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

 

April, 2014

 

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

 

GRAPHIC

 

Interim Financial Statements

 

March 31, 2014

 

BR GAAP

 

 

Filed with the CVM, SEC and HKEx on

 

April 30, 2014

 



Table of Contents

 

GRAPHIC

Vale S.A.

 

Index to the Interim Financial Statements

 

 

 

Page

 

 

 

Report of Independent Registered Public Accounting Firm

 

2

 

 

 

Condensed Consolidated and Parent Company Balance Sheets as at March 31, 2014 and December 31, 2013

 

4

 

 

 

Condensed Consolidated and Parent Company Statements of Income for the Three-month period ended March 31, 2014 and March 31, 2013

 

6

 

 

 

Condensed Consolidated and Parent Company Statements of Comprehensive Income for the Three-month period ended March 31, 2014 and March 31, 2013

 

7

 

 

 

Condensed Statement of Changes in Stockholder’s Equity for the Three-month period ended March 31, 2014 and March 31, 2013

 

8

 

 

 

Condensed Consolidated and Parent Company Statement of Cash Flow for the Three-month period ended March 31, 2014 and March 31, 2013

 

9

 

 

 

Condensed Consolidated and Parent Company Statement of Added Value for the Three-month period ended March 31, 2014 and March 31, 2013

 

10

 

 

 

Selected Notes to the Interim Financial Statement

 

11

 

 

 

Board of Directors, Fiscal Council, Advisory Committees and Executive Officers

 

54

 

1



Table of Contents

 

GRAPHIC

 

GRAPHIC

 

(A free translation of the original in Portuguese)

 

Report on review of condensed interim financial statements

 

To the Board of Directors and Stockholders

Vale S.A.

 

Introduction

 

We have reviewed the accompanying condensed interim balance sheet of Vale S.A. (the “Company”) as at March 31, 2014 and the related statements of income, comprehensive income, changes in equity and cash flows for the three-month period then ended.

 

We have also reviewed the accompanying condensed interim consolidated balance sheet of Vale S.A. and its subsidiaries (“Consolidated”) as at March 31, 2014 and the related consolidated statements of income, comprehensive income, changes in equity and cash flows and for the three-month period then ended.

 

Management is responsible for the preparation and fair presentation of these parent company condensed interim financial statements in accordance with accounting standard CPC 21, Interim Financial Reporting, of the Brazilian Accounting Pronouncements Committee (CPC), and for the consolidated condensed interim financial statements in accordance with CPC 21 and International Accounting Standard (IAS) 34 - Interim Financial Reporting, of the International Accounting Standards Board (IASB). Our responsibility is to express a conclusion on these condensed interim financial statements based on our review.

 

Scope of review

 

We conducted our review in accordance with Brazilian and International Standards on Reviews of Interim Financial Information (NBC TR 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial statements consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Brazilian and International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

2



Table of Contents

 

GRAPHIC

 

Conclusion on the parent company condensed interim financial statements

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying parent company condensed interim financial statements referred to above are not prepared, in all material respects, in accordance with CPC 21 “Demonstração Intermediária”.

 

Conclusion on the consolidated condensed interim financial statements

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated condensed interim financial statements referred to above are not prepared, in all material respects, in accordance with CPC 21 - “Demonstração Intermediária” and IAS 34 - Interim Financial Reportin.

 

Other matters

 

Interim statements of value added

 

We have also reviewed the parent company and consolidated interim statements of value added for the three-month period ended March 31, 2014. These statements are the responsibility of the Company’s management, and are presented as supplementary information. These statements have been subjected to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they are not prepared, in all material respects, in a manner consistent with the condensed interim financial statements taken as a whole.

 

Rio de Janeiro, April 30, 2014

 

/S/ PricewaterhouseCoopers

Auditores Independentes

CRC 2SP000160/O-5 “F” RJ

 

/S/ João César de Oliveira Lima Júnior

Contador CRC 1RJ077431/O-8

 

3



Table of Contents

 

GRAPHIC

 

Condensed Balance Sheet

 

In millions of Brazilian Reais

 

 

 

Consolidated

 

Parent Company

 

 

 

Notes

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

(unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

7

 

16,252

 

12,465

 

1,109

 

3,635

 

Derivative financial instruments

 

22

 

422

 

471

 

384

 

378

 

Accounts receivable

 

8

 

9,284

 

13,360

 

19,471

 

14,167

 

Related parties

 

29

 

1,626

 

611

 

2,184

 

1,684

 

Inventories

 

9

 

10,757

 

9,662

 

3,719

 

3,287

 

Prepaid income taxes

 

 

 

3,608

 

5,563

 

2,775

 

4,629

 

Recoverable taxes

 

10

 

3,692

 

3,698

 

2,268

 

2,295

 

Advances to suppliers

 

 

 

285

 

292

 

77

 

130

 

Receivable from sale of investment

 

 

 

2,709

 

 

2,709

 

 

Others

 

 

 

1,885

 

2,159

 

603

 

906

 

 

 

 

 

50,520

 

48,281

 

35,299

 

31,111

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets held for sale and discontinued operation

 

6

 

1,507

 

8,822

 

1,507

 

7,051

 

 

 

 

 

52,027

 

57,103

 

36,806

 

38,162

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

29

 

260

 

253

 

818

 

864

 

Loans and financing agreements receivable

 

 

 

591

 

564

 

195

 

192

 

Judicial deposits

 

16

 

3,513

 

3,491

 

3,048

 

2,888

 

Recoverable income taxes

 

 

 

936

 

899

 

 

 

Deferred income taxes

 

18

 

10,614

 

10,596

 

7,275

 

7,418

 

Recoverable taxes

 

10

 

655

 

668

 

270

 

258

 

Derivative financial instruments

 

22

 

382

 

329

 

8

 

 

Deposit on incentive and reinvestment

 

 

 

447

 

447

 

418

 

418

 

Others

 

 

 

1,782

 

1,730

 

154

 

159

 

 

 

 

 

19,180

 

18,977

 

12,186

 

12,197

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

11

 

12,029

 

8,397

 

121,567

 

123,370

 

Intangible assets, net

 

12

 

16,054

 

16,096

 

15,641

 

15,636

 

Property, plant and equipment, net

 

13

 

189,553

 

191,308

 

72,661

 

70,705

 

 

 

 

 

236,816

 

234,778

 

222,055

 

221,908

 

Total

 

 

 

288,843

 

291,881

 

258,861

 

260,070

 

 

4



Table of Contents

 

GRAPHIC

 

Condensed Balance Sheet

 

In millions of Brazilian Reais

(continued)

 

 

 

Consolidated

 

Parent Company

 

 

 

Notes

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

(unaudited)

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

 

 

7,859

 

8,837

 

3,764

 

3,640

 

Payroll and related charges

 

 

 

1,811

 

3,247

 

1,206

 

2,228

 

Derivative financial instruments

 

22

 

1,110

 

556

 

761

 

435

 

Loans and financing

 

14

 

4,003

 

4,158

 

3,121

 

3,181

 

Related parties

 

29

 

743

 

479

 

6,729

 

6,453

 

Income Taxes Settlement Program

 

17

 

1,128

 

1,102

 

1,105

 

1,079

 

Taxes and royalties payable

 

 

 

1,007

 

766

 

313

 

356

 

Provision for income taxes

 

 

 

604

 

886

 

 

 

Employee postretirement obligations

 

19

 

218

 

227

 

53

 

52

 

Asset retirement obligations

 

15

 

364

 

225

 

87

 

90

 

Others

 

 

 

1,432

 

985

 

563

 

756

 

 

 

 

 

20,279

 

21,468

 

17,702

 

18,270

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities directly associated with non-current assets held for sale and discontinued operation

 

6

 

 

1,050

 

 

 

 

 

 

 

20,279

 

22,518

 

17,702

 

18,270

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

22

 

2,539

 

3,496

 

2,462

 

3,188

 

Loans and financing

 

14

 

63,557

 

64,819

 

32,747

 

32,896

 

Related parties

 

29

 

372

 

11

 

29,942

 

32,013

 

Employee postretirement obligations

 

19

 

4,720

 

5,148

 

463

 

464

 

Provisions for litigation

 

16

 

3,107

 

2,989

 

2,136

 

2,008

 

Income taxes Settlement program

 

17

 

15,328

 

15,243

 

15,014

 

14,930

 

Deferred income taxes

 

18

 

7,264

 

7,562

 

 

 

Asset retirement obligations

 

15

 

5,956

 

5,969

 

1,931

 

1,856

 

Stockholders’ Debentures

 

28(e)

 

4,208

 

4,159

 

4,208

 

4,159

 

Redeemable noncontrolling interest

 

 

 

625

 

646

 

 

 

Gold stream transaction

 

27

 

3,351

 

3,508

 

 

 

Others

 

 

 

3,882

 

3,692

 

2,008

 

1,940

 

 

 

 

 

114,909

 

117,242

 

90,911

 

93,454

 

Total liabilities

 

 

 

135,188

 

139,760

 

108,613

 

111,724

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

23

 

 

 

 

 

 

 

 

 

Preferred class A stock - 7,200,000,000 no-par-value shares authorized and 2,108,579,618 (in 2013 - 2,108,579,618) issued

 

 

 

29,475

 

29,475

 

29,475

 

29,475

 

Common stock - 3,600,000,000 no-par-value shares authorized and 3,256,724,482 (in 2013 - 3,256,724,482) issued

 

 

 

45,525

 

45,525

 

45,525

 

45,525

 

Treasury stock - 140,857,692 (in 2013 - 140,857,692) preferred and 71,071,482 (in 2013 - 71,071,482) common shares

 

 

 

(7,838

)

(7,838

)

(7,838

)

(7,838

)

Results from operations with noncontrolling stockholders

 

 

 

(840

)

(840

)

(840

)

(840

)

Results on conversion of shares

 

 

 

50

 

50

 

50

 

50

 

Unrealized fair value gain (losses)

 

 

 

(2,758

)

(2,815

)

(2,758

)

(2,815

)

Cumulative translation adjustments

 

 

 

11,463

 

15,527

 

11,463

 

15,527

 

Retained earnings and revenue reserves

 

 

 

75,171

 

69,262

 

75,171

 

69,262

 

Total company stockholders’ equity

 

 

 

150,248

 

148,346

 

150,248

 

148,346

 

Noncontrolling interests

 

 

 

3,407

 

3,775

 

 

 

Total stockholders’ equity

 

 

 

153,655

 

152,121

 

150,248

 

148,346

 

Total liabilities and stockholders’ equity

 

 

 

288,843

 

291,881

 

258,861

 

260,070

 

 

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

 

5



Table of Contents

 

GRAPHIC

 

Condensed Statement of Income

 

In millions of Brazilian Reais, except as otherwise stated

 

 

 

Three-month period ended (unaudited)

 

 

 

Consolidated

 

Parent Company

 

 

 

Notes

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Continuing operations

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

24

 

22,409

 

21,226

 

16,034

 

13,386

 

Cost of goods sold and services rendered

 

25

 

(13,172

)

(10,808

)

(5,965

)

(4,548

)

Gross profit

 

 

 

9,237

 

10,418

 

10,069

 

8,838

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (expenses) income

 

 

 

 

 

 

 

 

 

 

 

Selling and administrative expenses

 

25

 

(667

)

(703

)

(322

)

(386

)

Research and evaluation expenses

 

 

 

(344

)

(344

)

(189

)

(210

)

Pre operating and stoppage operation

 

 

 

(586

)

(749

)

(104

)

(245

)

Equity results from subsidiaries

 

11

 

 

 

(2,115

)

129

 

Other operating expenses, net

 

25

 

(506

)

(238

)

(338

)

(228

)

 

 

 

 

(2,103

)

(2,034

)

(3,068

)

(940

)

Operating income

 

 

 

7,134

 

8,384

 

7,001

 

7,898

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income

 

26

 

3,130

 

1,271

 

2,937

 

1,150

 

Financial expenses

 

26

 

(2,802

)

(1,938

)

(2,286

)

(1,373

)

Equity results from joint venture entities and associates

 

11

 

459

 

342

 

459

 

342

 

Net income before income taxes

 

 

 

7,921

 

8,059

 

8,111

 

8,017

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

18

 

 

 

 

 

 

 

 

 

Current tax

 

 

 

(2,191

)

(2,185

)

(2,038

)

(2,071

)

Deferred tax

 

 

 

(146

)

328

 

(164

)

255

 

 

 

 

 

(2,337

)

(1,857

)

(2,202

)

(1,816

)

Income from continuing operations

 

 

 

5,584

 

6,202

 

5,909

 

6,201

 

Loss attributable to noncontrolling interests

 

 

 

(325

)

(114

)

 

 

Net income attributable to the Company’s stockholders

 

 

 

5,909

 

6,316

 

5,909

 

6,201

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued Operations

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

 

 

(115

)

 

 

Net loss attributable to the Company’s stockholders

 

 

 

 

(115

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

5,584

 

6,087

 

5,909

 

6,201

 

Loss attributable to noncontrolling interests

 

 

 

(325

)

(114

)

 

 

 

 

Net income attributable to the Company’s stockholders

 

 

 

5,909

 

6,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to the Company’s stockholders:

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

23

 

 

 

 

 

 

 

 

 

Common share and (in Brazilian reais)

 

 

 

1.15

 

1.20

 

1.15

 

1.20

 

Preferred share (in Brazilian reais)

 

 

 

1.15

 

1.20

 

1.15

 

1.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

6



Table of Contents

 

GRAPHIC

 

Condensed Statement of Comprehensive Income

 

In millions of Brazilian Reais

 

 

 

Three-month period ended (unaudited)

 

 

 

Consolidated

 

Parent Company

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Net income

 

5,584

 

6,087

 

5,909

 

6,201

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

Item that will not be reclassified subsequently to income

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

 

 

 

Gross balance for the period

 

55

 

72

 

(62

)

(159

)

Effect of taxes

 

(6

)

(7

)

21

 

54

 

Equity results from entities, net taxes

 

3

 

 

93

 

170

 

 

 

52

 

65

 

52

 

65

 

Total items that will not be reclassified subsequently to income

 

52

 

65

 

52

 

65

 

 

 

 

 

 

 

 

 

 

 

Item that will be reclassified subsequently to income

 

 

 

 

 

 

 

 

 

Cumulative translation adjustments

 

 

 

 

 

 

 

 

 

Gross balance for the period

 

(4,147

)

(2,318

)

(4,018

)

(2,226

)

 

 

 

 

 

 

 

 

 

 

Unrealized loss on available-for-sale investments

 

 

 

 

 

 

 

 

 

Gross balance for the period

 

 

(406

)

 

 

Equity results from entities, net taxes

 

 

 

 

(406

)

 

 

 

(406

)

 

(406

)

Cash flow hedge

 

 

 

 

 

 

 

 

 

Gross balance for the period

 

(13

)

(129

)

 

 

Effect of taxes

 

8

 

10

 

 

 

Equity results from entities, net taxes

 

1

 

6

 

(41

)

(79

)

Transfer of realized results to income, net of taxes

 

(37

)

34

 

 

 

 

 

(41

)

(79

)

(41

)

(79

)

Total items that will be reclassified subsequently to income

 

(4,188

)

(2,803

)

(4,059

)

(2,711

)

Total comprehensive income

 

1,448

 

3,349

 

1,902

 

3,555

 

Comprehensive income attributable to noncontrolling interests

 

(454

)

(206

)

 

 

 

 

Comprehensive income attributable to the Company’s stockholders

 

1,902

 

3,555

 

 

 

 

 

 

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

 

7



Table of Contents

 

GRAPHIC

 

Condensed Statement of Changes in Stockholder’s Equity

 

In millions of Brazilian Reais

 

 

 

Three-month period ended

 

 

 

Capital

 

Results on
conversion of
shares

 

Results from
operation with
noncontrolling
stockholders

 

Revenue
reserves

 

Treasury stock

 

Unrealized fair
value gain (losses)

 

Cumulative
translation
adjustments

 

Retained
 earnings

 

Total Company
stockholder’s
equity

 

Noncontrolling
stockholders’
interests

 

Total
stockholder’s
equity

 

December 31, 2012

 

75,000

 

50

 

(840

)

78,450

 

(7,838

)

(4,176

)

9,002

 

16

 

149,664

 

3,245

 

152,909

 

Net income

 

 

 

 

 

 

 

 

6,201

 

6,201

 

(114

)

6,087

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

65

 

 

 

65

 

 

65

 

Cash flow hedge

 

 

 

 

 

 

(79

)

 

 

(79

)

 

(79

)

Unrealized fair value results

 

 

 

 

 

 

(406

)

 

 

(406

)

 

(406

)

Translation adjustments

 

 

 

 

 

 

(18

)

(2,208

)

 

(2,226

)

(92

)

(2,318

)

Contribution and distribution to stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalization of noncontrolling stockholders advances

 

 

 

 

 

 

 

 

 

 

7

 

7

 

Redeemable noncontrolling stockholders’ interest

 

 

 

 

 

 

 

 

 

 

25

 

25

 

March 31, 2013 (unaudited)

 

75,000

 

50

 

(840

)

78,450

 

(7,838

)

(4,614

)

6,794

 

6,217

 

153,219

 

3,071

 

156,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

75,000

 

50

 

(840

)

69,262

 

(7,838

)

(2,815

)

15,527

 

 

148,346

 

3,775

 

152,121

 

Net income

 

 

 

 

 

 

 

 

5,909

 

5,909

 

(325

)

5,584

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

52

 

 

 

52

 

 

52

 

Cash flow hedge

 

 

 

 

 

 

(41

)

 

 

(41

)

 

(41

)

Translation adjustments

 

 

 

 

 

 

46

 

(4,064

)

 

(4,018

)

(129

)

(4,147

)

Contribution and distribution to stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalization of noncontrolling stockholders advances

 

 

 

 

 

 

 

 

 

 

90

 

90

 

Dividends to noncontrolling stockholders

 

 

 

 

 

 

 

 

 

 

(4

)

(4

)

March 31, 2014 (unaudited)

 

75,000

 

50

 

(840

)

69,262

 

(7,838

)

(2,758

)

11,463

 

5,909

 

150,248

 

3,407

 

153,655

 

 

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

 

8



Table of Contents

 

GRAPHIC

 

Condensed Statement of Cash Flow

 

In millions of Brazilian Reais

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Cash flow from continuing operating activities:

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

5,584

 

6,202

 

5,909

 

6,201

 

Adjustments to reconcile net income with cash from continuing operations

 

 

 

 

 

 

 

 

 

Equity results from associates and joint venture

 

(459

)

(342

)

1,656

 

(471

)

Loss on disposal of property, plant and equipment

 

300

 

155

 

94

 

136

 

Depreciation, amortization and depletion

 

2,412

 

2,016

 

753

 

563

 

Deferred income taxes

 

146

 

(328

)

164

 

(255

)

Foreign exchange and indexation, net

 

(702

)

(639

)

(1,535

)

(727

)

Unrealized derivative losses, net

 

(458

)

(25

)

(414

)

(119

)

Dividends and interest on capital received from subsidiaries

 

 

 

19

 

193

 

Stockholders’ Debentures

 

49

 

336

 

49

 

336

 

Other

 

42

 

(131

)

55

 

31

 

Decrease (increase) in assets:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

3,962

 

840

 

(5,304

)

1,228

 

Inventories

 

(2,071

)

(697

)

(242

)

(405

)

Recoverable taxes

 

1,757

 

(19

)

1,882

 

159

 

Other

 

180

 

388

 

(12

)

3

 

Increase (decrease) in liabilities:

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

40

 

(678

)

124

 

(587

)

Payroll and related charges

 

(1,420

)

(1,283

)

(1,022

)

(992

)

Taxes and contributions

 

(223

)

(40

)

(17

)

623

 

Gold stream transaction

 

 

2,899

 

 

 

Other

 

19

 

(586

)

82

 

(491

)

Net cash provided by operating activities from continuing operations

 

9,158

 

8,068

 

2,241

 

5,426

 

Net cash used in operating activities from discontinued operations

 

 

(105

)

 

 

Net cash provided by operating activities

 

9,158

 

7,963

 

2,241

 

5,426

 

 

 

 

 

 

 

 

 

 

 

Cash flow from continuing investing activities:

 

 

 

 

 

 

 

 

 

Short-term investments

 

3

 

(639

)

3

 

(207

)

Loans and advances

 

(227

)

49

 

(272

)

430

 

Guarantees and deposits

 

(76

)

(49

)

(161

)

(53

)

Additions to investments

 

(286

)

(367

)

(973

)

(1,547

)

Additions to property, plant and equipment and intangible

 

(5,634

)

(7,059

)

(3,238

)

(3,354

)

Dividends and interest on capital received from associates and joint venture

 

26

 

 

26

 

 

Proceeds from disposal of fixed assets\ Investments

 

 

190

 

 

 

Proceeds from Gold stream transaction

 

 

1,161

 

 

 

Net cash used in investing activities from continuing operations

 

(6,194

)

(6,714

)

(4,615

)

(4,731

)

Net cash used in investing activities from discontinued operations

 

 

(398

)

 

 

Net cash used in investing activities

 

(6,194

)

(7,112

)

(4,615

)

(4,731

)

Cash flow from continuing financing activities:

 

 

 

 

 

 

 

 

 

Loans and financing

 

 

 

 

 

 

 

 

 

Additions

 

1,552

 

258

 

1,057

 

150

 

Repayments

 

(696

)

(814

)

(1,209

)

(986

)

Net cash provided by (used in) financing activities from continuing operations

 

856

 

(556

)

(152

)

(836

)

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

3,820

 

295

 

(2,526

)

(141

)

Cash and cash equivalents of cash, beginning of the period

 

12,465

 

11,918

 

3,635

 

688

 

Effect of exchange rate changes on cash and cash equivalents

 

(33

)

(16

)

 

 

Cash and cash equivalents, end of the period

 

16,252

 

12,197

 

1,109

 

547

 

Cash paid during the period for (i):

 

 

 

 

 

 

 

 

 

Interest on loans and financing

 

(1,069

)

(873

)

(690

)

(579

)

Income taxes

 

(380

)

(1,640

)

 

(1,099

)

Income taxes - Settlement program

 

(274

)

 

(269

)

 

Non-cash transactions:

 

 

 

 

 

 

 

 

 

Additions to property, plant and equipment - interest capitalization

 

36

 

237

 

7

 

8

 

 


(i) Amounts paid are classified as cash flows from operating activities

 

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

 

9



Table of Contents

 

GRAPHIC

 

Condensed Statement of Added Value

 

In millions of Brazilian Reais

 

 

 

Three-month period ended (unaudited)

 

 

 

Consolidated

 

Parent Company

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Generation of added value from continued operations

 

 

 

 

 

 

 

 

 

Gross revenue

 

 

 

 

 

 

 

 

 

Revenue from products and services

 

22,832

 

21,652

 

16,288

 

13,683

 

Other revenue

 

84

 

825

 

55

 

114

 

Revenue from the construction of own assets

 

4,520

 

7,155

 

2,224

 

3,267

 

Allowance for doubtful accounts

 

(54

)

(7

)

10

 

(6

)

Less:

 

 

 

 

 

 

 

 

 

Acquisition of products

 

(976

)

(569

)

(306

)

(131

)

Outsourced services

 

(5,173

)

(3,902

)

(2,924

)

(1,995

)

Materials

 

(2,669

)

(5,027

)

(1,308

)

(1,314

)

Oil and gas

 

(986

)

(856

)

(629

)

(520

)

Energy

 

(343

)

(317

)

(165

)

(185

)

Freight

 

(1,211

)

(1,205

)

 

 

Other costs and expenses

 

(2,426

)

(2,569

)

(539

)

(1,131

)

Gross added value

 

13,598

 

15,180

 

12,706

 

11,782

 

Depreciation, amortization and depletion

 

(2,412

)

(2,016

)

(753

)

(563

)

Net added value

 

11,186

 

13,164

 

11,953

 

11,219

 

 

 

 

 

 

 

 

 

 

 

Received from third parties

 

 

 

 

 

 

 

 

 

Equity results

 

459

 

342

 

(1,656

)

471

 

Financial income

 

242

 

500

 

155

 

345

 

Monetary and exchange changes of assets

 

(557

)

(442

)

(572

)

(192

)

Total added value to be distributed from continued operations

 

11,330

 

13,564

 

9,880

 

11,843

 

Added value to be distributed from discontinued operations

 

 

167

 

 

 

Total added value to be distributed

 

11,330

 

13,731

 

9,880

 

11,843

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

2,151

 

1,794

 

1,139

 

831

 

Taxes, rates and contribution

 

1,456

 

3,029

 

1,232

 

2,619

 

Current income tax

 

2,191

 

2,185

 

2,038

 

2,071

 

Deferred income tax

 

146

 

(328

)

164

 

(255

)

Financial expense (includes capitalized interest)

 

1,227

 

1,179

 

931

 

846

 

Monetary and exchange changes of liabilities

 

(1,757

)

(611

)

(2,000

)

(724

)

Others remuneration of third party capital

 

332

 

114

 

467

 

254

 

Net income from continued operations attributable to controlling interest

 

5,909

 

6,316

 

5,909

 

6,201

 

Net loss attributable to noncontrolling interest

 

(325

)

(114

)

 

 

Distribution of added value from continued operations

 

11,330

 

13,564

 

9,880

 

11,843

 

Distribution of added value from discontinued operations

 

 

167

 

 

 

Distribution of added value

 

11,330

 

13,731

 

9,880

 

11,843

 

 

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

 

10



Table of Contents

 

GRAPHIC

 

Selected Notes to the Interim Financial Statements

Expressed in millions of Brazilian Reais, unless otherwise stated

 

1.                                     Operational Context

 

Vale S.A. (the “Parent Company”) is a public limited liability company headquartered at 26, Av. Graça Aranha, Rio de Janeiro, Brazil with securities traded on the Brazilian (“BM&F BOVESPA”), New York (“NYSE”), Paris (“NYSE Euronext”) and Hong Kong (“HKEx”) stock exchanges.

 

Vale S.A. and its direct and indirect subsidiaries (“Vale”, “Group”, “Company” or “we”) are 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. The Company also operates in the segments of energy and steel. The information by segment is presented in Note 24.

 

2.                                      Summary of the Main Accounting Practices and Accounting Estimates

 

a)                                     Basis of presentation

 

The consolidated condensed financial statements of the Company (“Interim Financial Statements”) have been prepared in accordance with the IAS 34 of International Financial Reporting Standards (“IFRS”), related to CPC 21 issued by the Brazilian Accountant Pronouncements Committee (“CPC”) and approved by the Brazilian Securities Exchange Commission (“CVM”) and Brazilian Federal Accounting Council (“CFC”).

 

Individual interim financial statements of the Parent Company (“individual financial statements”) has been prepared in accordance with accounting practices adopted in Brazil issued by CPC and approved by CVM and CFC, and they are disclosed with the consolidated interim financial statements.

 

In the Group, the accounting practices adopted in Brazil applicable to individual interim financial statements differ from IFRS applicable to separate financial statements, only for the measurement of investments at equity method in subsidiaries, joint ventures entities and affiliates, as under the rules of IFRS would be the cost or fair value.

 

Interim financial statements have been prepared under the historical cost convention as adjusted to reflect: (i) the fair value of held for trade financial instruments measured at fair value through the Statement of Income and available for sale financial instruments measured at fair value through the Statement of Comprehensive Income; and (ii) the impairment 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, 2013, 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 financial statements for the year ended December 31, 2013.

 

We evaluated subsequent events through April 28, 2014, which was the date of the Interim financial statement were approved by the Executive Officers.

 

b)                                     Functional currency and presentation currency

 

The interim financial statements of each of the 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 (“BRL” or “R$”). For presentation purposes, these financial statements are presented in Brazilian Real.

 

Operations in other currencies are translated into the functional currency of each entity using the actual exchange rates in force on the respective transactions dates. The foreign exchange gains and losses resulting from the translation at the exchange rates in force at the end of the period are recognized in the Statement of Income as financial expense or income. The exceptions are transactions for which gains and losses are recognized in the Statement of Comprehensive Income.

 

11



Table of Contents

 

GRAPHIC

 

Statement of 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) Assets, liabilities and Stockholders’ equity (except components described in item (iii)) for each Balance Sheet presented are translated at the closing rate at the Balance Sheet date; (ii) income and expenses for each Statement of Income are translated at the average exchange rates, except for specific transactions that, considering their significance, are translated at the rate at the dates of the transactions and; (iii) capital, capital reserves and treasury stock are translated at the rate at the dates of each transaction. All resulting exchange differences are recognized in a separate component of the Statement of Comprehensive Income, the “Cumulative Translation Adjustment” account, and subsequently transferred to the Statement of Income when the assets are realized.

 

The exchange rates of the major currencies that impact our operations against the functional currency were:

 

 

 

Exchange rates used for conversions in Brazilian Reais

 

 

 

Exchange rate as at

 

Average rate for the Three-months period ended

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2013

 

 

 

(unaudited)

 

 

 

(unaudited)

 

(unaudited)

 

US Dollar - US$

 

2.2630

 

2.3426

 

2.3652

 

2.2734

 

Canadian Dollar - CAD

 

2.0472

 

2.2031

 

2.1456

 

2.1660

 

Australian Dollar - AUD

 

2.0989

 

2.0941

 

2.1222

 

2.1077

 

Euro - EUR or €

 

3.1175

 

3.2265

 

3.2399

 

3.0958

 

 

3.                                      Critical Accounting Estimates

 

The critical accounting estimates are the same as those adopted in preparing the interim financial statements for the year ended December 31, 2013.

 

4.                                      Accounting Standards

 

a)                                     Standards, interpretations or amendments issued by the IASB and effective from January 1, 2014

 

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. This standard had no material effect on these financial statements.

 

IFRIC 21 Levies — In May 2013 IASB issued an interpretation about the recognition of a government imposition (levies). We adopted this standard beginning January 1, 2014. This standard had no material effect on these financial statements.

 

Recoverable Amount Disclosures for Non-Financial Assets — In May 2013 IASB issued an amendment to IAS 36 — Impairment of Asset that clarifies the IASB intention about the disclosure of non- financial assets impairment. We adopted this standard beginning January 1, 2014. This standard had no material effect on these financial statements.

 

b)                                     Standards, interpretations or amendments issued by the IASB in the period and effective after January 1, 2014

 

IFRS 14 Regulatory Deferral Accounts — In January 2014 IASB issued the standard IFRS 14 - Regulatory Deferral Accounts that permits a first-time adopter within its scope to continue to account for regulatory deferral account balances in its first IFRS financial statements in accordance with its previous GAAP when it adopts IFRS. This standard will be effective for annual periods beginning on or after January 1, 2016 and will not affect our financial statements.

 

5.                                      Risk Management

 

During the period there were no significant change in relation to risk management policies disclosed in the financial statements for the year ended December 31, 2013.

 

12



Table of Contents

 

GRAPHIC

 

6.                                      Non-current assets and liabilities and held for sale and discontinued operations

 

The amounts below show assets and liabilities held for sale and discontinued operations reclassified during the period:

 

 

 

Consolidated

 

 

 

March 31, 2014
(unaudited)

 

December 31, 2013

 

 

 

Energy

 

General Cargo - Logistic

 

Energy

 

Total

 

Assets held for sale and discontinued operation

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

330

 

 

330

 

Other current assets

 

 

634

 

 

634

 

Investment

 

204

 

 

186

 

186

 

Intangible, net

 

 

3,951

 

 

3,951

 

Property, plant and equipment, net

 

1,303

 

2,406

 

1,315

 

3,721

 

Total assets

 

1,507

 

7,321

 

1,501

 

8,822

 

 

 

 

 

 

 

 

 

 

 

Liabilities associated with assets held for sale and discontinued operation

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

 

198

 

 

198

 

Payroll and related charges

 

 

144

 

 

144

 

Other current liabilities

 

 

262

 

 

262

 

Other non-current Liabilities

 

 

446

 

 

446

 

Total Liabilities

 

 

1,050

 

 

1,050

 

Assets and liabilities with discontinued operation

 

1,507

 

6,271

 

1,501

 

7,772

 

 

In September 2013, Vale announced its intention to dispose the control over its subsidiary VLI S.A. (“VLI”), which aggregates all operations of General cargo logistic segment. As consequence, the General Cargo logistic segment was treated as discontinued operations and assets and liabilities were reclassified to non-current asset / liabilities held for sale.

 

As part of the disposal process in a first stage, we entered into agreements to transfer its 20% stock on VLI capital to Mitsui & Co. in the amount of R$1.509 and 15.9% for Fundo de Garantia de Tempo de Serviço (“FGTS”) by amount R$1.200. In a second stage we entered into agreement to transfer 26.5% to investment fund managed by Brookfield Asset Management by an amount of R$2.000. The operation was subject to revision by the Brazilian Administrative Council for Economic Defense Agency (“Conselho Administrativo de Defesa Econômica” or “CADE”) which had approved the first stage of the transaction in March, 2014. The first stage was concluded in April 2014 (subsequent event).”

 

Approximately R$2,000 of the total amount of transaction will be contributed directly on the VLI.

 

Since January 1, 2014, the investment in VLI is being treated as investment in associate (note 11).

 

Energy Generation Assets

 

In December 2013, the Company signed agreements with CEMIG Geração e Transmissão S.A. (“CEMIG GT”),  as follow : (i) to sell 49% of it stakes of 9% over Norte Energia S.A.(“Norte Energia”), company responsible for construction, operation and exploration of Hydroelectric facility of Belo Monte (“Belo Monte”), and (ii) Creation of a Joint venture Aliança Geração de Energia S/A (“Aliança”) to be constituted by Vale and CEMIG through contribution of their holdings within following power generation assets: Porto Estrela, Igarapava, Funil, Capim Branco I e II, Aimorés and Candonga. No cash will be disbursed as part of the transaction. Vale and CEMIG GT will hold respectively 55% and 45% of this new company and the supply of electricity to Vale operations, previously guaranteed by their own generation, will be secured by long-term contract.

 

The operation above is still pending approval from regulatory agencies (“Agência Nacional de Energia Elétrica” or “ANEEL”).  The assets were transferred to assets held for sale with no impact in the Statement Income.

 

13



Table of Contents

 

GRAPHIC

 

7.                                      Cash and Cash Equivalents

 

 

 

Consolidated

 

Parent Company

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Cash and bank accounts

 

4,761

 

3,649

 

173

 

28

 

Short-term investments

 

11,491

 

8,816

 

936

 

3,607

 

 

 

16,252

 

12,465

 

1,109

 

3,635

 

 

Cash and cash equivalents includes cash, demand deposits, and financial investments with an insignificant risk of changes in value, being in part Brazilian Reais indexed to the Brazilian Interbank Interest rate (“DI Rate”or”CDI”)  and those denominated in US Dollars are mainly in time deposits, with the original maturities of less than three months.

 

8.                                      Accounts Receivables

 

 

 

Consolidated

 

Parent Company

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Denominated in Reais “Brazilian Reais”

 

2,015

 

1,193

 

1,671

 

1,275

 

Denominated in other currencies, mainly US$

 

7,525

 

12,375

 

17,881

 

12,984

 

 

 

9,540

 

13,568

 

19,552

 

14,259

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

(256

)

(208

)

(81

)

(92

)

 

 

9,284

 

13,360

 

19,471

 

14,167

 

 

In consolidated the accounts receivables related to the steel sector represented 80.73% and 79.70%, of total receivable as at March 31, 2014 and December 31, 2013, respectively. To the parent company the steel sector represent as at March 31, 2014 and December 31, 2013, 94.42% and 91.77% of the accounts receivables, respectively.

 

No individual customer represents over 10% of receivables or revenues.

 

The estimated losses for accounts receivable recorded in the Statements of Income as at March 31, 2014 and March 31, 2013 totaled R$54 and R$8, respectively. Write offs as at March 31, 2014 and March 31, 2013 totaled R$5 and R$15, respectively.

 

9.                                      Inventory

 

The inventories of products are comprised as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Inventories of products

 

 

 

 

 

 

 

 

 

Bulk Material

 

 

 

 

 

 

 

 

 

Iron ore

 

2,401

 

1,513

 

1,943

 

1,574

 

Pellets

 

185

 

206

 

193

 

162

 

Manganese and ferroalloys

 

227

 

177

 

 

 

Coal

 

767

 

746

 

 

 

 

 

3,580

 

2,642

 

2,136

 

1,736

 

Base Metals

 

 

 

 

 

 

 

 

 

Nickel and other products

 

3,324

 

3,276

 

374

 

351

 

Copper

 

63

 

53

 

29

 

23

 

 

 

3,387

 

3,329

 

403

 

374

 

 

 

 

 

 

 

 

 

 

 

Fertilizers

 

 

 

 

 

 

 

 

 

Potash

 

20

 

19

 

 

 

Phosphates

 

734

 

734

 

 

 

Nitrogen

 

47

 

45

 

 

 

 

 

801

 

798

 

 

 

 

 

 

 

 

 

 

 

 

 

Other products

 

28

 

15

 

5

 

4

 

Total inventories of products

 

7,796

 

6,784

 

2,544

 

2,114

 

 

 

 

 

 

 

 

 

 

 

Materials supplies

 

2,961

 

2,878

 

1,175

 

1,173

 

Total of inventories

 

10,757

 

9,662

 

3,719

 

3,287

 

 

14



Table of Contents

 

GRAPHIC

 

As at March 31, 2014 and December 31, 2013 inventory balances included a provision to adjust at market value of nickel, amounting to R$0 and R$28, respectively, and manganese in the amount of R$2 and R$2, respectively, and coal in the amount of R$262 and R$228, respectively.

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Inventories of product

 

 

 

 

 

 

 

 

 

Balance at beginning of the period

 

6,784

 

7,351

 

2,114

 

2,080

 

Production/acquisition

 

12,602

 

9,679

 

5,458

 

4,430

 

Transfer from materials supplies inventory

 

1,915

 

1,901

 

937

 

757

 

Sales

 

(13,172

)

(10,808

)

(5,965

)

(4,548

)

Provision/ reversal of the write-off by inventory adjustment (a)

 

(264

)

(244

)

 

 

Translation adjustments

 

(69

)

(82

)

 

 

Balance at ended of period

 

7,796

 

7,797

 

2,544

 

2,719

 

 


(a) Include provision for adjustments to market value

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Materials supplies

 

 

 

 

 

 

 

 

 

Balance at beginning of the period

 

2,878

 

2,883

 

1,173

 

1,202

 

Acquisition

 

2,032

 

2,076

 

939

 

772

 

Transfer to inventories of products

 

(1,915

)

(1,901

)

(937

)

(757

)

Translation adjustments

 

(34

)

(34

)

 

 

Balance at ended of the period

 

2,961

 

3,024

 

1,175

 

1,217

 

 

10.                               Recoverable Taxes

 

 

 

Consolidated

 

Parent Company

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Value-added tax

 

2,709

 

2,643

 

1,454

 

1,348

 

Brazilian Federal Contributions (PIS - COFINS)

 

1,526

 

1,594

 

1,049

 

1,156

 

Others

 

112

 

129

 

35

 

49

 

Total

 

4,347

 

4,366

 

2,538

 

2,553

 

 

 

 

 

 

 

 

 

 

 

Current

 

3,692

 

3,698

 

2,268

 

2,295

 

Non-current

 

655

 

668

 

270

 

258

 

Total

 

4,347

 

4,366

 

2,538

 

2,553

 

 

11.                               Investments

 

The movement of investments in subsidiaries, associate and joint ventures are as follow:

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Balance at beginning of the period

 

8,397

 

13,044

 

123,370

 

121,436

 

Additions

 

286

 

367

 

973

 

1,547

 

Cumulative translation adjustment

 

(44

)

(374

)

(3,758

)

(1,960

)

Equity results

 

459

 

342

 

(1,656

)

471

 

Equity other comprehensive income

 

4

 

(399

)

52

 

(315

)

Dividends declared

 

(94

)

(57

)

(254

)

(297

)

Transfer- Control acquisition

 

181

 

 

 

 

Transfers from held for sale (a)

 

2,840

 

 

2,840

 

 

Balance at ended of the period

 

12,029

 

12,923

 

121,567

 

120,882

 

 


(a) The Consolidated transfers to held for sale refers to investments in VLI R$2.840.

 

15



Table of Contents

 

GRAPHIC

 

Investments (Continued)

 

 

 

 

 

 

 

 

 

 

 

Investments

 

Equity results

 

Received dividends

 

 

 

 

 

 

 

 

 

 

 

As of

 

Three-month period ended (unaudited)

 

 

 

Location

 

Principal activity

 

% ownership

 

% voting capital

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

March 31, 2013

 

March 31, 2013

 

Entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct and indirect subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aços Laminados do Pará S.A.

 

Brazil

 

Steel

 

100.00

 

100.00

 

324

 

321

 

 

(4

)

 

 

Biopalma da Amazônia S.A. (a)

 

Brazil

 

Energy

 

70.00

 

70.00

 

642

 

559

 

(4

)

(18

)

 

 

Companhia Portuária da Baía de Sepetiba - CPBS

 

Brazil

 

Iron ore

 

100.00

 

100.00

 

268

 

377

 

71

 

30

 

 

 

Compañia Minera Miski Mayo S.A.C (a)

 

Peru

 

Fertilizers

 

40.00

 

51.00

 

469

 

493

 

(7

)

7

 

 

 

Mineração Corumbaense Reunida S.A.

 

Brazil

 

Iron ore and Manganese

 

100.00

 

100.00

 

1,348

 

1,306

 

42

 

(11

)

 

 

Minerações Brasileiras Reunidas S.A. - MBR (b)

 

Brazil

 

Iron ore

 

98.32

 

98.32

 

4,360

 

4,500

 

(49

)

66

 

 

167

 

Potasio Rio Colorado S.A. (a)

 

Argentina

 

Fertilizers

 

100.00

 

100.00

 

1,604

 

1,530

 

(5

)

(9

)

 

 

Rio Doce Australia Pty Ltd.

 

Australia

 

Coal

 

100.00

 

100.00

 

699

 

991

 

(328

)

(59

)

 

 

Salobo Metais S.A. (a)

 

Brazil

 

Copper

 

100.00

 

100.00

 

7,388

 

7,120

 

49

 

(29

)

 

 

Sociedad Contractual Minera Tres Valles (c)

 

Chile

 

Copper

 

 

 

 

 

 

(19

)

 

 

Tecnored Desenvolvimento Tecnológico S.A. (a) (i)

 

Brazil

 

Iron ore

 

100.00

 

100.00

 

124

 

 

(4

)

 

 

 

 

 

Vale International Holdings GMBH (b)

 

Austria

 

Holding and research

 

100.00

 

100.00

 

9,332

 

13,150

 

(35

)

(179

)

 

 

Vale Canada Holdings

 

Canada

 

Holding

 

100.00

 

100.00

 

4,208

 

1,075

 

(4

)

(4

)

 

 

Vale Canada Limited (b)

 

Canada

 

Nickel

 

100.00

 

100.00

 

15,408

 

19,312

 

(31

)

(201

)

 

 

Vale Fertilizantes S.A. (antiga Mineração Naque S.A.) (a) (b)

 

Brazil

 

Fertilizers

 

100.00

 

100.00

 

13,939

 

13,751

 

(70

)

(69

)

 

 

Vale International S.A. (b)

 

Switzerland

 

Trading and holding

 

100.00

 

100.00

 

27,220

 

28,067

 

(1,592

)

1,141

 

 

 

Vale Malaysia Minerals

 

Malaysia

 

Iron ore

 

100.00

 

100.00

 

2,481

 

2,321

 

12

 

(10

)

 

 

Vale Manganês S.A.

 

Brazil

 

Manganese and Ferroalloys

 

100.00

 

100.00

 

639

 

665

 

(25

)

(105

)

 

 

Vale Mina do Azul S.A.

 

Brazil

 

Manganese

 

100.00

 

100.00

 

350

 

351

 

3

 

16

 

19

 

 

Vale Moçambique

 

Mozambique

 

Coal

 

100.00

 

100.00

 

10,630

 

10,060

 

28

 

(357

)

 

 

Vale Shipping Holding Pte. Ltd.

 

Singapore

 

Logistic of iron ore

 

100.00

 

100.00

 

6,370

 

6,482

 

84

 

104

 

 

 

VBG Vale BSGR Limited (a)

 

Guinea

 

Iron ore

 

51.00

 

51.00

 

816

 

876

 

(31

)

(45

)

 

 

VLI S.A. (g)

 

Brazil

 

General Cargo Logistics

 

 

 

 

 

 

(115

)

 

 

Others

 

 

 

 

 

 

 

 

 

919

 

1,666

 

(219

)

(1

)

 

26

 

 

 

 

 

 

 

 

 

 

 

109,538

 

114,973

 

(2,115

)

129

 

19

 

193

 

Joint Ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California Steel Industries, INC

 

USA

 

Steel

 

50.00

 

50.00

 

417

 

425

 

5

 

13

 

 

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

Brazil

 

Pellets

 

50.00

 

50.00

 

231

 

213

 

18

 

1

 

 

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS (f)

 

Brazil

 

Pellets

 

50.89

 

51.00

 

179

 

196

 

8

 

(7

)

25

 

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO (f)

 

Brazil

 

Pellets

 

50.90

 

51.00

 

156

 

145

 

10

 

1

 

 

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO (f)

 

Brazil

 

Pellets

 

51.00

 

51.11

 

401

 

372

 

29

 

4

 

 

 

CSP- Companhia Siderúrgica do PECEM (h)

 

Brazil

 

Steel

 

50.00

 

50.00

 

1,867

 

1,608

 

(7

)

(3

)

 

 

MRS Logística S.A. (d)

 

Brazil

 

Iron ore

 

47.59

 

46.75

 

1,304

 

1,322

 

32

 

26

 

 

 

Norte Energia S.A.

 

Brazil

 

Energy

 

4.59

 

4.59

 

212

 

193

 

(1

)

(1

)

 

 

Samarco Mineração S.A. (e)

 

Brazil

 

Pellets

 

50.00

 

50.00

 

1,432

 

1,023

 

409

 

320

 

 

 

Others

 

 

 

 

 

 

 

 

 

114

 

109

 

5

 

6

 

1

 

 

 

 

 

 

 

 

 

 

 

 

6,313

 

5,606

 

508

 

360

 

26

 

 

Direct and indirect associate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henan Longyu Energy Resources CO., LTD.

 

China

 

Coal

 

25.00

 

25.00

 

835

 

835

 

28

 

18

 

 

 

LOG-IN - Logística Intermodal S/A (c)

 

Brazil

 

Logistics

 

 

 

 

 

 

7

 

 

 

Mineração Rio Grande do Norte S.A. - MRN

 

Brazil

 

Bauxite

 

40.00

 

40.00

 

257

 

259

 

13

 

3

 

 

 

Teal Minerals Incorporated

 

Zambia

 

Copper

 

50.00

 

50.00

 

505

 

535

 

(12

)

(6

)

 

 

Tecnored Desenvolvimento Tecnologico S.A. (a) (i)

 

Brazil

 

Iron ore

 

 

 

 

91

 

(3

)

(4

)

 

 

Thyssenkrupp CSA Companhia Siderúrgica do Atlântico

 

Brazil

 

Steel

 

26.87

 

26.87

 

714

 

752

 

(42

)

(14

)

 

 

VLI S.A. (g)

 

Brazil

 

General Cargo Logistics

 

37.51

 

37.51

 

2,840

 

 

 

(2

)

 

 

 

 

 

 

Zhuhai YPM Pellet Co

 

China

 

Pellets

 

25.00

 

25.00

 

55

 

58

 

1

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

510

 

261

 

(32

)

(22

)

 

 

 

 

 

 

 

 

 

 

 

 

5,716

 

2,791

 

(49

)

(18

)

 

 

Total of associates and joint ventures

 

 

 

 

 

 

 

 

 

12,029

 

8,397

 

459

 

342

 

26

 

 

Total

 

 

 

 

 

 

 

 

 

121,567

 

123,370

 

(1,656

)

471

 

45

 

193

 

 

16



Table of Contents

 

GRAPHIC

 


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

(b) Stockholder’s equity is excluded of others investments presented in the table.

(c) Company sold in December 2013;

(d) Main data of MRS in 2014: Total assets R$6,632, liabilities R$3,891, Operational results R$138, Financial results R$(26), income taxes R$(40);

(e) Main data of Samarco in 2014: total Assets R$14,193, liabilities R$8,998, Operational results R$791, Financial Results R$ 243, Income taxes R$(217);

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

(g) Considering the final participation after the transaction conclusion and the respective shareholders agreement, as described in Note 6;

(h) Pre-operational stage, and

(i) Consolidated since March 2014.

 

12.                               Intangible Assets

 

 

 

Consolidated

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Cost

 

Amortization

 

Net

 

Cost

 

Amortization

 

Net

 

Indefinite useful life

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

9,451

 

 

9,451

 

9,698

 

 

9,698

 

Finite useful life

 

 

 

 

 

 

 

 

 

 

 

 

 

Concession and subconcession

 

7,678

 

(2,889

)

4,789

 

7,259

 

(2,793

)

4,466

 

Right to use

 

731

 

(186

)

545

 

769

 

(175

)

594

 

Others

 

3,042

 

(1,773

)

1,269

 

3,033

 

(1,695

)

1,338

 

 

 

11,451

 

(4,848

)

6,603

 

11,061

 

(4,663

)

6,398

 

Total

 

20,902

 

(4,848

)

16,054

 

20,759

 

(4,663

)

16,096

 

 

 

 

Parent Company

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Cost

 

Amortization

 

Net

 

Cost

 

Amortization

 

Net

 

Indefinite useful life

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

9,451

 

 

9,451

 

9,698

 

 

9,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finite useful life

 

 

 

 

 

 

 

 

 

 

 

 

 

Concession and subconcession

 

7,678

 

(2,889

)

4,789

 

7,259

 

(2,793

)

4,466

 

Right to use

 

223

 

(91

)

132

 

223

 

(89

)

134

 

Others

 

3,042

 

(1,773

)

1,269

 

3,033

 

(1,695

)

1,338

 

 

 

10,943

 

(4,753

)

6,190

 

10,515

 

(4,577

)

5,938

 

Total

 

20,394

 

(4,753

)

15,641

 

20,213

 

(4,577

)

15,636

 

 

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 concessions and subconcessions are the agreements with the Brazilian government for the exploration and the development the ports and rails.

 

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

 

 

 

Consolidated

 

 

 

Goodwill

 

Concessions and
Subconcessions

 

Right to use

 

Others

 

Total

 

Balance as at December 31, 2012

 

9,407

 

7,674

 

619

 

1,122

 

18,822

 

Addition

 

 

249

 

 

17

 

266

 

Write off

 

 

(4

)

 

(1

)

(5

)

Amortization

 

 

(92

)

(10

)

(72

)

(174

)

Translation adjustment of the period

 

(122

)

 

(16

)

 

(138

)

Net effect of discontinued operation in the period

 

 

18

 

 

 

18

 

Balance as at March 31, 2013 (unaudited)

 

9,285

 

7,845

 

593

 

1,066

 

18,789

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2013

 

9,698

 

4,466

 

594

 

1,338

 

16,096

 

Addition

 

 

435

 

 

11

 

446

 

Write off

 

 

(7

)

 

 

(7

)

Amortization

 

 

(105

)

(17

)

(80

)

(202

)

Translation adjustment of the period

 

(247

)

 

(32

)

 

(279

)

Balance as at March 31, 2014 (unaudited)

 

9,451

 

4,789

 

545

 

1,269

 

16,054

 

 

17



Table of Contents

 

GRAPHIC

 

 

 

Parent Company

 

 

 

Goodwill

 

Concessions and
Subconcessions

 

Right to use

 

Others

 

Total

 

Balance as at December 31, 2012

 

9,407

 

3,996

 

139

 

1,122

 

14,664

 

Addition

 

 

249

 

 

17

 

266

 

Disposals

 

 

(4

)

 

(1

)

(5

)

Amortization

 

 

(92

)

(1

)

(72

)

(165

)

Translation adjustment

 

(122

)

 

 

 

(122

)

Balance as at March 31, 2013 (unaudited)

 

9,285

 

4,149

 

138

 

1,066

 

14,638

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2013

 

9,698

 

4,466

 

134

 

1,338

 

15,636

 

Addition

 

 

435

 

 

11

 

446

 

Disposals

 

 

(7

)

 

 

(7

)

Amortization

 

 

(105

)

(2

)

(80

)

(187

)

Translation adjustment

 

(247

)

 

 

 

(247

)

Balance as at March 31, 2014 (unaudited)

 

9,451

 

4,789

 

132

 

1,269

 

15,641

 

 

13.                               Property, plant and equipment

 

 

 

Consolidated

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Cost

 

Accumulated
Depreciation

 

Net

 

Cost

 

Accumulated
Depreciation

 

Net

 

Land

 

2,496

 

 

2,496

 

2,215

 

 

2,215

 

Buildings

 

23,585

 

(5,065

)

18,520

 

23,228

 

(4,992

)

18,236

 

Facilities

 

39,653

 

(11,335

)

28,318

 

36,683

 

(11,061

)

25,622

 

Computer equipment

 

1,536

 

(1,001

)

535

 

1,592

 

(1,163

)

429

 

Mineral properties

 

48,641

 

(11,986

)

36,655

 

50,608

 

(12,479

)

38,129

 

Other

 

64,037

 

(20,386

)

43,651

 

63,600

 

(19,698

)

43,902

 

Construction in progress

 

59,378

 

 

59,378

 

62,775

 

 

62,775

 

 

 

239,326

 

(49,773

)

189,553

 

240,701

 

(49,393

)

191,308

 

 

 

 

Parent Company

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Cost

 

Accumulated
Depreciation

 

Net

 

Cost

 

Accumulated
Depreciation

 

Net

 

Land

 

1,328

 

 

1,328

 

1,322

 

 

1,322

 

Buildings

 

11,623

 

(1,811

)

9,812

 

11,167

 

(1,718

)

9,449

 

Facilities

 

22,343

 

(4,696

)

17,647

 

18,884

 

(4,534

)

14,350

 

Computer equipment

 

633

 

(449

)

184

 

695

 

(512

)

183

 

Mineral properties

 

2,914

 

(623

)

2,291

 

3,188

 

(822

)

2,366

 

Other

 

23,883

 

(9,111

)

14,772

 

22,953

 

(8,815

)

14,138

 

Construction in progress

 

26,627

 

 

26,627

 

28,897

 

 

28,897

 

 

 

89,351

 

(16,690

)

72,661

 

87,106

 

(16,401

)

70,705

 

 

 

 

Consolidated

 

 

 

Land

 

Building

 

Facilities

 

Computer
equipment

 

Mineral
properties

 

Other

 

Constructions
in progress

 

Total

 

Balance as at December 31, 2012

 

1,381

 

12,451

 

24,024

 

769

 

38,553

 

37,147

 

59,130

 

173,455

 

Acquisitions (i)

 

 

 

 

 

 

 

7,030

 

7,030

 

Disposals

 

 

(1

)

(75

)

(1

)

(680

)

(242

)

(141

)

(1,140

)

Depreciation and amortization

 

 

(121

)

(431

)

(41

)

(487

)

(1,228

)

 

(2,308

)

Translation adjustment

 

 

(78

)

(207

)

(5

)

(1,037

)

(213

)

(611

)

(2,151

)

Transfers

 

366

 

636

 

415

 

23

 

(1,143

)

1,635

 

(1,932

)

 

Net effect of discontinued operation in the period

 

 

(1

)

 

(1

)

 

231

 

(264

)

(35

)

Balance as at March 31, 2013 (unaudited)

 

1,747

 

12,886

 

23,726

 

744

 

35,206

 

37,330

 

63,212

 

174,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2013

 

2,215

 

18,236

 

25,622

 

429

 

38,129

 

43,902

 

62,775

 

191,308

 

Acquisitions (i)

 

 

 

 

 

 

 

5,224

 

5,224

 

Disposals

 

 

(24

)

(8

)

(4

)

(136

)

(75

)

(44

)

(291

)

Depreciation and amortization

 

 

(179

)

(632

)

(33

)

(526

)

(1,124

)

 

(2,494

)

Translation adjustment

 

145

 

(204

)

(694

)

34

 

(1,522

)

(318

)

(1,635

)

(4,194

)

Transfers

 

136

 

691

 

4,030

 

109

 

710

 

1,266

 

(6,942

)

 

Balance as at March 31, 2014 (unaudited)

 

2,496

 

18,520

 

28,318

 

535

 

36,655

 

43,651

 

59,378

 

189,553

 

 

18



Table of Contents

 

GRAPHIC

 

 

 

Parent Company

 

 

 

Land

 

Building

 

Facilities

 

Computer
equipment

 

Mineral
properties

 

Others

 

Constructions
in progress

 

Total

 

Balance as at December 31, 2012

 

1,162

 

4,376

 

12,300

 

218

 

3,814

 

9,288

 

30,073

 

61,231

 

Acquisitions (i)

 

 

 

 

 

 

 

3,096

 

3,096

 

Disposals

 

 

 

 

 

 

(19

)

(113

)

(132

)

Depreciation and amortization

 

 

(42

)

(157

)

(23

)

(77

)

(335

)

 

(634

)

Transfers

 

82

 

522

 

638

 

10

 

(1,462

)

936

 

(726

)

 

Balance as at March 31, 2013 (unaudited)

 

1,244

 

4,856

 

12,781

 

205

 

2,275

 

9,870

 

32,330

 

63,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2013

 

1,322

 

9,449

 

14,350

 

183

 

2,366

 

14,138

 

28,897

 

70,705

 

Acquisitions (i)

 

 

 

 

 

 

 

2,799

 

2,799

 

Disposals

 

 

(23

)

(2

)

(3

)

 

(15

)

(42

)

(85

)

Amortization

 

 

(77

)

(174

)

(19

)

(81

)

(407

)

 

(758

)

Others

 

6

 

463

 

3,473

 

23

 

6

 

1,056

 

(5,027

)

 

Balance as at March 31, 2014 (unaudited)

 

1,328

 

9,812

 

17,647

 

184

 

2,291

 

14,772

 

26,627

 

72,661

 

 


(i) The total amount of Capital Expenditures recognized as additions of consolidated construction in progress in the period of Three-month ended March 31, 2014 and March 31, 2013 correspond to R$4,092 and R$5,444, respectively. To the parent company in March 31, 2014 and March 31, 2013 correspond to R$3,472 and R$2,098.

 

The property, plant and equipment (net book value) given as guarantees for judicial claims in March 31, 2014 and December 31, 2013 2012 correspond to R$143 and R$180 in consolidated. To the parent company at March 31, 2014 and December 31, 2013 correspond to R$142 and R$147 respectively.

 

In March 31, 2014, R$2.5 billion refers to iron ore Project — Guinea (Note 28d).

 

14.                               Loans and Financing

 

a)                                     Total debt

 

 

 

Consolidated

 

Parent Company

 

 

 

Current Liabilities

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Debt contracts abroad

 

 

 

 

 

 

 

 

 

Loans and financing in:

 

 

 

 

 

 

 

 

 

United States Dollars

 

783

 

783

 

550

 

536

 

Others currencies

 

5

 

4

 

 

 

Fixed rates:

 

 

 

 

 

 

 

 

 

Notes indexed in United Stated Dollars

 

23

 

28

 

 

 

Accrued charges

 

514

 

820

 

84

 

312

 

 

 

1,325

 

1,635

 

634

 

848

 

Debt contracts in Brazil

 

 

 

 

 

 

 

 

 

Loans and financing in:

 

 

 

 

 

 

 

 

 

Indexed to TJLP, TR, IGP-M e CDI

 

1,815

 

1,756

 

1,663

 

1,603

 

Basket of currencies, LIBOR

 

402

 

411

 

396

 

405

 

Fixed rates:

 

 

 

 

 

 

 

 

 

Loans in United States Dollars

 

13

 

14

 

13

 

14

 

Loans in Reais

 

115

 

111

 

110

 

106

 

Accrued charges

 

333

 

231

 

305

 

205

 

 

 

2,678

 

2,523

 

2,487

 

2,333

 

 

 

4,003

 

4,158

 

3,121

 

3,181

 

 

19



Table of Contents

 

GRAPHIC

 

 

 

Consolidated

 

Parent Company

 

 

 

Non-current Liabilities

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Debt contracts abroad

 

 

 

 

 

 

 

 

 

Loans and financing in:

 

 

 

 

 

 

 

 

 

United States Dollars

 

10,253

 

10,921

 

8,400

 

8,930

 

Others currencies

 

6

 

6

 

 

 

Fixed rates:

 

 

 

 

 

 

 

 

 

Notes indexed in United Stated Dollars

 

31,233

 

32,347

 

3,395

 

3,514

 

Euro

 

4,676

 

4,840

 

4,676

 

4,840

 

 

 

46,168

 

48,114

 

16,471

 

17,284

 

Debt contracts in Brazil

 

 

 

 

 

 

 

 

 

Loans and financing in:

 

 

 

 

 

 

 

 

 

Indexed to TJLP, TR, IGP-M e CDI

 

11,551

 

11,714

 

11,379

 

11,529

 

Basket of currencies, LIBOR

 

3,037

 

3,198

 

3,021

 

3,180

 

Non-convertible debentures into shares

 

1,917

 

870

 

1,010

 

 

Fixed rates:

 

 

 

 

 

 

 

 

 

Loans in United States Dollars

 

177

 

186

 

177

 

186

 

Loans in Reais

 

707

 

737

 

689

 

717

 

 

 

17,389

 

16,705

 

16,276

 

15,612

 

 

 

63,557

 

64,819

 

32,747

 

32,896

 

 

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

 

The long-term portion as at March 31, 2014 (unaudited) has maturities as follows:

 

 

 

Consolidated

 

Parent Company

 

2015 

 

2,279

 

1,347

 

2016 

 

4,492

 

2,012

 

2017 

 

5,481

 

2,046

 

2018 

 

9,222

 

8,872

 

2019 onwards

 

42,083

 

18,470

 

 

 

63,557

 

32,747

 

 

As at March 31, 2014 (unaudited), the annual interest rates on the long-term debts were as follows:

 

 

 

Consolidated

 

Parent Company

 

Up to 3%

 

7,776

 

6,172

 

3,1% to 5% (a)

 

19,909

 

11,866

 

5,1% to 7% (b)

 

28,379

 

10,445

 

7,1% to 9% (b)

 

2,596

 

 

9,1% to 11% (b)

 

319

 

 

Over 11% (b)

 

8,309

 

7,385

 

Variable

 

272

 

 

 

 

67,560

 

35,868

 

 


(a) Includes Eurobonds. For this operation we have entered into derivative transactions at a coupon of 4.42% per year in US dollars.

 

(b) Includes Brazilian Real denominated debt that bears interest at the CDI and 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 R$14,954 of which R$14,237 has an original interest rate above 5.1% per year. The average cost of debts not denominated in U.S. Dollars after entering derivatives transactions is 2.38% per year.

 

 

 

As at March 31, 2014
(unaudited)

 

 

 

 

 

Balance

 

Non-convertible Debentures

 

Issued

 

Outstanding

 

Maturity

 

Interest

 

March 31, 2014

 

December 31,
2013

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

Tranche “B” - Salobo

 

 

 

No date

 

6.5% p.a + IGP-DI

 

907

 

870

 

Infrastructure Debenture 1st serie

 

Feb/14

 

600

 

Jan/21

 

6,46%p.a+IPCA

 

611

 

 

Infrastructure Debenture 2st serie

 

Feb/14

 

150

 

Jan/24

 

6,57%p.a+IPCA

 

152

 

 

Infrastructure Debenture 3st serie

 

Feb/14

 

100

 

Jan/26

 

6,71%p.a+IPCA

 

102

 

 

Infrastructure Debenture 4st serie

 

Feb/14

 

150

 

Jan/29

 

6,78%p.a+IPCA

 

152

 

 

 

 

 

 

 

 

 

 

 

 

1,924

 

870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term portion

 

 

 

 

 

 

 

 

 

1,917

 

870

 

Accrued charges

 

 

 

 

 

 

 

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

1,924

 

870

 

 

20



Table of Contents

 

GRAPHIC

 

b)                                     Funding

 

On February 2014, Vale issued infrastructure debentures in the total amount of R$1 billion.

 

In April, 2014 (subsequent event), the BNDES approved a new financing of R$6.2 billion (approx. US$2.7 billion) to implement the iron ore project S11D and CLN S11D. The disbursement will occur within three years.

 

c)                                      Revolving credit lines

 

 

 

 

 

Credit line

 

 

 

 

 

 

 

 

 

 

 

Amounts drawn on

 

Type

 

Contractual
Currency

 

Date of agreement

 

Available until

 

Total amount
available

 

March 31, 2014

 

December 31,
2013

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

Revolving Credit Lines

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility - Vale/ Vale International/ Vale Canada

 

US$

 

April 2011

 

5 years

 

6,789

 

 

 

Revolving Credit Facility - Vale/ Vale International/ Vale Canada

 

US$

 

July 2011

 

5 years

 

4,526

 

 

 

Credit Lines

 

 

 

 

 

 

 

 

 

 

 

 

 

Export-Import Bank of China e Bank of China Limited

 

US$

 

September 2010

(a)

13 years

 

2,781

 

2,229

 

2,308

 

BNDES

 

R$

 

April 2008

(b)

10 years

 

7,300

 

4,626

 

4,626

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES - CLN 150

 

R$

 

September 2012

(c)

10 years

 

3,883

 

3,079

 

3,079

 

BNDES - Investment Sustenance Program (“PSI”) 3.0%

 

R$

 

June 2013

(d)

10 years

 

109

 

87

 

87

 

BNDES - Tecnored 3.5%

 

R$

 

December 2013

(e)

8 years

 

136

 

 

 

Canadian Agency Export Development (“EDC”)

 

US$

 

January 2014

(f)

5 and 7 years

 

1,754

 

 

 

 


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

(b)                                Memorandum of Understanding  signature date, however projects financing  is considered from the signature date of each projects contrast amendments.

(c)                                  Capacitação Logística Norte 150 Project (“CLN 150”).

(d)                                 Acquisition of a domestic equipment.

(e)                                  Support to Tecnored’s investment plan from 2013 to 2015.

(f)                                   General corporate purpose.

 

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

 

d)                                     Guarantee

 

On March 31, 2014 (unaudited), R$3,103 of the total aggregate outstanding debt was secured by property, plant and equipment and receivables.

 

15.                               Asset retirement obligation

 

The Company uses various judgments and assumptions when measuring its obligations related to the retirement of assets. The accrued amounts of these obligations are not deducted from the potential costs covered by insurance or indemnities, because their recovery is considered uncertain.

 

Long term interest rates used to discount these obligations to their present values and to update the provisions as at March 31, 2014 and December 31, 2013 were 5.03% p.a. The liability is periodically updated based on these discount rates plus the inflation index (IGPM) for the period in reference.

 

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

 

 

 

Consolidated

 

Parent Company

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Balance at beginning of period

 

6,194

 

5,615

 

1,946

 

1,625

 

Increase expense(i)

 

158

 

414

 

75

 

174

 

Settlement in the current period

 

(8

)

(90

)

(3

)

(35

)

Revisions in estimated cash flows

 

120

 

102

 

 

182

 

Translation adjustments

 

(144

)

162

 

 

 

Transfer held for sale

 

 

(9

)

 

 

Balance at end of period

 

6,320

 

6,194

 

2,018

 

1,946

 

 

 

 

 

 

 

 

 

 

 

Current

 

364

 

225

 

87

 

90

 

Non-current

 

5,956

 

5,969

 

1,931

 

1,856

 

 

 

6,320

 

6,194

 

2,018

 

1,946

 

 


(i) For the first quarter of 2013, R$92 for consolidated and R$32 for parent company.

 

21



Table of Contents

 

GRAPHIC

 

16.          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.

 

 

 

Consolidated

 

 

 

Tax litigation

 

Civil litigation

 

Labor litigation

 

Environmental
litigation

 

Total of litigation
provision

 

Balance as at December 31, 2012

 

2,039

 

575

 

1,534

 

70

 

4,218

 

Additions

 

28

 

13

 

108

 

7

 

156

 

Reversals

 

(44

)

(41

)

(49

)

 

(134

)

Payments

 

(448

)

(44

)

(56

)

 

(548

)

Indexation and interest/ Translation adjustments

 

(112

)

3

 

19

 

1

 

(89

)

Transfer to held for sale

 

 

2

 

(3

)

 

(1

)

Balance as at March 31, 2013 (unaudited)

 

1,463

 

508

 

1,553

 

78

 

3,602

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2013

 

771

 

498

 

1,653

 

67

 

2,989

 

Additions

 

95

 

21

 

124

 

42

 

282

 

Reversals

 

(62

)

(20

)

(57

)

(9

)

(148

)

Payments

 

(2

)

(6

)

(14

)

 

(22

)

Indexation and interest/ Translation adjustments

 

(23

)

(32

)

42

 

19

 

6

 

Balance as at March 31, 2014 (unaudited)

 

779

 

461

 

1,748

 

119

 

3,107

 

 

 

 

Parent Company

 

 

 

Tax litigation

 

Civil litigation

 

Labor litigation

 

Environmental
litigation

 

Total of litigation
provision

 

Balance at December 31, 2012

 

1,213

 

247

 

1,364

 

43

 

2,867

 

Additions

 

17

 

7

 

65

 

2

 

91

 

Reversals

 

(33

)

(12

)

(45

)

 

(90

)

Payments

 

(444

)

 

(29

)

 

(473

)

Monetary adjustment / Translation adjustments

 

18

 

(1

)

16

 

1

 

34

 

Balance at March 31, 2013 (unaudited)

 

771

 

241

 

1,371

 

46

 

2,429

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2013

 

280

 

221

 

1,472

 

35

 

2,008

 

Additions

 

36

 

19

 

118

 

38

 

211

 

Reversals

 

(1

)

(20

)

(43

)

(9

)

(73

)

Payments

 

 

(6

)

(9

)

 

(15

)

Monetary adjustment / Translation adjustments

 

2

 

(38

)

47

 

(6

)

5

 

Balance at March 31, 2014 (unaudited)

 

317

 

176

 

1,585

 

58

 

2,136

 

 

Provisions for tax litigation - The nature of tax contingencies balances refer to discussions on the basis of calculation of the Financial Compensation for Exploiting Mineral Resources (“CFEM”) and denials of compensation claims of credits in the settlement of federal taxes in Brazil, and mining taxes in our foreign subsidiaries. The other causes refer to the charges of Additional Port Workers Compensation (“AITP”) and questions about the location for the purpose of incidence of Service Tax (“ISS”).

 

Provisions for civil litigation - They are related to the demands that involve contracts between Vale and unrelated companies with their service providers, requiring differences in values due to alleged losses that have occurred due to various economic plans, other demands are related to accidents, actions damages and still others related to monetary compensation in action vindicatory.

 

Provisions for labor and social security litigation - Consist of lawsuits filed by employees and service providers, from employment relationship. The most recurring  claims are payment of overtime, hours in intinere, and health and safety. The social security contingencies are from legal and administrative disputes between the INSS and the Vale companies, relating to compulsory social security or not.

 

22



Table of Contents

 

GRAPHIC

 

In addition to those provisions, there are judicial deposits. These court-ordered deposits are accruing interest and are reported in noncurrent assets. Judicial deposits are as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Tax litigations

 

869

 

1,014

 

586

 

590

 

Civil litigations

 

498

 

411

 

446

 

359

 

Labor litigations

 

2,118

 

2,039

 

1,990

 

1,913

 

Environmental litigations

 

28

 

27

 

26

 

26

 

Total

 

3,513

 

3,491

 

3,048

 

2,888

 

 

The Company is challenging  at administrative and judicial levels, claims where the expectation of loss is classified as possible and considers that there is no need to recognize a provision.

 

These possible contingent liabilities are split between tax, civil, labor and social security, and are as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

December 31, 2013

 

 

 

(unaudited)

 

 

 

(unaudited)

 

 

 

Tax litigations

 

6,995

 

8,877

 

5,127

 

4,842

 

Civil litigations

 

2,507

 

2,855

 

2,211

 

2,701

 

Labor litigations

 

3,478

 

5,320

 

3,357

 

3,579

 

Environmental litigations

 

2,873

 

3,146

 

2,861

 

3,135

 

Total

 

15,853

 

20,198

 

13,556

 

14,257

 

 

The most significant possible loss tax risk relates to the deductibility of social contribution payments on the Income Tax Bases.

 

17.          Income Taxes Settlement Program (“REFIS”)

 

In November 2013, The Company elected to participate in the a corporate Income Tax Settlement Program (“REFIS”) for payment of amounts relating to income tax and social contribution on the net income of its non-Brazilian subsidiaries and affiliates from 2003 to 2012.

 

In March 31, 2014, the amount of R$16,456 in the consolidated and R$16,119 parent company will be paid in 175 monthly installments, bearing interest at the selic rate.

 

18.          Deferred Income Tax

 

We analyze 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 totaled approximately R$54,651 (US$24,150) on March 31, 2014. As described in Note 17, in 2013 we entered in the Brazilian REFIS program to pay the amounts relating to the collection of income taxes on equity gain on foreign subsidiaries and affiliates from 2003 to 2012 and therefore, the repatriation of these earnings would have no Brazilian tax consequences.

 

The income of the Company is subject to the common system of taxation applicable to companies in general. The net deferred balances were as follows:

 

 

 

Consolidated

 

 

 

Assets

 

Liabilities

 

Total

 

Balance at December 31, 2012

 

8,291

 

6,918

 

1,373

 

Net income effect

 

305

 

(23

)

328

 

Translation adjustment for the period

 

(63

)

129

 

(192

)

Other comprehensive income

 

45

 

53

 

(8

)

Net effect of discontinued operations of the period

 

 

(3

)

3

 

Balance at March 31, 2013 (unaudited)

 

8,578

 

7,074

 

1,504

 

 

 

 

 

 

 

 

 

Balance at December 31, 2013

 

10,596

 

7,562

 

3,034

 

Net income effect

 

(68

)

78

 

(146

)

Translation adjustment for the period

 

64

 

(396

)

460

 

Other comprehensive income

 

22

 

20

 

2

 

Balance at March 31, 2014 (unaudited)

 

10,614

 

7,264

 

3,350

 

 

23



Table of Contents

 

GRAPHIC

 

 

 

Parent Company

 

 

 

Assets

 

Balance at December 31, 2012

 

5,715

 

Net income effect

 

255

 

Other comprehensive income

 

45

 

Balance at March 31, 2013 (unaudited)

 

6,015

 

 

 

 

 

Balance at December 31, 2013

 

7,418

 

Net income effect

 

(164

)

Other comprehensive income

 

21

 

Balance at March 31, 2014 (unaudited)

 

7,275

 

 

The deferred assets arising from tax losses, negative social contribution and temporary differences are recognized in the accounts, taking into consideration the analysis of future performance, based on economic and financial projections, prepared based on assumptions internal and macroeconomic, trade and tax scenarios that may suffer changes in the future.

 

The income taxes in Brazil comprise the taxation on income and social contribution on profit. The composite statutory rate applicable in the periods presented is 34%. In other countries where we have operations, we are subject to various rates depending on jurisdiction.

 

The total amount presented the results in the financial statements is reconciled with the rates established by law, as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Net income before income taxes

 

7,921

 

8,059

 

8,111

 

8,017

 

Income taxes at statutory rates - 34%

 

(2,693

)

(2,740

)

(2,758

)

(2,726

)

Adjustments that affects the basis of taxes:

 

 

 

 

 

 

 

 

 

Income taxes benefit from interest on stockholders’ equity

 

659

 

627

 

659

 

627

 

Tax incentive

 

311

 

260

 

311

 

260

 

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

 

(667

)

161

 

 

 

Constitution/Reversal for tax loss carryfoward

 

17

 

(64

)

 

 

Results of equity investments

 

156

 

116

 

(563

)

160

 

Other

 

(120

)

(217

)

149

 

(137

)

Income taxes on the profit for the period

 

(2,337

)

(1,857

)

(2,202

)

(1,816

)

 

19.          Employee Benefits Obligations

 

In its 2013 financial statements the Company had announced that it expects to contribute R$829 (parent R$ 350) to its pension plan in 2013. Through March 31, 2014 it had contributed R$216 (parent R$88). No significant changes are expected in relation to the estimative disclosed in December 31, 2013 financial statement.

 

Reconciliation of assets and liabilities in balance sheet

 

 

 

Total

 

 

Consolidated

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other
underfunded
pension plans

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other
underfunded
pension plans

 

Ceiling recognition of an asset (ceiling) / onerous liability

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

2,790

 

 

 

1,725

 

 

 

Interest income

 

 

 

 

154

 

 

 

Changes in asset ceiling/ onerous liability

 

78

 

 

 

911

 

 

 

Ended of the period

 

2,868

 

 

 

2,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount recognized in the balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

(9,689

)

(9,807

)

(3,842

)

(9,557

)

(10,320

)

(3,966

)

Fair value of assets

 

12,557

 

8,711

 

 

12,347

 

8,911

 

 

Effect of the asset ceiling

 

(2,868

)

 

 

(2,790

)

 

 

Assets (liabilities) to be provisioned

 

 

(1,096

)

(3,842

)

 

(1,409

)

(3,966

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

(21

)

(197

)

 

(22

)

(205

)

Non-current liabilities

 

 

(1,075

)

(3,645

)

 

(1,387

)

(3,761

)

Assets (liabilities) to be provisioned

 

 

(1,096

)

(3,842

)

 

(1,409

)

(3,966

)

 

24



Table of Contents

 

GRAPHIC

 

Costs recognized in the income statements for the period:

 

 

 

Consolidated

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other
underfunded

pension plans

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other
underfunded
pension plans

 

Current service cost

 

17

 

36

 

18

 

 

65

 

23

 

Interest on expense on liabilities

 

279

 

124

 

54

 

159

 

181

 

51

 

Interest income on plan assets

 

(283

)

(90

)

 

(195

)

(180

)

 

Effect of the asset ceiling

 

 

 

 

 

36

 

 

 

Total costs, net

 

13

 

70

 

72

 

 

66

 

74

 

 

Costs recognized in the statement of comprehensive income for the period

 

 

 

Consolidated

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

 

 

Overfunded
pension plans

 

Underfunded

pension plans

 

Other
underfunded
pension plans

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other
underfunded
pension plans

 

Beginning of the period

 

(219

)

(926

)

(460

)

(7

)

(1,970

)

(778

)

Return on plan assets (excluding interest income)

 

(42

)

117

 

 

(414

)

72

 

 

Change of asset ceiling / costly liabilities (excluding interest income)

 

(20

)

 

 

414

 

 

 

 

 

(62

)

117

 

 

 

72

 

 

Income tax

 

21

 

(27

)

 

 

(7

)

 

Others comprehensive income

 

(41

)

90

 

 

 

65

 

 

Effect of conversion

 

 

31

 

12

 

 

15

 

5

 

Accumulated other comprehensive income

 

(260

)

(805

)

(448

)

(7

)

(1,890

)

(773

)

 

Incentive Plan in Results

 

The Company, Participation in Results Program (“PPR”) measured on the evaluation of individual and collective performance of its employees.

 

The Participation in the Results of the Company for each employee is calculated individually according to the achievement of goals previously established using of indicators for the, performance of the Company, Business Unit, Team and individual. The contribution of each performance unit to the performance scores of employees is discussed and agreed each year, between the Company and the unions representing the employees.

 

The Company accrued expenses/costs related to participation in the results as follow:

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Operational expenses

 

94

 

106

 

78

 

91

 

Cost of goods sold and services rendered

 

217

 

197

 

184

 

153

 

Total

 

311

 

303

 

262

 

244

 

 

Long-term stock option compensation plan

 

The terms, assumptions, calculation methods and the accounting treatment applied to the long-term incentive plan (“LTI”) is the same as presented in the financial statements of December 31, 2013. The total number of shares subject to the long term compensation plan on March 31, 2014 and December 31, 2013 are 4,427,375 and 6,214,288, and total liability recorded of R$195 and R$198, respectively.

 

25



Table of Contents

 

GRAPHIC

 

20.          Classification of financial instruments

 

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

 

 

 

Consolidated

 

Parent Company

 

 

 

March 31, 2014 (unaudited)

 

Financial assets

 

Loans and
receivables (a)

 

At fair value
through profit or
loss (b)

 

Derivatives
designated as
hedge (c)

 

Available for sale

 

Total

 

Loans and
receivables (a)

 

At fair value
through profit or
loss (b)

 

Total

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

16,252

 

 

 

 

16,252

 

1,109

 

 

1,109

 

Derivative financial instruments

 

 

419

 

3

 

 

422

 

 

384

 

384

 

Accounts receivable

 

9,284

 

 

 

 

9,284

 

19,471

 

 

19,471

 

Related parties

 

1,626

 

 

 

 

1,626

 

2,184

 

 

2,184

 

 

 

27,162

 

419

 

3

 

 

27,584

 

22,764

 

384

 

23,148

 

Non-Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

260

 

 

 

 

260

 

818

 

 

818

 

Loans and financing agreements

 

591

 

 

 

 

591

 

195

 

 

195

 

Derivative financial instruments

 

 

382

 

 

 

382

 

 

8

 

8

 

Others

 

 

 

 

11

 

11

 

 

 

 

 

 

851

 

382

 

 

11

 

1,244

 

1,013

 

8

 

1,021

 

Total of Assets

 

28,013

 

801

 

3

 

11

 

28,828

 

23,777

 

392

 

24,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

7,859

 

 

 

 

7,859

 

3,764

 

 

3,764

 

Derivative financial instruments

 

 

985

 

125

 

 

1,110

 

 

761

 

761

 

Loans and financing agreements

 

4,003

 

 

 

 

4,003

 

3,121

 

 

3,121

 

Related parties

 

743

 

 

 

 

743

 

6,729

 

 

6,729

 

 

 

12,605

 

985

 

125

 

 

13,715

 

13,614

 

761

 

14,375

 

Non-Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

2,510

 

29

 

 

2,539

 

 

2,462

 

2,462

 

Loans and financing agreements

 

63,557

 

 

 

 

63,557

 

32,747

 

 

32,747

 

Related parties

 

372

 

 

 

 

372

 

29,942

 

 

29,942

 

Stockholders’ Debentures

 

 

4,208

 

 

 

4,208

 

 

4,208

 

4,208

 

 

 

63,929

 

6,718

 

29

 

 

70,676

 

62,689

 

6,670

 

69,359

 

Total of Liabilities

 

76,534

 

7,703

 

154

 

 

84,391

 

76,303

 

7,431

 

83,734

 

 


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

(b) Financial instruments for trading in short term.

(c)  See Note 22a.

 

26



Table of Contents

 

GRAPHIC

 

 

 

Consolidated

 

Parent Company

 

 

 

December 31, 2013

 

Financial assets

 

Loans and
receivables (a)

 

At fair value
through profit or
loss (b)

 

Derivatives
designated as
hedge (c)

 

Available for sale

 

Total

 

Loans and
receivables (a)

 

At fair value
through profit or
loss (b)

 

Total

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

12,465

 

 

 

 

12,465

 

3,635

 

 

3,635

 

Derivative financial instruments

 

 

459

 

12

 

 

471

 

 

378

 

378

 

Accounts receivable

 

13,360

 

 

 

 

13,360

 

14,167

 

 

14,167

 

Related parties

 

611

 

 

 

 

611

 

1,684

 

 

1,684

 

 

 

26,436

 

459

 

12

 

 

29,907

 

19,486

 

378

 

19,864

 

Non-Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

253

 

 

 

 

253

 

864

 

 

864

 

Loans and financing agreements

 

564

 

 

 

 

564

 

192

 

 

192

 

Derivative financial instruments

 

 

329

 

 

 

329

 

 

 

 

Other

 

 

 

 

11

 

11

 

 

 

 

 

 

817

 

329

 

 

11

 

1,157

 

1,056

 

 

1,056

 

Total of Assets

 

27,253

 

788

 

12

 

11

 

28,064

 

20,542

 

378

 

20,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

8,837

 

 

 

 

8,837

 

3,640

 

 

3,640

 

Derivative financial instruments

 

 

464

 

92

 

 

556

 

 

435

 

435

 

Loans and financing agreements

 

4,158

 

 

 

 

4,158

 

3,181

 

 

3,181

 

Related parties

 

479

 

 

 

 

479

 

6,453

 

 

6,453

 

 

 

13,474

 

464

 

92

 

 

14,030

 

13,274

 

435

 

13,709

 

Non-Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

3,469

 

27

 

 

3,496

 

 

3,188

 

3,188

 

Loans and financing agreements

 

64,819

 

 

 

 

64,819

 

32,896

 

 

32,896

 

Related parties

 

11

 

 

 

 

11

 

32,013

 

 

32,013

 

Stockholders’ Debentures

 

 

4,159

 

 

 

4,159

 

 

4,159

 

4,159

 

 

 

64,830

 

7,628

 

27

 

 

72,485

 

64,909

 

7,347

 

72,256

 

Total of Liabilities

 

78,304

 

8,092

 

119

 

 

86,515

 

78,183

 

7,782

 

85,965

 

 


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

(b) Financial instruments for trading in short term.

(c)  See Note 22a.

 

27


 


Table of Contents

 

GRAPHIC

 

21.          Fair Value Estimative

 

The Company considered the same assumptions and calculation methods presented in the financial statements of December 31, 2013, to measure the fair value of assets and liabilities in the period.

 

The tables below present the assets and liabilities measured at fair value:

 

 

 

Consolidated

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Level 2 (i)

 

Level 2 (i)

 

Financial Assets

 

 

 

 

 

Current

 

 

 

 

 

Derivatives at fair value through profit or loss

 

419

 

459

 

Derivatives designated as hedges

 

3

 

12

 

 

 

422

 

471

 

Non-Current

 

 

 

 

 

Derivatives at fair value through profit or loss

 

382

 

329

 

 

 

382

 

329

 

Total of Assets

 

804

 

800

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

Current

 

 

 

 

 

Derivatives at fair value through profit or loss

 

985

 

464

 

Derivatives designated as hedges

 

125

 

92

 

 

 

1,110

 

556

 

Non-Current

 

 

 

 

 

Derivatives at fair value through profit or loss

 

2,510

 

3,469

 

Derivatives designated as hedges

 

29

 

27

 

Stockholders’ debentures

 

4,208

 

4,159

 

 

 

6,747

 

7,655

 

Total of Liabilities

 

7,857

 

8,211

 

 


(i) No classification according to levels 1 and 3.

 

 

 

Parent Company

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Level 2 (i)

 

Level 2 (i)

 

Financial Assets

 

 

 

 

 

Current

 

 

 

 

 

Derivatives at fair value through profit or loss

 

384

 

378

 

 

 

384

 

378

 

Non-Current

 

 

 

 

 

Derivatives at fair value through profit or loss

 

8

 

 

 

 

8

 

 

Total of Assets

 

392

 

378

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

Current

 

 

 

 

 

Derivatives at fair value through profit or loss

 

761

 

435

 

 

 

761

 

435

 

Non-Current

 

 

 

 

 

Derivatives at fair value through profit or loss

 

2,462

 

3,188

 

Stockholders’ debentures

 

4,208

 

4,159

 

 

 

6,670

 

7,347

 

Total of Liabilities

 

7,431

 

7,782

 

 


(i) No classification according to levels 1 and 3.

 

28



Table of Contents

 

GRAPHIC

 

Fair value measurement compared to book value

 

For the loans allocated to Level 1, the evaluation method used to estimate the fair value of debt is the market approach to the contracts listed on the secondary market. For the loans allocated Level 2, the fair value for both fixed-indexed rate debt and floating rate is determined from the discounted cash flow using the future values of the LIBOR rate and the curve of Vale’s Bonds (income approach).

 

The fair values and carrying amounts of non-current loans (net of interest) are shown in the table below:

 

 

 

Consolidated

 

Parent Company

 

 

 

Balance

 

Fair value (i)

 

Level 1

 

Level 2

 

Balance

 

Fair value (i)

 

Level 1

 

Level 2

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2014 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (long term)(ii)

 

66,713

 

70,685

 

38,881

 

31,804

 

35,480

 

36,833

 

9,265

 

27,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (long term)(ii)

 

67,926

 

70,289

 

37,397

 

32,892

 

35,560

 

36,377

 

7,889

 

28,488

 

 


(i) No classification according to the level 3.

(ii) Net interest of R$847 in consolidated and R$388 for parent company in March 31, 2014 and net interest of R$1,051 in consolidated and R$517 for parent company in December 31, 2013.

 

22.          Derivative financial instruments

 

a)            Derivatives effects on Balance Sheet

 

 

 

Consolidated

 

 

 

Assets

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

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

 

367

 

 

408

 

 

IPCA swap

 

9

 

8

 

 

 

Eurobonds Swap

 

1

 

266

 

30

 

236

 

Pre dollar swap

 

12

 

 

12

 

 

 

 

389

 

274

 

450

 

236

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Fixed price program

 

24

 

1

 

9

 

 

Bunker Oil

 

6

 

 

 

 

 

 

30

 

1

 

9

 

 

Warrants

 

 

 

 

 

 

 

 

 

SLW options (Note 27)

 

 

107

 

 

 

93

 

 

 

 

107

 

 

93

 

Derivatives designated as hedge

 

 

 

 

 

 

 

 

 

Bunker Oil Hedge

 

3

 

 

12

 

 

 

 

3

 

 

12

 

 

Total

 

422

 

382

 

471

 

329

 

 

 

 

Consolidated

 

 

 

Liabilities

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

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

 

951

 

2,252

 

434

 

3,207

 

Eurobonds Swap

 

6

 

15

 

2

 

 

Pre dollar swap

 

1

 

238

 

1

 

259

 

 

 

958

 

2,505

 

437

 

3,466

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Fixed price program

 

26

 

1

 

6

 

 

Bunker Oil

 

 

 

20

 

 

 

 

26

 

1

 

26

 

 

Embedded derivatives

 

 

 

 

 

 

 

 

 

Gas Oman

 

1

 

4

 

1

 

3

 

 

 

1

 

4

 

1

 

3

 

Derivatives designated as hedge

 

 

 

 

 

 

 

 

 

Bunker Oil Hedge

 

36

 

 

29

 

 

Foreign exchange cash flow hedge

 

89

 

29

 

63

 

27

 

 

 

125

 

29

 

92

 

27

 

Total

 

1,110

 

2,539

 

556

 

3,496

 

 

29



Table of Contents

 

GRAPHIC

 

 

 

Parent Company

 

 

 

Assets

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

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

 

364

 

 

366

 

 

IPCA swap

 

9

 

8

 

 

 

Pre dollar swap

 

11

 

 

12

 

 

 

 

384

 

8

 

378

 

 

Total

 

384

 

8

 

378

 

 

 

 

 

Parent Company

 

 

 

Liabilites

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

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

 

760

 

2,224

 

434

 

2,929

 

Pre dollar swap

 

1

 

238

 

1

 

259

 

 

 

761

 

2,462

 

435

 

3,188

 

Total

 

761

 

2,462

 

435

 

3,188

 

 

b)            Effects of derivatives in the statement of income

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Derivatives not designated as hedge

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

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

 

456

 

290

 

423

 

249

 

IPCA swap

 

17

 

 

17

 

 

Eurobonds Swap

 

15

 

(78

)

 

 

Pre dollar swap

 

26

 

17

 

26

 

17

 

 

 

514

 

229

 

466

 

266

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel:

 

 

 

 

 

 

 

 

 

Fixed price program

 

(2

)

3

 

 

 

Purchased scrap protection program

 

 

1

 

 

 

Bunker Oil

 

6

 

(30

)

 

 

 

 

4

 

(26

)

 

 

Warrants

 

 

 

 

 

 

 

 

 

SLW Options (Note 27)

 

19

 

(14

)

 

 

 

 

19

 

(14

)

 

 

Embedded derivatives

 

 

 

 

 

 

 

 

 

Gas Oman

 

(1

)

(1

)

 

 

 

 

(1

)

(1

)

 

 

Derivatives designated as hedge

 

 

 

 

 

 

 

 

 

Bunker Oil Hedge

 

(6

)

 

 

 

Strategic Nickel

 

 

26

 

 

 

Foreign exchange cash flow hedge

 

(31

)

8

 

 

11

 

 

 

(37

)

34

 

 

11

 

Total

 

499

 

222

 

466

 

277

 

 

30



Table of Contents

 

GRAPHIC

 

c)             Effects of derivatives as Cash Flow hedge

 

 

 

Consolidated

 

Parent Company

 

 

 

(Inflows)/ Outflows

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

Exchange risk and interest rates

 

 

 

 

 

 

 

 

 

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

 

(67

)

(167

)

(48

)

(137

)

EuroBonds Swap

 

(24

)

10

 

 

 

Pre dollar swap

 

(5

)

(10

)

(4

)

(10

)

 

 

(96

)

(167

)

(52

)

(147

)

Risk of product prices

 

 

 

 

 

 

 

 

 

Fixed price program

 

(3

)

5

 

 

 

Bunker Oil Hedge

 

21

 

(1

)

 

 

 

 

18

 

4

 

 

 

Derivatives designated as hedges

 

 

 

 

 

 

 

 

 

Bunker Oil Hedge

 

6

 

 

 

 

Strategic Nickel

 

 

(26

)

 

 

Foreign exchange cash flow hedge

 

31

 

(8

)

 

(11

)

 

 

37

 

(34

)

 

(11

)

Total

 

(41

)

(197

)

(52

)

(158

)

 

 

 

 

 

 

 

 

 

 

Gains (losses) unrealized derivative

 

458

 

25

 

414

 

119

 

 

d)            Effects of derivatives designated as hedge

 

i.              Cash Flow Hedge

 

The effects of cash flow hedge impact the stockholders’ equity and are presented in the following tables:

 

 

 

Three-month period ended (unaudited)

 

 

 

Parent Company

 

noncontrolling

 

Consolidated

 

 

 

Currency

 

Nickel

 

Others

 

Total

 

stockholders

 

Total

 

Fair value measurements

 

(54

)

 

(24

)

(78

)

 

(78

)

Reclassification to results due to realization

 

31

 

 

6

 

37

 

 

37

 

Net change in March 31, 2014

 

(23

)

 

(18

)

(41

)

 

(41

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurements

 

(18

)

 

(27

)

(45

)

 

(45

)

Reclassification to results due to realization

 

(8

)

(26

)

 

(34

)

 

(34

)

Net change in March 31, 2013

 

(26

)

(26

)

(27

)

(79

)

 

(79

)

 

 

 

Maturities dates

 

Currencies/ Interest Rates (LIBOR)

 

July 2023

 

Gas

 

April 2016

 

Nickel

 

November 2015

 

Copper

 

June 2014

 

Warrants

 

February 2023

 

Bunker Oil

 

December 2014

 

 

31



Table of Contents

 

GRAPHIC

 

Additional information about derivatives financial instruments

 

Value at Risk computation methodology

 

The Value at Risk of the positions was measured using a delta-Normal parametric approach, which considers that the future distribution of the risk factors - and its correlations - tends to present the same statistic properties verified in the historical data. The value at risk of Vale’s derivatives current positions was estimated considering one business day time horizon and a 95% confidence level.

 

Contracts subjected to margin calls

 

Vale has contracts subject to margin calls only for part of nickel trades executed by its wholly-owned subsidiary Vale Canada Ltd. There was not cash amount subject to margin calls on March 31, 2014.

 

Initial Cost of Contracts

 

The financial derivatives negotiated by Vale and its controlled companies described in this document didn’t have initial costs (initial cash flow) associated.

 

The following tables show as of March 31, 2014, the derivatives positions for Vale and controlled companies with the following information: notional amount, fair value (considering counterparty (credit) risk)(1), value at risk, gains or losses in the period and the fair value for the remaining years of the operations per each group of instruments.

 

Foreign Exchange and Interest Rates Derivative Positions

 

Protection program for the Real denominated debt indexed to CDI

 

·                  CDI vs. USD fixed rate swap — In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows from debt instruments denominated in Brazilian Reais linked to CDI to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to CDI.

 

·                  CDI vs. USD floating rate swap — In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows from debt instruments denominated in Brazilian Reais linked to CDI to U.S. Dollars. In those swaps, Vale pays floating rates in U.S. Dollars (Libor — London Interbank Offered Rate) and receives payments linked to CDI.

 

 

 

R$ Million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Index

 

Average
rate

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

2015

 

2016

 

2017

 

CDI vs. fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

5,596

 

R$

5,096

 

CDI

 

108.35

%

5,926

 

5,601

 

64

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

2,816

 

US$

2,603

 

US$+

 

3.71

%

(6,663

)

(6,557

)

(44

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(737

)

(956

)

20

 

79

 

161

 

(210

)

(562

)

(126

)

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(744

)

(963

)

 

 

 

 

160

 

(212

)

(565

)

(127

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI vs. floating rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

428

 

R$

428

 

CDI

 

103.50

%

436

 

446

 

20

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

250

 

US$

250

 

Libor +

 

0.99

%

(572

)

(596

)

(4

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(136

)

(150

)

16

 

6

 

18

 

(154

)

 

 

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(136

)

(150

)

 

 

 

 

18

 

(154

)

 

 

 

Type of contracts: OTC Contracts

 

Protected Item: Debts linked to BRL

 

The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to USD so as to achieve a currency offset by matching Vale’s receivables (mainly linked to USD) with Vale’s payables.

 


(1)  The “Adjusted net/total for credit risk” considers the adjustments for credit (counterparty) risk calculated for the instruments, in accordance with International Financial Reporting Standard 13 (CPC 46).

 

32



Table of Contents

 

GRAPHIC

 

Protection program for the real denominated debt indexed to TJLP

 

·                  TJLP vs. USD fixed rate swap — In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows of the loans with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) from TJLP(2) to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to TJLP.

 

·                  TJLP vs. USD floating rate swap — In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows of the loans with BNDES from TJLP to U.S. Dollars. In those swaps, Vale pays floating rates in U.S. Dollars and receives payments linked to TJLP.

 

 

 

R$ Million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Index

 

Average
rate

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

2015

 

2016

 

2017-2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap TJLP vs. fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

6,351

 

R$

6,456

 

TJLP +

 

1.37

%

5,568

 

5,626

 

193

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

3,230

 

US$

3,310

 

USD +

 

1.99

%

(7,213

)

(7,431

)

(162

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(1,645

)

(1,805

)

31

 

257

 

(37

)

(130

)

(260

)

(1,218

)

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(1,741

)

(1,881

)

 

 

 

 

(37

)

(131

)

(265

)

(1,308

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap TJLP vs. floating rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

613

 

R$

615

 

TJLP +

 

0.89

%

535

 

525

 

3

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

349

 

US$

350

 

Libor +

 

-1.15

%

(747

)

(760

)

(3

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(212

)

(235

)

0

 

21

 

(78

)

4

 

(4

)

(134

)

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(215

)

(238

)

 

 

 

 

(79

)

4

 

(4

)

(136

)

 

Type of contracts: OTC Contracts

 

Protected Item: Debts linked to BRL

 

The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to USD so as to achieve a currency offset by matching Vale’s receivables (mainly linked to USD) with Vale’s payables.

 

Protection program for the Real denominated fixed rate debt

 

·                  BRL fixed rate vs. USD fixed rate swap: In order to hedge the cash flow volatility, Vale entered into a swap transaction to convert the cash flows from loans rate with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) in Brazilian Reais linked to fixed rate to U.S. Dollars linked to fixed. In those swaps, Vale pays fixed rates in U.S. Dollars and receives fixed rates in Reais.

 

 

 

R$ Million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Index

 

Average rate

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

2015

 

2016

 

2017 - 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ fixed rate vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

821

 

R$

824

 

Fix

 

4.49

%

705

 

723

 

34

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

442

 

US$

446

 

US$-

 

-1.14

%

(924

)

(963

)

(30

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(219

)

(240

)

4

 

23

 

10

 

(46

)

(135

)

(48

)

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(228

)

(249

)

 

 

 

 

10

 

(47

)

(138

)

(53

)

 

Type of contracts: OTC Contracts

 

Protected Item: Debts linked to BRL

 

The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to USD so as to achieve a currency offset by matching Vale’s receivables (mainly linked to USD) with Vale’s payables.

 


(2)  Due to TJLP derivatives market liquidity constraints, some swap trades were done through CDI equivalency.

 

33



Table of Contents

 

GRAPHIC

 

Protection program for the Real denominated debt indexed to IPCA

 

·                  IPCA vs. USD fixed rate swap — In order to reduce the cash flow volatility, Vale entered into swap transactions to convert the cash flows from debt instruments denominated in Brazilian Reais linked to IPCA to U.S. Dollars. In those swaps, Vale pays fixed rates in U.S. Dollars and receives payments linked to IPCA.

 

 

 

R$ Million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Index

 

Average rate

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

2015

 

2016

 

2017 - 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

450

 

 

Fix

 

6.46

%

461

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

187

 

 

US$+

 

4.02

%

(443

)

 

 

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

18

 

 

 

72

 

 

10

 

10

 

(2

)

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

17

 

 

 

 

 

 

 

10

 

10

 

(3

)

 

Type of contracts: OTC Contracts

 

Protected Item: Debts linked to BRL

 

The protected items are the Debts linked to BRL because the objective of this protection is to transform the obligations linked to BRL into obligations linked to USD so as to achieve a currency offset by matching Vale’s receivables (mainly linked to USD) with Vale’s payables.

 

Protection program for Euro denominated debt

 

·                  EUR fixed rate vs. USD fixed rate swap: In order to hedge the cash flow volatility, Vale entered into a swap transaction to convert the cash flows from debts in Euros linked to fixed rate to U.S. Dollars linked to fixed rate. This trade was used to convert the cash flows of part of debts in Euros, each one with a notional amount of € 750 million, issued in 2010 and 2012 by Vale. Vale receives fixed rates in Euros and pays fixed rates in U.S. Dollars.

 

 

 

R$ million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Index

 

Average rate

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

2015

 

2016 - 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

1,000

 

1,000

 

EUR

 

4.063

%

3,517

 

3,585

 

1,731

 

 

 

 

 

 

 

 

 

Payable

 

US$

1,302

 

US$

1,288

 

US$

 

4.511

%

(3,259

)

(3,306

)

(1,707

)

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

258

 

279

 

24

 

28

 

 

(6

)

264

 

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

245

 

264

 

 

 

 

 

 

(6

)

251

 

 

Type of contracts: OTC Contracts

 

Protected Item: Vale’s Debt linked to EUR

 

The P&L shown in the table above is offset by the hedged items’ P&L due to EUR/USD exchange rate.

 

Foreign exchange hedging program for disbursements in Canadian dollars

 

·                  Canadian Dollar Forward — In order to reduce the cash flow volatility, Vale entered into forward transactions to mitigate the foreign exchange exposure that arises from the currency mismatch between the revenues denominated in U.S. Dollars and the disbursements denominated in Canadian Dollars.

 

 

 

R$ million

 

 

 

Notional ($ million)

 

 

 

Average rate

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(CAD/USD)

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

CAD

638

 

CAD

786

 

B

 

1.020

 

(118

)

(90

)

 

9

 

(74

)

(42

)

(2

)

Adjusted total for credit risk

 

 

 

 

 

 

 

 

 

(118

)

(90

)

 

 

 

 

(74

)

(42

)

(2

)

 

Type of contracts: OTC Contracts

 

Hedged Item: part of disbursements in Canadian Dollars

 

The P&L shown in the table above is offset by the hedged items’ P&L due to CAD/USD exchange rate.

 

34



Table of Contents

 

GRAPHIC

 

Commodity Derivative Positions

 

The Company’s cash flow is also exposed to several market risks associated to global commodities price volatilities. To offset these volatilities, Vale contracted the following derivatives transactions:

 

Nickel Purchase Protection Program

 

In order to reduce the cash flow volatility and eliminate the mismatch between the pricing of the purchased nickel (concentrate, cathode, sinter and others) and the pricing of the final or original product sold to our clients, hedging transactions were implemented. The trades are usually implemented by the sale and/or buy of nickel forward or future contracts at LME or over-the-counter operations.

 

 

 

R$ million

 

 

 

Notional (ton)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/ton)

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel Futures

 

1,020

 

0

 

B

 

16,147

 

(0.6

)

 

 

 

 

(0.6

)

Nickel Futures

 

1,036

 

168

 

S

 

15,925

 

0.1

 

0.08

 

(0.1

)

 

 

0.1

 

Adjusted total for
credit risk

 

 

 

 

 

 

 

(0.5

)

0.08

 

(0.1

)

1.55

 

(0.5

)

 

Type of contracts: LME Contracts and OTC contracts

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

 

The P&L shown in the table above is offset by the protected items’ P&L due to Nickel price.

 

Nickel Fixed Price Program

 

In order to maintain the exposure to Nickel price fluctuations, we entered into derivatives to convert to floating prices all contracts with clients that required a fixed price. These trades aim to guarantee that the prices of these operations would be the same of the average prices negotiated in LME in the date the product is delivered to the client. It normally involves buying Nickel forwards (Over-the-Counter) or futures (exchange negotiated). Those operations are usually reverted before the maturity in order to match the settlement dates of the commercial contracts in which the prices are fixed.

 

 

 

R$ million

 

 

 

Notional (ton)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/ton)

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel Futures

 

7,184

 

6,317

 

B

 

14,767

 

21

 

(5

)

(8

)

5

 

18

 

3

 

Adjusted total
for credit risk

 

 

 

 

 

 

 

21

 

(5

)

 

 

 

 

18

 

3

 

 

Type of contracts: LME Contracts and OTC contracts

Protected Item: part of Vale’s revenues linked to fixed price sales of Nickel.

 

The P&L shown in the table above is offset by the protected items’ P&L due to Nickel price.

 

Copper Scrap Purchase Protection Program

 

This program was implemented in order to reduce the cash flow volatility due to the quotation period mismatch between the pricing period of copper scrap purchase and the pricing period of final products sale to the clients, as the copper scrap combined with other raw materials or inputs to produce copper for the final clients. This program usually is implemented by the sale of forwards or futures at LME or Over-the-Counter operations.

 

 

 

R$ million

 

 

 

Notional (lbs)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/lbs)

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

585,326

 

1,101,029

 

S

 

3.22

 

0.26

 

(0.34

)

(0.1

)

0.1

 

0.26

 

Adjusted
total for
credit risk

 

 

 

 

 

0.26

 

(0.34

)

 

 

 

 

0.26

 

 

Type of contracts: OTC Contracts

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

 

The P&L shown in the table above is offset by the protected items’ P&L due to copper price.

 

35



Table of Contents

 

GRAPHIC

 

Bunker Oil Purchase Protection Program

 

In order to reduce the impact of bunker oil price fluctuation on Vale’s maritime freight hiring/supply and consequently reducing the company’s cash flow volatility, bunker oil derivatives were implemented. These transactions are usually executed through forward purchases.

 

 

 

R$ million

 

 

 

Notional (ton)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/mt)

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

1,108,500

 

 

B

 

591

 

6

 

 

 

21

 

6

 

Adjusted total
for credit
risk

 

 

 

 

 

 

 

6

 

 

 

 

 

 

6

 

 

Type of contracts: OTC Contracts

Protected Item: part of Vale’s costs linked to bunker oil price

 

The P&L shown in the table above is offset by the protected items’ P&L due to bunker oil price.

 

Bunker Oil Purchase Hedging Program

 

In order to reduce the impact of bunker oil price fluctuation on Vale’s maritime freight hiring/supply and consequently reducing the company’s cash flow volatility, bunker oil derivatives were implemented. These transactions are usually executed through forward purchases.

 

 

 

R$ million

 

 

 

Notional (ton)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/mt)

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

2,110,500

 

1,590,000

 

B

 

600

 

(31

)

(8

)

(0.4

)

39

 

(31

)

Adjusted total
for credit
risk

 

 

 

 

 

(31

)

(8

)

 

 

 

 

(31

)

 

Type of contracts: OTC Contracts

 

Protected Item: part of Vale’s costs linked to bunker oil price

 

The P&L shown in the table above is offset by the protected items’ P&L due to bunker oil price.

 

Sell of part of future gold production (subproduct) from Vale

 

The company has definitive contracts with Silver Wheaton Corp. (SLW), a Canadian company with stocks negotiated in Toronto Stock Exchange and New York Stock Exchange, to sell 25% of gold payable flows produced as a sub product from Salobo copper mine during its life and 70% of gold payable flows produced as a sub product from some nickel mines in Sudbury during 20 years. For this transaction the payment was realized part in cash (US$ 1.9 billion) and part as 10 million of SLW warrants with strike price of US$ 65 and 10 years term, where this last part configures an American call option.

 

 

 

R$ million

 

 

 

Notional ($ million)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/stock)

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call Option

 

US$

10

 

US$

10

 

B

 

65

 

108

 

93

 

 

9

 

108

 

Adjusted total
for credit
risk

 

 

 

 

 

107

 

93

 

 

 

 

 

107

 

 

Embedded Derivative Positions

 

The Company’s cash flow is also exposed to several market risks associated to contracts that contain embedded derivatives or derivative-like features. From Vale’s perspective, it may include, but is not limited to, commercial contracts, procurement contracts, rental contracts, bonds, insurance policies and loans. The following embedded derivatives were observed in March 31, 2014:

 

36



Table of Contents

 

GRAPHIC

 

 

 

R$ million

 

 

 

Notional (ton)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/ton)

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel Forwards

 

3,413

 

2,111

 

 

 

14,753

 

7.0

 

0.1

 

0.8

 

 

 

7.0

 

Copper Forwards

5,296

 

6,277

 

S

 

6,979

 

(4.0

)

0.8

 

0.9

 

 

 

(4.0

)

Total

 

 

 

 

 

 

 

3.0

 

0.9

 

1.7

 

3.2

 

3.0

 

 

Raw material and intermediate products purchase

 

Nickel concentrate and raw materials purchase agreements, in which there are provisions based on nickel and copper future prices behavior. These provisions are considered as embedded derivatives.

 

Gas purchase for Pelletizing Company in Oman

 

Our subsidiary Vale Oman Pelletizing Company LLC has a natural gas purchase agreement in which there´s a clause that defines that a premium can be charged if pellet prices trades above a pre-defined level. This clause is considered as an embedded derivative.

 

 

 

R$ million

 

 

 

Notional (volume/month)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/ton)

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2014

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call Options

 

746,667

 

746,667

 

S

 

179.36

 

(4.7

)

(3.6

)

 

5.2

 

(0.6

)

(3.0

)

(1.1

)

 

a)             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.

 

1. Commodities

 

Nickel

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

SPOT

 

15,735.00

 

SEP14

 

15,925.21

 

MAR15

 

15,950.61

APR14

 

15,879.29

 

OCT14

 

15,931.09

 

MAR16

 

15,996.08

MAY14

 

15,894.63

 

NOV14

 

15,936.79

 

MAR17

 

16,016.98

JUN14

 

15,905.08

 

DEC14

 

15,940.00

 

MAR18

 

16,010.22

JUL14

 

15,912.91

 

JAN15

 

15,940.00

 

 

 

 

AUG14

 

15,918.79

 

FEB15

 

15,943.43

 

 

 

 

 

Copper

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

SPOT

 

3.02

 

SEP14

 

3.01

 

MAR15

 

3.02

APR14

 

3.02

 

OCT14

 

3.02

 

MAR16

 

3.02

MAY14

 

3.02

 

NOV14

 

3.02

 

MAR17

 

3.03

JUN14

 

3.02

 

DEC14

 

3.02

 

MAR18

 

3.03

JUL14

 

3.01

 

JAN15

 

3.02

 

 

 

 

AUG14

 

3.01

 

FEB15

 

3.02

 

 

 

 

 

Bunker Oil

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

SPOT

 

604.38

 

SEP14

 

592.00

 

MAR15

 

587.74

APR14

 

598.55

 

OCT14

 

591.44

 

MAR16

 

572.01

MAY14

 

592.83

 

NOV14

 

590.85

 

MAR17

 

561.70

JUN14

 

593.07

 

DEC14

 

590.28

 

MAR18

 

558.05

JUL14

 

592.93

 

JAN15

 

589.66

 

 

 

 

AUG14

 

592.53

 

FEB15

 

589.05

 

 

 

 

 

37



Table of Contents

 

GRAPHIC

 

2. Rates

 

US$-Brazil Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

05/02/14

 

0.58

 

07/01/16

 

1.75

 

01/02/19

 

3.09

06/02/14

 

0.61

 

10/03/16

 

1.86

 

04/01/19

 

3.22

07/01/14

 

0.68

 

01/02/17

 

1.98

 

07/01/19

 

3.33

10/01/14

 

0.87

 

04/03/17

 

2.10

 

10/01/19

 

3.46

01/02/15

 

1.09

 

07/03/17

 

2.23

 

01/02/20

 

3.61

04/01/15

 

1.20

 

10/02/17

 

2.36

 

07/01/20

 

3.85

07/01/15

 

1.34

 

01/02/18

 

2.51

 

01/04/21

 

4.07

10/01/15

 

1.43

 

04/02/18

 

2.68

 

07/01/21

 

4.25

01/04/16

 

1.55

 

07/02/18

 

2.82

 

01/03/22

 

4.41

04/01/16

 

1.62

 

10/01/18

 

2.96

 

01/02/23

 

4.74

 

US$ Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

1M

 

0.15

 

6M

 

0.26

 

11M

 

0.27

2M

 

0.19

 

7M

 

0.26

 

12M

 

0.27

3M

 

0.23

 

8M

 

0.27

 

2Y

 

0.55

4M

 

0.25

 

9M

 

0.27

 

3Y

 

1.03

5M

 

0.25

 

10M

 

0.27

 

4Y

 

1.50

 

TJLP

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

05/02/14

 

5.00

 

07/01/16

 

5.00

 

01/02/19

 

5.00

06/02/14

 

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

 

07/01/20

 

5.00

07/01/15

 

5.00

 

01/02/18

 

5.00

 

01/04/21

 

5.00

10/01/15

 

5.00

 

04/02/18

 

5.00

 

07/01/21

 

5.00

01/04/16

 

5.00

 

07/02/18

 

5.00

 

01/03/22

 

5.00

04/01/16

 

5.00

 

10/01/18

 

5.00

 

01/02/23

 

5.00

 

BRL Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

05/02/14

 

10.76

 

07/01/16

 

12.35

 

01/02/19

 

12.73

06/02/14

 

10.77

 

10/03/16

 

12.42

 

04/01/19

 

12.76

07/01/14

 

10.82

 

01/02/17

 

12.47

 

07/01/19

 

12.78

10/01/14

 

10.97

 

04/03/17

 

12.50

 

10/01/19

 

12.80

01/02/15

 

11.12

 

07/03/17

 

12.56

 

01/02/20

 

12.78

04/01/15

 

11.39

 

10/02/17

 

12.63

 

07/01/20

 

12.84

07/01/15

 

11.68

 

01/02/18

 

12.67

 

01/04/21

 

12.83

10/01/15

 

11.91

 

04/02/18

 

12.69

 

07/01/21

 

12.87

01/04/16

 

12.08

 

07/02/18

 

12.71

 

01/03/22

 

12.91

04/01/16

 

12.23

 

10/01/18

 

12.72

 

01/02/23

 

12.97

 

Implicit Inflation (IPCA)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

05/02/14

 

6.13

 

07/01/16

 

6.36

 

01/02/19

 

6.16

06/02/14

 

6.13

 

10/03/16

 

6.31

 

04/01/19

 

6.16

07/01/14

 

6.18

 

01/02/17

 

6.28

 

07/01/19

 

6.16

10/01/14

 

6.33

 

04/03/17

 

6.23

 

10/01/19

 

6.16

01/02/15

 

6.47

 

07/03/17

 

6.23

 

01/02/20

 

6.12

04/01/15

 

6.71

 

10/02/17

 

6.25

 

07/01/20

 

6.14

07/01/15

 

6.56

 

01/02/18

 

6.24

 

01/04/21

 

6.09

10/01/15

 

6.48

 

04/02/18

 

6.22

 

07/01/21

 

6.10

01/04/16

 

6.41

 

07/02/18

 

6.20

 

01/03/22

 

6.10

04/01/16

 

6.38

 

10/01/18

 

6.18

 

01/02/23

 

6.11

 

EUR Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

1M

 

0.21

 

6M

 

0.37

 

11M

 

0.41

2M

 

0.25

 

7M

 

0.39

 

12M

 

0.42

3M

 

0.28

 

8M

 

0.39

 

2Y

 

0.49

4M

 

0.33

 

9M

 

0.40

 

3Y

 

0.62

5M

 

0.35

 

10M

 

0.41

 

4Y

 

0.80

 

CAD Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

1M

 

1.23

 

6M

 

1.36

 

11M

 

1.28

2M

 

1.25

 

7M

 

1.34

 

12M

 

1.28

3M

 

1.27

 

8M

 

1.32

 

2Y

 

1.39

 

38



Table of Contents

 

GRAPHIC

 

Sensitivity Analysis

 

We present below the sensitivity analysis for all derivatives outstanding positions as of March 31, 2014 given predefined scenarios for market risk factors behavior. The scenarios were defined as follows:

 

·                  Fair Value: the fair value of the instruments as at March 31, 2014;

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

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

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

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

 

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

 

Sensitivity analysis - Summary of the USD/BRL fluctuation

Amounts in R$ million

 

Program

 

Instrument

 

Risk

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Funding

 

Debt denominated in BRL

 

USD/BRL fluctuation

 

 

 

 

 

Funding

 

Debt denominated in USD

 

USD/BRL fluctuation

 

11,516

 

(11,516

)

23,032

 

(23,032

)

Cash Investments

 

Cash denominated in BRL

 

USD/BRL fluctuation

 

2

 

(2

)

5

 

(5

)

Cash Investments

 

Cash denominated in USD

 

USD/BRL fluctuation

 

0

 

0

 

0

 

0

 

Derivatives*

 

Consolidated derivatives portfolio

 

USD/BRL fluctuation

 

(4,141

)

4,141

 

(8,280

)

8,280

 

Net result

 

 

 

 

 

7,377

 

(7,377

)

14,757

 

(14,757

)

 


(*) Detailed information of derivatives block is described below.

 

Sensitivity Analysis — Consolidated Derivative Position

 

Sensitivity analysis - Foreign Exchange and Interest Rate Derivative Positions

Amounts in R$ million

 

 

Program

 

Instrument

 

Risk

 

Fair Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Protection program for the Real denominated debt indexed to CDI

 

 

 

USD/BRL fluctuation

 

 

 

(1,666

)

1,666

 

(3,331

)

3,331

 

 

 

 

USD interest rate inside Brazil variation

 

(744

)

(50

)

48

 

(100

)

96

 

 

CDI vs. USD fixed rate swap

 

Brazilian interest rate fluctuation

 

 

 

(24

)

22

 

(51

)

43

 

 

 

 

USD Libor variation

 

 

 

(0.1

)

0.1

 

(0.3

)

0.3

 

 

 

 

USD/BRL fluctuation

 

 

 

(143

)

143

 

(286

)

286

 

 

CDI vs. USD floating rate swap

 

Brazilian interest rate fluctuation

 

(136

)

(0.3

)

0.3

 

(0.6

)

0.6

 

 

 

 

USD Libor variation

 

 

 

(0.1

)

0.1

 

(0.2

)

0.2

 

 

Protected Items - Real denominated debt

 

USD/BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection program for the Real denominated debt indexed to TJLP

 

 

 

USD/BRL fluctuation

 

 

 

(1,803

)

1,803

 

(3,606

)

3,606

 

 

 

 

USD interest rate inside Brazil variation

 

(1,741

)

(119

)

112

 

(246

)

218

 

 

TJLP vs. USD fixed rate swap

 

Brazilian interest rate fluctuation

 

 

 

406

 

(355

)

873

 

(669

)

 

 

 

TJLP interest rate fluctuation

 

 

 

(183

)

179

 

(368

)

350

 

 

 

 

USD/BRL fluctuation

 

 

 

(187

)

187

 

(373

)

373

 

 

 

 

USD interest rate inside Brazil variation

 

 

 

(12

)

11

 

(25

)

22

 

 

TJLP vs. USD floating rate swap

 

Brazilian interest rate fluctuation

 

(215

)

32

 

(28

)

69

 

(52

)

 

 

 

TJLP interest rate fluctuation

 

 

 

(15

)

14

 

(29

)

28

 

 

 

 

USD Libor variation

 

 

 

8

 

(8

)

16

 

(16

)

 

Protected Items - Real denominated debt

 

USD/BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection program for the Real denominated fixed rate debt

 

 

 

USD/BRL fluctuation

 

 

 

(231

)

231

 

(462

)

462

 

 

BRL fixed rate vs. USD fixed rate swap

 

USD interest rate inside Brazil variation

 

(228

)

(11

)

10

 

(22

)

20

 

 

 

 

Brazilian interest rate fluctuation

 

 

 

41

 

(37

)

88

 

(70

)

 

Protected Items - Real denominated debt

 

USD/BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection program for the Real denominated debt indexed to IPCA

 

 

 

USD/BRL fluctuation

 

 

 

(111

)

111

 

(222

)

222

 

 

IPCA vs. USD fixed rate swap

 

USD interest rate inside Brazil variation

 

17

 

(18

)

16

 

(37

)

31

 

 

 

 

Brazilian interest rate fluctuation

 

 

 

75

 

(62

)

166

 

(113

)

 

 

 

IPCA index fluctuation

 

 

 

(33

)

36

 

(65

)

74

 

 

Hedged Items - Part of Revenues

 

USD/BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection Program for the Euro denominated debt

 

 

 

EUR/USD fluctuation

 

 

 

879

 

(879

)

1,759

 

(1,759

)

 

EUR fixed rate vs. USD fixed rate swap

 

EUR Libor variation

 

245

 

59

 

(56

)

122

 

(108

)

 

 

 

USD Libor variation

 

 

 

(79

)

71

 

(166

)

136

 

 

Protected Items - Euro denominated debt

 

EUR/USD fluctuation

 

n.a.

 

(879

)

879

 

(1,759

)

1,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

USD/CAD fluctuation

 

 

 

(353

)

353

 

(706

)

706

 

 

CAD Forward

 

CAD Libor variation

 

(118

)

3

 

(3

)

6

 

(6

)

 

 

 

USD Libor variation

 

 

 

(1

)

1

 

(2

)

2

 

 

Protected Items - Disbursement in Canadian dollars

 

USD/CAD fluctuation

 

n.a.

 

353

 

(353

)

706

 

(706

)

 

39



Table of Contents

 

GRAPHIC

 

Sensitivity analysis - Commodity Derivative Positions

Amounts in R$ million

 

Program

 

Instrument

 

Risk

 

Fair Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Nickel purchase protection program

 

 

 

Nickel price fluctuation

 

 

 

0.1

 

-0.1

 

0.3

 

-0.3

 

 

Sale of nickel future/forward contracts

 

Libor USD fluctuation

 

-0.5

 

0

 

0

 

0

 

0

 

 

 

 

USD/CAD fluctuation

 

 

 

(0.1

)

0.1

 

(0.2

)

0.2

 

 

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

 

Nickel price fluctuation

 

n.a.

 

(0.1

)

0.1

 

(0.3

)

0.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel fixed price program

 

 

 

Nickel price fluctuation

 

 

 

(65

)

65

 

(130

)

130

 

 

Purchase of nickel future/forward contracts

 

Libor USD fluctuation

 

21

 

(0.07

)

0.07

 

(0.14

)

0.14

 

 

 

 

USD/CAD fluctuation

 

 

 

5

 

(5

)

11

 

(11

)

 

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

 

Nickel price fluctuation

 

n.a.

 

65

 

(65

)

130

 

(130

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copper Scrap Purchase Protection Program

 

 

 

Copper price fluctuation

 

 

 

1

 

(1

)

2

 

(2

)

 

Sale of copper future/forward contracts

 

Libor USD fluctuation

 

0.26

 

0

 

0

 

0

 

0

 

 

 

 

USD/CAD fluctuation

 

 

 

0.07

 

(0.07

)

0.13

 

(0.13

)

 

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

 

Copper price fluctuation

 

n.a.

 

(1

)

1

 

(2

)

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil Protection Program

 

Bunker Oil forward

 

Bunker Oil price fluctuation

 

 

 

(372

)

372

 

(744

)

744

 

 

 

 

Libor USD fluctuation

 

6

 

(0.3

)

0.3

 

(0.7

)

0.7

 

 

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

 

Bunker Oil price fluctuation

 

n.a.

 

372

 

(372

)

744

 

(744

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil Hedge Program

 

Bunker Oil forward

 

Bunker Oil price fluctuation

 

 

 

(708

)

708

 

(1,415

)

1,415

 

 

 

 

Libor USD fluctuation

 

(31

)

(0.7

)

0.7

 

(1.4

)

1.4

 

 

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

 

Bunker Oil price fluctuation

 

n.a.

 

708

 

(708

)

1,415

 

(1,415

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sell of part of future gold production (subproduct) from Vale

 

10 million of SLW warrants

 

SLW stock price fluctuation

 

107

 

(46

)

55

 

(81

)

116

 

 

 

 

Libor USD fluctuation

 

 

 

(5

)

5

 

(11

)

10

 

 

Sell of part of future gold production (subproduct) from Vale

 

SLW stock price fluctuation

 

n.a.

 

46

 

(55

)

81

 

(116

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sensitivity analysis - Embedded Derivative Positions

Amounts in R$ million

 

Program

 

Instrument

 

Risk

 

Fair Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Embedded derivatives - Raw material purchase (Nickel)

 

Embedded derivatives - Raw material purchase

 

Nickel price fluctuation
USD/CAD fluctuation

 

7.0

 

31

 

(31

)

61

 

(61

)

 

 

 

(2

)

2

 

(4

)

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embedded derivatives - Raw material purchase (Copper)

 

Embedded derivatives - Raw material purchase

 

Copper price fluctuation
USD/CAD fluctuation

 

(4.0

)

20

 

(20

)

40

 

(40

)

1

 

(1

)

2

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embedded derivatives - Gas purchase for Pelletizing

 

Embedded derivatives - Gas purchase

 

Pellet price fluctuation

 

(4.7

)

4

 

(8

)

5

 

(22

)

 

Sensitivity Analysis - Cash Investments — Other currencies

 

The Company’s cash investments linked to other different currencies are also subjected to volatility of foreign exchange currencies.

 

Sensitivity analysis - Cash Investments (Other currencies)

Amounts in R$ million

 

Program

 

Instrument

 

Risk

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Cash Investments

 

Cash denominated in EUR

 

EUR

 

(34

)

34

 

(68

)

68

 

Cash Investments

 

Cash denominated in CAD

 

CAD

 

(4

)

4

 

(8

)

8

 

Cash Investments

 

Cash denominated in GBP

 

GBP

 

(6

)

6

 

(11

)

11

 

Cash Investments

 

Cash denominated in AUD

 

AUD

 

-0.2

 

0.2

 

-0.4

 

0.4

 

Cash Investments

 

Cash denominated in Other Currencies

 

Others

 

(113

)

113

 

(225

)

225

 

 

40



Table of Contents

 

GRAPHIC

 

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 for 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 March 31, 2014.

 

Vale’s Counterparty

 

Moody’s*

 

S&P*

 

 

 

 

 

 

 

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

 

Baa3

 

BBB-

 

Banco Safra

 

Baa2

 

BBB- *-

 

Banco Santander

 

Baa2

 

BBB-

 

Banco Votorantim

 

Baa2

 

BBB- *-

 

Bank of America

 

Baa2

 

A-

 

Bank of Nova Scotia

 

Aa2

 

A+

 

Banpara

 

Ba3

 

BB+ *

-

Barclays

 

A3

 

A-

 

BNP Paribas

 

A1

 

A+

 

BTG Pactual

 

Baa3

 

BBB- *-

 

Citigroup

 

(P)Baa2

 

A-

 

Credit Agricole

 

A2

 

A

 

Deutsche Bank

 

A2

 

A

 

Goldman Sachs

 

Baa1

 

A-

 

HSBC

 

Aa3

 

A+

 

Itau Unibanco

 

Baa2

 

BBB-

 

JP Morgan Chase & Co

 

A3

 

A

 

Morgan Stanley

 

Baa2

 

A-

 

Royal Bank of Canada

 

Aa3

 

AA-

 

Standard Chartered

 

A2

 

A+

 

Intesa Sanpaolo Spa

 

Baa2

 

BBB

 

Royal Bank of Scotland

 

Baa2

 

BBB+

 

 


* Long Term Rating/LT Foreign Issuer Credit

 

41



Table of Contents

 

GRAPHIC

 

23.          Stockholders’ Equity

 

a)                                    Capital

 

The Stockholders’ Equity is represented by common shares (“ON”) and preferred non-redeemable shares (“PNA”) without par value. Preferred shares have the same rights as common shares, with the exception of voting for election of members of the Board of Directors. The Board of Directors may, regardless of changes to bylaws, issuing new shares (authorized capital), including the capitalization of profits and reserves to the extent authorized.

 

In March 31 2014, the capital was R$75,000 corresponding to 5,365,304,100 shares (3,256,724,482 ON and 2,108,579,618 PNA) with no par value.

 

 

 

March 31, 2014 (unaudited)

 

 

 

ON

 

PNA

 

Total

 

Stockholders

 

 

 

 

 

 

 

Valepar S.A.

 

1,716,435,045

 

20,340,000

 

1,736,775,045

 

Brazilian Government (Golden Share)

 

 

12

 

12

 

Foreign investors - ADRs

 

731,858,467

 

615,722,487

 

1,347,580,954

 

FMP - FGTS

 

84,769,942

 

 

84,769,942

 

PIBB - BNDES

 

1,584,306

 

2,358,536

 

3,942,842

 

BNDESPar

 

206,378,882

 

66,185,272

 

272,564,154

 

Foreign institutional investors in local market

 

270,112,622

 

512,851,355

 

782,963,977

 

Institutional investors

 

123,988,167

 

364,825,506

 

488,813,673

 

Retail investors in Brazil

 

50,525,569

 

385,438,758

 

435,964,327

 

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

 

In March 31, 2014, there are 211,929,174 treasury stocks, in the amount of R$7,838. There were not transactions in the period.

 

c)             Basic and diluted earnings per share

 

The values basic and diluted earnings per shares were calculated as follows:

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

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

 

5,909

 

6,316

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

Income available to preferred stockholders

 

2,256

 

2,412

 

Income available to common stockholders

 

3,653

 

3,904

 

Total

 

5,909

 

6,316

 

 

 

 

 

 

 

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

 

1,967,722

 

1,967,722

 

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

 

3,185,653

 

3,185,653

 

Total

 

5,153,375

 

5,153,375

 

 

 

 

 

 

 

Basic and diluted earnings per share from continuing operations

 

 

 

 

 

Basic earnings per preferred share

 

1.15

 

1.23

 

Basic earnings per common share

 

1.15

 

1.23

 

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

Loss from discontinuing operations attributable to the Company’s stockholders

 

 

(115

)

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

Loss available to preferred stockholders

 

 

(44

)

Loss available to common stockholders

 

 

(71

)

Total

 

 

(115

)

 

 

 

 

 

 

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

 

1,967,722

 

1,967,722

 

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

 

3,185,653

 

3,185,653

 

Total

 

5,153,375

 

5,153,375

 

 

 

 

 

 

 

Basic and diluted earnings per share from discontinuing operations

 

 

 

 

 

Basic earnings per preferred share

 

 

(0.03

)

Basic earnings per common share

 

 

(0.03

)

 

42



Table of Contents

 

GRAPHIC

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

Net income attributable to the Company’s stockholders

 

5,909

 

6,201

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

Income available to preferred stockholders

 

2,256

 

2,368

 

Income available to common stockholders

 

3,653

 

3,833

 

Total

 

5,909

 

6,201

 

 

 

 

 

 

 

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

 

1,967,722

 

1,967,722

 

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

 

3,185,653

 

3,185,653

 

Total

 

5,153,375

 

5,153,375

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

Basic earnings per preferred share

 

1.15

 

1.20

 

Basic earnings per common share

 

1.15

 

1.20

 

 

24.          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

 

 

 

Consolidated

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

 

 

Bulk Materials

 

Basic Metals

 

Fertilizers

 

Others

 

Total

 

Results

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

16,395

 

4,077

 

1,259

 

678

 

22,409

 

Cost and expenses

 

(8,296

)

(2,790

)

(1,178

)

(599

)

(12,863

)

Depreciation, depletion and amortization

 

(1,158

)

(1,003

)

(239

)

(12

)

(2,412

)

Operating income (loss)

 

6,941

 

284

 

(158

)

67

 

7,134

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results, net

 

649

 

(310

)

3

 

(14

)

328

 

Equity results from joint venture and associates

 

537

 

(11

)

 

(67

)

459

 

Income taxes

 

(2,292

)

(82

)

45

 

(8

)

(2,337

)

Net income (loss) of the period

 

5,835

 

(119

)

(110

)

(22

)

5,584

 

Loss attributable to noncontrolling interests

 

(48

)

(263

)

(11

)

(3

)

(325

)

Income (loss) attributable to the company’s stockholders

 

5,883

 

144

 

(99

)

(19

)

5,909

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

480

 

821

 

24

 

 

1,325

 

United States of America

 

5

 

620

 

 

293

 

918

 

Europe

 

2,814

 

1,400

 

62

 

 

4,276

 

Middle East/Africa/Oceania

 

1,057

 

83

 

 

 

1,140

 

Japan

 

1,693

 

388

 

 

 

2,081

 

China

 

7,183

 

365

 

 

 

7,548

 

Asia, except Japan and China

 

1,388

 

399

 

8

 

 

1,795

 

Brazil

 

1,775

 

1

 

1,165

 

385

 

3,326

 

Net revenue

 

16,395

 

4,077

 

1,259

 

678

 

22,409

 

 

 

43



Table of Contents

 

GRAPHIC

 

 

 

Consolidated

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2013

 

 

 

Bulk
Materials

 

Basic Metals

 

Fertilizers

 

Others

 

Total of
continued
operations

 

Discontinued
operations
(General
Cargo)

 

Total

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

15,737

 

3,674

 

1,438

 

377

 

21,226

 

575

 

21,801

 

Cost and expenses

 

(6,927

)

(2,298

)

(1,274

)

(327

)

(10,826

)

(604

)

(11,430

)

Depreciation, depletion and amortization

 

(827

)

(929

)

(239

)

(21

)

(2,016

)

(78

)

(2,094

)

Operating income (loss)

 

7,983

 

447

 

(75

)

29

 

8,384

 

(107

)

8,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results, net

 

(646

)

94

 

(15

)

(100

)

(667

)

1

 

(666

)

Equity results from joint venture and associates

 

356

 

(5

)

 

(9

)

342

 

 

342

 

Income taxes

 

(1,793

)

(50

)

4

 

(18

)

(1,857

)

(9

)

(1,866

)

Net income (loss) of the period

 

5,900

 

486

 

(86

)

(98

)

6,202

 

(115

)

6,087

 

Net (income) loss attributable to noncontrolling interests

 

(48

)

(56

)

11

 

(21

)

(114

)

 

(114

)

Income (loss) attributable to the company’s stockholders

 

5,948

 

542

 

(97

)

(77

)

6,316

 

(115

)

6,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States

 

367

 

620

 

22

 

 

1,009

 

 

1,009

 

United States of America

 

6

 

575

 

 

51

 

632

 

 

632

 

Europe

 

2,821

 

1,237

 

66

 

 

4,124

 

 

4,124

 

Middle East/Africa/Oceania

 

865

 

35

 

15

 

 

915

 

 

915

 

Japan

 

723

 

271

 

 

 

994

 

 

994

 

China

 

8,351

 

499

 

 

 

8,850

 

 

8,850

 

Asia, except Japan and China

 

1,149

 

430

 

26

 

 

1,605

 

 

1,605

 

Brazil

 

1,455

 

7

 

1,309

 

326

 

3,097

 

575

 

3,672

 

Net revenue

 

15,737

 

3,674

 

1,438

 

377

 

21,226

 

575

 

21,801

 

 

44



Table of Contents

 

GRAPHIC

 

 

 

Three-month period ended (unaudited)
March 31, 2014

 

 

 

Net revenues

 

Cost

 

Expenses

 

Research and
Development

 

Pre operating and
stopped operation

 

Operating
profit (loss)

 

Depreciation,
depletion and
amortization

 

Operating
income

 

Property, plant
and equipment
and intangible

 

Additions to
property, plant
and equipment
and intangible

 

Investments

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

12,212

 

(4,595

)

(764

)

(142

)

(56

)

6,655

 

(867

)

5,788

 

89,020

 

3,129

 

1,417

 

Pellets

 

3,380

 

(1,446

)

(6

)

(1

)

(52

)

1,875

 

(120

)

1,755

 

4,103

 

170

 

2,455

 

Ferroalloys and manganese

 

163

 

(129

)

(5

)

(1

)

(12

)

16

 

(15

)

1

 

656

 

67

 

 

Others Ferrous products and services

 

317

 

(384

)

2

 

 

 

(65

)

(63

)

(128

)

871

 

30

 

 

 

 

16,072

 

(6,554

)

(773

)

(144

)

(120

)

8,481

 

(1,065

)

7,416

 

94,650

 

3,396

 

3,872

 

Coal

 

323

 

(557

)

(126

)

(3

)

(19

)

(382

)

(93

)

(475

)

10,292

 

937

 

833

 

 

 

16,395

 

(7,111

)

(899

)

(147

)

(139

)

8,099

 

(1,158

)

6,941

 

104,942

 

4,333

 

4,705

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products (a)

 

3,304

 

(1,917

)

(58

)

(73

)

(273

)

983

 

(914

)

69

 

65,396

 

632

 

45

 

Copper (b)

 

773

 

(476

)

16

 

 

(9

)

304

 

(89

)

215

 

8,887

 

258

 

505

 

 

 

4,077

 

(2,393

)

(42

)

(73

)

(282

)

1,287

 

(1,003

)

284

 

74,283

 

890

 

550

 

Fertilizers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Potash

 

85

 

(72

)

(1

)

(10

)

(15

)

(13

)

(13

)

(26

)

414

 

 

 

Phosphates

 

952

 

(810

)

(46

)

(26

)

(53

)

17

 

(197

)

(180

)

17,088

 

189

 

 

Nitrogen

 

185

 

(132

)

(6

)

(4

)

(3

)

40

 

(29

)

11

 

 

 

 

Others fertilizers products

 

37

 

 

 

 

 

37

 

 

37

 

 

 

 

 

 

1,259

 

(1,014

)

(53

)

(40

)

(71

)

81

 

(239

)

(158

)

17,502

 

189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

678

 

(444

)

(72

)

(83

)

 

79

 

(12

)

67

 

8,880

 

222

 

6,774

 

Total

 

22,409

 

(10,962

)

(1,066

)

(343

)

(492

)

9,546

 

(2,412

)

7,134

 

205,607

 

5,634

 

12,029

 

 


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

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

 

45



Table of Contents

 

GRAPHIC

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2013

 

 

 

Net revenues

 

Cost

 

Expenses

 

Research and
Development

 

Pre operating and
stopped operation

 

Operating
profit (loss)

 

Depreciation,
depletion and
amortization

 

Operating
income

 

Property, plant
and equipment
and intangible

 

Additions to
property, plant
and equipment
and intangible

 

Investments

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

12,234

 

(3,918

)

(671

)

(124

)

(99

)

7,422

 

(598

)

6,824

 

80,407

 

3,747

 

1,427

 

Pellets

 

2,808

 

(920

)

 

 

(5

)

(72

)

1,811

 

(78

)

1,733

 

4,213

 

140

 

2,562

 

Ferroalloys and manganese

 

234

 

(151

)

(46

)

 

 

37

 

(10

)

27

 

511

 

22

 

 

Others Ferrous products and services

 

39

 

(52

)

2

 

 

 

(11

)

(57

)

(68

)

1,219

 

12

 

 

 

 

15,315

 

(5,041

)

(715

)

(129

)

(171

)

9,259

 

(743

)

8,516

 

86,350

 

3,921

 

3,989

 

Coal

 

422

 

(521

)

(308

)

(20

)

(22

)

(449

)

(84

)

(533

)

7,733

 

240

 

598

 

 

 

15,737

 

(5,562

)

(1,023

)

(149

)

(193

)

8,810

 

(827

)

7,983

 

94,083

 

4,161

 

4,587

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products (a)

 

3,154

 

(1,730

)

(98

)

(93

)

(380

)

853

 

(845

)

8

 

59,777

 

1,686

 

46

 

Copper (b)

 

520

 

(395

)

(56

)

(25

)

(5

)

39

 

(84

)

(45

)

9,318

 

367

 

503

 

Others base metals products

 

 

 

484

 

 

 

484

 

 

484

 

 

 

 

 

 

3,674

 

(2,125

)

330

 

(118

)

(385

)

1,376

 

(929

)

447

 

69,095

 

2,053

 

549

 

Fertilizers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Potash

 

102

 

(56

)

(8

)

(2

)

 

36

 

(38

)

(2

)

4,592

 

437

 

 

Phosphates

 

962

 

(761

)

(113

)

(6

)

(27

)

55

 

(144

)

(89

)

15,612

 

150

 

 

Nitrogen

 

340

 

(288

)

(2

)

(4

)

(3

)

43

 

(57

)

(14

)

 

 

 

Others fertilizers products

 

34

 

 

 

(4

)

 

30

 

 

30

 

672

 

 

 

 

 

1,438

 

(1,105

)

(123

)

(16

)

(30

)

164

 

(239

)

(75

)

20,876

 

587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

377

 

(237

)

(30

)

(60

)

 

50

 

(21

)

29

 

4,191

 

258

 

7,787

 

 

 

21,226

 

(9,029

)

(846

)

(343

)

(608

)

10,400

 

(2,016

)

8,384

 

188,245

 

7,059

 

12,923

 

Discontinued operations (General Cargo)

 

575

 

(553

)

(41

)

(10

)

 

(29

)

(78

)

(107

)

5,396

 

398

 

 

Total

 

21,801

 

(9,582

)

(887

)

(353

)

(608

)

10,371

 

(2,094

)

8,277

 

193,641

 

7,457

 

12,923

 

 


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

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

 

46



Table of Contents

 

GRAPHIC

 

25.          Cost of goods sold and services rendered, and sales and administrative expenses and other operational expenses (income), net, by nature

 

a)             Costs of goods sold and services rendered

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Personnel

 

1,606

 

1,497

 

836

 

638

 

Material

 

1,915

 

1,901

 

937

 

757

 

Fuel oil and gas

 

983

 

856

 

628

 

520

 

Outsourcing services

 

2,126

 

1,666

 

1,349

 

936

 

Energy

 

343

 

317

 

165

 

185

 

Acquisition of products

 

976

 

569

 

306

 

131

 

Depreciation and depletion

 

2,210

 

1,780

 

684

 

465

 

Freight

 

1,623

 

1,205

 

 

 

Others

 

1,390

 

1,017

 

1,060

 

916

 

Total

 

13,172

 

10,808

 

5,965

 

4,548

 

 

b)            Selling and administrative expenses

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Personnel

 

259

 

285

 

145

 

191

 

Services (consulting, infrastructure and others)

 

104

 

138

 

63

 

78

 

Advertising and publicity

 

12

 

14

 

10

 

11

 

Depreciation and amortization

 

105

 

108

 

69

 

86

 

Travel expenses

 

5

 

10

 

 

5

 

Taxes and rents

 

13

 

16

 

3

 

7

 

Sales

 

98

 

69

 

(11

)

6

 

Others

 

71

 

63

 

43

 

2

 

Total

 

667

 

703

 

322

 

386

 

 

c)              Others operational expenses (incomes), net

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Provision for litigation

 

134

 

22

 

138

 

(1

)

Provision for loss with VAT credits (ICMS)

 

103

 

29

 

105

 

26

 

Provision for profit sharing

 

94

 

106

 

78

 

91

 

Provision for disposal of materials/inventories

 

49

 

243

 

15

 

 

Tax incentives not used

 

2

 

 

2

 

6

 

Gold stream transaction

 

 

(492

)

 

 

Other

 

124

 

330

 

 

106

 

Total

 

506

 

238

 

338

 

228

 

 

47



Table of Contents

 

GRAPHIC

 

26.          Financial result

 

The financial results, by nature, are as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Financial expenses

 

 

 

 

 

 

 

 

 

Interest

 

(793

)

(666

)

(715

)

(652

)

Labor, tax and civil contingencies

 

(18

)

(34

)

(16

)

(27

)

Derivatives

 

(44

)

(142

)

 

(17

)

Indexation and exchange rate variation (a)

 

(1,144

)

(602

)

(888

)

(273

)

Stockholders’ debentures

 

(49

)

(341

)

(49

)

(341

)

Net expenses of REFIS

 

(391

)

 

(122

)

 

Others

 

(363

)

(153

)

(496

)

(63

)

 

 

(2,802

)

(1,938

)

(2,286

)

(1,373

)

Financial income

 

 

 

 

 

 

 

 

 

Short-term investments

 

129

 

28

 

115

 

17

 

Derivatives

 

543

 

364

 

466

 

294

 

Indexation and exchange rate variation (b)

 

2,344

 

771

 

2,316

 

805

 

Others

 

114

 

108

 

40

 

34

 

 

 

3,130

 

1,271

 

2,937

 

1,150

 

Financial results, net

 

328

 

(667

)

651

 

(223

)

 

 

 

 

 

 

 

 

 

 

Summary of indexation and exchange rate

 

 

 

 

 

 

 

 

 

Loans and financing

 

1,998

 

623

 

723

 

297

 

Related parties

 

9

 

7

 

668

 

295

 

Others

 

(807

)

(461

)

37

 

(60

)

Net (a) + (b)

 

1,200

 

169

 

1,428

 

532

 

 

27.          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 the 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 (approximate R$3.8 billion) in march 2013, plus ten million warrants of SLW with exercise price of US$65 million exercisable in the next ten years, which fair value is US$100 (approximate R$199). The amount of US$1,330 million (approximate R$2.64 billion) was received for the Salobo transaction and US$570 million (approximate R$1,133) 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 1 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 million 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 million (approximate R$492) 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 million (approximate R$2,812) 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. During the period, the Company recognized R$53 in Statement of Income related to rendered services.

 

48



Table of Contents

 

GRAPHIC

 

28.          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. 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, which under 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: (i) size of the CoW area; (ii) term and form of CoW extension; (iii) financial obligations (royalties and taxes); (iv) domestic processing and refining; (v) mandatory divestment; and (vi) priority use of domestic goods and services.  As part of the ongoing CoW renegotiation, PTVI submitted an updated growth strategy to high level government officials in June 2013. The CoW renegotiation progressed throughout 2013 and is on-going. 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 involving the requirement to complete primary processing in the province. Vale has agreed to make certain payments to the Government in relation to the additional exemption utilized each year. In April 2013, VNLL surpassed the export limit and consequently, as at March 31, 2014 VNLL has accrued R$23 for payments to be paid related to the additional export exemption. In addition, Vale will build up a litigation 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 this regard, letters of credit in the amount of R$278 have been issued as at March 31, 2014.

 

In the course of our operations we have provided other letters of credit and guarantees in the amount of R$1,9 billion 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)      Guinea — Iron projects

 

Our 51%-owned subsidiary VBG-Vale BSGR Limited (“VBG”) holds In iron ore concession rights in Simandou South (Zogota) and iron ore exploration permits in Simandou North (Blocks 1 & 2) in Guinea. On April 25, 2014 (Subsequent period) the government of Guinea, based on the recommendation of the technical committee established pursuant to Guinean legislation, revoked VBG’S mining concessions. The decision is based on the allegations of fraudulent conduct in connection with the acquisition of the licenses by BSGR (Vale’s current partner in VBG) more than one year before Vale made any investment in VBG. The decision does not indicate any involvement by Vale and therefore does not prohibit Vale to participate in any reallocation of the mining titles. As at March 31, 2014, the total book value of the Company’s investment in VBG, which is in its pre-operating phase was R$2.5 billion.

 

Vale is actively considering its legal rights and options to recover both the investments made in Guinea as well as the initial investment made in the VBG.

 

e)      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 March 31, 2014 and December 31, 2013 the value of the debentures at fair value totaled R$4.208 and R$4.159, respectively. The Company paid on March 2014 the amount of R$124 as semi-annual compensation.

 

49



Table of Contents

 

GRAPHIC

 

f)      Operating lease - Pelletize Operations

 

Vale has operating lease agreements with its joint ventures Nibrasco, Itabrasco, and Kobrasco, in which Vale leases its pelletizing plants. These renewable operating lease agreements have duration between 3 and 10 years.

 

The total amount of operational leasing expenses on pelletizing operations on 31 March 2014 and 2013 were R$217 and R$29, respectively.

 

g)      Concession and Sub- concession Agreements

 

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

 

h)      Guarantee issued to affiliates

 

The Company provided corporate guarantees, within the limits of its participation, a line of credit acquired by associate Norte Energia S.A. from BNDES, Caixa Econômica Federal and Banco BTG Pactual. On March 31, 2014 the amount guaranteed by Vale was R$884. After the conclusion of the transaction of our Energy Generations Assets (Note 6) our guarantee will be shared with CEMIG GT.

 

29.          Related parties

 

Transactions with related parties are made by the Company in a strictly commutative manner, observing the price and usual market conditions and therefore do not generate any undue benefit to their counterparties or loss to the Company.

 

In the normal course of operations, Vale contracts rights and obligations with related parties (subsidiaries, associated companies, jointly controlled entities and Stockholders), derived from operations of sale and purchase of products and services, leasing of assets, sale of raw material, so as rail transport services, through prices agreed between the parties.

 

The balances of these related party transactions and their effect on the financial statements may be identified as follows:

 

 

 

Consolidated

 

 

 

Assets

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Customers

 

Related parties

 

Customers

 

Related parties

 

Baovale Mineração S.A.

 

10

 

 

10

 

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

2

 

 

2

 

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

 

 

1

 

 

Minas da Serra Geral S.A.

 

 

2

 

 

2

 

Mineração Rio do Norte S.A.

 

 

16

 

 

 

Mitsui Co.

 

95

 

 

110

 

 

MRS Logística S.A.

 

15

 

67

 

15

 

15

 

Samarco Mineração S.A.

 

47

 

380

 

67

 

380

 

Teal Minerals Incorporated

 

 

422

 

 

409

 

VLI Multimodal S.A.

 

556

 

292

 

 

 

VLI S.A.

 

21

 

559

 

 

 

VLI Operações Portuárias S.A.

 

 

77

 

 

 

Others

 

121

 

71

 

68

 

58

 

Total

 

867

 

1,886

 

273

 

864

 

 

 

 

 

 

 

 

 

 

 

Current

 

867

 

1,626

 

273

 

611

 

Non-current

 

 

260

 

 

253

 

Total

 

867

 

1,886

 

273

 

864

 

 

50



Table of Contents

 

GRAPHIC

 

 

 

Consolidated

 

 

 

Liabilities

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Suppliers

 

Related parties

 

Suppliers

 

Related parties

 

Baovale Mineração S.A.

 

21

 

 

35

 

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

57

 

107

 

7

 

138

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

37

 

 

34

 

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

29

 

39

 

7

 

39

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

91

 

264

 

 

299

 

Ferrovia Centro-Atlântica S.A.

 

14

 

363

 

 

 

 

 

Minas da Serra Geral S.A.

 

 

 

16

 

 

Mitsui Co.

 

3

 

 

4

 

 

MRS Logística S.A.

 

51

 

 

51

 

 

Samarco Mineração S.A.

 

 

 

2

 

 

VLI Multimodal S.A.

 

 

317

 

 

 

 

 

VLI S.A.

 

 

9

 

 

 

 

 

Others

 

2

 

16

 

 

14

 

Total

 

305

 

1,115

 

156

 

490

 

 

 

 

 

 

 

 

 

 

 

Current

 

305

 

743

 

156

 

479

 

Non-current

 

 

372

 

 

11

 

Total

 

305

 

1,115

 

156

 

490

 

 

 

 

Parent Company

 

 

 

Assets

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Customers

 

Related parties

 

Customers

 

Related parties

 

Baovale Mineração S.A.

 

10

 

 

10

 

 

Biopalma da Amazônia

 

 

792

 

 

834

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

2

 

 

2

 

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

 

 

1

 

 

Companhia Portuária Baía de Sepetiba - CPBS

 

2

 

182

 

4

 

1

 

Ferrovia Centro-Atlântica S.A.

 

6

 

1

 

10

 

 

Mineração Brasileiras reunidas S.A. - MBR

 

4

 

204

 

3

 

204

 

Mineração Corumbaense Reunidas S.A.

 

35

 

132

 

32

 

132

 

Mineração Rio do Norte S.A.

 

 

16

 

 

 

MRS Logística S.A.

 

15

 

24

 

14

 

13

 

Salobo Metais S.A.

 

33

 

 

36

 

 

Samarco Mineração S.A.

 

47

 

380

 

67

 

380

 

Vale International S.A.

 

18,373

 

268

 

13,477

 

272

 

Vale Manganês S.A.

 

14

 

 

16

 

 

Vale Mina do Azul

 

144

 

 

140

 

15

 

VLI S.A.

 

21

 

559

 

 

 

 

 

Vale Operações Ferroviárias

 

556

 

292

 

195

 

 

Vale Potássio Nordeste

 

9

 

 

9

 

 

Others

 

119

 

152

 

125

 

697

 

Total

 

19,390

 

3,002

 

14,141

 

2,548

 

 

 

 

 

 

 

 

 

 

 

Current

 

19,390

 

2,184

 

14,141

 

1,684

 

Non-current

 

 

818

 

 

864

 

Total

 

19,390

 

3,002

 

14,141

 

2,548

 

 

51



Table of Contents

 

GRAPHIC

 

 

 

Parent Company

 

 

 

Liabilities

 

 

 

March 31, 2014 (unaudited)

 

December 31, 2013

 

 

 

Suppliers

 

Related parties

 

Suppliers

 

Related parties

 

Baovale Mineração S.A.

 

21

 

 

35

 

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

58

 

 

7

 

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

37

 

 

34

 

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

29

 

 

7

 

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

95

 

 

 

 

Companhia Portuária Baía de Sepetiba - CPBS

 

192

 

 

178

 

 

Ferrovia Centro-Atlântica S.A.

 

 

363

 

9

 

363

 

Mineração Brasileiras reunidas S.A. - MBR

 

54

 

7

 

248

 

7

 

MRS Logística S.A.

 

62

 

 

63

 

 

Mitsui & CO, LTD

 

4

 

 

4

 

 

Samarco Mineração S.A.

 

 

 

2

 

 

Vale International S.A.

 

 

35,619

 

1

 

37,728

 

Vale Operações Ferroviárias

 

 

317

 

30

 

2

 

Vale Potássio Nordeste

 

4

 

 

4

 

 

Others

 

112

 

365

 

143

 

366

 

Total

 

668

 

36,671

 

765

 

38,466

 

 

 

 

 

 

 

 

 

 

 

Current

 

668

 

6,729

 

765

 

6,453

 

Non-current

 

 

29,942

 

 

32,013

 

Total

 

668

 

36,671

 

765

 

38,466

 

 

 

 

Consolidated

 

Parent Company

 

 

 

Income

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Mitsui & Co Ltd

 

93

 

54

 

 

 

Samarco Mineração S.A.

 

146

 

157

 

146

 

157

 

California Steel Industries

 

221

 

51

 

 

 

Vale International S.A.

 

 

 

14,278

 

11,724

 

VLI S.A.

 

248

 

 

255

 

252

 

Others

 

32

 

33

 

28

 

26

 

Total

 

740

 

295

 

14,707

 

12,159

 

 

 

 

Consolidated

 

Parent Company

 

 

 

Expense/Cost

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Baovale Mineração S.A.

 

12

 

11

 

12

 

11

 

Companhia Coreano-Brasileira de Pelotização - KOBRASCO

 

61

 

8

 

61

 

8

 

Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS

 

39

 

2

 

39

 

2

 

Companhia Ítalo-Brasileira de Pelotização - ITABRASCO

 

24

 

8

 

24

 

8

 

Companhia Nipo-Brasileira de Pelotização - NIBRASCO

 

93

 

10

 

93

 

10

 

Companhia Portuária Baía de Sepetiba - CPBS

 

 

 

165

 

63

 

Companhia Siderúrgica do Atlântico

 

274

 

55

 

 

 

Mineração Brasileiras Reunidas S.A. - MBR

 

 

 

180

 

180

 

MRS Logística S.A.

 

325

 

289

 

325

 

285

 

Vale Energia S.A.

 

 

 

19

 

56

 

VLI S.A.

 

38

 

 

36

 

36

 

Others

 

44

 

8

 

13

 

10

 

Total

 

910

 

391

 

967

 

669

 

 

 

 

Consolidated

 

Parent Company

 

 

 

Financial Result

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Biopalma da Amazonia S.A.

 

 

 

(31

)

9

 

Vale Canada Limited

 

 

 

(1

)

 

Vale International S.A.

 

 

 

(304

)

(279

)

VLI S.A.

 

17

 

 

15

 

 

Others

 

15

 

8

 

8

 

(2

)

Total

 

32

 

8

 

(313

)

(272

)

 

52



Table of Contents

 

GRAPHIC

 

 

 

Balance Sheet

 

Statement of income

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2014

 

March 31, 2013

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

Brasdesco

 

42

 

58

 

1

 

1

 

 

 

42

 

58

 

1

 

1

 

 

 

 

 

 

 

 

 

 

 

Loan payable

 

 

 

 

 

 

 

 

 

BNDES

 

9,764

 

10,065

 

(112

)

(68

)

BNDESPar

 

1,681

 

1,681

 

(24

)

(27

)

 

 

11,445

 

11,746

 

(136

)

(95

)

 

Remuneration of key management personnel:

 

 

 

Three-month period ended (unaudited)

 

 

 

March 31, 2014

 

March 31, 2013

 

Short-term benefits:

 

41

 

31

 

Wages or pro-labor

 

6

 

6

 

Direct and indirect benefits

 

8

 

7

 

Bonus

 

27

 

18

 

 

 

 

 

 

 

Long-term benefits:

 

2

 

2

 

Based on stock

 

2

 

2

 

 

 

 

 

 

 

Termination of position

 

 

1

 

 

 

43

 

34

 

 

53



Table of Contents

 

GRAPHIC

 

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

 

 

 

Hiroyuki Kato

 

Marcelo Amaral Moraes

João Batista Cavaglieri

 

Chairman

José Mauro Mettrau Carneiro da Cunha

 

 

Luciano Galvão Coutinho

 

Aníbal Moreira dos Santos

Marcel Juviniano Barros

 

Arnaldo José Vollet

Oscar Augusto de Camargo Filho

 

Dyogo Henrique de Oliveira

Renato da Cruz Gomes

 

 

Robson Rocha

 

Alternate

 

 

Oswaldo Mário Pêgo de Amorim Azevedo

Alternate

 

Paulo Fontoura Valle

 

 

Valeriano Durval Guimarães Gomes

Laura Bedeschi Rego de Mattos

 

 

Eduardo de Oliveira Rodrigues Filho

 

 

Eduardo Fernando Jardim Pinto

 

Executive Officers

Francisco Ferreira Alexandre

 

 

Hidehiro Takahashi

 

Murilo Pinto de Oliveira Ferreira

Hayton Jurema da Rocha

 

Chief Executive Officer

Luiz Carlos de Freitas

 

 

Luiz Maurício Leuzinger

 

Vânia Lucia Chaves Somavilla

Marco Geovanne Tobias da Silva
Sandro Kohler Marcondes

 

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

 

 

 

Advisory Committees of the Board of Directors

 

Luciano Siani Pires

 

 

Chief Financial Officer and Investors Relations

Controlling Committee

 

 

Luiz Carlos de Freitas

 

Roger Allan Downey

Paulo Ricardo Ultra Soares

 

Executive Officer (Fertilizers and Coal)

Paulo Roberto Ferreira de Medeiros

 

 

 

 

José Carlos Martins

Executive Development Committee

 

Executive Officer (Ferrous and Strategy)

Laura Bedeschi Rego de Mattos

 

 

Luiz Maurício Leuzinger

 

Galib Abrahão Chaim

Marcel Juviniano Barros

 

Executive Officer (Capital Projects Implementation)

Oscar Augusto de Camargo Filho

 

 

 

 

Humberto Ramos de Freitas

Strategic Committee

 

Executive Officer (Logistics and Mineral Research)

Murilo Pinto de Oliveira Ferreira

 

 

Dan Antônio Marinho Conrado

 

Gerd Peter Poppinga

Luciano Galvão Coutinho

 

Executive Officer (Base Metals and Information Technology)

Mário da Silveira Teixeira Júnior

 

 

Oscar Augusto de Camargo Filho

 

 

 

 

Marcelo Botelho Rodrigues

Finance Committee

 

Global Controller Director

Luciano Siani Pires

 

 

Eduardo de Oliveira Rodrigues Filho

 

Marcus Vinicius Dias Severini

Luciana Freitas Rodrigues

 

Chief Accounting Officer

Luiz Maurício Leuzinger

 

CRC-RJ - 093982/0-3

 

54



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/ Rogerio T. Nogueira

Date:  April 30, 2014

 

Rogerio T. Nogueira

 

 

Director of Investor Relations