2
3
| Gross revenues of R$8.281 billion, up 17.4% on 1Q05. | ||
| Consolidated exports amounting to US$2.282 billion, up 70.8% compared to 1Q05. | ||
| Net exports (exports less imports) of US$2.054 billion, 87.6% higher than those reported in 1Q05. CVRDs contribution to Brazils trade balance has increased, rising from 14% in the last two years, to 22% of the trade surplus in 1Q06, when it amounted to US$9.341 billion. CVRDs sales performance in this quarter highlights its position as Brazils largest net exporting Company. | ||
| Operating profit, as measured by EBIT (earnings before interest and tax) of R$3.240 billion, 36.4% higher than in 1Q05. | ||
| EBIT margin of 40.7%, compared to 35.3% in 1Q05. | ||
| Cash generation, as measured by EBITDA (earnings before interest, tax, depreciation and amortization) of R$3.753 billion, an increase of R$904 million compared to 1Q05. | ||
| Net earnings of R$2.185 billion, corresponding to earnings per share of R$1.80, up 35.3% on 1Q05. | ||
| Return on equity (ROE) of 27.5%. | ||
| Investments realized of US$1.126 billion1, US$843 million being spent on organic growth, US$236 million on the maintenance of existing operations and US$47 million on acquisitions. |
1 | Calculated according to generally accepted accounting principles in the United States (US GAAP) and based on financial disbursements. |
SELECTED FINANCIAL INDICATORS | ||||||||||||||||||||
R$ million | ||||||||||||||||||||
1Q05 | 4Q05 | 1Q06 | % | % | ||||||||||||||||
(A) | (B) | (C) | (C/A) | (C/B) | ||||||||||||||||
Gross operating revenues |
7,052 | 9,204 | 8,281 | 17.4 | -10.0 | |||||||||||||||
Exports (US$ million) |
1,336 | 2,011 | 2,282 | 70.8 | 13.5 | |||||||||||||||
Net exports (US$ million) |
1,095 | 1,838 | 2,054 | 87.6 | 11.8 | |||||||||||||||
EBIT |
2,375 | 3,659 | 3,240 | 36.4 | -11.5 | |||||||||||||||
EBIT margin (%) |
35.3 | 41.0 | 40.7 | | | |||||||||||||||
EBITDA |
2,849 | 4,200 | 3,753 | 31.7 | -10.6 | |||||||||||||||
Net earnings |
1,614 | 2,637 | 2,185 | 35.3 | -17.2 | |||||||||||||||
Net earnings per share (R$) |
1.40 | 2.29 | 1.80 | 28.4 | -21.4 | |||||||||||||||
Annualized ROE (%) |
32.6 | 43.9 | 27.5 | | | |||||||||||||||
Capex* (US$ million) |
570.4 | 1,851.8 | 1,126.0 | 97.4 | -39.2 |
2
3
| New levers of growth |
| Acquisition of assets |
4
| Stock merger with Caemi |
| Payment of dividends |
| Stock split |
5
GROSS REVENUES BY PRODUCT | ||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||
1Q05 | % | 4Q05 | % | 1Q06 | % | |||||||||||||||||||
Iron ore and pellets |
3,920 | 55.6 | 6,343 | 68.9 | 5,480 | 66.2 | ||||||||||||||||||
Iron ore |
2,753 | 39.0 | 4,404 | 47.8 | 4,147 | 50.1 | ||||||||||||||||||
Pellets |
1,167 | 16.5 | 1,939 | 21.1 | 1,333 | 16.1 | ||||||||||||||||||
Pelletizing plants
operation services |
21 | 0.3 | 19 | 0.2 | 18 | 0.2 | ||||||||||||||||||
Manganese and ferro-alloys |
498 | 7.1 | 272 | 3.0 | 256 | 3.1 | ||||||||||||||||||
Copper concentrate |
200 | 2.8 | 294 | 3.2 | 242 | 2.9 | ||||||||||||||||||
Potash |
80 | 1.1 | 92 | 1.0 | 49 | 0.6 | ||||||||||||||||||
Kaolin |
105 | 1.5 | 114 | 1.2 | 106 | 1.3 | ||||||||||||||||||
Aluminum |
1,040 | 14.7 | 933 | 10.1 | 1,053 | 12.7 | ||||||||||||||||||
Logistics |
725 | 10.3 | 781 | 8.5 | 704 | 8.5 | ||||||||||||||||||
Railroads |
506 | 7.2 | 575 | 6.2 | 535 | 6.5 | ||||||||||||||||||
Ports |
114 | 1.6 | 111 | 1.2 | 106 | 1.3 | ||||||||||||||||||
Shipping |
105 | 1.5 | 95 | 1.0 | 63 | 0.8 | ||||||||||||||||||
Steel products |
452 | 6.4 | 338 | 3.7 | 349 | 4.2 | ||||||||||||||||||
Coal |
| 0.0 | | 0.0 | 9 | 0.1 | ||||||||||||||||||
Others |
11 | 0.2 | 18 | 0.2 | 15 | 0.2 | ||||||||||||||||||
Total |
7,052 | 100.0 | 9,204 | 100.0 | 8,281 | 100.0 |
GROSS REVENUES BY DESTINATION | ||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||
1Q05 | % | 4Q05 | % | 1Q06 | % | |||||||||||||||||||
Americas |
3,026 | 42.9 | 3,082 | 33.5 | 2,854 | 34.5 | ||||||||||||||||||
Brazil |
1,765 | 25.0 | 1,855 | 20.2 | 1,761 | 21.3 | ||||||||||||||||||
USA |
743 | 10.5 | 627 | 6.8 | 526 | 6.4 | ||||||||||||||||||
Others |
518 | 7.3 | 600 | 6.5 | 567 | 6.8 | ||||||||||||||||||
Asia |
1,861 | 26.4 | 3,143 | 34.1 | 2,840 | 34.3 | ||||||||||||||||||
China |
836 | 11.9 | 1,759 | 19.1 | 1,495 | 18.1 | ||||||||||||||||||
Japan |
597 | 8.5 | 810 | 8.8 | 837 | 10.1 | ||||||||||||||||||
Others |
428 | 6.1 | 574 | 6.2 | 508 | 6.1 | ||||||||||||||||||
Europe |
1,828 | 25.9 | 2,347 | 25.5 | 2,175 | 26.3 | ||||||||||||||||||
Rest of the World |
336 | 4.8 | 632 | 6.9 | 412 | 5.0 | ||||||||||||||||||
Total |
7,051 | 100.0 | 9,204 | 100.0 | 8,281 | 100.0 |
6
7
COGS BREAKDOWN | ||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||
1Q05 | % | 4Q05 | % | 1Q06 | % | |||||||||||||||||||
Personnel |
314 | 8.3 | 419 | 9.5 | 372 | 9.4 | ||||||||||||||||||
Material |
715 | 18.9 | 777 | 17.6 | 712 | 18.0 | ||||||||||||||||||
Fuel oil and gases |
407 | 10.7 | 519 | 11.8 | 456 | 11.6 | ||||||||||||||||||
Outsourced services |
758 | 20.0 | 992 | 22.5 | 865 | 21.9 | ||||||||||||||||||
Electric energy |
318 | 8.4 | 362 | 8.2 | 304 | 7.7 | ||||||||||||||||||
Acquisition of products |
593 | 15.7 | 594 | 13.5 | 524 | 13.3 | ||||||||||||||||||
Depreciation and exhaustion |
347 | 9.2 | 393 | 8.9 | 368 | 9.3 | ||||||||||||||||||
Goodwill amortization |
96 | 2.5 | 91 | 2.1 | 92 | 2.3 | ||||||||||||||||||
Others |
238 | 6.3 | 260 | 5.9 | 252 | 6.4 | ||||||||||||||||||
Total |
3,785 | 100.0 | 4,407 | 100.0 | 3,945 | 100.0 |
QUARTERLY EBITDA | ||||||||||||
R$ million | ||||||||||||
1Q05 | 4Q05 | 1Q06 | ||||||||||
Net operating revenues |
6,720 | 8,916 | 7,965 | |||||||||
COGS |
(3,785 | ) | (4,407 | ) | (3,944 | ) | ||||||
SG&A |
(358 | ) | (436 | ) | (436 | ) | ||||||
Research and development |
(81 | ) | (209 | ) | (156 | ) | ||||||
Other operational expenses |
(121 | ) | (205 | ) | (189 | ) | ||||||
EBIT |
2,375 | 3,659 | 3,240 | |||||||||
Depreciation, amortization & exhaustion |
473 | 538 | 512 | |||||||||
Dividends received |
| 3 | 1 | |||||||||
EBITDA |
2,849 | 4,200 | 3,753 |
8
9
DEBT INDICATORS | ||||||||||||
US$ million | ||||||||||||
1Q05 | 4Q05 | 1Q06 | ||||||||||
Gross debt |
4,182 | 5,010 | 6,063 | |||||||||
Net debt |
3,060 | 3,969 | 4,419 | |||||||||
Gross debt / adjusted LTM EBITDA(x) |
1.05 | 0.77 | 0.84 | |||||||||
Adjusted LTM EBITDA / LTM interest expenses(x) |
13.24 | 25.95 | 27.08 | |||||||||
Gross debt / EV(%) |
11.06% | 10.04% | 10.31% |
10
SALES VOLUME-IRON ORE AND PELLETS | ||||||||||||||||||||||||
thousand tons | ||||||||||||||||||||||||
1Q05 | % | 4Q05 | % | 1Q06 | % | |||||||||||||||||||
Iron ore |
49,159 | 83.5 | 56,007 | 82.8 | 54,860 | 87.6 | ||||||||||||||||||
Pellets |
9,725 | 16.5 | 11,604 | 17.2 | 7,767 | 12.4 | ||||||||||||||||||
Total |
58,884 | 100.0 | 67,611 | 100.0 | 62,627 | 100.0 |
VOLUME SOLD BY DESTINATION-IRON ORE AND PELLETS | ||||||||||||||||||||||||
million tons | ||||||||||||||||||||||||
1Q05 | % | 4Q05 | % | 1Q06 | % | |||||||||||||||||||
Americas |
12.5 | 21.2 | 13.2 | 19.5 | 11.7 | 18.7 | ||||||||||||||||||
Brazil |
11.2 | 19.1 | 11.4 | 16.9 | 11.1 | 17.7 | ||||||||||||||||||
USA |
1.3 | 2.2 | 1.7 | 2.6 | 0.6 | 1.0 | ||||||||||||||||||
Asia |
22.7 | 38.5 | 30.7 | 45.4 | 29.3 | 46.8 | ||||||||||||||||||
China |
11.5 | 19.6 | 17.9 | 26.4 | 17.6 | 28.1 | ||||||||||||||||||
Japan |
5.8 | 9.9 | 6.6 | 9.8 | 6.7 | 10.7 | ||||||||||||||||||
Others |
5.3 | 9.0 | 6.2 | 9.1 | 5.0 | 8.0 | ||||||||||||||||||
Europe |
18.0 | 30.5 | 17.5 | 25.9 | 16.4 | 26.2 | ||||||||||||||||||
Germany |
5.9 | 10.0 | 5.8 | 8.6 | 5.5 | 8.7 | ||||||||||||||||||
France |
2.6 | 4.4 | 3.3 | 4.9 | 2.6 | 4.2 | ||||||||||||||||||
Others |
9.5 | 16.1 | 8.4 | 12.4 | 8.3 | 13.3 | ||||||||||||||||||
Rest of the World |
5.7 | 9.7 | 6.3 | 9.3 | 5.2 | 8.3 | ||||||||||||||||||
Total |
58.9 | 100.0 | 67.6 | 100.0 | 62.6 | 100.0 |
11
SALES VOLUME-ORES AND METALS | ||||||||||||
thousand tons | ||||||||||||
1Q05 | 4Q05 | 1Q06 | ||||||||||
Manganese |
198 | 244 | 149 | |||||||||
Ferro alloys |
136 | 124 | 126 | |||||||||
Copper concentrate |
85 | 112 | 70 | |||||||||
Potash |
138 | 176 | 103 | |||||||||
Kaolin |
280 | 355 | 321 | |||||||||
Coal |
| | 46 | |||||||||
Bauxite |
1,233 | 1,544 | 1,108 | |||||||||
Alumina |
464 | 403 | 490 | |||||||||
Aluminum |
122 | 131 | 124 |
12
LOGISTICS SERVICES | ||||||||||||
1Q05 | 4Q05 | 1Q06 | ||||||||||
Railroads (million ntk) |
6,009 | 6,373 | 6,170 | |||||||||
Ports (thousand tons) |
6,313 | 7,622 | 6,189 |
EBITDA BY BUSINESS AREA | ||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||
1Q05 | % | 4Q05 | % | 1Q06 | % | |||||||||||||||||||
Ferrous minerals |
1,936 | 67.9 | 3,528 | 84.0 | 2,939 | 78.3 | ||||||||||||||||||
Non- ferrous minerals |
104 | 3.6 | 157 | 3.7 | 117 | 3.1 | ||||||||||||||||||
Logistics |
292 | 10.2 | 221 | 5.3 | 235 | 6.3 | ||||||||||||||||||
Aluminum |
454 | 15.9 | 339 | 8.1 | 436 | 11.6 | ||||||||||||||||||
Steel |
64 | 2.2 | 46 | 1.1 | 66 | 1.8 | ||||||||||||||||||
Others |
| 0.0 | (91 | ) | -2.2 | (40 | ) | -1.1 | ||||||||||||||||
Total |
2,849 | 100.0 | 4,200 | 100.0 | 3,753 | 100.0 |
13
| Main projects in progress |
2006 | ||||||||
budget, | ||||||||
Area | Project | R$ MM | Status | |||||
Ferrous minerals
|
Expansion of Carajás iron ore capacity to 85 Mtpy Northern System | 41 | This project will increase capacity by 15 million tons per year completion in 3Q06. | |||||
Expansion of capacity of Carajás iron ore mines to 100 Mtpy Northern System | 289 | This project will increase CVRDs annual output capacity by 15 million tons, with conclusion planned for the second half of 2007. The Ponta da Madeira Port Terminal will be expanded, and Pier III will be extended, with a third ship loading unit and fourth shipment line. | ||||||
Brucutu iron ore mine Southern System | 310 | Completion of Phase I is expected in 2Q06, increasing nominal production capacity to 12 million tons per year. Phase II is scheduled for completion in 1Q07, bringing the mines capacity to 24 million tons per year. Expansion of the project to 30 Mtpy is under study. Budget has been revised. | ||||||
Fazendão iron ore mine Southern System | 39 | Project to produce 14 million tons of run-of-mine (ROM unprocessed) iron ore per year. The project makes Samarcos third pelletization plant viable. Work will start in 1H06, for completion and operational start-up in second half 2007. | ||||||
Expansion of the Fábrica iron ore mine Southern System | 88 | Expansion by 5 million tons, from 12 to 17 million tons per year, with start-up planned for 4Q07. |
14
2006 | ||||||||
budget, | ||||||||
Area | Project | R$ MM | Status | |||||
Expansion of the Tubarão port Southern System | 20 | Project to expand the conveyor belt systems, patio machinery and new storage platforms, adding 10 million tons per year to the ports handling capacity conclusion planned for 1Q07. | ||||||
Itabiritos | 338 | Construction of a pelletization plant in Minas Gerais state, with nominal annual production capacity of 7 million tons, and an iron ore concentration plant. Start-up planned for second half 2008. | ||||||
Tubarão VIII | 31 | Construction of pelletization plant, with nominal production capacity of 7 Mtpy in the Tubarão complex. Start-up planned for 2008. Subject to CVRD Board of Directors approval. | ||||||
Coal
|
Metallurgical coke | 9 | Acquisition of 25% stake in Shandong Yankuang International Coking Ltd, a Chinese company that will produce metallurgical coke. The project has estimated production capacity of 2 million tons per year of coke and 200,000 tons per year of methanol. Start of operation is scheduled for first half 2006. | |||||
Non-ferrous minerals
|
118 copper mine | 21 | This project will have capacity to produce 36,000 tons per year of copper cathode. Key equipment has been ordered and start-up is scheduled for first half 2008. Proceedings to obtain the license for the project are in progress. | |||||
Vermelho nickel mine | 97 | Estimated production capacity is 46,000 tons of metallic nickel and 2,800 tons of cobalt, per year. The main equipment has been ordered. EPCM (Engineering, Procurement, Construction Management) contracts were signed in December 2005. Proceedings to obtain environmental license are in progress. Start-up of the mine timetabled for fourth quarter 2008. | ||||||
Paragominas I bauxite mine |
210 | The first phase of this mine will produce 5.4 million tons of bauxite per year starting in 1Q07. A 244-km ore pipeline will transport the bauxite to the Barcarena alumina refinery, in the Brazilian state of Pará its construction is planned for completion in December 2006. | ||||||
Stages 6 and 7 of Alunorte alumina | 239 | This will increase Alunortes capacity to 6.26Mtpy of alumina conclusion is planned for 2Q08. | ||||||
Paragominas II bauxite mine |
14 | The second phase of Paragominas will add 4.5Mtpy to the capacity of 5.4Mtpy resulting from the first phase. Conclusion timetabled for 2Q08. | ||||||
Logistics
|
Railroads (EFVM, EFC, FCA): acquisition of locomotives and wagons | 379 | In 2006, CVRD will acquire 22 locomotives, and 1,426 rail wagons 150 for general cargo and 1,276 to carry iron ore. All the locomotives will be used to haul iron ore. | |||||
Electricity
|
Capim Branco I and II hydroelectric power plants | 61 | Both are on the Araguari river in the state of Minas Gerais, and will have generation capacity, respectively, of 240MW and 210MW. Capim Branco I started operating in 1Q06. Capim Branco II is timetabled for start-up in 1Q07. | |||||
Estreito hydroelectric power plant |
68 | On the Tocantins river, on the border between the Brazilian states of Maranhão and Tocantins. Planned installed capacity of 1,087MW. Start of construction is planned for 2006, subject to obtaining installation license. First rotor is expected to start producing in second half 2009. | ||||||
Steel holdings |
Ceará Steel | 11 | Project for a steel slab plant in the state of Ceará in Brazils Northeast region, with nominal capacity for 1.5 million tons per year. Start-up planned for 2009. | |||||
CSA | 72 | Project for a steel slab plant in the state of Rio de Janeiro, with nominal capacity for 4.4 million tons per year, and start-up in 2008. CVRDs Board of Directors approved the investment in 1Q06. |
15
TOTAL CAPEX BY BUSINESS AREA | ||||||||||||||||
US$ million | ||||||||||||||||
By business area | Actual, 1Q06 | Budgeted, 2006 | ||||||||||||||
Ferrous minerals |
519 | 46.1 | % | 2,118 | 45.8 | % | ||||||||||
Non-ferrous minerals |
82 | 7.3 | % | 412 | 8.9 | % | ||||||||||
Logistics |
228 | 20.3 | % | 785 | 17.0 | % | ||||||||||
Aluminum |
219 | 19.4 | % | 778 | 16.8 | % | ||||||||||
Coal |
8 | 0.8 | % | 124 | 2.7 | % | ||||||||||
Energy |
25 | 2.2 | % | 135 | 2.9 | % | ||||||||||
Steel holdings |
8 | 0.7 | % | 112 | 2.4 | % | ||||||||||
Other |
37 | 3.2 | % | 162 | 3.5 | % | ||||||||||
Total |
1,126 | 100.0 | % | 4,626 | 100.0 | % |
16
FINANCIAL STATEMENTS | ||||||||||||
R$ million | ||||||||||||
1Q05 | 4Q05 | 1Q06 | ||||||||||
Gross operating revenues |
7,052 | 9,204 | 8,281 | |||||||||
Taxes |
(332 | ) | (288 | ) | (316 | ) | ||||||
Net operating revenues |
6,720 | 8,916 | 7,965 | |||||||||
Cost of goods sold |
(3,785 | ) | (4,407 | ) | (3,944 | ) | ||||||
Gross profit |
2,935 | 4,509 | 4,021 | |||||||||
Gross margin (%) |
43.7 | % | 50.6 | % | 50.5 | % | ||||||
Operational expenses |
(560 | ) | (850 | ) | (781 | ) | ||||||
Sales |
(100 | ) | (54 | ) | (105 | ) | ||||||
Administrative |
(258 | ) | (382 | ) | (331 | ) | ||||||
Research and development |
(81 | ) | (209 | ) | (156 | ) | ||||||
Other operational expenses |
(121 | ) | (205 | ) | (189 | ) | ||||||
Operating profit before result from shareholdings |
2,375 | 3,659 | 3,240 | |||||||||
Result from shareholdings |
73 | 105 | 16 | |||||||||
Equity income |
130 | 136 | 76 | |||||||||
Goodwill amortization |
(57 | ) | (51 | ) | (38 | ) | ||||||
Others |
| 20 | (22 | ) | ||||||||
Financial result |
(274 | ) | (764 | ) | (259 | ) | ||||||
Financial expenses |
(295 | ) | (527 | ) | (527 | ) | ||||||
Financial revenues |
113 | 103 | 108 | |||||||||
Monetary variation |
(92 | ) | (340 | ) | 160 | |||||||
Operating profit |
2,174 | 3,000 | 2,997 | |||||||||
Result of discontinued operations |
| | 19 | |||||||||
Income tax and social contribution |
2,174 | 3,000 | 3,017 | |||||||||
Earnings before income tax and social contribution |
(391 | ) | (153 | ) | (585 | ) | ||||||
Minority interest |
(169 | ) | (210 | ) | (247 | ) | ||||||
Net earnings |
1,614 | 2,637 | 2,185 |
BALANCE SHEET | ||||||||||||
R$ million | ||||||||||||
03/31/2005 | 12/31/2005 | 03/31/2006 | ||||||||||
Asset |
||||||||||||
Current |
11,937 | 12,571 | 13,715 | |||||||||
Long term |
3,787 | 4,235 | 4,551 | |||||||||
Fixed |
29,159 | 36,788 | 41,917 | |||||||||
Total |
44,884 | 53,594 | 60,183 | |||||||||
Liabilities |
||||||||||||
Current |
8,712 | 11,667 | 10,078 | |||||||||
Long term |
14,225 | 14,915 | 16,292 | |||||||||
Others |
2,162 | 2,960 | 2,085 | |||||||||
Shareholders equity |
19,785 | 24,052 | 31,728 | |||||||||
Paid-up capital |
7,300 | 14,000 | 19,492 | |||||||||
Reserves |
12,485 | 10,052 | 12,236 | |||||||||
Total |
44,884 | 53,594 | 60,183 |
17
CASH FLOW | ||||||||||||
R$ million | ||||||||||||
1Q05 | 4Q05 | 1Q06 | ||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
1,614 | 2,637 | 2,185 | |||||||||
Adjustments to reconcile net income with cash provided by
operating activities: |
||||||||||||
Result from shareholdings |
(74 | ) | (105 | ) | (16 | ) | ||||||
Result from sale of investment |
| | (19 | ) | ||||||||
Depreciation, depletion and amortization |
385 | 446 | 420 | |||||||||
Deferred income tax and social contribution |
(113 | ) | (201 | ) | (77 | ) | ||||||
Financial expenses and foreign exchange and monetary
net variation |
46 | 437 | (654 | ) | ||||||||
Minority interest |
169 | 211 | 246 | |||||||||
Impairment of property, plant and equipment |
15 | 46 | 18 | |||||||||
Goodwill amortization in the COGS |
96 | 92 | 92 | |||||||||
Net unrealized derivative losses |
5 | 252 | 158 | |||||||||
Dividends/interest attributed to stockholders received |
| 4 | 1 | |||||||||
Others |
(81 | ) | (21 | ) | 22 | |||||||
Decrease (increase) in assets: |
||||||||||||
Accounts receivable |
(338 | ) | (376 | ) | 492 | |||||||
Inventories |
(70 | ) | (21 | ) | (188 | ) | ||||||
Advanced pay to energy suppliers |
(43 | ) | (142 | ) | (68 | ) | ||||||
Others |
(79 | ) | 328 | (404 | ) | |||||||
Increase (decrease) in liabilities: |
||||||||||||
Suppliers and contractors |
49 | 365 | (842 | ) | ||||||||
Payroll and related charges |
(94 | ) | 93 | (242 | ) | |||||||
Taxes and Contributions |
(579 | ) | (980 | ) | (329 | ) | ||||||
Others |
(257 | ) | 216 | (285 | ) | |||||||
Net cash provided by operating activities |
651 | 3,280 | 511 | |||||||||
Cash Flow from investing activities: |
||||||||||||
Loans and advances receivable |
12 | 66 | 26 | |||||||||
Guarantees and deposits |
(52 | ) | (43 | ) | (52 | ) | ||||||
Additions to investments |
(10 | ) | (23 | ) | (112 | ) | ||||||
Additions to property, plant and equipment |
(1,755 | ) | (3,099 | ) | (1,699 | ) | ||||||
Net cash for acquisition and investment on subsidiaries |
| (1,621 | ) | | ||||||||
Proceeds from disposals of investments/property, plant and
equipment |
6 | 37 | 48 | |||||||||
Net cash used I investing activities |
(1,798 | ) | (4,683 | ) | (1,789 | ) | ||||||
Cash flows from financing activities: |
||||||||||||
Short-term debt, net issuances (repayments) |
221 | (145 | ) | 155 | ||||||||
Long-term debt |
726 | 3,406 | 3,091 | |||||||||
Financial institutions |
(477 | ) | (334 | ) | (739 | ) | ||||||
Interest attributed to stockholders |
| (1,810 | ) | (55 | ) | |||||||
Net cash used in financing activities |
470 | 1,117 | 2,452 | |||||||||
Increase (decrease) in cash and cash equivalents |
(677 | ) | (286 | ) | 1,174 | |||||||
Cash and equivalents, beginning of period |
3,917 | 2,989 | 2,703 | |||||||||
Cash and equivalents, end of period |
3,240 | 2,703 | 3,877 | |||||||||
Cash paid during the period for: |
||||||||||||
Interest on short-term debt |
(2 | ) | (18 | ) | (8 | ) | ||||||
Interest on long-term debt |
(226 | ) | (135 | ) | (219 | ) | ||||||
Paid income tax and social contribution |
(211 | ) | (173 | ) | (432 | ) | ||||||
Non-cash transactions: |
||||||||||||
Additions to property, plant and equipment interest
capitalization |
(27 | ) | (123 | ) | (220 | ) | ||||||
Income tax and social contribution paid with credits |
(49 | ) | (315 | ) | (82 | ) |
18
19
2 | ||||
2 | ||||
3 | ||||
4 | ||||
5 | ||||
6 | ||||
6 | ||||
6 | ||||
6 | ||||
6 | ||||
7 | ||||
7 | ||||
7 | ||||
7 | ||||
8 | ||||
8 | ||||
9 | ||||
9 | ||||
10 | ||||
11 | ||||
12 | ||||
13 | ||||
15 | ||||
15 | ||||
15 | ||||
16 | ||||
16 | ||||
18 | ||||
18 | ||||
19 | ||||
20 | ||||
21 | ||||
21 | ||||
21 | ||||
21 | ||||
22 | ||||
22 | ||||
23 | ||||
23 | ||||
23 | ||||
23 | ||||
24 | ||||
25 | ||||
25 | ||||
25 | ||||
25 | ||||
25 | ||||
25 | ||||
26 | ||||
26 | ||||
26 | ||||
26 | ||||
27 |
1
March 31 | In thousands of reais | |||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||
Notes | 03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | ||||||||||||||||
Assets |
||||||||||||||||||||
Current assets |
||||||||||||||||||||
Cash and cash equivalents |
5.7 | 3,877,362 | 2,703,252 | 144,164 | 131,467 | |||||||||||||||
Accounts receivable from customers |
5.8 | 3,670,235 | 4,182,861 | 2,071,977 | 2,038,066 | |||||||||||||||
Related parties |
5.9 | 220,847 | 134,378 | 1,363,243 | 777,786 | |||||||||||||||
Inventories |
5.10 | 3,488,755 | 3,234,595 | 1,377,421 | 1,127,391 | |||||||||||||||
Taxes to recover or offset |
5.11 | 966,031 | 985,522 | 498,424 | 491,637 | |||||||||||||||
Deferred income tax and social contribution |
5.12 | 586,394 | 428,383 | 506,555 | 333,881 | |||||||||||||||
Other |
| 905,046 | 901,851 | 333,830 | 305,653 | |||||||||||||||
13,714,670 | 12,570,842 | 6,295,614 | 5,205,881 | |||||||||||||||||
Non-current assets |
||||||||||||||||||||
Long-term receivables |
||||||||||||||||||||
Related parties |
5.9 | 18,566 | 5,999 | 407,013 | 459,212 | |||||||||||||||
Loans and financing |
| 141,414 | 143,144 | 105,448 | 106,628 | |||||||||||||||
Deferred income tax and social contribution |
5.12 | 994,339 | 1,043,383 | 427,929 | 421,330 | |||||||||||||||
Judicial deposits |
5.16 | 1,722,990 | 1,666,707 | 1,068,188 | 1,030,201 | |||||||||||||||
Taxes to recover or offset |
5.11 | 214,280 | 313,613 | 176,722 | 170,613 | |||||||||||||||
Asset for sale |
| 114,997 | 53,885 | | | |||||||||||||||
Advances to energy suppliers |
5.4 | (f) | 794,789 | 727,227 | | | ||||||||||||||
Prepaid expenses |
| 109,399 | 90,238 | | | |||||||||||||||
Other |
| 439,921 | 191,476 | 10,637 | 9,733 | |||||||||||||||
4,550,695 | 4,235,672 | 2,195,937 | 2,197,717 | |||||||||||||||||
Investments |
5.13 | 7,008,981 | 2,814,357 | 26,485,896 | 17,833,951 | |||||||||||||||
Property, plant and equipment |
5.14 | 34,696,174 | 33,767,779 | 21,548,895 | 20,760,650 | |||||||||||||||
Deferred charges |
| 211,531 | 205,807 | | | |||||||||||||||
41,916,686 | 36,787,943 | 48,034,791 | 38,594,601 | |||||||||||||||||
60,182,051 | 53,594,457 | 56,526,342 | 45,998,199 | |||||||||||||||||
Liabilities and stockholders equity |
||||||||||||||||||||
Current liabilities |
||||||||||||||||||||
Short-term debt |
5.15 | 615,994 | 516,851 | | | |||||||||||||||
Current portion of long-term debt |
5.15 | 2,746,618 | 2,939,569 | 771,617 | 882,114 | |||||||||||||||
Payable to suppliers and contractors |
| 1,788,399 | 2,684,097 | 1,213,474 | 1,767,521 | |||||||||||||||
Related parties |
5.9 | 62,457 | 81,026 | 4,126,936 | 3,609,363 | |||||||||||||||
Payroll and related charges |
| 303,466 | 541,947 | 196,976 | 424,466 | |||||||||||||||
Pension Plan Valia |
| 75,357 | 69,950 | 75,408 | 70,294 | |||||||||||||||
Proposed dividends and interest on stockholders equity |
| 2,961,312 | 2,908,048 | 2,750,150 | 2,750,150 | |||||||||||||||
Taxes and contributions |
| 529,006 | 908,900 | 54,201 | 67,912 | |||||||||||||||
Other |
| 995,143 | 1,017,281 | 422,645 | 490,770 | |||||||||||||||
10,077,752 | 11,667,669 | 9,611,407 | 10,062,590 | |||||||||||||||||
Non-current liabilities |
||||||||||||||||||||
Long-term liabilities |
||||||||||||||||||||
Long-term debt |
5.15 | 10,768,483 | 9,066,375 | 2,113,611 | 2,146,225 | |||||||||||||||
Related parties |
5.9 | 3,106 | 3,065 | 9,381,736 | 5,701,060 | |||||||||||||||
Provisions for contingencies |
5.16 | 2,825,735 | 3,183,384 | 2,138,215 | 2,503,457 | |||||||||||||||
Pension Plan Valia |
| 546,695 | 562,759 | 545,060 | 562,157 | |||||||||||||||
Provision for environmental liabilities |
5.17 | 554,679 | 548,509 | 343,532 | 335,757 | |||||||||||||||
Provisions for derivatives |
5.21 | 644,966 | 609,871 | 75,471 | 63,413 | |||||||||||||||
Other |
| 947,947 | 943,167 | 589,706 | 572,899 | |||||||||||||||
16,291,611 | 14,917,130 | 15,187,331 | 11,884,968 | |||||||||||||||||
Deferred income |
| 7,603 | 8,507 | | | |||||||||||||||
Minority interest |
| 2,077,481 | 2,950,510 | | | |||||||||||||||
Stockholders equity |
||||||||||||||||||||
Paid-up capital |
5.19 | 19,492,401 | 14,000,000 | 19,492,401 | 14,000,000 | |||||||||||||||
Revenue reserves |
| 12,235,203 | 10,050,641 | 12,235,203 | 10,050,641 | |||||||||||||||
31,727,604 | 24,050,641 | 31,727,604 | 24,050,641 | |||||||||||||||||
60,182,051 | 53,594,457 | 56,526,342 | 45,998,199 | |||||||||||||||||
2
Periods ended March 31 | In thousands of reais | |||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||
Notes | 1Q/06 | 4Q/05 | 1Q/05 | 1Q/06 | 1Q/05 | |||||||||||||||||||
8.1.1 | ||||||||||||||||||||||||
Operating revenues
|
and | |||||||||||||||||||||||
Sales of ore and metals |
8.2.1 | |||||||||||||||||||||||
Iron ore and pellets |
5,498,489 | 6,362,284 | 3,941,538 | 3,454,470 | 2,701,710 | |||||||||||||||||||
Manganese and ferroalloys |
256,362 | 271,756 | 498,239 | | | |||||||||||||||||||
Copper |
241,738 | 294,285 | 199,980 | 152,196 | 188,079 | |||||||||||||||||||
Potash |
48,888 | 91,828 | 80,373 | 48,888 | 80,373 | |||||||||||||||||||
Kaolin |
106,327 | 113,847 | 104,576 | | | |||||||||||||||||||
6,151,804 | 7,134,000 | 4,824,706 | 3,655,554 | 2,970,162 | ||||||||||||||||||||
Transport services |
703,644 | 780,268 | 724,463 | 401,850 | 365,932 | |||||||||||||||||||
Sales of aluminum-related products |
1,052,552 | 933,725 | 1,039,968 | 20,893 | 59,963 | |||||||||||||||||||
Sales of steel products |
348,909 | 338,304 | 452,153 | | | |||||||||||||||||||
Other products and services |
24,215 | 18,176 | 11,073 | 17,584 | 9,582 | |||||||||||||||||||
8,281,124 | 9,204,473 | 7,052,363 | 4,095,881 | 3,405,639 | ||||||||||||||||||||
Value Added taxes |
(315,852 | ) | (288,953 | ) | (331,790 | ) | (228,663 | ) | (177,391 | ) | ||||||||||||||
Net operating revenues |
7,965,272 | 8,915,520 | 6,720,573 | 3,867,218 | 3,228,248 | |||||||||||||||||||
Cost of products and services |
8.1.2 | |||||||||||||||||||||||
and | ||||||||||||||||||||||||
Ores and metals |
8.2.2 | (2,598,146 | ) | (2,944,056 | ) | (2,405,412 | ) | (2,200,458 | ) | (1,883,331 | ) | |||||||||||||
Transport services |
(452,964 | ) | (535,660 | ) | (440,795 | ) | (160,454 | ) | (133,552 | ) | ||||||||||||||
Aluminum-related products |
(600,677 | ) | (626,070 | ) | (549,292 | ) | (15,744 | ) | (32,918 | ) | ||||||||||||||
Steel products |
(278,906 | ) | (294,589 | ) | (383,660 | ) | | | ||||||||||||||||
Other products and services |
(14,017 | ) | (7,033 | ) | (5,820 | ) | (6,514 | ) | (8,001 | ) | ||||||||||||||
(3,944,710 | ) | (4,407,408 | ) | (3,784,979 | ) | (2,383,170 | ) | (2,057,802 | ) | |||||||||||||||
Gross profit |
4,020,562 | 4,508,112 | 2,935,594 | 1,484,048 | 1,170,446 | |||||||||||||||||||
Gross margin |
50.5 | % | 50.6 | % | 43.7 | % | 38.4 | % | 36.3 | % | ||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Selling and Administrative |
5.22 | (435,793 | ) | (434,795 | ) | (357,698 | ) | (187,651 | ) | (123,111 | ) | |||||||||||||
Research and development |
(156,058 | ) | (209,326 | ) | (81,129 | ) | (110,956 | ) | (72,657 | ) | ||||||||||||||
Other operating expenses |
5.22 | (188,825 | ) | (204,963 | ) | (120,868 | ) | (98,219 | ) | (78,813 | ) | |||||||||||||
(780,676 | ) | (849,084 | ) | (559,695 | ) | (396,826 | ) | (274,581 | ) | |||||||||||||||
Operating profit before financial results and
results of equity investments |
3,239,886 | 3,659,028 | 2,375,899 | 1,087,222 | 895,865 | |||||||||||||||||||
Results of equity investments |
5.13 | 16,410 | 105,916 | 73,519 | 1,081,040 | 1,026,200 | ||||||||||||||||||
Gain on investments accounted
for by the equity method |
76,774 | 136,884 | 130,359 | 1,763,166 | 1,056,641 | |||||||||||||||||||
Amortization of goodwill |
(37,941 | ) | (51,025 | ) | (57,270 | ) | (37,941 | ) | (57,270 | ) | ||||||||||||||
Provision for losses |
| | | (42,635 | ) | (10,998 | ) | |||||||||||||||||
Exchange variation in
stockholders ´equity of companies abroad |
(22,423 | ) | 20,057 | 430 | (601,550 | ) | 37,827 | |||||||||||||||||
Financial results, net |
5.20 | (259,054 | ) | (764,159 | ) | (274,447 | ) | 284,159 | (190,607 | ) | ||||||||||||||
Sale of assets |
5.6 | 19,326 | | | 19,326 | | ||||||||||||||||||
Income before income tax and social
contribution |
3,016,568 | 3,000,785 | 2,174,971 | 2,471,747 | 1,731,458 | |||||||||||||||||||
Income tax and social contribution |
5.12 | (585,334 | ) | (152,191 | ) | (390,544 | ) | (287,185 | ) | (116,268 | ) | |||||||||||||
Income before minority interests |
2,431,234 | 2,848,594 | 1,784,427 | 2,184,562 | 1,615,190 | |||||||||||||||||||
Minority interests |
(246,672 | ) | (211,547 | ) | (169,237 | ) | | | ||||||||||||||||
Net income for the period |
2,184,562 | 2,637,047 | 1,615,190 | 2,184,562 | 1,615,190 | |||||||||||||||||||
Number of shares outstanding at the end of the
period (in
thousands) |
5.19 | 1,215,672 | 1,151,520 | 1,151,520 | 1,215,672 | 1,151,520 | ||||||||||||||||||
Net earnings per share outstanding at the end
of the period (R$) |
1.80 | 2.29 | 1.40 | 1.80 | 1.40 | |||||||||||||||||||
3
Periods ended March 31 | In thousands of reais | ||||||||||||||||||||||||||||||||||||||||
Revenue reserves | |||||||||||||||||||||||||||||||||||||||||
Paid-up | Expansion/ | Unrealized | Fiscal | Treasury | Retained | ||||||||||||||||||||||||||||||||||||
Notes | capital | Investments | Depletion | income | Legal | incentives | stock | earnings | Total | ||||||||||||||||||||||||||||||||
December 31, 2004 |
7,300,000 | 8,206,978 | 1,004,166 | 345,728 | 1,403,117 | 40,663 | (131,318 | ) | | 18,169,334 | |||||||||||||||||||||||||||||||
Net income for the year |
| | | | | | | 10,442,986 | 10,442,986 | ||||||||||||||||||||||||||||||||
Capitalization of reserves |
6,700,000 | (5,129,319 | ) | (1,004,166 | ) | | (525,853 | ) | (40,662 | ) | | | | ||||||||||||||||||||||||||||
Realization of reserves |
| | | (109,561 | ) | | | | 109,561 | | |||||||||||||||||||||||||||||||
Exchange Samitri shares |
| | | | | | 21 | | 21 | ||||||||||||||||||||||||||||||||
Treasury stock |
| | | | | | (3 | ) | | (3 | ) | ||||||||||||||||||||||||||||||
Appropriations: |
|||||||||||||||||||||||||||||||||||||||||
Interim interest on stockholders equity |
| | | | | | | (783,387 | ) | (783,387 | ) | ||||||||||||||||||||||||||||||
Interim dividends |
| | | | | | | (1,028,160 | ) | (1,028,160 | ) | ||||||||||||||||||||||||||||||
Additional remuneration proposed |
| | | | | | | (2,750,150 | ) | (2,750,150 | ) | ||||||||||||||||||||||||||||||
Appropriation to revenue reserves |
| 5,385,337 | | | 522,149 | 83,364 | | (5,990,850 | ) | | |||||||||||||||||||||||||||||||
December 31, 2005 |
14,000,000 | 8,462,996 | | 236,167 | 1,399,413 | 83,365 | (131,300 | ) | | 24,050,641 | |||||||||||||||||||||||||||||||
Capital Increase |
5.19 | 5,492,401 | | | | | | | | 5,492,401 | |||||||||||||||||||||||||||||||
Net income for the period |
| | | | | | | 2,184,562 | 2,184,562 | ||||||||||||||||||||||||||||||||
March 31, 2006 |
19,492,401 | 8,462,996 | | 236,167 | 1,399,413 | 83,365 | (131,300 | ) | 2,184,562 | 31,727,604 | |||||||||||||||||||||||||||||||
4
Years ended December 31 | In thousands of reais | |||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||
1Q/06 | 4Q/05 | 1Q/05 | 1Q/06 | 1Q/05 | ||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||
Net income for the period |
2,184,562 | 2,637,047 | 1,615,190 | 2,184,562 | 1,615,190 | |||||||||||||||
Adjustments to reconcile net income for the period
with cash provided by operating activities: |
||||||||||||||||||||
Results of equity investments |
(16,410 | ) | (105,916 | ) | (73,519 | ) | (1,081,040 | ) | (1,026,200 | ) | ||||||||||
Sale of assets |
(19,326 | ) | | | (19,326 | ) | | |||||||||||||
Depreciation, amortization and depletion |
420,329 | 446,250 | 385,025 | 224,703 | 208,998 | |||||||||||||||
Deferred income tax and social contribution |
(76,550 | ) | (200,508 | ) | (113,309 | ) | (138,245 | ) | (133,215 | ) | ||||||||||
Financial expenses and monetary and exchange rate
variations on assets and liabilities, net |
(653,868 | ) | 436,690 | 46,291 | (566,514 | ) | 45,163 | |||||||||||||
Minority interest |
246,672 | 211,547 | 169,237 | | | |||||||||||||||
Disposal of property, plant and equipment |
18,653 | 45,918 | 15,247 | 19,129 | 1,775 | |||||||||||||||
Amortization of goodwill in the cost of products sold |
91,987 | 91,987 | 96,095 | 91,987 | 96,095 | |||||||||||||||
Non recurring item goodwill of Samitri |
| | | | | |||||||||||||||
Net losses on derivatives |
157,681 | 252,551 | 4,595 | 22,746 | (3,350 | ) | ||||||||||||||
Dividends/interest on stockholders equity received |
1,327 | 3,518 | | 239,158 | 158,857 | |||||||||||||||
Other |
22,018 | (21,009 | ) | (81,327 | ) | 93,530 | 18,223 | |||||||||||||
2,377,075 | 3,798,075 | 2,063,525 | 1,070,690 | 981,536 | ||||||||||||||||
Decrease (increase) in assets: |
||||||||||||||||||||
Accounts receivable |
492,456 | (376,273 | ) | (337,836 | ) | (33,911 | ) | 230,701 | ||||||||||||
Inventories |
(188,357 | ) | (21,161 | ) | (69,899 | ) | (201,590 | ) | (65,615 | ) | ||||||||||
Advances to energy suppliers |
(67,562 | ) | (142,479 | ) | (43,287 | ) | | | ||||||||||||
Other |
(404,070 | ) | 328,401 | (79,040 | ) | (99,056 | ) | (105,270 | ) | |||||||||||
(167,533 | ) | (211,512 | ) | (530,062 | ) | (334,557 | ) | 59,816 | ||||||||||||
Increase (decrease) in liabilities: |
||||||||||||||||||||
Suppliers and contractors |
(841,968 | ) | 364,856 | 48,617 | (554,048 | ) | 68,623 | |||||||||||||
Payroll and related charges and Other |
(241,710 | ) | 92,675 | (94,265 | ) | (227,491 | ) | (90,076 | ) | |||||||||||
Taxes and contributions |
(329,416 | ) | (980,386 | ) | (578,876 | ) | (16,786 | ) | (47,729 | ) | ||||||||||
Other |
(285,510 | ) | 216,870 | (256,754 | ) | (350,889 | ) | 29,213 | ||||||||||||
(1,698,604 | ) | (305,985 | ) | (881,278 | ) | (1,149,214 | ) | (39,969 | ) | |||||||||||
Net cash provided by (used in) operating activities |
510,938 | 3,280,578 | 652,185 | (413,081 | ) | 1,001,383 | ||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||
Loans and advances receivable |
25,771 | 65,659 | 12,030 | 54,775 | (14,892 | ) | ||||||||||||||
Guarantees and deposits |
(51,764 | ) | (43,117 | ) | (51,560 | ) | (37,987 | ) | (33,718 | ) | ||||||||||
Additions to investments |
(112,081 | ) | (23,064 | ) | (10,182 | ) | (3,047,554 | ) | (516,037 | ) | ||||||||||
Additions to property, plant and equipment |
(1,699,135 | ) | (3,099,337 | ) | (1,755,264 | ) | (1,320,433 | ) | (1,319,756 | ) | ||||||||||
Net cash used in acquisitions and increase of funds to
subsidiaries |
| (1,620,659 | ) | | | | ||||||||||||||
Proceeds from disposal of property, plant and
equipment/investments |
48,353 | 36,533 | 6,477 | 49,335 | 6,477 | |||||||||||||||
Net cash used in financing activities |
(1,788,856 | ) | (4,683,985 | ) | (1,798,499 | ) | (4,301,864 | ) | (1,877,926 | ) | ||||||||||
Cash flows from financing activities: |
||||||||||||||||||||
Short-term debt |
155,180 | (144,698 | ) | 220,852 | 95,434 | 798,557 | ||||||||||||||
Long-term debt |
3,090,699 | 3,406,079 | 725,819 | 4,819,565 | 700,165 | |||||||||||||||
Repayments: |
||||||||||||||||||||
Related parties |
| | | | (438,489 | ) | ||||||||||||||
Financial institutions |
(739,096 | ) | (333,810 | ) | (477,347 | ) | (187,357 | ) | (189,262 | ) | ||||||||||
Interest on stockholders equity payed to stockholders |
(54,755 | ) | (1,810,160 | ) | | | | |||||||||||||
Treasure stock |
| (21 | ) | | | | ||||||||||||||
Net cash provided by financing activities |
2,452,028 | 1,117,390 | 469,324 | 4,727,642 | 870,971 | |||||||||||||||
Increase (decrease) in cash and cash equivalents |
1,174,110 | (286,017 | ) | (676,990 | ) | 12,697 | (5,572 | ) | ||||||||||||
Cash and cash equivalents, beginning of the period |
2,703,252 | 2,989,269 | 3,916,758 | 131,467 | 305,927 | |||||||||||||||
Cash and cash equivalents, end of the period |
3,877,362 | 2,703,252 | 3,239,768 | 144,164 | 300,355 | |||||||||||||||
Cash paid during the period for: |
||||||||||||||||||||
Short-term interest |
(7,875 | ) | (17,652 | ) | (1,544 | ) | | | ||||||||||||
Long-term interest |
(219,143 | ) | (134,984 | ) | (226,124 | ) | (104,087 | ) | (76,731 | ) | ||||||||||
Income tax and social contribution |
(431,936 | ) | (173,386 | ) | (210,771 | ) | (386,892 | ) | (166,634 | ) | ||||||||||
Non-cash transactions: |
||||||||||||||||||||
Additions to property, plant and equipment interest
capitalization |
(220,168 | ) | (123,141 | ) | (26,792 | ) | (179,917 | ) | (38,265 | ) | ||||||||||
Transfer of advance for future capital increase to
investments |
| | | (250,700 | ) | (503,880 | ) | |||||||||||||
Compensated income tax and social contribution |
(82,078 | ) | (314,875 | ) | (48,681 | ) | (28,997 | ) | |
5
(a) | The consolidated quarterly information show the balances of assets and liabilities on March 31, 2006 and December 31, 2005 and the operations of the Parent Company, its direct and indirect subsidiaries and its jointly-controlled companies for the quarters ended on March 31, 2006, December 31, 2005 and March 31, 2005; | |
(b) | Intercompany balances and the Parent Companys investments in its direct and indirect subsidiaries and jointly controlled companies were eliminated in the consolidation. Minority interests are shown separately on the balance sheet and statement of income; | |
(c) | In the case of investments in companies in which the control is shared with other stockholders, the components of assets and liabilities and revenues and expenses are included in the consolidated quarterly information in proportion to the participation of the Parent Company in the capital of each investee; and | |
(d) | The principal figures of the subsidiaries and jointly controlled companies included in the consolidation are presented in Attachment I. |
(a) | The Company adopts the accrual basis of accounting; | |
(b) | Assets and liabilities that are realizable or due more than twelve months after the quarterly information date are classified as non-current; | |
(c) | 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 to the quarterly information date; | |
(d) | Inventories are stated at average purchase or production cost, and imports in transit at the cost of each item, not exceeding market or realizable value; | |
(e) | Assets and liabilities in foreign currencies are translated at exchange rates in effect at the quarterly information date, and those in local currency, when applicable, are restated based on contractual indices; | |
(f) | Amounts given in advance to Centrais Elétricas do Norte do Brasil S.A. Eletronorte due to long term contract to supply of energy, are classified as Advances to energy suppliers, in long-term receivables; | |
(g) | 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 and negative goodwill to be amortized and provision for losses. Other investments are recorded at cost, less provision for losses when applicable. At consolidated the exchange rate effect over stockholders equity from investees abroad are classified as monetary and exchange rate variation included as financial result, net; | |
(h) | Property, plant and equipment, including interest incurred during the construction period of large-scale projects, are recorded at historical cost (increased by monetary restatement up to 1995) and depreciated on the straight-line method, based on the useful lives of the assets. Depletion of mineral reserves is based on the ratio between effective production and estimated capacity; | |
(i) | Research and development costs are incurred as operational expenses until the proof of its economical feasibility to exploit commercially a mine. After this proof, the costs are capitalized as part of the costs of building and the development; | |
(j) | During the development of a mine, stripping costs incurred are capitalized as part of the depreciable cost of developing the mine. Post-production stripping costs are recorded as cost of sales; |
6
(k) | Pre-operating costs except for financial charges capitalized as mentioned in (h) above, are deferred and amortized over a period of 10 years. The deferred charges (consolidated) refer basically to copper projects and expansion of Alunorte and Albras; | |
(l) | CVRD follows the accounting practices laid down by to Deliberation CVM 371/00 related to the recognition of liabilities and results from actuarial valuation of employees ´ pension plan; and | |
(m) | The company adopts the accounting practices laid down by to Deliberation CVM 488/05 that aligns Brazilian accounting practices with international practices and Deliberation CVM 489/05 to recognize provisions, liabilities and contingent assets and contingent liabilities. |
1Q/06 | 4Q/05 | 1Q/05 | ||||||||||||||||||||||||||||||||||
Caemi | Caemi | Caemi | ||||||||||||||||||||||||||||||||||
Additional | Pro Forma | Additional | Pro Forma | Additional | Pro Forma | |||||||||||||||||||||||||||||||
Consolidated | (39.77%) | (unaudited) | Consolidated | (39.77%) | (unaudited) | Consolidated | (39.77%) | (unaudited) | ||||||||||||||||||||||||||||
Operating result |
3,017 | | 3,017 | 3,000 | | 3,000 | 2,175 | | 2,175 | |||||||||||||||||||||||||||
Income tax and social contribution |
(585 | ) | | (585 | ) | (153 | ) | | (153 | ) | (391 | ) | | (391 | ) | |||||||||||||||||||||
Minority interests |
(247 | ) | 117 | (130 | ) | (210 | ) | 207 | (3 | ) | (169 | ) | 64 | (105 | ) | |||||||||||||||||||||
Net income |
2,185 | 117 | 2,302 | 2,637 | 207 | 2,844 | 1,615 | 64 | 1,679 | |||||||||||||||||||||||||||
Number of shares outstanding ( in
thousands) |
1,151,520 | 1,215,672 | 1,151,520 | 1,215,672 | 1,151,520 | 1,215,672 | ||||||||||||||||||||||||||||||
Net earnings per share outstanding |
1.90 | 1.89 | 2.29 | 2.34 | 1.40 | 1.38 |
Consolidated | Parent Company | |||||||||||||||
03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | |||||||||||||
Cash and bank accounts |
729,767 | 586,375 | 48,902 | 10,195 | ||||||||||||
Marketable securities linked to the interbank deposit certificate rate |
784,844 | 95,262 | 121,272 | |||||||||||||
1,001,900 | ||||||||||||||||
Time deposits / overnight investments |
2,145,695 | 1,332,033 | | | ||||||||||||
3,877,362 | 2,703,252 | 144,164 | 131,467 | |||||||||||||
Consolidated | Parent Company | |||||||||||||||
03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | |||||||||||||
Domestic |
702,840 | 744,967 | 748,766 | 735,927 | ||||||||||||
Export |
3,100,626 | 3,573,707 | 1,402,057 | 1,382,502 | ||||||||||||
3,803,466 | 4,318,674 | 2,150,823 | 2,118,429 | |||||||||||||
Allowance for doubtful accounts |
(104,612 | ) | (100,963 | ) | (53,133 | ) | (49,337 | ) | ||||||||
Allowance for ore weight credits |
(28,619 | ) | (34,850 | ) | (25,713 | ) | (31,026 | ) | ||||||||
3,670,235 | 4,182,861 | 2,071,977 | 2,038,066 | |||||||||||||
7
Consolidated | ||||||||||||||||||||||||||||||||
Assets | Liabilities | |||||||||||||||||||||||||||||||
03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | |||||||||||||||||||||||||||||
Related | Related | Related | Related | |||||||||||||||||||||||||||||
Customers | party | Customers | party | Suppliers | party | Suppliers | party | |||||||||||||||||||||||||
Companhia Nipo-Brasileira de
Pelotização NIBRASCO |
44,621 | | 54,224 | | 42,846 | 1,487 | 70,420 | 24,939 | ||||||||||||||||||||||||
Companhia Hispano-Brasileira de
Pelotização HISPANOBRÁS |
61,652 | 131 | 26,988 | 14,839 | 43,243 | 1,217 | 35,778 | 11,935 | ||||||||||||||||||||||||
Companhia Ítalo-Brasileira de
Pelotização ITABRASCO |
39,923 | | 27,424 | 12,496 | 19,115 | 2,399 | 15,930 | 3,274 | ||||||||||||||||||||||||
Companhia Coreano-Brasileira de
Pelotização KOBRASCO |
39,233 | 24,793 | 37,901 | 600 | 29,196 | 11,005 | 16,090 | 14,543 | ||||||||||||||||||||||||
Gulf Industrial Investment Co. GIIC |
6,468 | | 11,382 | | 1,417 | | 26,796 | | ||||||||||||||||||||||||
USIMINAS |
36,017 | 88,543 | 33,337 | | 28 | 8,029 | 173 | | ||||||||||||||||||||||||
Valesul Alumínio S.A. |
2,520 | 445 | | 689 | 34 | 2 | | | ||||||||||||||||||||||||
Samarco Mineração S.A |
2,409 | 31 | 2,318 | 56 | | | | | ||||||||||||||||||||||||
MRS Logistica S.A. |
241 | 46,012 | 37 | 82,694 | 5,331 | 17,939 | 4,338 | 14,209 | ||||||||||||||||||||||||
Baovale Mineração S.A |
7 | 482 | 9 | | 24,567 | | 21,381 | | ||||||||||||||||||||||||
Mineração Rio do Norte S.A. |
529 | 51,233 | 381 | 14,539 | 28,841 | | 47,248 | | ||||||||||||||||||||||||
Valepar S.A. |
| | | | | | | 10,385 | ||||||||||||||||||||||||
Minas da Serra Geral S.A. MSG |
131 | 459 | 131 | 2,945 | | 6,232 | 9,226 | 1,108 | ||||||||||||||||||||||||
Others |
10,905 | 27,284 | 14,016 | 11,519 | 19,628 | 17,253 | 6,923 | 3,698 | ||||||||||||||||||||||||
Total |
244,656 | 239,413 | 208,148 | 140,377 | 214,246 | 65,563 | 254,303 | 84,091 | ||||||||||||||||||||||||
Registered as: |
||||||||||||||||||||||||||||||||
Short-term |
244,656 | 220,847 | 208,148 | 134,378 | 214,246 | 62,457 | 254,303 | 81,026 | ||||||||||||||||||||||||
Long-term |
| 18,566 | | 5,999 | | 3,106 | | 3,065 | ||||||||||||||||||||||||
244,656 | 239,413 | 208,148 | 140,377 | 214,246 | 65,563 | 254,303 | 84,091 | |||||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||
03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | |||||||||||||
Finished products |
||||||||||||||||
Iron ore and pellets |
976,781 | 819,512 | 476,518 | 413,117 | ||||||||||||
Manganese and ferroalloys |
300,470 | 377,764 | | | ||||||||||||
Aluminum |
216,414 | 185,470 | | | ||||||||||||
Steel products |
59,001 | 81,301 | | | ||||||||||||
Copper |
29,543 | 6,294 | 29,543 | 6,294 | ||||||||||||
Other |
72,861 | 46,558 | 27,547 | 5,314 | ||||||||||||
1,655,070 | 1,516,899 | 533,608 | 424,725 | |||||||||||||
Spare parts and maintenance supplies |
1,833,685 | 1,717,696 | 843,813 | 702,666 | ||||||||||||
3,488,755 | 3,234,595 | 1,377,421 | 1,127,391 | |||||||||||||
8
Consolidated | Parent Company | |||||||||||||||
03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | |||||||||||||
Withholding income tax on marketable securities and stockholders
equity received |
44,573 | 63,558 | 9,293 | 22,211 | ||||||||||||
Value-added tax |
609,111 | 671,853 | 503,893 | 481,254 | ||||||||||||
PIS and COFINS non cumulative |
300,109 | 230,036 | 64,847 | 4,008 | ||||||||||||
IR anticipated |
168,011 | 289,912 | 65,678 | 126,765 | ||||||||||||
Others |
58,507 | 43,776 | 31,435 | 28,012 | ||||||||||||
1,180,311 | 1,299,135 | 675,146 | 662,250 | |||||||||||||
Current |
966,031 | 985,522 | 498,424 | 491,637 | ||||||||||||
Non-Current |
214,280 | 313,613 | 176,722 | 170,613 | ||||||||||||
1,180,311 | 1,299,135 | 675,146 | 662,250 | |||||||||||||
Net Deferred | ||||||||||||||||
Consolidated | Parent Company | |||||||||||||||
03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | |||||||||||||
Tax loss carryforward |
636,012 | 468,911 | 198,464 | | ||||||||||||
Temporary differences: |
||||||||||||||||
Pension Plan Valia |
210,959 | 215,034 | 210,959 | 215,034 | ||||||||||||
Contingent liabilities |
660,988 | 676,612 | 588,881 | 592,698 | ||||||||||||
Provision for losses on assets |
173,219 | 131,497 | 170,987 | 131,497 | ||||||||||||
Others |
(100,445 | ) | (20,288 | ) | (234,807 | ) | (184,018 | ) | ||||||||
944,721 | 1,002,855 | 736,020 | 755,211 | |||||||||||||
Total |
1,580,733 | 1,471,766 | 934,484 | 755,211 | ||||||||||||
Short-term |
586,394 | 428,383 | 506,555 | 333,881 | ||||||||||||
Long-term |
994,339 | 1,043,383 | 427,929 | 421,330 | ||||||||||||
1,580,733 | 1,471,766 | 934,484 | 755,211 | |||||||||||||
Consolidated | Parent Company | |||||||||||||||||||
1Q/06 | 4Q/05 | 1Q/05 | 1Q/06 | 1Q/05 | ||||||||||||||||
Income before income tax and social contribution |
3,016,568 | 3,000,785 | 2,174,971 | 2,471,747 | 1,731,458 | |||||||||||||||
Equity in results |
(16,410 | ) | (105,916 | ) | (73,519 | ) | (1,081,040 | ) | (1,026,200 | ) | ||||||||||
Results on sale of assets |
(19,326 | ) | | | (19,326 | ) | | |||||||||||||
2,980,832 | 2,894,869 | 2,101,452 | 1,371,381 | 705,258 | ||||||||||||||||
Income tax and social contribution at combined tax rates |
34 | % | 34 | % | 34 | % | 34 | % | 34 | % | ||||||||||
Federal income tax and social contribution at statutory rates |
(1,013,483 | ) | (984,255 | ) | (714,494 | ) | (466,270 | ) | (239,788 | ) | ||||||||||
Adjustments to net income which modify the effect on the results for
the period: |
||||||||||||||||||||
Income tax benefit from interest on stockholders equity |
198,464 | 150,024 | 145,000 | 198,464 | 145,000 | |||||||||||||||
Fiscal incentives |
69,428 | 5,001 | 58,481 | 3,320 | 3,223 | |||||||||||||||
Interest on stockholders equity received |
| | | (9,914 | ) | | ||||||||||||||
Results of overseas companies not taxed (bilateral
international agreements) |
247,410 | 832,765 | 121,605 | | | |||||||||||||||
Reduced incentive aliquot |
17,943 | 27,842 | 20,744 | | | |||||||||||||||
Other |
(105,096 | ) | (183,568 | ) | (21,880 | ) | (12,785 | ) | (24,703 | ) | ||||||||||
Income tax and social contribution |
(585,334 | ) | (152,191 | ) | (390,544 | ) | (287,185 | ) | (116,268 | ) | ||||||||||
9
Investments | Equity Results | |||||||||||||||||||
03/31/06 | 12/31/05 | 1Q/06 | 4Q/05 | 1Q/05 | ||||||||||||||||
Investments in affiliated companies |
||||||||||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS (a) |
1,009,392 | 1,016,519 | 56,322 | 87,744 | 111,506 | |||||||||||||||
Shandong Yankuang International Company Ltd. |
46,735 | 50,350 | | | 125 | |||||||||||||||
Henan Longyu Resources Co. Ltd. |
223,488 | 224,712 | 14,377 | 22,684 | | |||||||||||||||
Goodwill of consolidated companies |
5,619,323 | 1,418,107 | (37,941 | ) | (51,025 | ) | (57,270 | ) | ||||||||||||
Other |
6,517 | 7,021 | (19,709 | ) | 17,324 | | ||||||||||||||
Investments at cost |
||||||||||||||||||||
SIDERAR Sociedad Anonima Industrial Y Comercial (a) |
32,586 | 35,107 | | | 177 | |||||||||||||||
Quadrem International Holdings Ltd. |
10,132 | 10,916 | | | 55 | |||||||||||||||
Other (b) |
60,808 | 51,625 | 3,361 | 29,189 | 18,926 | |||||||||||||||
7,008,981 | 2,814,357 | 16,410 | 105,916 | 73,519 | ||||||||||||||||
(a) | Interest at market price Usiminas R$ 2,164,746 and Siderar R$ 319,385; and | |
(b) | Dividends received from Gerdau, R$ 1.327. |
10
Consolidated | Parent Company | |||||||||||||||||||||||||||||||||||
03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | |||||||||||||||||||||||||||||||||
Average | ||||||||||||||||||||||||||||||||||||
deprecia- | Accumulated | Accumulated | ||||||||||||||||||||||||||||||||||
tion rates | Cost | depreciation | Net | Net | Cost | depreciation | Net | Net | ||||||||||||||||||||||||||||
Buildings |
2.82 | % | 3,044,036 | (1,188,461 | ) | 1,855,575 | 1,781,215 | 2,001,677 | (741,266 | ) | 1,260,411 | 1,213,310 | ||||||||||||||||||||||||
Installations |
3.69 | % | 13,732,475 | (4,699,581 | ) | 9,032,894 | 9,170,637 | 7,844,862 | (3,062,951 | ) | 4,781,911 | 4,687,220 | ||||||||||||||||||||||||
Equipment |
9.52 | % | 6,773,359 | (3,111,426 | ) | 3,661,933 | 3,514,202 | 2,547,940 | (973,165 | ) | 1,574,775 | 1,527,265 | ||||||||||||||||||||||||
Information
Technology Equipment |
20.00 | % | 1,141,429 | (450,105 | ) | 691,324 | 682,512 | 970,402 | (345,654 | ) | 624,748 | 625,245 | ||||||||||||||||||||||||
Railroads |
3.87 | % | 8,012,500 | (3,244,181 | ) | 4,768,319 | 4,476,350 | 8,100,570 | (3,246,215 | ) | 4,854,355 | 4,617,682 | ||||||||||||||||||||||||
Mineral rights (*) |
1.84 | % | 1,965,193 | (844,671 | ) | 1,120,522 | 1,146,175 | 1,300,205 | (164,941 | ) | 1,135,264 | 1,147,337 | ||||||||||||||||||||||||
Others |
14.50 | % | 3,982,267 | (2,004,838 | ) | 1,977,429 | 1,882,990 | 1,827,892 | (794,179 | ) | 1,033,713 | 1,012,017 | ||||||||||||||||||||||||
38,651,259 | (15,543,263 | ) | 23,107,996 | 22,654,081 | 24,593,548 | (9,328,371 | ) | 15,265,177 | 14,830,076 | |||||||||||||||||||||||||||
Construction in progress |
| 11,588,178 | | 11,588,178 | 11,113,892 | 6,283,718 | | 6,283,718 | 5,930,572 | |||||||||||||||||||||||||||
Total |
50,239,437 | (15,543,263 | ) | 34,696,174 | 33,767,973 | 30,877,266 | (9,328,371 | ) | 21,548,895 | 20,760,648 | ||||||||||||||||||||||||||
(*) | Calculated as on the basis of the volume of ore extracted in relation to the proven and probable reserves. |
Consolidated | ||||||||||||||||
03/31/06 | 12/31/05 | |||||||||||||||
Accumulated | ||||||||||||||||
Cost | depreciation | Net | Net | |||||||||||||
Ferrous |
||||||||||||||||
In operation |
25,562,957 | (10,871,643 | ) | 14,691,314 | 14,095,076 | |||||||||||
Construction in Progress |
5,159,013 | | 5,159,013 | 4,982,627 | ||||||||||||
30,721,970 | (10,871,643 | ) | 19,850,327 | 19,077,703 | ||||||||||||
Non Ferrous |
||||||||||||||||
In operation |
2,959,212 | (747,713 | ) | 2,211,499 | 2,247,586 | |||||||||||
Construction in Progress |
2,910,310 | | 2,910,310 | 2,951,044 | ||||||||||||
5,869,522 | (747,713 | ) | 5,121,809 | 5,198,630 | ||||||||||||
Logistics |
||||||||||||||||
In operation |
2,959,040 | (788,483 | ) | 2,170,557 | 2,150,486 | |||||||||||
Construction in Progress |
212,402 | | 212,402 | 232,257 | ||||||||||||
3,171,442 | (788,483 | ) | 2,382,959 | 2,382,743 | ||||||||||||
Holdings |
||||||||||||||||
In operation |
6,184,318 | (2,825,050 | ) | 3,359,268 | 3,480,435 | |||||||||||
Construction in Progress |
2,651,575 | | 2,651,575 | 2,341,826 | ||||||||||||
8,835,893 | (2,825,050 | ) | 6,010,843 | 5,822,261 | ||||||||||||
Corporate Center |
||||||||||||||||
Corporate |
985,732 | (310,374 | ) | 675,358 | 680,498 | |||||||||||
Construction in Progress |
654,878 | | 654,878 | 605,944 | ||||||||||||
1,640,610 | (310,374 | ) | 1,330,236 | 1,286,442 | ||||||||||||
Total |
50,239,437 | (15,543,263 | ) | 34,696,174 | 33,767,779 | |||||||||||
11
Consolidated | Parent Company | |||||||||||||||
03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | |||||||||||||
Trade finance |
426,459 | 354,308 | 43 | | ||||||||||||
Working capital |
189,535 | 162,543 | | | ||||||||||||
615,994 | 516,851 | 43 | | |||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||||||
Current liabilities | Long-term liabilities | Current liabilities | Long-term liabilities | |||||||||||||||||||||||||||||
03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | 03/31/06 | 12/31/05 | |||||||||||||||||||||||||
Foreign operations |
||||||||||||||||||||||||||||||||
Loans and financing in: |
||||||||||||||||||||||||||||||||
U.S. dollars |
1,730,018 | 1,961,211 | 4,477,420 | 4,039,808 | 689,547 | 774,665 | 1,881,711 | 1,902,943 | ||||||||||||||||||||||||
Other currencies |
6,885 | 7,887 | 33,798 | 35,815 | 6,885 | 7,887 | 33,798 | 35,815 | ||||||||||||||||||||||||
Notes in U.S. dollars |
| | 4,422,704 | 2,835,632 | | | | | ||||||||||||||||||||||||
Export securitization |
179,484 | 190,908 | 701,796 | 805,421 | | | | | ||||||||||||||||||||||||
Perpetual notes |
| | 168,646 | 176,571 | | | | | ||||||||||||||||||||||||
Accrued charges |
203,335 | 226,395 | | | 19,070 | 46,103 | | | ||||||||||||||||||||||||
2,119,722 | 2,386,401 | 9,804,364 | 7,893,247 | 715,502 | 828,655 | 1,915,509 | 1,938,758 | |||||||||||||||||||||||||
Local operations |
||||||||||||||||||||||||||||||||
Indexed by TJLP, TR and
IGP-M |
180,455 | 175,190 | 362,796 | 290,184 | 47,540 | 46,289 | 179,927 | 187,005 | ||||||||||||||||||||||||
Basket of currencies |
3,799 | 3,808 | 18,553 | 20,513 | 3,555 | 3,548 | 18,164 | 20,451 | ||||||||||||||||||||||||
Loans in U.S. dollars |
367,777 | 318,383 | 248,070 | 531,012 | 1,241 | 1,784 | | | ||||||||||||||||||||||||
Non-convertible debentures |
652 | 702 | 334,700 | 329,658 | 652 | 702 | 11 | 11 | ||||||||||||||||||||||||
Accrued charges |
74,213 | 55,085 | | 1,761 | 3,127 | 1,136 | | | ||||||||||||||||||||||||
626,896 | 553,168 | 964,119 | 1,173,128 | 56,115 | 53,459 | 198,102 | 207,467 | |||||||||||||||||||||||||
2,746,618 | 2,939,569 | 10,768,483 | 9,066,375 | 771,617 | 882,114 | 2,113,611 | 2,146,225 | |||||||||||||||||||||||||
(a) | Foreign currency loans and financing were converted into reais at exchange rates effective on the quarterly information date, being US$1.00 = R$2.1724 in 03/31/06 (R$2.3407 in 12/31/05) and ¥1.00 = R$0.018456 in 03/31/06 (R$0.019833 in 12/31/05); | |
(b) | At March 31, 2006, our consolidated debt was secured as follows: |
| Loans guaranteed by the Federal Government, to which we gave counter-guarantees of R$265,049; | ||
| Securitization program of R$890,593; | ||
| Property, plant and equipment of R$248,105; | ||
| Others assets R$1,071,327. |
(c) | Amortization of principal and financing charges incurred on long-term loans and financing obtained abroad and domestically mature as follows, as of 03/31/06: |
Consolidated | Parent Company | |||||||||||||||
2007 |
803,564 | 7 | % | 273,024 | 13 | % | ||||||||||
2008 |
1,021,460 | 10 | % | 430,649 | 20 | % | ||||||||||
2009 |
822,263 | 8 | % | 388,849 | 18 | % | ||||||||||
2010 onward |
7,617,850 | 70 | % | 1,021,089 | 49 | % | ||||||||||
No due date (perpetual notes and debentures) |
503,346 | 5 | % | | | |||||||||||
10,768,483 | 100 | % | 2,113,611 | 100 | % | |||||||||||
The estimated market values of long-term loans and financing calculated at present value based on available interest rates as of 03/31/06 approximate their book values. | ||
(d) | In October 5,2005, the subsidiary Vale Overseas Limited launched a US$300 million notes issue maturing in 2034. The notes carry a coupon of 7.65% p.a. The notes form a single series with the US$500 million notes issued in January 2004 and 8.25% p.a. coupon. | |
(e) | In January, 2006 CVRD ´s wholly owned finance subsidiary Vale Overseas Limited issued US$1 billion 10-year 6.250% p.a. notes, payable semi-annually due 2016, at a price of 99.97% p.a. of the principal amount. |
12
(f) | In January, 2006 CVRD ´s wholly owned finance subsidiary Vale Overseas Limited concluded its tender offer for any and all of its US$300 million aggregate principal amount outstanding 9.00% p.a. Guaranteed Notes due 2013. |
(a) | Provisions for contingencies and judicial deposits (booked under long-term liabilities and long-term assets, respectively), considered by management and its legal counsel as sufficient to cover losses from any type of lawsuit, were as follows: |
Consolidated | ||||||||||||||||||||
Labor and social | ||||||||||||||||||||
Judicial deposits | Tax contingencies | security claims | Civil claims | Others | Total | |||||||||||||||
Balance at 31/12/2005 |
1,063,478 | 337,485 | 257,418 | 8,326 | 1,666,707 | |||||||||||||||
Addition |
8,866 | 11,697 | 11,922 | | 32,485 | |||||||||||||||
Write off |
(1,168 | ) | (1,760 | ) | (1,550 | ) | | (4,478 | ) | |||||||||||
Updatings |
26,233 | 176 | 1,811 | 56 | 28,276 | |||||||||||||||
Balance at 31/03/2006 |
1,097,409 | 347,598 | 269,601 | 8,382 | 1,722,990 | |||||||||||||||
Parent Company | ||||||||||||||||||||
Labor and social | ||||||||||||||||||||
Judicial deposits | Tax contingencies | security claims | Civil claims | Others | Total | |||||||||||||||
Balance at 31/12/2005 |
582,624 | 249,138 | 190,323 | 8,116 | 1,030,201 | |||||||||||||||
Addition |
4,053 | 5,809 | 8,365 | | 18,227 | |||||||||||||||
Write off |
(1,155 | ) | (1,709 | ) | (1,549 | ) | | (4,413 | ) | |||||||||||
Updatings |
21,046 | 1,741 | 1,330 | 56 | 24,173 | |||||||||||||||
Balance at 31/03/2006 |
606,568 | 254,979 | 198,469 | 8,172 | 1,068,188 | |||||||||||||||
Consolidated | ||||||||||||||||||||
Labor and social | ||||||||||||||||||||
Provisions for contingencies | Tax contingencies | security claims | Civil claims | Others | Total | |||||||||||||||
Balance at 31/12/2005 |
2,054,461 | 548,852 | 508,055 | 72,016 | 3,183,384 | |||||||||||||||
Addition |
607,004 | 171,031 | 43,214 | 417 | 821,666 | |||||||||||||||
Write off |
(1,028,465 | ) | (183,080 | ) | (27,323 | ) | (13,777 | ) | (1,252,645 | ) | ||||||||||
Updatings |
41,482 | 16,298 | 14,564 | 986 | 73,330 | |||||||||||||||
Balance at 31/03/2006 |
1,674,482 | 553,101 | 538,510 | 59,642 | 2,825,735 | |||||||||||||||
Parent Company | ||||||||||||||||||||
Labor and social | ||||||||||||||||||||
Provisions for contingencies | Tax contingencies | security claims | Civil claims | Others | Total | |||||||||||||||
Balance at 31/12/2005 |
1,685,603 | 423,236 | 364,252 | 30,366 | 2,503,457 | |||||||||||||||
Addition |
604,300 | 168,483 | 39,812 | 265 | 812,860 | |||||||||||||||
Write off |
(1,025,816 | ) | (179,675 | ) | (27,284 | ) | (13,777 | ) | (1,246,552 | ) | ||||||||||
Updatings |
37,415 | 15,941 | 14,108 | 986 | 68,450 | |||||||||||||||
Balance at 31/03/2006 |
1,301,502 | 427,985 | 390,888 | 17,840 | 2,138,215 | |||||||||||||||
13
In addition to the contingencies for which we have made provisions we have possible losses totaling R$2.493.652 (R$1.798.130 parent company). Based on the advice of our legal counsel, no provision is maintained. | ||
(b) | Guarantees given to jointly controlled companies are as follows: |
Amount of guarantee | ||||||||||||||||||||||||
Denominated | Final | Counter | ||||||||||||||||||||||
Affiliate | 03/31/06 | 12/31/05 | currency | Purpose | maturity | guarantees | ||||||||||||||||||
SAMARCO |
8,165 | 10,753 | US$ | Debt guarantee IFC | 2008 | None | ||||||||||||||||||
VALESUL |
767 | 767 | R$ | Debt guarantee BNDES | 2007 | None |
The Company does not expect such guarantees to be executed and therefore no provisions for losses have been made. CVRD does not charge Valesul for granting these guarantees. | ||
(c) | Upon privatization of the Company in 1997, the Brazilian government stipulated the issuance of non-convertible debentures (Debentures) to the stockholders of record, including the federal government. The maturity dates of these Debentures were established to guarantee that pre-privatization stockholders, including the federal government, would share any future benefits from the Company mineral resources. | |
A total of 388,559,056 Debentures were issued at a par value of R$0.01 (one cent), whose value is to be restated in accordance with the variation in the General Market Price Index (IGP-M), as set forth in the Issue Deed. | ||
On October 4, 2002, the Comissão de Valores Mobiliários CVM (Brazilian Securities Commission) approved the Companys registration request, for public trading of the Debentures. As from October 28, 2002, the Debentures can be traded on the secondary market. | ||
The debenture holders are entitled to receive semi-annual payments equivalent to a percentage of the net revenue deriving from determined mineral resources owned in 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. Pursuant to this Deed, the payment date shall take place each semester in March and September. | ||
Based on estimates of the operational start-up of copper projects, CVRD began calculating the premium referring to these minerals rights. Considering the iron ore sale, the Company estimates that the threshold for payment will be reached in approximately 2032 and 2019 for the Southern and Northern systems, respectively. Regarding other minerals, such as bauxite and nickel, the forecast for exploitation is for the second half of the decade, and according to the criteria established in the Deed, payment will be due on the net sales revenue in the fourth year after the date of first commercialization. The obligation to make payments to the debenture holders will cease when the pertinent mineral resources are exhausted. | ||
On 04/03/06 we made available payment related to debentures in the amount of R$4,491. | ||
(d) | We and BNDES entered into a contract, known as the Mineral Risk Contract, in March 1997, relating to prospecting authorizations for mining regions where drilling and exploration were still in their early stages. The Mineral Risk Contract provides for the joint development of certain unexplored mineral deposits in approximately two million identified hectares of land in the Carajás region, as well as proportional participation in any financial benefits earned from the development of such resources. Iron ore and manganese deposits already identified and subject to development are specifically excluded from the Mineral Risk Contract. | |
Pursuant to the Mineral Risk Contract, we and BNDES each agreed to provide R$445 million, which represents half of the R$890 million in expenditures estimated as necessary to complete geological exploration and mineral resource development projects in the region for a period of five years. This period was postponed for two years. We will oversee these projects and BNDES will advance to us half of our costs on a quarterly basis. Under the Mineral Risk Contract, as of March 31, 2006, the remaining contributions towards exploration and development activities totaled R$11 million. In the event that either of us wishes to conduct further exploration and development after having spent such R$445 million, the contract provides that each party may either choose to match the other partys contributions, or may choose to have its financial interest proportionally diluted. If a partys participation in the project is diluted to an amount lower than 40% of the amount invested in connection with exploration and development projects, then the Mineral Risk Contract provides that the diluted party will lose all the rights and benefits provided for in the Mineral Risk Contract and any amounts previously contributed to the project. |
14
Under the Mineral Risk Contract, BNDES has agreed to compensate us through a finders fee production royalty on their share of mineral resources that are discovered and placed into production. This finders fee is equal to 3.5% of the revenues derived from the sale of gold, silver and platinum group metals and 1.5% of the revenues derived from the sale of other minerals, including copper, except for gold and other minerals discovered at Serra Leste, for which the finders fee is equal to 6.5% of revenues. | ||
The mineral contract risk in force will probably finish in the next future. However, the related exploitation activities are not concluded and therefore we are negotiating with BNDES a renewal of the contract, in the same basis as the original one. |
Expenditures relating to ongoing compliance with environmental regulations are charged to production costs or capitalized as incurred. The Company manages its environmental policies according to the specifications of ISO 14,001 and maintains ongoing programs to minimize the environmental impact of its mining operations as well as to reduce the costs that will be incurred upon termination of activities at each mine. In 03/31/06, the provision for environmental liabilities amounted to R$554,679 (R$343,532 parent company), which was accounted for in Provision for environmental liabilities in long-term liabilities. The Company adopts the concepts of the Accounting for Asset Retirement Obligations, as follows: |
| Costs for mine closure are recorded as part of the cost of these assets and a corresponding provision is made for such future expenditure; | |
| The estimated costs are accounted for at the present value of the obligations, discounted using a risk free rate; and | |
| The estimated costs are reviewed annually and changes in the present value are adjusted in the recorded values of the assets and liabilities. |
Shares | ||||||||||||||||||||||||||||
Average | ||||||||||||||||||||||||||||
Class | Quantity | Unit acquisition cost | quoted market price | |||||||||||||||||||||||||
03/31/06 | 12/31/05 | Average | Low | High | 03/31/06 | 12/31/05 | ||||||||||||||||||||||
Preferred |
11,458 | 11,458 | 17.12 | 4.67 | 17.47 | 89.35 | 70.97 | |||||||||||||||||||||
Common |
14,145,510 | 14,145,510 | 9.27 | 6.69 | 17.36 | 102.04 | 82.35 | |||||||||||||||||||||
14,156,968 | 14,156,968 | |||||||||||||||||||||||||||
Quantity | ||||||||||||
Movement of shares | Common | Preferred | Total | |||||||||
Shares at 31/03/06 - pre-incorporation |
749,949,429 | 415,727,739 | 1,165,677,168 | |||||||||
Issued shares for exchange by shares of Caemi |
| 64,151,361 | 64,151,361 | |||||||||
Shares at 31/03/06 |
749,949,429 | 479,879,100 | 1,229,828,529 | |||||||||
15
1Q/06 | 4Q/05 | 1Q/05 | ||||||||||||||||||||||||||||||||||
Monetary and | Monetary and | Monetary and | ||||||||||||||||||||||||||||||||||
exchange rate | exchange rate | exchange rate | ||||||||||||||||||||||||||||||||||
Financial | variation on | Financial | variation on | Financial | variation on | |||||||||||||||||||||||||||||||
expenses | liabilities | Total | expenses | liabilities | Total | expenses | liabilities | Total | ||||||||||||||||||||||||||||
Foreign debt |
(115,961 | ) | 242,259 | 126,298 | 11,665 | (713,972 | ) | (702,307 | ) | (80,710 | ) | (9,599 | ) | (90,309 | ) | |||||||||||||||||||||
Local debt |
(37,133 | ) | 155,170 | 118,037 | (24,530 | ) | (74,656 | ) | (99,186 | ) | (64,570 | ) | (11,428 | ) | (75,998 | ) | ||||||||||||||||||||
Related parties |
(2,664 | ) | (125 | ) | (2,789 | ) | (2,982 | ) | 84 | (2,898 | ) | (27,373 | ) | (4,111 | ) | (31,484 | ) | |||||||||||||||||||
(155,758 | ) | 397,304 | 241,546 | (15,847 | ) | (788,544 | ) | (804,391 | ) | (172,653 | ) | (25,138 | ) | (197,791 | ) | |||||||||||||||||||||
Labor, tax and civil
contingencies |
(56,910 | ) | (13,745 | ) | (70,655 | ) | (23,486 | ) | (27,249 | ) | (50,735 | ) | (31,011 | ) | (23,715 | ) | (54,726 | ) | ||||||||||||||||||
Derivatives, net of
gain/losses
(interest and
currencies) |
1,589 | 432 | 2,021 | 4,405 | (388 | ) | 4,017 | 4,588 | (71 | ) | 4,517 | |||||||||||||||||||||||||
Derivatives, net of
gain/losses (gold,
aluminum and alumina) |
(159,270 | ) | 50,226 | (109,044 | ) | (256,956 | ) | (30,284 | ) | (287,240 | ) | (9,183 | ) | (3,183 | ) | (12,366 | ) | |||||||||||||||||||
CPMF |
(48,456 | ) | | (48,456 | ) | (47,736 | ) | | (47,736 | ) | (23,584 | ) | | (23,584 | ) | |||||||||||||||||||||
Other |
(108,266 | ) | (155,694 | ) | (263,960 | ) | (187,210 | ) | 159,458 | (27,752 | ) | (63,164 | ) | (75,171 | ) | (138,335 | ) | |||||||||||||||||||
(527,071 | ) | 278,523 | (248,548 | ) | (526,830 | ) | (687,007 | ) | (1,213,837 | ) | (295,007 | ) | (127,278 | ) | (422,285 | ) | ||||||||||||||||||||
Monetary and | Monetary and | |||||||||||||||||||||||||||||||||||
exchange rate | exchange rate | |||||||||||||||||||||||||||||||||||
Financial | Financial | Financial | variation on | Financial | variation on | |||||||||||||||||||||||||||||||
income | income | Total | income | assets | Total | income | assets | Total | ||||||||||||||||||||||||||||
Related parties |
791 | 4 | 795 | (6,355 | ) | 4,017 | (2,338 | ) | 28,993 | 13,107 | 42,100 | |||||||||||||||||||||||||
Marketable securities |
69,026 | (52,529 | ) | 16,497 | 70,091 | 237,289 | 307,380 | 43,101 | 14,259 | 57,360 | ||||||||||||||||||||||||||
Other |
38,290 | (66,088 | ) | (27,798 | ) | 38,978 | 105,658 | 144,636 | 40,746 | 7,632 | 48,378 | |||||||||||||||||||||||||
108,107 | (118,613 | ) | (10,506 | ) | 102,714 | 346,964 | 449,678 | 112,840 | 34,998 | 147,838 | ||||||||||||||||||||||||||
Financial income
(expenses), net |
(418,964 | ) | 159,910 | (259,054 | ) | (424,116 | ) | (340,043 | ) | (764,159 | ) | (182,167 | ) | (92,280 | ) | (274,447 | ) | |||||||||||||||||||
1Q/06 | 1Q/05 | |||||||||||||||||||||||
Monetary and | Monetary and | |||||||||||||||||||||||
exchange rate | exchange rate | |||||||||||||||||||||||
Financial | variation on | Financial | variation on | |||||||||||||||||||||
expenses | liabilities | Total | expenses | liabilities | Total | |||||||||||||||||||
Foreign debt |
(23,398 | ) | (36,365 | ) | (59,763 | ) | (4,914 | ) | (5,338 | ) | (10,252 | ) | ||||||||||||
Local debt |
(4,278 | ) | 3,384 | (894 | ) | (4,165 | ) | (1,687 | ) | (5,852 | ) | |||||||||||||
Related parties |
(71,114 | ) | 648,941 | 577,827 | (67,075 | ) | (37,040 | ) | (104,115 | ) | ||||||||||||||
(98,790 | ) | 615,960 | 517,170 | (76,154 | ) | (44,065 | ) | (120,219 | ) | |||||||||||||||
Labor, tax and civil contingencies |
(55,754 | ) | (12,832 | ) | (68,586 | ) | (31,011 | ) | (22,796 | ) | (53,807 | ) | ||||||||||||
Derivatives, net of gain/losses
(interest and
currencies) |
756 | (151 | ) | 605 | (1,039 | ) | 66 | (973 | ) | |||||||||||||||
Derivatives, net of gain/losses
(gold) |
(23,502 | ) | 4,991 | (18,511 | ) | 4,389 | (265 | ) | 4,124 | |||||||||||||||
CPMF |
(33,636 | ) | | (33,636 | ) | (15,051 | ) | | (15,051 | ) | ||||||||||||||
Other |
(24,193 | ) | (12,583 | ) | (36,776 | ) | (27,498 | ) | (32,785 | ) | (60,283 | ) | ||||||||||||
(235,119 | ) | 595,385 | 360,266 | (146,364 | ) | (99,845 | ) | (246,209 | ) | |||||||||||||||
Monetary and | Monetary and | |||||||||||||||||||||||
exchange rate | exchange rate | |||||||||||||||||||||||
Financial | variation on | Financial | variation on | |||||||||||||||||||||
income | assets | Total | income | assets | Total | |||||||||||||||||||
Related parties |
13,427 | (131,085 | ) | (117,658 | ) | 13,284 | 16,688 | 29,972 | ||||||||||||||||
Marketable securities |
12,345 | 108 | 12,453 | 9,536 | 5,966 | 15,502 | ||||||||||||||||||
Other |
6,975 | 22,123 | 29,098 | 16,303 | (6,175 | ) | 10,128 | |||||||||||||||||
32,747 | (108,854 | ) | (76,107 | ) | 39,123 | 16,479 | 55,602 | |||||||||||||||||
Financial income (expenses), net |
(202,372 | ) | 486,531 | 284,159 | (107,241 | ) | (83,366 | ) | (190,607 | ) | ||||||||||||||
16
Consolidated | ||||||||||||||||||||||||
1Q/06 | ||||||||||||||||||||||||
Interest rates | (*) | |||||||||||||||||||||||
(libor) | Currencies | Gold | Aluminium | Alumina | Total | |||||||||||||||||||
Gains / (losses)
unrealized on 12/31/05 |
(8,769 | ) | 1,725 | (107,561 | ) | (367,928 | ) | (125,614 | ) | (608,147 | ) | |||||||||||||
Financial settlement |
987 | | 8,564 | 31,307 | 31,670 | 72,528 | ||||||||||||||||||
Financial expenses, net |
838 | 751 | (36,338 | ) | (47,664 | ) | (75,268 | ) | (157,681 | ) | ||||||||||||||
Monetary variations, net |
583 | (151 | ) | 8,711 | 31,051 | 10,464 | 50,658 | |||||||||||||||||
Gains / (losses)
unrealized on 03/31/06 |
(6,361 | ) | 2,325 | (126,624 | ) | (353,234 | ) | (158,748 | ) | (642,642 | ) | |||||||||||||
4Q/05 | ||||||||||||||||||||||||
Interest rates | (*) | |||||||||||||||||||||||
(libor) | Currencies | Gold | Aluminium | Alumina | Total | |||||||||||||||||||
Gains / (losses)
unrealized on 09/30/05 |
(15,385 | ) | 2,348 | (81,147 | ) | (221,060 | ) | (67,024 | ) | (382,268 | ) | |||||||||||||
Financial settlement |
1,804 | 172 | 8,913 | 22,654 | 23,802 | 57,345 | ||||||||||||||||||
Financial expenses, net |
5,272 | (867 | ) | (30,130 | ) | (149,998 | ) | (76,828 | ) | (252,551 | ) | |||||||||||||
Monetary variations, net |
(460 | ) | 72 | (5,197 | ) | (19,524 | ) | (5,564 | ) | (30,673 | ) | |||||||||||||
Gains / (losses)
unrealized on 12/31/05 |
(8,769 | ) | 1,725 | (107,561 | ) | (367,928 | ) | (125,614 | ) | (608,147 | ) | |||||||||||||
1Q/05 | ||||||||||||||||||||||||
Interest rates | (*) | |||||||||||||||||||||||
(libor) | Currencies | Gold | Aluminium | Alumina | Total | |||||||||||||||||||
Gains / (losses)
unrealized on 12/31/04 |
(44,887 | ) | 9,405 | (97,430 | ) | (152,280 | ) | (147,290 | ) | (432,482 | ) | |||||||||||||
Financial settlement |
7,786 | (206 | ) | 5,894 | 26,756 | 20,706 | 60,936 | |||||||||||||||||
Financial expenses, net |
6,611 | (2,023 | ) | 8,606 | (10,982 | ) | (6,807 | ) | (4,595 | ) | ||||||||||||||
Monetary variations, net |
(87 | ) | 16 | (731 | ) | (1,797 | ) | (655 | ) | (3,254 | ) | |||||||||||||
Gains / (losses)
unrealized on 03/31/05 |
(30,577 | ) | 7,192 | (83,661 | ) | (138,303 | ) | (134,046 | ) | (379,395 | ) | |||||||||||||
Parent Company | ||||||||||||||||
1Q/06 | ||||||||||||||||
Interest rates | (*) | |||||||||||||||
(libor) | Currencies | Gold | Total | |||||||||||||
Gains / (losses) unrealized on 12/31/05 |
(5 | ) | 1,725 | (63,408 | ) | (61,688 | ) | |||||||||
Financial settlement |
| | 6,448 | 6,448 | ||||||||||||
Financial expenses, net |
5 | 751 | (23,502 | ) | (22,746 | ) | ||||||||||
Monetary variations, net |
| (151 | ) | 4,991 | 4,840 | |||||||||||
Gains / (losses) unrealized on 03/31/06 |
| 2,325 | (75,471 | ) | (73,146 | ) | ||||||||||
1Q/05 | ||||||||||||||||
Interest rates | (*) | |||||||||||||||
(libor) | Currencies | Gold | Total | |||||||||||||
Gains / (losses) unrealized on 12/31/04 |
(9,268 | ) | 9,405 | (55,406 | ) | (55,269 | ) | |||||||||
Financial settlement |
5,147 | (206 | ) | 3,399 | 8,340 | |||||||||||
Financial expenses, net |
984 | (2,023 | ) | 4,389 | 3,350 | |||||||||||
Monetary variations, net |
51 | 15 | (265 | ) | (199 | ) | ||||||||||
Gains / (losses) unrealized on 03/31/05 |
(3,086 | ) | 7,191 | (47,883 | ) | (43,778 | ) | |||||||||
(*) | Included as others in current assets. |
Gold
|
Dec 2008 | |
Interest rates (LIBOR)
|
Oct 2007 | |
Currencies
|
Dec 2011 | |
Alumina
|
Dec 2008 | |
Aluminum
|
Dec 2008 |
17
Consolidated | Parent Company | |||||||||||||||||||
Administrative | 1Q/06 | 4Q/05 | 1Q/05 | 1Q/06 | 1Q/05 | |||||||||||||||
Personnel |
137,285 | 114,681 | 103,750 | 70,927 | 52,286 | |||||||||||||||
Services of technical consulting |
38,436 | 30,534 | 21,002 | 18,729 | 14,092 | |||||||||||||||
Advertising and publicity |
26,760 | 44,670 | 14,600 | 25,947 | 13,689 | |||||||||||||||
Depreciation |
52,058 | 49,201 | 29,807 | 37,785 | 12,969 | |||||||||||||||
Travel expenses |
10,705 | 13,794 | 9,004 | 9,059 | 6,293 | |||||||||||||||
Rents and taxes |
10,051 | 15,601 | 12,300 | 5,948 | 6,685 | |||||||||||||||
Community aborigine |
4,063 | 3,734 | 4,883 | 4,063 | 4,883 | |||||||||||||||
Other |
51,549 | 109,181 | 62,203 | 11,112 | 12,129 | |||||||||||||||
Sub total |
330,907 | 381,396 | 257,549 | 183,570 | 123,026 | |||||||||||||||
Sales |
104,886 | 53,399 | 100,149 | 4,081 | 85 | |||||||||||||||
Total |
435,793 | 434,795 | 357,698 | 187,651 | 123,111 | |||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||
1Q/06 | 4Q/05 | 1Q/05 | 1Q/06 | 1Q/05 | ||||||||||||||||
Other operating expenses (income) | ||||||||||||||||||||
Provisions for contingencies |
31,020 | 96,626 | 25,638 | 7,433 | 27,000 | |||||||||||||||
Provision for loss on ICMS credits |
14,858 | 23,189 | 19,560 | | | |||||||||||||||
Provision for profit sharing |
62,449 | 70,871 | 46,689 | 42,000 | 45,000 | |||||||||||||||
Donations |
3,298 | 34,324 | 5,890 | 3,051 | 5,848 | |||||||||||||||
Other |
77,200 | (20,047 | ) | 23,091 | 45,735 | 965 | ||||||||||||||
Total |
188,825 | 204,963 | 120,868 | 98,219 | 78,813 | |||||||||||||||
18
Period ended March 31, 2006 | In thousands of reais | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Participation (%) | Assets | Liabilities and stockholders´ equity | Statement of income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current | Non-current assets | Current | Non-current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments, | Long-term, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
property plant | deferred | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
and equipment | income and | Adjusted | Cost of | Operating | Non- | Adjusted net | ||||||||||||||||||||||||||||||||||||||||||||||||||
and deferred | minority | stockholders' | products and | income | operating | Income | income | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | Voting | Long-term | charges | interest | equity | Net revenues | services | (expenses) | result | tax and | (loss) | |||||||||||||||||||||||||||||||||||||||||||||
Subsidiaries (a) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amazon Iron Ore Overseas Co. Ltd. |
100.00 | 100.00 | | | | | | | | | 42,682 | | | 42,682 | ||||||||||||||||||||||||||||||||||||||||||
ALBRAS Alumínio Brasileiro S.A. |
51.00 | 51.00 | 931,155 | 1,128,973 | 1,055,545 | 755,941 | 1,083,069 | 1,276,663 | 559,428 | (363,070 | ) | 9,971 | 711 | (61,501 | ) | 145,539 | ||||||||||||||||||||||||||||||||||||||||
ALUNORTE
Alumina do Norte do Brasil S.A. |
57.03 | 61.74 | 667,677 | 183,828 | 3,258,072 | 497,834 | 1,289,402 | 2,322,341 | 452,157 | (293,362 | ) | (48,465 | ) | 343 | (23,582 | ) | 87,091 | |||||||||||||||||||||||||||||||||||||||
Brasilux S.A. |
100.00 | 100.00 | 2,393 | 32,691 | 547 | 13,434 | | 22,197 | | | (1,809 | ) | | | (1,809 | ) | ||||||||||||||||||||||||||||||||||||||||
Caemi Mineração e Metalurgia S.A.(b) |
100.00 | 100.00 | 2,483,751 | 107,583 | 1,977,494 | 854,728 | 866,132 | 2,847,968 | 1,050,307 | (481,275 | ) | (150,297 | ) | (39,637 | ) | (84,546 | ) | 294,552 | ||||||||||||||||||||||||||||||||||||||
Companhia Paulista de Ferro Ligas |
100.00 | 100.00 | 54,401 | 158,827 | 3,888 | 135,052 | 79,675 | 2,389 | | | 3,683 | 15 | (1,821 | ) | 1,877 | |||||||||||||||||||||||||||||||||||||||||
Companhia Portuária Baia de Sepetiba |
100.00 | 100.00 | 131,215 | 5,959 | 162,663 | 64,946 | 130 | 234,761 | 55,600 | (23,995 | ) | 551 | | (10,927 | ) | 21,229 | ||||||||||||||||||||||||||||||||||||||||
CVRD Overseas Ltd. |
100.00 | 100.00 | 954,407 | 701,796 | 783,183 | 1,756,462 | 43,600 | 639,324 | 678,131 | (472,392 | ) | (7,806 | ) | | | 197,933 | ||||||||||||||||||||||||||||||||||||||||
Docepar S.A. |
100.00 | 100.00 | 12,833 | 314,710 | 147 | 19,395 | 265,577 | 42,718 | | | (432 | ) | | (183 | ) | (615 | ) | |||||||||||||||||||||||||||||||||||||||
Ferrovia Centro Atlântica S.A. |
100.00 | 100.00 | 343,930 | 147,023 | 1,437,167 | 202,194 | 1,886,348 | (160,422 | ) | 148,752 | (166,997 | ) | (21,016 | ) | | | (39,261 | ) | ||||||||||||||||||||||||||||||||||||||
Ferro Gusa Carajás S.A. |
77.97 | 77.97 | 77,888 | | 267,164 | 234,605 | 565 | 109,882 | 305 | (601 | ) | (12,812 | ) | | | (13,108 | ) | |||||||||||||||||||||||||||||||||||||||
Florestas Rio Doce S.A. |
100.00 | 100.00 | 52,083 | 40,236 | 3,729 | 38,562 | 32,686 | 24,800 | | | 1,635 | | (560 | ) | 1,075 | |||||||||||||||||||||||||||||||||||||||||
CVRD International S.A. (d) |
100.00 | 100.00 | 5,786,928 | 9,561,139 | 2,301,037 | 3,872,067 | 6,252,802 | 7,524,235 | 3,454,972 | (2,598,387 | ) | (232,753 | ) | 13,219 | | 637,051 | ||||||||||||||||||||||||||||||||||||||||
Mineração Tacumã Ltda. |
100.00 | 100.00 | 127 | | 1,614,422 | 16,046 | 1,773,341 | (174,838 | ) | | | (58,142 | ) | | | (58,142 | ) | |||||||||||||||||||||||||||||||||||||||
Navegação Vale do Rio Doce S.A. DOCENAVE |
100.00 | 100.00 | 272,438 | 22,802 | 695,032 | 161,923 | 586,621 | 241,728 | 13,436 | (4,145 | ) | (15,607 | ) | 3 | (3,784 | ) | (10,097 | ) | ||||||||||||||||||||||||||||||||||||||
Rio Doce International Finance Ltd. |
100.00 | 100.00 | 1,912,708 | 1,877,553 | 465 | 453,173 | 418,064 | 2,919,489 | | (1,703 | ) | 32,503 | | | 30,800 | |||||||||||||||||||||||||||||||||||||||||
Rio Doce Manganèse Europe RDME |
100.00 | 100.00 | 232,664 | 203 | 68,750 | 114,287 | 1,838 | 185,492 | 121,378 | (124,368 | ) | (15,358 | ) | 38 | (331 | ) | (18,641 | ) | ||||||||||||||||||||||||||||||||||||||
Rio Doce Manganése Norway AS |
100.00 | 100.00 | 71,445 | | 63,636 | 68,830 | 18,750 | 47,501 | 32,085 | (29,132 | ) | (14,776 | ) | | | (11,823 | ) | |||||||||||||||||||||||||||||||||||||||
Rio Doce Manganês S.A. |
100.00 | 100.00 | 505,566 | 212,919 | 383,213 | 282,802 | 201,322 | 617,574 | 132,476 | (112,294 | ) | (29,773 | ) | (4,824 | ) | (1,924 | ) | (16,339 | ) | |||||||||||||||||||||||||||||||||||||
Salobo Metais S.A. |
100.00 | 100.00 | 1,469 | | 854,751 | 514 | 593,996 | 261,710 | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
TVV Terminal de Vila Velha S.A. |
100.00 | 99.89 | 47,046 | 6,303 | 56,061 | 37,735 | 6,693 | 64,982 | 27,581 | (20,653 | ) | (1,012 | ) | | (2,179 | ) | 3,737 | |||||||||||||||||||||||||||||||||||||||
Urucum Mineração S.A. |
100.00 | 100.00 | 77,494 | 17,465 | 70,169 | 22,168 | 94,662 | 48,298 | 35,489 | (20,094 | ) | (10,186 | ) | (3,177 | ) | (751 | ) | 1,281 | ||||||||||||||||||||||||||||||||||||||
Vale Overseas Ltd. |
100.00 | 100.00 | 75,901 | 4,561,690 | | 74,171 | 4,563,419 | 1 | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
Jointly-controlled companies (a) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
California Steel Industries, Inc. |
50.00 | 50.00 | 945,635 | 5,270 | 518,684 | 395,472 | 325,860 | 748,257 | 697,818 | (562,839 | ) | (76,854 | ) | | (46,303 | ) | 11,822 | |||||||||||||||||||||||||||||||||||||||
Companhia Coreano-Brasileira de
Pelotização KOBRASCO |
50.00 | 50.00 | 147,619 | 47,185 | 235,338 | 215,701 | 81,410 | 133,031 | 213,329 | (155,620 | ) | 5,738 | (10 | ) | (22,114 | ) | 41,323 | |||||||||||||||||||||||||||||||||||||||
Companhia Hispano-Brasileira de
Pelotização HISPANOBRÁS (C) |
50.89 | 51.00 | 227,153 | 45,914 | 74,237 | 162,849 | 49,786 | 134,669 | 154,557 | (111,049 | ) | (7,701 | ) | (186 | ) | (12,821 | ) | 22,800 | ||||||||||||||||||||||||||||||||||||||
Companhia Ítalo-Brasileira de
Pelotização ITABRASCO (C) |
50.90 | 51.00 | 180,378 | 56,823 | 72,556 | 123,634 | 67,286 | 118,837 | 127,498 | (96,392 | ) | (4,014 | ) | | (9,957 | ) | 17,135 | |||||||||||||||||||||||||||||||||||||||
Companhia Nipo-Brasileira de
Pelotização NIBRASCO (C) |
51.00 | 51.11 | 219,359 | 70,033 | 120,926 | 166,721 | 30,461 | 213,136 | 271,602 | (204,598 | ) | (4,925 | ) | | (26,115 | ) | 35,964 | |||||||||||||||||||||||||||||||||||||||
Gulf
Industrial Investment Co. GIIC |
50.00 | 50.00 | 292,890 | | 126,544 | 90,632 | | 328,802 | 171,641 | (97,690 | ) | (33,531 | ) | | | 40,420 | ||||||||||||||||||||||||||||||||||||||||
Minas da Serra Geral S.A. MSG (C) |
50.00 | 50.00 | 16,550 | 13,830 | 89,243 | 1,649 | 22,940 | 95,034 | 6,140 | (2,702 | ) | (2,766 | ) | | (595 | ) | 77 | |||||||||||||||||||||||||||||||||||||||
Mineração Rio do Norte S.A. (C) |
40.00 | 40.00 | 149,116 | 482,377 | 965,286 | 730,644 | 226,141 | 639,994 | 181,384 | (110,949 | ) | 3,733 | (2,426 | ) | (10,718 | ) | 61,024 | |||||||||||||||||||||||||||||||||||||||
MRS Logística S.A. |
40.45 | 28.75 | 652,659 | 288,216 | 1,153,752 | 689,284 | 677,715 | 727,628 | 411,340 | (239,065 | ) | (24,693 | ) | 519 | (49,690 | ) | 98,411 | |||||||||||||||||||||||||||||||||||||||
Samarco Mineração S.A. (C) |
50.00 | 50.00 | 446,377 | 118,661 | 1,380,010 | 732,181 | 236,167 | 976,700 | 486,643 | (179,434 | ) | (68,157 | ) | 139 | (40,881 | ) | 198,310 | |||||||||||||||||||||||||||||||||||||||
Valesul Alumínio S.A. |
54.51 | 54.51 | 175,915 | 64,521 | 122,184 | 57,207 | 32,438 | 272,975 | 126,199 | (99,779 | ) | (6,445 | ) | 5,585 | (6,960 | ) | 18,600 | |||||||||||||||||||||||||||||||||||||||
Baovale Mineração |
50.00 | 100.00 | 49,316 | | 52,441 | 20,459 | | 81,298 | 7,359 | (1,087 | ) | (17,401 | ) | | (825 | ) | (11,954 | ) |
Notes: | ||
(a) | The amounts above correspond to totals presented in the quarterly information of these companies on March 31, 2006 adjusted and unaudited; | |
(b) | The quarterly information of Caemi are consolidated and include R$39,980 of minority interests (note 8); | |
(c) | Dividends received during the period: Hispanobrás R$29,950, Itabrasco R$25,450, MSG R$1,480, Nibrasco R$46,713, Samarco R$54,238 and MRN R$80,000; | |
(d) | Previously known as Itabira Rio Doce Company Ltd. ITACO | |
Additional information of the main investees companies available on the CVRD website, www.cvrd.com.br, investors relations. |
19
1. | We have carried out a limited review of the Quarterly Financial Information (ITR) of Companhia Vale do Rio Doce, holding company and consolidated, in respect of the quarter ended March 31, 2006, prepared in accordance with The accounting practices adopted in Brazil and under the responsibility of the Companys management, comprising the balance sheets the statements of income and the comments on the Companys performance. | ||
2. | Except as mentioned in paragraph 3, our limited reviews was carried out in accordance with the specific procedures established by the Institute of Independent Auditors of Brazil (IBRACON). in conjunction with the Federal Accounting Board, and consisted mainly of: (a) inquires and discussion with the officers responsible for the Companys and its investees accounting, financial and operational areas about the procedures Adopted for preparing the Quarterly Financial information (ITR), and (b) review of the information and subsequent events which have, or may have, relevant effects on the Companys and its investees financial positions and operations. | ||
3. | The financial statements as of March 31. 2006, of certain subsidiaries, jointly-owned and associated companies, in which there are relevant investments, have not been reviewed by independent auditors. Accordingly, the conclusions resulting from our review do not cover the amounts of RS 13,921,496 thousand of these investments and RS 851,575 thousand of the income generated by them for the quarter then ended. | ||
4. | Based on our limited review, except for the effects of the adjustments, if any, which might have been required if the financial statements of the subsidiaries, jointly-owned and associated companies mentioned in paragraph 3 had been reviewed by independent auditors, Financial Information (ITR) refund to in paragraph 1, for it to be in accordance with the rules issued by the Brazilian Securities Commission (CVM) specifically applicable to the preparation of the obligatory. Quarterly Financial Information (ITR). | ||
5. | Our limited reviews were conducted for the purpose of issuing our report on the Quarterly Financial Information (ITR) referred to in paragraph 1, taken as a whole. The statements of cash flows, holding company and consolidated, are presented as additional information, and are not a required part of the Quarterly Financial Information. Such statements have not been material adjustments that should be made to such statements for them to be adequately presented in relation to the Quarterly Financial Information. | ||
6. | We have previously audited the balance sheets, holding company and consolidated, as of December 31, 2005 and issued our unqualified opinion, dated March 6, 2006, sharing the responsibility in respect of the audits, by other independent auditors, of the financial statements of certain subsidiaries, jointly-owned and associated companies. Additionally, we reviewed the statements of income, holding company and consolidated, in respect to the quarter ended March 31, 2005, presented for comparison purpose, and issued our report, dated May 6, 2005, including a qualification regarding the financial statements of certain subsidiaries, jointly-owned and associated companies, which have not been reviewed by independent auditors. |
Rio de Janeiro, May 10, 2005 |
20
8 | Managements Discussion and Analysis of the Operating Results for the Year Ended March 31, 2006 and Supplemental Information |
In US$ million | ||||||||||||
1Q/06 | 4Q/05 | 1Q/05 | ||||||||||
Exports |
2,282 | 2,011 | 1,336 | |||||||||
Imports |
(228 | ) | (173 | ) | (241 | ) | ||||||
2,054 | 1,838 | 1,095 | ||||||||||
In thousands of metric tons | ||||||||||||||||||||||||||||||||||||||||
(except railroad transportation) | In thousands of reais | |||||||||||||||||||||||||||||||||||||||
1Q/06 | 4Q/05 | D% | 1Q/05 | D% | 1Q/06 | 4Q/05 | D% | 1Q/05 | D% | |||||||||||||||||||||||||||||||
Iron ore |
54,860 | 56,007 | (2 | ) | 49,159 | 12 | 4,146,849 | 4,404,241 | (6 | ) | 2,753,407 | 51 | ||||||||||||||||||||||||||||
Pellets (*) |
7,767 | 11,604 | (33 | ) | 9,725 | (20 | ) | 1,351,640 | 1,958,043 | (31 | ) | 1,188,131 | 14 | |||||||||||||||||||||||||||
62,627 | 67,611 | (7 | ) | 58,884 | 10 | 5,498,489 | 6,362,284 | (14 | ) | 3,941,538 | 40 | |||||||||||||||||||||||||||||
Manganese |
149 | 244 | (39 | ) | 198 | (25 | ) | 24,869 | 39,568 | (37 | ) | 63,355 | (61 | ) | ||||||||||||||||||||||||||
Ferroalloys |
126 | 124 | 2 | 136 | (7 | ) | 231,493 | 232,188 | | 434,884 | (47 | ) | ||||||||||||||||||||||||||||
256,362 | 271,756 | (6 | ) | 498,239 | (49 | ) | ||||||||||||||||||||||||||||||||||
Copper |
70 | 112 | (38 | ) | 85 | (18 | ) | 241,738 | 294,285 | (18 | ) | 199,980 | 21 | |||||||||||||||||||||||||||
Potash |
103 | 176 | (41 | ) | 138 | (25 | ) | 48,888 | 91,828 | (47 | ) | 80,373 | (39 | ) | ||||||||||||||||||||||||||
Kaolin |
321 | 355 | (10 | ) | 280 | 15 | 106,327 | 113,847 | (7 | ) | 104,576 | 2 | ||||||||||||||||||||||||||||
396,953 | 499,960 | (21 | ) | 384,929 | 3 | |||||||||||||||||||||||||||||||||||
Railroad transportation (millions of TKU) (**) |
8,335 | 8,705 | (4 | ) | 8,333 | | 534,837 | 574,158 | (7 | ) | 505,512 | 6 | ||||||||||||||||||||||||||||
Port services |
6,189 | 7,622 | (19 | ) | 6,313 | (2 | ) | 105,654 | 110,701 | (5 | ) | 114,375 | (8 | ) | ||||||||||||||||||||||||||
Boat services |
| | | | | 12,915 | 16,508 | (22 | ) | 16,050 | (20 | ) | ||||||||||||||||||||||||||||
Maritime transportation |
| | | | | 50,238 | 78,901 | (36 | ) | 88,526 | (43 | ) | ||||||||||||||||||||||||||||
703,644 | 780,268 | (10 | ) | 724,463 | (3 | ) | ||||||||||||||||||||||||||||||||||
Aluminum |
| | | | | 651,097 | 570,388 | 14 | 611,222 | 7 | ||||||||||||||||||||||||||||||
Alumina |
124 | 131 | (5 | ) | 122 | 2 | 336,068 | 269,306 | 25 | 358,703 | (6 | ) | ||||||||||||||||||||||||||||
Bauxite |
490 | 403 | 22 | 464 | 6 | 65,387 | 94,031 | (30 | ) | 70,043 | (7 | ) | ||||||||||||||||||||||||||||
1,052,552 | 933,725 | 13 | 1,039,968 | 1 | ||||||||||||||||||||||||||||||||||||
Steel |
| | | | | 348,909 | 338,304 | 3 | 452,153 | (23 | ) | |||||||||||||||||||||||||||||
Other products and services |
| | | | | 24,215 | 18,176 | 33 | 11,073 | 119 | ||||||||||||||||||||||||||||||
8,281,124 | 9,204,473 | (10 | ) | 7,052,363 | 17 | |||||||||||||||||||||||||||||||||||
(*)
|
Includes revenues derived from services provided to pelletizing join ventures in the amounts of R$17,891, R$18,661 and R$21,213 referring to the 1Q/06, 4Q/05, and 1Q/05, respectively. | |
(**)
|
The Company carried through its railroad system 6,170, 6,373 and 6,009 million of TKUs of general cargo and 2,165, 2,332 and 2,324 million of TKUs of iron ore for third parties in 1Q/06, 4Q/05, and 1Q/05, respectively. |
21
| Reference price increase of 71.5% to iron ore and 86.4% to pellets; | ||
| Increase of copper prices; and | ||
| Increase of iron ore volumes sold. |
| The devaluation of the average dollar compared with the real was 18 %; and | ||
| Decrease in ferroalloys prices (due to increase of offer began by the end of 2004) and the decline of manganese volume sold. |
Holdings | Accumulated | |||||||||||||||||||||||||||||||||||||||||||
Non - | ||||||||||||||||||||||||||||||||||||||||||||
Ferrous | Ferrous | |||||||||||||||||||||||||||||||||||||||||||
Minerals | Minerals | Logistics | Aluminum | Steel | 1Q/06 | % | 4Q/05 | % | 1Q/05 | % | ||||||||||||||||||||||||||||||||||
External market |
||||||||||||||||||||||||||||||||||||||||||||
Americas, except United States |
379,651 | 169 | 12,925 | 174,226 | | 566,971 | 7 | 600,138 | 7 | 518,258 | 7 | |||||||||||||||||||||||||||||||||
United States |
138,343 | 5,958 | | 32,702 | 348,909 | 525,912 | 6 | 628,367 | 7 | 743,389 | 11 | |||||||||||||||||||||||||||||||||
Germany |
553,789 | 62,390 | | | | 616,179 | 7 | 682,888 | 7 | 480,107 | 7 | |||||||||||||||||||||||||||||||||
France |
209,168 | 12,754 | | | | 221,922 | 3 | 299,547 | 3 | 205,788 | 3 | |||||||||||||||||||||||||||||||||
England |
161,941 | 414 | | 3,424 | | 165,779 | 2 | 155,112 | 2 | 148,006 | 2 | |||||||||||||||||||||||||||||||||
Europe,
except for Germany, France and England |
689,165 | 76,573 | 1,968 | 403,304 | | 1,171,010 | 14 | 1,207,913 | 13 | 994,225 | 14 | |||||||||||||||||||||||||||||||||
Middle East/Africa/Oceania |
382,825 | 743 | | 28,888 | | 412,456 | 5 | 631,197 | 7 | 335,674 | 5 | |||||||||||||||||||||||||||||||||
China |
1,465,465 | 23,195 | 6,077 | | | 1,494,737 | 18 | 1,758,760 | 19 | 836,224 | 12 | |||||||||||||||||||||||||||||||||
South Korea |
238,825 | 52,311 | 2,730 | | | 293,866 | 4 | 315,502 | 3 | 187,706 | 3 | |||||||||||||||||||||||||||||||||
Japan |
517,780 | 42,405 | | 276,622 | | 836,807 | 10 | 810,547 | 9 | 597,197 | 8 | |||||||||||||||||||||||||||||||||
Asia, other
than China, South Korea and Japan |
187,381 | 8,011 | | 19,250 | | 214,642 | 3 | 258,425 | 3 | 240,728 | 3 | |||||||||||||||||||||||||||||||||
4,924,333 | 284,923 | 23,700 | 938,416 | 348,909 | 6,520,281 | 79 | 7,348,396 | 80 | 5,287,302 | 75 | ||||||||||||||||||||||||||||||||||
Brazil |
854,099 | 112,030 | 668,316 | 117,039 | 9,359 | 1,760,843 | 21 | 1,856,077 | 20 | 1,765,061 | 25 | |||||||||||||||||||||||||||||||||
Total |
5,778,432 | 396,953 | 692,016 | 1,055,455 | 358,268 | 8,281,124 | 100 | 9,204,473 | 100 | 7,052,363 | 100 | |||||||||||||||||||||||||||||||||
Denominated in | ||||||||||||||||||||||||||||||||||||||||
R$ | US$ | 1Q/06 | % | 4Q/05 | % | D% | 1Q/05 | % | D% | |||||||||||||||||||||||||||||||
Personnel |
340,642 | 31,773 | 372,415 | 9 | 419,150 | 10 | (11 | ) | 314,171 | 8 | 19 | |||||||||||||||||||||||||||||
Material |
563,864 | 147,910 | 711,774 | 18 | 776,857 | 18 | (8 | ) | 715,021 | 19 | | |||||||||||||||||||||||||||||
Oil and gas |
355,259 | 101,036 | 456,295 | 12 | 518,872 | 12 | (12 | ) | 406,509 | 11 | 12 | |||||||||||||||||||||||||||||
Outsourced services |
662,151 | 202,850 | 865,001 | 22 | 991,687 | 23 | (13 | ) | 758,162 | 20 | 14 | |||||||||||||||||||||||||||||
Energy |
289,542 | 14,237 | 303,779 | 8 | 361,789 | 8 | (16 | ) | 317,545 | 8 | (4 | ) | ||||||||||||||||||||||||||||
Raw Material |
12,252 | 511,586 | 523,838 | 13 | 594,279 | 13 | (12 | ) | 593,004 | 16 | (12 | ) | ||||||||||||||||||||||||||||
Depreciation and depletion |
353,754 | 13,874 | 367,628 | 9 | 393,273 | 9 | (7 | ) | 346,733 | 9 | 6 | |||||||||||||||||||||||||||||
Amortization of goodwill |
91,987 | | 91,987 | 2 | 91,987 | 2 | | 96,095 | 3 | (4 | ) | |||||||||||||||||||||||||||||
Others |
122,005 | 129,988 | 251,993 | 7 | 259,514 | 5 | (3 | ) | 237,739 | 6 | 6 | |||||||||||||||||||||||||||||
Total |
2,791,456 | 1,153,254 | 3,944,710 | 100 | 4,407,408 | 100 | (10 | ) | 3,784,979 | 100 | 4 | |||||||||||||||||||||||||||||
71 | % | 29 | % | |||||||||||||||||||||||||||||||||||||
22
23
1Q/06 | 4Q/05 | 1Q/05 | ||||||||||
Operating profit EBIT |
3,239,886 | 3,659,028 | 2,375,899 | |||||||||
Depreciation / amortization of goodwill |
512,316 | 538,237 | 473,495 | |||||||||
3,752,202 | 4,197,265 | 2,849,394 | ||||||||||
Dividends received |
1,327 | 3,518 | | |||||||||
EBITDA |
3,753,529 | 4,200,783 | 2,849,394 | |||||||||
Depreciation / amortization of goodwill |
(512,316 | ) | (538,237 | ) | (473,495 | ) | ||||||
Non-recurring item amortization of goodwill Samitri |
(1,327 | ) | (3,518 | ) | | |||||||
Resultado de participações societárias |
16,410 | 105,916 | 73,519 | |||||||||
Venda de ativos |
19,326 | | | |||||||||
Resultado Financeiro líquido |
(259,054 | ) | (764,159 | ) | (274,447 | ) | ||||||
Imposto de renda e contribuição social |
(585,334 | ) | (152,191 | ) | (390,544 | ) | ||||||
Participações de minoritários |
(246,672 | ) | (211,547 | ) | (169,237 | ) | ||||||
Net income |
2,184,562 | 2,637,047 | 1,615,190 | |||||||||
Current liabilities |
||||||||||||
Current portion of long-term debt unrelated parties |
2,746,618 | 2,939,569 | 2,058,984 | |||||||||
Short-term debt |
615,994 | 516,851 | 702,853 | |||||||||
Related parties |
62,457 | 81,026 | 108,801 | |||||||||
3,425,069 | 3,537,446 | 2,870,638 | ||||||||||
Long-term liabilities |
||||||||||||
Long-term debt unrelated parties |
10,768,483 | 9,066,375 | 9,336,284 | |||||||||
Related parties |
3,106 | 3,065 | 31,131 | |||||||||
10,771,589 | 9,069,440 | 9,367,415 | ||||||||||
Gross debt |
14,196,658 | 12,606,886 | 12,238,053 | |||||||||
Interest paid |
227,018 | 152,636 | 227,668 | |||||||||
Stockholders equity |
31,727,604 | 24,050,641 | 19,784,523 | |||||||||
EBITDA (LTM) / Interest paid (LTM) |
23.98 | 22.72 | 14.19 | |||||||||
EBITDA Margin (LTM) |
50 | % | 49 | % | 44 | % | ||||||
EBIT Margin (LTM) |
44 | % | 43 | % | 39 | % | ||||||
Gross debt / EBITDA (LTM) |
0.81 | 0.75 | 0.97 | |||||||||
Gross debt / Equity Capitalization |
31 | 34 | 38 |
Segments | 1Q/06 | % of total | 4Q/05 | % of total | 1Q/05 | % of total | ||||||||||||||||||
Ferrous minerals |
2,939,026 | 78 | % | 3,529,386 | 84 | % | 1,935,966 | 68 | % | |||||||||||||||
Non-ferrous minerals |
116,889 | 3 | % | 157,013 | 4 | % | 103,739 | 4 | % | |||||||||||||||
Logistics |
234,764 | 6 | % | 220,768 | 5 | % | 292,033 | 10 | % | |||||||||||||||
Holdings |
||||||||||||||||||||||||
Aluminum |
436,262 | 12 | % | 338,901 | 8 | % | 453,984 | 16 | % | |||||||||||||||
Steel |
66,651 | 2 | % | 45,962 | 1 | % | 63,672 | 2 | % | |||||||||||||||
Others |
(40,063 | ) | -1 | % | (91,247 | ) | -2 | % | | | ||||||||||||||
3,753,529 | 100 | % | 4,200,783 | 100 | % | 2,849,394 | 100 | % | ||||||||||||||||
24
Business Area | 1Q/06 | 1Q/05 | D% | |||||||||
Ferrous Minerals |
||||||||||||
. Iron ore |
1,320,894 | 377,309 | 250 | |||||||||
. Pellets |
188,512 | 148,809 | 27 | |||||||||
. Manganese and ferroalloys |
(33,157 | ) | 145,928 | (123 | ) | |||||||
Non-Ferrous Minerals |
(6,994 | ) | (314 | ) | (2,127 | ) | ||||||
Logistics |
43,335 | 46,337 | (6 | ) | ||||||||
Holdings |
||||||||||||
. Steel |
89,218 | 140,930 | (37 | ) | ||||||||
. Aluminum |
186,174 | 200,863 | (7 | ) | ||||||||
. Research and development |
(25,276 | ) | (3,493 | ) | (624 | ) | ||||||
Others |
460 | 272 | 69 | |||||||||
Gain on investments accounted for by the equity method |
1,763,166 | 1,056,641 | 67 | |||||||||
Provision for losses |
(42,635 | ) | (10,998 | ) | (288 | ) | ||||||
Amortization of goodwill |
(37,941 | ) | (57,270 | ) | 34 | |||||||
Exchange variation in Stockholders Equity of companies abroad |
(601,550 | ) | 37,827 | (1,690 | ) | |||||||
Results of equity investments |
1,081,040 | 1,026,200 | 5 | |||||||||
25
26
27
Date: May 18, 2006 | COMPANHIA VALE DO RIO DOCE | |||
(Registrant) | ||||
By: | /s/ Fabio de Oliveira Barbosa | |||
Fabio de Oliveira Barbosa Chief Financial Officer |
6