Report of Foreign Issuer (6-k)

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

 

February, 2015

 

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

 

Financial Statements

 

December 31, 2014

 

IFRS

 

 

Filed with the CVM, SEC and HKEx on

February 26, 2015

 

1



Table of Contents

 

GRAPHIC

 

Vale S.A.

Index to the Financial Statements

 

 

Page

 

 

Report of Independent Registered Public Accounting Firm

3

 

 

Consolidated Balance Sheet as at December 31, 2014 and 2013

5

 

 

Consolidated Statement of Income for the years ended December 31, 2014, 2013 and 2012

7

 

 

Consolidated Statement of Comprehensive Income for years ended December 31, 2014, 2013 and 2012

8

 

 

Consolidated Statement of Changes in Stockholder’s Equity for the years ended December 31, 2014, 2013 and 2012

9

 

 

Consolidated Statement of Cash Flow for the years ended December 31, 2014, 2013 and 2012

10

 

 

Notes to the Consolidated Financial Statements

11

 

 

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

80

 

2



Table of Contents

 

GRAPHIC

 

GRAPHIC

 

KPMG Auditores Independentes
Av. Almirante Barroso, 52 - 4º
20031-000 - Rio de Janeiro, RJ - Brasil Caixa Postal 2888

20001-970 - Rio de Janeiro, RJ - Brasil

 

Central Tel
Fax
Internet

55 (21) 3515-9400

55 (21) 3515-9000

www.kpmg.com.br

 

Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Stockholders of

Vale S.A.

Rio de Janeiro — RJ

 

We have audited the accompanying consolidated balance sheet of Vale S.A. and subsidiaries (“Vale” or “the Company”) as of December 31, 2014, and the related consolidated statements of income, comprehensive income, stockholders’ equity and cash flows for the year then ended. We also have audited Vale’s internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Vale’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on these consolidated financial statements and an opinion on the Vale’s internal control over financial reporting based on our audit.

 

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audit of the consolidated financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provide a reasonable basis for our opinion.

 

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable

 

 

3



Table of Contents

 

GRAPHIC

 

assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Vale S.A. and subsidiaries as of December 31, 2014, and the results of its operations and its cash flows for the year then ended, in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board. Also in our opinion, Vale maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

The accompanying consolidated balance sheet of Vale S.A. as of December 31, 2013 and the related consolidated statements of income, comprehensive income, stockholders’ equity and cash flows for each of the years ended December 31, 2013 and 2012, were audited by other auditors whose report thereon dated February 26, 2014, expressed an unqualified opinion on those statements.

 

 

/s/ KPMG Auditores Independentes

 

 

KPMG Auditores Independentes

 

 

Rio de Janeiro, Brazil

February 25, 2015

 

4



Table of Contents

 

GRAPHIC

 

Consolidated Balance Sheet

 

In millions of United States dollars

 

 

 

Notes

 

December 31, 2014

 

December 31, 2013

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

8

 

3,974

 

5,321

 

Financial investments

 

 

 

148

 

3

 

Derivative financial instruments

 

24

 

166

 

201

 

Accounts receivable

 

9

 

3,275

 

5,703

 

Related parties

 

31

 

579

 

261

 

Inventories

 

10

 

4,501

 

4,125

 

Prepaid income taxes

 

 

 

1,581

 

2,375

 

Recoverable taxes

 

11

 

1,700

 

1,579

 

Advances to suppliers

 

 

 

96

 

125

 

Others

 

 

 

574

 

918

 

 

 

 

 

16,594

 

20,611

 

 

 

 

 

 

 

 

 

Non-current assets held for sale and discontinued operation

 

6

 

3,640

 

3,766

 

 

 

 

 

20,234

 

24,377

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

31

 

35

 

108

 

Loans and financing agreements receivable

 

 

 

229

 

241

 

Judicial deposits

 

18

 

1,269

 

1,490

 

Recoverable income taxes

 

 

 

478

 

384

 

Deferred income taxes

 

20

 

3,976

 

4,523

 

Recoverable taxes

 

11

 

401

 

285

 

Derivative financial instruments

 

24

 

87

 

140

 

Deposit on incentive and reinvestment

 

 

 

68

 

191

 

Others

 

 

 

637

 

738

 

 

 

 

 

7,180

 

8,100

 

 

 

 

 

 

 

 

 

Investments

 

12

 

4,133

 

3,584

 

Intangible assets, net

 

13

 

6,820

 

6,871

 

Property, plant and equipment, net

 

14

 

78,122

 

81,665

 

 

 

 

 

96,255

 

100,220

 

Total

 

 

 

116,489

 

124,597

 

 

5



Table of Contents

 

GRAPHIC

 

Consolidated Balance Sheet

 

In millions of United States dollars

(continued)

 

 

 

Notes

 

December 31, 2014

 

December 31, 2013

 

Liabilities

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Suppliers and contractors

 

 

 

4,354

 

3,772

 

Payroll and related charges

 

 

 

1,163

 

1,386

 

Derivative financial instruments

 

24

 

1,416

 

238

 

Loans and financing

 

16

 

1,419

 

1,775

 

Related parties

 

31

 

306

 

205

 

Income taxes settlement program

 

19

 

457

 

470

 

Taxes payable and royalties

 

 

 

550

 

327

 

Provision for income taxes

 

 

 

353

 

378

 

Employee postretirement obligations

 

21

(a)

67

 

97

 

Asset retirement obligations

 

17

 

136

 

96

 

Others

 

 

 

405

 

420

 

 

 

 

 

10,626

 

9,164

 

 

 

 

 

 

 

 

 

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

 

6

 

111

 

448

 

 

 

 

 

10,737

 

9,612

 

Non-current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

24

 

1,610

 

1,492

 

Loans and financing

 

16

 

27,388

 

27,670

 

Related parties

 

31

 

109

 

5

 

Employee postretirement obligations

 

21

(a)

2,236

 

2,198

 

Provisions for litigation

 

18

 

1,282

 

1,276

 

Income taxes settlement program

 

19

 

5,863

 

6,507

 

Deferred income taxes

 

20

 

3,341

 

3,228

 

Asset retirement obligations

 

17

 

3,233

 

2,548

 

Participative stockholders’ debentures

 

30

(c)

1,726

 

1,775

 

Redeemable noncontrolling interest

 

 

 

243

 

276

 

Gold stream transaction

 

29

 

1,323

 

1,497

 

Others

 

 

 

1,077

 

1,577

 

 

 

 

 

49,431

 

50,049

 

Total liabilities

 

 

 

60,168

 

59,661

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

25

 

 

 

 

 

Preferred class A stock - 7,200,000,000 no-par-value shares authorized and 2,027,127,718 (2,108,579,618 in 2013) shares issued

 

 

 

23,089

 

22,907

 

Common stock - 3,600,000,000 no-par-value shares authorized and 3,217,188,402 (3,256,724,482 in 2013) shares issued

 

 

 

38,525

 

37,671

 

Treasury stock - 59,405,792 (140,857,692 in 2013) preferred and 31,535,402 (71,071,482 in 2013) common shares

 

 

 

(1,477

)

(4,477

)

Results from operations with noncontrolling stockholders

 

 

 

(449

)

(400

)

Results on conversion of shares

 

 

 

(152

)

(152

)

Unrealized fair value gain (losses)

 

 

 

(1,713

)

(1,202

)

Cumulative translation adjustments

 

 

 

(22,686

)

(20,588

)

Profit reserves

 

 

 

19,985

 

29,566

 

Total company stockholders’ equity

 

 

 

55,122

 

63,325

 

Noncontrolling stockholders’ interests

 

12

 

1,199

 

1,611

 

Total stockholders’ equity

 

 

 

56,321

 

64,936

 

Total liabilities and stockholders’ equity

 

 

 

116,489

 

124,597

 

 

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

 

6



Table of Contents

 

GRAPHIC

 

Consolidated Statement of Income

 

In millions of United States dollars, except as otherwise stated

 

 

 

Year ended as at December 31,

 

 

 

Notes

 

2014

 

2013

 

2012

 

Continuing operations

 

 

 

 

 

 

 

 

 

Net operating revenue

 

26

 

37,539

 

46,767

 

46,553

 

Cost of goods sold and services rendered

 

27

(a)

(25,064

)

(24,245

)

(25,390

)

Gross profit

 

 

 

12,475

 

22,522

 

21,163

 

 

 

 

 

 

 

 

 

 

 

Operating (expenses) income

 

 

 

 

 

 

 

 

 

Selling and administrative expenses

 

27

(b)

(1,099

)

(1,302

)

(2,172

)

Research and evaluation expenses

 

 

 

(734

)

(801

)

(1,465

)

Pre operating and stoppage operation

 

 

 

(1,088

)

(1,859

)

(1,592

)

Other operating expenses, net

 

27

(c)

(1,057

)

(984

)

(1,996

)

 

 

 

 

(3,978

)

(4,946

)

(7,225

)

Impairment of non-current assets

 

15

 

(1,152

)

(2,298

)

(4,023

)

Loss on measurement or sales of non-current assets

 

7

 

(167

)

(215

)

(506

)

Operating income

 

 

 

7,178

 

15,063

 

9,409

 

 

 

 

 

 

 

 

 

 

 

Financial income

 

28

 

3,770

 

2,699

 

1,595

 

Financial expenses

 

28

 

(9,839

)

(11,031

)

(5,617

)

Equity results from joint ventures and associates

 

12

 

505

 

469

 

645

 

Results on sale or disposal of investments from joint ventures and associates

 

7

 

(30

)

41

 

 

Impairment of investment from joint ventures and associates

 

15

 

(31

)

 

(1,941

)

Net income before income taxes

 

 

 

1,553

 

7,241

 

4,091

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

20

 

 

 

 

 

 

 

Current tax

 

 

 

(1,051

)

(7,786

)

(2,503

)

Deferred tax

 

 

 

(149

)

953

 

3,677

 

 

 

 

 

(1,200

)

(6,833

)

1,174

 

Net income from continuing operations

 

 

 

353

 

408

 

5,265

 

Loss attributable to noncontrolling interests

 

 

 

(304

)

(178

)

(257

)

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

 

 

 

657

 

586

 

5,522

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

 

 

(2

)

(68

)

Loss from discontinued operations attributable to the Company’s stockholders

 

 

 

 

(2

)

(68

)

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

353

 

406

 

5,197

 

Loss attributable to noncontrolling interests

 

12

 

(304

)

(178

)

(257

)

Net income attributable to the Company’s stockholders

 

 

 

657

 

584

 

5,454

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to the Company’s stockholders:

 

25

(e)

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

 

 

Preferred share (USD)

 

 

 

0.13

 

0.11

 

1.06

 

Common share (USD)

 

 

 

0.13

 

0.11

 

1.06

 

 

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

 

7



Table of Contents

 

GRAPHIC

 

Consolidated Statement of Comprehensive Income

 

In millions of United States dollars

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Net income

 

353

 

406

 

5,197

 

Other comprehensive income

 

 

 

 

 

 

 

Item that will not be reclassified subsequently to income

 

 

 

 

 

 

 

Cumulative translation adjustments

 

(7,436

)

(9,830

)

(7,695

)

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

 

Gross balance for the year

 

(279

)

914

 

(929

)

Effect of taxes

 

85

 

(284

)

274

 

Equity results from joint ventures and associates, net taxes

 

2

 

 

 

 

 

(192

)

630

 

(655

)

Total items that will not be reclassified subsequently to income

 

(7,628

)

(9,200

)

(8,350

)

 

 

 

 

 

 

 

 

Item that will be reclassified subsequently to income

 

 

 

 

 

 

 

Cumulative translation adjustments

 

 

 

 

 

 

 

Gross balance for the year

 

3,407

 

2,822

 

5,290

 

Transfer results realized to the net income

 

 

435

 

117

 

 

 

3,407

 

3,257

 

5,407

 

 

 

 

 

 

 

 

 

Available-for-sale financial instruments

 

 

 

 

 

 

 

Gross balance for the year

 

(4

)

193

 

(1

)

Transfer results realized to the net income

 

4

 

(194

)

 

 

 

 

(1

)

(1

)

 

 

 

 

 

 

 

 

Cash flow hedge

 

 

 

 

 

 

 

Gross balance for the year

 

(290

)

(23

)

(273

)

Effect of taxes

 

(3

)

12

 

(8

)

Equity results from joint ventures and associates, net taxes

 

(1

)

 

13

 

Transfer of realized results to income, net of taxes

 

(122

)

(40

)

147

 

 

 

(416

)

(51

)

(121

)

Total of items that will be reclassified subsequently to income

 

2,991

 

3,205

 

5,285

 

Total comprehensive income (loss)

 

(4,284

)

(5,589

)

2,132

 

Comprehensive loss attributable to noncontrolling interests

 

(330

)

(175

)

(223

)

Comprehensive income (loss) attributable to the Company’s stockholders

 

(3,954

)

(5,414

)

2,355

 

 

 

(4,284

)

(5,589

)

2,132

 

 

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

 

8



Table of Contents

 

GRAPHIC

 

Consolidated Statement of Changes in Stockholders’ Equity

In millions of United States dollars

 

 

 

Capital

 

Results on
conversion of
shares

 

Mandatorily
convertible
notes

 

Results from
operation with
noncontrolling
stockholders

 

Profit
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, 2011

 

60,578

 

 

613

 

7

 

41,805

 

(5,662

)

(753

)

(20,411

)

(77

)

76,100

 

1,715

 

77,815

 

Net income

 

 

 

 

 

 

 

 

 

5,454

 

5,454

 

(257

)

5,197

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

 

(655

)

 

 

(655

)

 

(655

)

Cash flow hedge

 

 

 

 

 

 

 

(121

)

 

 

(121

)

 

(121

)

Available-for-sale financial instruments

 

 

 

 

 

 

 

(1

)

 

 

(1

)

 

(1

)

Translation adjustments

 

 

 

 

 

(3,585

)

 

(26

)

1,748

 

(459

)

(2,322

)

34

 

(2,288

)

Contribution and distribution to stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions and disposal of noncontrolling stockholders

 

 

 

 

(407

)

 

 

 

 

 

(407

)

(54

)

(461

)

Additional remuneration for mandatorily convertible notes

 

 

 

(68

)

 

 

 

 

 

 

(68

)

 

(68

)

Capitalization of noncontrolling stockholders advances

 

 

 

 

 

 

 

 

 

 

 

43

 

43

 

Realization of reserves

 

 

 

 

 

(362

)

 

 

 

362

 

 

 

 

Results on conversion of shares

 

 

(152

)

(545

)

 

 

1,185

 

(488

)

 

 

 

 

 

Redeemable noncontrolling stockholders’ interest

 

 

 

 

 

 

 

 

 

 

 

181

 

181

 

Dividends to noncontrolling stockholders

 

 

 

 

 

 

 

 

 

 

 

(74

)

(74

)

Dividends and interest on capital to Company’s stockholders

 

 

 

 

 

 

 

 

 

(4,741

)

(4,741

)

 

(4,741

)

Appropriation to undistributed retained earnings

 

 

 

 

 

531

 

 

 

 

(531

)

 

 

 

December 31, 2012

 

60,578

 

(152

)

 

(400

)

38,389

 

(4,477

)

(2,044

)

(18,663

)

8

 

73,239

 

1,588

 

74,827

 

Net income

 

 

 

 

 

 

 

 

 

584

 

584

 

(178

)

406

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

 

630

 

 

 

630

 

 

630

 

Cash flow hedge

 

 

 

 

 

 

 

(51

)

 

 

(51

)

 

(51

)

Available-for-sale financial instruments

 

 

 

 

 

 

 

(1

)

 

 

(1

)

 

(1

)

Translation adjustments

 

 

 

 

 

(4,901

)

 

264

 

(1,925

)

(14

)

(6,576

)

3

 

(6,573

)

Contribution and distribution to stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalization of noncontrolling stockholders advances

 

 

 

 

 

 

 

 

 

 

 

78

 

78

 

Realization of reserves

 

 

 

 

 

(3,936

)

 

 

 

3,936

 

 

 

 

Redeemable noncontrolling stockholders’ interest

 

 

 

 

 

 

 

 

 

 

 

211

 

211

 

Dividends to noncontrolling stockholders

 

 

 

 

 

 

 

 

 

 

 

(91

)

(91

)

Dividends and interest on capital to Company’s stockholders

 

 

 

 

 

 

 

 

 

(4,500

)

(4,500

)

 

(4,500

)

Appropriation to undistributed retained earnings

 

 

 

 

 

14

 

 

 

 

(14

)

 

 

 

December 31, 2013

 

60,578

 

(152

)

 

(400

)

29,566

 

(4,477

)

(1,202

)

(20,588

)

 

63,325

 

1,611

 

64,936

 

Net income

 

 

 

 

 

 

 

 

 

657

 

657

 

(304

)

353

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

 

(192

)

 

 

(192

)

 

(192

)

Cash flow hedge

 

 

 

 

 

 

 

(416

)

 

 

(416

)

 

(416

)

Translation adjustments

 

 

 

 

 

(2,237

)

 

97

 

(2,098

)

235

 

(4,003

)

(26

)

(4,029

)

Contribution and distribution to stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions and disposal of noncontrolling stockholders

 

 

 

 

(49

)

 

 

 

 

 

(49

)

(201

)

(250

)

Cancellation of treasury stock

 

 

 

 

 

(3,000

)

3,000

 

 

 

 

 

 

 

 

Capitalization of noncontrolling stockholders advances

 

 

 

 

 

 

 

 

 

 

 

127

 

127

 

Capitalization of reserves

 

1,036

 

 

 

 

(1,036

)

 

 

 

 

 

 

 

Realization of reserves

 

 

 

 

 

(3,387

)

 

 

 

3,387

 

 

 

 

Dividends to noncontrolling stockholders

 

 

 

 

 

 

 

 

 

 

 

(8

)

(8

)

Dividends and interest on capital to Company’s stockholders

 

 

 

 

 

 

 

 

 

(4,200

)

(4,200

)

 

(4,200

)

Appropriation to undistributed retained earnings

 

 

 

 

 

79

 

 

 

 

(79

)

 

 

 

December 31, 2014

 

61,614

 

(152

)

 

(449

)

19,985

 

(1,477

)

(1,713

)

(22,686

)

 

55,122

 

1,199

 

56,321

 

 

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

 

9



Table of Contents

 

GRAPHIC

 

Consolidated Statement of Cash Flow

 

In millions of United States dollars

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Cash flow from continuing operating activities:

 

 

 

 

 

 

 

Net income from continuing operations

 

353

 

408

 

5,265

 

Adjustments to reconcile net income with cash from continuing operations

 

 

 

 

 

 

 

Equity results from associates and joint ventures

 

(505

)

(469

)

(645

)

Loss on measurement or sales of non-current assets

 

167

 

215

 

506

 

Results on sale or disposal of investments from joint ventures and associates

 

30

 

(41

)

 

Loss on disposal of property, plant and equipment and intangibles

 

91

 

96

 

40

 

Impairment of non-current assets

 

1,183

 

2,298

 

5,964

 

Depreciation, amortization and depletion

 

4,288

 

4,150

 

4,155

 

Deferred income taxes

 

149

 

(953

)

(3,677

)

Foreign exchange and indexation, net

 

1,270

 

724

 

1,314

 

Unrealized derivative losses, net

 

1,155

 

791

 

613

 

Participative stockholders’ debentures

 

315

 

368

 

109

 

Other

 

347

 

74

 

(452

)

Decrease (increase) in assets:

 

 

 

 

 

 

 

Accounts receivable

 

2,546

 

608

 

1,951

 

Inventories

 

(535

)

346

 

(675

)

Recoverable taxes

 

11

 

(2,405

)

229

 

Other

 

738

 

(132

)

537

 

Increase (decrease) in liabilities:

 

 

 

 

 

 

 

Suppliers and contractors

 

1,013

 

(124

)

(229

)

Payroll and related charges

 

(77

)

59

 

170

 

Taxes and contributions

 

113

 

843

 

(163

)

Gold stream transaction

 

 

1,319

 

 

Income taxes - settlement program

 

188

 

7,030

 

 

Other

 

(33

)

(663

)

709

 

Net cash provided by operating activities from continuing operations

 

12,807

 

14,542

 

15,721

 

Net cash provided by operating activities from discontinued operations

 

 

250

 

414

 

Net cash provided by operating activities

 

12,807

 

14,792

 

16,135

 

Cash flow from continuing investing activities:

 

 

 

 

 

 

 

Financial investments redeemed (invested)

 

(148

)

357

 

(246

)

Loans and advances received (granted)

 

364

 

(17

)

293

 

Guarantees and deposits received (granted)

 

59

 

(147

)

(135

)

Additions to investments

 

(244

)

(378

)

(474

)

Additions to property, plant and equipment and intangible assets

 

(11,813

)

(13,105

)

(15,322

)

Dividends and interest on capital received from associates and joint ventures

 

568

 

834

 

460

 

Proceeds from disposal of assets and Investments

 

1,246

 

2,030

 

974

 

Proceeds from gold stream transaction

 

 

581

 

 

Net cash used in investing activities from continuing operations

 

(9,968

)

(9,845

)

(14,450

)

Net cash used in investing activities from discontinued operations

 

 

(763

)

(437

)

Net cash used in investing activities

 

(9,968

)

(10,608

)

(14,887

)

Cash flow from continuing financing activities:

 

 

 

 

 

 

 

Loans and financing

 

 

 

 

 

 

 

Additions

 

2,341

 

3,310

 

9,333

 

Repayments

 

(1,936

)

(3,347

)

(1,712

)

Repayments to stockholders:

 

 

 

 

 

 

 

Dividends and interest on capital paid to stockholders

 

(4,200

)

(4,500

)

(6,000

)

Dividends and interest on capital attributed to noncontrolling interest

 

(66

)

(20

)

(45

)

Transactions with noncontrolling stockholders

 

 

 

(411

)

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

 

(3,861

)

(4,557

)

1,165

 

Net cash provided by financing activities from discontinued operations

 

 

87

 

 

Net cash provided by (used in) used in financing activities

 

(3,861

)

(4,470

)

1,165

 

Increase (decrease) in cash and cash equivalents

 

(1,022

)

(286

)

2,413

 

Cash and cash equivalents in the beginning of the year

 

5,321

 

5,832

 

3,531

 

Effect of exchange rate changes on cash and cash equivalents

 

(325

)

(225

)

(112

)

Cash and cash equivalents at end of the year

 

3,974

 

5,321

 

5,832

 

Cash paid during the year for (i):

 

 

 

 

 

 

 

Interest on loans and financing

 

(1,560

)

(1,535

)

(1,316

)

Income taxes

 

(504

)

(2,405

)

(1,238

)

Income taxes - settlement program

 

(494

)

(2,594

)

 

Non-cash transactions:

 

 

 

 

 

 

 

Additions to property, plant and equipment - interest capitalization

 

588

 

235

 

335

 

Additions to property, plant and equipment - Costs of assets retirement obligations

 

842

 

190

 

299

 

 


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

 

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

 

10



Table of Contents

 

GRAPHIC

 

Notes to Consolidated Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

1.                                     Operational context

 

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

 

Vale S.A. and its direct and indirect subsidiaries (“Vale”, “Group” or “Company”) 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 26.

 

The principal consolidated operating subsidiaries of the Company at December 31, 2014 were as follow:

 

Entities

 

% ownership

 

% voting capital

 

Location

 

Principal activity

 

Compañia Minera Miski Mayo S.A.C

 

40.00

 

51.00

 

Peru

 

Fertilizers

 

Mineração Corumbaense Reunida S.A.

 

100.00

 

100.00

 

Brazil

 

Iron ore and manganese

 

PT Vale  Indonesia Tbk

 

59.20

 

59.20

 

Indonesia

 

Nickel

 

Salobo Metais S.A.

 

100.00

 

100.00

 

Brazil

 

Copper

 

Vale Australia Pty Ltd.

 

100.00

 

100.00

 

Australia

 

Coal

 

Vale Canada Limited

 

100.00

 

100.00

 

Canada

 

Nickel

 

Vale Fertilizantes S.A

 

100.00

 

100.00

 

Brazil

 

Fertilizers

 

Vale International Holdings GmbH

 

100.00

 

100.00

 

Austria

 

Holding and research

 

Vale International S.A

 

100.00

 

100.00

 

Switzerland

 

Trading

 

Vale Manganês S.A.

 

100.00

 

100.00

 

Brazil

 

Manganese and ferroalloys

 

Vale Moçambique S.A.

 

95.00

 

95.00

 

Mozambique

 

Coal

 

Vale Nouvelle-Calédonie S.A.S.

 

80.50

 

80.50

 

New Caledonia

 

Nickel

 

Vale Oman Pelletizing Company LLC

 

70.00

 

70.00

 

Oman

 

Pellet

 

Vale Shipping Holding Pte Ltd.

 

100.00

 

100.00

 

Singapore

 

Logistics of iron ore

 

 

2.                                      Summary of the main accounting practices and accounting estimates

 

a)                                     Basis of presentation

 

The consolidated financial statements of the Company (“financial statements”) have been prepared in accordance with the International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).

 

The financial statements have been prepared under the historical cost convention as adjusted to reflect: (i) the fair value of held for trading financial instruments measured at fair value through the statement of income or available-for-sale financial instruments measured at fair value through the statement of comprehensive income; and (ii) impairment of assets.

 

All numbers of the comparative financial statements of 2012 have been adjusted as a result of a change in accounting practices, disclosed in note 6 of the financial statements of 2013.

 

The Company evaluated subsequent events through February 25, 2015, which was the date the financial statement was approved by the Board of Directors.

 

b)                                     Functional currency and presentation currency

 

The 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$”). For presentation purposes, these financial statements are presented in United States dollar (“USD” or “US$”) as the Company believes that this is how international investors analyze the financial statements.

 

Operations in other currencies are translated into the functional currency 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 year are recognized in the statement of income as financial expense or financial income. The exceptions are transactions for which gains and losses are recognized in the statement of comprehensive income.

 

11



Table of Contents

 

GRAPHIC

 

The statement of income and balance sheet of the Group’s 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 transaction date and; (iii) capital, capital reserves and treasury stock are translated at the rate at the date of each transaction. All resulting exchange differences are recognized in a separate component of the statement of comprehensive income as cumulative translation adjustment, and subsequently transferred to the statement of income when the operations are realized.

 

The exchange rates of the major currencies that impact the operations are:

 

 

 

Exchange rates used for conversions in Brazilian Reais

 

 

 

Closing rate as of

 

Average rate for the year ended

 

 

 

2014

 

2013

 

2012

 

2014

 

2013

 

2012

 

US dollar (“US$”)

 

2.6562

 

2.3426

 

2.0435

 

2.3547

 

2.1605

 

1.9546

 

Canadian dollar (“CAD”)

 

2.2920

 

2.2031

 

2.0546

 

2.1308

 

2.0954

 

1.9558

 

Australian dollar (“AUD”)

 

2.1765

 

2.0941

 

2.1197

 

2.1205

 

2.0821

 

2.0233

 

Euro (“EUR” or “€”)

 

3.2270

 

3.2265

 

2.6954

 

3.1205

 

2.8716

 

2.5114

 

 

c)                                      Consolidation and investments

 

The financial statements reflect the balance of assets and liabilities and the transactions of the Parent Company and its direct and indirect controlled entities (“subsidiaries”), eliminating intercompany transactions. Subsidiaries over which control is achieved through other means, such as stockholders agreement, are also consolidated even if the Company does not own a majority of the voting capital.

 

For entities over which the Company has joint control (“joint ventures”) or significant influence, but not control (“associates”), the investments are measured using the equity method.

 

The accounting practices of subsidiaries, joint ventures and associated companies are set to ensure consistency with the policies adopted by the Parent Company. Transactions between consolidated companies, as well as balances, unrealized profits and losses on these transactions are eliminated. Unrealized gains on downstream or upstream transactions between the Company and its associates and joint ventures are eliminated fully or proportionately to the extent of the Company.

 

The Company compares the carrying values of its equity investments with reference to the publicly quoted market prices when available. If the quoted market price is lower than book value and this decline is considered other than temporary, the Company accounts an impairment of the equity investments to the level of the quoted market value.

 

For interests in joint arrangements operations (“joint operations”), the Company recognizes its share of assets, liabilities and transactions.

 

d)                                     Business combinations

 

When the Company acquires control over an entity, the identifiable assets acquired, the liabilities and contingent liabilities assumed and the noncontrolling stockholders’ interests recognized are measured initially at their fair values as at the acquisition date.

 

The excess of the consideration transferred plus the fair value of assets acquired and the liabilities assumed is recorded as goodwill, which is allocated to each cash-generating unit acquired.

 

e)                                      Noncontrolling stockholders’ interests

 

Investments held by investors in entities controlled by Vale are classified as noncontrolling stockholders’ interests. The Company treats transactions with noncontrolling stockholders’ interests as transactions with equity owners of the Group.

 

For purchases of noncontrolling stockholders’ interests, the difference between any consideration paid and the portion acquired of the carrying value of net assets of the subsidiary is recorded in stockholders’ equity. Gains or losses on disposals of noncontrolling stockholders’ interest are also recorded in stockholders’ equity.

 

When the Company ceases to hold control or significant influence, any retained interest in the entity is remeasured to its fair value, with the change in the carrying amount recognized in the statement of income. Any amounts previously recognized in Gain/ (loss) from operations with noncontrolling stockholders’ interests relating to that entity are accounted for as if the Group had directly sold the related assets or liabilities. This means that the amounts previously recognized in gain/ (loss) from operations with noncontrolling stockholders’ interests are reclassified to the statement of income.

 

12



Table of Contents

 

GRAPHIC

 

f)                                       Segment information and information by geographic area

 

The Company discloses information by business segment and assets by geographic unit, in accordance with the principles and concepts used by the chief operating decision makers in evaluating performance and allocating resources. The information is analyzed by operating segment as follows:

 

Bulk Material — Comprises (i) the production and extraction of ferrous minerals, as iron ore, pellets and its logistic services (railroads, ports and terminals), manganese, ferroalloys and others ferrous products and services; and (ii) the extraction of coal and its logistic services (railroads, ports and terminals).

 

Base metals — Includes the production and extraction of non-ferrous minerals, including nickel operations (co-products and by-products) and copper.

 

Fertilizers — Includes the production of the three major groups of nutrients: potash, phosphate and nitrogen.

 

Other — Comprises sales and expenses of other products, services and investments in joint ventures and associate in other businesses.

 

g)                                     Current and non-current assets or liabilities

 

The Company classifies assets and liabilities as current when the expectation to realize the assets or to settle the liabilities is twelve months from the end of the reporting period. Others assets and liabilities are classified as non-current.

 

h)                                     Cash equivalents and financial investments

 

The amounts recorded as cash and cash equivalents correspond to the amount available in cash, bank deposits and short-term investments that have immediate liquidity and original maturities within three months and insignificant risk of variation on its fair value. Other investments with maturities after three months are recognized at fair value through income and presented in financial investments.

 

i)                                        Accounts receivables

 

Account receivables are financial instruments classified in the category loan and receivables and represent the total amount due from sale of products and services rendered by the Company. The receivables are initially recognized at fair value and subsequently measured at amortized cost, net of impairment losses, when applicable.

 

j)                                        Inventories

 

Inventories are stated at the lower of the average cost of acquisition or production and the net realizable value. The inventory production cost is determined on the basis of variable and fixed costs, direct and indirect costs of production, using the average cost method. An allowance for losses on obsolete or slow-moving inventory is recognized.

 

Ore piles are counted as processed when the ore is extracted from the mine. The cost of the finished product is composed of depreciation and any direct cost required converting ore piles to finished products.

 

Inventory of maintenance supplies are measured at the lower of cost and net realizable value and, where applicable, an estimate of losses on obsolete or slow-moving inventory is recognized.

 

k)                                     Non-current assets and liabilities held for sale and discontinued operation

 

When the Company is committed to a sale plan of a set of assets and liabilities available for immediate disposal, these assets and liabilities are classified as non-current assets and liabilities held for sale. If this group of assets and liabilities represent a major line of business are classified as discontinued operations.

 

The non-current assets and liabilities held for sale and discontinued operations are recognized in current, separate from the other assets and liabilities being measured at the lower of carrying amount and fair value less costs to sell.

 

Discontinued operations transactions are presented separately from the balance of Company’s continuing operations in the statement of income, statement of comprehensive income and statement of cash flows.

 

13



Table of Contents

 

GRAPHIC

 

l)                                        Stripping Costs

 

The cost associated with the removal of overburden and other waste materials (“stripping costs”) incurred during the development of mines, before production takes place, are capitalized as part of the depreciable cost of developing the mining property. These costs are subsequently amortized over the useful life of the mine.

 

Post-production stripping costs are included in the cost of inventory, except when a new project is developed to permit access to a significant body of ore. In such cases, the cost is capitalized as a non-current asset and is amortized during the extraction of the body of ore, over the useful life of the body of ore.

 

Stripping costs are measured at fixed and variable costs directly and indirectly attributable to its removal and, when applicable, net of any impairment losses measured in same basis adopted for the cash generating unit of which it is part.

 

m)                                 Intangible assets

 

Intangible assets are carried at the acquisition cost, less accumulated amortization and impairment losses, when applicable.

 

Intangible assets with finite useful lives are amortized over their effective use and are tested for impairment whenever there is an indication that the asset may be impaired. Assets with indefinite useful lives are not amortized and are tested for impairment at least annually.

 

The Company holds concessions to exploit railway assets over a certain period of time. Those assets are classified as intangible assets and amortized over the shorter of their useful lives and the concession term at the end of which they will be returned to the government.

 

Intangible assets acquired in a business combination are recognized separately from goodwill.

 

n)                                     Property, plant and equipment

 

Property, plant and equipment are evaluated at the cost of acquisition or construction, less accumulated amortization and impairment losses, when applicable.

 

The cost of mining assets developed internally are determined by direct and indirect costs attributed to building the mining  and plant, financial charges incurred during the construction period, depreciation of other fixed assets used into building, estimated decommissioning and site restoration expenses and other capitalized expenditures occurred during the development phase (phase when the project demonstrates its economic benefit to the Company, and the Company has ability and intention to complete the project).

 

The depletion of mineral assets is determined based on the ratio between production and total proven and probable mineral reserves. Property, plant and equipment are depreciated using the straight-line method based on the estimated useful lives, from the date on which the assets become available for their intended use, except for land which is not depreciated. Following are to estimated useful lives:

 

Property, plant and equipment

 

Useful lives

Buildings

 

between 15 and 50 years

Facilities

 

between 8 and 50 years

Equipment

 

between 3 and 33 years

Mineral properties

 

Unit of production

Others:

 

 

Locomotives

 

between 12.5 and 25 years

Wagon

 

between 33 and 44 years

Railway equipment

 

between 5 and 50 years

Ships

 

between 5 and 20 years

Others

 

between 2 and 50 years

 

The residual values and useful lives of assets are reviewed at the end of each fiscal year and adjusted if necessary.

 

Significant industrial maintenance costs, including spare parts, assembly services, and others, are recorded in property, plant and equipment and depreciated through the next programmed maintenance overhaul.

 

14



Table of Contents

 

GRAPHIC

 

o)                                     Research and evaluation

 

i.       Exploration and evaluation expenditures

 

Expenditures on mining research are accounted for as operating expenses until the effective proof of economic feasibility and commercial operation of a given field can be demonstrated. From then on, the expenditures incurred are capitalized as mine development costs.

 

ii.       Expenditures on feasibility studies, new technologies and others research

 

The Company also conducts feasibility studies for many businesses which it operates including researching new technologies to optimize the mining process. After these costs are proven to generate future benefits to the Company, the expenditures incurred are capitalized.

 

p)                                     Impairment of assets

 

The Company assesses, at each reporting date, whether there is evidence that the carrying amount of financial assets measured through amortized cost and long-live non-financial asset, should be impaired.

 

For financial assets measured through amortized cost, Vale compares the carrying amount with the expected cash flows of the asset, and when appropriate, the carrying value is adjusted to reflect the present value of future cash flows.

 

For long-lived non-financial assets (such as intangible or property plant and equipment), when impairment indication are identified, a test is conducted by comparing the recoverable value of these assets grouped at the lowest levels for which there are separately identifiable cash flows of the cash-generating unit (“CGU”) to which the asset belongs to their carrying amount. If the Company identifies the need for impairment, it is consistently applied to each asset’s cash-generating unit. The recoverable amount is the higher of value in use and fair value less costs to sell.

 

The Company determines its cash flows based on approved budgets, considering mineral reserves and mineral resources calculated by internal experts, costs and investments based on the best estimate of past performance and approved budgets, sale prices consistent with the projections used in reports published by industry considering the market price when available and appropriate. Cash flows used are designed based on the life of each cash-generating unit (consumption of reserve units in the case of minerals) and considering discount rates that reflect specific risks relating to the relevant assets in each cash-generating unit, depending on their composition and location.

 

For investments in affiliated companies with publicly traded stock, the Company assesses the recoverability of its assets when there is prolonged or significant decline in market value. The balance of their investments is compared in relation to the market value of the shares, when available. If the market value is less than the carrying value of investments, and the decrease is considered prolonged and significant, the Company performs the adjustment of the investment to the realizable value quoted in the market.

 

Regardless the indication of impairment of its carrying value, goodwill balances arising from business combinations, intangible assets with indefinite useful lives and land are tested for impairment at least once a year.

 

Non-current assets (excluding goodwill) which the Company recognized an impairment are reviewed whenever events or changes in circumstances indicate that the impairment may no longer be applicable. In such cases, an impairment reversal will be recognized.

 

q)                                     Suppliers and contractors

 

Accounts payable to suppliers and contractors are obligations to pay for goods and services that were acquired in the ordinary course of business. They are initially recognized at fair value and subsequently measured at amortized cost using the effective interest rate method.

 

r)                                      Loans and financing

 

Loans and financing are initially measured at fair value, net of transaction costs incurred and are subsequently carried at amortized cost and updated using the effective interest rate method. Any difference between the proceeds (net of transaction costs) and the redemption value is recognized in the Statement of Income over the period of the loan, using the effective interest rate method. The fees paid in obtaining the loan are recognized as transaction costs.

 

15



Table of Contents

 

GRAPHIC

 

Compound financial instruments include financial liability (debt) components and stockholders’ equity. The liability component instrument is initially recognized at fair value that is determined using discounted cash flow, considering the interest rate market for a non-convertible debt instrument with similar characteristics (period, value, credit risk). After initial recognition, the liability component of a compound financial instrument is measured at amortized cost using the effective interest rate method. The stockholders’ equity component is recognized as the difference between the total values received by the Company from the issue of the securities, and the initially recognized amount of the liability component. Following initial recognition, the equity component of a compound financial instrument is not remeasured until its conversion.

 

s)                                       Leases

 

The Company classifies its contracts as finance leases or operating leases based on the substance of the contract as to whether it is linked to the transfer of substantially all risks and benefits of the assets ownership to the Company during their useful life.

 

For finance leases, the lower of the fair value of the leased asset and the present value of minimum lease payments is recorded in tangible fixed assets and the corresponding obligation recorded in liabilities. For operating leases, payments are recognized on a straight line basis during the term of the contract as a cost or expense in the statement of income.

 

t)                                        Provisions

 

Provisions are recognized only when there is a present obligation (legal or constructive) resulting from a past event, and it is probable that the settlement of this obligation will result in an outflow of resources, and the amount of the obligation can be reasonably estimated. Provisions are reviewed and adjusted to reflect the current best estimate at the end of each reporting period. Provisions are measured at the present value of the expenditure expected to be required to settle an obligation using a pre-tax rate, which reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in the obligation due to the passage of time is recognized as interest expense.

 

i.        Provision for asset retirement obligations

 

The provision made by the Company refers to costs related to mine closure and reclamation, with the completion of mining activities and decommissioning of assets related to mine. When the provision is recognized, the corresponding cost is capitalized as part of property plant and equipment and is depreciated on the same basis over the related asset and recorded in the statement of income.

 

The long-term liability is subsequently measured using a long-term discount rate and recorded in the statement of income, as financial expenses until the Company makes payments related to mine closure and decommissioning of assets mining.

 

ii.       Provision for litigation

 

The provision refers to litigation and fines incurred by the Company. A provision is recognized when the obligation is considered probable and can be measured. The accounting counterpart for the obligation is an expense in statement of income. This obligation is updated according to the evolution of the judicial process or interest incurred and can be reversed if the estimate of loss is not considered probable or settled when the obligation is paid.

 

u)                                     Employee benefits

 

i.       Current benefits — wages, vacations and related taxes

 

Payments of benefits such as wages, vacation past due or accrued vacation, as well the related social security taxes over those benefits, are recognized monthly in income, on an accruals basis.

 

ii.       Current benefits — profit sharing program

 

The Company has a profit sharing program based on the performance goals achievement of the Company and its employees. The Company recognizes the provision based on the recurring measurement of the compliance with goals and results, using the accrual basis and recognition of present obligation arising from past events in the estimated outflow of resources in the future. The counter entry of the provision is recorded as cost of goods sold and services rendered or operating expenses in accordance with the activity of each employee.

 

16



Table of Contents

 

GRAPHIC

 

iii.      Non-current benefits — long-term incentive programs

 

The Company has established a procedure for awarding certain eligible executives (Matching Plan and Long-Term Incentive Plan - ILP) with the goal of encouraging employee retention and optimum performance. The Matching Plan establishes that these executives eligible for the plan are entitled to a specific number of preferred class A stocks of the Company, and shall be entitled at the end of three years to a cash sum corresponding to the market value of the shares lot initially linked by the executives, provided that they are under the ownership of executives throughout the entirety of the period. As well as matching, the ILP provides at the end of three years the payment in the amount equivalent to a certain number of shares based on the assessment of the executives’ performance and the Company’s results in relation to a group of companies of similar size (per group). Plan liabilities are measured at each reporting date, at their fair values, based on market prices. Obligations are measured at each reporting date, at fair values based on market prices. The compensation costs incurred are recognized in income during the vesting period as defined.

 

iv.      Non-current benefits — pension costs and other post-retirement benefits

 

The Company has several retirement plans for its employees.

 

For defined contribution plans, the Company’s obligations are limited to a monthly contribution linked to a pre-defined percentage of the remuneration of employees enrolled in to these plans.

 

For defined benefit plans, actuarial calculations are periodically obtained for liabilities determined in accordance with the Projected Unit Credit Method in order to estimate the Company’s obligation. The liability recognized in the balance sheet represents the present value of the defined benefit obligation as of that date, less the fair value of plan assets. The Company recognized in the statement of income the costs of services, the interest expense of the obligations and the interest income of the plan assets. The remeasurement of gains and losses, return on plan assets (excluding the amount of interest on return of assets, which is recognized in income for the year) and changes in the effect of the ceiling of the active and onerous liabilities are recognized in comprehensive income for the year.

 

For plans presenting a surplus, the Company does not recognize any assets or benefits in the balance sheet or statement of income until such time as the use of this surplus is clearly defined. For plans presenting a deficit, the Company recognizes actuarial liabilities and results arising from the actuarial valuation.

 

v)                                     Derivative financial instruments and hedge operations

 

The Company uses derivative instruments to manage its financial risks as a way of hedging against these risks. The Company does not use derivative instruments for speculative purposes. Derivative financial instruments are recognized as assets or liabilities in the balance sheet and are measured at their fair values. Changes in the fair values of derivatives are recorded in each year as gains or losses in the statements of income or in stockholders’ equity when the transaction is eligible to be characterized as an effective cash flow hedge.

 

On the beginning of the hedge operations, the Company documents the relationship between hedging instruments and hedged items with the objective of risk management and strategy for carrying out hedging operations. The Company also documents, both initially and on a continuously basis, that its assessment of whether the derivatives used in hedging transactions are highly effective.

 

The effective components of changes in the fair values of derivative financial instruments designated as cash flow hedges are recorded as unrealized fair value gain/(losses) and recognized in stockholders’ equity; and their non-effective components recorded in income. The amounts recorded in the statement of comprehensive income, will only be transferred to statement of income (costs, operating expenses or financial expenses) when the hedged item is actually realized.

 

17



Table of Contents

 

GRAPHIC

 

w)            Financial instruments classification

 

The Company classifies its financial instruments in accordance with the purpose for which they were acquired, and determines the classification and initial recognition according to the following categories:

 

i.              Financial assets

 

Measured at fair value through the statement of income — Financial assets held for trading acquired for the purpose of selling in the short-term. These instruments are measured at fair value, except for derivative financial instruments not classified as hedge accounting, considering the inclusion of the credit risk of counterparties on the calculation of the instruments.

 

Loans and receivables — Non-derivative financial instruments with fixed or defined payments, which are not quoted in an active market, are initially measured at fair value and subsequently at amortized cost using the effective interest method.

 

Held to maturity — Non-derivative financial assets with fixed or determinable payments and fixed maturities for which the Company has the intent and ability to hold them to maturity, are initially measured at fair value and subsequently at amortized cost.

 

Available for sale — Non-derivative financial assets not classified in another category of financial instrument. Financial instruments in this category are measured at fair value, with changes in fair value until the moment of realization then recorded in statement of comprehensive income. On realization of the financial asset, its fair value is reclassified to statement of income.

 

ii.            Financial liabilities

 

Measured at fair value through the statement of income — Financial liabilities with the purpose of trading (repurchase) or which are initially measured at fair value by the Company, being irreversibly this method of classification.

 

Measured at amortized cost — Non-derivative financial liabilities with fixed and determinable payments and fixed maturities, which were not classified as measured at fair value through the statement of income.

 

x)            Capital

 

The Company periodically repurchases its shares to hold in treasury for future sale or cancellation. These shares are recorded in a specific account as a reduction of stockholders´ equity at their acquisition value and carried at cost. These programs are approved by the Board of Directors with a determined terms and numbers of type of shares.

 

Incremental costs directly attributable to the issue of new shares or options are recognized in stockholders’ equity as a deduction from the amount raised, net of taxes.

 

y)            Government grants and support

 

Government grants and support are accounted for when Company has reasonably complied with conditions set by the government in relation to the grants. The Company recognizes the grants in the statement of income as a reduction in tax expense according to the nature of the item, and classified through retained earnings in stockholders’ equity during allocation of net income.

 

z)             Revenue recognition

 

Revenue is recognized when Vale transfers to its customers all of the significant risks and rewards of ownership of the product sold or when services are rendered. Net revenue excludes any applicable sales taxes and is recognized at the fair value of the consideration received or receivable to the extent that it is probable that economic benefits will flow to Vale and the revenues and costs can be reliably measured.

 

Depending on the contract, sales can be recognized when the product is available at the loading port, loaded on the ship or delivered to the destination. Service revenues are recognized in the amount by which the services are rendered and accepted by the customer.

 

In some cases, the sale price is determined on a provisional basis at the date of sale and the final selling price is subject to escalation clauses through date of final pricing. Revenue from the sale of provisionally priced products is recognized when the risks and rewards of ownership are transferred to the customer and the revenue can be measured reliably. At this date, the amount of revenue to be recognized is estimated based on the forward price of the product sold.

 

Amounts billed to customers for shipping related to products sold by the Company are recognized as revenue when the Company is responsible for shipping. Shipping costs are recognized as operating costs.

 

18



Table of Contents

 

GRAPHIC

 

aa)          Current and deferred income taxes

 

Income taxes are recognized in the statement of income, except for items recognized directly in stockholders’ equity, in which the tax is also recognized in stockholder’s equity.

 

The provision for income tax is calculated individually for each entity in the Group based on tax rates and tax rules in force in the location of the entity. The recognition of deferred taxes are based on temporary differences between carrying value and the tax basis of assets and liabilities as well as taxes losses carry forwards. The deferred income taxes assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against fiscal current liabilities and when the deferred income taxes assets and liabilities are related to income taxes recorded by the same taxation authority on the same taxable entity.

 

bb)          Basic and diluted earnings per share

 

Basic earnings per share are calculated by dividing the income attributable to the stockholders of the Company, after accounting for the remuneration to the holders of equity securities, by the weighted average number of shares outstanding (total shares less treasury shares).

 

Diluted earnings per share are calculated by adjusting the weighted average number of shares outstanding for the conversion of all dilutive potential shares. The Company does not have mandatory convertible securities that could result in the dilution of the earning per share.

 

cc)           Stockholder´s remuneration

 

The stockholder’s remuneration is paid on dividends and interest on capital. This remuneration is recognized as a liability in the financial statements of the Company based on bylaws. Any amount above the minimum compulsory remuneration approved by the bylaws shall only be recognized in current liabilities on the date that is approved by stockholders.

 

The Company is permitted to distribute interest attributable to stockholders’ equity. The calculation is based on the stockholders’ equity amounts as stated in the statutory accounting records and the interest rate applied may not exceed the Brazilian Government Long-term Interest Rate (“TJLP”) determined by the Central Bank of Brazil. Also, such interest may not exceed 50% of net income for the year or 50% of retained earnings plus profit reserves as determined by Brazilian corporate law.

 

The benefit to the Company, as opposed to making a dividend payment, is a reduction in the income tax burden because this interest charge is tax deductible in Brazil. Income tax of 15% is withheld on behalf of the stockholders relative to the interest distribution. Under Brazilian law, interest attributed to stockholders’ equity is considered as part of the annual minimum mandatory dividend (note 25-f). This notional interest distribution is treated for accounting purposes as a deduction from stockholders’ equity in a manner similar to a dividend and the tax credit recorded in income.

 

3.             Critical accounting estimates and judgment

 

The preparation of financial statements requires the use of certain critical accounting estimates and also the exercise of judgment by the management of the Company.

 

These estimates are based on the best knowledge and information existing on the balance sheet date. Changes in facts and circumstances may lead to the revision of these estimates. Actual future results may differ from the estimates.

 

The significant estimates and assumptions used by Company in these financial statements are as follow:

 

a)            Mineral reserves and mine useful life

 

The estimates of proven and probable reserves are regularly evaluated and updated. These reserves are determined using generally accepted geological estimates. The calculation of reserves requires the Company to take positions on expected future conditions that are uncertain, including future ore prices, exchange rates, inflation rates, mining technology, availability of permits and production costs. Changes in some of these assumptions could have a significant impact on the proven and probable reserves of the Company.

 

The estimated volume of mineral reserves is used as basis for the calculation of depletion of the mines, and also for the estimated useful life which is a major factor to quantify the provision for asset retirement obligation and environmental recovery of mines. Any changes to the estimates of the volume of mine reserves and the useful lives of assets may have a significant impact on the depreciation, depletion and amortization charges included in cost of goods sold. Changes in the estimated useful life of the mine have a significant impact on the estimates of environmental provision and impairment analysis.

 

19



Table of Contents

 

GRAPHIC

 

b)            Asset retirement obligation

 

The Company recognizes an obligation under the fair value for asset retirement obligations in the period in which they occur, as note 2t-i. The Company considers the accounting estimates related to closure costs of a mine as a critical accounting policy because they involve significant values for the provision and are estimated using several assumptions, such as interest rate, inflation, useful life of the asset considering the current state of closure and the projected date of depletion of each mine. The estimates are reviewed annually.

 

c)             Impairment.

 

The Company tests impairment of tangible (whether there is evidence of impairment) and intangible (annually) assets segregated by cash-generating units using discounted cash flow model that depends on several estimates, which are influenced by market conditions prevailing at the time the impairment test is performed.

 

d)            Litigation losses

 

Provisions are recorded when the possibility of loss relating to legal proceedings or contingent liabilities is considered probable by the Company’s legal department and its legal advisors.

 

The provisions are recorded when the amount of loss can be reasonably estimated. By their nature, litigations will be resolved when one or more future event occurs or fails to occur. Typically, the occurrence or not of such events is outside the Company’s control. Legal uncertainties involve the exercise of significant estimates and judgments of management regarding the results of future events.

 

e)             Post-retirement benefits for employees

 

The amount recognized and disclosed depend on a number of factors that are determined based on actuarial calculations using various assumptions in order to determine costs and liabilities. One of these assumptions is selection and use of the discount rate. Any changes to these assumptions will affect the amount recognized.

 

At the end of each year the Company and external actuaries reviews the assumptions that should be used for the following year. These assumptions are used in determining the fair values of assets and liabilities, costs and expenses and the future values of estimated cash outflows, which are recorded in the plan obligations.

 

f)             Fair values of derivatives and others financial instruments

 

The fair values of financial instruments that are not traded in active markets are determined using valuation techniques. Vale uses its own judgment to choose between the various methods and assumptions are based on the market conditions, at the end of the year.

 

An analysis of the impact if actual results are different from management’s estimates is present on note 24 (sensibility analysis).

 

g)            Deferred income taxes

 

The Company recognizes the effects of deferred taxes arising from tax losses and temporary differences and derecognizes when believes that tax credits recoverable are not probable. Deferred tax liabilities are fully recognized.

 

The determination of the recognition of income tax or deferred income tax, assets and liabilities, and any derecognition of tax credits requires the use of estimates. For each tax asset, the Company assesses the probability that some or all of the tax assets may not be recoverable. The impairment recorded in relation to the accumulated tax losses depends on the assessment of the probability of the generation of future taxable profits based on production and sales planning, commodity prices, operational costs, restructuring plans, reclamation costs and planned capital costs.

 

20



Table of Contents

 

GRAPHIC

 

4.             Accounting standards issued but not yet effective

 

The standards and interpretations those are issued by IASB, but not yet effective, up to the date of issuance of the Company’s financial statements are disclosed below. The Company intends to adopt these standards, if applicable, when they become effective.

 

Sale or Contribution of Assets between an Investor and its Associate or Joint Venture — In September 2014 the IASB issued narrow-scope amendments to IFRS 10 Consolidated Financial Statements and IAS 28 Investments in Associates and Joint Ventures (2011). The amendments address an acknowledged inconsistency between the requirements in IFRS 10 and those in IAS 28 (2011), in dealing with the sale or contribution of assets between an investor and its associate or joint venture. The main consequence of the amendments is that a full gain or loss is recognized when a transaction involves a business (whether it is housed in a subsidiary or not). A partial gain or loss is recognized when a transaction involves assets that do not constitute a business, even if these assets are housed in a subsidiary. The adoption of the amendment will be required from January 1, 2016 and the Company is analyzing potential impacts regarding this update on the financial statements.

 

Equity Method in Separate Financial Statements — In August 2014 the IASB issued an amendment to IAS 27, which allows an entity to use the equity method to account for investments in subsidiaries, joint ventures and associates in their separate financial statements. The IASB clarifies that the changes will help some jurisdictions to register in their separate IFRS financial statements, reducing compliance costs without reducing the information available to investors. The adoption will be required for annual periods beginning from January 1, 2016 with retrospective application. The Group already uses in its individual financial statements the equity method of accounting to record investments in subsidiaries, joint ventures and associates.

 

IFRS 9 Financial instruments - In July 2014 the IASB issued IFRS 9 — Financial instruments, sets out the requirements for recognizing and measuring financial assets, financial liabilities and some contracts to buy or sell non-financial items. This Standard replaces IAS 39 Financial Instruments: Recognition and Measurement. The adoption will be required from January 1, 2018 and the Company is currently analyzing potential impacts regarding this pronouncement on the financial statements.

 

Accounting for Acquisitions of Interests in Joint Operations — In May 2014 the IASB issued an amendment to IFRS 11 - Joint Arrangements, to provide guidance on the accounting for acquisitions of interests in joint operations in which the activity constitutes a business. The adoption of the amendment will be required from January 1, 2016 and the Company is analyzing potential impacts regarding this update on the financial statements.

 

Clarification of Acceptable Methods of Depreciation and Amortization — In May 2014 the IASB issued an amendment to IAS 16 - Property, Plant and Equipment and IAS 38 - Intangible Assets, established the pattern of consumption of an asset´s expected future economic benefits as acceptable methods of depreciation and amortization of assets. The IASB clarifies that the use of methods based on revenues to calculate the depreciation of an asset and also to measure the consumption of the economic benefits embodied in an intangible asset, are not appropriate. The adoption of the amendment will be required from January 1, 2016 and the Company is currently analyzing potential impacts regarding this update on the financial statements.

 

IFRS 15 Revenue from Contracts with Customers - In May 2014 the IASB issued IFRS 15 statement - Revenue from Contracts with customers, sets out the requirements for revenue recognition that apply to all contracts with customer (except for contracts that are within the scope of the Standards on leases, insurance contracts and financial instruments), and replaces the current pronouncements IAS 18 - revenue, IAS 11 - Construction contracts and interpretations related to revenue recognition. The principle core in that framework is that a company should recognize revenue to depict the transfer of promised goods or services to the customer in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The adoption will be required from January 1, 2017 and the Company is currently analyzing potential impacts regarding this pronouncement on the financial statements.

 

21



Table of Contents

 

GRAPHIC

 

5              Risk management

 

The Company considers that an effective risk management is a key objective to support its growth plan, strategic planning and financial flexibility. Therefore, Vale has developed its risk management strategy in order to provide an integrated approach of the risks the company is exposed to. To do that, evaluates not only the impact in the results of the business caused by variables traded in financial markets (market risk) and those arising from liquidity risk, but also the risk from counterparties obligations (credit risk), those relating to inadequate or failed internal processes, people, systems or external events (operational risk), among others.

 

a)            Risk management policy

 

The Board of Directors established a risk management policy in order to (i) support the Company’s growth plan, strategic planning and Company’s business continuity; (ii) improve its capital structure and asset management of the Group; (iii) ensure adequate degree of flexibility in financial management while maintaining the level of robustness required for investment grade; and (iv) improve corporate governance practices.

 

The corporate risk management policy determines that Vale should measure and monitor regularly its corporate risk on a consolidated approach in order to guarantee that the overall risk level of the Company remains aligned with the guidelines defined by the Board of Directors and the Executive Board.

 

The Executive Risk Management Committee, created by the Board of Directors, is responsible for supporting the Executive Board in the risk assessments and for issuing opinion regarding the Company’s risk management. It’s also responsible for the supervision and revision of the principles and instruments of corporate risks management.

 

The Executive Board is responsible for the approval of the policy deployment into norms, rules and responsibilities and for reporting to the Board of Directors about such procedures.

 

The risk management norms and instructions complement the corporate risk management policy and define practices, processes, controls, roles and responsibilities in the Company regarding risk management.

 

The Company may, when necessary, allocate specific risk limits to management activities, including but not limited to, market risk limit, corporate and sovereign credit limit, in accordance with the acceptable corporate risk limit.

 

b)            Liquidity risk management

 

The liquidity risk arises from the possibility that Vale might not perform its obligations on due dates, as well as face difficulties to meet its cash requirements due to market liquidity constraints.

 

To mitigate such risk, Vale has a revolving credit facility to assist the short term liquidity management and to enable more efficiency in cash management, being consistent with the strategic focus on cost of capital reduction. The revolving credit facilities available today were acquired from a syndicate of several global commercial banks.

 

c)             Credit risk management

 

Vale’s credit risk arises from potential negative impacts in its cash flows due to uncertainty in the ability of counterparties to meet their contractual obligations. To manage that risk, Vale has procedures and processes, such as the controlling of credit limits, the obligation of exposure diversification through several counterparties and the monitoring of the portfolio’s credit risk.

 

Vale’s counterparties can be divided into three main categories: the customers, responsible by obligations regarding receivables from payment term sales; financial institutions with whom Vale keeps its cash investments or negotiates derivatives transactions; and suppliers of equipment, products and services in the case of payments in advance.

 

d)            Commercial credit risk management

 

For the commercial credit exposure, which arises from sales to final customers, the risk management department, in accordance with the current delegation level, approves or request the approval of credit risk limits for each counterpart. Besides that, the Executive Board sets annually global commercial credit risk limits for the customer’s portfolio.

 

The Company attributes an internal credit risk rating for each counterparty using its own quantitative methodology for credit risk analysis, based on three main sources of information: i) Expected Default Frequency (EDF) provided by KMV (Moody’s); ii) credit ratings from the main international credit agencies; iii) costumer’s financial statements for economic and financial evaluation based on financial indicators.

 

On 31 December 2014, 82% of accounts receivable due to Vale commercial sales had insignificant or low risk, 16% had moderate risk and 2% high risk.

 

22



Table of Contents

 

GRAPHIC

 

Whenever considered necessary, the quantitative credit risk analysis is complemented by a qualitative analysis which takes into consideration the payment history of that counterparty, its commercial relationship with Vale and the customer’s strategic position in its economic sector, among others variables.

 

Based on the counterparty’s credit risk or based on Vale´s consolidated credit risk profile, risk mitigation strategies are used to minimize the Company`s credit risk in order to meet the acceptable level of risk approved by the Executive Board. The main credit risk mitigation strategies include non-recourse discount of receivables, insurance instruments, letters of credit, corporate and bank guarantees, mortgages, among others.

 

The Company has a diversified accounts receivable portfolio from a geographical standpoint, being China, Europe, Brazil and Japan the regions with more significant exposures. According to each region, different guarantees can be used to enhance the credit quality of the receivables.

 

The Company controls its account receivables portfolio through Credit and Cash Collection committees, in which representatives from risk management, cash collection and commercial departments monitor periodically each counterparty`s exposure. Finally, Vale has an automatic control that blocks additional sales to customers in default.

 

e)             Treasury credit risk management

 

The management of exposure arising from cash investments and derivatives instruments is realized through the following procedures: annual approval by the Executive Board of the credit limits by counterparty, controls of portfolio diversification, counterparties` credit spread variations and the treasury portfolio overall credit risk. There’s also a monitoring of all positions, exposure versus limit control and periodic report to the Executive Risk Management Committee.

 

The calculation of the exposure to a counterparty that has several derivative transactions with Vale it`s considered the sum of exposures of each derivative acquired with this counterparty. The exposure for each derivative is defined as the future value calculated within the life of the derivative, considering the variation of the market risk factors that affect the value of the derivative instrument.

 

The Company also assesses the creditworthiness of its counterparties in treasury operations following an internal methodology similar to commercial credit risk management that aims to define a default probability for each counterparty.

 

Depending on the counterparty’s nature (banks, insurance companies, countries or corporations), different inputs will be considered: i) expected default probability given by KMV; ii) CDS (Credit Default Swaps) and bond market spreads; iii) credit ratings defined by the main international rating agencies; iv) financial statements data and indicators analysis.

 

f)             Market risk management

 

The Company is exposed to the behavior of several market risk factors that can impact its cash flow. The assessment of this potential impact arising from the volatility of risk factors and their correlations is performed periodically to support the decision making process and the growth strategy of the Company, ensure its financial flexibility and monitor the volatility of future cash flows.

 

When necessary, market risk mitigation strategies are evaluated and implemented in line with these objectives. Some strategies may incorporate financial instruments, including derivatives. The portfolios of the financial instruments are monitored on a monthly basis, enabling financial results surveillance and its impact on cash flow.

 

Considering the nature of Vale’s business and operations, the main market risk factors which the Company is exposed to are:

 

· Foreign exchange and Interest rates;

· Product prices and input costs.

 

g)            Foreign exchange and interest rate risk

 

The Company’s cash flow is subjected to volatility of several currencies, once its product prices are predominantly indexed to US dollar, while most of the costs, disbursements and investments are indexed to other currencies, mainly Brazilian real and Canadian dollar.

 

In order to reduce the potential impact that arises from this currency mismatch, derivatives instruments can be used as a risk mitigation strategy.

 

In the case of cash flow foreign exchange protection regarding revenues, costs, disbursements and investments, the main risk mitigation strategies used are forwards and swaps.

 

23



Table of Contents

 

GRAPHIC

 

The Company implemented hedge transactions to protect its cash flow against the market risks that arises from its debt obligations — mainly currency volatility. The hedges cover most of the debts in reais and euros. The Company uses swap transactions to convert debt linked to Brazilian real and Euros into US dollar that have similar - or sometimes shorter - settlement dates than the final maturity of the debt instruments. Their notional amounts are similar to the principal and interest payments, subjected to liquidity market conditions.

 

Swaps with shorter settlement dates are renegotiated through time so that their final maturity matches - or becomes closer - to the debts` final maturity. At each settlement date, the results of the swap transactions partially offset the impact of the foreign exchange rate in Vale’s obligations, contributing to stabilize the cash disbursements in US dollar.

 

In the case of debt instruments denominated in Brazilian real, in the event of an appreciation (or depreciation) of the Brazilian Real against the US Dollar, the negative (or positive) impact on Vale`s debt service (interest and/or principal payment) measured in US dollars will be partially offset by the positive (or negative) effect from the swaps, regardless of the US$/R$ exchange rate on the payment date. The same rationale is applicable to debts denominated in other currencies and their respective swaps.

 

The Company has also exposure to interest rates risks over loans and financings. The US Dollar floating rate debt in the portfolio consists mainly of loans including export pre-payments, commercial banks and multilateral organizations loans. In general, such debt instruments are indexed to the LIBOR (London Interbank Offer Rate in US dollar). Considering the impact of interest rate volatility on the cash flow, Vale observes the potential natural hedges effects between US Dollar floating rates and commodities prices in the decision process of acquiring financial instruments.

 

h)            Risk of product and Input prices

 

The Company is also exposed to market risks regarding commodities prices and input volatilities. In accordance with risk management policy, risk mitigation strategies involving commodities can be used to adjust the cash flow risk profile and reduce Vale’s cash flow volatility. For this kind of risk mitigation strategy, Vale uses predominantly forwards, futures or zero-cost collars.

 

i)             Operational risk management

 

The operational risk management is the structured approach that Vale uses to manage uncertainty related to possible inadequate or failure in internal processes, people, systems and external events, in accordance with the principles and guidelines of ISO 31000.

 

The main operational risks are periodically monitored, ensuring the effectiveness of prevention / mitigation key controls in operation and execution of the risk treatment strategy (creation of new controls, changes in the risk environment, transfer part of the risk by contracting insurance, provisioning of resources, etc.).

 

Therefore, the Company seeks to have a clear view of its major risks, of the best cost-benefit mitigation plans and of the controls in place, monitoring the potential impact of operational risk and allocating capital efficiently.

 

j)             Capital management

 

The Company’s policy aims, to manage its capital, to seek a structure that will ensure the continuity of your business in the long term. Within this perspective, the Company has been able to deliver value to stockholders through dividend payments and capital gain, and at the same time maintain a debt profile suitable for its activities, with an amortization well distributed over the years, on average 9 years, thus avoiding a concentration in one specific period.

 

k)            Insurance

 

The Company hires several types of insurance, such as operational risks insurance, engineering risks insurance (projects), civil responsibility, life insurance policy for their employees, among others. The coverage of these policies is similar to the ones used in general by the mining industry and is contracted in line with the objectives defined by the Company, with the corporate risk management policy and the limitation imposed by the insurance and reinsurance global market. In general, the company’s assets directly related with its operations are included in the coverage of insurance policies.

 

Insurance management is performed with the support of existing insurance committees in the various operational areas of the Company. Among the management instruments, Vale uses captive reinsurance companies that allows to contract insurances on a competitive basis as well as direct access to key international markets of insurance and reinsurance.

 

24



Table of Contents

 

GRAPHIC

 

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

 

Described below are the assets and liabilities held for sale and discontinued operation reclassified during the year:

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Energy (i)

 

Nacala (i)

 

Total

 

General Cargo -
Logistic (ii)

 

Energy (i)

 

Total

 

Assets held for sale and discontinued operation

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

8

 

8

 

141

 

 

141

 

Other current assets

 

 

157

 

157

 

271

 

 

271

 

Investments

 

88

 

 

88

 

 

79

 

79

 

Intangible, net

 

 

 

 

1,687

 

 

1,687

 

Property, plant and equipment, net

 

477

 

2,910

 

3,387

 

1,027

 

561

 

1,588

 

Total assets

 

565

 

3,075

 

3,640

 

3,126

 

640

 

3,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities associated with assets held for sale and discontinued operation

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

 

54

 

54

 

85

 

 

85

 

Payroll and related charges

 

 

 

 

61

 

 

61

 

Other current liabilities

 

 

57

 

57

 

112

 

 

112

 

Other non-current liabilities

 

 

 

 

190

 

 

190

 

Total liabilities

 

 

111

 

111

 

448

 

 

448

 

Net assets held for sale and discontinued operation

 

565

 

2,964

 

3,529

 

2,678

 

640

 

3,318

 

 


(i) Assets and liabilities held for sale

(ii) Discontinued operation

 

a)                                     Assets and liabilities held for sale

 

Nacala logistic corridor (“Nacala”)

 

In December 2014, the Company signed an agreement with Mitsui & Co., Ltd. (“Mitsui”) to sell 50% of its stake of 70% in Nacala, which comprises entities which holds a railroad and port concession under construction located in Mozambique and Malawi and are related to coal segment.

 

The investment in Nacala was funded by Vale through an equity and equity equivalent instrument of US$313, with the remaining balance funded through Vale’s bridge shareholder loans. With the transaction, a new company will be incorporated to which Vale will contribute their investment in Nacala. Mitsui will then contribute to the new company the amount of US$313 in equity instruments and will therefore hold 50% of the participation of the new company. Vale and Mitsui are in negotiations to fund the remaining investment required and to take-out part of Vale´s bridge shareholder loans.

 

After completion of the transaction, Vale will share control of Nalaca with Mitsui and therefore will not consolidate the assets and liabilities of these entities. The assets were transferred to assets held for sale with no impact in the statement of income

 

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 its stake of 9% in Norte Energia S.A. (“Norte Energia”), the company in charge of the construction, operation and exploration of the Belo Monte Hydroelectric facility , and (ii) to create a joint venture named Aliança Geração de Energia S.A. to be established by Vale and CEMIG GT through contribution of  its shares on the following power generation assets: Porto Estrela, Igarapava, Funil, Capim Branco I and II, Aimorés and Candonga. No cash will be disbursed as part of the transaction. Vale and CEMIG GT will hold respectively 55% and 45% and will share control of the new company, which will supply energy to Vale operations, previously guaranteed by its own generation plant, ensured by a long-term contract.

 

The transaction above has been approved by the Brazilian Electricity Regulatory Agency (“Agência Nacional de Energia Elétrica” or “ANEEL”), but is pending of a minor precedent condition. The conclusion of the transaction is expected to occur in the first quarter of 2015. The assets were transferred to assets held for sale with no impact in the statement of income. Once the transaction is completed, the Company will recognize a gain on sale of assets in the statement of income in the amount of US$195, approximately (based on balance sheet as of December 31, 2014).

 

25



Table of Contents

 

GRAPHIC

 

b)                                    Discontinued operation

 

General cargo - Logistic

 

At the end of 2013, Vale entered to an agreement to dispose of control over its subsidiary VLI S.A. (“VLI”), which aggregates all operations of the general cargo segment. As a consequence, at the beginning of January 1, 2014, the investment in VLI has been accounted as an investment in associate (note 12).

 

In April 2014, Vale finalized the sale of 35.9% of its stake in VLI capital to Mitsui and to Fundo de Investimento do Fundo de Garantia de Tempo de Serviço (“FGTS”) for the amount of US$1,197, which US$896 was settled through a capital contribution directly in VLI.

 

In August 2014, Vale completed the sale of 26.5% of its stake in VLI to a fund of Brookfield Asset Management Inc. (“Brookfield”) for US$908 (R$2,000). At the completion of the transaction, Vale now holds 37.6% of VLI’s total stockholder’s equity.

 

7.                                      Acquisitions and divestitures

 

The results on divestitures are presented as follow:

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Loss on measurement or sales of non-current assets

 

 

 

 

 

 

 

Sociedad Contractual Minera Tres Valles

 

 

(215

)

 

Manganese and ferroalloys assets

 

 

 

(22

)

Coal assets

 

 

 

(355

)

Araucária Nitrogenados S.A.

 

 

 

(129

)

Mineral rights - CoW Indonesia (note 30a)

 

(167

)

 

 

 

 

(167

)

(215

)

(506

)

Financial income

 

 

 

 

 

 

 

Norsk Hydro ASA

 

 

214

 

 

 

 

 

214

 

 

Results on sale or disposal of investments from associates and joint ventures

 

 

 

 

 

 

 

Vale Florestar Fundo de Investimento em Participações

 

(30

)

 

 

Log-in Logística Intermodal S.A.

 

 

14

 

 

Fosbrasil S.A.

 

 

27

 

 

 

 

(30

)

41

 

 

 

·                                          2014

 

a)                                     Divestitures of Vale Florestar Fundo de Investimento em Participações (“Vale Florestar”)

 

Vale signed an agreement with a subsidiary of  Suzano Papel e Celulose S.A (“Suzano”), a company that produces eucalyptus pulp, for the sale of its entire stake in Vale Florestar for US$93 (R$205). The approval of this transaction by the Conselho Administrativo de Defesa Econômica (“CADE”) has been obtained in July, 2014.

 

A loss on this transaction, of US$30 (R$68) was recorded in the statement of income as results on sale or disposals of investments from joint ventures and associates.

 

b)                                     Incorporation of Vale Mina do Azul S.A. (“VMA”)

 

In December 2014, Vale incorporated its wholly-owned subsidiary VMA, with no impact in the consolidated financial statements.

 

26



Table of Contents

 

GRAPHIC

 

·                                          2013

 

c)                                      Divestitures of Norsk Hydro ASA (“Hydro”)

 

As part of Vale’s strategy of reducing its exposure to non-core assets, in November 2013, the Company sold its Hydro common shares for US$1,811. Since February 2013 when the lock-up period for trading Hydro shares ended, the investment could be traded in the market and therefore the Company started classifying this investment as a financial asset available for sale. As result of this operation, the Company recognized a gain of US$214 in the statement of income as financial income for the year ended as at December 31, 2013, as below:

 

Hydro

 

 

 

Balance in the date of sale

 

1,845

 

Cumulative translation adjustment recycling

 

(442

)

Results on available for sale investments recycling

 

194

 

 

 

1,597

 

Amount received

 

1,811

 

Gain on sale

 

214

 

 

d)                                     Divestitures of Sociedad Contractual Minera Tres Valles (“Tres Valles”)

 

In December 2013, the Company sold its total participation in Tres Valles for US$25. This transaction is consistent with Vale´s strategy of focusing on world-class assets, with scale compatible with its existing operations. In this transaction, Vale recognized a loss of US$215 presented in the statement of income as loss on measurement or sale of non-current assets of the year ended as at December 31, 2013. The total loss includes an amount of US$7 transferred from cumulative translation adjustments.

 

e)                                      Divestitures of Fosbrasil S.A. (“Fosbrasil”)

 

In December 2013, the Company entered into an agreement to sale its minority participation in the associate Fosbrasil, producer of purified phosphoric acid, for US$45. On this transaction, Vale recognized a gain of US$27 presented in the statement of income as result on sale or disposal of investments from joint ventures and associates for the year ended as at December 31, 2013.

 

f)                                       Divestitures of Log-In Logística Intermodal S.A. (“Log-in”)

 

In December 2013, Vale conducted an auction to sell its common shares of Log-in. All the shares were sold by US$94 and the gain of US$14 on this transaction was recorded in the statement of income as result on sale or disposal of investments from associates and joint ventures for the year ended as at December 31, 2013.

 

·                                          2012

 

g)                                     Acquisition of additional participation in Belvedere Coal Project

 

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

 

h)                                     Sales of coal assets

 

In June 2012, Vale completed the sale of its thermal coal operations in Colombia to CPC S.A.S., an affiliate of Colombian Natural Resources S.A.S. The loss on this transaction, of US$355 was recorded in the income statement as loss on measurement or sales of non-current assets for the year ended as at December 31, 2012.

 

i)                                        Acquisition of Empreendimentos Brasileiros de Mineração (“EBM”) shares

 

At 2012, the Company acquired an additional of 10.46% of EBM. As result of the acquisition, Vale increased its share in EBM to 96.7% and recognized US$62 as result from operation with non-controlling interest in stockholders equity.

 

j)                                        Divestitures of manganese and ferroalloys assets

 

In October 2012, the Company completed the sale of its manganese and ferroalloys operations in Europe for US$160. On this transactions Vale recognized US$22 presented in statement of income as loss on measurement or sales of non-current assets for the year ended as at December 31, 2012.

 

27



Table of Contents

 

GRAPHIC

 

k)                                     Divestitures of participation in Vale Oman Pelletizing LLC (“Vale Oman”)

 

In October 2012, the Company sold 30% of its participation in Vale Oman for US$71. In this transaction, the Company recognized a gain of US$63 as result from operation with non-controlling interest in stockholders equity.

 

l)                                        Divestitures of Araucária Nitrogenados S.A. (“Araucária”)

 

In December 2012, the Company finalized an agreement with Petróleo Brasileiro S.A. (“Petrobras”) to sell Araucária, an operation for production of basic nitrogen for fertilizer, located in Araucária, in the Brazilian state of Paraná, for the amount of US$234 and recognized a loss of US$129 recorded on loss on measurement or sales of non-current assets in statement of income for the year ended as at December 31, 2012.

 

8.                                      Cash and cash equivalents

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

Cash and bank deposits

 

2,109

 

1,558

 

Short-term investments

 

1,865

 

3,763

 

 

 

3,974

 

5,321

 

 

Cash and cash equivalents includes cash, immediately redeemable deposits and short-term investments with an insignificant risk of changes in value and readily convertible to cash, part in Brazilian Real, indexed to the Brazilian Interbank Interest rate (“DI Rate”or”CDI”) and part denominated in US dollar, mainly time deposits.

 

9.                                      Accounts receivable

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

Ferrous minerals

 

2,155

 

4,417

 

Coal

 

122

 

126

 

Base metals

 

777

 

962

 

Fertilizers

 

136

 

184

 

Others

 

172

 

103

 

 

 

3,362

 

5,792

 

 

 

 

 

 

 

Provision for doubtful debts

 

(87

)

(89

)

 

 

3,275

 

5,703

 

 

Accounts receivable related to the steel sector represented 77.97% and 79.70% of total receivables on December 31, 2014 and 2013, respectively.

 

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

 

The provision for doubtful debts recorded in the statement of income as at December 31, 2014, 2013 and 2012 totaled US$36, US$ 4 and US$ 22, respectively. The Company recognized write-off as at December 31, 2014, 2013 and 2012 in the amount of US$5, US$ 15 and US$ 16, respectively.

 

Accounts receivable presented by currency are shown in note 22.

 

28



Table of Contents

 

GRAPHIC

 

10.                               Inventories

 

Inventories are comprised as follows:

 

 

 

December 31, 2014

 

December 31, 2013

 

Inventories of products

 

 

 

 

 

Bulk Material

 

 

 

 

 

Ferrous minerals

 

 

 

 

 

Iron ore

 

1,110

 

646

 

Pellets

 

187

 

88

 

Manganese and ferroalloys

 

69

 

75

 

 

 

1,366

 

809

 

Coal

 

155

 

318

 

 

 

 

 

 

 

Base Metals

 

 

 

 

 

Nickel and other products

 

1,435

 

1,398

 

Copper

 

26

 

23

 

 

 

1,461

 

1,421

 

Fertilizers

 

 

 

 

 

Potash

 

12

 

8

 

Phosphates

 

309

 

313

 

Nitrogen

 

23

 

19

 

 

 

344

 

340

 

Others products

 

4

 

8

 

Total of inventories of products

 

3,330

 

2,896

 

 

 

 

 

 

 

Inventory of consumables

 

1,171

 

1,229

 

Total

 

4,501

 

4,125

 

 

As at December 31, 2014 and 2013 the Company had provisions to adjust inventories to market value for nickel in the amount of US$0 and US$14, respectively; manganese in the amount of US$0 and US$1, respectively; and coal in the amount of US$285 and US$117, respectively.

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Inventories of products

 

 

 

 

 

 

 

Balance at beginning of the year

 

2,896

 

3,597

 

3,975

 

Production/acquisition

 

23,060

 

20,008

 

21,167

 

Transfer from inventory of consumables

 

3,201

 

4,125

 

4,224

 

Cost of goods sold

 

(25,064

)

(24,245

)

(25,390

)

Provision for market value adjustment

 

(285

)

(132

)

(38

)

Translation adjustments

 

(478

)

(457

)

(341

)

Balance at end of the year

 

3,330

 

2,896

 

3,597

 

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Inventory of consumables

 

 

 

 

 

 

 

Balance at beginning of the year

 

1,229

 

1,455

 

1,276

 

Acquisition

 

3,282

 

4,063

 

4,508

 

Transfer to inventories of products

 

(3,201

)

(4,125

)

(4,224

)

Translation adjustments

 

(138

)

(164

)

(105

)

Transfer to held for sale

 

(1

)

 

 

Balance at end of the year

 

1,171

 

1,229

 

1,455

 

 

29



Table of Contents

 

GRAPHIC

 

11.                               Recoverable taxes

 

The recoverable taxes, net of provision for losses of tax credits, are as follows:

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

Value-added tax

 

1,057

 

1,129

 

Brazilian federal contributions

 

1,010

 

680

 

Others

 

34

 

55

 

Total

 

2,101

 

1,864

 

 

 

 

 

 

 

Current

 

1,700

 

1,579

 

Non-current

 

401

 

285

 

Total

 

2,101

 

1,864

 

 

12.                               Investments

 

The changes of investments in associates and joint ventures are as follow:

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Balance at beginning of the year

 

3,584

 

6,384

 

8,013

 

Additions

 

220

 

378

 

474

 

Disposals

 

 

(98

)

(32

)

Transfer - Control acquisition

 

79

 

 

 

Translation adjustment

 

(536

)

(582

)

(223

)

Equity results

 

505

 

469

 

645

 

Equity on other comprehensive income

 

(2

)

(204

)

35

 

Dividends declared

 

(831

)

(747

)

(587

)

Impairment (note 15)

 

(31

)

 

(1,941

)

Transfers to held for sale/ financial instruments - investments (i)

 

(110

)

(2,016

)

 

Transfers from held for sale (ii)

 

1,255

 

 

 

Balance at end of the year

 

4,133

 

3,584

 

6,384

 

 


(i)            The transfers to held for sale refers to investments in Vale Florestar of US$110 in 2014 and to investments in Hydro of US$2,016 in 2013.

(ii)        The transfers from held for sale refers to investments in VLI of US$1,255.

 

30



Table of Contents

 

GRAPHIC

 

Investments (Continued)

 

 

 

 

 

 

 

Investments

 

Equity results

 

Received dividends

 

 

 

 

 

 

 

As of

 

Year ended as at December 31,

 

Year ended as at December 31,

 

Joint ventures and associates

 

% ownership

 

% voting capital

 

December 31, 2014

 

December 31, 2013

 

2014

 

2013

 

2012

 

2014

 

2013

 

2012

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron Ore and pellets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baovale Mineração S.A.

 

50.00

 

50.00

 

16

 

24

 

4

 

(7

)

6

 

 

1

 

1

 

Companhia Nipo-Brasileira de Pelotização (i)

 

51.00

 

51.11

 

142

 

159

 

66

 

19

 

22

 

48

 

24

 

26

 

Companhia Hispano-Brasileira de Pelotização (i)

 

50.89

 

51.00

 

80

 

83

 

24

 

1

 

38

 

11

 

10

 

36

 

Companhia Coreano-Brasileira de Pelotização

 

50.00

 

50.00

 

86

 

91

 

30

 

18

 

26

 

16

 

22

 

20

 

Companhia Ítalo-Brasileira de Pelotização (i)

 

50.90

 

51.00

 

61

 

62

 

25

 

7

 

8

 

5

 

 

18

 

MRS Logística S.A.

 

47.59

 

46.75

 

510

 

564

 

76

 

101

 

122

 

44

 

63

 

57

 

Minas da Serra Geral S.A.

 

50.00

 

50.00

 

20

 

22

 

1

 

 

2

 

 

 

 

Samarco Mineração S.A.

 

50.00

 

50.00

 

200

 

437

 

392

 

499

 

645

 

401

 

595

 

179

 

Tecnored Desenvolvimento Tecnológico S.A. (ii)

 

 

 

 

38

 

(1

)

(11

)

(20

)

 

 

 

Zhuhai YPM Pellet Co.

 

25.00

 

25.00

 

24

 

25

 

 

 

1

 

 

 

 

 

 

 

 

 

 

1,139

 

1,505

 

617

 

627

 

850

 

525

 

715

 

337

 

Coal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henan Longyu Energy Resources Co., Ltd.

 

25.00

 

25.00

 

355

 

357

 

32

 

42

 

59

 

29

 

40

 

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copper

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Teal Minerals Inc.

 

50.00

 

50.00

 

194

 

228

 

(35

)

(24

)

(5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Korea Nickel Corp.

 

25.00

 

25.00

 

21

 

22

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VLI S.A. (iii)

 

37.61

 

37.61

 

1,109

 

 

48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bauxite

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mineração Rio Grande do Norte S.A.

 

40.00

 

40.00

 

91

 

111

 

7

 

10

 

20

 

8

 

17

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Steel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California Steel Industries, Inc.

 

50.00

 

50.00

 

184

 

181

 

12

 

20

 

16

 

6

 

6

 

9

 

Companhia Siderúrgica do Pecém (iv)

 

50.00

 

50.00

 

725

 

686

 

(44

)

(10

)

(7

)

 

 

 

Thyssenkrupp Companhia Siderúrgica do Atlântico Ltd.

 

26.87

 

26.87

 

205

 

321

 

(60

)

(158

)

(169

)

 

 

 

 

 

 

 

 

 

1,114

 

1,188

 

(92

)

(148

)

(160

)

6

 

6

 

9

 

Other associates and joint ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Norte Energia S.A. (iv)

 

4.59

 

4.59

 

91

 

83

 

(11

)

(2

)

(2

)

 

 

 

Others

 

 

 

 

 

19

 

90

 

(61

)

(33

)

(72

)

 

 

 

 

 

 

 

 

 

110

 

173

 

(72

)

(35

)

(74

)

 

 

 

Disposal investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Norsk Hydro ASA

 

 

 

 

 

 

 

 

 

(35

)

 

56

 

47

 

Logística Intermodal S.A.

 

 

 

 

 

 

 

 

(1

)

(10

)

 

 

 

 

 

 

 

 

 

4,133

 

3,584

 

505

 

469

 

645

 

568

 

834

 

460

 

 


(I)

Although Vale held majority of the voting capital, the entities are accounted under equity method, due to existing veto rights held by other stockholders.

(II)

Consolidated since March 2014.

(III)

Considering the updated interest after the transaction described in note 6b.

(IV)

Pre-operational stage.

 

31



Table of Contents

 

GRAPHIC

 

Investments (Continued)

 

 

 

 

 

 

 

December 31, 2014

 

December
31, 2013

 

 

 

Location

 

Principal activity

 

Assets

 

Liabilities

 

Adjusted
stockholders
equity

 

Adjusted
operating
results

 

Adjusted net
income for
the year

 

Adjusted
net income
for the year

 

Subsidiaries and affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct and indirect subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aços Laminados do Pará S.A.

 

Brazil

 

Steel

 

125

 

 

125

 

 

 

(2

)

Biopalma da Amazônia S.A.

 

Brazil

 

Energy

 

728

 

451

 

277

 

(82

)

(148

)

(145

)

Companhia Portuária da Baía de Sepetiba

 

Brazil

 

Iron ore

 

197

 

52

 

145

 

224

 

148

 

120

 

Compañia Minera Miski Mayo S.A.C.

 

Peru

 

Fertilizers

 

664

 

169

 

495

 

8

 

10

 

23

 

Mineração Corumbaense Reunida S.A.

 

Brazil

 

Iron ore and manganese

 

821

 

387

 

434

 

248

 

167

 

162

 

Minerações Brasileiras Reunidas S.A.

 

Brazil

 

Iron ore

 

2,977

 

649

 

2,328

 

158

 

150

 

(27

)

Potasio Rio Colorado S.A.

 

Argentina

 

Fertilizers

 

583

 

28

 

555

 

(30

)

(33

)

(2,723

)

Salobo Metais S.A.

 

Brazil

 

Copper

 

3,454

 

596

 

2,858

 

149

 

60

 

(31

)

Tecnored Desenvolvimento Tecnológico S.A.

 

Brazil

 

Iron ore

 

67

 

35

 

32

 

(27

)

(28

)

(22

)

Vale International Holdings GmbH

 

Austria

 

Holding and research

 

35,270

 

481

 

34,789

 

331

 

(6,108

)

(913

)

Vale Canada Holdings Inc.

 

Canada

 

Holding

 

12,359

 

10,429

 

1,930

 

(7

)

(9

)

(7

)

Vale Canada Limited

 

Canada

 

Nickel

 

40,235

 

31,855

 

8,380

 

(449

)

(229

)

(812

)

Vale Fertilizantes S.A. (Antiga Mineração Naque S.A.)

 

Brazil

 

Fertilizers

 

6,397

 

1,186

 

5,211

 

(1,254

)

(897

)

(2,801

)

Vale International S.A.

 

Switzerland

 

Trading and holding

 

63,454

 

31,457

 

31,997

 

(1,879

)

(3,865

)

(918

)

Vale Malaysia Minerals Sdn. Bhd.

 

Malaysia

 

Iron ore

 

1,408

 

184

 

1,224

 

(51

)

(43

)

32

 

Vale Manganês S.A.

 

Brazil

 

Manganese and ferroalloys

 

381

 

109

 

272

 

62

 

24

 

(10

)

Vale Moçambique S.A.

 

Mozambique

 

Coal

 

6,301

 

850

 

5,451

 

(6

)

(161

)

(34

)

Vale Shipping Holding Pte. Ltd.

 

Singapore

 

Iron ore

 

3,034

 

236

 

2,798

 

43

 

224

 

175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct and indirect affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California Steel Industries, Inc.

 

USA

 

Steel

 

870

 

502

 

368

 

40

 

24

 

40

 

Companhia Coreano-Brasileira de Pelotização

 

Brazil

 

Pellets

 

203

 

31

 

172

 

53

 

60

 

36

 

Companhia Hispano-Brasileira de Pelotização

 

Brazil

 

Pellets

 

180

 

22

 

158

 

64

 

48

 

3

 

Companhia Ítalo-Brasileira de Pelotização

 

Brazil

 

Pellets

 

157

 

37

 

120

 

64

 

49

 

14

 

Companhia Nipo-Brasileira de Pelotização

 

Brazil

 

Pellets

 

323

 

45

 

278

 

123

 

129

 

37

 

Companhia Siderúrgica do Pecém

 

Brazil

 

Steel

 

2,785

 

1,335

 

1,450

 

93

 

(88

)

(22

)

Henan Longyu Energy Resources Co., Ltd.

 

China

 

Coal

 

1,633

 

213

 

1,420

 

172

 

128

 

167

 

Mineração Rio Grande do Norte S.A.

 

Brazil

 

Bauxite

 

783

 

555

 

228

 

83

 

18

 

25

 

MRS Logística S.A.

 

Brazil

 

Iron ore

 

2,702

 

1,630

 

1,072

 

325

 

160

 

212

 

Norte Energia S.A.

 

Brazil

 

Energy

 

8,650

 

6,667

 

1,983

 

(32

)

(122

)

(19

)

Samarco Mineração S.A.

 

Brazil

 

Pellets

 

6,048

 

5,648

 

400

 

1,503

 

784

 

998

 

Teal Minerals (Barbados) Inc.

 

Zambia

 

Copper

 

1,006

 

618

 

388

 

(51

)

(70

)

(47

)

Thyssenkrupp Companhia Siderúrgica do Atlântico

 

Brazil

 

Steel

 

4,008

 

3,245

 

763

 

(120

)

(223

)

(588

)

VLI S.A.

 

Brazil

 

Others

 

4,116

 

1,166

 

2,950

 

118

 

128

 

129

 

Zhuhai YPM Pellet Co

 

China

 

Pellets

 

233

 

137

 

96

 

1

 

2

 

1

 

 

Noncontrolling interests

 

 

 

Stockholder’s equity

 

Gain (loss) for the year

 

 

 

As of

 

Year ended as at December 31,

 

 

 

December 31, 2014

 

December 31, 2013

 

2014

 

2013

 

2012

 

Biopalma da Amazônia S.A.

 

34

 

20

 

(35

)

(43

)

(25

)

Compañia Mineradora Miski Mayo S.A.C.

 

283

 

281

 

4

 

13

 

52

 

PT Vale Indonesia Tbk

 

736

 

705

 

65

 

18

 

27

 

Vale Moçambique S.A.

 

(57

)

(38

)

(26

)

(13

)

(10

)

Vale Nouvelle Caledonie S.A.S.

 

176

 

152

 

(348

)

(68

)

(225

)

Vale Oman Pelletizing LLC

 

67

 

67

 

7

 

12

 

 

Outros

 

(40

)

424

 

29

 

(97

)

(76

)

 

 

1,199

 

1,611

 

(304

)

(178

)

(257

)

 

32



Table of Contents

 

GRAPHIC

 

13.                               Intangible assets

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Cost

 

Amortization

 

Net

 

Cost

 

Amortization

 

Net

 

Indefinite useful life

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

3,760

 

 

3,760

 

4,140

 

 

4,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finite useful life

 

 

 

 

 

 

 

 

 

 

 

 

 

Concessions

 

3,421

 

(1,208

)

2,213

 

3,099

 

(1,192

)

1,907

 

Right of use

 

518

 

(221

)

297

 

328

 

(75

)

253

 

Software

 

1,356

 

(806

)

550

 

1,295

 

(724

)

571

 

 

 

5,295

 

(2,235

)

3,060

 

4,722

 

(1,991

)

2,731

 

Total

 

9,055

 

(2,235

)

6,820

 

8,862

 

(1,991

)

6,871

 

 

Rights of use refers to the usufruct contract entered into with noncontrolling stockholders to use the shares of Empreendimentos Brasileiros de Mineração S.A. (owner of Minerações Brasileiras Reunidas S.A. shares) and intangible assets identified in the business combination of Vale Canada Limited (“Vale Canada”). The amortization of the right of use will expire in 2037 and Vale Canada’s intangible will end in September of 2046. The concessions refer to the agreements with the brazilian government for the exploration and the development of ports and railways as shown in note 30d.

 

The table below shows the changes of intangible assets during the year:

 

 

 

Goodwill

 

Concessions

 

Right of use

 

Software

 

Total

 

Balance on December 31, 2012

 

4,603

 

3,757

 

302

 

549

 

9,211

 

Additions

 

 

412

 

 

229

 

641

 

Disposals

 

 

(13

)

 

(2

)

(15

)

Amortization

 

 

(181

)

(27

)

(133

)

(341

)

Transfer to held for sale

 

 

(1,686

)

 

 

(1,686

)

Translation adjustments

 

(463

)

(508

)

(22

)

(72

)

(1,065

)

Net effect of discontinued operation in the year

 

 

126

 

 

 

126

 

Balance on December 31, 2013

 

4,140

 

1,907

 

253

 

571

 

6,871

 

Additions

 

 

835

 

102

 

252

 

1,189

 

Disposals

 

 

(6

)

 

 

(6

)

Amortization

 

 

(202

)

(31

)

(174

)

(407

)

Impairment (note 15)

 

(460

)

 

 

 

(460

)

Translation adjustments

 

(411

)

(321

)

(27

)

(99

)

(858

)

Others

 

491

 

 

 

 

491

 

Balance on December 31, 2014

 

3,760

 

2,213

 

297

 

550

 

6,820

 

 

Of the total goodwill, US$2,103 is allocated to the Nickel CGU which was tested using the Value in use method determined by cash flows based on approved budgets, considering mineral reserves and mineral resources calculated by internal experts, costs and investments based on the best estimate of past performance and approved budgets and sales prices using a range of (21,000 — 23,000 US$/MT). Cash flows used are designed based on the life of each cash-generating unit (consumption of reserve units in the case of minerals) and considering a discount rates range of (7.5% - 8.9%).

 

33



Table of Contents

 

GRAPHIC

 

14.                               Property, plant and equipment

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Cost

 

Accumulated 
Depreciation

 

Net

 

Cost

 

Accumulated 
Depreciation

 

Net

 

Land

 

1,069

 

 

1,069

 

945

 

 

945

 

Buildings

 

14,144

 

(2,490

)

11,654

 

9,916

 

(2,131

)

7,785

 

Facilities

 

15,749

 

(4,936

)

10,813

 

15,659

 

(4,722

)

10,937

 

Equipment

 

14,381

 

(5,094

)

9,287

 

13,296

 

(4,892

)

8,404

 

Mineral properties

 

20,965

 

(6,036

)

14,929

 

21,603

 

(5,327

)

16,276

 

Others

 

14,888

 

(3,934

)

10,954

 

14,532

 

(4,013

)

10,519

 

Construction in progress

 

19,416

 

 

19,416

 

26,799

 

 

26,799

 

 

 

100,612

 

(22,490

)

78,122

 

102,750

 

(21,085

)

81,665

 

 

Property, plant and equipment (net book value) pledged as guarantees for judicial claims on December 31, 2014, 2013 and 2012 corresponds to US$68, US$77 and US$96, respectively.

 

The table below shows the movement of Property, plant and equipment during the year:

 

 

 

Land

 

Building

 

Facilities

 

Equipment

 

Mineral 
properties

 

Others

 

Constructions
in progress

 

Total

 

Balance on December 31, 2012

 

676

 

6,093

 

11,756

 

7,273

 

18,867

 

11,281

 

28,936

 

84,882

 

Additions (i)

 

 

 

 

 

 

 

12,889

 

12,889

 

Disposals

 

(1

)

(3

)

(74

)

(26

)

(33

)

(44

)

(312

)

(493

)

Depreciation and amortization

 

 

(289

)

(756

)

(1,132

)

(799

)

(699

)

 

(3,675

)

Translation adjustments

 

(143

)

(768

)

(1,305

)

128

 

(1,163

)

(933

)

(4,518

)

(8,702

)

Transfers

 

413

 

2,802

 

2,068

 

2,161

 

(592

)

1,503

 

(8,355

)

 

Impairment (note 15)

 

 

(13

)

(172

)

 

 

(3

)

(2,110

)

(2,298

)

Net effect of discontinued operation in the year

 

 

9

 

7

 

 

(4

)

251

 

431

 

694

 

Transfer to held for sale

 

 

(46

)

(587

)

 

 

(837

)

(162

)

(1,632

)

Balance on December 31, 2013

 

945

 

7,785

 

10,937

 

8,404

 

16,276

 

10,519

 

26,799

 

81,665

 

Additions (i)

 

 

 

 

 

 

 

12,054

 

12,054

 

Disposals (ii)

 

(3

)

(50

)

(10

)

(9

)

(264

)

(28

)

(232

)

(596

)

Depreciation and amortization

 

 

(454

)

(818

)

(1,025

)

(1,083

)

(723

)

 

(4,103

)

Transfer to non-current assets held for sale

 

 

 

(10

)

(49

)

(85

)

(2

)

(2,764

)

(2,910

)

Impairment (note 15)

 

 

533

 

(47

)

112

 

(1,255

)

(18

)

(17

)

(692

)

Translation adjustments

 

(75

)

(1,412

)

(2,407

)

(992

)

(132

)

(1,238

)

(1,040

)

(7,296

)

Transfers

 

202

 

5,252

 

3,168

 

2,846

 

1,472

 

2,444

 

(15,384

)

 

Balance on December 31, 2014

 

1,069

 

11,654

 

10,813

 

9,287

 

14,929

 

10,954

 

19,416

 

78,122

 

 


(i) interest capitalized and ARO included, see cash flow.

(ii) includes the disposal of CoW Indonesia (note 30).

 

34



Table of Contents

 

GRAPHIC

 

15.                             Impairment

 

According to the accounting policy describe in note 2p, the Company identified evidence of impairment in relation to certain investments, intangible and property, plant and equipment. The following impairment charges and reversals were recorded:

 

 

 

 

 

December 31, 2014

 

Assets

 

Cash-generating unit

 

Net carrying amount

 

Recoverable amount

 

Impairment (reversals)
adjustment

 

Property, plant and equipment

 

 

 

 

 

 

 

 

 

Coal

 

Australian assets (i)

 

480

 

137

 

343

 

Fertilizers

 

Brazilian assets

 

4,054

 

3,461

 

593

 

Nickel

 

Onça Puma operations

 

845

 

2,462

 

(1,617

)

Nickel

 

New Caledonia operations

 

5,674

 

5,436

 

238

 

Iron ore projects

 

VGB - Vale BSGR Limited

 

1,135

 

 

 

1,135

 

 

 

 

 

12,188

 

11,496

 

692

 

Intangible

 

 

 

 

 

 

 

 

 

Fertilizers

 

Brazilian assets

 

460

 

 

460

 

 

 

 

 

460

 

 

460

 

 

 

 

 

12,648

 

11,496

 

1,152

 

Investment

 

 

 

 

 

 

 

 

 

Energy

 

Vale Soluções em Energia S.A.

 

31

 

 

31

 

 

 

 

 

31

 

 

31

 

 


(i) Refers to Integra e Isaac Plains mining complex

 

 

 

 

 

December 31, 2013

 

Assets

 

Cash-generating unit

 

Net carrying amount

 

Recoverable amount

 

Impairment adjustment

 

Fertilizers

 

PRC

 

2,767

 

651

 

2,116

 

Pellets

 

Pelletizing asset

 

225

 

43

 

182

 

 

 

 

 

2,992

 

694

 

2,298

 

 

a)                                      Property plant and equipment and intangible

 

i.                                         Coal

 

Australian assets

 

In May 2014, the Company announced that is taking the necessary steps to place its Integra and Isaac Plains mining complex, both in Australia, into care and maintenance since the operation is not economically feasible under current market conditions.  As a consequence, the Company recognized an impairment of US$343.

 

ii.                                     Fertilizers

 

Brazilian Assets

 

In 2014, volatility of fertilizers products prices contributed to a decrease in the recoverable amount of the fertilizers assets.

 

The recoverable amount was determined by using discounted cash flow projections based on financial budgets approved by management over the life of the mine.

 

Management calculated the impairment using commodities prices based on market studies and a discount rate of 7.5%.

 

PRC

 

In 2013, the Company suspended the implementation of the Rio Colorado project in Argentina (“PRC”). The company will continue honoring its commitments related to the concessions and reviewing alternatives to enhance the project outcome in order to determine prospects for future project development.

 

In the fourth quarter of 2013, the Company concluded its analyses in relation to the PRC investment and used its best estimate, to determine the recoverable amount, in determining the “fair value less cost to sell” for purposes of the impairment charge. As a result the Company recognized an impairment charge of US$2,116.

 

35



Table of Contents

 

GRAPHIC

 

iii.                                 Nickel

 

Onça Puma operations

 

In 2012, due to incidents in both furnaces at Onça Puma, which resulted in a fifteen month stoppage of the operation, the Company recognized an impairment of US$ 2,849. After the rebuild of one of the furnaces, operations resumed towards the end of 2013 and have now operated normally for more than one year.  Accordingly, the Company reviewed and updated the recoverable amount of the operations, which resulted in the recognition of a partial recovery of the impairment charged in 2012. The amount recovered in 2014 was US$1,617. For the test the Company used a price range (21,000 — 23,000 US$/MT) and a discount rate of 7.5%.

 

New Caledonia operations

 

The operations of New Caledonia have experienced a number of challenges and incidents during the ramp-up period which has lead the Company to adopt a more conservative production ramp up curve that has resulted in the Company conducting an impairment test on the asset.

 

The recoverable amount was determined using discounted cash flow projections based on financial budgets approved by management over the life of the mine.

 

Management calculated the impairment using a commodity price range of (21,000 — 23,000 US$/MT) and a discount rate of 7.79%.

 

As a result of the updated calculations an impairment charge of US$238 was recorded in 2014.

 

iv.                                    Pellets

 

Pelletizing assets

 

The Company analyzed the temporary stoppage of pelletizing plants in Brazil and the uncertainty resumption of operations resulted in the revaluations of these assets with the respective impairment.

 

v.                                        Iron ore projects

 

VGB - Vale BSGR Limited

 

Vale’s 51%-owned subsidiary VBG-Vale BSGR Limited (“VBG”) holds 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 the government of Guinea revoked VBG’S mining concessions, based on the recommendation of a technical committee established pursuant to Guinean legislation. The decision is based on the allegations of fraudulent conduct in connection with the acquisition of licenses by BSGR (Vale´s current partner in VBG) more than one year before Vale had 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.

 

Vale is actively considering its legal rights towards the Guinean Government and its partner at VBG and addressing options to guarantee the value of both the investments made in Guinea project development as well as the initial investment made in the VBG.  Considering the uncertainties in this process the Company recognized an impairment of the total amount invested in the project.

 

b)                       Investment

 

vi.                                    Energy

 

Based on changes in the Company´s strategy, which have affected the recoverable amount of this investment, Vale recognized an impairment.

 

36



Table of Contents

 

GRAPHIC

 

16.                               Loans and financing

 

a)                                     Total debt

 

 

 

Current liabilities

 

Non-current liabilities

 

 

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2013

 

Debt contracts in the international markets

 

 

 

 

 

 

 

 

 

Floating rates in:

 

 

 

 

 

 

 

 

 

US dollars

 

358

 

334

 

5,095

 

4,662

 

Others currencies

 

 

 

2

 

2

 

3

 

Fixed rates in:

 

 

 

 

 

 

 

 

 

US dollars

 

69

 

12

 

13,239

 

13,808

 

Euro

 

 

 

 

1,822

 

2,066

 

Accrued charges

 

334

 

350

 

 

 

 

 

761

 

698

 

20,158

 

20,539

 

Debt contracts in Brazil

 

 

 

 

 

 

 

 

 

Floating rates in:

 

 

 

 

 

 

 

 

 

Reais, indexed to TJLP, TR, IPCA, IGP-M and CDI

 

296

 

750

 

5,503

 

5,372

 

Basket of currencies and US dollars indexed to LIBOR

 

211

 

175

 

1,364

 

1,365

 

Fixed rates in:

 

 

 

 

 

 

 

 

 

Reais

 

48

 

47

 

363

 

314

 

US dollars

 

 

6

 

 

80

 

Accrued charges

 

103

 

99

 

 

 

 

 

658

 

1,077

 

7,230

 

7,131

 

 

 

1,419

 

1,775

 

27,388

 

27,670

 

 

Below are the payments flows futures of debt (principal and interest), per nature of funding.

 

 

 

Bank loans (i)

 

Capital market (i)

 

Development 
agencies (i)

 

Debt principal (i)

 

Estimated future 
payments of 
interest (ii)

 

2015

 

95

 

 

886

 

982

 

1,523

 

2016

 

35

 

951

 

971

 

1,957

 

1,520

 

2017

 

185

 

1,212

 

1,046

 

2,443

 

1,434

 

2018

 

1,888

 

911

 

1,170

 

3,969

 

1,328

 

2019

 

511

 

1,000

 

1,333

 

2,844

 

1,123

 

2020

 

342

 

1,119

 

860

 

2,321

 

999

 

Between 2021 and 2025

 

1,204

 

3,387

 

2,133

 

6,724

 

3,283

 

2026 onwards

 

417

 

6,502

 

211

 

7,130

 

5,826

 

 

 

4,677

 

15,082

 

8,610

 

28,370

 

17,036

 

 


(i)        Does not include accrued charges.

(ii)     Consists of estimated future payments of interest on our loans, financings and debentures, calculated based on interest rate curves and foreign exchange rates applicable at December 31, 2014 and assuming that all amortization payments and payments at maturity on loans, financings and debentures will be made on their scheduled payments dates. This amount compound of the estimated values of future payments not still recognized, in addition to amounts accrued interest already recognized in the financial statements.

 

At December 31, 2014, the average annual interest rates by currency on the debt are as follows:

 

 

 

Average interest rate (i)

 

Debt

 

Loans and financing in US dollars

 

4.54

%

20,314

 

Loans and financing in Reais (ii)

 

9.55

%

6,306

 

Loans and financing in Euros (iii)

 

4.06

%

1,896

 

Loans and financing in others currencies

 

6.24

%

291

 

 

 

 

 

28,807

 

 


(i) In order to determine the average interest rate for debt contracts with floating rates, Vale used the last renegotiated rate at December 31, 2014.

(ii) Brazilian Real denominated debt that bears interest at IPCA, CDI and TJLP, plus spread. For a total of US$ 5,202, the Company entered into derivative transactions to mitigate the exposure to the cash flow variations of the floating rate debt denominated in Brazilian Real, resulting in an average cost of 2.38% per year in US dollars.

(iii) Eurobonds, for which the Company entered into derivatives to mitigate the exposure to the cash flow variations of the debt denominated in Euros, resulting in an average cost of 4.42% per year in US dollars.

 

37



Table of Contents

 

GRAPHIC

 

b)                                      Credit lines

 

 

 

 

 

 

 

 

 

 

 

Amounts drawn on

 

Type

 

Contractual currency

 

Date of agreement

 

Available until

 

Total amount

 

December 31, 2014

 

December 31, 2013

 

Revolving credit lines

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility - Vale/ Vale International/ Vale Canada

 

US$

 

April 2011

 

5 years

 

3,000

 

 

 

Revolving Credit Facility - Vale/ Vale International/ Vale Canada

 

US$

 

July 2013

 

5 years

 

2,000

 

 

 

Credit Lines

 

 

 

 

 

 

 

 

 

 

 

 

 

Export-Import Bank of China and Bank of China Limited

 

US$

 

September 2010

(i)

13 years

 

1,229

 

1,062

 

985

 

BNDES

 

R$

 

April 2008

(ii)

10 years

 

2,748

 

1,831

 

1,741

 

Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES - CLN 150

 

R$

 

September 2012

(iii)

10 years

 

1,462

 

1,257

 

1,159

 

BNDES - Investment Sustaining Program 3.0%

 

R$

 

June 2013

(iv)

10 years

 

41

 

41

 

33

 

BNDES - Tecnored 3.5%

 

R$

 

December 2013

(v)

8 years

 

51

 

28

 

 

BNDES — S11D / S11D Logística

 

R$

 

May 2014

(vi)

10 years

 

2,320

 

703

 

 

Canadian agency Export Development Canada

 

US$

 

January 2014

(vii)

5 and 7 years

 

775

 

775

 

 

 


(i) Acquisition of twelve large ore carriers from chinese shipyards.

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

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

(iv) Acquisition of domestic equipment.

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

(vi) Iron ore project S11D and S11D Logistica implementation.

(vii) General corporate purpose.

 

Total amounts and amounts disbursed, when not contracted in the reporting currency, are affected by exchange rate variation among periods.

 

c)                                      Guarantees

 

As at December 31, 2014 and 2013, our financing and loans, in the amount of US$1,312 and US$1,456, respectively, was secured by property, plant and equipment and receivables.

 

The securities issued through Vale’s wholly-owned finance subsidiary Vale Overseas Limited, are all fully and unconditionally guaranteed by Vale.

 

d)                                      Covenants

 

The main covenants of the Company require maintaining certain ratios, such as debt to EBITDA (Earnings before Interest Taxes, Depreciation and Amortization) and interest coverage. The Company has not identified any instances of noncompliance as of December 31, 2014 and 2013.

 

38



Table of Contents

 

GRAPHIC

 

17.                               Asset retirement obligations

 

The Company applies judgments and assumptions when measuring its obligations related to its asset retirement obligation. The accrued amounts of these obligations are not deducted from the potential costs covered by insurance or indemnities.

 

Long term interest rate used to discount these obligations to present values and to update the provisions on December 31, 2014 was of 5.51% p.a. (6.39% — 2013) on Brazil, of 2.05% p.a. (3.23% — 2013) on Canada and between 1.61% - 8.81% p.a. for the others localities. The liability is periodically updated based on this discount rate plus the inflation index for the year of each locality.

 

Changes in the provision for asset retirement obligation are as follows:

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

Balance at beginning of the year

 

2,644

 

2,748

 

Increase expense

 

193

 

201

 

Settlement in the current year

 

(41

)

(40

)

Revisions in estimated cash flows

 

842

 

15

 

Translation adjustments

 

(269

)

(276

)

Transfer to held for sale

 

 

(4

)

Balance at end of the year

 

3,369

 

2,644

 

 

 

 

 

 

 

Current

 

136

 

96

 

Non-current

 

3,233

 

2,548

 

 

 

3,369

 

2,644

 

 

18.                               Litigation

 

a)                                   Provision for litigation

 

Vale is party to labor, civil, tax and other ongoing lawsuits and is discussing these issues both at administrative and court levels.  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 legal advice of the legal board of the Company and by its legal consultants.

 

 

 

Tax litigation

 

Civil litigation

 

Labor litigation

 

Environmental 
litigation

 

Total of litigation
provision

 

Balance on December 31, 2012

 

996

 

287

 

748

 

34

 

2,065

 

Additions

 

19,459

 

79

 

252

 

7

 

19,797

 

Reversals

 

(10,083

)

(72

)

(160

)

(12

)

(10,327

)

Payments

 

(2,924

)

(154

)

(82

)

 

(3,160

)

Indexation and interest

 

(30

)

121

 

75

 

3

 

169

 

Translation adjustment

 

(110

)

(43

)

(95

)

(5

)

(253

)

Transfer to income taxes - settlement program

 

(6,977

)

 

 

 

(6,977

)

Net movements of discontinued operation in the year

 

(1

)

(3

)

(2

)

 

(6

)

Transfer to held for sale

 

 

(6

)

(27

)

1

 

(32

)

Balance on December 31, 2013

 

330

 

209

 

709

 

28

 

1,276

 

Additions

 

103

 

54

 

237

 

32

 

426

 

Reversals

 

(2

)

(104

)

(133

)

(13

)

(252

)

Payments

 

(37

)

(20

)

(48

)

 

(105

)

Indexation and interest

 

136

 

(6

)

52

 

52

 

234

 

Translation adjustment

 

(164

)

(15

)

(111

)

(7

)

(297

)

Balance on December 31, 2014

 

366

 

118

 

706

 

92

 

1,282

 

 

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

 

Provisions for civil litigation - relates to demands concerning contracts between Vale and unrelated service suppliers companies, concerning differences in amounts due to alleged losses that have occurred due to various economic plans, while other demands are related to accidents, actions damages and other demands.

 

39



Table of Contents

 

GRAPHIC

 

Provisions for labor and social security litigation - consist of lawsuits filed by employees and service suppliers, related to employment relationships. The most recurring claims are related to payment of overtime, hours in itinerary, and health and safety. The social security (“INSS”) contingencies are related to legal and administrative disputes between INSS and Vale due to applicability of compulsory social security charges.

 

b)                                     Contingent liabilities

 

The Company discusses, at administrative and judicial levels, claims where the expectation of loss is classified as possible and has determinate that there is no need to recognize a provision, based on legal support.

 

These possible contingent liabilities are as follows:

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

Tax litigation

 

6,094

 

3,789

 

Civil litigation

 

1,406

 

768

 

Labor litigation

 

1,955

 

2,900

 

Environmental litigation

 

1,122

 

1,165

 

Total

 

10,577

 

8,622

 

 

The categories of contingent liabilities in the table above include the following:

 

Tax litigation - the most significant claims relate to pending challenges by the Brazilian federal tax authority concerning the deductibility of Brazilian social contribution payments for income tax purposes (approximately US$1,995) and demands by Brazilian state tax authorities for additional payments of the value-added tax on services and circulation of goods (“ICMS”) in relation to the use of ICMS credits from sales and energy transmission.

 

Civil litigation - most of these claim have been filed by suppliers for indemnification under construction contracts, primarily relating to certain alleged damages, payments and contractual penalties. A number of other claims involve disputed contractual terms for inflation indexation.

 

Labor litigation - these claims represent a very large number of individual claims by (i) employees and service providers, primarily involving demands for additional compensation for overtime work, time spent commuting or health and safety conditions; and (ii) the Brazilian federal social security administration (“INSS”) regarding contributions on compensation programs based on profits.

 

Environmental litigation - the most significant claims concern alleged procedural deficiencies in licensing processes, non-compliance with existing environmental licenses or damage to the environment.

 

c)                                      Judicial deposits

 

In addition to those provisions and contingent liabilities, there are also judicial deposits. These court-ordered deposits are legally required and are monetarily updated and reported in non-current assets until a judicial decision to draw the deposit occurs, in case of a non-favorable decision to Vale.

 

Judicial deposits are as follows:

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

Tax litigations

 

354

 

433

 

Civil litigations

 

126

 

176

 

Labor litigations

 

789

 

870

 

Environmental litigations

 

 

11

 

Total

 

1,269

 

1,490

 

 

40



Table of Contents

 

GRAPHIC

 

19.                             Income taxes settlement program (“REFIS”)

 

In November 2013 the Company elected to participate in the REFIS, a federal tax settlement program with respect to most of the claims related to the collection of income tax and social contribution on equity gain of foreign subsidiaries and affiliates from 2003 to 2012.

 

The total obligation for REFIS was US$9.6 billion, including the upfront payments and the first installment of US$2.6 billion in 2013 and during 2014, US$494 related to twelve monthly installments. On December 31, 2014, the balance of US$6,320 (US$457 in current and US$5,863 in non-current) is due in 166 monthly installments, bearing interest at the SELIC rate.

 

The effects of the statement of income as at December 31, 2014 and 2013 are summarized as follows:

 

 

 

2014

 

2013

 

Financial expense

 

 

 

 

 

Initial recognition of interest/fines

 

 

(12,162

)

SELIC Rate charge on REFIS

 

(683

)

9,525

 

Net increase on financial expenses

 

(683

)

(2,637

)

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

Recognition of obligation

 

 

(7,460

)

Tax effect of deductibility of interest/fines

 

232

 

2,841

 

Other effects

 

 

786

 

 

 

232

 

(3,833

)

Amount related to discontinued operation

 

 

(216

)

Net effect on income tax expense - continued operations

 

232

 

(4,049

)

Total effect on statement of income

 

(451

)

(6,686

)

 

20.                             Income taxes

 

The Company analyzes the potential tax impact associated with undistributed earnings of each subsidiary. As described in note 19, the Company entered into the Brazilian REFIS program to pay the amounts related to the collection of income taxes on equity earning of foreign subsidiaries and affiliates from 2003 to 2012 and therefore, the repatriation of these earnings would have no Brazilian tax consequences.

 

The Law 12,973, 2014 brings changes in taxation of Brazilian companies on profits and income earned abroad through direct and indirect subsidiaries with effect from of the year 2015. As a rule, the new Brazilian tax legislation is intended tax on an accrual basis the profits earned by the direct and indirect subsidiaries in accordance with local practices and on a cash basis the profits of associated companies, being accepted the tax credit when it is paid abroad. Since met certain conditions of the law, is expected option to: (1) the consolidation of income (profit and loss) of direct and indirect subsidiaries eligible by the year 2022; (2) the payment within eight years of the tax generated by the taxation of profits of eligible companies.

 

The net deferred balances were as follows:

 

 

 

December 31, 2014

 

December 31, 2013

 

Taxes losses carryfoward

 

1,637

 

2,053

 

Temporary differences:

 

 

 

 

 

Pension plan

 

671

 

643

 

Provision for litigation

 

365

 

341

 

Provision for losses of assets

 

937

 

962

 

Fair value of financial instruments

 

1,341

 

1,075

 

Allocated goodwill

 

(4,831

)

(4,774

)

Impairment

 

733

 

1,222

 

Others

 

(218

)

(227

)

 

 

(1,002

)

(758

)

Total

 

635

 

1,295

 

 

 

 

 

 

 

Assets

 

3,976

 

4,523

 

Liabilities

 

(3,341

)

(3,228

)

 

 

635

 

1,295

 

 

41



Table of Contents

 

GRAPHIC

 

 

 

Assets

 

Liabilities

 

Total

 

Balance on December 31, 2012

 

4,053

 

3,427

 

626

 

Net income effect

 

791

 

(162

)

953

 

Translation adjustment

 

(463

)

(182

)

(281

)

Constitution/Reversal of Tax Carryforward

 

187

 

 

187

 

Other comprehensive income

 

(45

)

227

 

(272

)

Net movements of discontinued operation

 

283

 

(3

)

286

 

Transfer to held for sale

 

(283

)

(79

)

(204

)

Balance on December 31, 2013

 

4,523

 

3,228

 

1,295

 

Net income effect

 

(31

)

118

 

(149

)

Transfers

 

58

 

491

 

(433

)

Translation adjustment

 

(452

)

(292

)

(160

)

Transfer between assets and liabilities

 

(160

)

(160

)

 

Other comprehensive income

 

38

 

(44

)

82

 

Balance on December 31, 2014

 

3,976

 

3,341

 

635

 

 

Deferred tax assets arising from tax losses, negative social contribution basis and temporary differences are registered taking into consideration the analysis of future performance, based on economic and financial projections, prepared based on internal assumptions and macroeconomic, trade and tax scenarios that may be subject to changes in future.

 

The income tax in Brazil is comprised of taxation on income and social contribution on profit. The statutory rate applicable in the period presented is 34%. In other countries where the Company has operations, it is subject to various rates, depending on jurisdiction.

 

The total amount presented as income taxes in the statement of income is reconciled to the rate established by law, as follows:

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

 

 

 

 

 

 

 

 

Net income before income taxes

 

1,553

 

7,241

 

4,091

 

Income taxes at statutory rates - 34%

 

(528

)

(2,462

)

(1,391

)

Adjustments that affect the basis of taxes:

 

 

 

 

 

 

 

Income tax benefit from interest on stockholders’ equity

 

1,123

 

1,167

 

1,337

 

Tax incentives

 

95

 

 

204

 

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

 

(1,200

)

146

 

208

 

Results of equity investments

 

172

 

173

 

219

 

Undeductible impairment

 

(450

)

(719

)

(359

)

Reversal of deferred tax liabilities

 

 

 

1,236

 

Constitution/reversal for tax loss carryforward

 

(178

)

180

 

(228

)

Income taxes statement program - REFIS (note 19)

 

 

(4,954

)

 

Other (i)

 

(234

)

(364

)

(52

)

Income taxes on the profit for the year

 

(1,200

)

(6,833

)

1,174

 

 


(i) Include mainly provisional tax on export sale.

 

·                                          Tax incentives

 

In Brazil, Vale has a tax incentive for the partial reduction of income tax due to the amount equivalent to the portion allocated by tax law to transactions in the north and northeast regions with iron, pellets, railroad, manganese, copper, nickel and potash. The incentive is calculated based on the tax profit of the activity (called operating income), takes into consideration the allocation of operating profit by incentive production levels during the periods specified for each product as grantees, and generally, for 10 years and in the case of the Company it does not expire until 2023. An amount equal to that obtained with the tax saving must be appropriated in a retained earnings reserve account in Stockholders’ equity, and may not be distributed as dividends to stockholders.

 

Vale benefits from the allocation of part of income tax due to be reinvested in the purchase of equipment, subject to subsequent approval by the regulatory agency in the incentive area of Superintendence for the Development of Amazonia (SUDAM) and the Superintendence for the Development of Northeast (SUDENE). When the reinvestment is approved, the tax benefit is also appropriate in retained earnings reserve, which restricts the distribution as dividends to stockholders.

 

42



Table of Contents

 

GRAPHIC

 

Vale also has tax incentives related to the production of nickel and cobalt from Vale Nouvelle Caledonie SAS (VNC). These incentives include the exemption of income tax during the construction phase of the project, and also for a period of 15 years beginning in the first year of commercial production, as defined by applicable law, followed by a 5 year 50% exemption of income tax. VNC is subject to a branch profit tax on its profits (after deducting available tax losses) starting in the first year that commercial production is reached, as defined by applicable law. To date, there has been no net taxable income realized in VNC.

 

In Mozambique, the tax incentives applicable to Vale Mozambique SA for the Moatize Coal Mine Project include a 25% reduction of rate for five years counting from the first year the company has taxable profits. Vale also received tax incentives for projects in Oman and Malaysia.

 

Vale is subject to the revision of income tax by local tax authorities for up to five years in companies operating in Brazil, ten years for operations in Indonesia and up to seven years for companies with operations in Canada.

 

21.                               Employee benefits obligations

 

a)                                     Employee postretirements obligations

 

In Brazil, the management of the pension plans of the Company is the responsibility of the Fundação Vale do Rio Doce de Seguridade Social (“Valia”) a nonprofit private entity with administrative and financial autonomy. The Brazilian plans are as follows:

 

Benefit plan Vale Mais (“Vale Mais”) and benefit plan Valiaprev (“Valiaprev”)

 

Certain of the Company’s employees are participants in a plan (Vale Mais e Valiaprev) with components of defined benefit (specific coverage for death, pensions and disability allowances) and components of defined contributions (for programmable benefits). The defined benefits plan is subject to actuarial evaluations. The defined contribution plan represents a fixed amount held on behalf of the participants. Both Vale Mais and Valiaprev were overfunded as at December 31, 2014 and 2013.

 

Defined benefit plan (“Plano BD”)

 

The Company also sponsors a pension plan with defined benefit characteristics, covering almost exclusively retirees and their beneficiaries. Currently the plan does not accept new participants, was overfunded as at December 31, 2014 and 2013 and contributions by the Company are not significant.

 

Abono complementação

 

The Company sponsors a specific group of former employees entitled to receive additional benefits from Valia normal payments plus post-retirement benefit that covers medical, dental and pharmaceutical assistance. The abono complementação benefit was overfunded as at December 31, 2014 and  2013.

 

Other benefits

 

The Company sponsors medical plans for employees that meet specific criteria and for employees who use the abono complementação benefit. Although those benefits are not specific retirement plans, actuarial calculations are used to calculate future commitments. As those benefits are related to health care plans they have the nature of underfunded benefits, and are presented as underfunded plans as at December 31, 2014 and 2013.

 

The Foreign plans are managed in accordance with the region and centralized in Vale Canada Limited. They are divided between plans in Canada, United States of America, United Kingdom, Indonesia, New Caledonia, Japan and Taiwan. Pension plans in Canada are composed of a defined benefit and defined contribution component and are the most relevant. Currently the defined benefit plans in other regions do not allow new memberships. Plans abroad are underfunded as at December 31, 2014 and 2013.

 

43



Table of Contents

 

GRAPHIC

 

Employers’ disclosure about pensions and other post-retirement benefits on the status of the defined benefit elements of all plans is provided as follows:

 

i. Change in benefit obligation

 

 

 

Overfunded pension
plans

 

Underfunded pension
plans

 

Others underfunded
pension plans

 

Benefit obligation as at December 31, 2012

 

3,567

 

7,156

 

2,045

 

Service costs

 

49

 

97

 

42

 

Interest costs

 

461

 

220

 

131

 

Benefits paid

 

(312

)

(334

)

(76

)

Participant contributions

 

1

 

 

 

Plan amendments

 

 

 

(16

)

Transfers

 

1,910

 

(1,907

)

 

Effect of changes in the actuarial assumptions

 

(1,059

)

(269

)

(249

)

Effect of business combinations

 

 

2

 

 

Translation adjustment

 

(537

)

(559

)

(184

)

Benefit obligation as at December 31, 2013

 

4,080

 

4,406

 

1,693

 

Service Costs

 

29

 

96

 

23

 

Interest Costs

 

474

 

233

 

83

 

Benefits paid

 

(327

)

(321

)

(74

)

Participant contributions

 

1

 

 

 

Effect of changes in the actuarial assumptions

 

(32

)

454

 

(81

)

Translation adjustment

 

(497

)

(347

)

(146

)

Benefit obligation as at December 31, 2014

 

3,728

 

4,521

 

1,498

 

 

ii. Evolution of the fair value of assets

 

 

 

Overfunded pension
plans

 

Underfunded pension
plans

 

Others underfunded
pension plans

 

Fair value of plan assets as at December 31, 2012

 

4,412

 

5,685

 

1

 

Transfers

 

1,765

 

(1,763

)

 

Interest income

 

523

 

168

 

 

Employer contributions

 

141

 

190

 

76

 

Participant contributions

 

1

 

 

 

Benefits paid

 

(312

)

(334

)

(76

)

Plan settlements

 

 

(91

)

 

Return on plan assets (excluding interest income)

 

(576

)

315

 

 

Translation adjustment

 

(683

)

(366

)

(1

)

Fair value of plan assets as at December 31, 2013

 

5,271

 

3,804

 

 

Interest income

 

625

 

201

 

 

Employer contributions

 

132

 

164

 

74

 

Participant contributions

 

1

 

 

 

Benefits paid

 

(327

)

(321

)

(74

)

Plan settlements

 

 

(3

)

 

Return on plan assets (excluding interest income)

 

(2

)

169

 

 

Translation adjustment

 

(671

)

(298

)

 

Fair value of plan assets as at December 31, 2014

 

5,029

 

3,716

 

 

 

iii. Reconciliation of assets and liabilities in balance sheet

 

 

 

Plans in Brazil

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Overfunded 
pension plans

 

Underfunded 
pension plans

 

Others 
underfunded 
pension plans

 

Overfunded 
pension plans

 

Underfunded 
pension plans

 

Others 
underfunded 
pension plans

 

Ceiling recognition of an asset (ceiling) / onerous liability

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the year

 

1,191

 

 

 

844

 

 

 

Interest income

 

142

 

 

 

71

 

 

 

Changes in asset ceiling/ onerous liability

 

140

 

 

 

422

 

 

 

Translation adjustment

 

(172

)

 

 

(146

)

 

 

Ended of the year

 

1,301

 

 

 

1,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount recognized in the balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

(3,728

)

(387

)

(246

)

(4,080

)

(442

)

(276

)

Fair value of assets

 

5,029

 

349

 

 

5,271

 

423

 

 

Effect of the asset ceiling

 

(1,301

)

 

 

(1,191

)

 

 

Assets (liabilities) provisioned

 

 

(38

)

(246

)

 

(19

)

(276

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

(25

)

 

 

(23

)

Non-current liabilities

 

 

(38

)

(221

)

 

(19

)

(253

)

Assets (liabilities) provisioned

 

 

(38

)

(246

)

 

(19

)

(276

)

 

44



Table of Contents

 

GRAPHIC

 

 

 

Foreign plan

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Overfunded 
pension plans

 

Underfunded 
pension plans

 

Others 
underfunded 
pension plans

 

Overfunded 
pension plans

 

Underfunded 
pension plans

 

Others 
underfunded 
pension plans

 

Amount recognized in the balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

 

(4,134

)

(1,252

)

 

(3,964

)

(1,417

)

Fair value of assets

 

 

3,367

 

 

 

3,381

 

 

Assets (liabilities) provisioned

 

 

(767

)

(1,252

)

 

(583

)

(1,417

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

(16

)

(26

)

 

(9

)

(65

)

Non-current liabilities

 

 

(751

)

(1,226

)

 

(574

)

(1,352

)

Assets (liabilities) provisioned

 

 

(767

)

(1,252

)

 

(583

)

(1,417

)

 

 

 

Total

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Overfunded
 pension plans

 

Underfunded 
pension plans

 

Others 
underfunded 
pension plans

 

Overfunded 
pension plans

 

Underfunded 
pension plans

 

Others 
underfunded 
pension plans

 

Ceiling recognition of an asset (ceiling) / onerous liability

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the year

 

1,191

 

 

 

844

 

 

 

Interest income

 

142

 

 

 

71

 

 

 

Changes in asset ceiling/ onerous liability

 

140

 

 

 

422

 

 

 

Translation adjustment

 

(172

)

 

 

(146

)

 

 

Ended of the year

 

1,301

 

 

 

1,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount recognized in the balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

(3,728

)

(4,521

)

(1,498

)

(4,080

)

(4,406

)

(1,693

)

Fair value of assets

 

5,029

 

3,716

 

 

5,271

 

3,804

 

 

Effect of the asset ceiling

 

(1,301

)

 

 

(1,191

)

 

 

Assets (liabilities) provisioned

 

 

(805

)

(1,498

)

 

(602

)

(1,693

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

(16

)

(51

)

 

(9

)

(88

)

Non-current liabilities

 

 

(789

)

(1,447

)

 

(593

)

(1,605

)

Assets (liabilities) provisioned

 

 

(805

)

(1,498

)

 

(602

)

(1,693

)

 

iv. Costs recognized in the statements of income

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Others 
underfunded
pension plans

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Others 
underfunded
pension plans

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Others
underfunded
pension plans

 

Current service cost

 

29

 

96

 

23

 

49

 

97

 

42

 

 

114

 

35

 

Interest on expense on liabilities

 

474

 

233

 

83

 

461

 

220

 

131

 

309

 

403

 

99

 

Interest income on plan assets

 

(625

)

(201

)

 

(523

)

(169

)

 

(469

)

(384

)

 

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

 

142

 

 

 

13

 

 

 

160

 

12

 

 

Total of cost, net

 

20

 

128

 

106

 

 

148

 

173

 

 

145

 

134

 

 

v. Costs recognized in the statement of comprehensive income for the year

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

 

 

Overfunded
pension 
plans

 

Underfunded 
pension 
plans

 

Others 
underfunded 
pension 
plans

 

Overfunded 
pension 
plans

 

Underfunded
pension 
plans

 

Others 
underfunded 
pension 
plans

 

Overfunded 
pension 
plans

 

Underfunded
 pension 
plans

 

Others 
underfunded 
pension 
plans

 

Beginning of the period

 

(94

)

(395

)

(196

)

(3

)

(994

)

(381

)

(4

)

(529

)

(180

)

Effect of changes actuarial assumptions

 

32

 

(454

)

81

 

1,059

 

267

 

249

 

(684

)

(1,121

)

(301

)

Return on plan assets (excluding interest income)

 

(2

)

169

 

 

(576

)

315

 

 

(79

)

412

 

 

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

 

(133

)

 

 

(423

)

 

 

763

 

83

 

 

Others

 

 

28

 

 

 

 

 

 

 

 

 

 

(103

)

(257

)

81

 

60

 

582

 

249

 

 

(626

)

(301

)

Deferred income tax

 

34

 

68

 

(17

)

(19

)

(167

)

(75

)

 

182

 

90

 

Others comprehensive income

 

(69

)

(189

)

64

 

41

 

415

 

174

 

 

(444

)

(211

)

Conversion effect

 

20

 

2

 

6

 

10

 

11

 

12

 

1

 

(21

)

10

 

Transfers/ disposal

 

 

12

 

(6

)

(142

)

173

 

(1

)

 

 

 

Accumulated other comprehensive income

 

(143

)

(570

)

(132

)

(94

)

(395

)

(196

)

(3

)

(994

)

(381

)

 

vi. Risks related to plans

 

The Administrators of the plans have committed to strategic planning to strengthen internal controls and risk management. This commitment is archive by conducting audits of internal controls, which aim to mitigate operational risks in routine management of market risk and credit activities.

 

45



Table of Contents

 

GRAPHIC

 

Risks are presented as follow:

 

Legal - lawsuits: issuing periodic reports to internal audit and directors contemplating the analysis of lawyers about the possibility of loss (remote, probable or possible), aiming to support the administrative decision regarding provisioning.

 

Contracts, tax and decision-making process: previous legal analysis through technical advice.

 

Analysis and ongoing monitoring of developments in the legal scenario and its dissemination within the institution in order to subsidize the administrative plans, considered the impact of regulatory changes.

 

Actuarial - the annual actuarial valuation of the benefit plans comprises the assessment of costs, revenues and adequacy of plan funding. It also considered the monitoring of biometric, economic and financial assumptions (asset volatility, changes in interest rates, inflation, life expectancy, salaries and other).

 

Market - profitability projections are performed for the various plans and profiles of investments for 10 years in the management study of assets and liabilities. These projections include the risks of investments in various market segments. Furthermore, the risks for short-term market of the plans are monitored monthly through metrics of VaR (Value at Risk) and stress testing. For exclusive investment funds of Valia, the market risk is measured daily by the custodian asset bank.

 

Credit - assessment of the credit quality of issuers by hiring expert consultants to evaluate financial institutions and internal assessment of payment ability of non-financial companies. For assets of non-financial companies is conducted a monitoring of the company until the maturity of the security.

 

vii. Actuarial and economic assumptions and sensitivity analysis

 

All calculations involve future actuarial projections about some parameters, such as: salaries, interest, inflation, the behavior of INSS benefits, mortality, disability, etc.

 

The economic actuarial assumptions adopted have been formulated considering the long-term period for maturity and should therefore be examined accordingly. So, in the short term, they may not necessarily be realized.

 

In the evaluations were adopted the following assumptions:

 

 

 

Brazil

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Overfunded pension 
plans

 

Underfunded pension
plans

 

Others underfunded 
pension plans

 

Overfunded pension 
plans

 

Underfunded pension 
plans

 

Others underfunded 
pension plans

 

Discount rate to determine benefit obligation

 

12.70

%

12.54

%

12.39

%

12.13

%

12.46

%

12.57

%

Nominal average rate to determine expense/ (income)

 

12.37

%

12.46

%

N/A

 

9.98

%

8.12

%

N/A

 

Nominal average rate of salary increase

 

6.94

%

8.12

%

N/A

 

6.00

%

6.00

%

N/A

 

Nominal average rate of benefit increase

 

6.00

%

6.00

%

6.00

%

6.00

%

6.00

%

6.00

%

Immediate health care cost trend rate

 

N/A

 

N/A

 

9.18

%

N/A

 

N/A

 

9.18

%

Ultimate health care cost trend rate

 

N/A

 

N/A

 

9.18

%

N/A

 

N/A

 

9.18

%

Nominal average rate of price inflation

 

6.00

%

6.00

%

6.00

%

6.00

%

6.00

%

6.00

%

 

 

 

Foreign

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Underfunded pension plans

 

Others underfunded 
pension plans

 

Underfunded pension plans

 

Others underfunded 
pension plans

 

Discount rate to determine benefit obligation

 

3.89

%

4.10

%

4.80

%

5.40

%

Nominal average rate to determine expense/ (income)

 

4.80

%

N/A

 

4.80

%

N/A

 

Nominal average rate of salary increase

 

3.90

%

N/A

 

4.00

%

3.00

%

Nominal average rate of benefit increase

 

3.90

%

3.00

%

4.00

%

3.00

%

Immediate health care cost trend rate

 

N/A

 

7.22

%

N/A

 

7.00

%

Ultimate health care cost trend rate

 

N/A

 

4.49

%

N/A

 

4.45

%

Nominal average rate of price inflation

 

2.00

%

2.00

%

2.00

%

2.00

%

 

For the sensitivity analysis, the Company considers the effect of 1% in nominal discount rate to determine the actuarial liability. The effects of this change in actuarial liabilities in premise and adopted the average duration of the plan are shown below:

 

 

 

December 31, 2014

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Others underfunded pension
plans

 

Nominal discount rate - 1% increase

 

 

 

 

 

 

 

Actuarial liability balance

 

3,368

 

3,646

 

1,297

 

Assumptions made

 

13.36

%

4.91

%

6.50

%

Average duration of the obligation - (years)

 

10.17

 

12.43

 

15.61

 

 

 

 

 

 

 

 

 

Nominal discount rate - 1% reduction

 

4,160

 

4,692

 

1,745

 

Assumptions made

 

11.36

%

2.91

%

4.36

%

Average duration of the obligation - (years)

 

10.98

 

12.44

 

15.94

 

 

46



Table of Contents

 

GRAPHIC

 

viii.                        Assets of pension plans

 

Brazilian plan assets as at December 31, 2014 and 2013 include respectively (i) investments in a portfolio of Vale’s stock amounting to US$94 and US$206; (ii) equity investments from related parties amounting to US$1 and US$6; and (iii) Brazilian Federal Government in securities of US$3,581 and US$3,293.

 

Foreign plan assets as at December 31, 2014 and 2013 included Canadian Government securities amounted to US$852 and US$789, respectively.

 

ix.                                  Overfunded pension plans

 

Assets by category are as follows:

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Assets by category

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Receivable

 

5

 

 

 

5

 

3

 

 

 

3

 

Equity securities

 

475

 

 

 

475

 

870

 

 

 

870

 

Debt securities - Corporate bonds

 

 

157

 

 

157

 

 

197

 

 

197

 

Debt securities - Government bonds

 

2,106

 

 

 

2,106

 

1,730

 

 

 

1,730

 

Investments funds - Fixed Income

 

2,272

 

 

 

2,272

 

2,702

 

 

 

2,702

 

Investments funds - Equity

 

333

 

 

 

333

 

340

 

 

 

340

 

International investments

 

 

 

 

 

10

 

 

 

10

 

Structured investments - Private Equity funds

 

 

 

253

 

253

 

 

 

227

 

227

 

Structured investments - Real estate funds

 

 

 

7

 

7

 

 

 

8

 

8

 

Real estate

 

 

 

498

 

498

 

 

 

547

 

547

 

Loans to participants

 

 

 

403

 

403

 

 

 

431

 

431

 

Total

 

5,191

 

157

 

1,161

 

6,509

 

5,655

 

197

 

1,213

 

7,065

 

Funds not related to risk plans

 

 

 

 

 

 

 

(1,480

)

 

 

 

 

 

 

(1,794

)

Fair value of plan assets at end of year

 

 

 

 

 

 

 

5,029

 

 

 

 

 

 

 

5,271

 

 

Measurement of overfunded plan assets at fair value with no observable market variables - level 3:

 

 

 

Private equity funds

 

Real state funds

 

Real state

 

Loans to 
participants

 

Total

 

Balance as at December 31, 2012

 

192

 

8

 

458

 

195

 

853

 

Actual return on plan assets

 

13

 

 

95

 

48

 

156

 

Assets purchases and settlements

 

29

 

 

 

236

 

265

 

Assets sold during the year

 

(18

)

 

(42

)

(196

)

(256

)

Translation adjustment

 

(30

)

 

(71

)

(47

)

(148

)

Transfers in and/ out of Level 3

 

41

 

 

107

 

195

 

343

 

Balance as at December 31, 2013

 

227

 

8

 

547

 

431

 

1,213

 

Actual return on plan assets

 

(12

)

 

56

 

52

 

96

 

Assets purchases, sales and settlements

 

88

 

 

3

 

186

 

277

 

Assets sold during the year

 

(17

)

 

(42

)

(211

)

(270

)

Translation adjustment

 

(33

)

(1

)

(67

)

(54

)

(155

)

Transfers in and/ out of Level 3

 

 

 

 

 

 

Balance as at December 31, 2014

 

253

 

7

 

497

 

404

 

1,161

 

 

x.                                      Underfunded pension plans

 

Assets by category are as follows:

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Assets by category

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

1

 

29

 

 

30

 

105

 

(32

)

 

73

 

Equity securities

 

1,615

 

9

 

 

1,624

 

1,527

 

8

 

 

1,535

 

Debt securities - Corporate bonds

 

 

402

 

 

402

 

 

370

 

 

370

 

Debt securities - Government bonds

 

77

 

853

 

 

930

 

182

 

790

 

 

972

 

Investments funds - Fixed Income

 

189

 

 

 

189

 

112

 

 

 

112

 

Investments funds - Equity

 

95

 

397

 

 

492

 

249

 

469

 

 

718

 

Structured investments - Private Equity funds

 

 

 

18

 

18

 

 

 

 

 

Real estate

 

 

 

24

 

24

 

 

 

24

 

24

 

Loans to participants

 

 

 

7

 

7

 

 

 

 

 

Total

 

1,977

 

1,690

 

49

 

3,716

 

2,175

 

1,605

 

24

 

3,804

 

Fair value of plan assets at end of year

 

 

 

 

 

 

 

3,716

 

 

 

 

 

 

 

3,804

 

 

47



Table of Contents

 

GRAPHIC

 

Measurement of overfunded plan assets at fair value with no observable market variables - Level 3

 

 

 

Private equity funds

 

Real state funds

 

Real state

 

Loans to 
participants

 

Total

 

Balance as at December 31, 2012

 

43

 

 

142

 

207

 

392

 

Translation adjustment

 

(2

)

 

(35

)

(12

)

(49

)

Transfers in and/ out of Level 3

 

(41

)

 

(83

)

(195

)

(319

)

Balance as at December 31, 2013

 

 

 

24

 

 

24

 

Actual return on plan assets

 

 

 

4

 

 

4

 

Assets purchases, sales and settlements

 

20

 

 

 

7

 

27

 

Translation adjustment

 

(2

)

 

(4

)

 

(6

)

Transfers in and/ out of Level 3

 

 

 

 

 

 

Balance as at December 31, 2014

 

18

 

 

24

 

7

 

49

 

 

xi. Disbursement of future cash flow

 

Vale expects to disburse US$257 in 2015 in relation to pension plans and other benefits.

 

xii. Expected benefit payments

 

The following table presents the expected benefit payments, which reflect future services:

 

 

 

December 31, 2014

 

 

 

Overfunded pension plans

 

Underfunded pension
plans

 

Others underfunded 
pension plans

 

2015

 

287

 

237

 

69

 

2016

 

304

 

234

 

72

 

2017

 

323

 

230

 

74

 

2018

 

341

 

227

 

78

 

2019

 

361

 

224

 

81

 

2020 and thereafter

 

2,102

 

1,106

 

378

 

 

b)                                     Profit sharing program (“PLR”)

 

The Company has a profit sharing program (“PLR”) measured on the evaluation of individual and collective performance of its employees.

 

The PPR is calculated according to the achievement of goals of the employees and to the results of the Company. The model of PLR was approved by the Board of Directors and discussed with the unions.

 

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

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Operational expenses

 

130

 

215

 

414

 

Cost of goods sold and services rendered

 

372

 

423

 

488

 

Total

 

502

 

638

 

902

 

 

c)                                      Long-term stock option compensation plan

 

In order to promote stockholder cultures, in addition to increasing the ability to retain executives and to strengthen the culture of sustainability performance, Vale has a long-term incentive programs (Matching plan and long-term incentive plan — ILP) for some executives of the Company, covering 3 to 4 years cycles.

 

For the Matching plan, the participants may acquire preferred stocks of Vale to participate on the plan, through a prescribed financial institution under market conditions and without any benefit being provided by Vale. Since 2014, the participation on the program has been mandatory for the executive officers.

 

48



Table of Contents

 

GRAPHIC

 

The shares purchased by executive have no restrictions and can be sold at any time. However, the shares need to be held for a period of three years, and the executives need to maintain their employment relationship with Vale during this period the participant shall be entitled, as long as the shares are not sold and employment relationship is maintained, to receive from Vale, a payment in cash equivalent to the value of their stock holdings under this scheme based on market quotations. The total number of stocks linked to the plan as at December 31, 2014 and 2013 was 6,710,413 and 6,214,288, respectively.

 

For ILP plan, certain eligible executives have the opportunity to receive at the end of a four year cycle a monetary value equivalent to market value of a determined number of stocks based on an assessment of their careers and performance factors measured as an indicator of total return to the Stockholders.

 

Liabilities are measured at fair value on the date of each issuance of the report, based on market rates. Compensation costs incurred are recognized by the defined vesting period of three years. At December 31, 2014, 2013 and 2012, the Company recorded a liability with impact in the statement of income of US$61, US$84 and US$87, respectively.

 

22.                               Classification of financial instruments

 

The classification of financial assets and liabilities is as follows:

 

 

 

December 31, 2014

 

 

 

Loans and receivables (i)

 

At fair value through profit
or loss (ii)

 

Derivatives designated as 
hedge (iii)

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

3,974

 

 

 

3,974

 

Financial investments

 

148

 

 

 

148

 

Derivative financial instruments

 

 

166

 

 

166

 

Accounts receivable

 

3,275

 

 

 

3,275

 

Related parties

 

579

 

 

 

579

 

 

 

7,976

 

166

 

 

8,142

 

Non-current

 

 

 

 

 

 

 

 

 

Related parties

 

35

 

 

 

35

 

Loans and financing agreements receivable

 

229

 

 

 

229

 

Derivative financial instruments

 

 

87

 

 

87

 

 

 

264

 

87

 

 

351

 

Total of assets

 

8,240

 

253

 

 

8,493

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

4,354

 

 

 

4,354

 

Derivative financial instruments

 

 

956

 

460

 

1,416

 

Loans and financing

 

1,419

 

 

 

1,419

 

Related parties

 

306

 

 

 

306

 

 

 

6,079

 

956

 

460

 

7,495

 

Non-current

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

1,609

 

1

 

1,610

 

Loans and financing

 

27,388

 

 

 

27,388

 

Related parties

 

109

 

 

 

109

 

Participative stockholders’ debentures

 

 

1,726

 

 

1,726

 

Others (iv)

 

 

115

 

 

115

 

 

 

27,497

 

3,450

 

1

 

30,948

 

Total of liabilities

 

33,576

 

4,406

 

461

 

38,443

 

 


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

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

(iii) See note 24a.

(iv) See note 23a.

 

49



Table of Contents

 

GRAPHIC

 

 

 

December 31, 2013

 

 

 

Loans and receivables
(i)

 

At fair value through
profit or loss (ii)

 

Derivatives 
designated as hedge 
(iii)

 

Available for sale

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

5,321

 

 

 

 

5,321

 

Financial investments

 

3

 

 

 

 

3

 

Derivative financial instruments

 

 

196

 

5

 

 

201

 

Accounts receivable

 

5,703

 

 

 

 

5,703

 

Related parties

 

261

 

 

 

 

261

 

 

 

11,288

 

196

 

5

 

 

11,489

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

108

 

 

 

 

108

 

Loans and financing agreements receivable

 

241

 

 

 

 

241

 

Derivative financial instruments

 

 

140

 

 

 

140

 

Others

 

 

 

 

5

 

5

 

 

 

349

 

140

 

 

5

 

494

 

Total of assets

 

11,637

 

336

 

5

 

5

 

11,983

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

3,772

 

 

 

 

3,772

 

Derivative financial instruments

 

 

199

 

39

 

 

238

 

Loans and financing

 

1,775

 

 

 

 

1,775

 

Related parties

 

205

 

 

 

 

205

 

 

 

5,752

 

199

 

39

 

 

5,990

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

1,480

 

12

 

 

1,492

 

Loans and financing

 

27,670

 

 

 

 

27,670

 

Related parties

 

5

 

 

 

 

5

 

Participative stockholders’ debentures

 

 

1,775

 

 

 

1,775

 

 

 

27,675

 

3,255

 

12

 

 

30,942

 

Total of liabilities

 

33,427

 

3,454

 

51

 

 

36,932

 

 


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

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

(iii) See note 24a.

 

The classification of financial assets and liabilities by currencies are as follows:

 

 

 

December 31, 2014

 

 

 

R$

 

US$

 

CAD

 

AUD

 

EUR

 

Others 
currencies

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

977

 

2,778

 

22

 

38

 

61

 

98

 

3,974

 

Financial investments

 

148

 

 

 

 

 

 

148

 

Derivative financial instruments

 

139

 

27

 

 

 

 

 

166

 

Accounts receivable

 

740

 

2,514

 

12

 

 

8

 

1

 

3,275

 

Related parties

 

397

 

182

 

 

 

 

 

579

 

 

 

2,401

 

5,501

 

34

 

38

 

69

 

99

 

8,142

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

4

 

31

 

 

 

 

 

35

 

Loans and financing agreements receivable

 

39

 

190

 

 

 

 

 

229

 

Derivative financial instruments

 

11

 

76

 

 

 

 

 

87

 

 

 

54

 

297

 

 

 

 

 

351

 

Total of assets

 

2,455

 

5,798

 

34

 

38

 

69

 

99

 

8,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

2,183

 

2,142

 

1

 

1

 

27

 

 

4,354

 

Derivative financial instruments

 

357

 

1,059

 

 

 

 

 

1,416

 

Loans and financing

 

440

 

887

 

19

 

 

73

 

 

1,419

 

Related parties

 

305

 

1

 

 

 

 

 

306

 

 

 

3,285

 

4,089

 

20

 

1

 

100

 

 

7,495

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

1,456

 

154

 

 

 

 

 

1,610

 

Loans and financing

 

5,866

 

19,488

 

210

 

2

 

1,822

 

 

27,388

 

Related parties

 

109

 

 

 

 

 

 

109

 

Stockholders’ Debentures

 

1,726

 

 

 

 

 

 

1,726

 

Others

 

115

 

 

 

 

 

 

 

 

 

 

 

115

 

 

 

9,272

 

19,642

 

210

 

2

 

1,822

 

 

30,948

 

Total of liabilities

 

12,557

 

23,731

 

230

 

3

 

1,922

 

 

38,443

 

 

50



Table of Contents

 

GRAPHIC

 

 

 

December 31, 2013

 

 

 

R$

 

US$

 

CAD

 

AUD

 

EUR

 

Others 
currencies

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

1,856

 

3,243

 

47

 

92

 

34

 

49

 

5,321

 

Financial investments

 

3

 

 

 

 

 

 

3

 

Derivative financial instruments

 

161

 

40

 

 

 

 

 

201

 

Accounts receivable

 

465

 

5,107

 

11

 

56

 

1

 

63

 

5,703

 

Related parties

 

182

 

79

 

 

 

 

 

261

 

 

 

2,667

 

8,469

 

58

 

148

 

35

 

112

 

11,489

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

9

 

99

 

 

 

 

 

108

 

Loans and financing agreements receivable

 

82

 

159

 

 

 

 

 

241

 

Derivative financial instruments

 

 

140

 

 

 

 

 

140

 

Others

 

 

5

 

 

 

 

 

5

 

 

 

91

 

403

 

 

 

 

 

494

 

Total of assets

 

2,758

 

8,872

 

58

 

148

 

35

 

112

 

11,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

1,880

 

1,030

 

607

 

118

 

99

 

38

 

3,772

 

Derivative financial instruments

 

186

 

52

 

 

 

 

 

238

 

Loans and financing

 

890

 

800

 

 

2

 

83

 

 

1,775

 

Related parties

 

204

 

1

 

 

 

 

 

205

 

 

 

3,160

 

1,883

 

607

 

120

 

182

 

38

 

5,990

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

1,361

 

131

 

 

 

 

 

1,492

 

Loans and financing

 

5,686

 

19,915

 

 

3

 

2,066

 

 

27,670

 

Related parties

 

 

5

 

 

 

 

 

5

 

Stockholders’ Debentures

 

1,775

 

 

 

 

 

 

1,775

 

 

 

8,822

 

20,051

 

 

3

 

2,066

 

 

30,942

 

Total of liabilities

 

11,982

 

21,934

 

607

 

123

 

2,248

 

38

 

36,932

 

 

51



Table of Contents

 

GRAPHIC

 

23.                               Fair value estimate

 

Due to the short-term cycle, it is assumed that the fair value of cash and cash equivalents balances, financial investments, accounts receivable and accounts payable are close to their book values. For the measurement and determination of fair value, the Company uses various methods including market, income or cost approaches, in order to estimate the value that market participants would use when pricing the asset or liability.  The financial assets and liabilities recorded at fair value classified and disclosed in accordance with the following levels:

 

Level 1 — unadjusted quoted prices on an active, liquid and visible market for identical assets or liabilities that are accessible at the measurement date;

 

Level 2 - quoted prices (adjusted or unadjusted) for identical or similar assets or liabilities on active markets; and

 

Level 3 - assets and liabilities, for which quoted prices, do not exist, or where prices or valuation techniques are supported by little or no market activity, unobservable or illiquid.

 

a)                                     Assets and liabilities measured and recognized at fair value:

 

 

 

December 31, 2014

 

December 31, 
2013

 

 

 

Level 2

 

Level 3

 

Total

 

Level 2

 

Financial assets

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

Derivatives at fair value through profit or loss

 

166

 

 

166

 

196

 

Derivatives designated as hedge

 

 

 

 

5

 

 

 

166

 

 

166

 

201

 

Non-current

 

 

 

 

 

 

 

 

 

Derivatives at fair value through profit or loss

 

87

 

 

87

 

140

 

 

 

87

 

 

87

 

140

 

Total of assets

 

253

 

 

253

 

341

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

Derivatives at fair value through profit or loss

 

956

 

 

956

 

199

 

Derivatives designated as hedge

 

460

 

 

460

 

39

 

 

 

1,416

 

 

1,416

 

238

 

Non-current

 

 

 

 

 

 

 

 

 

Derivatives at fair value through profit or loss

 

1,609

 

 

1,609

 

1,480

 

Derivatives designated as hedge

 

1

 

 

1

 

12

 

Participative stockholders’ debentures

 

1,726

 

 

1,726

 

1,775

 

Others (minimun return instrument)

 

 

115

 

115

 

 

 

 

3,336

 

115

 

3,451

 

3,267

 

Total of liabilities

 

4,752

 

115

 

4,867

 

3,505

 

 

Methods and techniques of evaluation

 

i)                                        Derivatives designated or not as hedge

 

The financial instruments were evaluated by calculating their present value through the use of instrument yield curves at the verification dates. The curves and prices used in the calculation for each group of instruments are detailed in the “market curves”.

 

The pricing method used for European options is the Black & Scholes model. In this model, the fair value of the derivative is a function of the volatility in the price of the underlying asset, the exercise price of the option, the interest rate and period to maturity. In the case of options when the income is a function of the average price of the underlying asset over the period of the option, the Company uses Turnbull & Wakeman model. In this model, besides the factors that influence the option price in the Black-Scholes model, the formation period of the average price is also considered.

 

In the case of swaps, both the present value of the assets and liability tip are estimated by discounting the cash flow by the interest rate of the currency in which the swap is denominated. The difference between the present value of assets and liability of the swap generates its fair value.

 

In the case of swaps tied to the TJLP, the calculation of the fair value considers the TJLP are constant, that is the projections of future cash flow in Brazilian Reais are made on the basis of the last TJLP disclosed.

 

52



Table of Contents

 

GRAPHIC

 

Contracts for the purchase or sale of products, inputs and costs of selling with future settlement are priced using the forward yield curves for each product. Typically, these curves are obtained on the stock exchanges where the products are traded, such as the London Metals Exchange (“LME”), the Commodity Exchange (“COMEX”) or other providers of market prices. When there is no price for the desired maturity, Vale uses an interpolation between the available maturities.

 

 

ii)                                    Participative stockholders’ debentures

 

Comprise the debentures issued during the privatization process (note 30b), whose fair values are measured based on the market approach. Reference prices are available on the secondary market.

 

iii)                                Minimum return instrument

 

Refers to a minimum return instrument held by Brookfield that under certain conditions can generate a disbursement obligation to Vale at the end of the sixth year of the completion of the acquisition of interest in VLI (Note 6b). The Company used internal assumptions in a probability model to calculate the fair value of this instrument.

 

b)                                     Fair value measurement compared to book value

 

For loans allocated to Level 1 market approach to the contracts listed on the secondary market is the evaluation method used to estimate debt fair value. For loans allocated Level 2, the fair value for both fixed-indexed rate debt and floating rate debt is determined by on discounted cash flows using the future values of the LIBOR 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:

 

 

 

December 31, 2014

 

 

 

Balance

 

Fair value (ii)

 

Level 1

 

Level 2

 

Financial liabilities

 

 

 

 

 

 

 

 

 

Loans (long term) (i)

 

28,370

 

29,479

 

15,841

 

13,638

 

 


(i) Net interest of US$437

(ii) No classification according to level 3.

 

 

 

December 31, 2013

 

 

 

Balance

 

Fair value (ii)

 

Level 1

 

Level 2

 

Financial liabilities

 

 

 

 

 

 

 

 

 

Loans (long term) (i)

 

28,996

 

30,005

 

15,964

 

14,041

 

 


(i) Net interest of US$449

(ii) No classification according to level 3.

 

24.                               Derivative financial instruments

 

a)                                     Derivatives effects on balance sheet

 

 

 

Assets

 

 

 

December 31, 2014

 

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

 

137

 

11

 

174

 

 

IPCA swap

 

7

 

 

 

 

Eurobonds swap

 

 

41

 

13

 

101

 

Pre dollar swap

 

2

 

 

5

 

 

 

 

146

 

52

 

192

 

101

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel

 

20

 

3

 

4

 

 

 

 

20

 

3

 

4

 

 

Warrants

 

 

 

 

 

 

 

 

 

SLW options (note 29)

 

 

32

 

 

39

 

 

 

 

32

 

 

39

 

Derivatives designated as hedge (cash flow hedge)

 

 

 

 

 

 

 

 

 

Bunker Oil

 

 

 

5

 

 

 

 

 

 

5

 

 

Total

 

166

 

87

 

201

 

140

 

 

53



Table of Contents

 

GRAPHIC

 

 

 

Liabilities

 

 

 

December 31, 2014

 

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

 

442

 

1,355

 

185

 

1,369

 

IPCA swap

 

 

63

 

 

 

Eurobonds swap

 

9

 

90

 

1

 

 

Pre dollar swap

 

30

 

98

 

1

 

110

 

 

 

481

 

1,606

 

187

 

1,479

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel

 

23

 

3

 

3

 

 

Bunker oil

 

452

 

 

9

 

 

 

 

475

 

3

 

12

 

 

Embedded derivatives

 

 

 

 

 

 

 

 

 

Gas Oman

 

 

 

 

1

 

 

 

 

 

 

1

 

Derivatives designated as hedge (cash flow hedge)

 

 

 

 

 

 

 

 

 

Bunker oil

 

434

 

 

12

 

 

Foreign exchange

 

26

 

1

 

27

 

12

 

 

 

460

 

1

 

39

 

12

 

Total

 

1,416

 

1,610

 

238

 

1,492

 

 

b)             Derivatives effects in the statement of income, cash flow and other comprehensive income

 

 

 

Year ended as at December 31,

 

 

 

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

 

Financial settlement inflows/ 
(Outflows)

 

Amount of gain (loss) recognized in
 OCI

 

 

 

2014

 

2013

 

2012

 

2014

 

2013

 

2012

 

2014

 

2013

 

2012

 

Derivatives not designated as hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(437

)

(897

)

(316

)

4

 

(146

)

325

 

 

 

 

IPCA swap

 

(58

)

 

 

 

 

 

 

 

 

Eurobonds swap

 

(160

)

91

 

50

 

10

 

(5

)

(4

)

 

 

 

Treasury future

 

 

 

9

 

 

 

3

 

 

 

 

Pre dollar swap

 

(28

)

(55

)

(7

)

7

 

16

 

19

 

 

 

 

 

 

(683

)

(861

)

(264

)

21

 

(135

)

343

 

 

 

 

Commodities price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

9

 

(2

)

(2

)

12

 

(5

)

(2

)

 

 

 

Bunker oil

 

(533

)

(72

)

1

 

(90

)

(62

)

5

 

 

 

 

 

 

(524

)

(74

)

(1

)

(78

)

(67

)

3

 

 

 

 

Warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SLW options (note 29)

 

(6

)

(60

)

 

 

 

 

 

 

 

 

 

(6

)

(60

)

 

 

 

 

 

 

 

Embedded derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gas Oman

 

1

 

2

 

(2

)

 

 

 

 

 

 

 

 

1

 

2

 

(2

)

 

 

 

 

 

 

Derivatives designated as hedge (cash flow hedge)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil

 

(81

)

(42

)

1

 

(81

)

(42

)

1

 

(423

)

(10

)

(1

)

Nickel

 

 

13

 

172

 

 

13

 

172

 

 

(13

)

(149

)

Foreign exchange

 

(41

)

(11

)

(26

)

(41

)

(11

)

(26

)

8

 

(28

)

16

 

 

 

(122

)

(40

)

147

 

(122

)

(40

)

147

 

(415

)

(51

)

(134

)

Total

 

(1,334

)

(1,033

)

(120

)

(179

)

(242

)

493

 

(415

)

(51

)

(134

)

 

The maturities dates of the consolidated financial instruments are as follows:

 

 

 

Maturities dates

 

Currencies/ Interest Rates

 

July 2023

 

Gas Oman

 

April 2016

 

Nickel

 

December 2016

 

Copper

 

March 2015

 

Warrants

 

February 2023

 

Bunker Oil

 

December 2015

 

 

54



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 Limited. There was not cash amount deposited for margin call on December 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 December 31, 2014, the derivatives positions for Vale and controlled companies with the following information: notional amount, fair value (considering counterparty credit risk)(1), gains or losses in the period, value at risk 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. US$ 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 BRL linked to CDI to US$. In those swaps, Vale pays fixed rates in US$ and receives payments linked to CDI.

 

·                                          CDI vs. US$ 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 BRL linked to CDI to US$. In those swaps, Vale pays floating rates in US$ (Libor — London Interbank Offered Rate) and receives payments linked to CDI.

 

US$ Million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Index

 

Average rate

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

2016

 

2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI vs. fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

4,511

 

R$

5,096

 

CDI

 

109.55

%

1,783

 

2,391

 

625

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

2,284

 

US$

2,603

 

US$ +

 

3.82

%

(2,327

)

(2,799

)

(592

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(544

)

(408

)

33

 

32

 

(142

)

(301

)

(47

)

(54

)

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(547

)

(411

)

 

 

 

 

(142

)

(302

)

(48

)

(55

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI vs. floating rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

428

 

R$

428

 

CDI

 

103.50

%

169

 

190

 

16

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

250

 

US$

250

 

Libor +

 

0.99

%

(251

)

(254

)

(3

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(82

)

(64

)

13

 

3

 

(83

)

 

 

 

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(82

)

(64

)

 

 

 

 

(83

)

 

 

 

 

Type of contracts: OTC Contracts

Protected item: Debts linked to BRL

 

The protected items are the debt instruments linked to BRL once the objective of this protection is to transform the obligations linked to BRL into obligations linked to US$ so as to achieve a currency offset by matching Vale’s receivables (mainly linked to US$) 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).

 

55



Table of Contents

 

GRAPHIC

 

Protection program for the real denominated debt indexed to TJLP

 

·                                          TJLP vs. US$ 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 US$. In those swaps, Vale pays fixed rates in US$ and receives payments linked to TJLP.

 

·                                          TJLP vs. US$ 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 US$. In those swaps, Vale pays floating rates in US$ and receives payments linked to TJLP.

 

US$ Million

 

 

 

Notional ($ million)

 

 

 

Average

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Index

 

rate

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

2016

 

2017

 

2018 - 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap TJLP vs. fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

6,247

 

R$

6,456

 

TJLP +

 

1.33

%

2,050

 

2,401

 

664

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

3,051

 

US$

3,310

 

USD +

 

1.75

%

(2,937

)

(3,172

)

(746

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(888

)

(771

)

(83

)

96

 

(80

)

(139

)

(212

)

(457

)

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(953

)

(803

)

 

 

 

 

(81

)

(141

)

(222

)

(509

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap TJLP vs. floating rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

295

 

R$

615

 

TJLP +

 

0.95

%

91

 

224

 

17

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

173

 

US$

350

 

Libor +

 

-1.20

%

(155

)

(324

)

(12

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(64

)

(100

)

5

 

6

 

1

 

(2

)

(5

)

(58

)

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(66

)

(102

)

 

 

 

 

1

 

(2

)

(5

)

(60

)

 

Type of contracts: OTC Contracts

Protected item: Debts linked to BRL

 

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

 

Protection program for the Real denominated fixed rate debt

 

·                                          BRL fixed rate vs. US$ fixed rate swap: In order to reduce the cash flow volatility, Vale entered into a swap transactions to convert the cash flows from loans rate with Banco Nacional de Desenvolvimento Econômico e Social (BNDES) in BRL linked to fixed rate to US$ linked to fixed. In those swaps, Vale pays fixed rates in US$ and receives fixed rates in BRL.

 

US$ Million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Index

 

Average rate

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

2016

 

2017

 

2018 - 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ fixed rate vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

735

 

R$

824

 

Fix

 

4.47

%

244

 

309

 

50

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

395

 

US$

446

 

US$ -

 

-1.15

%

(366

)

(411

)

(44

)

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(122

)

(102

)

6

 

9

 

(28

)

(69

)

(4

)

(21

)

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(127

)

(106

)

 

 

 

 

(28

)

(70

)

(4

)

(25

)

 

Type of contracts: OTC Contracts

Protected item: Debts linked to BRL

 

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

 


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

 

56



Table of Contents

 

GRAPHIC

 

Protection program for the Real denominated debt indexed to IPCA

 

·                                          IPCA vs. US$ 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 BRL linked to IPCA into US$ on the debenture contracts issued by Vale in 2014 with a notional amount of BRL 1 billion. In those swaps, Vale pays fixed rates in US$ and receives payments linked to IPCA.

 

US$ 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

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

2016

 

2017 

 

2018 - 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

R$

1,000

 

 

IPCA +

 

6.55

%

419

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

434

 

 

US$ +

 

3.98

%

(474

)

 

 

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(55

)

 

 

8

 

7

 

7

 

6

 

(75

)

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(56

)

 

 

 

 

 

7

 

7

 

6

 

(76

)

 

Type of contracts: OTC Contracts

Protected item: Debts linked to BRL

 

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

 

Protection program for Euro denominated debt

 

·                                          EUR fixed rate vs. US$ 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 US$ 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 US$.

 

US$ million

 

 

 

Notional ($ million)

 

 

 

 

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Index

 

Average rate

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

2016

 

2017 - 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

1,000

 

1,000

 

EUR

 

4.063

%

1,431

 

1,530

 

652

 

 

 

 

 

 

 

 

 

Payable

 

US$

1,302

 

US$

1,288

 

US$

 

4.511

%

(1,484

)

(1,411

)

(643

)

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

(53

)

119

 

9

 

22

 

(9

)

(89

)

45

 

Adjusted Net for credit risk

 

 

 

 

 

 

 

 

 

(58

)

113

 

 

 

 

 

(10

)

(89

)

41

 

 

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/US$ 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 US$ and the disbursements denominated in Canadian Dollars.

 

US$ million

 

 

 

Notional ($ million)

 

 

 

Average rate

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(CAD/USD)

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

CAD

230

 

CAD

 786

 

B

 

1.023

 

(27

)

(38

)

 

1

 

(26

)

(1

)

Adjusted total for credit risk

 

 

 

 

 

 

 

 

 

(27

)

(39

)

 

 

 

 

(26

)

(1

)

 

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/US$ exchange rate.

 

57



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 the 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.

 

US$ million

 

 

 

Notional (ton)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/ton)

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel Futures

 

140

 

168

 

S

 

16,174

 

0.15

 

0.03

 

(0.05

)

0.05

 

0.15

 

Adjusted total for credit risk

 

 

 

 

 

 

 

 

 

0.15

 

0.03

 

 

 

 

 

0.15

 

 

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 revenues exposure to nickel price fluctuations, the Company 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.

 

US$ million

 

 

 

Notional (ton)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/ton)

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel Futures

 

11,264

 

6,317

 

B

 

17,110

 

(24

)

(2

)

5

 

4

 

(22

)

(2

)

Adjusted total for credit risk

 

 

 

 

 

 

 

 

 

(24

)

(2

)

 

 

 

 

(22

)

(2

)

 

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.

 

US$ million

 

 

 

Notional (lbs)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/lbs)

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

793,665

 

1,101,029

 

S

 

2.96

 

0.1

 

(0.1

)

0.1

 

0

 

0.1

 

Adjusted total for credit risk

 

 

 

 

 

 

 

 

 

0.1

 

(0.1

)

 

 

 

 

0.1

 

 

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.

 

58



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 and zero cost-collars.

 

US$ million

 

 

 

Notional (ton)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/mt)

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

2,205,000

 

 

B

 

483

 

(363

)

 

(163

)

7

 

(363

)

Adjusted total for credit risk

 

 

 

 

 

 

 

 

 

(363

)

 

 

 

 

 

(363

)

 

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 and zero cost-collars.

 

US$ million

 

 

 

Notional (ton)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/mt)

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

1,950,000

 

1,590,000

 

B

 

509

 

(371

)

(3

)

(130

)

7

 

(371

)

Adjusted total for credit risk

 

 

 

 

 

 

 

 

 

(371

)

(3

)

 

 

 

 

(371

)

 

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.

 

Sale of part of future gold production (copper subproduct)

 

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, where this last part configures an American call option.

 

US$ million

 

 

 

Notional (quantity)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/stock)

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call Option

 

10,000,000

 

10,000,000

 

B

 

65

 

33

 

40

 

 

3

 

33

 

Adjusted total for credit risk

 

 

 

 

 

 

 

 

 

33

 

40

 

 

 

 

 

33

 

 

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 December 31, 2014:

 

59



Table of Contents

 

GRAPHIC

 

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.

 

R$ million

 

 

 

Notional (ton)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/ton)

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel Forwards

 

4,491

 

2,111

 

 

 

15,791

 

(0.6

)

0.0

 

12.3

 

 

 

(0.6

)

 

 

 

 

 

 

S

 

 

 

 

 

 

 

 

 

 

 

 

 

Copper Forwards

 

6,310

 

6,277

 

 

 

6,548

 

1.1

 

0.3

 

(1.8

)

 

 

1.1

 

Total

 

 

 

 

 

 

 

 

 

0.5

 

0.3

 

10.5

 

2

 

0.5

 

 

Gas purchase for pelletizing company in Oman

 

Vale’s 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.

 

US$ million

 

 

 

Notional (volume/month)

 

 

 

Average Strike

 

Fair value

 

Realized Gain/Loss

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2014

 

December 31, 2013

 

Buy/ Sell

 

(US$/ton)

 

December 31, 2014

 

December 31, 2013

 

December 31, 2014

 

December 31, 2014

 

2015

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call Options

 

746,667

 

746,667

 

S

 

179.36

 

(0.2

)

(1.5

)

 

0.1

 

(0.1

)

(0.1

)

 

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

 

14,935.00

 

JUN15

 

15,208.64

 

DEC15

 

15,244.38

 

JAN15

 

15,098.18

 

JUL15

 

15,222.48

 

DEC16

 

15,249.96

 

FEB15

 

15,123.94

 

AUG15

 

15,229.50

 

DEC17

 

15,301.15

 

MAR15

 

15,149.77

 

SEP15

 

15,232.29

 

DEC18

 

15,351.91

 

APR15

 

15,170.68

 

OCT15

 

15,236.96

 

 

 

 

 

MAY15

 

15,189.89

 

NOV15

 

15,242.50

 

 

 

 

 

 

Copper

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

SPOT

 

2.83

 

JUN15

 

2.85

 

DEC15

 

2.83

 

JAN15

 

2.88

 

JUL15

 

2.84

 

DEC16

 

2.82

 

FEB15

 

2.87

 

AUG15

 

2.84

 

DEC17

 

2.81

 

MAR15

 

2.86

 

SEP15

 

2.84

 

DEC18

 

2.80

 

APR15

 

2.85

 

OCT15

 

2.84

 

 

 

 

 

MAY15

 

2.85

 

NOV15

 

2.84

 

 

 

 

 

 

Bunker Oil

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

SPOT

 

375.91

 

JUN15

 

312.66

 

DEC15

 

330.69

 

JAN15

 

335.42

 

JUL15

 

315.27

 

DEC16

 

367.54

 

FEB15

 

301.60

 

AUG15

 

318.25

 

DEC17

 

383.28

 

MAR15

 

303.94

 

SEP15

 

321.32

 

DEC18

 

390.28

 

APR15

 

306.71

 

OCT15

 

324.39

 

 

 

 

 

MAY15

 

309.91

 

NOV15

 

327.46

 

 

 

 

 

 

60



Table of Contents

 

GRAPHIC

2. Rates

 

US$-Brazil Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

02/02/15

 

5.37

 

04/03/17

 

3.03

 

10/01/19

 

3.49

 

03/02/15

 

3.62

 

07/03/17

 

3.09

 

01/02/20

 

3.62

 

04/01/15

 

3.05

 

10/02/17

 

3.14

 

04/01/20

 

3.61

 

07/01/15

 

2.59

 

01/02/18

 

3.17

 

07/01/20

 

3.67

 

10/01/15

 

2.57

 

04/02/18

 

3.22

 

01/04/21

 

3.85

 

01/04/16

 

2.69

 

07/02/18

 

3.27

 

07/01/21

 

3.99

 

04/01/16

 

2.72

 

10/01/18

 

3.31

 

01/03/22

 

4.02

 

07/01/16

 

2.83

 

01/02/19

 

3.37

 

01/02/23

 

4.31

 

10/03/16

 

2.93

 

04/01/19

 

3.39

 

01/02/24

 

4.63

 

01/02/17

 

2.98

 

07/01/19

 

3.45

 

01/02/25

 

5.03

 

 

US$ Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

0.17

 

6M

 

0.38

 

11M

 

0.44

 

2M

 

0.21

 

7M

 

0.40

 

12M

 

0.44

 

3M

 

0.26

 

8M

 

0.41

 

2Y

 

0.89

 

4M

 

0.32

 

9M

 

0.42

 

3Y

 

1.32

 

5M

 

0.36

 

10M

 

0.43

 

4Y

 

1.64

 

 

TJLP

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

02/02/15

 

5.00

 

04/03/17

 

5.00

 

10/01/19

 

5.00

 

03/02/15

 

5.00

 

07/03/17

 

5.00

 

01/02/20

 

5.00

 

04/01/15

 

5.00

 

10/02/17

 

5.00

 

04/01/20

 

5.00

 

07/01/15

 

5.00

 

01/02/18

 

5.00

 

07/01/20

 

5.00

 

10/01/15

 

5.00

 

04/02/18

 

5.00

 

01/04/21

 

5.00

 

01/04/16

 

5.00

 

07/02/18

 

5.00

 

07/01/21

 

5.00

 

04/01/16

 

5.00

 

10/01/18

 

5.00

 

01/03/22

 

5.00

 

07/01/16

 

5.00

 

01/02/19

 

5.00

 

01/02/23

 

5.00

 

10/03/16

 

5.00

 

04/01/19

 

5.00

 

01/02/24

 

5.00

 

01/02/17

 

5.00

 

07/01/19

 

5.00

 

01/02/25

 

5.00

 

 

BRL Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

02/02/15

 

11.80

 

04/03/17

 

12.87

 

10/01/19

 

12.42

 

03/02/15

 

11.99

 

07/03/17

 

12.86

 

01/02/20

 

12.44

 

04/01/15

 

12.24

 

10/02/17

 

12.84

 

04/01/20

 

12.37

 

07/01/15

 

12.62

 

01/02/18

 

12.75

 

07/01/20

 

12.31

 

10/01/15

 

12.86

 

04/02/18

 

12.73

 

01/04/21

 

12.30

 

01/04/16

 

12.97

 

07/02/18

 

12.71

 

07/01/21

 

12.18

 

04/01/16

 

13.01

 

10/01/18

 

12.67

 

01/03/22

 

12.23

 

07/01/16

 

13.03

 

01/02/19

 

12.60

 

01/02/23

 

12.23

 

10/03/16

 

12.99

 

04/01/19

 

12.54

 

01/02/24

 

12.19

 

01/02/17

 

12.90

 

07/01/19

 

12.51

 

01/02/25

 

12.11

 

 

Implicit Inflation (IPCA)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

02/02/15

 

6.61

 

04/03/17

 

6.48

 

10/01/19

 

5.91

 

03/02/15

 

6.79

 

07/03/17

 

6.41

 

01/02/20

 

5.93

 

04/01/15

 

7.03

 

10/02/17

 

6.36

 

04/01/20

 

5.86

 

07/01/15

 

7.39

 

01/02/18

 

6.25

 

07/01/20

 

5.81

 

10/01/15

 

7.61

 

04/02/18

 

6.21

 

01/04/21

 

5.80

 

01/04/16

 

7.72

 

07/02/18

 

6.19

 

07/01/21

 

5.69

 

04/01/16

 

7.34

 

10/01/18

 

6.14

 

01/03/22

 

5.74

 

07/01/16

 

7.06

 

01/02/19

 

6.08

 

01/02/23

 

5.73

 

10/03/16

 

6.82

 

04/01/19

 

6.02

 

01/02/24

 

5.70

 

01/02/17

 

6.59

 

07/01/19

 

5.99

 

01/02/25

 

5.62

 

 

EUR Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

0.01

 

6M

 

0.13

 

11M

 

0.16

 

2M

 

0.03

 

7M

 

0.14

 

12M

 

0.16

 

3M

 

0.06

 

8M

 

0.14

 

2Y

 

0.18

 

4M

 

0.09

 

9M

 

0.15

 

3Y

 

0.22

 

5M

 

0.11

 

10M

 

0.15

 

4Y

 

0.29

 

 

CAD Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

1.30

 

6M

 

1.38

 

11M

 

1.34

 

2M

 

1.30

 

7M

 

1.37

 

12M

 

1.34

 

3M

 

1.30

 

8M

 

1.36

 

2Y

 

1.45

 

4M

 

1.34

 

9M

 

1.35

 

3Y

 

1.59

 

5M

 

1.36

 

10M

 

1.34

 

4Y

 

1.73

 

 

Currencies - Ending rates

 

 

 

 

 

 

 

 

 

 

 

CAD/US$

 

0.8627

 

US$/BRL

 

2.6562

 

EUR/US$

 

1.2100

 

 

61



Table of Contents

 

GRAPHIC

 

Sensitivity analysis(3)

 

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

 

·      Fair Value: the fair value of the financial instruments position as at December 31, 2014;

·      Scenario I: Potential change in fair value considering a 25% deterioration of market curves for main underlying market risk factors;

·      Scenario II: Potential change in fair value considering a 25% evolution of market curves for main underlying market risk factors;

·      Scenario III: Potential change in fair value considering a 50% deterioration of market curves for main underlying market risk factors;

·      Scenario IV: Potential change in fair value considering a 50% evolution of market curves for main underlying market risk factors;

 

Sensitivity analysis – Summary of the US$/BRL fluctuation – debt, cash investments and derivatives

 

Sensitivity analysis - Summary of the US$/BRL fluctuation

 

Amounts in US$ million

 

Program

 

Instrument

 

Risk

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Funding

 

Debt denominated in BRL

 

BRL fluctuation

 

 

 

 

 

Funding

 

Non hedged debt denominated in US$

 

BRL fluctuation

 

5,935

 

(5,935

)

11,870

 

(11,870

)

Cash Investments

 

Cash denominated in BRL

 

BRL fluctuation

 

 

 

 

 

Cash Investments

 

Cash denominated in US$

 

BRL fluctuation

 

2

 

(2

)

3

 

(3

)

Derivatives

 

Consolidated derivatives portfolio

 

BRL fluctuation

 

(1,628

)

1,628

 

(3,255

)

3,255

 

Net result

 

 

 

 

 

4,309

 

(4,309

)

8,618

 

(8,618

)

 

Sensitivity analysis — Consolidated derivatives portfolio

 

Sensitivity analysis - Foreign Exchange and Interest Rate Derivative Positions

 

Amounts in US$ million

 

Program

 

Instrument

 

Main Risks

 

Fair Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Protection program for the Real denominated debt indexed to CDI

 

CDI vs. US$ fixed rate swap

 

BRL fluctuation

 

(547

)

(582

)

582

 

(1,163

)

1,163

 

 

 

USD interest rate inside Brazil variation

 

(27

)

26

 

(55

)

51

 

 

 

Brazilian interest rate fluctuation

 

(8

)

7

 

(16

)

14

 

 

 

USD Libor variation

 

(0.4

)

0.4

 

(0.8

)

0.7

 

 

 

CDI vs. US$ floating rate swap

 

BRL fluctuation

 

(83

)

(63

)

63

 

(126

)

126

 

 

 

 

Brazilian interest rate fluctuation

 

(0.01

)

0.01

 

(0.02

)

0.02

 

 

 

 

USD Libor variation

 

(0.01

)

0.01

 

(0.02

)

0.02

 

 

 

Protected Items - Real denominated debt

 

BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection program for the Real denominated debt indexed to TJLP

 

TJLP vs. US$ fixed rate swap

 

BRL fluctuation

 

(953

)

(735

)

735

 

(1,469

)

1,469

 

 

 

USD interest rate inside Brazil variation

 

(58

)

55

 

(119

)

107

 

 

 

Brazilian interest rate fluctuation

 

148

 

(131

)

317

 

(247

)

 

 

TJLP interest rate fluctuation

 

(66

)

64

 

(132

)

126

 

 

 

TJLP vs. US$ floating rate swap

 

BRL fluctuation

 

(66

)

(39

)

39

 

(78

)

78

 

 

 

 

USD interest rate inside Brazil variation

 

(5

)

4

 

(10

)

8

 

 

 

 

Brazilian interest rate fluctuation

 

9

 

(8

)

19

 

(14

)

 

 

 

TJLP interest rate fluctuation

 

(4

)

4

 

(8

)

8

 

 

 

 

USD Libor variation

 

3

 

(3

)

5

 

(5

)

 

 

Protected Items - Real denominated debt

 

BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection program for the Real denominated fixed rate debt

 

BRL fixed rate vs. US$ fixed rate swap

 

BRL fluctuation

 

(127

)

(91

)

91

 

(183

)

183

 

 

 

USD interest rate inside Brazil variation

 

(5

)

4

 

(9

)

8

 

 

 

Brazilian interest rate fluctuation

 

11

 

(10

)

24

 

(20

)

 

 

Protected Items - Real denominated debt

 

BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection program for the Real denominated debt indexed to IPCA

 

IPCA vs. US$ fixed rate swap

 

BRL fluctuation

 

(56

)

(119

)

119

 

(237

)

237

 

 

 

USD interest rate inside Brazil variation

 

(11

)

10

 

(23

)

19

 

 

 

Brazilian interest rate fluctuation

 

54

 

(46

)

118

 

(85

)

 

 

IPCA index fluctuation

 

(24

)

26

 

(48

)

53

 

 

 

USD Libor variation

 

(3

)

3

 

(7

)

6

 

 

 

Protected Items - Real denominated debt

 

BRL fluctuation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protection Program for the Euro denominated debt

 

EUR fixed rate vs. US$ fixed rate swap

 

EUR fluctuation

 

(58

)

(358

)

358

 

(715

)

715

 

 

 

EUR Libor variation

 

9

 

(9

)

18

 

(17

)

 

 

USD Libor variation

 

(27

)

25

 

(56

)

48

 

 

 

Protected Items - Euro denominated debt

 

EUR fluctuation

 

n.a.

 

358

 

(358

)

715

 

(715

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

CAD Forward

 

CAD fluctuation

 

(27

)

(56

)

56

 

(112

)

112

 

 

 

CAD Libor variation

 

0

 

(0

)

1

 

(1

)

 

 

USD Libor variation

 

(0.1

)

0.1

 

(0.2

)

0.2

 

 

 

Protected Items - Disbursement in Canadian dollars

 

CAD fluctuation

 

n.a.

 

56

 

(56

)

112

 

(112

)

 


(3)  The deterioration scenario of “BRL fluctuation” on the tables of this section means the depreciation of BRL against the USD. The same is applicable for the other currencies fluctuations as risk factors. Specifically on “Sensitivity analysis - cash investments in other currencies” table, the depreciation of each currency is risk factor against another currencies in general, not only USD.

 

62



Table of Contents

 

GRAPHIC

 

Sensitivity analysis - Commodity Derivative Positions

 

Amounts in US$ million

 

Program

 

Instrument

 

Main Risks

 

Fair Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Nickel purchase protection program

 

Pruchase / sale of nickel future/forward contracts

 

Nickel price fluctuation

 

0.2

 

0.5

 

(0.5

)

1.1

 

(1.1

)

 

 

CAD fluctuation

 

 

0.04

 

(0.04

)

0.07

 

(0.07

)

 

 

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

 

Nickel price fluctuation

 

n.a.

 

(0.5

)

0.5

 

(1.1

)

1.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel fixed price program

 

Purchase of nickel future/forward contracts

 

Nickel price fluctuation

 

(24

)

(43

)

43

 

(85

)

85

 

 

 

 

CAD fluctuation

 

(6

)

6

 

(12

)

12

 

 

 

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

 

Nickel price fluctuation

 

n.a.

 

43

 

(43

)

85

 

(85

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copper Scrap Purchase Protection Program

 

Sale of copper future/forward contracts

 

Copper price fluctuation

 

0.1

 

0.6

 

(0.6

)

1.1

 

(1.1

)

 

 

CAD fluctuation

 

0.03

 

(0.03

)

0.06

 

(0.06

)

 

 

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

 

Copper price fluctuation

 

n.a.

 

(0.6

)

0.6

 

(1.1

)

1.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil Protection Program

 

Bunker Oil forward

 

Bunker Oil price fluctuation

 

(363

)

(175

)

175

 

(350

)

350

 

 

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

 

Bunker Oil price fluctuation

 

n.a.

 

175

 

(175

)

350

 

(350

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil Hedge Program

 

Bunker Oil forward

 

Bunker Oil price fluctuation

 

(371

)

(155

)

155

 

(310

)

310

 

 

 

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

 

Bunker Oil price fluctuation

 

n.a.

 

155

 

(155

)

310

 

(310

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

10 million of SLW warrants

 

SLW stock price fluctuation

 

33

 

(15

)

18

 

(26

)

40

 

 

 

Libor USD fluctuation

 

 

(1

)

1

 

(3

)

3

 

 

 

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

 

SLW stock price fluctuation

 

n.a.

 

15

 

(18

)

26

 

(40

)

 

Sensitivity analysis - Embedded Derivative Positions

 

Amounts in US$ million

 

Program

 

Instrument

 

Main Risks

 

Fair Value

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Embedded derivatives - Raw material purchase (Nickel)

 

Embedded derivatives - Raw material purchase

 

Nickel price fluctuation

 

(0.6

)

18

 

(18

)

36

 

(36

)

 

 

CAD fluctuation

 

(0.1

)

0.1

 

(0.3

)

0.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embedded derivatives - Raw material purchase (Copper)

 

Embedded derivatives - Raw material purchase

 

Copper price fluctuation

 

1.1

 

10

 

(10

)

20

 

(20

)

 

 

CAD fluctuation

 

0.3

 

(0.3

)

0.6

 

(0.6

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embedded derivatives - Gas purchase for Pelletizing Company

 

Embedded derivatives - Gas purchase

 

Pellet price fluctuation

 

(0.2

)

0.04

 

(0.20

)

0.05

 

(0.75

)

 

Sensitivity analysis - cash investments

 

The cash investments are subjected to foreign exchange risk when the investment currency is other than the functional currency of the investor company.

 

Sensitivity analysis - Cash Investments (Other currencies)

 

Amounts in US$ million

 

Program

 

Instrument

 

Risk

 

Scenario I

 

Scenario II

 

Scenario III

 

Scenario IV

 

Cash Investments

 

Cash denominated in EUR

 

EUR

 

(9

)

9

 

(17

)

17

 

Cash Investments

 

Cash denominated in CAD

 

CAD

 

(0.02

)

0.02

 

(0.04

)

0.04

 

Cash Investments

 

Cash denominated in GBP

 

GBP

 

(4

)

4

 

(7

)

7

 

Cash Investments

 

Cash denominated in AUD

 

AUD

 

(1

)

1

 

(1

)

1

 

Cash Investments

 

Cash denominated in Other Currencies*

 

Others

 

(42

)

42

 

(84

)

84

 

 


(*) Includes investments in other currencies and investments in USD as the functional currency of the investor is not USD or BRL.

 

Financial counterparties ratings

 

Derivative transactions and cash investments are held with financial institutions whose exposure limits are periodically reviewed and approved by the delegated authority. The financial institutions credit risk tracking is performed making use of a methodology which considers, among other information, published ratings provided by international rating agencies. The table below presents the ratings in foreign currency published by Moody’s and S&P agencies for the financial institutions that the Company has outstanding trades as of December 31, 2014.

 

63



Table of Contents

 

GRAPHIC

 

Counterparties Long Term Ratings

 

Moody’s

 

S&P

 

ANZ Australia and New Zealand Banking

 

Aa2

 

AA-

 

Banco Bradesco

 

Baa2

 

BBB-

 

Banco de Credito del Peru

 

Baa1

 

BBB+

 

Banco do Brasil

 

Baa2

 

BBB-

 

Banco do Nordeste

 

Baa3

 

BBB-

 

Banco Safra

 

Baa2

 

BBB-

 

Banco Santander

 

Baa2

 

BBB-

 

Banco Votorantim

 

Baa2

 

BB+

 

Bank of America

 

Baa2

 

A-

 

Bank of Nova Scotia

 

Aa2

 

A+

 

Banpara

 

Ba3

 

BB

 

Barclays

 

A3

 

A-

 

BBVA

 

Baa2

 

BBB

 

BNP Paribas

 

A1

 

A+

 

BTG Pactual

 

Baa3

 

BB+ *

 

Caixa Economica Federal

 

Baa2

 

BBB-

 

Citigroup

 

Baa2

 

A-

 

Credit Agricole

 

A2

 

A

 

Deutsche Bank

 

A3

 

A

 

Goldman Sachs

 

Baa1

 

A-

 

HSBC

 

Aa3

 

A+

 

Intesa Sanpaolo Spa

 

Baa2

 

BBB-

 

Itau Unibanco

 

Baa2

 

BBB-

 

JP Morgan Chase & Co

 

A3

 

A

 

Morgan Stanley

 

Baa2

 

A-

 

National Australia Bank NAB

 

Aa2

 

AA-

 

Royal Bank of Canada

 

Aa3

 

AA-

 

Societe Generale

 

A2

 

A

 

Standard Bank Group

 

Baa3

 

 

Standard Chartered

 

A2

 

A

 

 

25.          Stockholders’ equity

 

a)            Capital

 

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, issue new shares (authorized capital), including the capitalization of profits and reserves to the extent authorized.

 

In May 2014 the Stockholders approved at the Extraordinary General Shareholders Meeting, the proposed increase in capital without issuance of shares, in the total amount of US$1,036, by the capitalization of profit reserves.

 

On December 31, 2014, the capital was US$61,614 corresponding to 5,244,316,120 shares without par value.

 

 

 

December 31, 2014

 

Stockholders

 

ON

 

PNA

 

Total

 

Valepar S.A.

 

1,716,435,045

 

20,340,000

 

1,736,775,045

 

Brazilian Government (Golden Share)

 

 

12

 

12

 

Foreign investors - ADRs

 

759,360,284

 

602,848,377

 

1,362,208,661

 

FMP - FGTS

 

81,586,650

 

 

81,586,650

 

PIBB - BNDES

 

1,351,264

 

2,184,794

 

3,536,058

 

BNDESPar

 

206,378,882

 

66,185,272

 

272,564,154

 

Foreign institutional investors in local market

 

273,535,660

 

605,136,074

 

878,671,734

 

Institutional investors

 

107,043,617

 

245,750,298

 

352,793,915

 

Retail investors in Brazil

 

39,961,598

 

425,277,099

 

465,238,697

 

Treasury stock

 

31,535,402

 

59,405,792

 

90,941,194

 

Total

 

3,217,188,402

 

2,027,127,718

 

5,244,316,120

 

 

64



Table of Contents

 

GRAPHIC

b)            Profit reserves

 

The amount of profit reserves are distributed as follow:

 

 

 

Investments reserve

 

Legal reserve

 

Tax incentive reserve

 

Total of profit
reserves

 

Balance as of December 31, 2012

 

33,248

 

3,953

 

1,188

 

38,389

 

Realization of reserves

 

(3,936

)

 

 

(3,936

)

Allocation of income

 

 

3

 

11

 

14

 

Translation adjustment

 

(4,244

)

(505

)

(152

)

(4,901

)

Balance as of December 31, 2013

 

25,068

 

3,451

 

1,047

 

29,566

 

Capitalization of reserves

 

(13

)

 

(1,023

)

(1,036

)

Cancellation of treasury stock

 

(3,000

)

 

 

(3,000

)

Realization of reserves

 

(3,387

)

 

 

(3,387

)

Allocation of income

 

 

18

 

61

 

79

 

Translation adjustment

 

(1,874

)

(408

)

45

 

(2,237

)

Balance as of December 31, 2014

 

16,794

 

3,061

 

130

 

19,985

 

 

Investment reserve - aims to ensure the maintenance and development of activities that comprise the Company’s operations in an amount not exceeding 50% of distributable annual net income, limited to the total capital.

 

Legal reserve - is a requirement for all Brazilian Public Companies and represents the appropriation of 5% of annual net income based on Brazilian law, up to 20% of the capital.

 

Tax incentive reserve - results from the option to designate a portion of the income tax for investments in projects approved by the Brazilian Government as well as tax incentives (note 20).

 

c)             Treasury stocks

 

In May 2014, the Stockholders approved, at the Extraordinary General Shareholders Meeting, the proposed cancellation of 39,536,080 common shares and 81,451,900 preferred shares class “A” issued by Vale and held in treasury, arising from the buy-back program approved in June 2011.

 

On December 31, 2014, there were 90,941,194 treasury stocks, in the total amount of US$1,477, as follows:

 

 

 

Classes of Shares

 

 

 

Preferred

 

Common

 

Total

 

Balance on December 31, 2013

 

140,857,692

 

71,071,482

 

211,929,174

 

Cancellation

 

(81,451,900

)

(39,536,080

)

(120,987,980

)

Balance on December 31, 2014

 

59,405,792

 

31,535,402

 

90,941,194

 

 

d)        Unrealized fair value gain (losses)

 

 

 

Retirement benefit
obligations

 

Cash flow hedge

 

Available-for-sale
financial
instruments

 

Conversion shares

 

Total gain (losses)

 

Balance as of December 31, 2012

 

(1,378

)

(12

)

(1

)

(653

)

(2,044

)

Other comprehensive income

 

630

 

(51

)

(1

)

 

578

 

Translation adjustment

 

63

 

17

 

 

184

 

264

 

Balance as of December 31, 2013

 

(685

)

(46

)

(2

)

(469

)

(1,202

)

Other comprehensive income

 

(192

)

(416

)

 

 

(608

)

Translation adjustment

 

32

 

9

 

 

56

 

97

 

Balance as of December 31, 2014

 

(845

)

(453

)

(2

)

(413

)

(1,713

)

 

65



Table of Contents

 

GRAPHIC

 

e)             Basic and diluted earnings per share

 

Basic and diluted earnings per share were calculated as follows:

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

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

 

657

 

586

 

5,522

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

Income available to preferred stockholders

 

251

 

224

 

2,091

 

Income available to common stockholders

 

406

 

362

 

3,431

 

Total

 

657

 

586

 

5,522

 

 

 

 

 

 

 

 

 

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

 

1,967,722

 

1,967,722

 

1,933,491

 

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

 

3,185,653

 

3,185,653

 

3,172,179

 

Total

 

5,153,375

 

5,153,375

 

5,105,670

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share from continuing operations

 

 

 

 

 

 

 

Preferred share

 

0.13

 

0.11

 

1.08

 

Common share

 

0.13

 

0.11

 

1.08

 

 

 

 

Year ended as at December 31,

 

 

 

2013

 

2012

 

Loss from discontinuing operations attributable to the Company’s stockholders

 

(2

)

(68

)

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

Loss available to preferred stockholders

 

(1

)

(26

)

Loss available to common stockholders

 

(1

)

(42

)

Total

 

(2

)

(68

)

 

 

 

 

 

 

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

 

1,967,722

 

1,933,491

 

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

 

3,185,653

 

3,172,179

 

Total

 

5,153,375

 

5,105,670

 

 

 

 

 

 

 

Basic and diluted earnings per share from discontinuing operations

 

 

 

 

 

Preferred share

 

 

(0.02

)

Common share

 

 

(0.02

)

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Net income attributable to the Company’s stockholders

 

657

 

584

 

5,454

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

Income available to preferred stockholders

 

251

 

223

 

2,065

 

Income available to common stockholders

 

406

 

361

 

3,389

 

Total

 

657

 

584

 

5,454

 

 

 

 

 

 

 

 

 

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

 

1,967,722

 

1,967,722

 

1,933,491

 

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

 

3,185,653

 

3,185,653

 

3,172,179

 

Total

 

5,153,375

 

5,153,375

 

5,105,670

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

 

Preferred share

 

0.13

 

0.11

 

1.06

 

Common share

 

0.13

 

0.11

 

1.06

 

 

66



Table of Contents

 

GRAPHIC

f)          Remuneration of stockholders

 

Vale’s by-laws determine the minimum remuneration to stockholders of 25% of net income, after adjustments from Brazil’s legal requirements. The minimum remuneration includes the rights of stockholders Class “A” of preferred shares which provides priority to receive of 3% of the equity or 6% on the portion of capital formed by these classes of shares, whichever higher.

 

The proposal distribution of net income and stockholders’ remuneration were calculated in R$, below is the equivalent amounts in US$:

 

 

 

2014

 

Net income

 

657

 

Legal reserve

 

(18

)

Tax incentive reserve

 

(61

)

Adjusted net income

 

578

 

Realization of reserves

 

3,387

 

Cumulative translation adjustments

 

235

 

 

 

4,200

 

Remuneration:

 

 

 

Mandatory minimum (includes the rights of the preferred shares)

 

675

 

Additional remuneration

 

3,525

 

 

 

4,200

 

Remuneration nature:

 

 

 

Interest on capital

 

3,483

 

Dividends

 

717

 

 

 

4,200

 

 

 

 

 

Total remuneration per share

 

0.814999890

 

 

The amounts paid to stockholders, by nature of remuneration, are as follows:

 

 

 

Remuneration attributed to stockholders

 

 

 

Dividends

 

Interest on 
capital

 

Total

 

Amount per
outstanding 
preferred or
common share

 

Amounts paid in 2012

 

 

 

 

 

 

 

 

 

First installment - April

 

 

3,000

 

3,000

 

0.588547644

 

Second installment - October

 

1,670

 

1,330

 

3,000

 

0.582142779

 

 

 

1,670

 

4,330

 

6,000

 

 

 

Amounts paid in 2013

 

 

 

 

 

 

 

 

 

First installment - April

 

400

 

1,850

 

2,250

 

0.436607084

 

Second installment - October

 

287

 

1,963

 

2,250

 

0.436607084

 

 

 

687

 

3,813

 

4,500

 

 

 

Amounts paid in 2014

 

 

 

 

 

 

 

 

 

First installment - April

 

 

2,100

 

2,100

 

0.407499945

 

Second installment - October

 

717

 

1,383

 

2,100

 

0.407499945

 

 

 

717

 

3,483

 

4,200

 

 

 

 

67



Table of Contents

 

GRAPHIC

 

26.          Information by business segment and information 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)            Investment, intangible and property, plant and equipment by geographic area

 

 

 

Investments

 

Intangible

 

Property,
plant &
equipment

 

Total

 

Investments

 

Intangible

 

Property,
plant &
equipment

 

Total

 

Brazil

 

3,411

 

4,380

 

40,971

 

48,762

 

2,825

 

4,835

 

45,506

 

53,166

 

Canada

 

4

 

2,352

 

17,478

 

19,834

 

3

 

1,940

 

18,367

 

20,310

 

America, except Brazil and Canada

 

184

 

 

651

 

651

 

181

 

 

445

 

626

 

Europa

 

 

 

630

 

814

 

 

 

924

 

924

 

Asia

 

340

 

 

7,043

 

7,383

 

347

 

 

5,117

 

5,442

 

Australia

 

 

88

 

776

 

864

 

 

96

 

908

 

1,004

 

New Caledonia

 

 

 

4,140

 

4,140

 

 

 

3,814

 

3,814

 

Mozambique

 

 

 

5,376

 

5,376

 

 

 

3,602

 

3,602

 

Oman

 

 

 

1,057

 

1,057

 

 

 

1,099

 

1,099

 

Rest of world

 

194

 

 

 

194

 

228

 

 

 

1,883

 

2,133

 

Total

 

4,133

 

6,820

 

78,122

 

89,075

 

3,584

 

6,871

 

81,665

 

92,120

 

 

b)        Results by segment and revenues by geographic area

 

 

 

Year ended as at December 31, 2014

 

 

 

Bulk Materials

 

 

 

 

 

 

 

 

 

 

 

Ferrous
minerals

 

Coal

 

Base Metals

 

Fertilizers

 

Others

 

Total

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

25,697

 

739

 

7,692

 

2,415

 

996

 

37,539

 

Cost and expenses

 

(14,902

)

(1,436

)

(5,171

)

(2,137

)

(1,108

)

(24,754

)

Impairment of non-current assets

 

(1,135

)

(343

)

1,379

 

(1,053

)

 

(1,152

)

Loss on measurement or sales of non-current assets

 

 

 

(167

)

 

 

(167

)

Depreciation, depletion and amortization

 

(1,930

)

(120

)

(1,791

)

(419

)

(28

)

(4,288

)

Operating income (loss)

 

7,730

 

(1,160

)

1,942

 

(1,194

)

(140

)

7,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results, net

 

(6,003

)

194

 

(198

)

(51

)

(11

)

(6,069

)

Results on sale or disposal of investments from associates and joint ventures

 

 

 

 

 

(30

)

(30

)

Equity results from associates and joint ventures

 

617

 

32

 

(35

)

 

(109

)

505

 

Income taxes

 

(1,451

)

81

 

(145

)

403

 

(88

)

(1,200

)

Impairment of investments

 

 

 

 

 

(31

)

(31

)

Net income (loss)

 

893

 

(853

)

1,564

 

(842

)

(409

)

353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss attributable to noncontrolling interests

 

59

 

(49

)

(284

)

4

 

(34

)

(304

)

Income (loss) attributable to the company’s stockholders

 

834

 

(804

)

1,848

 

(846

)

(375

)

657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States and Brazil

 

652

 

3

 

1,373

 

39

 

21

 

2,088

 

United States of America

 

24

 

 

1,099

 

 

245

 

1,368

 

Europe

 

3,894

 

115

 

2,586

 

89

 

13

 

6,697

 

Middle East/Africa/Oceania

 

1,608

 

110

 

149

 

3

 

 

1,870

 

Japan

 

2,566

 

192

 

863

 

 

6

 

3,627

 

China

 

11,939

 

76

 

642

 

 

 

12,657

 

Asia, except Japan and China

 

2,189

 

235

 

828

 

53

 

 

3,305

 

Brazil

 

2,825

 

8

 

152

 

2,231

 

711

 

5,927

 

Net operating revenue

 

25,697

 

739

 

7,692

 

2,415

 

996

 

37,539

 

 

68



Table of Contents

 

GRAPHIC

 

 

 

Year ended as at December 31, 2013

 

 

 

Bulk Materials

 

 

 

 

 

 

 

Total of

 

Discontinued
operations

 

 

 

 

 

Ferrous
minerals

 

Coal

 

Base
metals

 

Fertilizers

 

Others

 

continued
operations

 

(General
Cargo)

 

Total

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

34,792

 

1,010

 

7,286

 

2,814

 

865

 

46,767

 

1,283

 

48,050

 

Cost and expenses

 

(13,964

)

(1,505

)

(5,647

)

(2,868

)

(1,057

)

(25,041

)

(1,164

)

(26,205

)

Impairments of non-current assets

 

(182

)

 

 

(2,116

)

 

(2,298

)

 

(2,298

)

Loss on measurement or sales of non-current assets

 

 

 

(215

)

 

 

(215

)

(209

)

(424

)

Depreciation, depletion and amortization

 

(1,746

)

(173

)

(1,766

)

(431

)

(34

)

(4,150

)

(158

)

(4,308

)

Operating income (loss)

 

18,900

 

(668

)

(342

)

(2,601

)

(226

)

15,063

 

(248

)

14,815

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results, net

 

(8,559

)

44

 

(50

)

(18

)

251

 

(8,332

)

(2

)

(8,334

)

Results on sale or disposal of investments from joint ventures and associates

 

 

 

 

27

 

14

 

41

 

 

41

 

Equity results from associates and joint ventures

 

627

 

28

 

(26

)

 

(160

)

469

 

 

469

 

Income taxes

 

(7,200

)

294

 

62

 

56

 

(45

)

(6,833

)

248

 

(6,585

)

Net income (loss)

 

3,768

 

(302

)

(356

)

(2,536

)

(166

)

408

 

(2

)

406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

(42

)

(35

)

(58

)

13

 

(56

)

(178

)

 

(178

)

Income (loss) attributable to the company’s stockholders

 

3,810

 

(267

)

(298

)

(2,549

)

(110

)

586

 

(2

)

584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States and Brazil

 

733

 

 

1,045

 

60

 

10

 

1,848

 

 

1,848

 

United States of America

 

30

 

 

1,070

 

 

212

 

1,312

 

 

1,312

 

Europe

 

5,917

 

79

 

2,647

 

120

 

 

8,763

 

 

8,763

 

Middle East/Africa/Oceania

 

1,844

 

137

 

93

 

17

 

7

 

2,098

 

 

2,098

 

Japan

 

3,113

 

304

 

618

 

 

 

4,035

 

 

4,035

 

China

 

17,913

 

157

 

851

 

 

 

18,921

 

 

18,921

 

Asia, except Japan and China

 

2,340

 

316

 

883

 

61

 

 

3,600

 

 

3,600

 

Brazil

 

2,902

 

17

 

79

 

2,556

 

636

 

6,190

 

1,283

 

7,473

 

Net operating revenue

 

34,792

 

1,010

 

7,286

 

2,814

 

865

 

46,767

 

1,283

 

48,050

 

 

 

 

Year ended as at December 31, 2012

 

 

 

Bulk Materials

 

 

 

 

 

 

 

Total of

 

Discontinued
operations

 

 

 

 

 

Ferrous
minerals

 

Coal

 

Base Metals

 

Fertilizers

 

Others

 

continued
operations

 

(General
Cargo)

 

Total

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

34,280

 

1,092

 

7,131

 

3,570

 

480

 

46,553

 

1,141

 

47,694

 

Cost and expenses

 

(16,439

)

(1,541

)

(6,529

)

(2,940

)

(1,011

)

(28,460

)

(1,058

)

(29,518

)

Impairments of non-current assets

 

 

(1,029

)

(2,848

)

 

(146

)

(4,023

)

 

(4,023

)

Loss on measurement or sales of non-current assets

 

(22

)

(355

)

 

(129

)

 

(506

)

 

(506

)

Depreciation, depletion and amortization

 

(1,806

)

(198

)

(1,647

)

(463

)

(41

)

(4,155

)

(133

)

(4,288

)

Operating income (loss)

 

16,013

 

(2,031

)

(3,893

)

38

 

(718

)

9,409

 

(50

)

9,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results, net

 

(4,327

)

59

 

278

 

(46

)

14

 

(4,022

)

(1

)

(4,023

)

Equity results from associates and joint ventures

 

850

 

43

 

(5

)

 

(243

)

645

 

 

645

 

Income taxes

 

(823

)

485

 

38

 

1,206

 

268

 

1,174

 

(17

)

1,157

 

Impairments of investments

 

 

 

(975

)

 

(966

)

(1,941

)

 

(1,941

)

Net income (loss)

 

11,713

 

(1,444

)

(4,557

)

1,198

 

(1,645

)

5,265

 

(68

)

5,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

(55

)

(10

)

(207

)

54

 

(39

)

(257

)

 

(257

)

Income (loss) attributable to the company’s stockholders

 

11,768

 

(1,434

)

(4,350

)

1,144

 

(1,606

)

5,522

 

(68

)

5,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales classified by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

America, except United States and Brazil

 

715

 

36

 

996

 

60

 

16

 

1,823

 

 

1,823

 

United States of America

 

108

 

 

1,137

 

53

 

36

 

1,334

 

 

1,334

 

Europe

 

5,617

 

217

 

2,194

 

148

 

23

 

8,199

 

 

8,199

 

Middle East/Africa/Oceania

 

1,460

 

90

 

96

 

7

 

 

1,653

 

 

1,653

 

Japan

 

3,886

 

316

 

722

 

 

7

 

4,931

 

 

4,931

 

China

 

16,621

 

122

 

895

 

 

 

17,638

 

 

17,638

 

Asia, except Japan and China

 

2,662

 

285

 

1,009

 

91

 

2

 

4,049

 

 

4,049

 

Brazil

 

3,211

 

26

 

82

 

3,211

 

396

 

6,926

 

1,141

 

8,067

 

Net operating revenue

 

34,280

 

1,092

 

7,131

 

3,570

 

480

 

46,553

 

1,141

 

47,694

 

 

69



Table of Contents

 

GRAPHIC

 

 

 

Year ended as at December 31, 2014

 

 

 

Net
operating
revenues

 

Cost

 

Expenses

 

Research and
evaluation

 

Pre operating
and stoppage
operation

 

Margin before
depreciation (iv)

 

Depreciation,
depletion and
amortization

 

Loss on
measurement
or sales of
non-current
assets

 

Impairment

 

Operating
income (loss)

 

Property,
plant and
equipment
and
intangible

 

Additions to
property,
plant and
equipment
and
intangible (iii)

 

Investments

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

19,301

 

(9,532

)

(1,258

)

(319

)

(160

)

8,032

 

(1,514

)

 

(1,135

)

5,383

 

35,294

 

6,946

 

546

 

Pellets

 

5,263

 

(2,705

)

(21

)

 

(38

)

2,499

 

(274

)

 

 

2,225

 

1,617

 

214

 

593

 

Ferroalloys and manganese

 

392

 

(261

)

(13

)

 

(23

)

95

 

(32

)

 

 

63

 

262

 

56

 

 

Others ferrous products and services

 

741

 

(565

)

3

 

(10

)

 

169

 

(110

)

 

 

59

 

305

 

39

 

 

 

 

25,697

 

(13,063

)

(1,289

)

(329

)

(221

)

10,795

 

(1,930

)

 

(1,135

)

7,730

 

37,478

 

7,255

 

1,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

739

 

(1,071

)

(309

)

(18

)

(38

)

(697

)

(120

)

 

(343

)

(1,160

)

4,429

 

2,099

 

355

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products (i)

 

6,241

 

(3,710

)

101

 

(138

)

(514

)

1,980

 

(1,617

)

(167

)

1,379

 

1,575

 

29,615

 

1,522

 

21

 

Copper (ii)

 

1,451

 

(877

)

(12

)

(5

)

(16

)

541

 

(174

)

 

 

367

 

3,664

 

563

 

194

 

 

 

7,692

 

(4,587

)

89

 

(143

)

(530

)

2,521

 

(1,791

)

(167

)

1,379

 

1,942

 

33,279

 

2,085

 

215

 

Fertilizers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Potash

 

154

 

(133

)

(15

)

(19

)

(22

)

(35

)

(26

)

 

 

(61

)

156

 

 

 

Phosphates

 

1,820

 

(1,514

)

(70

)

(46

)

(56

)

134

 

(345

)

 

(1,053

)

(1,264

)

5,509

 

36

 

 

Nitrogen

 

349

 

(238

)

(10

)

(7

)

(7

)

87

 

(48

)

 

 

39

 

 

 

 

Others fertilizers products

 

92

 

 

 

 

 

92

 

 

 

 

92

 

 

 

 

 

 

2,415

 

(1,885

)

(95

)

(72

)

(85

)

278

 

(419

)

 

(1,053

)

(1,194

)

5,665

 

36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

996

 

(601

)

(329

)

(172

)

(6

)

(112

)

(28

)

 

 

(140

)

4,091

 

338

 

2,424

 

Total

 

37,539

 

(21,207

)

(1,933

)

(734

)

(880

)

12,785

 

(4,288

)

(167

)

(1,152

)

7,178

 

84,942

 

11,813

 

4,133

 

 


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

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

(iii)  Includes only addictions realized with cash and cash equivalents.

(iv)  The Company adds US$568 of dividends received from joint ventures and associates to margin before depreciation, totaling US$13,353 for performance management.

 

70



Table of Contents

 

GRAPHIC

 

 

 

Year ended as at December 31, 2013

 

 

 

Net operating
revenues

 

Cost

 

Expenses

 

Research and
evaluation

 

Pre operating
and stoppage
operation

 

Margin
before
depreciation (iv)

 

Depreciation,
depletion and
amortization

 

Loss on
measurement
or sales of
non-current
assets

 

Impairment

 

Operating
income (loss)

 

Property,
plant and
equipment
and
intangible

 

Additions to
property,
plant and
equipment
and
intangible (iii)

 

Investments

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

27,844

 

(9,067

)

(1,261

)

(314

)

(244

)

16,958

 

(1,393

)

 

 

15,565

 

37,124

 

6,993

 

648

 

Pellets

 

6,000

 

(2,299

)

(110

)

(12

)

(130

)

3,449

 

(184

)

 

(182

)

3,083

 

1,702

 

262

 

857

 

Ferroalloys and manganese

 

523

 

(317

)

(34

)

 

(13

)

159

 

(29

)

 

 

130

 

272

 

36

 

 

Others ferrous products and services

 

425

 

(166

)

3

 

 

 

262

 

(140

)

 

 

122

 

537

 

30

 

 

 

 

34,792

 

(11,849

)

(1,402

)

(326

)

(387

)

20,828

 

(1,746

)

 

(182

)

18,900

 

39,635

 

7,321

 

1,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

1,010

 

(1,147

)

(262

)

(49

)

(47

)

(495

)

(173

)

 

 

(668

)

4,307

 

1,411

 

282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products (i)

 

5,839

 

(3,657

)

(123

)

(173

)

(753

)

1,133

 

(1,592

)

 

 

(459

)

29,739

 

2,258

 

22

 

Copper (ii)

 

1,447

 

(1,008

)

(122

)

(45

)

(10

)

262

 

(174

)

(215

)

 

(127

)

3,712

 

608

 

228

 

Others

 

 

 

244

 

 

 

244

 

 

 

 

244

 

 

 

 

 

 

7,286

 

(4,665

)

(1

)

(218

)

(763

)

1,639

 

(1,766

)

(215

)

 

(342

)

33,451

 

2,866

 

250

 

Fertilizers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Potash

 

201

 

(127

)

(29

)

(16

)

(394

)

(365

)

(44

)

 

(2,116

)

(2,525

)

176

 

401

 

 

Phosphates

 

2,065

 

(1,681

)

(146

)

(30

)

(29

)

179

 

(312

)

 

 

(133

)

7,342

 

451

 

 

Nitrogen

 

469

 

(382

)

(22

)

(5

)

(5

)

55

 

(75

)

 

 

(20

)

 

 

 

Others fertilizers products

 

79

 

 

 

(2

)

 

77

 

 

 

 

77

 

 

 

 

 

 

2,814

 

(2,190

)

(197

)

(53

)

(428

)

(54

)

(431

)

 

(2,116

)

(2,601

)

7,518

 

852

 

 

Others

 

865

 

(669

)

(233

)

(155

)

 

(192

)

(34

)

 

 

(226

)

3,625

 

655

 

1,547

 

Total of continued operations

 

46,767

 

(20,520

)

(2,095

)

(801

)

(1,625

)

21,726

 

(4,150

)

(215

)

(2,298

)

15,063

 

88,536

 

13,105

 

3,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (General Cargo)

 

1,283

 

(1,078

)

(72

)

(14

)

 

119

 

(158

)

(209

)

 

(248

)

1,027

 

763

 

 

Total

 

48,050

 

(21,598

)

(2,167

)

(815

)

(1,625

)

21,845

 

(4,308

)

(424

)

(2,298

)

14,815

 

89,563

 

13,868

 

3,584

 

 


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

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

(iii)  Includes only addictions realized with cash and cash equivalents.

(iv)  The Company adds US$834 of dividends received from joint ventures and associates to margin before depreciation of continued operations, totaling US$22,560 for performance management.

 

71



Table of Contents

 

GRAPHIC

 

 

 

Year ended as at December 31, 2012

 

 

 

Net operating
revenues

 

Cost

 

Expenses

 

Research and
evaluation

 

Pre operating
and stoppage
operation

 

Margin before
depreciation (iv)

 

Depreciation,
depletion and
amortization

 

Loss on
measurement
or sales of
non-current
assets

 

Impairment

 

Operating
income (loss)

 

Property,
plant and
equipment
and
intangible

 

Additions to
property,
plant and
equipment
and
intangible (iii)

 

Investments

 

Bulk Material

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

26,691

 

(9,810

)

(2,336

)

(616

)

(196

)

13,733

 

(1,406

)

 

 

12,327

 

37,488

 

7,904

 

678

 

Pellets

 

6,560

 

(2,644

)

 

 

(125

)

3,791

 

(235

)

 

 

3,556

 

2,019

 

383

 

1,106

 

Ferroalloys and manganese

 

543

 

(352

)

(1

)

 

 

190

 

(45

)

(22

)

 

123

 

302

 

177

 

 

Others ferrous products and services

 

486

 

(304

)

(55

)

 

 

127

 

(120

)

 

 

7

 

602

 

94

 

 

 

 

34,280

 

(13,110

)

(2,392

)

(616

)

(321

)

17,841

 

(1,806

)

(22

)

 

16,013

 

40,411

 

8,558

 

1,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

1,092

 

(1,046

)

(352

)

(115

)

(28

)

(449

)

(198

)

(355

)

(1,029

)

(2,031

)

3,616

 

1,082

 

281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base Metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products (i)

 

5,975

 

(3,835

)

(511

)

(299

)

(791

)

539

 

(1,508

)

 

(2,848

)

(3,817

)

30,474

 

2,792

 

24

 

Copper (ii)

 

1,156

 

(854

)

(40

)

(96

)

(103

)

63

 

(139

)

 

 

(76

)

4,536

 

819

 

252

 

 

 

7,131

 

(4,689

)

(551

)

(395

)

(894

)

602

 

(1,647

)

 

(2,848

)

(3,893

)

35,010

 

3,611

 

276

 

Fertilizers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Potash

 

290

 

(158

)

(13

)

(73

)

 

46

 

(23

)

 

 

23

 

2,209

 

1,333

 

 

Phosphates

 

2,507

 

(1,790

)

(157

)

(36

)

(93

)

431

 

(331

)

 

 

100

 

8,209

 

293

 

 

Nitrogen

 

699

 

(575

)

(45

)

 

 

79

 

(109

)

(129

)

 

(159

)

 

40

 

 

Others fertilizers products

 

74

 

 

 

 

 

74

 

 

 

 

74

 

331

 

12

 

 

 

 

3,570

 

(2,523

)

(215

)

(109

)

(93

)

630

 

(463

)

(129

)

 

38

 

10,749

 

1,678

 

 

Others

 

480

 

(363

)

(418

)

(230

)

 

(531

)

(41

)

 

(146

)

(718

)

1,937

 

393

 

4,043

 

Total of continued operations

 

46,553

 

(21,731

)

(3,928

)

(1,465

)

(1,336

)

18,093

 

(4,155

)

(506

)

(4,023

)

9,409

 

91,723

 

15,322

 

6,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (General Cargo)

 

1,141

 

(930

)

(115

)

(13

)

 

83

 

(133

)

 

 

(50

)

2,370

 

455

 

 

Total

 

47,694

 

(22,661

)

(4,043

)

(1,478

)

(1,336

)

18,176

 

(4,288

)

(506

)

(4,023

)

9,359

 

94,093

 

15,777

 

6,384

 

 


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

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

(iii)  Includes only addictions realized with cash and cash equivalents.

(iv)  The Company adds US$460 of dividends received from joint ventures and associates to margin before depreciation of continued operations, totaling US$18,553 for performance management.

 

72


 


Table of Contents

 

GRAPHIC

 

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

 

a)                                     Costs of goods sold and services rendered

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

 

 

 

 

 

 

 

 

Personnel

 

3,051

 

3,265

 

3,413

 

Material and Services

 

5,389

 

6,128

 

6,990

 

Fuel oil and gas

 

1,639

 

1,804

 

1,947

 

Maintenance

 

2,434

 

1,868

 

1,878

 

Energy

 

602

 

663

 

863

 

Acquisition of products

 

1,615

 

1,412

 

1,367

 

Depreciation and depletion

 

3,856

 

3,724

 

3,659

 

Freight

 

3,592

 

3,189

 

2,801

 

Others

 

2,886

 

2,192

 

2,472

 

Total

 

25,064

 

24,245

 

25,390

 

 

b)                 Selling and administrative expenses

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Personnel

 

436

 

495

 

782

 

Services (consulting, infrastructure and others)

 

196

 

331

 

480

 

Advertising and publicity

 

40

 

44

 

101

 

Depreciation

 

223

 

192

 

236

 

Travel expenses

 

24

 

19

 

63

 

Taxes and rents

 

28

 

26

 

27

 

Selling

 

80

 

85

 

274

 

Others

 

72

 

110

 

209

 

Total

 

1,099

 

1,302

 

2,172

 

 

c)                                      Others operational expenses (incomes), net

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Provision for litigation

 

174

 

(88

)

704

 

Provision for loss with VAT credits (ICMS)

 

117

 

120

 

238

 

VAT - settlement program

 

 

166

 

 

PPR

 

130

 

215

 

414

 

Vale do Rio Doce Foundation

 

19

 

24

 

37

 

Provision for disposal of materials/inventories

 

187

 

171

 

128

 

Tax incentives not used

 

26

 

49

 

 

Results on sale or disposal of property, plant and equipment and intangible

 

91

 

98

 

40

 

Goldstream transaction

 

 

(244

)

 

Other

 

313

 

473

 

435

 

Total

 

1,057

 

984

 

1,996

 

 

73



Table of Contents

 

GRAPHIC

 

28.                             Financial result

 

The financial results, by nature, are as follows:

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Financial expenses

 

 

 

 

 

 

 

Interest

 

(1,148

)

(1,335

)

(1,251

)

Labor, tax and civil lawsuits

 

(91

)

(109

)

(79

)

Derivatives

 

(1,974

)

(1,443

)

(634

)

Indexation and exchange rate variation (a)

 

(4,929

)

(4,586

)

(2,562

)

Participative stockholders’ debentures

 

(315

)

(381

)

(466

)

Expenses of REFIS

 

(683

)

(2,637

)

 

Others

 

(699

)

(540

)

(625

)

 

 

(9,839

)

(11,031

)

(5,617

)

Financial income

 

 

 

 

 

 

 

Short-term investments

 

193

 

101

 

125

 

Derivatives

 

640

 

410

 

514

 

Indexation and exchange rate variation (b)

 

2,729

 

1,646

 

670

 

Others

 

208

 

542

 

286

 

 

 

3,770

 

2,699

 

1,595

 

Financial results, net

 

(6,069

)

(8,332

)

(4,022

)

 

 

 

 

 

 

 

 

Summary of indexation and exchange rate variation

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

32

 

Loans and financing

 

(3,251

)

(3,335

)

(1,622

)

Related parties

 

5

 

13

 

10

 

Others

 

1,046

 

382

 

(312

)

Net (a) + (b)

 

(2,200

)

(2,940

)

(1,892

)

 

29.                               Gold stream transaction

 

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

 

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

 

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: (i) the sale of the mineral rights for US$337 and, (ii) the services for gold extraction on the portion in which Vale operates as an agent for SLW gold extraction.

 

The result of the sale of the mineral rights of US$244 was recognized in the statement of income under other operating expenses, net, while the portion related to the provision of future services for gold extraction, was estimated at US$1,393 and is recorded as deferred revenue (liability) and will be recognized in the statement of income as the service is rendered and the gold extracted. During 2014 and 2013, the Company recognized US$64 and US$31, respectively, in statement of income related to rendered services.

 

The deferred revenue will be recognized in the future based on the units of gold extracted compared to the total reserve of proven and probable gold reserves negotiated with SLW. Defining the gain on sale of mineral interest and the deferred revenue portion of the transaction requires the use of critical accounting estimates as follow:

 

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

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

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

 

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

 

74



Table of Contents

 

GRAPHIC

 

30.                               Commitments

 

a)                                     Base Metals operations

 

i.                                         Nickel Operations – New Caledonia

 

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

 

In October 2012, the Company entered into an agreement with Sumic, a shareholder in VNC, to amend the shareholders agreement to reflect Sumic’s agreement to the dilution of their interest in VNC from 21% to 14.5%. Sumic originally held a put option to sell to Vale the shares they own in VNC if the defined cost of the initial nickel project exceeded US$4.6 billion and an agreement could not be reached on how to proceed with the project. On May 27, 2010, the threshold was reached and the put option discussion and decision period was extended. As a result of the October 2012 agreement, the trigger on the put option changed from a cost threshold to a production threshold which was to have been met by December 2014. VNC did not achieve the production test by December 2014. In February 2015, the Company concluded a further amendment to the shareholder’s agreement with Sumic which modified the production test and extended it to December 2015. If VNC achieves the production test by December 2015, the put option automatically terminates and Sumic remains a shareholder in VNC. If VNC fails to achieve the production test by December 2015 then the put option is automatically triggered and Sumic sells their equity interest to Vale.

 

ii.                                     Nickel Operations – Indonesia

 

In October 2014, Vale subsidiary PT Vale Indonesia Tbk (“PTVI”), a public company in Indonesia, renegotiated its license to operate (known as the Contract of Work (“CoW”)) with the Government of Indonesia. The renegotiation included the following main points: (i) Royalty - the royalty rate will be 2% of sales of nickel matte and will increase to 3% based on a defined nickel price threshold; (ii) Divestment - the Company agrees to further divest 15% of its interest within five years with its partner Sumitomo Mining Metal Co., Ltd. also divesting 5% of their interest; (iii) Continuity of Business Operations - as long as the Company complies with its obligations under the COW it can apply to continue the right to operate up to the year 2045; and (iv) Size of CoW Area - PTVI will reduce its the size of its CoW area by 72 kha which will not impact the implementation of its growth strategy; (v) Domestic Processing — PTVI is in compliance with its obligation to conduct domestic processing and refining; and (vi) Priority Use of Domestic Manpower, Goods and Services — PTVI is in compliance with its obligation to prioritize use of domestic manpower, goods and services. The renegotiated agreement had a net impact on the results, as loss on measurement or sales of non-current assets, of US$167 due to the reduction in the size of the COW area.

 

iii.                                 Nickel Operations – Canada

 

The Development Agreement, as amended, between Vale Canada, Vale Newfoundland & Labrador Limited (“VNLL”) and the Province of Newfoundland and Labrador (the “Province”) governs VNLL’s rights and obligations with respect to the development and operation of the Voisey’s Bay mine along with certain other obligations with respect to processing in the Province and the export of nickel and copper concentrate.

 

On December 19, 2014, the Sixth Amendment to the Development Agreement was executed (the “Sixth Amendment”).  The Sixth Amendment, amongst other things, (i) increases the amount of nickel-in-concentrate that VNLL can export from the Province by an additional 94,000 tonnes over and above the exiting limit of 539,000 tonnes, (ii) extends the time by which VNLL can export nickel-in-concentrate to December 31, 2020, and (iii) permits VNLL to export a mid-grade nickel in concentrate product (“middlings”), at VNLL’s option, to meet its’ ramp-up schedule for the Long Harbour Processing Plant (the “LHPP”). In return, VNLL has agreed, amongst other things, to (i) return to the Province an equivalent amount of nickel units for processing that it has exported, (ii) replace the middlings with an equivalent amount of nickel units within twelve months of the middlings having been exported, (iii) make certain payments to the Government in relation to the additional nickel-in-concentrate that VNLL exports, (iv) proceed diligently with constructing the LHPP, and (v) make a community investment in the Province. In addition to the commitments contained in the Sixth Amendment, other key commitments in the Development Agreement, as amended, remain binding.  As such, under the Development Agreement, as amended, VNLL has a potential obligation secured by letters of credit and other security, 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.

 

75



Table of Contents

 

GRAPHIC

 

In the course of the operations the Company has provided other letters of credit and guarantees in the amount of US$1 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.

 

b)                                     VBG - Guinea

 

On April 30, 2014, Rio Tinto plc (“Rio Tinto”) filed a lawsuit against Vale, BSGR, and other defendants in the United States District Court for the Southern District of New York, alleging violations of the U.S. Racketeer Influenced and Corrupt Organizations Act (RICO) in relation to Rio Tinto’s loss of certain Simandou mining rights, the Government of Guinea’s assignment of those rights to BSGR, and Vale’s subsequent investment in VBG.  Discovery, a pre-trial evidentiary procedure in which the parties are required to disclose information and produce documents to each other and can depose potential witnesses or take other steps to obtain relevant information, has begun and under the current schedule will be completed in March 2016.  Vale intends to vigorously defend the action, which it believes to be without factual or legal merit.

 

c)                                      Participative stockholders’ debentures

 

At the time of its privatization in 1997, Vale issued debentures to then-existing stockholders, including the Brazilian Government. The debentures’ terms were set to ensure that pre-privatization stockholders would participate in potential future benefits that might be obtained from exploiting mineral resources.

 

A total of 388,559,056 debentures were issued with a par value of R$0.01 (one cent of Brazilian Real), whose value will be inflation-indexed the General Market Price Index (“IGP-M”), as set out in the Issue Deed. On December 31, 2014 and December 31, 2013 the value of the debentures at fair value totaled US$1,726 and US$1,775, respectively. The Company made available for withdrawal in March and October of 2014 the amount of US$52 and US$66 as annual compensation.

 

d)                                     Operating lease - pelletizing operations

 

Vale has operating lease agreements with its joint ventures Companhia Coreano-Brasileira de Pelotização, Companhia Hispano-Brasileira de Pelotização, Companhia Ítalo-Brasileira de Pelotização and Companhia Nipo-Brasileira de Pelotização (together “pelletizing companies”), in which Vale leases their pelletizing plants. These renewable operating lease agreements have last between 3 and 10 years.

 

The table below shows the minimum future annual payments and required non-cancelable operating lease for the pelletizing companies as at December 31:

 

2015

 

72

 

2016

 

58

 

2017

 

47

 

2018

 

43

 

Total minimum payments required

 

220

 

 

The total amount of operational leasing expenses related to pelletizing operations for the period ended on December 31, 2014,2013 and 2012 were US$348, US$162 and US$206, respectively.

 

e)                                      Concession agreements

 

i.            Rail companies

 

The Company entered into not onerous concession agreements with the Brazilian Federal Government through the Ministry of Transport, for the exploration and development of the public rail transportation of cargo. The accounting records of grants presented in note 13.

 

Railroad

 

End of the concession period

 

Vitória a Minas e Carajás

 

June 2027

 

 

The grant can be terminated with the completion of one of the following events: the termination of the contract term, expropriation, forfeiture, cancellation, annulment or dissolution and bankruptcy of the concessionaire.

 

76



Table of Contents

 

GRAPHIC

 

ii.        Port

 

The Company has the following specialized port terminals:

 

Terminals

 

Location

 

End of the concession period

 

Port of Tubarão and bulk liquids

 

Vitória - ES

 

2020

 

Port of Vila Velha

 

Vila Velha - ES

 

2023

 

Ponta da Madeira Terminal - Píer I e III

 

S. Luiz - MA

 

2018

 

Ponta da Madeira Terminal - Píer II

 

S. Luiz - MA

 

(i)  2028

 

Port of Ore Exportation- Itaguaí Terminal

 

Itaguaí - RJ

 

2021

 

Guaíba Island Terminal - TIG - Mangaratiba

 

Mangaratiba - RJ

 

2018

 

 


(i) Concession contract ended in 2010 was extended for 36 months and renewed in March 2013 for another 15 years.

 

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

 

f)                                       Guarantee issued to affiliates

 

The Company provided corporate guarantees, within the limits of its interest, a credit line acquired by its associate Norte Energia S.A. from BNDES, Caixa Econômica Federal and Banco BTG Pactual. On December 31, 2014 the amount guaranteed by Vale was US$521. After the conclusion of the transaction of the energy generations assets (note 6), the guarantee will be shared with CEMIG GT.

 

On December 31, 2014, the total amount guaranteed by the Company to Companhia Siderúrgica do Pecém S.A. (“CSP”) bridge loan equals to US$450, within its participation threshold on CSP.

 

31.                             Related parties

 

Transactions with related parties are made by the Company at arm´s-length, 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 (associates, joint ventures and stockholders), derived from operations of sale and purchase of products and services, leasing of assets, sale of raw material and railway transportation services.

 

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

 

 

 

Assets

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Accounts receivable

 

Related parties

 

Accounts receivable

 

Related parties

 

Mitsui & Co., Ltd.

 

9

 

 

47

 

 

MRS Logística S.A.

 

3

 

24

 

6

 

6

 

Samarco Mineração S.A.

 

24

 

310

 

29

 

162

 

Teal Minerals Inc.

 

 

216

 

 

175

 

VLI Multimodal S.A.

 

25

 

 

 

 

VLI S.A.

 

9

 

 

 

 

VLI Operações Portuárias S.A.

 

26

 

 

 

 

Others

 

69

 

64

 

34

 

26

 

Total

 

165

 

614

 

116

 

369

 

 

 

 

 

 

 

 

 

 

 

Current

 

165

 

579

 

116

 

261

 

Non-current

 

 

35

 

 

108

 

Total

 

165

 

614

 

116

 

369

 

 

77



Table of Contents

 

GRAPHIC

 

 

 

Liabilities

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Suppliers and
contractors

 

Related parties

 

Suppliers and
contractors

 

Related parties

 

Baovale Mineração S.A.

 

4

 

 

15

 

 

Companhia Coreano-Brasileira de Pelotização

 

1

 

86

 

2

 

59

 

Companhia Hispano-Brasileira de Pelotização

 

32

 

 

15

 

 

Companhia Ítalo-Brasileira de Pelotização

 

1

 

47

 

2

 

16

 

Companhia Nipo-Brasileira de Pelotização

 

2

 

147

 

 

128

 

Ferrovia Centro-Atlântica S.A.

 

 

98

 

 

 

Mitsui and Co., Ltd.

 

11

 

 

 

 

MRS Logística S.A.

 

25

 

 

22

 

 

Others

 

32

 

37

 

10

 

7

 

Total

 

108

 

415

 

66

 

210

 

 

 

 

 

 

 

 

 

 

 

Current

 

108

 

306

 

66

 

205

 

Non-current

 

 

109

 

 

5

 

Total

 

108

 

415

 

66

 

210

 

 

 

 

Year ended as at December 31,

 

 

 

Income

 

Cost/ expense

 

 

 

2014

 

2013

 

2012

 

2014

 

2013

 

2012

 

California Steel Industries, Inc.

 

183

 

211

 

16

 

 

 

 

Thyssenkrupp Companhia Siderúrgica do Atlântico Ltd.

 

 

 

 

215

 

146

 

 

Companhia Coreano-Brasileira de Pelotização

 

 

 

 

97

 

33

 

70

 

Companhia Hispano-Brasileira de Pelotização

 

 

 

266

 

47

 

7

 

265

 

Companhia Ítalo-Brasileira de Pelotização

 

 

 

 

49

 

24

 

32

 

Companhia Nipo-Brasileira de Pelotização

 

 

 

 

155

 

10

 

80

 

Ferrovia Centro Atlântica S.A.

 

59

 

 

 

61

 

 

 

Mitsui & Co., Ltd.

 

111

 

121

 

102

 

35

 

 

 

MRS Logística S.A.

 

 

4

 

14

 

593

 

478

 

702

 

Samarco Mineração S.A.

 

210

 

419

 

371

 

 

 

 

VLI S.A.

 

156

 

 

 

 

 

 

VLI Multimodal S.A.

 

202

 

 

 

 

 

 

Others

 

121

 

67

 

24

 

42

 

6

 

101

 

Total

 

1,042

 

822

 

793

 

1,294

 

704

 

1,250

 

 

 

 

Year ended as at December 31,

 

 

 

Income

 

Cost/ expense

 

 

 

2014

 

2013

 

2012

 

2014

 

2013

 

2012

 

Sales/Cost of iron ore and pellets

 

210

 

419

 

624

 

367

 

80

 

469

 

Revenues/ Expense from logistic services

 

433

 

 

14

 

655

 

478

 

706

 

Sales/ Cost of steel products

 

310

 

211

 

 

215

 

146

 

 

Financial income/ Expenses

 

27

 

23

 

14

 

 

 

7

 

Others

 

62

 

169

 

141

 

57

 

 

68

 

 

 

1,042

 

822

 

793

 

1,294

 

704

 

1,250

 

 

78



Table of Contents

 

GRAPHIC

 

 

 

 

 

Statement of income

 

 

 

Balance sheet

 

Year ended as at December 31,

 

 

 

December 31, 2014

 

December 31, 2013

 

2014

 

2013

 

2012

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

Bradesco

 

34

 

25

 

3

 

3

 

 

 

 

34

 

25

 

3

 

3

 

 

Loans and financing payable

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

4,511

 

4,297

 

201

 

180

 

41

 

BNDESPar

 

589

 

718

 

40

 

48

 

14

 

 

 

5,100

 

5,015

 

241

 

228

 

55

 

 

Remuneration of key management personnel:

 

 

 

Year ended as at December 31,

 

 

 

2014

 

2013

 

2012

 

Short-term benefits:

 

30

 

27

 

36

 

Wages or pro-labor

 

11

 

11

 

11

 

Direct and indirect benefits

 

7

 

7

 

11

 

Bonus

 

12

 

9

 

14

 

 

 

 

 

 

 

 

 

Long-term benefits:

 

1

 

1

 

11

 

Based on stock

 

1

 

1

 

11

 

 

 

 

 

 

 

 

 

Termination of position

 

 

1

 

9

 

 

 

31

 

29

 

56

 

 

79



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 Antonio Marinho Conrado

 

Luiz Maurício Leuzinger

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

Paulo Rogério Caffarelli

 

 

Robson Rocha

 

Alternate

Sérgio Alexandre Figueiredo Clemente

 

Oswaldo Mário Pêgo de Amorim Azevedo

 

 

Paulo Fontoura Valle

Alternate

 

Valeriano Durval Guimarães Gomes

 

 

 

Laura Bedeschi Rego de Mattos

 

Executive Officers

Eduardo de Oliveira Rodrigues Filho

 

 

Eduardo Fernando Jardim Pinto

 

Murilo Pinto de Oliveira Ferreira

Francisco Ferreira Alexandre

 

Chief Executive Officer

Hayton Jurema da Rocha

 

 

Isao Funaki

 

Vânia Lucia Chaves Somavilla

Luiz Carlos de Freitas

 

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

Luiz Maurício Leuzinger

 

 

Marco Geovanne Tobias da Silva

 

Luciano Siani Pires

Sandro Kohler Marcondes

 

Chief Financial Officer and Investors Relations

 

 

 

Advisory Committees of the Board of Directors

 

Roger Allan Downey

 

 

Executive Officer (Fertilizers and Coal)

Controlling Committee

 

 

Eduardo Cesar Pasa

 

Gerd Peter Poppinga

Luiz Carlos de Freitas

 

Executive Officer (Ferrous)

Paulo Roberto Ferreira de Medeiros

 

 

 

 

Galib Abrahão Chaim

Executive Development Committee

 

Executive Officer (Capital Projects Implementation)

Laura Bedeschi Rego de Mattos

 

 

Luiz Maurício Leuzinger

 

Humberto Ramos de Freitas

Marcel Juviniano Barros

 

Executive Officer (Logistics and Mineral Research)

Oscar Augusto de Camargo Filho

 

 

 

 

Vacant

Strategic Committee

 

Executive Officer (Base Metals)

Murilo Pinto de Oliveira Ferreira

 

 

Dan Antonio Marinho Conrado

 

 

Luciano Galvão Coutinho

 

Marcelo Botelho Rodrigues

Mário da Silveira Teixeira Júnior

 

Global Controller Director

Oscar Augusto de Camargo Filho

 

 

 

 

Marcus Vinicius Dias Severini

Finance Committee

 

Chief Officer of Accounting and Control Department

Luciano Siani Pires

 

CRC-RJ - 093982/O-3

Eduardo de Oliveira Rodrigues Filho

 

 

Gilmar Dalilo Cezar Wanderley

 

Murilo Muller

Luiz Maurício Leuzinger

 

Chief Accountant

 

 

CRC-PR - 046788/O-5 “S” RJ

 

80



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:  February 26, 2015

 

Rogerio T. Nogueira

 

 

Director of Investor Relations

 

81