Nr. | ||||
4 | ||||
6 | ||||
7 | ||||
8 | ||||
9 | ||||
10 |
2
3
March 31, 2011 | December 31, 2010 | |||||||
(unaudited) | ||||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
11,271 | 7,584 | ||||||
Short-term investments |
540 | 1,793 | ||||||
Accounts receivable |
||||||||
Related parties |
325 | 435 | ||||||
Unrelated parties |
7,182 | 7,776 | ||||||
Loans and advances to related parties |
194 | 96 | ||||||
Inventories |
4,810 | 4,298 | ||||||
Deferred income tax |
300 | 386 | ||||||
Unrealized gains on derivative instruments |
103 | 52 | ||||||
Advances to suppliers |
386 | 188 | ||||||
Recoverable taxes |
1,700 | 1,603 | ||||||
Assets held for sale |
210 | 6,987 | ||||||
Others |
857 | 593 | ||||||
27,878 | 31,791 | |||||||
Non-current assets |
||||||||
Property, plant and equipment, net |
86,498 | 83,096 | ||||||
Intangible assets |
1,297 | 1,274 | ||||||
Investments in affiliated companies, joint ventures and others investments |
8,326 | 4,497 | ||||||
Other assets: |
||||||||
Goodwill on acquisition of subsidiaries |
3,371 | 3,317 | ||||||
Loans and advances |
||||||||
Related parties |
36 | 29 | ||||||
Unrelated parties |
307 | 165 | ||||||
Prepaid pension cost |
2,102 | 1,962 | ||||||
Prepaid expenses |
333 | 222 | ||||||
Judicial deposits |
1,814 | 1,731 | ||||||
Recoverable taxes |
445 | 361 | ||||||
Deferred income tax |
428 | | ||||||
Unrealized gains on derivative instruments |
468 | 301 | ||||||
Tax Incentive / reinvestiment |
332 | 144 | ||||||
Account receivable of sale of aluminum |
400 | | ||||||
Others |
160 | 249 | ||||||
10,196 | 8,481 | |||||||
TOTAL |
134,195 | 129,139 | ||||||
4
(Continued) | ||||||||
March 31, 2011 | December 31, 2010 | |||||||
(unaudited) | ||||||||
Liabilities and stockholders equity |
||||||||
Current liabilities |
||||||||
Suppliers |
4,137 | 3,558 | ||||||
Payroll and related charges |
779 | 1,134 | ||||||
Minimum annual remuneration attributed to stockholders |
3,964 | 4,842 | ||||||
Current portion of long-term debt |
1,558 | 2,823 | ||||||
Short-term debt |
149 | 139 | ||||||
Loans from related parties |
10 | 9 | ||||||
Provision for income taxes |
685 | 751 | ||||||
Taxes payable and royalties |
267 | 257 | ||||||
Employees postretirement benefits |
216 | 168 | ||||||
Unrealized losses on derivative instruments |
6 | 35 | ||||||
Provisions for asset retirement obligations |
71 | 75 | ||||||
Liabilities associated with assets held for sale |
75 | 3,152 | ||||||
Others |
740 | 969 | ||||||
12,657 | 17,912 | |||||||
Non-current liabilities |
||||||||
Employees postretirement benefits |
2,466 | 2,442 | ||||||
Long-term debt |
22,027 | 21,591 | ||||||
Provisions for contingencies (Note 16 (b)) |
2,102 | 2,043 | ||||||
Unrealized losses on derivative instruments |
61 | 61 | ||||||
Deferred income tax |
9,203 | 8,085 | ||||||
Provisions for asset retirement obligations |
1,297 | 1,293 | ||||||
Debentures |
1,387 | 1,284 | ||||||
Others |
2,433 | 1,987 | ||||||
40,976 | 38,786 | |||||||
Redeemable noncontrolling interest |
648 | 712 | ||||||
Commitments and contingencies (Note 16) |
||||||||
Stockholders equity |
||||||||
Preferred class A stock 7,200,000,000 no-par-value shares
authorized and 2,108,579,618 (2010 2,108,579,618) issued |
10,370 | 10,370 | ||||||
Common stock 3,600,000,000 no-par-value shares authorized
and 3,256,724,482 (2010 3,256,724,482) issued |
16,016 | 16,016 | ||||||
Treasury stock 99,649,562 (2010 99,649,571) preferred
and 47,375,394 (2010 47,375,394) common shares |
(2,660 | ) | (2,660 | ) | ||||
Additional paid-in capital |
2,188 | 2,188 | ||||||
Mandatorily convertible notes common shares |
290 | 290 | ||||||
Mandatorily convertible notes preferred shares |
644 | 644 | ||||||
Other cumulative comprehensive loss |
978 | (333 | ) | |||||
Undistributed retained earnings |
43,189 | 42,218 | ||||||
Unappropriated retained earnings |
5,995 | 166 | ||||||
Total Company stockholders equity |
77,010 | 68,899 | ||||||
Noncontrolling interests |
2,904 | 2,830 | ||||||
Total stockholders equity |
79,914 | 71,729 | ||||||
TOTAL |
134,195 | 129,139 | ||||||
5
Three-month period ended (unaudited) | ||||||||||||
March 31, 2011 |
December 31, 2010 |
March 31, 2010 |
||||||||||
Operating revenues, net of discounts, returns and allowances |
||||||||||||
Sales of ores and metals |
11,743 | 13,021 | 5,693 | |||||||||
Aluminum products |
383 | 691 | 599 | |||||||||
Revenues from logistic services |
328 | 334 | 314 | |||||||||
Fertilizer products |
787 | 768 | 65 | |||||||||
Others |
307 | 393 | 177 | |||||||||
13,548 | 15,207 | 6,848 | ||||||||||
Taxes on revenues |
(335 | ) | (278 | ) | (244 | ) | ||||||
Net operating revenues |
13,213 | 14,929 | 6,604 | |||||||||
Operating costs and expenses |
||||||||||||
Cost of ores and metals sold |
(4,101 | ) | (4,258 | ) | (2,600 | ) | ||||||
Cost of aluminum products |
(289 | ) | (565 | ) | (507 | ) | ||||||
Cost of logistic services |
(289 | ) | (285 | ) | (230 | ) | ||||||
Cost of fertilizer products |
(645 | ) | (674 | ) | (38 | ) | ||||||
Others |
(252 | ) | (258 | ) | (164 | ) | ||||||
(5,576 | ) | (6,040 | ) | (3,539 | ) | |||||||
Selling, general and administrative expenses |
(419 | ) | (647 | ) | (293 | ) | ||||||
Research and development expenses |
(342 | ) | (301 | ) | (172 | ) | ||||||
Gain on sale of assets |
1,513 | | | |||||||||
Others |
(420 | ) | (774 | ) | (538 | ) | ||||||
(5,244 | ) | (7,762 | ) | (4,542 | ) | |||||||
Operating income |
7,969 | 7,167 | 2,062 | |||||||||
Non-operating income (expenses) |
||||||||||||
Financial income |
165 | 117 | 48 | |||||||||
Financial expenses |
(582 | ) | (926 | ) | (465 | ) | ||||||
Gains (losses) on derivatives, net |
239 | 473 | (230 | ) | ||||||||
Foreign exchange and indexation gains, net |
80 | 51 | (30 | ) | ||||||||
(98 | ) | (285 | ) | (677 | ) | |||||||
Income before discontinued operations, income taxes and equity results |
7,871 | 6,882 | 1,385 | |||||||||
Income taxes |
||||||||||||
Current |
(1,593 | ) | (1,549 | ) | (249 | ) | ||||||
Deferred |
216 | 412 | 488 | |||||||||
(1,377 | ) | (1,137 | ) | 239 | ||||||||
Equity in results of affiliates, joint ventures and other investments |
280 | 303 | 96 | |||||||||
Net income from continuing operations |
6,774 | 6,048 | 1,720 | |||||||||
Discontinued operations, net of tax |
| | (145 | ) | ||||||||
Net income |
6,774 | 6,048 | 1,575 | |||||||||
Net income (loss) attributable to noncontrolling interests |
(52 | ) | 131 | (29 | ) | |||||||
Net income attributable to the Companys stockholders |
6,826 | 5,917 | 1,604 | |||||||||
Basic and diluted earnings per share attributable to Companys stockholders |
||||||||||||
Earnings per preferred share |
1.29 | 1.12 | 0.29 | |||||||||
Earnings per common share |
1.29 | 1.12 | 0.29 | |||||||||
Earnings per preferred share linked to mandatorily convertible notes (*) |
1.67 | 1.61 | 0.54 | |||||||||
Earnings per common share linked to mandatorily convertible notes (*) |
1.74 | 1.68 | 0.60 |
(*) | Basic earnings per share only, as dilution assumes conversion |
6
Three-month period ended (unaudited) | ||||||||||||
March 31, 2011 |
December 31, 2010 |
March 31, 2010 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
6,774 | 6,048 | 1,575 | |||||||||
Adjustments to reconcile net income to cash from operations: |
||||||||||||
Depreciation, depletion and amortization |
957 | 1,073 | 743 | |||||||||
Dividends received |
250 | 629 | 50 | |||||||||
Equity in results of affiliates, joint ventures and other investments |
(280 | ) | (303 | ) | (96 | ) | ||||||
Deferred income taxes |
(216 | ) | (412 | ) | (488 | ) | ||||||
Loss on disposal of property, plant and equipment |
172 | 248 | 98 | |||||||||
Gain on sale of assets available for sale |
(1,513 | ) | | | ||||||||
Discontinued operations, net of tax |
| | 145 | |||||||||
Foreign exchange and indexation gains, net |
(104 | ) | (72 | ) | (59 | ) | ||||||
Unrealized derivative losses (gains), net |
(212 | ) | 532 | 243 | ||||||||
Unrealized interest (income) expense, net |
7 | (43 | ) | 18 | ||||||||
Others |
(37 | ) | (27 | ) | 118 | |||||||
Decrease (increase) in assets: |
||||||||||||
Accounts receivable |
111 | (639 | ) | (777 | ) | |||||||
Inventories |
(743 | ) | 404 | (258 | ) | |||||||
Recoverable taxes |
(112 | ) | (70 | ) | 48 | |||||||
Others |
200 | 709 | 125 | |||||||||
Increase (decrease) in liabilities: |
||||||||||||
Suppliers |
157 | (445 | ) | 112 | ||||||||
Payroll and related charges |
(356 | ) | 204 | (277 | ) | |||||||
Income taxes |
476 | (93 | ) | (46 | ) | |||||||
Others |
477 | (35 | ) | 132 | ||||||||
Net cash provided by operating activities |
6,008 | 7,708 | 1,406 | |||||||||
Cash flows from investing activities: |
||||||||||||
Short term investments |
1,253 | (1,793 | ) | 3,735 | ||||||||
Loans and advances receivable |
||||||||||||
Related parties |
||||||||||||
Loan proceeds |
| | (28 | ) | ||||||||
Others |
(143 | ) | (17 | ) | (5 | ) | ||||||
Judicial deposits |
(29 | ) | 96 | (116 | ) | |||||||
Investments |
(115 | ) | (36 | ) | (28 | ) | ||||||
Additions to property, plant and equipment |
(2,813 | ) | (4,742 | ) | (1,817 | ) | ||||||
Proceeds from disposal of investments available for sale |
1,081 | |||||||||||
Net cash provided by (used in) investing activities |
(766 | ) | (6,492 | ) | 1,741 | |||||||
Cash flows from financing activities: |
||||||||||||
Short-term debt |
||||||||||||
Additions |
767 | 229 | 1,632 | |||||||||
Repayments |
(760 | ) | (147 | ) | (1,649 | ) | ||||||
Loans |
||||||||||||
Related parties |
||||||||||||
Proceeds |
19 | 2 | 10 | |||||||||
Repayments |
(1 | ) | (22 | ) | (1 | ) | ||||||
Issuances of long-term debt |
||||||||||||
Third parties |
||||||||||||
Proceeds |
603 | 891 | 1,059 | |||||||||
Repayments |
(1,351 | ) | (958 | ) | (250 | ) | ||||||
Treasury stock |
| (1,655 | ) | | ||||||||
Dividends and interest attributed to Companys stockholders |
(1,000 | ) | (1,750 | ) | | |||||||
Dividends and interest attributed to noncontrolling interest |
| (81 | ) | (1 | ) | |||||||
Net cash provided by (used in) financing activities |
(1,723 | ) | (3,491 | ) | 800 | |||||||
Increase (decrease) in cash and cash equivalents |
3,519 | (2,275 | ) | 3,947 | ||||||||
Effect of exchange rate changes on cash and cash equivalents |
168 | 136 | (116 | ) | ||||||||
Cash and cash equivalents, beginning of period |
7,584 | 9,723 | 7,293 | |||||||||
Cash and cash equivalents, end of period |
11,271 | 7,584 | 11,124 | |||||||||
Cash paid during the period for: |
||||||||||||
Interest on short-term debt |
(1 | ) | (2 | ) | (1 | ) | ||||||
Interest on long-term debt |
(337 | ) | (314 | ) | (243 | ) | ||||||
Income tax |
(965 | ) | (1,100 | ) | (127 | ) | ||||||
Non-cash transactions |
||||||||||||
Interest capitalized |
33 | 38 | 46 |
7
Three-month period ended (unaudited) | ||||||||||||
March 31, 2011 |
December 31, 2010 |
March 31, 2010 |
||||||||||
Preferred class A stock (including twelve golden shares) |
||||||||||||
Beginning and end of the period |
10,370 | 10,370 | 9,727 | |||||||||
Common stock |
||||||||||||
Beginning and end of the period |
16,016 | 16,016 | 15,262 | |||||||||
Treasury stock |
||||||||||||
Beginning of the period |
(2,660 | ) | (1,528 | ) | (1,150 | ) | ||||||
Sales (acquisitions) |
| (1,132 | ) | | ||||||||
End of the period |
(2,660 | ) | (2,660 | ) | (1,150 | ) | ||||||
Additional paid-in capital |
||||||||||||
Beginning and end of the period |
2,188 | 2,188 | 411 | |||||||||
Mandatorily convertible notes common shares |
||||||||||||
Beginning and end of the period |
290 | 290 | 1,578 | |||||||||
Mandatorily convertible notes preferred shares |
||||||||||||
Beginning and end of the period |
644 | 644 | 1,225 | |||||||||
Other cumulative comprehensive income (deficit) |
||||||||||||
Cumulative translation adjustments |
||||||||||||
Beginning of the period |
(253 | ) | (265 | ) | (1,772 | ) | ||||||
Change in the period |
1,187 | 12 | (390 | ) | ||||||||
End of the period |
934 | (253 | ) | (2,162 | ) | |||||||
Unrealized gain (loss) available-for-sale securities, net of tax |
||||||||||||
Beginning of the period |
3 | 1 | | |||||||||
Change in the period |
(1 | ) | 2 | 2 | ||||||||
End of the period |
2 | 3 | 2 | |||||||||
Surplus (deficit) accrued pension plan |
||||||||||||
Beginning of the period |
(59 | ) | 154 | (38 | ) | |||||||
Change in the period |
120 | (213 | ) | 138 | ||||||||
End of the period |
61 | (59 | ) | 100 | ||||||||
Cash flow hedge |
||||||||||||
Beginning of the period |
(24 | ) | 109 | 2 | ||||||||
Change in the period |
5 | (133 | ) | (23 | ) | |||||||
End of the period |
(19 | ) | (24 | ) | (21 | ) | ||||||
Total other cumulative comprehensive income (deficit) |
978 | (333 | ) | (2,081 | ) | |||||||
Undistributed retained earnings |
||||||||||||
Beginning of the period |
42,218 | 27,730 | 28,508 | |||||||||
Transfer from/to unappropriated retained earnings |
971 | 14,488 | (633 | ) | ||||||||
Transfer to capitalized earnings |
| | | |||||||||
End of the period |
43,189 | 42,218 | 27,875 | |||||||||
Unappropriated retained earnings |
||||||||||||
Beginning of the period |
166 | 13,612 | 3,182 | |||||||||
Net income attributable to the stockholders Company |
6,826 | 5,917 | 1,604 | |||||||||
Interest on mandatorily convertible debt |
||||||||||||
Preferred class A stock |
(18 | ) | (23 | ) | (19 | ) | ||||||
Common stock |
(8 | ) | (10 | ) | (23 | ) | ||||||
Dividends and interest attributed to stockholders equity |
||||||||||||
Preferred class A stock |
| (1,863 | ) | | ||||||||
Common stock |
| (2,979 | ) | | ||||||||
Appropriation from/to undistributed retained earnings |
(971 | ) | (14,488 | ) | 633 | |||||||
End of the period |
5,995 | 166 | 5,377 | |||||||||
Total Company stockholders equity |
77,010 | 68,899 | 58,224 | |||||||||
Noncontrolling interests |
||||||||||||
Beginning of the period |
2,830 | 2,826 | 2,831 | |||||||||
Disposals (acquisitions) of noncontrolling interests |
117 | 27 | | |||||||||
Cumulative translation adjustments |
14 | (85 | ) | (11 | ) | |||||||
Cash flow hedge |
1 | 5 | 4 | |||||||||
Net income (loss) attributable to noncontrolling interests |
(52 | ) | 131 | (29 | ) | |||||||
Dividends and interest attributable to noncontrolling interests |
(6 | ) | (18 | ) | (11 | ) | ||||||
Capitalization of stockholders advances |
| | | |||||||||
Assets and liabilities held for sale |
| (56 | ) | | ||||||||
End of the period |
2,904 | 2,830 | 2,784 | |||||||||
Total stockholders equity |
79,914 | 71,729 | 61,008 | |||||||||
Number of shares issued and outstanding: |
||||||||||||
Preferred class A stock (including twelve golden shares) |
2,108,579,618 | 2,108,579,618 | 2,108,579,618 | |||||||||
Common stock |
3,256,724,482 | 3,256,724,482 | 3,256,724,482 | |||||||||
Buy-backs |
||||||||||||
Beginning of the period |
(147,024,965 | ) | (108,299,565 | ) | (152,579,803 | ) | ||||||
Acquisitions |
| (38,725,400 | ) | | ||||||||
Conversions |
9 | | ||||||||||
End of the period |
(147,024,956 | ) | (147,024,965 | ) | (152,579,803 | ) | ||||||
5,218,279,144 | 5,218,279,135 | 5,212,724,297 | ||||||||||
8
Three-month period ended (unaudited) | ||||||||||||
March 31, 2011 |
December 31, 2010 |
March 31, 2010 |
||||||||||
Comprehensive income is comprised as follows: |
||||||||||||
Companys stockholders: |
||||||||||||
Net income attributable to Companys stockholders |
6,826 | 5,917 | 1,604 | |||||||||
Cumulative translation adjustments |
1,187 | 12 | (390 | ) | ||||||||
Available-for-sale securities |
||||||||||||
Gross balance as of the period/year end |
(1) | 7 | 6 | |||||||||
Tax (expense) benefit |
| (5 | ) | (4 | ) | |||||||
(1 | ) | 2 | 2 | |||||||||
Surplus (deficit) accrued pension plan |
||||||||||||
Gross balance as of the period/year end |
183 | (306 | ) | 206 | ||||||||
Tax (expense) benefit |
(63 | ) | 93 | (68 | ) | |||||||
120 | (213 | ) | 138 | |||||||||
Cash flow hedge |
||||||||||||
Gross balance as of the period |
14 | (190 | ) | 3 | ||||||||
Tax (expense) benefit |
(9 | ) | 57 | (26 | ) | |||||||
5 | (133 | ) | (23 | ) | ||||||||
Total comprehensive income attributable to Companys
stockholders |
8,137 | 5,585 | 1,331 | |||||||||
Noncontrolling interests: |
||||||||||||
Net income (loss) attributable to noncontrolling interests |
(52 | ) | 131 | (29 | ) | |||||||
Cumulative translation adjustments |
14 | (85 | ) | (11 | ) | |||||||
Cash flow hedge |
1 | 5 | 4 | |||||||||
Total comprehensive income (deficit) attributable to
Noncontrolling interests |
(37 | ) | 51 | (36 | ) | |||||||
Total comprehensive income |
8,100 | 5,636 | 1,295 | |||||||||
9
1 | The Company and its operations | |
Vale S.A., (Vale, the Company or we) is a limited liability company incorporated in Brazil. Operations are carried out through Vale and our subsidiary companies, joint ventures and affiliates, and mainly consist of mining, basic metals production, fertilizers, logistics and steel activities. |
At March 31, 2011, our principal consolidated operating subsidiaries are the following: |
Subsidiary | % ownership | % voting capital |
Location | Principal activity | ||||||||||||
Compañia Minera Misky Mayo S.A.C. |
40.00 | 51.00 | Peru | Fertilizer | ||||||||||||
Ferrovia Centro-Atlântica S. A. |
99.99 | 99.99 | Brazil | Logistics | ||||||||||||
Ferrovia Norte Sul S.A. |
100.00 | 100.00 | Brazil | Logistics | ||||||||||||
Mineração Corumbá Reunidas S.A. |
100.00 | 100.00 | Brazil | Iron ore | ||||||||||||
PT International Nickel Indonesia Tbk |
59.14 | 59.14 | Indonesia | Nickel | ||||||||||||
Sociedad Contractual Minera Tres Valles |
90.00 | 90.00 | Chile | Copper | ||||||||||||
Urucum Mineração S.A. |
100.00 | 100.00 | Brazil | Iron Ore and Manganese | ||||||||||||
Vale Australia Pty Ltd. |
100.00 | 100.00 | Australia | Coal | ||||||||||||
Vale Austria Holdings GMBH |
100.00 | 100.00 | Austria | Holding and Exploration | ||||||||||||
Vale Canada Limited |
100.00 | 100.00 | Canada | Nickel | ||||||||||||
Vale Colombia Ltd. |
100.00 | 100.00 | Colombia | Coal | ||||||||||||
Vale Fertilizantes S.A |
84.27 | 99.90 | Brazil | Fertilizer | ||||||||||||
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 |
2 | Basis of consolidation | |
All majority-owned subsidiaries in which we have both share and management control are consolidated. All significant intercompany accounts and transactions are eliminated. Subsidiaries over which control is achieved through other means, such as stockholders agreement, are also consolidated even if we hold less than 51% of voting capital. Our variable interest entities in which we are the primary beneficiary are consolidated. Investments in unconsolidated affiliates and joint ventures are accounted for under the equity method (Note 10). | ||
We evaluate the carrying value of our equity investments in relation to publicly quoted market prices when available. If the quoted market price is below book value, and such decline is considered other than temporary, we write-down our equity investments to quoted market value. | ||
We define joint ventures as businesses in which we and a small group of other partners each participate actively in the overall entity management, based on a stockholders agreement. We define affiliates as businesses in which we participate as a noncontrolling interest but with significant influence over the operating and financial policies of the investee. | ||
Our participation in hydroelectric projects in Brazil is made via consortium contracts under which we have undivided interests in the assets, and are liable for our proportionate share of liabilities and expenses, which are based on our proportionate share of power output. We do not have joint liability for any obligations. No separate legal or tax status is granted to consortia under Brazilian law. Accordingly, we recognize our proportionate share of costs and our undivided interest in assets relating to hydroelectric projects. |
3 | Basis of presentation | |
Our condensed consolidated interim financial statements for the three-month periods ended March 31, 2011, December 31, 2010 and March 31, 2010, prepared in accordance with accounting principles generally accepted in the United States of America (US GAAP), are unaudited. However, in our opinion, such condensed consolidated financial information includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the results for interim periods. The results of operations for the three-month periods ended March 31, 2011, are not necessarily indicative of the actual results expected for the full fiscal year ending December 31, 2011. |
10
This condensed consolidated interim financial statement should be read in conjunction with our audited consolidated financial statements as of and for the year ended December 31, 2010, prepared in accordance with US GAAP. | ||
In preparing the condensed consolidated financial statements, we are required to use estimates to account for certain assets, liabilities, revenues and expenses. Our condensed consolidated financial statements therefore include various estimates concerning the selection of useful lives of property, plant and equipment, impairment, provisions necessary for contingent liabilities, fair values assigned to assets and liabilities acquired and assumed in business combinations, income tax uncertainties, employee post-retirement benefits and other similar evaluations. Actual results may vary from our estimates. | ||
Since December 2007, significant modifications have been made to (Brazilian GAAP) as part of a convergence project with International Financial Reporting Standards (IFRS) and as from December 31, 2010, the convergence was completed and therefore the (IFRS) is the accounting practice adopted in Brazil. The Company does not expect to discontinue the (US GAAP) reporting during 2011. | ||
The Brazilian real is the parent Companys functional currency. We have selected the US dollar as our reporting currency. | ||
All assets and liabilities have been translated to US dollars at the closing rate of exchange at each balance sheet date (or, if unavailable, the first available exchange rate). All statement of income accounts have been translated to US dollars at the average exchange rates prevailing during the respective periods. Capital accounts are recorded at historical exchange rates. Translation gains and losses are recorded in the Cumulative Translation Adjustments account (CTA) in stockholders equity. | ||
The results of operations and financial position of our entities that have a functional currency other than the US dollar have been translated into US dollars and adjustments to translate those statements into US dollars are recorded in the CTA in stockholders equity. | ||
The exchange rates used to translate the assets and liabilities of the Brazilian operations at March 31, 2011 and December 31, 2010, were R$1.6287 and R$1.6662, respectively. | ||
The Company has assessed subsequent events through May 5, 2011 which is the date the financial statements were issued. | ||
4 | Accounting pronouncements |
a) Newly issued accounting pronouncements | ||
The Company understands that the recently issued accounting pronouncements that are not effective as of and for the year ending December 31, 2011, are not expected to be relevant for its consolidated financial statements. |
b) Accounting standards adopted in 2011 | ||
Accounting Standards Update (ASU) number 2010-29 Disclosure of Supplementary Pro Forma Information for Business Combinations a consensus of the FASB Emerging Issues Task Force. The objective of this Update is to address diversity in practice about the interpretation of the pro forma revenue and earnings disclosure requirements for business combinations. The amendments in this Update specify that if a public entity presents comparative financial statements, the entity should disclose revenue and earnings of the combined entity as though the business combination(s) that occurred during the current year had occurred as of the beginning of the comparable prior annual reporting period only. The amendments also expand the supplemental pro forma disclosures to include a description of the nature and amount of material, nonrecurring pro forma adjustments directly attributable to the business combination included in the reported pro forma revenue and earnings. The Company fully adopted this standard in 2011. This codification does not impact our financial position, results of operations or liquidity. |
11
5 | Major acquisitions and disposals | |
a) Sale of aluminum assets | ||
In February 2011, we concluded the transaction announced in May, 2010 with Norsk Hydro ASA (Hydro), to transfer all of our stakes 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 its respective off-take rights and outstanding commercial contracts, and 60% of Mineração Paragominas S.A. and all our other Brazilian bauxite mineral rights. | ||
For this transactions we received US$1,081 in cash and 22% equivalent to 447,834,465 shares of Hydros common shares outstanding (approximately US$3.5 billion according to Hydros closing share price at the date of the transaction). Three and five years after the closing of the transaction, we will receive two equal tranches of US$200 each in cash, related to the remaining payment of 40% of Mineração Paragominas S.A. From the date of the transaction, Hydro will be accounted for by the equity method. | ||
The gain on this transaction, of US$1,513 was recorded in the income statement in the line Gain on sale of assets. | ||
b) Fertilizers Businesses | ||
In 2010, we acquired 78.92% of the total capital and 99.83% of the voting do capital of Vale Fertilizantes and 100% of the total capital of Vale Fosfatados. In 2011, after the incorporation of Vale Fosfatados by Vale Fertilizantes, our total participation reaches 84.27%. | ||
The purchase price allocation based on the fair values of acquired assets and liabilities, was based on studies performed by us with the assistance of external valuation specialists. |
Purchase price |
5,795 | |||
Noncontrolling consideration |
767 | |||
Book value of property, plant and equipment and mining rights |
(1,987 | ) | ||
Book value of other assets acquired and liabilities assumed, net |
(395 | ) | ||
Adjustment to fair value of property, plant and equipment and mining rights |
(5,146 | ) | ||
Adjustment to fair value of inventories |
(98 | ) | ||
Deferred taxes on the above adjustments |
1,783 | |||
Goodwill |
719 | |||
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 worlds fertilizer business. |
12
6 | Income taxes |
Income taxes in Brazil comprise federal income tax and social contribution, which is an additional federal tax. The statutory composite enacted tax rate applicable in the periods presented is 34%. In other countries where we have operations, we are subject to various taxes rates depending on the jurisdiction. |
We analyze the potential tax impact associated with undistributed earnings by each of our subsidiaries. For those subsidiaries in which the undistributed earnings would be taxable when remitted to the parent company, no deferred tax is recognized, based on generally accepted accounting principles. |
The amount reported as income tax expense in our condensed consolidated financial statements is reconciled to the statutory rates as follows: |
Three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2010 | ||||||||||||||||||||||||||||||||||
Brazil | Foreign | Total | Brazil | Foreign | Total | Brazil | Foreign | Total | ||||||||||||||||||||||||||||
Income before discontinued operations, income
taxes, equity results and noncontrolling interests |
4,518 | 3,353 | 7,871 | 5,581 | 1,301 | 6,882 | 220 | 1,165 | 1,385 | |||||||||||||||||||||||||||
Exchange variation (not taxable) or not deductible |
| 47 | 47 | | 114 | 114 | | (416 | ) | (416 | ) | |||||||||||||||||||||||||
4,518 | 3,400 | 7,918 | 5,581 | 1,415 | 6,996 | 220 | 749 | 969 | ||||||||||||||||||||||||||||
Tax at Brazilian composite rate |
(1,536 | ) | (1,156 | ) | (2,692 | ) | (1,898 | ) | (481 | ) | (2,379 | ) | (75 | ) | (254 | ) | (329 | ) | ||||||||||||||||||
Adjustments to derive effective tax rate: |
||||||||||||||||||||||||||||||||||||
Tax benefit on interest attributed to stockholders |
436 | | 436 | 369 | | 369 | 209 | | 209 | |||||||||||||||||||||||||||
Difference on tax rates of foreign income |
| 748 | 748 | | 699 | 699 | | 324 | 324 | |||||||||||||||||||||||||||
Tax incentives |
171 | | 171 | 198 | | 198 | 17 | | 17 | |||||||||||||||||||||||||||
Valuation allowance reversal (provision) |
||||||||||||||||||||||||||||||||||||
Other non-taxable, income/non deductible expenses |
13 | (53 | ) | (40 | ) | 82 | (106 | ) | (24 | ) | (4 | ) | 22 | 18 | ||||||||||||||||||||||
Income tax per consolidated statements of income |
(916 | ) | (461 | ) | (1,377 | ) | (1,249 | ) | 112 | (1,137 | ) | 147 | 92 | 239 | ||||||||||||||||||||||
Vale and some subsidiaries in Brazil were granted with tax incentives that provide for a partial reduction of the income tax due related to certain regional operations of iron ore, railroad, manganese, copper, bauxite, alumina, aluminum, kaolin and potash. The tax benefit is calculated based on taxable profit adjusted by the tax incentive (so-called exploration profit) taking into consideration the operational profit of the projects that benefit from the tax incentive during a fixed period. In general, such tax incentives expire in 2018. Part of the northern railroad and iron ore operations have been granted with tax incentives for a period of 10 years starting from 2009. The tax savings must be registered in a special capital (profit) reserve in the net equity of the entity that benefits from the tax incentive and cannot be distributed as dividends to the stockholders. |
We are also allowed to reinvest part of the tax savings in the acquisition of new equipment to be used in the operations that enjoy the tax benefit subject to subsequent approval from the Brazilian regulatory agencies Superintendência de Desenvolvimento da Amazônia SUDAM and Superintendência de Desenvolvimento do Nordeste SUDENE. When the reinvestment is approved, the corresponding tax benefit must also be accounted for in a special profit reserve and is also subject to the same restrictions with respect to future dividend distributions to the stockholders. |
We also have income tax incentives related to our Goro project under development in New Caledonia (The Goro Project). These incentives include an income tax holiday during the construction phase of the project and throughout a 15-year period commencing in the first year in which commercial production, as defined by the applicable legislation, is achieved followed by a five-year, 50 per cent income tax holiday. The Goro Project also qualifies for certain exemptions from indirect taxes such as import duties during the construction phase and throughout the commercial life of the project. Certain of these tax benefits, including the income tax holiday, are subject to an earlier phase out, should the project achieves a specified cumulative rate of return. We are subject to a branch profit tax commencing in the first year in which commercial production is achieved, as defined by the applicable legislation. To date, we have not recorded any taxable income for New Caledonian tax purposes. The benefits of this legislation are expected to apply with respect to taxes payable once the Goro Project is in operation. We obtained tax incentives for our projects in Mozambique, Oman and Malaysia, that will take effects when those projects start their commercial operation. |
We are subject to an examination by the tax authorities for up to five years regarding our operations in Brazil, up to ten years for Indonesia, and up to seven years for Canada for income taxes. |
13
Tax loss carry forwards in Brazil and in most of the jurisdictions where we have tax loss carry forwards have no expiration date, though in Brazil, offset is restricted to 30% of annual taxable income. |
On January 1, 2007, Company adopted the provision accounting for Uncertainty in Income Taxes. |
The reconciliation of the beginning and ending amounts is as follows: (see note 16(b)) tax related actions) |
Three-month period ended (unaudited) | ||||||||||||
March 31, | December 31, | March, | ||||||||||
2011 | 2010 | 2010 | ||||||||||
Beginning of the period |
2,555 | 392 | 396 | |||||||||
Increase resulting from tax positions taken |
9 | 2,121 | 4 | |||||||||
Decrease resulting from tax positions taken |
(2 | ) | (2 | ) | | |||||||
Cumulative translation adjustments |
61 | 44 | 9 | |||||||||
End of the period |
2,623 | 2,555 | 409 | |||||||||
7 | Cash and cash equivalents |
March 31, 2011 |
December 31, 2010 |
|||||||
(unaudited) | ||||||||
Cash |
923 | 560 | ||||||
Short-term investments |
10,348 | 7,024 | ||||||
11,271 | 7,584 | |||||||
All the above mentioned short-term investments are made through the use of low risk fixed income securities, in a way that: those denominated in Brazilian Reais are concentrated in investments indexed to the CDI, and those denominated in US dollars are mainly time deposits, with the original due date less than three months. |
8 | Short-term investments |
March 31, 2011 |
December 31, 2010 |
|||||||
(Unaudited) | ||||||||
Time deposit |
540 | 1,793 | ||||||
Represent low risk investments with original due date over three months. |
9 | Inventories |
March 31, 2011 |
December 31, 2010 |
|||||||
(Unaudited) | ||||||||
Products |
||||||||
Nickel (co-products and by-products) |
2,161 | 1,310 | ||||||
Iron ore and pellets |
794 | 825 | ||||||
Manganese and ferroalloys |
204 | 203 | ||||||
Fertilizer |
237 | 171 | ||||||
Copper concentrate |
93 | 28 | ||||||
Coal |
61 | 74 | ||||||
Others |
116 | 143 | ||||||
Spare parts and maintenance supplies |
1,144 | 1,544 | ||||||
4,810 | 4,298 | |||||||
In March 31, 2011 and December 31, 2010, there were no adjustments to reduce inventories to market values. |
14
10 | Investments in affiliated companies and joint ventures |
March 31, 2011 ( Unaudited ) | Investments | Equity in earnings (losses) of investee adjustments | Dividends Received | |||||||||||||||||||||||||||||||||||||||||||||
Net Income | Three-month period ended (unaudited) | Three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||
(loss) of the | March | December | March | December | March | March | December | March | ||||||||||||||||||||||||||||||||||||||||
Participation in capital (%) | Net equity | period | 31, 2011 | 31, 2010 | 31, 2011 | 31, 2010 | 31, 2010 | 31, 2011 | 31, 2010 | 31, 2010 | ||||||||||||||||||||||||||||||||||||||
Voting | Total | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||||||||||||||||||||||||||
Bulk Material |
||||||||||||||||||||||||||||||||||||||||||||||||
Iron ore and pellets |
||||||||||||||||||||||||||||||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização -
NIBRASCO (1) |
51.11 | 51.00 | 336 | 16 | 171 | 171 | 8 | 12 | 5 | | | | ||||||||||||||||||||||||||||||||||||
Companhia Hispano-Brasileira de
Pelotização HISPANOBRÁS (1) |
51.00 | 50.89 | 243 | 6 | 124 | 128 | 3 | 35 | 8 | | | | ||||||||||||||||||||||||||||||||||||
Companhia Coreano-Brasileira de
Pelotização KOBRASCO (1) |
50.00 | 50.00 | 177 | 20 | 89 | 87 | 10 | 9 | 6 | | | | ||||||||||||||||||||||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização
- ITABRASCO (1) |
51.00 | 50.90 | 184 | 19 | 94 | 86 | 10 | 14 | 2 | | | | ||||||||||||||||||||||||||||||||||||
Minas da Serra Geral SA MSG |
50.00 | 50.00 | 73 | 2 | 38 | 36 | 1 | 4 | (1 | ) | | | | |||||||||||||||||||||||||||||||||||
SAMARCO Mineração SA SAMARCO (2) |
50.00 | 50.00 | 932 | 413 | 531 | 561 | 207 | 261 | 44 | 250 | 575 | 50 | ||||||||||||||||||||||||||||||||||||
Baovale Mineração SA BAOVALE |
50.00 | 50.00 | 62 | 4 | 33 | 31 | 2 | 2 | 1 | | | | ||||||||||||||||||||||||||||||||||||
Zhuhai YPM Pellet e Co,Ltd ZHUHAI |
25.00 | 25.00 | 103 | (3 | ) | 26 | 25 | (1 | ) | 4 | 3 | | | | ||||||||||||||||||||||||||||||||||
Tecnored Desenvolvimento Tecnológico SA |
37.40 | 37.40 | 139 | (2 | ) | 54 | 40 | (1 | ) | | (10 | ) | | | | |||||||||||||||||||||||||||||||||
1,160 | 1,165 | 239 | 341 | 58 | 250 | 575 | 50 | |||||||||||||||||||||||||||||||||||||||||
Coal |
||||||||||||||||||||||||||||||||||||||||||||||||
Henan Longyu Resources Co Ltd |
25.00 | 25.00 | 1,104 | 94 | 276 | 250 | 24 | 64 | 20 | | | | ||||||||||||||||||||||||||||||||||||
Shandong Yankuang International Company Ltd |
25.00 | 25.00 | (127 | ) | (20 | ) | (32 | ) | (27 | ) | (5 | ) | (7 | ) | (2 | ) | | | | |||||||||||||||||||||||||||||
244 | 223 | 19 | 57 | 18 | | | | |||||||||||||||||||||||||||||||||||||||||
Base Metals |
||||||||||||||||||||||||||||||||||||||||||||||||
Bauxite |
||||||||||||||||||||||||||||||||||||||||||||||||
Mineração Rio do Norte SA MRN |
40.00 | 40.00 | 393 | 5 | 158 | 152 | 2 | (8 | ) | 1 | | 10 | | |||||||||||||||||||||||||||||||||||
Copper |
||||||||||||||||||||||||||||||||||||||||||||||||
Teal Minerals Incorporated |
50.00 | 50.00 | 219 | (9 | ) | 110 | 90 | (5 | ) | 3 | 5 | | | | ||||||||||||||||||||||||||||||||||
Nickel |
||||||||||||||||||||||||||||||||||||||||||||||||
Heron Resources Inc (3) |
| | | | 7 | 7 | | | | | | | ||||||||||||||||||||||||||||||||||||
Korea Nickel Corp |
25.00 | 25.00 | 24 | | 6 | 11 | | 2 | | | | | ||||||||||||||||||||||||||||||||||||
Others (3) |
| | | | 3 | 5 | | | | | | | ||||||||||||||||||||||||||||||||||||
16 | 23 | | 2 | | | | | |||||||||||||||||||||||||||||||||||||||||
Aluminium |
||||||||||||||||||||||||||||||||||||||||||||||||
Norsk Hydro ASA |
22.00 | 22.00 | | | 3,531 | | | | | | | | ||||||||||||||||||||||||||||||||||||
Logistic |
||||||||||||||||||||||||||||||||||||||||||||||||
LOG-IN Logística Intermodal SA |
31.33 | 31.33 | 407 | | 137 | 135 | | 4 | (1 | ) | | | | |||||||||||||||||||||||||||||||||||
MRS Logística SA |
37.86 | 41.50 | 1,284 | 88 | 534 | 511 | 36 | 28 | 13 | | 37 | | ||||||||||||||||||||||||||||||||||||
671 | 646 | 36 | 32 | 12 | | 37 | | |||||||||||||||||||||||||||||||||||||||||
Others |
||||||||||||||||||||||||||||||||||||||||||||||||
Steel |
||||||||||||||||||||||||||||||||||||||||||||||||
California Steel Industries Inc CSI |
50.00 | 50.00 | 321 | 11 | 160 | 155 | 6 | (1 | ) | 6 | | 7 | | |||||||||||||||||||||||||||||||||||
THYSSENKRUPP CSA Companhia Siderúrgica |
26.87 | 26.87 | 7,037 | (32 | ) | 1,891 | 1,840 | (8 | ) | (75 | ) | (4 | ) | | | | ||||||||||||||||||||||||||||||||
2,051 | 1,995 | (2 | ) | (76 | ) | 2 | | 7 | | |||||||||||||||||||||||||||||||||||||||
Other affiliates and joint ventures |
||||||||||||||||||||||||||||||||||||||||||||||||
Vale Soluções em Energia (1) |
51.00 | 51.00 | 276 | (17 | ) | 146 | 115 | (9 | ) | (33 | ) | | | | | |||||||||||||||||||||||||||||||||
Others |
| | | | 239 | 88 | | (15 | ) | | | | | |||||||||||||||||||||||||||||||||||
385 | 203 | (9 | ) | (48 | ) | | | | | |||||||||||||||||||||||||||||||||||||||
Total |
8,326 | 4,497 | 280 | 303 | 96 | 250 | 629 | 50 | ||||||||||||||||||||||||||||||||||||||||
(1) | Although Vale held a majority of the voting interest of investees accounted for under the equity method, existing veto rights held by noncontrolling shareholders under shareholder agreements preclude consolidation; | |
(2) | Investment includes goodwill of US$66 in March, 2011 and US$64 in December, 2010. | |
(3) | Available for sale. |
15
11 | Short-term debt |
Short-term borrowings outstanding on March 31, 2011 are from commercial banks for import financing denominated in US dollars with average annual interest rates of 1.99%. |
12 | Long-term debt |
Current liabilities | Non-current liabilities | |||||||||||||||
March 31, | December 31, | March 31, | December 31, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Foreign debt |
||||||||||||||||
Loans and financing denominated in the following currencies: |
||||||||||||||||
US dollars |
1,078 | 2,384 | 2,580 | 2,530 | ||||||||||||
Others |
22 | 18 | 278 | 217 | ||||||||||||
Fixed Rate Notes |
||||||||||||||||
US dollars |
| | 10,236 | 10,242 | ||||||||||||
EUR |
| | 1,055 | 1,003 | ||||||||||||
Perpetual notes |
| | 78 | 78 | ||||||||||||
Accrued charges |
189 | 233 | | | ||||||||||||
1,289 | 2,635 | 14,227 | 14,070 | |||||||||||||
Brazilian debt |
||||||||||||||||
Brazilian reais indexed to Long-term Interest Rate TJLP/CDI |
86 | 3,991 | ||||||||||||||
Brazilian reais indexed to General Price Index-Market (IGP-M) |
| 76 | | 3,891 | ||||||||||||
Basket of currencies |
5 | 1 | 142 | 125 | ||||||||||||
Non-convertible debentures |
| | 2,844 | 2,767 | ||||||||||||
US dollars denominated |
3 | 1 | 823 | 738 | ||||||||||||
Accrued charges |
175 | 110 | | | ||||||||||||
269 | 188 | 7,800 | 7,521 | |||||||||||||
Total |
1,558 | 2,823 | 22,027 | 21,591 | ||||||||||||
The long-term portion at March 31, 2011 was as follows (Unaudited): |
2012 |
1,023 | |||
2013 |
3,382 | |||
2014 |
1,085 | |||
2015 |
771 | |||
2016 |
15,299 | |||
No due date |
467 | |||
22,027 | ||||
At March 31, 2011 annual interest rates on long-term debt were as follows (Unaudited): |
Up to 3% |
4,514 | |||
3.1% to 5% (*) |
2,213 | |||
5.1% to 7% |
8,697 | |||
7.1% to 9% (**) |
3,484 | |||
9.1% to 11% (**) |
151 | |||
Over 11% (**) |
4,446 | |||
Variable |
80 | |||
23,585 | ||||
(*) | Includes Eurobonds. For this operation we have entered into derivative transactions at a cost of 4.71% per year in US dollars. | |
(**) | Includes non-convertible debentures and other Brazilian Real denominated debt that bear interest at the Brazilian Interbank Certificate of Deposit (CDI) and Brazilian Government Long-term Interest Rates (TJLP) plus a spread. For these operations we, have entered into derivative transactions to mitigate our exposure to the floating rate debt denominated in Brazilian Real, totaling US$ 6,596 of which US$ 5,756 has an original interest rate above 7.1% per year. The average cost after taking into account the derivative transactions is 3.04% per year in US dollars. |
The average cost of all derivative transactions is 3.27% per year in US dollars. |
16
Vale has non-convertible debentures at Brazilian Real denominated as follows: |
Balance | ||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||
Quantity as of March 31, 2011 | 2011 | December 31, | ||||||||||||||||||||||
Non Convertible Debentures | Issued | Outstanding | Maturity | Interest | (Unaudited) | 2010 | ||||||||||||||||||
2nd Series |
150,000 | 150,000 | November 20, 2010 | 101.75% CDI | 2,553 | 2,429 | ||||||||||||||||||
Tranche B |
400,000 | 400,000 | November 20, 2013 | 100% CDI + 0.25% | 388 | 367 | ||||||||||||||||||
2,941 | 2,796 | |||||||||||||||||||||||
Long-term portion |
2,844 | 2,767 | ||||||||||||||||||||||
Accrued chages |
97 | 29 | ||||||||||||||||||||||
2,941 | 2,796 | |||||||||||||||||||||||
The indexation indices/ rates applied to our debt were as follows: |
Three-month period ended (unaudited) | ||||||||||||
March | December | March | ||||||||||
31, 2011 | 31, 2010 | 31, 2010 | ||||||||||
TJLP Long-Term Interest Rate (effective rate) |
(4.5 | ) | 1.5 | 1.5 | ||||||||
IGP-M General Price Index Market |
2.4 | 3.2 | 2.8 | |||||||||
Appreciation (devaluation) of Real against US dollar |
2.3 | 1.7 | (2.2 | ) |
In September 2010, Vale also entered into agreements with The Export-Import Bank of China and the Bank of China Limited for the financing to build 12 very large ore carriers with 400,000 dwt, comprising a facility in an amount up to US$ 1,229. The financing has a 13-year total term to be repaid, and the funds will be disbursed during the next 3 years according to the construction schedule. As of March 31, 2011, we had drawn US$ 291 under the facility. |
In September 2010, we issued US$ 1 billion notes due 2020 and US$ 750 notes due 2039. The 2020 notes were sold at a price of 99.030% of the principal amount and will bear a coupon of 4.625% per year, payable semi-annually. The 2039 notes that were sold at a price of 110.872% of the principal amount will be consolidated with and form a single series with Vale Overseas US$ 1 billion 6.875% Guaranteed Notes due 2039 issued on November 10, 2009. |
In June 2010, Vale established some facilities in the total amount of R$774 or US$ 430 with Banco Nacional de Desenvolvimento Economico Social BNDES to finance the acquisition of certain equipment. In March 2011, Vale increased this kind of facility through a new agreement with BNDES in an amount of R$103 (US$ 62). As of March 31, 2011, we had drawn the equivalent of US$ 155 under these facilities. |
In June 2010, we entered into a bilateral pre-export finance agreement in the amount of US$ 500 and final tenor of 10 years. |
Credit Lines |
We have revolving credit lines available under which amounts can be drawn down and repaid at the option of the borrower. At March 31, 2011, the total amount available under revolving credit lines was US$ 1,600, of which US$ 850 was granted to Vale International and the balance to Vale Canada Limited. As of March 31, 2011, neither Vale International nor Vale Canada Limited had drawn any amounts under these facilities, but US$ 118 of letters of credit were issued and remained outstanding pursuant Vale Canada Limiteds facility. In April 2011 we entered into a new revolving credit agreement with a syndicate of banks that will add US$ 3 billion to the total amount available under those facilities. |
In January 2011, we entered into an agreement with some commercial banks with the guarantee of the Italian credit agency, Servizi Assicurativi Del Commercio Estero S.p.A (SACE), to provide us with a US$ 300 facility with a final tenor of 10 years. As of March 31, 2011 we had drawn US$ 300 under this facility. |
In October 2010, we entered into agreement with Export Development Canada (EDC), for the financing of our capital expenditure program. Pursuant to the agreement, EDC will provide a facility in an amount up to US$ 1 billion. US$ 500 will be available for investments in Canada and the remaining US$ 500 will be related to existing and future Canadian purchases of goods and services. As of March 2011, Vale had drawn US$ 250 under the facility. |
17
In May 2008, we entered into framework agreements with the Japan Bank for International Cooperation in the amount of US$3 billion and Nippon Export and Investment Insurance in the amount of US$2 billion for the financing of mining, logistics and power generation projects. In November, 2009, Vale signed a US$300 export facility agreement, through its subsidiary, PT International Nickel Indonesia Tbk (PTI), with Japanese financial institutions using credit insurance provided by Nippon Export and Investment Insurance NEXI, to finance the construction of the Karebbe hydroelectric power plant on the Larona river, island of Sulawesi, Indonesia. Through March 31, 2011, PT International had drawn down US$300 on this facility. |
In 2008, we established a credit line for R$7,300, or US$4 billion, with Banco Nacional de Desenvolvimento Econômico e Social BNDES (the Brazilian National Development Bank) to support our investment program. As of March 31, 2011, we had drawn the equivalent of US$1,212 under this facility. |
Guarantee |
On March 31, 2011, US$2 (December 31, 2010 US$2) of the total aggregate outstanding debt were secured by receivables. The remaining outstanding debt in the amount of US$23,583 (December 31, 2010 US$24,412) were unsecured. |
Our principal covenants require us to maintain certain ratios, such as debt to EBITDA and interest coverage. We have not identified any events of noncompliance as of March 31, 2011. |
13 | Stockholders equity |
Each holder of common and preferred class A stock is entitled to one vote for each share on all matters brought before stockholders meetings, except for the election of the Board of Directors, which is restricted to the holders of common stock. The Brazilian Government holds twelve preferred special shares which confer permanent veto rights over certain matters. |
Both common and preferred stockholders are entitled to receive a mandatory minimum dividend of 25% of annual adjusted net income under Brazilian GAAP, once declared at the annual stockholders meeting. In the case of preferred stockholders, this dividend cannot be less than 6% of the preferred capital as stated in the statutory accounting records or, if greater, 3% of the Brazilian GAAP equity value per share. |
In April 2011 (subsequent event), the Board of Directors approved the extraordinary payment on April 29, 2011, regarding the first installment of interest on capital, in the amount of US$ 2 billion, corresponding to US$ 0.383268113 per outstanding share, common or preferred shares, of Vale issuance. |
In January 2011, the Board of Directors approved the extraordinary payment which was paid on January 31, 2011, through interest attributed to Company Stockholders capital, in the total gross amount of US$ 1 billion, which corresponds to approximately US$0.191634056 per outstanding share, common or preferred, of Vale issuance. This value is subject to the incidence of income tax withheld at the rate in force. |
On October 14, 2010, the Board of Directors approved the following proposals: (i) payment of the second tranche of the minimum dividend of US$1,250 billion and (ii) payment of an additional dividend of US$500. The payments were made on October 29, 2010. |
On September 23, 2010, the Board of Directors approved a share buy-back program. The shares are to be held in treasury for subsequent sale or cancellation, amounting up to US$2 billion and involving up to 64,810,513 common shares and up to 98,367,748 preferred shares. As of December 31, 2010 we had acquired 21,682,700 common shares and 48,197,700 preferred shares. The share buy-back program was completely executed in October 2010. |
In April 2010, we paid US$1,250 as a first installment of the dividend to stockholders. The distribution was made in the form of interest on stockholders equity. |
In June 2010, the notes series Rio and Rio P were converted into ADS and represent an aggregate of 49,305,205 common shares and 26,130,033 preferred class A shares respectively. The conversion was made using 75,435,238 treasury stocks held by the Company. The difference between the conversion amount and the book value of the treasury stocks of US$ 1,379 was accounted for in additional paid-in capital in the stockholders equity. |
18
The outstanding issued mandatory convertible notes as of March 31, 2011, are as follows: |
Date | Value | |||||||||||||||||||
Headings | Emission | Expiration | Gross | Net of charges | Coupon | |||||||||||||||
Tranches Vale and Vale P - 2012 |
July/2009 | June/2012 | 942 | 934 | 6,75% p.a. |
The notes pay a coupon quarterly and are entitled to an additional remuneration equivalent to the cash distribution paid to ADS holders. These notes were classified as a capital instrument, mainly due to the fact that neither the Company nor the holders have the option to settle the operation, whether fully or partially, with cash, and the conversion is mandatory, consequently, they were recognized as a specific component of shareholders equity, net of financial charges. |
The funds linked to future mandatory conversion, net of charges are equivalent to the maximum of common shares and preferred shares, as follows. All the shares are currently held in treasury. |
Maximum amount of action | Value | |||||||||||||||
Headings | Common | Preferred | Common | Preferred | ||||||||||||
Tranches Vale and Vale P - 2012 |
18,415,859 | 47,284,800 | 293 | 649 |
In April 2011 (subsequent event), Vale will pay additional remuneration to holders of mandatorily convertible notes, series VALE-2012 and VALE P-2012, in the amount of R$ 1.627851 e R$ 1.882788 per note, respectively. These amounts in reais will be converted in US$ by the exchange rate prevaling in April 29, 2011. |
In January 2011, Vale paid additional remuneration to holders of mandatorily convertible notes, series VALE-2012 and VAPE P-2012, R$0.7776700 and R$0.8994610, respectively, and in October 2010, VALE-2012 and VAPE P-2012, R$1.381517 and R$1.597876 per note, respectively. |
In April, 2010, we paid additional interest to holders of mandatorily convertible notes: series RIO and RIO P, US$0.417690 and US$0.495742 per note, respectively, and series VALE-2012 and VALE P-2012, US$0.602336 and US$0.696668 per note, respectively. |
19
Three-month period ended (unaudited) | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
2011 | 2010 | 2010 | ||||||||||
Net income from continuing operations
attributable to Companys stockholders |
6,826 | 5,917 | 1,749 | |||||||||
Discontinued operations, net of tax |
| | (145 | ) | ||||||||
Net income attributable to Companys stockholders |
6,826 | 5,917 | 1,604 | |||||||||
Interest attributed to preferred convertible notes |
(18 | ) | (23 | ) | (19 | ) | ||||||
Interest attributed to common convertible notes |
(8 | ) | (10 | ) | (23 | ) | ||||||
Net income for the period adjusted |
6,800 | 5,884 | 1,562 | |||||||||
Basic and diluted earnings per share |
||||||||||||
Income available to preferred stockholders |
2,585 | 2,231 | 591 | |||||||||
Income available to common stockholders |
4,130 | 3,579 | 926 | |||||||||
Income available to convertible notes linked to
preferred shares |
61 | 53 | 23 | |||||||||
Income available to convertible notes linked to
common shares |
24 | 21 | 22 | |||||||||
Weighted average number of shares outstanding
(thousands of shares) preferred shares |
2,008,930 | 1,997,276 | 2,030,998 | |||||||||
Weighted average number of shares outstanding
(thousands of shares) common shares |
3,209,349 | 3,204,203 | 3,181,727 | |||||||||
Treasury preferred shares linked to mandatorily
convertible notes |
47,285 | 47,285 | 77,580 | |||||||||
Treasury common shares linked to mandatorily
convertible notes |
18,416 | 18,416 | 74,998 | |||||||||
Total |
5,283,980 | 5,267,180 | 5,365,303 | |||||||||
Earnings per preferred share |
1.29 | 1.12 | 0.29 | |||||||||
Earnings per common share |
1.29 | 1.12 | 0.29 | |||||||||
Earnings per convertible notes linked to
preferred share (*) |
1.67 | 1.61 | 0.54 | |||||||||
Earnings per convertible notes linked to common
share (*) |
1.74 | 1.68 | 0.60 | |||||||||
Continuous operations |
||||||||||||
Earnings per preferred share |
1.29 | 1.12 | 0.32 | |||||||||
Earnings per common share |
1.29 | 1.12 | 0.32 | |||||||||
Earnings per convertible notes linked to
preferred share (*) |
1.67 | 1.61 | 0.57 | |||||||||
Earnings per convertible notes linked to common
share (*) |
1.74 | 1.68 | 0.63 | |||||||||
Discontinued operations |
||||||||||||
Earnings per preferred share |
| | (0.03 | ) | ||||||||
Earnings per common share |
| | (0.03 | ) | ||||||||
Earnings per convertible notes linked to
preferred share (*) |
| | (0.03 | ) | ||||||||
Earnings per convertible notes linked to common
share (*) |
| | (0.03 | ) |
(*) | Basic earnings per share only, as dilution assumes conversion |
20
Three-month period ended (unaudited) | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
2011 | 2010 | 2010 | ||||||||||
Income available to preferred stockholders |
2,664 | 2,307 | 633 | |||||||||
Income available to common stockholders |
4,162 | 3,610 | 971 | |||||||||
Weighted average number of shares outstanding
(thousands of shares) preferred shares |
2,056,215 | 2,044,561 | 2,108,578 | |||||||||
Weighted average number of shares outstanding
(thousands of shares) common shares |
3,227,765 | 3,222,619 | 3,256,725 | |||||||||
Earnings per preferred share |
1.29 | 1.13 | 0.30 | |||||||||
Earnings per common share |
1.29 | 1.12 | 0.30 | |||||||||
Continuous operations |
||||||||||||
Earnings per preferred share |
1.29 | 1.13 | (0.33 | ) | ||||||||
Earnings per common share |
1.29 | 1.12 | (0.33 | ) | ||||||||
Discontinued operations |
||||||||||||
Earnings per preferred share |
| | (0.03 | ) | ||||||||
Earnings per common share |
| | (0.03 | ) |
14 | Pension plans |
We previously disclosed in our consolidated financial statements for the year ended December 31, 2010, that we expected to contribute US$310 to our defined benefit pension plan in 2011. As of March 31, 2011, total contributions of US$90 had been made. We do not expect any significant change in our previous estimate. |
Three-month period ended (unaudited) | ||||||||||||
March 31, 2011 | ||||||||||||
Overfunded | Underfunded | Underfunded | ||||||||||
pension plans | pension plans | other benefits | ||||||||||
Service cost benefits earned during the period |
| 20 | 8 | |||||||||
Interest cost on projected benefit obligation |
98 | 104 | 25 | |||||||||
Expected return on assets |
(166 | ) | (93 | ) | | |||||||
Amortizations and (gain) / loss |
| 9 | (2 | ) | ||||||||
Net periodic pension cost (credit) |
(68 | ) | 40 | 31 | ||||||||
Three-month period ended (unaudited) | ||||||||||||
December 31, 2010 | ||||||||||||
Overfunded | Underfunded | Underfunded | ||||||||||
pension plans | pension plans | other benefits | ||||||||||
Service cost benefits earned during the period |
1 | 8 | 7 | |||||||||
Interest cost on projected benefit obligation |
85 | 91 | 23 | |||||||||
Expected return on assets |
(139 | ) | (76 | ) | | |||||||
Amortizations and (gain) / loss |
| 6 | (7 | ) | ||||||||
Net periodic pension cost (credit) |
(53 | ) | 29 | 23 | ||||||||
Three-month period ended (unaudited) | ||||||||||||
March 31, 2010 | ||||||||||||
Overfunded | Underfunded | Underfunded | ||||||||||
pension plans | pension plans | other benefits | ||||||||||
Service cost benefits earned during the period |
| 17 | 6 | |||||||||
Interest cost on projected benefit obligation |
69 | 88 | 24 | |||||||||
Expected return on assets |
(115 | ) | (81 | ) | | |||||||
Net periodic pension cost (credit) |
(46 | ) | 24 | 30 | ||||||||
21
15 | Long-term incentive compensation plan |
Under the terms of the long-term incentive compensation plan, the participants, restricted to certain executives, may elect to allocate part of their annual bonus to the plan. The allocation is applied to purchase preferred shares of Vale, through a predefined financial institution, at market conditions and with no benefit provided by Vale. | ||
The shares purchased by each executive are unrestricted and may, at the participants discretion, be sold at any time. However, the shares must be held for a three-year period and the executive must be continually employed by Vale during that period. The participant then becomes entitled to receive from Vale a cash payment equivalent to the total amount of shares held, based on the market rates. The total shares linked to the plan at March 31, 2011 and December 31, 2010, are 2,458,627 and 2,458,627, respectively. | ||
Additionally, as a long-term incentive certain eligible executives have the opportunity to receive at the end of the triennial cycle, a certain number of shares at market rates, based on an evaluation of their career and performance factors measured as an indicator of total return to stockholders. | ||
We account for the compensation cost provided to our executives under this long-term incentive compensation plan, following the requirements for Accounting for Stock-Based Compensation. Liabilities are measured at each reporting date at fair value, based on market rates. Compensation costs incurred are recognized, over the defined three-year vesting period. At March 31, 2011, December 31, 2010, we recognized a liability of US$127, US$120, respectively, through the Statement of Income. |
16 | Commitments and contingencies |
a) In connection with a tax-advantaged lease financing arrangement sponsored by the French Government, we provided certain guarantees on December 30, 2004 on behalf of Vale New Caledonia S.A.S. (VNC) pursuant to which we guaranteed payments due from VNC of up to a maximum amount of US$100 (Maximum Amount) in connection with an indemnity. This guarantee was provided to BNP Paribas for the benefit of the tax investors of GniFi, the special purpose vehicle which owns a portion of the assets in our nickel cobalt processing plant in New Caledonia (Girardin Assets). We also provided an additional guarantee covering the payments due from VNC of (i) amounts exceeding the Maximum Amount in connection with the indemnity, and (ii) certain other amounts payable by VNC under a lease agreement covering the Girardin Assets. This guarantee was provided to BNP Paribas for the benefit of GniFi. | ||
Another commitment incorporated in the taxadvantaged lease financing arrangement was that the Girardin Assets would be substantially complete by December 31, 2010. In light of the delay in the start up of VNC processing facilities, the December 31, 2010 substantially complete date was not met. Management proposed an extension to the substantially complete date from December 31, 2010 to December 31, 2011. Both the French government authorities and the tax investors have formally agreed to this extension. Both the French tax authorities and the tax investors issued their signed extension in March 2011. Accordingly the benefits of the financing structure are fully expected to be maintained and we anticipate that there will be no recapture of the tax advantages provided under this financing structure. | ||
There are two bank guarantees totaling US$61 (43 million) as at March 31, 2011 that were established by us on behalf of VNC in favor of the South Province of New Caledonia in order to guarantee the performance of VNC with respect to certain environmental obligations in relation to the metallurgical plant and the Kwe West residue storage facility. | ||
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. The put option can be exercised if the defined cost of the initial nickel-cobalt development project, as measured by funding provided to VNC, in natural currencies and converted to U.S. dollars at specified rates of exchange, in the form of Girardin funding, shareholder loans and equity contributions by stockholders to VNC, exceeded US$4.2 billion and an agreement cannot be reached on how to proceed with the project. On February 15, 2010, we formally amended our agreement with Sumic to increase the threshold to approximately US$4.6 billion at specified rates of exchange. On May 27, 2010 the threshold was reached and on October 22, 2010, we have signed an agreement to extend the put option date into the first half of 2011. On January 25, 2011 a further extension to the agreement was signed extending the put option date into the second half of 2011. In April 2011, we, along with Sumic, have verbally agreed to a further extension of the put option into 2012 and are currently formalizing this agreement. |
22
We provided a guarantee covering certain termination payments due from VNC to the supplier under an electricity supply agreement (ESA) entered into in October 2004 for the VNC project. The amount of the termination payments guaranteed depends upon a number of factors, including whether any termination of the ESA is a result of a default by VNC and the date on which an early termination of the ESA were to occur. During the first quarter of 2010, the supply of electricity under the ESA to the project began and the guaranteed amount now decreases over the life of the ESA from its maximum amount. As at March 31, 2011 the guarantee was US$177 ( 125 million). | ||
In February 2009, we and our subsidiary, Vale Newfoundland and Labrador Limited (VNL), entered into a fourth amendment to the Voiseys Bay Development agreement with the Government of Newfoundland and Labrador, Canada, that permitted VNL to ship up to 55,000 metric tonnes of nickel concentrate from the Voiseys Bay area mines. As part of the agreement, VNL agreed to provide the Government of Newfoundland and Labrador financial assurance in the form of letters of credit, each in the amount of US$16 (CAD$16 million) for each shipment of nickel concentrate shipped out of the province from January 1, 2009 to August 31, 2009. The amount of this financial assurance was US$110 (CAD$112 million) based on seven shipments of nickel concentrate and as of March 31, 2011, US$12 (CAD$11 million) remains outstanding. | ||
As at March 31, 2011, there was an additional US$118 in letters of credit issued and outstanding pursuant to our syndicate revolving credit facility, as well as an additional US$84 of letters of credit and US$68 in bank guarantees that were issued and outstanding. These are associated with environmental reclamation and other operating associated items such as insurance, electricity commitments and import and export duties. | ||
b) We and our subsidiaries are defendants in numerous legal actions in the normal course of business. Based on the advice of our legal counsel, management believes that the amounts recognized are sufficient to cover probable losses in connection with such actions. |
The provision for contingencies and the related judicial deposits are composed as follows: |
March 31, 2011 ( unaudited ) | December 31, 2010 | |||||||||||||||
Provision for | Judicial | Provision for | Judicial | |||||||||||||
contingencies | deposits | contingencies | deposits | |||||||||||||
Labor and social security claims |
790 | 931 | 748 | 874 | ||||||||||||
Civil claims |
488 | 425 | 510 | 410 | ||||||||||||
Tax related actions |
785 | 452 | 746 | 442 | ||||||||||||
Others |
39 | 6 | 39 | 5 | ||||||||||||
2,102 | 1,814 | 2,043 | 1,731 | |||||||||||||
Labor and social security related actions principally comprise of claims by Brazilian current and former employees for (i) payment of time spent traveling from their residences to the work-place, (ii) additional health and safety related payments and (iii) various other matters, often in connection with disputes about the amount of indemnities paid upon dismissal and the one-third extra holiday pay. | ||
Civil actions principally relate to claims made against us by contractors in Brazil in connection with losses alleged to have been incurred by them as a result of various past Government economic plans, during which full inflation indexation of contracts was not permitted, as well, as for accidents and land appropriation disputes. | ||
Tax related actions principally comprise of challenges initiated by us, on certain taxes on revenues and uncertain tax positions. We continue to vigorously pursue our interests in all the actions but recognize that we probably will incur some losses in the final instance, for which we have made provisions. | ||
Judicial deposits are made by us following court requirements in order to be entitled to either initiate or continue a legal action. These amounts are released to us upon receipt of a final favorable outcome from the legal action, and in the case of an unfavorable outcome, the deposits are transferred to the prevailing party. | ||
Contingencies settled during the three-month periods ended March 31, 2011, December 31, 2010 and March 31, 2010, totaled US$431, US$224 and US$55, respectively. Provisions recognized in the three-month periods ended March 31, 2011, December 31, 2010 and March 31, 2010, totaled US$54, US$41 and US$70, respectively, classified as other operating expenses. |
23
In addition to the contingencies for which we have made provisions, we are defendants in claims where in our opinion, and based on the advice of our legal counsel, the likelihood of loss is reasonably possible but not probable, in the total amount of US$5,110 at March 31, 2011, and for which no provision has been made (December 31, 2010 US$4,787). | ||
c) At the time of our privatization in 1997, the Company issued debentures to its then-existing stockholders, including the Brazilian Government. The terms of the debentures, were set to ensure that the pre-privatization stockholders, including the Brazilian Government would participate in possible future financial benefits that could be obtained from exploiting certain mineral resources. | ||
A total of 388,559,056 Debentures were issued at a par value of R$ 0.01 (one cent), whose value will be restated in accordance with the variation in the General Market Price Index (IGP-M), as set forth in the Issue Deed. | ||
The debentures holders have the right to receive premiums, paid semiannually, equivalent to a percentage of net revenues from specific mine resources as set forth in the indenture. | ||
In April 2011 (subsequent period) we paid remuneration on these debentures of US$8. | ||
d) Asset retirement obligations | ||
We use various judgments and assumptions when measuring our asset retirement obligations. | ||
Changes in circumstances, law or technology may affect our estimates and we periodically review the amounts accrued and adjust them as necessary. Our accruals do not reflect unasserted claims because we are currently not aware of any such issues. Also the amounts provided are not reduced by any potential recoveries under cost sharing, insurance or indemnification arrangements because such recoveries are considered uncertain. |
The changes in the provisions for asset retirement obligations are as follows: |
Three-month period ended (unaudited) | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
2011 | 2010 | 2010 | ||||||||||
Beginning of period |
1,368 | 1,230 | 1,116 | |||||||||
Accretion expense |
41 | 34 | 27 | |||||||||
Liabilities settled in the current period |
(10 | ) | (33 | ) | (8 | ) | ||||||
Revisions in estimated cash flows (*) |
(63 | ) | 110 | (2 | ) | |||||||
Cumulative translation adjustment |
32 | 27 | (4 | ) | ||||||||
End of period |
1,368 | 1,368 | 1,129 | |||||||||
Current liabilities |
71 | 75 | 79 | |||||||||
Non-current liabilities |
1,297 | 1,293 | 1,050 | |||||||||
Total |
1,368 | 1,368 | 1,129 | |||||||||
17 | Other expenses |
The line Other operating expenses totaled US$ 420 in March 31, 2011 (US$ 774 in December 31, 2010 and US$ 538 in March 31, 2010) most due to pre operational expenses, idle capacity and stoppage operations US$ 132 (US$ 471 in December 31, 2010 and US$ 228 in March 31, 2010). |
18 | Fair value disclosure of financial assets and liabilities |
The Financial Accounting Standards Board, through Accounting Standards Codification and Accounting Standards Updates, defines fair value and set out a framework for measuring fair value, which refers to valuation concepts and practices and requires certain disclosures about fair value measurements. | ||
a) Measurements | ||
The pronouncements define fair value as the exchange price that would be received for an asset, or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability, in an orderly transaction between market participants on the measurement date. In determining fair value, the Company uses various methods including market, income and cost approaches. Based on these approaches, the Company often utilizes certain assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and or the risks inherent in the inputs to the valuation technique. |
24
These inputs can be readily observable, market corroborated, or generally unobservable inputs. The Company utilizes techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. Under this standard, those inputs used to measure the fair value are required to be classified on three levels. Based on the characteristics of the inputs used in valuation techniques the Company is required to provide the following information according to the fair value hierarchy. The fair value hierarchy ranks the quality and reliability of the information used to determine fair values. Financial assets and liabilities carried at fair value are classified and disclosed as follows: |
b) Measurements on a recurring basis | ||
The description of the valuation methodologies used for recurring assets and liabilities measured at fair value in the Companys Consolidated Balance Sheet at March 31, 2011 and December 31, 2010 are summarized below: |
The tables below present the balances of assets and liabilities measured at fair value on a recurring basis as follows: |
As of March 31, 2011 (Unaudited) | ||||||||||||||||
Carrying amount | Fair value | Level 1 | Level 2 | |||||||||||||
Available for sale |
10 | 10 | 10 | | ||||||||||||
Unrealized gain on derivatives |
504 | 504 | 16 | 488 | ||||||||||||
Debentures |
(1,387 | ) | (1,387 | ) | | (1,387 | ) |
As of December 31 | ||||||||||||||||
Carrying amount | Fair value | Level 1 | Level 2 | |||||||||||||
Available for sale |
12 | 12 | 12 | | ||||||||||||
Unrealized gains on derivatives |
257 | 257 | 1 | 256 | ||||||||||||
Debentures |
(1,284 | ) | (1,284 | ) | | (1,284 | ) |
25
c) Measurements on a non-recurring basis | ||
The Company also has assets under certain conditions that are subject to measurement at fair value on a non-recurring basis. These assets include goodwill and assets acquired and liabilities assumed in business combinations. During the year ended March 31, 2011, we have not recognized any additional impairment for those items. | ||
d) Financial Instruments | ||
Long-term debt | ||
The valuation method used to estimate the fair value of our debt is the market approach for the contracts that are quoted on the secondary market, such as bonds and debentures. The fair value of both fixed and floating rate debt is determined by discounting future cash flows of Libor and Vales bonds curves (income approach). | ||
Time deposits | ||
The method used is the income approach, through the prices available on the active market. The fair value is close to the carrying amount due to the short-term maturities of the instruments. |
Our long-term debt is reported at amortized cost, and the income of time deposits is accrued monthly according to the contract rate. The estimated fair value measurement is disclosed as follows: |
As of March 31, 2011 (Unaudited) | ||||||||||||||||
Carrying amount | Fair value | Level 1 | Level 2 | |||||||||||||
Time deposits |
540 | 540 | | 540 | ||||||||||||
Long-term debt (*) |
(23,221 | ) | (23,967 | ) | (17,211 | ) | (6,756 | ) |
As of December 31, 2010 | ||||||||||||||||
Carrying amount | Fair value | Level 1 | Level 2 | |||||||||||||
Time deposits |
1,793 | 1,793 | | 1,793 | ||||||||||||
Long-term debt (*) |
(24,071 | ) | (25,264 | ) | (19,730 | ) | (5,534 | ) |
(*) | Less accrued charges of US$364 and US$343 as of March 31, 2011 and December 31, 2010, respectively. |
19 | Segment and geographical information |
We adopt disclosures about segments of an enterprise and related information with respect to the information we present about our operating segments. The relevant standard requiring such disclosures introduced a management approach concept for reporting segment information, whereby such information is required to be reported on the basis that the chief decision-maker uses internally for evaluating segment performance and deciding how to allocate resources to segments. In line with our strategy to become a leading global player in the fertilizer business, on May 27, 2010 we acquired 58.6% of the equity capital of Fertilizantes Fosfatados S.A. Fosfertil (Fosfertil) and the Brazilian fertilizer assets of Bunge Participações e Investimentos S.A. (BPI), currently renamed Vale Fosfatados S.A. Considering this new segment acquisition, fertilizers, and the related reorganization that occurred for the operating segments are: | ||
Bulk Material comprised of iron ore mining and pellet production, as well as our Brazilian Northern and Southern transportation systems, including railroads, ports and terminals, as they pertain to mining operations. Manganese mining and ferroalloys are also included in this segment. | ||
Base Metals comprised of the production of non-ferrous minerals, including nickel (co-products and by-products), copper and investments in joint ventures and affiliates engaged in aluminum. | ||
Fertilizers comprised of the three important groups of nutrients: potash, phosphates and nitrogen. This business is being formed through a combination of acquisitions and organic growth. |
26
Logistic Services comprised of our transportation systems as they pertain to the operation of our ships, ports and railroads for third-party cargos. | ||
Others comprised of our investments in joint ventures and affiliates engaged in other businesses. | ||
Information presented to senior management with respect to the performance of each segment is generally derived directly from the accounting records maintained in accordance with accounting practices adopted in Brazil together with certain minor inter-segment allocations. |
27
Three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bulk | Base | Bulk | Base | Bulk | Base | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Material | Metals | Fertilizers | Logistic | Others | Elimination | Consolidated | Material | Metals | Fertilizers | Logistic | Others | Elimination | Consolidated | Material | Metals | Fertilizers | Logistic | Others | Elimination | Consolidated | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RESULTS |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross revenues |
16,488 | 3,088 | 831 | 389 | 185 | (7,433 | ) | 13,548 | 18,687 | 3,760 | 862 | 456 | 333 | (8,891 | ) | 15,207 | 7,703 | 2,133 | 65 | 352 | 77 | (3,482 | ) | 6,848 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost and expenses |
(10,003 | ) | (1,873 | ) | (688 | ) | (351 | ) | (311 | ) | 7,433 | (5,793 | ) | (11,334 | ) | (2,792 | ) | (776 | ) | (400 | ) | (255 | ) | 8,891 | (6,666 | ) | (5,093 | ) | (1,860 | ) | (39 | ) | (292 | ) | (69 | ) | 3,482 | (3,871 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Research and development |
(112 | ) | (74 | ) | (18 | ) | (21 | ) | (117 | ) | | (342 | ) | (103 | ) | (109 | ) | (39 | ) | (30 | ) | (20 | ) | | (301 | ) | (44 | ) | (42 | ) | (7 | ) | (11 | ) | (68 | ) | | (172 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Gain on sale of assets |
| 1,513 | | | | | 1,513 | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization |
(434 | ) | (357 | ) | (117 | ) | (44 | ) | (5 | ) | | (957 | ) | (424 | ) | (480 | ) | (128 | ) | (41 | ) | | | (1,073 | ) | (376 | ) | (325 | ) | (7 | ) | (35 | ) | | | (743 | ) | |||||||||||||||||||||||||||||||||||||||||||||||
Operating income (loss) |
5,939 | 2,297 | 8 | (27 | ) | (248 | ) | | 7,969 | 6,826 | 379 | (81 | ) | (15 | ) | 58 | | 7,167 | 2,190 | (94 | ) | 12 | 14 | (60 | ) | | 2,062 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial income |
838 | 2 | 16 | 3 | 2 | (696 | ) | 165 | 696 | 198 | 17 | 3 | 9 | (806 | ) | 117 | 566 | (2 | ) | | 1 | 188 | (705 | ) | 48 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial expenses |
(1,022 | ) | (230 | ) | (9 | ) | (15 | ) | (2 | ) | 696 | (582 | ) | (1,160 | ) | (503 | ) | (7 | ) | (2 | ) | (60 | ) | 806 | (926 | ) | (757 | ) | (199 | ) | | (7 | ) | (207 | ) | 705 | (465 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Gains (losses) on derivatives, net |
251 | (12 | ) | | | | | 239 | 486 | (13 | ) | | | | | 473 | (199 | ) | (31 | ) | | | | | (230 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange and monetary gains (losses), net |
18 | 13 | 56 | (7 | ) | | | 80 | (46 | ) | 80 | 45 | (21 | ) | (7 | ) | | 51 | (53 | ) | 26 | | (2 | ) | (1 | ) | | (30 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued operations, net of tax |
| | | | | | | | | | | | | | | (145 | ) | | | | | (145 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in provision for losses on equity
investments |
258 | (3 | ) | | 36 | (11 | ) | | 280 | 403 | 9 | | 32 | (141 | ) | | 303 | 58 | 6 | | 12 | 20 | | 96 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income taxes |
(981 | ) | (401 | ) | 3 | 2 | | | (1,377 | ) | (1,268 | ) | 125 | (9 | ) | 9 | 6 | | (1,137 | ) | 147 | 67 | | 4 | 21 | | 239 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests |
2 | 14 | 4 | | 32 | | 52 | (2 | ) | (144 | ) | 19 | | (4 | ) | | (131 | ) | | 29 | | | | | 29 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to the Companys
stockholders |
5,303 | 1,680 | 78 | (8 | ) | (227 | ) | | 6,826 | 5,935 | 131 | (16 | ) | 6 | (139 | ) | | 5,917 | 1,952 | (343 | ) | 12 | 22 | (39 | ) | | 1,604 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sales classified by geographic destination: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign market |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
America, except United States |
472 | 540 | 19 | 2 | 2 | (308 | ) | 727 | 459 | 550 | 28 | | | (263 | ) | 774 | 193 | 271 | | 12 | 2 | (145 | ) | 333 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
United States |
6 | 479 | | | 2 | (12 | ) | 475 | 53 | 294 | | | | (14 | ) | 333 | 1 | 148 | | | 2 | (16 | ) | 135 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Europe |
3,680 | 677 | 32 | 2 | 12 | (1,767 | ) | 2,636 | 3,555 | 1,152 | 6 | | 14 | (2,046 | ) | 2,681 | 2,151 | 665 | | | 2 | (1,461 | ) | 1,357 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Middle East/Africa/Oceania |
853 | 16 | | | | (413 | ) | 456 | 739 | 120 | 18 | | | (247 | ) | 630 | 193 | 49 | | | | (13 | ) | 229 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Japan |
1,979 | 377 | | | | (847 | ) | 1,509 | 2,113 | 453 | | | 8 | (912 | ) | 1,662 | 1,206 | 272 | | | | (646 | ) | 832 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
China |
6,825 | 397 | | | 41 | (3,239 | ) | 4,024 | 8,939 | 380 | | | 22 | (4,074 | ) | 5,267 | 2,675 | 201 | | | | (716 | ) | 2,160 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Asia, other than Japan and China |
1,365 | 406 | 14 | | | (601 | ) | 1,184 | 1,604 | 603 | 13 | | | (856 | ) | 1,364 | 451 | 326 | | | | (233 | ) | 544 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Brazil |
1,308 | 196 | 766 | 385 | 128 | (246 | ) | 2,537 | 1,225 | 208 | 797 | 456 | 289 | (479 | ) | 2,496 | 833 | 201 | 65 | 340 | 71 | (252 | ) | 1,258 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16,488 | 3,088 | 831 | 389 | 185 | (7,433 | ) | 13,548 | 18,687 | 3,760 | 862 | 456 | 333 | (8,891 | ) | 15,207 | 7,703 | 2,133 | 65 | 352 | 77 | (3,482 | ) | 6,848 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
28
Three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||||||
March 31, 2011 | ||||||||||||||||||||||||||||||||||||||||
Depreciation, | Property, plant | Addition to | ||||||||||||||||||||||||||||||||||||||
Value added | Cost and | Operating | depletion and | Operating | and equipment, | property, plant | ||||||||||||||||||||||||||||||||||
Revenue | tax | Net revenues | expenses | profit | amortization | income | net | and equipment | Investments | |||||||||||||||||||||||||||||||
Bulk Material |
||||||||||||||||||||||||||||||||||||||||
Iron ore |
7,287 | (110 | ) | 7,177 | (1,736 | ) | 5,441 | (357 | ) | 5,084 | 29,377 | 1,177 | 125 | |||||||||||||||||||||||||||
Pellets |
1,878 | (61 | ) | 1,817 | (840 | ) | 977 | (36 | ) | 941 | 2,551 | 353 | 1,035 | |||||||||||||||||||||||||||
Manganese |
43 | (2 | ) | 41 | (21 | ) | 20 | (5 | ) | 15 | 20 | | | |||||||||||||||||||||||||||
Ferroalloys |
157 | (12 | ) | 145 | (111 | ) | 34 | (11 | ) | 23 | 308 | 11 | | |||||||||||||||||||||||||||
Coal |
154 | | 154 | (253 | ) | (99 | ) | (25 | ) | (124 | ) | 3,409 | 388 | 244 | ||||||||||||||||||||||||||
9,519 | (185 | ) | 9,334 | (2,961 | ) | 6,373 | (434 | ) | 5,939 | 35,665 | 1,929 | 1,404 | ||||||||||||||||||||||||||||
Base Metals |
||||||||||||||||||||||||||||||||||||||||
Nickel and other products (*) |
2,115 | | 2,115 | (1,150 | ) | 965 | (338 | ) | 627 | 29,409 | 371 | 16 | ||||||||||||||||||||||||||||
Copper concentrate |
251 | (17 | ) | 234 | (132 | ) | 102 | (18 | ) | 84 | 3,519 | 170 | 110 | |||||||||||||||||||||||||||
Aluminum products |
383 | (5 | ) | 378 | (304 | ) | 74 | (1 | ) | 73 | | 16 | 3,689 | |||||||||||||||||||||||||||
2,749 | (22 | ) | 2,727 | (1,586 | ) | 1,141 | (357 | ) | 784 | 32,928 | 557 | 3,815 | ||||||||||||||||||||||||||||
Fertilizers |
||||||||||||||||||||||||||||||||||||||||
Potash |
62 | (4 | ) | 58 | (69 | ) | (11 | ) | (7 | ) | (18 | ) | 1,764 | 7 | | |||||||||||||||||||||||||
Phosphates |
536 | (28 | ) | 508 | (408 | ) | 100 | (87 | ) | 13 | 7,811 | 127 | | |||||||||||||||||||||||||||
Nitrogen |
172 | (23 | ) | 149 | (127 | ) | 22 | (23 | ) | (1 | ) | 839 | | | ||||||||||||||||||||||||||
Others fertilizers products |
17 | (3 | ) | 14 | | 14 | | 14 | | | | |||||||||||||||||||||||||||||
787 | (58 | ) | 729 | (604 | ) | 125 | (117 | ) | 8 | 10,414 | 134 | | ||||||||||||||||||||||||||||
Logistics |
||||||||||||||||||||||||||||||||||||||||
Railroads |
250 | (45 | ) | 205 | (197 | ) | 8 | (37 | ) | (29 | ) | 1,383 | 36 | 534 | ||||||||||||||||||||||||||
Ports |
78 | (9 | ) | 69 | (60 | ) | 9 | (7 | ) | 2 | 469 | 37 | | |||||||||||||||||||||||||||
Ships |
| | | | | | | 770 | 23 | 137 | ||||||||||||||||||||||||||||||
328 | (54 | ) | 274 | (257 | ) | 17 | (44 | ) | (27 | ) | 2,622 | 96 | 671 | |||||||||||||||||||||||||||
Others |
165 | (16 | ) | 149 | (392 | ) | (243 | ) | (5 | ) | (248 | ) | 4,869 | 97 | 2,436 | |||||||||||||||||||||||||
Gain on sale of assets |
| | | 1,513 | 1,513 | | 1,513 | | | | ||||||||||||||||||||||||||||||
13,548 | (335 | ) | 13,213 | (4,287 | ) | 8,926 | (957 | ) | 7,969 | 86,498 | 2,813 | 8,326 | ||||||||||||||||||||||||||||
(*) | Includes nickel co-products and by-products (copper, precious metals, cobalt and others). |
29
Three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||||||
December 31, 2010 | ||||||||||||||||||||||||||||||||||||||||
Depreciation, | Property, plant | Addition to | ||||||||||||||||||||||||||||||||||||||
Value added | Cost and | Operating | depletion and | Operating | and equipment, | property, plant | ||||||||||||||||||||||||||||||||||
Revenue | tax | Net revenues | expenses | profit | amortization | income | net | and equipment | Investments | |||||||||||||||||||||||||||||||
Bulk Material |
||||||||||||||||||||||||||||||||||||||||
Iron ore |
8,477 | (101 | ) | 8,376 | (2,275 | ) | 6,101 | (360 | ) | 5,741 | 30,412 | 831 | 107 | |||||||||||||||||||||||||||
Pellets |
1,927 | (55 | ) | 1,872 | (785 | ) | 1,087 | (29 | ) | 1,058 | 1,445 | 87 | 1,058 | |||||||||||||||||||||||||||
Manganese |
44 | (2 | ) | 42 | (33 | ) | 9 | (4 | ) | 5 | 24 | 2 | | |||||||||||||||||||||||||||
Ferroalloys |
186 | (14 | ) | 172 | (81 | ) | 91 | (7 | ) | 84 | 292 | 16 | | |||||||||||||||||||||||||||
Coal |
241 | | 241 | (279 | ) | (38 | ) | (24 | ) | (62 | ) | 3,020 | 289 | 223 | ||||||||||||||||||||||||||
10,875 | (172) | 10,703 | (3,453 | ) | 7,250 | (424) | 6,826 | 35,193 | 1,225 | 1,388 | ||||||||||||||||||||||||||||||
Base Metals |
||||||||||||||||||||||||||||||||||||||||
Nickel and other products (*) |
2,017 | | 2,017 | (1,346 | ) | 671 | (454 | ) | 217 | 28,623 | 724 | 23 | ||||||||||||||||||||||||||||
Copper concentrate |
311 | (11 | ) | 300 | (201 | ) | 99 | (25 | ) | 74 | 3,579 | (25 | ) | 90 | ||||||||||||||||||||||||||
Aluminum products |
691 | (4 | ) | 687 | (598 | ) | 89 | (1 | ) | 88 | 395 | 216 | 152 | |||||||||||||||||||||||||||
3,019 | (15 | ) | 3,004 | (2,145 | ) | 859 | (480 | ) | 379 | 32,597 | 915 | 265 | ||||||||||||||||||||||||||||
Fertilizers |
||||||||||||||||||||||||||||||||||||||||
Potash |
73 | | 73 | (131 | ) | (58 | ) | (7 | ) | (65 | ) | 474 | 348 | | ||||||||||||||||||||||||||
Phosphates |
541 | (12 | ) | 529 | (443 | ) | 86 | (79 | ) | 7 | 7,560 | 188 | | |||||||||||||||||||||||||||
Nitrogen |
151 | (19 | ) | 132 | (115 | ) | 17 | (42 | ) | (25 | ) | 809 | 1 | | ||||||||||||||||||||||||||
Others fertilizers products |
4 | (2 | ) | 2 | | 2 | | 2 | 146 | 3 | | |||||||||||||||||||||||||||||
769 | (33 | ) | 736 | (689 | ) | 47 | (128 | ) | (81 | ) | 8,989 | 540 | | |||||||||||||||||||||||||||
Logistics |
||||||||||||||||||||||||||||||||||||||||
Railroads |
262 | (39 | ) | 223 | (190 | ) | 33 | (37 | ) | (4 | ) | 1,278 | 71 | 511 | ||||||||||||||||||||||||||
Ports |
72 | (8 | ) | 64 | (71 | ) | (7 | ) | (7 | ) | (14 | ) | 297 | 22 | | |||||||||||||||||||||||||
Ships |
| | | | | 3 | 3 | 747 | 747 | 135 | ||||||||||||||||||||||||||||||
334 | (47 | ) | 287 | (261 | ) | 26 | (41 | ) | (15 | ) | 2,322 | 840 | 646 | |||||||||||||||||||||||||||
Others |
210 | (11 | ) | 199 | (141 | ) | 58 | | 58 | 3,995 | 1,222 | 2,198 | ||||||||||||||||||||||||||||
15,207 | (278 | ) | 14,929 | (6,689 | ) | 8,240 | (1,073 | ) | 7,167 | 83,096 | 4,742 | 4,497 | ||||||||||||||||||||||||||||
(*) | Includes nickel co-products and by-products (copper, precious metals, cobalt and others). |
30
Three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||||||
March 31, 2010 | ||||||||||||||||||||||||||||||||||||||||
Property, | Addition to | |||||||||||||||||||||||||||||||||||||||
Depreciation, | plant and | property, | ||||||||||||||||||||||||||||||||||||||
Value added | Net | Cost and | Operating | depletion and | Operating | equipment, | plant and | |||||||||||||||||||||||||||||||||
Revenue | tax | revenues | expenses | profit | amortization | income | net | equipment | Investments | |||||||||||||||||||||||||||||||
Bulk Material |
||||||||||||||||||||||||||||||||||||||||
Iron ore |
3,747 | (70 | ) | 3,677 | (1,449 | ) | 2,228 | (325 | ) | 1,903 | 24,664 | 554 | 98 | |||||||||||||||||||||||||||
Pellets |
775 | (68 | ) | 707 | (432 | ) | 275 | (24 | ) | 251 | 1,581 | 52 | 1,033 | |||||||||||||||||||||||||||
Manganese |
58 | | 58 | (15 | ) | 43 | (1 | ) | 42 | 24 | | | ||||||||||||||||||||||||||||
Ferroalloys |
142 | (16 | ) | 126 | (72 | ) | 54 | (11 | ) | 43 | 251 | 5 | | |||||||||||||||||||||||||||
Coal |
127 | | 127 | (161 | ) | (34 | ) | (15 | ) | (49 | ) | 1,735 | 29 | 219 | ||||||||||||||||||||||||||
Pig iron |
| | | | | | | | | | ||||||||||||||||||||||||||||||
4,849 | (154 | ) | 4,695 | (2,129 | ) | 2,566 | (376 | ) | 2,190 | 28,255 | 640 | 1,350 | ||||||||||||||||||||||||||||
Base Metals |
||||||||||||||||||||||||||||||||||||||||
Nickel and other products (*) |
747 | | 747 | (658 | ) | 89 | (239 | ) | (150 | ) | 27,801 | 322 | 27 | |||||||||||||||||||||||||||
Kaolin |
| | | | | | | | | | ||||||||||||||||||||||||||||||
Copper concentrate |
180 | (7 | ) | 173 | (123 | ) | 50 | (18 | ) | 32 | 2,483 | 224 | 85 | |||||||||||||||||||||||||||
Aluminum products |
599 | (10 | ) | 589 | (497 | ) | 92 | (60 | ) | 32 | 4,536 | 61 | 141 | |||||||||||||||||||||||||||
1,526 | (17 | ) | 1,509 | (1,278 | ) | 231 | (317 | ) | (86 | ) | 34,820 | 607 | 253 | |||||||||||||||||||||||||||
Fertilizers |
||||||||||||||||||||||||||||||||||||||||
Potash |
65 | (3 | ) | 62 | (43 | ) | 19 | (7 | ) | 12 | 1,792 | 5 | | |||||||||||||||||||||||||||
65 | (3 | ) | 62 | (43 | ) | 19 | (7 | ) | 12 | 1,792 | 5 | | ||||||||||||||||||||||||||||
Logistics |
||||||||||||||||||||||||||||||||||||||||
Railroads |
236 | (42 | ) | 194 | (152 | ) | 42 | (27 | ) | 15 | 1,044 | 21 | 470 | |||||||||||||||||||||||||||
Ports |
75 | (10 | ) | 65 | (55 | ) | 10 | (6 | ) | 4 | 239 | 2 | | |||||||||||||||||||||||||||
Ships |
3 | | 3 | (6 | ) | (3 | ) | (2 | ) | (5 | ) | | | 122 | ||||||||||||||||||||||||||
314 | (52 | ) | 262 | (213 | ) | 49 | (35 | ) | 14 | 1,283 | 23 | 592 | ||||||||||||||||||||||||||||
Others |
94 | (18 | ) | 76 | (136 | ) | (60 | ) | (8 | ) | (68 | ) | 1,940 | 542 | 2,321 | |||||||||||||||||||||||||
6,848 | (244 | ) | 6,604 | (3,799 | ) | 2,805 | (743 | ) | 2,062 | 68,090 | 1,817 | 4,516 | ||||||||||||||||||||||||||||
(*) | Includes nickel co-products and by-products (copper, precious metals, cobalt and others). |
31
20 | Derivative financial instruments |
| Interest rates; | ||
| Foreign exchange; | ||
| Product prices and input costs |
32
| Sales Hedging Program in order to protect our cash flows in 2011 and 2012, we entered into derivative transactions where we fixed the prices of some of our nickel sales during the period. | ||
| Fixed price sales program we use to enter into nickel future contracts on the London Metal Exchange (LME) with the purpose of maintaining our exposure to nickel price variation, regarding the fact that, in some cases, the commodity is sold at a fixed price to some customers. Whenever the Strategic derivative program is executed, the Fixed price sales program is interrupted. | ||
| Nickel purchase program Vale has also sold nickel futures on the LME, in order to minimize the risk of mismatch between the pricing on the costs of intermediate products and finished goods. |
33
Assets | Liabilities | |||||||||||||||||||||||||||||||
As of March 31 (Unaudited) | As of December 31 | As of March 31 (Unaudited) | As of December 31 | |||||||||||||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||||||||||||||
Short-term | Long-term | Short-term | Long-term | Short-term | Long-term | Short-term | Long-term | |||||||||||||||||||||||||
Derivatives not designated as hedge |
||||||||||||||||||||||||||||||||
Foreign exchange and interest rate risk |
||||||||||||||||||||||||||||||||
CDI & TJLP vs. floating & fixed swap |
| 431 | | 300 | | | | | ||||||||||||||||||||||||
EURO floating rate vs. USD floating rate swap |
1 | | 1 | | | | | | ||||||||||||||||||||||||
USD floating rate vs. fixed USD rate swap |
| | | | 3 | | 4 | | ||||||||||||||||||||||||
EuroBond Swap |
| 34 | | | | | | 8 | ||||||||||||||||||||||||
Pre Dollar Swap |
| 3 | | 1 | | | | | ||||||||||||||||||||||||
AUD floating rate vs. fixed USD rate swap |
| | 2 | | | | | | ||||||||||||||||||||||||
1 | 468 | 3 | 301 | 3 | | 4 | 8 | |||||||||||||||||||||||||
Commodities price risk |
||||||||||||||||||||||||||||||||
Fixed price program |
16 | | 13 | | 3 | | 12 | | ||||||||||||||||||||||||
Strategic program |
| | | | | | 15 | | ||||||||||||||||||||||||
Bunker Oil Hedge |
40 | | 16 | | | | | | ||||||||||||||||||||||||
Coal |
| | | | | | 2 | | ||||||||||||||||||||||||
Maritime Freight Hiring Protection Program |
| | | | | | 2 | | ||||||||||||||||||||||||
56 | | 29 | | 3 | | 31 | | |||||||||||||||||||||||||
Derivatives designated as hedge |
||||||||||||||||||||||||||||||||
Foreign exchange cash flow hedge |
46 | | 20 | | | | | | ||||||||||||||||||||||||
Strategic Nickel |
| | | | | 61 | | 53 | ||||||||||||||||||||||||
46 | | 20 | | | 61 | | 53 | |||||||||||||||||||||||||
Total |
103 | 468 | 52 | 301 | 6 | 61 | 35 | 61 | ||||||||||||||||||||||||
34
Amount of gain or (loss) recognized as financial income (expense) | Financial settlement | Amount of gain or (loss) recognized in OCI | ||||||||||||||||||||||||||||||||||
Three-month period ended (unaudited) | Three-month period ended (unaudited) | Three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||
March 31, 2011 |
December 31, 2010 |
March 31, 2010 |
March 31, 2011 |
December 31, 2010 |
March 31, 2010 |
March 31, 2011 |
December 31, 2010 |
March 31, 2010 |
||||||||||||||||||||||||||||
Derivatives not designated as hedge |
||||||||||||||||||||||||||||||||||||
Foreign exchange and interest rate risk |
||||||||||||||||||||||||||||||||||||
CDI & TJLP vs. USD fixed and floating rate swap |
175 | 259 | (50 | ) | (48 | ) | (819 | ) | (29 | ) | | | | |||||||||||||||||||||||
EURO floating rate vs. USD floating rate swap |
| | | | 1 | | | | | |||||||||||||||||||||||||||
USD floating rate vs. USD fixed rate swap |
| | (1 | ) | 1 | (2 | ) | 2 | | | | |||||||||||||||||||||||||
Swap Convertibles |
| | | | | | | | | |||||||||||||||||||||||||||
Swap NDF |
| | | | | | | | | |||||||||||||||||||||||||||
EuroBond Swap |
42 | 1 | | | | | | | | |||||||||||||||||||||||||||
Pre Dollar Swap |
2 | | | | | | | | | |||||||||||||||||||||||||||
AUD floating rate vs. fixed USD rate swap |
| 1 | 2 | (2 | ) | (1 | ) | (1 | ) | | | | ||||||||||||||||||||||||
219 | 261 | (49 | ) | (49 | ) | (821 | ) | (28 | ) | | | | ||||||||||||||||||||||||
Commodities price risk |
||||||||||||||||||||||||||||||||||||
Nickel |
||||||||||||||||||||||||||||||||||||
Fixed price program |
13 | | (9 | ) | (1 | ) | | (1 | ) | | | | ||||||||||||||||||||||||
Purchase program |
| | | | | | | | | |||||||||||||||||||||||||||
Strategic program |
15 | (2 | ) | (139 | ) | | 39 | 14 | | | | |||||||||||||||||||||||||
Natural gas |
| | | | | | | | | |||||||||||||||||||||||||||
Aluminum |
| | | 7 | | 16 | | | | |||||||||||||||||||||||||||
Maritime Freight Hiring Protection Program |
| 5 | (3 | ) | 2 | (11 | ) | (10 | ) | | | | ||||||||||||||||||||||||
Coal |
| (2 | ) | (1 | ) | 2 | 2 | | | | | |||||||||||||||||||||||||
Bunker Oil Hedge |
32 | 13 | (6 | ) | (8 | ) | (7 | ) | (13 | ) | | | | |||||||||||||||||||||||
60 | 14 | (158 | ) | 2 | 23 | 6 | | | | |||||||||||||||||||||||||||
Embedded derivatives: |
||||||||||||||||||||||||||||||||||||
For nickel concentrate costumer sales |
| | | | | | | | | |||||||||||||||||||||||||||
Customer raw material contracts |
| | | | | | | | | |||||||||||||||||||||||||||
Energy Aluminum options |
(7 | ) | (7 | ) | (23 | ) | | | | | | | ||||||||||||||||||||||||
(7 | ) | (7 | ) | (23 | ) | | | | | | | |||||||||||||||||||||||||
Derivatives designated as hedge |
||||||||||||||||||||||||||||||||||||
Bunker Oil Hedge |
| | | | | | | | | |||||||||||||||||||||||||||
Aluminum |
| | | | 18 | 13 | | 7 | 2 | |||||||||||||||||||||||||||
Strategic Nickel |
(33 | ) | 1 | | 33 | | | (9 | ) | (25 | ) | (53 | ) | |||||||||||||||||||||||
Foreign exchange cash flow hedge |
| 204 | | (13 | ) | (225 | ) | (4 | ) | 14 | (115 | ) | 28 | |||||||||||||||||||||||
(33 | ) | 205 | | 20 | (207 | ) | 9 | 5 | (133 | ) | (23 | ) | ||||||||||||||||||||||||
Total |
239 | 473 | (230 | ) | (27 | ) | (1,005 | ) | (13 | ) | 5 | (133 | ) | (23 | ) | |||||||||||||||||||||
35
Interest rates/ Currencies
|
December 2019 | |
Bunker Oil
|
December 2011 | |
Nickel
|
December 2012 |
21 | Subsequent Event |
36
37
Vale S.A. (Registrant) |
||||
By: | /s/ Roberto Castello Branco | |||
Date: May 5, 2011 | Roberto Castello Branco | |||
Director of Investor Relations | ||||