Press Release | ||||||||
Signature Page |
Contents | ||||
A-
Financial Statements |
3 | |||
1-
Balance Sheet |
3 | |||
2-
Statement of Income |
4 | |||
3-
Statement of Changes in
Stockholders Equity |
5 | |||
4-
Statement of Cash Flows |
6 | |||
5-
Statement of Value Added |
7 | |||
6-
Notes to the Financial
Statements at December 31, 2008 and 2007 |
8 | |||
6.1- Operations |
8 | |||
6.2- Presentation of Financial Statements |
8 | |||
6.3- Principles and Practices of Consolidation |
9 | |||
6.4- Summary of significant Accounting Policies |
9 | |||
6.5- Independent Auditors Policy |
11 | |||
6.6- Acquisitions and Divestments |
11 | |||
6.7- Cash and Cash Equivalents |
12 | |||
6.8- Accounts Receivable |
12 | |||
6.9- Related Parties |
12 | |||
6.10- Inventories |
14 | |||
6.11- Deferred Income Tax and Social Contribution |
15 | |||
6.12- Taxes to recover or offset |
16 | |||
6.13- Investments |
17 | |||
6.14- Intangible |
18 | |||
6.15- Property, Plant and Equipment |
18 | |||
6.16- Loans and Financing |
19 | |||
6.17- Contingent Liabilities |
21 | |||
6.18- Provision for asset retirement obligations |
23 | |||
6.19- Pension Plan |
23 | |||
6.20- Incentives of long stated period |
26 | |||
6.21- Paid-up Capital |
26 | |||
6.22- Resources linked to future mandatory conversion in shares |
27 | |||
6.23- ADR Program American Depositary Receipts |
27 | |||
6.24- Treasury Stock |
28 | |||
6.25- Remuneration of Stockholders |
28 | |||
6.26- Financial Results |
29 | |||
6.27- Financial Instruments Derivatives |
30 | |||
1
Contents | ||||
6.28- Selling, Administrative, Other Operating Expenses and Non Operating Income |
40 | |||
6.29- Concessions, Subconcessions and Leases |
41 | |||
6.30- Insurance |
42 | |||
6.31- Profit Sharing Plan |
42 | |||
6.32- Information by segment |
43 | |||
6.33- Social Report (unaudited) |
45 | |||
6.34- SUBSEQUENT EVENTS |
46 | |||
7- Attachment I Statement of Investments in Subsidiaries and
Jointly-Controlled Companies |
46 | |||
8-
Report of the Independent Accountants |
47 | |||
9-
Opinion of the Fiscal Council on the Annual Report and Financial
Statements at December 31, 2008 |
49 | |||
10- Opinion of the Board of Directors on the Annual Report and
Financial Statements at December 31, 2008 |
50 | |||
B-
Additional Information |
51 | |||
11-
Cash Generation
(Unaudited) |
51 | |||
12-
Board of Directors, Fiscal
Council, Advisory Committees and Executive Officers |
52 | |||
2
In millions of reais | ||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||
Years ended December 31, | Notes | 2008 | 2007 | 2008 | 2007 | |||||||||||||||
Assets |
||||||||||||||||||||
Current assets |
||||||||||||||||||||
Cash and cash equivalents |
6.7 | 24,639 | 2,128 | 6,713 | 120 | |||||||||||||||
Short term investments |
5,394 | | | | ||||||||||||||||
Accounts receivable from customers |
6.8 | 7,933 | 7,136 | 9,827 | 2,379 | |||||||||||||||
Related parties |
6.9 | 28 | 36 | 2,242 | 1,580 | |||||||||||||||
Inventories |
6.10 | 9,686 | 7,258 | 2,913 | 1,932 | |||||||||||||||
Deferred income tax and social contribution |
6.11 | 1,305 | 1,084 | 1,220 | 611 | |||||||||||||||
Taxes to recover or offset |
6.12 | 4,886 | 2,230 | 3,312 | 792 | |||||||||||||||
Others |
2,188 | 1,281 | 999 | 479 | ||||||||||||||||
56,059 | 21,153 | 27,226 | 7,893 | |||||||||||||||||
Non-current assets |
||||||||||||||||||||
Long-term receivables |
||||||||||||||||||||
Related parties |
6.9 | | 5 | 4,728 | 3,413 | |||||||||||||||
Loans and financing |
180 | 226 | 128 | 115 | ||||||||||||||||
Prepaid expenses |
632 | 459 | | | ||||||||||||||||
Judicial deposits |
1,794 | 864 | 1,299 | 776 | ||||||||||||||||
Advances to energy suppliers |
953 | 1,016 | | | ||||||||||||||||
Deferred income tax and social contribution |
6.11 | 934 | 482 | 640 | 237 | |||||||||||||||
Taxes to recover or offset |
6.12 | 1,067 | 500 | 189 | 193 | |||||||||||||||
Provisions for derivatives |
6.27 | 85 | 1,191 | 5 | 1,064 | |||||||||||||||
Others |
414 | 219 | 245 | 107 | ||||||||||||||||
6,059 | 4,962 | 7,234 | 5,905 | |||||||||||||||||
Investments |
6.13 | 2,442 | 1,869 | 90,682 | 62,738 | |||||||||||||||
Intangibles |
6.14 | 10,727 | 14,316 | 8,400 | 12,143 | |||||||||||||||
Property, plant and equipment |
6.15 | 110,494 | 90,477 | 38,697 | 28,097 | |||||||||||||||
Deferred charges |
| 122 | | | ||||||||||||||||
123,663 | 106,784 | 137,779 | 102,978 | |||||||||||||||||
185,781 | 132,899 | 172,239 | 116,776 | |||||||||||||||||
Liabilities, and stockholders equity |
||||||||||||||||||||
Current liabilities |
||||||||||||||||||||
Payable to suppliers and contractors |
5,248 | 4,294 | 2,145 | 1,927 | ||||||||||||||||
Payroll and related charges |
1,428 | 1,344 | 881 | 776 | ||||||||||||||||
Current portion of long-term debt |
6.16 | 1,583 | 2,354 | 711 | 1,483 | |||||||||||||||
Short-term debt |
6.16 | 1,088 | 1,007 | | 297 | |||||||||||||||
Related parties |
6.9 | 162 | 15 | 9,580 | 6,702 | |||||||||||||||
Taxes, contributions and royalties |
188 | 586 | 56 | 50 | ||||||||||||||||
Provision for income tax |
1,423 | 2,222 | | | ||||||||||||||||
Pension Plan |
6.19 | 239 | 232 | 86 | 78 | |||||||||||||||
Ferrovia Norte Sul subconcession |
934 | 372 | | | ||||||||||||||||
Provisions for derivatives |
6.27 | | 613 | | 47 | |||||||||||||||
Provision for asset retirement obligations |
6.18 | 113 | 114 | 44 | 47 | |||||||||||||||
Proposed dividends and interest on stockholders equity |
6.25 | 4,834 | 4,752 | 4,834 | 4,752 | |||||||||||||||
Others |
1,399 | 1,442 | 644 | 453 | ||||||||||||||||
18,639 | 19,347 | 18,981 | 16,612 | |||||||||||||||||
Non-current liabilities |
||||||||||||||||||||
Pension Plan |
6.19 | 3,563 | 3,808 | 523 | 590 | |||||||||||||||
Long-term debt |
6.16 | 42,694 | 32,445 | 11,602 | 8,643 | |||||||||||||||
Related parties |
6.9 | 125 | | 38,144 | 29,466 | |||||||||||||||
Provisions for contingencies |
6.17 | 2,989 | 3,189 | 1,730 | 1,979 | |||||||||||||||
Deferred income tax and social contribution |
6.11 | 8,039 | 8,073 | | | |||||||||||||||
Provisions for derivatives |
6.27 | 1,345 | 9 | 1,084 | | |||||||||||||||
Provision for asset retirement obligations |
6.18 | 1,997 | 1,649 | 848 | 743 | |||||||||||||||
Ferrovia Norte Sul subconcession |
| 372 | | | ||||||||||||||||
Others |
4,034 | 2,201 | 3,052 | 1,713 | ||||||||||||||||
64,786 | 51,746 | 56,983 | 43,134 | |||||||||||||||||
Deferred income |
| 93 | | | ||||||||||||||||
Minority interest |
6,081 | 4,683 | | | ||||||||||||||||
Stockholders equity |
||||||||||||||||||||
Paid-up capital |
6.21 | 47,434 | 28,000 | 47,434 | 28,000 | |||||||||||||||
Transaction cost of capital increase |
(161 | ) | | (161 | ) | | ||||||||||||||
Resources linked to the future mandatory conversion in shares
|
6.22 | 3,064 | 3,064 | 3,064 | 3,064 | |||||||||||||||
Equity assessnent adjustment |
8 | | 8 | | ||||||||||||||||
Cumulative translation Adjustments |
5,982 | | 5,982 | | ||||||||||||||||
Revenue reserves |
39,948 | 25,966 | 39,948 | 25,966 | ||||||||||||||||
96,275 | 57,030 | 96,275 | 57,030 | |||||||||||||||||
185,781 | 132,899 | 172,239 | 116,776 | |||||||||||||||||
3
In millions of reais | ||||||||||||||||||||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||||||||||||||
Accumulated | Accumulated | |||||||||||||||||||||||||||||||||||||||
Before new | New practices | |||||||||||||||||||||||||||||||||||||||
Years ended December 31, | Notes | 4Q/08 | 3Q/08 | 4Q/07 | practices | adjustments | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||||||||||||||
Operating revenues |
||||||||||||||||||||||||||||||||||||||||
Ore and metals |
14,193 | 17,875 | 12,935 | 59,892 | | 59,892 | 55,332 | 31,645 | 20,698 | |||||||||||||||||||||||||||||||
Sales of aluminum-related products |
1,824 | 1,546 | 1,247 | 5,843 | | 5,843 | 5,529 | 390 | 278 | |||||||||||||||||||||||||||||||
Transport services |
914 | 1,034 | 843 | 3,666 | | 3,666 | 3,497 | 2,027 | 1,939 | |||||||||||||||||||||||||||||||
Sales of steel products |
304 | 367 | 265 | 1,348 | | 1,348 | 1,248 | | | |||||||||||||||||||||||||||||||
Other products and services |
711 | 565 | 231 | 2,017 | | 2,017 | 779 | 383 | 114 | |||||||||||||||||||||||||||||||
17,946 | 21,387 | 15,521 | 72,766 | | 72,766 | 66,385 | 34,445 | 23,029 | ||||||||||||||||||||||||||||||||
Value Added taxes |
(563 | ) | (689 | ) | (436 | ) | (2,225 | ) | | (2,225 | ) | (1,621 | ) | (1,545 | ) | (1,213 | ) | |||||||||||||||||||||||
Net operating revenues |
17,383 | 20,698 | 15,085 | 70,541 | | 70,541 | 64,764 | 32,900 | 21,816 | |||||||||||||||||||||||||||||||
Cost of products and services |
||||||||||||||||||||||||||||||||||||||||
Ores and metals |
(5,890 | ) | (6,388 | ) | (6,271 | ) | (23,804 | ) | | (23,804 | ) | (22,814 | ) | (14,006 | ) | (11,944 | ) | |||||||||||||||||||||||
Aluminum-related products |
(1,099 | ) | (1,050 | ) | (853 | ) | (3,873 | ) | | (3,873 | ) | (3,246 | ) | (399 | ) | (192 | ) | |||||||||||||||||||||||
Transport services |
(568 | ) | (594 | ) | (538 | ) | (2,215 | ) | | (2,215 | ) | (2,146 | ) | (955 | ) | (769 | ) | |||||||||||||||||||||||
Steel products |
(278 | ) | (309 | ) | (277 | ) | (1,177 | ) | | (1,177 | ) | (1,199 | ) | | | |||||||||||||||||||||||||
Other products and services |
(276 | ) | (300 | ) | (221 | ) | (1,087 | ) | | (1,087 | ) | (679 | ) | (143 | ) | (41 | ) | |||||||||||||||||||||||
(8,111 | ) | (8,641 | ) | (8,160 | ) | (32,156 | ) | | (32,156 | ) | (30,084 | ) | (15,503 | ) | (12,946 | ) | ||||||||||||||||||||||||
Gross profit |
9,272 | 12,057 | 6,925 | 38,385 | | 38,385 | 34,680 | 17,397 | 8,870 | |||||||||||||||||||||||||||||||
Gross margin |
53.3 | % | 58.3 | % | 45.9 | % | 54.4 | % | | 54.4 | % | 53.5 | % | 52.9 | % | 40.7 | % | |||||||||||||||||||||||
Operating expenses |
||||||||||||||||||||||||||||||||||||||||
Selling and Administrative |
6.28 | (1,716 | ) | (671 | ) | (799 | ) | (3,618 | ) | | (3,618 | ) | (2,550 | ) | (1,412 | ) | (1,159 | ) | ||||||||||||||||||||||
Research and development |
(718 | ) | (559 | ) | (462 | ) | (2,071 | ) | | (2,071 | ) | (1,397 | ) | (1,233 | ) | (767 | ) | |||||||||||||||||||||||
Impairment |
6.14 | | | | | (2,447 | ) | (2,447 | ) | | | | ||||||||||||||||||||||||||||
Other operating expenses |
6.28 | (1,626 | ) | (717 | ) | (608 | ) | (2,849 | ) | | (2,849 | ) | (1,418 | ) | (832 | ) | (493 | ) | ||||||||||||||||||||||
(4,060 | ) | (1,947 | ) | (1,869 | ) | (8,538 | ) | (2,447 | ) | (10,985 | ) | (5,365 | ) | (3,477 | ) | (2,419 | ) | |||||||||||||||||||||||
Operating profit before financial results, results of equity
investments and impairment |
5,212 | 10,110 | 5,056 | 29,847 | (2,447 | ) | 27,400 | 29,315 | 13,920 | 6,451 | ||||||||||||||||||||||||||||||
Results of equity investments |
6.13 | 612 | 1,390 | (241 | ) | 1,335 | (1,231 | ) | 104 | (1,101 | ) | 18,003 | 12,751 | |||||||||||||||||||||||||||
Amortization of goodwill |
6.14 | (351 | ) | (353 | ) | (333 | ) | (1,429 | ) | | (1,429 | ) | (1,304 | ) | (1,429 | ) | (1,304 | ) | ||||||||||||||||||||||
261 | 1,037 | (574 | ) | (94 | ) | (1,231 | ) | (1,325 | ) | (2,405 | ) | 16,574 | 11,447 | |||||||||||||||||||||||||||
Financial results, net |
6.26 | 2,547 | 1,312 | 395 | 913 | (4,751 | ) | (3,838 | ) | 277 | (10,673 | ) | 3,320 | |||||||||||||||||||||||||||
Profit on sale of investment |
6.28 | | | | 139 | | 139 | 1,458 | | 1,300 | ||||||||||||||||||||||||||||||
Income before income tax and social contribution |
8,020 | 12,459 | 4,877 | 30,805 | (8,429 | ) | 22,376 | 28,645 | 19,821 | 22,518 | ||||||||||||||||||||||||||||||
Income tax and social contribution |
6.11 | 2,465 | 111 | (183 | ) | (665 | ) | | (665 | ) | (7,085 | ) | 1,458 | (2,512 | ) | |||||||||||||||||||||||||
Current |
2,028 | (834 | ) | (424 | ) | (2,057 | ) | | (2,057 | ) | (7,742 | ) | 12 | (2,460 | ) | |||||||||||||||||||||||||
Deferred charges |
437 | 945 | 241 | 1,392 | | 1,392 | 657 | 1,446 | (52 | ) | ||||||||||||||||||||||||||||||
Minority interest |
(36 | ) | (138 | ) | (284 | ) | (432 | ) | | (432 | ) | (1,554 | ) | | | |||||||||||||||||||||||||
Net income for the period |
10,449 | 12,432 | 4,410 | 29,708 | (8,429 | ) | 21,279 | 20,006 | 21,279 | 20,006 | ||||||||||||||||||||||||||||||
Number of shares outstanding at the end of the period (in thousands) (a) |
5,213,512 | 5,278,381 | 4,832,391 | 5,213,512 | 5,213,512 | 5,213,512 | 4,832,391 | 5,213,512 | 4,832,391 | |||||||||||||||||||||||||||||||
Net earnings per share outstanding at the end of the period
(R$) |
2.00 | 2.36 | 0.91 | 5.70 | (1.62 | ) | 4.08 | 4.14 | 4.08 | 4.14 | ||||||||||||||||||||||||||||||
(a) | Includes 30,341,144 and 56,582,040 preferred and common shares, respectively, linked to issue
of mandatory convertible notes (see note 5.18). |
4
In millions of reais | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Resources linked to | Equity | Cumulative | Revenue reserves | |||||||||||||||||||||||||||||||||||||||||||||||||
Paid-up | Transaction | mandatory | assessnent | translation | Expansion/ | Treasury | Unrealized | Fiscal | Retained | |||||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | Notes | capital | cost | conversion in shares | adjustment | Adjustments | Investments | stock | income | Legal | incentives | earnings | Total | |||||||||||||||||||||||||||||||||||||||
December 31, 2006 |
19,492 | | | | | 18,108 | (790 | ) | 123 | 2,072 | 93 | | 39,098 | |||||||||||||||||||||||||||||||||||||||
Net income for the year |
| | | | | | | | | | 20,006 | 20,006 | ||||||||||||||||||||||||||||||||||||||||
Capitalization of reserves |
8,508 | | | | | (7,673 | ) | | | (752 | ) | (83 | ) | | | |||||||||||||||||||||||||||||||||||||
Realization of reserves |
| | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Exchange Samitri shares of incorporated companies |
| | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Interim dividends |
| | | | | (371 | ) | | | | | (15 | ) | (386 | ) | |||||||||||||||||||||||||||||||||||||
Stockholders remuneration proposed |
| | | | | | | | | | (4,752 | ) | (4,752 | ) | ||||||||||||||||||||||||||||||||||||||
Resources linked to mandatory
conversion in shares |
| | 3,064 | | | | | | | | | 3,064 | ||||||||||||||||||||||||||||||||||||||||
Appropriation to revenue reserves |
| | | | | 14,220 | | (62 | ) | 1,000 | 81 | (15,239 | ) | | ||||||||||||||||||||||||||||||||||||||
December 31, 2007 |
28,000 | | 3,064 | | | 24,284 | (790 | ) | 61 | 2,320 | 91 | | 57,030 | |||||||||||||||||||||||||||||||||||||||
Net income for the year |
| | | | | | | | | | 21,279 | 21,279 | ||||||||||||||||||||||||||||||||||||||||
Treasury Stock |
6.24 | | | | | | | (1,658 | ) | | | | | (1,658 | ) | |||||||||||||||||||||||||||||||||||||
Cumulative translation Adjustments |
| | | | 5,982 | | | | | | | 5,982 | ||||||||||||||||||||||||||||||||||||||||
Unrealized result on available for sale securities |
| | | 8 | | | | | | | | 8 | ||||||||||||||||||||||||||||||||||||||||
Capital increase |
6.21 | 19,434 | (161 | ) | | | | | | | | | | 19,273 | ||||||||||||||||||||||||||||||||||||||
Stockholders remuneration proposed |
6.25 | | | | | | | | | | | (4,834 | ) | (4,834 | ) | |||||||||||||||||||||||||||||||||||||
Interim dividends |
| | | | | (580 | ) | | | | | (225 | ) | (805 | ) | |||||||||||||||||||||||||||||||||||||
Appropriation to revenue reserves |
| | | | | 15,179 | | (23 | ) | 1,064 | | (16,220 | ) | | ||||||||||||||||||||||||||||||||||||||
December 31, 2008 |
47,434 | (161 | ) | 3,064 | 8 | 5,982 | 38,883 | (2,448 | ) | 38 | 3,384 | 91 | | 96,275 | ||||||||||||||||||||||||||||||||||||||
5
In millions of reais | ||||||||||||||||||||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||||||||||||||||||
Before new | New practices | Accumulated | Before new | |||||||||||||||||||||||||||||||||||||
Years ended December 31, | Notes | 4Q/08 | 3Q/08 | 4Q/07 | practices | adjustments | 2008 | 2007 | practices | 2007 | ||||||||||||||||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||||||||||||||||||||||
Net income for the period |
10,449 | 12,433 | 4,410 | 29,708 | (8,429 | ) | 21,279 | 20,006 | 21,279 | 20,006 | ||||||||||||||||||||||||||||||
Adjustments to reconcile net income for the period with cash provided by
operating activities: |
||||||||||||||||||||||||||||||||||||||||
Results of equity investments |
(261 | ) | (1,037 | ) | 574 | 94 | 1,231 | 1,325 | 2,405 | (16,574 | ) | (11,447 | ) | |||||||||||||||||||||||||||
Sale of assets |
| | | (139 | ) | | (139 | ) | (1,458 | ) | | (1,300 | ) | |||||||||||||||||||||||||||
Depreciation, amortization and depletion |
1,322 | 1,227 | 1,300 | 5,112 | | 5,112 | 4,119 | 1,641 | 1,432 | |||||||||||||||||||||||||||||||
Deferred income tax and social contribution |
(437 | ) | (945 | ) | (505 | ) | (1,392 | ) | | (1,392 | ) | (1,831 | ) | (1,446 | ) | 37 | ||||||||||||||||||||||||
Monetary and exchange rate variations on assets and liabilities, net |
(38 | ) | (689 | ) | (2,008 | ) | (970 | ) | 4,751 | 3,781 | (5,153 | ) | 10,760 | (6,330 | ) | |||||||||||||||||||||||||
Recoverable amount of assets |
| | | | 2,447 | 2,447 | | | | |||||||||||||||||||||||||||||||
Minority interest |
36 | 138 | 284 | 432 | | 432 | 1,554 | | | |||||||||||||||||||||||||||||||
Disposal of property, plant and equipment |
28 | 463 | 203 | 740 | | 740 | 349 | 579 | 536 | |||||||||||||||||||||||||||||||
Net unrealized losses (gains) on derivatives |
1,066 | 1,402 | (606 | ) | 1,817 | | 1,817 | (1,715 | ) | 1,475 | (1,551 | ) | ||||||||||||||||||||||||||||
Dividends/interest on stockholders equity received |
25 | 15 | 75 | 63 | | 63 | 134 | 1,121 | 1,962 | |||||||||||||||||||||||||||||||
Others |
57 | 144 | (50 | ) | 233 | | 233 | 280 | 76 | 694 | ||||||||||||||||||||||||||||||
12,247 | 13,151 | 3,677 | 35,698 | | 35,698 | 18,690 | 18,911 | 4,039 | ||||||||||||||||||||||||||||||||
Decrease (increase) in assets: |
||||||||||||||||||||||||||||||||||||||||
Accounts receivable |
3,434 | (2,924 | ) | 349 | (449 | ) | | (449 | ) | 1,359 | (7,448 | ) | (500 | ) | ||||||||||||||||||||||||||
Inventories |
(1,112 | ) | (1,195 | ) | (475 | ) | (2,413 | ) | | (2,413 | ) | (1,397 | ) | (638 | ) | (690 | ) | |||||||||||||||||||||||
Advances to energy suppliers |
16 | 16 | 46 | 64 | | 64 | (71 | ) | | | ||||||||||||||||||||||||||||||
Others |
(796 | ) | (1 | ) | 513 | (950 | ) | | (950 | ) | 348 | (2,344 | ) | 53 | ||||||||||||||||||||||||||
1,542 | (4,104 | ) | 433 | (3,748 | ) | | (3,748 | ) | 239 | (10,430 | ) | (1,137 | ) | |||||||||||||||||||||||||||
Increase (decrease) in liabilities: |
||||||||||||||||||||||||||||||||||||||||
Suppliers and contractors |
836 | 591 | 559 | 1,586 | | 1,586 | 1,358 | 136 | 238 | |||||||||||||||||||||||||||||||
Payroll and related charges |
75 | 230 | 165 | 125 | | 125 | 223 | 95 | 281 | |||||||||||||||||||||||||||||||
Taxes and contributions |
208 | 9 | (1,084 | ) | 380 | | 380 | 242 | (16 | ) | (29 | ) | ||||||||||||||||||||||||||||
Others |
(480 | ) | (7 | ) | (50 | ) | (1,272 | ) | | (1,272 | ) | (405 | ) | 413 | 997 | |||||||||||||||||||||||||
639 | 823 | (410 | ) | 819 | | 819 | 1,418 | 628 | 1,487 | |||||||||||||||||||||||||||||||
Net cash provided by operating activities |
14,428 | 9,870 | 3,700 | 32,769 | | 32,769 | 20,347 | 9,109 | 4,389 | |||||||||||||||||||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||||||||||||||||||||||
Short term investments |
(4,180 | ) | (1,213 | ) | | (5,394 | ) | | (5,394 | ) | | | | |||||||||||||||||||||||||||
Loans and advances receivable |
20 | (34 | ) | (39 | ) | (4 | ) | | (4 | ) | 32 | (1,660 | ) | 281 | ||||||||||||||||||||||||||
Guarantees and deposits |
(166 | ) | (50 | ) | (87 | ) | (295 | ) | | (295 | ) | (254 | ) | (248 | ) | (202 | ) | |||||||||||||||||||||||
Additions to investments |
(148 | ) | (147 | ) | (362 | ) | (327 | ) | | (327 | ) | (492 | ) | (7,685 | ) | (2,314 | ) | |||||||||||||||||||||||
Additions to property, plant and equipment |
(9,024 | ) | (2,965 | ) | (4,681 | ) | (18,716 | ) | | (18,716 | ) | (13,159 | ) | (7,259 | ) | (4,505 | ) | |||||||||||||||||||||||
Proceeds from disposal of property, plant and equipment/investments |
| | | 371 | | 371 | 1,500 | | 1,432 | |||||||||||||||||||||||||||||||
Net cash used in acquisitions and increase of funds to subsidiaries, net of
the cash of subsidiary |
| | | | | | (6,404 | ) | | | ||||||||||||||||||||||||||||||
Net cash used in investing activities |
(13,498 | ) | (4,409 | ) | (5,169 | ) | (24,365 | ) | | (24,365 | ) | (18,777 | ) | (16,852 | ) | (5,308 | ) | |||||||||||||||||||||||
Cash flows from (used in) financing activities: |
||||||||||||||||||||||||||||||||||||||||
Short-term debt additions |
120 | 205 | 3,973 | 2,660 | | 2,660 | 9,959 | 4,393 | 5,305 | |||||||||||||||||||||||||||||||
Short-term debt repayments |
(313 | ) | (187 | ) | (3,549 | ) | (2,669 | ) | | (2,669 | ) | (10,532 | ) | (5,042 | ) | (1,637 | ) | |||||||||||||||||||||||
Long-term debt |
935 | 148 | 1,210 | 4,053 | | 4,053 | 15,681 | 4,242 | 18,517 | |||||||||||||||||||||||||||||||
Issue of convertible notes, in common shares |
| | | | | | 2,481 | | | |||||||||||||||||||||||||||||||
Issue of convertible notes, in preferred shares |
| | | | | | 1,119 | | | |||||||||||||||||||||||||||||||
Repayments: |
||||||||||||||||||||||||||||||||||||||||
Related parties |
| | | | | | | | (82 | ) | ||||||||||||||||||||||||||||||
Financial institutions |
(181 | ) | (261 | ) | (250 | ) | (1,725 | ) | | (1,725 | ) | (23,046 | ) | (1,366 | ) | (17,693 | ) | |||||||||||||||||||||||
Interest on stockholders equity paid to stockholders and dividends |
6.27 | (3,579 | ) | | (2,664 | ) | (5,827 | ) | | (5,827 | ) | (4,882 | ) | (5,558 | ) | (3,574 | ) | |||||||||||||||||||||||
Capital increase |
| 19,273 | | 19,273 | | 19,273 | | 19,273 | | |||||||||||||||||||||||||||||||
Treasury stock |
(1,658 | ) | | | (1,658 | ) | | (1,658 | ) | | (1,658 | ) | | |||||||||||||||||||||||||||
Net cash provided by (used in) financing activities |
(4,676 | ) | 19,178 | (1,280 | ) | 14,107 | | 14,107 | (9,220 | ) | 14,284 | 836 | ||||||||||||||||||||||||||||
Increase (decrease) in cash and cash equivalents |
(3,746 | ) | 24,639 | (2,749 | ) | 22,511 | | 22,511 | (7,650 | ) | 6,541 | (83 | ) | |||||||||||||||||||||||||||
Cash and cash equivalents, beginning of the period |
28,385 | 3,746 | 4,877 | 2,128 | | 2,128 | 9,778 | 120 | 203 | |||||||||||||||||||||||||||||||
Initial cash in new consolidated subsidiary |
| | | | | | | 52 | | |||||||||||||||||||||||||||||||
Cash and cash equivalents, end of the period |
24,639 | 28,385 | 2,128 | 24,639 | | 24,639 | 2,128 | 6,713 | 120 | |||||||||||||||||||||||||||||||
Cash paid during the period for: |
||||||||||||||||||||||||||||||||||||||||
Short-term interest |
(72 | ) | (7 | ) | (18 | ) | (138 | ) | | (138 | ) | (143 | ) | (166 | ) | (102 | ) | |||||||||||||||||||||||
Long-term interest |
(744 | ) | (498 | ) | (649 | ) | (2,321 | ) | | (2,321 | ) | (2,505 | ) | (2,784 | ) | (2,490 | ) | |||||||||||||||||||||||
Income tax and social contribution |
(977 | ) | (2,125 | ) | (867 | ) | (6,383 | ) | | (6,383 | ) | (5,724 | ) | (1,707 | ) | (2,219 | ) | |||||||||||||||||||||||
Non-cash transactions: |
||||||||||||||||||||||||||||||||||||||||
Additions to property, plant and equipment interest capitalization |
(307 | ) | (235 | ) | 145 | (673 | ) | | (673 | ) | (113 | ) | (527 | ) | (12 | ) | ||||||||||||||||||||||||
Transfer of advance for future capital increase to investments |
| | | | | | | (316 | ) | (105 | ) | |||||||||||||||||||||||||||||
Compensated income tax and social contribution |
(65 | ) | (229 | ) | | (440 | ) | | (440 | ) | | | |
6
In millions of reais | ||||||||||||||||
Consolidated | Parent Company | |||||||||||||||
Years ended December 31, | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Generation of Value Added |
||||||||||||||||
Gross revenue |
||||||||||||||||
Income from products and services |
72,561 | 66,385 | 34,472 | 23,029 | ||||||||||||
Other income |
237 | | | | ||||||||||||
Reveneu for the construction of own assets |
17,706 | 11,529 | 7,259 | 4,505 | ||||||||||||
Allowance for doubtful accounts |
(32 | ) | | (27 | ) | | ||||||||||
Less: Acquisition of products |
(2,805 | ) | (4,890 | ) | (1,565 | ) | (2,958 | ) | ||||||||
Outsourced services |
(8,244 | ) | (5,236 | ) | (3,734 | ) | (3,024 | ) | ||||||||
Materials |
(23,958 | ) | (16,362 | ) | (11,493 | ) | (6,650 | ) | ||||||||
Fuel oil and gas |
(3,761 | ) | (3,115 | ) | (1,477 | ) | (1,183 | ) | ||||||||
Energy |
(2,052 | ) | (1,812 | ) | (648 | ) | (372 | ) | ||||||||
Impairment |
(2,447 | ) | | | | |||||||||||
Other costs |
(6,861 | ) | (4,281 | ) | (2,545 | ) | (720 | ) | ||||||||
Gross Value Added |
40,344 | 42,218 | 20,242 | 12,627 | ||||||||||||
Depreciation, amortization and depletion |
(5,112 | ) | (4,119 | ) | (1,641 | ) | (1,432 | ) | ||||||||
Net Value Added |
35,232 | 38,099 | 18,601 | 11,195 | ||||||||||||
Received from third parties |
||||||||||||||||
Financial revenue |
9,027 | 4,517 | 5,698 | 4,177 | ||||||||||||
Results of equity investment |
(1,325 | ) | (2,405 | ) | 16,574 | 11,447 | ||||||||||
Total Value Added to be distributed |
42,934 | 40,211 | 40,873 | 26,819 | ||||||||||||
Personnel |
5,046 | 5,021 | 2,240 | 1,596 | ||||||||||||
Taxes, rates and contribution |
5,267 | 9,678 | 2,703 | 4,571 | ||||||||||||
Taxes paid recover |
(1,955 | ) | | (1,672 | ) | | ||||||||||
Third parties capital |
12,865 | 3,952 | 16,322 | 646 | ||||||||||||
Stockholders remuneration |
||||||||||||||||
Stockholders |
5,640 | 5,138 | 5,640 | 5,138 | ||||||||||||
Retained earnings |
15,639 | 14,868 | 15,640 | 14,868 | ||||||||||||
Minority interest |
432 | 1,554 | | | ||||||||||||
Distribution of Value Added |
42,934 | 40,211 | 40,873 | 26,819 | ||||||||||||
7
Net income | Stockholders equity | |||||||
Balance in the financial statements prior to adoption: |
29,708 | 98,553 | ||||||
CPC 01 - Reduction in the recoverable value of assets (a) |
(2,447 | ) | (2,447 | ) | ||||
CPC 02 - Conversion of Financial Statements (b) |
(5,982 | ) | | |||||
CPC 08 - Transactions cost and premiums on issue of securities (c) |
| 161 | ||||||
CPC 14 - Financial Instruments (d) |
| 8 | ||||||
Balance per financial statements as at December 31, 2008 |
21,279 | 96,275 | ||||||
(a) |
On November 1, 2007 the CVM released Resolution nº. 527 approving the accounting pronouncement
CPC 01, that deals with the reduction in the recoverable value of assets, to be applied from the
year ended December 2008. In accordance with this pronouncement asset values must be reviewed to
ensure carrying values are recoverable. The other pronouncements had been already adopted by the
Company and had no impact.
|
|
The performance of this review resulted in a loss of R$ 2.447 due to the reduction of the goodwill
value associated with the nickel business, that was recognized in
result of the period.
|
||
(b) |
On January 29, 2008, CVM issued Resolution No. 534 approving technical pronouncement CPC 02 of
the Accounting Pronouncements Committee, which addresses the effects of changes in exchange rates
and re-measurement of financial statements. Accordingly, the effects of exchange rate fluctuations
on foreign investments with a different functional currency to the parent company, must not affect
the net income for the year ended 2008. The effects must be recognized directly in a transient
account of stockholders equity, named Cumulative Translation Adjustment. Vale made adjustments
related to new practices for the fourth quarter of 2008. The effects are disclosed in the Balance
Sheet and Income Statement in the column of new practices and had a negative impact for the
companys result represented by a loss of R$ 5,982, mostly relating to exchange variations in the
subsidiary Vale Inco.
|
8
(c) |
On November 12, 2008 the CVM issued Resolution nº 556 approving technical pronouncement CPC 08
of the Accounting Pronouncements Committee, that addresses the accounting for transaction costs and
premiums on issue of securities. According to it, the costs related to the funding of equity must
be accounted for in a determined account at the stockholders equity.
|
|
(d) |
On December 17, 2008, CVM issued Resolution nº 566 approving the technical pronouncement CPC 14
of the Accounting Pronouncements Committee, which addresses the recognition, measurement and
disclose of Financial Instruments. This figure represents the fair value adjustment of available
for sale.
|
|
The Company presents as complimentary information the calculation of earnings before financial
results, equity results, income tax and social contribution, depreciation and amortization LAJIDA
(EBITDA)
| ||
Although the EBITDA, as previously defined, does not provide valuation for operational cash flow
under Brazilian accounting principles, it is often used by financial analysts on valuation of
business and The Companys Management uses this indicator to measure operating performance.
|
(a) | The Company adopts the accrual basis of accounting; |
|
(b) | In preparing the condensed consolidated financial statements, Vale is required to use estimates
to account for certain assets, liabilities, and transactions. Therefore the consolidated financial
statements include various estimates concerning the selection of useful lives of property, plant
and equipment, provisions for losses on assets, contingent liabilities, operational provisions and
other similar evaluations. Actual results may vary from the estimates; |
|
(c) | Brazil does not have a hyper-inflationary economy. The rights and obligations in foreign
currencies are stated according to prevailing exchange rates at the time of the Financial
Statements. The prevailing is equal to R$ 2,3370 to US$ 1,00 on December 31, 2008 (R$ 1,7713 to US$
1,00 on December 31, 2007), for monetary items. |
|
For non-monetary items measured at cost, the Company applies the exchange rate at the date of
the transaction. For non-monetary items measured at fair value the Company applies the exchange
rate to determine the value. Rights and obligations in the domestic currency, when applicable,
are adjusted monetarily according to contractual terms; |
||
(d) | Marketable securities, classified as cash and cash equivalents are represented by less than 90
days applications and are stated at cost plus accrued income earned at the financial statements
date, limited to the market value. The remaining investments, with maturities over 90 days, are
measured at fair value and recorded as Short-term investments; |
|
(e) | Assets and liabilities that are realizable or due more than 12 months after the financial
statements date are classified as non-current; |
|
(f) | Revenues are recognized in the results when all the risks and benefits of the product or
service are transferred to the customer. Income is not recognized when there is significant
uncertainty of its realization; |
|
(g) | Accounts receivable are recorded and stated in the balance sheet at their nominal value plus
monetary or exchange variations and reduced by provisions to cover extraordinary loss on
realization as applicable; |
|
(h) | The allowance for doubtful accounts is set up at an amount considered sufficient by the
management to cover possible loss on the realization of these credits. The estimated value of the
allowance for doubtful accounts is modified based on the expectations of the management with
respect to the possibility of recovery of the amounts or changes in the financial situation of the
customers; |
|
(i) | Inventories are stated at the lower of average cost of acquisition or production and
replacement or completion values. Where applicable Vale provides for obsolete inventory based on
the estimated recovery period. |
|
The Company classifies proven and probable reserve quantities as stockpiled inventories once
they have been removed from the mine; |
||
(j) | Amounts given in advance to Centrais Elétricas do Norte do Brasil S.A. Eletronorte, due to a
long term contract to supply energy, are classified as Advances to energy suppliers, in long-term
receivables; |
9
(k) | Investments in subsidiaries, jointly-controlled companies and affiliated companies are
accounted for by the equity method, based on the stockholders equity of the investees, and when
applicable, increased/decreased by goodwill/negative goodwill to be amortized and provision for
losses. Other investments are booked at acquisition cost and deducted when applicable for provision
of losses. At the consolidated level, the exchange rate effect on foreign stockholders equity is
classified as monetary and net exchange rate variations are included as part of the Companys
Stockholders Equity until such time as the investment is sold or written off upon which time it is
accounted for as a revenue or expense in the financial results. Transactions in foreign currency
and operations abroad are translated to the presentation currency in financial statements in Brazil
for the purpose of registering equity interests and full or proportional consolidation of financial
statements; |
|
(l) | Property, plant and equipment, including interest incurred during the construction period, are
recorded at historical cost (the assets acquired in Brazil are also increased by monetary
restatement up to 1995) and depreciated using the straight-line method, based on the estimated
useful lives of the assets. Depletion of mineral reserves is based on the ratio between effective
production and the total probable and proven reserves. |
|
The company revises the accounting value of long-term assets used in their operations every
time there is an event or circumstances that may indicate that the value of an asset or a group
of assets may not be recovered; |
||
(m) | Research and development costs are recognized as operating expenses until the economic
feasibility to commercially exploit a mine is proven. Once proven, the costs of developing the mine
are capitalized; |
|
(n) | Intangibles are recorded at acquisition cost, less accumulated amortization and provisions for
losses as applicable. They refer to goodwill on acquisitions based on expectation of future
profitability of Vale Inco, Caemi, MBR, Vale Australia, concessions to operate the Ferrovia Norte
Sul FNS railway and developed technologies and software. Intangible assets that have a defined
useful life are amortized depending on their effective use or a method that reflects their economic
benefit. Intangible assets with an indefinite useful life are tested annually based on
recoverability; |
|
(o) | Every year the Company examines evidence to test if the carrying value of an asset is not
recoverable and in the case that the Company verifies such evidence the recoverable value for the
asset is estimated. Irrespective of the indication of recovery of carrying values, goodwill
balances resulting from business combinations and intangible assets with indefinite useful lives
are tested for recovery at least annually. When the residual value of the asset exceeds its
recoverable value, the Company recognizes a reduction in the balance of this asset for impairment
or deterioration. For assets recorded at cost, the reduction in the recoverable amount is recorded
in the income statement for the period. If the recoverable amount of an individual asset is not
able to be determined, analysis is performed for the recoverable value of the cash-generating unit
to which the asset belongs; |
|
(p) | Assets and liabilities of deferred taxes are based: (a) on the temporary differences between
the accounting value and the tax bases of our assets and liabilities; (b) losses for income tax
purposes; (c) on the negative base of the calculation of the social contribution, based on the
assumption of future taxable profits. If the Company generates future loss, or if it is not able to
generate future profit, or if there is a significant change in the effective tax rates or in the
necessary time for these deferred taxes to be deductible or taxable, the management may consider it
necessary to constitute a provison for losses of these deferred assets; |
|
(q) | The company adopts the accounting rules due to the Resolution CVM 371/00 of recognition of
liabilities and results sourced from actuarial assessment of its employee pension plans.
Occasionally surpluses originate from employee benefit plans and are recognized up to the probable
reduction amount of future contributions of the sponsor for such plans. Actuarial gains and losses
due to actuarial adjustments in assumptions and changes to pension benefits, retirement plans and
health plan actuarial commitments are recognized in the results, according to a corridor method; |
|
(r) | Long term assets and liabilities of the Company and its subsidiaries are adjusted to present
value, where applicable, based on a discount rate that reflects the Companys best estimate. The
Company believes that for a significant portion of its long term assets and liabilities, with the
exception of a contract of shares usufruct from MBR ,has been substantially disclosed and the
present value according to market rates and the market value adjustment does not present
significant impact; |
|
(s) | Investments classified as available for sale are accounted for in accordance with CVM
Resolution n º 566. Therefore, we exclude unrealized gains and losses, net of taxes, where
applicable, and record the results in an account named Equity Assessment Adjustment until they
occur. All derivative financial instruments are recognized as assets or liabilities on our balance
sheet and they are measured at market value. Changes in value of derivatives are recorded in
each period as gains or losses and result in adjustments to the Equity Assessment Adjustment,
depending on the characteristics of the transaction as an effective hedge, and its
effectiveness during the year; |
|
(t) | Leases in which a significant part of the benefits and risks of ownership remain with the
lessor are classified as operating leases. Payments for operating leases (net of any incentives
received from the lessor) are included in the results over the term of the lease using the linear
method; |
|
(u) | Obligations relating to the ending of mining activities are categorized as Asset Retirement
Obligations. These obligations consist primarily of the costs associated with termination of
activities. The cost of demobilization from active duty is capitalized as part of the carrying
value of the asset and subsequently depreciated over the service life of the asset; |
10
(v) | During the start-up phase of a mine, before the start of production, costs of removal of
overburden (i.e, costs associated with removal of overburden and all other waste materials) are
included as part of the depreciable cost of development. Subsequently, these costs are amortized
during the life of the mine based on proven and probable reserves. After the onset of production of
the mine, the ore removal expenses are treated as a cost of production; |
|
(w) | The financial statements of the Parent Company reflect the Board of Directors proposal for
appropriation of the net income for the year, on the assumption of the approval at the Annual
General Meeting of Stockholders; and |
|
(x) | The approval of the Financial Statements by the Executive Officers was on February 19, 2009.
There were no events subsequent to the Balance Sheet date that will effect the reported results for
the year ended December 31, 2008. |
2008 | ||||
Audit Fees |
1.7 | |||
Audit Related Fees |
0.4 | |||
Tax requirements review (Brazil and Foreign) |
2.4 | |||
Total Fees |
4.5 | |||
(a) | In February 2008 the company sold its interest of 4.83% share of the ordinary shares of Jubilee
Mines N.L, held by Vale Inco, for R$232 with a gain of R$139; |
|
(b) | In October 2007 the Company won the auction for commercial exploitation of a 720 km stretch of
the Ferrovia Norte-Sul FNS railway, for a period of 30 years, running from Açailândia in the
state of Maranhão, to Palmas in the state of Tocantins for the amount of R$1,478. The amount of R$
739 was already paid, which represents 50% of the sub concession. The next installments will be
paid in based on the schedule of completion of the last parts of the railway, increased by IGP-DI
until the payment date; |
|
(c) | In July 2007, the Company sold its interest of 1.8% of the ordinary shares of Lion Ore Mining
International Ltd. (Lion Ore), held by its subsidiary Vale Inco for R$197 with a gain of R$153; |
|
(d) | In June 2007, the Company sold through a primary and secondary public offering 25,213,664
common shares of Log-In Logística Intermodal S/A. (Log-In), representing 57.84% of total capital,
for R$347 with a gain on sale of R$301 and gain on capital of R$116. In July the company sold a
5.1% additional stake for R$44 with a gain of R$38. Currently the Company holds 31.27% of total
capital of this entity, which has been recognized as an equity investment since June 2007. |
|
(e) | In May 2007, the Company sold in a public offering 13,802,499 Usiminas shares not subject to
the shareholders agreement and received total proceeds of R$1,475 generating a gain of R$839. The
Company retained 6,608,608 shares which are bound by the current shareholders agreement of
Usiminas. |
|
(f) | In May 2007, the Company acquired 6.25% of EBM for R$467. On this occasion an agreement was
entered into that grants us during the next 30 years, the control of MBR including the right to
dividends. In exchange, Vale will pay annual amounts of US$ 48. |
|
(g) | In April 2007, Vale acquired 100% of Vale Australia (formerly named AMCI Holdings Australia Pty
Ltd AMCI), a private company held in Australia, which operates and controls coal assets through
joint ventures, for R$1,328. |
|
(h) | In March 2007, Vale acquired the remaining 18% interest in Ferro Gusa held by Nucor do Brasil
S.A. for R$41. As a result Vale now owns 100% of Ferro Gusas shares; |
|
(i) | In January 2007, the Company finalized the process of acquisition of Inco with the acquisition
of the final portion of 12.27% for R$4 billion. The total acquisition cost reached the amount of
R$36 billion. The special meeting of shareholders of Inco approved the amalgamation of Inco with
Itabira Canada Inc. (Itabira Canadá), a wholly owned indirect subsidiary of the Company. Pursuant
to the amalgamation, Inco became a wholly owned subsidiary and changed its name to CVRD Inco
Limited (actually Vale Inco). |
11
Consolidated | Parent Company | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Cash and bank accounts |
1,814 | 795 | 59 | 71 | ||||||||||||
Marketable securities linked to the interbank deposit certificate rate |
5,490 | 343 | 4,222 | 49 | ||||||||||||
Time deposits / Overnight |
17,335 | 990 | 2,432 | | ||||||||||||
24,639 | 2,128 | 6,713 | 120 | |||||||||||||
Consolidated | Parent Company | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Domestic |
1,135 | 1,162 | 825 | 1,166 | ||||||||||||
Export |
6,997 | 6,173 | 9,071 | 1,293 | ||||||||||||
8,132 | 7,335 | 9,896 | 2,459 | |||||||||||||
Allowance for doubtful accounts |
(199 | ) | (181 | ) | (69 | ) | (64 | ) | ||||||||
Allowance for ore weight credits |
| (18 | ) | | (16 | ) | ||||||||||
7,933 | 7,136 | 9,827 | 2,379 | |||||||||||||
Consolidated | ||||||||||||||||||||||||||||||||
Assets | Liabilities | |||||||||||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||||||||||||||||||
Related | Related | Related | Related | |||||||||||||||||||||||||||||
Customers | party | Customers | party | Suppliers | party | Suppliers | party | |||||||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização -
NIBRASCO |
10 | 1 | 60 | 10 | 23 | 58 | 26 | | ||||||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização -
HISPANOBRÁS |
8 | | 45 | 6 | 15 | 51 | 40 | | ||||||||||||||||||||||||
Companhia
Ítalo-Brasileira de Pelotização -
ITABRASCO |
35 | 7 | 46 | | 46 | 27 | 43 | | ||||||||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização -
KOBRASCO |
1 | | 21 | 1 | 18 | 8 | 12 | | ||||||||||||||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. -
USIMINAS |
42 | | 52 | 9 | 1 | 6 | | | ||||||||||||||||||||||||
Samarco Mineração S.A. |
1 | 11 | 4 | 5 | | | | | ||||||||||||||||||||||||
MRS Logistica S.A. |
| | 2 | | 168 | 125 | 30 | | ||||||||||||||||||||||||
Baovale Mineração S.A. |
2 | | 14 | | 23 | | 36 | | ||||||||||||||||||||||||
Mitsui & Co., Ltd |
| | | | | | 37 | | ||||||||||||||||||||||||
Mineração Rio do Norte S.A. |
| | | | 53 | | 30 | | ||||||||||||||||||||||||
Minas da Serra Geral S.A. |
| | | | 8 | 7 | 10 | 3 | ||||||||||||||||||||||||
Korea Nickel Corporation |
90 | | 16 | | | | | | ||||||||||||||||||||||||
Others |
72 | 9 | 37 | 10 | 48 | 5 | 10 | 12 | ||||||||||||||||||||||||
Total |
261 | 28 | 297 | 41 | 403 | 287 | 274 | 15 | ||||||||||||||||||||||||
Registered as: |
||||||||||||||||||||||||||||||||
Current |
261 | 28 | 297 | 36 | 403 | 162 | 274 | 15 | ||||||||||||||||||||||||
Non-current |
| | | 5 | | 125 | | | ||||||||||||||||||||||||
261 | 28 | 297 | 41 | 403 | 287 | 274 | 15 | |||||||||||||||||||||||||
12
Parent Company | ||||||||||||||||||||||||||||||||
Asset | Liability | |||||||||||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||||||||||||||||||
Related | Related | Related | Related | |||||||||||||||||||||||||||||
Customers | Parties | Customers | Parties | Suppliers | Parties | Suppliers | Parties | |||||||||||||||||||||||||
ALBRAS Alumínio Brasileiro S.A. |
20 | 6 | 30 | 95 | | | | | ||||||||||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. |
65 | 127 | 25 | 207 | 13 | | 22 | | ||||||||||||||||||||||||
Baovale Mineração S.A. |
3 | 2 | 28 | 1 | 46 | | 73 | | ||||||||||||||||||||||||
Belém Administrações e Participações Ltda |
| 19 | | | | | | | ||||||||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização -
KOBRASCO |
2 | | 42 | 1 | 36 | 12 | 23 | | ||||||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização -
HISPANOBRÁS |
16 | | 89 | 12 | 31 | 104 | 82 | | ||||||||||||||||||||||||
Companhia
Ítalo-Brasileira de Pelotização -
ITABRASCO |
69 | 15 | 93 | | 94 | 56 | 87 | | ||||||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização -
NIBRASCO |
20 | 47 | 122 | 67 | 47 | 139 | 52 | | ||||||||||||||||||||||||
Companhia Paulista de Ferro Ligas |
| | 2 | | | 131 | | 68 | ||||||||||||||||||||||||
Companhia Portuária Baia de Sepetiba CPBS |
| | 11 | | | 80 | 44 | 170 | ||||||||||||||||||||||||
CVRD Overseas Ltd. |
1,184 | | 236 | | | 790 | | 694 | ||||||||||||||||||||||||
Docepar S.A. |
| 30 | | 27 | | | | | ||||||||||||||||||||||||
Ferrovia Centro Atlântica S.A. |
61 | 30 | 14 | 30 | 13 | 57 | 13 | 104 | ||||||||||||||||||||||||
Mineração Rio do Norte S.A. |
| 86 | | 172 | | | | | ||||||||||||||||||||||||
Mineração Tacumã Ltda |
| 18 | | 17 | | | | | ||||||||||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR |
10 | 678 | 4 | 674 | 28 | 22 | 206 | 550 | ||||||||||||||||||||||||
MRS Logistica S.A. |
1 | 17 | 3 | 44 | 224 | | 62 | | ||||||||||||||||||||||||
Salobo Metais S.A. |
2 | 234 | 2 | 225 | | | | | ||||||||||||||||||||||||
Samarco Mineração S.A. |
1 | 378 | 8 | 247 | | | | | ||||||||||||||||||||||||
Urucum Mineração S.A. |
| 165 | | | | | | | ||||||||||||||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. -
USIMINAS |
36 | | 46 | | | | | | ||||||||||||||||||||||||
Vale International S.A. |
7,857 | 4,442 | 1,022 | 3,074 | 30 | 46,252 | 34 | 34,483 | ||||||||||||||||||||||||
Vale Manganês S.A. |
7 | 597 | 9 | | | 54 | | 64 | ||||||||||||||||||||||||
Others |
122 | 79 | 147 | 99 | 57 | 27 | 29 | 35 | ||||||||||||||||||||||||
Total |
9,444 | 6,970 | 1,890 | 4,993 | 619 | 47,724 | 727 | 36,168 | ||||||||||||||||||||||||
Registered as: |
||||||||||||||||||||||||||||||||
Current |
9,444 | 6,636 | 1,890 | 3,413 | 619 | 38,143 | 727 | 29,466 | ||||||||||||||||||||||||
Non-current |
| 334 | | 1,580 | | 9,581 | | 6,702 | ||||||||||||||||||||||||
9,444 | 6,970 | 1,890 | 4,993 | 619 | 47,724 | 727 | 36,168 | |||||||||||||||||||||||||
Consolidated | ||||||||||||||||
Income | Expense / Cost | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Baovale Mineração S.A. |
| | 17 | 16 | ||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
291 | 216 | 457 | 327 | ||||||||||||
Companhia
Ítalo-Brasileira de Pelotização ITABRASCO |
231 | 203 | 269 | 292 | ||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
85 | 197 | 258 | 331 | ||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
78 | 334 | 408 | 540 | ||||||||||||
Mineração Rio do Norte S.A. |
| | 276 | 271 | ||||||||||||
MRS Logística S.A. |
9 | 2 | 936 | 674 | ||||||||||||
Samarco Mineração S.A. |
234 | 112 | | | ||||||||||||
Usinas Siderúrgicas de Minas Gerais USIMINAS |
1,198 | 886 | | | ||||||||||||
Others |
34 | 15 | 39 | 34 | ||||||||||||
2,160 | 1,965 | 2,660 | 2,485 | |||||||||||||
13
Parent Company | ||||||||||||||||
Revenue | Expense / Cost (*) | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
ALBRAS Alumínio Brasileiro S.A. |
26 | 41 | 0 | 0 | ||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. |
384 | 122 | 53 | 100 | ||||||||||||
Baovale Mineração S.A. |
| | 0 | 32 | ||||||||||||
Companhia Portuária Baia de Sepetiba CPBS |
0 | 1 | 296 | 327 | ||||||||||||
CVRD Overseas Ltd. |
4,423 | 2,208 | 214 | (124 | ) | |||||||||||
Ferrovia Centro Atlântica S.A. |
206 | 163 | 50 | 45 | ||||||||||||
Ferro Gusa Carajas |
| 48 | 54 | |||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
621 | 442 | 668 | 360 | ||||||||||||
Companhia
Ítalo-Brasileira de Pelotização ITABRASCO |
424 | 421 | 304 | 296 | ||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
175 | 404 | 410 | 521 | ||||||||||||
MRS Logistica S.A. |
38 | 28 | 1,312 | 706 | ||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
162 | 694 | 696 | 625 | ||||||||||||
Samarco Mineração S.A. |
467 | 225 | 0 | | ||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS |
1,025 | 764 | 0 | | ||||||||||||
Vale Energia S.A. |
0 | 0 | 118 | 4 | ||||||||||||
Vale Manganês S.A. |
83 | 55 | 13 | 12 | ||||||||||||
Vale International S.A. |
20,586 | 12,440 | 13,033 | (4,250 | ) | |||||||||||
Valesul Alumínio S.A. |
81 | 121 | 0 | | ||||||||||||
Ohers |
14 | (11 | ) | 102 | 62 | |||||||||||
28,715 | 18,165 | 17,269 | (1,229 | ) | ||||||||||||
(*) | Includes effect of monetary balances on the financial |
2008 | ||||
Remuneration of key management personnel |
||||
Short-term benefits to administrators |
64 | |||
Other long-term benefits to administrators |
14 | |||
Remuneration based on shares |
8 | |||
Total |
86 | |||
Consolidated | Parent Company | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Finished products |
||||||||||||||||
Nickel, co -products and sub products Inco |
3,537 | 3,209 | 33 | | ||||||||||||
Iron ore and pellets |
1,917 | 1,110 | 1,677 | 967 | ||||||||||||
Manganese and ferroalloys |
518 | 186 | | | ||||||||||||
Aluminum products |
365 | 327 | 22 | 60 | ||||||||||||
Copper |
60 | 27 | 60 | 27 | ||||||||||||
Steel products |
55 | 59 | | | ||||||||||||
Other |
272 | 206 | 39 | 6 | ||||||||||||
6,724 | 5,124 | 1,831 | 1,060 | |||||||||||||
Spare parts and maintenance supplies |
2,962 | 2,134 | 1,082 | 872 | ||||||||||||
9,686 | 7,258 | 2,913 | 1,932 | |||||||||||||
14
Net Deferred | ||||||||||||||||
Consolidated | Parent Company | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Tax loss carryforward |
725 | 832 | | | ||||||||||||
Temporary differences: |
||||||||||||||||
Pension Plan |
430 | 1,101 | 235 | 242 | ||||||||||||
Contingent liabilities |
687 | 861 | 654 | 783 | ||||||||||||
Provision for losses on assets |
1,167 | 323 | 1,047 | 295 | ||||||||||||
Goodwill from propety, plan and equipaments acquired |
(8,518 | ) | (8,073 | ) | | | ||||||||||
Others |
(291 | ) | (1,551 | ) | (76 | ) | (472 | ) | ||||||||
(6,525 | ) | (7,339 | ) | 1,860 | 848 | |||||||||||
Total |
(5,800 | ) | (6,507 | ) | 1,860 | 848 | ||||||||||
Current |
1,305 | 1,084 | 1,220 | 611 | ||||||||||||
Non-current |
934 | 482 | 640 | 237 | ||||||||||||
ASSETS |
2,239 | 1,566 | 1,860 | 848 | ||||||||||||
Non-current |
(8,039 | ) | (8,073 | ) | | | ||||||||||
LIABILITIES |
(8,039 | ) | (8,073 | ) | | | ||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||
(Unaudited) | Accumulated | Accumulated | ||||||||||||||||||||||||||
4Q/08 | 3Q/08 | 4Q/07 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||||||
Income before income tax and social contribution |
8,020 | 12,459 | 4,877 | 22,376 | 28,645 | 19,821 | 22,518 | |||||||||||||||||||||
Results of equity investment |
(261 | ) | (1,037 | ) | 574 | 1,325 | 2,405 | (16,574 | ) | (11,447 | ) | |||||||||||||||||
7,759 | 11,422 | 5,451 | 23,701 | 31,050 | 3,247 | 11,071 | ||||||||||||||||||||||
Income tax and social contribution at combined tax rates |
34 | % | 34 | % | 34 | % | 34 | % | 34 | % | 34 | % | 34 | % | ||||||||||||||
Federal income tax and social contribution at statutory rates |
(2,638 | ) | (3,883 | ) | (1,853 | ) | (8,058 | ) | (10,557 | ) | (1,104 | ) | (3,764 | ) | ||||||||||||||
Adjustments that affects the basis of taxes: |
||||||||||||||||||||||||||||
Income tax benefit from interest on stockholders equity |
446 | 287 | 204 | 1,315 | 839 | 1,315 | 839 | |||||||||||||||||||||
Fiscal incentives |
(24 | ) | 45 | 81 | 227 | 386 | | 129 | ||||||||||||||||||||
Results of overseas companies taxed by different rates wich diference than the parent company rate |
1,458 | 2,555 | 1,649 | 3,046 | 5,682 | | | |||||||||||||||||||||
Reduced incentive rate |
2,377 | 1,058 | (243 | ) | 2,377 | (3,407 | ) | | | |||||||||||||||||||
Provisions Reverted |
431 | | | 431 | | 431 | | |||||||||||||||||||||
Others |
415 | 49 | (21 | ) | (3 | ) | (28 | ) | 816 | 284 | ||||||||||||||||||
Income tax and social contribution |
2,465 | 111 | (183 | ) | (665 | ) | (7,085 | ) | 1,458 | (2,512) | ||||||||||||||||||
15
Net amount of credits | ||||||||
Years | Consolidated | Parent Company | ||||||
2009 |
1,312 | 1,220 | ||||||
2010 |
(115 | ) | 80 | |||||
2011 |
(160 | ) | 80 | |||||
2012 |
(125 | ) | 80 | |||||
2013 |
(190 | ) | 80 | |||||
2014 |
(439 | ) | 80 | |||||
2015 |
(458 | ) | 80 | |||||
2016 |
(442 | ) | 80 | |||||
2017 |
(5,183 | ) | 80 | |||||
(5,800 | ) | 1,860 | ||||||
Consolidated | Parent Company | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Income tax |
3,957 | 1,293 | 2,581 | 378 | ||||||||||||
Value-added tax ICMS |
733 | 591 | 538 | 432 | ||||||||||||
PIS and COFINS |
1,057 | 712 | 328 | 115 | ||||||||||||
INSS |
20 | 32 | 19 | 31 | ||||||||||||
Others |
186 | 102 | 35 | 29 | ||||||||||||
Total |
5,953 | 2,730 | 3,501 | 985 | ||||||||||||
Current |
4,886 | 2,230 | 3,312 | 792 | ||||||||||||
Non-current |
1,067 | 500 | 189 | 193 | ||||||||||||
5,953 | 2,730 | 3,501 | 985 | |||||||||||||
16
Consolidated | ||||||||||||||||||||||||||||||||||||
Investments | Equity Results | |||||||||||||||||||||||||||||||||||
(Unaudited) | Accumulated | |||||||||||||||||||||||||||||||||||
Before new | New practices | |||||||||||||||||||||||||||||||||||
2008 | 2007 | 4Q/08 | 3Q/08 | 4Q/07 | practices | adjustments | 2008 | 2007 | ||||||||||||||||||||||||||||
Investments carried at market value |
||||||||||||||||||||||||||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS (b) |
384 | 307 | | 15 | | 33 | | 33 | 26 | |||||||||||||||||||||||||||
ThyssenKrupp CSA Cia Siderúrgica |
1,034 | 686 | | | | | | | | |||||||||||||||||||||||||||
Mirabela Nickel Ltd |
19 | 51 | | | | | | | | |||||||||||||||||||||||||||
Skye Resources (c) |
| 139 | (83 | ) | | | (83 | ) | | (83 | ) | | ||||||||||||||||||||||||
Hudbay Minerals Inc. |
20 | | | | | | | | | |||||||||||||||||||||||||||
Jubilee Mines N.L |
| 90 | | | | | | | | |||||||||||||||||||||||||||
Heron Resources Inc |
5 | 42 | | | | | | | | |||||||||||||||||||||||||||
Others |
33 | 49 | | | | | | | | |||||||||||||||||||||||||||
1,495 | 1,364 | (83 | ) | 15 | | (50 | ) | | (50 | ) | 26 | |||||||||||||||||||||||||
Investments valued by equity method of accounting |
||||||||||||||||||||||||||||||||||||
Henan Longyu Energy Resources Co. Ltd. |
411 | 204 | 35 | 35 | 22 | 145 | | 145 | 89 | |||||||||||||||||||||||||||
Korea Nickel Corp. |
49 | | 4 | 3 | 6 | 7 | | 7 | 13 | |||||||||||||||||||||||||||
Log-In Logistica Intermodal S/A. |
221 | 189 | 12 | | 12 | 37 | | 37 | 15 | |||||||||||||||||||||||||||
Shandong Yankuang International Company Ltd |
58 | 41 | (33 | ) | (3 | ) | 4 | (33 | ) | | (33 | ) | 1 | |||||||||||||||||||||||
Vale Soluções em Energia |
98 | | | | | | | | | |||||||||||||||||||||||||||
Others |
110 | 71 | 6 | (1 | ) | 2 | (2 | ) | | (2 | ) | (1 | ) | |||||||||||||||||||||||
947 | 505 | 24 | 34 | 46 | 154 | | 154 | 117 | ||||||||||||||||||||||||||||
Exchange variation |
| | 671 | 1,341 | (287 | ) | 1,231 | (1,231 | ) | | (1,244 | ) | ||||||||||||||||||||||||
2,442 | 1,869 | 612 | 1,390 | (241 | ) | 1,335 | (1,231 | ) | 104 | (1,101 | ) | |||||||||||||||||||||||||
(a) | Investments valued at market value, or equivalent, as of September 2008,
with adjustments reflected in the evaluation group of assets in equity. |
|
(b) | The values recorded as equity refers to dividends received. |
|
(c) | The values recorded as equity refers to loss on marking to market is not temporary. |
Adjusted | Adjusted net | Results of equity | Dividends | |||||||||||||||||||||||||||||
Partici- | stockholders | income (loss) for | Investments | investments | received | |||||||||||||||||||||||||||
Parent Company | tion % | equity | the year | 2008 | 2007 | 2008 | 2007 | 2008 | ||||||||||||||||||||||||
Valued by equity method of accounting |
||||||||||||||||||||||||||||||||
ALBRAS Alumínio Brasileiro S.A. |
51.00 | 1,945 | 148 | 992 | 906 | 76 | 288 | 78 | ||||||||||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. |
57.03 | 4,347 | 241 | 2,479 | 2,350 | 137 | 447 | 79 | ||||||||||||||||||||||||
Belém Administrações e Participações LTDA. |
100.00 | 232 | 22 | 232 | 229 | 22 | 76 | | ||||||||||||||||||||||||
Cadam S. A. |
61.48 | 253 | (54 | ) | 156 | 190 | (33 | ) | (21 | ) | | |||||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
50.00 | 255 | 156 | 127 | 80 | 78 | 32 | 31 | ||||||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
50.89 | 333 | 202 | 170 | 76 | 103 | 19 | 10 | ||||||||||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização ITABRASCO |
50.90 | 268 | 107 | 136 | 82 | 55 | 20 | | ||||||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
51.00 | 504 | 292 | 257 | 108 | 149 | 23 | | ||||||||||||||||||||||||
Companhia Portuária da Baía de Sepetiba CPBS |
100.00 | 325 | 140 | 325 | 392 | 140 | 172 | 207 | ||||||||||||||||||||||||
Ferro Gusa Carajas (d) |
| | | | 383 | | 55 | | ||||||||||||||||||||||||
Ferrovia Norte Sul S.A. |
100.00 | 820 | 26 | 820 | 739 | 26 | (4 | ) | | |||||||||||||||||||||||
LOG-IN Logística Intermodal S/A |
31.33 | 657 | 68 | 221 | 189 | 37 | 37 | 5 | ||||||||||||||||||||||||
Minas da Serra Geral S.A. MSG |
50.00 | 99 | 4 | 49 | 53 | 2 | 1 | | ||||||||||||||||||||||||
Mineração Rio do Norte S.A. |
40.00 | 591 | 220 | 237 | 236 | 88 | 175 | 172 | ||||||||||||||||||||||||
Mineração Tacumã Ltda |
100.00 | (88 | ) | 56 | (88 | ) | (144 | ) | 56 | 23 | | |||||||||||||||||||||
AFAC Mineração Tacumã Ltda |
| | | 1,788 | 1,788 | | | |||||||||||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR (b) |
87.94 | 4,595 | 442 | 4,129 | 3,218 | 420 | 1,308 | | ||||||||||||||||||||||||
MRS Logística S.A. (b) |
10.89 | 1,833 | 632 | 200 | 131 | 69 | 60 | 27 | ||||||||||||||||||||||||
Salobo Metais S.A. (c) |
100.00 | 417 | | 417 | 298 | | | | ||||||||||||||||||||||||
AFAC Salobo Metais S.A. |
| | | 415 | 99 | | | |||||||||||||||||||||||||
Samarco Mineração S.A. |
50.00 | 600 | 1,105 | 300 | 412 | 553 | 486 | 546 | ||||||||||||||||||||||||
Vale Manganês S.A. |
100.00 | 600 | 657 | 600 | 538 | 657 | 124 | | ||||||||||||||||||||||||
Valesul Alumínio S.A. (b) |
56.44 | 656 | 21 | 370 | 366 | 12 | (122 | ) | 8 | |||||||||||||||||||||||
Vale Capital (a) |
100.00 | 861 | 1,033 | | | | ||||||||||||||||||||||||||
Vale International S.A. (a) |
100.00 | 74,367 | 15,044 | 74,367 | 49,040 | 15,044 | 9,782 | | ||||||||||||||||||||||||
Urucum Mineração |
100.00 | 38 | 163 | 38 | 43 | 163 | (3 | ) | 4 | |||||||||||||||||||||||
Others |
527 | (57 | ) | 149 | (227 | ) | 13 | |||||||||||||||||||||||||
Carried at market value |
| |||||||||||||||||||||||||||||||
Thyssenkrupp CSA Companhia Siderúrgica |
1,034 | 686 | | | | |||||||||||||||||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS |
384 | 307 | | | 33 | |||||||||||||||||||||||||||
90,682 | 62,738 | 18,003 | 12,751 | 1,213 | ||||||||||||||||||||||||||||
(a) | The net assets of companies based abroad was converted into national currency at the exchange
rates prevailing at the date of financial statements. |
|
(b) | That figure includes only the direct participation of Vale. |
|
(c) | Undertaking pre-operational phase. |
|
(d) | Company incorporated in 2008. |
17
Intangible | Goodwill amortization | |||||||||||||||||||||||||||
(Unaudited) | Accumulated | |||||||||||||||||||||||||||
Intangible by segment | 2008 | 2007 | 4Q/08 | 3Q/08 | 4Q/07 | 2008 | 2007 | |||||||||||||||||||||
Iron ore and pellets |
||||||||||||||||||||||||||||
Goodwill of Minerações Brasileiras Reunidas MBR (Includes goodwill Caemi) (b) |
4,060 | 4,615 | (138 | ) | (139 | ) | (139 | ) | (554 | ) | (540 | ) | ||||||||||||||||
Right of use of the actions of the EBM |
679 | | | | | | | |||||||||||||||||||||
Other companies (a, b) |
5 | 33 | (1 | ) | (1 | ) | (3 | ) | (3 | ) | (9 | ) | ||||||||||||||||
4,744 | 4,648 | (139 | ) | (140 | ) | (142 | ) | (557 | ) | (549 | ) | |||||||||||||||||
Nickel |
||||||||||||||||||||||||||||
Goodwill of Inco Limited (a, b, d) |
3,471 | 7,366 | (207 | ) | (212 | ) | (189 | ) | (862 | ) | (753 | ) | ||||||||||||||||
Other rights Vale Inco |
667 | 691 | | | | | | |||||||||||||||||||||
4,138 | 8,057 | (207 | ) | (212 | ) | (189 | ) | (862 | ) | (753 | ) | |||||||||||||||||
Coal |
||||||||||||||||||||||||||||
Goodwill of Vale Australia (a, b) |
171 | 129 | (5 | ) | (1 | ) | (2 | ) | (10 | ) | (2 | ) | ||||||||||||||||
Logisitc |
||||||||||||||||||||||||||||
Ferrovia Norte Sul FNS (c) |
1,660 | 1,482 | | | | | | |||||||||||||||||||||
Other rights |
14 | | | | | | | |||||||||||||||||||||
Total consolidated |
10,727 | 14,316 | (351 | ) | (353 | ) | (333 | ) | (1,429 | ) | (1,304 | ) | ||||||||||||||||
Intangible not recorded at the parent company |
(2,327 | ) | (2,173 | ) | | | | | | |||||||||||||||||||
Total parent company |
8,400 | 12,143 | (351 | ) | (353 | ) | (333 | ) | (1,429 | ) | (1,304 | ) | ||||||||||||||||
(a) | Goodwill not recorded in the parent company; |
|
(b) | Goodwill based on future results expectation
(stated period of amortization of 10 years); |
|
(c) | Amortization for the year of R$ 10, recorded in cost of products sold; |
|
(d) | Includes impairment of R$ 2,447, recorded in 4Q08. |
Consolidated | Parent Company | |||||||||||||||||||||||||||||||||||
Average | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||||||||||||||||
depreciation | Accumulated | Accumulated | ||||||||||||||||||||||||||||||||||
rates | Cost | depreciation | Net | Net | Cost | depreciation | Net | Net | ||||||||||||||||||||||||||||
Lands |
0.00 | % | 425 | | 425 | 195 | 170 | | 170 | 99 | ||||||||||||||||||||||||||
Buildings |
3.63 | % | 9,357 | (2,472 | ) | 6,885 | 5,919 | 3,357 | (918 | ) | 2,439 | 2,010 | ||||||||||||||||||||||||
Installations |
3.73 | % | 28,759 | (9,388 | ) | 19,371 | 15,565 | 13,514 | (4,019 | ) | 9,495 | 8,147 | ||||||||||||||||||||||||
Equipment |
7.34 | % | 13,870 | (4,283 | ) | 9,587 | 7,505 | 4,567 | (1,651 | ) | 2,916 | 2,623 | ||||||||||||||||||||||||
Information
technology equipment |
20.00 | % | 2,086 | (1,138 | ) | 948 | 811 | 1,664 | (943 | ) | 721 | 792 | ||||||||||||||||||||||||
Railways |
3.09 | % | 11,851 | (4,293 | ) | 7,558 | 6,513 | 10,090 | (3,866 | ) | 6,224 | 5,549 | ||||||||||||||||||||||||
Mineral rights |
3.26 | % | 29,179 | (3,445 | ) | 25,734 | 24,128 | 1,844 | (399 | ) | 1,445 | 1,255 | ||||||||||||||||||||||||
Others |
7.27 | % | 10,904 | (2,253 | ) | 8,651 | 8,322 | 3,291 | (1,436 | ) | 1,855 | 1,551 | ||||||||||||||||||||||||
106,431 | (27,272 | ) | 79,159 | 68,958 | 38,497 | (13,232 | ) | 25,265 | 22,026 | |||||||||||||||||||||||||||
Construction in progress |
31,335 | | 31,335 | 21,519 | 13,432 | | 13,432 | 6,071 | ||||||||||||||||||||||||||||
Total |
137,766 | (27,272 | ) | 110,494 | 90,477 | 51,929 | (13,232 | ) | 38,697 | 28,097 | ||||||||||||||||||||||||||
18
Consolidated | ||||||||||||||||
2008 | 2007 | |||||||||||||||
Accumulated | ||||||||||||||||
Cost | depreciation | Net | Net | |||||||||||||
Ferrous |
||||||||||||||||
In operation |
33,424 | (12,692 | ) | 20,732 | 18,131 | |||||||||||
Construction in Progress |
9,068 | | 9,068 | 6,914 | ||||||||||||
42,492 | (12,692 | ) | 29,800 | 25,045 | ||||||||||||
Non Ferrous |
||||||||||||||||
In operation |
50,143 | (6,839 | ) | 43,304 | 39,562 | |||||||||||
Construction in Progress |
18,121 | | 18,121 | 10,241 | ||||||||||||
68,264 | (6,839 | ) | 61,425 | 49,803 | ||||||||||||
Logistics |
||||||||||||||||
In operation |
9,162 | (2,992 | ) | 6,170 | 4,924 | |||||||||||
Construction in Progress |
837 | | 837 | 523 | ||||||||||||
9,999 | (2,992 | ) | 7,007 | 5,447 | ||||||||||||
Holdings |
||||||||||||||||
In operation |
11,881 | (3,816 | ) | 8,065 | 5,436 | |||||||||||
Construction in Progress |
1,265 | | 1,265 | 3,072 | ||||||||||||
13,146 | (3,816 | ) | 9,330 | 8,508 | ||||||||||||
Corporate Center |
||||||||||||||||
In operation |
1,821 | (933 | ) | 888 | 905 | |||||||||||
Construction in Progress |
2,044 | | 2,044 | 769 | ||||||||||||
3,865 | (933 | ) | 2,932 | 1,674 | ||||||||||||
Total |
137,766 | (27,272 | ) | 110,494 | 90,477 | |||||||||||
Consolidated | Parent Company | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Trade finance |
958 | 1,007 | | 297 | ||||||||||||
Working capital |
130 | | | | ||||||||||||
1,088 | 1,007 | | 297 | |||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||||||
Current liabilities | Non-current liabilities | Current liabilities | Non-current liabilities | |||||||||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||||||||
Foreign operations |
||||||||||||||||||||||||||||||||
Loans and financing in: |
||||||||||||||||||||||||||||||||
U.S. dollars |
568 | 411 | 15,287 | 11,472 | 380 | 312 | 1,046 | 1,081 | ||||||||||||||||||||||||
Other currencies |
54 | 114 | 390 | 379 | 8 | 10 | 15 | 18 | ||||||||||||||||||||||||
Notes in U.S. dollars |
| | 15,214 | 11,841 | | | | | ||||||||||||||||||||||||
Export securitization (*) |
129 | 94 | 348 | 363 | | | | | ||||||||||||||||||||||||
Perpetual notes |
| | 194 | 155 | | | | | ||||||||||||||||||||||||
Accrued charges |
507 | 499 | | | 24 | 33 | | | ||||||||||||||||||||||||
1,258 | 1,118 | 31,433 | 24,210 | 412 | 355 | 1,061 | 1,099 | |||||||||||||||||||||||||
Local operations |
||||||||||||||||||||||||||||||||
Indexed by TJLP, TR, IGP-M and CDI |
103 | 1,146 | 4,879 | 2,243 | 76 | 1,040 | 4,645 | 2,034 | ||||||||||||||||||||||||
Basket of currencies |
2 | 3 | 9 | 10 | 3 | 3 | 10 | 10 | ||||||||||||||||||||||||
Loans in U.S. dollars |
| | 386 | 66 | | | 386 | | ||||||||||||||||||||||||
Non-convertible debentures |
| | 5,987 | 5,916 | | | 5,500 | 5,500 | ||||||||||||||||||||||||
Accrued charges |
220 | 87 | | | 220 | 85 | | | ||||||||||||||||||||||||
325 | 1,236 | 11,261 | 8,235 | 299 | 1,128 | 10,541 | 7,544 | |||||||||||||||||||||||||
1,583 | 2,354 | 42,694 | 32,445 | 711 | 1,483 | 11,602 | 8,643 | |||||||||||||||||||||||||
(*) | Debt securities secured by future receivables arising from certain exports sales. |
19
Consolidated | Parent Company | |||||||||||||||
2010 |
5,571 | 13 | % | 1,958 | 17 | % | ||||||||||
2011 |
6,651 | 16 | % | 365 | 4 | % | ||||||||||
2012 |
3,019 | 7 | % | 280 | 2 | % | ||||||||||
2013 |
6,284 | 15 | % | 4,212 | 36 | % | ||||||||||
2014 onwards |
20,486 | 48 | % | 4,787 | 41 | % | ||||||||||
No due date (Perpetual notes and non-convertible debentures) |
683 | 1 | % | | 0 | % | ||||||||||
42,694 | 100 | % | 11,602 | 100 | % | |||||||||||
Consolidated | Parent Company | |||||||
Up to 3% |
1,830 | 396 | ||||||
3.1% to 5% |
13,761 | 1,419 | ||||||
5.1% to 7% (*) |
14,095 | 759 | ||||||
7.1% to 9% (*) |
4,994 | 1,024 | ||||||
9.1% to 11% |
203 | | ||||||
Over 11% (*) |
8,716 | 8,715 | ||||||
Variable (Perpetual notes) |
678 | | ||||||
44,277 | 12,313 | |||||||
(*) | Includes non-convertible debentures and other Brazilian-reais denominated loans where interest
is determined by CDI and TJLP (Brazilian interbank certificate of deposit) rate accumulated
variation plus spread. For these operations the Company has entered into derivative transactions to
hedge the Company exposure on the contracted total floating rate debt denominated in reais. The
contract value for these operations is R$9,743, which R$8,532 have original interest rate above
11%. After the hedge contract the average cost of these operations is equivalent to 4.9%. |
% | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
TJLP Long-Term Interest Rate (effective rate) |
1.5 | 6.4 | 7.9 | |||||||||
IGP-M General Price Index Market |
1.2 | 7.8 | 3.8 | |||||||||
Devaluation of United States Dollar against Real |
31.9 | (17.2 | ) | (8.7 | ) |
20
(a) | Provisions for contingencies net from judicial deposits, considered by management and its legal
counsel as sufficient to cover losses from any type of lawsuit, are as follows: |
Consolidated | Parent Company | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
I) Tax contingencies |
2,299 | 3,269 | 1,203 | 1,805 | ||||||||||||
(-) Judicial deposits |
(1,082 | ) | (1,346 | ) | (862 | ) | (803 | ) | ||||||||
1,217 | 1,923 | 341 | 1,002 | |||||||||||||
II) Civil contingencies |
687 | 575 | 475 | 419 | ||||||||||||
(-) Judicial deposits |
(44 | ) | (277 | ) | | (202 | ) | |||||||||
643 | 298 | 475 | 217 | |||||||||||||
III) Labor contingencies |
1,097 | 937 | 905 | 757 | ||||||||||||
IV) Environmental contingencies |
32 | 31 | 9 | 3 | ||||||||||||
Total accrued liabilities |
2,989 | 3,189 | 1,730 | 1,979 | ||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Balance at the beginning of the period |
3,189 | 2,363 | 1,979 | 1,508 | ||||||||||||
Provisions, net of reversals |
(1,234 | ) | 752 | (747 | ) | 71 | ||||||||||
Payment |
(30 | ) | (56 | ) | (30 | ) | (45 | ) | ||||||||
Monetary update |
568 | 442 | 385 | 507 | ||||||||||||
Judicial deposits |
496 | (312 | ) | 143 | (62 | ) | ||||||||||
Balance at the end of period |
2,989 | 3,189 | 1,730 | 1,979 | ||||||||||||
1) | Tax Contingencies: |
|
The major suits are: |
| Value-Added Tax on Sales and Services (ICMS) The contingent figure refers to the credit right
of differential rates regarding the transfer of assets between company branches; |
||
| Services Tax (ISS) The major claims are regarding local tax collecting disputes; |
||
| Tax for Social Security Financing (COFINS) The major contingencies, related to merged
companies and refer to the increase of the rate from 2% to 3% between 1999 and 2000; |
||
| Import Duty (II) The provision made is related to the Fiscal classification of equipment
imported by merged companies; |
||
| Additional Compensation to harbour workers (AITP) Amounts regarding the collection of
compensation amounts for public harbour workers transferred to Private Harbour; |
||
| Income Tax and Social Contribution Essentially regarding a fiscal loss compensation and
negative bases of social contribution disputing the limit of 30% of taxable earnings and
monetary variations of assets from merged companies; and |
||
| Others Regarding dispute of tax credit compensation and the basis of calculation of Finance
Compensation by Exploration of Mineral Resources CFEM. |
21
2) | Civil Contingencies: |
|
The civil actions are principally related to claims made against us by contractors in
connection with losses alleged to have been incurred by them as a result of various past
government economic plans, accidents and return of land. |
||
3) | Labor Contingencies: |
|
Labor and social security related actions principally comprise claims for (a) payment of
time spent traveling from their residences to the work-place, (b) additional health and
safety related payments and (c) disputes about the amount of indemnities paid upon dismissal
and the one-third extra holiday pay. |
||
(b) | In connection with the Girardin Financing, the Company provides certain guarantees on behalf of
Goro pursuant to which we guaranteed payments due from Goro of up to a maximum amount of US$ 100
millions (Maximum Amount) in connection with an indemnity. We also provided an additional
guarantee covering the payments due from Goro of: (a) amounts exceeding the Maximum Amount in
connection with the indemnity and (b) certain other amounts payable by Goro under a lease agreement
covering certain assets. |
|
The Company provides a guarantee covering certain termination payments due in New Caledonia from
Goro to the supplier under an electricity supply agreement (ESA) entered into in October 2004 for
the Goro nickel-cobalt project. The amount of the termination payments guaranteed depends upon a
number of factors, including whether any termination of the ESA is as a result of a default by Goro
and the date on which an early termination of the ESA were to occur. If Goro defaults under the ESA
prior to the anticipated start date for supply of electricity to the project, the termination
payment, which currently is at its maximum, would be $ 145 million. Once the supply of electricity
under the ESA to the project begins, the guaranteed amounts will decrease over the life of the ESA. |
||
The Company expects such guarantees to be not executed and therefore no provisions for losses have
been made. |
||
(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 debenture holders are entitled to receive semi-annual payments (in March and September)
equivalent to a percentage of the net revenue derived from certain mineral resources owned at May
1997 and included in the Issue Deed. |
||
According to the Debenture Issue Deed, the amount of the premium must include interest up to the
month prior to that of effective payment, plus 1% in the month in which the funds are made
available to the debenture holder. |
||
The accumulated sales of iron ore of the mines covered by the debentures in the period between May
1997 and December 31, 2008, was 596 million metric tons in the Southeast System and 671 million
metric tons in the North System of Carajas. In the event that the annual sales of iron ore remain
equal to the level achieved in the last twelve months, the levels required by the Issue Deed to
start premium payments of 1.7 billion metric tons for the Southeast System and 1.2 billion metric
tons to the North System, would be achieved in 2018 and 2013, respectively. However, these levels
of production at the indicated dates can not be confirmed. |
||
In September 2008, the Company paid interest on debentures in the amount of R$ 20 (R$ 22 in 2007). |
22
Consolidated | Parent Company | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Provisions in the beginning of year |
1,763 | 1,535 | 790 | 678 | ||||||||||||
Accretion expense |
294 | 150 | 163 | 84 | ||||||||||||
Liabilities settled in the current period |
(16 | ) | (27 | ) | (11 | ) | (15 | ) | ||||||||
Revisions in estimated cash flows |
(153 | ) | 105 | (50 | ) | 43 | ||||||||||
Cumulative translation adjustment |
222 | | | | ||||||||||||
Provisions in the end of year |
2,110 | 1,763 | 892 | 790 | ||||||||||||
(a) | Pension Plan |
|
The results of the actuarial valuation are presented as follows: |
||
Fair value of assets development |
2008 | 2007 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Fair value of assets at the begining of the year |
7,417 | 6,405 | 18 | 7,483 | 6,386 | 9 | ||||||||||||||||||
Actual return of assets |
132 | (1,147 | ) | 2 | 447 | 131 | 2 | |||||||||||||||||
Contribution from sponsor |
74 | 399 | 97 | 63 | 631 | 109 | ||||||||||||||||||
Benefits paid |
(512 | ) | (467 | ) | (97 | ) | (576 | ) | (481 | ) | (101 | ) | ||||||||||||
Effect of exchange rate changes |
| 328 | 1 | | (262 | ) | (1 | ) | ||||||||||||||||
Fair value of assets at the end of the year |
7,111 | 5,518 | 21 | 7,417 | 6,405 | 18 | ||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
(*) Overfunded | Underfunded | Underfunded | (*) Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Fair value of plan assets at beginning of year |
5,629 | 7,127 | 2,668 | 5,402 | 7,293 | 2,523 | ||||||||||||||||||
Liabilitie recognized upon consolidation of Vale Inco |
| | | | 214 | 455 | ||||||||||||||||||
Cost of current service |
20 | 110 | 42 | 17 | 119 | 39 | ||||||||||||||||||
Cost of interest |
556 | 379 | 127 | 588 | 368 | 127 | ||||||||||||||||||
Benefits paid |
(512 | ) | (467 | ) | (97 | ) | (576 | ) | (481 | ) | (101 | ) | ||||||||||||
Plan amendment |
| 29 | | | 7 | | ||||||||||||||||||
Hypotheses changes |
(712 | ) | | | | | | |||||||||||||||||
Actuarial loss |
685 | (1,207 | ) | (684 | ) | 198 | (64 | ) | (220 | ) | ||||||||||||||
Effect of exchange rate changes |
| 383 | 143 | | (329 | ) | (155 | ) | ||||||||||||||||
Fair value of plan assets at end of year |
5,666 | 6,354 | 2,199 | 5,629 | 7,127 | 2,668 | ||||||||||||||||||
23
Consolidated | ||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
(*) Overfunded | Underfunded | Underfunded | (*) Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Fair value of plan assets at the end of the year |
(5,666 | ) | (6,354 | ) | (2,199 | ) | (5,629 | ) | (7,127 | ) | (2,668 | ) | ||||||||||||
Fair value of assets at the end of the year |
7,111 | 5,518 | 21 | 7,417 | 6,405 | 18 | ||||||||||||||||||
Net (gains) and losses not recognized on the balance sheet |
545 | 231 | (410 | ) | (232 | ) | | (122 | ) | |||||||||||||||
Total |
1,990 | (605 | ) | (2,588 | ) | 1,556 | (722 | ) | (2,772 | ) | ||||||||||||||
Actuarial assets / (liabilities) recorded in the balance sheet: |
||||||||||||||||||||||||
Short-term |
| (26 | ) | (127 | ) | | (38 | ) | (117 | ) | ||||||||||||||
Long-term |
1,990 | (579 | ) | (2,461 | ) | 1,556 | (684 | ) | (2,655 | ) | ||||||||||||||
Actuarial assets / (liabilities) recorded in the balance sheet |
1,990 | (605 | ) | (2,588 | ) | 1,556 | (722 | ) | (2,772 | ) | ||||||||||||||
Parent Company | ||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
(*) Overfunded | Underfunded | Underfunded | (*) Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Fair value of plan assets at the end of the year |
(5,666 | ) | | | (5,629 | ) | | | ||||||||||||||||
Fair value of assets at the end of the year |
7,111 | | | 7,417 | | | ||||||||||||||||||
Net (gains) and losses not recognized on the balance sheet |
545 | | | (232 | ) | | | |||||||||||||||||
Total |
1,990 | | | 1,556 | | | ||||||||||||||||||
Actuarial assets / (liabilities) recorded in the balance sheet: |
||||||||||||||||||||||||
Short-term |
| | | | | | ||||||||||||||||||
Long-term |
1,990 | | | 1,556 | | | ||||||||||||||||||
Actuarial assets / (liabilities) recorded in the balance sheet |
1,990 | | | 1,556 | | | ||||||||||||||||||
(*) | The company did not register in the Balance Sheet the asset from actuarial valuation because
there is no evidence of realization, according to item 49 of NPC 26. |
Brazil | ||||||||||||
Target allocation for 2009 | Percentage of plan assets | |||||||||||
(Unaudited) | 2008 | 2007 | ||||||||||
Type of assets |
||||||||||||
Equity securities |
26 | % | 20 | % | 29 | % | ||||||
Real estate |
6 | % | 4 | % | 3 | % | ||||||
Loans |
7 | % | 6 | % | 4 | % | ||||||
Fixed Income |
61 | % | 70 | % | 64 | % | ||||||
Total |
100 | % | 100 | % | 100 | % | ||||||
Foreign | ||||||||||||
Target allocation for 2009 | Percentage of plan assets | |||||||||||
(Unaudited) | 2008 | 2007 | ||||||||||
Type of assets |
||||||||||||
Equity securities |
61 | % | 54 | % | 61 | % | ||||||
Fixed Income |
39 | % | 46 | % | 39 | % | ||||||
Total |
100 | % | 100 | % | 100 | % | ||||||
24
(b) | Actuarial liability |
|
Allowance for additional health care plan |
||
Refers to the responsibility of the Company to support retirements, pensions and health assistance
related to the termination of some employees, which occurred between 1987 and 1989. |
||
The results of the actuarial evaluation of this liability are as follows: |
||
Change of fair value of assets (*) |
Abono Complementação | ||||||||
2008 | 2007 | |||||||
Fair value of assets at the begining of the year |
259 | 196 | ||||||
Actual return of assets |
49 | 32 | ||||||
Contribution from sponsor |
100 | 93 | ||||||
Benefits paid in the period |
(67 | ) | (62 | ) | ||||
Fair value of assets at the end of the year |
341 | 259 | ||||||
(*) | Does not apply to fair value of assets to health plan. |
Health care | Abono Complementação | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Fair value of assets at the begining of the year |
292 | 229 | 732 | 708 | ||||||||||||
Current service cost |
3 | | | | ||||||||||||
Cost of interest |
29 | 25 | 71 | 76 | ||||||||||||
Benefits paid in the period |
(31 | ) | (21 | ) | (67 | ) | (62 | ) | ||||||||
Hypotheses changes |
(34 | ) | | (63 | ) | | ||||||||||
Loss (Gain) on liabilities |
41 | 59 | 57 | 10 | ||||||||||||
Fair value of plan assets at the end of the year |
300 | 292 | 730 | 732 | ||||||||||||
Health care | Abono Complementação | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Present value of totally or partially covered actuarial obligations |
(300 | ) | (292 | ) | (730 | ) | (732 | ) | ||||||||
Fair value of asets |
| | 341 | 259 | ||||||||||||
Net (gains) loss not recognized on the balance sheet |
31 | 24 | 49 | 73 | ||||||||||||
Actuarial assets and liabilities acrrued in the balance sheet |
(269 | ) | (268 | ) | (340 | ) | (400 | ) | ||||||||
Health care | Abono Complementação | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Cost of interest |
29 | 25 | 71 | 76 | ||||||||||||
Actual return of assets |
| | (49 | ) | (32 | ) | ||||||||||
Total of costs, net |
29 | 25 | 22 | 44 | ||||||||||||
(c) | Sponsor contributions |
|
The contributions are as follows: |
Target to 2009 | 2008 | |||||||
Benefit plan VALE MAIS income |
(46 | ) | (46 | ) | ||||
Benefit plan VALE MAIS risk and proportional benefit |
(73 | ) | (74 | ) | ||||
Pension plans in the foreign |
(591 | ) | (632 | ) | ||||
Complementary value (*) |
(101 | ) | (100 | ) | ||||
Health care plan for retired employee (*) |
(27 | ) | (31 | ) | ||||
Total contributions |
(838 | ) | (883 | ) | ||||
25
(d) | Actuarial and economic hypotheses |
|
All calculations include future projections in relation to certain parameters, for example:
salaries, interest, inflation, benefits from social security, mortality, invalidity and
others. No actuarial results can be analyzed without knowledge of the scenarios utilized in
the evaluation. |
||
The actuarial economic hypotheses were considering the long-term for their maturity, and must be
analyzed from this point of view. They are not necessarily realizable in the short-term. |
||
The evaluation was based on the following economic hypotheses: |
2008 | 2007 | |||||||||||||||
Local pension | Foreign pension | Local pension | Foreign pension | |||||||||||||
Economic assumptions | plans | plans | plans | plans | ||||||||||||
Discount rate |
11.28% p.a. | 6.45% p.a. | 10.24% p.a. | 5.21% p.a. | ||||||||||||
Rate expected return of assets |
12.22% p.a. | 7.17% p.a. | 12.78% p.a. | 7.18% p.a. | ||||||||||||
Rate of compensation increase up to 47 years |
7.12% p.a. | 3.85% p.a. | 7.12% p.a. | 4.01% p.a. | ||||||||||||
Rate of compensation increase over 47 years |
4.00% p.a. | 3.85% p.a. | 4.00% p.a. | 4.01% p.a. | ||||||||||||
Inflation |
4.00% p.a. | 2.00% p.a. | 4.00% p.a. | 2.00% p.a. | ||||||||||||
Health care cost trend rate |
7.12% p.a. | 6.19% p.a. | 7.64% p.a. | 6.35% p.a. |
All assumptions were revised in 2008. |
26
Number of shares | ||||||||||||||||||||||||
Stockholders | Commom | % | Preferred | % | Total | % | ||||||||||||||||||
Valepar S.A. |
1,716,435,045 | 53 | 20,340,000 | 1 | 1,736,775,045 | 32 | ||||||||||||||||||
Brazilian Government (National Treasury / BNDES/ INSS / FPS) |
56,712 | | 60,904,104 | 3 | 60,960,816 | 1 | ||||||||||||||||||
American Depositary Receipts ADRs |
724,877,268 | 22 | 794,529,068 | 38 | 1,519,406,336 | 29 | ||||||||||||||||||
FMP FGTS |
122,303,382 | 4 | | | 122,303,382 | 2 | ||||||||||||||||||
PIBB BNDES |
4,513,120 | | 7,115,990 | | 11,629,110 | | ||||||||||||||||||
BNDESPar |
218,386,481 | 7 | 1,483,079 | | 219,869,560 | 4 | ||||||||||||||||||
Foreign Institutional investors in Brazilian market |
108,334,610 | 3 | 316,402,075 | 15 | 424,736,685 | 8 | ||||||||||||||||||
Brazil Institutional investors |
223,055,069 | 7 | 386,095,593 | 18 | 609,150,662 | 11 | ||||||||||||||||||
Brazil Retail investors in Brazilian market |
63,824,896 | 2 | 444,855,405 | 21 | 508,680,301 | 9 | ||||||||||||||||||
Treasury stock in Brazil |
74,937,899 | 2 | 76,854,304 | 4 | 151,792,203 | 4 | ||||||||||||||||||
Total |
3,256,724,482 | 100 | 2,108,579,618 | 100 | 5,365,304,100 | 100 | ||||||||||||||||||
27
Shares | ||||||||||||||||||||||||||||
Quantity | Unit acquisition cost | Average quoted market price | ||||||||||||||||||||||||||
Class | 2008 | 2007 | Average | Low | High | 2008 | 2007 | |||||||||||||||||||||
Preferred |
76,854,304 | 30,341,144 | 23.62 | 21.02 | 27.96 | 37.99 | 39.46 | |||||||||||||||||||||
Common |
74,937,899 | 56,582,040 | 16.90 | 23.33 | 31.00 | 44.44 | 46.73 | |||||||||||||||||||||
151,792,203 | 86,923,184 | |||||||||||||||||||||||||||
Net income for the year |
21,279 | |||
Legal reserve |
(1,064 | ) | ||
Realization of unrealized income reserve (*) |
23 | |||
Adjusted net income |
20,238 | |||
Mandatory dividend amount - 25% (R$0.99 per outstanding share) |
5,059 | |||
Statutory dividend on preferred shares (3% of net equity, R$0.36 per outstanding share) |
1,195 | |||
Statutory dividend on preferred shares (6% of paid-up capital, R$0.35 per outstanding share) |
1,108 | |||
Dividends/
Interest on stockholders equity Total |
5,059 | |||
Anticipated dividends in October, 2008 |
(225 | ) | ||
Dividends/
Interest on stockholders equity Proposed |
4,834 | |||
(*) | The realization is based on the dividends received, write-off or disposal of investments and
depreciation, write-off and disposal of property, plant and equipment. |
28
Consolidated | ||||||||||||
(Unaudited) | ||||||||||||
4Q/08 | 3Q/08 | 4Q/07 | ||||||||||
Financial expenses |
||||||||||||
Interest |
(786 | ) | (509 | ) | (552 | ) | ||||||
Labor, tax and civil contingencies |
(51 | ) | (40 | ) | (70 | ) | ||||||
CPMF |
| | (52 | ) | ||||||||
Others |
(156 | ) | (198 | ) | (522 | ) | ||||||
(993 | ) | (747 | ) | (1,196 | ) | |||||||
Financial income |
||||||||||||
Related parties |
1 | 1 | 4 | |||||||||
Financial statements |
496 | 431 | 63 | |||||||||
Others |
89 | 35 | 195 | |||||||||
586 | 467 | 262 | ||||||||||
Derivatives |
(1,327 | ) | (1,112 | ) | 589 | |||||||
Monetary and exchange rate variation on assets: |
||||||||||||
Cash and cash equivalents |
3,662 | 2,357 | (127 | ) | ||||||||
Accounts receivable |
2,217 | 1,812 | (253 | ) | ||||||||
Loans |
(6,231 | ) | (4,768 | ) | 883 | |||||||
Property, Plan and Equipment |
6,538 | 5,397 | (254 | ) | ||||||||
Others |
(1,905 | ) | (2,094 | ) | 491 | |||||||
Net |
4,281 | 2,704 | 740 | |||||||||
Financial income (expenses), net |
2,547 | 1,312 | 395 | |||||||||
Acumulated | ||||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||
Before new | New practices | |||||||||||||||||||||||
practices | adjustments | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Financial expenses |
||||||||||||||||||||||||
Interest |
(2,296 | ) | | (2,296 | ) | (2,663 | ) | (2,889 | ) | (3,142 | ) | |||||||||||||
Labor, tax and civil contingencies |
(183 | ) | | (183 | ) | (188 | ) | (173 | ) | (171 | ) | |||||||||||||
CPMF |
| | | (275 | ) | | (204 | ) | ||||||||||||||||
Others |
(978 | ) | | (978 | ) | (2,002 | ) | (364 | ) | (1,209 | ) | |||||||||||||
(3,457 | ) | | (3,457 | ) | (5,128 | ) | (3,426 | ) | (4,726 | ) | ||||||||||||||
Financial income |
||||||||||||||||||||||||
Related parties |
4 | | 4 | 9 | 229 | 27 | ||||||||||||||||||
Financial statements |
1,023 | | 1,023 | 225 | 772 | 47 | ||||||||||||||||||
Others |
194 | | 194 | 562 | 92 | 30 | ||||||||||||||||||
1,221 | | 1,221 | 796 | 1,093 | 104 | |||||||||||||||||||
Derivatives |
(1,817 | ) | | (1,817 | ) | 1,853 | (1,475 | ) | 1,490 | |||||||||||||||
Monetary and exchange rate variation on assets: |
||||||||||||||||||||||||
Cash and cash equivalents |
5,708 | (663 | ) | 5,045 | (784 | ) | 3,058 | 22 | ||||||||||||||||
Accounts receivable |
3,160 | (538 | ) | 2,622 | (1,585 | ) | 73 | (441 | ) | |||||||||||||||
Loans |
(8,268 | ) | 973 | (7,295 | ) | 6,291 | (260 | ) | 965 | |||||||||||||||
Property, Plan and Equipment |
7,259 | (7,123 | ) | 136 | (3,625 | ) | | | ||||||||||||||||
Others |
(2,896 | ) | 2,600 | (296 | ) | 2,459 | (689 | ) | 306 | |||||||||||||||
Related parties |
3 | | 3 | | (9,047 | ) | 5,600 | |||||||||||||||||
Net |
4,966 | (4,751 | ) | 215 | 2,756 | (6,865 | ) | 6,452 | ||||||||||||||||
Financial income (expenses), net |
913 | (4,751 | ) | (3,838 | ) | 277 | (10,673 | ) | 3,320 | |||||||||||||||
29
| Interest rates; |
|
| Foreign exchange; |
|
| Products prices and input costs |
30
| Scenario I: expected
considers the market curves as of
December 31st 2008; |
||
| Scenario II: unfavorable change of 25% considers a shock of 25% in the market
curves used for the pricing in the expected scenario, negatively impacting the fair value of Vales
derivatives positions; |
||
| Scenario III: favorable change of 25% considers a shock of
25% in the market curves used for the pricing in the expected scenario, positively impacting the
fair value of Vales derivatives positions; |
||
| Scenario IV: unfavorable change of 50%
considers a shock of 50% in the market curves used for the pricing in the expected scenario,
negatively impacting the fair value of Vales derivatives positions; |
||
| Scenario V:
favorable change of 50% considers a shock of 50% in the market curves used for the pricing in the
expected scenario, positively impacting the fair value of Vales derivatives positions; |
| CDI vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale
entered into swaps to convert Brazilian reais denominated debt instruments linked to CDI to USD. In
those swaps Vale pays fixed rates in USD and receives payments linked to CDI. |
|
| CDI vs. USD floating rate swap In order to reduce the cash flow volatility, Vale
entered into swaps to convert Brazilian reais denominated debt instruments linked to CDI to USD. In
those swaps Vale pays floating rates in USD (Libor London Interbank Offered Rate) and receives
payments linked to CDI. |
| TJLP vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale
entered into swaps to convert loans with Banco Nacional de Desenvolvimento Econômico e Social
(BNDES) linked to TJLP to USD. In those swaps Vale pays fixed rates in USD and receives payments
linked to TJLP. |
|
| TJLP vs. USD floating rate swap In order to reduce the cash flow volatility, Vale
entered into swaps to convert loans with BNDES linked to TJLP to USD. In those swaps Vale pays
floating rates in USD and receives payments linked to TJLP. |
| Euro floating rate vs. USD floating rate swap In order to reduce the cash flow
volatility, Vale entered into a swap to convert loans in Euros linked to Euribor to loans in USD
linked to Libor. We used this instrument to convert the cash flow of a debt in Euros, with a
notional amount of 19.1 million issued in 2003 by Vale. In those swaps Vale pays floating
rates in USD (Libor) and receives floating rates in Euros (Euribor). |
| USD floating rate vs. USD fixed rate swap In order to reduce the cash flow
volatility, Vale Inco Ltd., Vales wholly-owned subsidiary, entered into a swap to convert USD
floating rate debt into USD fixed rate debt. Vale Inco used this instrument to convert the cash
flow of a debt issued in 2004 with notional amount of USD 200 million. In those swaps Vale pays
fixed rates in USD and receives floating rates in USD
(Libor). |
31
| Energy purchase energy purchase agreement between Albrás, Vales controlled
subsidiary, and Eletronorte in which theres a clause that defines that a premium can be charged if
aluminum prices trade in the range of US$ 1,450/t to US$ 2,773/t. This clause is considered an
embedded derivative. |
|
| Raw material and intermediate products purchase Nickel concentrate and raw
materials purchase agreements of Vale Inco Ltd, Vales wholly-owned subsidiary, in which there are
provisions based on nickel and copper future prices behavior. These provisions are considered
embedded derivatives. |
1 | With the exception of a US$ 211 million debt with monthly and quarterly interest and amortization
payments. |
32
Realized | ||||||||||||||||||||||||||||
Value at | Gain/Loss | |||||||||||||||||||||||||||
inception | Notional ($) | Index | Average Rate | Unrealized Gain/Loss (R$) | (R$) | |||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | ||||||||||||||||||||||||
Receivable |
| USD | 100 | USD | + 3,65 | % | | 192 | 236 | |||||||||||||||||||
Payable |
| R$ | 159 | CDI | 100,00 | % | | (159 | ) | (166 | ) | |||||||||||||||||
Total |
| 33 | 70 | |||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Value at | Gain/Loss | VAR | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inception | Notional ($) | Index | Average Rate | Unrealized Gain/Loss (R$) | (R$) | (R$) | Unrealized Gain/Loss by year (R$) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
R$ | 7.531 | R$ | 7.103,58 | CDI | 101,14 | % | 8.463 | 8.112 | 759 | 1 | 376 | (1.035 | ) | 22 | (64 | ) | 11 | 9 | (193 | ) | |||||||||||||||||||||||||||||||||||||||||||
Payable |
USD | 3.672 | USD | 3.493,80 | USD | + 5,3395 | % | (9.338 | ) | (7.584 | ) | (521 | ) | 277 | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||
Total |
(875 | ) | 528 | 238 | 277 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Value at | Gain/Loss | VAR | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inception | Notional ($) | Index | Average Rate | Unrealized Gain/Loss (R$) | (R$) | (R$) | Unrealized Gain/Loss by year (R$) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
R$ | 792 | R$ | 792 | CDI | 102,26 | % | 834 | 838 | 61 | | 65 | (51 | ) | 23 | 17 | 12 | 8 | (296 | ) | ||||||||||||||||||||||||||||||||||||||||
Payable |
USD | 430 | USD | 430 | Libor | + 3,876 | % | (1.057 | ) | (866 | ) | (20 | ) | 31 | | | | | | | | |||||||||||||||||||||||||||||||||||||||
Total |
(223 | ) | (28 | ) | 41 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Value at | Gain/Loss | VAR | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inception | Notional ($) | Index | Average Rate | Unrealized Gain/Loss(R$) | (R$) | (R$) | Unrealized Gain/Loss by year (R$) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
R$ | 518 | R$ | 525 | TJLP | TJLP + 1,57% a.a. | 436 | 434 | 31 | 8 | (5 | ) | (8 | ) | (12 | ) | (4 | ) | (14 | ) | (39 | ) | (14 | ) | (13 | ) | (12 | ) | (11 | ) | (14 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Payable |
US$ | 304 | US$ | 307 | USD | USD + 3,76% a.a | (580 | ) | (528 | ) | (25 | ) | 22 | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
(144 | ) | (94 | ) | 6 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Value at | Gain/Loss | VAR | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inception | Notional ($) | Index | Average Rate | Unrealized Gain/Loss (R$) | (R$) | (R$) | Unrealized Gain/Loss by year (R$) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
R$ | 645 | R$ | 647 | TJLP | TJLP + 0,96% a.a | 503 | 471 | 10 | 12 | 2 | 0 | (1 | ) | 82 | 9 | (99 | ) | (6 | ) | (6 | ) | (5 | ) | (5 | ) | (39 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Payable |
US$ | 378 | US$ | 378 | Libor | LIBOR -1,13% a.a | (572 | ) | (580 | ) | (5 | ) | 26 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
(69 | ) | (109 | ) | 5 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||||||
Value at | Gain/Loss | VAR | ||||||||||||||||||||||||||||||||||||||||||
inception | Notional ($) | Index | Average Rate | Unrealized Gain/Loss (R$) | (R$) | (R$) | Unrealized Gain/Loss by year (R$) | |||||||||||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | 2010 | 2011 | ||||||||||||||||||||||||||||||||||||
Receivable |
| 7 | | 8 | EUR | Euribor+0,875 | 24 | 23 | 8 | | 2 | 2 | 1 | |||||||||||||||||||||||||||||||
Payable |
US$ | 8 | US$ | 9 | USD | Libor+1,0425 | (19 | ) | (18 | ) | (7 | ) | | |||||||||||||||||||||||||||||||
Total |
5 | 5 | 1 | | ||||||||||||||||||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||||||
Value at | Gain/Loss | VAR | ||||||||||||||||||||||||||||||||||||||||||
inception | Notional ($) | Index | Average Rate | Unrealized Gain/Loss (R$) | (R$) | (R$) | Unrealized Gain/Loss by year (R$) | |||||||||||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | 2010 | 2011 | ||||||||||||||||||||||||||||||||||||
Receivable |
USD | 3M LIBOR | 466 | 385 | 14 | | (17 | ) | (10 | ) | (5 | ) | ||||||||||||||||||||||||||||||||
US$ | 200 | US$ | 200 | |||||||||||||||||||||||||||||||||||||||||
Payable |
USD | 4,795% a.a | (498 | ) | (395 | ) | (18 | ) | 1 | |||||||||||||||||||||||||||||||||||
Total |
(32 | ) | (10 | ) | (4 | ) | 1 | |||||||||||||||||||||||||||||||||||||
33
Realized | ||||||||||||||||||||||||||||||||||||||||||||
Value at | Average strike | Unrealized Gain/Loss | Gain/Loss | VAR | ||||||||||||||||||||||||||||||||||||||||
inception | Notional (MT) | B/S | (USD/MT) | (R$) | (R$) | (R$) | Unrealized Gain/Loss by year (R$) | |||||||||||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | 2010 | 2011 | ||||||||||||||||||||||||||||||||||||
Futures |
10.140 | 9.330 | B | 16.756 | (117 | ) | (132 | ) | (215 | ) | 18 | (103 | ) | (14 | ) | |
Realized | ||||||||||||||||||||||||||||||||||||
Value at | Average strike | Unrealized Gain/Loss | Gain/Loss | VAR (R$ | Unrealized Gain/Loss | |||||||||||||||||||||||||||||||
inception | Notional (MT) | B/S | (USD/MT) | (R$) | (R$) | million) | by year (R$) | |||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | ||||||||||||||||||||||||||||||
Futures |
4.944 | 2.430 | S | 10.712 | (16 | ) | 13 | 103 | 11 | (16 | ) |
Realized | ||||||||||||||||||||||||||||||||||||
Value at | Average strike | Unrealized Gain/Loss | Gain/Loss | VAR (R$ | Unrealized Gain/Loss | |||||||||||||||||||||||||||||||
inception | Notional (MT) | B/S | (USD/MT) | (R$) | (R$) | million) | by year (R$) | |||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | ||||||||||||||||||||||||||||||
Forwards |
||||||||||||||||||||||||||||||||||||
Níquel |
6.213 | 6.291 | B | 10.886 | ||||||||||||||||||||||||||||||||
9 | 8 | (68 | ) | 4 | 9 | |||||||||||||||||||||||||||||||
Forwards |
||||||||||||||||||||||||||||||||||||
Cobre |
6.213 | 6.291 | B | 3.613 | ||||||||||||||||||||||||||||||||
Total |
Realized | ||||||||||||||||||||||||||||||||||||||||
Value at | Average strike | Unrealized Gain/Loss | Gain/Loss | VAR (R$ | Unrealized Gain/Loss | |||||||||||||||||||||||||||||||||||
inception | Notional (MT) | B/S | (USD/MT) | (R$) | (R$) | million) | by year (R$) | |||||||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | ||||||||||||||||||||||||||||||||||
Forward |
3.966 | 4.985 | B | 15.330 | 42 | 52 | 89 | 3 | 42 | |
34
Realized | ||||||||||||||||||||||||||||
Value at | Average strike | Unrealized Gain/Loss | Gain/Loss | |||||||||||||||||||||||||
inception | Notional (MT) | B/S | (USD/MT) | (R$) | (R$) | |||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | ||||||||||||||||||||||||
Forwards |
| 12,000 | S | | | (2 | ) | 114 | ||||||||||||||||||||
PUT |
| 88,500 | B | | | 1 | 72 | |||||||||||||||||||||
CALL |
| 88,500 | S | | | (8 | ) | 2 | ||||||||||||||||||||
Outros |
| 16,500 | | | | (30 | ) | (8 | ) | |||||||||||||||||||
Total |
| (39 | ) | 180 | ||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||
Value at | Average strike | Unrealized Gain/Loss | Gain/Loss | VAR | Unrealized Gain/Loss | |||||||||||||||||||||||||||||||||||
inception | Notional (MT) | B/S | (USD/MT) | (R$) | (R$) | (R$) | by year (R$) | |||||||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | 2010 | |||||||||||||||||||||||||||||||||
CALL |
200,228 | 200,228 | C | 2,773 | 3 | 73 | | 1 | (41 | ) | (72 | ) | ||||||||||||||||||||||||||||
CALL |
200,228 | 200,228 | V | 1,450 | (116 | ) | (441 | ) | | 17 | ||||||||||||||||||||||||||||||
Total |
(113 | ) | (368 | ) | | 18 | ||||||||||||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||
Value at | Average strike | Unrealized Gain/Loss | Gain/Loss | VAR | Unrealized Gain/Loss | |||||||||||||||||||||||||||||||
inception | Notional (MT) | B/S | (USD/MT) | (R$) | (R$) | (R$) | by year (R$) | |||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | 31/12/2008 | 2009 | ||||||||||||||||||||||||||||||
Inco |
||||||||||||||||||||||||||||||||||||
Futuros |
136 | 170 | S | 5.031 | 1 | | 1 | | 1 |
Realized | ||||||||||||||||||||||||||||
Value at | Average strike | Unrealized Gain/Loss | Gain/Loss | |||||||||||||||||||||||||
inception | Notional (MT) | B/S | (USD/MT) | (R$) | (R$) | |||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | ||||||||||||||||||||||||
Inco |
||||||||||||||||||||||||||||
PUT |
| 14.595 | B | | | | | |||||||||||||||||||||
CALL |
| 12.096 | S | | | (83 | ) | (354 | ) | |||||||||||||||||||
Vale |
||||||||||||||||||||||||||||
PUT |
| 19.500 | B | | | 7 | 94 | |||||||||||||||||||||
CALL |
| 19.500 | S | | | (1 | ) | (18 | ) | |||||||||||||||||||
| 6 | 76 | ||||||||||||||||||||||||||
35
Realized | ||||||||||||||||||||||||||||
Value at | Average strike | Unrealized Gain/Loss | Gain/Loss | |||||||||||||||||||||||||
inception | Notional (MT) | B/S | (USD/MT) | (R$) | (R$) | |||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | ||||||||||||||||||||||||
PUT |
| 8.661 | B | | | | | |||||||||||||||||||||
CALL |
| 8.661 | S | | | (3 | ) | (46 | ) |
Realized | ||||||||||||||||||||||||||||
Value at | Unrealized Gain/Loss | Gain/Loss | ||||||||||||||||||||||||||
inception | Notional (Oz.) | B/S | Average Strike | (R$) | (R$) | |||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 31/12/2008 | ||||||||||||||||||||||||
PUT |
| 20.685 | B | | | | | |||||||||||||||||||||
CALL |
| 19.425 | S | | | (19 | ) | (74 | ) |
Realized | ||||||||||||||||||||||||||||||||||||
Value at | Average strike | Unrealized Gain/Loss | Gain/Loss | VAR | Unrealized Gain/Loss | |||||||||||||||||||||||||||||||
inception | Notional (GJ) | B/S | (CAD/GJ) | (R$) | (R$) | (R$) | by year (R$) | |||||||||||||||||||||||||||||
31/12/2008 | 30/09/2008 | 31/12/2008 | 30/09/2008 | 30/09/2008 | 31/12/2008 | 2009 | ||||||||||||||||||||||||||||||
Forwards |
1.773.000 | 2.601.000 | V | 7,68 | (4 | ) | (3 | ) | (1 | ) | 2 | (4 | ) |
36
TJLP | ||||||||||||
Terms | rate (%p.a.) | Terms | rate (% p.a.) | |||||||||
14/01/2009 |
6,25 | 16/06/2014 | 6,23 | |||||||||
16/02/2009 |
6,25 | 15/07/2014 | 6,23 | |||||||||
16/03/2009 |
6,25 | 14/08/2014 | 6,23 | |||||||||
16/04/2009 |
6,43 | 15/09/2014 | 6,23 | |||||||||
18/05/2009 |
6,36 | 14/10/2014 | 6,24 | |||||||||
15/06/2009 |
6,28 | 14/11/2014 | 6,24 | |||||||||
15/07/2009 |
6,21 | 15/12/2014 | 6,24 | |||||||||
14/08/2009 |
6,15 | 14/01/2015 | 6,24 | |||||||||
14/09/2009 |
6,10 | 16/02/2015 | 6,24 | |||||||||
14/10/2009 |
6,06 | 16/03/2015 | 6,25 | |||||||||
16/11/2009 |
6,05 | 16/04/2015 | 6,25 | |||||||||
15/12/2009 |
6,04 | 20/05/2015 | 6,25 | |||||||||
14/01/2010 |
6,03 | 15/06/2015 | 6,25 | |||||||||
15/02/2010 |
6,02 | 15/07/2015 | 6,25 | |||||||||
16/03/2010 |
6,00 | 14/08/2015 | 6,25 | |||||||||
16/04/2010 |
5,99 | 14/09/2015 | 6,25 | |||||||||
19/05/2010 |
5,99 | 14/10/2015 | 6,25 | |||||||||
14/06/2010 |
5,98 | 16/11/2015 | 6,26 | |||||||||
15/07/2010 |
5,99 | 15/12/2015 | 6,26 | |||||||||
16/08/2010 |
6,00 | 14/01/2016 | 6,26 | |||||||||
14/09/2010 |
6,00 | 15/02/2016 | 6,26 | |||||||||
14/10/2010 |
6,01 | 15/03/2016 | 6,26 | |||||||||
15/11/2010 |
6,01 | 15/04/2016 | 6,26 | |||||||||
14/01/2011 |
6,03 | 16/05/2016 | 6,26 | |||||||||
15/02/2011 |
6,03 | 14/06/2016 | 6,26 | |||||||||
16/03/2011 |
6,04 | 15/07/2016 | 6,26 | |||||||||
18/04/2011 |
6,05 | 15/08/2016 | 6,26 | |||||||||
17/05/2011 |
6,06 | 14/09/2016 | 6,25 | |||||||||
14/06/2011 |
6,06 | 14/10/2016 | 6,25 | |||||||||
15/07/2011 |
6,07 | 14/11/2016 | 6,25 | |||||||||
15/08/2011 |
6,07 | 15/12/2016 | 6,25 | |||||||||
14/09/2011 |
6,08 | 16/01/2017 | 6,25 | |||||||||
14/10/2011 |
6,09 | 15/02/2017 | 6,25 | |||||||||
14/11/2011 |
6,10 | 16/03/2017 | 6,25 | |||||||||
15/12/2011 |
6,11 | 17/04/2017 | 6,25 | |||||||||
16/01/2012 |
6,12 | 17/05/2017 | 6,25 | |||||||||
15/02/2012 |
6,12 | 14/06/2017 | 6,25 | |||||||||
15/03/2012 |
6,13 | 17/07/2017 | 6,25 | |||||||||
16/04/2012 |
6,13 | 14/08/2017 | 6,25 | |||||||||
16/05/2012 |
6,14 | 15/09/2017 | 6,25 | |||||||||
14/06/2012 |
6,16 | 16/10/2017 | 6,25 | |||||||||
16/07/2012 |
6,17 | 14/11/2017 | 6,25 | |||||||||
14/08/2012 |
6,17 | 15/12/2017 | 6,25 | |||||||||
14/09/2012 |
6,18 | 15/01/2018 | 6,25 | |||||||||
15/10/2012 |
6,19 | 15/02/2018 | 6,25 | |||||||||
14/11/2012 |
6,19 | 16/03/2018 | 6,25 | |||||||||
17/12/2012 |
6,19 | 16/04/2018 | 6,25 | |||||||||
14/01/2013 |
6,20 | 17/05/2018 | 6,25 | |||||||||
15/02/2013 |
6,20 | 14/06/2018 | 6,25 | |||||||||
18/03/2013 |
6,20 | 16/07/2018 | 6,25 | |||||||||
16/04/2013 |
6,20 | 15/08/2018 | 6,25 | |||||||||
17/05/2013 |
6,20 | 14/09/2018 | 6,25 | |||||||||
14/06/2013 |
6,21 | 15/10/2018 | 6,25 | |||||||||
15/07/2013 |
6,21 | 14/11/2018 | 6,25 | |||||||||
14/08/2013 |
6,21 | 17/12/2018 | 6,25 | |||||||||
16/09/2013 |
6,21 | 14/01/2019 | 6,25 | |||||||||
14/10/2013 |
6,21 | 15/02/2019 | 6,25 | |||||||||
14/11/2013 |
6,21 | 18/03/2019 | 6,25 | |||||||||
16/12/2013 |
6,22 | 16/04/2019 | 6,25 | |||||||||
14/01/2014 |
6,22 | 17/05/2019 | 6,25 | |||||||||
17/02/2014 |
6,22 | 14/06/2019 | 6,25 | |||||||||
17/03/2014 |
6,22 | 15/07/2019 | 6,25 | |||||||||
16/04/2014 |
6,23 | 14/08/2019 | 6,25 | |||||||||
19/05/2014 |
6,23 | 16/09/2019 | 6,25 |
Cupom cambial | ||||
Terms | rate (% p.a.) | |||
01/03/2009 |
2,07 | |||
01/04/2009 |
2,77 | |||
01/07/2009 |
3,84 | |||
01/10/2009 |
4,68 | |||
02/01/2010 |
5,01 | |||
01/04/2010 |
5,05 | |||
01/07/2010 |
5,10 | |||
01/10/2010 |
5,18 | |||
03/01/2011 |
5,25 | |||
01/04/2011 |
5,60 | |||
01/07/2011 |
5,68 | |||
03/10/2011 |
5,80 | |||
02/01/2012 |
5,90 | |||
02/04/2012 |
6,05 | |||
02/07/2012 |
6,29 | |||
01/10/2012 |
6,53 | |||
02/01/2013 |
6,74 | |||
01/04/2013 |
6,93 | |||
01/07/2013 |
7,15 | |||
01/10/2013 |
7,45 | |||
02/01/2014 |
7,60 | |||
01/04/2014 |
7,85 | |||
01/07/2014 |
8,13 | |||
01/10/2014 |
8,45 | |||
02/01/2015 |
9,00 |
Aluminum | ||||
Terms | Vol (% a.a) | |||
VOLSPOT |
34,42 | |||
VOL1M |
34,10 | |||
VOL3M |
32,22 | |||
VOL6M |
29,52 | |||
VOL9M |
27,37 | |||
VOL1Y |
25,59 | |||
VOL2Y |
22,24 | |||
VOL3Y |
21,06 | |||
VOL4Y |
20,15 | |||
VOL5Y |
19,73 | |||
VOL7Y |
19,75 | |||
VOL10Y |
19,75 |
Currencies | ||||
EUR/USD |
1,4102 | |||
USD/CAD |
1,2188 | |||
USD/BRL |
2,3370 |
Copper | ||||
Terms | price (US$/lb) | |||
jan/09 |
1,38 | |||
fev/09 |
1,39 | |||
mar/09 |
1,40 |
Interest rate USD curve | ||||
Terms | rate (% p.a.) | |||
31/01/2009 |
1,35 | % | ||
28/02/2009 |
1,22 | % | ||
31/03/2009 |
1,20 | % | ||
30/06/2009 |
1,38 | % | ||
30/09/2009 |
1,55 | % | ||
31/12/2009 |
1,72 | % | ||
31/12/2010 |
2,51 | % | ||
31/12/2011 |
2,81 | % | ||
31/12/2012 |
2,92 | % | ||
31/12/2013 |
3,17 | % | ||
31/12/2015 |
3,42 | % | ||
31/12/2018 |
3,53 | % | ||
31/12/2020 |
3,43 | % | ||
31/12/2023 |
2,84 | % |
Aluminum | ||||
Terms | price (US$/ton) | |||
SPOT |
1.461 | |||
JAN09 |
1.468 | |||
FEB09 |
1.479 | |||
MAR09 |
1.490 | |||
APR09 |
1.502 | |||
MAY09 |
1.517 | |||
JUN09 |
1.529 | |||
JUL09 |
1.541 | |||
AUG09 |
1.555 | |||
SEP09 |
1.567 | |||
OCT09 |
1.581 | |||
NOV09 |
1.592 | |||
DEC09 |
1.602 | |||
JAN10 |
1.612 | |||
FEB10 |
1.622 | |||
MAR10 |
1.632 | |||
APR10 |
1.642 | |||
MAY10 |
1.652 | |||
JUN10 |
1.662 | |||
JUL10 |
1.672 | |||
AUG10 |
1.682 | |||
SEP10 |
1.692 | |||
OCT10 |
1.701 | |||
NOV10 |
1.711 | |||
DEC10 |
1.720 | |||
JAN11 |
1.730 | |||
FEB11 |
1.739 | |||
APR11 |
1.749 | |||
MAY11 |
1.767 | |||
JUN11 |
1.776 | |||
JUL11 |
1.785 | |||
AUG11 |
1.794 |
EUR | ||||
Terms | EUR/USD | |||
EURSPOT |
1,41 | |||
EUR1M |
1,41 | |||
EUR3M |
1,41 | |||
EUR6M |
1,40 | |||
EUR9M |
1,40 | |||
EUR1Y |
1,40 | |||
EUR2Y |
1,39 | |||
EUR3Y |
1,38 | |||
EUR4Y |
1,38 | |||
EUR5Y |
1,37 | |||
EUR7Y |
1,33 | |||
EUR10Y |
1,28 |
Nickel | ||||
Terms | price (US$/ton) | |||
jan/09 |
11.630 | |||
fev/09 |
11.658 | |||
mar/09 |
11.685 | |||
abr/09 |
11.716 | |||
mai/09 |
11.757 | |||
jun/09 |
11.791 | |||
jul/09 |
11.819 | |||
ago/09 |
11.846 | |||
set/09 |
11.868 | |||
out/09 |
11.896 | |||
nov/09 |
11.918 | |||
dez/09 |
11.941 | |||
jan/10 |
11.973 | |||
fev/10 |
12.001 | |||
mar/10 |
12.029 | |||
abr/10 |
12.064 | |||
mai/10 |
12.092 | |||
jun/10 |
12.120 | |||
jul/10 |
12.155 | |||
ago/10 |
12.183 | |||
set/10 |
12.211 | |||
out/10 |
12.246 | |||
nov/10 |
12.274 | |||
dez/10 |
12.302 | |||
jan/11 |
12.317 | |||
fev/11 |
12.324 | |||
mar/11 |
12.331 |
Yield curve in BRL | ||||
Terms | rate (% a.a) | |||
02/01/2009 |
13,61 | % | ||
02/02/2009 |
13,41 | % | ||
01/03/2009 |
13,58 | % | ||
01/04/2009 |
13,02 | % | ||
01/07/2009 |
12,68 | % | ||
01/10/2009 |
12,33 | % | ||
02/01/2010 |
12,21 | % | ||
01/04/2010 |
12,12 | % | ||
01/07/2010 |
12,12 | % | ||
01/10/2010 |
12,16 | % | ||
03/01/2011 |
12,19 | % | ||
01/04/2011 |
12,23 | % | ||
01/07/2011 |
12,27 | % | ||
03/10/2011 |
12,32 | % | ||
02/01/2012 |
12,29 | % | ||
02/04/2012 |
12,35 | % | ||
02/07/2012 |
12,45 | % | ||
01/10/2012 |
12,52 | % | ||
02/01/2013 |
12,55 | % | ||
01/04/2013 |
12,55 | % | ||
01/07/2013 |
12,55 | % | ||
02/10/2013 |
12,55 | % | ||
02/01/2014 |
12,56 | % | ||
02/01/2015 |
12,65 | % | ||
04/01/2016 |
12,71 | % | ||
02/01/2017 |
12,73 | % | ||
02/01/2018 |
12,73 | % | ||
03/01/2022 |
12,73 | % |
37
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Hedge for the real denominated |
CDI vs. USD fixed rate | USD /BRL fluctuation | (875.3 | ) | (3,210.0 | ) | 1,459.3 | (5,544.6 | ) | 3,793.9 | ||||||||||||||
debt indexed to CDI |
swap | USD interest rate inside Brazil variation | (875.3 | ) | (1,059.1 | ) | (657.0 | ) | (1,186.6 | ) | (450.4 | ) | ||||||||||||
CDI vs. USD floating rate Swap | USD /BRL fluctuation | (222.2 | ) | (486.3 | ) | 42.0 | (750.4 | ) | 306.1 | |||||||||||||||
USD interest rate inside Brazil variation | (222.2 | ) | (266.2 | ) | (172.0 | ) | (297.8 | ) | (126.9 | ) |
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Hedge for the Real denominated |
TJ LP vs. USD fixed rate | USD /BRL fluctuation | (143.2 | ) | (288.1 | ) | 1.7 | (433.0 | ) | 146.6 | ||||||||||||||
debt index ed to TJ LP |
swap | USD interest rate inside Brazil variation | (143.2 | ) | (185.1 | ) | (97.5 | ) | (216.0 | ) | (57.9 | ) | ||||||||||||
Brazilian interest rate variation | (143.2 | ) | (211.3 | ) | 74.5 | (354.2 | ) | 217.4 | ||||||||||||||||
TJ LP vs. USD floating | USD /BRL fluctuation | (68.4 | ) | (194.2 | ) | 57.4 | (320.0 | ) | 183.2 | |||||||||||||||
rate swap | USD interest rate inside Brazil variation | (68.4 | ) | (130.0 | ) | (2.3 | ) | (176.2 | ) | 53.8 | ||||||||||||||
Brazilian interest rate variation | (68.4 | ) | (142.7 | ) | 3.7 | (203.1 | ) | 59.6 |
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Hedge for euro denominated |
EUR floating rate vs. | EUR /USD fluctuation | 4.8 | (1.2 | ) | 10.9 | (7.3 | ) | 16.9 | |||||||||||||||
floating rate |
USD floating rate swap | Euribor variation | 4.8 | 4.4 | 5.1 | 4.0 | 5.4 | |||||||||||||||||
USD Libor variation | 4.8 | 4.6 | 5.1 | 4.5 | 5.3 |
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Hedge for the USD floating rate debt |
USD floating rate vs. | USD Libor variation | (31.8 | ) | (35.5 | ) | (27.6 | ) | (39.7 | ) | (23.6 | ) | ||||||||||||
USD fixed rate swap |
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Nickel fixed price program |
Purchase of nickel | Nickel price fluctuation | (117.1 | ) | (186.9 | ) | (46.8 | ) | (256.9 | ) | 23.3 | |||||||||||||
future/forward contracts |
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Nickel purchase protection program |
Sale of nickel | Nickel price fluctuation | (15.7 | ) | (44.4 | ) | 22.9 | (78.0 | ) | 56.5 | ||||||||||||||
future/forward contracts |
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Hedge of Natural Gas |
Purchase of natural gas | Natural gas price fluctuation | (4.4 | ) | (9.8 | ) | 1.1 | (15.2 | ) | 6.5 | ||||||||||||||
forward contracts |
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Copper scrap purchase protection program |
Sale of copper | Copper price fluctuation | 0.6 | 0.4 | 0.9 | 0.1 | 1.1 | |||||||||||||||||
future/forward contracts |
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Embedded derivatives |
Nickel price fluctuation | 42.3 | 32.9 | 51.7 | 23.4 | 61.1 | ||||||||||||||||||
Intermediate products purchase |
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Embedded derivatives Raw |
Nickel and copper price fluctuation | 9.1 | (11.3 | ) | 20.2 | (27.1 | ) | 35.6 | ||||||||||||||||
material purchase |
Program | Instrument | Impact description | Scenario I | Scenario II | Scenario III | Scenario IV | Scenario V | |||||||||||||||||
Embedded derivatives Energy purchase
|
Aluminum price fluctuation | (113.0 | ) | (250.8 | ) | (40.9 | ) | (386.5 | ) | (17.7 | ) |
38
Holding name | Counterparty name | Moodys | S&P | |||||||||
Banco do Brasil S.A. |
Banco do Brasil S.A. | A1 | BBB- | |||||||||
Banco Bradesco S.A. |
Banco Bradesco S.A. | Ba2 | BBB | |||||||||
Citigroup Inc. |
Citigroup Inc. | A2 | A | |||||||||
Banco Votorantim S.A. |
Banco Votorantim S.A. | Baa1 | BB+ | |||||||||
HSBC Holdings plc |
HSBC Holdings plc | Aa2 | AA- | |||||||||
JPM organ Chase & Co. |
JPMorgan Chase & Co. | Aa3 | A+ | |||||||||
Banco Santander S.A. (Spain) |
Banco Santander S.A. (Spain) | Aa1 | AA | |||||||||
HSBC Holdings plc |
HSBC Bank Brasil SA | A1 | BBB- | |||||||||
Banco Itau S.A. |
Banco Itau S.A. | Ba2 | BBB | |||||||||
JPM organ Chase & C o. |
JPMorgan Chase Bank NA | Aa1 | AA- | |||||||||
Goldman Sachs Group, Inc. (The) |
JAron & Co. | A1 ** | A** | |||||||||
Unibanco S.A. |
Unibanco S.A . | Ba2 | BBB- |
** | - Parent Company Rating |
Consolidated | ||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
4Q/08 | ||||||||||||||||||||||||||||
Currencies\ | Products by | |||||||||||||||||||||||||||
Interest rates | aluminum | |||||||||||||||||||||||||||
(libor) | Gold | area | Copper | Nickel | Platinum | Total | ||||||||||||||||||||||
Gains / (losses) unrealized on 09/30/08 |
320 | (19 | ) | (87 | ) | (75 | ) | 73 | (4 | ) | 208 | |||||||||||||||||
Payments (receipt) financial |
(119 | ) | 20 | (58 | ) | (63 | ) | 77 | 1 | (142 | ) | |||||||||||||||||
Financial expenses, net |
(1,521 | ) | 2 | 156 | 153 | (88 | ) | 2 | (1,296 | ) | ||||||||||||||||||
Monetary variations, net |
(20 | ) | (3 | ) | (11 | ) | (14 | ) | 17 | 1 | (30 | ) | ||||||||||||||||
Gains / (losses) unrealized on 12/31/08 |
(1,340 | ) | | | 1 | 79 | | (1,260 | ) | |||||||||||||||||||
3Q/08 | ||||||||||||||||||||||||||||
Currencies\ | Products by | |||||||||||||||||||||||||||
Interest rates | aluminum | |||||||||||||||||||||||||||
(libor) | Gold | area | Copper | Nickel | Platinum | Total | ||||||||||||||||||||||
Gains / (losses) unrealized on 06/30/08 |
1,912 | (34 | ) | (301 | ) | (262 | ) | 57 | (34 | ) | 1,338 | |||||||||||||||||
Payments (receipt) financial |
(289 | ) | 17 | 93 | 112 | 37 | 11 | (19 | ) | |||||||||||||||||||
Financial expenses, net |
(1,578 | ) | 2 | 138 | 108 | (33 | ) | 24 | (1,339 | ) | ||||||||||||||||||
Monetary variations, net |
275 | (4 | ) | (17 | ) | (35 | ) | 12 | (5 | ) | 226 | |||||||||||||||||
Gains / (losses) unrealized on 09/30/08 |
320 | (19 | ) | (87 | ) | (77 | ) | 73 | (4 | ) | 206 | |||||||||||||||||
4Q/07 | ||||||||||||||||||||||||||||
Currencies\ | Products by | |||||||||||||||||||||||||||
Interest rates | aluminum | |||||||||||||||||||||||||||
(libor) | Gold | area | Copper | Nickel | Platinum | Total | ||||||||||||||||||||||
Gains / (losses) unrealized on 09/30/07 |
1,192 | (74 | ) | (320 | ) | (653 | ) | 6 | (47 | ) | 104 | |||||||||||||||||
Payments (receipt) financial |
(356 | ) | 18 | 29 | 112 | 46 | 9 | (142 | ) | |||||||||||||||||||
Financial expenses, net |
308 | (12 | ) | 107 | 187 | 23 | (7 | ) | 606 | |||||||||||||||||||
Monetary variations, net |
(36 | ) | 3 | 11 | 22 | (1 | ) | 2 | 1 | |||||||||||||||||||
Gains / (losses) unrealized on 12/31/07 |
1,108 | (65 | ) | (173 | ) | (332 | ) | 74 | (43 | ) | 569 | |||||||||||||||||
Accumulated | ||||||||||||||||||||||||||||
2008 | ||||||||||||||||||||||||||||
Currencies\ | Products by | |||||||||||||||||||||||||||
Interest rates | aluminum | |||||||||||||||||||||||||||
(libor) | Gold | area | Copper | Nickel | Platinum | Total | ||||||||||||||||||||||
Gains / (losses) unrealized on 12/31/07 |
1,108 | (65 | ) | (173 | ) | (332 | ) | 74 | (43 | ) | 569 | |||||||||||||||||
Payments (receipt) financial |
(682 | ) | 74 | 181 | 277 | 91 | 45 | (14 | ) | |||||||||||||||||||
Financial expenses, net |
(1,980 | ) | (8 | ) | (10 | ) | 66 | (110 | ) | (3 | ) | (2,045 | ) | |||||||||||||||
Monetary variations, net |
214 | (1 | ) | 2 | (10 | ) | 24 | 1 | 230 | |||||||||||||||||||
Gains / (losses) unrealized on 12/31/08 |
(1,340 | ) | | | 1 | 79 | | (1,260 | ) | |||||||||||||||||||
2007 | ||||||||||||||||||||||||||||
Currencies\ | Products by | |||||||||||||||||||||||||||
Interest rates | aluminum | |||||||||||||||||||||||||||
(libor) | Gold | area | Copper | Nickel | Platinum | Total | ||||||||||||||||||||||
Gains / (losses) unrealized on 12/31/06 |
(20 | ) | (115 | ) | (679 | ) | (638 | ) | 34 | (42 | ) | (1,460 | ) | |||||||||||||||
Payments (receipt) financial |
(530 | ) | 65 | 222 | 458 | (77 | ) | 23 | 161 | |||||||||||||||||||
Financial expenses, net |
1,741 | (30 | ) | 191 | (269 | ) | 115 | (33 | ) | 1,715 | ||||||||||||||||||
Monetary variations, net |
(83 | ) | 15 | 93 | 117 | 2 | 9 | 153 | ||||||||||||||||||||
Gains / (losses) unrealized on 12/31/07 |
1,108 | (65 | ) | (173 | ) | (332 | ) | 74 | (43 | ) | 569 | |||||||||||||||||
39
Parent Company | ||||||||||||||||
2008 | ||||||||||||||||
Currencies\ Interest | ||||||||||||||||
rates (libor) | Gold | Copper | Total | |||||||||||||
Gains / (losses) unrealized on 12/31/07 |
1,064 | (45 | ) | (2 | ) | 1,017 | ||||||||||
Payments (receipt) financial |
(641 | ) | 52 | (32 | ) | (621 | ) | |||||||||
Financial expenses, net |
(1,734 | ) | (6 | ) | 30 | (1,710 | ) | |||||||||
Monetary variations, net |
232 | (1 | ) | 4 | 235 | |||||||||||
Gains / (losses) unrealized on 12/31/08 |
(1,079 | ) | | | (1,079 | ) | ||||||||||
2007 | ||||||||||||||||
Currencies\ Interest | ||||||||||||||||
rates (libor) | Gold | Copper | Total | |||||||||||||
Gains / (losses) unrealized on 12/31/08 |
5 | (69 | ) | 46 | (18 | ) | ||||||||||
Payments (receipt) financial |
(493 | ) | 41 | (2 | ) | (454 | ) | |||||||||
Financial expenses, net |
1,625 | (28 | ) | (46 | ) | 1,551 | ||||||||||
Monetary variations, net |
(73 | ) | 11 | | (62 | ) | ||||||||||
Gains / (losses) unrealized on 12/31/07 |
1,064 | (45 | ) | (2 | ) | 1,017 | ||||||||||
Currencies\ Interest rates (LIBOR) |
December 2019 | |||
Copper |
January 2009 | |||
Nickel |
March 2011 |
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
4Q/08 | 3Q/08 | 4Q/07 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||||||
Administrative |
||||||||||||||||||||||||||||
Personnel |
207 | 192 | 197 | 747 | 721 | 431 | 359 | |||||||||||||||||||||
Services (consulting,
infrastructure and
others) |
229 | 120 | 132 | 528 | 448 | 262 | 174 | |||||||||||||||||||||
Advertising and publicity |
94 | 59 | 144 | 253 | 275 | 244 | 266 | |||||||||||||||||||||
Depreciation |
70 | 71 | 76 | 294 | 288 | 225 | 218 | |||||||||||||||||||||
Travel expenses |
16 | 28 | 12 | 72 | 44 | 33 | 26 | |||||||||||||||||||||
Rents and taxes |
37 | 29 | 21 | 89 | 132 | 32 | 26 | |||||||||||||||||||||
Community aborigine |
5 | 3 | 7 | 20 | 19 | 18 | 19 | |||||||||||||||||||||
Others |
118 | 43 | 31 | 303 | 183 | 140 | 61 | |||||||||||||||||||||
Sales (*) |
940 | 126 | 179 | 1,312 | 440 | 27 | 10 | |||||||||||||||||||||
Total |
1,716 | 671 | 799 | 3,618 | 2,550 | 1,412 | 1,159 | |||||||||||||||||||||
(*) | Represents the effects of fluctuations in commodity prices of copper on its receivables,
expenses with offices abroad and provision for claims settlement. |
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
4Q/08 | 3Q/08 | 4Q/07 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||||||
Other operating expenses (income), net |
||||||||||||||||||||||||||||
Provisions for contingencies |
162 | 26 | 89 | (53 | ) | 249 | (78 | ) | 105 | |||||||||||||||||||
Provision for loss on ICMS credits |
63 | 82 | 42 | 386 | 127 | 213 | 57 | |||||||||||||||||||||
Provision for profit sharing |
16 | 78 | 158 | 221 | 537 | 113 | 347 | |||||||||||||||||||||
Fundação Vale do Rio Doce FVRD |
26 | 24 | 11 | 81 | 61 | 81 | 54 | |||||||||||||||||||||
Recoverable taxes PIS and COFINS |
(70 | ) | (59 | ) | | (244 | ) | | (244 | ) | | |||||||||||||||||
Provision for material / inventories |
142 | 249 | 35 | 407 | 101 | 126 | 4 | |||||||||||||||||||||
Adjust the value of realization of stock |
334 | | | 334 | | | | |||||||||||||||||||||
Low assets intangibles |
145 | | | 145 | | | | |||||||||||||||||||||
MRS fees adjustment |
286 | | | 286 | | 202 | | |||||||||||||||||||||
Others |
522 | 317 | 273 | 1,286 | 343 | 419 | (74 | ) | ||||||||||||||||||||
Total |
1,626 | 717 | 608 | 2,849 | 1,418 | 832 | 493 | |||||||||||||||||||||
40
Consolidated | Parent Company | |||||||||||||||||||||||||||
(Unaudited) | Accumulated | Accumulated | ||||||||||||||||||||||||||
4Q/08 | 3Q/08 | 4Q/07 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||||||
Non operating results |
||||||||||||||||||||||||||||
Usiminas |
| | | | 846 | | 846 | |||||||||||||||||||||
Log-In |
| | | | 454 | | 454 | |||||||||||||||||||||
Jubilee Mines N.L. |
| | | 139 | | | | |||||||||||||||||||||
Lion Ore |
| | | | 153 | | | |||||||||||||||||||||
Others |
| | | | 5 | | | |||||||||||||||||||||
Total |
| | | 139 | 1,458 | | 1,300 | |||||||||||||||||||||
Railways | End of concession period | |||
Vitória-Minas and Carajás (direct) (*) |
June 2027 | |||
Carajás (direct) (*) |
June 2027 | |||
Malha Centro-Leste (indirect via FCA) |
December 2037 | |||
Malha Sudoeste (indirect via MRS) |
August 2026 | |||
Ferrovia Norte Sul S.A. (FNS) |
December 2026 |
(*) | Concessions with no
disbursement. |
FNS | FCA | MRS | ||||||||||
1) Total installments |
3 | 112 | 118 | |||||||||
2) Frequency of payment |
(* | ) | Quarterly | Quarterly | ||||||||
3) Update index |
IGP-DI FGV | IGP-DI FGV | IGP-DI FGV | |||||||||
4) Total installment paid |
1 | 43 | 46 | |||||||||
5) Installment current value
|
||||||||||||
Concession |
R$ | | R$ | 2 | R$ | 3 | ||||||
Leasing |
R$ | | R$ | 29 | R$ | 49 | ||||||
Subconcession |
R$ | 933 | R$ | | R$ | |
(*) | According to the delivery of each part of the railway. |
End of concession | ||||||||
Terminal (*) | Localization | period | ||||||
Tubarão, Praia Mole and Liquid Bulk Terminal |
Vitória - ES | 2020 | ||||||
Praia Mole Terminal |
Vitória - ES | 2020 | ||||||
Sundry Products Terminal |
Vitória - ES | 2020 | ||||||
Liquid Bulk Terminal |
Vitória - ES | 2020 | ||||||
Vila Velha Terminal |
Vila Velha - ES | 2023 | ||||||
Ponta da Madeira Maritime Terminal Pier I and III |
São Luís - MA | 2018 | ||||||
Ponta da Madeira Maritime Terminal Pier II |
São Luís - MA | 2010 | ||||||
Inácio Barbosa Maritime Terminal |
Aracaju - SE | 2012 |
(*) | Concessions with no disbursement. |
41
Concession | % Participation on | |||||||
Project | beginning date | energy generation | ||||||
Amador Aguiar I e II (formely denominated Capim Branco I and II) |
2001 | 48.42 | ||||||
Balambano, Larona and Karebbe (*) |
1978, 2000 e 2000 | 60.80 | ||||||
Engenheiro José Mendes Júnior e Eliezer Batista (formely
denominated Funil and Aimorés) |
2000 | 51.00 | ||||||
Estreito |
2002 | 30.00 | ||||||
Igarapava |
1998 | 38.15 | ||||||
Machadinho |
2000 | 8.29 | ||||||
Porto Estrela |
1997 | 33.33 |
(*) | Participation indirect holds though Vale Inco. |
42
Years ended December 31 | In million of reais |
2008 | ||||||||||||||||||||||||||||
Ferrous | Non-ferrous | Participation | Corporate | |||||||||||||||||||||||||
minerals | minerals | Logistics | Steel | Others | Center | Total | ||||||||||||||||||||||
Operating revenues |
||||||||||||||||||||||||||||
Sales of ore and metals |
43,569 | 16,323 | | | | | 59,892 | |||||||||||||||||||||
Transport services |
| | 3,666 | | | | 3,666 | |||||||||||||||||||||
Sales of aluminum-related products |
| 5,843 | | | | | 5,843 | |||||||||||||||||||||
Sales of steel products |
| | | 1,348 | | | 1,348 | |||||||||||||||||||||
Other products and services |
345 | 311 | | | 1,361 | | 2,017 | |||||||||||||||||||||
43,914 | 22,477 | 3,666 | 1,348 | 1,361 | | 72,766 | ||||||||||||||||||||||
Vale Added taxes |
(1,272 | ) | (270 | ) | (613 | ) | | (70 | ) | | (2,225 | ) | ||||||||||||||||
Net operational revenues |
42,642 | 22,207 | 3,053 | 1,348 | 1,291 | | 70,541 | |||||||||||||||||||||
Ores and metals |
(13,255 | ) | (10,549 | ) | | | | | (23,804 | ) | ||||||||||||||||||
Transport services |
| | (2,215 | ) | | | | (2,215 | ) | |||||||||||||||||||
Aluminum-related products |
| (3,873 | ) | | | | | (3,873 | ) | |||||||||||||||||||
Steel products |
| | | (1,177 | ) | | | (1,177 | ) | |||||||||||||||||||
Other products and services |
(448 | ) | | | | (639 | ) | | (1,087 | ) | ||||||||||||||||||
Cost of products and services |
(13,703 | ) | (14,422 | ) | (2,215 | ) | (1,177 | ) | (639 | ) | | (32,156 | ) | |||||||||||||||
Gross profit |
28,939 | 7,785 | 838 | 171 | 652 | | 38,385 | |||||||||||||||||||||
Gross margin |
67.9 | % | 35.1 | % | 27.4 | % | 12.7 | % | 50.5 | % | | 54.4 | % | |||||||||||||||
Operational expenses |
||||||||||||||||||||||||||||
Selling and admnistrative |
(1,784 | ) | (1,471 | ) | (111 | ) | (29 | ) | (223 | ) | | (3,618 | ) | |||||||||||||||
Research and development |
(677 | ) | (704 | ) | (180 | ) | | (510 | ) | | (2,071 | ) | ||||||||||||||||
Other operating expenses |
(2,457 | ) | (127 | ) | (64 | ) | (153 | ) | (48 | ) | | (2,849 | ) | |||||||||||||||
(4,918 | ) | (2,302 | ) | (355 | ) | (182 | ) | (781 | ) | | (8,538 | ) | ||||||||||||||||
Profit before financial results,
results of equity investments
and imparment |
24,021 | 5,483 | 483 | (11 | ) | (129 | ) | | 29,847 | |||||||||||||||||||
Impairment |
| (2,447 | ) | | | | | (2,447 | ) | |||||||||||||||||||
Operating profit before financial
results, results of equity
investments and impairment |
24,021 | 3,036 | 483 | (11 | ) | (129 | ) | | 27,400 | |||||||||||||||||||
Results of equity investments |
(557 | ) | (1,117 | ) | 37 | 33 | 265 | 14 | (1,325 | ) | ||||||||||||||||||
Financial result |
| | | | | (3,838 | ) | (3,838 | ) | |||||||||||||||||||
Operating profit (loss) |
23,464 | 1,919 | 520 | 22 | 136 | (3,824 | ) | 22,237 | ||||||||||||||||||||
Profit on sale of investment |
| 139 | | | | | 139 | |||||||||||||||||||||
Income (loss) before income tax and
social contribution |
23,464 | 2,058 | 520 | 22 | 136 | (3,824 | ) | 22,376 | ||||||||||||||||||||
Income tax and social contribution |
622 | (1,092 | ) | (147 | ) | 10 | (58 | ) | | (665 | ) | |||||||||||||||||
Income (loss) before minority interests |
24,086 | 966 | 373 | 32 | 78 | (3,824 | ) | 21,711 | ||||||||||||||||||||
Minority interest |
(31 | ) | (430 | ) | | | 29 | | (432 | ) | ||||||||||||||||||
Income (loss) for the year |
24,055 | 536 | 373 | 32 | 107 | (3,824 | ) | 21,279 | ||||||||||||||||||||
(*) | Nickel and other products by-products (copper, precious metals, cobalt e others) of Vale Inco. |
43
Years ended December 31 | In million of reais |
2007 | ||||||||||||||||||||||||||||
Ferrous | Non-ferrous | Participation | Corporate | |||||||||||||||||||||||||
minerals | minerals | Logistics | Steel | Others | Center | Total | ||||||||||||||||||||||
Operating revenues |
||||||||||||||||||||||||||||
Sales of ore and metals |
29,915 | 25,417 | | | | | 55,332 | |||||||||||||||||||||
Transport services |
| | 3,497 | | | | 3,497 | |||||||||||||||||||||
Sales of aluminum-related products |
| 5,529 | | | | | 5,529 | |||||||||||||||||||||
Sales of steel products |
| | | 1,248 | | | 1,248 | |||||||||||||||||||||
Other products and services |
118 | 200 | | | 461 | | 779 | |||||||||||||||||||||
30,033 | 31,146 | 3,497 | 1,248 | 461 | | 66,385 | ||||||||||||||||||||||
Vale Added taxes |
(837 | ) | (234 | ) | (550 | ) | | | | (1,621 | ) | |||||||||||||||||
Net operational revenues |
29,196 | 30,912 | 2,947 | 1,248 | 461 | | 64,764 | |||||||||||||||||||||
Ores and metals |
(10,896 | ) | (11,918 | ) | | | | | (22,814 | ) | ||||||||||||||||||
Transport services |
| | (2,146 | ) | | | | (2,146 | ) | |||||||||||||||||||
Aluminum-related products |
| (3,246 | ) | | | | | (3,246 | ) | |||||||||||||||||||
Steel products |
| | | (1,199 | ) | | | (1,199 | ) | |||||||||||||||||||
Other products and services |
(189 | ) | (3 | ) | | | (487 | ) | | (679 | ) | |||||||||||||||||
Cost of products and services |
(11,085 | ) | (15,167 | ) | (2,146 | ) | (1,199 | ) | (487 | ) | | (30,084 | ) | |||||||||||||||
Gross profit |
18,111 | 15,745 | 801 | 49 | (26 | ) | | 34,680 | ||||||||||||||||||||
Gross margin |
62.0 | % | 50.9 | % | 27.2 | % | 3.9 | % | -5.6 | % | | 53.5 | % | |||||||||||||||
Operational expenses |
||||||||||||||||||||||||||||
Selling and admnistrative |
(1,604 | ) | (717 | ) | (106 | ) | (28 | ) | (95 | ) | | (2,550 | ) | |||||||||||||||
Research and development |
(332 | ) | (635 | ) | (71 | ) | | (359 | ) | | (1,397 | ) | ||||||||||||||||
Other operating expenses |
(1,154 | ) | (227 | ) | (36 | ) | (1 | ) | | | (1,418 | ) | ||||||||||||||||
(3,090 | ) | (1,579 | ) | (213 | ) | (29 | ) | (454 | ) | | (5,365 | ) | ||||||||||||||||
Profit before financial results, results of equity
investments and imparment |
15,021 | 14,166 | 588 | 20 | (480 | ) | | 29,315 | ||||||||||||||||||||
Results of equity investments |
(549 | ) | (1,926 | ) | 15 | 26 | 29 | | (2,405 | ) | ||||||||||||||||||
Financial result |
| | | | | 277 | 277 | |||||||||||||||||||||
Operating profit (loss) |
14,472 | 12,240 | 603 | 46 | (451 | ) | 277 | 27,187 | ||||||||||||||||||||
Profit on sale of investment |
| 153 | 459 | | 846 | | 1,458 | |||||||||||||||||||||
Income (loss) before income tax and social
contribution |
14,472 | 12,393 | 1,062 | 46 | 395 | 277 | 28,645 | |||||||||||||||||||||
Income tax and social contribution |
(3,569 | ) | (3,390 | ) | (144 | ) | 1 | 17 | | (7,085 | ) | |||||||||||||||||
Income (loss) before minority interests |
10,903 | 9,003 | 918 | 47 | 412 | 277 | 21,560 | |||||||||||||||||||||
Minority interest |
(76 | ) | (1,477 | ) | (2 | ) | | 1 | | (1,554 | ) | |||||||||||||||||
Income (loss) for the year |
10,827 | 7,526 | 916 | 47 | 413 | 277 | 20,006 | |||||||||||||||||||||
(*) | Nickel and other products by-products (copper, precious metals, cobalt e others) of Vale Inco. |
| Ferrous products comprises iron ore mining and pellet production, as well as our
Brazilian Northern and Southern transportation systems, including railways, ports and
terminals as they pertain to mining operations. Manganese mining and ferroalloys are also
included in this segment. |
| Non-ferrous comprises the production of non-ferrous minerals, including nickel
(co-products and by-products), potash, coal, kaolin, copper and aluminum comprises
aluminum trading activities, alumina refining and aluminum metal smelting and investments
in joint ventures and affiliates engaged in bauxite mining. |
| Logistics comprises our transportation systems as they pertain to the operation of
our ships, ports and railways for third-party cargos. |
| Participation it is divided into the following segments: |
| Steel comprises the investments in steel companies. |
| Others comprises the investments in joint ventures and affiliates engaged in other
businesses. |
44
Consolidated (Unaudited) | Controladora (Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||||
Basis of calculation |
||||||||||||||||||||||||||||||||||||||||||||||||
Gross revenue |
72,766 | 66,385 | 34,445 | 23,029 | ||||||||||||||||||||||||||||||||||||||||||||
Operating income before financial results
and equity results |
27,400 | 29,316 | 13,920 | 6,451 | ||||||||||||||||||||||||||||||||||||||||||||
Gross payroll |
4,422 | 3,995 | 1,768 | 1,098 | ||||||||||||||||||||||||||||||||||||||||||||
% sobre | % sobre | % sobre | % sobre | |||||||||||||||||||||||||||||||||||||||||||||
Folha de | Lucro | Folha de | Lucro | Folha de | Lucro | Folha de | Lucro | |||||||||||||||||||||||||||||||||||||||||
Valor | pagamento | operacional | Valor | pagamento | operacional | Valor | pagamento | operacional | Valor | pagamento | operacional | |||||||||||||||||||||||||||||||||||||
Labor indicators |
||||||||||||||||||||||||||||||||||||||||||||||||
Nutrition |
307 | 7 | % | 1 | % | 185 | 5 | % | 1 | % | 253 | 14 | % | 2 | % | 128 | 12 | % | 2 | % | ||||||||||||||||||||||||||||
Compulsory payroll charges |
892 | 20 | % | 3 | % | 710 | 18 | % | 4 | % | 608 | 34 | % | 4 | % | 424 | 39 | % | 7 | % | ||||||||||||||||||||||||||||
Transportation |
152 | 3 | % | 1 | % | 116 | 3 | % | 1 | % | 123 | 7 | % | 1 | % | 81 | 7 | % | 1 | % | ||||||||||||||||||||||||||||
Pension Plan |
431 | 10 | % | 2 | % | 400 | 10 | % | 2 | % | 134 | 8 | % | 1 | % | 111 | 10 | % | 2 | % | ||||||||||||||||||||||||||||
Health |
297 | 7 | % | 1 | % | 243 | 6 | % | 1 | % | 167 | 9 | % | 1 | % | 86 | 8 | % | 1 | % | ||||||||||||||||||||||||||||
Education |
174 | 4 | % | 1 | % | 68 | 2 | % | 0 | % | 132 | 7 | % | 1 | % | 81 | 7 | % | 1 | % | ||||||||||||||||||||||||||||
Employee profit sharing plan |
548 | 12 | % | 2 | % | 606 | 15 | % | 3 | % | 471 | 27 | % | 3 | % | 508 | 46 | % | 8 | % | ||||||||||||||||||||||||||||
Others |
124 | 3 | % | 0 | % | 147 | 4 | % | 1 | % | 95 | 5 | % | 1 | % | 70 | 6 | % | 1 | % | ||||||||||||||||||||||||||||
Total Labor indicators |
2,925 | 66 | % | 11 | % | 2,475 | 62 | % | 8 | % | 1,983 | 112 | % | 14 | % | 1,489 | 136 | % | 23 | % | ||||||||||||||||||||||||||||
% sobre | % sobre | % sobre | % sobre | |||||||||||||||||||||||||||||||||||||||||||||
Lucro | Faturamento | Lucro | Faturamento | Lucro | Faturamento | Lucro | Faturamento | |||||||||||||||||||||||||||||||||||||||||
Valor | operacional | bruto | Valor | operacional | bruto | Valor | operacional | bruto | Valor | operacional | bruto | |||||||||||||||||||||||||||||||||||||
Social Indicators |
||||||||||||||||||||||||||||||||||||||||||||||||
Taxes (excluding payroll charges) |
5,274 | 19 | % | 7 | % | 6,127 | 32 | % | 9 | % | 3,761 | 27 | % | 11 | % | 4,265 | 66 | % | 19 | % | ||||||||||||||||||||||||||||
Citizenship investments |
409 | 1 | % | 1 | % | 465 | 2 | % | 1 | % | 356 | 3 | % | 1 | % | 275 | 4 | % | 1 | % | ||||||||||||||||||||||||||||
Social actions and projects |
390 | 1 | % | 1 | % | 446 | 2 | % | 1 | % | 337 | 2 | % | 1 | % | 257 | 4 | % | 1 | % | ||||||||||||||||||||||||||||
Native community |
19 | 0 | % | | 19 | 0 | % | 0 | % | 19 | 0 | % | | 18 | 0 | % | 0 | % | ||||||||||||||||||||||||||||||
Environmental investments |
808 | 3 | % | 1 | % | 761 | 4 | % | 1 | % | 678 | 5 | % | 2 | % | 366 | 6 | % | 2 | % | ||||||||||||||||||||||||||||
Total -Social Indicators |
6,491 | 24 | % | 9 | % | 7,353 | 25 | % | 11 | % | 4,795 | 34 | % | 14 | % | 4,906 | 76 | % | 21 | % | ||||||||||||||||||||||||||||
Workforce Indicators |
||||||||||||||||||||||||||||||||||||||||||||||||
Number of employees at the end of the period |
62,490 | 60,405 | 39,525 | 33,392 | ||||||||||||||||||||||||||||||||||||||||||||
Number of admittances during the period |
7,673 | 6,954 | 6,133 | 3,969 |
Social and environmental projects developed by the company
are defined by:
|
(X) | directors | (X) | directors and managers | ( ) | all of employees | ||||||
Occupational health and safety standards were defined by:
|
(X) | directors and managers | ( ) | all of employees | ( ) | all + CIPA | ||||||
Concerning Unions and the right to negotiate collectively and
have internal representation of the employees, the company:
|
(X) | is not involved in | ( ) | follows the standards of ILO | ( ) | encourezes and follows the ILO | ||||||
The pension plan system covers:
|
(X) | directors | (X) | directors and managers | (X) | all of employees | ||||||
Profits sharing covers:
|
(X) | directors | (X) | directors and managers | (X) | all of employees | ||||||
On selecting suppliers, the same ethical standards of social
and environmental responsibility adopted by the company:
|
( ) | are not considered | ( ) | are recomended | (X) | are required | ||||||
Concerning the participation of employees in voluntary work
programs, the company:
|
( ) | is not involved in | (X) | support | (X) | organizes and encoureges |
45
In millions of reais | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting information - (Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Participation (%) | Assets | Liabilities and stockholders equity | Statement of income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-current | Non-current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property plant | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and equipment | Adjusted | Cost of | Operating | Income tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||
and deferred | Long-term and | stockholders | products and | income | Non-recurrent | and Social | Adjusted net | |||||||||||||||||||||||||||||||||||||||||||||||||
Period ended december 31, 2008 | Total | Voting | Current | Long-term | charges | Current | minority interest | equity | Net revenues | services | (expenses) | items | contribution | income (loss) | ||||||||||||||||||||||||||||||||||||||||||
Subsidiaries |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ALBRAS Alumínio Brasileiro S.A. |
51.00 | 51.00 | 574 | 1,395 | 1,085 | 506 | 603 | 1,945 | 2,196 | (1,637 | ) | (339 | ) | | (72 | ) | 148 | |||||||||||||||||||||||||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. |
57.03 | 61.74 | 1,126 | 257 | 5,381 | 417 | 2,000 | 4,347 | 3,112 | (2,296 | ) | (538 | ) | | (37 | ) | 241 | |||||||||||||||||||||||||||||||||||||||
Brasilux S.A. |
100.00 | 100.00 | 6 | 39 | | 6 | | 39 | | | 20 | | (3 | ) | 17 | |||||||||||||||||||||||||||||||||||||||||
Cadam S.A |
61.48 | 100.00 | 161 | 67 | 205 | 33 | 147 | 253 | 216 | (203 | ) | (64 | ) | | (3 | ) | (54 | ) | ||||||||||||||||||||||||||||||||||||||
Companhia Paulista de Ferro Ligas |
100.00 | 100.00 | 156 | 101 | 1 | 148 | 117 | (6 | ) | | | (12 | ) | | (4 | ) | (16 | ) | ||||||||||||||||||||||||||||||||||||||
Companhia Portuária Baia de Sepetiba CPBS |
100.00 | 100.00 | 138 | 7 | 193 | 12 | 1 | 325 | 314 | (116 | ) | 14 | | (72 | ) | 140 | ||||||||||||||||||||||||||||||||||||||||
CVRD Overseas Ltd. |
100.00 | 100.00 | 2,390 | 350 | 1,560 | 2,232 | 47 | 2,021 | 5,835 | (4,377 | ) | 434 | | | 1,892 | |||||||||||||||||||||||||||||||||||||||||
Docepar S.A. |
100.00 | 100.00 | 5 | 304 | | 34 | 276 | (1 | ) | | | (9 | ) | | | (9 | ) | |||||||||||||||||||||||||||||||||||||||
Ferrovia Centro Atlântica S.A. |
100.00 | 100.00 | 289 | 118 | 1,678 | 179 | 1,977 | (71 | ) | 750 | (682 | ) | (9 | ) | | (2 | ) | 57 | ||||||||||||||||||||||||||||||||||||||
Ferrovia Norte-Sul S.A. |
100.00 | 100.00 | 20 | 2 | 1,737 | 939 | | 820 | 60 | (28 | ) | (2 | ) | | (3 | ) | 26 | |||||||||||||||||||||||||||||||||||||||
Florestas Rio Doce S.A. |
99.90 | 100.00 | 10 | 17 | 4 | 6 | 5 | 20 | | | (3 | ) | | | (3 | ) | ||||||||||||||||||||||||||||||||||||||||
Mineração Tacumã Ltda. |
100.00 | 100.00 | | | 1,718 | 18 | 1,788 | (88 | ) | | | 56 | | | 56 | |||||||||||||||||||||||||||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR (a) |
92.99 | 92.99 | 157 | 82 | 6,683 | 908 | 1,419 | 4,595 | | (210 | ) | 585 | | 67 | 442 | |||||||||||||||||||||||||||||||||||||||||
Para Pigmentos S.A |
86.17 | 85.57 | 122 | 23 | 231 | 256 | 135 | (15 | ) | 170 | (172 | ) | (100 | ) | | | (102 | ) | ||||||||||||||||||||||||||||||||||||||
Rio Doce Manganése Norway AS |
100.00 | 100.00 | 245 | | 59 | 84 | 15 | 205 | 495 | (303 | ) | (62 | ) | | (28 | ) | 102 | |||||||||||||||||||||||||||||||||||||||
Salobo Metais S.A. |
100.00 | 100.00 | 273 | | 1,310 | 28 | 1,139 | 416 | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
Urucum Mineração S.A. |
100.00 | 100.00 | 319 | 15 | 56 | 232 | 120 | 38 | 335 | (94 | ) | 10 | | (88 | ) | 163 | ||||||||||||||||||||||||||||||||||||||||
Vale Austrália Pty Ltd. |
100.00 | 100.00 | 657 | 214 | 2,102 | 326 | 1,706 | 941 | 1,102 | (527 | ) | (425 | ) | | 24 | 174 | ||||||||||||||||||||||||||||||||||||||||
Vale Inco |
100.00 | 100.00 | 8,165 | 219 | 56,714 | 3,448 | 44,799 | 16,851 | 14,177 | (9,112 | ) | (176 | ) | 139 | (916 | ) | 4,112 | |||||||||||||||||||||||||||||||||||||||
Vale International S.A. |
100.00 | 100.00 | 31,463 | 65,040 | 58,157 | 12,668 | 61,536 | 80,456 | 32,247 | (24,586 | ) | 16,458 | | (72 | ) | 24,047 | ||||||||||||||||||||||||||||||||||||||||
Vale Manganês S.A. |
100.00 | 100.00 | 1,393 | 119 | 321 | 1,054 | 179 | 600 | 1,425 | (506 | ) | 14 | | (276 | ) | 657 | ||||||||||||||||||||||||||||||||||||||||
Vale Manganèse France |
100.00 | 100.00 | 609 | | 75 | 376 | 6 | 302 | 789 | (646 | ) | 57 | | (51 | ) | 149 | ||||||||||||||||||||||||||||||||||||||||
Vale Overseas Ltd. |
100.00 | 100.00 | 280 | 13,486 | | 280 | 13,486 | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
Valesul Alumínio S.A. (a) |
100.00 | 100.00 | 225 | 86 | 523 | 138 | 40 | 656 | 451 | (385 | ) | (24 | ) | | (21 | ) | 21 | |||||||||||||||||||||||||||||||||||||||
Subsidiaries |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Baovale Mineração S.A. |
50.00 | 100.00 | 49 | | 58 | 6 | | 101 | 33 | (6 | ) | | | (4 | ) | 23 | ||||||||||||||||||||||||||||||||||||||||
California Steel Industries, Inc. |
50.00 | 50.00 | 900 | | 610 | 200 | 562 | 748 | 2,696 | (2,354 | ) | (143 | ) | | 20 | 219 | ||||||||||||||||||||||||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
50.00 | 50.00 | 220 | 22 | 245 | 113 | 119 | 255 | 304 | (231 | ) | 162 | | (79 | ) | 156 | ||||||||||||||||||||||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
50.89 | 51.00 | 252 | 49 | 133 | 55 | 46 | 333 | 943 | (646 | ) | 14 | | (109 | ) | 202 | ||||||||||||||||||||||||||||||||||||||||
Companhia
Ítalo-Brasileira de Pelotização ITABRASCO |
50.90 | 51.00 | 203 | 64 | 189 | 96 | 92 | 268 | 632 | (485 | ) | 18 | | (58 | ) | 107 | ||||||||||||||||||||||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
51.00 | 51.11 | 385 | 65 | 408 | 293 | 62 | 503 | 369 | (343 | ) | 418 | | (152 | ) | 292 | ||||||||||||||||||||||||||||||||||||||||
Minas da Serra Geral S.A. MSG |
50.00 | 50.00 | 35 | 25 | 61 | 4 | 19 | 98 | 18 | (9 | ) | (3 | ) | | (2 | ) | 4 | |||||||||||||||||||||||||||||||||||||||
Mineração Rio do Norte S.A. |
40.00 | 40.00 | 342 | 615 | 897 | 823 | 439 | 592 | 1,047 | (586 | ) | (132 | ) | | (109 | ) | 220 | |||||||||||||||||||||||||||||||||||||||
MRS Logística S.A. (a) |
41.50 | 37.86 | 1,297 | 537 | 2,844 | 1,133 | 1,713 | 1,833 | 2,919 | (1,308 | ) | (640 | ) | | (339 | ) | 632 | |||||||||||||||||||||||||||||||||||||||
Samarco Mineração S.A. |
50.00 | 50.00 | 1,924 | 430 | 3,611 | 3,172 | 2,194 | 599 | 4,246 | (1,600 | ) | (1,315 | ) | | (226 | ) | 1,105 |
46
Deloitte Touche Tohmatsu | ||
Av. Pres. Wilson, 231 | ||
22º, 25º e 26º andares | ||
20030-905 Rio de Janeiro - RJ | ||
Brasil | ||
Tel: +55 (21) 3981-0500 | ||
Fax:+55 (21) 3981-0600 www.deloitte.com.br |
1. | We have audited the accompanying individual and consolidated balance sheets of
Companhia Vale do Rio Doce (the Company) and subsidiaries as of December 31, 2008, and the
related statements of income, changes in shareholders equity, cash flows, and value added for
the year then ended, all expressed in Brazilian reais and prepared under the responsibility of
the Companys management. Our responsibility is to express an opinion on these financial
statements. The financial statements for the year ended December 31, 2008 of certain
subsidiaries whose investments were accounted for under the equity method were audited by
other independent auditors and our report thereon, insofar as it relates to these investments
of the Company as of December 31, 2008 in the amount of R$14,405 million and the losses
derived therefrom in 2008 in the amount of R$ 1,648 million, and total consolidated assets of
R$62,619 million as of December 31, 2008 and consolidated net revenues for the year ended
December 31, 2008 in the amount of R$14,177 million, is based solely on the report of these
other auditors. |
|
2. | Our audits were conducted in accordance with auditing standards in Brazil and comprised: (a)
planning of the work, taking into consideration the significance of the balances, volume of
transactions, and the accounting and internal control systems of the Company and its
investees; (b) checking, on a test basis, the evidence and records that support the amounts
and accounting information disclosed; and (c) evaluating the significant accounting practices
and estimates adopted by management, as well as the presentation of the financial statements
taken as a whole. |
|
3. | In our opinion, based on our audits and the report of other independent auditors, the
financial statements referred to in paragraph 1 present fairly, in all material respects, the
individual and consolidated financial positions of Companhia Vale do Rio Doce and subsidiaries
as of December 31, 2008, and the results of their operations, the changes in their
shareholders equity, their cash flows and the values added in operations for the year then
ended, in conformity with Brazilian accounting practices. |
47
4. | We had previously audited the individual and consolidated financial statements for the year
ended December 31, 2007, comprising the balance sheets, statements of income, changes in
shareholders equity, and changes in financial position for the year then ended, and
supplemental information comprising the statements of cash flows and value added, on which we
issued a report, dated February 28, 2008, sharing responsibility for the audit conducted by
other independent auditors of the financial statements for the year ended December 31, 2007 of
certain subsidiaries whose investments were accounted for under the equity method, and our
report thereon, insofar as it relates to these investments of the Company as of December 31,
2007 in the amount of R$12,849 million and the profits derived therefrom in 2007 in the amount
of R$3,512 million, and total consolidated assets of R$50,621 million as of December 31, 2007
and consolidated net revenues for the year ended December 31, 2007 in the amount of R$23,244
million, is based solely on the report of these other auditors. As mentioned in note 6.2,
certain changes have been introduced to Brazilian accounting
practices, effective January 1,
2008. The financial statements for the year ended December 31,
2007, presented together with
the 2008 financial statements, have been prepared in accordance with Brazilian accounting
practices in effect until December 31, 2007, and as permitted by Technical Pronouncement CPC 13
First-time Adoption of Law 11638/07 and Provisional Act 449/08, are not being restated with
adjustments for purposes of comparability between years being restated with adjustments for
purposes of comparability between years. |
5. | The accompanying financial statements have been translated into English for
the convenience of readers outside Brazil. |
/s/ Deloitte Touche Tohmatsu
|
/s/ Marcelo Cavalcanti Almeida
|
|||||
Auditores Independentes
|
Engagement Partner |
48
Marcelo Amaral Moraes | Antônio José de Figueiredo Ferreira | |
Chairman | ||
Anibal Moreira dos Santos | Bernard Appy |
49
Sérgio Ricardo Silva Rosa
|
Mário da Silveira Teixeira Júnior | |
Chairman
|
Vice President | |
José Ricardo Sasseron Member |
Oscar Augusto de Camargo Filho Member |
|
Sandro Kohler Marcondes Member |
Luciano Galvão Coutinho Member |
|
João Batista Cavaglieri
|
Francisco Augusto da Costa e Silva | |
Member
|
Member | |
Hiroshi Tada
|
Jorge Luiz Pacheco | |
Member
|
Member | |
Renato da Cruz Gomes |
||
Member |
50
(Unaudited) | Accumulated | |||||||||||||||||||
4Q/08 | 3Q/08 | 4Q/07 | 2008 | 2007 | ||||||||||||||||
Operating profit EBIT |
5,212 | 10,110 | 5,056 | 27,400 | 29,315 | |||||||||||||||
Depreciation / amortization of goodwill |
1,322 | 1,227 | 1,300 | 5,112 | 4,170 | |||||||||||||||
Impairment |
| | | 2,447 | | |||||||||||||||
6,534 | 11,337 | 6,356 | 34,959 | 33,485 | ||||||||||||||||
Dividends received |
25 | 15 | 75 | 63 | 134 | |||||||||||||||
EBITDA (LAJIDA) |
6,559 | 11,352 | 6,431 | 35,022 | 33,619 | |||||||||||||||
Depreciation / amortization of goodwill |
(1,322 | ) | (1,227 | ) | (1,300 | ) | (5,112 | ) | (4,170 | ) | ||||||||||
Dividends received |
(25 | ) | (15 | ) | (75 | ) | (63 | ) | (134 | ) | ||||||||||
Impairment |
| | | (2,447 | ) | | ||||||||||||||
Equity Results |
261 | 1,037 | (574 | ) | (1,325 | ) | (2,405 | ) | ||||||||||||
Profit on sale of investment |
| | | 139 | 1,458 | |||||||||||||||
Financial results, net |
2,547 | 1,312 | 395 | (3,838 | ) | 277 | ||||||||||||||
Income tax and social contribution |
2,465 | 111 | (183 | ) | (665 | ) | (7,085 | ) | ||||||||||||
Minority interests |
(36 | ) | (138 | ) | (284 | ) | (432 | ) | (1,554 | ) | ||||||||||
Net income |
10,449 | 12,432 | 4,410 | 21,279 | 20,006 | |||||||||||||||
EBITDA | ||||||||||||||||||||
(Unaudited) | Accumulated | |||||||||||||||||||
4Q/08 | 3Q/08 | 4Q/07 | 2008 | 2007 | ||||||||||||||||
Segments |
||||||||||||||||||||
Ferrous minerals |
5,712 | 8,781 | 3,741 | 25,067 | 16,087 | |||||||||||||||
Non-ferrous minerals |
340 | 2,105 | 2,464 | 8,485 | 16,342 | |||||||||||||||
Logistics |
529 | 397 | 309 | 1,491 | 1,508 | |||||||||||||||
Steel |
(157 | ) | 71 | (12 | ) | 18 | 91 | |||||||||||||
Others |
135 | (2 | ) | (71 | ) | (38 | ) | (409 | ) | |||||||||||
6,559 | 11,352 | 6,431 | 35,023 | 33,619 | ||||||||||||||||
51
Board of Directors
|
Fiscal Council | |
Sérgio Ricardo Silva Rosa
|
Marcelo Amaral Moraes | |
Chairman
|
Chairman | |
Mário da Silveira Teixeira Júnior
|
Aníbal Moreira dos Santos | |
Vice-President
|
Antônio José de Figueiredo Ferreira | |
Bernard Appy | ||
Francisco Augusto da Costa e Silva |
||
João Batista Cavagliberi
|
Alternate | |
Jorge Luiz Pacheco
|
Marcos Coimbra | |
José Ricardo Sasseron
|
Marcus Pereira Aucélio | |
Luciano Galvão Coutinho
|
Oswaldo Mário Pêgo de Amorim Azevedo | |
Masami lijima |
||
Oscar Augusto de Camargo Filho |
||
Renato da Cruz Gomes |
||
Sandro Kohler Marcondes
|
Executive Officers | |
Roger Agnelli | ||
Advisory Committees of the Board of Directors
|
Chief Executive Officer | |
Controlling Committee
|
Carla Grasso | |
Luiz Carlos de Freitas
|
Executive Officer for Human Resources and Corporate | |
Paulo Ricardo Ultra Soares
|
Services | |
Paulo Roberto Ferreira de Medeiros |
||
Demian Fiocca | ||
Executive Development Committee
|
Executive Officer for Management and Sustainability | |
João Moisés de Oliveira |
||
José Ricardo Sasseron
|
Eduardo de Salles Bartolomeo | |
Oscar Augusto de Camargo Filho
|
Executive Officer for Logistics, Engineering and Project | |
Management | ||
Strategic Committee |
||
Roger Agnelli
|
Fabio de Oliveira Barbosa | |
Mário da Silveira Teixeira Júnior
|
Chief Financial Officer and Investor Relations | |
Oscar Augusto de Camargo Filho |
||
Sérgio Ricardo Silva Rosa
|
José Carlos Martins | |
Executive Officer for Ferrous Minerals | ||
Finance Committee |
||
Fabio de Oliveira Barbosa
|
Tito Botelho Martins | |
Ivan Luiz Modesto Schara
|
Executive Officer for Non Ferrous | |
Luiz Maurício Leuzinger |
||
Wanderlei Viçoso Fagundes
|
Marcus Vinícius Dias Severini | |
Chief Officer of Accounting and Control Department | ||
Governance and Sustainability Committee
|
Vera Lúcia de Almeida Pereira Elias | |
Jorge Luiz Pacheco
|
Chief Accountant | |
Renato da Cruz Gomes
|
CRC-RJ 043059/O-8 | |
Ricardo Simonsen |
52
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity sold -
external market |
MT (thousand) | 109 | 99 | 117 | 108 | 433 | 108 | 123 | 108 | 104 | 443 | |||||||||||||||||||||||||||||||||
Quantity sold -
internal market |
MT (thousand) | 7 | 6 | 7 | 6 | 26 | 7 | 6 | 7 | 6 | 26 | |||||||||||||||||||||||||||||||||
Quantity sold -
total |
MT (thousand) | 116 | 105 | 124 | 114 | 459 | 115 | 129 | 115 | 110 | 469 | |||||||||||||||||||||||||||||||||
Average sales price
- external market |
US$ | 2,486.87 | 2,939.31 | 2,888.76 | 2,150.39 | 2,589.98 | 2,688.76 | 2,727.00 | 2,631.55 | 2,405.80 | 2,611.76 | |||||||||||||||||||||||||||||||||
Average sales price
- internal market |
US$ | 2,307.59 | 2,640.89 | 2,625.72 | 2,380.23 | 2,827.94 | 2,500.55 | 2,689.00 | 2,599.78 | 2,196.61 | 2,372.90 | |||||||||||||||||||||||||||||||||
Average sales price
- total |
US$ | 2,476.70 | 2,920.77 | 2,874.64 | 2,162.48 | 2,603.46 | 2,677.30 | 2,724.78 | 2,585.19 | 2,393.38 | 2,598.49 | |||||||||||||||||||||||||||||||||
Long-term
indebtedness, gross |
US$ | 283,333 | 300,521 | 266,666 | 249,999 | 249,999 | 319,272 | 311,912 | 305,833 | 300,718 | 300,718 | |||||||||||||||||||||||||||||||||
Short-term
indebtedness, gross |
US$ | 111,462 | 90,031 | 127,730 | 133,329 | 133,329 | 3,501 | | 2,034 | 40,083 | 40,083 | |||||||||||||||||||||||||||||||||
Total indebtedness,
gross |
US$ | 394,795 | 390,552 | 394,396 | 383,328 | 383,328 | 322,773 | 311,912 | 307,867 | 340,801 | 340,801 | |||||||||||||||||||||||||||||||||
Stockholders equity |
R$ | 1,762,743 | 1,871,810 | 1,908,042 | 1,949,655 | 1,949,655 | 1,593,343 | 1,661,559 | 1,851,784 | 1,775,488 | 1,775,488 | |||||||||||||||||||||||||||||||||
Net operating
revenues |
R$ | 507,262 | 513,302 | 583,876 | 556,610 | 2,161,050 | 654,600 | 700,893 | 577,381 | 478,152 | 2,411,026 | |||||||||||||||||||||||||||||||||
Cost of products |
R$ | (389,192 | ) | (370,909 | ) | (431,517 | ) | (445,146 | ) | (1,636,764 | ) | (419,374 | ) | (464,066 | ) | (400,422 | ) | (373,884 | ) | (1,657,746 | ) | |||||||||||||||||||||||
Other expenses /
revenues |
R$ | (33,556 | ) | (34,060 | ) | (30,811 | ) | (56,582 | ) | (155,009 | ) | (23,417 | ) | (34,666 | ) | (29,700 | ) | (48,011 | ) | (135,794 | ) | |||||||||||||||||||||||
Depreciation,
amortization and
depletion |
R$ | 18,680 | 17,539 | 18,851 | 17,422 | 72,492 | 18,427 | 39,204 | 1,029 | 15,669 | 74,329 | |||||||||||||||||||||||||||||||||
EBITDA |
R$ | 103,194 | 125,872 | 140,399 | 72,304 | 441,769 | 230,236 | 241,365 | 148,288 | 71,926 | 691,815 | |||||||||||||||||||||||||||||||||
Depreciation,
amortization and
depletion |
R$ | (18,680 | ) | (17,539 | ) | (18,851 | ) | (17,422 | ) | (72,492 | ) | (18,427 | ) | (39,204 | ) | (1,029 | ) | (15,669 | ) | (74,329 | ) | |||||||||||||||||||||||
EBIT |
R$ | 84,514 | 108,333 | 121,548 | 54,882 | 369,277 | 211,809 | 202,161 | 147,259 | 56,257 | 617,486 | |||||||||||||||||||||||||||||||||
Non recurrent
intens (Write-down
of assets) |
R$ | (6 | ) | | | | (6 | ) | | | | 184 | 184 | |||||||||||||||||||||||||||||||
Net financial result |
R$ | (116,210 | ) | 63,342 | (72,234 | ) | (23,765 | ) | (148,867 | ) | 34,420 | (19,200 | ) | 128,740 | 67,136 | 211,096 | ||||||||||||||||||||||||||||
Non operational
results |
R$ | | | | | (5,519 | ) | | (5,519 | ) | ||||||||||||||||||||||||||||||||||
Income before
income tax and
social contribution |
R$ | (31,702 | ) | 171,675 | 49,314 | 31,117 | 220,404 | 246,229 | 182,961 | 270,480 | 123,577 | 823,247 | ||||||||||||||||||||||||||||||||
Income tax and
social contribution |
R$ | (14,510 | ) | (62,608 | ) | (13,082 | ) | 18,084 | (72,116 | ) | (50,055 | ) | (114,746 | ) | (80,256 | ) | (13,901 | ) | (258,957 | ) | ||||||||||||||||||||||||
Net income |
R$ | (46,212 | ) | 109,067 | 36,232 | 49,201 | 148,288 | 196,174 | 68,215 | 190,224 | 109,676 | 564,290 | ||||||||||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity
sold - external
market |
MT (thousand) | 1,369 | 1,573 | 1,496 | | 4,438 | 1,386 | 1,356 | 1,522 | 1,365 | 5,629 | |||||||||||||||||||||||||||||||||
Quantity
sold - internal
market |
MT (thousand) | 2,621 | 2,949 | 3,268 | | 8,838 | 3,350 | 2,969 | 2,939 | 2,993 | 12,251 | |||||||||||||||||||||||||||||||||
Quantity
sold - total |
MT (thousand) | 3,990 | 4,522 | 4,764 | | 13,276 | 4,736 | 4,325 | 4,461 | 4,358 | 17,880 | |||||||||||||||||||||||||||||||||
Average
sales price - external market |
US$ | 61.52 | 34.93 | 34.71 | | 34.96 | 33.35 | 32.47 | 33.29 | 34.42 | 33.38 | |||||||||||||||||||||||||||||||||
Average sales price -
internal market |
US$ | 53.89 | 31.24 | 31.96 | | 31.61 | 27.04 | 27.04 | 27.69 | 28.38 | 27.52 | |||||||||||||||||||||||||||||||||
Average
sales price - total |
US$ | 56.51 | 32.52 | 32.83 | | 32.73 | 28.89 | 28.74 | 29.60 | 30.27 | 29.37 | |||||||||||||||||||||||||||||||||
Long-term indebtedness,
gross |
US$ | 46,151 | 115,231 | 96,970 | | 96,970 | 38,936 | 35,488 | 26,516 | 44,715 | 44,715 | |||||||||||||||||||||||||||||||||
Short-term indebtedness,
gross |
US$ | 245,429 | 221,143 | 225,894 | | 225,894 | 204,362 | 223,553 | 207,048 | 147,619 | 147,619 | |||||||||||||||||||||||||||||||||
Total indebtedness, gross |
US$ | 291,580 | 336,374 | 322,864 | | 322,864 | 243,298 | 259,041 | 233,564 | 192,334 | 192,334 | |||||||||||||||||||||||||||||||||
Stockholders equity |
R$ | 634,170 | 687,360 | 717,533 | | 717,533 | 715,623 | 825,859 | 933,029 | 592,007 | 592,007 | |||||||||||||||||||||||||||||||||
Net operating revenues |
R$ | 206,543 | 220,647 | 242,896 | | 670,086 | 284,926 | 249,740 | 253,386 | 235,716 | 1,023,768 | |||||||||||||||||||||||||||||||||
Cost of products |
R$ | (121,170 | ) | (150,287 | ) | (145,601 | ) | | (417,058 | ) | (142,081 | ) | (133,000 | ) | (133,695 | ) | (133,914 | ) | (542,690 | ) | ||||||||||||||||||||||||
Other expenses / revenues |
R$ | (4,622 | ) | (5,480 | ) | (5,586 | ) | | (15,688 | ) | (5,183 | ) | (5,832 | ) | (2,840 | ) | (5,273 | ) | (19,128 | ) | ||||||||||||||||||||||||
Depreciation, amortization
and depletion |
R$ | 28,386 | 28,305 | 28,322 | | 85,013 | 27,234 | 27,984 | 27,491 | 28,118 | 110,827 | |||||||||||||||||||||||||||||||||
EBITDA |
R$ | 109,137 | 93,185 | 120,031 | | 322,353 | 164,896 | 138,892 | 144,342 | 124,647 | 572,777 | |||||||||||||||||||||||||||||||||
Depreciation, amortization
and depletion |
R$ | (28,386 | ) | (28,305 | ) | (28,322 | ) | | (85,013 | ) | (27,234 | ) | (27,984 | ) | (27,491 | ) | (28,118 | ) | (110,827 | ) | ||||||||||||||||||||||||
EBIT |
R$ | 80,751 | 64,880 | 91,709 | | 237,340 | 137,662 | 110,908 | 116,851 | 96,529 | 461,950 | |||||||||||||||||||||||||||||||||
Net financial result |
R$ | (12,584 | ) | 18,096 | (53,799 | ) | | (48,287 | ) | 4,991 | 10,310 | 2,490 | 2,730 | 20,521 | ||||||||||||||||||||||||||||||
Income before income tax
and social contribution |
R$ | 68,167 | 82,976 | 37,910 | | 189,053 | 142,653 | 121,218 | 119,341 | 99,259 | 482,471 | |||||||||||||||||||||||||||||||||
Income tax and social
contribution |
R$ | (25,009 | ) | (29,786 | ) | (7,737 | ) | | (62,532 | ) | (12,368 | ) | (10,530 | ) | (12,171 | ) | (10,128 | ) | (45,197 | ) | ||||||||||||||||||||||||
Net income |
R$ | 43,158 | 53,190 | 30,173 | | 126,521 | 130,285 | 110,688 | 107,170 | 89,131 | 437,274 | |||||||||||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity sold -
external market |
MT (thousand) | 814 | 832 | 975 | 1,336 | 3,957 | 699 | 769 | 828 | 933 | 3,229 | |||||||||||||||||||||||||||||||||
Quantity sold -
internal market |
MT (thousand) | 235 | 258 | 301 | 250 | 1,044 | 244 | 252 | 248 | 271 | 1,015 | |||||||||||||||||||||||||||||||||
Quantity sold -
total |
MT (thousand) | 1,049 | 1,090 | 1,276 | 1,586 | 5,001 | 943 | 1,021 | 1,076 | 1,204 | 4,244 | |||||||||||||||||||||||||||||||||
Average sales
price - external
market |
US$ | 322.36 | 372.73 | 378.60 | 286.74 | 334.79 | 344.85 | 349.61 | 340.23 | 312.26 | 335.38 | |||||||||||||||||||||||||||||||||
Average sales
price - internal
market |
US$ | 287.59 | 340.49 | 342.74 | 324.54 | 358.65 | 309.77 | 311.69 | 306.88 | 275.46 | 300.38 | |||||||||||||||||||||||||||||||||
Average sales
price - total |
US$ | 314.57 | 365.10 | 370.14 | 292.70 | 339.77 | 335.77 | 340.25 | 332.54 | 303.98 | 327.01 | |||||||||||||||||||||||||||||||||
Long-term
indebtedness,
gross |
US$ | 740,000 | 828,590 | 855,397 | 855,398 | 855,398 | 527,944 | 558,388 | 483,873 | 556,065 | 556,065 | |||||||||||||||||||||||||||||||||
Short-term
indebtedness,
gross |
US$ | 20,037 | | 28,951 | 31,124 | 31,124 | | | | | | |||||||||||||||||||||||||||||||||
Total
indebtedness,
gross |
US$ | 760,037 | 828,590 | 884,348 | 886,522 | 886,522 | 527,944 | 558,388 | 483,873 | 556,065 | 556,065 | |||||||||||||||||||||||||||||||||
Stockholders
equity |
R$ | 4,077,566 | 4,233,439 | 4,345,957 | 4,346,958 | 4,346,958 | 3,602,210 | 3,766,403 | 4,119,110 | 4,136,553 | 4,136,553 | |||||||||||||||||||||||||||||||||
Net operating
revenues |
R$ | 574,017 | 660,565 | 789,345 | 1,033,795 | 3,057,722 | 670,033 | 669,980 | 713,458 | 655,750 | 2,709,221 | |||||||||||||||||||||||||||||||||
Cost of products |
R$ | (476,079 | ) | (478,374 | ) | (587,518 | ) | (754,073 | ) | (2,296,044 | ) | (383,541 | ) | (430,068 | ) | (479,498 | ) | (512,055) | (1,805,162 | ) | ||||||||||||||||||||||||
Other expenses /
revenues |
R$ | (25,223 | ) | (26,517 | ) | (22,959 | ) | (49,473 | ) | (124,172 | ) | (15,470 | ) | (21,684 | ) | (17,934 | ) | (30,690 | ) | (85,778 | ) | |||||||||||||||||||||||
Depreciation,
amortization and
depletion |
R$ | 36,013 | 30,350 | 30,294 | 45,448 | 142,105 | 27,145 | 31,041 | 28,305 | 30,193 | 116,684 | |||||||||||||||||||||||||||||||||
EBITDA |
R$ | 108,728 | 186,024 | 209,162 | 275,697 | 779,611 | 298,167 | 249,269 | 244,331 | 143,198 | 934,965 | |||||||||||||||||||||||||||||||||
Depreciation,
amortization and
depletion |
R$ | (36,013 | ) | (30,350 | ) | (30,294 | ) | (45,448 | ) | (142,105 | ) | (27,145 | ) | (31,041 | ) | (28,305 | ) | (30,193 | ) | (116,684 | ) | |||||||||||||||||||||||
EBIT |
R$ | 72,715 | 155,674 | 178,868 | 230,249 | 637,506 | 271,022 | 218,228 | 216,026 | 113,005 | 818,281 | |||||||||||||||||||||||||||||||||
Net financial
result |
R$ | (108,077 | ) | 33,026 | (57,123 | ) | (227,185 | ) | (359,359 | ) | 40,691 | (29,795 | ) | 57,674 | 52,961 | 121,531 | ||||||||||||||||||||||||||||
Non recurrent
intens
(Write-down of
assets) |
R$ | | | | | (37 | ) | 108 | 71 | |||||||||||||||||||||||||||||||||||
Income before
income tax and
social
contribution |
R$ | (35,362 | ) | 188,700 | 121,745 | 3,064 | 278,147 | 311,713 | 188,433 | 273,663 | 166,074 | 939,883 | ||||||||||||||||||||||||||||||||
Income tax and
social
contribution |
R$ | (7,679 | ) | (32,826 | ) | (9,227 | ) | 12,761 | (36,971 | ) | (37,767 | ) | (24,240 | ) | (69,500 | ) | (24,958 | ) | (156,465 | ) | ||||||||||||||||||||||||
Net income |
R$ | (43,041 | ) | 155,874 | 112,518 | 15,825 | 241,176 | 273,946 | 164,193 | 204,163 | 141,116 | 783,418 | ||||||||||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity sold -
external market |
MT (thousand) | 4 | 7 | 6 | | 17 | 9 | 10 | 8 | 8 | 35 | |||||||||||||||||||||||||||||||||
Quantity sold -
internal market |
MT (thousand) | 16 | 15 | 19 | | 50 | 10 | 16 | 15 | 30 | 71 | |||||||||||||||||||||||||||||||||
Quantity
sold - total |
MT (thousand) | 20 | 22 | 25 | | 67 | 19 | 26 | 23 | 38 | 106 | |||||||||||||||||||||||||||||||||
Average sales price -
external market |
US$ | 2,653.70 | 2,846.14 | 2,679.23 | | 2,735.46 | 2,828.64 | 2,902.69 | 2,750.68 | 2,580.48 | 2,777.48 | |||||||||||||||||||||||||||||||||
Average sales price -
internal market |
US$ | 3,786.95 | 4,168.23 | 3,321.93 | | 3,674.75 | 4,037.71 | 4,068.49 | 4,045.36 | 3,415.84 | 3,722.07 | |||||||||||||||||||||||||||||||||
Average sales price -
total |
US$ | 3,560.30 | 3,747.56 | 3,148.89 | | 3,426.11 | 3,512.03 | 3,652.13 | 3,696.79 | 3,177.17 | 3,410.18 | |||||||||||||||||||||||||||||||||
Stockholders equity |
R$ | 637,555 | 644,643 | 650,810 | | 650,810 | 279,134 | 662,457 | 671,728 | 649,126 | 649,126 | |||||||||||||||||||||||||||||||||
Net operating revenues |
R$ | 100,607 | 115,282 | 134,658 | | 350,547 | 146,650 | 139,569 | 123,409 | 120,724 | 530,352 | |||||||||||||||||||||||||||||||||
Cost of products |
R$ | (84,081 | ) | (91,021 | ) | (122,915 | ) | | (298,017 | ) | (100,019 | ) | (108,609 | ) | (98,114 | ) | (103,968 | ) | (410,710 | ) | ||||||||||||||||||||||||
Other expenses /
revenues |
R$ | (10,741 | ) | (10,754 | ) | (9,585 | ) | | (31,081 | ) | (7,436 | ) | (6,773 | ) | (10,399 | ) | (7,611 | ) | (32,219 | ) | ||||||||||||||||||||||||
Depreciation,
amortization and
depletion |
R$ | 8,099 | 5,909 | 7,084 | | 21,092 | 3,765 | 3,662 | 6,691 | 6,718 | 20,836 | |||||||||||||||||||||||||||||||||
EBITDA |
R$ | 13,884 | 19,416 | 9,242 | | 42,541 | 42,960 | 27,849 | 21,587 | 15,863 | 108,259 | |||||||||||||||||||||||||||||||||
Depreciation,
amortization and
depletion |
R$ | (8,099 | ) | (5,909 | ) | (7,084 | ) | | (21,092 | ) | (3,765 | ) | (3,662 | ) | (6,691 | ) | (6,718 | ) | (20,836 | ) | ||||||||||||||||||||||||
EBIT |
R$ | 5,785 | 13,507 | 2,158 | | 21,449 | 39,195 | 24,187 | 14,896 | 9,145 | 87,423 | |||||||||||||||||||||||||||||||||
Net financial result |
R$ | (905 | ) | (372 | ) | 10,469 | | 9,192 | (503 | ) | (392 | ) | (188 | ) | (1,021 | ) | (2,104 | ) | ||||||||||||||||||||||||||
Income before income
tax and social
contribution |
R$ | 4,880 | 13,135 | 12,627 | | 30,641 | 38,692 | 23,795 | 14,708 | 8,124 | 85,319 | |||||||||||||||||||||||||||||||||
Income tax and social
contribution |
R$ | (2,814 | ) | (6,045 | ) | (6,460 | ) | | (15,319 | ) | (6,298 | ) | (5,434 | ) | (5,437 | ) | (10,727 | ) | (27,896 | ) | ||||||||||||||||||||||||
Net income |
R$ | 2,066 | 7,090 | 6,167 | | 15,322 | 32,394 | 18,361 | 9,271 | (2,603 | ) | 57,423 | ||||||||||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity sold -
external market |
MT (thousand) | 404 | 400 | 618 | | 1,422 | 565 | 504 | 527 | 394 | 1,990 | |||||||||||||||||||||||||||||||||
Quantity sold -
internal market |
MT (thousand) | 710 | 805 | 554 | 396 | 2,465 | 800 | 620 | 510 | 545 | 2,475 | |||||||||||||||||||||||||||||||||
Quantity sold -
total |
MT (thousand) | 1,114 | 1,205 | 1,172 | 396 | 3,887 | 1,365 | 1,124 | 1,037 | 939 | 4,465 | |||||||||||||||||||||||||||||||||
Average sales price
- external market |
US$ | 71.45 | 203.07 | 227.18 | | 176.15 | 69.26 | 77.40 | 72.50 | 73.25 | 72.97 | |||||||||||||||||||||||||||||||||
Average sales price
- internal market |
US$ | 75.95 | 203.58 | 236.04 | 146.47 | 164.94 | 72.97 | 79.73 | 74.88 | 76.94 | 75.93 | |||||||||||||||||||||||||||||||||
Average sales price
- total |
US$ | 74.32 | 203.41 | 231.37 | 146.47 | 169.04 | 71.43 | 78.69 | 73.67 | 75.39 | 74.71 | |||||||||||||||||||||||||||||||||
Short-term
indebtedness, gross |
US$ | 75,338 | 58,382 | 7,474 | | | 6,213 | 9,338 | 14,212 | 45,583 | 45,583 | |||||||||||||||||||||||||||||||||
Total indebtedness,
gross |
US$ | 75,338 | 58,382 | 7,474 | | | 6,213 | 9,338 | 14,212 | 45,583 | 45,583 | |||||||||||||||||||||||||||||||||
Stockholders equity |
R$ | 157,097 | 264,714 | 301.251 | 333,094 | 333,094 | 167,293 | 149,665 | 159,658 | 149,964 | 149,964 | |||||||||||||||||||||||||||||||||
Net operating
revenues |
R$ | 144,995 | 409,554 | 274,225 | 113,968 | 942,742 | 205,706 | 175,156 | 146,352 | 127,964 | 655,178 | |||||||||||||||||||||||||||||||||
Cost of products |
R$ | (129,399 | ) | (237,400 | ) | (196,794 | ) | (81,105 | ) | (644,698 | ) | (164,230 | ) | (145,097 | ) | (100,792 | ) | (138,321 | ) | (548,440 | ) | |||||||||||||||||||||||
Other expenses /
revenues |
R$ | (4,226 | ) | (5,218 | ) | (3,828 | ) | (14,393 | ) | (27,665 | ) | (2,313 | ) | (3,659 | ) | (28,043 | ) | (2,325 | ) | (36,340 | ) | |||||||||||||||||||||||
Depreciation,
amortization and
depletion |
R$ | 1,832 | 2,106 | 2,341 | 1,980 | 8,259 | 2,146 | 1,744 | 1,624 | 2,820 | 8,334 | |||||||||||||||||||||||||||||||||
EBITDA |
R$ | 13,202 | 169,042 | 75,944 | 20,450 | 278,638 | 41,309 | 28,144 | 19,141 | (9,862 | ) | 78,732 | ||||||||||||||||||||||||||||||||
Depreciation,
amortization and
depletion |
R$ | (1,832 | ) | (2,106 | ) | (2,341 | ) | | (6,279 | ) | (2,146 | ) | (1,744 | ) | (1,624 | ) | (2,820 | ) | (8,334 | ) | ||||||||||||||||||||||||
EBIT |
R$ | 11,370 | 166,936 | 73,603 | | 272,359 | 39,163 | 26,400 | 17,517 | (12,682 | ) | 70,398 | ||||||||||||||||||||||||||||||||
Net financial result |
R$ | 901 | (2,986 | ) | 11,974 | | 9,889 | (3,060 | ) | (3,412 | ) | (2,004 | ) | (1,425 | ) | (9,901 | ) | |||||||||||||||||||||||||||
Income before
income tax and
social contribution |
R$ | 12,271 | 163,950 | 85,577 | | 282,248 | 36,103 | 22,988 | 15,513 | (14,107 | ) | 60,497 | ||||||||||||||||||||||||||||||||
Income tax and
social contribution |
R$ | (5,138 | ) | (56,334 | ) | (29,992 | ) | | (91,464 | ) | (12,506 | ) | (8,787 | ) | (5,521 | ) | 4,413 | (22,401 | ) | |||||||||||||||||||||||||
Net income |
R$ | 7,133 | 107,616 | 55,585 | | 190,784 | 23,597 | 14,201 | 9,992 | (9,694 | ) | 38,096 | ||||||||||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity sold external market |
MT (thousand) | 185 | 754 | 800 | | 1,739 | 589 | 701 | 282 | 439 | 2,011 | |||||||||||||||||||||||||||||||||
Quantity sold internal market |
MT (thousand) | 843 | 90 | 273 | | 1,206 | 283 | 657 | 562 | 605 | 2,107 | |||||||||||||||||||||||||||||||||
Quantity sold total |
MT (thousand) | 1,028 | 844 | 1,073 | | 2,945 | 872 | 1,358 | 844 | 1,044 | 4,118 | |||||||||||||||||||||||||||||||||
Average sales price external market |
US$ | 75.36 | 75.18 | 187.03 | | 126.65 | 75.72 | 74.48 | 77.40 | 75.60 | 75.60 | |||||||||||||||||||||||||||||||||
Average sales price internal market |
US$ | 75.11 | 82.52 | 137.90 | | 90.61 | 71.33 | 73.81 | 75.02 | 74.37 | 73.64 | |||||||||||||||||||||||||||||||||
Average sales price total |
US$ | 75.15 | 75.96 | 174.53 | | 111.89 | 73.53 | 74.16 | 75.82 | 74.89 | 74.60 | |||||||||||||||||||||||||||||||||
Short-term indebtedness, gross |
US$ | 51,974 | 79,909 | 61,326 | | 61,326 | | | 32,376 | 42,600 | 42,600 | |||||||||||||||||||||||||||||||||
Total indebtedness, gross |
US$ | 51,974 | 79,909 | 61,326 | | 61,326 | | | 32,376 | 42,600 | 42,600 | |||||||||||||||||||||||||||||||||
Stockholders equity |
R$ | 165,101 | 166,240 | 230.754 | | 230.754 | 143,226 | 117,480 | 126,996 | 160,386 | 160,386 | |||||||||||||||||||||||||||||||||
Net operating revenues |
R$ | 136,495 | 106,308 | 326,353 | | 569,156 | 136,746 | 201,246 | 124,047 | 139,642 | 601,681 | |||||||||||||||||||||||||||||||||
Cost of products |
R$ | (120,715 | ) | (102,629 | ) | (213,522 | ) | | (436,866 | ) | (111,373 | ) | (171,403 | ) | (116,301 | ) | (124,474 | ) | (523,551 | ) | ||||||||||||||||||||||||
Other expenses / revenues |
R$ | (4,902 | ) | (4,749 | ) | (9,099 | ) | | (18,750 | ) | 2,557 | (7,720 | ) | 9,391 | (3,852 | ) | 376 | |||||||||||||||||||||||||||
Depreciation, amortization and depletion |
R$ | 2,560 | 2,097 | 1,961 | | 6,618 | (1,325 | ) | 4,645 | 1,137 | 2,160 | 6,617 | ||||||||||||||||||||||||||||||||
EBITDA |
R$ | 13,438 | 1,027 | 105,693 | | 120,158 | 26,605 | 26,768 | 18,274 | 13,476 | 85,123 | |||||||||||||||||||||||||||||||||
Depreciation, amortization and depletion |
R$ | (2,560 | ) | (2,097 | ) | (1,961 | ) | | (6,618 | ) | 1,325 | (4,645 | ) | (1,137 | ) | (2,160 | ) | (6,617 | ) | |||||||||||||||||||||||||
EBIT |
R$ | 10,878 | (1,070 | ) | 103,732 | | 113,540 | 27,930 | 22,123 | 17,137 | 11,316 | 78,506 | ||||||||||||||||||||||||||||||||
Net financial result |
R$ | (1,498 | ) | 5,330 | (3,629 | ) | | 203 | (2,229 | ) | (1,148 | ) | (1,784 | ) | (1,216 | ) | (6,377 | ) | ||||||||||||||||||||||||||
Income before income tax and social contribution |
R$ | 9,380 | 4,260 | 100,103 | | 113,743 | 25,701 | 20,975 | 15,353 | 10,100 | 72,129 | |||||||||||||||||||||||||||||||||
Income tax and social contribution |
R$ | (4,665 | ) | (3,121 | ) | (35,589 | ) | | (43,375 | ) | (9,706 | ) | (7,751 | ) | (6,198 | ) | (8,779 | ) | (32,434 | ) | ||||||||||||||||||||||||
Net income |
R$ | 4,715 | 1,139 | 64,514 | | 70,368 | 15,995 | 13,224 | 9,155 | 1,321 | 39,695 | |||||||||||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity sold Pellets |
MT (thousand) | 3,010 | 4,327 | 5,519 | | 12,856 | 3,003 | 3,742 | 3,241 | 4,373 | 14,359 | |||||||||||||||||||||||||||||||||
Quantity sold Iron ore |
MT (thousand) | 168 | 140 | 154 | | 462 | 463 | 638 | 302 | 358 | 1,761 | |||||||||||||||||||||||||||||||||
Average sales price Pellets |
US$ | 105.51 | 142.07 | 152.30 | | 105.51 | 77.51 | 82.38 | 83.61 | 82.58 | 81.70 | |||||||||||||||||||||||||||||||||
Quantity sold Iron ore |
US$ | 47.61 | 98.95 | 73.86 | | 47.61 | 46.79 | 46.78 | 45.30 | 49.14 | 47.01 | |||||||||||||||||||||||||||||||||
Long-term indebtedness, gross |
US$ | 799,634 | 799,597 | 799,666 | | 799,666 | 737,926 | 817,457 | 807,753 | 799,087 | 799,087 | |||||||||||||||||||||||||||||||||
Short-term indebtedness, gross |
US$ | 591,496 | 845,623 | 987,132 | | 987,132 | 192,157 | 323,841 | 397,992 | 572,218 | 572,218 | |||||||||||||||||||||||||||||||||
Total indebtedness, gross |
US$ | 1,391,130 | 1,645,220 | 1,786,798 | | 1,786,798 | 930,083 | 1,141,298 | 1,205,745 | 1,371,305 | 1,371,305 | |||||||||||||||||||||||||||||||||
Stockholders equity |
R$ | 995,859 | 1,493,766 | 1,377,023 | | 1,377,023 | 970,015 | 1,018,112 | 1,175,289 | 823,011 | 823,011 | |||||||||||||||||||||||||||||||||
Net operating revenues |
R$ | 576,988 | 1,033,109 | 1,387,256 | | 2,997,353 | 557,293 | 667,398 | 551,937 | 684,666 | 2,461,294 | |||||||||||||||||||||||||||||||||
Cost of products |
R$ | (275,764 | ) | (450,521 | ) | (520,484 | ) | | (1,246,769 | ) | (233,161 | ) | (269,773 | ) | (221,186 | ) | (339,323 | ) | (1,063,443 | ) | ||||||||||||||||||||||||
Other expenses / revenues |
R$ | (76,574 | ) | (160,350 | ) | (89,263 | ) | | (326,187 | ) | (39,119 | ) | (152,413 | ) | (62,990 | ) | (123,636 | ) | (378,158 | ) | ||||||||||||||||||||||||
Depreciation, amortization and depletion |
R$ | 13,635 | 26,227 | 44,595 | | 84,457 | 13,884 | 15,631 | 16,346 | 16,555 | 62,416 | |||||||||||||||||||||||||||||||||
EBITDA |
R$ | 238,285 | 448,465 | 822,104 | | 1,508,854 | 298,897 | 260,843 | 284,107 | 238,262 | 1,082,109 | |||||||||||||||||||||||||||||||||
Depreciation, amortization and depletion |
R$ | (13,635 | ) | (26,227 | ) | (44,595 | ) | | (84,457 | ) | (13,884 | ) | (15,631 | ) | (16,346 | ) | (16,555 | ) | (62,416 | ) | ||||||||||||||||||||||||
EBIT |
R$ | 224,650 | 422,238 | 777,509 | | 1,424,397 | 285,013 | 245,212 | 267,761 | 221,707 | 1,019,693 | |||||||||||||||||||||||||||||||||
Result of equity investiments |
R$ | | | | | 4,856 | 6,120 | 2,532 | (13,508 | ) | | |||||||||||||||||||||||||||||||||
Net financial result |
R$ | 5,635 | 176,662 | (466,551 | ) | | (284,254 | ) | 73,965 | 26,485 | 43,064 | 45,347 | 188,861 | |||||||||||||||||||||||||||||||
Income before income tax and social contribution |
R$ | 230,285 | 598,900 | 310,958 | | 1,140,143 | 363,834 | 277,817 | 313,357 | 253,546 | 1,208,554 | |||||||||||||||||||||||||||||||||
Income tax and social contribution |
R$ | (57,342 | ) | (100,979 | ) | (46,457 | ) | | (204,778 | ) | (65,216 | ) | (66,798 | ) | (64,235 | ) | (40,322 | ) | (236,571 | ) | ||||||||||||||||||||||||
Net income |
R$ | 172,943 | 497,921 | 264,501 | | 935,365 | 298,618 | 211,019 | 249,122 | 213,224 | 971,983 | |||||||||||||||||||||||||||||||||
Date: February 19, 2009 | COMPANHIA VALE DO RIO DOCE (Registrant) |
|||
By: | /s/ Roberto Castello Branco | |||
Roberto Castello Branco | ||||
Director of Investor Relations | ||||