Marcelo Amaral Moraes | Antonio José de Figueiredo Ferreira | |
Chairman |
Counselor |
|
Aníbal Moreira dos Santos | Nelson Machado | |
Counselor |
Counselor |
Nr. | ||||
7 | ||||
9 | ||||
11 | ||||
13 | ||||
14 | ||||
15 | ||||
16 | ||||
17 | ||||
18 | ||||
19 | ||||
20 | ||||
21 | ||||
116 |
Note | Page | |||
21 | ||||
22 | ||||
22 | ||||
22 | ||||
23 | ||||
24 | ||||
24 | ||||
24 | ||||
25 | ||||
25 | ||||
25 | ||||
25 | ||||
25 | ||||
26 | ||||
26 | ||||
26 | ||||
27 | ||||
27 | ||||
27 | ||||
27 | ||||
27 | ||||
28 | ||||
29 | ||||
29 | ||||
30 | ||||
30 | ||||
30 |
Note | Page | |||
30 | ||||
30 | ||||
31 | ||||
32 | ||||
33 | ||||
40 | ||||
40 | ||||
41 | ||||
41 | ||||
42 | ||||
43 | ||||
43 | ||||
45 | ||||
45 | ||||
45 | ||||
46 | ||||
46 | ||||
46 | ||||
47 | ||||
48 | ||||
53 | ||||
55 | ||||
57 | ||||
57 | ||||
61 | ||||
61 |
Note | Page | |||
62 | ||||
62 | ||||
63 | ||||
66 | ||||
66 | ||||
79 | ||||
80 | ||||
80 | ||||
82 | ||||
85 | ||||
85 | ||||
86 | ||||
87 | ||||
87 | ||||
88 | ||||
89 | ||||
107 | ||||
109 | ||||
110 | ||||
110 | ||||
112 |
7
8
Notes | December 31, 2010 | December 31, 2009 (I) | January 1, 2009 (I) | |||||||||||||
Assets |
||||||||||||||||
Current assets |
||||||||||||||||
Cash and cash equivalents |
8 | 13.469 | 13.221 | 24.639 | ||||||||||||
Short-term investments |
9 | 2.987 | 6.525 | 5.394 | ||||||||||||
Derivatives at fair value |
26 | 87 | 183 | | ||||||||||||
Financial assets available for sale |
10 | 21 | 28 | 461 | ||||||||||||
Accounts receivable |
11 | 13.962 | 5.643 | 7.933 | ||||||||||||
Related parties |
31 | 90 | 4 | 28 | ||||||||||||
Inventories |
12 | 7.592 | 5.913 | 9.686 | ||||||||||||
Recoverable taxes |
14 | 2.796 | 2.685 | 4.886 | ||||||||||||
Advances to suppliers |
318 | 872 | 946 | |||||||||||||
Others |
1.070 | 1.719 | 1.242 | |||||||||||||
42.392 | 36.793 | 55.215 | ||||||||||||||
Assets of disposal group classified as held for sale |
13 | 11.876 | | | ||||||||||||
54.268 | 36.793 | 55.215 | ||||||||||||||
Non-current assets |
||||||||||||||||
Related parties |
31 | 8 | 64 | | ||||||||||||
Loans and financing |
274 | 286 | 180 | |||||||||||||
Prepaid expenses |
254 | 295 | 632 | |||||||||||||
Judicial deposits |
3.062 | 3.109 | 2.920 | |||||||||||||
Advances to suppliers energy |
| 889 | 953 | |||||||||||||
Deferred income tax and social contribution |
21 | 2.440 | 2.760 | 978 | ||||||||||||
Recoverable tax |
14 | 612 | 1.540 | 1.067 | ||||||||||||
Derivatives at fair value |
26 | 502 | 1.506 | 85 | ||||||||||||
Others |
936 | 546 | 413 | |||||||||||||
8.088 | 10.995 | 7.228 | ||||||||||||||
Investments |
15 | 3.945 | 4.562 | 1.981 | ||||||||||||
Intangible assets |
16 | 18.274 | 16.440 | 16.191 | ||||||||||||
Property, plant and equipment, net |
17 | 130.087 | 108.948 | 105.000 | ||||||||||||
160.394 | 140.945 | 130.400 | ||||||||||||||
Total assets |
214.662 | 177.738 | 185.615 | |||||||||||||
(I) | period adjusted by new accounting pronouncements, for comparative purposes, according to note 5. |
9
Notes | December 31, 2010 | December 31, 2009(I) | January 1, 2009 (I) | |||||||||||||
Liabilities and stockholders equity |
||||||||||||||||
Current liabilities |
||||||||||||||||
Suppliers |
5.804 | 3.849 | 5.248 | |||||||||||||
Payroll and related charges |
1.966 | 1.556 | 1.428 | |||||||||||||
Derivatives at fair value |
26 | 92 | 264 | | ||||||||||||
Current portion of long-term debt |
19 | 4.866 | 5.310 | 1.590 | ||||||||||||
Short-term debt |
19 | 1.144 | 646 | 1.088 | ||||||||||||
Related parties |
31 | 24 | 33 | 162 | ||||||||||||
Taxes payable and royalties |
442 | 256 | 188 | |||||||||||||
Provision for income tax |
1.310 | 366 | 1.423 | |||||||||||||
Employee post retirement benefits |
311 | 292 | 288 | |||||||||||||
Railway sub-concession agreement payable |
117 | 496 | 934 | |||||||||||||
Provision for asset retirement obligations |
20b | 128 | 157 | 113 | ||||||||||||
Dividends and interest on stockholders equity |
8.104 | 2.907 | 4.834 | |||||||||||||
Others |
1.736 | 1.338 | 1.399 | |||||||||||||
26.044 | 17.470 | 18.695 | ||||||||||||||
Liabilities directly associated with assets held for sale |
13 | 5.340 | | | ||||||||||||
31.384 | 17.470 | 18.695 | ||||||||||||||
Non-current liabilities |
||||||||||||||||
Derivatives at fair value |
26 | 103 | 40 | 1.345 | ||||||||||||
Long-term debt |
19 | 37.779 | 36.132 | 42.706 | ||||||||||||
Related parties |
31 | 3 | 103 | 125 | ||||||||||||
Employee post retirement benefits |
22 III | 3.224 | 3.101 | 3.650 | ||||||||||||
Provisions for contingencies |
20a | 3.712 | 4.202 | 4.115 | ||||||||||||
Deferred income tax and social contribution |
21 | 12.947 | 9.307 | 6.932 | ||||||||||||
Provision for asset retirement obligations |
20b | 2.463 | 1.930 | 1.893 | ||||||||||||
Participative Debentures |
20c | 2.140 | 1.306 | 886 | ||||||||||||
Redeemable non-controlling interest |
1.186 | 1.273 | 1.390 | |||||||||||||
Others |
3.396 | 2.581 | 2.879 | |||||||||||||
66.953 | 59.975 | 65.921 | ||||||||||||||
Stockholders equity |
||||||||||||||||
Preferred class A stock - 7,200,000,000 no-par-value shares
authorized and 2,108,579,618 (2009 - 2,108,579,618) issued |
25a | 19.650 | 18.469 | 18.469 | ||||||||||||
Common stock - 3,600,000,000 no-par-value shares authorized
and 3,256,724,482 (2009 - 3,256,724,482) issued |
25a | 30.350 | 28.965 | 28.965 | ||||||||||||
Mandatorily convertible notes common shares |
25b | 445 | 2.584 | 2.111 | ||||||||||||
Mandatorily convertible notes preferred shares |
996 | 2.003 | 953 | |||||||||||||
Treasury stock - 99,649,571 (2009 - 77,581,904) preferred
and 47,375,394 (2009 - 74,997,899) common shares |
25c | (4.826 | ) | (2.470 | ) | (2.448 | ) | |||||||||
Income from operations with non-controlling interest |
685 | | | |||||||||||||
Transaction cost of capital increase |
1.867 | (161 | ) | (161 | ) | |||||||||||
Equity adjustment |
(25 | ) | (21 | ) | 8 | |||||||||||
Cumulative translation adjustments |
(9.512 | ) | (8.886 | ) | | |||||||||||
Undistributed revenue reserves |
25a | 72.486 | 49.272 | 42.396 | ||||||||||||
Unappropriated retained earnings |
| 6.003 | 6.015 | |||||||||||||
Total Company stockholders equity |
112.116 | 95.758 | 96.308 | |||||||||||||
Non-controlling interests |
4.209 | 4.535 | 4.691 | |||||||||||||
Total stockholders equity |
116.325 | 100.293 | 100.999 | |||||||||||||
Total liabilities and stockholders equity |
214.662 | 177.738 | 185.615 | |||||||||||||
(I) | period adjusted by new accounting pronouncements, for comparative purposes, according to note 5. |
10
Notes | December 31, 2010 | December 31, 2009 (I) | January 1, 2009 (I) | |||||||||||||
Assets |
||||||||||||||||
Current assets |
||||||||||||||||
Cash and cash equivalents |
8 | 4.823 | 1.250 | 6.713 | ||||||||||||
Derivatives at fair value |
26 | 37 | | | ||||||||||||
Financial assets available for sale |
10 | | | 384 | ||||||||||||
Accounts receivable |
11 | 18.378 | 3.360 | 9.827 | ||||||||||||
Related parties |
31 | 1.123 | 4.360 | 2.232 | ||||||||||||
Inventories |
12 | 2.317 | 1.882 | 2.913 | ||||||||||||
Recoverable taxes |
14 | 1.961 | 1.881 | 3.312 | ||||||||||||
Advances to suppliers |
273 | 751 | 813 | |||||||||||||
Others |
179 | 155 | 186 | |||||||||||||
29.091 | 13.639 | 26.380 | ||||||||||||||
Non-current assets |
||||||||||||||||
Related parties |
31 | 1.936 | 1.842 | 3.398 | ||||||||||||
Loans and financing |
164 | 136 | 128 | |||||||||||||
Judicial deposits |
2.312 | 2.433 | 2.161 | |||||||||||||
Deferred income tax and social contribution |
21 | 1.789 | 2.050 | 1.963 | ||||||||||||
Recoverable taxes |
14 | 125 | 158 | 189 | ||||||||||||
Derivatives at fair value |
26 | 284 | 1.098 | 5 | ||||||||||||
Others |
523 | 358 | 245 | |||||||||||||
7.133 | 8.075 | 8.089 | ||||||||||||||
Investments |
15 | 92.111 | 87.894 | 91.392 | ||||||||||||
Intangibles assets |
16 | 13.563 | 11.788 | 11.642 | ||||||||||||
Property, plant and equipment, net |
17 | 44.462 | 39.693 | 35.455 | ||||||||||||
157.269 | 147.450 | 146.578 | ||||||||||||||
Total assets |
186.360 | 161.089 | 172.958 | |||||||||||||
(I) | period adjusted by new accounting pronouncements, for comparative purposes, according to note 5. |
11
Notes | December 31, 2010 | December 31, 2009 (I) | January 1, 2009 (I) | |||||||||||
Liabilities and stockholders equity |
||||||||||||||
Current liabilities |
||||||||||||||
Suplliers |
2.863 | 2.383 | 2.145 | |||||||||||
Payroll and related charges |
1.270 | 1.010 | 881 | |||||||||||
Current portion of long-term debt |
19 | 616 | 2.053 | 711 | ||||||||||
Related parties |
31 | 5.326 | 7.343 | 9.578 | ||||||||||
Taxes payable and royalties |
204 | 97 | 56 | |||||||||||
Provision for income tax |
414 | | | |||||||||||
Employee post retirement benefits |
176 | 161 | 135 | |||||||||||
Provision for asset retirement obligations |
20b | 44 | 122 | 44 | ||||||||||
Dividends and interest on stockholders equity |
8.104 | 2.907 | 4.834 | |||||||||||
Others |
705 | 466 | 400 | |||||||||||
19.722 | 16.542 | 18.784 | ||||||||||||
Non-current liabilities |
||||||||||||||
Derivatives at fair value |
26 | | | 1.084 | ||||||||||
Long-term debt |
19 | 15.908 | 12.072 | 11.602 | ||||||||||
Related parties |
31 | 27.597 | 28.111 | 38.011 | ||||||||||
Employee post retirement benefits |
504 | 638 | 777 | |||||||||||
Provisions for contingencies |
20a | 2.108 | 2.731 | 2.592 | ||||||||||
Deferred income tax and social contribution |
21 | 3.574 | 1.320 | | ||||||||||
Provision for asset retirement obligations |
20b | 761 | 724 | 848 | ||||||||||
Participative debentures |
20c | 2.140 | 1.306 | 886 | ||||||||||
Others |
1.929 | 1.887 | 2.066 | |||||||||||
54.521 | 48.789 | 57.866 | ||||||||||||
Stockholders equity |
||||||||||||||
Preferred class A stock - 7,200,000,000 no-par-value shares
authorized and 2,108,579,618 (2009 - 2,108,579,618) issued |
25a | 19.650 | 18.469 | 18.469 | ||||||||||
Common stock - 3,600,000,000 no-par-value shares authorized
and 3,256,724,482 (2009 - 3,256,724,482) issued |
25a | 30.350 | 28.965 | 28.965 | ||||||||||
Mandatorily convertible notes common shares |
25b | 445 | 2.584 | 2.111 | ||||||||||
Mandatorily convertible notes preferred shares |
25b | 996 | 2.003 | 953 | ||||||||||
Treasury stock - 99,649,571 (2009 - 77,581,904) preferred
and 47,375,394 (2009 - 74,997,899) common shares |
25c | (4.826 | ) | (2.470 | ) | (2.448 | ) | |||||||
Income from operations with non-controlling interest |
685 | | | |||||||||||
Transaction cost of capital increase |
1.867 | (161 | ) | (161 | ) | |||||||||
Equity assessnent adjust |
(25 | ) | (21 | ) | 8 | |||||||||
Cumulative translation adjustments |
(9.512 | ) | (8.886 | ) | | |||||||||
Undistributed revenue reserves |
25a | 72.487 | 49.272 | 42.396 | ||||||||||
Unappropriated retained earnings |
| 6.003 | 6.015 | |||||||||||
Total Company stockholders equity |
112.117 | 95.758 | 96.308 | |||||||||||
Total liabilities and stockholders equity |
186.360 | 161.089 | 172.958 | |||||||||||
(I) | period adjusted by new accounting pronouncements, for comparative purposes, according to note 5. |
12
Year ended December, 31 | ||||||||||
Notes | 2010 | 2009(I) | ||||||||
Revenue |
83.225 | 48.496 | ||||||||
Cost of sales |
28 | (33.756 | ) | (27.750 | ) | |||||
Gross profit |
49.469 | 20.746 | ||||||||
Operating expenses |
||||||||||
Selling and administrative expenses |
28 | (3.201 | ) | (2.347 | ) | |||||
Other operating expenses, net |
28 | (5.778 | ) | (5.226 | ) | |||||
(8.979 | ) | (7.573 | ) | |||||||
Operating profit |
40.490 | 13.173 | ||||||||
Financial income |
29 | 3.136 | 12.136 | |||||||
Financial expense |
29 | (5.899 | ) | (10.042 | ) | |||||
Equity results from associates |
(48 | ) | 99 | |||||||
Gain (loss) on disposal of investments |
| 93 | ||||||||
Income before income tax and social contribution |
37.679 | 15.459 | ||||||||
Current |
(9.286 | ) | (4.991 | ) | ||||||
Deferred |
2.251 | 37 | ||||||||
Income tax and social contribution |
21 | (7.035 | ) | (4.954 | ) | |||||
Income from continuing operations |
30.644 | 10.505 | ||||||||
Results on discontinued operations |
(222 | ) | | |||||||
Net income |
30.422 | 10.505 | ||||||||
Net income attributable to non-controlling interests |
352 | 168 | ||||||||
Net income attributable to the Companys stockholders |
30.070 | 10.337 | ||||||||
Basic earnings per share: |
||||||||||
Continuing operations |
||||||||||
Preferred share |
5,70 | 0,97 | ||||||||
Common share |
5,70 | 0,97 | ||||||||
Discontinued operations |
||||||||||
Preferred share |
(0,04 | ) | | |||||||
Common share |
(0,04 | ) | | |||||||
Diluted earnings per share: |
||||||||||
Continuous operations |
||||||||||
Preferred share |
6,14 | 1,71 | ||||||||
Common share |
6,14 | 2,21 | ||||||||
Discontinued operations |
||||||||||
Preferred share |
(0,04 | ) | | |||||||
Common share |
(0,04 | ) | |
(I) | period adjusted by new accounting pronouncements, for comparative purposes, according to note 5. |
13
Year ended December, 31 | ||||||||||
Notes | 2010 | 2009 (I) | ||||||||
Revenue |
51.386 | 26.430 | ||||||||
Cost of sales |
28 | (17.892 | ) | (13.649 | ) | |||||
Gross profit |
33.494 | 12.781 | ||||||||
Operating expenses |
||||||||||
Selling and administrative expenses |
28 | (1.748 | ) | (1.244 | ) | |||||
Other operating expenses, net |
28 | (1.762 | ) | (2.241 | ) | |||||
Equity results from subsidiaries |
28 | 8.709 | (3.809 | ) | ||||||
5.199 | (7.294 | ) | ||||||||
Operating profit |
38.693 | 5.487 | ||||||||
Financial income |
29 | 3.013 | 13.336 | |||||||
Financial expenses |
29 | (4.634 | ) | (3.303 | ) | |||||
Equity results from associates |
(48 | ) | 99 | |||||||
Gain (loss) on disposal of investments |
| 284 | ||||||||
Income before income tax and social contribution |
37.024 | 15.903 | ||||||||
Current |
(7.356 | ) | (4.813 | ) | ||||||
Deferred |
624 | (753 | ) | |||||||
income tax and social contribution |
21 | (6.732 | ) | (5.566 | ) | |||||
Income from continuing operations |
30.292 | 10.337 | ||||||||
Results on discontinued operations |
(222 | ) | | |||||||
Net income |
30.070 | 10.337 | ||||||||
Basic earnings per share: |
||||||||||
Preferred share |
5,66 | 0,97 | ||||||||
Common share |
5,66 | 0,97 | ||||||||
Diluted earnings per share: |
||||||||||
Preferred share |
6,10 | 1,71 | ||||||||
Common share |
6,10 | 2,21 |
(I) | period adjusted by new accounting pronouncements, for comparative purposes, according to note 5. |
14
Year ended December, 31 | ||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||
Notes | 2010 | 2009 (I) | 2010 | 2009 (I) | ||||||||||||||||
Net income |
30.422 | 10.505 | 30.070 | 10.337 | ||||||||||||||||
Other comprehensive income |
||||||||||||||||||||
Cumulative translation adjustments |
(859 | ) | (9.060 | ) | (626 | ) | (8.886 | ) | ||||||||||||
Unrealized gain (loss) available-for-sale securities |
||||||||||||||||||||
Gross balance as of the period/year end |
37 | 41 | 37 | 41 | ||||||||||||||||
Tax (expense) benefit |
(16 | ) | (75 | ) | (16 | ) | (75 | ) | ||||||||||||
21 | (34 | ) | 21 | (34 | ) | |||||||||||||||
Cash flow hedge |
||||||||||||||||||||
Gross balance as of the period/year end |
60 | (34 | ) | (6 | ) | 22 | ||||||||||||||
Tax (expense) benefit |
(19 | ) | (14 | ) | (19 | ) | (17 | ) | ||||||||||||
41 | (48 | ) | (25 | ) | 5 | |||||||||||||||
Total comprehensive income attributable to Companys stockholders |
29.625 | 1.363 | 29.440 | 1.422 | ||||||||||||||||
Net income attributable to noncontrolling interests |
187 | (59 | ) | |||||||||||||||||
Cumulative translation adjustments |
29.438 | 1.422 | ||||||||||||||||||
(I) | period adjusted by new accounting pronouncements, for comparative purposes, according to note 5. |
15
Consolidated and Parent Company Statement of Changes in Stockholders Equity | December 31, 2010 |
Income from | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Transaction cost | operations with | Cumulative | Unappropriated | Non-controlling | Total | |||||||||||||||||||||||||||||||||||||||||||||||
of capital | Mandatorily | Undistributed | non-controlling | translation | retained | Parent company | stockholderss | stockholders | ||||||||||||||||||||||||||||||||||||||||||||
Notas | Capital | increase | convertible notes | revenue reserves | Treasury stock | Equity adjustment | stockholders | adjustment | earnings | stockholders ´equity | interests | equity | ||||||||||||||||||||||||||||||||||||||||
January 1, 2009 |
47.434 | (161 | ) | 3.064 | 42.396 | (2.448 | ) | 8 | | | 6.015 | 96.308 | 4.691 | 100.999 | ||||||||||||||||||||||||||||||||||||||
Net income of the years (I) |
| | | | | | | | 10.337 | 10.337 | 168 | 10.505 | ||||||||||||||||||||||||||||||||||||||||
Repurchase of stock |
| | | | (22 | ) | | | | | (22 | ) | | (22 | ) | |||||||||||||||||||||||||||||||||||||
Additional remunaration to securities |
| | | | | | | | (100 | ) | (100 | ) | | (100 | ) | |||||||||||||||||||||||||||||||||||||
Unrealized results of valuation at market |
| | | | | (29 | ) | | | | (29 | ) | (53 | ) | (82 | ) | ||||||||||||||||||||||||||||||||||||
Translation adjustments for the years |
| | | | | | | (8.886 | ) | | (8.886 | ) | (174 | ) | (9.060 | ) | ||||||||||||||||||||||||||||||||||||
Dividends to non-controlling stockholders |
| | | | | | | | | | (98 | ) | (98 | ) | ||||||||||||||||||||||||||||||||||||||
Additional Remuneration of 2008 |
| | | (371 | ) | | | | | | (371 | ) | | (371 | ) | |||||||||||||||||||||||||||||||||||||
Issuance of securities |
| | 1.523 | | | | | | | 1.523 | | 1.523 | ||||||||||||||||||||||||||||||||||||||||
Allocation of income: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Interim interest on capital |
| | | | | | | | (95 | ) | (95 | ) | | (95 | ) | |||||||||||||||||||||||||||||||||||||
Additional remuneration proposed to
stockholders |
| | | | | | | | (2.907 | ) | (2.907 | ) | | (2.907 | ) | |||||||||||||||||||||||||||||||||||||
Appropriation to revenue reserves |
| | | 7.247 | | | | | (7.247 | ) | | | | |||||||||||||||||||||||||||||||||||||||
December 31, 2009 (I) |
47.434 | (161 | ) | 4.587 | 49.272 | (2.470 | ) | (21 | ) | | (8.886 | ) | 6.003 | 95.758 | 4.535 | 100.293 | ||||||||||||||||||||||||||||||||||||
Net income of the years (I) |
| | | | | | | | 30.070 | 30.070 | 352 | 30.422 | ||||||||||||||||||||||||||||||||||||||||
Capitalization of advance of non-controlling
stockholders |
| | | | | | | | | | 62 | 62 | ||||||||||||||||||||||||||||||||||||||||
Capitalization of reserves |
2.566 | | | (2.566 | ) | | | | | | | | | |||||||||||||||||||||||||||||||||||||||
Gain on conversion of shares |
| 2.028 | (3.064 | ) | | 1.036 | | | | | | | | |||||||||||||||||||||||||||||||||||||||
Repurchase of stock |
| | | | (3.392 | ) | | | | | (3.392 | ) | | (3.392 | ) | |||||||||||||||||||||||||||||||||||||
Additional remuneration to securities |
| | (82 | ) | | | | | | | (82 | ) | | (82 | ) | |||||||||||||||||||||||||||||||||||||
Unrealized results on valuation at market |
| | | | | (4 | ) | | | | (4 | ) | 66 | 62 | ||||||||||||||||||||||||||||||||||||||
Translation adjustments for the years |
| | | | | | | (626 | ) | | (626 | ) | (233 | ) | (859 | ) | ||||||||||||||||||||||||||||||||||||
Dividends to non-controlling stockholders |
| | | | | | | | | | 121 | 121 | ||||||||||||||||||||||||||||||||||||||||
Acquisitions and disposal of non-controlling
stockholders |
| | | | | | 685 | | | 685 | 2.486 | 3.171 | ||||||||||||||||||||||||||||||||||||||||
Transfer to assets held for sale of
non-controlling stockholders |
| | | | | | | | | | (3.180 | ) | (3.180 | ) | ||||||||||||||||||||||||||||||||||||||
Additional Remuneration of 2010 |
| | | (513 | ) | | | | | | (513 | ) | | (513 | ) | |||||||||||||||||||||||||||||||||||||
Allocation of income: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Interim interest on capital and dividends |
| | | | | | | | (1.675 | ) | (1.675 | ) | | (1.675 | ) | |||||||||||||||||||||||||||||||||||||
Additional remuneration proposed to
stockholders |
| | | | | | | | (8.104 | ) | (8.104 | ) | | (8.104 | ) | |||||||||||||||||||||||||||||||||||||
Appropriation to revenue reserves |
| | | 26.294 | | | | | (26.294 | ) | | | | |||||||||||||||||||||||||||||||||||||||
December 31, 2010 |
50.000 | 1.867 | 1.441 | 72.487 | (4.826 | ) | (25 | ) | 685 | (9.512 | ) | | 112.117 | 4.209 | 116.326 | |||||||||||||||||||||||||||||||||||||
16
Year ended December, 31 | ||||||||||||
2010 | 2009(I) | |||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
30.422 | 10.505 | ||||||||||
Adjustments to reconcile net income trash from operations |
||||||||||||
Results of equity investments |
48 | (99 | ) | |||||||||
Sale of investments |
| (93 | ) | |||||||||
Results from descontinued operations |
222 | | ||||||||||
Depreciation, amortization and depletion |
5.741 | 5.447 | ||||||||||
Deferred income tax and social contribution |
(2.251 | ) | (37 | ) | ||||||||
Monetary and exchange rate changes assets and liabilities, net |
24 | (6.746 | ) | |||||||||
Disposal of property, plant and equipment |
1.195 | 653 | ||||||||||
Losses (gains) on derivatives |
1.024 | (2.649 | ) | |||||||||
Others |
450 | (47 | ) | |||||||||
Decrease (increase) in assets: |
||||||||||||
Accounts receivable |
(5.302 | ) | 2.287 | |||||||||
Inventories |
(1.579 | ) | 2.796 | |||||||||
Recoverable taxes |
153 | (1.151 | ) | |||||||||
Others |
750 | (559 | ) | |||||||||
Increase (decrease) in liabilities: |
||||||||||||
Suppliers |
1.653 | (51 | ) | |||||||||
Payroll and related charges |
363 | 112 | ||||||||||
Taxes and contributions |
2.182 | 736 | ||||||||||
Others |
280 | 413 | ||||||||||
Net cash provided by operating activities |
35.375 | 11.517 | ||||||||||
Cash flows from investing activities: |
||||||||||||
Short term investments |
3.537 | (1.131 | ) | |||||||||
Loans and advances receivable |
(161 | ) | (1.067 | ) | ||||||||
Guarantees and deposits |
(64 | ) | (153 | ) | ||||||||
Additions to investments |
(120 | ) | (3.422 | ) | ||||||||
Additions to property, plant and equipment |
(23.546 | ) | (16.108 | ) | ||||||||
Dividends/interest on stockholders equity received |
147 | 21 | ||||||||||
Proceeds from disposal of property, plant and equipment/investments |
| 1.200 | ||||||||||
Net cash used in acquisitions and increase of funds to
subsidiaries, net of the cash of subsidiary |
(11.378 | ) | (4.246 | ) | ||||||||
Net cash used in investing activities |
(31.585 | ) | (24.906 | ) | ||||||||
Cash flows from (used in) financing activities: |
||||||||||||
Short-term debt, additions |
4.776 | 3.940 | ||||||||||
Short-term debt, repayments |
(4.466 | ) | (3.624 | ) | ||||||||
Long-term debt |
8.375 | 6.286 | ||||||||||
Issue of convertible notes, in common shares |
| 577 | ||||||||||
Issue of convertible notes, in preferred shares |
| 1.281 | ||||||||||
Financial institutions |
(4.546 | ) | (808 | ) | ||||||||
Dividends and interest on capital paid to stockholders |
(5.095 | ) | (5.299 | ) | ||||||||
Dividends and interest stockholders equity attributed to noncontrolling interest |
(243 | ) | (82 | ) | ||||||||
Transactions with non controlling stockholders |
1.118 | | ||||||||||
Capital increase |
| | ||||||||||
Treasury stock |
(3.392 | ) | (22 | ) | ||||||||
Net cash provided by (used in) financing activities |
(3.473 | ) | 2.249 | |||||||||
Increase (decrease) in cash and cash equivalents |
317 | (11.140 | ) | |||||||||
Cash and cash equivalents of cash, beginning of the years |
13.221 | 24.639 | ||||||||||
Effect of exchange rate changes on cash and cash equivalents |
(69 | ) | (278 | ) | ||||||||
Cash and cash equivalents, end of the years |
13.469 | 13.221 | ||||||||||
Cash paid during the years for: |
||||||||||||
Short-term interest |
(46 | ) | (110 | ) | ||||||||
Long-term interest |
(1.983 | ) | (2.277 | ) | ||||||||
Income tax and social contribution |
(3.694 | ) | (2.698 | ) | ||||||||
Non-cash transactions: |
||||||||||||
Additions to property, plant and equipment interest capitalization |
(310 | ) | (384 | ) |
17
Year ended December, 31 | ||||||||||||
2010 | 2009 | |||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
30.070 | 10.337 | ||||||||||
Adjustments to reconcile net income to cash from operations: |
||||||||||||
Results of equity investments |
(8.661 | ) | 3.710 | |||||||||
(Gain)/Loss on sale of investments |
| (284 | ) | |||||||||
Results
from discontinued operations |
222 | | ||||||||||
Depreciation, amortization and depletion |
1.983 | 1.931 | ||||||||||
Deferred income tax and social contribution |
(624 | ) | 753 | |||||||||
Monetary and exchange rate changes, net |
(640 | ) | (10.053 | ) | ||||||||
Disposal of property, plant and equipment |
3.056 | 343 | ||||||||||
Unrealized gain (loss) on derivatives |
776 | (2.140 | ) | |||||||||
Dividends and interest on capital received |
2.060 | 728 | ||||||||||
Others |
251 | (107 | ) | |||||||||
Decrease (increase) in assets: |
||||||||||||
Accounts receivable |
(14.546 | ) | 6.378 | |||||||||
Inventories |
(91 | ) | 1.091 | |||||||||
Recoverable taxes |
180 | 733 | ||||||||||
Others |
895 | 395 | ||||||||||
Increase (decrease) in liabilities: |
||||||||||||
Suppliers and contractors |
480 | 238 | ||||||||||
Payroll and related charges |
260 | 129 | ||||||||||
Taxes and contributions |
1.305 | 693 | ||||||||||
Others |
652 | 468 | ||||||||||
Net cash provided by operating activities |
17.628 | 15.343 | ||||||||||
Cash flows from investing activities: |
||||||||||||
Short term investments |
| | ||||||||||
Loans and advances receivable |
3.098 | (101 | ) | |||||||||
Guarantees and deposits |
(112 | ) | (142 | ) | ||||||||
Additions to
investments property, plant and equipment |
(3.684 | ) | (9.037 | ) | ||||||||
Additions to
investments |
(10.472 | ) | (7.481 | ) | ||||||||
Proceeds from disposal of property, plant and equipment/investments |
4.433 | 692 | ||||||||||
Net cash used in investing activities |
(6.737 | ) | (16.069 | ) | ||||||||
Cash flows from financing activities: |
||||||||||||
Short-term
debt, additions |
3.969 | 1.785 | ||||||||||
Short-term
debt, repayments |
(8.354 | ) | (5.888 | ) | ||||||||
Long-term debt |
7.469 | 5.254 | ||||||||||
Related parties |
| (129 | ) | |||||||||
Financial institutions |
(1.915 | ) | (438 | ) | ||||||||
Dividends
and interest on capital paid to stockholders |
(5.095 | ) | (5.299 | ) | ||||||||
Transactions
with non-controlling stockholders |
||||||||||||
Capital increase |
| | ||||||||||
Treasury stock |
(3.392 | ) | (22 | ) | ||||||||
Net cash used in financing activities |
(7.318 | ) | (4.737 | ) | ||||||||
Net Increase (decrease) in cash and cash equivalents |
8 | 3.573 | (5.463 | ) | ||||||||
Cash and
cash equivalents of cash, beginning of the year |
1.250 | 6.713 | ||||||||||
Cash and cash equivalents end of the year |
8 | 4.823 | 1.250 | |||||||||
Cash paid during the year: |
||||||||||||
Short-term interest |
(69 | ) | (108 | ) | ||||||||
Long-term interest |
(1.862 | ) | (2.370 | ) | ||||||||
Income tax and social contribution |
(3.103 | ) | (1.535 | ) | ||||||||
Non-cash transactions: |
||||||||||||
Additions to
property, plant and equipment interest capitalization
|
| | ||||||||||
Transfer of advance for future capital increase to investments |
(98 | ) | (11 | ) |
(I) | period adjusted by new accounting pronouncements, for comparative purposes, according to note 5. |
18
Year ended December, 31 | ||||||||||||
2010 | 2009(I) | |||||||||||
Generation of added value |
||||||||||||
Gross revenue |
||||||||||||
Revenue from products and services |
85.345 | 49.812 | ||||||||||
Other revenue |
| | ||||||||||
Revenue from
the construction of own assets |
20.607 | 13.919 | ||||||||||
Allowance
for doubtful accounts |
(40 | ) | (23 | ) | ||||||||
Less:
Acquisition of products |
(1.912 | ) | (1.219 | ) | ||||||||
Outsourced
services |
(11.722 | ) | (6.242 | ) | ||||||||
Materials |
(20.843 | ) | (20.653 | ) | ||||||||
Fuel oil and
gas |
(3.701 | ) | (2.777 | ) | ||||||||
Energy |
(2.349 | ) | (1.777 | ) | ||||||||
Other costs |
(10.256 | ) | (6.927 | ) | ||||||||
Gross added
value |
55.129 | 24.113 | ||||||||||
Depreciation, amortization and depletion |
(5.741 | ) | (5.447 | ) | ||||||||
Net added value |
49.388 | 18.666 | ||||||||||
Financial revenue |
671 | 866 | ||||||||||
Equity results |
(48 | ) | 99 | |||||||||
Others |
| | ||||||||||
Total added value to be distributed |
50.011 | 19.631 | ||||||||||
Personnel |
5.706 | 5.086 | ||||||||||
Taxes, rates and contribution |
3.397 | 315 | ||||||||||
Recoverable
taxes paid |
| | ||||||||||
Current income tax |
9.286 | 4.991 | ||||||||||
Deferred income tax |
(2.251 | ) | (37 | ) | ||||||||
Remuneration on third partys capital |
3.839 | 3.291 | ||||||||||
Foreign
indexation and exchange gain, net |
(387 | ) | (4.520 | ) | ||||||||
Net income
attributable to the companys Stockholders |
9.779 | 3.373 | ||||||||||
Reinvested |
20.291 | 6.964 | ||||||||||
Net income
attributable to non-controlling interest |
351 | 168 | ||||||||||
Distribution of added value |
50.011 | 19.631 | ||||||||||
(I) | period adjusted by new accounting pronouncements, for comparative purposes, according to note 5. |
19
Year ended December, 31 | ||||||||||||
2010 | 2009 (I) | |||||||||||
Generation of added value |
||||||||||||
Gross revenue |
||||||||||||
Revenue from products and services |
52.905 | 27.285 | ||||||||||
Revenue from the construction of own assets |
10.516 | 7.493 | ||||||||||
Allowance for doubtful accounts |
(36 | ) | (18 | ) | ||||||||
Less: Acquisition of products |
(1.741 | ) | (363 | ) | ||||||||
Outsourced services |
(7.251 | ) | (3.117 | ) | ||||||||
Materials |
(10.344 | ) | (11.808 | ) | ||||||||
Fuel oil and gas |
(1.597 | ) | (1.128 | ) | ||||||||
Energy |
(1.121 | ) | (758 | ) | ||||||||
Other costs |
(3.920 | ) | (3.278 | ) | ||||||||
Gross added value |
37.411 | 14.308 | ||||||||||
Depreciation, amortization and depletion |
(1.983 | ) | (1.931 | ) | ||||||||
Net added value |
35.428 | 12.377 | ||||||||||
Received from third parties |
| | ||||||||||
Financial revenue |
300 | 437 | ||||||||||
Equity results |
8.661 | (3.710 | ) | |||||||||
Total added value to be distributed |
44.389 | 9.104 | ||||||||||
Personnel |
3.132 | 2.540 | ||||||||||
Taxes, rates and contribution |
2.535 | 257 | ||||||||||
Recoverable
taxes paid |
| | ||||||||||
Current income tax |
7.356 | 4.813 | ||||||||||
Deferred income tax |
(624 | ) | 753 | |||||||||
Remuneration on third partys capital |
2.569 | 3.269 | ||||||||||
Inflation
and exchange rate changes, net |
(649 | ) | (12.865 | ) | ||||||||
Stockholders |
9.779 | 3.373 | ||||||||||
Reinvested |
20.291 | 6.964 | ||||||||||
Distribution of added value |
44.389 | 9.104 | ||||||||||
(I) | period adjusted by new accounting pronouncements, for comparative purposes, according to note 5. |
20
Subsidiary | participation % | % voting capital | Head office location | Principal activity | ||||||||||||
Parent Company |
||||||||||||||||
Alumina do Norte do Brasil S.A. Alunorte (*) |
57,03 | 59,02 | Brazil | Alumina | ||||||||||||
Alumínio Brasileiro S.A. Albras (*) |
51,00 | 51,00 | Brazil | Aluminum | ||||||||||||
Compañia Mienera Misky Mayo S.A.C |
40,00 | 51,00 | Peru | Fertilizers | ||||||||||||
Ferrovia Centro-Atlântica S. A. |
99,99 | 99,99 | Brazil | Logistic | ||||||||||||
Ferrovia Norte Sul S.A. |
100,00 | 100,00 | Brazil | Logistic | ||||||||||||
Mineração
Corumbaense Reunidas S.A. |
100,00 | 100,00 | Brazil | Iron ore | ||||||||||||
PT International Nickel Indonesia Tbk |
59,14 | 59,14 | Indonesia | Nickel | ||||||||||||
Sociedad Contractual Minera Tres Valles |
90,00 | 90,00 | Chile | Cooper | ||||||||||||
Urucum Mineração S.A. |
100,00 | 100,00 | Brazil | Iron ore and Manganese | ||||||||||||
Vale Australia Pty Ltd. |
100,00 | 100,00 | Australia | Coal | ||||||||||||
Vale Austria Holdings GMBH |
100,00 | 100,00 | Austria | Holding and Research | ||||||||||||
Vale Canada Limited |
100,00 | 100,00 | Canada | Nickel | ||||||||||||
Vale Colombia Ltd. |
100,00 | 100,00 | Colombia | Coal | ||||||||||||
Vale Fertilizantes S.A |
78,92 | 99,83 | Brazil | Fertilizers | ||||||||||||
Vale Fosfatados S.A. |
100,00 | 100,00 | Brazil | Fertilizers | ||||||||||||
Vale International S.A |
100,00 | 100,00 | Switzerland | Trading | ||||||||||||
Vale Manganês S.A. |
100,00 | 100,00 | Brazil | Manganese and Ferroalloys | ||||||||||||
Vale Nouvelle-Caledonie SAS |
74,00 | 74,00 | New Caledonia | Nickel | ||||||||||||
Jointly-controlled companies |
||||||||||||||||
California Steel Industries, Inc. |
50,00 | 50,00 | United States | Steel industry | ||||||||||||
Mineração Rio do Norte S.A. |
40,00 | 40,00 | Brazil | Bauxite | ||||||||||||
MRS Logística S.A |
41,50 | 37,86 | Brazil | Logistic | ||||||||||||
Samarco Mineração S.A. |
50,00 | 50,00 | Brazil | Iron ore |
(*) | Assets held for sale. |
21
(i) | The assets and liabilities for each balance sheet presented are translated by the closing rate at the balance sheet date |
(ii) | Income and expenses for each statement of income are translated by the average exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rates established at the dates of transactions, in which case income and expenses are translated by the rate at the dates of transactions). |
(iii) | All resulting exchange differences are recognized in other comprehensive income. |
22
Year-end price in | ||||||||||||
Brazilian real | ||||||||||||
As of December 31 | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
US dollar
US$ |
1,6662 | 1,7412 | 2,3370 | |||||||||
US canadian dollar CAD |
1,6700 | 1,6586 | 1,9128 | |||||||||
US australian dollar AUD |
1,6959 | 1,5663 | 1,6044 | |||||||||
Euro EUR |
2,2280 | 2,5073 | 3,2382 |
a) | the fair value of the remaining investment, if any, and any amount from the partial sale of its participation in the subsidiary and associated company, and | ||
b) | the carrying value of investment on the date that significant influence is lost or has lost the control. |
23
| Measured at fair value through the statement of income recorded in this category are held for trading financial assets acquired for the purpose of selling in the short term. Derivatives not designated as hedging instruments are recorded in this category. Assets in this category are classified as current assets. |
| Loans and receivables non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are recorded in current assets, except those with a maturity greater than 12 months after the balance sheet date, which are recorded as non-current assets. The Companys loans and receivables comprise of the accounts receivables, other receivables, and cash and cash equivalents. Loans and receivables are measured at fair value and subsequently carried at amortized cost using the effective interesting rate method, less impairment. The interest income is recognized with the effective tax rate application, except for short-term credits, because the interest recognition would be immaterial. |
| Available for sale investments in equity instruments that are not listed and for which it is not possible to estimate fair value with certainty are held at acquisition cost less any losses not recoverable. The gains or losses from changes in fair value of available for sale investments are recorded in equity under the description equity adjustments and included in other comprehensive income, and are reclassified to income when an available for sale investment is derecognized as a |
24
result of sale or impairment. When there is a significant or prolonged decline in the fair value of the security below its cost, it is also evident that the available for sale investments might be impaired. | ||
Investments in equity instruments that are not listed and for which it is not possible to estimate with certainty its fair value, are held at acquisition cost less any losses not recoverable. Gains or losses from changes in fair value of investments available for sale are recorded in stockholders equity under the caption Equity adjustments included in Other comprehensive income until the investment is sold or received or until the fair value of the investment is below its acquisition cost and this corresponds to a significant loss or prolonged, when the accumulated loss is transferred to the statement of income. | ||
All purchases and sales of these investments are recognized on the date of signing the respective, regardless of their date of settlement. |
25
Buildings
|
between 10 and 50 years | |
Installations
|
between 5 and 50 years | |
Equipment
|
between 3 and 33 years | |
Computer Equipment
|
between 5 and 10 years | |
Mineral rights
|
between 2 and 33 years | |
Locomotives
|
between 12,5 and 33 years | |
Wagon
|
33 years | |
Railway equipment
|
between 5 and 50 years | |
Ships
|
between 5 and 20 years | |
Other
|
between 2 and 50 years |
26
27
28
29
30
31
4. | Amendments and Interpretations to Existing International Standards that are not yet in Force |
| IAS 12, revised in December 2010, clarify the difficult to measure whether asset recovery will be through sale or through use when the asset is classified as investment property. The assumption presented in this revision is that the asset value will be recoverable through sale. The Company is evaluating the effects that may arise with the adoption of this pronouncement in our financial statements. | ||
| IFRS 9 Financial Instruments, was issued in November 2009 and introduces new requirements for classifying and measuring financial assets. The standard will apply from January 1, 2013, and its early adoption is permitted. The Company is evaluating the possible effects that may arise with the adoption of this pronouncement and it is expected that there is no significant impact on the financial statements of the Company or Parent Company. | ||
| IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments has been in force since July 1, 2010 and clarifies the requirements of IFRS when an entity renegotiate terms of a financial liability with its lender, and it agrees to accept the entitys shares or other equity instruments to settle the financial liability in whole or in part. The Company will apply the interpretation from January 1, 2011. The Company is evaluating the possible effects that may arise with the adoption of this pronouncement and it is expected that there is no significant impact on the financial statements of the Company or Parent Company. | ||
| IFRIC 14, IAS 19 The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction. Removes the unintended consequences that arise from the treatment of prepayments, in which there is a minimum requirement of funding. The results in advance payments of contributions in certain circumstances are recognized as assets rather than expense. Entry in force from January 1, 2011. The Company is evaluating the possible effects that may arise with the adoption of this pronouncement and it is expected that there is no significant impact on the financial statements of the Company or Parent Company. | ||
| IFRS 7 Financial Instruments emphasizes the interaction between quantitative and qualitative disclosures about the nature and the extension of risks associated with financial instruments. It is applicable from January 1, 2011 and applied retroactively. The Company is evaluating the possible effects that may arise with the adoption of this pronouncement and it is expected that there is no significant impact on the financial statements of the Company or Parent Company. | ||
| IAS 1 Presentation of Financial Statements clarifies that an entity shall submit an analysis of other comprehensive income for each component of stockholders equity, statement of changes in stockholders equity or in the notes to |
32
financial statements. Applicable from January 1, 2011. It is applied retroactively. The Company is evaluating the possible effects that may arise with the adoption of this pronouncement and it is expected that there is no significant impact on the statements of the Company or Parent Company. |
| IAS 34 Interim Financial Reporting provides guidance to illustrate how to apply the disclosure principles in IAS 34 and to add disclosure requirements about: a) circumstances that are likely to affect the fair values of financial instruments and their classification; b) transfers of financial instruments between different levels of value fair hierarchy; c) changes in the classification of financial assets, and d) changes in contingent assets and liabilities. Applicable from January 1, 2011. Applied retroactively. The Company is evaluating the possible effects that may arise with the adoption of this pronouncement and it is expected that there is no impact on the statements of the Company or Parent Company. | ||
| IFRIC 13 Customer Loyalty Programmes. The meaning of fair value is understood in the context of measurement of lending programs for customer loyalty. Applicable from January 1, 2011. The Company is evaluating the possible effects that may arise with the adoption of this pronouncement and it is expected that there is no impact on the statements of the Company or Parent Company. | ||
| IAS 32 Financial Instruments. Amendment issued in October 2009. The amendment applies to annual periods beginning on or after February 1, 2010. Early application is permitted. The amendment addresses the accounting for rights shares denominated in a currency other than the issuers functional. As long as certain conditions are met, such rights shares are now classified as Stockholders equity, regardless of the currency in which the exercise price is denominated. Previously, the shares had to be accounted for as derivative liabilities. The amendment applies retroactively, in accordance with IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors. The Company is evaluating the possible effects that may arise with the adoption of this pronouncement and it is expected that there is no impact on the statements of the Company or Parent Company. |
5. | First-time Adoption of International Financial Reporting Standards with Individual Financial Statements in Accordance with CPC Technical Pronouncements |
a) | Retirement benefits obligation The Company elected to recognize all past actuarial gains and losses cumulatively at January 1, 2009. Thus, the gains and losses not recognized in the past have been fully recognized in the opening balance against the stockholders equity. | ||
b) | Asset Retirement Obligation The Company adopted the exemption of this pronouncement in relation to historical rates of long-term interest before income tax that reflects the assessment of the actual market conditions at the time and the specific risks associated with the liability, used in the previous principles, and remeasurement provided on the new principles for the calculation of discounted present value with asset retirement obligations. | ||
c) | Business combinations the Company has applied the business combinations exemption described in IFRS 1 and in CPC 37 and therefore not restated business combinations that occurred before January 1, 2009, the transition date. | ||
d) | Cumulative translation adjustments the Company made the initial recording of cumulative translation adjustments at January 1, 2009, in retained earnings applying this exemption to all subsidiaries at the transition date in accordance with the pronouncement. | ||
e) | Other exemptions from the standard are not relevant to the Company and were not adopted. |
33
a) | Accounting estimates the estimates used in preparing these financial statements as of January 1, 2009 and December 31, 2009 are consistent with estimates made on the same dates in accordance with the practices adopted in Brazil before. | ||
b) | Other mandatory exceptions, low and reversal of financial assets and liabilities, hedge accounting and non-controlling interest shareholders does not apply because there was no significant difference compared to BR GAAP old. |
a) | The Company has made initial records in employee benefit plans in an immediately way and recognized an increase in liability offset by the deferred income tax asset and in stockholders equity. These adjustments include actuarial gains and losses relating to the previous accounting policy, which would fall within the limits of the corridor (see definition in note 2.t)). The company will continue using the corridor approach. | ||
b) | Provision for disposal of assets The Company has recognized in its financial statements the provision for decommissioning in accordance with IFRS, except for the remeasurement of the long-term interest historical rate before income tax that reflects the assessment of actual market conditions prevailing at the time, used to calculate the present value of the obligations, which according to IFRS standards should be reviewed/remeasured at the balance sheet date. As a result of this recalculation the Company made the adjustment to the opening balance by adjusting the stockholders equity at the transition date. | ||
c) | Deferred income tax adjustments in this account basically refer to reclassification from current to non-current, according to new principles and the offsetting between assets and liabilities of the same nature and include adjustments to the opening balance at the transition date. | ||
d) | Investment the adjustment refers to the impact of transition from previous practice to CPCs in the investee, caught in the line of equity in the statement of income of the Parent Company. | ||
e) | Judicial deposit refers to the reclassification of deposits that the old rules were presented as a reduction of contingent liabilities. | ||
f) | Minority interest this accounting category came to be called non-controlling the stockholders interest and was reassigned to the stockholders equity. The non-controlling stockholders interest, recorded in stockholders equity, requiring that movement of items of equity composition of those Stockholders occurring in a similar way to those presented to the controlling Stockholders. | ||
g) | Non-controlling stockholders redeemable shares the non-controlling stockholders interest that is redeemable upon the occurrence of certain events beyond the control of the Company were classified as redeemable shares of non-controlling Stockholders in non-current liabilities. | ||
h) | Intangible Assets In the railway concessions which the Company participates, the permanent investment should be carried over to the grantor at the conclusion of the concession agreement, and reclassified from fixed assets to intangible assets. |
34
Consolidated | Parent Company | |||||||||||||||||||||||||||||||
Opening balance of new international accounting | ||||||||||||||||||||||||||||||||
practices on January 1, 2009 | Note 5 | Assets | Liabilities | Minority interest | Equity | Assets | Liabilities | Equity | ||||||||||||||||||||||||
Balance prior to the adoption of new practices |
184.847 | 82.491 | 6.081 | 96.275 | 171.760 | 75.485 | 96.275 | |||||||||||||||||||||||||
Employee
benefits and obligations |
IV a) | 121 | 127 | | (6 | ) | 103 | 303 | (200 | ) | ||||||||||||||||||||||
Assets Retirement Obligation |
IV b) | (49 | ) | (88 | ) | | 39 | | | | ||||||||||||||||||||||
Deferred Income Taxes |
IV c) | (430 | ) | (430 | ) | | | | | | ||||||||||||||||||||||
Investments |
IV d) | | | | | 233 | | 233 | ||||||||||||||||||||||||
Judicial deposits |
IV e) | 1.126 | 1.126 | | | 862 | 862 | | ||||||||||||||||||||||||
Adjustments to the new accounting practices on
January 1, 2009 |
768 | 735 | | 33 | 1.198 | 1.165 | 33 | |||||||||||||||||||||||||
Stock |
IV | | | | 96.308 | | | 96.308 | ||||||||||||||||||||||||
Non-controlling
stockholders interest |
IV f) | | | (4.691 | ) | 4.691 | | | | |||||||||||||||||||||||
Redeemable
non-controlling stockholders |
IV g) | | 1.390 | (1.390 | ) | | | | | |||||||||||||||||||||||
Balance on January 1, 2009 with the new practices |
IV | 185.615 | 84.616 | | 100.999 | 172.958 | 76.650 | 96.308 | ||||||||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||||||||||||||||||
On December 31, 2009 4Q09 | Notes | Assets | Liabilities | Minority interest | Equity | Net income | Assets | Liabilities | Minority interest | Equity | ||||||||||||||||||||||||||||||
Balance in 12/31/09 prior to the
adoption of new practices |
175.739 | 74.194 | 5.808 | 95.737 | 10.249 | 159.757 | 64.020 | 95.737 | 10.249 | |||||||||||||||||||||||||||||||
Adjustments
to prior year |
768 | 735 | | 33 | | 1.198 | 1.165 | 33 | | |||||||||||||||||||||||||||||||
176.507 | 74.929 | 5.808 | 95.770 | 10.249 | 160.955 | 65.185 | 95.770 | 10.249 | ||||||||||||||||||||||||||||||||
Employee Benefits |
IV a) | (26 | ) | (51 | ) | | 25 | (7 | ) | (19 | ) | (56 | ) | 37 | 37 | |||||||||||||||||||||||||
Assets Retirement Obligation |
IV a) | 138 | 175 | | (37 | ) | (7 | ) | | | | | ||||||||||||||||||||||||||||
Additional Remuneration of
Mandatorily |
||||||||||||||||||||||||||||||||||||||||
Convertible |
| | | | 102 | | | | | |||||||||||||||||||||||||||||||
Deferred Income Taxes |
IV c) | 1.614 | 1.614 | | | | | | | | ||||||||||||||||||||||||||||||
Investments |
IV d) | | | | | | (49 | ) | | (49 | ) | 51 | ||||||||||||||||||||||||||||
Judicial deposits |
IV e) | (495 | ) | (495 | ) | | | | 202 | 202 | | | ||||||||||||||||||||||||||||
Adjustments as of December 31, 2009 |
1.231 | 1.243 | | (12 | ) | 88 | 134 | 146 | (12 | ) | 88 | |||||||||||||||||||||||||||||
Equity of controlled stockholders |
IV | | | | 95.758 | 10.337 | | | | 10.337 | ||||||||||||||||||||||||||||||
Non-controlling interest |
IV f) | | | (4.535 | ) | 4.535 | 168 | | | | | |||||||||||||||||||||||||||||
Redeemable non-controlling stockholders |
IV g) | | 1.273 | (1.273 | ) | | | | | | | |||||||||||||||||||||||||||||
Balance on
December 31, 2009 |
IV | 177.738 | 77.445 | | 100.293 | 10.505 | 161.089 | 65.331 | 95.758 | 10.337 | ||||||||||||||||||||||||||||||
35
In millions of reais | |||||||||||||||||||||
Published | Adoption adjustment | Adjusted | |||||||||||||||||||
Note 5 | December 31, 2008 | Reclassifications | Adjustments | January 1, 2009 | |||||||||||||||||
Asset |
|||||||||||||||||||||
Current |
|||||||||||||||||||||
Deferred income tax and social contribution |
IV c) | 1.305 | (1.305 | ) | | | |||||||||||||||
Financial assets available for sale |
| 461 | | 461 | |||||||||||||||||
Other current assets |
54.754 | | | 54.754 | |||||||||||||||||
56.059 | (844 | ) | | 55.215 | |||||||||||||||||
Non-current |
|||||||||||||||||||||
Judicial deposits |
IV e) | 1.794 | 1.126 | | 2.920 | ||||||||||||||||
Deferred income tax and social contribution |
IV c) | | 875 | 103 | 978 | ||||||||||||||||
Investments in associates |
IV d) | 2.442 | (461 | ) | | 1.981 | |||||||||||||||
Intangible |
10.727 | 13.229 | | 23.956 | |||||||||||||||||
Property,
plant and equipments |
IV h) | 110.494 | (13.229 | ) | (31 | ) | 97.234 | ||||||||||||||
Other non-current assets |
3.331 | | | 3.331 | |||||||||||||||||
128.788 | 1.540 | 72 | 130.400 | ||||||||||||||||||
184.847 | 696 | 72 | 185.615 | ||||||||||||||||||
Liability and Stockholders equity |
|||||||||||||||||||||
Current |
|||||||||||||||||||||
Current portion of the long term debt |
IV b) | 1.583 | | 7 | 1.590 | ||||||||||||||||
Pension plan |
IV a) | 239 | | 49 | 288 | ||||||||||||||||
Other current liability and stockholders equity |
16.817 | | | 16.817 | |||||||||||||||||
18.639 | | 56 | 18.695 | ||||||||||||||||||
Non-current |
|||||||||||||||||||||
Pension plan |
IV a) | 3.563 | | 87 | 3.650 | ||||||||||||||||
Loans and financing |
42.694 | | 12 | 42.706 | |||||||||||||||||
Provision for contingences |
IV e) | 2.989 | 1.126 | | 4.115 | ||||||||||||||||
Deferred income tax and social contribution |
IV c) | 7.105 | (430 | ) | 257 | 6.932 | |||||||||||||||
Provision for asset retirement obligations |
IV b) | 1.997 | | (104 | ) | 1.893 | |||||||||||||||
Other |
IV c) | 5.504 | | (269 | ) | 5.235 | |||||||||||||||
63.852 | 696 | (17 | ) | 64.531 | |||||||||||||||||
Reedemable non-controlling shareholders interest |
IV f e g) | | 1.390 | | 1.390 | ||||||||||||||||
63.852 | 2.086 | (17 | ) | 65.921 | |||||||||||||||||
Stockholders equity |
|||||||||||||||||||||
Comprehensive income |
|||||||||||||||||||||
Net income
of year adjustments |
21.312 | 21.312 | |||||||||||||||||||
Other comprehensive income |
|||||||||||||||||||||
Cumulative translation adjustments |
II d) | 5.982 | 5.982 | ||||||||||||||||||
Unrealized
gain(loss) available for sale securities |
8 | 8 | |||||||||||||||||||
Total
other comprehensive income |
27.302 | 27.302 | |||||||||||||||||||
Other Stockholders equity |
96.275 | | (27.269 | ) | 69.006 | ||||||||||||||||
Total other stockholders equity |
IV f) | 96.275 | | 33 | 96.308 | ||||||||||||||||
Non-controlling stockholders interest |
IV f e g) | 6.081 | (1.390 | ) | | 4.691 | |||||||||||||||
Total stockholders equity |
102.356 | | 33 | 100.999 | |||||||||||||||||
Total |
184.847 | 696 | 72 | 185.615 | |||||||||||||||||
36
In millions of reais | ||||||||||||||||||||
Published | Adoption adjustment | Adjusted | ||||||||||||||||||
Note 5 | December 31, 2008 | Reclassifications | Adjustments | January 1, 2009 | ||||||||||||||||
Asset |
||||||||||||||||||||
Current |
||||||||||||||||||||
Deferred income tax and social contribution |
1.220 | (1.220 | ) | | | |||||||||||||||
Financial assets available for sale |
| 384 | | 384 | ||||||||||||||||
Other current assets |
25.996 | | | 25.996 | ||||||||||||||||
27.216 | (836 | ) | | 26.380 | ||||||||||||||||
Non-current |
||||||||||||||||||||
Judicial deposits |
IV c) | 1.299 | 862 | | 2.161 | |||||||||||||||
Deferred income tax and social contribution |
640 | 1.220 | 103 | 1.963 | ||||||||||||||||
Investments |
IV d) | 91.543 | (384 | ) | 233 | 91.392 | ||||||||||||||
Intangible |
IV h) | 8.386 | 8.626 | | 17.012 | |||||||||||||||
Property,
plant and equipments |
IV h) | 38.711 | (8.626 | ) | | 30.085 | ||||||||||||||
Other non-current assets |
3.965 | | | 3.965 | ||||||||||||||||
144.544 | 1.698 | 336 | 146.578 | |||||||||||||||||
171.760 | 862 | 336 | 172.958 | |||||||||||||||||
Liability and Stockholders equity |
||||||||||||||||||||
Current |
||||||||||||||||||||
Pension plan |
IV a) | 86 | | 49 | 135 | |||||||||||||||
Other current liability and stockholders equity |
18.649 | | | 18.649 | ||||||||||||||||
18.735 | | 49 | 18.784 | |||||||||||||||||
Non-current |
||||||||||||||||||||
Pension plan |
Iv a) | 523 | | 254 | 777 | |||||||||||||||
Provision for contingences |
IV e) | 1.730 | 862 | | 2.592 | |||||||||||||||
Other
non-current liability and stockholders equity |
54.497 | | | 54.497 | ||||||||||||||||
56.750 | 862 | 254 | 57.866 | |||||||||||||||||
Stockholders equity |
||||||||||||||||||||
Comprehensive
income |
||||||||||||||||||||
Net income
of year adjustments |
| 21.312 | 21.312 | |||||||||||||||||
Other comprehensive
income |
||||||||||||||||||||
Cumulative translation adjustments |
5.982 | 5.982 | ||||||||||||||||||
Unrealized
gain(loss) available for sale securities |
8 | 8 | ||||||||||||||||||
Total other
comprehensive income |
27.302 | 27.302 | ||||||||||||||||||
Other Stockholders equity |
96.275 | (27.269 | ) | 69.006 | ||||||||||||||||
Total stockholders equity |
96.275 | | 33 | 96.308 | ||||||||||||||||
Total |
171.760 | 862 | 336 | 172.958 | ||||||||||||||||
37
In millions of reais | ||||||||||||||||||||
Published | Adoption adjustment | Ajusted | ||||||||||||||||||
Note 5 | December 31, 2008 | Reclasifications | Adjustments | January 1, 2009 | ||||||||||||||||
Asset |
||||||||||||||||||||
Current |
||||||||||||||||||||
Deferred income tax and social contribution |
IV a) | 1.492 | (1.492 | ) | | | ||||||||||||||
Financial assets available for sale |
| 28 | | 28 | ||||||||||||||||
Other current assets |
36.766 | | | 36.766 | ||||||||||||||||
38.258 | (1.464 | ) | | 36.794 | ||||||||||||||||
Non-current |
||||||||||||||||||||
Judicial deposits |
IV e) | 2.478 | 631 | | 3.109 | |||||||||||||||
Deferred income tax and social contribution |
IV c) | | 2.676 | 84 | 2.760 | |||||||||||||||
Investments in associates |
4.590 | (28 | ) | | 4.562 | |||||||||||||||
Intangible |
IV h) | 10.127 | 12.478 | | 22.605 | |||||||||||||||
Property,
plant e equipment |
II b) e IV h) | 115.160 | (12.478 | ) | 100 | 102.782 | ||||||||||||||
Other non-current assets |
4.766 | | | 4.766 | ||||||||||||||||
137.121 | 3.279 | 184 | 140.584 | |||||||||||||||||
175.379 | 1.815 | 184 | 177.378 | |||||||||||||||||
Liability and Stockholders equity |
||||||||||||||||||||
Current portion of the long term debt |
II b) | 5.305 | | 5 | 5.310 | |||||||||||||||
Pension plan |
II a) | 243 | | 49 | 292 | |||||||||||||||
Other current liability and stockholders equity |
11.868 | | | 11.868 | ||||||||||||||||
17.416 | | 54 | 17.470 | |||||||||||||||||
Non-current |
||||||||||||||||||||
Pension plan |
II a) | 3.334 | | (233 | ) | 3.101 | ||||||||||||||
Loans and financing |
36.126 | | 6 | 36.132 | ||||||||||||||||
Provision for contingences |
IV e) | 3.571 | 631 | | 4.202 | |||||||||||||||
Deferred income tax and social contribution |
IV c) | 7.673 | 1.184 | 450 | 9.307 | |||||||||||||||
Provision for asset retirement obligations |
II b) e IV b) | 1.844 | | 86 | 1.930 | |||||||||||||||
Other |
2.779 | | (200 | ) | 2.579 | |||||||||||||||
Other non-current liability and stockholders equity |
1.451 | | | 1.451 | ||||||||||||||||
56.778 | 1.815 | 109 | 58.702 | |||||||||||||||||
Reedemable non-controlling shareholders interest |
IV f e g) | | 1.273 | | 1.273 | |||||||||||||||
56.778 | 3.088 | 109 | 59.975 | |||||||||||||||||
Stockholders equity |
||||||||||||||||||||
Comprehensive income |
||||||||||||||||||||
Net income
of year adjustments |
10.337 | 10.337 | ||||||||||||||||||
Other
comprehensive income |
||||||||||||||||||||
Cumulative
translation adjustments |
(8.886 | ) | (8.886 | ) | ||||||||||||||||
Unrealized
gain(loss) available for sale securities |
(34 | ) | (34 | ) | ||||||||||||||||
Cash flow
hegde |
5 | 5 | ||||||||||||||||||
Total
other comprehensive income |
1.422 | 1.422 | ||||||||||||||||||
Additional
remunaretion to securities |
(100 | ) | (100 | ) | ||||||||||||||||
Unappropriated
retained earnings |
6.003 | 6.003 | ||||||||||||||||||
Total other
comprehensive income |
95.737 | (7.304 | ) | 88.433 | ||||||||||||||||
Total other stockholders equity |
95.737 | 21 | 95.758 | |||||||||||||||||
Non-controlling stockholders interest |
5.808 | (1.273 | ) | 4.535 | ||||||||||||||||
Total stockholders equity |
101.545 | (1.273 | ) | 21 | 100.293 | |||||||||||||||
Total |
175.739 | 1.815 | 184 | 177.738 | ||||||||||||||||
38
In millions of reais | |||||||||||||||||||||
Published | Adoption adjustment | Adjusted | |||||||||||||||||||
Note 5 | December 31, 2009 | Reclassifications | Adjustments | December 31, 2009 | |||||||||||||||||
Asset |
|||||||||||||||||||||
Current |
|||||||||||||||||||||
Deferred income tax and social contribution |
IV a) | 1.219 | (1.219 | ) | | | |||||||||||||||
Other current assets |
13.638 | | | 13.638 | |||||||||||||||||
14.857 | (1.219 | ) | | 13.638 | |||||||||||||||||
Non-current |
|||||||||||||||||||||
Judicial deposits |
1.370 | 1.064 | | 2.434 | |||||||||||||||||
Deferred income tax and social contribution |
IV e) | 747 | 1.219 | 84 | 2.050 | ||||||||||||||||
Investments |
IV c) | 87.711 | | 184 | 87.895 | ||||||||||||||||
Intangible |
7.852 | 9.461 | | 17.313 | |||||||||||||||||
Fixed assets |
IV h) | 43.628 | (9.461 | ) | | 34.167 | |||||||||||||||
Other non-current assets |
II b) e IV h) | 3.592 | | | 3.592 | ||||||||||||||||
144.900 | 2.283 | 268 | 147.451 | ||||||||||||||||||
159.757 | 1.064 | 268 | 161.089 | ||||||||||||||||||
Liability and Stockholders equity |
|||||||||||||||||||||
Current |
|||||||||||||||||||||
Pension plan |
II b) | 111 | | 49 | 160 | ||||||||||||||||
Other current liability and stockholders equity |
II a) | 16.381 | | | 16.381 | ||||||||||||||||
16.492 | | 49 | 16.541 | ||||||||||||||||||
Non-current |
|||||||||||||||||||||
Pension plan |
II a) | 440 | | 198 | 638 | ||||||||||||||||
Provision for contingences |
IV e) | 1.667 | 1.064 | | 2.731 | ||||||||||||||||
Other cnon-urrent liability and stockholders equity |
II b) e IV b) | 45.421 | | | 45.421 | ||||||||||||||||
47.528 | 1.064 | 198 | 48.790 | ||||||||||||||||||
Stockholders
equity |
|||||||||||||||||||||
Comprehensive
income |
|||||||||||||||||||||
Net income
of year adjustments |
10.337 | 10.337 | |||||||||||||||||||
Other
comprehensive income |
|||||||||||||||||||||
Cumulative
translation adjustments |
(8.886 | ) | (8.886 | ) | |||||||||||||||||
Unrealized
gain(loss) available for sale securities |
(34 | ) | (34 | ) | |||||||||||||||||
Cash flow
hegde |
5 | 5 | |||||||||||||||||||
Total
other comprehensive income |
1.422 | 1.422 | |||||||||||||||||||
Additional
remuneration to securities |
(100 | ) | (100 | ) | |||||||||||||||||
Unappropriated
retained earnings |
6.003 | 6.003 | |||||||||||||||||||
Total other
comprehensive income |
95.737 | (7.304 | ) | 88.433 | |||||||||||||||||
Total
other stockholders equity |
95.737 | 21 | 95.758 | ||||||||||||||||||
Total |
159.757 | 1.064 | 268 | 161.089 | |||||||||||||||||
Consolidated | ||||||||||||||||
In millions of reais | ||||||||||||||||
Note 5 | Released 2009 | Adjustments | Adjusted 2009 | |||||||||||||
Net operating revenues |
48.496 | | 48.496 | |||||||||||||
Cost of goods solds and services rendered |
II e IV | (27.720 | ) | (30 | ) | (27.750 | ) | |||||||||
Gross profit |
20.776 | (30 | ) | 20.746 | ||||||||||||
Selling and Administrative |
II e IV | (2.369 | ) | 22 | (2.347 | ) | ||||||||||
Other operating expenses/revenues, net |
(5.226 | ) | | (5.226 | ) | |||||||||||
Operating profit |
13.181 | (8 | ) | 13.173 | ||||||||||||
Equity results on associates |
II e IV | 116 | (17 | ) | 99 | |||||||||||
Net financial results |
II e IV | 1.952 | 142 | 2.094 | ||||||||||||
Gain (loss) on disposal of investments |
93 | | 93 | |||||||||||||
Income before income tax and social contribution |
15.342 | 117 | 15.459 | |||||||||||||
Income tax and social contribution |
II e IV | (4.925 | ) | (29 | ) | (4.954 | ) | |||||||||
Net
income of the year |
10.417 | 88 | 10.505 | |||||||||||||
Net income attributable to non-controlling stockholders |
168 | | 168 | |||||||||||||
Net income attributable to the Companys stockholders |
10.249 | 88 | 10.337 | |||||||||||||
39
Consolidated | ||||||||||||||||
In millions of reais | ||||||||||||||||
Note 5 | Published 2009 | Adjustments | Adjusted 2009 | |||||||||||||
Gross revenues |
27.285 | (855 | ) | 26.430 | ||||||||||||
Added Value taxes |
II e IV | (855 | ) | 855 | | |||||||||||
Net operating revenues |
26.430 | | 26.430 | |||||||||||||
Cost of goods solds and services rendered |
(13.649 | ) | | (13.649 | ) | |||||||||||
Gross profit |
II e IV | 12.781 | | 12.781 | ||||||||||||
Selling and Administrative |
(1.244 | ) | | (1.244 | ) | |||||||||||
Other operating expenses/revenues, net |
II e IV | (2.241 | ) | | (2.241 | ) | ||||||||||
Equity results on subsidiaries |
II e IV | (3.860 | ) | 51 | (3.809 | ) | ||||||||||
Operating profit |
5.436 | 51 | 5.487 | |||||||||||||
Equity results on associates |
116 | (17 | ) | 99 | ||||||||||||
Net financial results |
II e IV | 9.960 | 73 | 10.033 | ||||||||||||
Gain (loss) on disposal of investments |
284 | | 284 | |||||||||||||
Income before income tax and social contribution |
15.796 | 107 | 15.903 | |||||||||||||
Income tax and social contribution |
(5.547 | ) | (19 | ) | (5.566 | ) | ||||||||||
Net income attributable to the Companys stockholders |
10.249 | 88 | 10.337 | |||||||||||||
40
41
Risk Profile of Accounts Receivable | 31-Dec-10 | 31-Dec-09 | 1-Jan-09 | |||||||||
Open Exposure |
||||||||||||
Insignificant Risk |
75 | % | 76 | % | 59 | % | ||||||
Low Risk |
21 | % | 22 | % | 12 | % | ||||||
Moderate Risk |
3 | % | 1 | % | 26 | % | ||||||
High Risk |
0 | % | 1 | % | 1 | % | ||||||
Non evaluated |
1 | % | 1 | % | 2 | % |
| Interest rates; | ||
| Foreign exchange; | ||
| Products prices and input and other costs1; |
1 | The details for products prices inputs and other costs risks are in the note Additional information about derivatives financial instruments. |
42
Purchase Price |
10.696 | |||
Portion attributed to noncontrolling interest |
1.416 | |||
Book Value of proprerty, plant and equipment and mining assets |
(3.665 | ) | ||
Cost value of the assets and liabilities assumed, net |
(730 | ) | ||
Adjustment to fair value of property, plant and equipment |
(9.499 | ) | ||
Adjustment to fair value of inventory |
(181 | ) | ||
Deferred income taxes on above adjustments |
3.291 | |||
Goodwill |
1.328 | |||
43
44
Consolidated | Parent Company | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | January 1, 2009 | |||||||||||||||||||
Cash and bank accounts |
1.212 | 1.405 | 1.814 | 59 | 86 | 59 | ||||||||||||||||||
Short-term investments |
12.257 | 11.816 | 22.825 | 4.764 | 1.164 | 6.654 | ||||||||||||||||||
13.469 | 13.221 | 24.639 | 4.823 | 1.250 | 6.713 | |||||||||||||||||||
Consolidated | ||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | ||||||||||
Time deposits |
2.987 | 6.525 | 5.394 | |||||||||
Consolidated | ||||||||||||
December 31, 2010 | December 31, 2009 | January 01, 2009 | ||||||||||
Shares Brazil |
| | 384 | |||||||||
Shares Exterior |
21 | 28 | 77 | |||||||||
21 | 28 | 461 | ||||||||||
Consolidated | ||||||||
2010 | 2009 | |||||||
January 1 |
28 | 461 | ||||||
Exchange differences |
(3 | ) | 19 | |||||
Disposals |
(6 | ) | (423 | ) | ||||
Transfer gain(loss), net to stockholders equity |
2 | (29 | ) | |||||
In December 31 |
21 | 28 | ||||||
- | ||||||||
45
Consolidated | Parent Company | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | January 1, 2009 | |||||||||||||||||||
Denominated in reais brazilian reals |
1.861 | 1.538 | 1.135 | 1.595 | 1.211 | 825 | ||||||||||||||||||
Denominated in other
currencies, mainly US dolar |
12.297 | 4.327 | 6.997 | 16.904 | 2.234 | 9.071 | ||||||||||||||||||
14.158 | 5.865 | 8.132 | 18.499 | 3.445 | 9.896 | |||||||||||||||||||
Allowance for doubtful accounts |
(196 | ) | (222 | ) | (199 | ) | (121 | ) | (85 | ) | (69 | ) | ||||||||||||
13.962 | 5.643 | 7.933 | 18.378 | 3.360 | 9.827 | |||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | January 1, 2009 | |||||||||||||||||||
Inventories of finished products |
3.101 | 2.199 | 4.171 | 1.535 | 1.148 | 1.831 | ||||||||||||||||||
Inventories in process |
1.658 | 1.813 | 2.553 | | | | ||||||||||||||||||
Inventories of expenditure |
2.833 | 1.901 | 2.962 | 782 | 734 | 1.082 | ||||||||||||||||||
Total |
7.592 | 5.913 | 9.686 | 2.317 | 1.882 | 2.913 | ||||||||||||||||||
| Aluminum |
| Kaolin |
46
2010 | 2009 | |||||||
Income from discontinued operations
|
||||||||
Revenues |
123 | 288 | ||||||
Expenses |
(153 | ) | (343 | ) | ||||
Loss before income tax and social contribution related to discontinued operations |
(30 | ) | (55 | ) | ||||
Loss before income tax and social contribution recognized from remeasurement |
(239 | ) | | |||||
Income tax and social contribution on operations |
1 | (10 | ) | |||||
Income tax and social contribution on remeasurement |
46 | | ||||||
Income from discontinued operations |
(222 | ) | (65 | ) | ||||
2010 | 2009 | |||||||
Effects on cash flow |
||||||||
Operating cash flow |
19 | 39 | ||||||
Cash flow from investments |
(12 | ) | (26 | ) | ||||
Financial cash flow |
(9 | ) | (16 | ) | ||||
Total cash flow |
(2 | ) | (3 | ) |
Consolidated | ||||
Assets held for sale |
||||
Property, plant and equipment |
8.413 | |||
Advances to suppliers energy |
826 | |||
Inventories |
617 | |||
Recoverable tax |
1.046 | |||
Other assets |
974 | |||
Total |
11.876 | |||
Liabilities related to assets held for sale |
||||
Participation of non-controlling stockholders |
3.251 | |||
Long-term debt |
1.174 | |||
Suppliers |
461 | |||
Others |
454 | |||
Total |
5.340 | |||
Consolidated | Parent Company | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | January 1, 2009 | |||||||||||||||||||
Income tax |
782 | 1.577 | 3.957 | 137 | 402 | 2.581 | ||||||||||||||||||
Value-added tax ICMS |
871 | 570 | 733 | 479 | 466 | 538 | ||||||||||||||||||
PIS and COFINS |
1.655 | 1.898 | 1.057 | 1.394 | 1.105 | 328 | ||||||||||||||||||
Others |
100 | 180 | 206 | 76 | 66 | 54 | ||||||||||||||||||
Total |
3.408 | 4.225 | 5.953 | 2.086 | 2.039 | 3.501 | ||||||||||||||||||
Current |
2.796 | 2.685 | 4.886 | 1.961 | 1.881 | 3.312 | ||||||||||||||||||
Non-current |
612 | 1.540 | 1.067 | 125 | 158 | 189 | ||||||||||||||||||
3.408 | 4.225 | 5.953 | 2.086 | 2.039 | 3.501 | |||||||||||||||||||
47
Investments | Equity results | ||||||||||||||||||||||
Investments valued by equity method | December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | ||||||||||||||||||
Henan Longyu Energy Resources Co. Ltd. |
417 | 435 | 411 | 134 | 148 | ||||||||||||||||||
Korea Nickel Corp. |
18 | 22 | 49 | 3 | 1 | ||||||||||||||||||
Log-In Logistica Intermodal S/A. |
224 | 218 | 221 | 6 | 4 | ||||||||||||||||||
Shandong Yankuang International Company Ltd (d) |
(45 | ) | (12 | ) | 58 | (34 | ) | (35 | ) | ||||||||||||||
ThyssenKrupp CSA Cia Siderúrgica do Âtlantico (c) |
3.065 | 3.546 | 1.034 | (144 | ) | (11 | ) | ||||||||||||||||
Tecnored Desenvolvimentos Tecnologias |
66 | 80 | | (19 | ) | | |||||||||||||||||
Zhuhai YPM Pellet e Co.,Ltd. |
42 | 22 | 30 | 16 | 3 | ||||||||||||||||||
Others |
158 | 251 | 178 | (10 | ) | (11 | ) | ||||||||||||||||
3.945 | 4.562 | 1.981 | (48 | ) | 99 | ||||||||||||||||||
Balance of investments in non-controlled company | Consolidated | |||
Balance as of January, 1 2009 |
1.981 | |||
Acquisitions |
2.720 | |||
Disposals |
(7 | ) | ||
Dividends |
(7 | ) | ||
Cumulated translation adjustment |
(224 | ) | ||
Equity |
99 | |||
Balance as of December 31, 2009 |
4.562 | |||
Balance as of January, 1 2010 |
4.562 | |||
Acquisitions |
69 | |||
Dividends |
(149 | ) | ||
Cumulated translation adjustment |
(489 | ) | ||
Equity |
(48 | ) | ||
Balance as of December 31, 2010 |
3.945 |
48
Investments | Equity results | Received dividends | ||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 (I) | January 1, 2009 | December 31, 2010 | December 31, 2009 (I) | December 31, 2010 | December 31, 2009 (I) | ||||||||||||||||||||||
Major subsidiaries and associates companies
Direct and indirect subsidiaries |
||||||||||||||||||||||||||||
ALBRAS Alumínio Brasileiro S.A. (a) |
1.088 | 1.038 | 992 | (7 | ) | 78 | | 6 | ||||||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. (a) |
2.732 | 2.599 | 2.479 | 167 | 139 | 31 | 8 | |||||||||||||||||||||
Aços Laminados do Pará |
84 | 10 | | (49 | ) | 4 | | | ||||||||||||||||||||
Belém Administrações e Participações LTDA. |
| 1 | 232 | | (15 | ) | | | ||||||||||||||||||||
BSGR Limited |
833 | | | | | | | |||||||||||||||||||||
Cadam S.A (a) |
124 | 141 | 156 | (15 | ) | (15 | ) | | | |||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização -
KOBRASCO |
208 | 150 | 127 | 76 | 23 | 18 | | |||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização -
HISPANOBRÁS |
212 | 146 | 170 | 67 | (24 | ) | | | ||||||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização ITABRASCO |
143 | 159 | 136 | 30 | 22 | 45 | | |||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
333 | 255 | 257 | 84 | (2 | ) | 5 | 46 | ||||||||||||||||||||
Companhia Portuária da Baía de Sepetiba CPBS |
347 | 347 | 325 | 151 | 155 | 147 | 46 | |||||||||||||||||||||
Ferrovia Norte Sul S.A. |
1.744 | 1.291 | 820 | 2 | 14 | | 6 | |||||||||||||||||||||
Green Mineral Resources Inc |
| 1.433 | | (2 | ) | (74 | ) | | | |||||||||||||||||||
Minas da Serra Geral S.A. MSG |
58 | 51 | 49 | 10 | 3 | | | |||||||||||||||||||||
Mineração Rio do Norte S.A. |
236 | 256 | 237 | (3 | ) | 19 | 18 | 86 | ||||||||||||||||||||
Ferrovia Centro Atlantica ( b ) |
1.916 | 1.704 | 1.700 | (15 | ) | 3 | | | ||||||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR |
3.291 | 3.424 | 3.568 | (220 | ) | (507 | ) | 19 | | |||||||||||||||||||
Mineração Corumbá Reunidas S.A |
1.225 | 1.426 | | (5 | ) | (28 | ) | | | |||||||||||||||||||
Mineração Paragominas |
1.813 | | | 5 | | | | |||||||||||||||||||||
MRS Logística S.A. |
851 | 813 | 761 | 157 | 266 | 126 | 54 | |||||||||||||||||||||
Salobo Metais S.A.( b ) |
3.271 | 1.599 | 832 | (81 | ) | (60 | ) | | | |||||||||||||||||||
Samarco Mineração S.A. |
676 | 902 | 300 | 1.412 | 590 | 1.639 | 346 | |||||||||||||||||||||
Sociedad Contractual Minera Tres Valles |
394 | 456 | | | | | | |||||||||||||||||||||
Vale Austria Holdings GMBH (c ) |
1.549 | (9 | ) | | (90 | ) | (47 | ) | | | ||||||||||||||||||
Vale Fertilizantes S.A |
7.384 | | | (11 | ) | | | | ||||||||||||||||||||
Vale Fosfatados S.A. |
3.217 | | | (35 | ) | | | | ||||||||||||||||||||
Vale Manganês S.A. |
890 | 689 | 600 | 201 | 194 | | | |||||||||||||||||||||
Vale Florestar |
235 | | | (7 | ) | | | |
49
Investments | Equity results | Received dividends | ||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 (I) | January 1, 2009 | December 31, 2010 | December 31, 2009 (I) | December 31, 2010 | December 31, 2009 (I) | ||||||||||||||||||||||
Vale Canada Limited |
9.250 | 8.161 | 7.688 | (694 | ) | (869 | ) | | | |||||||||||||||||||
Vale International S.A. (c ) |
42.442 | 55.334 | 67.717 | 7.444 | (3.667 | ) | | | ||||||||||||||||||||
Vale Colombia Ltd |
826 | 678 | | (3 | ) | (26 | ) | | | |||||||||||||||||||
Vale Soluções em Energia |
198 | 172 | 98 | (55 | ) | | | | ||||||||||||||||||||
Urucum Mineração |
120 | 68 | 38 | 51 | 8 | | 100 | |||||||||||||||||||||
Others |
476 | 38 | 129 | 144 | 7 | 12 | 30 | |||||||||||||||||||||
88.166 | 83.332 | 89.411 | 8.709 | (3.809 | ) | 2.060 | 728 | |||||||||||||||||||||
Direct and indrect affiliated companies |
||||||||||||||||||||||||||||
LOG-IN Logística Intermodal S/A |
224 | 218 | 221 | 6 | 4 | | 6 | |||||||||||||||||||||
Henan Longyu Energy Resources |
417 | 435 | 411 | 134 | 148 | 147 | | |||||||||||||||||||||
Thyssenkrupp CSA Companhia Siderúrgica do Atlântico |
3.065 | 3.547 | 1.034 | (144 | ) | (76 | ) | | | |||||||||||||||||||
Others company |
239 | 362 | 315 | (44 | ) | 23 | | 15 | ||||||||||||||||||||
3.945 | 4.562 | 1.981 | (48 | ) | 99 | 147 | 21 | |||||||||||||||||||||
92.111 | 87.894 | 91.392 | 8.661 | (3.710 | ) | 2.207 | 749 | |||||||||||||||||||||
(I) | Period adjusted by new accounting pronouncements for comparative purposes, according Note 5. | |
(a) | Investments held for sale in 2010, (b) The total investment includes the values of advance for future capital increase (AFAC ), (c) Excluded from stockholders equity the investments of these companies already is detailed in the note |
50
Balance of parent company investments |
||||
Balance as of January 1, 2009 |
91.392 | |||
Acquisitions |
8.912 | |||
Disposals |
(28 | ) | ||
Dividends |
(312 | ) | ||
Acumulated translation adjustment |
(8.360 | ) | ||
Equity |
(3.710 | ) | ||
Balance
as of December 31, 2009 |
87.894 | |||
Saldo em
1o de janeiro de 2010 |
87.894 | |||
Acquisitions |
2.768 | |||
Disposals |
(3.833 | ) | ||
Dividends |
(1.923 | ) | ||
Acumulated translation adjustment |
(771 | ) | ||
Equity |
8.661 | |||
Income from non-controlling stockholders interest |
(685 | ) | ||
Balance as of December 31, 2010 |
92.111 | |||
51
Em 31 de Dezembro d3 2010 | ||||||||||||||||||||||||||||
Parent Company | Total % | Voting % | Assets | Liabilities | Stockholders Equity |
Operating Results |
Adjusted
net income for the year |
|||||||||||||||||||||
Direct and indirect subsidiaries | ||||||||||||||||||||||||||||
Aços Laminados do Pará |
100,00 | 100,00 | 85 | 1 | 84 | | (50 | ) | ||||||||||||||||||||
ALBRAS Alumínio Brasileiro S.A. |
51,00 | 51,00 | 3.156 | 1.024 | 2.132 | 101 | (14 | ) | ||||||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. |
57,03 | 61,74 | 6.525 | 1.735 | 4.790 | 331 | 293 | |||||||||||||||||||||
BSGR Limited |
51,00 | 51,00 | 2.410 | 778 | 1.632 | | (2 | ) | ||||||||||||||||||||
Cadam S.A |
61,48 | 100,00 | 390 | 188 | 202 | 3 | (24 | ) | ||||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
50,00 | 50,00 | 511 | 96 | 416 | 210 | 151 | |||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
50,89 | 51,00 | 915 | 497 | 417 | 213 | 132 | |||||||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização ITABRASCO |
50,90 | 51,00 | 357 | 75 | 282 | 81 | 59 | |||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
51,00 | 51,11 | 767 | 114 | 654 | 237 | 164 | |||||||||||||||||||||
Companhia Portuária da Baía de Sepetiba CPBS |
100,00 | 100,00 | 416 | 70 | 346 | 219 | 151 | |||||||||||||||||||||
Ferrovia Centro Atlantica |
100,00 | 100,00 | 2.274 | 353 | 1.921 | (10 | ) | (12 | ) | |||||||||||||||||||
Ferrovia Norte Sul S.A. |
100,00 | 100,00 | 1.887 | 143 | 1.743 | (4 | ) | 2 | ||||||||||||||||||||
Minas da Serra Geral S.A. MSG |
50,00 | 50,00 | 122 | 6 | 116 | 28 | 19 | |||||||||||||||||||||
Mineração Corumbá Reunidas S.A |
100,00 | 100,00 | 2.119 | 893 | 1.225 | 10 | (5 | ) | ||||||||||||||||||||
Mineração Paragominas |
100,00 | 100,00 | | | | | | |||||||||||||||||||||
Mineração Rio do Norte S.A. |
40,00 | 40,00 | 1.392 | 803 | 589 | 106 | (8 | ) | ||||||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR |
92,99 | 92,99 | 5.814 | 1.661 | 4.153 | (243 | ) | (103 | ) | |||||||||||||||||||
MRS Logística S.A. |
41,50 | 37,86 | 4.502 | 2.451 | 2.051 | 524 | 379 | |||||||||||||||||||||
Salobo Metais S.A. |
100,00 | 100,00 | 3.929 | 658 | 3.270 | (102 | ) | (81 | ) | |||||||||||||||||||
Samarco Mineração S.A. |
50,00 | 50,00 | 5.476 | 4.124 | 1.352 | 3.490 | 2.823 | |||||||||||||||||||||
Sociedad Contractual Minera Tres Valles |
90,00 | 90,00 | 450 | 14 | 438 | | | |||||||||||||||||||||
Urucum Mineração |
100,00 | 100,00 | 259 | 139 | 120 | 96 | 51 | |||||||||||||||||||||
Vale Austria Holdings GMBH |
100,00 | 100,00 | 7.987 | 6.437 | 1.550 | | (90 | ) | ||||||||||||||||||||
Vale Canada Limited |
100,00 | 100,00 | 49.789 | 40.538 | 9.251 | 448 | (694 | ) | ||||||||||||||||||||
Vale Colombia Ltd |
100,00 | 100,00 | 1.411 | 585 | 826 | 11 | (3 | ) | ||||||||||||||||||||
Vale Fertilizantes S.A |
78,92 | 78,92 | 12.843 | 3.484 | 9.359 | (50 | ) | (14 | ) | |||||||||||||||||||
Vale Florestar |
100,00 | 100,00 | 353 | 118 | 236 | (5 | ) | (6 | ) | |||||||||||||||||||
Vale Fosfatados S.A. |
100,00 | 100,00 | 3.945 | 728 | 3.217 | (69 | ) | (35 | ) | |||||||||||||||||||
Vale International S.A. |
100,00 | 100,00 | 93.241 | 50.798 | 42.442 | 6.821 | 7.444 | |||||||||||||||||||||
Vale Manganês S.A. |
100,00 | 100,00 | 1.638 | 748 | 890 | 283 | 201 | |||||||||||||||||||||
Vale Soluções em Energia |
52,77 | 52,77 | 496 | 120 | 376 | (117 | ) | (110 | ) | |||||||||||||||||||
Direct and
Indirect affiliated |
||||||||||||||||||||||||||||
LOG-IN Logística Intermodal S/A |
31,33 | 31,33 | 1.115 | 452 | 663 | 36 | 18 | |||||||||||||||||||||
Henan Longyu Energy Resources |
25,00 | 25,00 | 2.083 | 418 | 1.665 | 519 | 537 | |||||||||||||||||||||
Thyssenkrupp CSA Companhia Siderúrgica do Atlântico |
26,87 | 26,87 | 14.033 | 2.616 | 11.416 | (18 | ) | (527 | ) |
52
Consolidated | ||||||||||||||||||||
Concessions and | ||||||||||||||||||||
Goodwill | subconcessions | Right to use | Others | Total | ||||||||||||||||
Costs: |
||||||||||||||||||||
Balance at January 1, 2009 |
7.707 | 9.451 | 1.382 | 1.142 | 19.682 | |||||||||||||||
Additions |
| 1.404 | | 278 | 1.681 | |||||||||||||||
Disposals |
| (245 | ) | | (32 | ) | (276 | ) | ||||||||||||
Transfers |
| | | 24 | 24 | |||||||||||||||
Translation adjustments |
(526 | ) | | (58 | ) | 11 | (573 | ) | ||||||||||||
Balance at December 31, 2009 |
7.181 | 10.610 | 1.324 | 1.423 | 20.538 | |||||||||||||||
Amortization: |
||||||||||||||||||||
Balance at January 1, 2009 |
| (2.824 | ) | (36 | ) | (631 | ) | (3.491 | ) | |||||||||||
Additions |
| (435 | ) | (23 | ) | (234 | ) | (692 | ) | |||||||||||
Disposals |
| 62 | | 32 | 95 | |||||||||||||||
Translation adjustments |
| | | (9 | ) | (9 | ) | |||||||||||||
Balance at December 31, 2009 |
| (3.197 | ) | (59 | ) | (842 | ) | (4.098 | ) | |||||||||||
Net Balance |
7.181 | 7.413 | 1.265 | 581 | 16.440 | |||||||||||||||
Costs: |
||||||||||||||||||||
Balance at January 1, 2010 |
7.181 | 10.610 | 1.324 | 1.423 | 20.538 | |||||||||||||||
Additions |
1.328 | 1.571 | 7 | 298 | 3.204 | |||||||||||||||
Disposals |
| (894 | ) | (193 | ) | (11 | ) | (1.098 | ) | |||||||||||
Transfers |
| | | 78 | 78 | |||||||||||||||
Translation adjustments |
145 | | | 5 | 150 | |||||||||||||||
Balance at December 31, 2010 |
8.654 | 11.287 | 1.138 | 1.793 | 22.872 | |||||||||||||||
Amortization: |
||||||||||||||||||||
Balance at January 1, 2010 |
| (3.197 | ) | (59 | ) | (842 | ) | (4.098 | ) | |||||||||||
Additions |
| (700 | ) | (25 | ) | (261 | ) | (986 | ) | |||||||||||
Disposals |
| 490 | | 1 | 491 | |||||||||||||||
Translation adjustments |
| | | (5 | ) | (5 | ) | |||||||||||||
Balance at December 31, 2010 |
| (3.407 | ) | (84 | ) | (1.107 | ) | (4.598 | ) | |||||||||||
Net
Balance |
8.654 | 7.880 | 1.054 | 686 | 18.274 | |||||||||||||||
53
Parent Company | ||||||||||||||||||||
Concessions and | ||||||||||||||||||||
Goodwill | Subconcessions | Right to use | Others | Total | ||||||||||||||||
Costs: |
||||||||||||||||||||
Balance at January 1, 2009 |
7.707 | 4.915 | 715 | 977 | 14.314 | |||||||||||||||
Additions |
| 1.088 | | 122 | 1.209 | |||||||||||||||
Disposals |
| (193 | ) | | (33 | ) | (226 | ) | ||||||||||||
Translation adjustments |
(526 | ) | | | | (526 | ) | |||||||||||||
Balance at December 31, 2009 |
7.181 | 5.810 | 715 | 1.065 | 14.771 | |||||||||||||||
Amortization: |
||||||||||||||||||||
Balance at January 1, 2009 |
| (2.105 | ) | (36 | ) | (531 | ) | (2.672 | ) | |||||||||||
Additions |
| (197 | ) | (23 | ) | (185 | ) | (406 | ) | |||||||||||
Disposals |
| 61 | | 33 | 95 | |||||||||||||||
Balance at December 31, 2009 |
| (2.241 | ) | (59 | ) | (683 | ) | (2.983 | ) | |||||||||||
Net
balance |
7.181 | 3.569 | 656 | 382 | 11.788 | |||||||||||||||
Costs: |
||||||||||||||||||||
Balance at January 1, 2010 |
7.181 | 5.810 | 715 | 1.065 | 14.771 | |||||||||||||||
Additions |
1.328 | 1.614 | | 274 | 3.216 | |||||||||||||||
Disposals |
| (1.234 | ) | | (10 | ) | (1.244 | ) | ||||||||||||
Translation adjustments |
145 | | | | 145 | |||||||||||||||
Balance at December 31, 2010 |
8.654 | 6.190 | 715 | 1.329 | 16.888 | |||||||||||||||
Balance at January 1, 2010 |
| (2.241 | ) | (59 | ) | (683 | ) | (2.983 | ) | |||||||||||
Additions |
| (615 | ) | (25 | ) | (192 | ) | (832 | ) | |||||||||||
Disposals |
| 490 | | | 490 | |||||||||||||||
Balance at December 31, 2010 |
| (2.366 | ) | (84 | ) | (875 | ) | (3.325 | ) | |||||||||||
Net
balance |
8.654 | 3.824 | 631 | 454 | 13.563 | |||||||||||||||
Consolidated | ||||||||||||
As of December 31, | In january 01 | |||||||||||
2010 | 2009 | 2009 | ||||||||||
Assets Class: |
||||||||||||
Iron Ore Brazil |
4.060 | 4.060 | 4.060 | |||||||||
Nickel Canada |
3.082 | 2.948 | 3.471 | |||||||||
Coal Australia |
179 | 168 | 171 | |||||||||
Fertilizers Brazil |
1.328 | | | |||||||||
Others |
5 | 5 | 5 | |||||||||
8.654 | 7.181 | 7.707 | ||||||||||
54
Consolidated | ||||||||||||||||||||||||||||||||
Construction in | ||||||||||||||||||||||||||||||||
Land | Buildings | Facilities | Computer Equipment | Mineral assets | Others | progress | Total | |||||||||||||||||||||||||
Costs: |
||||||||||||||||||||||||||||||||
Balance at January 1, 2009 |
425 | 9.158 | 24.712 | 799 | 29.171 | 33.309 | 31.249 | 128.823 | ||||||||||||||||||||||||
Additions |
| | 1.510 | 61 | 4.811 | 3.057 | 4.987 | 14.426 | ||||||||||||||||||||||||
Disposals |
(39 | ) | (838 | ) | (44 | ) | (21 | ) | (101 | ) | (293 | ) | (202 | ) | (1.538 | ) | ||||||||||||||||
Transfers |
91 | 579 | 866 | 72 | 190 | 1.950 | (3.748 | ) | | |||||||||||||||||||||||
Translation adjustments |
| (980 | ) | (939 | ) | (86 | ) | (1.645 | ) | (1.485 | ) | (1.049 | ) | (6.184 | ) | |||||||||||||||||
Balance at December 31, 2009 |
477 | 7.919 | 26.105 | 825 | 32.426 | 36.538 | 31.237 | 135.527 | ||||||||||||||||||||||||
Depreciation/Depletion: |
||||||||||||||||||||||||||||||||
Balance at January 1, 2009 |
| (2.377 | ) | (8.175 | ) | (526 | ) | (3.441 | ) | (9.304 | ) | | (23.823 | ) | ||||||||||||||||||
Additions |
| (135 | ) | (1.282 | ) | (333 | ) | (893 | ) | (2.998 | ) | | (5.641 | ) | ||||||||||||||||||
Disposals |
| 105 | 164 | 114 | 57 | 626 | | 1.066 | ||||||||||||||||||||||||
Translation adjustments |
| 181 | 242 | (35 | ) | 806 | 625 | | 1.819 | |||||||||||||||||||||||
Balance at December 31, 2009 |
| (2.226 | ) | (9.051 | ) | (780 | ) | (3.471 | ) | (11.051 | ) | | (26.579 | ) | ||||||||||||||||||
Net Balance |
477 | 5.693 | 17.054 | 45 | 28.955 | 25.487 | 31.237 | 108.948 | ||||||||||||||||||||||||
Costs: |
||||||||||||||||||||||||||||||||
Balance at January 1, 2010 |
477 | 7.919 | 26.105 | 825 | 32.426 | 36.538 | 31.237 | 135.527 | ||||||||||||||||||||||||
Additions |
| 153 | 273 | 24 | 768 | 3.876 | 16.583 | 21.677 | ||||||||||||||||||||||||
Disposals |
| (293 | ) | (907 | ) | (47 | ) | (188 | ) | (575 | ) | (873 | ) | (2.883 | ) | |||||||||||||||||
Transfers |
116 | 3.309 | 6.778 | (365 | ) | 11.949 | 3.664 | (25.451 | ) | | ||||||||||||||||||||||
Translation adjustments |
| (296 | ) | (493 | ) | (15 | ) | (1.310 | ) | (239 | ) | (168 | ) | (2.521 | ) | |||||||||||||||||
Balance at December 31, 2010 |
593 | 10.792 | 31.756 | 422 | 43.645 | 43.264 | 21.328 | 151.800 | ||||||||||||||||||||||||
Depreciation/Depletion: |
||||||||||||||||||||||||||||||||
Balance at January 1, 2010 |
| (2.226 | ) | (9.051 | ) | (780 | ) | (3.471 | ) | (11.051 | ) | | (26.579 | ) | ||||||||||||||||||
Additions |
| (174 | ) | (1.743 | ) | (329 | ) | (245 | ) | (2.094 | ) | | (4.585 | ) | ||||||||||||||||||
Disposals |
| 102 | 417 | 14 | 15 | 1.196 | | 1.744 | ||||||||||||||||||||||||
Transfers |
| 151 | 266 | 884 | (1.301 | ) | | | | |||||||||||||||||||||||
Translation adjustments |
| 32 | 1.910 | 1.848 | 2.030 | 1.887 | | 7.707 | ||||||||||||||||||||||||
Balance at December 31, 2010 |
| (2.115 | ) | (8.201 | ) | 1.637 | (2.972 | ) | (10.062 | ) | | (21.713 | ) | |||||||||||||||||||
Net Balance |
593 | 8.677 | 23.555 | 2.059 | 40.673 | 33.202 | 21.328 | 130.087 | ||||||||||||||||||||||||
55
Parent Company | ||||||||||||||||||||||||||||||||
Construction in | ||||||||||||||||||||||||||||||||
Land | Buildings | Facilities | Computer equipment | Mining assets | Others | progress | Total | |||||||||||||||||||||||||
Costs: |
||||||||||||||||||||||||||||||||
Balance as of January 1, 2009 |
245 | 2.601 | 13.456 | 636 | 1.844 | 15.472 | 11.796 | 46.050 | ||||||||||||||||||||||||
Acquisitions |
| | | | 17 | | 5.782 | 5.799 | ||||||||||||||||||||||||
Disposals |
(39 | ) | (32 | ) | (38 | ) | (20 | ) | (97 | ) | (194 | ) | (144 | ) | (564 | ) | ||||||||||||||||
Transfers |
66 | 542 | 804 | 288 | 212 | 1.267 | (3.179 | ) | | |||||||||||||||||||||||
Balance as of December 31, 2009 |
272 | 3.111 | 14.222 | 904 | 1.976 | 16.545 | 14.255 | 51.285 | ||||||||||||||||||||||||
Depreciation/
depletion: |
||||||||||||||||||||||||||||||||
Balance as of January 1, 2009 |
| (714 | ) | (4.001 | ) | (392 | ) | (399 | ) | (5.089 | ) | | (10.595 | ) | ||||||||||||||||||
Acquisitions |
| (97 | ) | (504 | ) | 60 | (96 | ) | (764 | ) | | (1.401 | ) | |||||||||||||||||||
Disposals |
| 17 | 31 | 86 | 51 | 219 | | 404 | ||||||||||||||||||||||||
Transfers |
| 14 | 4 | 10 | | (28 | ) | | | |||||||||||||||||||||||
Balance as of December 31, 2009 |
| (780 | ) | (4.470 | ) | (236 | ) | (444 | ) | (5.662 | ) | | (11.592 | ) | ||||||||||||||||||
Net
balance |
272 | 2.331 | 9.752 | 668 | 1.532 | 10.883 | 14.255 | 39.693 | ||||||||||||||||||||||||
Costs: |
||||||||||||||||||||||||||||||||
Balance as of January 1, 2010 |
272 | 3.111 | 14.222 | 904 | 1.976 | 16.545 | 14.255 | 51.285 | ||||||||||||||||||||||||
Acquisitions |
| | | | | | 8.603 | 8.603 | ||||||||||||||||||||||||
Disposals |
(2 | ) | (183 | ) | (2.254 | ) | (32 | ) | (200 | ) | (975 | ) | (681 | ) | (4.327 | ) | ||||||||||||||||
Transfers |
92 | 498 | 1.284 | (955 | ) | 1.792 | 1.505 | (4.216 | ) | | ||||||||||||||||||||||
Balance as of December 31, 2010 |
362 | 3.426 | 13.252 | (83 | ) | 3.568 | 17.075 | 17.961 | 55.561 | |||||||||||||||||||||||
Depreciation/
depletion: |
||||||||||||||||||||||||||||||||
Balance as of January 1, 2010 |
| (780 | ) | (4.470 | ) | (236 | ) | (444 | ) | (5.662 | ) | | (11.592 | ) | ||||||||||||||||||
Acquisitions |
| (110 | ) | (238 | ) | (309 | ) | (130 | ) | (881 | ) | | (1.192 | ) | ||||||||||||||||||
Disposals |
| 8 | 310 | 870 | 71 | 426 | | 1.685 | ||||||||||||||||||||||||
Balance as of December 31, 2010 |
| (882 | ) | (3.922 | ) | 325 | (503 | ) | (6.117 | ) | | (11.099 | ) | |||||||||||||||||||
Net
balance |
362 | 2.544 | 9.330 | 242 | 3.065 | 10.958 | 17.961 | 44.462 | ||||||||||||||||||||||||
56
Consolidated | ||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | ||||||||||
Export-import financing |
804 | 546 | 958 | |||||||||
Working capital |
340 | 100 | 130 | |||||||||
1.144 | 646 | 1.088 | ||||||||||
57
Consolidated | ||||||||||||||||||||||||
Current liabilities | Non-Current liabilities | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | January 1, 2009 | |||||||||||||||||||
Foreign operations |
||||||||||||||||||||||||
Loans and financing denominated in the following currencies: |
||||||||||||||||||||||||
U.S. dollars |
4.062 | 2.851 | 575 | 5.416 | 10.688 | 15.299 | ||||||||||||||||||
Other debt securities |
29 | 51 | 54 | 362 | 715 | 390 | ||||||||||||||||||
Fixed rate notes US dollares |
| | | 17.065 | 12.852 | 15.214 | ||||||||||||||||||
Euro |
| | | 1.671 | | | ||||||||||||||||||
Export securitization (*) |
| 261 | 129 | | | 348 | ||||||||||||||||||
Perpetual notes |
| | | 130 | 136 | 194 | ||||||||||||||||||
Accrued charges |
401 | 346 | 507 | | | | ||||||||||||||||||
4.492 | 3.509 | 1.265 | 24.644 | 24.391 | 31.445 | |||||||||||||||||||
Domestic operations |
||||||||||||||||||||||||
Indexed by TJLP, TR, IGP-M and CDI |
187 | 146 | 103 | 6.963 | 6.233 | 4.879 | ||||||||||||||||||
Basket of currencies |
2 | 2 | 2 | 207 | 5 | 9 | ||||||||||||||||||
Loans in U.S. dollars |
2 | | | 4.736 | 990 | 386 | ||||||||||||||||||
Non-convertible debentures |
| 1.500 | | 1.229 | 4.513 | 5.987 | ||||||||||||||||||
Accrued charges |
183 | 153 | 220 | | | | ||||||||||||||||||
374 | 1.801 | 325 | 13.135 | 11.741 | 11.261 | |||||||||||||||||||
4.866 | 5.310 | 1.590 | 37.779 | 36.132 | 42.706 | |||||||||||||||||||
Parent company | ||||||||||||||||||||||||
Current liabilities | Non-Current liabilities | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | January 1, 2009 | |||||||||||||||||||
Foreign operations |
||||||||||||||||||||||||
Loans and financing in: |
||||||||||||||||||||||||
U.S. dollars |
236 | 276 | 380 | 2.531 | 1.095 | 1.046 | ||||||||||||||||||
Other currencies |
5 | 6 | 8 | | | | ||||||||||||||||||
Notes in U.S. dollars |
| | | | 6 | 15 | ||||||||||||||||||
Euro |
| | | 1.671 | | | ||||||||||||||||||
Accrued charges |
73 | 7 | 24 | | | | ||||||||||||||||||
314 | 289 | 412 | 4.202 | 1.101 | 1.061 | |||||||||||||||||||
Domestics operations |
||||||||||||||||||||||||
Indexed by TJLP, TR, IGP-M and CDI |
121 | 108 | 76 | 6.275 | 5.976 | 4.645 | ||||||||||||||||||
Basket of currencies |
2 | 2 | 3 | 207 | 5 | 10 | ||||||||||||||||||
Loans in U.S. dollars |
| | | 1.224 | 990 | 386 | ||||||||||||||||||
Non-convertible debentures |
| 1.500 | | 4.000 | 4.000 | 5.500 | ||||||||||||||||||
Accrued charges |
179 | 154 | 220 | | | | ||||||||||||||||||
302 | 1.764 | 299 | 11.706 | 10.971 | 10.541 | |||||||||||||||||||
616 | 2.053 | 711 | 15.908 | 12.072 | 11.602 | |||||||||||||||||||
58
Consolidated | Parent Company | |||||||||||||||
2012 |
2.037 | 5 | % | 508 | 3 | % | ||||||||||
2013 |
6.040 | 16 | % | 4.557 | 29 | % | ||||||||||
2014 |
2.057 | 5 | % | 1.659 | 10 | % | ||||||||||
2015 |
1.550 | 4 | % | 659 | 4 | % | ||||||||||
2016 onwards |
25.353 | 68 | % | 8.525 | 54 | % | ||||||||||
No due date (Perpetual notes and non-convertible debentures) |
742 | 2 | % | | 0 | % | ||||||||||
37.779 | 100 | % | 15.908 | 100 | % | |||||||||||
Consolidated | Parent Company | |||||||
Up to 3% |
9.689 | 4.006 | ||||||
3,1% to 5% |
3.928 | 1.952 | ||||||
5,1% to 7% (*) |
13.696 | 1.239 | ||||||
7,1% to 9% (**) |
7.528 | 2.169 | ||||||
9,1% to 11% (**) |
4.553 | 4.048 | ||||||
Over 11% (**) |
3.118 | 3.110 | ||||||
Variable (Perpetual notes) |
133 | | ||||||
42.645 | 16.524 | |||||||
59
60
Consolidated | Parent Company | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | January 1, 2009 | |||||||||||||||||||
Tax contingencies |
1.478 | 1.933 | 2.299 | 325 | 1.173 | 1.203 | ||||||||||||||||||
Civil contingencies |
893 | 935 | 687 | 680 | 539 | 475 | ||||||||||||||||||
Labor contingencies |
1.277 | 1.273 | 1.098 | 1.072 | 993 | 905 | ||||||||||||||||||
Environmental contingencies |
64 | 61 | 31 | 31 | 26 | 9 | ||||||||||||||||||
Total accrued liabilities |
3.712 | 4.202 | 4.115 | 2.108 | 2.731 | 2.592 | ||||||||||||||||||
Consolidated | Parent Company | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | January 1, 2009 | |||||||||||||||||||
Balance at the beginning of
the period |
4.202 | 4.115 | 4.315 | 2.731 | 2.592 | 2.984 | ||||||||||||||||||
Provisions, net of reversals |
(132 | ) | 474 | 921 | (61 | ) | 192 | 530 | ||||||||||||||||
Payments |
(606 | ) | (377 | ) | (1.507 | ) | (602 | ) | (237 | ) | (1.292 | ) | ||||||||||||
Monetary update |
248 | (10 | ) | 386 | 40 | 184 | 370 | |||||||||||||||||
Balance at the end of period |
3.712 | 4.202 | 4.115 | 2.108 | 2.731 | 2.592 | ||||||||||||||||||
For these contingencies exist in consolidated judicial deposits amounting to $3,062 in 2010, R$3,109 at December 31, 2009 and $2,920 on January 12, 2009. In parent company judicial deposits are amounting to R$1,789 as at 31 December 2010, R$2,050 at December 31, 2009 and $2,161 on January 12, 2009. |
The main nature of tax causes refer to discussions on the basis of calculation of the Financial Compensation for Exploiting Mineral Resources CFEM and about denials of compensation claims of credits in the settlement of federal taxes. The other causes refer to the charges of Additional Port Workers Compensation AITP and questions about the location of incidence for the purpose of Service Tax ISS. |
In 2009, we proceeded to the write off of values accrued related to the discussion over the fiscal loss compensation of social contribution above 30% due to the withdrawal of the action and consequently termination of the process with the release of funds deposited in escrow in favor of the Union. |
The civil lawsuits related to claims for companies contracted by losses that alleged to have occurred as a result of various economic plans and other claims related to accidents, compensation claims and still others related to monetary compensation in action prosecutor. |
Labor related actions principally comprise of: (a) payment of time spent travelling from their residences to the work place, (b) addition of dangerousness and insalubrities, (c) various other matters, often in connection with disputes about the amount of indemnities paid upon dismissal and the one-third extra holiday pay. |
The social security contingencies are also included in this context because arising from parcels of labor, in the case of legal and administrative disputes between the INSS and the Vale, whose core is the incidence of compulsory social security or not. |
61
Consolidated | Parent Company | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | January 1, 2009 | |||||||||||||||||||
Accrual in the begining of |
2.086 | 2.006 | 1.763 | 846 | 892 | 790 | ||||||||||||||||||
Expenses additions |
205 | 136 | 294 | 132 | 90 | 163 | ||||||||||||||||||
Financing Settlement in the period |
(78 | ) | (86 | ) | (16 | ) | (77 | ) | (75 | ) | (11 | ) | ||||||||||||
Estimative revisions on cash flow |
384 | 143 | (257 | ) | (96 | ) | (61 | ) | (50 | ) | ||||||||||||||
Cumulative translation adjustment |
(6 | ) | (112 | ) | 222 | | | | ||||||||||||||||
Accrual in the end of |
2.591 | 2.087 | 2.006 | 805 | 846 | 892 | ||||||||||||||||||
Current |
128 | 157 | 113 | 44 | 122 | 44 | ||||||||||||||||||
Non-Current |
2.463 | 1.930 | 1.893 | 761 | 724 | 848 | ||||||||||||||||||
Total of liabilities accrued |
2.591 | 2.087 | 2.006 | 805 | 846 | 892 | ||||||||||||||||||
62
Consolidated | Parent Company | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 01, 2009 | December 31, 2010 | December 31, 2009 | January 01, 2009 | |||||||||||||||||||
Income tax offset |
1.273 | 1.374 | 725 | | 799 | | ||||||||||||||||||
Temporary differences: |
||||||||||||||||||||||||
. Pension Plan |
1.223 | 871 | 292 | 231 | 271 | 338 | ||||||||||||||||||
. Provision for contingencies |
964 | 781 | 687 | 787 | 667 | 654 | ||||||||||||||||||
. Impairment of assets |
1.113 | 1.093 | 1.151 | 629 | 488 | 1.047 | ||||||||||||||||||
. Fair value of financial instruments |
631 | 62 | | 619 | 84 | | ||||||||||||||||||
. Fair value
of assets acquired |
(11.583 | ) | (9.168 | ) | (8.518 | ) | | | | |||||||||||||||
. Others |
(554 | ) | (240 | ) | (291 | ) | (477 | ) | (259 | ) | (76 | ) | ||||||||||||
Total |
(6.933 | ) | (5.227 | ) | (5.954 | ) | 1.789 | 2.050 | 1.963 | |||||||||||||||
Social contribution |
(3.574 | ) | (1.320 | ) | | (3.574 | ) | (1.320 | ) | | ||||||||||||||
Total |
(10.507 | ) | (6.547 | ) | (5.954 | ) | (1.785 | ) | 730 | 1.963 | ||||||||||||||
Assets |
2.440 | 2.760 | 978 | 1.789 | 2.050 | 1.963 | ||||||||||||||||||
Liabilities |
(12.947 | ) | (9.307 | ) | (6.932 | ) | (3.574 | ) | (1.320 | ) | | |||||||||||||
(10.507 | ) | (6.547 | ) | (5.954 | ) | (1.785 | ) | 730 | 1.963 | |||||||||||||||
Asset | Liability | Consolidated | Parent company | |||||||||||||
Deffered tax balance on 1/1/2009 |
978 | (6.932 | ) | (5.954 | ) | 1.963 | ||||||||||
Net income effects |
131 | (94 | ) | 37 | (753 | ) | ||||||||||
Addition / setlement of temporary
differences |
805 | (729 | ) | (444 | ) | (86 | ) | |||||||||
Subsidiary acquisition |
(1.523 | ) | (1.523 | ) | | |||||||||||
Cumulative translation adjustment |
1.834 | 1.834 | | |||||||||||||
Tax losses consumption |
(37 | ) | (37 | ) | (37 | ) | ||||||||||
Tax losses recognition |
799 | 799 | 799 | |||||||||||||
IFRS adoption Stockholders equity
adjustment |
84 | (450 | ) | 154 | 84 | |||||||||||
Defferred social contribution |
(1.320 | ) | (1.320 | ) | (1.320 | ) | ||||||||||
Other comprehensive income |
(93 | ) | (93 | ) | (92) | |||||||||||
Deffered tax balance on 31/12/2009 |
2.760 | (9.307 | ) | (6.547 | ) | 730 | ||||||||||
Net income effects |
(507 | ) | 2.758 | 2.251 | 624 | |||||||||||
Addition / setlement of temporary
differences |
254 | (560 | ) | (306 | ) | (4 | ) | |||||||||
Subsidiary acquisition |
(3.810 | ) | (3.810 | ) | | |||||||||||
Cumulative translation adjustment |
261 | 261 | | |||||||||||||
Tax losses consumption |
(846 | ) | (846 | ) | (846 | ) | ||||||||||
Tax losses recognition |
779 | 779 | | |||||||||||||
Defferred social contribution |
(2.254 | ) | (2.254 | ) | (2.254 | ) | ||||||||||
Other comprehensive income |
(35 | ) | (35 | ) | (35 | ) | ||||||||||
Deffered tax balance on 31/12/2010 |
2.440 | (12.947 | ) | (10.507 | ) | (1.785 | ) | |||||||||
63
Consolidated | Parent Company | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January, 01 | December 31, 2010 | December 31, 2009 | January, 01 | |||||||||||||||||||
to be recovered after than 12 months |
(10.941 | ) | (8.039 | ) | (7.263 | ) | (2.033 | ) | (489 | ) | 743 | |||||||||||||
to be recovered within 12 months |
434 | 1.492 | 1.309 | 248 | 1.219 | 1.220 | ||||||||||||||||||
(10.507 | ) | (6.547 | ) | (5.954 | ) | (1.785 | ) | 730 | 1.963 | |||||||||||||||
64
Consolidated | Parent Company | |||||||||||||||
December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31,2009 | |||||||||||||
Income before tax and social contribution |
37.679 | 15.459 | 37.024 | 15.903 | ||||||||||||
Results of equity investments |
48 | (99 | ) | (8.661 | ) | 3.710 | ||||||||||
Exchange variation not taxable |
479 | 10.577 | | | ||||||||||||
38.206 | 25.937 | 28.363 | 19.613 | |||||||||||||
Income tax
and social contribution at statutory rates 34% |
(12.990 | ) | (8.819 | ) | (9.644 | ) | (6.668 | ) | ||||||||
adjustments that affects the basis of taxes: |
||||||||||||||||
Income tax benefit from interest on stockholders equity |
1.732 | 872 | 1.732 | 872 | ||||||||||||
Tax incentives |
1.390 | 368 | 1.093 | 184 | ||||||||||||
Results of overseas companies taxed by different rates
wich differs form the parent company rate |
2.988 | 2.126 | | | ||||||||||||
Others |
(155 | ) | 499 | 87 | 46 | |||||||||||
Income
tax and social contribution on the profit for the period |
(7.035 | ) | (4.954 | ) | (6.732 | ) | (5.566 | ) | ||||||||
65
66
Consolidated | ||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | ||||||||||||||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | ||||||||||||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | ||||||||||||||||||||||||||||
Present value of obligations at beginning of year |
4.745 | 8.209 | 2.270 | 4.269 | 8.497 | 2.495 | 4.546 | 8.941 | 2.960 | |||||||||||||||||||||||||||
Initial liability recognized with new consolidation |
642 | 20 | 97 | | | | | | | |||||||||||||||||||||||||||
Service cost |
3 | 122 | 46 | | 108 | 34 | | 130 | 45 | |||||||||||||||||||||||||||
Interest cost |
574 | 635 | 179 | 461 | 648 | 176 | 448 | 558 | 156 | |||||||||||||||||||||||||||
Benefits paid |
(461 | ) | (658 | ) | (140 | ) | (388 | ) | (610 | ) | (129 | ) | (465 | ) | (581 | ) | (128 | ) | ||||||||||||||||||
Plan
amendedment |
| 35 | (4 | ) | | | | | 29 | | ||||||||||||||||||||||||||
Assumption
changes |
| | | | | | (260 | ) | (964 | ) | (681 | ) | ||||||||||||||||||||||||
Actuarial
loss/ (gain) |
533 | 439 | 16 | 403 | 488 | 48 | | | | |||||||||||||||||||||||||||
Effects of exchange rate changes |
| 18 | 36 | | (922 | ) | (354 | ) | | 384 | 143 | |||||||||||||||||||||||||
Present value of liabilities at year end |
6.036 | 8.820 | 2.500 | 4.745 | 8.209 | 2.270 | 4.269 | 8.497 | 2.495 | |||||||||||||||||||||||||||
Parent Company | ||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | ||||||||||||||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | ||||||||||||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | ||||||||||||||||||||||||||||
Present value of obligations at beginning of year |
4.745 | 2.387 | 324 | 4.269 | 2.127 | 300 | 4.546 | 1.815 | 292 | |||||||||||||||||||||||||||
Service cost |
| 24 | 3 | | 22 | 4 | | 20 | 3 | |||||||||||||||||||||||||||
Interest cost |
504 | 257 | 35 | 461 | 231 | 32 | 448 | 179 | 29 | |||||||||||||||||||||||||||
Benefits paid |
(415 | ) | (148 | ) | (31 | ) | (388 | ) | (128 | ) | (27 | ) | (465 | ) | (114 | ) | (31 | ) | ||||||||||||||||||
Plan
amendment |
| | | | | | | | | |||||||||||||||||||||||||||
Assumption
changes |
| | | | | | (260 | ) | 227 | 7 | ||||||||||||||||||||||||||
Actuarial
loss/ (gain) |
442 | 247 | 56 | 403 | 135 | 15 | | | | |||||||||||||||||||||||||||
Effects of exchange rate changes |
| | | | | | | | | |||||||||||||||||||||||||||
Present value of liabilities at year end |
5.276 | 2.767 | 387 | 4.745 | 2.387 | 324 | 4.269 | 2.127 | 300 | |||||||||||||||||||||||||||
67
Consolidated | ||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 01, 2009 | ||||||||||||||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | ||||||||||||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | ||||||||||||||||||||||||||||
Fair value of assets at beginning of year |
7.190 | 7.131 | 19 | 5.937 | 7.033 | 21 | 6.308 | 7.773 | 18 | |||||||||||||||||||||||||||
Initial active recognised with further
consolidation |
751 | 16 | | | | | | | | |||||||||||||||||||||||||||
Actual return on assets |
944 | 714 | 2 | 703 | 885 | 2 | 94 | (1.060 | ) | 2 | ||||||||||||||||||||||||||
Sponsor contributions |
4 | 316 | 140 | | 386 | 129 | | 573 | 97 | |||||||||||||||||||||||||||
Benefits paid |
(461 | ) | (658 | ) | (140 | ) | (388 | ) | (610 | ) | (129 | ) | (465 | ) | (581 | ) | (97 | ) | ||||||||||||||||||
Actuarial gains / losses |
879 | 214 | | 938 | 214 | | | | | |||||||||||||||||||||||||||
Effects of exchange rate changes |
| 8 | 1 | | (777 | ) | (4 | ) | | 328 | 1 | |||||||||||||||||||||||||
Fair value of assets at end of year |
9.307 | 7.741 | 22 | 7.190 | 7.131 | 19 | 5.937 | 7.033 | 21 | |||||||||||||||||||||||||||
Parent Company | ||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 01, 2009 (I) | ||||||||||||||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | ||||||||||||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | ||||||||||||||||||||||||||||
Fair value of assets at beginning of year |
||||||||||||||||||||||||||||||||||||
Actual return on assets |
7.190 | 1.977 | | 5.937 | 1.515 | | 6.308 | 1.368 | | |||||||||||||||||||||||||||
Sponsor contributions |
839 | 233 | | 703 | 187 | | 94 | 87 | | |||||||||||||||||||||||||||
Benefits paid |
| 206 | 31 | | 189 | 27 | | 174 | | |||||||||||||||||||||||||||
Actuarial gains / losses |
(415 | ) | (148 | ) | (31 | ) | (388 | ) | (128 | ) | (27 | ) | (465 | ) | (114 | ) | | |||||||||||||||||||
Effects of exchange rate changes |
879 | 214 | | 938 | 214 | | | | | |||||||||||||||||||||||||||
Fair value of assets at end of year |
8.493 | 2.482 | | 7.190 | 1.977 | | 5.937 | 1.515 | | |||||||||||||||||||||||||||
68
Consolidated | ||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | ||||||||||||||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | ||||||||||||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | ||||||||||||||||||||||||||||
Present value of liabilities at year end |
(6.036 | ) | (8.820 | ) | (2.500 | ) | (4.745 | ) | (8.209 | ) | (2.270 | ) | (4.269 | ) | (8.497 | ) | (2.495 | ) | ||||||||||||||||||
Fair value of assets at end of year |
9.307 | 7.741 | 22 | 7.190 | 7.131 | 19 | 5.937 | 7.033 | 21 | |||||||||||||||||||||||||||
Net value of (gains) / losses not recognised
in the balance |
| (45 | ) | 67 | | (79 | ) | 15 | | | | |||||||||||||||||||||||||
Effect of limit described in paragraph 58 (b) |
(3.271 | ) | | | (2.445 | ) | | | (1.668 | ) | | | ||||||||||||||||||||||||
Total |
3.271 | (1.124 | ) | (2.411 | ) | 2.445 | (1.157 | ) | (2.236 | ) | 1.668 | (1.464 | ) | (2.474 | ) | |||||||||||||||||||||
Net assets / liabilities actuarial accrued |
||||||||||||||||||||||||||||||||||||
Current |
| (160 | ) | (151 | ) | | (156 | ) | (136 | ) | | (137 | ) | (151 | ) | |||||||||||||||||||||
Non-current |
| (964 | ) | (2.260 | ) | | (1.001 | ) | (2.100 | ) | | (1.327 | ) | (2.323 | ) | |||||||||||||||||||||
Total |
| (1.124 | ) | (2.411 | ) | | (1.157 | ) | (2.236 | ) | | (1.464 | ) | (2.474 | ) | |||||||||||||||||||||
Consolidated | |||||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | |||||||||||||||||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||||||||||||||
Present value of liabilities at year end |
(5.276 | ) | (2.767 | ) | (387 | ) | (4.745 | ) | (2.387 | ) | (324 | ) | (4.269 | ) | (2.127 | ) | (300 | ) | |||||||||||||||||||||
Fair value of assets at end of year |
8.493 | 2.472 | | 7.190 | 1.977 | | 5.937 | 1.515 | | ||||||||||||||||||||||||||||||
Net value of (gains) / losses not recognised
in the balance |
| (46 | ) | 49 | | (79 | ) | 15 | | | | ||||||||||||||||||||||||||||
(3.217 | ) | | | (2.445 | ) | | | (1.668 | ) | | | ||||||||||||||||||||||||||||
Total |
3.217 | (341 | ) | (338 | ) | 2.445 | (489 | ) | (309 | ) | 1.668 | (612 | ) | (300 | ) | ||||||||||||||||||||||||
Net assets / liabilities actuarial accrued |
|||||||||||||||||||||||||||||||||||||||
Current |
| (139 | ) | (37 | ) | | (132 | ) | (28 | ) | | (111 | ) | (24 | ) | ||||||||||||||||||||||||
Non-current |
| (202 | ) | (301 | ) | | (357 | ) | (281 | ) | | (501 | ) | (276 | ) | ||||||||||||||||||||||||
Total |
| (341 | ) | (338 | ) | | (489 | ) | (309 | ) | | (612 | ) | (300 | ) | ||||||||||||||||||||||||
(*) | The Company has not recorded on its balance sheet the assets and their counterparts from the evaluation of plans actuarial surplus, as there is no clear evidence in the realization, according establishes the paragraph 58B of the CPC 33. |
69
Consolidated | ||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Current service cost |
3 | 101 | 46 | | 108 | 34 | ||||||||||||||||||
Interest on actuarial liabilities |
574 | 635 | 179 | 461 | 648 | 176 | ||||||||||||||||||
Expected return on assets |
(944 | ) | (579 | ) | (1 | ) | (703 | ) | (496 | ) | (2 | ) | ||||||||||||
Amortization and (gains) / losses, net (paragraph 58a) |
(404 | ) | 38 | 23 | (535 | ) | | | ||||||||||||||||
Effect of limit described in paragraph 58 (b) |
771 | | | 777 | | | ||||||||||||||||||
Total costs, net |
| 195 | 247 | | 260 | 208 | ||||||||||||||||||
Parent Company | ||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Current service cost |
| 24 | 3 | | 22 | 4 | ||||||||||||||||||
Interest on actuarial liabilities |
504 | 257 | 35 | 461 | 231 | 32 | ||||||||||||||||||
Expected return on assets |
(839 | ) | (223 | ) | | (703 | ) | (187 | ) | | ||||||||||||||
Depreciation and (gains) / losses, net (paragraph 58a) |
(436 | ) | | 23 | (535 | ) | | | ||||||||||||||||
Effect of limit described in paragraph 58 (b) |
771 | |||||||||||||||||||||||
Total costs, net |
| 58 | 61 | (777 | ) | 66 | 36 | |||||||||||||||||
(*) | The Company has not recorded on its balance sheet the assets and their counterparts from the evaluation of plans actuarial surplus, as there is no clear evidence in the realization, according establishes the item 58 A of the CPC 33. | |
(I) | period adjusted by new accounting pronouncements for comparative purposes, according to note 5. |
70
Brazil | ||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 01, 2009 | ||||||||||||||||||||||||||||||||||
Other benefits | Other benefits | |||||||||||||||||||||||||||||||||||
Plans Surplus | Plans in deficit | Other benefits deficit | Plans Surplus | Plans in deficit | deficit | Plans Surplus | Plans in deficit | deficit | ||||||||||||||||||||||||||||
Discount rate |
11.30% a.a. | 11.30% a.a. | 11.30% a.a. | 11.08% a.a. | 11.08% a.a. | 11.08% a.a. | 11.28% a.a. | 11.28% a.a. | 11.28% a.a. | |||||||||||||||||||||||||||
Expected return on assets |
12.00% a.a. | 11.50% a.a. | | 12.00% a.a. | 11.50% a.a. | | 12.22% a.a. | 13.00% a.a. | | |||||||||||||||||||||||||||
Growth rate of payroll and related
charges up to 47 years |
8.15% a.a. | 8.15% a.a. | | 7.64% a.a. | 7.64% a.a. | | 7.12% a.a. | 7.12% a.a. | | |||||||||||||||||||||||||||
Growth rate of payroll and related
charges after 47 years |
5.00% a.a. | 5.00% a.a. | | 4.50% a.a. | 4.50% a.a. | | 4.00% a.a. | 4.00% a.a. | | |||||||||||||||||||||||||||
Inflation |
5.00% a.a. | 5.00% a.a. | 5.00% a.a. | 4.50% a.a. | 4.50% a.a. | 4.50% a.a. | 4.00% a.a. | 4.00% a.a. | 4.00% a.a. | |||||||||||||||||||||||||||
Nominal growth rate of medical costs |
| | 8.15% a.a. | | | 7.63% a.a. | | | 7.12% a.a. |
Exterior | ||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 01, 2009 | ||||||||||||||||||||||
Plans in deficit | Other benefits deficit | Plans in deficit | Other benefits deficit | Plans in deficit | Other benefits deficit | |||||||||||||||||||
Discount rate |
6.21% a.a. | 5.44% a.a. | 6.21% a.a. | 6.20% a.a. | 5.58% a.a. | 7.32% a.a. | ||||||||||||||||||
Expected return on assets |
7.02% a.a. | 6.50% a.a. | 7.00% a.a. | 6.23% a.a. | 6.99% a.a. | 7.35% a.a. | ||||||||||||||||||
Growth rate of payroll and related charges up to 47 years |
4.11% a.a. | 3.58% a.a. | 4.11% a.a. | 3.58% a.a. | 4.12% a.a. | 3.58% a.a. | ||||||||||||||||||
Growth rate of payroll and related charges after 47 years |
4.11% a.a. | 3.58% a.a. | 4.11% a.a. | 3.58% a.a. | 4.12% a.a. | 3.58% a.a. | ||||||||||||||||||
Inflation |
2.00% a.a. | 2.00% a.a. | 2.00% a.a. | 2.00% a.a. | 2.00% a.a. | 2.00% a.a. | ||||||||||||||||||
Nominal growth rate of medical costs |
| 5.92% a.a. | | 6.04% a.a. | | 6.19% a.a. |
71
72
Consolidated | ||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 (I) | January 01, 2009 (I) | ||||||||||||||||||||||||||||||||||||||||||||||
Total | Nivel 1 | Nivel 2 | Nivel 3 | Total | Nivel 1 | Nivel 2 | Nivel 3 | Total | Nivel 1 | Nivel 2 | Nivel 3 | |||||||||||||||||||||||||||||||||||||
Assets by category |
9 | 9 | | | | | | | 1 | 1 | | | ||||||||||||||||||||||||||||||||||||
Cash and cash equivalents |
135 | 135 | | | 26 | 26 | | | | | | | ||||||||||||||||||||||||||||||||||||
Accounts receivable |
2.201 | 2.201 | | | 2.024 | 2.024 | | | 965 | 965 | | | ||||||||||||||||||||||||||||||||||||
Equity securities liquid |
126 | | 126 | | 105 | | 105 | | 263 | | 263 | | ||||||||||||||||||||||||||||||||||||
Equity securities non-liquid |
381 | | 381 | | 206 | | 206 | | 218 | | 218 | | ||||||||||||||||||||||||||||||||||||
Debt securities Corporate bonds |
318 | | 318 | | 329 | | 329 | | 287 | | 287 | | ||||||||||||||||||||||||||||||||||||
Debt securities Financial Institutions |
3.523 | 3.523 | | | 2.653 | 2.653 | | | 2.196 | 2.196 | | | ||||||||||||||||||||||||||||||||||||
Debt securities Government bonds |
2.683 | 2.683 | | | 2.421 | 2.421 | | | 2.313 | 2.313 | | | ||||||||||||||||||||||||||||||||||||
Investment funds Fixed Income |
855 | 855 | | | 690 | 690 | | | 365 | 365 | | | ||||||||||||||||||||||||||||||||||||
Investment funds Equity |
39 | 39 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
213 | | | 213 | 151 | | | 151 | 156 | | | 156 | |||||||||||||||||||||||||||||||||||||
31 | | | 31 | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Investment funds Private Equity |
481 | | | 481 | 391 | | | 391 | 339 | | | 339 | ||||||||||||||||||||||||||||||||||||
Real estate |
302 | | | 302 | 275 | | | 275 | 415 | | | 415 | ||||||||||||||||||||||||||||||||||||
Total |
11.297 | 9.445 | 825 | 1.027 | 9.271 | 7.814 | 640 | 817 | 7.518 | 5.840 | 768 | 910 | ||||||||||||||||||||||||||||||||||||
Funds not related to risk plans |
(1.990 | ) | (2.081 | ) | (1.581 | ) | ||||||||||||||||||||||||||||||||||||||||||
Fair value of plan assets at end of year |
9.307 | 7.190 | 5.937 | |||||||||||||||||||||||||||||||||||||||||||||
73
Parent Company | ||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 (I) | January 31, 2009 (I) | ||||||||||||||||||||||||||||||||||||||||||||||
Total | Nivel 1 | Nivel 2 | Nivel 3 | Total | Nivel 1 | Nivel 2 | Nivel 3 | Total | Nivel 1 | Nivel 2 | Nivel 3 | |||||||||||||||||||||||||||||||||||||
Assets by category |
1 | 1 | | | | | | | 1 | 1 | | | ||||||||||||||||||||||||||||||||||||
Cash and cash equivalents |
135 | 135 | | | 26 | 26 | | | | | | | ||||||||||||||||||||||||||||||||||||
Accounts Receivable |
2.201 | 2.201 | | | 2.024 | 2.024 | | | 965 | 965 | | | ||||||||||||||||||||||||||||||||||||
Equity securities liquid |
126 | | 126 | | 105 | | 105 | | 263 | | 263 | | ||||||||||||||||||||||||||||||||||||
Equity securities non-liquid |
381 | | 381 | | 206 | | 206 | | 218 | | 218 | | ||||||||||||||||||||||||||||||||||||
Debt securities Corporate bonds |
318 | | 318 | | 329 | | 329 | | 287 | | 287 | | ||||||||||||||||||||||||||||||||||||
Debt securities Financial Institutions |
3.274 | 3.274 | | | 2.653 | 2.653 | | | 2.196 | 2.196 | | | ||||||||||||||||||||||||||||||||||||
Debt securities Government bonds |
2.428 | 2.428 | | | 2.421 | 2.421 | | | 2.313 | 2.313 | | | ||||||||||||||||||||||||||||||||||||
606 | 606 | | | 690 | 690 | | | 365 | 365 | | | |||||||||||||||||||||||||||||||||||||
39 | 39 | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Investment funds Fixed Income |
213 | | | 213 | 151 | | | 151 | 156 | | | 156 | ||||||||||||||||||||||||||||||||||||
Investment funds Equity |
31 | | | 31 | | | | | | | | | ||||||||||||||||||||||||||||||||||||
Investment funds Private Equity |
438 | | | 438 | 391 | | | 391 | 339 | | | 339 | ||||||||||||||||||||||||||||||||||||
Real estate |
292 | | | 292 | 275 | | | 275 | 415 | | | 415 | ||||||||||||||||||||||||||||||||||||
Total |
10.483 | 8.684 | 825 | 974 | 9.271 | 7.814 | 640 | 817 | 7.518 | 5.840 | 768 | 910 | ||||||||||||||||||||||||||||||||||||
Funds not related to risk plans |
(1.990 | ) | (2.081 | ) | (1.581 | ) | ||||||||||||||||||||||||||||||||||||||||||
Fair value of plan assets at end of year |
8.493 | 7.190 | 5.937 | |||||||||||||||||||||||||||||||||||||||||||||
Consolidated | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 (I) | January 01, 2009 (I) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investment funds - |
Funds - Loans real |
Loans to | Investment funds - |
Funds - Loans real |
Loans to | Investment funds - |
Funds - Loans real |
Loans to | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Private Equity | estate | Real estate | Participants | Total | Private Equity | estate | Real estate | Participants | Total | Private Equity | estate | Real estate | Participants | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Beginning of the year |
151 | | 391 | 275 | 817 | 156 | 339 | 415 | 910 | 132 | 301 | 266 | 699 | | | |||||||||||||||||||||||||||||||||||||||||||||
Actual return on plan assets |
(5 | ) | 2 | 76 | 38 | 111 | 51 | 33 | 55 | 139 | 10 | 52 | 60 | 122 | | | ||||||||||||||||||||||||||||||||||||||||||||
Initial consolidation of
new acquisitions |
| | | | | | (15 | ) | | (303 | ) | (39 | ) | (14 | ) | | (53 | ) | | | ||||||||||||||||||||||||||||||||||||||||
Assets sold during the year |
(4 | ) | (2 | ) | (40 | ) | (125 | ) | (171 | ) | (93 | ) | 34 | | 71 | 53 | | | | | | |||||||||||||||||||||||||||||||||||||||
Assets purchased, sales and
settlements |
71 | | 42 | 104 | 217 | 37 | | (195 | ) | | | | | 142 | | | ||||||||||||||||||||||||||||||||||||||||||||
Transfers between levels |
| 31 | (31 | ) | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||
End of the year |
213 | 31 | 438 | 292 | 974 | 151 | 391 | 275 | 817 | 156 | 339 | 326 | 910 | | | |||||||||||||||||||||||||||||||||||||||||||||
74
Parent Company | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 (I) | January 01, 2009 (I) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investment funds - |
Funds - Loans real |
Loans to | Investment funds - |
Funds - Loans real |
Loans to | Investment funds - |
Funds - Loans real |
Loans to | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Private Equity | estate | Real estate | Participants | Total | Private Equity | estate | Real estate | Participants | Total | Private Equity | estate | Real estate | Participants | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Beginning of the year |
151 | | 391 | 275 | 817 | 156 | 339 | 415 | 910 | 132 | 301 | 266 | 699 | | | |||||||||||||||||||||||||||||||||||||||||||||
Initial consolidation of new
acquisitions |
(5 | ) | 2 | 76 | 38 | 111 | 51 | 33 | 55 | 139 | 10 | 52 | 60 | 122 | | | ||||||||||||||||||||||||||||||||||||||||||||
Assets purchased and settlements |
(4 | ) | (2 | ) | (40 | ) | (125 | ) | (171 | ) | (93 | ) | (15 | ) | (195 | ) | (303 | ) | (39 | ) | (14 | ) | | (53 | ) | | | |||||||||||||||||||||||||||||||||
Cumulative translations
adjustment |
71 | | 42 | 104 | 217 | 37 | 34 | | 71 | 53 | | 89 | 142 | | | |||||||||||||||||||||||||||||||||||||||||||||
Transfers between levels |
| 31 | (31 | ) | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||
End of the year |
213 | 31 | 438 | 292 | 974 | 151 | 391 | 275 | 817 | 156 | 339 | 415 | 910 | | | |||||||||||||||||||||||||||||||||||||||||||||
75
76
Consolidated | ||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 31, 2009 | ||||||||||||||||||||||||||||||||||||||||||||||
Total | Nível 1 | Nível 2 | Nível 3 | Total | Nível 1 | Nível 2 | Nível 3 | Total | Nível 1 | Nível 2 | Nível 3 | |||||||||||||||||||||||||||||||||||||
Cash and cash equivalents |
86 | 36 | 50 | | 59 | 22 | 37 | | 84 | 33 | 51 | | ||||||||||||||||||||||||||||||||||||
Accounts Receivable |
34 | 34 | | | 3 | 3 | | | | | | | ||||||||||||||||||||||||||||||||||||
Equity securities liquid |
2.694 | 2.694 | | | 2.591 | 2.591 | | | 2.068 | 2.068 | | | ||||||||||||||||||||||||||||||||||||
Equity securities non-liquid |
18 | 10 | 8 | | 7 | | 7 | | 18 | | 18 | | ||||||||||||||||||||||||||||||||||||
Debt securities Corporate bonds |
91 | | 91 | | 65 | | 65 | | 158 | 2 | 156 | | ||||||||||||||||||||||||||||||||||||
Debt securities Financial
Institutions |
200 | | 200 | | 99 | | 99 | | 85 | | 85 | | ||||||||||||||||||||||||||||||||||||
Debt securities Government
bonds |
1.309 | 615 | 694 | | 1.160 | 472 | 688 | | 1.309 | 491 | 818 | | ||||||||||||||||||||||||||||||||||||
Investment funds Fixed Income |
2.998 | 1.799 | 1.199 | | 2.846 | 1.625 | 1.221 | | 2.827 | 1.285 | 1.542 | | ||||||||||||||||||||||||||||||||||||
Investment funds Equity |
1.089 | 512 | 577 | | 1.025 | 465 | 560 | | 1.094 | 295 | 799 | | ||||||||||||||||||||||||||||||||||||
Investment funds International |
11 | 6 | 5 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
Investment funds Private Equity |
24 | | | 24 | 17 | | | 17 | 11 | | | 11 | ||||||||||||||||||||||||||||||||||||
Investment funds Real estate |
2 | | | 2 | | | | | | | | | ||||||||||||||||||||||||||||||||||||
Real estate |
62 | | | 62 | 43 | | | 43 | 25 | | | 25 | ||||||||||||||||||||||||||||||||||||
Loans to Participants |
251 | | | 251 | 216 | | | 216 | 120 | | | 120 | ||||||||||||||||||||||||||||||||||||
Total |
8.869 | 5.706 | 2.824 | 339 | 8.131 | 5.178 | 2.677 | 276 | 7.799 | 4.174 | 3.469 | 156 | ||||||||||||||||||||||||||||||||||||
Funds not related to risk plans |
(1.128 | ) | (1.000 | ) | (766 | ) | ||||||||||||||||||||||||||||||||||||||||||
Fair value of plan assets at end
of year |
7.741 | 7.131 | 7.033 | |||||||||||||||||||||||||||||||||||||||||||||
Parent Company | ||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 (I) | January 01, 2009 (I) | ||||||||||||||||||||||||||||||||||||||||||||||
Assets by category | Total | Nível 1 | Nível 2 | Nível 3 | Total | Nível 1 | Nível 2 | Nível 3 | Total | Nível 1 | Nível 2 | Nível 3 | ||||||||||||||||||||||||||||||||||||
Cash and cash equivalents |
7 | 7 | | | 1 | 1 | | | 1 | 1 | | | ||||||||||||||||||||||||||||||||||||
Accounts Receivable |
10 | 10 | | | 3 | 3 | | | | | | | ||||||||||||||||||||||||||||||||||||
Equity securities liquid |
306 | 306 | | | 246 | 246 | | | 113 | 113 | | | ||||||||||||||||||||||||||||||||||||
Equity securities non-liquid |
8 | | 8 | | 7 | | 7 | | 18 | | 18 | | ||||||||||||||||||||||||||||||||||||
Debt securities Corporate bonds |
87 | | 87 | | 65 | | 65 | | 156 | | 156 | | ||||||||||||||||||||||||||||||||||||
Debt securities Financial
Institutions |
200 | | 200 | | 99 | | 99 | | 85 | | 85 | | ||||||||||||||||||||||||||||||||||||
Debt securities Government
bonds |
560 | 560 | | | 432 | 432 | | | 440 | 440 | | | ||||||||||||||||||||||||||||||||||||
Investment funds Fixed Income |
1.700 | 1.700 | | | 1.534 | 1.534 | | | 1.162 | 1.162 | | | ||||||||||||||||||||||||||||||||||||
Investment funds Equity |
360 | 360 | | | 314 | 314 | | | 150 | 150 | | | ||||||||||||||||||||||||||||||||||||
Investment funds International |
6 | 6 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
Investment funds Private Equity |
24 | | | 24 | 17 | | | 17 | 11 | | | 11 | ||||||||||||||||||||||||||||||||||||
Investment funds Real estate |
2 | | | 2 | | | | | | | | | ||||||||||||||||||||||||||||||||||||
Real estate |
62 | | | 62 | 43 | | | 43 | 25 | | | 25 | ||||||||||||||||||||||||||||||||||||
Loans to Participants |
251 | | | 251 | 216 | | | 216 | 120 | | | 120 | ||||||||||||||||||||||||||||||||||||
Total |
3.583 | 2.949 | 295 | 339 | 2.977 | 2.530 | 171 | 276 | 2.281 | 1.866 | 259 | 156 | ||||||||||||||||||||||||||||||||||||
(1.111 | ) | (1.000 | ) | (766 | ) | |||||||||||||||||||||||||||||||||||||||||||
2.221 | 1.761 | 1.395 | ||||||||||||||||||||||||||||||||||||||||||||||
77
Consolidated | ||||||||||||||||||||
December 31, 2010 | ||||||||||||||||||||
Investment funds - | Funds Loans real | |||||||||||||||||||
Private Equity | estate | Real estate | Loans to Participants | Total | ||||||||||||||||
Beginning of the year |
17 | | 43 | 216 | 276 | |||||||||||||||
Actual return on plan assets |
| | | 33 | | |||||||||||||||
Initial consolidation of new
acquisitions |
(4 | ) | | 7 | | 36 | ||||||||||||||
Assets sold during the year |
| | (4 | ) | (94 | ) | | |||||||||||||
Assets purchased, sales and
settlements |
11 | | 18 | 96 | (98 | ) | ||||||||||||||
Cumulative translations adjustment |
| | | | 125 | |||||||||||||||
Transfers between levels |
| 2 | (2 | ) | | | ||||||||||||||
End of the year |
24 | 2 | 62 | 251 | 339 | |||||||||||||||
Parent Company | ||||||||||||||||||||
December 31, 2010 | ||||||||||||||||||||
Investment funds - | real Funds - Loans | |||||||||||||||||||
Private Equity | estate | Real estate | Loans to Participants | Total | ||||||||||||||||
Fundo
de investimentos de empresas não listadas |
Fundo
de empréstimos imobiliário |
Empreendimentos imobiliários |
Empréstimo
de participantes |
Total | ||||||||||||||||
Beginning of the year |
17 | | 43 | 216 | 276 | |||||||||||||||
(4 | ) | | 7 | 33 | 36 | |||||||||||||||
Assets sold during the year |
| | (4 | ) | (94 | ) | (98 | ) | ||||||||||||
Assets purchased, sales and settlements |
11 | | 18 | 96 | 125 | |||||||||||||||
Cumulative translations adjustment |
| 2 | | | | |||||||||||||||
Transfers between levels |
| | (2 | ) | | | ||||||||||||||
End of the year |
24 | 2 | 62 | 251 | 339 | |||||||||||||||
78
Consolidated | ||||||||||||||||||||||||
December 31, 2010 | December 31, 2009(I) | December 01, 2009(I) | ||||||||||||||||||||||
Total | Level 1 | Total | Level 1 | Total | Level 1 | |||||||||||||||||||
Cash and cash equivalents |
21 | 21 | 19 | 19 | 21 | 21 | ||||||||||||||||||
Total |
21 | 21 | 19 | 19 | 21 | 21 |
Consolidated | ||||||||||||||||
Overfunded | Underfunded | Underfunded | ||||||||||||||
pension | pension | other benefits | Total | |||||||||||||
2011 |
467 | 697 | 145 | 1.263 | ||||||||||||
2012 |
489 | 706 | 156 | 1.299 | ||||||||||||
2013 |
513 | 714 | 163 | 1.334 | ||||||||||||
2014 |
536 | 719 | 170 | 1.366 | ||||||||||||
2015 |
560 | 726 | 176 | 1.399 | ||||||||||||
2016 onwards |
3.148 | 3.782 | 878 | 6.442 | ||||||||||||
Parent Company | ||||||||||||||||
Overfunded | Underfunded | Underfunded other | ||||||||||||||
pension | pension | benefits | Total | |||||||||||||
2011 |
417 | 207 | 34 | 658 | ||||||||||||
2012 |
437 | 220 | 37 | 694 | ||||||||||||
2013 |
457 | 233 | 41 | 731 | ||||||||||||
2014 |
477 | 245 | 45 | 767 | ||||||||||||
2015 |
497 | 258 | 49 | 804 | ||||||||||||
2016 onwards |
1.782 | 1.512 | 204 | 3.498 | ||||||||||||
79
Consolidated | Parent company | |||||||||||||
December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | |||||||||||
Operacional expenses |
452 | 429 | 266 | 196 | ||||||||||
Cost of products |
535 | 439 | 511 | 439 | ||||||||||
Total |
987 | 868 | 777 | 635 | ||||||||||
Consolidated | ||||||||||||||||||||
At fair value | Derivatives | Total at | ||||||||||||||||||
Loans and | through | designated as | Available-for- | December 31, | ||||||||||||||||
receivables | profit or loss | hedge | sale | 2010 | ||||||||||||||||
Derivativos | ||||||||||||||||||||
Empréstimos e | Ao valor justo por | designados | Disponíveis para | Total em 31 de | ||||||||||||||||
recebíveis | meio do resultado | como hedge | venda | dezembro de 2010 | ||||||||||||||||
Financial Assets |
||||||||||||||||||||
Cash and cash equivalents |
13.469 | | | | 13.469 | |||||||||||||||
Short term financing investments |
2.987 | | | | 2.987 | |||||||||||||||
Accounts receivable from customers |
13.962 | | | | 13.962 | |||||||||||||||
Related parties |
98 | | | | 98 | |||||||||||||||
Loans and financing |
274 | | | | 274 | |||||||||||||||
Available-for-sale
assets |
| | | 21 | 21 | |||||||||||||||
Derivativos |
| 553 | 36 | | 589 | |||||||||||||||
Total assets |
30.790 | 553 | 36 | 21 | 31.400 | |||||||||||||||
Financial Liabilities |
||||||||||||||||||||
Accounts payable |
5.804 | | | | 5.804 | |||||||||||||||
Loand and financing |
43.789 | | | | 43.789 | |||||||||||||||
Stockholders debentures |
| 2.140 | | | 2.140 | |||||||||||||||
Related parties |
27 | | | | 27 | |||||||||||||||
Derivatives |
| 107 | 88 | | 195 | |||||||||||||||
Total liabilities |
49.620 | 2.247 | 88 | | 51.955 | |||||||||||||||
80
Consolidated | ||||||||||||||||||||
At fair value | Derivatives | Total at | ||||||||||||||||||
Loans and | through profit or | designated as | Available-for- | December 31, | ||||||||||||||||
receivables | loss | hedges | sale | 2010 | ||||||||||||||||
Derivativos | ||||||||||||||||||||
Empréstimos e | Ao valor justo por | designados como | Disponíveis para | Total em 31 de | ||||||||||||||||
recebíveis | meio do resultado | hedge | venda | dezembro de 2009 | ||||||||||||||||
Financial Assets |
||||||||||||||||||||
Cash and cash equivalents |
13.221 | | | | 13.221 | |||||||||||||||
Short term
financing investments |
6.525 | | | | 6.525 | |||||||||||||||
Accounts receivable from
customers |
5.643 | | | | 5.643 | |||||||||||||||
Related parties |
68 | | | | 68 | |||||||||||||||
Loans and financing |
286 | | | | 286 | |||||||||||||||
Available-for-sale assets |
| | | 28 | 28 | |||||||||||||||
Derivatives |
| 1.561 | 128 | | 1.689 | |||||||||||||||
Total assets |
25.743 | 1.561 | 128 | 28 | 27.460 | |||||||||||||||
Financial Liabilities |
||||||||||||||||||||
Accounts payable |
3.849 | | | | 3.849 | |||||||||||||||
Loand and financing |
42.088 | | | | 42.088 | |||||||||||||||
Stockholders debentures |
| 1.306 | | | 1.306 | |||||||||||||||
Related parties |
136 | | | | 136 | |||||||||||||||
Derivatives |
| 180 | 124 | | 304 | |||||||||||||||
Total liabilities |
46.073 | 1.486 | 124 | | 47.683 | |||||||||||||||
Consolidated | |||||||||||||||||||||
At fair value | Derivatives | Total at | |||||||||||||||||||
Loans and | through profit or | designated as | Available-for- | january 1, | |||||||||||||||||
receivables | loss | hedge | sale | 2009 | |||||||||||||||||
Financial Assets |
|||||||||||||||||||||
Cash and cash equivalents |
24.639 | | | | 24.639 | ||||||||||||||||
Short term financing investments |
5.394 | | | | 5.394 | ||||||||||||||||
Accounts receivable from
customers |
7.933 | | | | 7.933 | ||||||||||||||||
Related parties |
28 | | | | 28 | ||||||||||||||||
Loans and financing |
180 | | | | 180 | ||||||||||||||||
Available-for-sale assets |
| | | 461 | 461 | ||||||||||||||||
Derivatives |
| 85 | | | 85 | ||||||||||||||||
Total assets |
38.174 | 85 | | 461 | 38.720 | ||||||||||||||||
Financial Liabilities |
|||||||||||||||||||||
Accounts payable |
5.248 | | | | 5.248 | ||||||||||||||||
Loand and financing |
45.384 | | | | 45.384 | ||||||||||||||||
Debentures participatives |
| 886 | | | 886 | ||||||||||||||||
Related parties |
287 | | | | 287 | ||||||||||||||||
Derivatives |
| 1.345 | | | 1.345 | ||||||||||||||||
Total liabilities |
50.919 | 2.231 | | | 53.150 | ||||||||||||||||
Parent Company | |||||||||||||||||||||
At fair value | Derivatives | Total at | |||||||||||||||||||
Loans and | through profit | designated as | Available-for- | December 31, | |||||||||||||||||
receivables | or loss | hedge | sale | 2010 | |||||||||||||||||
Financial Assets |
|||||||||||||||||||||
Cash and cash equivalents |
4.823 | | | | 4.823 | ||||||||||||||||
Accounts receivable from
customers |
18.378 | | | | 18.378 | ||||||||||||||||
Related parties |
3.059 | | | | 3.059 | ||||||||||||||||
Loans and financing |
164 | | | | 164 | ||||||||||||||||
Derivatives |
| 285 | 36 | | 321 | ||||||||||||||||
Total assets |
26.424 | 285 | 36 | | 26.745 | ||||||||||||||||
Financial Liabilities |
|||||||||||||||||||||
Accounts payable |
2.863 | | | | 2.863 | ||||||||||||||||
Loand and financing |
16.524 | | | | 16.524 | ||||||||||||||||
Stockholders debentures |
| 2.140 | | | 2.140 | ||||||||||||||||
Related parties |
32.923 | | | | 32.923 | ||||||||||||||||
Total liabilities |
52.310 | 2.140 | | | 54.450 | ||||||||||||||||
81
Consolidated | |||||||||||||||||||||
At fair value | Derivatives | Total at | |||||||||||||||||||
Loans and | through profit | designated as | Available-for- | December 31, | |||||||||||||||||
receivables | or loss | hedge | sale | 2010 | |||||||||||||||||
Financial Assets |
|||||||||||||||||||||
Cash and cash equivalents |
1.250 | | | | 1.250 | ||||||||||||||||
Accounts receivable from
customers |
3.360 | | | | 3.360 | ||||||||||||||||
Related parties |
6.202 | | | | 6.202 | ||||||||||||||||
Loans and financing |
136 | | | | 136 | ||||||||||||||||
Derivativos |
| 1.098 | | | 1.098 | ||||||||||||||||
Total assets |
10.948 | 1.098 | | | 12.046 | ||||||||||||||||
Financial Liabilities |
|||||||||||||||||||||
Accounts payable |
2.383 | | | | 2.383 | ||||||||||||||||
Loand and financing |
14.125 | | | | 14.125 | ||||||||||||||||
Stockholders debentures |
| 1.306 | | | 1.306 | ||||||||||||||||
Related parties |
35.454 | | | | 35.454 | ||||||||||||||||
Total liabilities |
51.962 | 1.306 | | | 53.268 | ||||||||||||||||
Consolidated | |||||||||||||||||||||
At fair value | Derivatives | Total at | |||||||||||||||||||
Loans and | through profit | designated as | Available-for- | December 31, | |||||||||||||||||
receivables | or loss | hedge | sale | 2010 | |||||||||||||||||
Financial Assets |
|||||||||||||||||||||
Cash and cash equivalents |
6.713 | | | | 6.713 | ||||||||||||||||
Accounts receivable from
customers |
9.827 | | | | 9.827 | ||||||||||||||||
Related parties |
5.630 | | | | 5.630 | ||||||||||||||||
Loans and financing |
128 | | | | 128 | ||||||||||||||||
Available-for-sale assets |
| | | 384 | 384 | ||||||||||||||||
Derivativos |
| 5 | | | 5 | ||||||||||||||||
Total assets |
22.298 | 5 | | 384 | 22.687 | ||||||||||||||||
Financial Liabilities |
|||||||||||||||||||||
Accounts payable |
2.145 | | | | 2.145 | ||||||||||||||||
Loand and financing |
12.313 | | | | 12.313 | ||||||||||||||||
Stockholders debentures |
| 886 | | | 886 | ||||||||||||||||
Related parties |
47.589 | | | | 47.589 | ||||||||||||||||
Derivatives |
| 1.084 | | | 1.084 | ||||||||||||||||
Total liabilities |
62.047 | 1.970 | | | 64.017 | ||||||||||||||||
82
Consolidated on | Parent Company on | |||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2010 | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||
Assests |
||||||||||||||||||||||||||||||||
At fair value through profit or loss |
||||||||||||||||||||||||||||||||
Derivatives |
22 | 531 | | 553 | | 285 | | 285 | ||||||||||||||||||||||||
Derivatives designated as hedges |
| 36 | | 36 | | 36 | | 36 | ||||||||||||||||||||||||
Available-for-sale |
||||||||||||||||||||||||||||||||
Available-for-sale assets |
21 | | | 21 | | | | | ||||||||||||||||||||||||
Total assets |
43 | 567 | | 610 | | 321 | | 321 | ||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||
At fair value through profit or loss |
||||||||||||||||||||||||||||||||
Derivatives |
20 | 87 | | 107 | | | | | ||||||||||||||||||||||||
Stockholders debentures |
| 2.140 | | 2.140 | | 2.140 | | 2.140 | ||||||||||||||||||||||||
Derivatives designated as hedges |
| 88 | | 88 | | | | | ||||||||||||||||||||||||
Total liabilities |
20 | 2.315 | | 2.335 | | 2.140 | | 2.140 | ||||||||||||||||||||||||
Consolidated on | Parent Company on | |||||||||||||||||||||||||||||||
December 31, 2009 | December 31, 2009 | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||
Assests |
||||||||||||||||||||||||||||||||
At fair value through profit or loss |
||||||||||||||||||||||||||||||||
Derivatives |
25 | 1.536 | | 1.561 | | 1.098 | | 1.098 | ||||||||||||||||||||||||
Derivatives designated as hedges |
| 128 | | 128 | | | | | ||||||||||||||||||||||||
Available-for-sale |
||||||||||||||||||||||||||||||||
Available-for-sale assets |
28 | | | 28 | | | | | ||||||||||||||||||||||||
Total assets |
53 | 1.664 | | 1.717 | | 1.098 | | 1.098 | ||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||
At fair value through profit or loss |
||||||||||||||||||||||||||||||||
Derivatives |
18 | 162 | | 180 | | | | | ||||||||||||||||||||||||
Stockholders debentures |
| 1.306 | | 1.306 | | 1.306 | | 1.306 | ||||||||||||||||||||||||
Derivatives designated as hedges |
| 124 | | 124 | | | | | ||||||||||||||||||||||||
Total liabilities |
18 | 1.592 | | 1.610 | | 1.306 | | 1.306 | ||||||||||||||||||||||||
Consolidated on | Parent Companyon | |||||||||||||||||||||||||||||||
January 1, 2009 | January 1, 2009 | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||
Assests |
||||||||||||||||||||||||||||||||
At fair value through profit or loss |
||||||||||||||||||||||||||||||||
Derivatives |
79 | 6 | | 85 | | 5 | | 5 | ||||||||||||||||||||||||
Available-for-sale |
||||||||||||||||||||||||||||||||
Available-for-sale assets |
461 | | | 461 | 384 | | | 384 | ||||||||||||||||||||||||
Total assets |
540 | 6 | | 546 | 384 | 5 | | 389 | ||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||
At fair value through profit or loss |
||||||||||||||||||||||||||||||||
Derivatives |
| 1.345 | | 1.345 | | 1.084 | | 1.084 | ||||||||||||||||||||||||
Stockholders debentures |
| 886 | | 886 | | 886 | | 886 | ||||||||||||||||||||||||
Total liabilities |
| 2.231 | | 2.231 | | 1.970 | | 1.970 | ||||||||||||||||||||||||
83
| Assets and liabilities at fair value through profits or loss |
Comprise derivatives not designated as hedges and stockholders debentures. |
| Derivatives designated or not as hedge |
We used evaluation methodologies commonly employed by participants in the derivatives market to the estimated fair value. The financial instruments were evaluated by calculating their present value through the use of curves that impact the instrument on the dates of verification. The curves and prices used in the calculation for each group of instruments are detailed in the market curves. | |||
The pricing method used in the case of European options is the Black & Scholes model, widely used by market participants for valuing options. In this model, the fair value of the derivative is a function of volatility and price of the underlying asset, the exercise price of the option, the interest rate and period to maturity. In the case of options when the income is a function of the average price of the underlying asset over a period of life of the option, called Asian, we use the model of Turnbull & Wakeman, also widely used to price this type of option. In this model, besides the factors that influence the option price in the Black-Scholes model, is considered the forming period of the average price. | |||
In the case of swaps, both the present value of the active tip and the passive tip are estimated by discounting cash flows by the interest rate of the currency in which the swap is denominated. The difference between the present value of active tip and passive tip of swap generates its fair value. | |||
In the case of swaps tied to TJLP Long-Term Interest Rate, the calculation of fair value considers the TJLP constant, that is, projections of future cash flows in brazilian real are made considering the last TJLP disclosed. | |||
Contracts for the purchase or sale of products, inputs and costs of selling with future settlement are priced using the forward curves for each product. Typically, these curves are obtained in the stock exchange where the products are traded, such as the London Metals Exchange (LME), the COMEX (Commodity Exchange) or other providers of market prices. When there is no price for the desired maturity, Vale uses interpolation between the available maturities. |
| Stockholders Debentures |
Their fair values are measured based on market approach, and their reference prices are available on the secondary market. | |||
| Available-for-sale assets | ||
Comprise the assets that are neither held for trading nor held-to-maturity, for strategic reasons, and have readily available price on the market. Investments are valued based on quoted prices in active markets where available. When there is no market value, we use inputs other than quoted prices. |
84
Consolidated | ||||||||||||||||||||
Balance as per | Fair value at | |||||||||||||||||||
December 31, 2010 | December 31, 2010 | Level 1 | Level 2 | Level 3 | ||||||||||||||||
Loans (long term)* |
42.061 | 44.233 | 33.608 | 10.625 | | |||||||||||||||
* | net of interest of R$584 |
Parent Company | ||||||||||||||||||||
Balance as per | Fair value at | |||||||||||||||||||
December 31, 2010 | December 31, 2010 | Level 1 | Level 2 | Level 3 | ||||||||||||||||
Loans
(long term)* |
16.272 | 16.628 | 13.944 | 2.684 | | |||||||||||||||
* | net of interest of R$252 |
Shareholders | Common | Preferred | Total | |||||||||
Valepar S.A. |
1.716.435.045 | 20.340.000 | 1.736.775.045 | |||||||||
Brazilian government
(Tesouro Nacional / BNDES
/ INSS / FPS) |
| 12 | 12 | |||||||||
Foreign investors ADRs |
770.823.059 | 792.796.327 | 1.563.619.386 | |||||||||
FMP FGTS |
104.732.627 | | 104.732.627 | |||||||||
PIBB BNDES |
2.811.027 | 3.870.510 | 6.681.537 | |||||||||
BNDESPar |
218.386.481 | 69.432.771 | 287.819.252 | |||||||||
Foreign institutional
investors in the local
market |
141.625.721 | 353.940.381 | 495.566.102 | |||||||||
Institutional investors |
203.076.695 | 425.755.018 | 628.831.713 | |||||||||
Retail investors in Brazil |
51.458.433 | 342.795.028 | 394.253.461 | |||||||||
Treasury stock in Brazil |
47.375.394 | 99.649.571 | 147.024.965 | |||||||||
Total |
3.256.724.482 | 2.108.579.618 | 5.365.304.100 | |||||||||
85
Year ended December, 31 | ||||||||
2010 | 2009 | |||||||
Undistributed revenue reserves |
||||||||
Expansion/Investiments |
||||||||
Beginning of the year |
45.165 | 38.883 | ||||||
Capitalization of reserves |
(2.435 | ) | | |||||
Intermediary shareholders remuneration |
(514 | ) | (371 | ) | ||||
Transfer from retained earnings |
23.468 | 6.653 | ||||||
End of the year |
65.684 | 45.165 | ||||||
Unrealized income |
||||||||
Beginning of the year |
| 38 | ||||||
Transfer to retained earnings |
| (38 | ) | |||||
Legal |
||||||||
Beginning of the year |
3.896 | 3.384 | ||||||
Transfer from retained earnings |
1.804 | 512 | ||||||
End of the year |
5.700 | 3.896 | ||||||
Tax incentive |
||||||||
Beginning of the year |
211 | 91 | ||||||
Capitalization of reserves |
(131 | ) | | |||||
Transfer from/to retained earnings |
1.022 | 120 | ||||||
End of the year |
1.102 | 211 | ||||||
Total undistributed revenue reserves |
72.486 | 49.272 | ||||||
Date | Amount (thousands of reais) | |||||||||||||||||||
Series | Emission | Expiration | Gross | Net of changes | Coupon | |||||||||||||||
Series VALE
and VALEP - 2012 |
July/2009 | June/2012 | 1.858 | 1.523 | 6,75% a.a. |
Maximum amount of shares | Amount (thousands of reais) | |||||||||||||||
Series | Common | Preferred | Common | Preferred | ||||||||||||
Series VALE
and VALEP - 2012 |
18.415.859 | 47.284.800 | 473 | 1.050 |
86
Classes | Shares quantity | Unit acquisition cost | Average quoted market price | |||||||||||||||||||||||||||||||||
December 31, 2009 | Addition | reduction | December 31, 2010 | Average | Low(*) | High | December 31, 2010 | December 31, 2009 | ||||||||||||||||||||||||||||
Preferred |
77.582 | 48.198 | (26.130 | ) | 99.650 | 34,69 | 14,02 | 46,50 | 45,08 | 33,22 | ||||||||||||||||||||||||||
Common |
74.998 | 21.683 | (49.305 | ) | 47.375 | 28,90 | 20,07 | 52,96 | 51,50 | 38,23 | ||||||||||||||||||||||||||
Total |
152.580 | 69.881 | (75.435 | ) | 147.025 | |||||||||||||||||||||||||||||||
87
Consolidated | ||||||||
December 31, 2010 | 31 de dezembro de 2009 | |||||||
Net income from continuing operations attributable to the Companys stockholders |
30.292 | 10.337 | ||||||
Discontinued operations, net of tax |
(222 | ) | | |||||
Net income attributable to the Companys stockholders |
30.070 | 10.337 | ||||||
Interest
to convertible notes linked to preferred |
(21 | ) | (30 | ) | ||||
Interest
to convertible notes linked to ordinary |
(8 | ) | (28 | ) | ||||
Interest
to convertible notes linked to ordinary |
30.041 | 10.279 | ||||||
Income available to preferred stockholders |
11.514 | 3.891 | ||||||
Income available to common stockholders |
18.155 | 6.096 | ||||||
Income available to convertible notes linked to preferred shares |
267 | 149 | ||||||
Income available to convertible notes linked to common shares |
104 | 144 | ||||||
Weighted average number of shares outstanding |
||||||||
(thousands of shares) preferred shares |
2.035.783 | 2.030.700 | ||||||
Weighted average number of shares outstanding |
||||||||
(thousands of shares) common shares |
3.210.023 | 3.181.706 | ||||||
Treasury preferred shares linked to mandatorily convertible notes |
47.285 | 77.580 | ||||||
Treasury common shares linked to mandatorily convertible notes |
18.416 | 74.998 | ||||||
Total |
5.311.507 | 5.364.984 | ||||||
Basic |
||||||||
Earnings per preferred share |
5,66 | 0,97 | ||||||
Earnings per common share |
5,66 | 0,97 | ||||||
Diluted |
||||||||
Earnings per convertible notes linked to preferred share (*) |
6,10 | 1,71 | ||||||
Earnings per convertible notes linked to common share (*) |
6,10 | 2,21 | ||||||
Continuous operations |
||||||||
Basic |
||||||||
Earnings per preferred share |
5,70 | | ||||||
Earnings per common share |
5,70 | | ||||||
Diluted |
||||||||
Earnings per convertible notes linked to preferred share (*) |
6,14 | | ||||||
Earnings per convertible notes linked to common share (*) |
6,14 | | ||||||
Discontinued operations |
||||||||
Basic |
||||||||
Earnings per preferred share |
(0,04 | ) | | |||||
Earnings per common share |
(0,04 | ) | | |||||
Diluted |
||||||||
Earnings per convertible notes linked to preferred share (*) |
(0,04 | ) | | |||||
Earnings per convertible notes linked to common share (*) |
(0,04 | ) | |
(*) | Adjusted period due to new pronouncements to comparative effects, according note 5. |
88
Shareholder
remunaration: |
||||
Net income |
30.070 | |||
Retained earnings |
6.003 | |||
Legal reserve |
(1.804 | ) | ||
Tax incentives reserve |
(1.022 | ) | ||
Adjusted
net income |
33.247 | |||
Mandatory
minimum dividend 25% (R$1.58819 per outstanding share) |
8.312 | |||
Statutory
dividends on preferred shares: |
||||
3% of
Stockholders equity R$0.705590 per outstanding share |
1.417 | |||
6% of
Capital R$0.586884 per outstanding share |
1.179 | |||
Minimum
dividend in a form of interest on capital (R$1.868456 per outstanding
share) |
9.779 | |||
Proposed remuneration: |
||||
Minimum
interest on capital |
9.779 | |||
Interest on
capital anticipated on October 2010 |
(1.675 | ) | ||
Interest on capital proposed on December 31, 2010 |
8.104 | |||
Interest on
capital proposed to be paid on December 2011 (subsequent period) |
1.670 | |||
Consolidated | ||||||||||||||||||||||||||||||||||||||||
Assets | Liabilities | |||||||||||||||||||||||||||||||||||||||
January 1, | January 1, | |||||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | 2009 | December 31, 2010 | December 31, 2009 | 2009 | |||||||||||||||||||||||||||||||||||
Current | Non-current | Current | Non-current | Non-current | Current | Non-current | Current | Non-current | Non-current | |||||||||||||||||||||||||||||||
Derivatives not designated as hedge
|
||||||||||||||||||||||||||||||||||||||||
Foreign exchange and interest rate risk |
||||||||||||||||||||||||||||||||||||||||
CDI & TJLP vs. floating & fixed swap |
| 500 | | 1.383 | | | | | | 1.309 | ||||||||||||||||||||||||||||||
EURO floating rate vs. USD floating rate
swap |
1 | | | 3 | 5 | | | | | | ||||||||||||||||||||||||||||||
Swap USD fixed rate vs. CDI |
| | | | | 33 | | 39 | 24 | | ||||||||||||||||||||||||||||||
Swap USD floating rate vs. fixed rate |
| | | | | 1 | | 1 | | | ||||||||||||||||||||||||||||||
USD floating rate vs. fixed USD rate swap |
| | | | | 6 | | 12 | 2 | 32 | ||||||||||||||||||||||||||||||
EuroBond Swap |
| | | | | | 14 | | | | ||||||||||||||||||||||||||||||
Pre Dollar Swap |
| 1 | | | | | | | | | ||||||||||||||||||||||||||||||
AUD floating rate vs. fixed USD rate swap |
4 | | | 15 | | | | | | | ||||||||||||||||||||||||||||||
5 | 501 | | 1.401 | 5 | 40 | 14 | 52 | 26 | 1.341 | |||||||||||||||||||||||||||||||
Commodities price risk |
||||||||||||||||||||||||||||||||||||||||
Nickel |
||||||||||||||||||||||||||||||||||||||||
Purchase/ sell fixed price |
21 | 1 | 22 | 3 | 79 | 20 | 1 | 4 | 14 | | ||||||||||||||||||||||||||||||
Strategic program |
| | | | | 25 | | 56 | | | ||||||||||||||||||||||||||||||
Maritime Freight |
| | 50 | | | 3 | | | | | ||||||||||||||||||||||||||||||
Natural gas |
| | | | | | | | | 4 | ||||||||||||||||||||||||||||||
Aluminum |
| | | | | | | 28 | | | ||||||||||||||||||||||||||||||
Bunker oil |
26 | | 85 | | | | | | | | ||||||||||||||||||||||||||||||
Coal |
| | | | | 3 | | | | | ||||||||||||||||||||||||||||||
Copper |
| | | | 1 | 1 | | | | | ||||||||||||||||||||||||||||||
47 | 1 | 157 | 3 | 80 | 52 | 1 | 88 | 14 | 4 | |||||||||||||||||||||||||||||||
Derivatives designated as hedge |
||||||||||||||||||||||||||||||||||||||||
Cash flow hedge |
35 | | 26 | 102 | | | | | | | ||||||||||||||||||||||||||||||
Stategic nickel |
| | | | | | 88 | | | | ||||||||||||||||||||||||||||||
Aluminum |
| | | | | | | 124 | | | ||||||||||||||||||||||||||||||
35 | | 26 | 102 | | | 88 | 124 | | | |||||||||||||||||||||||||||||||
Total |
87 | 502 | 183 | 1.506 | 85 | 92 | 103 | 264 | 40 | 1.345 | ||||||||||||||||||||||||||||||
Assets | Liabilities | |||||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | December 31, 2010 | December 31, 2009 | January
1, 2009 |
|||||||||||||||||||||||||||||||||||
Current | Non-current | Current | Non-current | Non-current | Current | Non-current | Current | Non-current | Non-current | |||||||||||||||||||||||||||||||
Controladora | ||||||||||||||||||||||||||||||||||||||||
Ativo | Passivo | |||||||||||||||||||||||||||||||||||||||
31 de dezembro de 2010 | 31 de dezembro de 2009 | 1 de janeiro de 2009 |
31 de dezembro de 2010 | 31 de dezembro de 2009 | 1 de janeiro de 2009 |
|||||||||||||||||||||||||||||||||||
Não | Não | Não | Não | Não | Não | |||||||||||||||||||||||||||||||||||
Circulante | circulante | Circulante | circulante | circulante | Circulante | circulante | Circulante | circulante | circulante | |||||||||||||||||||||||||||||||
Foreign
exchange and interest rate risk |
||||||||||||||||||||||||||||||||||||||||
CDI &
TJLP vs. floating & fixed swap |
| 283 | | 1.058 | | | | | | 1.084 | ||||||||||||||||||||||||||||||
EURO
floating rate vs. USD floating rate swap |
1 | | | 3 | 5 | | | | | | ||||||||||||||||||||||||||||||
Pre Dollar
Swap |
| 1 | | | | | | | | | ||||||||||||||||||||||||||||||
1 | 284 | | 1.061 | 5 | | | | | 1.084 | |||||||||||||||||||||||||||||||
Cash flow
hedge |
36 | | | 37 | | | | | | | ||||||||||||||||||||||||||||||
36 | | | 37 | | | | | | | |||||||||||||||||||||||||||||||
Total |
37 | 284 | | 1.098 | 5 | | | | | 1.084 | ||||||||||||||||||||||||||||||
89
Consolidated | Parent Company | |||||||||||||||
December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | |||||||||||||
Derivatives not designated as hedge |
||||||||||||||||
Foreign exchange and interest rate risk |
||||||||||||||||
CDI & TJLP vs. floating & fixed swap |
764 | 3.163 | 615 | 2.511 | ||||||||||||
Swap USD floating rate vs. fixed rate |
(25 | ) | (5 | ) | | | ||||||||||
EURO floating rate vs. USD floating rate swap |
(1 | ) | (1 | ) | (1 | ) | (1 | ) | ||||||||
AUD floating rate vs. fixed USD rate swap |
5 | 25 | | | ||||||||||||
Swap USD fixed rate vs. CDI |
(1 | ) | (65 | ) | | | ||||||||||
Swap NDF |
7 | | | | ||||||||||||
Swap floating Libro vs. fixed Libor |
(3 | ) | | | | |||||||||||
EuroBond Swap |
(12 | ) | | | | |||||||||||
Swap Convertibles |
67 | | 67 | | ||||||||||||
Pre Dollar Swap |
1 | | 1 | | ||||||||||||
802 | 3.117 | 682 | 2.510 | |||||||||||||
Commodities price risk |
||||||||||||||||
Nickel |
||||||||||||||||
Purchase/ sell fixed price |
7 | 91 | | | ||||||||||||
Purchase program protection price |
| (88 | ) | | | |||||||||||
Strategic program |
(156 | ) | (186 | ) | | | ||||||||||
Copper |
||||||||||||||||
Scraps/ strategic copper |
(1 | ) | (1 | ) | | | ||||||||||
Natural gas |
| (9 | ) | | | |||||||||||
Maritime Freight |
(10 | ) | 121 | | 17 | |||||||||||
Bunker oil |
2 | 116 | | | ||||||||||||
Coal |
(8 | ) | | | | |||||||||||
(166 | ) | 44 | | 17 | ||||||||||||
Embedded derivatives: |
||||||||||||||||
Fixed price nickel sell |
| (150 | ) | | | |||||||||||
Raw material purchase |
| (41 | ) | | | |||||||||||
Energy purchase/ aluminum option |
(88 | ) | | | | |||||||||||
(88 | ) | (191 | ) | | | |||||||||||
Derivatives designated as hedge |
||||||||||||||||
Cash flow hedge |
488 | | 488 | | ||||||||||||
Aluminum |
| (31 | ) | | | |||||||||||
488 | (31 | ) | 488 | | ||||||||||||
Total |
1.036 | 2.939 | 1.170 | 2.527 | ||||||||||||
Financial Income |
1.341 | 3.515 | 1.171 | 2.529 | ||||||||||||
Financial (Expense) |
(305 | ) | (576 | ) | (1 | ) | (1 | ) | ||||||||
1.036 | 2.939 | 1.170 | 2.528 | |||||||||||||
Consolidated | Parent Company | |||||||||||||||
December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | |||||||||||||
Derivatives not designated as hedge |
||||||||||||||||
Foreign exchange and interest rate risk |
||||||||||||||||
CDI & TJLP vs. floating & fixed swap |
(1.647 | ) | (468 | ) | (1.390 | ) | (369 | ) | ||||||||
Swap USD floating rate vs. fixed rate |
11 | 15 | | | ||||||||||||
EURO floating rate vs. USD floating rate swap |
(1 | ) | (2 | ) | (1 | ) | (2 | ) | ||||||||
AUD floating rate vs. fixed USD rate swap |
(16 | ) | (10 | ) | | | ||||||||||
Swap USD fixed rate vs. CDI |
53 | 3 | | | ||||||||||||
Swap NDF |
(6 | ) | | | | |||||||||||
Swap floating Libro vs. fixed Libor |
1 | | | | ||||||||||||
EuroBond Swap |
(2 | ) | | | | |||||||||||
Swap Convertibles |
(67 | ) | | (67 | ) | | ||||||||||
(1.674 | ) | (462 | ) | (1.458 | ) | (371 | ) | |||||||||
Commodities price risk |
||||||||||||||||
Nickel |
||||||||||||||||
Purchase/ sell fixed price |
(13 | ) | 122 | | | |||||||||||
Strategic program |
183 | 130 | | | ||||||||||||
Natural gas |
| 12 | | | ||||||||||||
Maritime Freight |
(43 | ) | (69 | ) | | | ||||||||||
Bunker oil |
(61 | ) | (31 | ) | | | ||||||||||
Aluminum |
28 | | | | ||||||||||||
Coal |
4 | | | (17 | ) | |||||||||||
98 | 164 | | (17 | ) | ||||||||||||
Embedded derivatives: |
||||||||||||||||
Derivatives designated as hedge |
||||||||||||||||
Cash flow hedge |
(566 | ) | | (488 | ) | | ||||||||||
Aluminum |
82 | 8 | | | ||||||||||||
(484 | ) | 8 | (488 | ) | | |||||||||||
Total |
(2.060 | ) | (290 | ) | (1.946 | ) | (388 | ) | ||||||||
90
Consolidated | ||||||||||||||||
Currencies | Aluminum | Nickel | Total | |||||||||||||
Balance at January 1, 2009 |
| | | | ||||||||||||
Fair value measurements |
69 | (63 | ) | | 5 | |||||||||||
Total variance on the period |
69 | (63 | ) | | 5 | |||||||||||
Balance at December 31, 2009 |
69 | (63 | ) | | 5 | |||||||||||
Balance at January 1, 2010 |
69 | (63 | ) | | 5 | |||||||||||
Fair value measurements |
427 | (25 | ) | (85 | ) | 317 | ||||||||||
Reclassification to results due to realization |
(425 | ) | 82 | | (342 | ) | ||||||||||
Total variance on the period |
2 | 57 | (85 | ) | (25 | ) | ||||||||||
Balance at December 31, 2010 |
71 | (6 | ) | (85 | ) | (20 | ) | |||||||||
Interest rates/ Currencies
|
December 2019 | |
Aluminum
|
December 2010 | |
Bunker Oil
|
December 2011 | |
Freight
|
December 2010 | |
Nickel
|
December 2012 | |
Copper
|
February 2011 | |
Coal
|
December 2010 |
| CDI vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows from debt instruments denominated in Brazilian Reais linked to CDI to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to CDI. | |
| CDI vs. USD floating rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows from debt instruments denominated in Brazilian Reais linked to CDI to U.S. Dollars. In those swaps, Vale pays floating rates in U.S. Dollars (Libor London Interbank Offered Rate) and receives payments linked to CDI. |
91
R$ Million | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Notional ($ million) | Average | Fair value | Gain/Loss | VaR | Fair Value by year | |||||||||||||||||||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Index | rate | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | 2012 | 2013 | 2014 | 2015 | |||||||||||||||||||||||||||||||||||||||
CDI vs. fixed rate
swap |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
$ | 5,542 | $ | 7,574 | CDI | 101.15 | % | 5,743 | 8,062 | 6,926 | ||||||||||||||||||||||||||||||||||||||||||
Payable |
USD 3,144 | USD 3,670 | USD | 3.87 | % | (5,412 | ) | (6,959 | ) | (5,456 | ) | |||||||||||||||||||||||||||||||||||||||||
Net |
331 | 1,103 | 1,470 | 44 | 418 | 357 | (328 | ) | 27 | (143 | ) | |||||||||||||||||||||||||||||||||||||||||
CDI vs. floating
rate swap |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
$ | 428 | $ | 792 | CDI | 103.50 | % | 453 | 830 | 317 | ||||||||||||||||||||||||||||||||||||||||||
Payable |
USD 250 | USD 430 | Libor | 0.70 | % | (437 | ) | (739 | ) | (190 | ) | |||||||||||||||||||||||||||||||||||||||||
Net |
16 | 91 | 127 | 3 | 40 | 38 | 29 | 19 | (110 | ) | ||||||||||||||||||||||||||||||||||||||||||
92
| TJLP vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows of the loans with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) from TJLP2 to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to TJLP. |
| TJLP vs. USD floating rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows of the loans with BNDES from TJLP to U.S. Dollars. In those swaps, Vale pays floating rates in U.S. Dollars and receives payments linked to TJLP. |
R$ Million | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Notional ($ million) | Average | Fair value | Gain/Loss | VaR | Fair value by year | |||||||||||||||||||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Index | rate | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | 2012 | 2013 | 2014-2016 | 2017-2019 | |||||||||||||||||||||||||||||||||||||||
Swap T JLP vs. fixed rate swap | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
$ | 2,418 | $ | 2,031 | TJLP | 1.44 | % | 2,072 | 1,845 | 126 | ||||||||||||||||||||||||||||||||||||||||||
Payable |
USD 1,228 | USD 1,048 | USD | 3.09 | % | (1,966 | ) | (1,710 | ) | (85 | ) | |||||||||||||||||||||||||||||||||||||||||
Net |
106 | 135 | 41 | 18 | 103 | 106 | 71 | (107 | ) | (67 | ) | |||||||||||||||||||||||||||||||||||||||||
Swap TJLP vs. floating rate swap | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
$ | 739 | $ | 658 | TJLP | 0.96 | % | 618 | 616 | 16 | ||||||||||||||||||||||||||||||||||||||||||
Payable |
USD 372 | USD 385 | Libor | -0.71 | % | (571 | ) | (562 | ) | (9 | ) | |||||||||||||||||||||||||||||||||||||||||
Net |
47 | 54 | 7 | 8 | 6 | 138 | 24 | (51 | ) | (70 | ) | |||||||||||||||||||||||||||||||||||||||||
Type of contracts: OTC Contracts |
Protected Item: Debts linked to BRL |
| BRL fixed rate vs. USD fixed rate swap: In order to hedge the cash flow volatility, Vale entered into a swap transaction to convert the cash flows from loans rate with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) in Brazilian Reais linked to fixed rate to U.S. Dollars linked to fixed. Vale receives fixed rates in Reais and pays fixed rates in U.S. Dollars. |
R$ Million | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notional ($ million) | Average | Fair value | Gain/Loss | VaR | Fair value by year | |||||||||||||||||||||||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Index | rate | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||||||||||||||||||||||||||||||||||||||||||
BRL fixed rate vs. USD fixed rate swap |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivable |
$ | 204 | | Fixed | 4.50 | % | 157 | | | |||||||||||||||||||||||||||||||||||||||||||||||
Payable |
USD 121 | | USD | -1.70 | % | (156 | ) | | | |||||||||||||||||||||||||||||||||||||||||||||||
Net |
1 | | | 2 | 10 | 11 | 5 | 2 | | (27 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Type of contracts: OTC Contracts |
Protected Item: Debts linked to BRL |
2 | Due to TJLP derivatives market liquidity constraints, some swap trades were done through CDI equivalency. |
93
| Brazilian Real fixed rate vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to mitigate the foreign exchange exposure that arises from the currency mismatch between the revenues denominated in U.S. Dollars and the disbursements and investments denominated in Brazilian Reais. |
R$ million | ||||||||||||||||||||||||||||||||||||
Fair value | ||||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Realized Gain/Loss | VaR | by year | ||||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Index | Average rate | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | |||||||||||||||||||||||||||
Receivable |
$ | 880 | $ | 1,964 | Fixed | 8.78 | % | 869 | 1,945 | 4,664 | ||||||||||||||||||||||||||
Payable |
USD 510 | USD 1,110 | USD | 0.00 | % | (833 | ) | (1,908 | ) | (4,176 | ) | |||||||||||||||||||||||||
Net |
36 | 37 | 488 | 7 | 36 | |||||||||||||||||||||||||||||||
| Brazilian Real fixed rate vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale entered into swap transactions to mitigate the foreign exchange exposure that arises from the currency mismatch between the revenues denominated in U.S. Dollars and the disbursements and investments denominated in Brazilian Reais. |
R$ million | ||||||||||||||||||||||||||||||||||||
Fair value | ||||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Realized Gain/Loss | VaR | by year | ||||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Index | Average rate | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | |||||||||||||||||||||||||||
Receivable |
$ | 501 | $ | 711 | Fixed | 6.94 | % | 542 | 699 | 655 | ||||||||||||||||||||||||||
Payable |
USD 251 | USD 359 | USD | 0.00 | % | (413 | ) | (608 | ) | (577 | ) | |||||||||||||||||||||||||
Net |
129 | 91 | 78 | 3 | 129 | |||||||||||||||||||||||||||||||
| NDFs In order to reduce the cash flow volatility, Vale entered into non-deliverable forward transactions to mitigate the foreign exchange exposure that arises from the currency mismatch between the revenues denominated in U.S. Dollars and the disbursements and investments denominated in Brazilian Reais. |
R$ million | ||||||||||||||||||||||||||||
Notional (USD million) | Average rate | Fair value | Realized Gain/Loss | |||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (BRL/USD) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | |||||||||||||||||||||
Forward |
0 | 60 | $ | | | (0.2 | ) | 6.0 | ||||||||||||||||||||
94
| Euro floating rate vs. USD floating rate swap In order to reduce the cash flow volatility, Vale entered into a swap transaction to convert the cash flows from loans in Euros linked to Euribor to U.S. Dollars linked to Libor. This trade was used to convert the cash flow of a debt in Euros, with an outstanding notional amount of 2.4, issued in 2003 by Vale. In this trade, Vale receives floating rates in Euros (Euribor) and pays floating rates in U.S. Dollars (Libor). | |
|
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value | |||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Gain/Loss | VaR | by year | ||||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Index | Average rate | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | |||||||||||||||||||||||||||
Receivable |
| 2 | | 5 | EUR | Euribor+0,875% | 5.3 | 12 | 5.4 | |||||||||||||||||||||||||||
Payable |
USD 3 | USD 5 | USD | Libor+1,0425% | (4.5 | ) | (9 | ) | (4.8 | ) | ||||||||||||||||||||||||||
Net |
0.8 | 3 | 0.6 | 0.1 | 0.8 | |||||||||||||||||||||||||||||||
| EUR fixed rate vs. USD fixed rate swap: In order to hedge the cash flow volatility, Vale entered into a swap transaction to convert the cash flows from loans in Euros linked to fixed rate to U.S. Dollars linked to fixed rate. Vale receives fixed rates in Euros and pays fixed rates in U.S. Dollars. This trade was used to convert the cash flow of a debt in Euros, with an outstanding notional amount of 750 million, issued in 2010 by Vale. |
R$ million | ||||||||||||||||||||||||||||||||||||||||||||||||
Realized | ||||||||||||||||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Gain/Loss | VaR | Fair value by year | ||||||||||||||||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Index | Average rate | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | 2012 | 2013 | 2014 | ||||||||||||||||||||||||||||||||||||
Receivable |
| 500 | | EUR | 4.375 | % | 1,267 | | | |||||||||||||||||||||||||||||||||||||||
Payable |
USD 675 | | USD | 4.712 | % | (1,281 | ) | | | |||||||||||||||||||||||||||||||||||||||
Net |
(14 | ) | | | 13 | (5 | ) | (5 | ) | (5 | ) | 1 | ||||||||||||||||||||||||||||||||||||
| USD floating rate vs. USD fixed rate swap In order to reduce the cash flow volatility, Vale Canada Ltd., Vales wholly-owned subsidiary, entered into a swap to convert U.S. Dollar floating rate debt into U.S Dollar fixed rate debt. Vale Canada used this instrument to convert the cash flow of a debt issued in 2004 with notional amount of US$200. In this trade, Vale pays fixed rates in U.S. Dollars and receives floating rates in U.S. Dollars (Libor). |
95
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value | |||||||||||||||||||||||||||||||||||
Notional ($ million) | Fair value | Gain/Loss | VaR | by year | ||||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Index | Average rate | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | |||||||||||||||||||||||||||
Receivable |
USD 100 | USD 200 | USD | Libor | 167 | 260 | | |||||||||||||||||||||||||||||
Payable |
USD | 4.795 % | (173 | ) | (274 | ) | (11 | ) | ||||||||||||||||||||||||||||
Net |
(6 | ) | (14 | ) | (11 | ) | 0.1 | (6 | ) | |||||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||||||||||
Realized | Fair value | |||||||||||||||||||||||||||||||||||
Notional ($ million) | Average rate | Fair value | Gain/Loss | VaR | by year | |||||||||||||||||||||||||||||||
Fluxo | 31-Dec-10 | 31-Dec-09 | Buy/ Sell | (AUD/USD) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | |||||||||||||||||||||||||||
Forward |
AUD 7 | AUD 41 | B | 0.66 | 4 | 15 | 16 | 0.1 | 4 | |||||||||||||||||||||||||||
96
R$ million | ||||||||||||||||||||||||||||
Average | Realized | |||||||||||||||||||||||||||
Notional (ton) | Strike | Fair value | Gain/Loss | |||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (USD/ton) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | |||||||||||||||||||||
Put |
| 120.000 | B | | 15 | 0,03 | ||||||||||||||||||||||
Call |
| 120.000 | S | | | (62 | ) | (29,69 | ) | |||||||||||||||||||
Net |
| (47 | ) | (29,66 | ) | |||||||||||||||||||||||
Forward |
| 120.000 | S | | | (65 | ) | (53 | ) | |||||||||||||||||||
R$ million | ||||||||||||||||||||
Average | Realized | |||||||||||||||||||
Notional (ton) | Strike | Fair value | Gain/Loss | |||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (USD/ton) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | |||||||||||||
Forward
|
| 29,122 | S | | | (36 | ) | (195 | ) | |||||||||||
R$ million | ||||||||||||||||||||||||||||||||||||
Average | Realized | Fair value | ||||||||||||||||||||||||||||||||||
Notional (ton) | Strike | Fair value | Gain/Loss | VaR | by year | |||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/ Sell | (USD/ton) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | |||||||||||||||||||||||||||
Forward |
18,750 | | S | 21,887 | (87 | ) | | 3 | 23 | (87 | ) |
97
R$ million | ||||||||||||||||||||||||||||||||||||||||
Average | Realized | |||||||||||||||||||||||||||||||||||||||
Notional (ton) | Strike | Fair Value | Gain/Loss | VaR | Fair value by year | |||||||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (USD/ton) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | 2012 | ||||||||||||||||||||||||||||||
Nickel Futures |
2,172 | 3,426 | B | 18,694 | 22 | 21 | 34 | 5 | 21 | 1 | ||||||||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||||||||||
Average | Realized | Fair value | ||||||||||||||||||||||||||||||||||
Notional (ton) | Strike | Fair Value | Gain/Loss | VaR | by year | |||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (USD/ton) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | |||||||||||||||||||||||||||
Nickel Futures |
108 | 1,446 | S | 23,232 | (0.3 | ) | (4 | ) | (11 | ) | 0 | (0.3 | ) | |||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||||||||||
Average | Realized | Fair value | ||||||||||||||||||||||||||||||||||
Notional (mt) | Strike | Fair Value | Gain/Loss | VaR | by year | |||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (USD/mt) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | |||||||||||||||||||||||||||
Forward |
240,000 | 452,000 | B | 459 | 19 | 78 | 60 | 3 | 19 | |||||||||||||||||||||||||||
98
R$ million | ||||||||||||||||||||||||||||
Average | Realized | |||||||||||||||||||||||||||
Notional (days) | Strike | Fair Value | Gain/Loss | |||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (USD/day) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | |||||||||||||||||||||
Forward |
| 6,125 | B | | | 50 | 39 | |||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||
Average | Realized | |||||||||||||||||||||||||||
Notional (mt) | Strike | Fair Value | Gain/Loss | |||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (USD/mt) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | |||||||||||||||||||||
Forward |
| | S | | | | (8 | ) | ||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||||||||||
Average | Realized | Fair value | ||||||||||||||||||||||||||||||||||
Notional (lbs) | Strike | Fair Value | Gain/Loss | VaR | by year | |||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (USD/lbs) | 31-Dec-10 | 31-Dec-09 | 31-Dec 10 | 31-Dec-10 | 2011 | |||||||||||||||||||||||||||
Forward |
386,675 | | S | 4 | (0.5 | ) | | (0.32 | ) | 0.1 | (0.5 | ) | ||||||||||||||||||||||||
99
Average | Realized | R$ million | ||||||||||||||||||||||||||||||||||||||
Notional (ton) | Strike | Fair value | Gain/Loss | VaR | Fair value by year | |||||||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (USD/ton) | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | 31-Dec-10 | 2011 | 2012 | ||||||||||||||||||||||||||||||
Call |
200,228 | 200,228 | B | 2,773 | 47 | 45 | ||||||||||||||||||||||||||||||||||
Call |
200,228 | 200,228 | S | 1,450 | (342 | ) | (299 | ) | ||||||||||||||||||||||||||||||||
Total |
(295 | ) | (254 | ) | | 13 | (159 | ) | (136 | ) | ||||||||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||||||||||
Average | Realized | Fair value | ||||||||||||||||||||||||||||||||||
Notional (ton) | Strike | Fair value | Gain/Loss | VaR | by year | |||||||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Buy/Sell | (USD/ton) | 31-Dec-10 | 31-Dec-09 | 31 -Dec-10 | 31-Dec-10 | 2011 | |||||||||||||||||||||||||||
Nickel Forwards |
1,960 | 440 | S | 23,590 | (2 | ) | 0.3 | 3 | (2 | ) | ||||||||||||||||||||||||||
Copper Forwards |
6,389 | 3,463 | 8,607 | (5 | ) | (1.7 | ) | (1 | ) | (5 | ) | |||||||||||||||||||||||||
Total |
(7 | ) | (1.4 | ) | 2 | 3 | (7 | ) | ||||||||||||||||||||||||||||
R$ million | ||||||||||||||||||||||||||||
Notional ($ million) | Fair Value | VaR | ||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Index | Average rate | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | |||||||||||||||||||||
Swap fixed rate vs. CDI |
||||||||||||||||||||||||||||
Receivable |
USD 89 | USD 114 | USD | 1.91 | % | 152 | 210 | |||||||||||||||||||||
Payable |
$ | 170 | $ | 245 | CDI | 100.00 | % | (186 | ) | (272 | ) | |||||||||||||||||
Net |
(34 | ) | (62 | 1 | ||||||||||||||||||||||||
100
R$ million | ||||||||||||||||||||||||||||
Notional ($ million) | Fair Value | VaR | ||||||||||||||||||||||||||
Flow | 31-Dec-10 | 31-Dec-09 | Index | Average rate | 31-Dec-10 | 31-Dec-09 | 31-Dec-10 | |||||||||||||||||||||
Swap USD floating rate vs.fixed |
||||||||||||||||||||||||||||
Receivable |
USD 20 | USD 20 | Libor | Libor + 0,65% | 19.7 | 30.0 | ||||||||||||||||||||||
Payable |
Fixed | 3.98 | % | (20.3 | ) | (30.9 | ) | |||||||||||||||||||||
Net |
(0.6 | ) | (0.9 | ) | 0.01 | |||||||||||||||||||||||
101
Aluminum | ||||||||||||||
Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | |||||||||
SPOT |
2,461 | OCT11 | 2,505 | AUG12 | 2,541 | |||||||||
JAN11 |
2,459 | NOV11 | 2,508 | SEP12 | 2,543 | |||||||||
FEB11 |
2,465 | DEC11 | 2,511 | OCT12 | 2,546 | |||||||||
MAR11 |
2,471 | JAN12 | 2,516 | NOV12 | 2,548 | |||||||||
APR11 |
2,477 | FEB12 | 2,520 | DEC12 | 2,551 | |||||||||
MAY11 |
2,481 | MAR12 | 2,525 | JAN13 | 2,553 | |||||||||
JUN11 |
2,487 | APR12 | 2,528 | |||||||||||
JUL11 |
2,492 | MAY12 | 2,532 | |||||||||||
AUG11 |
2,497 | JUN12 | 2,535 | |||||||||||
SEP11 |
2,502 | JUL12 | 2,538 |
Nickel | ||||||||||||||
Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | |||||||||
SPOT |
24,708 | SPOT | 24,600 | SPOT | 24,022 | |||||||||
JAN11 |
24,715 | NOV11 | 24,550 | SEP12 | 23,948 | |||||||||
FEB11 |
24,735 | DEC11 | 24,500 | OCT12 | 23,874 | |||||||||
MAR11 |
24,748 | JAN12 | 24,445 | NOV12 | 23,800 | |||||||||
APR11 |
24,755 | FEB12 | 24,390 | DEC12 | 23,725 | |||||||||
MAY11 |
24,745 | MAR12 | 24,335 | JAN13 | 23,663 | |||||||||
JUN11 |
24,730 | APR12 | 24,280 | |||||||||||
JUL11 |
24,715 | MAY12 | 24,225 | |||||||||||
AUG11 |
24,690 | JUN12 | 24,170 | |||||||||||
SEP11 |
24,650 | JUL12 | 24,096 |
Copper | ||||||||||||||
Maturity | Price (USD/lb) | Maturity | Price (USD/lb) | Maturity | Price (USD/lb) | |||||||||
SPOT |
4.44 | MAR11 | 4.45 | MAY11 | 4.44 | |||||||||
JAN11 |
4.44 | APR11 | 4.44 | JUN11 | 4.43 | |||||||||
FEB11 |
4.44 |
Bunker Oil | ||||||||||||||
Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | |||||||||
SPOT |
505 | OCT11 | 514 | AUG12 | 532 | |||||||||
JAN11 |
505 | NOV11 | 514 | SEP12 | 532 | |||||||||
FEB11 |
503 | DEC11 | 514 | OCT12 | 532 | |||||||||
MAR11 |
503 | JAN12 | 532 | NOV12 | 532 | |||||||||
APR11 |
506 | FEB12 | 532 | DEC12 | 532 | |||||||||
MAY11 |
506 | MAR12 | 532 | JAN13 | 532 | |||||||||
JUN11 |
506 | APR12 | 532 | |||||||||||
JUL11 |
511 | MAY12 | 532 | |||||||||||
AUG11 |
511 | JUN12 | 532 | |||||||||||
SEP11 |
511 | JUL12 | 532 |
Aluminum Volatility | ||||||||||||||
Maturity | Vol(%p.a.) | Maturity | Vol (%p.a.) | Maturity | Vol (%p.a.) | |||||||||
VOLSPOT |
25.5 | VOL9M | 27.0 | VOL4A | 24.5 | |||||||||
VOL1M |
26.5 | VOL1A | 26.7 | VOL5A | 24.0 | |||||||||
VOL3M |
27.0 | VOL2A | 25.9 | VOL7A | 24.0 | |||||||||
VOL6M |
27.1 | VOL3A | 25.1 | VOL10A | 24.0 |
FFA Forward Freight Agreement | ||||||||||||||
Maturity | Price (USD/day) | Maturity | Price (USD/day) | Maturity | Price (USD/day) | |||||||||
SPOT |
20,009 | OCT11 | 22,333 | AUG12 | 22,083 | |||||||||
JAN11 |
20,283 | NOV11 | 22,333 | SEP12 | 22,083 | |||||||||
FEB11 |
22,021 | DEC11 | 22,333 | OCT12 | 22,083 | |||||||||
MAR11 |
23,042 | JAN12 | 22,083 | NOV12 | 22,083 | |||||||||
APR11 |
23,642 | FEB12 | 22,083 | DEC12 | 22,083 | |||||||||
MAY11 |
23,642 | MAR12 | 22,083 | JAN13 | 21,992 | |||||||||
JUN11 |
23,642 | APR12 | 22,083 | |||||||||||
JUL11 |
22,450 | MAY12 | 22,083 | |||||||||||
AUG11 |
22,450 | JUN12 | 22,083 | |||||||||||
SEP11 |
22,450 | JUL12 | 22,083 |
Coal | ||||||||||||||
Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | Maturity | Price (USD/ton) | |||||||||
SPOT |
128.25 | OCT11 | 119 | AUG12 | 119.75 | |||||||||
JAN11 |
128.25 | NOV11 | 119 | SEP12 | 119.75 | |||||||||
FEB11 |
128.25 | DEC11 | 119 | OCT12 | 119.75 | |||||||||
MAR11 |
128.25 | JAN12 | 119.75 | NOV12 | 119.75 | |||||||||
APR11 |
128 | FEB12 | 119.75 | DEC12 | 119.75 | |||||||||
MAY11 |
128 | MAR12 | 119.75 | JAN13 | 116.5 | |||||||||
JUN11 |
128 | APR12 | 119.75 | |||||||||||
JUL11 |
119 | MAY12 | 119.75 | |||||||||||
AUG11 |
119 | JUN12 | 119.75 | |||||||||||
SEP11 |
119 | JUL12 | 119.75 |
102
USD-Brazil Interest Rate | ||||||||||||||
Maturity | Rate (% a.a) | Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | |||||||||
2/1/2011 |
2.16 | 4/1/2013 | 3.13 | 10/1/2015 | 4.48 | |||||||||
3/1/2011 |
2.10 | 7/1/2013 | 3.28 | 1/4/2016 | 4.62 | |||||||||
4/1/2011 |
2.20 | 10/1/2013 | 3.46 | 7/1/2016 | 4.74 | |||||||||
7/1/2011 |
2.29 | 1/2/2014 | 3.61 | 1/2/2017 | 4.88 | |||||||||
10/3/2011 |
2.42 | 4/1/2014 | 3.77 | 1/2/2018 | 5.10 | |||||||||
1/2/2012 |
2.52 | 7/1/2014 | 3.90 | 1/2/2019 | 5.36 | |||||||||
4/2/2012 |
2.66 | 10/1/2014 | 4.06 | 1/2/2020 | 5.58 | |||||||||
7/2/2012 |
2.77 | 1/2/2015 | 4.21 | 1/4/2021 | 5.81 | |||||||||
10/1/2012 |
2.90 | 4/1/2015 | 4.29 | 1/3/2022 | 6.04 | |||||||||
1/2/2013 |
2.99 | 7/1/2015 | 4.37 | 1/2/2023 | 6.28 |
US Interest Rate | ||||||||||||||
Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | |||||||||
USD1M |
0.26 | USD6M | 0.46 | USD11M | 0.72 | |||||||||
USD2M |
0.28 | USD7M | 0.51 | USD12M | 0.78 | |||||||||
USD3M |
0.30 | USD8M | 0.56 | USD2A | 0.80 | |||||||||
USD4M |
0.35 | USD9M | 0.61 | USD3A | 1.30 | |||||||||
USD5M |
0.40 | USD10M | 0.67 | USD4A | 1.82 |
TJLP | ||||||||||||||
Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | |||||||||
1/3/2011 |
6.00 | 7/2/2012 | 6.00 | 7/1/2014 | 6.00 | |||||||||
2/1/2011 |
6.00 | 10/1/2012 | 6.00 | 10/1/2014 | 6.00 | |||||||||
3/1/2011 |
6.00 | 1/2/2013 | 6.00 | 1/2/2015 | 6.00 | |||||||||
4/1/2011 |
6.00 | 4/1/2013 | 6.00 | |||||||||||
7/1/2011 |
6.00 | 7/1/2013 | 6.00 |
BRL Interest Rate | ||||||||||||||
Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | Maturity | Rate (% a.a.) | |||||||||
1/3/2011 |
10.66 | 7/2/2012 | 12.25 | 7/1/2014 | 12.09 | |||||||||
2/1/2011 |
10.78 | 10/1/2012 | 12.28 | 10/1/2014 | 12.04 | |||||||||
3/1/2011 |
10.91 | 1/2/2013 | 12.27 | 1/2/2015 | 12.04 | |||||||||
4/1/2011 |
11.16 | 4/1/2013 | 12.29 | 4/1/2015 | 11.97 | |||||||||
7/1/2011 |
11.62 | 7/1/2013 | 12.23 | 7/1/2015 | 11.97 | |||||||||
10/3/2011 |
11.91 | 10/1/2013 | 12.23 | 10/1/2015 | 11.92 | |||||||||
1/2/2012 |
12.05 | 1/2/2014 | 12.15 | 1/4/2016 | 11.95 | |||||||||
4/2/2012 |
12.17 | 4/1/2014 | 12.10 | 7/1/2016 | 11.92 |
EURO | ||||||||||||||
Maturity | EUR/USD | Maturity | EUR/USD | Maturity | EUR/USD | |||||||||
EURSPOT |
1.34 | EUR9M | 1.34 | EUR4A | 1.34 | |||||||||
EUR1M |
1.34 | EUR1A | 1.34 | EUR5A | 1.35 | |||||||||
EUR3M |
1.34 | EUR2A | 1.34 | EUR7A | 1.38 | |||||||||
EUR6M |
1.34 | EUR3A | 1.34 | EUR10A | 1.41 |
AUD | ||||||||||||||
Maturity | AUD/USD | Maturity | AUD/USD | Maturity | AUD/USD | |||||||||
AUDSPOT |
1.02 | AUD9M | 0.99 | AUD4A | 0.87 | |||||||||
AUD1M |
1.02 | AUD1A | 0.98 | AUD5A | 0.85 | |||||||||
AUD3M |
1.01 | AUD2A | 0.93 | AUD7A | 0.82 | |||||||||
AUD6M |
1.00 | AUD3A | 0.90 | AUD10A | 0.78 |
Currencies Ending rates | |||||||||||||||
USD/CAD |
1.0020 | USD/BRL | 1.6662 | EUR/USD | 1.3372 |
103
| MtM: the mark to market value of the instruments as at December 31st, 2010; | |
| Scenario I: unfavorable change of 25% Potential losses considering a shock of 25% in the market risk factors used for MtM calculation that negatively impacts the fair value of Vales derivatives positions; | |
| Scenario II: favorable change of 25% Potential profits considering a shock of 25% in the market curves used for MtM calculation that positively impacts the fair value of Vales derivatives positions; | |
| Scenario III: unfavorable change of 50% Potential losses considering a shock of 50% in the market curves used for MtM calculation that negatively impacts the fair value of Vales derivatives positions; | |
| Scenario IV: favorable change of 50% Potential profits considering a shock of 50% in the market curves used for MtM calculation that positively impacts the fair value of Vales derivatives positions; |
Sensitivity analysis Foreign Exchange and Interest Rate Derivative Positions
|
Amounts in R$ million |
Program | Instrument | Risk | Fair Value | Scenario I | Scenario II | Scenario III | Scenario IV | |||||||||||||||||
Protection program for the
|
CDI vs. USD fixed rate swap | USD/BRL fluctuation | 331 | (1,353 | ) | 1,353 | (2,705 | ) | 2,705 | |||||||||||||||
Real denominated debt indexed
|
USD interest rate inside Brazil variation | (91 | ) | 87 | (187 | ) | 170 | |||||||||||||||||
to CDI |
Brazilian interest rate fluctuation | (28 | ) | 33 | (49 | ) | 72 | |||||||||||||||||
USD Libor variation | (10 | ) | 10 | (20 | ) | 19 | ||||||||||||||||||
CDI vs. USD floating rate swap | USD/BRL fluctuation | 16 | (109 | ) | 109 | (219 | ) | 219 | ||||||||||||||||
Brazilian interest rate fluctuation | 0.05 | 0.06 | 0.25 | 0.20 | ||||||||||||||||||||
USD Libor variation | (0.4 | ) | 0.3 | (0.9 | ) | 0.4 | ||||||||||||||||||
Protected Items - Debt indexed to CDI | USD/BRL fluctuation | n.a. | | | | | ||||||||||||||||||
Protection program for the
|
TJLP vs. USD fixed rate swap | USD/BRL fluctuation | 106 | (491 | ) | 491 | (983 | ) | 983 | |||||||||||||||
Real denominated debt indexed
|
USD interest rate inside Brazil variation | (32 | ) | 30 | (66 | ) | 59 | |||||||||||||||||
to TJLP |
Brazilian interest rate fluctuation | (67 | ) | 73 | (129 | ) | 152 | |||||||||||||||||
USD Libor variation | (1 | ) | 1 | (2 | ) | 2 | ||||||||||||||||||
TJLP interest rate fluctuation | (80 | ) | 79 | (161 | ) | 157 | ||||||||||||||||||
TJLP vs. USD floating rate swap | USD/BRL fluctuation | 47 | (143 | ) | 143 | (287 | ) | 287 | ||||||||||||||||
USD interest rate inside Brazil variation | (11 | ) | 10 | (22 | ) | 19 | ||||||||||||||||||
Brazilian interest rate fluctuation | (16 | ) | 18 | (31 | ) | 37 | ||||||||||||||||||
TJLP interest rate fluctuation | (39 | ) | 38 | (77 | ) | 77 | ||||||||||||||||||
USD Libor variation | (20 | ) | 20 | (41 | ) | 41 | ||||||||||||||||||
Protected Items - Debts indexed to TJLP | USD/BRL fluctuation | n.a. | | | | | ||||||||||||||||||
Protection program for the
|
BRL fixed rate vs. USD | USD/BRL fluctuation | 1 | (39 | ) | 39 | (78 | ) | 78 | |||||||||||||||
Real denominated fixed rate
debt |
USD interest rate inside Brazil variation | (1 | ) | 1 | (3 | ) | 3 | |||||||||||||||||
Brazilian interest rate fluctuation | (4 | ) | 5 | (8 | ) | 10 | ||||||||||||||||||
Protected Items - Debts indexed to BRL | USD/BRL fluctuation | n.a. | 39 | (39 | ) | 78 | (78 | ) | ||||||||||||||||
Foreign Exchange cash flow
hedge Vale |
BRL fixed rate vs. USD | USD/BRL fluctuation | 36 | (208 | ) | 208 | (416 | ) | 416 | |||||||||||||||
USD interest rate inside Brazil variation | (4 | ) | 4 | (9 | ) | 8 | ||||||||||||||||||
Brazilian interest rate fluctuation | (19 | ) | 20 | (37 | ) | 40 | ||||||||||||||||||
Hedged Items - Part of Revenues | ||||||||||||||||||||||||
denominated in USD | USD/BRL fluctuation | n.a. | 208 | (208 | ) | 416 | (416 | ) | ||||||||||||||||
Foreign Exchange cash flow
hedge Albras |
BRL fixed rate vs. USD | USD/BRL fluctuation | (103 | ) | 103 | (207 | ) | 207 | ||||||||||||||||
USD interest rate inside Brazil variation | 129 | (1 | ) | 1 | (3 | ) | 2 | |||||||||||||||||
Brazilian interest rate fluctuation | (7 | ) | 7 | (14 | ) | 15 | ||||||||||||||||||
Hedged Items - Part of Revenues | ||||||||||||||||||||||||
denominated in USD | USD/BRL fluctuation | n.a. | 103 | (103 | ) | 207 | (207 | ) | ||||||||||||||||
Protection Program for the
Euro denominated floating rate debt |
EUR floating rate vs. USD floating rate swap | USD/BRL fluctuation | 0 8 | (0.2 | ) | 0.2 | (0.4 | ) | 0.4 | |||||||||||||||
EUR/USD fluctuation | (1 | ) | 1 | (3 | ) | 3 | ||||||||||||||||||
EUR Libor variation | (0.01 | ) | 0.01 | (0.01 | ) | 0.01 | ||||||||||||||||||
USD Libor variation | (0.00 | ) | 0.00 | (0.00 | ) | 0.00 | ||||||||||||||||||
Protected Items - Debts indexed to EUR | EUR/USD fluctuation | n.a. | 1 | (1 | ) | 3 | (3 | ) | ||||||||||||||||
Protection program for the
|
EUR fixed rate vs. USD fixed rate swap | USD/BRL fluctuation | (14 | ) | (5 | ) | 5 | (9 | ) | 9 | ||||||||||||||
Euro denominated fixed rate
debt |
EUR/USD fluctuation | (315 | ) | 315 | (630 | ) | 630 | |||||||||||||||||
EUR Libor variation | (9 | ) | 9 | (19 | ) | 19 | ||||||||||||||||||
USD Libor variation | (14 | ) | 13 | (28 | ) | 27 | ||||||||||||||||||
Protected Items - Debts indexed to EUR | EUR/USD fluctuation | n.a. | 315 | (315 | ) | 630 | (630 | ) | ||||||||||||||||
Protection Program for the USD |
USD floating rate vs. USD fixed rate | USD/BRL fluctuation | (6 | ) | (2 | ) | 2 | (4 | ) | 4 | ||||||||||||||
floating rate debt |
swap | USD Libor variation | (0 | ) | 0 | (1 | ) | 1 | ||||||||||||||||
Protected Items - Vale Inco's Floating | ||||||||||||||||||||||||
rate debt | USD Libor variation | n.a. | 0 | (0 | ) | 1 | (1 | ) | ||||||||||||||||
Foreign Exchange Protection
|
Australian dollar forwards | USD/AUD fluctuation | (3 | ) | 3 | (6 | ) | 6 | ||||||||||||||||
Program on Coal Fixed Price
Sales |
USD/BRL fluctuation | 4 | (1 | ) | 1 | (2 | ) | 2 | ||||||||||||||||
Libor USD fluctuation | 0 00 | 0 00 | 0 00 | 0 00 | ||||||||||||||||||||
Protected Item: Part of Vale's costs | ||||||||||||||||||||||||
in Australian Dollar | USD/AUD fluctuation | n.a. | 3 | (3 | ) | 6 | (6 | ) |
104
Sensitivity analysis Commodity Derivative Positions | Amounts in R$ million |
Program | Instrument | Risk | Fair Value | Scenario I | Scenario II | Scenario III | Scenario IV | |||||||||||||||||
Nickel sales |
Sale of nickel | Nickel price fluctuation | (87 | ) | (189 | ) | 189 | (377 | ) | 377 | ||||||||||||||
hedging program |
future/forward | Libor USD fluctuation | 0 | 0 | (1 | ) | 1 | |||||||||||||||||
contracts | USD/BRL fluctuation | (18 | ) | 18 | (37 | ) | 37 | |||||||||||||||||
Hedged Item: Part of | Nickel price fluctuation | n.a. | 189 | (189 | ) | 377 | (377 | ) | ||||||||||||||||
Vales revenues | ||||||||||||||||||||||||
linked | ||||||||||||||||||||||||
to Nickel price | ||||||||||||||||||||||||
Nickel fixed |
Purchase of nickel | Nickel price fluctuation | 22 | (22 | ) | 22 | (44 | ) | 44 | |||||||||||||||
price program |
future/forward | Libor USD fluctuation | (0.0 | ) | 0.0 | (0.1 | ) | 0.1 | ||||||||||||||||
contracts | USD/BRL fluctuation | (5 | ) | 5 | (10 | ) | 10 | |||||||||||||||||
Protected Item: | Nickel price fluctuation | n.a. | 22 | (22 | ) | 44 | (44 | ) | ||||||||||||||||
Part of Vales | ||||||||||||||||||||||||
nickel revenues | ||||||||||||||||||||||||
from sales with | ||||||||||||||||||||||||
fixed prices | ||||||||||||||||||||||||
Nickel purchase |
Sale of nickel | Nickel price fluctuation | (0.3 | ) | (1 | ) | 1 | (2 | ) | 2 | ||||||||||||||
protection program |
future/forward | Libor USD fluctuation | (0.000 | ) | 0.000 | (0.001 | ) | 0.001 | ||||||||||||||||
contracts | USD/BRL fluctuation | 0.0 | 0.0 | (0.1 | ) | 0.1 | ||||||||||||||||||
Protected Item: | Nickel price fluctuation | n.a. | 1 | (1 | ) | 2 | (2 | ) | ||||||||||||||||
Part of Vales | ||||||||||||||||||||||||
revenues linked to | ||||||||||||||||||||||||
Nickel price | ||||||||||||||||||||||||
Bunker Oil Purchase |
Bunker Oil forward | Bunker Oil price fluctuation | 19 | (51 | ) | 51 | (103 | ) | 103 | |||||||||||||||
Protection Program |
Libor USD fluctuation | (0.1 | ) | 0.1 | (0.3 | ) | 0.3 | |||||||||||||||||
USD/BRL fluctuation | (5 | ) | 5 | (11 | ) | 11 | ||||||||||||||||||
Protected Item: | Bunker Oil price fluctuation | n.a. | 51 | (51 | ) | 103 | (103 | ) | ||||||||||||||||
part of Vales | ||||||||||||||||||||||||
costs linked to | ||||||||||||||||||||||||
Bunker Oil price | ||||||||||||||||||||||||
Copper Scrap |
Sale of copper | Copper price fluctuation | (0.5 | ) | (1 | ) | 1 | (1 | ) | 1 | ||||||||||||||
Purchase Protection |
future/forward | Libor USD fluctuation | 0.000 | 0.000 | 0.000 | 0.000 | ||||||||||||||||||
Program |
contracts | BRL/USD fluctuation | (0.1 | ) | 0.1 | (0.2 | ) | 0.2 | ||||||||||||||||
Protected Item: | Copper price fluctuation | n.a. | 1 | (1 | ) | 1 | (1 | ) | ||||||||||||||||
Part of Vales | ||||||||||||||||||||||||
revenues linked to | ||||||||||||||||||||||||
Copper price |
Sensitivity analysis Embedded Derivative Positions | Amounts in R$ million |
Program | Instrument | Risk | Fair Value | Scenario I | Scenario II | Scenario III | Scenario IV | |||||||||||||||||
Embedded derivatives Raw |
Embedded derivatives Raw material | Nickel price fluctuation | (2 | ) | (6 | ) | 6 | (13 | ) | 13 | ||||||||||||||
material purchase (Niquel) |
purchase | BRL/USD fluctuation | (0 | ) | 0 | (1 | ) | 1 | ||||||||||||||||
Embedded derivatives Raw |
Embedded derivatives Raw material | Copper price fluctuation | (5 | ) | (25 | ) | 25 | (51 | ) | 51 | ||||||||||||||
material purchase (Cobre) |
purchase | BRL/USD fluctuation | (2 | ) | 2 | (5 | ) | 5 | ||||||||||||||||
Embedded
derivatives |
Embedded derivatives Energy | Aluminum price fluctuation | (295 | ) | (94 | ) | 155 | (128 | ) | 274 | ||||||||||||||
Energy purchase |
purchase Aluminum Options | BRL/USD fluctuation | (73 | ) | 73 | (145 | ) | 145 |
Amounts in R$ million | ||||||||||||||||||||||||
Program | Instrument | Risk | Fair Value | Scenario I | Scenario II | Scenario III | Scenario IV | |||||||||||||||||
Protection program |
CDI vs. USD fixed | USD/BRL fluctuation | (34 | ) | (38 | ) | 38 | (76 | ) | 76 | ||||||||||||||
rate swap | USD interest rate inside Brazil variation | (0.5 | ) | 0.5 | (1.0 | ) | 1.0 | |||||||||||||||||
Brazilian interest rate fluctuation | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||
Protected Item Debt indexed to USD | USD/BRL fluctuation | n.a. | 38 | (38 | ) | 76 | (76 | ) | ||||||||||||||||
Hedging program |
USD floating rate vs. USD fixed rate swap | USD/BRL fluctuation | (0.6 | ) | (0.1 | ) | 0.1 | (0.3 | ) | 0.3 | ||||||||||||||
USD Libor variation | (0.0 | ) | 0.0 | (0.1 | ) | 0.1 | ||||||||||||||||||
Hedged Item Debt indexed to Libor | USD Libor variation | n.a. | 0.0 | (0.0 | ) | 0.1 | (0.1 | ) |
Amounts in R$ million | ||||||||||||||||||||
Program | Instrument | Risk | Scenario I | Scenario II | Scenario III | Scenario IV | ||||||||||||||
Funding |
Debt denominated in BRL | No fluctuation | ||||||||||||||||||
Funding |
Debt denominated in USD | USD/BRL fluctuation | (7,077 | ) | 7,077 | (14,154 | ) | 14,154 | ||||||||||||
Funding |
Debt denominated in EUR | EUR/USD fluctuation | (6 | ) | 6 | (12 | ) | 12 | ||||||||||||
Cash Investments |
Cash denominated in BRL | No fluctuation | ||||||||||||||||||
Cash Investments |
Cash denominated in USD | USD/BRL fluctuation | (1 ,821 | ) | 1,821 | (3,641 | ) | 3,641 |
105
Vales Counterparty | Moodys* | S&P* | ||
Banco Santander
|
Aa3 | AA | ||
Itau Unibanco*
|
A2 | | ||
HSBC
|
A1 | AA- | ||
JP Morgan Chase & Co
|
A1 | A+ | ||
Banco Bradesco*
|
A1 | BBB | ||
Banco do Brasil*
|
A2 | BBB- | ||
Banco Votorantim*
|
A3 | BB+ | ||
Credit Agricole
|
Aa2 | AA- | ||
Standard Bank
|
A3 | A | ||
Deutsche Bank
|
A1 | A+ | ||
BNP Paribas
|
Aa3 | AA | ||
Standard Bank
|
| | ||
Citigroup
|
Baa1 | A | ||
Banco Safra*
|
Baa1 | BBB- | ||
ANZ Australia and New Zeland Banking
|
Aa2 | AA | ||
Banco
Amazônia SA
|
| | ||
Societe Generale
|
Aa3 | A+ | ||
Bank of Nova Scotia
|
Aa2 | AA- | ||
Natixis
|
A1 | A+ | ||
Royal Bank of Canada
|
Aa2 | AA- | ||
China Construction Bank
|
A1 | A- | ||
Goldman Sachs
|
A2 | A | ||
Bank of China
|
A1 | A- | ||
Barclays
|
Baa1 | A+ | ||
BBVA Banco Bilbao Vizcaya Argentaria
|
Aa3 | AA |
* | For brazilian Banks we used local long term deposit rating | |
** | Parent companys rating |
106
107
Annual period ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Elimination | Eliminination | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
and | and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bulk Materials | Basic Metals | Fertilizers | Logistic | Others | reclassification | Consolidated | Bulk Materials | Basic Metals | Fertilizers | Logistic | Others | reclassification | Consolidated | |||||||||||||||||||||||||||||||||||||||||||
Net income |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue |
108.410 | 18.992 | 3.456 | 4.033 | 2.399 | (54.065 | ) | 83.225 | 53.218 | 17.948 | 810 | 3.303 | 1.107 | (27.890 | ) | 48.496 | ||||||||||||||||||||||||||||||||||||||||
Cost and expenses |
(66.485 | ) | (15.596 | ) | (3.284 | ) | (3.225 | ) | (2.469 | ) | 54.065 | (36.994 | ) | (37.115 | ) | (16.327 | ) | (420 | ) | (2.379 | ) | (1.525 | ) | 27.890 | (29.876 | ) | ||||||||||||||||||||||||||||||
Deprecitation, depletion and amortization |
(2.605 | ) | (2.436 | ) | (374 | ) | (271 | ) | (55 | ) | | (5.741 | ) | (2.169 | ) | (2.810 | ) | (56 | ) | (366 | ) | (46 | ) | | (5.447 | ) | ||||||||||||||||||||||||||||||
39.320 | 960 | (202 | ) | 537 | (125 | ) | | 40.490 | 13.934 | (1.189 | ) | 334 | 558 | (464 | ) | | 13.173 | |||||||||||||||||||||||||||||||||||||||
Financial Results |
(1.118 | ) | (1.558 | ) | 109 | (13 | ) | (183 | ) | | (2.763 | ) | 2.836 | (649 | ) | | (99 | ) | 6 | | 2.094 | |||||||||||||||||||||||||||||||||||
Gain on sale of assets |
| | | | | | | 174 | (191 | ) | | | 110 | | 93 | |||||||||||||||||||||||||||||||||||||||||
Results of equity interests, on
non-controlling entities |
113 | (2 | ) | | 6 | (165 | ) | | (48 | ) | 75 | 1 | | 4 | 19 | | 99 | |||||||||||||||||||||||||||||||||||||||
Income tax and social contribution |
(7.420 | ) | 430 | (5 | ) | (77 | ) | 36 | | (7.036 | ) | (5.783 | ) | 962 | | (134 | ) | 1 | | (4.954 | ) | |||||||||||||||||||||||||||||||||||
Income from continuing operations |
30.895 | (170 | ) | (98 | ) | 453 | (437 | ) | | 30.643 | 11.236 | (1.066 | ) | 334 | 329 | (328 | ) | | 10.505 | |||||||||||||||||||||||||||||||||||||
Results on discontinued operations |
| (222 | ) | | | | | (222 | ) | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Net income of the period |
30.895 | (392 | ) | (98 | ) | 453 | (437 | ) | | 30.421 | 11.236 | (1.066 | ) | 334 | 329 | (328 | ) | | 10.505 | |||||||||||||||||||||||||||||||||||||
Income attributable to non-controlling
shareholders |
(39 | ) | (347 | ) | 39 | | (4 | ) | | (351 | ) | 22 | (179 | ) | | | (11 | ) | | (168 | ) | |||||||||||||||||||||||||||||||||||
Income attributable to the Companys
shareholders |
30.856 | (739 | ) | (59 | ) | 453 | (441 | ) | | 30.070 | 11.258 | (1.245 | ) | 334 | 329 | (339 | ) | | 10.337 | |||||||||||||||||||||||||||||||||||||
Sales classified by geographic area: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
America, except United States |
2.748 | 2.714 | 70 | 24 | 30 | (1.622 | ) | 3.964 | 1.091 | 2.704 | | 4 | | (1.177 | ) | 2.622 | ||||||||||||||||||||||||||||||||||||||||
United States of America |
232 | 1.380 | | 2 | 918 | (99 | ) | 2.433 | 77 | 1.762 | | | 585 | (160 | ) | 2.264 | ||||||||||||||||||||||||||||||||||||||||
Europa |
23.156 | 5.588 | 10 | 12 | 191 | (12.721 | ) | 16.236 | 12.309 | 5.186 | | | 2 | (9.416 | ) | 8.081 | ||||||||||||||||||||||||||||||||||||||||
Middle East/Africa/Oceania |
5.401 | 463 | 32 | | | (2.015 | ) | 3.881 | 2.324 | 701 | | | | (1.412 | ) | 1.613 | ||||||||||||||||||||||||||||||||||||||||
Japan |
12.285 | 2.489 | | | 18 | (5.489 | ) | 9.303 | 5.067 | 1.802 | | | | (2.161 | ) | 4.708 | ||||||||||||||||||||||||||||||||||||||||
China |
46.679 | 1.683 | | | 4 | (20.784 | ) | 27.582 | 24.777 | 1.757 | | 119 | 53 | (8.065 | ) | 18.641 | ||||||||||||||||||||||||||||||||||||||||
Asia, except Japan and China |
8.837 | 3.125 | 23 | | 2 | (4.348 | ) | 7.639 | 3.660 | 2.264 | | | 61 | (1.860 | ) | 4.125 | ||||||||||||||||||||||||||||||||||||||||
Brazil |
9.072 | 1.550 | 3.321 | 3.995 | 1.236 | (6.987 | ) | 12.187 | 3.913 | 1.772 | 810 | 3.180 | 406 | (3.639 | ) | 6.442 | ||||||||||||||||||||||||||||||||||||||||
Gross revenue |
108.410 | 18.992 | 3.456 | 4.033 | 2.399 | (54.065 | ) | 83.225 | 53.218 | 17.948 | 810 | 3.303 | 1.107 | (27.890 | ) | 48.496 | ||||||||||||||||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fixed assets and intangibles |
56.150 | 58.166 | 17.056 | 7.050 | 9.939 | | 148.361 | 43.154 | 61.235 | 2.491 | 7.140 | 11.368 | | 125.388 | ||||||||||||||||||||||||||||||||||||||||||
Investments |
480 | 18 | | 224 | 3.223 | | 3.945 | 525 | 22 | | 218 | 3.797 | | 4.562 |
108
Consolidated | Parent Company | |||||||||||||||
December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | |||||||||||||
Cost of goods sold and services rendered |
||||||||||||||||
Wages |
3.921 | 4.077 | 2.029 | 1.879 | ||||||||||||
Material |
6.071 | 5.943 | 2.959 | 2.716 | ||||||||||||
Fuel oil and gas |
3.615 | 2.777 | 1.597 | 1.128 | ||||||||||||
Outsourcing services |
4.640 | 4.274 | 3.720 | 2.904 | ||||||||||||
Energy |
2.243 | 1.760 | 1.090 | 747 | ||||||||||||
Purchase products |
1.903 | 1.219 | 1.741 | 363 | ||||||||||||
Depreciation and deplition |
4.916 | 4.642 | 1.669 | 1.636 | ||||||||||||
Others |
6.447 | 3.058 | 3.087 | 2.276 | ||||||||||||
Total |
33.756 | 27.750 | 17.892 | 13.649 | ||||||||||||
Consolidated | Parent Company | |||||||||||||||
December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | |||||||||||||
Selling and Administrative expenses |
||||||||||||||||
Personal |
828 | 640 | 507 | 377 | ||||||||||||
Services (consulting, infrastructure and others) |
624 | 385 | 376 | 213 | ||||||||||||
Advertising and publicity |
221 | 199 | 213 | 184 | ||||||||||||
Depreciation |
427 | 385 | 314 | 295 | ||||||||||||
Travel Expenses |
52 | 36 | 24 | 15 | ||||||||||||
Taxes and rents |
94 | 87 | 33 | 14 | ||||||||||||
Indigenous communities |
20 | 21 | 20 | 21 | ||||||||||||
Rouanet law |
104 | 43 | 90 | 43 | ||||||||||||
Others |
250 | 148 | 134 | 62 | ||||||||||||
Sales (*) |
581 | 403 | 37 | 20 | ||||||||||||
Total |
3.201 | 2.347 | 1.748 | 1.244 | ||||||||||||
(*) | It represents primarily, expenditures with offices abroad, and the allowance for doubtful receivables. |
Consolidated | Parent Company | |||||||||||||||
December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | |||||||||||||
Others operationals expenses(revenues), net |
||||||||||||||||
Provision for contingency |
242 | 230 | 88 | 236 | ||||||||||||
Provision for loss with taxes credits (ICMS) |
210 | 259 | 23 | 81 | ||||||||||||
Provision for variable remuneration |
453 | 320 | 266 | 196 | ||||||||||||
Vale do Rio Doce Foundation FVRD |
96 | 99 | 92 | 99 | ||||||||||||
Recovery taxes (PIS/COFINS) |
| | | (295 | ) | |||||||||||
Provision for disposal of materials/inventory |
191 | 9 | 4 | | ||||||||||||
Usufruct shares |
32 | 32 | | | ||||||||||||
Disposals of
mining rights |
97 | | | | ||||||||||||
Pre operational, plant stoppages and idle capacity |
1.968 | 1.998 | 82 | 596 | ||||||||||||
Research and
development |
1.567 | 1.964 | 1.003 | 1.314 | ||||||||||||
Others |
922 | 315 | 204 | 14 | ||||||||||||
Total |
5.778 | 5.226 | 1.762 | 2.241 | ||||||||||||
109
Consolidated | Parent Company | |||||||||||||||
December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | |||||||||||||
Interest |
(2.155 | ) | (1.859 | ) | (2.042 | ) | (2.253 | ) | ||||||||
Labor, tax and civil contingencies |
(282 | ) | (160 | ) | (261 | ) | (156 | ) | ||||||||
Derivatives |
(305 | ) | (576 | ) | (1 | ) | (1 | ) | ||||||||
Monetary and exchange rate variation |
(804 | ) | (6.175 | ) | (893 | ) | (33 | ) | ||||||||
Stockholders debentures |
(849 | ) | (437 | ) | (849 | ) | (437 | ) | ||||||||
IOF |
(137 | ) | (72 | ) | (57 | ) | (15 | ) | ||||||||
Others |
(1.367 | ) | (763 | ) | (531 | ) | (408 | ) | ||||||||
(5.899 | ) | (10.042 | ) | (4.634 | ) | (3.303 | ) | |||||||||
Financial revenue |
||||||||||||||||
Related parties |
1 | | 73 | 41 | ||||||||||||
Short-term investments |
434 | 705 | 210 | 318 | ||||||||||||
Derivatives |
1.341 | 3.515 | 1.171 | 2.529 | ||||||||||||
Monetary and exchange rate variation |
1.247 | 7.755 | 1.542 | 10.370 | ||||||||||||
Others |
113 | 161 | 17 | 78 | ||||||||||||
3.136 | 12.136 | 3.013 | 13.336 | |||||||||||||
Financial results, net |
(2.763 | ) | 2.094 | (1.621 | ) | 10.033 | ||||||||||
Monetary and exchange rate variation |
||||||||||||||||
Cash and cash equivalents |
(192 | ) | (3.446 | ) | (16 | ) | (33 | ) | ||||||||
Loans and financing |
1.247 | 7.755 | 367 | 523 | ||||||||||||
Related parties |
| | 1.174 | 9.724 | ||||||||||||
Others |
(612 | ) | (2.729 | ) | (877 | ) | 123 | |||||||||
Net |
442 | 1.580 | 648 | 10.337 | ||||||||||||
110
2011
|
178 | |||
2012
|
178 | |||
2013
|
178 | |||
2014
|
178 | |||
2015 and after
|
1.820 | |||
Total
|
2.532 | |||
Railroads | End of the concession period | |
Vitória a Minas e Carajás (direct) (*)
|
June 2027 | |
Carajás (direct) (*)
|
June 2027 | |
Malha Centro-Leste (Indirect via FCA)
|
August 2026 | |
Malha Sudeste (Indirect via MRS)
|
December 2026 | |
Ferrovia Norte Sul S.A. (FNS)
|
December 2037 |
(*) | Concessions not onerous. |
111
FNS | FCA | MRS | ||||||||||
Railroads | ||||||||||||
1) Total number of plots |
3 | 112 | 118 | |||||||||
2) Periodicity of payments |
(* | ) | Quarterly | Quarterly | ||||||||
3) Update index |
IGP-DI FGV | IGP-DI FGV | IGP-DI FGV | |||||||||
4) Plots paid |
2 | 47 | 50 | |||||||||
5) Plots updated value |
||||||||||||
Concession |
R$0 | R$2 | R$3 | |||||||||
Leasing |
R$0 | R$29 | R$49 | |||||||||
Subconcession |
R$496 | R$0 | R$0 |
(*) | In accordance with the delivery of each stretch of the railway |
Expiration of the | ||||||||
Terminal | Location | concession term | ||||||
Terminal de Tubarão, Praia Mole e Granéis Líquidos |
Vitória - ES | 2020 | ||||||
Terminal de Praia Mole |
Vitória - ES | 2020 | ||||||
Terminal de Produtos Diversos |
Vitória - ES | 2020 | ||||||
Terminal de Granéis Líquidos |
Vitória - ES | 2020 | ||||||
Terminal de Vila Velha |
Vila Velha - ES | 2023 | ||||||
Terminal Marítimo de Ponta da Madeira Píer I e III |
São Luís - MA | 2018 | ||||||
Terminal Marítimo de Ponta da Madeira Píer II |
São Luís - MA | 2010 (* | ) | |||||
Terminal Marítimo Inácio Barbosa |
Aracaju - SE | 2012 | ||||||
Terminal de Exportação de Minério Porto de Itaguaí |
Rio de Janeiro - RJ | 2021 | ||||||
Terminal Marítimo da Ilha Guaíba TIG Mangaratiba |
Rio de Janeiro - RJ | 2018 |
(*) | The extension of the duration for 36 months until the date that of a new price bidding |
Consolidated | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | ||||||||||||||||||||||
Customers | Related parties | Customers | Related parties | Customers | Related parties | |||||||||||||||||||
Baovale Mineração S.A. |
1 | | 1 | 2 | 2 | | ||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
216 | | 29 | | 8 | | ||||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização ITABRASCO |
| | 1 | | 35 | 7 | ||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
| | | | 10 | 1 | ||||||||||||||||||
Korea Nickel Corporation |
20 | | 19 | | 90 | | ||||||||||||||||||
MRS Logistica S.A. |
1 | | | | | | ||||||||||||||||||
Samarco Mineração S.A. |
44 | 6 | 10 | 37 | 1 | 11 | ||||||||||||||||||
Other |
189 | 92 | 31 | 29 | 115 | 9 | ||||||||||||||||||
Total |
471 | 98 | 91 | 68 | 261 | 28 | ||||||||||||||||||
Recorded as : |
||||||||||||||||||||||||
Current |
471 | 90 | 91 | 4 | 261 | 28 | ||||||||||||||||||
Non-Current |
| 8 | | 64 | | | ||||||||||||||||||
471 | 98 | 91 | 68 | 261 | 28 | |||||||||||||||||||
112
Consolidated | ||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | ||||||||||||||||||||||
Suppliers | Related parties | Suppliers | Related parties | Suppliers | Related parties | |||||||||||||||||||
Baovale Mineração S.A. |
25 | | 19 | | 23 | | ||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
5 | 1 | 5 | 2 | 18 | 8 | ||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
245 | | 28 | 1 | 15 | 51 | ||||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização ITABRASCO |
8 | | 5 | | 46 | 27 | ||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
9 | 10 | 8 | 10 | 23 | 58 | ||||||||||||||||||
Minas da Serra Geral |
8 | | 8 | 14 | 8 | 7 | ||||||||||||||||||
Mineração Rio do Norte S.A. |
25 | | 26 | | 53 | | ||||||||||||||||||
MRS Logistica S.A. |
8 | | 310 | 108 | 168 | 125 | ||||||||||||||||||
Mitsui & CO, LTD |
101 | | 45 | | | | ||||||||||||||||||
Other |
118 | 16 | 55 | 1 | 49 | 11 | ||||||||||||||||||
Total |
552 | 27 | 509 | 136 | 403 | 287 | ||||||||||||||||||
Recorded as : |
||||||||||||||||||||||||
Current |
552 | 24 | 509 | 33 | 403 | 162 | ||||||||||||||||||
Non-current |
| 3 | | 103 | | 125 | ||||||||||||||||||
552 | 27 | 509 | 136 | 403 | 287 | |||||||||||||||||||
Parent Company | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | January 1, 2009 | ||||||||||||||||||||||
Custormers | Related parties | Custormers | Related parties | Custormers | Related parties | |||||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. |
2 | 18 | 33 | 72 | 65 | 127 | ||||||||||||||||||
Baovale Mineração S.A. |
2 | 3 | 3 | | 3 | 2 | ||||||||||||||||||
Companhia Portuária Baía de Sepetiba CPBS |
1 | 6 | | | 1.184 | | ||||||||||||||||||
CVRD OVERSEAS Ltd. |
1.244 | | 545 | | | | ||||||||||||||||||
Ferrovia Centro Atlântica S.A. |
50 | 44 | 59 | 68 | 61 | 30 | ||||||||||||||||||
Companhia Hispano-Brasileira de
Pelotização HISPANOBRÁS |
438 | | 60 | | | | ||||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR |
4 | 677 | 6 | 687 | 10 | 678 | ||||||||||||||||||
MRS Logistica S.A. |
1 | 21 | 1 | 6 | 1 | 17 | ||||||||||||||||||
Salobo Metais S.A. |
7 | 5 | 3 | 234 | 2 | 234 | ||||||||||||||||||
Samarco Mineração S.A. |
88 | 13 | 21 | 75 | 1 | 378 | ||||||||||||||||||
Vale International S.A. |
15.614 | 1.553 | 1.672 | 4.653 | 7.857 | 3.102 | ||||||||||||||||||
Vale Manganês S.A. |
32 | 182 | 36 | 181 | 7 | 597 | ||||||||||||||||||
Other |
274 | 537 | 167 | 226 | 253 | 465 | ||||||||||||||||||
Total |
17.757 | 3.059 | 2.606 | 6.202 | 9.444 | 5.630 | ||||||||||||||||||
Recorded as: |
||||||||||||||||||||||||
Current |
17.757 | 1.123 | 2.606 | 4.360 | 9.444 | 2.232 | ||||||||||||||||||
Non-current |
| 1.936 | | 1.842 | | 3.398 | ||||||||||||||||||
17.757 | 3.059 | 2.606 | 6.202 | 9.444 | 5.630 | |||||||||||||||||||
113
Parent Company | ||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||
31 de dezembro de 2010 | 31 de dezembro de 2009 | 01 de janeiro de 2009 | ||||||||||||||||||||||
Suppliers | Related parties | Suppliers | Related parties | Suppliers | Related parties | |||||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. |
15 | | 16 | | 13 | | ||||||||||||||||||
Baovale Mineração S.A |
51 | | 39 | | 46 | | ||||||||||||||||||
Companhia Portuária Baía de Sepetiba CPBS |
28 | | 30 | 2 | | 80 | ||||||||||||||||||
CVRD OVERSEAS Ltd. |
| 217 | | 491 | | 790 | ||||||||||||||||||
Ferrovia Centro Atlântica S.A. |
19 | | 14 | 2 | 13 | 57 | ||||||||||||||||||
Companhia Coreano-Brasileira de
Pelotização KOBRASCO |
9 | | 9 | | 36 | 12 | ||||||||||||||||||
Companhia Hispano-Brasileira de
Pelotização HISPANOBRÁS |
500 | | 57 | 2 | 31 | 104 | ||||||||||||||||||
Minerações Brasileiras Reunidas S.A. MBR |
32 | 271 | 30 | 88 | 28 | 22 | ||||||||||||||||||
MRS Logistica S.A. |
25 | | 433 | | 224 | | ||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização -
NIBRASCO |
18 | 21 | 17 | 21 | 47 | 139 | ||||||||||||||||||
Salobo Metais S.A. |
| | 16 | | | | ||||||||||||||||||
Samarco Mineração S.A |
4 | 32.412 | 42 | 34.808 | 30 | 46.252 | ||||||||||||||||||
Vale Manganês S.A. |
101 | | 45 | | | | ||||||||||||||||||
Others |
199 | 2 | 97 | 40 | 151 | 133 | ||||||||||||||||||
Total |
1.001 | 32.923 | 845 | 35.454 | 619 | 47.589 | ||||||||||||||||||
Recorded as: |
||||||||||||||||||||||||
Current |
1.001 | 5.326 | 845 | 7.343 | 619 | 9.578 | ||||||||||||||||||
Non-current |
| 27.597 | | 28.111 | | 38.011 | ||||||||||||||||||
1.001 | 32.923 | 845 | 35.454 | 619 | 47.589 | |||||||||||||||||||
Consolidated | ||||||||||||||||||||||||
Income | Cost/Expense | Financial | ||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | |||||||||||||||||||
Baovale Mineração S.A |
8 | 5 | 18 | 18 | | | ||||||||||||||||||
Companhia Coreano-Brasileira de
Pelotização KOBRASCO |
| | 103 | 33 | 1 | | ||||||||||||||||||
Companhia Hispano-Brasileira de
Pelotização HISPANOBRÁS |
386 | 75 | 477 | 68 | 3 | (2 | ) | |||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização
- ITABRASCO |
| | 40 | 17 | 1 | | ||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização -
NIBRASCO |
| | 67 | 44 | 1 | (1 | ) | |||||||||||||||||
Log-in S.A. |
10 | 28 | | | (0 | ) | 1 | |||||||||||||||||
Mineração Rio do Norte S.A. |
| | 165 | 240 | (0 | ) | | |||||||||||||||||
MRS Logistica S.A. |
16 | 13 | 610 | 526 | 33 | (30 | ) | |||||||||||||||||
Samarco Mineração S.A |
360 | 92 | | | | | ||||||||||||||||||
Mitsui &
Co Ltd |
| | 2 | 61 | | | ||||||||||||||||||
Others |
12 | 2 | 37 | 11 | 4 | | ||||||||||||||||||
Total |
792 | 215 | 1.518 | 1.018 | 42 | (32 | ) | |||||||||||||||||
114
Parent Company | ||||||||||||||||||||||||
Income | Cost/Expense | Financial | ||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | |||||||||||||||||||
ALBRAS Alumínio Brasileiro S.A. |
159 | 130 | | | | | ||||||||||||||||||
ALUNORTE Alumina do Norte do Brasil S.A. |
284 | 368 | 151 | 131 | (1 | ) | (22 | ) | ||||||||||||||||
Baovale Mineração S.A. |
16 | 10 | 36 | 37 | | | ||||||||||||||||||
Companhia Coreano-Brasileira de
Pelotização KOBRASCO |
| | 206 | 66 | 2 | | ||||||||||||||||||
Companhia Hispano-Brasileira de
Pelotização HISPANOBRÁS |
828 | 161 | 1.141 | 130 | 2 | (3 | ) | |||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização
- ITABRASCO |
| | 88 | 35 | 2 | (1 | ) | |||||||||||||||||
Companhia Nipo-Brasileira de Pelotização -
NIBRASCO |
| | 263 | 89 | 2 | 63 | ||||||||||||||||||
Companhia Portuária Baia de Sepetiba CPBS |
| | 310 | 291 | (0 | ) | (7 | ) | ||||||||||||||||
CVRD Overseas Ltd. |
6.511 | 2.551 | | | (108 | ) | 131 | |||||||||||||||||
Ferrovia Centro Atlântica S.A. |
196 | 182 | 97 | 9 | 10 | 5 | ||||||||||||||||||
Ferrovia Norte Sul S.A. |
13 | | | | | | ||||||||||||||||||
Vale Canada Limited |
8 | | | | 43 | | ||||||||||||||||||
MRS Logistica S.A. |
22 | 19 | 1.035 | 899 | 71 | | ||||||||||||||||||
Samarco Mineração S.A. |
719 | 184 | | | | | ||||||||||||||||||
Vale Energia S.A. |
1 | | 435 | 217 | | | ||||||||||||||||||
Vale International S.A. |
36.418 | 19.002 | | | (458 | ) | 8.370 | |||||||||||||||||
Vale Manganês S.A. |
93 | 72 | | | | | ||||||||||||||||||
Mitsui &
Co Ltd |
| | 2 | 61 | | | ||||||||||||||||||
Others |
78 | 18 | | 22 | 19 | 26 | ||||||||||||||||||
Total |
45.345 | 22.697 | 3.764 | 1.986 | (415 | ) | 8.562 | |||||||||||||||||
115
As of December 31, | ||||||||
2010 | 2009 | |||||||
Short-term benefits: |
56 | 37 | ||||||
- Wages or pro-labor |
17 | 15 | ||||||
- Direct and indirect benefits |
18 | 3 | ||||||
- Bonus |
21 | 19 | ||||||
Long-term benefits: |
30 | 11 | ||||||
- Based on stock |
30 | 11 | ||||||
Termination of position |
4 | 4 | ||||||
90 | 52 | |||||||
116
Consolidated | Parent company | |||||||||||||||||||||||||||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||||||||||||||||||||||||||||||||
Basis of calculation |
||||||||||||||||||||||||||||||||||||||||||||||||
Gross revenue |
85.345 | 49.812 | 52.905 | 27.285 | ||||||||||||||||||||||||||||||||||||||||||||
Operating income before financial results
and equity results |
40.490 | 13.173 | 29.984 | 9.296 | ||||||||||||||||||||||||||||||||||||||||||||
Gross payroll |
4.544 | 2.549 | 2.650 | 2.127 |
Amount | Payroll | Operating income | Amount | Payroll | Operating income | Amount | Payroll | Operating income | Amount | Payroll | Operating income | |||||||||||||||||||||||||||||||||||||
Labor indicators |
||||||||||||||||||||||||||||||||||||||||||||||||
Nutrition |
373 | 8 | % | 1 | % | 295 | 12 | % | 2 | % | 323 | 12 | % | 1 | % | 251 | 12 | % | 3 | % | ||||||||||||||||||||||||||||
Compulsory payroll charges |
1.056 | 23 | % | 3 | % | 792 | 31 | % | 6 | % | 760 | 29 | % | 3 | % | 634 | 30 | % | 7 | % | ||||||||||||||||||||||||||||
Transportation |
184 | 4 | % | 0 | % | 159 | 6 | % | 1 | % | 159 | 6 | % | 1 | % | 136 | 6 | % | 1 | % | ||||||||||||||||||||||||||||
Pension Plan |
267 | 6 | % | 1 | % | 208 | 8 | % | 2 | % | 119 | 4 | % | 0 | % | 106 | 5 | % | 1 | % | ||||||||||||||||||||||||||||
Health |
481 | 11 | % | 1 | % | 339 | 13 | % | 3 | % | 227 | 9 | % | 1 | % | 226 | 11 | % | 2 | % | ||||||||||||||||||||||||||||
Education |
140 | 3 | % | 0 | % | 105 | 4 | % | 1 | % | 99 | 4 | % | 0 | % | 85 | 4 | % | 1 | % | ||||||||||||||||||||||||||||
Nursery |
3 | 0 | % | 0 | % | 3 | 0 | % | 0 | % | 3 | 0 | % | 0 | % | 3 | 0 | % | 0 | % | ||||||||||||||||||||||||||||
Employee profit sharing plan |
842 | 19 | % | 2 | % | 868 | 34 | % | 7 | % | 778 | 29 | % | 3 | % | 635 | 30 | % | 7 | % | ||||||||||||||||||||||||||||
Others |
119 | 3 | % | 0 | % | 86 | 3 | % | | 98 | 4 | % | 0 | % | 68 | 3 | % | 1 | % | |||||||||||||||||||||||||||||
Total Labor indicators |
3.467 | 77 | % | 8 | % | 2.855 | 111 | % | 23 | % | 2.566 | 97 | % | 9 | % | 2.144 | 101 | % | 23 | % | ||||||||||||||||||||||||||||
117
% of | % of | % of | % of | |||||||||||||||||||||||||||||||||||||||||||||
Amount | Payroll | Operating income | Amount | Payroll | Operating income | Amount | Payroll | Operating income | Amount | Payroll | Operating income | |||||||||||||||||||||||||||||||||||||
Social Indicators |
||||||||||||||||||||||||||||||||||||||||||||||||
Taxes (excluding payroll charges) |
9.543 | 24 | % | 11 | % | 5.810 | 44 | % | 12 | % | 9.035 | 30 | % | 17 | % | 6.336 | 68 | % | 23 | % | ||||||||||||||||||||||||||||
Taxes paid recover |
(1.725 | ) | -4 | % | -2 | % | (571 | ) | -4 | % | -1 | % | (1.582 | ) | -5 | % | -3 | % | (532 | ) | -6 | % | -2 | % | ||||||||||||||||||||||||
Citizenship investments |
690 | 2 | % | 1 | % | 489 | 4 | % | 1 | % | 618 | 2 | % | 1 | % | 482 | 5 | % | 2 | % | ||||||||||||||||||||||||||||
Social actions and projects |
490 | 1 | % | 1 | % | 370 | 3 | % | 1 | % | 421 | 1 | % | 1 | % | 366 | 4 | % | 1 | % | ||||||||||||||||||||||||||||
Culture |
173 | | | 100 | | | 172 | | | 97 | | | ||||||||||||||||||||||||||||||||||||
Native community |
27 | | | 19 | | | 25 | | | 19 | | | ||||||||||||||||||||||||||||||||||||
Environmental investments |
1.271 | 3 | % | 1 | % | 1.397 | 11 | % | 3 | % | 626 | 2 | % | 1 | % | 1.156 | 12 | % | 4 | % | ||||||||||||||||||||||||||||
Total -Social Indicators |
9.779 | 24 | % | 11 | % | 7.125 | 54 | % | 14 | % | 8.696 | 29 | % | 0 | % | 7.442 | 81 | % | 27 | % | ||||||||||||||||||||||||||||
Workforce Indicators |
||||||||||||||||||||||||||||||||||||||||||||||||
Number of employees at the end of the period |
70.785 | 60.036 | 41.111 | 40.101 | ||||||||||||||||||||||||||||||||||||||||||||
Number of admittances during the period |
12.312 | 2.633 | 6.494 | 1.805 |
Social and environmental projects developed by the company are defined by: |
directors | (X | ) | directors and managers | (X | ) | all of employees | |||||||||||||||||
Occupational health and safety standards were defined by: |
(X | ) | directors and managers | all of employees | all + CIPA | |||||||||||||||||||
Concerning Unions and the right to negotiate collectively and have internal representation of the
employees, the company: |
is not involved in | follows the standards of ILO | (X | ) | encourezes and follows the ILO | |||||||||||||||||||
The pension plan system covers: |
(X | ) | directors | (X | ) | directors and managers | (X | ) | all of employees | |||||||||||||||
Profits sharing covers: |
(X | ) | directors | (X | ) | directors and managers | (X | ) | all of employees | |||||||||||||||
On selecting suppliers, the same ethical standards of social and environmental responsibility
adopted by the company: |
are not considered | are recomended | (X | ) | are required | |||||||||||||||||||
Concerning the participation of employees in voluntary work programs, the company: |
is not involved in | (X | ) | support | (X | ) | organizes and encoureges | |||||||||||||||||
Social responsabitlity criteria to select suppliers |
118
Board of Directors
|
Governance and Sustainability Committee | |
Jorge Luiz Pacheco | ||
Ricardo José da Costa Flores
|
Renato da Cruz Gomes | |
Chairman
|
Ricardo Simonsen | |
Mário da Silveira Teixeira Júnior
|
Fiscal Council | |
Vice-President |
||
Marcelo Amaral Moraes | ||
Eduardo Fernando Jardim Pinto
|
Chairman | |
Jorge Luiz Pacheco |
||
José Mauro Mettrau Carneiro da Cunha
|
Aníbal Moreira dos Santos | |
José Ricardo Sasseron
|
Antônio José de Figueiredo Ferreira | |
Ken Abe
|
Nelson Machado | |
Luciano Galvão Coutinho
|
Alternate | |
Oscar Augusto de Camargo Filho |
||
Renato da Cruz Gomes
|
Cícero da Silva | |
Sandro Kohler Marcondes
|
Marcus Pereira Aucélio | |
Oswaldo Mário Pêgo de Amorim Azevedo | ||
Alternate
|
Executive Officers | |
Deli Soares Pereira
|
Roger Agnelli | |
Hajime Tonoki
|
Chief Executive Officer | |
João Moisés de Oliveira |
||
Luiz Augusto Ckless Silva
|
Carla Grasso | |
Luiz Carlos de Freitas
|
Executive Officer for Human Resources and Corporate | |
Luiz Felix de Freitas
|
Services | |
Paulo Sergio Moreira da Fonseca |
||
Raimundo Nonato Alves Amorim
|
Eduardo de Salles Bartolomeo | |
Rita de Cássia Paz Andrade Robles
|
Executive Officer for Integrated Bulk Operations | |
Wanderlei Viçoso Fagundes |
||
Eduardo Jorge Ledsham | ||
Advisory Committees of the Board of Directors
|
Executive Office for Exploration, Energy and Projects | |
Controlling Committee
|
Guilherme Perboyre Cavalcanti | |
Luiz Carlos de Freitas
|
Chief Financial Officer and Investor Relations | |
Paulo Ricardo Ultra Soares |
||
Paulo Roberto Ferreira de Medeiros
|
José Carlos Martins | |
Executive Officer for Marketing, Sales and | ||
Executive Development Committee
|
Strategy | |
João Moisés de Oliveira |
||
José Ricardo Sasseron
|
Mário Alves Barbosa Neto | |
Oscar Augusto de Camargo Filho
|
Executive Officer for Fertilizers | |
Strategic Committee
|
Tito Botelho Martins | |
Roger Agnelli
|
Executive Officer for Base Metals Operations | |
Luciano Galvão Coutinho |
||
Mário da Silveira Teixeira Júnior
|
Marcus Vinícius Dias Severini | |
Oscar Augusto de Camargo Filho
|
Chief Officer of Accounting and Control Department | |
Ricardo José da Costa Flores |
||
Finance Committee
|
Vera Lúcia de Almeida Pereira Elias | |
Guilherme Perboyre Cavalcanti
|
Chief Accountant | |
Luiz Maurício Leuzinger
|
CRC-RJ 043059/O-8 | |
Ricardo Ferraz Torres |
||
Wanderlei Viçoso Fagundes |
119
Vale S.A. (Registrant) |
||||
By: | /s/ Roberto Castello Branco | |||
Date: February 24, 2011 | Roberto Castello Branco | |||
Director of Investor Relations | ||||