A-Quarterly information |
2 | |||
1- Balance Sheet |
2 | |||
2- Statement of Income |
4 | |||
3- Statement of Changes in Stockholders Equity |
6 | |||
4- Statement of Cash Flows |
7 | |||
5- Notes to the Quarterly information at September 30, 2007 and 2006 |
8 | |||
5.1- Operations |
8 | |||
5.2- Presentation of Quarterly information |
8 | |||
5.3- Principles and Practices of Consolidation |
8 | |||
5.4- Summary of Significant Accounting Policies |
8 | |||
5.5- Acquisitions and divestments |
8 | |||
5.6- Inventories |
10 | |||
5.7- Taxes to recover or offset |
10 | |||
5.8- Income Tax and Social Contribution |
10 | |||
5.9- Investments Consolidated |
12 | |||
5.10- Intangible Consolidated |
12 | |||
5.11- Property, Plant and Equipment |
13 | |||
5.12- Loans and Financing |
14 | |||
5.13- Contingent Liabilities |
15 | |||
5.14- Provision for asset retirement obligations |
16 | |||
5.15- Pension Plan |
17 | |||
5.16- Paid-up Capital |
18 | |||
5.17- Resources linked to future mandatory conversion in shares |
19 | |||
5.18- Treasury Stock |
19 | |||
5.19- Distribution to Stockholders |
19 | |||
5.20- Financial Results |
20 | |||
5.21- Financial Instruments Derivatives |
22 | |||
5.22- Selling, Administrative, Other Operating Expenses and Non Operating Income |
24 | |||
5.23- Subsequent events |
24 | |||
6- Attachment I Statement of Investments in Subsidiaries |
25 | |||
7- Report of the Independent Accountants |
26 | |||
B- Additional Information |
28 | |||
8- Cash generation (Not reviewed by independent auditors) |
28 | |||
9- Managements Discussion and Analysis of the Operating Results in
the Periods of Nine Months Ended September 2007 Compared with September 30, 2006 |
29 | |||
9.1- Consolidated |
30 | |||
9.1.1- Gross revenue |
30 | |||
9.1.2- Cost of products and services |
32 | |||
9.1.3- Selling and administrative expenses |
32 | |||
9.1.4- Research and development |
32 | |||
9.1.5- Other operating expenses |
32 | |||
9.1.6- Net financial results |
32 | |||
9.1.7- Income tax and social contribution |
33 | |||
9.2- Parent Company |
33 | |||
9.2.1- Gross revenue |
33 | |||
9.2.2- Cost of products and services |
33 | |||
9.2.3- Equity Results |
33 | |||
9.2.4- Selling and administrative expenses |
33 | |||
9.2.5- Research and development |
33 | |||
9.2.6- Other operating expenses (income) |
33 | |||
9.2.7- Net financial results |
33 | |||
9.2.8- Income tax and social contribution |
33 | |||
10- Board of Directors, Fiscal Council, Advisory Committees and Executive Officers |
34 |
1
Balances in | In thousands of reais | |||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||
Notes | 09/30/07 | 06/30/07 | 09/30/07 | 06/30/07 | ||||||||||||||||
Assets |
||||||||||||||||||||
Current assets |
||||||||||||||||||||
Cash and cash equivalents |
4,878,055 | 3,652,203 | 174,323 | 159,915 | ||||||||||||||||
Accounts receivable from customers |
7,596,739 | 8,103,943 | 2,453,327 | 1,984,284 | ||||||||||||||||
Related parties |
42,501 | 42,633 | 389,879 | 491,444 | ||||||||||||||||
Inventories |
5.6 | 7,062,825 | 6,812,292 | 1,663,839 | 1,277,158 | |||||||||||||||
Taxes to recover or offset |
5.7 | 1,091,437 | 1,047,236 | 425,264 | 445,463 | |||||||||||||||
Deferred income tax and social contribution |
1,519,741 | 1,134,512 | 1,056,161 | 748,164 | ||||||||||||||||
Others |
1,079,809 | 948,187 | 245,345 | 263,380 | ||||||||||||||||
23,271,107 | 21,741,006 | 6,408,138 | 5,369,808 | |||||||||||||||||
Non-current assets |
||||||||||||||||||||
Long-term receivables |
||||||||||||||||||||
Related parties |
5,321 | 2,112 | 3,387,433 | 3,411,061 | ||||||||||||||||
Loans and financing |
243,191 | 241,362 | 113,317 | 112,611 | ||||||||||||||||
Deferred income tax and social contribution |
635,783 | 672,420 | 209,570 | 210,963 | ||||||||||||||||
Judicial deposits |
975,639 | 1,067,339 | 685,705 | 663,351 | ||||||||||||||||
Taxes to recover or offset |
5.7 | 442,173 | 564,950 | 197,842 | 219,976 | |||||||||||||||
Advances to energy suppliers |
1,061,296 | 1,078,036 | | | ||||||||||||||||
Provisions for derivatives |
5.21 | 1,199,735 | 753,863 | 1,111,584 | 637,908 | |||||||||||||||
Prepaid expenses |
526,495 | 562,929 | 901 | 901 | ||||||||||||||||
Others |
346,210 | 299,084 | 97,090 | 97,001 | ||||||||||||||||
5,435,843 | 5,242,095 | 5,803,442 | 5,353,772 | |||||||||||||||||
Investments |
5.9 | 1,496,775 | 1,565,287 | 60,501,169 | 57,110,000 | |||||||||||||||
Intangibles |
5.10 | 12,178,677 | 12,728,559 | 11,459,767 | 12,301,305 | |||||||||||||||
Property, plant and equipment |
5.11 | 88,008,908 | 86,665,943 | 26,632,758 | 26,050,475 | |||||||||||||||
Deferred charges |
117,288 | 128,809 | | | ||||||||||||||||
101,801,648 | 101,088,598 | 98,593,694 | 95,461,780 | |||||||||||||||||
130,508,598 | 128,071,699 | 110,805,274 | 106,185,360 | |||||||||||||||||
2
Balances in | In thousands of reais | |||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||
Notes | 09/30/07 | 06/30/07 | 09/30/07 | 06/30/07 | ||||||||||||||||
Liabilities, and stockholders equity |
||||||||||||||||||||
Current liabilities |
||||||||||||||||||||
Short-term debt |
5.12 | 624,667 | 561,151 | 230 | | |||||||||||||||
Current portion of long-term debt |
5.12 | 1,477,314 | 1,581,371 | 691,527 | 517,243 | |||||||||||||||
Payable to suppliers and contractors |
4,143,018 | 3,983,169 | 2,099,309 | 1,461,824 | ||||||||||||||||
Related parties |
46,919 | 52,735 | 4,199,021 | 4,205,078 | ||||||||||||||||
Payroll and related charges |
1,109,136 | 933,990 | 597,067 | 407,075 | ||||||||||||||||
Pension Plan |
5.15 | 235,169 | 223,546 | 104,605 | 86,784 | |||||||||||||||
Dividends and interest on stockholders equity |
1,645,709 | 1,642,379 | 1,534,525 | 1,549,691 | ||||||||||||||||
Taxes and contributions |
2,784,342 | 2,716,930 | 503,900 | 116,503 | ||||||||||||||||
Others |
1,197,125 | 1,422,612 | 439,573 | 370,339 | ||||||||||||||||
13,263,399 | 13,117,883 | 10,169,757 | 8,714,537 | |||||||||||||||||
Non-current liabilities |
||||||||||||||||||||
Long-term liabilities |
||||||||||||||||||||
Long-term debt |
5.12 | 33,275,239 | 36,272,832 | 8,798,917 | 9,015,804 | |||||||||||||||
Related parties |
1,288 | 664 | 29,531,302 | 31,017,190 | ||||||||||||||||
Provisions for contingencies |
5.13 | 2,707,372 | 2,541,840 | 1,745,673 | 1,579,315 | |||||||||||||||
Deferred income tax and social contribution |
8,891,039 | 9,010,261 | | | ||||||||||||||||
Pension Plan |
5.15 | 3,847,870 | 3,890,810 | 507,978 | 538,420 | |||||||||||||||
Provision for asset retirement obligations |
5.14 | 1,519,993 | 1,431,999 | 672,631 | 643,628 | |||||||||||||||
Provisions for derivatives |
5.21 | 1,094,786 | 1,362,727 | 92,019 | 68,452 | |||||||||||||||
Others |
2,784,899 | 2,377,782 | 1,530,426 | 1,510,177 | ||||||||||||||||
54,122,486 | 56,888,915 | 42,878,946 | 44,372,986 | |||||||||||||||||
Deferred income |
80,469 | 46,746 | | | ||||||||||||||||
Minority interests |
5,285,673 | 4,920,318 | | | ||||||||||||||||
Stockholders equity |
||||||||||||||||||||
Paid-up capital |
5.16 | 28,000,000 | 28,000,000 | 28,000,000 | 28,000,000 | |||||||||||||||
Revenue reserves |
26,692,738 | 22,034,004 | 26,692,738 | 22,034,004 | ||||||||||||||||
Resources linked to the future mandatory
conversion in
shares |
5.17 | 3,063,833 | 3,063,833 | 3,063,833 | 3,063,833 | |||||||||||||||
57,756,571 | 53,097,837 | 57,756,571 | 53,097,837 | |||||||||||||||||
130,508,598 | 128,071,699 | 110,805,274 | 106,185,360 | |||||||||||||||||
3
Periods ended | In thousands of reais | |||||||||||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||||||
Notes | 3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | 09/30/07 | 09/30/06 | |||||||||||||||||||||||||
Operating revenues |
9.1 and 9.2 | |||||||||||||||||||||||||||||||
Ore and metals |
13,231,562 | 15,245,460 | 8,771,368 | 42,397,206 | 22,174,746 | 14,979,229 | 12,927,445 | |||||||||||||||||||||||||
Transport services |
893,945 | 952,034 | 956,058 | 2,653,356 | 2,555,670 | 1,458,310 | 1,415,925 | |||||||||||||||||||||||||
Sales of aluminum-related products |
1,357,642 | 1,492,048 | 1,439,675 | 4,281,992 | 4,036,523 | 170,041 | 74,420 | |||||||||||||||||||||||||
Sales of steel products |
317,646 | 333,445 | 414,752 | 982,716 | 1,145,493 | | | |||||||||||||||||||||||||
Other products and services |
236,403 | 174,044 | 60,480 | 547,869 | 141,690 | 81,586 | 64,945 | |||||||||||||||||||||||||
16,037,198 | 18,197,031 | 11,642,333 | 50,863,139 | 30,054,122 | 16,689,166 | 14,482,735 | ||||||||||||||||||||||||||
Value Added taxes |
(416,598 | ) | (388,422 | ) | (417,309 | ) | (1,184,567 | ) | (1,083,955 | ) | (882,133 | ) | (781,214 | ) | ||||||||||||||||||
Net operating revenues |
15,620,600 | 17,808,609 | 11,225,024 | 49,678,572 | 28,970,167 | 15,807,033 | 13,701,521 | |||||||||||||||||||||||||
Cost of products and services |
9.1 and 9.2 | |||||||||||||||||||||||||||||||
Ores and metals |
(5,409,179 | ) | (5,548,458 | ) | (3,292,515 | ) | (16,543,333 | ) | (8,706,155 | ) | (8,592,502 | ) | (7,264,521 | ) | ||||||||||||||||||
Transport services |
(519,736 | ) | (576,223 | ) | (449,706 | ) | (1,608,032 | ) | (1,329,520 | ) | (554,073 | ) | (537,964 | ) | ||||||||||||||||||
Aluminum-related products |
(785,512 | ) | (833,872 | ) | (821,559 | ) | (2,392,638 | ) | (2,183,614 | ) | (88,143 | ) | (51,762 | ) | ||||||||||||||||||
Steel products |
(309,827 | ) | (300,981 | ) | (333,889 | ) | (921,503 | ) | (921,006 | ) | | | ||||||||||||||||||||
Other products and services |
(243,034 | ) | (149,942 | ) | (38,875 | ) | (458,085 | ) | (91,681 | ) | (31,661 | ) | (23,304 | ) | ||||||||||||||||||
(7,267,288 | ) | (7,409,476 | ) | (4,936,544 | ) | (21,923,591 | ) | (13,231,976 | ) | (9,266,379 | ) | (7,877,551 | ) | |||||||||||||||||||
Gross profit |
8,353,312 | 10,399,133 | 6,288,480 | 27,754,981 | 15,738,191 | 6,540,654 | 5,823,970 | |||||||||||||||||||||||||
Gross margin |
53.5 | % | 58.4 | % | 56.0 | % | 55.9 | % | 54.3 | % | 41.4 | % | 42.5 | % |
4
Periods ended | In thousands of reais | |||||||||||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||||||
Notes | 3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | 09/30/07 | 09/30/06 | |||||||||||||||||||||||||
Operating expenses |
||||||||||||||||||||||||||||||||
Selling and Administrative |
5.22 | (581,362 | ) | (566,962 | ) | (402,147 | ) | (1,750,188 | ) | (1,349,734 | ) | (726,217 | ) | (626,673 | ) | |||||||||||||||||
Research and development |
(390,859 | ) | (305,396 | ) | (289,096 | ) | (935,305 | ) | (667,184 | ) | (473,635 | ) | (393,346 | ) | ||||||||||||||||||
Other operating expenses |
5.22 | (396,046 | ) | (332,394 | ) | (347,818 | ) | (810,064 | ) | (712,545 | ) | (160,919 | ) | (357,967 | ) | |||||||||||||||||
(1,368,267 | ) | (1,204,752 | ) | (1,039,061 | ) | (3,495,557 | ) | (2,729,463 | ) | (1,360,771 | ) | (1,377,986 | ) | |||||||||||||||||||
Operating profit before financial results and results of equity investments |
6,985,045 | 9,194,381 | 5,249,419 | 24,259,424 | 13,008,728 | 5,179,883 | 4,445,984 | |||||||||||||||||||||||||
Results of equity investments |
||||||||||||||||||||||||||||||||
Gain on investments accounted for by the equity method |
5.9 | 44,230 | 18,535 | 119,131 | 97,391 | 271,327 | 17,234,428 | 7,844,175 | ||||||||||||||||||||||||
Provision for losses |
| | | | | 40,710 | (154,088 | ) | ||||||||||||||||||||||||
Exchange variation in stockholders equity and goodwill of companies abroad |
(343,329 | ) | (588,982 | ) | (2,416 | ) | (956,853 | ) | (25,285 | ) | (7,908,172 | ) | (612,822 | ) | ||||||||||||||||||
(299,099 | ) | (570,447 | ) | 116,715 | (859,462 | ) | 246,042 | 9,366,966 | 7,077,265 | |||||||||||||||||||||||
Amortization of goodwill |
5.10 | (344,579 | ) | (364,511 | ) | (130,750 | ) | (971,744 | ) | (300,947 | ) | (964,839 | ) | (302,451 | ) | |||||||||||||||||
(643,678 | ) | (934,958 | ) | (14,035 | ) | (1,831,206 | ) | (54,905 | ) | 8,402,127 | 6,774,814 | |||||||||||||||||||||
Financial results, net |
5.20 | 137,949 | (47,014 | ) | (248,609 | ) | (117,407 | ) | (974,068 | ) | 2,882,172 | (342,086 | ) | |||||||||||||||||||
Non-operating income |
5.22 | 196,870 | 1,260,766 | 34,438 | 1,457,636 | 790,630 | 1,300,726 | 53,764 | ||||||||||||||||||||||||
Income before income tax and social contribution |
6,676,186 | 9,473,175 | 5,021,213 | 23,768,447 | 12,770,385 | 17,764,908 | 10,932,476 | |||||||||||||||||||||||||
Income tax and social contribution |
5.8 | (1,632,336 | ) | (3,195,630 | ) | (791,772 | ) | (6,902,695 | ) | (1,970,208 | ) | (2,169,014 | ) | (869,922 | ) | |||||||||||||||||
Income before minority interests |
5,043,850 | 6,277,545 | 4,229,441 | 16,865,752 | 10,800,177 | 15,595,894 | 10,062,554 | |||||||||||||||||||||||||
Minority interests |
(385,119 | ) | (435,705 | ) | (256,546 | ) | (1,269,858 | ) | (737,623 | ) | | | ||||||||||||||||||||
Net income for the period |
4,658,731 | 5,841,840 | 3,972,895 | 15,595,894 | 10,062,554 | 15,595,894 | 10,062,554 | |||||||||||||||||||||||||
Number of shares outstanding at the end of the period (in thousands) (a) |
4,832,391 | 4,832,390 | 4,832,388 | 4,832,391 | 4,832,388 | 4,832,391 | 4,832,388 | |||||||||||||||||||||||||
Net earnings per share outstanding at the end of the period (R$) |
0.96 | 1.21 | 0.82 | 3.23 | 2.08 | 3.23 | 2.08 | |||||||||||||||||||||||||
5
Balances in | In thousands of reais | |||||||||||||||||||||||||||||||||||
Revenue reserves | ||||||||||||||||||||||||||||||||||||
Resources linked to | ||||||||||||||||||||||||||||||||||||
Expansion/ | Treasury | Unrealized | Fiscal | Retained | mandatory conversion | |||||||||||||||||||||||||||||||
Paid-up capital | Investments | stock | income | Legal | incentives | earnings | in shares | Total | ||||||||||||||||||||||||||||
December 31, 2005 |
14,000,000 | 8,462,996 | (131,300 | ) | 236,167 | 1,399,413 | 83,365 | | | 24,050,641 | ||||||||||||||||||||||||||
Capital Increase |
5,492,401 | | | | | | | | 5,492,401 | |||||||||||||||||||||||||||
Net income for the year |
| | | | | | 13,431,005 | | 13,431,005 | |||||||||||||||||||||||||||
Realization of reserves |
| | | (113,667 | ) | | | 113,667 | | | ||||||||||||||||||||||||||
Treasury stock |
| | (659,007 | ) | | | | | | (659,007 | ) | |||||||||||||||||||||||||
Interim dividends |
| | | | | | (29,185 | ) | | (29,185 | ) | |||||||||||||||||||||||||
Stockholders remuneration proposed |
| | | | | | (3,189,095 | ) | | (3,189,095 | ) | |||||||||||||||||||||||||
Appropriation to revenue reserves |
| 9,645,367 | | | 671,550 | 9,475 | (10,326,392 | ) | | | ||||||||||||||||||||||||||
December 31, 2006 |
19,492,401 | 18,108,363 | (790,307 | ) | 122,500 | 2,070,963 | 92,840 | | | 39,096,760 | ||||||||||||||||||||||||||
Treasury stock |
| | 81 | | | | | | 81 | |||||||||||||||||||||||||||
Net income for the period |
| | | | | | 5,095,323 | | 5,095,323 | |||||||||||||||||||||||||||
March 31, 2007 |
19,492,401 | 18,108,363 | (790,226 | ) | 122,500 | 2,070,963 | 92,840 | 5,095,323 | | 44,192,164 | ||||||||||||||||||||||||||
Net income for the period |
| | | | | | 5,841,840 | | 5,841,840 | |||||||||||||||||||||||||||
Capitalization of reserves |
8,507,599 | (7,672,690 | ) | | | (751,545 | ) | (83,364 | ) | | | | ||||||||||||||||||||||||
Resources linked to mandatory
conversion in shares |
| | | | | | | 3,063,833 | 3,063,833 | |||||||||||||||||||||||||||
June 30, 2007 |
28,000,000 | 10,435,673 | (790,226 | ) | 122,500 | 1,319,418 | 9,476 | 10,937,163 | 3,063,833 | 53,097,837 | ||||||||||||||||||||||||||
Treasury stock |
| | 3 | | | | | | 3 | |||||||||||||||||||||||||||
Net income for the period |
| | | | | | 4,658,731 | | 4,658,731 | |||||||||||||||||||||||||||
September 30, 2007 |
28,000,000 | 10,435,673 | (790,223 | ) | 122,500 | 1,319,418 | 9,476 | 15,595,894 | 3,063,833 | 57,756,571 | ||||||||||||||||||||||||||
6
Periods ended | In thousands of reais | |||||||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | 09/30/07 | 09/30/06 | ||||||||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||||||||||
Net income for the period |
4,658,731 | 5,841,840 | 3,972,895 | 15,595,894 | 10,062,554 | 15,595,894 | 10,062,554 | |||||||||||||||||||||
Adjustments to reconcile net income for the period with cash provided by
operating activities: |
||||||||||||||||||||||||||||
Results of equity investments |
643,678 | 934,958 | 14,035 | 1,831,206 | 54,905 | (8,402,127 | ) | (6,774,814 | ) | |||||||||||||||||||
Sale of assets |
(196,870 | ) | (1,260,766 | ) | (34,438 | ) | (1,457,636 | ) | (790,630 | ) | (1,300,726 | ) | (53,764 | ) | ||||||||||||||
Depreciation, amortization and depletion |
998,881 | 1,015,200 | 510,447 | 2,819,102 | 1,376,700 | 1,036,092 | 762,451 | |||||||||||||||||||||
Deferred income tax and social contribution |
(492,539 | ) | (505,096 | ) | (258,455 | ) | (1,325,921 | ) | (239,445 | ) | (379,998 | ) | (327,556 | ) | ||||||||||||||
Financial expenses and monetary and exchange rate variations on assets and
liabilities, net |
(1,773,001 | ) | (1,600,034 | ) | 251,162 | (3,144,942 | ) | (273,072 | ) | (5,209,484 | ) | (269,220 | ) | |||||||||||||||
Minority interest |
385,119 | 435,705 | 256,546 | 1,269,858 | 737,623 | | | |||||||||||||||||||||
Disposal of property, plant and equipment |
21,800 | 435,063 | 43,227 | 538,081 | 121,939 | 430,846 | 33,632 | |||||||||||||||||||||
Amortization of goodwill in the cost of products sold |
| | 94,008 | 51,416 | 280,085 | 51,366 | 275,961 | |||||||||||||||||||||
Net losses (gains) on derivatives |
(644,342 | ) | (297,869 | ) | (162,339 | ) | (1,109,057 | ) | 102,777 | (1,261,507 | ) | 13,825 | ||||||||||||||||
Dividends/interest on stockholders equity received |
13,084 | 45,469 | 40,624 | 58,553 | 135,737 | 1,761,865 | 1,446,112 | |||||||||||||||||||||
Others |
103,485 | (167,457 | ) | (137,518 | ) | 278,570 | (140,007 | ) | 433,399 | (18,626 | ) | |||||||||||||||||
3,718,026 | 4,877,013 | 4,590,194 | 15,405,124 | 11,429,166 | 2,755,620 | 5,150,555 | ||||||||||||||||||||||
Decrease (increase) in assets: |
||||||||||||||||||||||||||||
Accounts receivable |
1,267,804 | (617,857 | ) | (681,401 | ) | 1,010,025 | (1,084,916 | ) | (574,156 | ) | (1,458,972 | ) | ||||||||||||||||
Inventories |
(601,873 | ) | (139,301 | ) | (370,530 | ) | (922,668 | ) | (469,296 | ) | (451,840 | ) | (78,405 | ) | ||||||||||||||
Advances to energy suppliers |
16,740 | (66,581 | ) | (66,395 | ) | (116,783 | ) | (200,743 | ) | | | |||||||||||||||||
Others |
292,224 | 318,355 | (268,908 | ) | (165,126 | ) | (426,141 | ) | 423,634 | 151,668 | ||||||||||||||||||
974,895 | (505,384 | ) | (1,387,234 | ) | (194,552 | ) | (2,181,096 | ) | (602,362 | ) | (1,385,709 | ) | ||||||||||||||||
Increase (decrease) in liabilities: |
||||||||||||||||||||||||||||
Suppliers and contractors |
194,026 | 1,449,432 | 240,266 | 798,566 | (359,690 | ) | 409,537 | (411,478 | ) | |||||||||||||||||||
Payroll and related charges and other |
225,714 | 193,620 | 108,183 | 57,319 | (23,898 | ) | 102,807 | (47,887 | ) | |||||||||||||||||||
Taxes and contributions |
1,100,160 | 294,370 | 394,705 | 1,326,508 | 333,089 | 424,769 | 141,184 | |||||||||||||||||||||
Others |
(661,163 | ) | 1,067,176 | 299,263 | (354,538 | ) | (133,859 | ) | 743,567 | (375,172 | ) | |||||||||||||||||
858,737 | 3,004,598 | 1,042,417 | 1,827,855 | (184,358 | ) | 1,680,680 | (693,353 | ) | ||||||||||||||||||||
Net cash provided by operating activities |
5,551,658 | 7,376,227 | 4,245,377 | 17,038,427 | 9,063,712 | 3,833,938 | 3,071,493 | |||||||||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||||||||||
Loans and advances receivable |
6,344 | 51,768 | 94,148 | 71,112 | (60,837 | ) | 365,560 | 219,873 | ||||||||||||||||||||
Guarantees and deposits |
(27,562 | ) | (65,772 | ) | (131,033 | ) | (166,477 | ) | (276,545 | ) | (126,147 | ) | (106,421 | ) | ||||||||||||||
Additions to investments |
(32,267 | ) | (65,675 | ) | (122,057 | ) | (129,512 | ) | (234,138 | ) | (1,529,298 | ) | (3,478,246 | ) | ||||||||||||||
Additions to property, plant and equipment |
(3,049,912 | ) | (3,381,047 | ) | (1,777,102 | ) | (8,870,257 | ) | (5,910,435 | ) | (2,719,178 | ) | (4,209,737 | ) | ||||||||||||||
Proceeds from disposal of property, plant and equipment/investments |
198,107 | 1,302,233 | 43,017 | 1,500,340 | 1,061,810 | 1,855,625 | 63,870 | |||||||||||||||||||||
Net cash used in acquisitions and increase of funds to subsidiaries, net of the
cash of subsidiary |
| (2,077,016 | ) | (25,978 | ) | (6,404,069 | ) | (25,978 | ) | | | |||||||||||||||||
Net cash used in investing activities |
(2,905,290 | ) | (4,235,509 | ) | (1,919,005 | ) | (13,998,863 | ) | (5,446,123 | ) | (2,153,438 | ) | (7,510,661 | ) | ||||||||||||||
Cash flows from financing activities: |
||||||||||||||||||||||||||||
Short-term debt additions |
1,069,785 | 3,614,521 | 4,484,875 | 5,985,344 | 8,723,875 | 2,696,053 | 5,629,184 | |||||||||||||||||||||
Short-term debt repayments |
(974,580 | ) | (5,264,614 | ) | (4,053,227 | ) | (6,983,674 | ) | (8,191,684 | ) | (1,557,125 | ) | (5,063,748 | ) | ||||||||||||||
Long-term debt |
159,074 | 180,363 | 445,146 | 14,471,978 | 3,563,810 | 16,551,867 | 6,882,940 | |||||||||||||||||||||
Issue of convertible notes, in common shares |
| 2,481,454 | | 2,481,454 | | | | |||||||||||||||||||||
Issue of convertible notes, in preferred shares |
| 1,119,448 | | 1,119,448 | | | | |||||||||||||||||||||
Repayments: |
||||||||||||||||||||||||||||
Related parties |
| | | | | (67,166 | ) | | ||||||||||||||||||||
Financial institutions |
(1,674,798 | ) | (7,850,098 | ) | (477,094 | ) | (22,796,094 | ) | (1,665,965 | ) | (17,663,923 | ) | (702,315 | ) | ||||||||||||||
Interest on stockholders equity paid to stockholders and dividends |
| (2,096,572 | ) | (79,311 | ) | (2,218,024 | ) | (1,511,657 | ) | (1,669,057 | ) | (1,392,300 | ) | |||||||||||||||
Treasury stock |
3 | | (605,210 | ) | 84 | (659,007 | ) | 84 | (659,007 | ) | ||||||||||||||||||
Net cash provided by (used in) financing activities |
(1,420,516 | ) | (7,815,498 | ) | (284,821 | ) | (7,939,484 | ) | 259,372 | (1,709,267 | ) | 4,694,754 | ||||||||||||||||
Increase (decrease) in cash and cash equivalents |
1,225,852 | (4,674,780 | ) | 2,041,551 | (4,899,920 | ) | 3,876,961 | (28,767 | ) | 255,586 | ||||||||||||||||||
Cash and cash equivalents, beginning of the period |
3,652,203 | 8,326,983 | 4,538,662 | 9,777,975 | 2,703,252 | 203,090 | 131,467 | |||||||||||||||||||||
Cash and cash equivalents, end of the period |
4,878,055 | 3,652,203 | 6,580,213 | 4,878,055 | 6,580,213 | 174,323 | 387,053 | |||||||||||||||||||||
Cash paid during the period for: |
||||||||||||||||||||||||||||
Short-term interest |
(23,492 | ) | (83,337 | ) | (11,157 | ) | (124,982 | ) | (27,202 | ) | (87,588 | ) | (14,997 | ) | ||||||||||||||
Long-term interest |
(622,818 | ) | (788,129 | ) | (326,204 | ) | (1,855,774 | ) | (709,424 | ) | (1,934,331 | ) | (412,020 | ) | ||||||||||||||
Income tax and social contribution |
(986,218 | ) | (2,981,336 | ) | (579,886 | ) | (4,857,954 | ) | (1,113,314 | ) | (1,504,897 | ) | (386,892 | ) | ||||||||||||||
Non-cash transactions: |
||||||||||||||||||||||||||||
Additions to property, plant and equipment interest capitalization |
7,285 | (187,307 | ) | 100,330 | (258,245 | ) | (31,276 | ) | (178,756 | ) | (38,981 | ) | ||||||||||||||||
Transfer of advance for future capital increase to investments |
| | | | | (24,760 | ) | (256,790 | ) | |||||||||||||||||||
Compensated income tax and social contribution |
(516,382 | ) | (611,795 | ) | (194,694 | ) | (1,390,349 | ) | (354,418 | ) | (1,045,539 | ) | (51,509 | ) |
7
(a) | The financial statements that are being presented have been prepared following the principles, methods and criteria on a consistent basis in relation to those adopted in the closing of the year ended 12/31/2006; and |
(b) | In preparing the financial statements, the Company is required to use estimates to account for certain assets, liabilities, and transactions. Therefore the consolidated financial statements include various estimates concerning the selection of useful lives of property, plant and equipment, provisions for losses on assets, contingent liabilities, operational provisions and other similar evaluations. Actual results may vary from the estimates. |
(a) | In July 2007, the Company sold its participation of 1.8% of the ordinary shares of Lion Ore Mining International Ltd. (Lion Ore), held by its subsidiary CVRD Inco for R$197,148 with a gain of R$153,085. |
(b) | In June 2007, the Company sold through a primary and secondary public offering 25,213,664 common shares of Log-In Logística Intermodal S/A. (Log-In), representing 57.84% of total capital, for R$347,478 with a gain on sale of R$300,924 and gain on capital of R$115,607. In July the company sold 5.1% additional stake for R$44,117 with a gain of R$37,522. Currently the Company holds 31.27% of total capital of this entity, which is recognized as an equity investee, since June 2007. |
8
(c) | In May 2007, the Company sold in a public offering 13,802,499 Usiminas shares not subject to the shareholders agreement and received total proceeds of R$1,475,484 generating a gain of R$839,428. The Company retained 6,608,608 shares which are bound by the current shareholders agreement of Usiminas. |
(d) | In May 2007, the Company acquired 6.25% of EBM for R$466,781. On this occasion an agreement was entered into that grants us, during the next 30 years, the control of EBM, including the right to dividends. In exchange, CVRD will pay a total of US$ 61 million for the year of 2007 and 29 annual amounts of US$ 48 million. |
(e) | In April 2007, Vale acquired 100% of AMCI Holdings Australia Pty AMCI HÁ, a private company held in Australia, which operates and controls coal assets through joint ventures, for R$1,328,268. |
(f) | In March 2007, Vale acquired the remaining 18% interest in Ferro Gusa held by Nucor do Brasil S.A. for R$40,584. As a result CVRD now owns 100% of Ferro Gusas shares. |
(g) | In January 2007, the Company finalized the process of acquisition of Inco with the acquisition of the additional participation of 12.27% for R$4 billion. The total acquisition reached the amount of R$36 billion. The special meeting of shareholders of Inco, approved the amalgamation of Inco with Itabira Canada Inc. (Itabira Canada), a wholly owned indirect subsidiary of CVRD. Pursuant to the amalgamation, Inco will become a wholly owned subsidiary of CVRD and change its name to CVRD Inco Limited (CVRD Inco). |
Quarter | Accumulated | |||||||||||||||||||||||
3Q/06 | 09/30/06 | |||||||||||||||||||||||
CVRD | CVRD INCO | Total | CVRD | CVRD INCO | Total | |||||||||||||||||||
Net operating revenues |
11,225,024 | 5,063,960 | 16,288,984 | 28,970,167 | 11,693,764 | 40,663,931 | ||||||||||||||||||
Cost of products and services |
(4,936,544 | ) | (2,671,746 | ) | (7,608,290 | ) | (13,231,976 | ) | (6,838,607 | ) | (20,070,583 | ) | ||||||||||||
Gross profit |
6,288,480 | 2,392,214 | 8,680,694 | 15,738,191 | 4,855,157 | 20,593,348 | ||||||||||||||||||
Operating expenses |
(1,039,061 | ) | (307,345 | ) | (1,346,406 | ) | (2,729,463 | ) | (787,324 | ) | (3,516,787 | ) | ||||||||||||
Operating profit before financial results and results
of equity investments |
5,249,419 | 2,084,869 | 7,334,288 | 13,008,728 | 4,067,833 | 17,076,561 | ||||||||||||||||||
Results of equity investments |
(14,035 | ) | | (14,035 | ) | (54,905 | ) | | (54,905 | ) | ||||||||||||||
Financial results, net |
(248,609 | ) | (486,273 | ) | (734,882 | ) | (974,068 | ) | (1,068,187 | ) | (2,042,255 | ) | ||||||||||||
Non-operating income |
34,438 | 316,236 | 350,674 | 790,630 | 316,236 | 1,106,866 | ||||||||||||||||||
Income before income tax and social contribution |
5,021,213 | 1,914,832 | 6,936,045 | 12,770,385 | 3,315,882 | 16,086,267 | ||||||||||||||||||
Income tax and social contribution |
(791,772 | ) | (631,254 | ) | (1,423,026 | ) | (1,970,208 | ) | (1,089,545 | ) | (3,059,753 | ) | ||||||||||||
Income before minority interests |
4,229,441 | 1,283,578 | 5,513,019 | 10,800,177 | 2,226,337 | 13,026,514 | ||||||||||||||||||
Minority interests |
(256,546 | ) | (86,832 | ) | (343,378 | ) | (737,623 | ) | (178,894 | ) | (916,517 | ) | ||||||||||||
Net income for the period |
3,972,895 | 1,196,746 | 5,169,641 | 10,062,554 | 2,047,443 | 12,109,997 | ||||||||||||||||||
9
Consolidated | Parent Company | |||||||||||||||
09/30/07 | 06/30/07 | 09/30/07 | 06/30/07 | |||||||||||||
Finished products |
||||||||||||||||
. Nickel, co-products and sub products Inco |
3,011,728 | 3,144,044 | | | ||||||||||||
. Iron ore and pellets |
1,069,915 | 892,339 | 783,900 | 536,376 | ||||||||||||
. Manganese and ferroalloys |
212,131 | 215,315 | | | ||||||||||||
. Aluminum products |
277,393 | 239,276 | | | ||||||||||||
. Copper |
47,311 | 16,960 | 47,311 | 16,960 | ||||||||||||
. Steel products |
68,287 | 81,369 | | | ||||||||||||
. Other |
184,335 | 180,717 | 5,810 | 4,601 | ||||||||||||
4,871,100 | 4,770,020 | 837,021 | 557,937 | |||||||||||||
Spare parts and maintenance supplies |
2,191,725 | 2,042,272 | 826,818 | 719,221 | ||||||||||||
7,062,825 | 6,812,292 | 1,663,839 | 1,277,158 | |||||||||||||
Consolidated | Parent Company | |||||||||||||||
09/30/07 | 06/30/07 | 09/30/07 | 06/30/07 | |||||||||||||
Income tax |
264,722 | 216,049 | 22,277 | 5,529 | ||||||||||||
Value-added tax ICMS |
630,425 | 623,179 | 446,987 | 476,786 | ||||||||||||
PIS and COFINS |
538,612 | 655,767 | 94,065 | 125,913 | ||||||||||||
INSS |
30,088 | 30,353 | 29,812 | 27,949 | ||||||||||||
Others |
69,763 | 86,838 | 29,965 | 29,262 | ||||||||||||
Total |
1,533,610 | 1,612,186 | 623,106 | 665,439 | ||||||||||||
Current |
1,091,437 | 1,047,236 | 425,264 | 445,463 | ||||||||||||
Non-current |
442,173 | 564,950 | 197,842 | 219,976 | ||||||||||||
1,533,610 | 1,612,186 | 623,106 | 665,439 | |||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | 09/30/07 | 09/30/06 | ||||||||||||||||||||||
Income before income tax and social contribution |
6,676,186 | 9,473,175 | 5,021,213 | 23,768,447 | 12,770,385 | 17,764,908 | 10,932,476 | |||||||||||||||||||||
Results of equity investment |
643,678 | 934,958 | 14,035 | 1,831,206 | 54,905 | (8,402,127 | ) | (6,774,814 | ) | |||||||||||||||||||
Results on sale of assets not subject taxation |
| | (34,438 | ) | | (790,630 | ) | | (53,764 | ) | ||||||||||||||||||
7,319,864 | 10,408,133 | 5,000,810 | 25,599,653 | 12,034,660 | 9,362,781 | 4,103,898 | ||||||||||||||||||||||
Income tax and social contribution at combined tax rates |
34 | % | 34 | % | 34 | % | 34 | % | 34 | % | 34 | % | 34 | % | ||||||||||||||
Federal income tax and social contribution at statutory rates |
(2,488,754 | ) | (3,538,765 | ) | (1,700,275 | ) | (8,703,882 | ) | (4,091,784 | ) | (3,183,346 | ) | (1,395,325 | ) | ||||||||||||||
Adjustments to net income which modify the effect on the results
for the period: |
||||||||||||||||||||||||||||
Income tax benefit from interest on stockholders equity |
209,497 | 214,283 | 173,230 | 635,019 | 555,848 | 635,019 | 555,848 | |||||||||||||||||||||
Fiscal incentives |
63,500 | 73,138 | 74,977 | 243,507 | 242,382 | 110,814 | 10,831 | |||||||||||||||||||||
Results of
overseas companies taxed by different rates which difference than the parent
company rate |
555,278 | 164,661 | 693,799 | 1,115,666 | 1,408,558 | | | |||||||||||||||||||||
Reduced incentive rate |
17,978 | 25,503 | 33,574 | 62,625 | 78,223 | | | |||||||||||||||||||||
Others |
10,165 | (134,450 | ) | (67,077 | ) | (255,630 | ) | (163,435 | ) | 268,499 | (41,276 | ) | ||||||||||||||||
Income tax and social contribution |
(1,632,336 | ) | (3,195,630 | ) | (791,772 | ) | (6,902,695 | ) | (1,970,208 | ) | (2,169,014 | ) | (869,922 | ) | ||||||||||||||
10
11
Equity Results | ||||||||||||||||||||||||||||
Investments | Quarter | Accumulated | ||||||||||||||||||||||||||
09/30/07 | 06/30/07 | 3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | ||||||||||||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS (a) |
306,961 | 308,661 | 13,084 | | 93,595 | 24,255 | 209,390 | |||||||||||||||||||||
Log-In |
176,943 | 176,687 | 7,009 | (4,339 | ) | | 2,670 | | ||||||||||||||||||||
Shandong Yankuang International Company Ltd. |
39,026 | 41,095 | 421 | (3,783 | ) | | (3,355 | ) | 45,543 | |||||||||||||||||||
Henan Longyu Resources Co. Ltd. |
189,440 | 257,461 | 19,441 | 27,661 | 21,235 | 67,006 | | |||||||||||||||||||||
ThyssenKrupp CSA Cia Siderúrgica (b) |
324,168 | 277,088 | | | | | ||||||||||||||||||||||
Quadrem International Holdings Ltd. (b) |
8,577 | 8,984 | | | | | | |||||||||||||||||||||
Jubilee Mines N.L ( b ) |
93,615 | 96,973 | | | | | | |||||||||||||||||||||
Lion Ore ( b ) |
| 58,697 | | | | | | |||||||||||||||||||||
Mirabela Nickel Ltd ( b ) |
53,238 | 52,682 | | | | | | |||||||||||||||||||||
Skye Resources Inc ( b ) |
148,831 | 146,183 | | | | | | |||||||||||||||||||||
Heron Resources Inc ( b ) |
18,415 | 16,442 | | | | | | |||||||||||||||||||||
Other |
137,561 | 124,334 | 4,275 | (1,004 | ) | 4,301 | 6,815 | 16,394 | ||||||||||||||||||||
1,496,775 | 1,565,287 | 44,230 | 18,535 | 119,131 | 97,391 | 271,327 | ||||||||||||||||||||||
(a) | Investment accounted for based on the equity method until 2006, and at cost thereafter it, when this equity is dividends received. This participation valued at market price on the balance sheet date is R$948,336; and | |
(b) | Investments at cost. |
Goodwill amortization | ||||||||||||||||||||||||||||
Intangible | Quarter | Accumulated | ||||||||||||||||||||||||||
09/30/07 | 06/30/07 | 3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | ||||||||||||||||||||||
Intangible by segment |
||||||||||||||||||||||||||||
Minério de ferro e pelotas (c) |
||||||||||||||||||||||||||||
Goodwill of incorporated companies (a) |
4,416,414 | 4,546,311 | (129,894 | ) | (129,894 | ) | (129,896 | ) | (389,682 | ) | (295,370 | ) | ||||||||||||||||
Goodwill of Minerações Brasileiras Reunidas MBR |
337,057 | 345,774 | (8,718 | ) | (2,906 | ) | | (11,623 | ) | | ||||||||||||||||||
Goodwill of Sociedade de Mineração Estrela do Apolo |
25,684 | 25,684 | | | | | | |||||||||||||||||||||
Other companies (b) |
9,487 | 12,161 | (2,479 | ) | (2,613 | ) | (854 | ) | (6,905 | ) | (5,577 | ) | ||||||||||||||||
4,788,642 | 4,929,930 | (141,091 | ) | (135,413 | ) | (130,750 | ) | (408,210 | ) | (300,947 | ) | |||||||||||||||||
Níquel |
||||||||||||||||||||||||||||
Goodwill of Inco Limited (c) |
6,680,609 | 7,383,533 | (203,488 | ) | (229,098 | ) | | (563,534 | ) | | ||||||||||||||||||
Other rights |
709,426 | 415,096 | | | | | | |||||||||||||||||||||
7,390,035 | 7,798,629 | (203,488 | ) | (229,098 | ) | | (563,534 | ) | | |||||||||||||||||||
Total |
12,178,677 | 12,728,559 | (344,579 | ) | (364,511 | ) | (130,750 | ) | (971,744 | ) | (300,947 | ) | ||||||||||||||||
(a) | Merged companies (Caemi and Ferteco) amortization of goodwill of incorporated operating companies is recorded in the cost of products sold of the Parent Company; | |
(b) | Goodwill not recorded in the parent company; and | |
(c) | Goodwill based on future results expectation (stated period of amortization of 10 years). |
12
Consolidated | ||||||||||||||||
09/30/07 | 06/30/07 | |||||||||||||||
Accumulated | ||||||||||||||||
Cost | depreciation | Net | Net | |||||||||||||
Ferrous |
||||||||||||||||
In operation |
28,604,118 | (11,266,397 | ) | 17,337,721 | 16,505,206 | |||||||||||
Construction in Progress |
7,209,063 | | 7,209,063 | 6,978,944 | ||||||||||||
35,813,181 | (11,266,397 | ) | 24,546,784 | 23,484,150 | ||||||||||||
Non Ferrous |
||||||||||||||||
In operation |
41,036,765 | (3,635,736 | ) | 37,401,029 | 36,388,423 | |||||||||||
Construction in Progress |
11,497,942 | | 11,497,942 | 12,650,074 | ||||||||||||
52,534,707 | (3,635,736 | ) | 48,898,971 | 49,038,497 | ||||||||||||
Logistics |
||||||||||||||||
In operation |
7,146,305 | (2,521,230 | ) | 4,625,075 | 4,587,536 | |||||||||||
Construction in Progress |
394,207 | | 394,207 | 329,193 | ||||||||||||
7,540,512 | (2,521,230 | ) | 5,019,282 | 4,916,729 | ||||||||||||
Holdings |
||||||||||||||||
In operation |
8,458,129 | (3,272,401 | ) | 5,185,728 | 5,125,062 | |||||||||||
Construction in Progress |
2,809,582 | | 2,809,582 | 2,593,236 | ||||||||||||
11,267,711 | (3,272,401 | ) | 7,995,310 | 7,718,298 | ||||||||||||
Corporate Center |
||||||||||||||||
In operation |
1,485,072 | (579,641 | ) | 905,431 | 888,439 | |||||||||||
Construction in Progress |
643,130 | | 643,130 | 619,830 | ||||||||||||
2,128,202 | (579,641 | ) | 1,548,561 | 1,508,269 | ||||||||||||
Total |
109,284,313 | (21,275,405 | ) | 88,008,908 | 86,665,943 | |||||||||||
13
Consolidated | Parent Company | |||||||||||||||
09/30/07 | 06/30/07 | 09/30/07 | 06/30/07 | |||||||||||||
Trade finance |
472,371 | 388,908 | 230 | | ||||||||||||
Working capital |
152,296 | 172,243 | | | ||||||||||||
624,667 | 561,151 | 230 | | |||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||||||||||
Current liabilities | Long-term liabilities | Current liabilities | Long-term liabilities | |||||||||||||||||||||||||||||||||
09/30/07 | 06/30/07 | 09/30/07 | 06/30/07 | 09/30/07 | 06/30/07 | 09/30/07 | 06/30/07 | |||||||||||||||||||||||||||||
Foreign operations |
||||||||||||||||||||||||||||||||||||
Loans and financing in: |
||||||||||||||||||||||||||||||||||||
U.S. dollars |
1 | ) | 405,143 | 440,397 | 11,734,119 | 13,698,910 | 326,889 | 343,494 | 1,139,638 | 1,346,458 | ||||||||||||||||||||||||||
Other currencies |
49,538 | 35,014 | 459,423 | 582,388 | 7,296 | 7,257 | 21,924 | 22,298 | ||||||||||||||||||||||||||||
Notes in U.S. dollars |
2 | ) | | | 12,254,919 | 13,048,878 | | | | | ||||||||||||||||||||||||||
Export securitization |
113,122 | 134,453 | 402,022 | 446,772 | | | | | ||||||||||||||||||||||||||||
Perpetual notes |
| | 158,160 | 165,669 | | | | | ||||||||||||||||||||||||||||
Accrued charges |
365,056 | 587,532 | | | 13,319 | 38,660 | | | ||||||||||||||||||||||||||||
932,859 | 1,197,396 | 25,008,643 | 27,942,617 | 347,504 | 389,411 | 1,161,562 | 1,368,756 | |||||||||||||||||||||||||||||
Local operations |
||||||||||||||||||||||||||||||||||||
Indexed by TJLP, TR, IGP-M and CDI |
188,672 | 166,364 | 2,221,672 | 2,283,238 | 34,032 | 34,011 | 2,126,128 | 2,134,553 | ||||||||||||||||||||||||||||
Basket of currencies |
3,147 | 3,053 | 11,254 | 12,562 | 2,997 | 2,896 | 11,216 | 12,484 | ||||||||||||||||||||||||||||
Loans in U.S. dollars |
44,827 | 82,124 | 134,808 | 154,263 | | | | | ||||||||||||||||||||||||||||
Non-convertible debentures |
3 | ) | | | 5,898,862 | 5,880,152 | | | 5,500,011 | 5,500,011 | ||||||||||||||||||||||||||
Accrued charges |
307,809 | 132,434 | | | 306,994 | 90,925 | | | ||||||||||||||||||||||||||||
544,455 | 383,975 | 8,266,596 | 8,330,215 | 344,023 | 127,832 | 7,637,355 | 7,647,048 | |||||||||||||||||||||||||||||
1,477,314 | 1,581,371 | 33,275,239 | 36,272,832 | 691,527 | 517,243 | 8,798,917 | 9,015,804 | |||||||||||||||||||||||||||||
1) | In December 2006, were realized with a bank syndicate a pre-export finance transaction of US$6.0 billion. The transaction includes a US$5.0 billion tranche, with a five-year maturity, at Libor plus 0.625% per year, and a US$1.0 billion tranche, with a seven-year maturity, at Libor plus 0.75% per year. | ||
2) | In November 2006, the company issued US$3.75 billion 10-year and 30-year notes. One of the US$1.25 billion notes due in January 2017 bear a coupon rate of 6.25% per year, payable semi-annually and other of US$2.50 billion notes due in 2036 bear a coupon rate of 6.875% per year, payable semi-annually. | ||
3) | On December 20, 2006 the Company issued non-convertible debentures in the amount of R$5.5 billion, in two series. The first series, due on November 20, 2010 of R$1.5 billion, will be remunerated at 101.75% of the accumulated variation of the Brazilian CDI interest rate, payable semi-annually while the second series, due on November 20, 2013 of R$4.0 billion, will be remunerated at the Brazilian CDI interest rate plus 0.25% per year, also payable semi-annually. These debentures can be traded at a secondary market, through the Sistema Nacional de Debentures (SND). |
(a) | Foreign currency loans and financing were converted into reais at exchange rates effective
on the quarterly information date, being US$1.00 = R$ 1.8389 in 09/30/07 (R$ 1.9262 in 06/30/07). |
(b) | At September 30, 2007, the consolidated debt was secured as follows: |
| Loans guaranteed by the Federal Government with a value of R$ 19,884 for which we gave counter-guarantees; | ||
| Securitization program of R$ 521,889; and | ||
| Other assets R$ 736,313. |
(c) | Amortization of principal and financing charges incurred on long-term loans and financing obtained abroad and domestically maturing as follows, as of 09/30/07: |
Consolidated | Parent Company | |||||||||||||||
2008 |
1,139,290 | 3 | % | 1,034,609 | 12 | % | ||||||||||
2009 |
929,378 | 3 | % | 336,053 | 4 | % | ||||||||||
2010 |
4,565,987 | 14 | % | 1,828,835 | 21 | % | ||||||||||
2011 |
6,165,878 | 19 | % | 252,592 | 3 | % | ||||||||||
2012 onwards |
19,917,696 | 60 | % | 5,346,828 | 60 | % | ||||||||||
No due date (perpetual notes and debentures) |
557,010 | 1 | % | | 0 | % | ||||||||||
33,275,239 | 100 | % | 8,798,917 | 100 | % | |||||||||||
(d) | Some of our long-term debt instruments contain financial covenants. Our principal covenants require us to maintain certain ratios, such as debt to equity and interest coverage. The company is in compliance with the financial covenants required as of September 30, 2007. |
14
At the Quarterly information dates the contingent liabilities of the Company were: | ||
(a) | Provisions for contingencies, net of judicial deposits, considered by management and its legal counsel as sufficient to cover losses from any type of lawsuit, were as follows: |
Consolidated | Parent Company | |||||||||||||||
09/30/07 | 06/30/07 | 09/30/07 | 06/30/07 | |||||||||||||
a) Tax contingencies |
2,558,690 | 2,293,250 | 1,593,468 | 1,451,206 | ||||||||||||
(-) Judicial deposits |
(1,111,600 | ) | (1,026,835 | ) | (789,284 | ) | (770,650 | ) | ||||||||
1,447,090 | 1,266,415 | 804,184 | 680,556 | |||||||||||||
b) Civil contingencies |
609,259 | 608,110 | 412,174 | 409,553 | ||||||||||||
(-) Judicial deposits |
(287,533 | ) | (225,867 | ) | (206,990 | ) | (211,292 | ) | ||||||||
321,726 | 382,243 | 205,184 | 198,261 | |||||||||||||
c) Labor contingencies |
906,970 | 845,083 | 732,887 | 681,881 | ||||||||||||
d) Environmental contingencies |
31,586 | 48,099 | 3,418 | 18,617 | ||||||||||||
Total accrued liabilities |
2,707,372 | 2,541,840 | 1,745,673 | 1,579,315 | ||||||||||||
09/30/07 | 09/30/07 | |||||||||||||||
Balance in the beginning of the period |
2,541,840 | 1,579,315 | ||||||||||||||
Provisions, net of reversals |
38,305 | 16,495 | ||||||||||||||
Payments |
(13,848 | ) | (10,569 | ) | ||||||||||||
Monetary update |
177,215 | 174,765 | ||||||||||||||
Increase (decrease) of judicial deposits |
(36,140 | ) | (14,333 | ) | ||||||||||||
Balance at the end of period |
2,707,372 | 1,745,673 | ||||||||||||||
The Company and its subsidiaries are party to labor, civil, tax and other suits and have been contesting these matters both administratively and in court. When applicable, these are backed by judicial deposits. Provisions for losses are estimated and restated monetarily by management based on the opinions of the legal department and outside counsel. |
I) | Tax Contingencies: |
The major suits are: |
| Value-Added Tax on Sales and Services (ICMS) The contingent figure refers to the credit right of differential rates regarding the transfer of assets between company branches; | ||
| Services Tax (ISS) The major claims are regarding local tax collecting disputes; | ||
| Tax for Social Security Financing (COFINS) The major contingencies, related to merged companies refer to the increase of the rate from 2% to 3% between 1999 and 2000; | ||
| Import Duty (II) The provision made is related to the Fiscal classification of equipment importation by merged companies; | ||
| Additional Compensation to harbour workers (AITP) Amounts regarding the collection of compensation amounts for public harbour workers equalized to Private Harbour; | ||
| Income Tax and Social Contribution Essentially regarding a fiscal loss compensation and negative bases of social contribution disputing the limit of 30% of taxable earnings and monetary variations of asset from merged companies; and | ||
| Others Regarding dispute of tax credit compensations and basis of calculation of Finance Compensation by Exploration of Mineral Resources CFEM. |
II) | Civil Contingencies: |
The civil actions are principally related to claims made against us by contractors in connection with losses alleged to have been incurred by them as a result of various past government economic plans, accidents and return of land. |
15
III) | Labor Contingencies: |
Labor and social security related actions principally comprise claims for (i) payment of time spent traveling from their residences to the work-place, (ii) additional health and safety related payments and (iii) disputes about the amount of indemnities paid upon dismissal and the one-third extra holiday pay. |
In addition to the contingencies for which we have made provisions, we have possible losses totaling R$3,985,686 (R$2,431,448 parent company) classified based on the advice of our legal counsel, for which no provision is maintained. |
(b) | Guarantees given to jointly controlled companies are as follows: |
Amount of guarantee | Denominated | Counter | ||||||||||||||||||||||
Affiliate | 09/30/07 | 06/30/07 | currency | Purpose | Final maturity | guarantees | ||||||||||||||||||
SAMARCO |
3,322 | 3,553 | US$ | Debt guarantee IFC | 2008 | None |
(c) | The Company provides a guarantee covering certain termination payments to the supplier under an electricity supply agreement entered into in October 2004 for the Goro nickel-cobalt development project in New Caledonia. The amount of the termination payments guaranteed depends upon a number of factors. If Goro defaults under the contract, the termination payment will reach an amount of 135 million euros. Once the supply of electricity under the contract to the project begins, the guaranteed amounts will decrease over the life of the contract. | |
Additionally, in connection with a special tax-advantage lease financing related to this project the Company provides certain guarantees pursuant to which the Company guarantee in certain events of default, payments up to a maximum amount of US$100 million. | ||
The Company expects such guarantees to be not executed and therefore no provisions for losses have been made. | ||
(d) | Upon privatization in 1997, the Company issued 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 in any future benefits from the Company mineral resources. | |
The debenture holders are entitled to receive semi-annual payments equivalent to a percentage of the net revenue deriving from certain mineral resources owned in May 1997 and included in the Issue Deed. | ||
In September 2007, the company made available the payment related to theses debentures in a amount of R$9,891. The total payments made in 2007, reaches R$21,928. |
16
a) | Pension Plan |
The results of the actuarial valuation were as follows: |
Consolidated | ||||||||||||||||||||||||
09/30/07 | 06/30/07 | |||||||||||||||||||||||
(*) Overfunded | Underfunded | Underfunded | (*) Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Fair value of assets at the end of the period |
8,257,554 | 5,492,794 | 7,356 | 8,001,239 | 5,753,559 | 7,705 | ||||||||||||||||||
Fair value of plan assets at the end of the period |
(6,769,571 | ) | (6,800,704 | ) | (2,169,902 | ) | (6,653,379 | ) | (6,977,500 | ) | (2,272,916 | ) | ||||||||||||
Actuarial
assets / (liabilities) recorded in the balance sheet: |
||||||||||||||||||||||||
Short-term |
| (102,980 | ) | (27,584 | ) | | (107,869 | ) | (28,893 | ) | ||||||||||||||
Long-term |
| (1,204,930 | ) | (2,134,962 | ) | | (1,116,072 | ) | (2,236,318 | ) | ||||||||||||||
Actuarial
assets / (liabilities) recorded in the balance sheet |
1,487,983 | (1,307,910 | ) | (2,162,546 | ) | 1,347,860 | (1,223,941 | ) | (2,265,211 | ) | ||||||||||||||
Parent Company | ||||||||||||||||||||||||
09/30/07 | 06/30/07 | |||||||||||||||||||||||
(*) Overfunded | Underfunded | Underfunded | (*) Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Fair value of assets at the end of the period |
8,257,554 | | | 8,001,239 | | | ||||||||||||||||||
Fair value of plan assets at the end of the period |
(6,769,571 | ) | | | (6,653,379 | ) | | | ||||||||||||||||
Actuarial
assets / (liabilities) recorded in the balance sheet |
1,487,983 | | | 1,347,860 | | | ||||||||||||||||||
(*) | The Company has not recorded the actuarial asset on its balance sheet, since there is no clear evidence as to its realization, as established by item 49 of NPC 26. |
b) | Actuarial liability | |
Refers to the responsibility of the Company to complement the retirements, pensions and health assistance related to the incentive to the disconnecting of some employees occurred between 1987 and 1989. | ||
The results of the actuarial evaluation of this liability are as follows: |
Consolidated (*) | ||||||||||||||||
09/30/07 | 06/30/07 | |||||||||||||||
Health plan | Complementary plan | Health plan | Complementary plan | |||||||||||||
Fair value of assets at the end of the period |
| 243,014 | | 229,634 | ||||||||||||
Fair value of plan assets at end of period |
(209,247 | ) | (646,350 | ) | (208,239 | ) | (646,599 | ) | ||||||||
Actuarial liabilities recorded in the balance sheet: |
||||||||||||||||
Short-term |
(21,218 | ) | (83,387 | ) | (23,844 | ) | (62,940 | ) | ||||||||
Long-term |
(188,029 | ) | (319,949 | ) | (184,395 | ) | (354,025 | ) | ||||||||
(209,247 | ) | (403,336 | ) | (208,239 | ) | (416,965 | ) | |||||||||
(*) | The values of the Consolidated are the same of the Parent Company. |
c) | Sponsor contributions | |
The contributions are as follows: |
Consolidated | ||||||||
09/30/07 | 06/30/07 | |||||||
Overfunded pension plans |
(41,170 | ) | (25,003 | ) | ||||
Underfunded pension plans |
(249,568 | ) | (181,296 | ) | ||||
Underfunded other benefits |
(66,740 | ) | (48,859 | ) | ||||
Complementary value (*) |
(69,861 | ) | (46,550 | ) | ||||
Health insurance plan for retired employee (*) |
(15,393 | ) | (10,123 | ) | ||||
Total contributions |
(442,732 | ) | (311,831 | ) | ||||
(*) | Refers to actuarial liabilities |
17
18
Shares | ||||||||||||||||||||||||||||
Quantity | Unit acquisition cost | Average quoted market price | ||||||||||||||||||||||||||
Class | 09/30/07 | 06/30/07 | Average | Low | High | 09/30/07 | 06/30/07 | |||||||||||||||||||||
Preferred |
30,341,144 | 30,341,288 | 43.45 | 41.13 | 45.15 | 42.18 | 33.02 | |||||||||||||||||||||
Common |
56,582,040 | 56,582,040 | 4.63 | 3.34 | 8.68 | 35.64 | 39.15 | |||||||||||||||||||||
86,923,184 | 86,923,328 | |||||||||||||||||||||||||||
19
Quarter | ||||||||||||||||||||||||||||||||||||
3Q/07 | 2Q/07 | 3Q/06 | ||||||||||||||||||||||||||||||||||
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 |
(363,339 | ) | (233,399 | ) | (596,738 | ) | (437,176 | ) | 300,876 | (136,300 | ) | (128,180 | ) | (21,807 | ) | (149,987 | ) | |||||||||||||||||||
Local debt |
(237,464 | ) | 42,186 | (195,278 | ) | (292,132 | ) | 272,831 | (19,301 | ) | (38,621 | ) | 3,794 | (34,827 | ) | |||||||||||||||||||||
Related parties |
1,032 | 95 | 1,127 | 809 | (26 | ) | 783 | (1,507 | ) | 143 | (1,364 | ) | ||||||||||||||||||||||||
(599,771 | ) | (191,118 | ) | (790,889 | ) | (728,499 | ) | 573,681 | (154,818 | ) | (168,308 | ) | (17,870 | ) | (186,178 | ) | ||||||||||||||||||||
Labor, tax and civil contingencies |
(36,897 | ) | (142,257 | ) | (179,154 | ) | (49,166 | ) | (4,869 | ) | (54,035 | ) | (62,594 | ) | (121,307 | ) | (183,901 | ) | ||||||||||||||||||
Derivatives, net of gain/losses (interest and
currencies) |
532,902 | (24,548 | ) | 508,354 | 558,366 | (14,902 | ) | 543,464 | 71,261 | 516 | 71,777 | |||||||||||||||||||||||||
Derivatives, net of gain/losses (gold, aluminum, |
165,418 | 99,725 | 265,143 | (314,476 | ) | 42,035 | (272,441 | ) | 91,078 | (1,383 | ) | 89,695 | ||||||||||||||||||||||||
Call option premium |
| | | | | | (187,346 | ) | | (187,346 | ) | |||||||||||||||||||||||||
CPMF |
(41,516 | ) | | (41,516 | ) | (67,622 | ) | | (67,622 | ) | (42,480 | ) | | (42,480 | ) | |||||||||||||||||||||
Others |
(418,281 | ) | (186,753 | ) | (605,034 | ) | (418,722 | ) | (997,025 | ) | (1,415,747 | ) | (100,757 | ) | (2,854 | ) | (103,611 | ) | ||||||||||||||||||
(398,145 | ) | (444,951 | ) | (843,096 | ) | (1,020,119 | ) | (401,080 | ) | (1,421,199 | ) | (399,146 | ) | (142,898 | ) | (542,044 | ) | |||||||||||||||||||
Monetary and | Monetary and | Monetary and | ||||||||||||||||||||||||||||||||||
exchange rate | exchange rate | exchange rate | ||||||||||||||||||||||||||||||||||
Financial | variation on | Financial | variation on | Financial | variation on | |||||||||||||||||||||||||||||||
income | assets | Total | income | assets | Total | income | assets | Total | ||||||||||||||||||||||||||||
Related parties |
2,548 | | 2,548 | 6,001 | 1 | 6,002 | 1,395 | 97 | 1,492 | |||||||||||||||||||||||||||
Marketable securities |
35,708 | 22,332 | 58,040 | 70,824 | 56 | 70,880 | 103,191 | 14,069 | 117,260 | |||||||||||||||||||||||||||
Others |
25,313 | 895,144 | 920,457 | 103,696 | 1,193,607 | 1,297,303 | 33,622 | 141,061 | 174,683 | |||||||||||||||||||||||||||
63,569 | 917,476 | 981,045 | 180,521 | 1,193,664 | 1,374,185 | 138,208 | 155,227 | 293,435 | ||||||||||||||||||||||||||||
Financial income (expenses), net |
(334,576 | ) | 472,525 | 137,949 | (839,598 | ) | 792,584 | (47,014 | ) | (260,938 | ) | 12,329 | (248,609 | ) | ||||||||||||||||||||||
20
Accumulated | ||||||||||||||||||||||||
09/30/07 | 09/30/06 | |||||||||||||||||||||||
Monetary and | Monetary and | |||||||||||||||||||||||
exchange rate | exchange rate | |||||||||||||||||||||||
Financial | variation on | Financial | variation on | |||||||||||||||||||||
expenses | liabilities | Total | expenses | liabilities | Total | |||||||||||||||||||
Foreign debt |
(1,312,977 | ) | 503,450 | (809,527 | ) | (367,259 | ) | 296,872 | (70,387 | ) | ||||||||||||||
Local debt |
(795,528 | ) | 421,620 | (373,908 | ) | (117,198 | ) | 58,390 | (58,808 | ) | ||||||||||||||
Related parties |
(1,835 | ) | | (1,835 | ) | (6,082 | ) | 11 | (6,071 | ) | ||||||||||||||
(2,110,340 | ) | 925,070 | (1,185,270 | ) | (490,539 | ) | 355,273 | (135,266 | ) | |||||||||||||||
Labor, tax and civil contingencies |
(118,218 | ) | (156,208 | ) | (274,426 | ) | (175,740 | ) | (142,823 | ) | (318,563 | ) | ||||||||||||
Derivatives, net of gain/losses (interest and
currencies) |
1,432,752 | (45,085 | ) | 1,387,667 | 76,094 | 975 | 77,069 | |||||||||||||||||
Derivatives, net of gain/losses (gold, aluminum,
alumina, copper, nickel and platinum) |
(323,696 | ) | 199,350 | (124,346 | ) | (178,871 | ) | 50,477 | (128,394 | ) | ||||||||||||||
Call option premium |
| | | (187,346 | ) | | (187,346 | ) | ||||||||||||||||
CPMF |
(222,996 | ) | | (222,996 | ) | (133,422 | ) | | (133,422 | ) | ||||||||||||||
Others |
(1,480,063 | ) | (1,079,192 | ) | (2,559,255 | ) | (393,212 | ) | (207,882 | ) | (601,094 | ) | ||||||||||||
(2,822,561 | ) | (156,065 | ) | (2,978,626 | ) | (1,483,036 | ) | 56,020 | (1,427,016 | ) | ||||||||||||||
Monetary and | Monetary and | |||||||||||||||||||||||
exchange rate | exchange rate | |||||||||||||||||||||||
Financial | variation on | Financial | variation on | |||||||||||||||||||||
income | assets | Total | income | assets | Total | |||||||||||||||||||
Related parties |
5,255 | 5,611 | 10,866 | 7,236 | (1,342 | ) | 5,894 | |||||||||||||||||
Marketable securities |
161,777 | 22,411 | 184,188 | 227,218 | (47,749 | ) | 179,469 | |||||||||||||||||
Others |
367,613 | 2,298,552 | 2,666,165 | 116,625 | 150,960 | 267,585 | ||||||||||||||||||
534,645 | 2,326,574 | 2,861,219 | 351,079 | 101,869 | 452,948 | |||||||||||||||||||
Financial income (expenses), net |
(2,287,916 | ) | 2,170,509 | (117,407 | ) | (1,131,957 | ) | 157,889 | (974,068 | ) | ||||||||||||||
17
Accumulated | ||||||||||||||||||||||||
09/30/07 | 09/30/06 | |||||||||||||||||||||||
Monetary and | Monetary and | |||||||||||||||||||||||
exchange rate | exchange rate | |||||||||||||||||||||||
Financial | variation on | Financial | variation on | |||||||||||||||||||||
expenses | liabilities | Total | expenses | liabilities | Total | |||||||||||||||||||
Foreign debt |
(252,333 | ) | 580,492 | 328,159 | (81,234 | ) | (32,960 | ) | (114,194 | ) | ||||||||||||||
Local debt |
(705,189 | ) | 304,678 | (400,511 | ) | (24,269 | ) | (65,054 | ) | (89,323 | ) | |||||||||||||
Related parties |
(1,473,470 | ) | 4,838,942 | 3,365,472 | (282,941 | ) | 467,913 | 184,972 | ||||||||||||||||
(2,430,992 | ) | 5,724,112 | 3,293,120 | (388,444 | ) | 369,899 | (18,545 | ) | ||||||||||||||||
Labor, tax and civil contingencies |
(110,749 | ) | (149,863 | ) | (260,612 | ) | (166,814 | ) | (140,098 | ) | (306,912 | ) | ||||||||||||
Derivatives, net of gain/losses (interest and
currencies) |
1,363,064 | (38,723 | ) | 1,324,341 | 2,200 | (196 | ) | 2,004 | ||||||||||||||||
Derivatives, net of gain/losses (gold) |
(98,870 | ) | 7,627 | (91,243 | ) | (16,025 | ) | 3,887 | (12,138 | ) | ||||||||||||||
CPMF |
(167,534 | ) | | (167,534 | ) | (82,035 | ) | | (82,035 | ) | ||||||||||||||
Others |
(1,016,201 | ) | (84,619 | ) | (1,100,820 | ) | (224,190 | ) | 126,591 | (97,599 | ) | |||||||||||||
(2,461,282 | ) | 5,458,534 | 2,997,252 | (875,308 | ) | 360,083 | (515,225 | ) | ||||||||||||||||
Monetary and | Monetary and | |||||||||||||||||||||||
exchange rate | exchange rate | |||||||||||||||||||||||
Financial | variation on | Financial | variation on | |||||||||||||||||||||
income | assets | Total | income | assets | Total | |||||||||||||||||||
Related parties |
20,343 | (556,621 | ) | (536,278 | ) | 54,353 | (95,645 | ) | (41,292 | ) | ||||||||||||||
Marketable securities |
40,257 | 22,411 | 62,668 | 45,294 | 72 | 45,366 | ||||||||||||||||||
Others |
9,499 | 349,031 | 358,530 | 17,810 | 151,255 | 169,065 | ||||||||||||||||||
70,099 | (185,179 | ) | (115,080 | ) | 117,457 | 55,682 | 173,139 | |||||||||||||||||
Financial income (expenses), net |
(2,391,183 | ) | 5,273,355 | 2,882,172 | (757,851 | ) | 415,765 | (342,086 | ) | |||||||||||||||
Consolidated | ||||||||||||||||||||||||||||||||
3Q/07 | ||||||||||||||||||||||||||||||||
Products by | ||||||||||||||||||||||||||||||||
Interest | aluminum | |||||||||||||||||||||||||||||||
rates (libor) | Currencies | Gold | area | Copper | Nickel | Platinum | Total | |||||||||||||||||||||||||
Gains /
(losses) unrealized on 06/30/07 |
15,547 | 684,209 | (70,802 | ) | (563,305 | ) | (682,294 | ) | 54,107 | (46,326 | ) | (608,864 | ) | |||||||||||||||||||
Financial settlement |
(5,987 | ) | (10,985 | ) | 13,257 | 55,443 | 132,650 | (143,280 | ) | 7,179 | 48,277 | |||||||||||||||||||||
Financial expenses, net |
(12,137 | ) | 545,039 | (18,569 | ) | 175,242 | (131,518 | ) | 96,009 | (9,724 | ) | 644,342 | ||||||||||||||||||||
Monetary variations, net |
(125 | ) | (24,423 | ) | 3,136 | 12,893 | 28,475 | (941 | ) | 2,179 | 21,194 | |||||||||||||||||||||
Gains /
(losses) unrealized on 09/30/07 |
(2,702 | ) | 1,193,840 | (72,978 | ) | (319,727 | ) | (652,687 | ) | 5,895 | (46,692 | ) | 104,949 | |||||||||||||||||||
2Q/07 | ||||||||||||||||||||||||||||||||
Products by | ||||||||||||||||||||||||||||||||
Interest | aluminum | |||||||||||||||||||||||||||||||
rates (libor) | Currencies | Gold | area | Copper | Nickel | Platinum | Total | |||||||||||||||||||||||||
Gains /
(losses) unrealized on 03/31/07 |
5,084 | 317,142 | (94,434 | ) | (599,042 | ) | (626,464 | ) | (41,951 | ) | (53,819 | ) | (1,093,484 | ) | ||||||||||||||||||
Financial settlement |
4,646 | (170,580 | ) | 7,561 | 75,981 | 133,628 | 47,148 | 7,251 | 105,635 | |||||||||||||||||||||||
Financial expenses, net |
6,183 | 552,183 | 10,501 | (81,378 | ) | (233,258 | ) | 46,645 | (3,007 | ) | 297,869 | |||||||||||||||||||||
Monetary variations, net |
(366 | ) | (14,536 | ) | 5,570 | 41,134 | 43,800 | 2,265 | 3,249 | 81,116 | ||||||||||||||||||||||
Gains / (losses) unrealized on 06/30/07 |
15,547 | 684,209 | (70,802 | ) | (563,305 | ) | (682,294 | ) | 54,107 | (46,326 | ) | (608,864 | ) | |||||||||||||||||||
22
3Q/06 | ||||||||||||||||||||||||||||||||
Products by | ||||||||||||||||||||||||||||||||
Interest | aluminum | |||||||||||||||||||||||||||||||
rates (libor) | Currencies | Gold | area | Copper | Nickel | Platinum | Total | |||||||||||||||||||||||||
Gains /
(losses) unrealized on 06/30/06 |
(2,301 | ) | 4,228 | (131,294 | ) | (546,243 | ) | | | | (675,610 | ) | ||||||||||||||||||||
Financial settlement |
377 | | 10,121 | 50,051 | | | | 60,549 | ||||||||||||||||||||||||
Financial expenses, net |
(715 | ) | 71,976 | 9,888 | 75,407 | 5,783 | | | 162,339 | |||||||||||||||||||||||
Monetary variations, net |
(14 | ) | 530 | (406 | ) | (975 | ) | (2 | ) | | | (867 | ) | |||||||||||||||||||
Gains /
(losses) unrealized on 09/30/06 |
(2,653 | ) | 76,734 | (111,691 | ) | (421,760 | ) | 5,781 | | | (453,589 | ) | ||||||||||||||||||||
Consolidated | ||||||||||||||||||||||||||||||||
09/30/07 | ||||||||||||||||||||||||||||||||
Products by | ||||||||||||||||||||||||||||||||
Interest | aluminum | |||||||||||||||||||||||||||||||
rates (libor) | Currencies | Gold | area | Copper | Nickel | Platinum | Total | |||||||||||||||||||||||||
Gains
/ (losses) unrealized on 12/31/06 |
13,188 | (33,350 | ) | (115,138 | ) | (679,454 | ) | (638,410 | ) | 34,593 | (41,922 | ) | (1,460,493 | ) | ||||||||||||||||||
Financial settlement |
(7,929 | ) | (168,438 | ) | 47,054 | 192,840 | 346,418 | (122,255 | ) | 14,430 | 302,120 | |||||||||||||||||||||
Financial expenses, net |
(7,066 | ) | 1,439,818 | (18,040 | ) | 84,785 | (456,088 | ) | 92,248 | (26,600 | ) | 1,109,057 | ||||||||||||||||||||
Monetary variations, net |
(895 | ) | (44,190 | ) | 13,146 | 82,102 | 95,393 | 1,309 | 7,400 | 154,265 | ||||||||||||||||||||||
Gains / (losses) unrealized on 09/30/07 |
(2,702 | ) | 1,193,840 | (72,978 | ) | (319,727 | ) | (652,687 | ) | 5,895 | (46,692 | ) | 104,949 | |||||||||||||||||||
09/30/06 | ||||||||||||||||||||||||||||||||
Products by | ||||||||||||||||||||||||||||||||
Interest | aluminum | |||||||||||||||||||||||||||||||
rates (libor) | Currencies | Gold | area | Copper | Nickel | Platinum | Total | |||||||||||||||||||||||||
Gains / (losses) unrealized on 12/31/05 |
(8,769 | ) | 1,725 | (107,561 | ) | (493,542 | ) | | | | (608,147 | ) | ||||||||||||||||||||
Financial settlement |
4,056 | | 26,938 | 174,889 | | | | 205,883 | ||||||||||||||||||||||||
Financial expenses, net |
1,481 | 74,613 | (38,138 | ) | (146,516 | ) | 5,783 | | | (102,777 | ) | |||||||||||||||||||||
Monetary variations, net |
579 | 396 | 7,070 | 43,409 | (2 | ) | | | 51,452 | |||||||||||||||||||||||
Gains /
(losses) unrealized on 09/30/06 |
(2,653 | ) | 76,734 | (111,691 | ) | (421,760 | ) | 5,781 | | | (453,589 | ) | ||||||||||||||||||||
Parent Company | ||||||||||||||||||||
09/30/07 | ||||||||||||||||||||
Interest rates | ||||||||||||||||||||
(libor) | Currencies | Gold | Copper | Total | ||||||||||||||||
Gains / (losses) unrealized on 12/31/06 |
| 5,064 | (68,941 | ) | 46,227 | (17,650 | ) | |||||||||||||
Financial settlement |
| (215,026 | ) | 24,580 | (2,748 | ) | (193,194 | ) | ||||||||||||
Financial expenses, net |
| 1,360,270 | (16,703 | ) | (82,060 | ) | 1,261,507 | |||||||||||||
Monetary variations, net |
| (38,724 | ) | 9,199 | (1,573 | ) | (31,098 | ) | ||||||||||||
Gains / (losses) unrealized on 09/30/07 |
| 1,111,584 | (51,865 | ) | (40,154 | ) | 1,019,565 | |||||||||||||
09/30/06 | ||||||||||||||||||||
Interest rates | ||||||||||||||||||||
(libor) | Currencies | Gold | Copper | Total | ||||||||||||||||
Gains / (losses) unrealized on 12/31/05 |
(5 | ) | 1,725 | (63,408 | ) | | (61,688 | ) | ||||||||||||
Financial settlement |
| | 15,802 | | 15,802 | |||||||||||||||
Financial expenses, net |
5 | 2,195 | (22,002 | ) | 5,977 | (13,825 | ) | |||||||||||||
Monetary variations, net |
| (196 | ) | 3,888 | | 3,692 | ||||||||||||||
Gains / (losses) unrealized on 09/30/06 |
| 3,724 | (65,720 | ) | 5,977 | (56,019 | ) | |||||||||||||
23
Gold
|
December 2008 | |
Interest rates (LIBOR)
|
December 2011 | |
Currencies
|
December 2011 | |
Aluminum products
|
December 2008 | |
Copper
|
December 2008 | |
Nickel
|
April 2009 | |
Platinum
|
December 2008 |
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
Administrative | 3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | 09/30/07 | 09/30/06 | |||||||||||||||||||||
Personnel |
154,220 | 163,783 | 152,197 | 524,131 | 431,781 | 228,479 | 224,272 | |||||||||||||||||||||
Services (consulting, infrastructure and others) |
115,842 | 44,161 | 43,674 | 315,800 | 115,289 | 110,694 | 71,533 | |||||||||||||||||||||
Advertising and publicity |
59,080 | 40,592 | 24,946 | 131,499 | 106,242 | 125,456 | 104,505 | |||||||||||||||||||||
Depreciation |
71,116 | 71,986 | 62,348 | 212,202 | 167,645 | 158,396 | 119,785 | |||||||||||||||||||||
Travel expenses |
13,174 | 9,201 | 13,187 | 31,783 | 37,401 | 19,612 | 31,638 | |||||||||||||||||||||
Rents and taxes |
31,680 | 37,913 | 14,030 | 111,463 | 39,082 | 19,748 | 19,308 | |||||||||||||||||||||
Community aborigine |
4,140 | 2,653 | 7,737 | 12,619 | 15,920 | 12,619 | 15,920 | |||||||||||||||||||||
Others |
29,927 | 94,818 | 58,336 | 150,093 | 174,636 | 40,409 | 36,978 | |||||||||||||||||||||
Sales |
102,183 | 101,855 | 25,692 | 260,598 | 261,738 | 10,804 | 2,734 | |||||||||||||||||||||
Total |
581,362 | 566,962 | 402,147 | 1,750,188 | 1,349,734 | 726,217 | 626,673 | |||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
Other operating expenses (income), net | 3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | 09/30/07 | 09/30/06 | |||||||||||||||||||||
Provisions for contingencies |
38,305 | 101,455 | 73,717 | 159,691 | 149,071 | 66,221 | 12,131 | |||||||||||||||||||||
Provision for loss on ICMS credits |
33,541 | 3,573 | 24,335 | 50,063 | 53,128 | 28,488 | | |||||||||||||||||||||
Provision for profit sharing |
70,545 | 85,079 | 75,619 | 379,099 | 216,509 | 234,672 | 174,000 | |||||||||||||||||||||
Fundação Vale do Rio Doce FVRD |
24,018 | 14,271 | 15,040 | 50,336 | 20,911 | 50,334 | 18,883 | |||||||||||||||||||||
Others |
229,637 | 128,016 | 159,107 | 170,875 | 272,926 | (218,796 | ) | 152,953 | ||||||||||||||||||||
Total |
396,046 | 332,394 | 347,818 | 810,064 | 712,545 | 160,919 | 357,967 | |||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||
Quarter | Accumulated | Accumulated | ||||||||||||||||||||||||||
Non operating results -gain on sale of assets | 3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | 09/30/07 | 09/30/06 | |||||||||||||||||||||
Usiminas |
6,263 | 839,428 | | 845,691 | | 845,691 | | |||||||||||||||||||||
Gulf Investment Co. GIIC |
| | | | 736,866 | | | |||||||||||||||||||||
Log-In |
37,522 | 416,531 | | 454,053 | | 454,053 | | |||||||||||||||||||||
Lion Ore |
153,085 | | | 153,085 | | | | |||||||||||||||||||||
Nova Era Silicon NES |
| | | | 19,326 | | 19,326 | |||||||||||||||||||||
Gerdau |
| | 34,438 | | 34,438 | | 34,438 | |||||||||||||||||||||
Others |
| 4,807 | | 4,807 | | 982 | | |||||||||||||||||||||
Total |
196,870 | 1,260,766 | 34,438 | 1,457,636 | 790,630 | 1,300,726 | 53,764 | |||||||||||||||||||||
1. | On October 18,2007 the Company announced that as of October 31, 2007 will be available the value of R$1,904,490 to the shareholders being R$1,845,530 in the form of stockholders equity and R$59,140 in the form of dividends. | ||
2. | On October 3, 2007 the Company won the auction for the sub-concession for commercial exploitation of a 720 km stretch of the North-South railroad (FNS), running from Açailândia, state of Maranhão, to Palmas, state of Tocantins, in Brazil. CVRD will pay R$1,478,205 in three installments. The first installment, equal to 50% of the amount will be due on the day of the signing of the contract, occurring in the next 60 days. The second installment, equal to 25% of the amount is scheduled to be paid in December 2008, while the last installment shall be paid at the time of the completion of the last part of the railroad. |
20
Period ended September 30, 2007 | In thousands of reais | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Participation (%) | Assets | Liabilities and stockholders equity | Statement of income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-current | Non-current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property plant | Long-term, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
and equipment | deferred income | Adjusted | Cost of | Operating | Income tax | |||||||||||||||||||||||||||||||||||||||||||||||||||
and deferred | and minority | stockholders | products and | income | Non-operating | and Social | Adjusted net | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | Voting | Circulante | Long-term | charges | Current | interest | equity | Net revenues | services | (expenses) | result | contribution | income (loss) | |||||||||||||||||||||||||||||||||||||||||||
Subsidiaries (a) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ALBRAS Alumínio Brasileiro S.A. |
51.00 | 51.00 | 607,973 | 1,379,404 | 1,058,265 | 396,972 | 796,886 | 1,851,784 | 1,932,874 | (1,283,862 | ) | 56,177 | (5,519 | ) | (245,056 | ) | 454,614 | |||||||||||||||||||||||||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. |
57.03 | 61.74 | 860,814 | 78,624 | 4,717,530 | 418,318 | 1,119,540 | 4,119,110 | 2,053,471 | (1,293,107 | ) | 13,482 | (37 | ) | (131,507 | ) | 642,302 | |||||||||||||||||||||||||||||||||||||||
Brasilux S.A. |
100.00 | 100.00 | 3,738 | 29,698 | | 12,288 | | 21,149 | | | (834 | ) | | (663 | ) | (1,497 | ) | |||||||||||||||||||||||||||||||||||||||
Cadam S.A |
61.48 | 100.00 | 152,366 | 38,624 | 255,957 | 35,362 | 96,173 | 315,412 | 189,124 | (168,679 | ) | (46,477 | ) | 117 | (1,851 | ) | (27,766 | ) | ||||||||||||||||||||||||||||||||||||||
Companhia Paulista de Ferro Ligas |
100.00 | 100.00 | 73,466 | 174,394 | 1,580 | 142,995 | 100,679 | 5,766 | | | 6,053 | (143 | ) | (4,482 | ) | 1,428 | ||||||||||||||||||||||||||||||||||||||||
Companhia Portuária Baia de Sepetiba CPBS |
100.00 | 100.00 | 282,619 | 6,300 | 154,170 | 92,831 | 33 | 350,225 | 276,154 | (85,362 | ) | 6,022 | | (66,580 | ) | 130,234 | ||||||||||||||||||||||||||||||||||||||||
CVRD Inco |
100.00 | 100.00 | 10,102,976 | 124,607 | 49,591,714 | 5,270,822 | 43,553,175 | 10,995,300 | 18,757,777 | (7,682,677 | ) | (5,485,993 | ) | (722,120 | ) | (3,209,902 | ) | 1,657,085 | ||||||||||||||||||||||||||||||||||||||
CVRD International S.A. |
100.00 | 100.00 | 7,061,190 | 54,471,840 | 45,327,365 | 5,485,089 | 48,091,229 | 53,284,077 | 15,219,057 | (11,317,675 | ) | 5,708,098 | 508 | (297,458 | ) | 9,312,530 | ||||||||||||||||||||||||||||||||||||||||
CVRD Overseas Ltd. |
100.00 | 100.00 | 603,279 | 402,023 | 948,414 | 1,517,720 | 36,907 | 399,089 | 2,243,856 | (1,589,420 | ) | (99,481 | ) | | | 554,955 | ||||||||||||||||||||||||||||||||||||||||
Docepar S.A. |
100.00 | 100.00 | 1,890 | 308,062 | 149 | 30,138 | 263,536 | 16,427 | | | (12,779 | ) | | (368 | ) | (13,147 | ) | |||||||||||||||||||||||||||||||||||||||
Ferro Gusa Carajás S.A. |
100.00 | 100.00 | 134,537 | 1,230 | 342,608 | 88,548 | 1,147 | 388,680 | 114,502 | (104,205 | ) | 32,546 | | | 42,843 | |||||||||||||||||||||||||||||||||||||||||
Ferrovia Centro Atlântica S.A. |
100.00 | 100.00 | 367,133 | 109,039 | 1,504,610 | 159,333 | 1,926,097 | (104,648 | ) | 580,312 | (486,990 | ) | (30,304 | ) | | (16,175 | ) | 46,843 | ||||||||||||||||||||||||||||||||||||||
Florestas Rio Doce S.A. |
99.90 | 100.00 | 17,095 | 27,945 | 3,695 | 15,202 | 9,069 | 24,464 | | | 1,051 | | (345 | ) | 706 | |||||||||||||||||||||||||||||||||||||||||
Mineração Tacumã Ltda. |
100.00 | 100.00 | 133 | | 1,685,193 | 17,156 | 1,788,341 | (120,171 | ) | | | 46,288 | | | 46,288 | |||||||||||||||||||||||||||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR |
92.99 | 92.99 | 1,240,354 | 96,612 | 4,721,051 | 645,529 | 939,243 | 4,473,245 | 2,784,600 | (1,402,275 | ) | 503,517 | 909 | (434,179 | ) | 1,452,572 | ||||||||||||||||||||||||||||||||||||||||
Para Pigmentos S.A |
86.17 | 85.57 | 110,387 | 3,281 | 258,963 | 146,058 | 154,419 | 72,153 | 148,132 | (141,268 | ) | (18,381 | ) | | (6,021 | ) | (17,538 | ) | ||||||||||||||||||||||||||||||||||||||
Rio Doce Manganês S.A. |
100.00 | 100.00 | 474,642 | 97,054 | 370,787 | 255,288 | 277,308 | 409,887 | 473,924 | (374,737 | ) | (90,491 | ) | (13,584 | ) | 658 | (4,230 | ) | ||||||||||||||||||||||||||||||||||||||
Rio Doce Manganèse Europe RDME |
100.00 | 100.00 | 233,313 | 178 | 53,990 | 89,927 | 2,351 | 195,203 | 304,784 | (239,166 | ) | (64,194 | ) | (724 | ) | (6,294 | ) | (5,594 | ) | |||||||||||||||||||||||||||||||||||||
Rio Doce Manganése Norway AS |
100.00 | 100.00 | 146,325 | 12,352 | 58,684 | 102,276 | 44,992 | 70,093 | 138,621 | (79,004 | ) | (25,288 | ) | | (6,567 | ) | 27,762 | |||||||||||||||||||||||||||||||||||||||
Salobo Metais S.A. |
100.00 | 100.00 | 4,888 | | 939,229 | 1,784 | 644,268 | 298,065 | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
Urucum Mineração S.A. |
100.00 | 100.00 | 89,341 | 37,097 | 58,187 | 25,528 | 121,677 | 37,420 | 83,810 | (54,873 | ) | (32,554 | ) | (7,648 | ) | 1,668 | (9,597 | ) | ||||||||||||||||||||||||||||||||||||||
Vale Overseas Ltd. |
100.00 | 100.00 | 199,589 | 10,571,193 | | 199,591 | 10,571,191 | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
Valesul Alumínio S.A. |
100.00 | 100.00 | 188,155 | 81,140 | 512,074 | 78,992 | 30,649 | 671,728 | 409,628 | (306,742 | ) | (26,192 | ) | 501 | (17,170 | ) | 60,025 | |||||||||||||||||||||||||||||||||||||||
Jointly-controlled companies (a) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
California Steel Industries, Inc. |
50.00 | 50.00 | 927,035 | 11,607 | 443,011 | 481,871 | 275,834 | 623,948 | 1,965,435 | (1,877,820 | ) | (150,255 | ) | | (16,446 | ) | (79,086 | ) | ||||||||||||||||||||||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
50.00 | 50.00 | 184,357 | 27,887 | 253,003 | 229,753 | 82,644 | 152,850 | 542,597 | (455,995 | ) | 5,704 | | (34,902 | ) | 57,404 | ||||||||||||||||||||||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
50.89 | 51.00 | 204,824 | 47,393 | 117,492 | 159,416 | 50,635 | 159,658 | 527,214 | (410,120 | ) | (42,488 | ) | | (26,817 | ) | 47,789 | |||||||||||||||||||||||||||||||||||||||
Companhia
Ítalo-Brasileira de Pelotização ITABRASCO |
50.90 | 51.00 | 222,114 | 62,303 | 129,706 | 223,294 | 63,833 | 126,996 | 462,039 | (399,077 | ) | (933 | ) | | (23,654 | ) | 38,375 | |||||||||||||||||||||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
51.00 | 51.11 | 259,273 | 65,969 | 298,435 | 355,758 | 62,701 | 205,218 | 803,816 | (706,724 | ) | (35,229 | ) | | (23,746 | ) | 38,117 | |||||||||||||||||||||||||||||||||||||||
Minas da Serra Geral S.A. MSG |
50.00 | 50.00 | 25,977 | 26,495 | 73,672 | 3,801 | 19,889 | 102,454 | 19,013 | (7,553 | ) | (925 | ) | 18 | (2,500 | ) | 8,053 | |||||||||||||||||||||||||||||||||||||||
Mineração Rio do Norte S.A. |
40.00 | 40.00 | 158,168 | 547,679 | 917,217 | 471,727 | 218,308 | 933,029 | 788,052 | (408,776 | ) | 3,276 | 660 | (35,069 | ) | 348,143 | ||||||||||||||||||||||||||||||||||||||||
MRS Logística S.A. |
41.50 | 37.86 | 922,468 | 290,446 | 1,768,396 | 960,157 | 704,493 | 1,316,660 | 1,590,808 | (840,962 | ) | (129,229 | ) | (11,992 | ) | (205,175 | ) | 403,450 | ||||||||||||||||||||||||||||||||||||||
Samarco Mineração S.A. |
50.00 | 50.00 | 660,641 | 335,422 | 2,943,685 | 1,002,390 | 1,762,069 | 1,175,289 | 1,776,628 | (724,120 | ) | (97,428 | ) | (72 | ) | (196,249 | ) | 758,759 |
(a) | The amounts above represent the total presented in the quarterly information of these companies on September 30, 2007, adjusted and unaudited. Additional information of the main operational nvestee companies are available on the CVRD website www.cvrd.com.br, investor relations. |
25
Deloitte Touche Tohmatsu Av. Pres, Wilson, 231 22°, 25° e 26° andares 20030-905 Rio de Janeiro RJ Brasil |
||
Tel.: +55(21)3981-0500 Fax: +55(21)3981-0600 www.deloitte.com.br |
1. | We have carried out a special review of the Quarterly Financial Information (ITR) of Companhia Vale do Rio Doce (Company), holding company and consolidated, in respect of the quarter and period of nine months ended September 30, 2007, prepared in accordance with the accounting practices followed in Brazil and under the responsibility of the Companys management, comprising the balance sheets, the statements of income and changes in shareholders equity and the comments on the Companys performance. The Quarterly Financial Informations reviews for the quarter and for the period of nine months ended September, 30, 2007, of certain subsidiaries which investments were accounted for by the equity method were conducted under the responsibility of other independent auditors. Accordingly, the conclusions resulting from our review, related to the investments of the holding company as of September, 30, 2007, in the amount of R$ 10,995,300 thousand and the loss generated for the quarter and the gain generated for the period of nine months ended on that date in the amounts of R$210,246 thousand and R$1,657,085 thousand, respectively, and related to the total assets of R$52,285,480 thousand equivalent to 40% of the total assets consolidated of the Company on that date and net operating revenues in the amounts of R$4,881,963 thousand and R$18,757,777 thousand equivalent to 31% and 37% of the Companys consolidate net operating revenues for the quarter and period of nine months ended on that date respectively, are based exclusively on those other auditors reviews reports. | |
2. | Except as mentioned in paragraph 3, our special review 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 Council, and consisted mainly of: (a) inquiries 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 for the quarter and period of nine months ended September 30, 2007, of certain subsidiaries, jointly-owned and associated companies, in which there are relevant investments accounted for by the equity method, have not been reviewed by independent auditors. Accordingly, the conclusions resulting from our review do not cover; R$4,231,549 thousand of these investments of the holding company on September 30, 2007, and R$409,299 thousand and R$624,989 thousand of the income generated for the quarter and period of nine months then ended, respectively; total assets of R$7,943,836 thousand equivalent to 6% of the Companys consolidated total assets on that date, net operating revenues in the amounts of R$936,455 thousand and R$2,769,802 thousand equivalent to 6% and 5% of the Companys consolidated net operating revenues for the quarter and period of nine months then ended, respectively. |
26
4. | Based on our special review and on other auditors reviews reports and, except for the effects of the adjustment, 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, we are not aware of any relevant adjustment which should be made to the Quarterly Financial Information (ITR), referred 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 special review was conducted for the purpose of issuing our report on the Quarterly Financial Information (ITR) referred to in paragraph 1, taken as a whole. The statement 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 been subjected to the review procedures described in paragraph 2 and we are not aware of any material adjustment that should be made to such statements for them to be adequately presented in relation to the Quarterly Financial Information. | |
6. | We have previously reviewed the balance sheets, holding company and consolidated, as of June 30, 2007 and the income statements for the quarter and period of nine months ended September 30, 2006 presented for comparative purposes, over which we issued special reviews reports dated July 31, 2007 and November 8, 2006, respectively, including a qualification regarding the financial statements of certain subsidiaries, jointly-owned and associated companies, which have not been reviewed by independent auditors. |
/s/ Deloitte Touche Tohmatsu
|
/s/ Marcelo Cavalcanti Almeida | |
DELOITTE TOUCHE TOHMATSU
|
Marcelo Cavalcanti Almeida | |
Auditores Independentes
|
Accountant |
27
8- | Cash generation (Not reviewed by independent auditors) |
Quarter | Accumulated | |||||||||||||||||||
3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | ||||||||||||||||
Operating profit EBIT |
6,985,045 | 9,194,381 | 5,249,419 | 24,259,424 | 13,008,728 | |||||||||||||||
Depreciation / amortization of goodwill |
998,881 | 1,015,200 | 604,455 | 2,870,518 | 1,656,785 | |||||||||||||||
7,983,926 | 10,209,581 | 5,853,874 | 27,129,942 | 14,665,513 | ||||||||||||||||
Dividends received |
13,084 | 45,469 | 40,624 | 58,553 | 135,737 | |||||||||||||||
EBITDA (LAJIDA) |
7,997,010 | 10,255,050 | 5,894,498 | 27,188,495 | 14,801,250 | |||||||||||||||
Depreciation / amortization of goodwill |
(998,881 | ) | (1,015,200 | ) | (604,455 | ) | (2,870,518 | ) | (1,656,785 | ) | ||||||||||
Dividends received |
(13,084 | ) | (45,469 | ) | (40,624 | ) | (58,553 | ) | (135,737 | ) | ||||||||||
Equity Results |
(643,678 | ) | (934,958 | ) | (14,035 | ) | (1,831,206 | ) | (54,905 | ) | ||||||||||
Non operational results |
196,870 | 1,260,766 | 34,438 | 1,457,636 | 790,630 | |||||||||||||||
Financial results, net |
137,949 | (47,014 | ) | (248,609 | ) | (117,407 | ) | (974,068 | ) | |||||||||||
Income tax and social contribution |
(1,632,336 | ) | (3,195,630 | ) | (791,772 | ) | (6,902,695 | ) | (1,970,208 | ) | ||||||||||
Minority interests |
(385,119 | ) | (435,705 | ) | (256,546 | ) | (1,269,858 | ) | (737,623 | ) | ||||||||||
Net income |
4,658,731 | 5,841,840 | 3,972,895 | 15,595,894 | 10,062,554 | |||||||||||||||
EBITDA | ||||||||||||||||||||
Quarter | Accumulated | |||||||||||||||||||
Segments | 3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | |||||||||||||||
Ferrous minerals |
4,353,412 | 4,086,223 | 4,445,344 | 12,346,394 | 11,040,865 | |||||||||||||||
Non-ferrous minerals |
2,821,983 | 5,187,757 | 427,584 | 12,086,284 | 883,766 | |||||||||||||||
Logistics |
417,679 | 425,577 | 447,515 | 1,198,420 | 1,015,624 | |||||||||||||||
Holdings |
||||||||||||||||||||
Aluminum |
537,428 | 598,091 | 596,016 | 1,792,501 | 1,804,051 | |||||||||||||||
Steel |
21,388 | 70,448 | 110,624 | 102,429 | 312,522 | |||||||||||||||
Others |
(154,880 | ) | (113,046 | ) | (132,585 | ) | (337,533 | ) | (255,578 | ) | ||||||||||
7,997,010 | 10,255,050 | 5,894,498 | 27,188,495 | 14,801,250 | ||||||||||||||||
28
9- | Managements Discussion and Analysis of the Operating Results in the Periods of Nine Months ended September 30, 2007 Compared with September 30, 2006 |
29
In thousands of metric tons (except railroad transportation) | In thousands of reais | |||||||||||||||||||||||||||||||||||||||
Quarter | Accumulated | Quarter | Accumulated | |||||||||||||||||||||||||||||||||||||
3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | 3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | |||||||||||||||||||||||||||||||
Iron ore |
66,418 | 62,081 | 63,119 | 184,291 | 177,682 | 5,908,410 | 5,498,022 | 6,024,461 | 16,312,099 | 15,301,139 | ||||||||||||||||||||||||||||||
Pellets (*) |
10,540 | 10,175 | 9,611 | 30,296 | 24,816 | 1,576,266 | 1,640,159 | 1,584,879 | 4,771,804 | 4,161,162 | ||||||||||||||||||||||||||||||
76,958 | 72,256 | 72,730 | 214,587 | 202,498 | 7,484,676 | 7,138,181 | 7,609,340 | 21,083,903 | 19,462,301 | |||||||||||||||||||||||||||||||
Manganese |
150 | 219 | 224 | 452 | 571 | 26,525 | 40,698 | 38,542 | 80,336 | 88,992 | ||||||||||||||||||||||||||||||
Ferroalloys |
127 | 111 | 131 | 362 | 401 | 316,334 | 263,850 | 280,974 | 868,328 | 787,132 | ||||||||||||||||||||||||||||||
| 342,859 | 304,548 | 319,516 | 948,664 | 876,124 | |||||||||||||||||||||||||||||||||||
Copper |
88 | 119 | 120 | 300 | 295 | 358,166 | 525,972 | 608,662 | 1,189,614 | 1,297,728 | ||||||||||||||||||||||||||||||
Finished copper |
50 | 33 | 121 | | 756,337 | 473,277 | | 1,684,569 | | |||||||||||||||||||||||||||||||
Potash |
177 | 162 | 291 | 500 | 515 | 93,307 | 78,482 | 118,937 | 238,676 | 217,202 | ||||||||||||||||||||||||||||||
Kaolin |
272 | 325 | 283 | 866 | 909 | 111,296 | 109,666 | 114,913 | 326,289 | 321,391 | ||||||||||||||||||||||||||||||
Nickel |
61 | 68 | | 200 | | 3,772,241 | 6,339,691 | | 16,084,951 | | ||||||||||||||||||||||||||||||
Precious metals |
29 | 18 | | 69 | | 245,065 | 211,204 | | 648,820 | | ||||||||||||||||||||||||||||||
Cobalt (t) |
645 | 583 | | 1,808 | | 67,615 | 64,439 | | 191,720 | | ||||||||||||||||||||||||||||||
5,404,027 | 7,802,731 | 842,512 | 20,364,639 | 1,836,321 | ||||||||||||||||||||||||||||||||||||
Railroad
transportation (millions of TKU) (**) |
11,227 | 11,335 | 10,745 | 31,890 | 29,454 | 759,510 | 788,375 | 715,694 | 2,164,647 | 1,939,287 | ||||||||||||||||||||||||||||||
Port services |
7,325 | 7,121 | 8,197 | 21,492 | 22,167 | 110,462 | 120,199 | 146,164 | 358,034 | 378,832 | ||||||||||||||||||||||||||||||
Boat services |
| | | | | 18,969 | 10,305 | 14,629 | 42,234 | 40,214 | ||||||||||||||||||||||||||||||
Maritime transportation |
| | | | | 5,004 | 33,155 | 79,571 | 88,441 | 197,337 | ||||||||||||||||||||||||||||||
893,945 | 952,034 | 956,058 | 2,653,356 | 2,555,670 | ||||||||||||||||||||||||||||||||||||
Aluminum |
138 | 155 | 141 | 427 | 390 | 735,399 | 879,645 | 788,209 | 2,451,706 | 2,175,548 | ||||||||||||||||||||||||||||||
Alumina |
828 | 766 | 829 | 2,294 | 2,186 | 543,319 | 529,255 | 588,504 | 1,583,536 | 1,668,378 | ||||||||||||||||||||||||||||||
Bauxite |
1,207 | 1,228 | 1,049 | 3,674 | 3,213 | 78,924 | 83,148 | 62,962 | 246,750 | 192,597 | ||||||||||||||||||||||||||||||
1,357,642 | 1,492,048 | 1,439,675 | 4,281,992 | 4,036,523 | ||||||||||||||||||||||||||||||||||||
Steel |
219 | 222 | 252 | 657 | 760 | 317,646 | 333,445 | 414,752 | 982,716 | 1,145,493 | ||||||||||||||||||||||||||||||
Pig iron |
46 | 55 | 66 | 176 | 137 | 31,112 | 36,459 | 43,356 | 113,677 | 86,125 | ||||||||||||||||||||||||||||||
Coal |
1,171 | 698 | | 1,869 | 46 | 131,536 | 81,464 | 213,000 | 9,054 | |||||||||||||||||||||||||||||||
Other products and services |
| | | | 73,755 | 56,121 | 17,124 | 221,192 | 46,511 | |||||||||||||||||||||||||||||||
554,049 | 507,489 | 475,232 | 1,530,585 | 1,287,183 | ||||||||||||||||||||||||||||||||||||
16,037,198 | 18,197,031 | 11,642,333 | 50,863,139 | 30,054,122 | ||||||||||||||||||||||||||||||||||||
(*) | Includes revenues derived from services provided to pelletizing join ventures in the amounts of R$19,536 R$16,497, R$17,878, R$53,388 and R$52,568 referring to the 3Q/07, 2Q/07, 3Q/06, 09/30/07 and 09/30/06, respectively. | |
(**) | The Company carried through its railroad system 8,064, 8,269, 7,951, 22,943 and 22,083 million of TKUs of general cargo and 3,163, 3,066, 2,794, 8,947 and 7,371 million of TKUs of iron ore for third parties in 3Q/07, 2Q/07, 3Q/06, 09/30/07 and 09/30/06, respectively. |
30
| Consolidation of INCO, started in 4Q/06; and | ||
| Increase of prices of iron ore and products in the aluminum segment; |
| The devaluation of the average dollar compared with the real in 8.4 %. |
Holdings | Quarter | Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ferrous | Non - Ferrous | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Minerals | Minerals | Logistics | Aluminum | Others | 3Q/07 | % | 2Q/07 | % | 3Q/06 | % | 09/30/07 | % | 09/30/06 | % | ||||||||||||||||||||||||||||||||||||||||||||||
External market |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Latin America |
419,773 | 79,688 | 54 | 46,145 | | 545,660 | 3 | 625,941 | 3 | 613,325 | 5 | 1,716,274 | 3 | 1,507,430 | 5 | |||||||||||||||||||||||||||||||||||||||||||||
Canada |
36,186 | 629,506 | | 201,866 | | 867,558 | 5 | 846,211 | 5 | 212,820 | 2 | 2,687,840 | 5 | 541,676 | 2 | |||||||||||||||||||||||||||||||||||||||||||||
United
States (USA) |
130,611 | 1,082,455 | | 110,645 | 348,712 | 1,672,423 | 10 | 2,007,720 | 11 | 776,137 | 7 | 5,623,252 | 11 | 1,973,159 | 7 | |||||||||||||||||||||||||||||||||||||||||||||
Germany |
704,705 | 300,395 | | 1,318 | | 1,006,418 | 6 | 922,965 | 5 | 778,975 | 7 | 2,762,024 | 5 | 2,111,219 | 7 | |||||||||||||||||||||||||||||||||||||||||||||
Belgium |
191,320 | 17,025 | | 139,202 | | 347,547 | 2 | 338,183 | 2 | 318,934 | 3 | 1,064,045 | 2 | 942,252 | 3 | |||||||||||||||||||||||||||||||||||||||||||||
France |
226,189 | 62,805 | | | | 288,994 | 2 | 443,036 | 2 | 401,731 | 3 | 1,096,937 | 2 | 900,619 | 3 | |||||||||||||||||||||||||||||||||||||||||||||
England |
201,006 | 331,602 | | 8,912 | | 541,520 | 3 | 591,477 | 3 | 238,160 | 2 | 1,720,069 | 3 | 601,521 | 2 | |||||||||||||||||||||||||||||||||||||||||||||
Italy |
262,035 | 34,080 | | 3,151 | | 299,266 | 2 | 277,922 | 2 | 294,886 | 3 | 863,951 | 2 | 833,392 | 3 | |||||||||||||||||||||||||||||||||||||||||||||
Europe, except
for Germany,
Belgium, France, England
and Italy |
576,726 | 388,945 | | 327,147 | | 1,292,818 | 8 | 1,193,937 | 7 | 992,710 | 9 | 3,295,862 | 6 | 2,504,627 | 8 | |||||||||||||||||||||||||||||||||||||||||||||
Middle East/Africa/Oceania |
305,318 | 76,372 | | 56,548 | 131,536 | 569,774 | 4 | 497,393 | 3 | 493,627 | 4 | 1,482,429 | 3 | 1,512,687 | 5 | |||||||||||||||||||||||||||||||||||||||||||||
China |
2,346,072 | 547,859 | | | | 2,893,931 | 19 | 3,241,572 | 18 | 2,166,217 | 18 | 8,781,138 | 19 | 5,511,111 | 18 | |||||||||||||||||||||||||||||||||||||||||||||
South Korea |
174,651 | 200,487 | | | | 375,138 | 2 | 850,352 | 5 | 347,650 | 3 | 2,159,985 | 4 | 813,579 | 3 | |||||||||||||||||||||||||||||||||||||||||||||
Japan |
734,168 | 869,499 | | 279,802 | | 1,883,469 | 12 | 2,223,462 | 12 | 1,113,211 | 10 | 5,986,637 | 12 | 2,813,738 | 9 | |||||||||||||||||||||||||||||||||||||||||||||
Taiwan |
145,498 | 389,302 | | | | 534,800 | 3 | 1,290,931 | 7 | 158,536 | 1 | 3,185,431 | 6 | 348,217 | 1 | |||||||||||||||||||||||||||||||||||||||||||||
Ásia, other than
China, South
Korea, Japan
and Taiwan |
225,403 | 231,568 | | 15,865 | | 472,836 | 3 | 321,354 | 2 | 301,085 | 3 | 1,235,036 | 2 | 849,302 | 3 | |||||||||||||||||||||||||||||||||||||||||||||
6,679,661 | 5,241,588 | 54 | 1,190,601 | 480,248 | 13,592,152 | 84 | 15,672,456 | 87 | 9,208,004 | 80 | 43,660,910 | 85 | 23,764,529 | 79 | ||||||||||||||||||||||||||||||||||||||||||||||
Brazil |
1,200,583 | 202,942 | 871,518 | 170,003 | | 2,445,046 | 16 | 2,524,575 | 13 | 2,434,329 | 20 | 7,202,229 | 15 | 6,289,593 | 21 | |||||||||||||||||||||||||||||||||||||||||||||
Total |
7,880,244 | 5,444,530 | 871,572 | 1,360,604 | 480,248 | 16,037,198 | 100 | 18,197,031 | 100 | 11,642,333 | 100 | 50,863,139 | 100 | 30,054,122 | 100 | |||||||||||||||||||||||||||||||||||||||||||||
31
Denominated in | ||||||||||||||||||||||||||||
Other | Quarter | Accumulated | ||||||||||||||||||||||||||
R$ | currencies | 3Q/07 | 2Q/07 | 3Q/06 | 09/30/07 | 09/30/06 | ||||||||||||||||||||||
Personnel |
409,292 | 503,227 | 912,519 | 902,510 | 499,298 | 2,777,939 | 1,275,653 | |||||||||||||||||||||
Material |
777,107 | 424,394 | 1,201,501 | 1,212,685 | 964,024 | 3,569,727 | 2,488,856 | |||||||||||||||||||||
Oil and gas |
494,545 | 304,358 | 798,903 | 783,743 | 608,648 | 2,262,107 | 1,595,846 | |||||||||||||||||||||
Outsourced services |
642,126 | 525,366 | 1,167,492 | 1,153,629 | 1,075,415 | 3,317,653 | 2,871,129 | |||||||||||||||||||||
Energy |
336,896 | 84,042 | 420,938 | 481,137 | 424,406 | 1,364,084 | 1,066,424 | |||||||||||||||||||||
Raw Material |
12,574 | 1,162,473 | 1,175,047 | 1,351,269 | 519,559 | 4,008,721 | 1,597,188 | |||||||||||||||||||||
Depreciation and depletion |
432,993 | 450,539 | 883,532 | 942,154 | 446,184 | 2,603,553 | 1,205,673 | |||||||||||||||||||||
Amortization of goodwill |
| | | | 94,008 | 51,449 | 280,085 | |||||||||||||||||||||
Others |
385,997 | 321,359 | 707,356 | 582,349 | 305,002 | 1,968,358 | 851,122 | |||||||||||||||||||||
Total |
3,491,530 | 3,775,758 | 7,267,288 | 7,409,476 | 4,936,544 | 21,923,591 | 13,231,976 | |||||||||||||||||||||
48 | % | 52 | % | |||||||||||||||||||||||||
32
33
Board of Directors |
Sérgio Ricardo Silva Rosa |
Chairman |
Mário da Silveira Teixeira Júnior |
Vice-President |
Luciano Galvão Coutinho |
Francisco Augusto da Costa e Silva |
Hiroshi Tada |
João Batista Cavaglieri |
Jorge Luiz Pacheco |
José Ricardo Sasseron |
Oscar Augusto de Camargo Filho |
Renato da Cruz Gomes |
Sandro Kohler Marcondes |
Advisory Committees of the Board of Directors |
Controlling Committee |
Antonio José Figueiredo Ferreira |
Luiz Carlos de Freitas |
Paulo Roberto Ferreira de Medeiros |
Executive Development Committee |
João Moisés de Oliveira |
José Ricardo Sasseron |
Oscar Augusto de Camargo Filho |
Strategic Committee |
Roger Agnelli |
Gabriel Stoliar |
Luciano Siani Pires |
Mário da Silveira Teixeira Júnior |
Oscar Augusto de Camargo Filho |
Sérgio Ricardo Silva Rosa |
Finance Committee |
Fabio de Oliveira Barbosa |
Ivan Luiz Modesto Schara |
Luiz Maurício Leuzinger |
Wanderlei Viçoso Fagundes |
Governance and Sustainability Committee |
Jorge Luiz Pacheco |
Renato da Cruz Gomes |
Ricardo Simonsen |
Fiscal Council |
Marcelo Amaral Moraes |
Chairman |
Aníbal Moreira dos Santos |
Bernard Appy |
José Bernardo de Medeiros Neto |
Executive Officers |
Roger Agnelli |
Chief Executive Officer and Investor Relations |
Carla Grasso |
Executive Officer for Human Resources and Corporate
Services |
Eduardo de Salles Bartolomeo |
Executive Officer for Logistics |
Fabio de Oliveira Barbosa |
Chief Financial Officer |
Gabriel Stoliar |
Executive Officer for Planning and Business Development |
José Carlos Martins |
Executive Officer for Ferrous Minerals |
José Lancaster |
Executive Officer for Copper, Coal and Aluminum |
Murilo de Oliveira Ferreira |
Executive Officer for Nickel Business Marketing and Sales
Copper and Aluminum |
Tito Botelho Martins |
Executive Officer for Corporate Affairs and Energy |
Demian Fiocca |
Executive Officer for Information Technology and Management |
Marcus Vinícius Dias Severini |
Chief Officer of Accounting and Control Department |
Vera Lúcia de Almeida Pereira Elias |
Chief Accountant |
CRC-RJ 043059/O-8 |
34
COMPANHIA VALE DO RIO
DOCE (Registrant) |
||||
Date: October 30, 2007 | By: | /s/ Roberto Castello Branco | ||
Roberto Castello Branco | ||||
Director of Investor Relations | ||||