Table of Contents

 

 

 

United States
Securities and Exchange Commission

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
of the
Securities Exchange Act of 1934

 

For the month of

 

August, 2013

 

Vale S.A.

 

Avenida Graça Aranha, No. 26
20030-900 Rio de Janeiro, RJ, Brazil

(Address of principal executive office)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

(Check One) Form 20-F x Form 40-F o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1)

 

(Check One) Yes o No x

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7)

 

(Check One) Yes o No x

 

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

(Check One) Yes o No x

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b). 82-      .

 

 

 



Table of Contents

 

 

Interim Financial Statements

 

June 30, 2013

 

IFRS

 

 

Filed with the CVM, SEC and HKEx on

August 7, 2013

 

1



Table of Contents

 

 

Vale S.A.

Index to the Interim Financial Statements

 

 

Page

 

 

Report of Independent Registered Public Accounting Firm

3

 

 

Condensed Consolidated Balance Sheets as of June 30, 2013, December 31, 2012 and January 1st, 2012

4

 

 

Condensed Consolidated Statements of Income for the three-month period ended June 30, 2013 and June 30, 2012 and Six-month period ended June 30, 2013 and June 30, 2012

6

 

 

Condensed Consolidated Statements of Other Comprehensive Income for the Three-month period ended June 30, 2013 and June 30, 2012 and Six-month period ended June 30, 2013 and June 30, 2012

7

 

 

Condensed Consolidated Statements of Changes in Stockholder’s Equity for the Six-month period ended June 30, 2013 and June 30, 2012

8

 

 

Condensed Consolidated Statements of Cash Flow for the Six-month period ended June 30, 2013 and June 30, 2012

9

 

 

Selected Notes to the Consolidated Financial Statements

10

 

2



Table of Contents

 

 

Report of independent registered

public accounting firm

 

To the Board of Directors and Stockholders

Vale S.A.

 

We have reviewed the accompanying condensed consolidated balance sheet of Vale S.A. (the “Company”) and its subsidiaries as of June 30, 2013, and the related condensed consolidated statements of income, of comprehensive income, of cash flows and of stockholders’ equity for the three-month and six-month periods ended June 30, 2013 and June 30, 2012. These interim financial statements are the responsibility of the Company’s management.

 

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

 

Based on our review, we are not aware of any material modifications that should be made to the accompanying condensed consolidated interim financial statements for them to be in conformity with the International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).

 

As discussed in Note 4 to the accompanying condensed consolidated interim financial statements, the Company changed its method of accounting to reflect the revised employee benefits standard effective January 1, 2013 and, retrospectively, adjusted the financial statements as of December 31, 2012 and for the period ended June 30, 2012.

 

Rio de Janeiro, August 7, 2013

 

 

PricewaterhouseCoopers

Auditores Independentes

CRC 2SP000160/O-5 “F” RJ

 

 

Ivan Michael Clark

CRC 1MG061100/O-3 “S” RJ

 

3



Table of Contents

 

 

Condensed Consolidated Balance Sheet

 

In millions of United States Dollars

 

 

 

Notes

 

June 30, 2013

 

December 31, 2012

 

January 1st, 2012

 

 

 

 

 

(unaudited)

 

(i)

 

(i)

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

8

 

5,887

 

5,832

 

3,531

 

Short-term investments

 

 

 

369

 

246

 

 

Derivative financial instruments

 

24

 

222

 

281

 

595

 

Accounts receivable

 

9

 

4,912

 

6,795

 

8,505

 

Related parties

 

30

 

867

 

384

 

82

 

Inventories

 

10

 

5,020

 

5,052

 

5,251

 

Prepaid income tax

 

 

 

730

 

720

 

464

 

Recoverable taxes

 

11

 

1,597

 

1,540

 

1,771

 

Advances to suppliers

 

 

 

421

 

256

 

393

 

Others

 

 

 

1,026

 

963

 

946

 

 

 

 

 

21,051

 

22,069

 

21,538

 

 

 

 

 

 

 

 

 

 

 

Non-current assets held for sale

 

 

 

 

457

 

 

 

 

 

 

21,051

 

22,526

 

21,538

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

30

 

251

 

408

 

509

 

Loans and financing agreements to receive

 

 

 

244

 

246

 

210

 

Judicial deposits

 

17

 

1,479

 

1,515

 

1,464

 

Recoverable income tax

 

 

 

404

 

440

 

336

 

Deferred income tax and social contribution

 

19

 

4,246

 

4,058

 

1,900

 

Recoverable taxes

 

11

 

162

 

218

 

246

 

Financial instruments - investments

 

12

 

1,786

 

7

 

7

 

Derivative financial instruments

 

24

 

100

 

45

 

60

 

Deposit on incentive and reinvestment

 

 

 

196

 

160

 

229

 

Others

 

 

 

609

 

482

 

531

 

 

 

 

 

9,477

 

7,579

 

5,492

 

 

 

 

 

 

 

 

 

 

 

Investments

 

13

 

3,775

 

6,384

 

8,013

 

Intangible assets

 

14

 

8,691

 

9,211

 

9,521

 

Property, plant and equipment, net

 

15

 

83,537

 

84,882

 

82,342

 

 

 

 

 

105,480

 

108,056

 

105,368

 

Total assets

 

 

 

126,531

 

130,582

 

126,906

 

 


(i) Period adjusted according to note 4.

 

4



Table of Contents

 

 

Condensed Consolidated Balance Sheet

 

In millions of United States Dollars

(continued)

 

 

 

Notes

 

June 30, 2013

 

December 31, 2012

 

January 1, 2012

 

 

 

 

 

(unaudited)

 

(i)

 

(i)

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

 

 

4,143

 

4,529

 

4,814

 

Payroll and related charges

 

 

 

979

 

1,481

 

1,307

 

Derivative financial instruments

 

24

 

667

 

347

 

73

 

Current portion of long-term debt

 

16

 

3,201

 

3,471

 

1,495

 

Short-term debt

 

 

 

 

 

22

 

Related parties

 

30

 

117

 

207

 

24

 

Taxes and royalties payable

 

 

 

265

 

324

 

524

 

Provision for income tax and social contribution

 

 

 

393

 

641

 

507

 

Employee post retirement benefits obligations

 

 

 

183

 

205

 

169

 

Asset retirement obligations

 

18

 

66

 

70

 

73

 

Dividends and interest on capital

 

 

 

 

 

1,181

 

Others

 

 

 

1,095

 

1,127

 

904

 

 

 

 

 

11,109

 

12,402

 

11,093

 

 

 

 

 

 

 

 

 

 

 

Liabilities directly associated with non-current assets held for sale

 

 

 

 

180

 

 

 

 

 

 

11,109

 

12,582

 

11,093

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

24

 

1,409

 

783

 

663

 

Long-term debt

 

16

 

26,480

 

26,799

 

21,538

 

Related parties

 

30

 

66

 

72

 

91

 

Employee post retirement benefits obligations

 

 

 

3,247

 

3,244

 

2,428

 

Provisions for litigation

 

17

 

1,657

 

2,065

 

1,686

 

Deferred income tax and social contribution

 

19

 

3,214

 

3,386

 

5,447

 

Asset retirement obligations

 

18

 

2,326

 

2,678

 

1,849

 

Stockholders’ Debentures

 

29d

 

1,743

 

1,653

 

1,336

 

Redeemable noncontrolling interest

 

 

 

501

 

487

 

505

 

Goldstream transaction

 

28

 

1,411

 

 

 

Others

 

 

 

1,663

 

1,907

 

2,398

 

 

 

 

 

43,717

 

43,074

 

37,941

 

Total liabilities

 

 

 

54,826

 

55,656

 

49,034

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

23

 

 

 

 

 

 

 

Preferred class A stock - 7,200,000,000 no-par-value shares authorized and 2,108,579,618 (2012 - 2,108,579,618) issued

 

 

 

22,907

 

22,907

 

22,907

 

Common stock - 3,600,000,000 no-par-value shares authorized and 3,256,724,482 (2012 - 3,256,724,482) issued

 

 

 

37,671

 

37,671

 

37,671

 

Mandatorily convertible notes - common shares

 

 

 

 

 

191

 

Mandatorily convertible notes - preferred shares

 

 

 

 

 

422

 

Treasury stock - 140,857,692 (2012 - 140,857,692) preferred and 71,071,482 (2012 - 71,071,482) common shares

 

 

 

(4,477

)

(4,477

)

(5,662

)

Results from operations with noncontrolling stockholders

 

 

 

(400

)

(400

)

7

 

Results in the translation/issuance of shares

 

 

 

(152

)

(152

)

 

Unrealized fair value gain (losses)

 

 

 

(2,258

)

(1,859

)

(523

)

Cumulative translation adjustments

 

 

 

(19,438

)

(18,816

)

(20,665

)

Retained earnings

 

 

 

36,408

 

38,464

 

41,809

 

Total company stockholders’ equity

 

 

 

70,261

 

73,338

 

76,157

 

Noncontrolling interests

 

 

 

1,444

 

1,588

 

1,715

 

Total stockholders’ equity

 

 

 

71,705

 

74,926

 

77,872

 

Total liabilities and stockholders’ equity

 

 

 

126,531

 

130,582

 

126,906

 

 


(i) Period adjusted according to note 4.

 

The accompanying selected notes are an integral part of these interim financial statements.

 

5



Table of Contents

 

 

Condensed Consolidated Statement of Income

 

In millions of United States Dollars, except as otherwise stated

 

 

 

 

 

(unaudited)

 

 

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

Notes

 

June 30, 2013

 

June 30, 2012 (i)

 

June 30, 2013

 

June 30, 2012 (i)

 

Net operating revenue

 

25

 

11,032

 

12,469

 

21,967

 

24,021

 

Cost of goods sold and services rendered

 

26

 

(6,223

)

(6,552

)

(11,943

)

(12,697

)

Gross profit

 

 

 

4,809

 

5,917

 

10,024

 

11,324

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (expenses) income

 

 

 

 

 

 

 

 

 

 

 

Selling and administrative expenses

 

26

 

(324

)

(615

)

(698

)

(1,144

)

Research and development expenses

 

 

 

(158

)

(359

)

(334

)

(658

)

Other operating expenses, net

 

26

 

(263

)

(280

)

(397

)

(647

)

Pre-operating and stoppage operation

 

 

 

(462

)

(324

)

(837

)

(643

)

Realized gain (loss) on non-current assets held for sales

 

 

 

 

(377

)

 

(377

)

 

 

 

 

(1,207

)

(1,955

)

(2,266

)

(3,469

)

Operating income

 

 

 

3,602

 

3,962

 

7,758

 

7,855

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income

 

27

 

853

 

203

 

1,482

 

1,080

 

Financial expenses

 

27

 

(4,180

)

(2,824

)

(5,154

)

(3,571

)

Equity results from associates and joint controlled entities

 

13

 

53

 

159

 

225

 

405

 

Income before income tax and social contribution

 

 

 

328

 

1,500

 

4,311

 

5,769

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax and social contribution

 

 

 

 

 

 

 

 

 

 

 

Current income tax

 

19

 

(263

)

(25

)

(1,363

)

(838

)

Deferred income tax

 

19

 

325

 

(140

)

494

 

139

 

Reversal of deferred income tax liabilities

 

19

 

 

1,236

 

 

1,236

 

 

 

 

 

62

 

1,071

 

(869

)

537

 

Net income of the period

 

 

 

390

 

2,571

 

3,442

 

6,306

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss attributable to noncontrolling interests

 

 

 

(34

)

(69

)

(91

)

(127

)

Net income attributable to the Company’s stockholders

 

 

 

424

 

2,640

 

3,533

 

6,433

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to the Company’s stockholders:

 

23c

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Common share

 

 

 

0.09

 

0.51

 

0.69

 

1.26

 

Preferred share

 

 

 

0.09

 

0.51

 

0.69

 

1.26

 

 


(i) Period adjusted according to note 4.

 

The accompanying selected notes are an integral part of these interim financial statements.

 

6



Table of Contents

 

GRAPHIC

 

Condensed Consolidated Statement of Other Comprehensive Income

 

In millions of United States Dollars

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

June 30, 2013

 

June 30, 2012 (i)

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

390

 

2,571

 

3,442

 

6,306

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

Item will not be reclassified subsequently for income

 

 

 

 

 

 

 

 

 

Cumulative translation adjustments of equity

 

(3,675

)

(2,593

)

(3,926

)

(1,728

)

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

 

 

 

Gross balance as of the period

 

(185

)

(56

)

(160

)

64

 

Effect of tax

 

61

 

12

 

61

 

(23

)

 

 

(124

)

(44

)

(99

)

41

 

Total items will not be reclassified subsequently for income

 

(3,799

)

(2,637

)

(4,025

)

(1,687

)

 

 

 

 

 

 

 

 

 

 

Item will be reclassified subsequently for income

 

 

 

 

 

 

 

 

 

Unrealized loss on available-for-sale investments

 

 

 

 

 

 

 

 

 

Gross balance as of the period

 

(81

)

(2

)

(286

)

(2

)

 

 

 

 

 

 

 

 

 

 

Cash flow hedge

 

 

 

 

 

 

 

 

 

Gross balance as of the period

 

(73

)

(142

)

(118

)

(118

)

Effect of tax

 

9

 

30

 

14

 

15

 

 

 

(64

)

(112

)

(104

)

(103

)

Total items will be reclassified subsequently for income

 

(145

)

(114

)

(390

)

(105

)

Total comprehensive income for the period

 

(3,554

)

(180

)

(973

)

4,514

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to noncontrolling interests

 

(63

)

96

 

(146

)

43

 

Comprehensive income attributable to the Company’s stockholders

 

(3,491

)

(276

)

(827

)

4,471

 

 

 

(3,554

)

(180

)

(973

)

4,514

 

 


(i) Period adjusted according to note 4.

 

The accompanying selected notes are an integral part of these interim financial statements.

 

7



Table of Contents

 

 

Condensed Statement of Changes in Stockholder’s Equity

 

In millions of United States Dollars

 

 

 

Six-month period ended (unaudited)

 

 

 

Capital

 

Results in the
translation of
shares

 

Mandatorily
convertible
notes

 

Revenue
reserves

 

Treasury stock

 

Unrealized fair
value gain (losses)

 

Results from
operation with
noncontrolling
stockholders

 

Cumulative
translation
adjustments

 

Retained
earnings

 

Total Company
stockholder’s
equity

 

Noncontrolling
stockholders’
interests

 

Total stockholder’s
equity

 

January 1, 2013 (i)

 

60,578

 

(152

)

 

38,390

 

(4,477

)

(1,859

)

(400

)

(18,816

)

74

 

73,338

 

1,588

 

74,926

 

Net income of the period

 

 

 

 

 

 

 

 

 

3,533

 

3,533

 

(91

)

3,442

 

Retirement benefit obligations, net

 

 

 

 

 

 

(99

)

 

 

 

(99

)

 

(99

)

Cash flow hedge, net

 

 

 

 

 

 

(104

)

 

 

 

(104

)

 

(104

)

Unrealized results on valuation at market

 

 

 

 

 

 

(286

)

 

 

 

(286

)

 

(286

)

Translation adjustments for the period

 

 

 

 

(3,206

)

 

90

 

 

(622

)

(133

)

(3,871

)

(55

)

(3,926

)

Capitalization of noncontrolling stockholders advances

 

 

 

 

 

 

 

 

 

 

 

10

 

10

 

Redeemable noncontrolling stockholders’ interest

 

 

 

 

 

 

 

 

 

 

 

33

 

33

 

Dividends to noncontrolling stockholders

 

 

 

 

 

 

 

 

 

 

 

(41

)

(41

)

Additional remuneration

 

 

 

 

 

 

 

 

 

(2,250

)

(2,250

)

 

(2,250

)

June 30, 2013

 

60,578

 

(152

)

 

35,184

 

(4,477

)

(2,258

)

(400

)

(19,438

)

1,224

 

70,261

 

1,444

 

71,705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 1, 2012 (i)

 

60,578

 

 

613

 

41,806

 

(5,662

)

(523

)

7

 

(20,665

)

3

 

76,157

 

1,715

 

77,872

 

Net income of the period

 

 

 

 

 

 

 

 

 

6,433

 

6,433

 

(127

)

6,306

 

Retirement benefit obligations, net

 

 

 

 

 

 

41

 

 

 

 

41

 

 

41

 

Cash flow hedge, net

 

 

 

 

 

 

(103

)

 

 

 

(103

)

 

(103

)

Unrealized results on valuation at market

 

 

 

 

 

 

(2

)

 

 

 

(2

)

 

(2

)

Translation adjustments for the period

 

 

 

 

(2,543

)

 

(75

)

 

985

 

(265

)

(1,898

)

170

 

(1,728

)

Capitalization of noncontrolling stockholders advances

 

 

 

 

 

 

 

 

 

 

 

21

 

21

 

Result on conversion of shares

 

 

(152

)

(545

)

 

1,185

 

(488

)

 

 

 

 

 

 

Remuneration for mandatorily convertible notes

 

 

 

(68

)

 

 

 

 

 

 

(68

)

 

(68

)

Redeemable noncontrolling stockholders’ interest

 

 

 

 

 

 

 

 

 

 

 

93

 

93

 

Acquisitions and disposal of noncontrolling stockholders

 

 

 

 

 

 

 

(221

)

 

 

(221

)

(267

)

(488

)

Additional remuneration

 

 

 

 

 

 

 

 

 

(1,765

)

(1,765

)

(39

)

(1,804

)

June 30, 2012 (i)

 

60,578

 

(152

)

 

39,263

 

(4,477

)

(1,150

)

(214

)

(19,680

)

4,406

 

78,574

 

1,566

 

80,140

 

 


(i) Period adjusted according to note 4.

 

The accompanying selected notes are an integral part of these interim financial statements.

 

8



Table of Contents

 

 

Consolidated Condensed Statement of Cash Flows

 

In millions of United States Dollars

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012

 

Cash flow from operating activities:

 

 

 

 

 

Net income of the period

 

3,442

 

6,306

 

Adjustments to reconcile net income to cash from operations

 

 

 

 

 

Equity results from associates

 

(225

)

(405

)

Realized gains on assets

 

(244

)

 

Depreciation, amortization and depletion

 

2,128

 

2,059

 

Deferred income tax and social contribution

 

(494

)

(139

)

Reversal of deferred income tax

 

 

(1,236

)

Foreign exchange and indexation, net

 

750

 

67

 

Loss on disposal of property, plant and equipment

 

165

 

251

 

Unrealized derivative losses, net

 

1,045

 

528

 

Loss on sale of assets available for sale

 

 

377

 

Stockholders’ Debentures

 

249

 

 

Others

 

4

 

(90

)

Decrease (increase) in assets:

 

 

 

 

 

Accounts receivable from customers

 

1,402

 

1,070

 

Inventories

 

40

 

(153

)

Recoverable taxes

 

(186

)

68

 

Others

 

118

 

(63

)

Increase (decrease) in liabilities:

 

 

 

 

 

Suppliers and contractors

 

(117

)

(299

)

Payroll and related charges

 

(455

)

(317

)

Taxes and contributions

 

69

 

(638

)

Gold stream transaction

 

1,319

 

 

Others

 

(205

)

76

 

Net cash provided by operating activities

 

8,805

 

7,462

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Short-term investments

 

(166

)

 

Loans and advances

 

(61

)

(30

)

Guarantees and deposits

 

(42

)

(88

)

Additions to investments

 

(205

)

(270

)

Additions to property, plant and equipment

 

(6,939

)

(6,189

)

Dividends and interest on capital received from Joint controlled entities and associates

 

272

 

172

 

Proceeds from disposal of assets investments

 

95

 

366

 

Proceeds from Gold stream transaction

 

581

 

 

Net cash used in investing activities

 

(6,465

)

(6,039

)

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Short-term debt

 

 

 

 

 

Additions

 

500

 

528

 

Repayments

 

(500

)

(43

)

Long-term debt

 

 

 

 

 

Additions

 

655

 

2,823

 

Repayments

 

(512

)

(565

)

Repayments:

 

 

 

 

 

Dividends and interest on capital paid to stockholders

 

(2,250

)

(3,000

)

Dividends and interest on capital attributed to noncontrolling interest

 

(10

)

(35

)

Transactions with noncontrolling stockholders

 

 

(503

)

Net cash used in financing activities

 

(2,117

)

(795

)

 

 

 

 

 

 

Increase in cash and cash equivalents

 

223

 

628

 

Cash and cash equivalents of cash, beginning of the period

 

5,832

 

3,531

 

Effect of exchange rate changes on cash and cash equivalents

 

(168

)

(76

)

Cash and cash equivalents, end of the period

 

5,887

 

4,083

 

Cash paid during the period for:

 

 

 

 

 

Interest on short-term debt

 

 

(1

)

Interest on long-term debt

 

(795

)

(675

)

Income tax and social contribution

 

(1,178

)

(938

)

Non-cash transactions:

 

 

 

 

 

Additions to property, plant and equipment - interest capitalization

 

157

 

126

 

 


(i) Period adjusted according to note 4.

 

The accompanying selected notes are an integral part of these interim financial statements.

 

9



Table of Contents

 

 

Selected Notes to Interim Financial Statements

Expressed in millions of United States Dollars, unless otherwise stated

 

1.                                     Operational Context

 

Vale S.A. (“Vale”, “Group”, “Company” or “We”) is a publicly-listed company with its headquarters at number 26 of Graça Aranha Avenue, in downtown of Rio de Janeiro, Brazil with shares traded on the stock exchanges of Sao Paulo (“BM&F BOVESPA”), New York (“NYSE”), Paris (“NYSE Euronext”) and Hong Kong (“HKEx”).

 

Company is principally engaged in the research, production and sale of iron ore and pellets, nickel, fertilizer, copper, coal, manganese, ferroalloys, cobalt, platinum group metals and precious metals. Company also operates with of energy, General Cargo logistic and steel.

 

The information by business segment is presented in note 25.

 

2.                                     Summary of the Main Accounting Practices and Accounting Estimates

 

a)                                    Basis of preparation

 

The condensed consolidated interim financial statements of Vale (“Interim financial statements”) have been prepared in accordance with the standard IAS 34 - Interim Financial Reporting issued by the International Financial Reporting Standards (“IFRS”).

 

The interim financial statements has been measured using the historical cost convention adjusted to reflect the fair value of available for sale financial assets, and financial assets and liabilities (including derivative financial instruments) measured at fair value through the profit or loss.

 

These condensed interim financial statements have been reviewed, not audited. However, principles, estimates, accounting practices, measurement methods and standards adopted are consistent with those presented in the financial statements as of December 31, 2012, except as otherwise disclosed. These interim financial statements were prepared by Vale to update users about relevant information presented in the period and should be read with the annual financial statements for the year ended December 31, 2012.

 

We evaluated subsequent events through August 5, 2013, which is the date of approval by the executive board, the interim financial statements.

 

b)                                     Functional currency and presentation currency

 

The financial statements of each group’s entities are measured using the currency of the primary economic environment in which the entity operates (“functional currency”), which in the case of the Parent Company is the Brazilian Real (“R$” or “BRL”).

 

Transactions in foreign currencies are translated into the functional currency of the Parent Company, using the rate of exchange prevailing on the date of the transaction or the measurements. Gains and losses resulting from the settlement of such transactions and from the translation at the exchange rate of the end of the period of monetary assets and liabilities in foreign currencies are recognized in the income statement, as financial income or expense.

 

The net income and balance sheet of all Group entities whose functional currency is different from the presentation currency are translated into the presentation currency as follows: (i) The assets and liabilities for each Statement of Balance Sheet presented are translated at the closing rate at the Statement of Balance Sheet date; (ii) income and expenses for each Statement of Income are translated at the average exchange rates, except in specific transactions that, considering their relevance, are translated at the rate at the dates of transactions and; (iii) the components for each Stockholders’ equity are translated at the rate at the dates of transactions. All resulting exchange differences are recognized in a separate component of the Stockholder’s equity, named “Cumulative Translation Adjustment”, transferred to the income statement when the sale of investments.

 

10



Table of Contents

 

 

For purposes of presentation these interim financial statements are presented in US Dollar (“US$ or “USD”) once this is the way our international investors are analyze our financial statements in order to take their decisions. The exchange rates most impact our operations against the presentation currency were:

 

 

 

Exchange rates used for conversions in Brazilian Reais

 

 

 

June 30, 2013

 

December 31, 2012

 

US dollar - US$

 

2.2297

 

2.0435

 

Canadian dollar - CAD

 

2.1079

 

2.0546

 

Australian dollar - AUD

 

2.0321

 

2.1197

 

Euro - EUR or €

 

2.9122

 

2.6954

 

 

3.                                      Critical Accounting Estimates

 

The critical accounting estimates are the same as those adopted in preparing the financial statements for the year ended December 31, 2012.

 

4.                                      Changes in accounting policies

 

IAS 19 Employee benefits — IAS 19 amends the accounting for employment benefits. The Company has applied the standard retrospectively in accordance with the transition provisions of the standard. The standard eliminated the method of “corridor”; simplify the changes between the assets and liabilities of plans, recognizing in the income statement in the financial cost and the expected return on plan assets and the remeasurement of gains and losses, and return on assets in other comprehensive income (excluding the amount of interest on return of assets recognized in statement of income); and the effect of changes on the ceiling of the plan.

 

The impact on the Company has been in the following areas:

 

 

 

December 31, 2012

 

Balance Sheet

 

Original balance

 

Effect of changes
in IAS 19

 

Adjusted balance

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

5,832

 

 

5,832

 

Others

 

16,694

 

 

16,694

 

 

 

22,526

 

 

22,526

 

Non-current

 

 

 

 

 

 

 

Deferred income tax and social contribution

 

3,981

 

77

 

4,058

 

Others

 

104,113

 

(115

)

103,998

 

 

 

108,094

 

(38

)

108,056

 

Total assets

 

130,620

 

(38

)

130,582

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

Employee post retirement benefits obligations

 

205

 

 

205

 

Liabilities directly associated with non-current assets held for sale

 

160

 

20

 

180

 

Others

 

12,197

 

 

12,197

 

 

 

12,562

 

20

 

12,582

 

Non-current

 

 

 

 

 

 

 

Employee post retirement benefits obligations

 

1,660

 

1,584

 

3,244

 

Deferred income tax and social contribution

 

3,795

 

(409

)

3,386

 

Others

 

36,444

 

 

36,444

 

 

 

41,899

 

1,175

 

43,074

 

Stockholders’ equity

 

 

 

 

 

 

 

Capital

 

60,578

 

 

60,578

 

Unrealized fair value gain (losses)

 

(553

)

(1,306

)

(1,859

)

Cumulative translation adjustments

 

(18,816

)

 

(18,816

)

Retained earnings

 

38,391

 

73

 

38,464

 

Others

 

(5,029

)

 

(5,029

)

Total Company stockholders’ equity

 

74,571

 

(1,233

)

73,338

 

Noncontrolling interests

 

1,588

 

 

1,588

 

Total of stockholders’ equity

 

76,159

 

(1,233

)

74,926

 

Total liabilities and stockholders’ equity

 

130,620

 

(38

)

130,582

 

 

11



Table of Contents

 

 

 

 

January 1, 2012

 

Balance Sheet

 

Original balance

 

Effect of changes
 in IAS 19

 

Adjusted balance

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

3,531

 

 

3,531

 

Others

 

18,007

 

 

18,007

 

 

 

21,538

 

 

21,538

 

Non-current

 

 

 

 

 

 

 

Deferred income tax and social contribution

 

1,894

 

6

 

1,900

 

Others

 

103,468

 

 

103,468

 

 

 

105,362

 

6

 

105,368

 

Total assets

 

126,900

 

6

 

126,906

 

 

 

 

 

 

 

 

 

Liabilities and stockholder’s equity

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

Employee post retirement benefits obligations

 

169

 

 

169

 

Others

 

10,924

 

 

10,924

 

 

 

11,093

 

 

11,093

 

Non-current

 

 

 

 

 

 

 

Employee post retirement benefits obligations

 

1,550

 

878

 

2,428

 

Deferred income tax and social contribution

 

5,681

 

(234

)

5,447

 

Others

 

30,066

 

 

30,066

 

 

 

37,297

 

644

 

37,941

 

Stockholders’ equity

 

 

 

 

 

 

 

Capital

 

60,578

 

 

60,578

 

Unrealized fair value gain (losses)

 

118

 

(641

)

(523

)

Cumulative translation adjustments

 

(20,665

)

 

(20,665

)

Retained earnings

 

41,806

 

3

 

41,809

 

Others

 

(5,042

)

 

(5,042

)

Total Company stockholders’ equity

 

76,795

 

(638

)

76,157

 

Noncontrolling interests

 

1,715

 

 

1,715

 

Total of stockholders’ equity

 

78,510

 

(638

)

77,872

 

Total liabilities and stockholders’ equity

 

126,900

 

6

 

126,906

 

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2012

 

Statement of income

 

Original balance

 

Effect of changes
 in IAS 19

 

Adjusted balance

 

Net operating revenue

 

12,469

 

 

12,469

 

Cost of goods sold and services rendered

 

(6,553

)

1

 

(6,552

)

Gross operating profit

 

5,916

 

1

 

5,917

 

 

 

 

 

 

 

 

 

Operational expenses

 

(1,955

)

 

(1,955

)

Financial expenses, net

 

(2,625

)

4

 

(2,621

)

Equity results

 

159

 

 

159

 

Earnings before taxes

 

1,495

 

5

 

1,500

 

 

 

 

 

 

 

 

 

Current and deferred Income tax and social contribution, net

 

1,073

 

(2

)

1,071

 

Net income of the period

 

2,568

 

3

 

2,571

 

Loss attributable to noncontrolling interests

 

(69

)

 

(69

)

Net income attributable to stockholders

 

2,637

 

3

 

2,640

 

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2012

 

Statement of income

 

Original balance

 

Effect of changes
 in IAS 19

 

Adjusted balance

 

Net operating revenue

 

24,021

 

 

24,021

 

Cost of goods sold and services rendered

 

(12,699

)

2

 

(12,697

)

Gross operating profit

 

11,322

 

2

 

11,324

 

 

 

 

 

 

 

 

 

Operational expenses

 

(3,469

)

 

(3,469

)

Financial expenses, net

 

(2,486

)

(5

)

(2,491

)

Equity results

 

405

 

 

405

 

Earnings before taxes

 

5,772

 

(3

)

5,769

 

 

 

 

 

 

 

 

 

Current and deferred Income tax and social contribution, net

 

536

 

1

 

537

 

Net income of the period

 

6,308

 

(2

)

6,306

 

Loss attributable to noncontrolling interests

 

(127

)

 

(127

)

Net income attributable to stockholders

 

6,435

 

(2

)

6,433

 

 

12



Table of Contents

 

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2012

 

Other comprehensive income

 

Original balance

 

Effect of changes
 in IAS 19

 

Adjusted balance

 

 

 

 

 

 

 

 

 

Net income of the period

 

2,568

 

3

 

2,571

 

Translation adjustment for the period

 

(2,580

)

(13

)

(2,593

)

 

 

(12

)

(10

)

(22

)

Unrealized results on valuation at market, net

 

(2

)

 

(2

)

Retirement benefit obligations, net

 

 

(44

)

(44

)

Cash flow hedge, net

 

(112

)

 

(112

)

Total comprehensive income of the period

 

(126

)

(54

)

(180

)

Attributable to noncontrolling interests

 

96

 

 

96

 

Attributable to the Company’s stockholders

 

(222

)

(54

)

(276

)

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2012

 

Other comprehensive income

 

Original balance

 

Effect of changes in
IAS 19

 

Adjusted balance

 

 

 

 

 

 

 

 

 

Net income

 

6,308

 

(2

)

6,306

 

Translation adjustment for the period

 

(1,727

)

(1

)

(1,728

)

 

 

4,581

 

(3

)

4,578

 

Unrealized results on valuation at market, net

 

(2

)

 

(2

)

Retirement benefit obligations, net

 

 

41

 

41

 

Cash flow hedge, net

 

(103

)

 

(103

)

Total comprehensive income of the period

 

4,476

 

38

 

4,514

 

Attributable to noncontrolling interests

 

43

 

 

43

 

Attributable to the Company’s stockholders

 

4,433

 

38

 

4,471

 

 

5.                                      Accounting Standards

 

Standards, interpretations or amendments issued by the IASB for adoption after June 30, 2013

 

Novation of Derivatives and Continuation of Hedge Accounting — In June 2013 IASB issued an amendment to IAS 39 — Financial Instruments: Recognition and Measurement, that document conclude that hedge accounting do not terminate or expire when as consequence of law or regulation, a derivative financial instrument replace their original counterparty to become the new counterparty to each of the parties. The adoption of the amendment will be required from January 1st, 2014 and we are analyzing potential impacts regarding this update on our financial statements.

 

IFRIC 21 Levies — In May 2013 IASB issued an interpretation that treat about the recognize of a government imposition (levies). The adoption of the interpretation will be required from January 1st, 2014 and we are analyzing potential impacts regarding this update on our financial statements.

 

Recoverable Amount Disclosures for Non-Financial Assets — In May 2013 IASB issued an amendment to IAS 36 — Impairment of Assets, that clarify the IASB intention about the disclosure of non- financial assets impairment. The adoption of the amendment will be required from January 1st, 2014 and we are analyzing potential impacts regarding this update on our financial statements.

 

6.                                      Risk Management

 

During the period, no significant change in relation to risk management policies disclosed in the financial statements for the year ended December 31, 2012.

 

13



Table of Contents

 

 

7.                            Acquisitions and Divestitures

 

a)                                     Divestitures of Araucaria

 

In December 2012, we executed an agreement with Petróleo Brasileiro S.A. (Petrobras) to sell Araucária, operation for production of nitrogens based fertilizes, located in Araucária, in the Brazilian state of Paraná, for US$234. The purchase price will be paid by Petrobras through installments accrued quarterly, adjusted by 100% of the Brazilian Interbank Interest rate (CDI), in  amounts equivalent to the royalties due by Vale related to the leasing of potash assets and mining of Taquari-Vassouras and of the Carnalita project.

 

During the second quarter 2013 Vale concluded the transaction previously classified as assets held for sale, but which is this subject to precedent conditions including the approval by the Brazilian Administrative Council for Economic Defense agency (“Conselho Administrativo de Defesa Econômica” or “CADE”).

 

b)                                     Acquisition of additional participation in the Belvedere

 

During 2012, Vale concluded the purchase option on additional 24.5% participation in the Belvedere Coal Project owned by Aquila Resources Limited (“Aquila”) in the amount of AUD150 million (US$156). In 2013, after the approval of the local government, Vale has paid the total amount of US$338 for 100% of Belvedere.

 

8.                            Cash and Cash Equivalents

 

 

 

June 30, 2013

 

December 31, 2012

 

 

 

(unaudited)

 

 

 

Cash at bank and in hand

 

1,649

 

1,194

 

Short-term investments (maturities of less than three month)

 

4,238

 

4,638

 

 

 

5,887

 

5,832

 

 

9.                            Accounts Receivables

 

 

 

June 30, 2013

 

December 31, 2012

 

 

 

(unaudited)

 

 

 

Denominated in reais “Brazilian Reais”

 

835

 

849

 

Denominated in other currencies, mainly US$

 

4,173

 

6,060

 

 

 

5,008

 

6,909

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

(96

)

(114

)

 

 

4,912

 

6,795

 

 

Accounts receivables related to the steel industry market represent 82.29% and 71.26% of receivables on June 30, 2013 and December 31, 2012, respectively.

 

In June 30, 2013, no individual customer represents over 10% of receivables or revenues.

 

The estimated losses for accounts receivable recorded in the statement of income as at June 30, 2013 and June 30, 2012 totaled US$ 2 and US$ 0, respectively. Write offs as at June 30, 2013 and December 31, 2012, totaled US$ 7 and US$16, respectively.

 

14



Table of Contents

 

 

10.                     Inventory

 

 

 

June 30, 2013

 

December 31, 2012

 

 

 

(unaudited)

 

 

 

Finished products

 

2,473

 

2,244

 

Products in process

 

1,269

 

1,353

 

Inventory of products

 

3,742

 

3,597

 

Maintenance supplies

 

1,278

 

1,455

 

Total of Inventories

 

5,020

 

5,052

 

 

The inventories of products are comprised as follows:

 

 

 

June 30, 2013

 

December 31, 2012

 

 

 

(unaudited)

 

 

 

Inventories of products

 

 

 

 

 

Bulk Material

 

 

 

 

 

Iron ore

 

925

 

860

 

Pellets

 

90

 

94

 

Manganese and ferroalloys

 

105

 

88

 

Coal

 

309

 

248

 

 

 

1,429

 

1,290

 

Base Metals

 

 

 

 

 

Nickel and other products

 

1,813

 

1,895

 

Copper

 

76

 

29

 

 

 

1,889

 

1,924

 

Fertilizers

 

 

 

 

 

Potash

 

19

 

20

 

Phosphates

 

352

 

332

 

Nitrogen

 

31

 

20

 

 

 

402

 

372

 

 

 

 

 

 

 

Others

 

22

 

11

 

 

 

3,742

 

3,597

 

 

On June 30, 2013 inventory balances include a provision for adjustment to market value of manganese, copper and coal in the amount of US$3, US$0 and US$99, (on December 31, 2012 was US$ 3, US$ 3 and US$ 0), respectively.

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Inventories of product

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

3,863

 

4,245

 

3,597

 

3,975

 

Addition

 

5,451

 

5,511

 

10,605

 

10,864

 

Transfer on maintenance supplies

 

1,014

 

1,086

 

1,973

 

2,103

 

Sale

 

(6,223

)

(6,552

)

(11,943

)

(12,697

)

Write-off by inventory adjustment

 

 

 

(124

)

(246

)

Translation adjustments for the period

 

(363

)

(291

)

(366

)

 

Balance at end of period

 

3,742

 

3,999

 

3,742

 

3,999

 

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Change in the inventory of spare parts and maintenance supplies

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

1,529

 

1,288

 

1,455

 

1,276

 

Addition

 

895

 

1,183

 

1,930

 

2,187

 

Transfer to use

 

(1,014

)

(1,086

)

(1,973

)

(2,103

)

Translation adjustments for the period

 

(132

)

(103

)

(134

)

2,570

 

Balance at end of period

 

1,278

 

1,282

 

1,278

 

3,930

 

 

15



Table of Contents

 

 

11.                     Recoverable Taxes

 

 

 

June 30, 2013

 

December 31, 2012

 

 

 

(unaudited)

 

 

 

Value-added tax

 

1,074

 

1,023

 

Brazilian Federal Contributions

 

619

 

670

 

Others

 

66

 

65

 

Total

 

1,759

 

1,758

 

 

 

 

 

 

 

Current

 

1,597

 

1,540

 

Non-current

 

162

 

218

 

Total

 

1,759

 

1,758

 

 

12.                               Financial instruments - investments

 

The lock-up period for trading Norsk Hydro shares ended in the first quarter of 2013. From this period on the shares of Norsk Hydro can be traded in the market and therefore we ended the equity method measurement and start classifying this investment as a financial asset available for sale as of June 30, 2013. The fair value of financial instruments — investment in stock classified as available for sale in June 30, 2013 was US$1,786.

 

13.                     Investments

 

The main consolidated operating subsidiaries are:

 

Entities

 

% ownership

 

% voting capital

 

Location

 

Principal activity

Compañia Minera Miski Mayo S.A.C

 

40.00

 

51.00

 

Peru

 

Fertilizers

Ferrovia Centro-Atlântica S. A.

 

99.99

 

99.99

 

Brazil

 

General cargo logistics

Ferrovia Norte Sul S.A.

 

100.00

 

100.00

 

Brazil

 

General cargo logistics

Mineração Corumbaense Reunida S.A.

 

100.00

 

100.00

 

Brazil

 

Iron ore and Manganese

PT Vale Indonesia Tbk

 

59.20

 

59.20

 

Indonesia

 

Nickel

Sociedad Contractual Minera Tres Valles

 

90.00

 

90.00

 

Chile

 

Copper

Vale Australia Pty Ltd.

 

100.00

 

100.00

 

Australia

 

Coal

Vale Canada Limited

 

100.00

 

100.00

 

Canada

 

Nickel

Vale Fertilizantes S.A

 

100.00

 

100.00

 

Brazil

 

Fertilizers

Vale International Holdings GmbH

 

100.00

 

100.00

 

Austria

 

Holding and Research

Vale International S.A

 

100.00

 

100.00

 

Switzerland

 

Trading

Vale Manganês S.A.

 

100.00

 

100.00

 

Brazil

 

Manganese and Ferroalloys

Vale Mina do Azul S.A.

 

100.00

 

100.00

 

Brazil

 

Manganese

Vale Moçambique S.A.

 

95.00

 

95.00

 

Mozambique

 

Coal

Vale Nouvelle-Calédonie SAS

 

80.50

 

80.50

 

New Caledonia

 

Nickel

Vale Oman Pelletizing Company LLC

 

70.00

 

70.00

 

Oman

 

Pellet

Vale Shipping Holding PTE Ltd.

 

100.00

 

100.00

 

Singapore

 

Logistics of iron ore

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Balance at beginning of period

 

6,402

 

8,614

 

6,384

 

8,013

 

Additions

 

91

 

31

 

273

 

245

 

Disposals

 

 

(33

)

(21

)

(33

)

Cumulative translation adjustment

 

(311

)

(396

)

(398

)

(219

)

Equity results

 

53

 

159

 

225

 

405

 

Equity other comprehensive income

 

(5

)

14

 

(206

)

29

 

Dividends declared

 

(518

)

(327

)

(545

)

(378

)

Transfers

 

(1,937

)

 

(1,937

)

 

Balance at end of period

 

3,775

 

8,062

 

3,775

 

8,062

 

 

16



Table of Contents

 

 

Investments (Continued)

 

 

 

 

 

 

 

 

 

 

 

Investments

 

Equity results (unaudited)

 

Received dividends (unaudited)

 

 

 

 

 

 

 

 

 

 

 

As of

 

Three-month period ended

 

Six-month period ended

 

Three-month period ended

 

Six-month period ended

 

 

 

Location

 

Relationship

 

% ownership

 

% voting 
capital

 

June 30,
2013

 

December 31,
2012

 

January 1,
2012

 

June 30,
2013

 

June 30,
2012

 

June 30, 
2013

 

June 30,
2012

 

June 30,
2013

 

June 30,
2012

 

June 30,
2013

 

June 30,
2012

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

(i)

 

(i)

 

 

 

(i)

 

 

 

(i)

 

 

 

 

 

 

 

 

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron Ore and pellets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baovale Mineração S.A. - BAOVALE

 

Brazil

 

Joint venture

 

50.00

 

50.00

 

28

 

28

 

35

 

 

2

 

3

 

2

 

 

 

 

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO (c)

 

Brazil

 

Joint Venture

 

51.00

 

51.11

 

153

 

178

 

199

 

3

 

3

 

5

 

9

 

24

 

26

 

24

 

26

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS (c)

 

Brazil

 

Joint Venture

 

50.89

 

51.00

 

84

 

104

 

115

 

2

 

29

 

(2

)

31

 

10

 

11

 

10

 

11

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO (c)

 

Brazil

 

Joint Venture

 

50.00

 

50.00

 

81

 

107

 

112

 

3

 

8

 

4

 

15

 

17

 

10

 

17

 

10

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO (c)

 

Brazil

 

Joint Venture

 

50.90

 

51.00

 

58

 

64

 

80

 

 

1

 

 

7

 

 

18

 

 

18

 

Minas da Serra Geral S.A. - MSG

 

Brazil

 

Joint Venture

 

50.00

 

50.00

 

23

 

26

 

29

 

 

(3)

 

1

 

 

 

 

 

 

Samarco Mineração S.A. (d)

 

Brazil

 

Joint Venture

 

50.00

 

50.00

 

341

 

630

 

399

 

71

 

141

 

232

 

353

 

165

 

 

165

 

 

Tecnored Desenvolvimento Tecnológico S.A. (b)

 

Brazil

 

Associate

 

49.21

 

49.21

 

43

 

38

 

48

 

(3

)

(7

)

(5

)

(9

)

 

 

 

 

Zhuhai YPM Pellet Co

 

China

 

Associate

 

25.00

 

25.00

 

24

 

23

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

835

 

1,198

 

1,040

 

76

 

174

 

238

 

408

 

216

 

65

 

216

 

65

 

Coal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henan Longyu Energy Resources CO., LTD.

 

China

 

Associate

 

25.00

 

25.00

 

377

 

341

 

282

 

12

 

16

 

21

 

34

 

 

 

 

60

 

Shandong Yankuang International Company Ltd.

 

China

 

Associate

 

25.00

 

25.00

 

(70

)

(60

)

(43

)

(5

)

(3

)

(9

)

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

307

 

281

 

239

 

7

 

13

 

12

 

27

 

 

 

 

60

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copper

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Teal Minerals Incorporated

 

Zambia

 

Associate

 

50.00

 

50.00

 

240

 

252

 

234

 

(3

)

(2

)

(6

)

(3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

240

 

252

 

234

 

(3

)

(2

)

(6

)

(3

)

 

 

 

 

Nickel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Korea Nickel Corp

 

Korea

 

Associate

 

25.00

 

25.00

 

23

 

24

 

4

 

 

1

 

(1

)

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

 

24

 

4

 

 

1

 

(1

)

1

 

 

 

 

 

General Cargo Logistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOG-IN - Logística Intermodal S/A (a)

 

Brazil

 

Associate

 

31.33

 

31.33

 

90

 

94

 

114

 

 

(4

)

4

 

(14

)

 

 

 

 

MRS Logística S.A. (e)

 

Brazil

 

Joint Venture

 

47.59

 

46.75

 

548

 

586

 

551

 

23

 

19

 

36

 

59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

638

 

680

 

665

 

23

 

15

 

40

 

45

 

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aluminium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Norsk Hydro ASA

 

Norway

 

Associate

 

 

 

 

2,237

 

3,227

 

 

 

 

28

 

56

 

47

 

56

 

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bauxite

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mineração Rio Grande do Norte S.A. - MRN

 

Brazil

 

Associate

 

40.00

 

40.00

 

108

 

136

 

133

 

1

 

4

 

3

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Steel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California Steel Industries, INC

 

USA

 

Joint Venture

 

50.00

 

50.00

 

178

 

167

 

161

 

4

 

9

 

10

 

15

 

 

 

 

 

CSP- Companhia Siderúrgica do PECEM

 

Brazil

 

Joint Venture

 

50.00

 

50.00

 

667

 

499

 

267

 

(2

)

(1

)

(3

)

(2

)

 

 

 

 

Thyssenkrupp CSA Companhia Siderúrgica do Atlântico

 

Brazil

 

Associate

 

26.87

 

26.87

 

433

 

534

 

1,607

 

(46

)

(46

)

(53

)

(85

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,278

 

1,200

 

2,035

 

(44

)

(38

)

(46

)

(72

)

 

 

 

 

Other affiliates and joint ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Norte Energia S.A.

 

Brazil

 

Joint Venture

 

9.00

 

9.00

 

149

 

120

 

75

 

 

(1

)

 

(1

)

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

197

 

256

 

361

 

(7

)

(7

)

(15

)

(39

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

346

 

376

 

436

 

(7

)

(8

)

(15

)

(40

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,775

 

6,384

 

8,013

 

53

 

159

 

225

 

405

272

112

272

 

172

 

 

17



Table of Contents

 

 

GRAPHIC

 


(i) Period adjusted according to note 4.

 

(a) Market value on June 30, 2013 was US$ 139 and on December 31, 2012 was US$ 120. Investment recorded by equity;

(b) Investment balance includes the values of advances for future capital increase;

(c) Although Vale held a majority of the voting interest of investees accounted for under the equity method, existing veto rights held by noncontrolling shareholders;

(d) Main data of Samarco: Operational Result US$ 807, Financial Result US$ (246), Income tax US$ (104); and

(e) Market value on June 30, 2013 was US$1,336 and on December 31, 2012 was US$1,051, but its stock has no trading.

 

14.                     Intangible Assets

 

 

 

June 30, 2013 (unaudited)

 

December 31, 2012

 

 

 

Cost

 

Amortization

 

Net

 

Cost

 

Amortization

 

Net

 

Indefinite useful lifetime

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

4,296

 

 

4,296

 

4,603

 

 

4,603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finite useful lifetime

 

 

 

 

 

 

 

 

 

 

 

 

 

Concession and subconcession

 

5,219

 

(1,611

)

3,608

 

5,375

 

(1,618

)

3,757

 

Right of use

 

336

 

(62

)

274

 

358

 

(56

)

302

 

Others

 

1,190

 

(677

)

513

 

1,225

 

(676

)

549

 

 

 

6,745

 

(2,350

)

4,395

 

6,958

 

(2,350

)

4,608

 

Total

 

11,041

 

(2,350

)

8,691

 

11,561

 

(2,350

)

9,211

 

 

The useful life of the concessions and sub-concessions did not change during the quarter.

 

The rights of use refers basically to the usufruct contract entered into with noncontrolling stockholders to use the Empreendimentos Brasileiros de Mineração S.A. shares (owner of the shares of MBR) and intangible identified in business combination of Vale Canada. The amortization of the right of use will expires in 2037 and Vale Canada’s intangible will end in September 2046.

 

The table below shows the movement of intangible assets during the period:

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012

 

 

 

Goodwill

 

Concessions and
Subconcessions

 

Right to use

 

Others

 

Total

 

Total

 

Balance at beginning of period

 

4,600

 

3,887

 

294

 

527

 

9,308

 

9,807

 

Addition

 

 

171

 

 

69

 

240

 

253

 

Write off

 

 

(3

)

 

(2

)

(5

)

(232

)

Amortization

 

 

(74

)

(6

)

(29

)

(109

)

(105

)

Translation adjustment for the period

 

(304

)

(373

)

(14

)

(52

)

(743

)

(633

)

Balance at end of period

 

4,296

 

3,608

 

274

 

513

 

8,691

 

9,090

 

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012

 

 

 

Goodwill

 

Concessions and
Subconcessions

 

Right to use

 

Others

 

Total

 

Total

 

Balance at beginning of period

 

4,603

 

3,757

 

302

 

549

 

9,211

 

9,521

 

Addition

 

 

332

 

 

77

 

409

 

468

 

Write off

 

 

(5

)

 

(2

)

(7

)

(232

)

Amortization

 

 

(147

)

(11

)

(66

)

(224

)

(202

)

Translation adjustment for the period

 

(307

)

(329

)

(17

)

(45

)

(698

)

(465

)

Balance at end of period

 

4,296

 

3,608

 

274

 

513

 

8,691

 

9,090

 

 

18



Table of Contents

 

 

GRAPHIC

 

15.                     Property, plant and equipment

 

 

 

June 30, 2013 (unaudited)

 

December 31, 2012

 

 

 

Cost

 

Accumulated
Depreciation

 

Net

 

Cost

 

Accumulated
Depreciation

 

Net

 

Land

 

916

 

 

916

 

676

 

 

676

 

Buildings

 

8,163

 

(1,868

)

6,295

 

7,710

 

(1,617

)

6,093

 

Facilities

 

15,624

 

(4,686

)

10,938

 

16,320

 

(4,564

)

11,756

 

Computer equipment

 

824

 

(623

)

201

 

985

 

(609

)

376

 

Mineral assets

 

21,771

 

(4,954

)

16,817

 

23,705

 

(4,838

)

18,867

 

Others

 

26,468

 

(8,525

)

17,943

 

26,754

 

(8,576

)

18,178

 

Construction in progress

 

30,427

 

 

30,427

 

28,936

 

 

28,936

 

 

 

104,193

 

(20,656

)

83,537

 

105,086

 

(20,204

)

84,882

 

 

In March 2013, the Company suspended the implementation of the Rio Colorado project in Argentina. The current underlying project parameters are not sufficiently favorable to assure the project meets the Company´s capital allocation and value creation targets. The Company will continue honoring its commitments related to the concessions and reviewing alternatives to enhance the project outcome in order to determine prospects for future project development. Based on an analysis of current expected returns and projected investments, the Company has concluded that no impairment provision is required at this time. This matter continues to be closely monitored by management.

 

The net property, plant and equipment given in guarantees for judicial claims in June 30, 2013 and December 31, 2012 correspond to US$87 and US$96, respectively.

 

The table below shows the movement of property, plant and equipment during the period:

 

19



Table of Contents

 

 

GRAPHIC

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012

 

 

 

Land

 

Building

 

Facilities

 

Computer
equipment

 

Mineral assets

 

Others

 

Constructions in
progress

 

Total

 

Total

 

Balance at beginning of period

 

866

 

6,384

 

11,754

 

368

 

17,442

 

18,492

 

31,315

 

86,621

 

85,886

 

Addition

 

 

 

 

 

 

 

3,152

 

3,152

 

2,182

 

Disposals

 

 

 

(12

)

 

 

(24

)

(45

)

(81

)

(342

)

Transfer to non-current assets held for sale

 

 

 

 

 

 

 

 

 

(41

)

Depreciation and amortization

 

 

(62

)

(233

)

(19

)

(200

)

(321

)

 

(835

)

(602

)

Translation adjustment

 

(112

)

(541

)

(863

)

(179

)

(470

)

(916

)

(2,239

)

(5,320

)

(3,045

)

Transfers

 

162

 

514

 

292

 

31

 

45

 

712

 

(1,756

)

 

 

Balance at end of period

 

916

 

6,295

 

10,938

 

201

 

16,817

 

17,943

 

30,427

 

83,537

 

84,038

 

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012

 

 

 

Land

 

Building

 

Facilities

 

Computer
equipment

 

Mineral assets

 

Others

 

Constructions in
progress

 

Total

 

Total

 

Balance at beginning of period

 

676

 

6,093

 

11,756

 

376

 

18,867

 

18,178

 

28,936

 

84,882

 

82,349

 

Addition

 

 

 

 

 

 

 

6,530

 

6,530

 

4,992

 

Disposals

 

 

 

(49

)

(1

)

(31

)

(25

)

(60

)

(166

)

(388

)

Transfer to non-current assets held for sale

 

 

 

 

 

 

 

 

 

(41

)

Depreciation and amortization

 

 

(123

)

(449

)

(40

)

(444

)

(1,121

)

 

(2,177

)

(1,638

)

Translation adjustment

 

(106

)

(507

)

(820

)

(177

)

(1,048

)

(920

)

(1,954

)

(5,532

)

(1,236

)

Transfers

 

346

 

832

 

500

 

43

 

(527

)

1,831

 

(3,025

)

 

 

Balance at end of period

 

916

 

6,295

 

10,938

 

201

 

16,817

 

17,943

 

30,427

 

83,537

 

84,038

 

 

20



Table of Contents

 

GRAPHIC

 

16.                               Loans and Financing

 

a)                                    Long-term debts

 

 

 

Current Liabilities

 

Non-current liabilities

 

 

 

June 30, 2013

 

December 31, 2012

 

June 30, 2013

 

December 31, 2012

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Long-term contracts abroad

 

 

 

 

 

 

 

 

 

Loans and financing in:

 

 

 

 

 

 

 

 

 

United States dollars

 

404

 

604

 

3,405

 

3,380

 

Others currencies

 

19

 

14

 

240

 

261

 

Fixed rates:

 

 

 

 

 

 

 

 

 

Notes indexed in United Stated dollars

 

124

 

124

 

13,457

 

13,457

 

Euro

 

 

 

1,959

 

1,979

 

Accrued charges

 

299

 

324

 

 

 

 

 

846

 

1,066

 

19,061

 

19,077

 

Long-term contracts in Brazil

 

 

 

 

 

 

 

 

 

Indexed to TJLP, TR, IGP-M e CDI

 

291

 

175

 

5,775

 

6,066

 

Basket of currencies

 

2

 

2

 

9

 

10

 

Loans in United States dollars

 

164

 

170

 

1,270

 

1,267

 

Non-convertible debentures into shares

 

1,794

 

1,957

 

365

 

379

 

Accrued charges

 

104

 

101

 

 

 

 

 

2,355

 

2,405

 

7,419

 

7,722

 

 

 

3,201

 

3,471

 

26,480

 

26,799

 

 

The long-term portion as at June 30, 2013 has maturities as follows:

 

 

 

(unaudited)

 

2014 

 

893

 

2015 

 

1,229

 

2016 

 

1,980

 

2017 

 

2,337

 

2018 onwards

 

20,041

 

 

 

26,480

 

 

As at June 30, 2013, the annual interest rates on the long-term debts were as follows:

 

 

 

(unaudited)

 

Up to 3%

 

4,919

 

3,1% to 5% (a)

 

6,043

 

5,1% to 7%

 

12,488

 

7,1% to 9% (b)

 

1,306

 

9,1% to 11% (b)

 

2,404

 

Over 11% (b)

 

2,521

 

 

 

29,681

 

 


(a) Includes Eurobonds. For this operation we have entered into derivative transactions at a copom of 4.51% per year in US dollars.

 

(b) Includes non-convertible debentures and other Brazilian Real denominated debt that bears interest at the CDI and Brazilian Government Long-term Interest Rates (“TJLP”), plus spread. For these operations, we have entered into derivative transactions to mitigate our exposure to the floating rate debt denominated in Brazilian Real, totaling US$ 7.876 of which US$ 4.474 has an original interest rate above 7.1% per year. The average cost of debts not denominated in U.S. Dollars after derivatives contracting is 2.6% per year.

 

All the securities issued through our 100% finance subsidiary Vale Overseas Limited, are fully and unconditionally guaranteed by Vale.

 

21



Table of Contents

 

GRAPHIC

 

b)                                     Funding and revolving credit lines

 

In June 2013 Vale entered into a new facility with Banco Nacional de Desenvolvimento Econômico Social (“BNDES”) for a total amount of R$ 109 (US$ 49), to finance the acquisition of domestic equipment.

 

In July 2013 (subsequent event) the company contracted a new 5 years revolving credit facility in the amount of US$ 2 billion (R$4,452 million).

 

 

 

 

 

 

 

 

 

Total amount

 

Amounts drawn on

 

Financial Institution

 

Contractual
Currency

 

Date of
agreement

 

Available until

 

available to be
drawn

 

June 30, 2013

 

December 31,
2012

 

Revolving Credit Lines

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility - Vale/ Vale International/ Vale Canada

 

US$

 

April 2011

 

5 years

 

3,000

 

 

 

Credit Lines

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

R$

 

April 2008

(a)

10 years

 

3,274

 

1,701

 

1,753

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Export-Import Bank of China and Bank of China Limited

 

US$

 

September 2010

(b)

13 years

 

1,229

 

953

 

837

 

Export Development Canada (“EDC”)

 

US$

 

October 2010

(c)

10 years

 

1,000

 

975

 

975

 

BNDES

 

 

 

 

 

 

 

 

 

 

 

 

 

CLN 150

 

R$

 

September 2012

(d)

10 years

 

1,741

 

1,246

 

1,032

 

Programa de Sustentação do Investimento 2,50% (“PSI”)

 

R$

 

December 2012

(e)

10 years

 

82

 

82

 

 

PSI 3,00%

 

R$

 

June 2013

(f)

10 years

 

49

 

 

 

 


The currency of total amount available and disbursed different from reporting currency is affected by exchange rate variation among periods.

 

(a)             Memorandum of understanding signature date, however, projects financing term is considered from the signature date of each projects contract amendment.

(b)             Acquisition of twelve large ore carriers from Chinese shipyards.

(c)              Financing investments in Canada and Canadian exports.

(d)             Capacitance Logística Norte 150 Project (CLN 150).

(e)              Acquisition of wagons by VLI Multimodal.

(f)               Acquisition of domestic equipment.

 

These credit lines from Nexi, JBIC, K-Sure, BNDES: Vale Fertilizantes, PSI 4.50% and 5.50% were taken off this note, because they have been used in its entirety.

 

c)                                      Guarantee

 

On June 30, 2013, US$ 1,535 of the total aggregate outstanding debt was secured by property, plant and equipment and receivables.

 

d)                                     Covenants

 

Our principal covenants require us to maintain certain ratios, such as debt to EBITDA (Earnings Before Interest Taxes, Depreciation and Amortization) and interest coverage. We have not identified any events of noncompliance as of June 30, 2013.

 

22



Table of Contents

 

GRAPHIC

 

17.                     Provision for litigation

 

Vale is a party to labor, civil, tax and other ongoing lawsuits and is discussing these issues both administratively and in court.  When applicable, these lawsuits are supported by judicial deposits. Provisions for losses resulting from these processes are estimated and updated by the Company, supported by the legal advice of the legal board of the Company and by its legal consultants.

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012

 

 

 

Tax litigation

 

Civil litigation

 

Labor litigation

 

Environmental
litigation

 

Total of litigation
provision

 

Total of litigation
provision

 

Balance at beginning of period

 

723

 

257

 

767

 

38

 

1,785

 

1,809

 

Additions

 

83

 

35

 

102

 

9

 

229

 

127

 

Reversals

 

(25

)

(2

)

(58

)

(4

)

(89

)

(55

)

Payments

 

(65

)

(8

)

(47

)

(2

)

(122

)

(9

)

Monetary adjustment

 

7

 

(4

)

9

 

3

 

15

 

(13

)

Transfer to assets held for sale

 

 

 

2

 

 

2

 

(1

)

Translation adjustment for the period

 

(45

)

(44

)

(71

)

(3

)

(163

)

(110

)

Balance at end of period

 

678

 

234

 

704

 

41

 

1,657

 

1,748

 

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012

 

 

 

Tax litigation

 

Civil litigation

 

Labor litigation

 

Environmental
litigation

 

Total of litigation
provision

 

Total of litigation
provision

 

Balance at beginning of period

 

996

 

287

 

748

 

34

 

2,065

 

1,686

 

Additions

 

54

 

42

 

157

 

13

 

266

 

219

 

Reversals

 

(46

)

(44

)

(108

)

(4

)

(202

)

(96

)

Payments

 

(245

)

(8

)

(53

)

(2

)

(308

)

(13

)

Monetary adjustment

 

(45

)

(1

)

19

 

4

 

(23

)

40

 

Transfer to assets held for sale

 

 

 

2

 

 

2

 

(1

)

Translation adjustment for the period

 

(36

)

(42

)

(61

)

(4

)

(143

)

(87

)

Balance at end of period

 

678

 

234

 

704

 

41

 

1,657

 

1,748

 

 

In July 10, 2013 (subsequent event) we paid US$25 of CFEM. During the Six-month period ended on June 30, 2013, we paid US$ 267 and as at June 30, 2013 and December 31, 2012, the total liability in relation to CFEM presented in the tax litigation on the table above was US$315 and US$519, respectively.

 

Judicial deposits are as follows:

 

 

 

June 30, 2013

 

December 31, 2012

 

 

 

(unaudited)

 

 

 

Tax litigations

 

425

 

435

 

Civil litigations

 

164

 

172

 

Labor litigations

 

885

 

903

 

Environmental litigations

 

5

 

5

 

Total

 

1,479

 

1,515

 

 

The Company is also involved in administrative and judicial litigations in which the expectation of loss is considered possible, and accordingly, no provision has been recorded. These contingent liabilities are classified as follows:

 

 

 

June 30, 2013

 

December 31, 2012

 

 

 

(unaudited)

 

 

 

Tax litigation

 

16,742

 

16,492

 

Civil litigation

 

1,162

 

1,124

 

Labor litigation

 

2,350

 

1,728

 

Environmental litigation

 

1,244

 

1,672

 

Total

 

21,498

 

21,016

 

 

The most relevant among tax processes classified as possible loss, refers to the process against Company for the collection of Income Tax and Social Contribution on equity gain on foreign subsidiaries and deductibility of the social contribution payments on the income tax bases. The update amount for the process, including interest and penalties, totaled at June 30, 2013 and December 31, 2012, US$ 13,592 and US$ 15,210, respectively.

 

23



Table of Contents

 

GRAPHIC

 

18.                               Asset retirement obligation

 

Company uses substantially the same criteria used in the financial statements of December 31, 2012 to measure the obligations concerning the retirement of used fixed assets. Interest rates on long-term used to discount to present value and update the provision was 5.03% p.a. for June 30, 2013 and December 31, 2012.

 

The changes in the provision for asset retirement obligations are as follows:

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Balance at beginning of period

 

2,669

 

1,922

 

2,748

 

1,922

 

Increase expense

 

41

 

34

 

91

 

34

 

Settlement in the current period

 

(10

)

(4

)

(12

)

(4

)

Revisions in estimated cash flows

 

(140

)

35

 

(269

)

35

 

Cumulative translation adjustments

 

(168

)

22

 

(166

)

22

 

Balance at end of period

 

2,392

 

2,009

 

2,392

 

2,009

 

 

 

 

 

 

 

 

 

 

 

Current

 

66

 

69

 

66

 

69

 

Non-current

 

2,326

 

1,940

 

2,326

 

1,940

 

 

 

2,392

 

2,009

 

2,392

 

2,009

 

 

19.                               Deferred Income Tax and Social Contribution

 

We review the potential tax impact associated with undistributed earnings of each our subsidiaries and affiliates. For those subsidiaries in which undistributed earnings are intended to be reinvested indefinitely, no deferred tax is recognized. Undistributed earnings of foreign consolidated subsidiaries and affiliates for which no deferred income tax has been recognized for possible future remittances to the parent company totaled approximately US$26,400 in Six-month period ended in June 30, 2013 and US$ 26,800 at December 31, 2012. These amounts are considered to be permanently reinvested in the Company’s international business. It is not practicable to determine the amount of the unrecognized deferred tax liability associated with these amounts. If we did determine to repatriate these earnings, there would be methods available to us, each with different tax consequences. There would also be uncertainty as to timing and amount, if any, of foreign tax credits that would be available, as the calculation of the available foreign tax credit is dependent upon the timing of the repatriation and projections of significant future and uncertain events. The wide range of potential outcomes that could result due to these factors, among others, makes it impracticable to calculate the amount of tax that hypothetically would be recognized on these earnings if they were repatriated.

 

The deferred balances were as follows:

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

 

 

Assets

 

Liabilities

 

Total

 

Assets

 

Liabilities

 

Total

 

Balance at beginning of period

 

4,250

 

3,351

 

899

 

2,134

 

5,478

 

(3,344

)

Net income effect

 

256

 

(69

)

325

 

(143

)

(3

)

(140

)

Subsidiary acquisition (sale)

 

 

 

 

 

(98

)

98

 

Cumulative translation adjustment

 

(334

)

(72

)

(262

)

(125

)

(295

)

170

 

Reversal of deferred income tax

 

 

 

 

 

(1,236

)

1,236

 

Other comprehensive income

 

74

 

4

 

70

 

18

 

(24

)

42

 

Balance at end of period

 

4,246

 

3,214

 

1,032

 

1,884

 

3,822

 

(1,938

)

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

 

 

Assets

 

Liabilities

 

Total

 

Assets

 

Liabilities

 

Total

 

Balance at beginning of period

 

4,058

 

3,386

 

672

 

1,900

 

5,447

 

(3,547

)

Net income effect

 

412

 

(82

)

494

 

89

 

(50

)

139

 

Subsidiary acquisition (sale)

 

 

 

 

 

(98

)

98

 

Cumulative translation adjustment

 

(298

)

(89

)

(209

)

(94

)

(238

)

144

 

Reversal of deferred income tax

 

 

 

 

 

(1,236

)

1,236

 

Other comprehensive income

 

74

 

(1

)

75

 

(11

)

(3

)

(8

)

Balance at end of period

 

4,246

 

3,214

 

1,032

 

1,884

 

3,822

 

(1,938

)

 


(i)        Period adjusted according to note 4.

 

24



Table of Contents

 

GRAPHIC

 

There were no changes in tax rates in the countries where we operate. The table below shows the total income tax and social contribution shown in the income:

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

June 30, 2013

 

June 30, 2012 (i)

 

Income before tax and social contribution

 

328

 

1,500

 

4,311

 

5,769

 

Results of equity investments

 

(53

)

(159

)

(225

)

(405

)

 

 

275

 

1,341

 

4,086

 

5,364

 

Income tax and social contribution at statutory rates - 34%

 

(94

)

(456

)

(1,389

)

(1,824

)

Adjustments that affects the basis of taxes:

 

 

 

 

 

 

 

 

 

Income tax benefit from interest on stockholders’ equity

 

303

 

341

 

617

 

720

 

Tax incentive

 

(18

)

 

112

 

90

 

Results of overseas companies taxed by different rates which differs from the parent company rate

 

(167

)

39

 

(87

)

403

 

Recognition of allowance for tax loss carryforward

 

197

 

1,236

 

165

 

1,236

 

Others

 

(159

)

(89

)

(287

)

(88

)

Income tax and social contribution on the profit for the period

 

62

 

1,071

 

(869

)

537

 

 


(i)                                                                 Period adjusted according to note 4.

 

During the period, there were no changes in tax incentives received by the Company.

 

20.                               Employee Benefits Obligations

 

a)                                     Retirement Benefits Obligations

 

In its 2012 financial statements the Company had announced that it expects to contribute US$ 407 to its pension plan in 2013. Through June 30, 2013 it had contributed US$ 175. No significant changes are expected in relation to the estimative disclosed in December 31, 2012 financial statement.

 

Costs recognized in the income statements for the period:

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

 

 

Overfunded
pension plans (ii)

 

Underfunded
pension plans

 

Others
underfunded
pension plans

 

Overfunded
pension plans (ii)

 

Underfunded
pension plans

 

Others
underfunded
pension plans

 

Current service cost

 

 

31

 

12

 

 

23

 

8

 

Interest on expense on liabilities

 

76

 

105

 

25

 

77

 

100

 

25

 

Interest income on plan assets

 

(94

)

(84

)

 

(117

)

(92

)

 

Interest expense on effect of (asset ceiling)/ onerous liability

 

18

 

 

 

40

 

 

 

Total of cost, net

 

 

52

 

37

 

 

31

 

33

 

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

 

 

Overfunded
pension plans (ii)

 

Underfunded
pension plans

 

Underfunded
pension plans

 

Overfunded
pension plans (ii)

 

Underfunded
pension plans

 

Underfunded
pension plans

 

Current service cost

 

 

65

 

23

 

 

46

 

17

 

Interest on expense on liabilities

 

154

 

216

 

51

 

162

 

209

 

52

 

Interest income on plan assets

 

(192

)

(172

)

 

(246

)

(196

)

 

Interest expense on effect of (asset ceiling)/ onerous liability

 

38

 

 

 

84

 

7

 

 

Total of cost, net

 

 

109

 

74

 

 

66

 

69

 

 


(i)        Period adjusted according note 4.

(ii)     Company has not recorded in its balance sheet the assets and their counterparts arising from actuarial valuation of overfunded plan as there is no clear evidence of asset realization.

 

25



Table of Contents

 

GRAPHIC

 

Costs recognized in the statements of Other comprehensive income for the period:

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

 

 

Overfunded
pension plans
(ii)

 

Underfunded
pension plans

 

Others
underfunded
pension plans

 

Total

 

Overfunded
pension plans
(ii)

 

Underfunded
pension plans

 

Others
underfunded
pension plans

 

Total

 

Return on plan assets (excluding interest income)

 

(38

)

(190

)

5

 

(223

)

175

 

(36

)

 

139

 

Changes in asset ceiling/ onerous liability (excluding interest income)

 

38

 

 

 

38

 

(175

)

(20

)

 

(195

)

 

 

 

(190

)

5

 

(185

)

 

(56

)

 

(56

)

Income tax

 

 

62

 

(1

)

61

 

 

12

 

 

12

 

Total OCI, net

 

 

(128

)

4

 

(124

)

 

(44

)

 

(44

)

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

 

 

Overfunded
pension plans
(ii)

 

Underfunded
pension plans

 

Others
underfunded
pension plans

 

Total

 

Overfunded
pension plans
(ii)

 

Underfunded
pension plans

 

Others
underfunded
pension plans

 

Total

 

Effect of experience adjustments

 

 

 

 

 

 

(4

)

 

(4

)

Return on plan assets (excluding interest income)

 

(245

)

(165

)

5

 

(405

)

204

 

110

 

 

314

 

Changes in asset ceiling/ onerous liability (excluding interest income)

 

245

 

 

 

245

 

(204

)

(42

)

 

(246

)

 

 

 

(165

)

5

 

(160

)

 

64

 

 

64

 

Income tax

 

 

62

 

(1

)

61

 

 

(23

)

 

(23

)

Total OCI, net

 

 

(103

)

4

 

(99

)

 

41

 

 

41

 

 


(i)        Period adjusted according note 4.

(ii)     Company has not recorded in its balance sheet the assets and their counterparts arising from actuarial valuation of overfunded plan, because there is no clear evidence of asset realization.

100% of overfunded pension plans are located in Brazil and 90% of underfunded pension plans are located outside of Brazil.

 

b) Incentive plan in results

 

Company, based on the profit sharing program (“Programa de Participação nos Resultados” or “PPR”) allows define, monitor, evaluate and recognize the individual and collective performance of their employees. The measurement method adopted in the period was the same used in December 31, 2012 financial statements. Company accrued expenses/costs related to participation in the results as follows:

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Operational expenses

 

32

 

47

 

92

 

204

 

Cost of goods sold and services rendered

 

90

 

71

 

186

 

196

 

Total

 

122

 

118

 

278

 

400

 

 

c)                                      Long-term stock option compensation plan

 

The terms, assumptions, calculation methods and the accounting treatment applied to the ILP (long-term incentive plan) is the same as presented in the financial statements of December 31, 2012. The total number of shares subject to the Long-Term Compensation Plan on June 30, 2013 and December 31, 2012 are 6,089,634 and 4,426,046, and total liability recorded of US$ 58 and US$ 87, respectively.

 

26



Table of Contents

 

GRAPHIC

 

21.                               Classification of financial instruments

 

The classification of financial assets and liabilities is shown in the following tables:

 

 

 

June 30, 2013 (unaudited)

 

 

 

Loans and
receivables (a)

 

At fair value
through profit or
loss (b)

 

Derivatives
designated as hedge
(c)

 

Available for sale
(d)

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

5,887

 

 

 

 

5,887

 

Short-term investments

 

369

 

 

 

 

369

 

Derivative financial instruments

 

 

222

 

 

 

222

 

Accounts receivable

 

4,912

 

 

 

 

4,912

 

Related parties

 

867

 

 

 

 

867

 

 

 

12,035

 

222

 

 

 

12,257

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

251

 

 

 

 

251

 

Loans and financing agreements to receive

 

244

 

 

 

 

244

 

Financial instrument - investments

 

 

 

 

1,786

 

1,786

 

Derivative financial instruments

 

 

100

 

 

 

100

 

 

 

495

 

100

 

 

1,786

 

2,381

 

Total of Assets

 

12,530

 

322

 

 

1,786

 

14,638

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

4,143

 

 

 

 

4,143

 

Derivative financial instruments

 

 

589

 

78

 

 

667

 

Current portion of long-term debt

 

3,201

 

 

 

 

3,201

 

Related parties

 

117

 

 

 

 

117

 

 

 

7,461

 

589

 

78

 

 

8,128

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

1,389

 

20

 

 

1,409

 

Long-term debt

 

26,480

 

 

 

 

26,480

 

Related parties

 

66

 

 

 

 

66

 

Stockholders’ Debentures (note 30(d))

 

 

1,743

 

 

 

1,743

 

 

 

26,546

 

3,132

 

20

 

 

29,698

 

Total of Liabilities

 

34,007

 

3,721

 

98

 

 

37,826

 

 


(a) Non-derivative financial instruments with identifiable cash flow.

(b) Financial instruments for trading in short-term.

(c) See note 24(a).

(d) See note 12.

 

 

 

December 31, 2012

 

 

 

Loans and
receivables (a)

 

At fair value
through profit or
loss (b)

 

Derivatives
designated as
hedge (c)

 

Available for sale(d)

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

5,832

 

 

 

 

5,832

 

Short-term investments

 

 

246

 

 

 

246

 

Derivative financial instruments

 

 

265

 

16

 

 

281

 

Accounts receivable

 

6,795

 

 

 

 

6,795

 

Related parties

 

384

 

 

 

 

384

 

 

 

13,011

 

511

 

16

 

 

13,538

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

408

 

 

 

 

408

 

Loans and financing agreements to receive

 

246

 

 

 

 

246

 

Financial instrument - Investments

 

 

 

 

7

 

7

 

Derivative financial instruments

 

 

40

 

5

 

 

45

 

 

 

654

 

40

 

5

 

7

 

706

 

Total of Assets

 

13,665

 

551

 

21

 

7

 

14,244

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

4,529

 

 

 

 

4,529

 

Derivative financial instruments

 

 

346

 

1

 

 

347

 

Current portion of long-term debt

 

3,471

 

 

 

 

3,471

 

Related parties

 

207

 

 

 

 

207

 

 

 

8,207

 

346

 

1

 

 

8,554

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

783

 

 

 

783

 

Long-term debt

 

26,799

 

 

 

 

26,799

 

Related parties

 

72

 

 

 

 

72

 

Debentures

 

 

1,653

 

 

 

1,653

 

 

 

26,871

 

2,436

 

 

 

29,307

 

Total of Liabilities

 

35,078

 

2,782

 

1

 

 

37,861

 

 


(a) Non-derivative financial instruments with identifiable cash flow.

(b) Financial instruments for trading in short-term.

(c) See note 24(a).

(d) See note 12.

 

27



Table of Contents

 

GRAPHIC

 

22.                               Fair Value Estimative

 

The Company considered the same assumptions and calculation methods presented in the financial statements of December 31, 2012, to measure the fair value of assets and liabilities in the period.

 

The tables below present the assets and liabilities measured at fair value in the period.

 

 

 

June 30, 2013 (unaudited)

 

December 31, 2012

 

 

 

Level 1

 

Level 2

 

Total (i)

 

Level 1

 

Level 2

 

Total (i)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives at fair value through profit or loss

 

8

 

214

 

222

 

 

265

 

265

 

Derivatives designated as hedges

 

 

 

 

 

16

 

16

 

 

 

8

 

214

 

222

 

 

281

 

281

 

Non-Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets investments

 

1,786

 

 

1,786

 

7

 

 

7

 

Derivatives at fair value through profit or loss

 

1

 

99

 

100

 

 

40

 

40

 

Derivatives designated as hedges

 

 

 

 

 

5

 

5

 

 

 

1,787

 

99

 

1,886

 

7

 

45

 

52

 

Total of Assets

 

1,795

 

313

 

2,108

 

7

 

326

 

333

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives at fair value through profit or loss

 

583

 

6

 

589

 

2

 

344

 

346

 

Derivatives designated as hedges

 

 

78

 

78

 

 

1

 

1

 

 

 

583

 

84

 

667

 

2

 

345

 

347

 

Non-Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives at fair value through profit or loss

 

 

1,389

 

1,389

 

 

783

 

783

 

Derivatives designated as hedges

 

 

20

 

20

 

 

 

 

Stockholders’ debentures

 

 

1,743

 

1,743

 

 

1,653

 

1,653

 

 

 

 

3,152

 

3,152

 

 

2,436

 

2,436

 

Total of Liabilities

 

583

 

3,236

 

3,819

 

2

 

2,781

 

2,783

 

 


(i)                                     No classification according to level 3.

 

The Company measured its loans and debt securities at market value and compared to the carrying amount. The assumptions and calculation methods applied are also the same as those presented in the financial statements as of December 31, 2012. The fair values and carrying amounts of non-current loans (net of interest) are shown in the table below:

 

 

 

June 30, 2013 (unaudited)

 

 

 

Balance

 

Fair value (i)

 

Level 1

 

Level 2

 

Financial liabilities

 

 

 

 

 

 

 

 

 

Loans (long-term)(ii)

 

29,278

 

29,929

 

23,480

 

6,449

 

Perpetual notes (iii)

 

57

 

57

 

 

57

 

 


(i) No classification according to level 3.

(ii) Net interest of US$ 403

(iii) classified on “Related parties” (Non-current liabilities)

 

 

 

December 31, 2012

 

 

 

Balance

 

Fair value (i)

 

Level 1

 

Level 2

 

Financial liabilities

 

 

 

 

 

 

 

 

 

Loans (long-term)(ii)

 

29,845

 

32,724

 

25,817

 

6,907

 

Perpetual notes (iii)

 

72

 

72

 

 

72

 

 


(i) No classification according to level 3.

(ii) Net interest of US$ 425

(iii) classified on “Related parties” (Non-current liabilities)

 

28



Table of Contents

 

GRAPHIC

 

23.                              Stockholders’ Equity

 

a)                                    Capital

 

At June 30, 2013, the capital stock is US$60,578 as of represented below:

 

 

 

June 30, 2013

 

Stockholders

 

ON

 

PNA

 

Total

 

Valepar S.A.

 

1,716,435,045

 

20,340,000

 

1,736,775,045

 

Brazilian Government (Golden Share)

 

 

12

 

12

 

Foreign investors - ADRs

 

678,716,482

 

636,806,550

 

1,315,523,032

 

FMP - FGTS

 

90,033,107

 

 

90,033,107

 

PIBB - BNDES

 

1,699,806

 

2,529,136

 

4,228,942

 

BNDESPar

 

206,378,881

 

67,342,071

 

273,720,952

 

Foreign institutional investors in local market

 

275,646,662

 

462,328,524

 

737,975,186

 

Institutional investors

 

163,426,022

 

383,748,290

 

547,174,312

 

Retail investors in Brazil

 

53,316,995

 

394,627,343

 

447,944,338

 

Treasure stock in Brazil

 

71,071,482

 

140,857,692

 

211,929,174

 

Total

 

3,256,724,482

 

2,108,579,618

 

5,365,304,100

 

 

b)                                     Treasury stocks

 

On June 30, 2013, the amount of treasury stocks was US$4,477 as follows:

 

 

 

 

 

 

 

 

 

 

 

Acquisition price (US$)

 

 

 

 

 

Shares (thousands)

 

December 31, 2012

 

Addition

 

Reduction

 

June 30, 2013

 

Average

 

Low

 

High

 

June 30, 2013

 

December 31, 2012

 

Preferred

 

140,857,692

 

 

 

140,857,692

 

18.44

 

6.90

 

23.33

 

15.03

 

18.84

 

Common

 

71,071,482

 

 

 

71,071,482

 

17.70

 

9.87

 

26.97

 

15.79

 

19.37

 

Total

 

211,929,174

 

 

 

211,929,174

 

 

 

 

 

 

 

 

 

 

 

 

c)                                      Basic and diluted earnings per share

 

Basic and diluted earnings per shares were calculated as follows:

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

June 30, 2013

 

June 30, 2012 (i)

 

Net income from continuing operations attributable to the Company’s stockholders

 

424

 

2,640

 

3,533

 

6,433

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

 

 

Income available to preferred stockholders

 

162

 

998

 

1,349

 

2,449

 

Income available to common stockholders

 

262

 

1,642

 

2,184

 

3,984

 

Total

 

424

 

2,640

 

3,533

 

6,433

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding (thousands of shares) - preferred shares

 

1,967,722

 

1,928,076

 

1,967,722

 

1,927,627

 

Weighted average number of shares outstanding (thousands of shares) - common shares

 

3,185,653

 

3,170,048

 

3,185,653

 

3,169,871

 

Total

 

5,153,375

 

5,098,124

 

5,153,375

 

5,097,498

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

 

 

 

Basic earnings per preferred share

 

0.09

 

0.51

 

0.69

 

1.26

 

Basic earnings per common share

 

0.09

 

0.51

 

0.69

 

1.26

 

 


(i)       Period adjusted according note 4.

 

d)                                     Remuneration of stockholders

 

We present below the remuneration of stockholder paid in the Six-month period ended June 30, 2013.

 

 

 

Remuneration attributed to Stockholders

 

 

 

Total amount

 

Amount per
outstanding common
or preferred share

 

2013 prepaid amount

 

 

 

 

 

First installment - April

 

2,250

 

0.436607084

 

Dividends

 

400

 

0.077619037

 

Interest on capital

 

1,850

 

0.358988047

 

 

29



Table of Contents

 

GRAPHIC

 

24.                              Derivatives  financials instruments

 

a)             Derivatives effects on Balance Sheet

 

 

 

Assets

 

 

 

June 30, 2013 (unaudited)

 

December 31, 2012

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

Derivatives not designated as hedge

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

CDI & TJLP vs. US$ fixed and floating rate swap

 

202

 

 

249

 

1

 

Eurobonds Swap

 

 

53

 

 

39

 

Pre dollar swap

 

10

 

 

16

 

 

 

 

212

 

53

 

265

 

40

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel:

 

 

 

 

 

 

 

 

 

Fixed price program

 

8

 

1

 

 

 

Bunker Oil

 

2

 

 

 

 

 

 

10

 

1

 

 

 

Warrants

 

 

 

 

 

 

 

 

 

SLW Option

 

 

46

 

 

 

 

 

 

46

 

 

 

Derivatives designated as hedge

 

 

 

 

 

 

 

 

 

Strategic Nickel

 

 

 

13

 

 

Foreign exchange cash flow hedge

 

 

 

3

 

5

 

 

 

 

 

16

 

5

 

Total

 

222

 

100

 

281

 

45

 

 

 

 

Liabilities

 

 

 

June 30, 2013 (unaudited)

 

December 31, 2012

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

Derivatives not designated as hedge

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

CDI & TJLP vs. US$ fixed and floating rate swap

 

440

 

1,288

 

340

 

700

 

Eurobonds Swap

 

 

 

4

 

18

 

Pre dollar swap

 

31

 

97

 

 

63

 

 

 

471

 

1,385

 

344

 

781

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel:

 

 

 

 

 

 

 

 

 

Fixed price program

 

6

 

1

 

2

 

 

Bunker Oil

 

112

 

 

 

 

 

 

118

 

1

 

2

 

 

Embedded derivatives

 

 

 

 

 

 

 

 

 

Gas

 

 

3

 

 

2

 

 

 

 

3

 

 

2

 

Derivatives designated as hedge

 

 

 

 

 

 

 

 

 

Bunker Oil Hedge

 

50

 

 

1

 

 

Foreign exchange cash flow hedge

 

28

 

20

 

 

 

 

 

78

 

20

 

1

 

 

Total

 

667

 

1,409

 

347

 

783

 

 

30



Table of Contents

 

GRAPHIC

 

b)                                     Effects of derivatives in the statement of income, cash flow and Other comprehensive income

 

 

 

Three-month period ended (unaudited)

 

 

 

Amount of gain or(loss) recognized as
financial income (expense)

 

Financial settlement (inflows)/
Outflows

 

Amount of gain or (loss)
recognized in OCI

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Derivatives not designated as hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI & TJLP vs. US$ fixed and floating rate swap

 

(809

)

(407

)

(93

)

(181

)

 

 

Eurobonds Swap

 

41

 

(36

)

 

 

 

 

Pre dollar swap

 

(46

)

(16

)

(5

)

(5

)

 

 

 

 

(814

)

(459

)

(98

)

(186

)

 

 

Commodities price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed price program

 

1

 

8

 

(1

)

(5

)

 

 

Bunker Oil Hedge

 

(105

)

 

11

 

 

 

 

 

 

(104

)

8

 

10

 

(5

)

 

 

Warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

SLW Options

 

(48

)

 

 

 

 

 

 

 

(48

)

 

 

 

 

 

Derivatives designated as hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil Hedge

 

(13

)

 

13

 

 

(34

)

(13

)

Strategic Nickel

 

 

35

 

 

(35

)

 

(19

)

Foreign exchange cash flow hedge

 

(4

)

 

4

 

 

(30

)

(80

)

 

 

(17

)

35

 

17

 

(35

)

(64

)

(112

)

Total

 

(983

)

(416

)

(71

)

(226

)

(64

)

(112

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income

 

43

 

43

 

(99

)

(226

)

 

 

 

 

Financial expenses

 

(1,026

)

(459

)

28

 

 

 

 

 

 

Total

 

(983

)

(416

)

(71

)

(226

)

 

 

 

 

 

 

 

Six-month period ended (unaudited)

 

 

 

Amount of gain or(loss) recognized as
financial income (expense)

 

Financial settlement (inflows)/
Outflows

 

Amount of gain or (loss)
recognized in OCI

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Derivatives not designated as hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI & TJLP vs. US$ fixed and floating rate swap

 

(667

)

(199

)

(175

)

(310

)

 

 

Eurobonds Swap

 

1

 

(17

)

5

 

4

 

 

 

Treasury future

 

 

9

 

 

(3

)

 

 

Pre dollar swap

 

(38

)

(4

)

(10

)

(9

)

 

 

 

 

(704

)

(211

)

(180

)

(318

)

 

 

Commodities price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed price program

 

2

 

4

 

2

 

1

 

 

 

Bunker Oil Hedge

 

(120

)

 

10

 

(4

)

 

 

 

 

(118

)

4

 

12

 

(3

)

 

 

Warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

SLW Options

 

(55

)

 

 

 

 

 

 

 

(55

)

 

 

 

 

 

Derivatives designated as hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil Hedge

 

(13

)

 

13

 

 

(47

)

(13

)

Strategic Nickel

 

13

 

87

 

(13

)

(87

)

(13

)

(62

)

Foreign exchange cash flow hedge

 

 

 

 

 

(44

)

(28

)

 

 

 

87

 

 

(87

)

(104

)

(103

)

Total

 

(877

)

(120

)

(168

)

(408

)

(104

)

(103

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income

 

222

 

343

 

(205

)

(417

)

 

 

 

 

Financial expenses

 

(1,099

)

(463

)

37

 

9

 

 

 

 

 

Total

 

(877

)

(120

)

(168

)

(408

)

 

 

 

 

 

31



Table of Contents

 

 

GRAPHIC

 

c)              Market Curves

 

To build the curves used on the pricing of the derivatives, public data from BM&F, Central Bank of Brazil, London Metals Exchange (LME) and proprietary data from Thomson Reuters and Bloomberg were used. The derivatives prices for June 30, 2013 were calculated using June 28 market data inasmuch June 30 is not considered work day for these instruments and do not present available market data.

 

Nickel

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

SPOT

 

13,680.00

 

DEC13

 

13,778.17

 

JUN14

 

13,900.69

 

JUL13

 

13,666.68

 

JAN14

 

13,798.31

 

JUN15

 

14,143.13

 

AUG13

 

13,690.22

 

FEB14

 

13,816.46

 

JUN16

 

14,355.29

 

SEP13

 

13,713.63

 

MAR14

 

13,838.49

 

JUN17

 

14,554.87

 

OCT13

 

13,735.65

 

APR14

 

13,858.59

 

 

 

 

 

NOV13

 

13,756.57

 

MAY14

 

13,878.99

 

 

 

 

 

 

Copper

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

SPOT

 

3.05

 

DEC13

 

3.07

 

JUN14

 

3.09

 

JUL13

 

3.06

 

JAN14

 

3.07

 

JUN15

 

3.12

 

AUG13

 

3.06

 

FEB14

 

3.07

 

JUN16

 

3.15

 

SEP13

 

3.06

 

MAR14

 

3.08

 

JUN17

 

3.17

 

OCT13

 

3.06

 

APR14

 

3.08

 

 

 

 

 

NOV13

 

3.07

 

MAY14

 

3.08

 

 

 

 

 

 

Bunker Oil

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

SPOT

 

588.00

 

DEC13

 

583.50

 

JUN14

 

579.08

 

JUL13

 

583.74

 

JAN14

 

583.06

 

JUN15

 

568.73

 

AUG13

 

586.06

 

FEB14

 

582.65

 

JUN16

 

562.92

 

SEP13

 

585.77

 

MAR14

 

581.81

 

JUN17

 

563.67

 

OCT13

 

584.88

 

APR14

 

580.97

 

 

 

 

 

NOV13

 

583.91

 

MAY14

 

580.10

 

 

 

 

 

 

2. Rates

 

US$-Brazil Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

08/01/13

 

1.00

 

10/01/15

 

1.89

 

04/02/18

 

3.20

 

09/02/13

 

0.95

 

01/04/16

 

1.96

 

07/02/18

 

3.33

 

10/01/13

 

1.29

 

04/01/16

 

2.04

 

10/01/18

 

3.46

 

01/02/14

 

1.52

 

07/01/16

 

2.10

 

01/02/19

 

3.54

 

04/01/14

 

1.59

 

10/03/16

 

2.26

 

04/01/19

 

3.64

 

07/01/14

 

1.63

 

01/02/17

 

2.40

 

07/01/19

 

3.72

 

10/01/14

 

1.70

 

04/03/17

 

2.55

 

10/01/19

 

3.82

 

01/02/15

 

1.74

 

07/03/17

 

2.67

 

01/02/20

 

3.90

 

04/01/15

 

1.80

 

10/02/17

 

2.89

 

01/04/21

 

4.18

 

07/01/15

 

1.81

 

01/02/18

 

3.06

 

01/03/22

 

4.56

 

 

US$ Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

US$1M

 

0.20

 

US$6M

 

0.33

 

US$11M

 

0.35

 

US$2M

 

0.24

 

US$7M

 

0.34

 

US$12M

 

0.36

 

US$3M

 

0.27

 

US$8M

 

0.34

 

US$2Y

 

0.52

 

US$4M

 

0.30

 

US$9M

 

0.35

 

US$3Y

 

0.85

 

US$5M

 

0.32

 

US$10M

 

0.35

 

US$4Y

 

1.26

 

 

32



Table of Contents

 

 

GRAPHIC

 

TJLP

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

08/01/13

 

5.00

 

10/01/15

 

5.00

 

04/02/18

 

5.00

 

09/02/13

 

5.00

 

01/04/16

 

5.00

 

07/02/18

 

5.00

 

10/01/13

 

5.00

 

04/01/16

 

5.00

 

10/01/18

 

5.00

 

01/02/14

 

5.00

 

07/01/16

 

5.00

 

01/02/19

 

5.00

 

04/01/14

 

5.00

 

10/03/16

 

5.00

 

04/01/19

 

5.00

 

07/01/14

 

5.00

 

01/02/17

 

5.00

 

07/01/19

 

5.00

 

10/01/14

 

5.00

 

04/03/17

 

5.00

 

10/01/19

 

5.00

 

01/02/15

 

5.00

 

07/03/17

 

5.00

 

01/02/20

 

5.00

 

04/01/15

 

5.00

 

10/02/17

 

5.00

 

01/04/21

 

5.00

 

07/01/15

 

5.00

 

01/02/18

 

5.00

 

01/03/22

 

5.00

 

 

BRL Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

08/01/13

 

8.11

 

10/01/15

 

10.46

 

04/02/18

 

11.20

 

09/02/13

 

8.24

 

01/04/16

 

10.67

 

07/02/18

 

11.23

 

10/01/13

 

8.45

 

04/01/16

 

10.81

 

10/01/18

 

11.21

 

01/02/14

 

8.93

 

07/01/16

 

10.82

 

01/02/19

 

11.20

 

04/01/14

 

9.17

 

10/03/16

 

10.93

 

04/01/19

 

11.21

 

07/01/14

 

9.41

 

01/02/17

 

11.02

 

07/01/19

 

11.23

 

10/01/14

 

9.62

 

04/03/17

 

11.05

 

10/01/19

 

11.24

 

01/02/15

 

9.87

 

07/03/17

 

11.09

 

01/02/20

 

11.25

 

04/01/15

 

10.03

 

10/02/17

 

11.13

 

01/04/21

 

11.29

 

07/01/15

 

10.27

 

01/02/18

 

11.16

 

01/03/22

 

11.34

 

 

EUR Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

EUR1M

 

0.07

 

EUR6M

 

0.34

 

EUR11M

 

0.43

 

EUR2M

 

0.11

 

EUR7M

 

0.37

 

EUR12M

 

0.44

 

EUR3M

 

0.15

 

EUR8M

 

0.39

 

EUR2Y

 

0.61

 

EUR4M

 

0.24

 

EUR9M

 

0.41

 

EUR3Y

 

0.80

 

EUR5M

 

0.30

 

EUR10M

 

0.42

 

EUR4Y

 

1.04

 

 

CAD Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

CAD1M

 

1.22

 

CAD6M

 

1.40

 

CAD11M

 

1.35

 

CAD2M

 

1.25

 

CAD7M

 

1.38

 

CAD12M

 

1.34

 

CAD3M

 

1.28

 

CAD8M

 

1.37

 

CAD2Y

 

1.59

 

CAD4M

 

1.34

 

CAD9M

 

1.36

 

CAD3Y

 

1.85

 

CAD5M

 

1.37

 

CAD10M

 

1.35

 

CAD4Y

 

2.13

 

 

Currencies - Ending rates

 

CAD/US$

 

0.9513

 

US$/BRL

 

2.2156

 

EUR/US$

 

1.3005

 

 

d)             Sensitivity Analysis — Summary of the USD/BRL fluctuation impact — Debt, Cash Investments and Derivatives

 

Sensitivity analysis - Summary of the USD/BRL fluctuation

Amounts in US$ million

 

Program

 

Instrument

 

Risk

 

Cenário
I

 

Cenário
II

 

Cenário
III

 

Cenário IV

 

Funding

 

Debt denominated in BRL

 

No fluctuation

 

 

 

 

 

Funding

 

Debt denominated in USD

 

USD/BRL fluctuation

 

(4,749

)

4,749

 

(9,497

)

9,497

 

Cash Investments

 

Cash denominated in BRL

 

No fluctuation

 

 

 

 

 

Cash Investments

 

Cash denominated in USD

 

USD/BRL fluctuation

 

1,142

 

(1,142

)

2,284

 

(2,284

)

Derivatives(1)

 

Consolidated derivatives portfolio

 

USD/BRL fluctuation

 

(2,190

)

2,190

 

(4,381

)

4,381

 

Net result

 

 

 

 

 

(5,797

)

5,797

 

(11,594

)

11,594

 

 


(1)- Detailed information of derivatives are described below.

 

33



Table of Contents

 

 

GRAPHIC

 

Sensitivity Analysis

 

We present below the sensitivity analysis for all derivatives outstanding positions as of June 30, 2013 given predefined scenarios for market risk factors behavior. The scenarios were defined as follows:

 

·                                Fair Value: the fair value of the instruments as at June 28 , 2013;

·                                Scenario I: Potential change in fair value of Vale’s financial instruments’ positions considering a 25% depreciation of market curves for underlying risk factors;

·                                Scenario II: Potential change in fair value of Vale’s financial instruments’ positions considering a 25% appreciation of market curves for underlying risk factors;

·                                Scenario III: Potential change in fair value of Vale’s financial instruments’ positions considering a 50% depreciation of market curves for underlying risk factors;

·                                Scenario IV: Potential change in fair value of Vale’s financial instruments’ positions considering a 50% appreciation of market curves for underlying risk factors;

 

Sensitivity analysis - Foreign Exchange and Interest Rate Derivative Positions

 

Program

 

Instrument

 

Risk

 

Fair
Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Protection program for the Real denominated debt indexed to CDI

 

CDI vs. USD fixed rate swap

 

USD/BRL fluctuation

 

(762

)

(1,135

)

1,135

 

(2,270

)

2,270

 

 

 

 

 

USD interest rate inside Brazil variation

 

 

 

(34

)

33

 

(68

)

64

 

 

 

 

 

Brazilian interest rate fluctuation

 

 

 

(9

)

9

 

(19

)

16

 

 

 

 

 

USD Libor variation

 

 

 

(0

)

0

 

(0

)

0

 

 

 

CDI vs. USD floating rate swap

 

USD/BRL fluctuation

 

(55

)

(64

)

64

 

(128

)

128

 

 

 

 

 

Brazilian interest rate fluctuation

 

 

 

(0.2

)

0.2

 

(0.5

)

0.4

 

 

 

 

 

USD Libor variation

 

 

 

(0.01

)

0.01

 

(0.03

)

0.02

 

 

 

Protected Items - Real denominated debt

 

USD/BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection program for the Real denominated debt indexed to TJLP

 

TJLP vs. USD fixed rate swap

 

USD/BRL fluctuation

 

(624

)

(774

)

774

 

(1,549

)

1,549

 

 

 

 

 

USD interest rate inside Brazil variation

 

 

 

(65

)

61

 

(136

)

119

 

 

 

 

 

Brazilian interest rate fluctuation

 

 

 

187

 

(165

)

401

 

(311

)

 

 

 

 

TJLP interest rate fluctuation

 

 

 

(94

)

92

 

(189

)

182

 

 

 

TJLP vs. USD floating rate swap

 

USD/BRL fluctuation

 

(85

)

(81

)

81

 

(162

)

162

 

 

 

 

 

USD interest rate inside Brazil variation

 

 

 

(7

)

7

 

(15

)

13

 

 

 

 

 

Brazilian interest rate fluctuation

 

 

 

17

 

(15

)

36

 

(28

)

 

 

 

 

TJLP interest rate fluctuation

 

 

 

(9

)

9

 

(17

)

17

 

 

 

 

 

USD Libor variation

 

 

 

4

 

(4

)

9

 

(9

)

 

 

Protected Items - Real denominated debt

 

USD/BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection program for the Real denominated fixed rate debt

 

BRL fixed rate vs. USD

 

USD/BRL fluctuation

 

(87

)

(101

)

101

 

(203

)

203

 

 

 

 

 

USD interest rate inside Brazil variation

 

 

 

(5

)

5

 

(12

)

10

 

 

 

 

 

Brazilian interest rate fluctuation

 

 

 

18

 

(17

)

39

 

(32

)

 

 

Protected Items - Real denominated debt

 

USD/BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection Program for the Euro denominated debt

 

EUR fixed rate vs. USD fixed rate swap

 

USD/BRL fluctuation

 

23

 

6

 

(6

)

11

 

(11

)

 

 

 

 

EUR/USD fluctuation

 

 

 

(360

)

360

 

(719

)

719

 

 

 

 

 

EUR Libor variation

 

 

 

29

 

(27

)

61

 

(52

)

 

 

 

 

USD Libor variation

 

 

 

(35

)

31

 

(75

)

60

 

 

 

Protected Items - Euro denominated debt

 

EUR/USD fluctuation

 

n.a.

 

360

 

(360

)

719

 

(719

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign Exchange hedging program for disbursements in Canadian dollars (CAD)

 

CAD Forward

 

USD/BRL fluctuation

 

(48

)

(12

)

12

 

(24

)

24

 

 

 

 

 

USD/CAD fluctuation

 

 

 

(275

)

275

 

(549

)

549

 

 

 

 

 

CAD Libor variation

 

 

 

4

 

(4

)

8

 

(8

)

 

 

 

 

USD Libor variation

 

 

 

(1

)

1

 

(2

)

2

 

 

 

Protected Items - Disbursement in Canadian dollars

 

USD/CAD fluctuation

 

n.a.

 

275

 

(275

)

549

 

(549

)

 

Sensitivity analysis - Commodity Derivative Positions

 

Program

 

Instrument

 

Risk

 

Fair
Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Nickel purchase protection program

 

Sale of nickel future/forward contracts

 

Nickel price fluctuation

 

0.3

 

0.5

 

(0.5

)

1.0

 

(1.0

)

 

 

 

 

Libor USD fluctuation

 

 

 

0

 

(0

)

0

 

(0

)

 

 

 

 

USD/BRL fluctuation

 

 

 

0.1

 

(0.1

)

0.1

 

(0.1

)

 

 

Protected Item: Part of Vale’s revenues linked to Nickel price

 

Nickel price fluctuation

 

n.a.

 

(0.5

)

0.5

 

(1

)

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel fixed price program

 

Purchase of nickel future/forward contracts

 

Nickel price fluctuation

 

(8.4

)

(18

)

18

 

(36

)

36

 

 

 

 

 

Libor USD fluctuation

 

 

 

(0.0

)

0.0

 

(0.1

)

0.1

 

 

 

 

 

USD/BRL fluctuation

 

 

 

(2

)

2

 

(4

)

4

 

 

 

Protected Item: Part of Vale’s nickel revenues from sales with fixed prices

 

Nickel price fluctuation

 

n.a.

 

18

 

(18

)

36

 

(36

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copper Scrap Purchase Protection Program

 

Sale of copper future/forward contracts

 

Copper price fluctuation

 

0.3

 

0.5

 

(0.5

)

1.0

 

(1.0

)

 

 

 

 

Libor USD fluctuation

 

 

 

0

 

(0

)

0

 

(0

)

 

 

 

 

USD/BRL fluctuation

 

 

 

0.1

 

(0.1

)

0.1

 

(0.1

)

 

 

Protected Item: Part of Vale’s revenues linked to Copper price

 

Copper price fluctuation

 

n.a.

 

(0.5

)

0.5

 

(1

)

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil Purchase Protection Program

 

Bunker Oil forward and Options

 

Bunker Oil price fluctuation

 

(101

)

(353

)

334

 

(715

)

692

 

 

 

 

 

Libor USD fluctuation

 

 

 

(0

)

0

 

(0

)

0

 

 

 

 

 

USD/BRL fluctuation

 

 

 

(25

)

25

 

(51

)

51

 

 

 

Protected Item: part of Vale’s costs linked to Bunker Oil price

 

Bunker Oil price fluctuation

 

n.a.

 

353

 

(334

)

715

 

(692

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil Hedge Protection Program

 

Bunker Oil forward

 

Bunker Oil price fluctuation

 

(44

)

(136

)

136

 

(272

)

272

 

 

 

 

 

Libor USD fluctuation

 

 

 

(0.1

)

0.1

 

(0.2

)

0.2

 

 

 

 

 

USD/BRL fluctuation

 

 

 

(11

)

11

 

(22

)

22

 

 

 

Protected Item: part of Vale’s costs linked to Bunker Oil price

 

Bunker Oil price fluctuation

 

n.a.

 

136

 

(136

)

272

 

(272

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sell of part of future gold production (by product) from Vale

 

10 million of SLW warrants

 

SLW stock price fluctuation

 

46

 

(19

)

22

 

(33

)

45

 

 

 

 

 

Libor USD fluctuation

 

 

 

(2

)

2

 

(4

)

4

 

 

 

 

 

USD/BRL fluctuation

 

 

 

11

 

(11

)

23

 

(23

)

 

 

Sell of part of future gold production (by product) from Vale

 

SLW stock price fluctuation

 

n.a.

 

19

 

(22

)

33

 

(45

)

 

34



Table of Contents

 

 

GRAPHIC

 

Sensitivity analysis - Embedded Derivative Positions

 

Program

 

Instrument

 

Risk

 

Fair
Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Embedded derivatives - Raw material purchase (Nickel)

 

Embedded derivatives - Raw material purchase

 

Nickel price fluctuation USD/BRL fluctuation

 

(1.3

)

7

 

(7

)

13

 

(13

)

 

 

 

 

 

 

 

 

(0.3

)

0.3

 

(0.6

)

0.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embedded derivatives - Raw material purchase (Copper)

 

Embedded derivatives - Raw material purchase

 

Copper price fluctuation USD/BRL fluctuation

 

(0.8

)

8

 

(8

)

17

 

(17

)

 

 

 

 

 

 

 

 

(0.2

)

0.2

 

(0.4

)

0.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embedded derivatives - Gas purchase for Pelletizing Company in Oman

 

Embedded derivatives - Gas purchase

 

Pellet price fluctuation USD/BRL fluctuation

 

(3.2

)

2

 

(5

)

3

 

(12

)

 

 

 

 

 

 

 

 

(0.8

)

0.8

 

(1.6

)

1.6

 

 

Sensitivity analysis - Cash Investments (Other currencies)

 

Program

 

Instrument

 

Risk

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Cash Investments

 

Cash denominated in EUR

 

EUR/BRL fluctuation

 

5

 

(5

)

11

 

(11

)

Cash Investments

 

Cash denominated in CAD

 

CAD/BRL fluctuation

 

29

 

(29

)

59

 

(59

)

Cash Investments

 

Cash denominated in GBP

 

GBP/BRL fluctuation

 

2

 

(2

)

4

 

(4

)

Cash Investments

 

Cash denominated in AUD

 

AUD/BRL fluctuation

 

16

 

(16

)

32

 

(32

)

Cash Investments

 

Cash denominated in Other Currencies

 

Other Currencies fluctuation

 

12

 

(12

)

25

 

(25

)

 

e)              Financial counterparties ratings

 

Derivatives transactions are executed with financial institutions that we consider to have a very good credit quality. The exposure limits to financial institutions are proposed annually to the Executive Risk Committee and approved by the Executive Board. The financial institutions credit risk tracking is performed making use of a credit risk valuation methodology which considers, among other information, published ratings provided by international rating agencies. In the table below, we present the ratings in foreign currency published by Moody’s and S&P agencies for the financial institutions that we had outstanding trades as of June 30, 2013.

 

Vale’s Counterparty

 

Moody’s (a)

 

S&P (a)

 

 

 

 

 

ANZ Australia and New Zealand Banking

 

Aa2

 

AA-

Banco Amazônia SA

 

-

 

-

Banco Bradesco

 

Baa2

 

BBB

Banco de Credito del Peru

 

Baa2

 

BBB

Banco do Brasil

 

Baa2

 

BBB

Banco do Nordeste

 

Baa2

 

BBB

Banco Safra

 

Baa2

 

BBB-

Banco Santander

 

Baa2

 

BBB

Banco Votorantim

 

Baa2

 

BBB-

Bank of America

 

Baa2

 

A-

Bank of China

 

A1

 

A

Bank of Nova Scotia

 

Aa2

 

A+

Banpara

 

-

 

-

Barclays

 

A3

 

A-

BNP Paribas

 

A2

 

A+

BTG Pactual

 

Baa3

 

BBB-

Caixa Economica Federal

 

Baa2

 

-

Canadian Imperial Bank

 

Aa3

 

A+

Citigroup

 

Baa2

 

A-

Credit Agricole

 

A2

 

A

Goldman Sachs

 

A3

 

A-

HSBC

 

Aa3

 

A+

Itau Unibanco

 

Baa1

 

BBB

JP Morgan Chase & Co

 

A2

 

A

National Australia Bank NAB

 

Aa2

 

AA-

Rabobank

 

Aa2

 

AA-

Royal Bank of Canada

 

Aa3

 

AA-

Standard Bank

 

Baa2

 

-

Standard Chartered

 

A2

 

A+

 


(a)         Long-Term Rating / LT Foreign Issuer Credit

 

35



Table of Contents

 

 

GRAPHIC

 

25.                               Information by Business Segment and Consolidated Revenues by Geographic Area

 

The information presented to the Executive Board on the performance of each segment is derived from the accounting records adjusted for reallocations between segments.

 

a)                                     Results by segment

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2013

 

 

 

Bulk Materials

 

Basic Metals

 

Fertilizers

 

General cargo
logistics

 

Others

 

Total

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

7,926

 

1,688

 

760

 

369

 

289

 

11,032

 

Cost and expenses

 

(3,591

)

(1,292

)

(727

)

(312

)

(426

)

(6,348

)

Depreciation, depletion and amortization

 

(483

)

(446

)

(105

)

(39

)

(9

)

(1,082

)

Operating income

 

3,852

 

(50

)

(72

)

18

 

(146

)

3,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results

 

(3,413

)

36

 

5

 

10

 

35

 

(3,327

)

Equity results from associates and joint controlled entities

 

83

 

(3

)

 

23

 

(50

)

53

 

Income tax and social contribution

 

1

 

24

 

61

 

(9

)

(15

)

62

 

Net income of the period

 

523

 

7

 

(6

)

42

 

(176

)

390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to noncontrolling interests

 

(5

)

(4

)

(5

)

 

(20

)

(34

)

Income attributable to the company’s stockholders

 

528

 

11

 

(1

)

42

 

(156

)

424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

189

 

238

 

14

 

 

10

 

451

 

United States of America

 

 

277

 

 

 

83

 

360

 

Europe

 

1,369

 

606

 

36

 

 

 

2,011

 

Middle East/Africa/Oceania

 

500

 

21

 

4

 

 

 

525

 

Japan

 

1,047

 

149

 

 

 

 

1,196

 

China

 

3,366

 

186

 

 

 

 

3,552

 

Asia, except Japan and China

 

725

 

167

 

6

 

 

 

898

 

Brazil

 

730

 

44

 

700

 

369

 

196

 

2,039

 

Net revenue

 

7,926

 

1,688

 

760

 

369

 

289

 

11,032

 

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2012 (i)

 

 

 

Bulk Materials

 

Basic Metals

 

Fertilizers

 

General cargo
logistics

 

Others

 

Total

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

9,383

 

1,779

 

869

 

354

 

84

 

12,469

 

Cost and expenses

 

(4,128

)

(1,691

)

(709

)

(342

)

(214

)

(7,084

)

Loss on sale of assets

 

(377

)

 

 

 

 

(377

)

Depreciation, depletion and amortization

 

(470

)

(402

)

(114

)

(57

)

(3

)

(1,046

)

Operating income

 

4,408

 

(314

)

46

 

(45

)

(133

)

3,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results

 

(2,575

)

38

 

(56

)

(21

)

(7

)

(2,621

)

Equity results from associates and joint controlled entities

 

187

 

(1

)

 

15

 

(42

)

159

 

Income tax and social contribution

 

(153

)

14

 

1,209

 

3

 

(2

)

1,071

 

Net income of the period

 

1,867

 

(263

)

1,199

 

(48

)

(184

)

2,571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

(24

)

(54

)

25

 

 

(16

)

(69

)

Income attributable to the company’s stockholders

 

1,891

 

(209

)

1,174

 

(48

)

(168

)

2,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

211

 

256

 

17

 

 

4

 

488

 

United States of America

 

54

 

344

 

12

 

 

 

410

 

Europe

 

1,804

 

477

 

37

 

 

10

 

2,328

 

Middle East/Africa/Oceania

 

392

 

19

 

1

 

 

 

412

 

Japan

 

1,067

 

202

 

 

 

4

 

1,273

 

China

 

4,082

 

264

 

 

 

 

4,346

 

Asia, except Japan and China

 

925

 

217

 

15

 

 

 

1,157

 

Brazil

 

848

 

 

787

 

354

 

66

 

2,055

 

Net revenue

 

9,383

 

1,779

 

869

 

354

 

84

 

12,469

 

 


(i)        Period adjusted according to note 4.

 

36



Table of Contents

 

 

GRAPHIC

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2013

 

 

 

Bulk Materials

 

Basic Metals

 

Fertilizers

 

General cargo
logistics

 

Others

 

Total

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

15,821

 

3,530

 

1,481

 

657

 

478

 

21,967

 

Cost and expenses

 

(7,075

)

(2,437

)

(1,366

)

(614

)

(589

)

(12,081

)

Depreciation, depletion and amortization

 

(896

)

(909

)

(224

)

(79

)

(20

)

(2,128

)

Operating income

 

7,850

 

184

 

(109

)

(36

)

(131

)

7,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results, net

 

(3,721

)

75

 

(3

)

(7

)

(16

)

(3,672

)

Equity results from associates and joint controlled entities

 

250

 

(7

)

 

40

 

(58

)

225

 

Income tax and social contribution

 

(893

)

(1

)

63

 

(14

)

(24

)

(869

)

Net income of the period

 

3,486

 

251

 

(49

)

(17

)

(229

)

3,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to noncontrolling interests

 

(29

)

(32

)

 

 

(30

)

(91

)

Income attributable to the company’s stockholders

 

3,515

 

283

 

(49

)

(17

)

(199

)

3,533

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

374

 

549

 

25

 

 

10

 

958

 

United States of America

 

3

 

565

 

 

 

108

 

676

 

Europe

 

2,784

 

1,226

 

69

 

 

 

4,079

 

Middle East/Africa/Oceania

 

935

 

38

 

11

 

 

7

 

991

 

Japan

 

1,409

 

285

 

 

 

 

1,694

 

China

 

7,557

 

437

 

 

 

 

7,994

 

Asia, except Japan and China

 

1,301

 

383

 

19

 

 

 

1,703

 

Brazil

 

1,458

 

47

 

1,357

 

657

 

353

 

3,872

 

Net revenue

 

15,821

 

3,530

 

1,481

 

657

 

478

 

21,967

 

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2012 (i)

 

 

 

Bulk Materials

 

Basic Metals

 

Fertilizers

 

General cargo
logistics

 

Others

 

Total

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

17,958

 

3,554

 

1,649

 

690

 

170

 

24,021

 

Cost and expenses

 

(8,057

)

(3,146

)

(1,335

)

(687

)

(505

)

(13,730

)

Loss on sale of assets

 

(377

)

 

 

 

 

(377

)

Depreciation, depletion and amortization

 

(934

)

(776

)

(223

)

(121

)

(5

)

(2,059

)

Operating income

 

8,590

 

(368

)

91

 

(118

)

(340

)

7,855

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results, net

 

(2,440

)

38

 

(52

)

(30

)

(7

)

(2,491

)

Equity results from associates and joint controlled entities

 

435

 

(2

)

 

45

 

(73

)

405

 

Income tax and social contribution

 

(643

)

(1

)

1,200

 

(16

)

(3

)

537

 

Net income of the period

 

5,942

 

(333

)

1,239

 

(119

)

(423

)

6,306

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to noncontrolling interests

 

(38

)

(113

)

43

 

 

(19

)

(127

)

Income attributable to the company’s stockholders

 

5,980

 

(220

)

1,196

 

(119

)

(404

)

6,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

395

 

510

 

30

 

36

 

15

 

986

 

United States of America

 

83

 

700

 

34

 

 

1

 

818

 

Europe

 

3,166

 

952

 

81

 

 

23

 

4,222

 

Middle East/Africa/Oceania

 

714

 

71

 

1

 

 

 

786

 

Japan

 

2,250

 

352

 

 

 

6

 

2,608

 

China

 

7,960

 

420

 

 

 

 

8,380

 

Asia, except Japan and China

 

1,587

 

480

 

31

 

 

2

 

2,100

 

Brazil

 

1,803

 

69

 

1,472

 

654

 

123

 

4,121

 

Net revenue

 

17,958

 

3,554

 

1,649

 

690

 

170

 

24,021

 

 


(i)        Period adjusted according to note 4.

 

37



Table of Contents

 

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2013

 

 

 

Net operating revenues

 

Cost

 

Expenses

 

Research and
Development

 

Pre-operating
and stoppage
operation

 

Operating
profit

 

Depreciation,
depletion and
amortization

 

Operating
income

 

Property,
plant and
equipment
and intangible

 

Additions to
property,
plant and
equipment
and intangible

 

Investments

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore (a)

 

6,063

 

(2,113

)

(245

)

(69

)

(76

)

3,560

 

(347

)

3,213

 

37,080

 

1,741

 

94

 

Pellets

 

1,461

 

(579

)

(38

)

(3

)

(34

)

807

 

(47

)

760

 

1,930

 

38

 

741

 

Ferroalloys and manganese

 

96

 

(79

)

2

 

 

 

19

 

(5

)

14

 

274

 

5

 

 

Coal

 

254

 

(257

)

(57

)

(6

)

(9

)

(75

)

(48

)

(123

)

3,810

 

266

 

307

 

Others ferrous products and services

 

52

 

(30

)

2

 

 

 

24

 

(36

)

(12

)

 

 

 

 

 

7,926

 

(3,058

)

(336

)

(78

)

(119

)

4,335

 

(483

)

3,852

 

43,094

 

2,050

 

1,142

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products (b)

 

1,367

 

(860

)

96

 

(37

)

(190

)

376

 

(403

)

(27

)

29,496

 

646

 

23

 

Copper (c)

 

321

 

(266

)

(15

)

(18

)

(2

)

20

 

(43

)

(23

)

4,084

 

111

 

240

 

 

 

1,688

 

(1,126

)

81

 

(55

)

(192

)

396

 

(446

)

(50

)

33,580

 

757

 

263

 

Fertilizers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Potash

 

47

 

(33

)

(13

)

(2

)

(76

)

(77

)

(5

)

(82

)

2,357

 

51

 

 

Phosphates

 

564

 

(446

)

(18

)

(3

)

(7

)

90

 

(76

)

14

 

7,700

 

114

 

 

Nitrogen

 

127

 

(115

)

(12

)

 

(2

)

(2

)

(24

)

(26

)

 

 

 

Others fertilizers products

 

22

 

 

 

 

 

22

 

 

22

 

301

 

 

 

 

 

760

 

(594

)

(43

)

(5

)

(85

)

33

 

(105

)

(72

)

10,358

 

165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General cargo logistics

 

369

 

(267

)

(43

)

(2

)

 

57

 

(39

)

18

 

3,077

 

284

 

638

 

Others

 

289

 

(203

)

(205

)

(18

)

 

(137

)

(9

)

(146

)

2,119

 

136

 

1,732

 

 

 

11,032

 

(5,248

)

(546

)

(158

)

(396

)

4,684

 

(1,082

)

3,602

 

92,228

 

3,392

 

3,775

 

 


(a) The cost of Iron ore includes US$617 of freight.

(b) Includes nickel co-products and by-products (copper, precious metal, cobalt and others).

(c) Includes copper concentrate and does not include the cooper by-product of nickel.

 

38



Table of Contents

 

 

 

 

Three-month period ended (unaudited)

 

 

 

June 30, 2012 (i)

 

 

 

Net operating revenues

 

Cost

 

Expenses

 

Research and
Development

 

Pre-operating
and stoppage
operation

 

Operating
profit

 

Depreciation,
depletion and
amortization

 

Operating
income

 

Property,
plant and
equipment
and intangible

 

Additions to
property,
plant and
equipment
and intangible

 

Investments

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore (a)

 

7,017

 

(2,308

)

(340

)

(151

)

 

4,218

 

(345

)

3,873

 

35,321

 

1,291

 

106

 

Pellets

 

1,911

 

(725

)

 

 

(48

)

1,138

 

(65

)

1,073

 

2,088

 

163

 

993

 

Ferroalloys and manganese

 

179

 

(129

)

(25

)

 

 

25

 

(19

)

6

 

251

 

122

 

 

Coal

 

276

 

(274

)

(103

)

(19

)

(6

)

(126

)

(41

)

(167

)

4,229

 

442

 

265

 

 

 

9,383

 

(3,436

)

(468

)

(170

)

(54

)

5,255

 

(470

)

4,785

 

41,889

 

2,018

 

1,364

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products (b)

 

1,544

 

(1,036

)

(146

)

(81

)

(207

)

74

 

(385

)

(311

)

31,698

 

675

 

19

 

Copper (c)

 

235

 

(172

)

(6

)

(41

)

(2

)

14

 

(17

)

(3

)

4,376

 

291

 

233

 

 

 

1,779

 

(1,208

)

(152

)

(122

)

(209

)

88

 

(402

)

(314

)

36,074

 

966

 

252

 

Fertilizers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Potash

 

75

 

(45

)

(7

)

(15

)

 

8

 

(9

)

(1

)

1,409

 

43

 

 

Phosphates

 

610

 

(450

)

(37

)

(8

)

(13

)

102

 

(83

)

19

 

8,168

 

20

 

 

Nitrogen

 

167

 

(125

)

(9

)

 

 

33

 

(22

)

11

 

532

 

 

 

Others fertilizers products

 

17

 

 

 

 

 

17

 

 

17

 

338

 

 

 

 

 

869

 

(620

)

(53

)

(23

)

(13

)

160

 

(114

)

46

 

10,447

 

63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General cargo logistics

 

354

 

(277

)

(63

)

(2

)

 

12

 

(57

)

(45

)

2,801

 

28

 

653

 

Others

 

84

 

(71

)

(101

)

(42

)

 

(130

)

(3

)

(133

)

1,917

 

153

 

5,776

 

 

 

12,469

 

(5,612

)

(837

)

(359

)

(276

)

5,385

 

(1,046

)

4,339

 

93,128

 

3,228

 

8,045

 

Loss on sale of assets

 

 

 

(377

)

 

 

(377

)

 

(377

)

 

 

 

 

 

12,469

 

(5,612

)

(1,214

)

(359

)

(276

)

5,008

 

(1,046

)

3,962

 

93,128

 

3,228

 

8,045

 

 


(a) The cost of Iron ore includes US$571 of freight.

(b) Includes nickel co-products and by-products (copper, precious metal, cobalt and others).

(c) Includes copper concentrate and does not include the cooper by-product of nickel.

 

(i)            Period adjusted according to note 4.

 

39



Table of Contents

 

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2013

 

 

 

Net operating revenues

 

Cost

 

Expenses

 

Research and
Development

 

Pre-Operating
and Idle
Capacity

 

Operating
profit

 

Depreciation,
depletion and
amortization

 

Operating
income

 

Property,
plant and
equipment
and intangible

 

Additions to
property,
plant and
equipment
and intangible

 

Investments

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore (a)

 

12,202

 

(4,074

)

(592

)

(130

)

(126

)

7,280

 

(646

)

6,634

 

37,080

 

3,506

 

94

 

Pellets

 

2,870

 

(1,040

)

(38

)

(6

)

(70

)

1,716

 

(86

)

1,630

 

1,930

 

108

 

741

 

Ferroalloys and manganese

 

213

 

(155

)

(21

)

 

 

37

 

(10

)

27

 

274

 

16

 

 

Coal

 

465

 

(518

)

(212

)

(16

)

(20

)

(301

)

(90

)

(391

)

3,810

 

386

 

307

 

Others ferrous products and services

 

71

 

(79

)

22

 

 

 

14

 

(64

)

(50

)

 

 

 

 

 

15,821

 

(5,866

)

(841

)

(152

)

(216

)

8,746

 

(896

)

7,850

 

43,094

 

4,016

 

1,142

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products (b)

 

2,948

 

(1,721

)

47

 

(84

)

(380

)

810

 

(824

)

(14

)

29,496

 

1,415

 

23

 

Copper (c)

 

582

 

(464

)

(44

)

(31

)

(4

)

39

 

(85

)

(46

)

4,084

 

295

 

240

 

Others

 

 

 

244

 

 

 

244

 

 

244

 

 

 

 

 

 

3,530

 

(2,185

)

247

 

(115

)

(384

)

1,093

 

(909

)

184

 

33,580

 

1,710

 

263

 

Fertilizers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Potash

 

98

 

(61

)

(10

)

(3

)

(83

)

(59

)

(24

)

(83

)

2,357

 

270

 

 

Phosphates

 

1,046

 

(828

)

(75

)

(6

)

(20

)

117

 

(148

)

(31

)

7,700

 

189

 

 

Nitrogen

 

298

 

(259

)

(13

)

(2

)

(4

)

20

 

(52

)

(32

)

 

 

 

Others fertilizers products

 

39

 

 

 

(2

)

 

37

 

 

37

 

301

 

 

 

 

 

1,481

 

(1,148

)

(98

)

(13

)

(107

)

115

 

(224

)

(109

)

10,358

 

459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General cargo logistics

 

657

 

(521

)

(87

)

(6

)

 

43

 

(79

)

(36

)

3,077

 

489

 

638

 

Others

 

478

 

(321

)

(220

)

(48

)

 

(111

)

(20

)

(131

)

2,119

 

265

 

1,732

 

 

 

21,967

 

(10,041

)

(999

)

(334

)

(707

)

9,886

 

(2,128

)

7,758

 

92,228

 

6,939

 

3,775

 

 


(a) The cost of Iron ore includes US$1,217 of freight.

(b) Includes nickel co-products and by-products (copper, precious metal, cobalt and others).

(c) Includes copper concentrate and does not include the cooper by-product of nickel.

 

40



Table of Contents

 

 

 

 

Six-month period ended (unaudited)

 

 

 

June 30, 2012 (i)

 

 

 

Net operating revenues

 

Cost

 

Expenses

 

Research and
Development

 

Pre-Operating
and stoppage
operation

 

Operating
profit

 

Depreciation,
depletion and
amortization

 

Operating
income

 

Property,
plant and
equipment
and intangible

 

Additions to
property,
plant and
equipment
and intangible

 

Investments

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore (a)

 

13,409

 

(4,412

)

(711

)

(271

)

 

8,015

 

(676

)

7,339

 

35,321

 

2,969

 

106

 

Pellets

 

3,553

 

(1,448

)

 

 

(120

)

1,985

 

(120

)

1,865

 

2,088

 

260

 

993

 

Ferroalloys and manganese

 

331

 

(262

)

(34

)

 

 

35

 

(38

)

(3

)

251

 

122

 

 

Coal

 

665

 

(581

)

(167

)

(38

)

(13

)

(134

)

(100

)

(234

)

4,229

 

550

 

265

 

 

 

17,958

 

(6,703

)

(912

)

(309

)

(133

)

9,901

 

(934

)

8,967

 

41,889

 

3,901

 

1,364

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products (b)

 

3,099

 

(1,972

)

(227

)

(144

)

(369

)

387

 

(740

)

(353

)

31,698

 

1,227

 

19

 

Copper (c)

 

455

 

(345

)

(10

)

(74

)

(5

)

21

 

(36

)

(15

)

4,376

 

526

 

233

 

 

 

3,554

 

(2,317

)

(237

)

(218

)

(374

)

408

 

(776

)

(368

)

36,074

 

1,753

 

252

 

Fertilizers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Potash

 

141

 

(82

)

(11

)

(26

)

 

22

 

(15

)

7

 

1,409

 

63

 

 

Phosphates

 

1,140

 

(821

)

(46

)

(12

)

(38

)

223

 

(157

)

66

 

8,168

 

93

 

 

Nitrogen

 

335

 

(274

)

(25

)

 

 

36

 

(51

)

(15

)

532

 

7

 

 

Others fertilizers products

 

33

 

 

 

 

 

33

 

 

33

 

338

 

1

 

 

 

 

1,649

 

(1,177

)

(82

)

(38

)

(38

)

314

 

(223

)

91

 

10,447

 

164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General cargo logistics

 

690

 

(567

)

(117

)

(3

)

 

3

 

(121

)

(118

)

2,801

 

94

 

653

 

Others

 

170

 

(122

)

(293

)

(90

)

 

(335

)

(5

)

(340

)

1,917

 

277

 

5,776

 

 

 

24,021

 

(10,886

)

(1,641

)

(658

)

(545

)

10,291

 

(2,059

)

8,232

 

93,128

 

6,189

 

8,045

 

Loss on sale of assets

 

 

 

(377

)

 

 

(377

)

 

(377

)

 

 

 

 

 

24,021

 

(10,886

)

(2,018

)

(658

)

(545

)

9,914

 

(2,059

)

7,855

 

93,128

 

6,189

 

8,045

 

 


(a) The cost of Iron ore includes US$1,054 of freight.

(b) Includes nickel co-products and by-products (copper, precious metal, cobalt and others).

(c) Includes copper concentrate and does not include the cooper by-product of nickel.

 

(i)                                     Period adjusted according to note 4.

 

41



Table of Contents

 

 

26.                               Cost of Goods Sold and Services Rendered, and Sales and Administrative Expenses by Nature, Other Operational Expenses (Income), net

 

a)                                     Costs of goods sold and services rendered

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

June 30, 2013

 

June 30, 2012 (i)

 

Personnel

 

836

 

907

 

1,622

 

1,733

 

Material

 

1,014

 

1,086

 

1,973

 

2,103

 

Fuel oil and gas

 

490

 

529

 

952

 

1,010

 

Outsourcing services

 

978

 

1,283

 

1,846

 

2,375

 

Energy

 

149

 

214

 

308

 

431

 

Acquisition of products

 

412

 

384

 

696

 

811

 

Depreciation and depletion

 

975

 

939

 

1,902

 

1,807

 

Freight

 

679

 

576

 

1,282

 

1,074

 

Royalties

 

142

 

153

 

255

 

289

 

Others

 

548

 

481

 

1,107

 

1,064

 

Total

 

6,223

 

6,552

 

11,943

 

12,697

 

 


(i)                                     Period adjusted according to note 4.

 

b)                                     Selling and administrative expenses

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Personnel

 

139

 

194

 

293

 

395

 

Services (consulting, infrastructure and others)

 

66

 

118

 

138

 

227

 

Advertising and publicity

 

13

 

39

 

20

 

50

 

Depreciation

 

41

 

52

 

95

 

107

 

Travel expenses

 

8

 

21

 

13

 

40

 

Taxes and rents

 

10

 

3

 

19

 

11

 

Incentive

 

2

 

3

 

2

 

3

 

Others

 

17

 

55

 

52

 

129

 

Sales

 

28

 

130

 

66

 

182

 

Total

 

324

 

615

 

698

 

1,144

 

 

c)                                      Others operational expenses (incomes) net, including research and development

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Provision for loss with taxes credits (ICMS)

 

32

 

10

 

47

 

28

 

Provision for variable remuneration

 

32

 

47

 

92

 

204

 

Vale do Rio Doce Foundation - FVRD

 

 

10

 

 

10

 

Provision for disposal of materials/inventories

 

15

 

26

 

157

 

47

 

Others

 

184

 

187

 

101

 

358

 

Total

 

263

 

280

 

397

 

647

 

 

42



Table of Contents

 

 

27.                              Financial result

 

The financial results, by nature, are as follows:

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012 (i)

 

June 30, 2013

 

June 30, 2012 (i)

 

Financial expenses

 

 

 

 

 

 

 

 

 

Interest

 

(334

)

(325

)

(667

)

(663

)

Labor, tax and civil contingencies

 

(45

)

(12

)

(62

)

(48

)

Derivatives

 

(1,026

)

(459

)

(1,099

)

(463

)

Monetary and exchange rate variation (a)

 

(2,617

)

(1,810

)

(2,914

)

(1,939

)

Stockholders’ debentures

 

(84

)

(71

)

(256

)

(175

)

Financial taxes

 

(10

)

(12

)

(24

)

(30

)

Others

 

(64

)

(135

)

(132

)

(253

)

 

 

(4,180

)

(2,824

)

(5,154

)

(3,571

)

Financial income

 

 

 

 

 

 

 

 

 

Related parties

 

 

 

 

 

 

 

 

 

Derivatives

 

43

 

43

 

222

 

343

 

Monetary and exchange rate variation (b)

 

652

 

40

 

1,031

 

497

 

Others

 

158

 

120

 

229

 

240

 

 

 

853

 

203

 

1,482

 

1,080

 

Financial results, net

 

(3,327

)

(2,621

)

(3,672

)

(2,491

)

 

 

 

 

 

 

 

 

 

 

Summary of Monetary and exchange rate

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

32

 

Loans and financing

 

(2,452

)

(1,561

)

(2,152

)

(1,159

)

Related parties

 

7

 

28

 

10

 

17

 

Others

 

480

 

(237

)

259

 

(332

)

Net (a + b)

 

(1,965

)

(1,770

)

(1,883

)

(1,442

)

 


(i)                                     Period adjusted according to note 4.

 

28.                              Gold stream transaction

 

In February 2013, the Company entered into a gold stream transaction with Silver Wheaton Corp. (“SLW”) to sell 25% of the gold extracted during the life of the mine as a by product of Salobo copper mine and 70% of the gold extracted during the next 20 years as a by product of the Sudbury nickel mines.

 

In March 2013 we received up-front cash proceeds of US$1.9 billion, plus ten million warrants of SLW with exercise price of US$65 exercisable in the next ten years, which fair value is US$ 100. The amount of US$1,330 was received for the Salobo transaction and US$ 570 plus the ten million warrants of SLW were received for the Sudbury transaction.

 

In addition, as the gold is delivered to SLW, Vale will receive a payment equal to the lesser of: (i) US$400 per ounce of refined gold delivered, subject to an annual increase of 1% per year commencing on January 1, 2016 and each January 1st thereafter; and (ii) the reference market price on the date of delivery.

 

This transaction was bifurcated into two identifiable components of the transaction being: (i) the sale of the mineral rights for US$337 and, (ii) the services for gold extraction on the portion in which Vale operates as an agent for SLW gold extraction.

 

The result of the sale of the mineral rights, was estimated in the amount of US$244 and was recognized in the income statement under Other operating expenses, net, while the portion related to the provision of future services for gold extraction, was estimated at US$ 1,393 and is recorded as deferred revenue (liability) and will be recognized in the statement of income as the service is rendered and the gold extracted.

 

The deferred revenue will be recognized in the future based on the units of gold extracted compared to the total reserve of proven and probable gold reserves negotiated with SLW.

 

Defining the gain on sale of mineral interest and the deferred revenue portion of the transaction requires the use of critical accounting estimates as follow:

 

· Discount rates used to measure the present value of future inflows and outflows;

· Allocation of costs between the core products (copper and nickel) and gold based on relative prices;

· Expected margin for the independent elements (sale of mineral rights and service for gold extraction) based on our best estimative.

 

Changes in the assumptions above could significantly change the initial gain recognition.

 

43



Table of Contents

 

 

29.                              Commitments

 

a)                           Nickel project — New Caledonia

 

In regards to the construction and installation of our nickel plant in New Caledonia, we have provided guarantees in respect of our financing arrangements which are outlined below. In connection with the Girardin Act tax - advantaged lease financing arrangement sponsored by the French government, we provided guarantees to BNP Paribas for the benefit of the tax investors regarding certain payments due from Vale Nouvelle-Calédonie S.A.S. (“VNC”), associated with the Girardin Act lease financing.  Consistent with our commitments, the assets were substantially complete as of December 31, 2012. We also committed that assets associated with the Girardin Act lease financing would operate for a five year period from then on and meet a specified production criterion which remains consistent with our current plans. We believe the likelihood of the guarantee being called upon is remote.

 

In October 2012, we entered into an agreement with Sumic, a stockholder in VNC, whereby Sumic agreed to a dilution in their interest in VNC from 21% to 14.5%. Sumic originally had a put option to sell to us the shares they own in VNC if the defined cost of the initial nickel project, as measured by funding provided to VNC, in natural currencies and converted to U.S. dollars at specified rates of exchange, exceeded US$4.6 billion and an agreement could not be reached on how to proceed with the project. On May 27, 2010 the threshold was reached and the put option discussion and decision period was extended. As a result of the October 2012 agreement, the trigger on the put option has been changed from a cost threshold to a production threshold. The put option has been deferred to the first quarter of 2015 which is the earliest that it can be exercised.

 

b)                           Nickel Plant — Indonesia

 

During 2012, our subsidiary PT Vale Indonesia Tbk ( PTVI), a public company in Indonesia, submitted its strategic growth plan to the local government as part of the process for the renewing its license for the Contract of Work (CoW). During the process, the government identified the following points for renegotiation: (1) size of the CoW area; (2) term and form of CoW extension; (3) financial obligations (royalties and taxes); (4) domestic processing and refining; (5) mandatory divestment; and (6) priority use of domestic goods and services.  As part of the ongoing CoW renegotiations, PTVI submitted an updated growth strategy to high level government officials in June 2013. Until the renegotiation process is complete, PTVI is unable to fully determine to what extent the CoW will be affected.  The operations of PTVI and the implementation of the growth strategy are partially dependent on the result of the renegotiation of the CoW.

 

c)                            Nickel Plant — Canada

 

On March 28, 2013, Vale Canada, Vale Newfoundland & Labrador Limited (“VNLL”) and the Province of Newfoundland and Labrador (“Province”) entered into a Fifth Amendment to the Voisey’s Bay Development Agreement, which governs all of our development and operations in the Province.  Under the amendment, the Company has obtained additional time to complete the construction of the Long Harbour Processing Plant and reaffirmed its commitment to construct an underground mine at Voisey’s Bay, subject to certain terms and conditions.   To maintain operational continuity at the Voisey’s Bay mine pending the completion of the construction and ramp-up of the Long Harbour Processing Plant, the Province has agreed to exempt an additional 84,000 tonnes of nickel-in-concentrate from the requirement to complete primary processing in the province, over and above the previous 440,000 limit.  These exports may take place between 2013 and 2015.   Additionally, during this period, if Vale Canada imports up to 15,000 tonnes of nickel-in-matte for early stage processing at the Long Harbour Processing Plant, then Vale Canada may be permitted a further exemption from the primary processing requirements, on a tonne-for-tonne basis.   Vale has agreed to make certain payments to the Government in relation to the additional exemption utilized each year.  In addition, Vale will build up a contingent liability, secured by letters of credit and other security, based on the additional exemption utilized in each year, which may become due and payable in the event that certain commitments in relation to the construction of the underground mine are delayed or not met.

 

In the course of our operations we have provided letters of credit and guarantees in the amount of US$846 that are associated with items such as environment reclamation, asset retirement obligation commitments, insurance, electricity commitments, post-retirement benefits, community service commitments and import and export duties.

 

d)                           Participative stockholders’ debentures

 

During the period, there was no issuance of new debentures, or any change in the par value or the indicators affecting debentures issued.

 

On June 30, 2013 and December 31, 2012 the value of the debentures at fair value totaled US$1,783 and US$1,653, respectively. The Company paid on April 2013 the amount of US$7 as semi-annual compensation.

 

44



Table of Contents

 

 

e)                            Operating lease

 

In July 2013, the Agencia Nacional de Transporte Terrestre (ANTT), under Resolution 4.131, authorized the subsidiary of general cargo, Ferrovia Centro-Atlântica S.A. (FCA) to return 3.800 km of track, which makes up the railroad under their current contract, 7 tracks are considered uneconomical and 6 tracks are economically viable.  In contrast, FCA has commitment to invest in its regular rail US$411 (R$934 million), over the remaining period of the concession.

 

f)                             Concession Contracts and Sub-concession

 

The contractual basis and deadlines for completion of concessions rail and port terminals are unchanged in the period.

 

g)                           Guarantee issued to affiliates

 

The Company provided corporate guarantees, within the limits of its participation, a line of credit acquired by associate North Energy from BNDES, Caixa Economica Federal and Banco BTG Pactual. On 30 June, 2013 and December 31, 2012 the amount guaranteed by Vale was US$282 and US$92, respectively.

 

30.                              Related parties

 

The bases of transactions with relational remain the same as those disclosed in the financial statements of December 31, 2012. The balances of related parties transactions and their effects on our interim financial statements may be identified as follows:

 

 

 

June 30, 2013 (unaudited)

 

December 31, 2012

 

 

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

Customers

 

Related
parties

 

Suppliers

 

Related
parties

 

Customers

 

Related
parties

 

Suppliers

 

Related
parties

 

Baovale Mineração S.A.

 

5

 

8

 

32

 

 

5

 

10

 

28

 

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

 

 

5

 

12

 

18

 

 

 

 

33

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

1

 

 

 

5

 

 

2

 

 

10

 

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

 

 

 

 

13

 

98

 

2

 

 

1

 

174

 

Minas da Serra Geral S.A.

 

 

 

2

 

2

 

 

 

 

8

 

 

Mineração Rio do Norte S.A.

 

 

 

18

 

 

 

 

 

 

 

Mitsui Co.

 

19

 

 

 

11

 

 

22

 

 

45

 

 

MRS Logistica S.A.

 

8

 

54

 

23

 

 

9

 

35

 

 

72

 

Norsk Hydro ASA

 

 

 

381

 

 

66

 

 

405

 

 

 

Samarco Mineração S.A.

 

33

 

486

 

 

 

33

 

180

 

 

 

Usinas Siderúrgicas de Minas Gerais S.A. - USIMINAS (*)

 

 

 

 

 

 

 

 

 

46

 

 

Others

 

48

 

164

 

13

 

1

 

61

 

162

 

8

 

 

Total

 

114

 

1,118

 

111

 

183

 

134

 

792

 

146

 

279

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

114

 

867

 

111

 

117

 

134

 

384

 

146

 

207

 

Non-current

 

 

251

 

 

66

 

 

408

 

 

72

 

Total

 

114

 

1,118

 

111

 

183

 

134

 

792

 

146

 

279

 

 

 

 

Three-month period ended (unaudited)

 

 

 

Income

 

Cost/ expense

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Baovale Mineração S.A.

 

 

 

5

 

5

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

 

 

9

 

21

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

 

95

 

3

 

133

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

 

 

10

 

6

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

 

 

1

 

11

 

Log-in S.A.

 

 

 

1

 

 

Mitsui & Co Ltd

 

27

 

 

12

 

6

 

MRS Logistica S.A.

 

 

4

 

179

 

184

 

Samarco Mineração S.A.

 

138

 

85

 

 

 

Vale Austrália Pty Ltd.

 

2

 

 

 

 

Others

 

93

 

 

100

 

28

 

Total

 

260

 

184

 

320

 

394

 

 

45



Table of Contents

 

 

 

 

Six-month period ended (unaudited)

 

 

 

Income

 

Cost/ expense

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Baovale Mineração S.A.

 

 

 

11

 

11

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

 

 

14

 

72

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

 

244

 

4

 

241

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

 

 

14

 

13

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

 

 

6

 

30

 

Log-in S.A.

 

 

 

2

 

 

Mitsui & Co Ltd

 

54

 

 

35

 

16

 

MRS Logistica S.A.

 

3

 

8

 

323

 

364

 

Samarco Mineração S.A.

 

217

 

182

 

 

 

Vale Austrália Pty Ltd.

 

11

 

 

 

 

Others

 

131

 

3

 

129

 

28

 

Total

 

416

 

437

 

538

 

775

 

 

Remuneration of key management personnel:

 

 

 

(unaudited)

 

 

 

Three-month period ended

 

Six-month period ended

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

Short-term benefits:

 

4

 

6

 

19

 

25

 

Wages or pro-labor

 

3

 

3

 

5

 

5

 

Direct and indirect benefits

 

1

 

2

 

4

 

8

 

Bonus

 

 

1

 

9

 

12

 

 

 

 

 

 

 

 

 

 

 

Long-term benefits:

 

 

2

 

1

 

9

 

Based on stock

 

 

2

 

1

 

9

 

 

 

 

 

 

 

 

 

 

 

Termination of position

 

 

3

 

1

 

6

 

 

 

4

 

11

 

21

 

40

 

 

46



Table of Contents

 

 

31.                     Board of Directors, Fiscal Council, Advisory committees and Executive Officers

 

Board of Directors

 

Governance and Sustainability Committee

 

 

Gilmar Dalilo Cezar Wanderley

Dan Antônio Marinho Conrado

 

Renato da Cruz Gomes

Chairman

 

Ricardo Simonsen

 

 

Tatiana Boavista Barros Heil

Mário da Silveira Teixeira Júnior

 

 

Vice-President

 

Fiscal Council

 

 

 

Fuminobu Kawashima

 

Marcelo Amaral Moraes

João Batista Cavaglieri

 

Chairman

José Mauro Mettrau Carneiro da Cunha

 

 

Luciano Galvão Coutinho

 

Aníbal Moreira dos Santos

Marcel Juviniano Barros

 

Antonio Henrique Pinheiro Silveira

Nelson Henrique Barbosa Filho

 

Arnaldo José Vollet

Oscar Augusto de Camargo Filho

 

 

Renato da Cruz Gomes

 

Alternate

Robson Rocha

 

Oswaldo Mário Pêgo de Amorim Azevedo

 

 

Paulo Fontoura Valle

Alternate

 

Valeriano Gomes

 

 

 

Caio Marcelo de Medeiros Melo

 

 

Eduardo de Oliveira Rodrigues Filho

 

Executive Officers

Eduardo Fernando Jardim Pinto

 

 

Francisco Ferreira Alexandre

 

Murilo Pinto de Oliveira Ferreira

Hidehiro Takahashi

 

Chief Executive Officer

Hayton Jurema da Rocha

 

 

Luiz Carlos de Freitas

 

Vânia Lucia Chaves Somavilla

Luiz Maurício Leuzinger

 

Executive Officer (Human Resources, Health & Safety, Sustainability and Energy)

Marco Geovanne Tobias da Silva

 

 

Sandro Kohler Marcondes

 

Luciano Siani Pires

 

 

Chief Financial Officer and Investors Relations

Advisory Committees of the Board of Directors

 

 

 

 

Roger Allan Downey

Controlling Committee

 

Executive Officer (Fertilizers and Coal)

Luiz Carlos de Freitas

 

 

Paulo Ricardo Ultra Soares

 

José Carlos Martins

Paulo Roberto Ferreira de Medeiros

 

Executive Officer (Ferrous and Strategy)

 

 

 

Executive Development Committee

 

Galib Abrahão Chaim

Laura Bedeschi Rego de Mattos

 

Executive Officer (Capital Projects Implementation)

Luiz Maurício Leuzinger

 

 

Marcel Juviniano Barros

 

Humberto Ramos de Freitas

Oscar Augusto de Camargo Filho

 

Executive Officer (Logistics and Mineral Research)

 

 

 

Strategic Committee

 

Gerd Peter Poppinga

Murilo Pinto de Oliveira Ferreira

 

Executive Officer (Base Metals and Information Technology)

Dan Antônio Marinho Conrado

 

 

Luciano Galvão Coutinho

 

 

Mário da Silveira Teixeira Júnior

 

Marcelo Botelho Rodrigues

Oscar Augusto de Camargo Filho

 

Global Controller Director

 

 

 

Finance Committee

 

Marcus Vinicius Dias Severini

Luciano Siani Pires

 

Chief Officer of Accounting and Control Department

Eduardo de Oliveira Rodrigues Filho

 

CRC-RJ - 093982/O-3

Luciana Freitas Rodrigues

 

 

Luiz Maurício Leuzinger

 

Vera Lucia de Almeida Pereira Elias

 

 

Chief Accountant

 

 

CRC-RJ - 043059/O-8

 

47



Table of Contents

 

Signatures

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

Vale S.A.

 

(Registrant)

 

 

 

 

By:

/s/ Roberto Castello Branco

Date:  August 7, 2013

 

Roberto Castello Branco

 

 

Director of Investor Relations

 

48