning the payment in South African Rands for Vale´s bid offer for assets in the African copperbelt, Vale used South African Rands forward purchase.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair Value

 

Realized 
Gain/Loss

 

VaR

 

Fair value 
by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Buy/ Sell

 

Average rate

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

ZAR

4,416

 

0

 

B

 

6.79

 

3

 

 

 

14

 

3

 

 

Type of Contracts: OTC Contracts

Protected Item: bId offer for assets in the African copperbelt in South African Rands.

The P&L shown in the table is offset by the protected items´ P&L due to ZAR/US$ Exchange rate.

 

Commodity Derivative Positions

 

The Company’s cash flow is also exposed to several market risks associated to global commodities price volatilities. To offset these volatilities, Vale contracted the following derivatives transactions:

 

Nickel Sales Hedging Program

 

In order to reduce the cash flow volatility in 2011 and 2012, hedging transactions were implemented. These transactions fixed the prices of part of the sales in the period.

 

55



Table of Contents

 

 

GRAPHIC

 

 

 

 

 

 

 

 

 

Average 

 

 

 

 

 

Realized 

 

 

 

 

 

R$ million

 

 

 

Notional (ton)

 

 

 

Strike 

 

Fair value

 

Gain/Loss

 

VaR

 

Fair value by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Buy/ Sell

 

(USD/ton)

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

44,998

 

18,750

 

S

 

25,067

 

117

 

(87

)

(53

)

47

 

65

 

52

 

 

Type of contracts: OTC Contracts

Protected Item: part of Vale’s revenues linked to Nickel price.

 

The P&L shown in the table above is offset by the protected items’ P&L due to Nickel price.

 

Nickel Fixed Price Program

 

In order to maintain the exposure to Nickel price fluctuations, we entered into derivatives to convert to floating prices all contracts with clients that required a fixed price. These trades aim to guarantee that the prices of these operations would be the same of the average prices negotiated in LME in the date the product is delivered to the client. It normally involves buying Nickel forwards (Over-the-Counter) or futures (exchange negotiated). Those operations are usually reverted before the maturity in order to match the settlement dates of the commercial contracts in which the prices are fixed. Whenever the ‘Nickel Strategic cash flow protection program’ or the ‘Nickel Sales Hedging Program’ are executed, the ‘Nickel Fixed Price Program’ is interrupted.

 

 

 

 

 

 

 

 

 

Average 

 

 

 

 

 

Realized 

 

 

 

 

 

R$ million

 

 

 

Notional (ton)

 

 

 

Strike 

 

Fair value

 

Gain/Loss

 

VaR

 

Fair value by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Buy/ Sell

 

(USD/ton)

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel Futures

 

468

 

2,172

 

B

 

21,605

 

1.4

 

22

 

24

 

1

 

0.9

 

0.5

 

 

Type of contracts: LME Contracts

Protected Item: part of Vale’s revenues linked to fixed price sales of Nickel.

The P&L shown in the table above is offset by the protected items’ P&L due to Nickel price.

 

Nickel Purchase Protection Program

 

In order to reduce the cash flow volatility and eliminate the mismatch between the pricing of the purchased nickel (concentrate, cathode, sinter and others) and the pricing of the final product sold to our clients, hedging transactions were implemented. The items purchased are raw materials utilized to produce refined Nickel. The trades are usually implemented by the sale of nickel forward or future contracts at LME or over-the-counter operations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

 

 

Notional (ton)

 

 

 

Average 
Strike 

 

Fair value

 

Realized 
Gain/Loss

 

VaR

 

Fair value 
by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Buy/ Sell

 

(USD/ton)

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel Futures

 

1,316

 

108

 

S

 

23,528

 

3

 

(0.3

)

29

 

2

 

3

 

 

Type of contracts: LME Contracts

Protected Item: part of Vale’s revenues linked to Nickel price.

The P&L shown in the table above is offset by the protected items’ P&L due to Nickel price.

 

Bunker Oil Purchase Protection Program

 

In order to reduce the impact of bunker oil price fluctuation on Vale’s freight hiring and consequently reducing the company’s cash flow volatility, bunker oil derivatives were implemented. These transactions are usually executed through forward purchases and swaps.

 

56



Table of Contents

 

 

GRAPHIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

 

 

Notional (mt)

 

 

 

Average 
Strike 

 

Fair value

 

Realized 
Gain/Loss

 

VaR

 

Fair value 
by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Buy/ Sell

 

(USD/mt)

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

120,000

 

240,000

 

B

 

459

 

33

 

19

 

40

 

3

 

33

 

 

Type of contracts: OTC Contracts

Protected Item: part of Vale’s costs linked to Bunker Oil price.

The P&L shown in the table above is offset by the protected items’ P&L due to Bunker Oil price.

 

Copper Scrap Purchase Protection Program

This program was implemented in order to reduce the cash flow volatility due to the quotation period mismatch between the pricing period of copper scrap purchase and the pricing period of final products sale to the clients, as the copper scrap combined with other raw materials or inputs of Vale’s wholly-owned subsidiary, Vale Canada Ltd, to produce copper. This program usually is implemented by the sale of forwards or futures at LME or Over-the-Counter operations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

 

 

Notional (lbs)

 

 

 

Average 
Strike 

 

Fair value

 

Realized 
Gain/Loss

 

VaR

 

Fair value 
by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Buy/ Sell

 

(USD/lbs)

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

699,390

 

386,675

 

S

 

4.24

 

(0.0

)

(0.5

)

(0.3

)

0.1

 

(0.0

)

 

Type of contracts: OTC Contracts

Protected Item: of Vale’s revenues linked to Copper price.

The P&L shown in the table above is offset by the protected items’ P&L due to Coal price

 

Embedded Derivative Positions

 

The Company’s cash flow is also exposed to several market risks associated to contracts that contain embedded derivatives or derivative-like features. From Vale’s perspective, it may include, but is not limited to, commercial contracts, procurement contracts, rental contracts, bonds, insurance policies and loans. The following embedded derivatives were observed in 2011:

 

Raw material and intermediate products purchase

 

Nickel concentrate and raw materials purchase agreements of Vale Canada Ltd, Vale’s wholly-owned subsidiary, in which there are provisions based on nickel and copper future prices behavior. These provisions are considered as embedded derivatives.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

 

 

Notional (ton)

 

 

 

Average 
Strike 

 

Fair value

 

Realized 
Gain/Loss

 

VaR

 

Fair value 
by year

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Buy/ Sell

 

(USD/ton)

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

30-Jun-11

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel Forwards

 

1,668

 

1,960

 

S

 

24,749

 

(6

)

(2

)

(11

)

 

 

 

 

Copper Forwards

 

7,142

 

6,389

 

 

9,145

 

(1

)

(5

)

(10

)

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

(7

)

(7

)

(21

)

3

 

(7

)

 

Derivative Positions from jointly controlled companies

 

Below we present the fair values of the derivatives from jointly controlled companies. These instruments are managed under the risk policies of each company. However the effects of mark-to-market are recognized in financial statements to the extent of participation of each of these companies.

 

Protection program

 

In order to reduce the cash flow volatility, swap transactions was contracted to convert into Reais the cash flows from debt instruments denominated in US Dollars. In this swap, fixed rates in U.S. Dollars are received and payments linked to Reais (CDI index) are made.

 

57


 


 

GRAPHIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair Value

 

VaR

 

Flow

 

30-Jun-11

 

31-Dec-10

 

Index

 

Average rate

 

30-Jun-11

 

31-Dec-10

 

30-Jun-11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap fixed rate vs. CDI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

USD

81

 

USD

89

 

USD

 

2.58

%

128

 

152

 

 

 

Payable

 

$

139

 

$

170

 

CDI

 

100.00

%

(150

)

(186

)

 

 

Net

 

 

 

 

 

 

 

 

 

(22

)

(34

)

4

 

 

Type of contracts: OTC Contracts

Protected Item: Debts indexed to US$

The P&L shown in the table above is offset by the protected items’ P&L due to BRL/US$ exchange rate.

 

a)              Market Curves

 

To build the curves used on the pricing of the derivatives, public data from BM&F, Central Bank of Brazil, London Metals Exchange (LME) and proprietary data from Thomson Reuters, Bloomberg L.P. and Enerdata were used.

 

1. Commodities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Price (USD/ton)

 

Maturity

 

Price (USD/ton)

 

Maturity

 

Price (USD/ton)

 

SPOT

 

23,395.00

 

DEC11

 

23,430.55

 

JUN12

 

23,358.50

 

JUL11

 

23,409.70

 

JAN12

 

23,422.53

 

JUN14

 

22,659.43

 

AGO11

 

23,421.01

 

FEB12

 

23,412.73

 

JUN15

 

22,245.69

 

SEP11

 

23,428.49

 

MAR12

 

23,401.55

 

JUN16

 

21,815.89

 

OCT11

 

23,434.27

 

APR12

 

23,385.17

 

JUN17

 

21,918.80

 

NOV11

 

23,435.11

 

MAY12

 

23,370.53

 

JUN18

 

22,250.18

 

 

 

 

 

 

 

 

 

 

 

 

 

Copper

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Price (USD/lb)

 

Maturity

 

Price (USD/lb)

 

Maturity

 

Price (USD/lb)

 

SPOT

 

4.22

 

SEP11

 

4.28

 

DEC11

 

4.28

 

JUL11

 

4.28

 

OCT11

 

4.28

 

JAN12

 

4.28

 

AGO11

 

4.28

 

NOV11

 

4.28

 

JUN13

 

4.15

 

 

Bunker Oil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Price (USD/ton)

 

Maturity

 

Price (USD/ton)

 

Maturity

 

Price (USD/ton)

 

SPOT

 

658.50

 

FEB12

 

619.00

 

JUN16

 

591.28

 

JUL11

 

645.85

 

MAR12

 

618.00

 

JUN17

 

592.14

 

AGO11

 

634.63

 

APR12

 

617.00

 

JUN18

 

594.59

 

SEP11

 

629.75

 

MAY12

 

616.03

 

JUN21

 

608.00

 

OCT11

 

625.50

 

JUN12

 

615.13

 

 

 

 

 

NOV11

 

623.33

 

JUN13

 

610.19

 

 

 

 

 

DEC11

 

621.83

 

JUN14

 

600.55

 

 

 

 

 

JAN12

 

620.06

 

JUN15

 

593.47

 

 

 

 

 

 

58



 

GRAPHIC

 

2. Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

USD-Brazil Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Rate (% a.a.)

 

Maturity

 

Rate (% a.a.)

 

Maturity

 

Rate (% a.a.)

 

07/01/11

 

7.45

 

07/01/13

 

3.49

 

01/04/16

 

4.40

 

08/01/11

 

3.92

 

10/01/13

 

3.56

 

04/01/16

 

4.49

 

09/01/11

 

3.73

 

01/02/14

 

3.66

 

07/01/16

 

4.59

 

10/03/11

 

3.65

 

04/01/14

 

3.76

 

01/02/17

 

4.75

 

01/02/12

 

3.50

 

07/01/14

 

3.84

 

01/02/18

 

4.93

 

04/02/12

 

3.49

 

10/01/14

 

3.93

 

01/02/19

 

5.25

 

07/02/12

 

3.47

 

01/02/15

 

4.02

 

01/02/20

 

5.55

 

10/01/12

 

3.48

 

04/01/15

 

4.14

 

01/04/21

 

5.78

 

01/02/13

 

3.46

 

07/01/15

 

4.19

 

01/03/22

 

6.00

 

04/01/13

 

3.47

 

10/01/15

 

4.30

 

01/02/23

 

6.30

 

 

USD Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Rate (% a.a.)

 

Maturity

 

Rate (% a.a.)

 

Maturity

 

Rate (% a.a.)

 

USD1M

 

0.19

 

USD6M

 

0.40

 

USD11M

 

0.68

 

USD2M

 

0.22

 

USD7M

 

0.45

 

USD12M

 

0.73

 

USD3M

 

0.25

 

USD8M

 

0.51

 

USD2A

 

0.69

 

USD4M

 

0.29

 

USD9M

 

0.56

 

USD3A

 

1.15

 

USD5M

 

0.34

 

USD10M

 

0.62

 

USD4A

 

1.65

 

 

TJLP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Rate (% a.a.)

 

Maturity

 

Rate (% a.a.)

 

Maturity

 

Rate (% a.a.)

 

07/01/11

 

6.00

 

10/01/12

 

6.00

 

10/01/15

 

6.00

 

10/03/11

 

6.00

 

01/02/13

 

6.00

 

01/02/16

 

6.00

 

01/02/12

 

6.00

 

04/01/13

 

6.00

 

04/01/16

 

6.00

 

10/01/12

 

6.00

 

10/01/14

 

6.00

 

 

 

 

 

01/02/13

 

6.00

 

01/02/15

 

6.00

 

 

 

 

 

04/01/13

 

6.00

 

04/01/15

 

6.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BRL Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Rate (% a.a.)

 

Maturity

 

Rate (% a.a.)

 

Maturity

 

Rate (% a.a.)

 

07/01/11

 

12.15

 

01/02/13

 

12.69

 

01/02/15

 

12.55

 

08/01/11

 

12.21

 

04/01/13

 

12.70

 

04/01/15

 

12.56

 

09/01/11

 

12.29

 

07/01/13

 

12.70

 

07/01/15

 

12.51

 

10/03/11

 

12.36

 

10/01/13

 

12.72

 

10/01/15

 

12.52

 

01/02/12

 

12.47

 

01/02/14

 

12.64

 

01/04/16

 

12.47

 

04/02/12

 

12.57

 

04/01/14

 

12.63

 

04/01/16

 

12.44

 

07/02/12

 

12.65

 

07/01/14

 

12.60

 

07/01/16

 

12.44

 

10/01/12

 

12.69

 

10/01/14

 

12.57

 

10/03/16

 

12.41

 

 

EUR Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

EUR/USD

 

Maturity

 

EUR/USD

 

Maturity

 

EUR/USD

 

EUR1M

 

1.28

 

EUR6M

 

1.76

 

EUR11M

 

2.07

 

EUR2M

 

1.36

 

EUR7M

 

1.82

 

EUR12M

 

2.14

 

EUR3M

 

1.49

 

EUR8M

 

1.89

 

EUR2A

 

1.08

 

EUR4M

 

1.56

 

EUR9M

 

1.95

 

EUR3A

 

1.21

 

EUR5M

 

1.65

 

EUR10M

 

2.01

 

EUR4A

 

1.32

 

 

ZAR Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

USD/ZAR

 

Maturity

 

USD/ZAR

 

Maturity

 

USD/ZAR

 

ZAR1M

 

5.50

 

ZAR6M

 

5.80

 

ZAR11M

 

5.92

 

ZAR2M

 

5.56

 

ZAR7M

 

5.84

 

ZAR12M

 

5.93

 

ZAR3M

 

5.57

 

ZAR8M

 

5.87

 

ZAR2A

 

6.50

 

ZAR4M

 

5.69

 

ZAR9M

 

5.89

 

ZAR3A

 

7.00

 

ZAR5M

 

5.76

 

ZAR10M

 

5.91

 

ZAR4A

 

7.33

 

 

Currencies - Ending rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAD/USD

 

1.0370

 

USD/BRL

 

1.5611

 

EUR/USD

 

1.4511

 

USD/ZAR

 

6.7667

 

 

 

 

 

 

 

 

 

 

59


 


Table of Contents

 

GRAPHIC

 

Sensitivity Analysis on Derivatives from Parent Company

 

We present below the sensitivity analysis for all derivatives outstanding positions as of June 30, 2011 given predefined scenarios for market risk factors behavior. The scenarios were defined as follows:

 

·                  MtM: the mark to market value of the instruments as at June 30th , 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 Vale’s derivatives positions;

·                  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 Vale’s 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 Vale’s 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 Vale’s derivatives positions;

 

Program

 

Instrument

 

Risk

 

Fair Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Protection program for the Real denominated debt indexed to CDI

 

CDI vs. USD fixed rate swap

 

USD/BRL fluctuation

 

660

 

(1,261

)

1,261

 

(2,522

)

2,522

 

 

 

USD interest rate inside Brazil variation

 

 

(74

)

71

 

(151

)

138

 

 

 

Brazilian interest rate fluctuation

 

 

(2

)

2

 

(4

)

3

 

 

 

USD Libor variation

 

 

(6

)

5

 

(11

)

11

 

 

CDI vs. USD floating rate swap

 

USD/BRL fluctuation

 

47

 

(102

)

102

 

(203

)

203

 

 

 

Brazilian interest rate fluctuation

 

 

(1

)

1

 

(2

)

2

 

 

 

USD Libor variation

 

 

(0.1

)

0.1

 

(0.3

)

0.2

 

 

 

Protected Items - Debt indexed to CDI

 

USD/BRL fluctuation

 

n.a.

 

 

 

 

 

Cash Allocation in USD Program

 

USD fixed rate vs. CDI

 

USD/BRL fluctuation

 

(73

 

(431

)

431

 

(862

)

862

 

 

 

USD interest rate inside Brazil variation

 

)

(2

)

2

 

(5

)

5

 

 

 

Brazilian interest rate fluctuation

 

 

0

 

0

 

0

 

0

 

 

 

Cash Allocation indexed to USD

 

USD/BRL fluctuation

 

n.a.

 

 

 

 

 

Protection program for the Real denominated debt indexed to TJLP

 

TJLP vs. USD fixed rate swap

 

USD/BRL fluctuation

 

310

 

(492

)

492

 

(984

)

984

 

 

 

USD interest rate inside Brazil variation

 

 

(29

)

27

 

(59

)

53

 

 

 

Brazilian interest rate fluctuation

 

 

(134

)

152

 

(183

)

222

 

 

 

TJLP interest rate fluctuation

 

 

(76

)

24

 

(153

)

48

 

 

TJLP vs. USD floating rate swap

 

USD/BRL fluctuation

 

108

 

(132

)

132

 

(265

)

265

 

 

 

USD interest rate inside Brazil variation

 

 

(9

)

8

 

(18

)

16

 

 

 

Brazilian interest rate fluctuation

 

 

(56

)

66

 

(56

)

70

 

 

 

TJLP interest rate fluctuation

 

 

(35

)

32

 

(71

)

63

 

 

 

USD Libor variation

 

 

(15

)

15

 

(31

)

31

 

 

 

Protected Items - Debts indexed to TJLP

 

USD/BRL fluctuation

 

n.a.

 

 

 

 

 

Protection program for the Real denominated fixed rate debt

 

BRL fixed rate vs. USD

 

USD/BRL fluctuation

 

14

 

(64

)

64

 

(127

)

127

 

 

 

USD interest rate inside Brazil variation

 

 

(2

)

2

 

(4

)

4

 

 

 

Brazilian interest rate fluctuation

 

 

(23

)

27

 

(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

 

130

 

(197

)

197

 

(393

)

393

 

 

 

USD interest rate inside Brazil variation

 

 

(2

)

2

 

(5

)

5

 

 

 

Brazilian interest rate fluctuation

 

 

(8

)

9

 

(16

)

18

 

 

 

Hedged Items - Part of Revenues denominated in USD

 

USD/BRL fluctuation

 

n.a.

 

197

 

(197

)

393

 

(393

)

Protection Program for the Euro denominated floating rate debt

 

EUR floating rate vs. USD floating rate swap

 

USD/BRL fluctuation

 

0.6

 

(0.2

)

0.2

 

(0.3

)

0.3

 

 

 

EUR/USD fluctuation

 

 

(1

)

1

 

(1

)

1

 

 

 

EUR Libor variation

 

 

(0.01

)

0.01

 

(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

)

1

 

(1

)

Protection program for the Euro denominated fixed rate debt

 

EUR fixed rate vs. USD fixed rate swap

 

USD/BRL fluctuation

 

70

 

(18

)

18

 

(35

)

35

 

 

 

EUR/USD fluctuation

 

 

(311

)

311

 

(621

)

621

 

 

 

EUR Libor variation

 

 

(9

)

10

 

(19

)

19

 

 

 

USD Libor variation

 

 

(8

)

8

 

(16

)

16

 

 

 

Protected Items - Debts indexed to EUR

 

EUR/USD fluctuation

 

n.a.

 

311

 

(311

)

621

 

(621

)

Protection Program for the USD floating rate debt

 

USD floating rate vs. USD fixed rate swap

 

USD/BRL fluctuation

 

(3

)

(1

)

1

 

(1

)

1

 

 

 

USD Libor variation

 

(0

)

0

 

(0

)

0

 

 

 

Protected Items - USD Floating rate debt

 

USD Libor variation

 

n.a.

 

0

 

(0

)

0

 

(0

)

Foreign Exchange protection program for Vale´s bid offer for assets in the African copperbelt

 

Buy of ZAR future/forward contracts

 

USD/ZAR fluctuation

 

3

 

(1

)

1

 

(1

)

1

 

 

 

ZAR/USD fluctuation

 

 

(252

)

257

 

(506

)

512

 

 

 

ZAR Swap Rate variation

 

 

(0

)

0

 

(1

)

1

 

 

 

USD Libor variation

 

 

0

 

0

 

0

 

0

 

 

 

Protected Items - Vale´s bid offer for assets in ZAR

 

ZAR/USD fluctuation

 

n.a.

 

252

 

(257

)

506

 

(512

)

 

60



Table of Contents

 

GRAPHIC

 

Sensitivity analysis - Commodity Derivative Positions

 

 

 

 

 

 

 

Amounts in R$ million

 

 

 

 

 

 

 

 

 

 

 

Program

 

Instrument

 

Risk

 

Fair Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Nickel sales hedging program

 

Sale of nickel future/forward contracts

 

Nickel price fluctuation

 

117

 

(409

)

409

 

(819

)

819

 

 

 

Libor USD fluctuation

 

 

(2

)

2

 

(3

)

3

 

 

 

USD/BRL fluctuation

 

 

(29

)

29

 

(59

)

59

 

 

 

Hedged Item: Part of Vale’s revenues linked to Nickel price

 

Nickel price fluctuation

 

n.a.

 

409

 

(409

)

819

 

(819

)

Nickel fixed price program

 

Purchase of nickel future/forward contracts

 

Nickel price fluctuation

 

1

 

(4

)

4

 

(9

)

9

 

 

 

Libor USD fluctuation

 

 

(0.0

)

0.0

 

(0.0

)

0.0

 

 

 

USD/BRL fluctuation

 

 

0

 

0

 

(1

)

1

 

 

 

Protected Item: Part of Vale’s nickel revenues from sales with fixed prices

 

Nickel price fluctuation

 

n.a.

 

4

 

(4

)

9

 

(9

)

Nickel purchase protection program

 

Sale of nickel future/forward contracts

 

Nickel price fluctuation

 

3

 

(12

)

12

 

(24

)

24

 

 

 

Libor USD fluctuation

 

 

0.0

 

0.0

 

0.0

 

0.0

 

 

 

USD/BRL fluctuation

 

 

(0.7

)

0.7

 

(1.3

)

1.3

 

 

 

Protected Item: Part of Vale’s revenues linked to Nickel price

 

Nickel price fluctuation

 

n.a.

 

12

 

(12

)

24

 

(24

)

Bunker Oil Purchase Protection Program

 

Bunker Oil forward

 

Bunker Oil price fluctuation

 

33

 

(30

)

30

 

(59

)

59

 

 

 

Libor USD fluctuation

 

 

0.0

 

0.0

 

0.0

 

0.0

 

 

 

USD/BRL fluctuation

 

 

(8

)

8

 

(16

)

16

 

 

 

Protected Item: part of Vale’s costs linked to Bunker Oil price

 

Bunker Oil price fluctuation

 

n.a.

 

30

 

(30

)

59

 

(59

)

Copper Scrap Purchase Protection Program

 

Sale of copper future/forward contracts

 

Copper price fluctuation

 

(0.0

)

(1

)

1

 

(2

)

2

 

 

 

Libor USD fluctuation

 

0.0

 

0.0

 

(0.0

)

0.0

 

 

 

BRL/USD fluctuation

 

0.0

 

0.0

 

0.0

 

0.0

 

 

 

Protected Item: Part of Vale’s revenues linked to Copper price

 

Copper price fluctuation

 

n.a.

 

1

 

(1

)

2

 

(2

)

 

Sensitivity analysis - Embedded Derivative Positions

 

 

 

 

 

 

 

Amounts in R$ million

 

 

 

 

 

 

 

 

 

 

 

Program

 

Instrument

 

Risk

 

Fair Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Embedded derivatives - Raw material purchase (Nickel)

 

Embedded derivatives - Raw material purchase

 

Nickel price fluctuation

 

(6

)

(27

)

27

 

(55

)

55

 

 

BRL/USD fluctuation

 

(2

)

2

 

(3

)

3

 

Embedded derivatives - Raw material purchase (Copper)

 

Embedded derivatives - Raw material purchase

 

Copper price fluctuation

 

(1

)

(10

)

10

 

(19

)

19

 

 

BRL/USD fluctuation

 

(0

)

0

 

(1

)

1

 

 

Sensitivity Analysis on Derivatives from jointly controlled companies

 

Program

 

Instrument

 

Risk

 

Fair Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Protection program

 

CDI vs. USD fixed rate swap

 

USD/BRL fluctuation

 

(22

)

(77

)

77

 

(154

)

154

 

 

 

USD interest rate inside Brazil variation

 

(1.2

)

1.2

 

(2.4

)

2.4

 

 

 

Brazilian interest rate fluctuation

 

0.00

 

0.00

 

0.00

 

0.00

 

 

 

Protected Item - Debt indexed to USD

 

USD/BRL fluctuation

 

n.a.

 

77

 

(77

)

154

 

(154

)

 

Sensitivity Analysis on Debt and Cash Investments

 

The Company’s funding and cash investments linked to currencies different from Brazilian Reais are subjected to volatility of foreign exchange currencies, such as EUR/US$ and US$/BRL.

 

 

 

 

 

 

 

 

 

 

 

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

 

(5,996

)

5,996

 

(11,992

)

11,992

 

Funding

 

Debt denominated in EUR

 

EUR/USD fluctuation

 

(0.7

)

0.7

 

(1.4

)

1.4

 

Cash Investments

 

Cash denominated in BRL

 

No fluctuation

 

 

 

 

 

Cash Investments

 

Cash denominated in USD

 

USD/BRL fluctuation

 

(2,009

)

2,009

 

(4,018

)

4,018

 

 

Financial counterparties ratings

 

Derivatives transactions are executed with financial institutions that we consider to have a very good credit quality. The exposure limits to financial institutions are proposed annually for the Executive Risk Committee and approved by the Executive Board. The financial institutions credit risk tracking is performed making use of a credit risk valuation methodology which considers, among other information, published ratings provided by international rating agencies. In the table below, we present the ratings in foreign currency published by Moody’s and S&P agencies for the financial institutions that we had outstanding trades as of June 30 , 2011.

 

61



Table of Contents

 

GRAPHIC

 

Vale’s Counterparty

 

Moody’s*

 

S&P*

 

 

 

 

 

 

 

Banco Santander

 

Aa3

 

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

 

A+

 

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

 

Aa3

 

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

 

Baa2

 

A+

 

BBVA Banco Bilbao Vizcaya Argentaria

 

Aa3

 

AA

 

 


* For brazilian Banks we used local long term deposit rating

** Parent company’s rating

 

62



Table of Contents

 

GRAPHIC

 

24          Information by Business Segment and Consolidated Revenues by Geographic Area

 

The Company discloses information by consolidated operating business segment and revenues by consolidated geographic area in accordance with the principles and concepts as the “main manager of operations” by which financial information should be presented in the internal bases used by decision makers to performance evaluation of the segments and to decide how to allocate resources to segments.

 

The Executive Board, based on the available information makes analysis for strategic decision making, reviewing and directing the application of resources, considering the performance of the productive sectors, of the business and performing analysis of results by geographic segments from the perspective of marketing, market concentration, logistics operation and product placement.

 

Our data was analyzed by product and segment as follows:

 

Bulk Material - includes the extraction of iron ore and pellet production and transport systems of North and Southeast, including railroads, ports and terminals, and related mining operations. The manganese ore and ferroalloys are also included in this segment.

 

Basic metals — comprises the production of non-ferrous minerals, including nickel (co-products and byproducts), copper and aluminum through investments in joint ventures and affiliated companies.

 

Fertilizers — comprises three major groups of nutrients: potash, phosphate and nitrogen. This business is being formed through a combination of acquisitions and organic growth. This is a new business reported in 2010.

 

Logistic services — includes our system of cargo transportation for third parties divided into rail transport, port and shipping services.

 

Others - comprises our investments in joint ventures and associate in other businesses.

 

Information presented to senior management with the performance of each segment is generally derived from accounting records maintained in accordance with accounting principles generally accepted in Brazil, with some minor reallocations between segments.

 

Results by segment - before eliminations (segment)

 

 

 

Consolidated (unaudited)

 

 

 

Period three-month

 

 

 

June 30, 2011

 

 

 

Bulk Materials

 

Basic Metals

 

Fertilizers

 

Logistic

 

Others

 

Eliminination and
reclassification

 

Consolidated

 

RESULTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

34.156.263

 

4.571.779

 

1.479.956

 

1.067.041

 

523.974

 

(16.735.762

)

25.063.251

 

Cost and expenses

 

(20.377.061

)

(3.608.951

)

(1.168.926

)

(937.854

)

(988.105

)

16.735.762

 

(10.345.135

)

Deprecitation, depletion and amortization

 

(657.078

)

(559.021

)

(205.933

)

(121.514

)

(9.582

)

 

(1.553.128

)

 

 

13.122.124

 

403.807

 

105.097

 

7.673

 

(473.713

)

 

13.164.988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results

 

1.262.616

 

(334.198

)

45.080

 

(41.544

)

(7.043

)

 

924.911

 

Equity results from associates

 

24.147

 

(667

)

 

(3.328

)

61.024

 

 

81.176

 

Income tax and social contribution

 

(3.502.440

)

(352.102

)

(88.392

)

(30.140

)

(17.950

)

 

(3.991.024

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

10.906.447

 

(283.160

)

61.785

 

(67.339

)

(437.682

)

 

10.180.051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income of the period

 

10.906.447

 

(283.160

)

61.785

 

(67.339

)

(437.682

)

 

10.180.051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to non-controlling interests

 

(3.281

)

(53.228

)

(10.984

)

 

(27.815

)

 

(95.308

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to the company’s stockholders

 

10.909.728

 

(229.932

)

72.769

 

(67.339

)

(409.867

)

 

10.275.359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

1.058.207

 

413.205

 

12.166

 

 

 

(448.508

)

1.035.070

 

United States of America

 

9.061

 

637.143

 

1.542

 

 

340.994

 

(3.014

)

985.726

 

Europa

 

7.323.553

 

2.020.014

 

101.214

 

 

14.281

 

(4.409.237

)

5.049.825

 

Middle East/Africa/Oceania

 

1.371.396

 

89.478

 

 

 

899

 

(571.585

)

890.188

 

Japan

 

4.202.634

 

488.913

 

 

 

6.517

 

(1.773.975

)

2.924.089

 

China

 

14.316.302

 

519.654

 

 

 

 

(6.823.655

)

8.012.301

 

Asia, except Japan and China

 

2.836.264

 

399.781

 

21.888

 

369

 

 

(1.148.027

)

2.110.275

 

Brazil

 

3.038.846

 

3.591

 

1.343.146

 

1.066.672

 

161.283

 

(1.557.761

)

4.055.777

 

Net revenue

 

34.156.263

 

4.571.779

 

1.479.956

 

1.067.041

 

523.974

 

(16.735.762

)

25.063.251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets in June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed assets and intangibles

 

63.755.662

 

57.022.875

 

17.802.313

 

9.018.623

 

5.531.327

 

 

153.130.800

 

Investments

 

533.795

 

5.785.420

 

36.499

 

220.580

 

3.196.394

 

 

9.772.688

 

 

63



Table of Contents

 

GRAPHIC

 

 

 

Consolidated (unaudited)

 

 

 

Period three-month

 

 

 

March 31, 2011

 

 

 

Bulk Materials

 

Basic Metals

 

Fertilizers

 

Logistic

 

Others

 

Eliminination
and
reclassification

 

Consolidated

 

RESULTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

28.689.624

 

5.208.298

 

1.384.577

 

821.503

 

570.700

 

(13.689.419

)

22.985.283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost and expenses

 

(17.487.533

)

(3.289.455

)

(1.176.320

)

(714.343

)

(981.924

)

13.689.419

 

(9.960.156

)

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

)

 

 

10.509.535

 

3.812.497

 

4.508

 

18.453

 

(426.729

)

 

13.918.264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results

 

118.275

 

(381.952

)

105.746

 

(46.298

)

(63.654

)

 

(267.883

)

Equity results from associates

 

30.020

 

3.028

 

 

 

(15.374

)

 

17.674

 

Income tax and social contribution

 

(1.732.007

)

(709.159

)

9.526

 

(30.624

)

(4.904

)

 

(2.467.168

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

8.925.823

 

2.724.414

 

119.780

 

(58.469

)

(510.661

)

 

11.200.887

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income of the period

 

8.925.823

 

2.724.414

 

119.780

 

(58.469

)

(510.661

)

 

11.200.887

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to non-controlling interests

 

(3.395

)

(25.879

)

(20.435

)

 

(40.387

)

 

(90.096

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to the company’s stockholders

 

8.929.218

 

2.750.293

 

140.215

 

(58.469

)

(470.274

)

 

11.290.983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

899.637

 

915.689

 

31.054

 

5.612

 

 

(520.583

)

1.331.409

 

United States of America

 

72.255

 

806.692

 

 

 

280.986

 

(77.784

)

1.082.149

 

Europa

 

6.223.613

 

1.143.676

 

55.043

 

1.738

 

11.718

 

(2.921.133

)

4.514.655

 

Middle East/Africa/Oceania

 

1.539.000

 

27.894

 

 

 

 

(694.445

)

872.449

 

Japan

 

3.264.996

 

629.223

 

 

 

 

(1.361.006

)

2.533.213

 

China

 

11.666.367

 

552.139

 

 

 

63.879

 

(5.321.523

)

6.960.862

 

Asia, except Japan and China

 

2.385.318

 

789.023

 

22.797

 

 

 

(1.109.936

)

2.087.202

 

Brazil

 

2.638.438

 

343.962

 

1.275.683

 

814.153

 

214.117

 

(1.683.009

)

3.603.344

 

Net revenue

 

28.689.624

 

5.208.298

 

1.384.577

 

821.503

 

570.700

 

(13.689.419

)

22.985.283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets in March 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed assets and intangibles

 

59.350.707

 

57.695.644

 

18.140.849

 

7.608.368

 

7.948.017

 

 

150.743.585

 

Investments

 

530.903

 

6.015.307

 

37.062

 

223.908

 

3.156.051

 

 

9.963.231

 

 

64


 


Table of Contents

 

GRAPHIC

 

 

 

Consolidated (unaudited)

 

 

 

Period three-month

 

 

 

June 30, 2010

 

 

 

Bulk
Materials

 

Basic Metals

 

Fertilizers

 

Logistic

 

Others

 

Eliminination
and
reclassification

 

Consolidated

 

RESULTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

24.517.420

 

4.319.801

 

377.895

 

1.082.400

 

545.970

 

(12.373.371

)

18.470.115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost and expenses

 

(15.280.889

)

(3.466.745

)

(364.793

)

(820.630

)

(546.696

)

12.373.371

 

(8.106.382

)

Deprecitation, depletion and amortization

 

(624.126

)

(607.765

)

(30.350

)

(86.002

)

(7.618

)

 

(1.355.861

)

 

 

8.612.405

 

245.291

 

(17.248

)

175.768

 

(8.344

)

 

9.007.872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results

 

(571.426

)

(425.146

)

2.225

 

(17.261

)

(4.189

)

 

(1.015.797

)

Equity results from associates

 

(1.010

)

108

 

 

1.125

 

36.731

 

 

36.954

 

Income tax and social contribution

 

(1.316.541

)

132.348

 

8.805

 

(22.199

)

(100.755

)

 

(1.298.342

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

6.723.428

 

(47.399

)

(6.218

)

137.433

 

(76.557

)

 

6.730.687

 

Results on discontinued operations

 

 

(11.870

)

 

 

 

 

(11.870

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income of the period

 

6.723.428

 

(59.269

)

(6.218

)

137.433

 

(76.557

)

 

6.718.817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to non-controlling interests

 

586

 

(81.485

)

 

 

(3.135

)

 

(84.034

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to the company’s stockholders

 

6.724.014

 

(140.754

)

(6.218

)

137.433

 

(79.692

)

 

6.634.783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

695.907

 

525.451

 

 

 

19.778

 

(486.277

)

754.859

 

United States of America

 

34.379

 

387.124

 

 

 

251.305

 

(31.195

)

641.613

 

Europa

 

6.483.256

 

1.436.232

 

 

 

15.988

 

(3.497.906

)

4.437.570

 

Middle East/Africa/Oceania

 

1.335.743

 

99.286

 

 

 

 

(416.985

)

1.018.044

 

Japan

 

2.291.862

 

578.718

 

 

 

 

(927.539

)

1.943.041

 

China

 

9.669.407

 

310.289

 

 

 

 

(4.811.364

)

5.168.332

 

Asia, except Japan and China

 

1.902.922

 

650.470

 

 

 

 

(745.027

)

1.808.365

 

Brazil

 

2.103.944

 

332.231

 

377.895

 

1.082.400

 

258.899

 

(1.457.078

)

2.698.291

 

Net revenue

 

24.517.420

 

4.319.801

 

377.895

 

1.082.400

 

545.970

 

(12.373.371

)

18.470.115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets in June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed assets and intangibles

 

54.895.439

 

58.037.141

 

17.039.243

 

5.219.955

 

4.711.319

 

 

139.903.097

 

Investments

 

443.162

 

39.896

 

34.789

 

217.732

 

3.412.062

 

 

4.147.641

 

 

65



Table of Contents

 

GRAPHIC

 

 

 

Consolidated (unaudited)

 

 

 

Period Six-month

 

 

 

June 30, 2011

 

 

 

Bulk
Materials

 

Basic Metals

 

Fertilizers

 

Logistic

 

Others

 

Eliminination
and
reclassification

 

Consolidated

 

RESULTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

62.845.887

 

9.780.077

 

2.864.533

 

1.888.544

 

1.094.674

 

(30.425.181

)

48.048.534

 

Cost and expenses

 

(37.864.594

)

(6.898.406

)

(2.345.246

)

(1.652.197

)

(1.970.029

)

30.425.181

 

(20.305.291

)

Realized gain on assets available for sale

 

 

2.492.175

 

 

 

 

 

2.492.175

 

Deprecitation, depletion and amortization

 

(1.349.634

)

(1.157.542

)

(409.682

)

(210.221

)

(25.087

)

 

(3.152.166

)

 

 

23.631.659

 

4.216.304

 

109.605

 

26.126

 

(900.442

)

 

27.083.252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results

 

1.380.891

 

(716.150

)

150.826

 

(87.842

)

(70.697

)

 

657.028

 

Equity results from associates

 

54.167

 

2.361

 

 

(3.328

)

45.650

 

 

98.850

 

Income tax and social contribution

 

(5.234.447

)

(1.061.261

)

(78.866

)

(60.764

)

(22.854

)

 

(6.458.192

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

19.832.270

 

2.441.254

 

181.565

 

(125.808

)

(948.343

)

 

21.380.938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income of the period

 

19.832.270

 

2.441.254

 

181.565

 

(125.808

)

(948.343

)

 

21.380.938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to non-controlling interests

 

(6.676

)

(79.107

)

(31.419

)

 

(68.202

)

 

(185.404

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to the company’s stockholders

 

19.838.946

 

2.520.361

 

212.984

 

(125.808

)

(880.141

)

 

21.566.342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

1.957.844

 

1.328.894

 

43.220

 

5.612

 

 

(969.091

)

2.366.479

 

United States of America

 

81.316

 

1.443.835

 

1.542

 

 

621.980

 

(80.798

)

2.067.875

 

Europa

 

13.547.166

 

3.163.690

 

156.257

 

1.738

 

25.999

 

(7.330.370

)

9.564.480

 

Middle East/Africa/Oceania

 

2.910.396

 

117.372

 

 

 

899

 

(1.266.030

)

1.762.637

 

Japan

 

7.467.630

 

1.118.136

 

 

 

6.517

 

(3.134.981

)

5.457.302

 

China

 

25.982.669

 

1.071.793

 

 

 

63.879

 

(12.145.178

)

14.973.163

 

Asia, except Japan and China

 

5.221.582

 

1.188.804

 

44.685

 

369

 

 

(2.257.963

)

4.197.477

 

Brazil

 

5.677.284

 

347.553

 

2.618.829

 

1.880.825

 

375.400

 

(3.240.770

)

7.659.121

 

Net revenue

 

62.845.887

 

9.780.077

 

2.864.533

 

1.888.544

 

1.094.674

 

(30.425.181

)

48.048.534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets in June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed assets and intangibles

 

63.755.662

 

57.022.875

 

17.802.313

 

9.018.623

 

5.531.327

 

 

153.130.800

 

Investments

 

533.795

 

5.785.420

 

36.499

 

220.580

 

3.196.394

 

 

9.772.688

 

 

66



Table of Contents

 

GRAPHIC

 

 

 

Consolidated (unaudited)

 

 

 

Period Six-month

 

 

 

June 30, 2010

 

 

 

Bulk
Materials

 

Basic Metals

 

Fertilizers

 

Logistic

 

Others

 

Eliminination
and
reclassification

 

Consolidated

 

RESULTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

38.925.943

 

8.268.759

 

495.707

 

1.958.693

 

859.793

 

(19.455.458

)

31.053.437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost and expenses

 

(24.838.293

)

(6.978.896

)

(456.280

)

(1.551.352

)

(935.486

)

19.455.458

 

(15.304.849

)

Realized gain on assets available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deprecitation, depletion and amortization

 

(1.282.426

)

(1.213.961

)

(43.066

)

(163.625

)

(13.088

)

 

(2.716.166

)

 

 

12.805.224

 

75.902

 

(3.639

)

243.716

 

(88.781

)

 

13.032.422

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results

 

(1.482.121

)

(835.734

)

2.225

 

(30.706

)

(6.161

)

 

(2.352.497

)

Equity results from associates

 

(13.186

)

700

 

 

(331

)

56.985

 

 

44.168

 

Income tax and social contribution

 

(1.068.684

)

264.105

 

8.805

 

(31.490

)

(117.631

)

 

(944.895

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

10.241.233

 

(495.027

)

7.391

 

181.189

 

(155.588

)

 

9.779.198

 

Results on discontinued operations

 

 

(236.318

)

 

 

 

 

(236.318

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income of the period

 

10.241.233

 

(731.345

)

7.391

 

181.189

 

(155.588

)

 

9.542.880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to non-controlling interests

 

2.424

 

26.324

 

 

 

5

 

 

28.753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to the company’s stockholders

 

10.238.809

 

(757.669

)

7.391

 

181.189

 

(155.593

)

 

9.514.127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

1.095.186

 

1.099.693

 

 

20.504

 

25.298

 

(750.369

)

1.490.312

 

United States of America

 

52.181

 

601.185

 

 

 

445.000

 

(70.885

)

1.027.481

 

Europa

 

10.137.763

 

2.640.869

 

 

 

16.163

 

(5.820.507

)

6.974.288

 

Middle East/Africa/Oceania

 

1.959.388

 

210.795

 

 

 

 

(648.332

)

1.521.851

 

Japan

 

4.490.800

 

1.085.847

 

 

 

 

(2.107.514

)

3.469.133

 

China

 

14.640.982

 

673.839

 

 

 

 

(6.187.127

)

9.127.694

 

Asia, except Japan and China

 

2.804.994

 

1.216.110

 

 

 

 

(1.165.659

)

2.855.445

 

Brazil

 

3.744.649

 

740.421

 

495.707

 

1.938.189

 

373.332

 

(2.705.065

)

4.587.233

 

Net revenue

 

38.925.943

 

8.268.759

 

495.707

 

1.958.693

 

859.793

 

(19.455.458

)

31.053.437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets in June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed assets and intangibles

 

54.895.439

 

58.037.141

 

17.039.243

 

5.219.955

 

4.711.319

 

 

139.903.097

 

Investments

 

443.162

 

39.896

 

34.789

 

217.732

 

3.412.062

 

 

4.147.641

 

 

25          Cost of Goods Sold and Services Rendered, and Sales and Administrative Expenses by Nature, Other Operational Expenses (incomes), net and Financial Results

 

The costs of goods sold and services rendered are as follows (unaudited):

 

 

 

Consolidated

 

Parent Company

 

 

 

Period three-month

 

Period Six-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

Cost of goods sold and services rendered

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

1.259.432

 

1.211.131

 

870.018

 

2.470.563

 

1.693.398

 

1.125.029

 

929.223

 

Material

 

1.832.590

 

1.868.084

 

1.478.440

 

3.700.674

 

2.814.181

 

1.608.421

 

1.503.177

 

Fuel oil and gas

 

866.930

 

981.365

 

912.043

 

1.848.295

 

1.685.640

 

946.931

 

746.502

 

Outsourcing services

 

1.660.116

 

1.478.048

 

1.078.859

 

3.138.164

 

2.012.133

 

1.958.254

 

1.692.368

 

Energy

 

369.290

 

501.988

 

533.267

 

871.278

 

973.905

 

383.157

 

496.221

 

Aquisiction of products

 

695.207

 

557.382

 

441.099

 

1.252.589

 

854.260

 

1.095.493

 

521.459

 

Depreciation and depletion

 

1.406.860

 

1.441.240

 

1.146.176

 

2.848.100

 

2.300.064

 

808.991

 

837.614

 

Others

 

1.306.415

 

1.474.533

 

1.272.472

 

2.780.948

 

2.033.993

 

1.782.470

 

1.255.623

 

Total

 

9.396.840

 

9.513.771

 

7.732.374

 

18.910.611

 

14.367.574

 

9.708.746

 

7.982.187

 

 

67


 


Table of Contents

 

GRAPHIC

 

The expenses are demonstrated in the tables as follows (unaudited):

 

 

 

Consolidated

 

Parent Company

 

 

 

Period three-month

 

Period Six-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

Selling and Administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

(276.654

)

(249.930

)

(186.437

)

(526.584

)

(366.120

)

(327.206

)

(340.989

)

Services (consulting, infrastructure and others)

 

(140.899

)

(132.554

)

(124.930

)

(273.453

)

(224.951

)

(168.823

)

(207.066

)

Advertising and publicity

 

(33.238

)

(30.570

)

(33.730

)

(63.808

)

(64.869

)

(57.784

)

(79.229

)

Depreciation

 

(84.454

)

(95.916

)

(97.246

)

(180.370

)

(201.014

)

(128.994

)

(229.849

)

Travel expenses

 

(16.141

)

(15.683

)

(12.500

)

(31.824

)

(16.364

)

(17.667

)

(10.601

)

Taxes and rents

 

(23.626

)

(12.238

)

(20.144

)

(35.864

)

(43.203

)

(10.787

)

(12.737

)

Rouanet law

 

(4.018

)

(843

)

 

(4.861

)

 

(4.861

)

 

Others

 

(77.912

)

(110.297

)

(65.507

)

(188.212

)

(102.602

)

(68.041

)

(60.066

)

Sales

 

(87.226

)

(108.023

)

(123.359

)

(195.246

)

(210.217

)

(18.764

)

(14.205

)

Total

 

(744.168

)

(756.054

)

(663.853

)

(1.500.222

)

(1.229.340

)

(802.927

)

(954.742

)

 

 

 

Consolidated (unaudited)

 

Parent Company (unaudited)

 

 

 

Period three-month

 

Period Six-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

Others operational expenses (incomes), net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loss with taxes credits (ICMS)

 

(10.437

)

(18.386

)

(70.237

)

(28.823

)

(112.059

)

(5.280

)

(93.018

)

Provision for variable remuneration

 

(153.754

)

(159.177

)

(110.491

)

(312.931

)

(202.267

)

(264.911

)

(156.739

)

Vale do Rio Doce Foundation - FVRD

 

(80.485

)

(45.458

)

 

(125.943

)

(577

)

(124.975

)

(577

)

Waived mining rights – PTI

 

 

 

 

 

(376.003

)

 

 

Provision for losses on materials/inventory

 

 

(57.202

)

 

(57.202

)

(169.213

)

(22.000

)

(169.213

)

Pre operational, plant stoppages and idle capacity

 

(549.842

)

(219.228

)

(358.166

)

(769.070

)

(499.070

)

(106.281

)

(46.069

)

Others

 

(377.011

)

(216.381

)

(168.193

)

(593.392

)

(299.637

)

(118.047

)

41.690

 

Research and development

 

(585.726

)

(573.537

)

(358.929

)

(1.159.263

)

(672.571

)

(619.904

)

(503.807

)

Total

 

(1.757.255

)

(1.289.369

)

(1.066.016

)

(3.046.624

)

(2.331.397

)

(1.261.398

)

(927.733

)

 

 

 

Consolidated

 

Parent Company (Unaudited)

 

 

 

Period three-month

 

Period Six-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

Financial expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(538.546

)

(581.112

)

(538.551

)

(1.119.658

)

(959.453

)

(1.158.940

)

(1.056.895

)

Labor, tax and civil contingencies

 

1.087

 

(10.016

)

(95.739

)

(8.929

)

(166.421

)

4.795

 

(137.643

)

Derivatives

 

(100.537

)

(67.942

)

(546.582

)

(168.479

)

(950.475

)

(73.124

)

(329.107

)

Monetary and exchange rate changes

 

(330.789

)

(81.095

)

(232.991

)

(411.884

)

(743.379

)

(158.870

)

(1.243.203

)

Stockholders’ debentures

 

32.367

 

(119.917

)

52.431

 

(87.550

)

(109.235

)

(87.550

)

(109.235

)

IOF

 

(3.974

)

(1.736

)

(100.644

)

(5.710

)

(104.144

)

(2.846

)

(52.615

)

Others

 

(345.774

)

(287.134

)

(300.275

)

(632.908

)

(501.323

)

(220.491

)

(370.720

)

 

 

(1.286.166

)

(1.148.952

)

(1.762.351

)

(2.435.118

)

(3.534.430

)

(1.697.026

)

(3.299.418

)

Financial income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

 

4.202

 

809

 

4.202

 

809

 

14.284

 

12.276

 

Short-term investments

 

316.411

 

253.979

 

83.277

 

570.390

 

154.640

 

424.842

 

57.095

 

Derivatives

 

675.874

 

467.220

 

334.519

 

1.143.094

 

338.861

 

697.728

 

100.485

 

Monetary and exchange rate changes

 

1.178.082

 

133.005

 

298.942

 

1.311.087

 

631.170

 

1.024.634

 

194.464

 

Others

 

40.710

 

22.663

 

29.007

 

63.373

 

56.453

 

14.159

 

457.876

 

 

 

2.211.077

 

881.069

 

746.554

 

3.092.146

 

1.181.933

 

2.175.647

 

822.196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results, net

 

924.911

 

(267.883

)

(1.015.797

)

657.028

 

(2.352.497

)

478.621

 

(2.477.222

)

 

26          Commitments

 

Nickel Project – New Caledonia

 

In connection with the Girardin Act tax advantaged lease financing arrangement sponsored by the French government, we provided guarantees to BNP Paribas for the benefit of the tax investors  associated with the Girardin Act lease financing certain payments due from VNC. We also committed that assets associated with the Girardin Act lease financing would be substantially complete by December 31, 2010. Both y mutual agreements with both the French government and the tax investors have agreed to extend this date has been extended to December 31, 2011.

 

Sumic Nickel Netherlands B.V. (Sumic), a 21% stockholder of VNC, has a put option to sell to us 25%, 50%, or 100% of the shares they own of VNC. This option may be exercised if the defined cost of the initial nickel cobalt development project, exceed US$ 4,2 billion (equivalent to R$ 6,7 billion in June 30, 2011) and an agreement in not reached.   In February 15, 2010, we added formally to our agreement with Sumic to increase the limit to approximately US$ 4,6 billion (equivalent to R$ 7,3 billion in June 30, 2011).  On May 27, 2010 the threshold was reached and in October 22, 2010, an agreement has been reached with Sumic extending the put option to 2012.

 

In addition, in the course of our operations we have provided letters of credit and guarantees in the amount of R$ 764,939 that are associated with items such as environment reclamation, asset retirement obligation commitments, electricity commitments, and community service commitments.

 

68



Table of Contents

 

GRAPHIC

 

27          Related Parties

 

In the normal course of operations, Vale contract rights and obligations with related parties (subsidiaries, associated companies, jointly controlled entities and Stockholders), derived from operations of sale and purchase of products and services, leasing of assets, sale of raw material, so as rail transport services, with prices agreed between the parties and also mutual transactions with interest rate of 94% of CDI.

 

Transactions with related parties are made by the Company in a strictly commutative manner, observing the price and usual market conditions and therefore do not generate any undue benefit to their counterparties or loss to the Company.

 

The balances of these related party transactions and their effect on financial statements may be identified as follows:

 

 

 

Consolidated

 

 

 

Assets

 

 

 

June 30, 2011 (unaudited)

 

December 31. 2010

 

 

 

Customers

 

Related parties

 

Customers

 

Related parties

 

Baovale Mineração S.A.

 

5.314

 

 

1.026

 

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

230

 

210

 

304

 

210

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

121.655

 

134

 

215.566

 

134

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

338

 

 

338

 

 

Korea Nickel Corporation

 

 

 

19.656

 

 

Minas da Serra Geral S.A.

 

1

 

 

 

 

Mineração Rio do Norte S.A.

 

 

47

 

 

 

MRS Logistica S.A.

 

8.476

 

360

 

1.370

 

360

 

Samarco Mineração S.A.

 

36.125

 

6.325

 

44.182

 

6.343

 

Other

 

143.483

 

180.915

 

188.176

 

91.151

 

Total

 

315.622

 

187.991

 

470.618

 

98.198

 

 

 

 

 

 

 

 

 

 

 

Recorded as :

 

 

 

 

 

 

 

 

 

Current

 

315.622

 

163.273

 

470.618

 

90.166

 

Non-Current

 

 

24.718

 

 

8.032

 

 

 

315.622

 

187.991

 

470.618

 

98.198

 

 

 

 

Consolidated

 

 

 

Liabilities

 

 

 

June 30, 2011 (unaudited)

 

Decemebr 31, 2010

 

 

 

Suppliers

 

Related parties

 

Suppliers

 

Related parties

 

Baovale Mineração S.A.

 

32.169

 

 

25.395

 

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

44.063

 

 

4.641

 

1.068

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

118.630

 

27

 

245.447

 

32

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

51.227

 

 

8.013

 

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

70.019

 

10.388

 

8.662

 

9.519

 

Log-in S.A.

 

2.689

 

 

8.068

 

 

Minas da Serra Geral S.A.

 

 

 

24.534

 

 

Mineração Rio do Norte S.A.

 

6.820

 

 

8.073

 

 

Mitsui & CO, LTD

 

83.108

 

 

101.038

 

 

Other

 

100.593

 

22.757

 

118.064

 

16.994

 

Total

 

509.318

 

33.172

 

551.935

 

27.613

 

 

 

 

 

 

 

 

 

 

 

Recorded as :

 

 

 

 

 

 

 

 

 

Current

 

509.318

 

14.120

 

551.935

 

24.251

 

Non-current

 

 

19.052

 

 

3.362

 

 

 

509.318

 

33.172

 

551.935

 

27.613

 

 

 

 

Parent Company

 

 

 

Assets

 

 

 

June 30, 2011 (unaudited)

 

Decemebr 31, 2010

 

 

 

Custormers

 

Related parties

 

Custormers

 

Related parties

 

Baovale Mineração S.A.

 

10.628

 

3.323

 

2.053

 

3.323

 

Companhia Portuária Baía de Sepetiba - CPBS

 

2.227

 

38.760

 

804

 

6.029

 

CVRD OVERSEAS Ltd.

 

 

 

1.244.415

 

144

 

Ferrovia Centro - Atlântica S.A.

 

113.049

 

22.728

 

49.738

 

44.232

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

456

 

27.460

 

 

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

246.048

 

272

 

438.329

 

273

 

Minerações Brasileiras Reunidas S.A. - MBR

 

5.567

 

412.963

 

4.212

 

676.768

 

MRS Logistica S.A.

 

14.492

 

26.033

 

941

 

20.894

 

Salobo Metais S.A.

 

11.466

 

5.167

 

6.678

 

5.167

 

Samarco Mineração S.A.

 

72.250

 

12.650

 

88.364

 

12.685

 

Vale International S.A.

 

16.979.570

 

1.641.820

 

15.614.231

 

1.552.782

 

Vale Manganês S.A.

 

68.352

 

200.716

 

32.495

 

182.054

 

Other

 

202.931

 

674.944

 

275.598

 

555.160

 

Total

 

17.727.036

 

3.066.836

 

17.757.858

 

3.059.511

 

 

 

 

 

 

 

 

 

 

 

Recorded as:

 

 

 

 

 

 

 

 

 

Current

 

17.727.036

 

2.560.969

 

17.757.858

 

1.123.183

 

Non-current

 

 

505.867

 

 

1.936.328

 

 

 

17.727.036

 

3.066.836

 

17.757.858

 

3.059.511

 

 

69


 


Table of Contents

 

GRAPHIC

 

 

 

Parent Company

 

 

 

Liabilities

 

 

 

June 30, 2011 (Unaudited)

 

Decemebr 31, 2010

 

 

 

Suppliers

 

Related parties

 

Suppliers

 

Related parties

 

Baovale Mineração S.A

 

64.338

 

 

50.790

 

 

Companhia Portuária Baía de Sepetiba - CPBS

 

30.562

 

209

 

27.512

 

213

 

CVRD OVERSEAS Ltd.

 

 

 

3

 

217.150

 

Ferrovia Centro - Atlântica S.A.

 

16.109

 

52

 

18.564

 

59

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

88.127

 

 

9.281

 

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

241.559

 

56

 

499.791

 

65

 

Minerações Brasileiras Reunidas S.A. - MBR

 

176.983

 

101

 

31.778

 

270.775

 

MRS Logistica S.A.

 

21.873

 

 

25.121

 

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

142.896

 

21.201

 

17.678

 

21.201

 

Vale International S.A.

 

13.136

 

29.147.683

 

3.972

 

32.412.197

 

Mitsui & CO, LTD

 

83.108

 

 

101.038

 

 

Others

 

269.568

 

5.144

 

213.854

 

1.323

 

Total

 

1.148.259

 

29.174.446

 

999.382

 

32.922.983

 

 

 

 

 

 

 

 

 

 

 

Recorded as:

 

 

 

 

 

 

 

 

 

Current

 

1.148.259

 

3.953.362

 

999.382

 

5.325.746

 

Non-current

 

 

25.221.084

 

 

27.597.237

 

 

 

1.148.259

 

29.174.446

 

999.382

 

32.922.983

 

 

 

 

Consolidated (unaudited)

 

 

 

Income

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

ALBRAS - Alumínio Brasileiro S.A.

 

 

14.745

 

 

14.745

 

 

ALUNORTE - Alumina do Norte do Brasil S.A.

 

2.223

 

1.178

 

 

3.401

 

 

Baovale Mineração S.A.

 

865

 

852

 

2.436

 

1.717

 

3.988

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

139.066

 

152.053

 

59.914

 

291.119

 

125.131

 

Log-in S.A.

 

1.850

 

1.642

 

2.507

 

3.492

 

7.475

 

Mineração Rio do Norte S.A.

 

 

22

 

17

 

22

 

17

 

MRS Logistica S.A.

 

3.919

 

3.638

 

5.098

 

7.557

 

7.852

 

Samarco Mineração S.A.

 

96.049

 

113.442

 

93.243

 

209.491

 

152.561

 

Outras

 

166.397

 

8.547

 

147

 

174.944

 

147

 

Total

 

410.369

 

296.119

 

163.362

 

706.488

 

297.171

 

 

 

 

Consolidated (unaudited)

 

 

 

Cost/Expense

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

ALBRAS - Alumínio Brasileiro S.A.

 

 

1.560

 

 

1.560

 

 

Baovale Mineração S.A.

 

4.873

 

4.873

 

4.523

 

9.746

 

9.046

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

18.522

 

23.542

 

7.439

 

42.064

 

18.070

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

171.156

 

178.437

 

60.080

 

349.593

 

164.225

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

34.024

 

28.957

 

3.502

 

62.981

 

8.755

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

37.570

 

30.341

 

10.985

 

67.911

 

20.198

 

Mineração Rio do Norte S.A.

 

 

17.552

 

40.225

 

17.552

 

74.469

 

Mitsui e Co Ltd

 

7.338

 

97.357

 

 

104.695

 

14.357

 

MRS Logistica S.A.

 

212.442

 

138.767

 

157.427

 

351.209

 

276.763

 

Outras

 

2.682

 

6.232

 

17.404

 

8.914

 

25.120

 

Total

 

488.607

 

527.618

 

301.585

 

1.016.225

 

611.003

 

 

 

 

Consolidated (unaudited)

 

 

 

Financial

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

ALUNORTE - Alumina do Norte do Brasil S.A.

 

 

4.668

 

 

4.668

 

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

 

 

45

 

 

73

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

 

(1.814

)

(656

)

(1.814

)

733

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

 

 

86

 

 

76

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

 

 

83

 

 

110

 

Log-in S.A.

 

 

 

(21

)

 

(63

)

Mineração Rio do Norte S.A.

 

 

 

(44

)

 

(145

)

MRS Logistica S.A.

 

 

 

(9.232

)

 

(12.933

)

Samarco Mineração S.A.

 

 

 

49

 

 

49

 

Outras

 

(14.027

)

(31.541

)

11.355

 

(45.568

)

12.526

 

Total

 

(14.027

)

(28.687

)

1.665

 

(42.714

)

426

 

 

70



Table of Contents

 

GRAPHIC

 

 

 

Consolidated (unaudited)

 

 

 

Income

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

ALBRAS - Alumínio Brasileiro S.A.

 

 

31.019

 

 

31.019

 

46.273

 

ALUNORTE - Alumina do Norte do Brasil S.A.

 

 

402

 

14.311

 

402

 

102.117

 

Baovale Mineração S.A.

 

1.730

 

1.704

 

1.951

 

3.434

 

5.370

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

 

 

6.382

 

 

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

275.343

 

302.375

 

47.089

 

577.718

 

125.469

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

 

 

3.566

 

 

 

CVRD Overseas Ltd.

 

 

 

1.127.255

 

 

1.751.192

 

Ferrovia Centro - Atlântica S.A.

 

48.320

 

48.330

 

29.355

 

96.650

 

70.578

 

Ferrovia Norte Sul S.A.

 

403

 

5.347

 

 

5.750

 

 

Vale Canada Limited

 

 

5.620

 

 

5.620

 

 

Mitsui e Co Ltd

 

 

 

14.357

 

 

 

MRS Logistica S.A.

 

5.402

 

5.044

 

3.956

 

10.446

 

7.857

 

Samarco Mineração S.A.

 

186.618

 

223.333

 

67.849

 

409.951

 

186.485

 

Vale Energia S.A.

 

 

 

435

 

 

435

 

Vale International S.A.

 

14.111.193

 

11.370.205

 

3.771.722

 

25.481.398

 

8.190.287

 

Vale Manganês S.A.

 

22.936

 

22.386

 

2.565

 

45.322

 

27.709

 

Outras

 

11.184

 

190

 

627

 

11.374

 

5.389

 

Total

 

14.663.129

 

12.015.955

 

5.091.420

 

26.679.084

 

10.519.161

 

 

 

 

Consolidated (unaudited)

 

 

 

Cost/Expense

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

ALBRAS - Alumínio Brasileiro S.A.

 

163

 

 

57.775

 

163

 

39.151

 

ALUNORTE - Alumina do Norte do Brasil S.A.

 

1.278

 

26.939

 

 

28.217

 

9.047

 

Baovale Mineração S.A.

 

9.745

 

9.745

 

1

 

19.490

 

14.879

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

37.044

 

47.084

 

 

84.128

 

122.338

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

348.515

 

363.341

 

 

711.856

 

7.133

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

69.296

 

58.975

 

 

128.271

 

22.420

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

76.674

 

61.921

 

3.619

 

138.595

 

78.196

 

Companhia Portuária Baia de Sepetiba - CPBS

 

70.324

 

84.526

 

17.116

 

154.850

 

 

Ferro Gusa Carajas

 

 

 

 

 

18.537

 

Ferrovia Centro - Atlântica S.A.

 

18.999

 

12.528

 

218

 

31.527

 

 

Vale Canada Limited

 

1.388

 

 

 

1.388

 

 

Mitsui e Co Ltd

 

7.338

 

97.357

 

 

104.695

 

265.704

 

MRS Logistica S.A.

 

361.085

 

235.713

 

61.711

 

596.798

 

 

Usinas Siderúrgicas de Minas Gerais S.A. - USIMINAS

 

 

 

 

 

117.513

 

Vale Energia S.A.

 

26.862

 

36.120

 

34.432

 

62.982

 

 

Vale Overseas

 

 

 

 

 

5.379

 

Outras

 

79.887

 

84.824

 

1

 

164.711

 

700.297

 

Total

 

1.108.598

 

1.119.073

 

174.873

 

2.227.671

 

1.400.594

 

 

71


 


Table of Contents

 

GRAPHIC

 

 

 

Parent Company (unaudited)

 

 

 

Financial

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

ALUNORTE - Alumina do Norte do Brasil S.A.

 

 

4.668

 

(1.510

)

4.668

 

(317

)

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

 

 

36

 

 

92

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

 

(3.694

)

(1.246

)

(3.694

)

1.573

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

 

 

194

 

 

174

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

 

 

113

 

 

169

 

Companhia Portuária Baia de Sepetiba - CPBS

 

 

3

 

(111

)

3

 

(111

)

CVRD Overseas Ltd.

 

 

 

10.401

 

 

3.181

 

Ferrovia Centro - Atlântica S.A.

 

(12.118

)

(292

)

(4.991

)

(12.410

)

(1.399

)

Vale Canada Limited

 

(4.341

)

 

 

(4.341

)

 

MRS Logistica S.A.

 

 

 

(9.650

)

 

(9.650

)

Samarco Mineração S.A.

 

 

 

123

 

 

110

 

Vale Energia S.A.

 

 

 

(6

)

 

(1

)

Vale International S.A.

 

(203.985

)

(374.606

)

87.660

 

(578.591

)

(782.917

)

Vale Manganês S.A.

 

 

 

(32

)

 

(2

)

Vale Overseas

 

25.109

 

 

 

25.109

 

 

Outras

 

6.961

 

(8.358

)

(4.163

)

(1.397

)

637

 

Total

 

(188.374

)

(382.279

)

76.818

 

(570.653

)

(788.461

)

 

Additionally, Vale retains with its Stockholders, Banco Nacional de Desenvolvimento Social and the BNDES Participacoes S. A., in the amount of R$ 3,795,637 and R$ 1,252,503, respectively,  as at  March 31, 2011,  relating to operations of interest-bearing loans at market interest rates, whose maturity is September 2029. The operations generated interest expense in the amount of R$ 68,422. And financial transactions with Bradesco in the amount of R$ 2,821,858 as at March 31, 2011, generated in income interest expenses in the amount of R$ 52,140.

 

Remuneration of key management personnel:

 

 

 

Period three-month

 

Period Six-month

 

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2010

 

June 30, 2011

 

June 30, 2010

 

Short-term benefits:

 

62.476

 

38.679

 

72.795

 

101.155

 

116.139

 

- Wages or pro-labor

 

9.195

 

4.852

 

8.155

 

14.047

 

12.118

 

- Direct and indirect benefits

 

28.577

 

9.123

 

12.822

 

37.700

 

24.310

 

- Bonus

 

24.704

 

24.704

 

51.818

 

49.408

 

79.711

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term benefits:

 

17.678

 

11.186

 

 

28.864

 

23.575

 

- Based on stock

 

17.678

 

11.186

 

 

28.864

 

23.575

 

 

 

 

 

 

 

 

 

 

 

 

 

Termination of position

 

61.051

 

570

 

758

 

61.621

 

1.137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

141.205

 

50.435

 

73.553

 

191.640

 

140.851

 

 

72



Table of Contents

 

GRAPHIC

 

28     Correlation of explanatory notes of interim financial statements as of June 30, 2011 with the financial statements as of December 31, 2010

 

June 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

 

6

 

 

 

 

 

 

 

6

 

Acquisitions and Disposals

 

7

 

 

 

 

 

 

 

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

 

 

N/D — Not disclosed

 

The note 10 — Financial Assets Available for Sales and note 8 -  Impairment, of the Financial Statements as of December 2010 are not being disclosed because there is no relevant changes in the period. Regarding note 5 — First-time Adoption of the Consolidated Financial Statements in Accordance with IFRS and Individual Financial Statements in Accordance with CPC, of the same financial statements, was applicable only for the first adoption.

 

29     Subsequent events

 

In July 11, 2011, we announced that it has agreed to request by Metorex Limited (Metorex) to terminate the agreement in relation to previously announced offer to acquire the controlling of this copper and cobalt producer.

 

73



Table of Contents

 

GRAPHIC

 

30          Board of Directors, Fiscal Council, Advisory committees and Executive Officers

 

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

Antonio Henrique Pinheiro Silveira

Oscar Augusto de Camargo Filho

Arnaldo José Vollet

Paulo Soares de Souza

 

Renato da Cruz Gomes

 

Robson Rocha

Alternate

Nelson Henrique Barbosa Filho

Cícero da Silva

 

Marcus Pereira Aucélio

Alternate

Oswaldo Mário Pêgo de Amorim Azevedo

 

 

Eduardo de Oliveira Rodrigues

Executive Officers

Estáquio Wagner Guimarães Gomes

 

Deli Soares Pereira

Murilo Pinto de Oliveira Ferreira

Hajime Tonoki

Chief Executive Officer

João Moisés de Oliveira

 

Luiz Carlos de Freitas

Vania Lucia Chaves Somavilla

Marco  Geovanne Tobias da Silva

Executive Officer for Human Resources and Corporate Services

Paulo Sergio Moreira da Fonseca

 

Raimundo Nonato Alves Amorim

Eduardo de Salles Bartolomeo

Sandro Kohler Marcondes

Executive Officer for Integrated Bulk Operations

 

 

Advisory Committees of the Board of Directors

Eduardo Jorge Ledsham

 

Executive Office for Exploration, Energy and Projects

Controlling Committee

 

Luiz Carlos de Freitas

Guilherme Perboyre Cavalcanti

Paulo Ricardo Ultra Soares

Chief Financial Officer and Investor Relations

Paulo Roberto Ferreira de Medeiros

 

 

José Carlos Martins

Executive Development Committee

Executive Officer for Marketing, Sales and Strategy 

João Moisés de Oliveira

 

José Ricardo Sasseron

Mario Alves Barbosa Neto

Oscar Augusto de Camargo Filho

Executive Officer for Fertilizers

 

 

Strategic Committee

Tito Botelho Martins

Murilo Pinto de Oliveira Ferreira

Executive Officer for Base Metals Operations

Luciano Galvão Coutinho

 

Mário da Silveira Teixeira Júnior

Marcus Vinicius Dias Severini

Oscar Augusto de Camargo Filho

Chief Officer of Accounting and Control Department

Ricardo José da Costa Flores

 

 

Vera Lucia de Almeida Pereira Elias

Finance Committee

Chief Accountant

Guilherme Perboyre Cavalcanti

CRC-RJ - 043059/O-8

Eduardo de Oliveira Rodrigues Filho

 

Luciana Freitas Rodrigues

 

Luiz Maurício Leuzinger

 

 

74


 


Table of Contents

 

Signatures

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

Vale S.A.

 

(Registrant)

 

 

 

 

By:

/s/ Roberto Castello Branco

Date: 28 July, 2011

 

Roberto Castello Branco

 

 

Director of Investor Relations

 

75