Table of Contents

 

 

 

United States
Securities and Exchange Commission

Washington, D.C. 20549

 

FORM 6-K

 

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

 

For the month of

 

April, 2017

 

Vale S.A.

 

Avenida das Américas, No. 700
22640-100 Rio de Janeiro, RJ, Brazil

(Address of principal executive office)

 

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

 

(Check One) Form 20-F x Form 40-F o

 

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

 

(Check One) Yes o No x

 

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

 

(Check One) Yes o No x

 

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

 

(Check One) Yes o No x

 

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

 

 

 



Table of Contents

 

 

Interim Financial Statements

March 31, 2017

 

 

 

 

IFRS in US$

 

1



Table of Contents

 

GRAPHIC

 

Vale S.A. Interim Financial Statements

Contents

 

 

Page

Report of independent registered public accounting firm

3

Consolidated Income Statement

4

Consolidated Statement of Comprehensive Income

5

Consolidated Statement of Cash Flows

6

Consolidated Statement of Financial Position

7

Consolidated Statement of Changes in Equity

8

Selected Notes to the Interim Financial Statements

9

1.

Corporate information

9

2.

Basis for preparation of the interim financial statements

9

3.

Information by business segment and by geographic area

10

4.

Costs and expenses by nature

13

5.

Financial result

14

6.

Income taxes

14

7.

Basic and diluted earnings per share

15

8.

Accounts receivable

16

9.

Inventories

16

10.

Other financial assets and liabilities

16

11.

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

17

12.

Acquisitions and divestitures

18

13.

Investments in associates and joint ventures

19

14.

Intangibles

21

15.

Property, plant and equipment

21

16.

Loans, borrowings, cash and cash equivalents and financial investments

22

17.

Liabilities related to associates and joint ventures

24

18.

Financial instruments classification

27

19.

Fair value estimate

28

20.

Derivative financial instruments

29

21.

Provisions

33

22.

Litigation

34

23.

Employee postretirement obligations

35

24.

Stockholders’ equity

36

25.

Related parties

37

26.

Commitments

38

27.

Additional information about derivatives financial instruments

39

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

43

 

2



Table of Contents

 

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

 

To the Board of Directors and Stockholders of

Vale S.A.

Rio de Janeiro - RJ

 

We have reviewed the accompanying condensed consolidated balance sheet of Vale S.A. (“the Company”) and subsidiaries as of March 31, 2017,  and the related condensed consolidated statements of income, comprehensive income, cash flows and changes in equity for the three-month period ended on March 31, 2017 and 2016. These condensed consolidated financial statements are the responsibility of the Company’s management.

 

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

 

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

 

We have previously audited, in accordance with standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Vale S.A. and subsidiaries as of December 31, 2016 and the related consolidated statements of income, comprehensive income, changes in equity and cash flows for the year then ended (not presented herein); and in our report dated February 22, 2017, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2016, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

 

 

SKPMG Auditores Independentes

Rio de Janeiro, Brazil

April 26, 2017

 

 

KPMG Auditores Independentes, uma sociedade simples brasileira e firma-membro da rede KPMG de firmas-membro independentes e afiliadas à KPMG International Cooperative (“KPMG International”), uma entidade suíça.

 

KPMG Auditores Independentes, a Brazilian entity and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative (“KPMG International”), a Swiss entity.

 

3



Table of Contents

 

GRAPHIC

 

Consolidated Income Statement

In millions of United States dollars, except earnings per share data

 

 

 

Three months period ended March 31,

 

 

 

Notes

 

2017

 

2016

 

 

 

 

 

 

 

(i)

 

Continuing operations

 

 

 

 

 

 

 

Net operating revenue

 

3(c)

 

8,515

 

5,335

 

Cost of goods sold and services rendered

 

4(a)

 

(4,734

)

(3,889

)

Gross profit

 

 

 

3,781

 

1,446

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

Selling and administrative expenses

 

4(b)

 

(124

)

(107

)

Research and evaluation expenses

 

 

 

(65

)

(55

)

Pre operating and operational stoppage

 

 

 

(115

)

(97

)

Other operating expenses, net

 

4(c)

 

(77

)

(36

)

 

 

 

 

(381

)

(295

)

Results on measurement or sale of non-current assets

 

12 

 

512

 

 

Operating income

 

 

 

3,912

 

1,151

 

 

 

 

 

 

 

 

 

Financial income

 

5

 

940

 

3,250

 

Financial expenses

 

5

 

(1,553

)

(1,839

)

Equity results in associates and joint ventures

 

13

 

73

 

155

 

Impairment and others results in associates and joint ventures

 

17 

 

(61

)

 

Income before income taxes

 

 

 

3,311

 

2,717

 

 

 

 

 

 

 

 

 

Income taxes

 

6

 

 

 

 

 

Current tax

 

 

 

(501

)

(341

)

Deferred tax

 

 

 

(222

)

(607

)

 

 

 

 

(723

)

(948

)

 

 

 

 

 

 

 

 

Net income from continuing operations

 

 

 

2,588

 

1,769

 

Net income (loss) attributable to noncontrolling interests

 

 

 

15

 

(1

)

Net income from continuing operations attributable to Vale’s stockholders

 

 

 

2,573

 

1,770

 

 

 

 

 

 

 

 

 

Discontinued operations

 

11

 

 

 

 

 

Net income (loss) from discontinued operations

 

 

 

(82

)

11

 

Net income attributable to noncontrolling interests

 

 

 

1

 

5

 

Net income (loss) from discontinued operations attributable to Vale’s stockholders

 

 

 

(83

)

6

 

 

 

 

 

 

 

 

 

Net income

 

 

 

2,506

 

1,780

 

Net income attributable to noncontrolling interests

 

 

 

16

 

4

 

Net income attributable to Vale’s stockholders

 

 

 

2,490

 

1,776

 

 

 

 

 

 

 

 

 

Earnings per share attributable to Vale’s stockholders:

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

7

 

 

 

 

 

Preferred share (US$)

 

 

 

0.48

 

0.34

 

Common share (US$)

 

 

 

0.48

 

0.34

 

 


(i) Period restated according to Note 11.

 

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

 

4



Table of Contents

 

GRAPHIC

 

Consolidated Statement of Comprehensive Income

In millions of United States dollars

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

Net income

 

2,506

 

1,780

 

Other comprehensive income:

 

 

 

 

 

Items that will not be reclassified subsequently to the income statement

 

 

 

 

 

Cumulative translation adjustments

 

1,114

 

3,246

 

Retirement benefit obligations

 

(30

)

(85

)

Tax recognized within other comprehensive income

 

7

 

27

 

Total items that will not be reclassified subsequently to the income statement

 

1,091

 

3,188

 

 

 

 

 

 

 

Items that may be reclassified subsequently to the income statement

 

 

 

 

 

Cumulative translation adjustments

 

(617

)

(1,601

)

Cash flow hedge

 

 

6

 

Net investments hedge

 

264

 

 

Transfer of realized results to net income, net of taxes

 

 

(3

)

Tax recognized within other comprehensive income

 

(107

)

(149

)

Total of items that may be reclassified subsequently to the income statement

 

(460

)

(1,747

)

Total comprehensive income

 

3,137

 

3,221

 

Comprehensive income attributable to noncontrolling interests

 

37

 

68

 

Comprehensive income attributable to Vale’s stockholders

 

3,100

 

3,153

 

 

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

 

5



Table of Contents

 

GRAPHIC

 

Consolidated Statement of Cash Flows

In millions of United States dollars

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

 

 

 

 

(i)

 

Cash flow from operating activities:

 

 

 

 

 

Income before income taxes from continuing operations

 

3,311

 

2,717

 

Continuing operations adjustments for:

 

 

 

 

 

Equity results in associates and joint ventures

 

(73

)

(155

)

Results on measurement or sale of non-current assets

 

(512

)

9

 

Impairment and others results in associates and joint ventures

 

61

 

 

Depreciation, amortization and depletion

 

908

 

783

 

Financial results, net

 

613

 

(1,411

)

Changes in assets and liabilities:

 

 

 

 

 

Accounts receivable

 

298

 

(992

)

Inventories

 

(221

)

(43

)

Suppliers and contractors

 

82

 

(316

)

Payroll and related charges

 

(242

)

4

 

Other assets and liabilities, net

 

(169

)

86

 

Cash provided from operations

 

4,056

 

682

 

Interest on loans and borrowings paid

 

(515

)

(459

)

Derivatives paid, net (note 20)

 

(107

)

(510

)

Income taxes

 

(368

)

(140

)

Income taxes - Settlement program

 

(121

)

(88

)

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

 

2,945

 

(515

)

Net cash provided by operating activities from discontinued operations

 

92

 

7

 

Net cash provided by (used in) operating activities

 

3,037

 

(508

)

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Financial investments redeemed (invested)

 

(53

)

89

 

Loans and advances - Net receipts (payments)

 

(144

)

(3

)

Additions to investments

 

(9

)

(90

)

Additions to property, plant and equipment and intangible (note 3(b))

 

(1,107

)

(1,327

)

Proceeds from disposal of assets and investments (note 12)

 

515

 

12

 

Others investments activities

 

(2

)

(24

)

Net cash used in investing activities from continuing operations

 

(800

)

(1,343

)

Net cash used in investing activities from discontinued operations

 

(63

)

(47

)

Net cash used in investing activities

 

(863

)

(1,390

)

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Loans and borrowings (ii)

 

 

 

 

 

Additions

 

1,150

 

3,200

 

Repayments

 

(1,118

)

(1,154

)

Transactions with stockholders:

 

 

 

 

 

Dividends and interest on capital paid to noncontrolling interest

 

(3

)

(4

)

Transactions with noncontrolling stockholders (note 12)

 

255

 

(17

)

Net cash provided by financing activities from continuing operations

 

284

 

2,025

 

Net cash used in financing activities from discontinued operations

 

(34

)

(4

)

Net cash provided by financing activities

 

250

 

2,021

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

2,424

 

123

 

Cash and cash equivalents in the beginning of the period

 

4,262

 

3,591

 

Effect of exchange rate changes on cash and cash equivalents

 

44

 

68

 

Cash and cash equivalents from disposals subsidiaries

 

(14

)

 

Cash and cash equivalents at end of the period

 

6,716

 

3,782

 

 

 

 

 

 

 

Non-cash transactions:

 

 

 

 

 

Additions to property, plant and equipment - capitalized loans and borrowing costs

 

103

 

177

 

 


(i) Period restated according to Note 11.

(ii) Includes transactions with related parties: Bradesco, Banco do Brasil and Banco Nacional do Desenvolvimento Econômico e Social - BNDES.

 

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

 

6



Table of Contents

 

GRAPHIC

 

Consolidated Statement of Financial Position

In millions of United States dollars

 

 

 

Notes

 

March 31, 2017

 

December 31, 2016

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

16

 

6,716

 

4,262

 

Accounts receivable

 

8

 

3,237

 

3,663

 

Other financial assets

 

10

 

2,196

 

363

 

Inventories

 

9

 

3,641

 

3,349

 

Prepaid income taxes

 

 

 

73

 

159

 

Recoverable taxes

 

 

 

1,553

 

1,625

 

Others

 

 

 

486

 

557

 

 

 

 

 

17,902

 

13,978

 

 

 

 

 

 

 

 

 

Non-current assets held for sale

 

11

 

4,519

 

8,589

 

 

 

 

 

22,421

 

22,567

 

Non-current assets

 

 

 

 

 

 

 

Judicial deposits

 

22(c)

 

990

 

962

 

Other financial assets

 

10

 

3,379

 

628

 

Prepaid income taxes

 

 

 

538

 

527

 

Recoverable taxes

 

 

 

767

 

727

 

Deferred income taxes

 

6(a)

 

7,127

 

7,343

 

Others

 

 

 

324

 

274

 

 

 

 

 

13,125

 

10,461

 

 

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

13

 

3,883

 

3,696

 

Intangibles

 

14

 

7,306

 

6,871

 

Property, plant and equipment

 

15

 

56,273

 

55,419

 

 

 

 

 

80,587

 

76,447

 

Total assets

 

 

 

103,008

 

99,014

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Suppliers and contractors

 

 

 

3,647

 

3,630

 

Loans and borrowings

 

16

 

2,407

 

1,660

 

Other financial liabilities

 

10

 

1,358

 

1,086

 

Taxes payable

 

 

 

687

 

657

 

Provision for income taxes

 

 

 

120

 

171

 

Liabilities related to associates and joint ventures

 

17

 

284

 

292

 

Provisions

 

21

 

651

 

952

 

Dividends and interest on capital

 

 

 

821

 

798

 

Others

 

 

 

811

 

896

 

 

 

 

 

10,786

 

10,142

 

Liabilities associated with non-current assets held for sale

 

11

 

1,039

 

1,090

 

 

 

 

 

11,825

 

11,232

 

Non-current liabilities

 

 

 

 

 

 

 

Loans and borrowings

 

16

 

27,163

 

27,662

 

Other financial liabilities

 

10

 

3,194

 

2,127

 

Taxes payable

 

 

 

5,098

 

4,961

 

Deferred income taxes

 

6(a)

 

1,677

 

1,700

 

Provisions

 

21

 

5,938

 

5,748

 

Liabilities related to associates and joint ventures

 

17

 

787

 

785

 

Deferred revenue - Gold stream

 

 

 

2,032

 

2,090

 

Others

 

 

 

1,723

 

1,685

 

 

 

 

 

47,612

 

46,758

 

Total liabilities

 

 

 

59,437

 

57,990

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

24

 

 

 

 

 

Equity attributable to Vale’s stockholders

 

 

 

42,037

 

39,042

 

Equity attributable to noncontrolling interests

 

 

 

1,534

 

1,982

 

Total stockholders’ equity

 

 

 

43,571

 

41,024

 

Total liabilities and stockholders’ equity

 

 

 

103,008

 

99,014

 

 

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

 

7



Table of Contents

 

GRAPHIC

 

Statement of Changes in Equity

In millions of United States dollars

 

 

 

Share
capital

 

Results on
conversion
of shares

 

Results from
operation with
noncontrolling
interest

 

Profit
reserves

 

Treasury
stocks

 

Unrealized fair
value gain
(losses)

 

Cumulative
translation
adjustments

 

Retained
earnings

 

Equity
attributable
to Vale’s
stockholders

 

Equity
attributable to
noncontrolling
interests

 

Total
stockholder’s
equity

 

Balance at December 31, 2016

 

61,614

 

(152

)

(699

)

4,203

 

(1,477

)

(1,147

)

(23,300

)

 

39,042

 

1,982

 

41,024

 

Net income

 

 

 

 

 

 

 

 

2,490

 

2,490

 

16

 

2,506

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

(23

)

 

 

(23

)

 

(23

)

Net investments hedge

 

 

 

 

 

 

 

174

 

 

174

 

 

174

 

Translation adjustments

 

 

 

 

120

 

 

(18

)

356

 

1

 

459

 

21

 

480

 

Transactions with stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

(2

)

(2

)

Acquisitions and disposal of participation of noncontrolling interest (note 12)

 

 

 

(105

)

 

 

 

 

 

(105

)

(508

)

(613

)

Capitalization of noncontrolling interest advances

 

 

 

 

 

 

 

 

 

 

25

 

25

 

Balance at March 31, 2017

 

61,614

 

(152

)

(804

)

4,323

 

(1,477

)

(1,188

)

(22,770

)

2,491

 

42,037

 

1,534

 

43,571

 

 

 

 

Share
capital

 

Results on
conversion
of shares

 

Results from
operation with
noncontrolling
interest

 

Profit
reserves

 

Treasury
stocks

 

Unrealized fair
value gain
(losses)

 

Cumulative
translation
adjustments

 

Retained
earnings

 

Equity
attributable
to Vale’s
stockholders

 

Equity
attributable to
noncontrolling
interests

 

Total
stockholder’s
equity

 

Balance at December 31, 2015

 

61,614

 

(152

)

(702

)

985

 

(1,477

)

(992

)

(25,687

)

 

33,589

 

2,115

 

35,704

 

Net income

 

 

 

 

 

 

 

 

1,776

 

1,776

 

4

 

1,780

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

(58

)

 

 

(58

)

 

(58

)

Cash flow hedge

 

 

 

 

 

 

2

 

 

 

2

 

 

2

 

Translation adjustments

 

 

 

 

96

 

 

(43

)

1,383

 

(3

)

1,433

 

64

 

1,497

 

Transactions with stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

(159

)

(159

)

Capitalization of noncontrolling interest advances

 

 

 

 

 

 

 

 

 

 

6

 

6

 

Balance at March 31, 2016

 

61,614

 

(152

)

(702

)

1,081

 

(1,477

)

(1,091

)

(24,304

)

1,773

 

36,742

 

2,030

 

38,772

 

 

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

 

8



Table of Contents

 

GRAPHIC

 

Selected Notes to the Interim Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

1.              Corporate information

 

Vale S.A. (the “Parent Company”) is a public company headquartered at 700, Avenida das Américas, Rio de Janeiro, Brazil with securities traded on the stock exchanges of São Paulo - BM&F BOVESPA (Vale3 and Vale5), New York - NYSE (VALE and VALE.P), Paris - NYSE Euronext (Vale3 and Vale5) and Madrid — LATIBEX (XVALO and XVALP).

 

Vale and its direct and indirect subsidiaries (“Vale” or “Company”) are global producers of iron ore and iron ore pellets, key raw materials for steelmaking, and producers of nickel, which is used to produce stainless steel and metal alloys employed in the production of several products. The Company also produces copper, metallurgical and thermal coal, manganese ore, ferroalloys, platinum group metals, gold, silver and cobalt. The information by segment is presented in note 3.

 

2.              Basis for preparation of the interim financial statements

 

a)    Statement of compliance

 

The condensed consolidated interim financial statements of the Company (“interim financial statements”) present the accounts of the Company and have been prepared in accordance with IAS 34 Interim Financial Reporting of the International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).

 

b)    Basis of presentation

 

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

 

The accounting practices, accounting estimates and judgments, risk management and measurement methods are the same as those adopted when preparing the financial statements for the year ended December 31, 2016. The accounting policy for recognizing and measuring income taxes in the interim period is described in note 6. These interim financial statements were prepared to update users about relevant information presented in the period and should be read in conjunction with the financial statements for the year ended December 31, 2016.

 

The comparative information for the period ended March 31, 2016 was restated for the purposes of applying IFRS 5 “Non-current assets held for sale and discontinued operations” after approval by the Board of Directors of the sale of the fertilizers assets, as presented in Note 11.

 

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

 

The exchange rates used by the Company for major currencies to translate its operations are as follows :

 

 

 

Closing rate

 

Average rate for the three months period ended

 

 

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2016

 

US Dollar (“US$”)

 

3.1684

 

3.2591

 

3.1451

 

3.9022

 

Canadian dollar (“CAD”)

 

2.3785

 

2.4258

 

2.3760

 

2.8421

 

Australian dollar (“AUD”)

 

2.4200

 

2.3560

 

2.3824

 

2.8165

 

Euro (“EUR” or “€”)

 

3.3896

 

3.4384

 

3.3510

 

4.3008

 

 

Subsequent events were evaluated through April 26, 2017, which is the date the interim financial statements were approved by the Board of Directors.

 

c)    Accounting standards issued but not yet effective

 

The standards and interpretations issued by IASB relevant to the Company but not yet effective are the same as those adopted when preparing the financial statements for the year ended December 31, 2016.

 

9



Table of Contents

 

GRAPHIC

 

3.          Information by business segment and 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)   Adjusted EBITDA

 

Adjusted EBITDA is used by management to support the decision making process for segments. The definition of adjusted EBITDA for the Company is the operating income or loss excluding (i) the depreciation, depletion and amortization, (ii) results on measurement or sales of non-current assets, (iii) impairment, (iv) onerous contracts and plus (v) dividends received from associates and joint ventures.

 

 

 

Three months period ended March 31, 2017

 

 

 

Net operating revenue

 

Cost of goods sold and
services rendered

 

Sales, administrative
and other operating
expenses

 

Research and evaluation

 

Pre operating and
operational stoppage

 

Adjusted EBITDA

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

4,826

 

(1,677

)

2

 

(16

)

(41

)

3,094

 

Iron ore Pellets

 

1,459

 

(652

)

(12

)

(3

)

(1

)

791

 

Ferroalloys and manganese

 

86

 

(44

)

(2

)

 

 

(3

)

37

 

Other ferrous products and services

 

126

 

(76

)

(4

)

(1

)

 

45

 

 

 

6,497

 

(2,449

)

(16

)

(20

)

(45

)

3,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

324

 

(248

)

(12

)

(3

)

 

61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

1,132

 

(862

)

(43

)

(9

)

(38

)

180

 

Copper

 

465

 

(230

)

(3

)

(2

)

 

230

 

 

 

1,597

 

(1,092

)

(46

)

(11

)

(38

)

410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

97

 

(99

)

(96

)

(31

)

(1

)

(130

)

Total of continuing operations

 

8,515

 

(3,888

)

(170

)

(65

)

(84

)

4,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

370

 

(339

)

(15

)

(2

)

(11

)

3

 

Total

 

8,885

 

(4,227

)

(185

)

(67

)

(95

)

4,311

 

 

10



Table of Contents

 

GRAPHIC

 

 

 

Three months period ended March 31, 2016

 

 

 

Net operating revenue

 

Cost of goods sold
and services rendered

 

Sales, administrative
and other operating
expenses

 

Research and
evaluation

 

Pre operating and
operational stoppage

 

Dividends received
from associates and
joint ventures

 

Adjusted EBITDA

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

2,917

 

(1,309

)

(156

)

(11

)

(32

)

 

1,409

 

Iron ore Pellets

 

753

 

(437

)

(16

)

 

(4

)

 

296

 

Ferroalloys and manganese

 

47

 

(46

)

2

 

 

(2

)

 

1

 

Other ferrous products and services

 

87

 

(59

)

5

 

 

(1

)

 

32

 

 

 

3,804

 

(1,851

)

(165

)

(11

)

(39

)

 

1,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

154

 

(293

)

49

 

(2

)

(1

)

 

(93

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

1,000

 

(764

)

(24

)

(14

)

(32

)

 

166

 

Copper

 

353

 

(192

)

3

 

(1

)

 

 

163

 

 

 

1,353

 

(956

)

(21

)

(15

)

(32

)

 

329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

24

 

(45

)

8

 

(27

)

 

1

 

(39

)

Total of continuing operations

 

5,335

 

(3,145

)

(129

)

(55

)

(72

)

1

 

1,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

384

 

(294

)

(11

)

(5

)

(4

)

 

70

 

Total

 

5,719

 

(3,439

)

(140

)

(60

)

(76

)

1

 

2,005

 

 

11



Table of Contents

 

GRAPHIC

 

Adjusted EBITDA is reconciled to net income (loss) as follows:

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

Adjusted EBITDA from continuing operations

 

4,308

 

1,935

 

Depreciation, depletion and amortization

 

(908

)

(783

)

Dividends received from associates and joint ventures

 

 

(1

)

Results on measurement or sale of non-current assets

 

512

 

 

Operating income

 

3,912

 

1,151

 

Financial results, net

 

(613

)

1,411

 

Equity results in associates and joint ventures

 

73

 

155

 

Impairment and others results in associates and joint ventures

 

(61

)

 

Income taxes

 

(723

)

(948

)

Net income from continuing operations

 

2,588

 

1,769

 

Net income (loss) attributable to noncontrolling interests

 

15

 

(1

)

Net income attributable to Vale’s stockholders

 

2,573

 

1,770

 

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

Adjusted EBITDA from discontinued operations

 

3

 

70

 

Depreciation, depletion and amortization

 

 

(67

)

Impairment of non-current assets and onerous contracts

 

(111

)

 

 

Operating income (loss)

 

(108

)

3

 

 

 

 

 

 

 

Financial results, net

 

(4

)

14

 

Equity results in associates and joint ventures

 

 

1

 

Income taxes

 

30

 

(7

)

Net income (loss) from discontinued operations

 

(82

)

11

 

Net income attributable to noncontrolling interests

 

1

 

5

 

Net income (loss) attributable to Vale’s stockholders

 

(83

)

6

 

 

b)   Assets by segment

 

 

 

March 31, 2017

 

Three months period ended March 31, 2017

 

 

 

Product inventory

 

Investments in
associates and joint
ventures

 

Property, plant and
equipment and
intangible (i)

 

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

 

Depreciation, depletion
and amortization (iii)

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrous minerals

 

1,455

 

1,906

 

36,094

 

830

 

417

 

Coal

 

104

 

317

 

1,853

 

56

 

105

 

Base metals

 

1,076

 

13

 

23,410

 

211

 

381

 

Others

 

11

 

1,647

 

2,222

 

10

 

5

 

Total

 

2,646

 

3,883

 

63,579

 

1,107

 

908

 

 

 

 

December 31, 2016

 

Three months period ended March 31, 2016

 

 

 

Product inventory

 

Investments in
associates and joint
ventures

 

Property, plant and
equipment and
intangible (i)

 

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

 

Depreciation, depletion
and amortization (iii)

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrous minerals

 

1,134

 

1,808

 

34,834

 

917

 

347

 

Coal

 

126

 

285

 

1,907

 

133

 

23

 

Base metals

 

1,110

 

12

 

23,372

 

269

 

407

 

Others

 

3

 

1,591

 

2,177

 

8

 

6

 

Total

 

2,373

 

3,696

 

62,290

 

1,327

 

783

 

 


(i)  Goodwill is allocated mainly in iron ore and nickel segments in the amount of US$1,282 and US$1,850 in March 31, 2017 and US$1,246 and US$1,835 in December 31, 2016, respectively.

(ii) Includes only cash effect.

(iii) Refers to amounts recognized in the income statement.

 

12



Table of Contents

 

GRAPHIC

 

c)    Revenues by geographic area

 

 

 

Three months period ended March 31, 2017

 

 

 

Ferrous minerals

 

Coal

 

Base metals

 

Others

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas, except United States and Brazil

 

142

 

 

304

 

 

446

 

United States of America

 

53

 

 

186

 

45

 

284

 

Europe

 

890

 

89

 

505

 

16

 

1,500

 

Middle East/Africa/Oceania

 

427

 

51

 

3

 

 

481

 

Japan

 

390

 

33

 

88

 

 

511

 

China

 

3,658

 

 

160

 

 

3,818

 

Asia, except Japan and China

 

255

 

101

 

311

 

 

667

 

Brazil

 

682

 

50

 

40

 

36

 

808

 

Net operating revenue

 

6,497

 

324

 

1,597

 

97

 

8,515

 

 

 

 

Three months period ended March 31, 2016

 

 

 

Ferrous minerals

 

Coal

 

Base metals

 

Others

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas, except United States and Brazil

 

91

 

3

 

278

 

 

372

 

United States of America

 

34

 

 

171

 

4

 

209

 

Europe

 

485

 

7

 

423

 

 

915

 

Middle East/Africa/Oceania

 

164

 

19

 

9

 

 

192

 

Japan

 

254

 

34

 

52

 

 

340

 

China

 

2,272

 

25

 

157

 

 

2,454

 

Asia, except Japan and China

 

156

 

66

 

245

 

 

467

 

Brazil

 

348

 

 

18

 

20

 

386

 

Net operating revenue

 

3,804

 

154

 

1,353

 

24

 

5,335

 

 

4.              Costs and expenses by nature

 

a)    Cost of goods sold and services rendered

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

 

 

 

 

 

 

Personnel

 

547

 

457

 

Materials and services

 

782

 

620

 

Fuel oil and gas

 

309

 

289

 

Maintenance

 

723

 

606

 

Energy

 

215

 

143

 

Acquisition of products

 

164

 

83

 

Depreciation and depletion

 

846

 

744

 

Freight

 

659

 

500

 

Others

 

489

 

447

 

Total

 

4,734

 

3,889

 

 

 

 

 

 

 

Cost of goods sold

 

4,595

 

3,782

 

Cost of services rendered

 

139

 

107

 

Total

 

4,734

 

3,889

 

 

b)    Selling and administrative expenses

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

Personnel

 

54

 

47

 

Services

 

12

 

11

 

Depreciation and amortization

 

29

 

22

 

Taxes and rents

 

7

 

7

 

Others

 

22

 

20

 

Total

 

124

 

107

 

 

c)    Others operational expenses (incomes), net

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

Provision for litigation

 

12

 

29

 

Provision for loss with VAT credits (ICMS)

 

 

6

 

Profit sharing program

 

39

 

1

 

Disposals (reversals) of materials and inventories

 

3

 

(86

)

Others

 

23

 

86

 

Total

 

77

 

36

 

 

13



Table of Contents

 

GRAPHIC

 

5.              Financial result

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

Financial expenses

 

 

 

 

 

Loans and borrowings gross interest

 

(503

)

(411

)

Capitalized loans and borrowing costs

 

103

 

177

 

Labor, tax and civil lawsuits

 

(18

)

(21

)

Derivative financial instruments

 

(106

)

(58

)

Indexation and exchange rate variation (a)

 

(332

)

(1,167

)

Participative stockholders’ debentures

 

(412

)

(116

)

Expenses of REFIS

 

(126

)

(114

)

Others

 

(159

)

(129

)

 

 

(1,553

)

(1,839

)

Financial income

 

 

 

 

 

Short-term investments

 

36

 

39

 

Derivative financial instruments

 

315

 

498

 

Indexation and exchange rate variation (b)

 

561

 

2,695

 

Others

 

28

 

18

 

 

 

940

 

3,250

 

Financial results, net

 

(613

)

1,411

 

 

 

 

 

 

 

Summary of indexation and exchange rate variation

 

 

 

 

 

Loans and borrowings

 

499

 

2,638

 

Others

 

(270

)

(1,110

)

Net (a) + (b)

 

229

 

1,528

 

 

As from January 1, 2017, the Company started to apply net investment hedge accounting in foreign operation, for more information see note 16.

 

6.              Income taxes

 

a) Deferred income tax assets and liabilities

 

Changes in deferred tax are as follows:

 

 

 

Assets

 

Liabilities

 

Total

 

Balance at December 31, 2016

 

7,343

 

1,700

 

5,643

 

Effect in income statement

 

(251

)

(29

)

(222

)

Translation adjustment

 

139

 

10

 

129

 

Other comprehensive income

 

(104

)

(4

)

(100

)

Balance at March 31, 2017

 

7,127

 

1,677

 

5,450

 

 

 

 

Assets

 

Liabilities

 

Total

 

Balance at December 31, 2015

 

7,904

 

1,670

 

6,234

 

Effect in income statement

 

(651

)

(44

)

(607

)

Transfers between asset and liabilities

 

84

 

84

 

 

Translation adjustment

 

478

 

125

 

353

 

Other comprehensive income

 

(140

)

(18

)

(122

)

Balance at March 31, 2016

 

7,675

 

1,817

 

5,858

 

 

14



Table of Contents

 

GRAPHIC

 

b)   Income tax reconciliation — Income statement

 

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

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

Income before income taxes

 

3,311

 

2,717

 

Income taxes at statutory rates - 34%

 

(1,126

)

(924

)

Adjustments that affect the basis of taxes:

 

 

 

 

 

Income tax benefit from interest on stockholders’ equity

 

126

 

 

Tax incentives

 

178

 

3

 

Equity results

 

25

 

57

 

Additions of tax loss carryforward

 

14

 

57

 

Unrecognized tax losses of the period

 

(176

)

(185

)

Gain on sale of subsidiaries (note 12)

 

175

 

 

Others

 

61

 

44

 

Income taxes

 

(723

)

(948

)

 

Income tax expense is recognized at an amount determined by the estimated tax rate, adjusted for the tax effect of certain items recognized in full in the interim period. As such, the effective tax rate in the interim financial statement may differ from management’s estimate of the effective tax rate for the annual financial statement.

 

c)          Income taxes - Settlement program (“REFIS”)

 

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

 

At March 31, 2017, the balance of US$5,580 (US$482 as current and US$5,098 as non-current) is due in 139 remaining monthly installments, bearing interest at the SELIC rate.

 

7.                   Basic and diluted earnings per share

 

The values of basic and diluted earnings per share are as follows:

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

Basic and diluted earnings per share from continuing operations:

 

 

 

 

 

Income available to preferred stockholders

 

982

 

676

 

Income available to common stockholders

 

1,591

 

1,094

 

Total

 

2,573

 

1,770

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share from discontinued operations:

 

 

 

 

 

Income (loss) available to preferred stockholders

 

(32

)

2

 

Income (loss) available to common stockholders

 

(51

)

4

 

Total

 

(83

)

6

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

Income available to preferred stockholders

 

951

 

678

 

Income available to common stockholders

 

1,539

 

1,098

 

Total

 

2,490

 

1,776

 

 

 

 

 

 

 

Thousands of shares

 

 

 

 

 

Weighted average number of shares outstanding — preferred shares

 

1,967,722

 

1,967,722

 

Weighted average number of shares outstanding — common shares

 

3,185,653

 

3,185,653

 

Total

 

5,153,375

 

5,153,375

 

 

 

 

 

 

 

Basic and diluted earnings per share from continuing operations:

 

 

 

 

 

Preferred share (US$)

 

0.50

 

0.34

 

Common share (US$)

 

0.50

 

0.34

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share from discontinued operations:

 

 

 

 

 

Preferred share (US$)

 

(0.02

)

 

Common share (US$)

 

(0.02

)

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

Preferred share (US$)

 

0.48

 

0.34

 

Common share (US$)

 

0.48

 

0.34

 

 

The Company does not hold dilutive potential ordinary shares outstanding that could result in dilution of earnings (loss) per share.

 

15



Table of Contents

 

GRAPHIC

 

8.              Accounts receivable

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

 

 

 

 

Trade receivables

 

3,298

 

3,723

 

Impairment of trade receivables

 

(61

)

(60

)

 

 

3,237

 

3,663

 

 

 

 

 

 

 

Trade receivables related to the steel sector - %

 

84.69

%

83.44

%

 

There are no significant amounts recognized in income statement related as impairment of trade receivables for the three-month period ended on March 31, 2017 and 2016.

 

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

 

9.              Inventories

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

 

 

 

 

Product inventory

 

2,808

 

2,572

 

Impairment of product inventory

 

(162

)

(199

)

 

 

2,646

 

2,373

 

 

 

 

 

 

 

Consumable inventory

 

995

 

976

 

Total

 

3,641

 

3,349

 

 

Product inventories by segments are presented in note 3(b).

 

10.           Other financial assets and liabilities

 

 

 

Current

 

Non-Current

 

 

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

December 31, 2016

 

Others financial assets

 

 

 

 

 

 

 

 

 

Financial investments

 

77

 

18

 

 

 

Loans

 

 

 

183

 

180

 

Derivative financial instruments (note 20)

 

206

 

274

 

520

 

446

 

Related parties (note 25)

 

1,913

 

71

 

2,676

 

2

 

 

 

2,196

 

363

 

3,379

 

628

 

Others financial liabilities

 

 

 

 

 

 

 

 

 

Derivative financial instruments (note 20)

 

383

 

414

 

969

 

1,225

 

Related parties (note 25)

 

975

 

672

 

1,019

 

127

 

Participative stockholders’ debentures

 

 

 

1,206

 

775

 

 

 

1,358

 

1,086

 

3,194

 

2,127

 

 

16



Table of Contents

 

GRAPHIC

 

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

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

Fertilizers
assets

 

Shipping
assets

 

Total

 

Fertilizers
assets

 

Nacala

 

Shipping
assets

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

85

 

 

85

 

86

 

6

 

 

92

 

Inventories

 

438

 

 

438

 

387

 

2

 

 

389

 

Other current assets

 

112

 

 

112

 

107

 

114

 

 

221

 

Investments in associates and joint ventures

 

93

 

 

93

 

90

 

 

 

90

 

Property, plant and equipment and Intangible

 

2,697

 

357

 

3,054

 

2,694

 

4,064

 

357

 

7,115

 

Other non-current assets

 

737

 

 

737

 

679

 

3

 

 

682

 

Total assets

 

4,162

 

357

 

4,519

 

4,043

 

4,189

 

357

 

8,589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

274

 

 

274

 

280

 

41

 

 

321

 

Other current liabilities

 

185

 

 

185

 

192

 

13

 

 

205

 

Other non-current liabilities

 

580

 

 

580

 

559

 

5

 

 

564

 

Total liabilities

 

1,039

 

 

1,039

 

1,031

 

59

 

 

1,090

 

Net non-current assets held for sale

 

3,123

 

357

 

3,480

 

3,012

 

4,130

 

357

 

7,499

 

 

a)    Discontinued operations (Fertilizers assets)

 

In December 2016, the Company entered into an agreement with The Mosaic Company (“Mosaic”) to sell (i) the phosphate assets located in Brazil, except those mainly related to nitrogen assets located in Cubatão (Brazil); (ii) the control of Compañia Minera Miski Mayo S.A.C., in Peru; (iii) the potassium assets located in Brazil; and (iv) the potash projects in Canada for US$2.5 billion.

 

Completion of the transaction is expected for the end of 2017 and is subject to the spin-off of the nitrogen assets from Vale Fertilizantes S.A.; the fulfillment of usual precedent conditions, including the approval of the Administrative Council of Economic Defense (CADE) and other antitrust authorities; and other operational and regulatory matters.

 

The fertilizer segment, including Cubatão, is presented as a discontinued operation and the related assets and liabilities were classified as assets and liabilities held for sale.

 

On March 31, 2017, the net assets of the fertilizers segment was adjusted to reflect the fair value less cost to sell and a loss of US$111 was recognized in the income statement from discontinued operations as “Impairment of non-current assets and onerous contracts”.

 

The results for the period and the cash flows of discontinued operations of the Fertilizer segment are presented as follows:

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

Discontinued operations

 

 

 

 

 

Net operating revenue

 

370

 

384

 

Cost of goods sold and services rendered

 

(339

)

(360

)

Operating expenses

 

(28

)

(21

)

Impairment of non-current assets and onerous contracts

 

(111

)

 

Operating income (loss)

 

(108

)

3

 

Financial Results, net

 

(4

)

14

 

Equity results in associates and joint ventures

 

 

1

 

Income (loss) before income taxes

 

(112

)

18

 

Income taxes

 

30

 

(7

)

Net income (loss) from discontinued operations

 

(82

)

11

 

Net income attributable to noncontrolling interests

 

1

 

5

 

Net income (loss) attributable to Vale’s stockholders

 

(83

)

6

 

 

17



Table of Contents

 

GRAPHIC

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

Discontinued operations

 

 

 

 

 

Cash flow from operating activities

 

 

 

 

 

Income (loss) before income taxes

 

(112

)

18

 

Adjustments:

 

 

 

 

 

Equity results in associates and joint ventures

 

 

(1

)

Depreciation, amortization and depletion

 

 

67

 

Impairment of non-current assets and onerous contracts

 

111

 

 

Increase (decrease) in assets and liabilities

 

93

 

(77

)

Net cash provided by operating activities

 

92

 

7

 

 

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

 

Additions to property, plant and equipment

 

(63

)

(39

)

Others

 

 

(8

)

Net cash used in investing activities

 

(63

)

(47

)

 

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

 

Loans and borrowings

 

 

 

 

 

Repayments

 

(34

)

(4

)

Net cash used in financing activities

 

(34

)

(4

)

Net cash used in discontinued operations

 

(5

)

(44

)

 

12.           Acquisitions and divestitures

 

In December 2014 and as amended in November 2016, the Company signed an agreement with Mitsui & Co., Ltd. (“Mitsui”) to transfer 50% of its stake of 66.7% in Nacala Logistic Corridor, which comprises entities that holds railroads and port concessions located in Mozambique and Malawi. Also, Mitsui committed to acquire 15% participation in the entity that owns Vale Moçambique, which hold the Moatize Coal Project.

 

In March 2017, the transaction was concluded, and consideration of US$690 was received by Vale. After the completion of the transaction, the Company (i) holds 81% of Vale Moçambique and retains the control of the Moatize Coal Project and (ii) with the 50% interest remaining in Nacala Logistic corridor structure (Nacala BV), the Company shares control of the joint venture with Mitsui.

 

Nacala Logistic Corridor is in negotiations for a Project Finance, the completion of which is expected to occur during the course of 2017.  Upon the completion an additional amount of US$57 will be paid by Mitsui. Mitsui has certain rights, based on the execution of the Project Finance, to sell their participation in the Moatize Coal Project and Nacala BV, back to Vale, based on the original amounts and the same number of shares. The fair value of these put options is non-significant.

 

As a consequence of sharing control of Nacala BV, the Company:

 

(i) derecognized the assets and liabilities classified as held for sale in the total amount of US$4,144, from which US$4,063 refers to property plant and equipment and intangibles;

 

(ii) derecognized US$14 related to cash and cash equivalents;

 

(iii) recognized a gain of US$504 related to the sale and the re-measurement at fair value, of its remaining interest at Nacala BV based on the consideration received;

 

(iv) reclassified the gain related to cumulative translation adjustments to income statements in the amount of US$11;

 

The result of the transaction was recognized in income statement as “Results on measurement or sale of non-current assets”.

 

The results of the transaction with the Moatize Coal Project was recognized in “Results from operation with noncontrolling interest” in the amount of US$105, directly in Stockholders’ Equity.

 

The consideration of US$690 was recognized in the statement of cash flows in “Proceeds from disposal of assets and investments” in the amount of US$435 and “Transactions with noncontrolling stockholders” in the amount of US$255.

 

18



Table of Contents

 

GRAPHIC

 

13.        Investments in associates and joint ventures

 

a) Changes during the period

 

Changes in investments in associates and joint ventures are as follows:

 

 

 

2017

 

2016

 

 

 

Associates

 

Joint
ventures

 

Total

 

Associates

 

Joint
ventures

 

Total

 

Balance at January 1st,

 

1,437

 

2,259

 

3,696

 

1,323

 

1,617

 

2,940

 

Additions

 

 

31

 

31

 

 

83

 

83

 

Translation adjustment

 

33

 

58

 

91

 

99

 

160

 

259

 

Equity results in income statement

 

(5

)

78

 

73

 

(3

)

158

 

155

 

Equity results from discontinued operations

 

 

 

 

1

 

 

1

 

Dividends declared

 

(8

)

 

(8

)

(21

)

(8

)

(29

)

Others

 

 

 

 

 

(12

)

(12

)

Balance at March 31,

 

1,457

 

2,426

 

3,883

 

1,399

 

1,998

 

3,397

 

 

The investments by segments are presented in note 3(b).

 

19



Table of Contents

 

GRAPHIC

 

Investments in associates and joint ventures (continued)

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

Equity results in the income statement

 

Dividends received

 

 

 

 

 

% voting

 

 

 

 

 

Three months period ended March 31,

 

Three months period ended March 31,

 

Associates and joint ventures

 

% ownership

 

capital

 

March 31, 2017

 

December 31, 2016

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baovale Mineração S.A.

 

50.00

 

50.00

 

29

 

26

 

2

 

(1

)

 

 

Companhia Coreano-Brasileira de Pelotização

 

50.00

 

50.00

 

81

 

68

 

12

 

5

 

 

 

Companhia Hispano-Brasileira de Pelotização (i)

 

50.89

 

51.00

 

71

 

59

 

11

 

4

 

 

 

Companhia Ítalo-Brasileira de Pelotização (i)

 

50.90

 

51.00

 

77

 

69

 

7

 

4

 

 

 

Companhia Nipo-Brasileira de Pelotização (i)

 

51.00

 

51.11

 

133

 

108

 

22

 

12

 

 

 

MRS Logística S.A.

 

48.16

 

46.75

 

518

 

488

 

16

 

20

 

 

 

VLI S.A.

 

37.60

 

37.60

 

976

 

969

 

(13

)

(5

)

 

 

Zhuhai YPM Pellet Co.

 

25.00

 

25.00

 

21

 

21

 

 

 

 

 

 

 

 

 

 

 

1,906

 

1,808

 

57

 

39

 

 

 

Coal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henan Longyu Energy Resources Co., Ltd.

 

25.00

 

25.00

 

295

 

285

 

10

 

(10

)

 

 

Nacala Corridor Holding Netherlands B.V.

 

50.00

 

50.00

 

22

 

 

 

 

 

 

 

 

 

 

 

 

317

 

285

 

10

 

(10

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Korea Nickel Corp.

 

25.00

 

25.00

 

13

 

12

 

1

 

(2

)

 

 

 

 

 

 

 

 

13

 

12

 

1

 

(2

)

 

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aliança Geração de Energia S.A. (i)

 

55.00

 

55.00

 

605

 

582

 

7

 

4

 

 

 

Aliança Norte Energia Participações S.A. (i)

 

51.00

 

51.00

 

165

 

148

 

3

 

(2

)

 

 

California Steel Industries, Inc.

 

50.00

 

50.00

 

194

 

185

 

9

 

(2

)

 

 

Companhia Siderúrgica do Pecém

 

50.00

 

50.00

 

531

 

527

 

(10

)

113

 

 

 

Mineração Rio Grande do Norte S.A.

 

40.00

 

40.00

 

132

 

129

 

(1

)

19

 

 

 

Others

 

 

 

 

 

20

 

20

 

(3

)

(4

)

 

 

1

 

 

 

 

 

 

 

1,647

 

1,591

 

5

 

128

 

 

1

 

Total

 

 

 

 

 

3,883

 

3,696

 

73

 

155

 

 

1

 

 


(i) Although the Company held majority of the voting capital, the entities are accounted under equity method due to the stockholders’ agreement where relevant decisions are shared with other parties.

 

20



Table of Contents

 

GRAPHIC

 

14.           Intangibles

 

Changes in intangibles are as follows:

 

 

 

Goodwill

 

Concessions

 

Right of use

 

Software

 

Total

 

Balance at December 31, 2016

 

3,081

 

3,301

 

147

 

342

 

6,871

 

Additions

 

 

365

 

 

8

 

373

 

Disposals

 

 

(1

)

 

 

(1

)

Amortization

 

 

(49

)

 

(37

)

(86

)

Translation adjustment

 

50

 

86

 

2

 

11

 

149

 

Balance at March 31, 2017

 

3,131

 

3,702

 

149

 

324

 

7,306

 

Cost

 

3,131

 

4,938

 

226

 

1,594

 

9,889

 

Accumulated amortization

 

 

(1,236

)

(77

)

(1,270

)

(2,583

)

Balance at March 31, 2017

 

3,131

 

3,702

 

149

 

324

 

7,306

 

 

 

 

Goodwill

 

Concessions

 

Right of use

 

Software

 

Total

 

Balance at December 31, 2015

 

2,956

 

1,814

 

207

 

347

 

5,324

 

Additions

 

 

365

 

1

 

1

 

367

 

Disposals

 

 

(1

)

 

 

(1

)

Amortization

 

 

(32

)

(11

)

(37

)

(80

)

Translation adjustment

 

139

 

208

 

19

 

35

 

401

 

Transfers

 

 

 

(67

)

74

 

7

 

Balance at March 31, 2016

 

3,095

 

2,354

 

149

 

420

 

6,018

 

Cost

 

3,095

 

3,238

 

256

 

1,391

 

7,980

 

Accumulated amortization

 

 

(884

)

(107

)

(971

)

(1,962

)

Balance at March 31, 2016

 

3,095

 

2,354

 

149

 

420

 

6,018

 

 

15.        Property, plant and equipment

 

Changes in property, plant and equipment are as follows:

 

 

 

Land

 

Building

 

Facilities

 

Equipment

 

Mineral
properties

 

Others

 

Constructions
in progress

 

Total

 

Balance at December 31, 2016

 

724

 

10,674

 

9,471

 

6,794

 

8,380

 

7,515

 

11,861

 

55,419

 

Additions (i)

 

 

 

 

 

 

 

503

 

503

 

Disposals

 

 

 

(6

)

(3

)

 

(2

)

(5

)

(16

)

Assets retirement obligation

 

 

 

 

 

36

 

 

 

36

 

Depreciation, amortization and depletion

 

 

(147

)

(167

)

(193

)

(153

)

(173

)

 

(833

)

Translation adjustment

 

17

 

229

 

194

 

97

 

109

 

195

 

323

 

1,164

 

Transfers

 

14

 

831

 

1,432

 

273

 

639

 

771

 

(3,960

)

 

Balance at March 31, 2017

 

755

 

11,587

 

10,924

 

6,968

 

9,011

 

8,306

 

8,722

 

56,273

 

Cost

 

755

 

17,746

 

17,413

 

12,424

 

16,803

 

12,310

 

8,722

 

86,173

 

Accumulated depreciation

 

 

(6,159

)

(6,489

)

(5,456

)

(7,792

)

(4,004

)

 

(29,900

)

Balance at March 31, 2017

 

755

 

11,587

 

10,924

 

6,968

 

9,011

 

8,306

 

8,722

 

56,273

 

 

 

 

Land

 

Building

 

Facilities

 

Equipment

 

Mineral
properties

 

Others

 

Constructions
in progress

 

Total

 

Balance at December 31, 2015

 

766

 

9,101

 

8,292

 

7,307

 

10,304

 

7,206

 

11,126

 

54,102

 

Additions (i)

 

 

 

 

 

 

 

873

 

873

 

Disposals

 

 

 

 

(10

)

(3

)

(8

)

(1

)

(22

)

Assets retirement obligation

 

 

 

 

 

38

 

 

 

38

 

Depreciation, amortization and depletion

 

 

(114

)

(140

)

(214

)

(177

)

(140

)

 

(785

)

Translation adjustment

 

59

 

627

 

512

 

372

 

682

 

555

 

919

 

3,726

 

Transfers

 

(4

)

227

 

48

 

229

 

94

 

32

 

(633

)

(7

)

Balance at March 31, 2016

 

821

 

9,841

 

8,712

 

7,684

 

10,938

 

7,645

 

12,284

 

57,925

 

Cost

 

821

 

14,754

 

14,070

 

13,128

 

18,271

 

11,290

 

12,284

 

84,618

 

Accumulated depreciation

 

 

(4,913

)

(5,358

)

(5,444

)

(7,333

)

(3,645

)

 

(26,693

)

Balance at March 31, 2016

 

821

 

9,841

 

8,712

 

7,684

 

10,938

 

7,645

 

12,284

 

57,925

 

 


(i) Includes capitalized borrowing costs, see cash flow.

 

There are no material changes to the net book value of consolidated property, plant and equipment pledged to secure judicial claims and loans and borrowings (note 16(c)) compared to those disclosed in the financial statements as at December 31, 2016.

 

21



Table of Contents

 

GRAPHIC

 

16.           Loans, borrowings, cash and cash equivalents and financial inves tments

 

a)     Net debt

 

The Company evaluates the net debt with the objective of ensuring the continuity of its business in the long term, being able to generate value to its stockholders, through the payment of dividends and capital gain.

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

 

 

 

 

Debt contracts in the international markets

 

21,372

 

21,130

 

Debt contracts in Brazil

 

8,198

 

8,192

 

Total of loans and borrowings

 

29,570

 

29,322

 

 

 

 

 

 

 

(-) cash and cash equivalents

 

6,716

 

4,262

 

(-) Financial investments

 

77

 

18

 

Net debt

 

22,777

 

25,042

 

 

b)     Cash and cash equivalents

 

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

 

c)      Loans and borrowings

 

i)      Total debt

 

 

 

Current liabilities

 

Non-current liabilities

 

 

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

December 31, 2016

 

Debt contracts in the international markets

 

 

 

 

 

 

 

 

 

Floating rates in:

 

 

 

 

 

 

 

 

 

US$

 

308

 

234

 

5,483

 

5,489

 

EUR

 

 

 

214

 

211

 

Fixed rates in:

 

 

 

 

 

 

 

 

 

US$

 

 

 

14,084

 

13,083

 

EUR

 

 

 

802

 

1,583

 

Other currencies

 

18

 

17

 

208

 

209

 

Accrued charges

 

255

 

304

 

 

 

 

 

581

 

555

 

20,791

 

20,575

 

Debt contracts in Brazil

 

 

 

 

 

 

 

 

 

Floating rates in:

 

 

 

 

 

 

 

 

 

R$, indexed to TJLP, TR, IPCA, IGP-M and CDI

 

1,070

 

402

 

5,002

 

5,621

 

Basket of currencies and US$ indexed to LIBOR

 

351

 

343

 

1,125

 

1,217

 

Fixed rates in:

 

 

 

 

 

 

 

 

 

R$

 

67

 

66

 

206

 

216

 

Accrued charges

 

338

 

294

 

39

 

33

 

 

 

1,826

 

1,105

 

6,372

 

7,087

 

 

 

2,407

 

1,660

 

27,163

 

27,662

 

 

The future flows of debt payments principal, per nature of funding and interest are as follows:

 

 

 

Principal

 

Estimated future

 

 

 

Bank loans

 

Capital markets

 

Development
agencies

 

Total

 

interests payments
(i)

 

2017

 

41

 

 

727

 

768

 

1,801

 

2018

 

1,896

 

 

1,173

 

3,069

 

1,733

 

2019

 

1,095

 

1,000

 

1,380

 

3,475

 

1,522

 

2020

 

1,630

 

1,347

 

944

 

3,921

 

1,346

 

2021

 

722

 

1,345

 

929

 

2,996

 

1,132

 

Between 2022 and 2025

 

1,351

 

3,310

 

1,235

 

5,896

 

2,903

 

2026 onwards

 

81

 

8,491

 

241

 

8,813

 

5,930

 

 

 

6,816

 

15,493

 

6,629

 

28,938

 

16,367

 

 


(i) Estimated future payments of interest, calculated based on interest rate curves and foreign exchange rates applicable as at March 31, 2017 and considering that all amortization payments and payments at maturity on loans and borrowings will be made on their contracted payments dates. The amount includes the estimated values of future interest payments (not yet accrued), in addition to interest already recognized in the financial statements.

 

22



Table of Contents

 

GRAPHIC

 

At March 31, 2017, the average annual interest rates by currency are as follows:

 

Loans and borrowings

 

Average interest rate (i)

 

Total debt

 

US$

 

5.03

%

21,607

 

R$ (ii)

 

9.96

%

6,712

 

EUR (iii)

 

3.43

%

1,024

 

Other currencies

 

3.37

%

227

 

 

 

 

 

29,570

 

 


(i)   In order to determine the average interest rate for debt contracts with floating rates, the Company used the rate applicable  at March 31, 2017.

(ii)  R$ denominated debt that bears interest at IPCA, CDI, TR or TJLP, plus spread. For a total of US$5,230  the Company entered into derivative transactions to mitigate the exposure to the cash flow variations of the floating rate debt denominated in R$, resulting in an average cost of 2.55% per year in US$.

(iii) Eurobonds, for which the Company entered into derivatives to mitigate the exposure to the cash flow variations of the debt denominated in EUR, resulting in an average cost of 4.29% per year in US$.

 

ii)   Credit and financing lines

 

 

 

 

 

 

 

Period of the

 

 

 

Available amount

 

Type

 

Contractual currency

 

Date of agreement

 

agreement

 

Total amount

 

March 31, 2017

 

Credit lines

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facilities

 

US$

 

May 2015

 

5 years

 

3,000

 

3,000

 

Revolving credit facilities

 

US$

 

July 2013

 

5 years

 

2,000

 

2,000

 

Financing lines

 

 

 

 

 

 

 

 

 

 

 

BNDES (i)

 

R$

 

April 2008

 

10 years

 

2,304

 

89

 

BNDES - CLN 150

 

R$

 

September 2012

 

10 years

 

1,226

 

6

 

BNDES - S11D e S11D Logística

 

R$

 

May 2014

 

10 years

 

1,945

 

647

 

 


(i)   Memorandum of understanding signature date, however term is considered from the signature date of each contract amendment. This credit line supported or supports the pelletizing plant VIII, Onça Puma, Salobo I and II and capital expenditure of Itabira projects.

 

iii) Funding

 

In February 2017, the Company issued through Vale Overseas Limited guaranteed notes due August 2026 totaling US$1,000.  The notes bears 6.250% coupon per year, payable semi-annually, and were sold at a price of 107.793% of the principal amount. The notes were consolidated with, and formed a single series with, Vale Overseas’s US$1,000 6.250% notes due 2026 issued on August, 2016.

 

iv) Guarantees

 

As at March 31, 2017 and December 31, 2016, loans and borrowings are secured by property, plant and equipment and receivables in the amount of US$474 and US$472, respectively.

 

The securities issued through Vale’s 100%-owned finance subsidiary Vale Overseas Limited are fully and unconditionally guaranteed by Vale.

 

v) Covenants

 

Some of the Company’s debt agreements with lenders contain financial covenants. The main covenants in those agreements 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 at March 31, 2017 and December 31, 2016.

 

vi) Hedge in foreign operations

 

Implementation of net investment hedge

 

On January 1, 2017, Vale S.A., the functional currency of which is Reais, designated its debts in US$ and Euro, as an instrument in a hedge of its investment in foreign operations (Vale International S.A. and Vale International Holding GmbH; hedging objects) for mitigating the foreign exchange risk on financial statements.

 

At March 31, 2017 the carrying value of the designated debts are US$8,034 and EUR750. The foreign exchange gains of US$227 and US$37 (US$150 and US$24, net taxes) on translation of the US$ and Euro debts, respectively, to R$ was recognized in the “Other comprehensive income” in stockholders’ equity. This hedge was highly effective throughout the period ended on March 31, 2017.

 

23



Table of Contents

 

GRAPHIC

 

Accounting policy

 

Foreign currency differences arising on the translation of a financial liability designated as a hedge of a net investment in a foreign operation are recognized in other comprehensive income to the extent that the hedge is effective and regardless of whether the net investment is held directly or through an intermediate parent.

 

The hedging instrument is accounted for in the same way as a cash flow hedge, i.e. translated at the closing rate with the gain or loss on the effective hedge being recognized in equity. Gains or losses in the reserves will only be realized when the foreign operation is disposed of.

 

17.          Liabilities related to associates and joint ventures

 

Refers to the provision to comply with the obligations under the agreement related to the dam failure of Samarco Mineração S.A. (“Samarco”), which is a Brazilian joint venture between Vale S.A. and BHP Billiton Brasil Ltda. (“BHPB”), as follows:

 

a) Framework agreement

 

On November 5, 2015, Samarco experienced the failure of an iron ore tailings dam (“Fundão”) in the state of Minas Gerais.

 

Samarco and its shareholders, Vale S.A. and BHPB, entered into an Agreement (“Framework Agreement”) on March 2, 2016 with the Brazilian federal government, the two Brazilian states affected by the failure (Espírito Santo and Minas Gerais) and other governmental authorities in order to implement the programs for remediation and compensation of the areas and communities affected by Samarco’s dam failure.

 

The Framework Agreement does not contemplate admission of civil, criminal or administrative liability for the Fundão dam failure.

 

The Framework Agreement has a 15-year term, renewable for successive one-year periods until all the obligations under the Framework Agreement have been performed.

 

On June 24, 2016, the Renova Foundation (“Foundation”) was constituted, under the Framework Agreement, to develop and implement the socio-economic restoration and compensation programs. The Foundation began its operations in August of 2016.

 

To the extent that Samarco does not meet its funding obligations to the foundation, each of Vale S.A. and BHPB will provide, under the terms of the Framework Agreement, funds to the Foundation in proportion to its 50% equity interest in Samarco.

 

As the consequence of the dam failure, governmental authorities ordered the suspension of Samarco’s operations.

 

b) Estimates used for the provision

 

In light of the uncertainties related to the Samarco’s future cash flow, Vale S.A. recognized a provision on its interim financial statements as of June 30, 2016, for estimated costs in the amount of US$1,163 (R$3,733) provision, which represents Vale S.A.’s best estimate of the obligation to comply with the reparation and compensation programs under the Framework Agreement, equivalent to its 50% equity interest in Samarco.

 

In August 2016 and January 2017, Samarco issued non-convertible private debentures, which were subscribed equally by Vale S.A., and BHPB, being the resources contributed by Vale S.A., in the first quarter of 2017, allocated as follows:

 

(i) US$60 (R$187) used in the reparation programs in accordance with the Framework Agreement, and therefore, applied against the provision mentioned above;

 

(ii) US$61 (R$191) applied by Samarco to fund its working capital, and recognized in Vale´s income statement as “Impairment and other results in associates and joint ventures”.

 

Under the debentures agreement, Vale S.A might make available until June 2017 of up to US$59 (R$184) to Samarco to support its operations, without undertaking an obligation to Samarco. Funds for working capital requirements will be released as needed by the shareholders subject to achieving certain milestones.

 

As a result of constituting the Foundation, most of the reparation and compensation programs were transferred from Samarco. Therefore, Vale S.A. made contributions to the Foundation totaling US$23 (R$75) in the first quarter of 2017 to be used in the programs in accordance with the Framework Agreement.

 

24



Table of Contents

 

GRAPHIC

 

As a result of the above mentioned, the movements of the provision in the first quarter of 2017 are as follows:

 

 

 

2017

 

Balance at January 1st,

 

1,077

 

Payments

 

(83

)

Interests

 

47

 

Translation adjustment

 

30

 

Balance at March 31,

 

1,071

 

 

 

 

 

Current liabilities

 

284

 

Non-current liabilities

 

787

 

Liabilities

 

1,071

 

 

At each reporting period, Vale S.A. will reassess the key assumptions used by Samarco in the preparation of the projected future cash flows and will adjust the provision, if required.

 

c) Contingencies related to Samarco accident

 

(i) Public civil claim filed by the Federal Government and others

 

The federal government, the two Brazilian states affected by the failure (Espirito Santo and Minas Gerais) and other governmental authorities have initiated a public civil lawsuit against Samarco and its shareholders, Vale S.A. and BHPB, with an estimated value indicated by the plaintiffs of US$6.4 billion (R$20.2 billion).

 

On May 5, 2016, the Framework Agreement, which was signed on March 2, 2016, was ratified by the Federal Regional Court (“TRF”), 1st Region. In June 2016 the Superior Court of Justice (“STJ”) in Brazil issued an interim order, suspending the decision of TRF, which ratified the Framework Agreement until the final judgments of the claim.

 

On August 17, 2016, the TRF of the 1st Region rejected the appeal presented by Samarco, Vale S.A. and BHPB against the interim order, and overruled the judicial decision that ratified the Framework Agreement. This decision of the TRF of the 1st Region, among other measures, confirmed a prior injunction that prohibited the defendants from transferring or conveying any of their interest in its Brazilian iron ore concessions, without, however, limiting their production and commercial activities and ordered a deposit with the court of US$379 (R$1.2 billion) by January 2017. This US$379 (R$1.2 billion) cash deposit was provisionally replaced by the guarantees provided for under the agreements with MPF, as detailed in the item (ii) below.

 

(ii) Public civil action filed by Federal Prosecution Office

 

On May 3, 2016, the Federal Prosecution Office (MPF) filed a public civil action against Samarco and its shareholders and presented several demands, including: (i) the adoption of measures for mitigating the social, economic and environmental impacts resulting from the Fundão dam failure and other emergency measures; (ii) the payment of compensation to the community; and (iii) payments for the collective moral damage. The initial action value claimed by the Federal Prosecution Office (MPF) is US$49 billion (R$155 billion). The first conciliatory hearing was held on September 13, 2016. On November 21, 2016, the court ordered that the defendants be served, and the defendants submitted their defense.

 

In January 2017 Samarco, Vale S.A. and BHPB entered into two preliminary agreements with the Federal Prosecutor’s Office in Brazil (MPF).

 

The first agreement (“First Agreement”) aims to outline the process and timeline for negotiations of a Final Agreement (“Final Agreement”), expected to occur by June 30th, 2017. This First Agreement establishes a timeline and actions to set the ground for conciliation of two public civil actions which aim to establish socio-economic and socio-environmental remediation and compensation programs for the impacts of the Fundão dam failure, respectively: claim nº 023863-07.2016.4.01.3800, filed by the Federal Prosecutors (amounting to US$49 billion (R$155 billion)), as mentioned this item, and claim nº 0069758-61.2015.4.01.3400, filed by the Federal Government, the states of Minas Gerais and Espírito Santo and other governmental authorities (amounting to US$6.4 billion (R$20.2 billion)), as mentioned in the item (i) above. Both claims were filed with the 12 th  Judicial Federal Court of Belo Horizonte.

 

In addition, the First Agreement provides for: (i) the appointment of experts selected by the Federal Prosecutors and paid for by the companies to conduct a diagnosis and follow the progress of the 41 programs under the Framework Agreement signed on March 2nd,

 

25



Table of Contents

 

GRAPHIC

 

2016 by the companies and the Federal Government and the states of Minas Gerais and Espírito Santo and other governmental authorities and (ii) holding at least eleven public hearings by April 15th, 2017, five of which are to be held in Minas Gerais, three in Espírito Santo and the remainder in the indigenous territories of the Krenak, Comboios and Caieiras Velhas, in order to allow these communities to take part in the definition of the content of the Final Agreement.

 

Under the First Agreement, Samarco, Vale S.A. and BHPB will provide the 12 th  Judicial Federal Court of Belo Horizonte with a guarantee for fulfillment of the obligations regarding the financing and payment of the socio-environmental and socio-economic remediation programs resulting from the Fundão dam failure, pursuant to the two public civil actions, until the signing of the Final Agreement, amounting to US$694 (R$2.2 billion), of which (i) US$32 (R$100) in financial investments; (ii) US$410 (R$1.3 billion) in insurance bonds; and (iii) US$252 (R$800) in assets of Samarco. In order to implement the First Agreement, it has been requested that the 12 th  Judicial Federal Court of Belo Horizonte accept such guarantees until the completion of the negotiations and the signing of the Final Agreement, or until June 30, 2017, whichever comes first; or until the parties reach a new agreement regarding the guarantees. If, by June 30 th , the negotiations have not been completed, the Federal Prosecutor’s Office may require that the 12 th  Judicial Federal Court of Belo Horizonte re-institute the order for the deposit of US$379 (R$1.2 billion) in relation to the US$6.4 billion (R$20.2 billion) public civil action, which is currently suspended. The parties requested the partially ratification of the First Agreement, excluding only the engagement of the socio-economic expert condition, which are being treated with MPF.

 

On March 16, 2017, the 12th Judicial Federal Court of Belo Horizonte partially ratified the First Agreement, being that this decision includes: (i) ratification of the engagement of experts to perform a socio-environmental impact assessment and assessment of programs under the Framework Agreement signed on March 2nd, 2016 and a period of 60 days for the companies to engage an expert to perform the socio-economic impact assessment; (ii) the consolidation and suspension of related claims aiming to avoid contradictory or conflicting decisions and to establish a unified judicial procedure in order for the parties to be able to reach a final agreement; (iii) accepted the guarantees proposed by Samarco and its shareholders under the Preliminary Agreement on a temporary basis.

 

In addition, the Second Agreement (Second Agreement) was signed, which establishes a timetable to make funds available to remediate the social, economic and environmental damages caused by the Fundão dam failure in the municipalities of Barra Longa, Rio Doce, Santa Cruz do Escalvado and Ponte Nova, amounting to US$63 (R$200). The 12th Judicial Federal Court of Belo Horizonte ratified this Second Agreement.

 

(iii) U.S. Securities class action suits

 

On May 2, 2016, Vale S.A. and certain of its officers were named as defendants in securities class action suits in the Federal Court in New York brought by holders of Vale’s American Depositary Receipts under U.S. federal securities laws. The lawsuits allege that Vale S.A. made false and misleading statements or not make disclosures concerning the risks and dangers of the operations of Samarco’s Fundão dam and the adequacy of related programs and procedures. The plaintiffs have not specified an amount of alleged damages or indemnities in these actions.

 

In July 2016, Vale S.A. and the individual defendants filed a motion to dismiss the Amended Complaint.

 

On March 23, 2017 the judge issued a decision rejecting a significant portion of the claims against Vale S.A. and the individual defendants, and determining the prosecution of the action with respect to more limited claims. The narrow portion of plaintiffs’ case that remains is related to certain statements about procedures, policies and risk mitigation plans contained in Vale S.A.’s sustainability reports in 2013 and 2014, and certain statements regarding to the responsibility of Vale S.A. for the Fundão dam failure made in a conference call in November 2015. Vale S.A. continues to contest the lawsuit and the outstanding points.

 

(iv) Criminal lawsuit

 

On October 20, 2016, the MPF brought a criminal lawsuit in the Brazilian Federal Justice Court against Vale S.A., BHPB, Samarco, VogBr Recursos Hídricos e Geotecnia Ltda. and 22 individuals for alleged crimes against the environment, urban planning and cultural heritage, flooding, landslide, as well as for alleged crimes against the victims of the Fundão dam failure.

 

On November 16, 2016, the judge received the Federal Prosecutors Office criminal lawsuit and determined the summons of all defendants, granting 30 days each to file their defenses, to count from the day they receive the summon. Vale has already been served and its defense was presented in March 3, 2017.

 

Currently, the case-files are awaiting the indictment of the defendants regarding the request for dismemberment made by the Federal

 

26



Table of Contents

 

GRAPHIC

 

Prosecutor’s Office , as well as the responses regarding the prosecution.

 

(v) Other lawsuits

 

In addition, Samarco and its shareholders were named as a defendant in several other lawsuits brought by individuals, corporations and governmental entities seeking personal and property damages.

 

These lawsuits and petitions are at early stages, so it is not possible to determine a range of outcomes or reliable estimates of the potential exposure at this time. No contingent liability has been quantified and no provision was recognized for lawsuits related to Samarco´s dam failure.

 

18.                                Financial instruments classification

 

 

 

March 31, 2017

 

December 31, 2016

 

Financial assets

 

Loans and
receivables or
amortized cost

 

At fair value
through profit or
loss

 

Total

 

Loans and
receivables or
amortized cost

 

At fair value
through profit or
loss

 

Total

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

6,716

 

 

6,716

 

4,262

 

 

4,262

 

Financial investments

 

77

 

 

77

 

18

 

 

18

 

Derivative financial instruments

 

 

206

 

206

 

 

274

 

274

 

Accounts receivable

 

3,237

 

 

3,237

 

3,663

 

 

3,663

 

Related parties

 

1,913

 

 

1,913

 

71

 

 

71

 

 

 

11,943

 

206

 

12,149

 

8,014

 

274

 

8,288

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

520

 

520

 

 

446

 

446

 

Loans

 

183

 

 

183

 

180

 

 

180

 

Related parties

 

2,676

 

 

2,676

 

2

 

 

2

 

 

 

2,859

 

520

 

3,379

 

182

 

446

 

628

 

Total of financial assets

 

14,802

 

726

 

15,528

 

8,196

 

720

 

8,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

3,647

 

 

3,647

 

3,630

 

 

3,630

 

Derivative financial instruments

 

 

383

 

383

 

 

414

 

414

 

Loans and borrowings

 

2,407

 

 

2,407

 

1,660

 

 

1,660

 

Related parties

 

975

 

 

975

 

672

 

 

672

 

 

 

7,029

 

383

 

7,412

 

5,962

 

414

 

6,376

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

969

 

969

 

 

1,225

 

1,225

 

Loans and borrowings

 

27,163

 

 

27,163

 

27,662

 

 

27,662

 

Related parties

 

1,019

 

 

1,019

 

127

 

 

127

 

Participative stockholders’ debentures

 

 

1,206

 

1,206

 

 

775

 

775

 

 

 

28,182

 

2,175

 

30,357

 

27,789

 

2,000

 

29,789

 

Total of financial liabilities

 

35,211

 

2,558

 

37,769

 

33,751

 

2,414

 

36,165

 

 

27



Table of Contents

 

GRAPHIC

 

19.                                Fair value estimate

 

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

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

Level 2

 

Level 3

 

Total

 

Level 2

 

Level 3

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

373

 

353

 

726

 

405

 

315

 

720

 

Total

 

373

 

353

 

726

 

405

 

315

 

720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

892

 

460

 

1,352

 

1,190

 

449

 

1,639

 

Participative stockholders’ debentures

 

1,206

 

 

1,206

 

775

 

 

775

 

Total

 

2,098

 

460

 

2,558

 

1,965

 

449

 

2,414

 

 

Methods and techniques of evaluation

 

i)            Derivative financial instruments

 

Financial instruments are evaluated by calculating their present value through the use of instrument yield curves at the closing 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 which 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, in addition to 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 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.

 

For the TJLP swaps, the calculation of the fair value assumes that TJLP is constant, that is the projections of future cash flow in Brazilian Reais are made on the basis of the last TJLP disclosed.

 

Contracts for the purchase or sale of products, inputs and costs of selling with future settlement are priced using the forward 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.

 

b)         Fair value of financial instruments not measured at fair value

 

The fair values and carrying amounts of loans (net of interest) are as follows :

 

Financial liabilities

 

Balance

 

Fair value

 

Level 1

 

Level 2

 

March 31, 2017

 

 

 

 

 

 

 

 

 

Debt principal

 

28,938

 

29,143

 

15,278

 

13,865

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Debt principal

 

28,691

 

27,375

 

13,874

 

13,501

 

 

28



Table of Contents

 

GRAPHIC

 

20.                        Derivative financial instruments

 

a)          Derivatives effects on statement of financial position

 

 

 

Assets

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

Derivatives not designated as hedge accounting

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

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

 

140

 

4

 

132

 

1

 

IPCA swap

 

7

 

72

 

7

 

61

 

Pré-dolar swap

 

2

 

41

 

1

 

23

 

 

 

149

 

117

 

140

 

85

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel

 

 

 

4

 

2

 

Bunker oil

 

57

 

 

130

 

 

 

 

57

 

 

134

 

2

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

403

 

 

359

 

 

 

 

403

 

 

359

 

Total

 

206

 

520

 

274

 

446

 

 

 

 

Liabilities

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

Derivatives not designated as hedge accounting

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

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

 

338

 

399

 

293

 

638

 

IPCA swap

 

19

 

45

 

20

 

57

 

Eurobonds swap

 

7

 

33

 

7

 

45

 

Euro Forward

 

 

 

46

 

 

Pre dollar swap

 

5

 

28

 

5

 

32

 

 

 

369

 

505

 

371

 

772

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel

 

 

 

5

 

2

 

Bunker oil

 

14

 

 

38

 

 

 

 

14

 

 

43

 

2

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

464

 

 

451

 

 

 

 

464

 

 

451

 

Total

 

383

 

969

 

414

 

1,225

 

 

b)         Effects of derivatives on the income statement, cash flow and other comprehensive income

 

 

 

Three months period ended March 31,

 

 

 

Gain (loss) recognized in the
income statement

 

Financial settlement inflows
(outflows)

 

Gain (loss) recognized in other
comprehensive income

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

Derivatives not designated as hedge accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

181

 

394

 

(44

)

(43

)

 

 

IPCA swap

 

24

 

42

 

 

1

 

 

 

Eurobonds swap

 

(27

)

16

 

(39

)

(142

)

 

 

Euro forward

 

46

 

 

 

 

 

 

Pre dollar swap

 

23

 

34

 

 

(73

)

 

 

 

 

247

 

486

 

(83

)

(257

)

 

 

Commodities price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

 

(24

)

(1

)

(17

)

 

 

Bunker oil

 

(72

)

(14

)

(23

)

(182

)

 

 

 

 

(72

)

(38

)

(24

)

(199

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

34

 

(5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as cash flow hedge accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker oil

 

 

 

 

(51

)

 

 

Foreign exchange

 

 

(3

)

 

(3

)

 

2

 

 

 

 

(3

)

 

(54

)

 

2

 

Total

 

209

 

440

 

(107

)

(510

)

 

2

 

 

29



Table of Contents

 

GRAPHIC

 

The maturity dates of the derivative financial instruments are as follows:

 

 

 

Last maturity dates

 

Currencies and interest rates

 

July 2023

 

Bunker oil

 

December 2017

 

Nickel

 

March 2019

 

Others

 

December 2027

 

 

Additional information about derivatives financial instruments

 

In millions of United States dollars, except as otherwise stated

 

The risk of the derivatives portfolio is measured using the delta-Normal parametric approach, and 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 estimate considers a 95% confidence level for a one-business day time horizon.

 

There was no cash amount deposited as margin call regarding derivative positions on March 31, 2017. The derivative positions described in this document did not have initial costs associated.

 

The following tables detail the derivatives positions for Vale and its controlled companies as of March 31, 2017, with the following information: notional amount, fair value including credit risk, gains or losses in the period, value at risk and the fair value breakdown by year of maturity.

 

a)                            Foreign exchange and interest rates derivative positions

 

(i)        Derivative instruments for the R$ denominated debt instruments

 

In order to reduce cash flow volatility, swap transactions were implemented to convert into US$ the cash flows from certain debt instruments denominated in R$ with interest rates linked mainly to CDI, TJLP and IPCA. In those swaps, Vale pays fixed or floating rates in US$ and receives payments in R$ linked to the interest rates of the protected debt instruments.

 

The swap transactions were negotiated over-the-counter and the protected items are the cash flows from debt instruments linked to R$. These programs transform into US$ the obligations linked to R$ to achieve a currency offset in the Company’s cash flows, by matching its receivables - mainly linked to US$ - with its payables.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Settlement

 

 

 

 

 

 

 

 

 

 

 

Notional

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Index

 

Average rate

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2017

 

2018

 

2019+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

(58

)

(121

)

35

 

36

 

80

 

(137

)

 

Receivable

 

R$

6.289

 

R$

6.289

 

CDI

 

106,78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

2.110

 

US$

2.105

 

Fix

 

3,77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

(482

)

(622

)

(79

)

47

 

(103

)

(86

)

(293

)

Receivable

 

R$

3.846

 

R$

4.360

 

TJLP +

 

1,28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

1.768

 

US$

2.030

 

Fix

 

1,64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ floating rate swap

 

 

 

 

 

 

 

 

 

 

 

(53

)

(55

)

 

4

 

(2

)

(4

)

(47

)

Receivable

 

R$

240

 

R$

242

 

TJLP +

 

0,90

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

138

 

US$

140

 

Libor +

 

-1,22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ fixed rate vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

10

 

(13)

 

 

21

 

(2)

 

16

 

(4)

 

Receivable

 

R$

1.019

 

R$

1.031

 

Fix

 

6,43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

337

 

US$

343

 

Fix

 

-1,28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

(39

)

(51

)

 

10

 

 

6,9

 

(46

)

Receivable

 

R$

1.000

 

R$

1.000

 

IPCA +

 

6,55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

434

 

US$

434

 

Fix

 

3,98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. CDI swap

 

 

 

 

 

 

 

 

 

 

 

54

 

42

 

 

0,4

 

(19)

 

(5

)

78

 

Receivable

 

R$

1.350

 

R$

1.350

 

IPCA +

 

6,62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

R$

1.350

 

R$

1.350

 

CDI

 

98,58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30



Table of Contents

 

 

(ii)    Derivative instruments for EUR denominated debt instruments

 

In order to reduce the cash flow volatility, swap and forward transactions were implemented to convert into US$ the cash flows from certain debt instruments issued in Euros by Vale. In those swaps, Vale receives fixed rates in EUR and pays fixed rates in US$. In those forwards only the principal amount of the debt is converted from EUR to US$.

 

The swap and forward transactions were negotiated over-the-counter and the protected items are the cash flows from debt instruments linked to EUR. The financial settlement inflows/outflows are offset by the protected items’ losses/gains due to EUR/US$ exchange rate.

 

 

 

 

 

 

 

Financial Settlement

 

 

 

 

 

 

 

Notional

 

 

 

 

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Index

 

Average rate

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2017

 

2018

 

2019+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EUR fixed rate vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

(40

)

(52

)

(7

)

5

 

 

(6

)

(33

)

Receivable

 

500

 

500

 

Fix

 

3,75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

613

 

US$

613

 

Fix

 

4,29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Settlement

 

 

 

Fair value

 

 

 

Notional

 

Bought /

 

Average rate

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Sold

 

(USD/EUR)

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

0

 

500

 

B

 

1,143

 

 

(46

)

(32

)

 

 

 

b)                            Commodities derivative positions

 

(i)        Bunker Oil purchase cash flows derivatives

 

In order to reduce the impact of bunker oil price fluctuation on 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.

 

The derivative transactions were negotiated over-the-counter and the protected item is part of the Vale’s costs linked to bunker oil prices. The financial settlement inflows/outflows are offset by the protected items’ losses/gains due to bunker oil prices changes.

 

 

 

 

 

 

 

Financial Settlement

 

 

 

Fair value

 

 

 

Notional (ton)

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Sold

 

(US$/ton)

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil protection

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call options

 

2.682.000

 

2.856.000

 

B

 

326

 

58

 

130

 

1

 

13

 

58

 

Put options

 

2.682.000

 

2.856.000

 

S

 

216

 

(15

)

(14

)

 

3

 

(15

)

Total

 

 

 

 

 

 

 

 

 

43

 

116

 

 

 

 

 

43

 

 

As at December 31, 2016, excludes US$24, of transactions in which the financial settlement occurs subsequently of the closing month.

 

(ii)    Derivative instruments for base metals raw materials and products

 

Derivative instruments for nickel sales at fixed prices, derivatives transactions were implemented to convert into floating prices the contracts with clients that required a fixed price, in order to keep nickel revenues exposed to nickel price fluctuations. Those operations are usually implemented through the purchase of nickel forwards.

 

In the operational protection program for the purchase of raw materials and products, derivatives transactions were implemented, usually through the sale of nickel and copper forward or futures, in order to reduce the mismatch between the pricing period of purchases (concentrate, cathode, sinter, scrap and others) and the pricing period of the final product sales to the clients.

 

The derivative transactions are negotiated at London Metal Exchange or over-the-counter and the protected item is part of Vale’s revenues and costs linked to nickel and copper prices. The financial settlement inflows/outflows are offset by the protected items’ losses/gains due to nickel and copper prices changes.

 

31



Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Settlement

 

 

 

 

 

 

 

 

 

Notional(ton)

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Sold

 

(US$/ton)

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed price sales protection

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel forwards

 

11.133

 

11.615

 

B

 

9.981

 

0

 

(1

)

(1

)

3

 

(2

)

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw material purchase protection

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel forwards

 

89

 

134

 

S

 

10.679

 

0,04

 

0,11

 

0,07

 

0,03

 

0,04

 

 

Copper forwards

 

656

 

441

 

S

 

5.999

 

0,04

 

(0,14

)

(0,28

)

0,04

 

0,04

 

 

Total

 

 

 

 

 

 

 

 

 

0,08

 

(0,03

)

 

 

 

 

0,08

 

 

 

c)                             Silver Wheaton Corp. warrants

 

The company owns warrants of Silver Wheaton Corp. (SLW), a Canadian company with stocks negotiated in Toronto Stock Exchange and New York Stock Exchange. Such warrants configure American call options and were received as part of the payment regarding the sale of part of gold payable flows produced as a sub product from Salobo copper mine and some nickel mines in Sudbury.

 

 

 

 

 

 

 

Financial Settlement

 

 

 

Fair value

 

 

 

Notional (quantity)

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Sold

 

(US$/share)

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call options

 

10.000.000

 

10.000.000

 

B

 

44

 

50

 

44

 

 

5

 

50

 

 

d)                            Debentures convertible into shares of Valor da Logística Integrada (“VLI”)

 

The company has debentures in which lenders have the option to convert the outstanding debt into a specified quantity of shares of VLI owned by the company.

 

 

 

 

 

 

 

Financial Settlement

 

 

 

Fair value

 

 

 

Notional (quantity)

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Sold

 

(R$/share)

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion options

 

140.239

 

140.239

 

S

 

8.448

 

(68

)

(72

)

 

5

 

(68

)

 

e)                             Options related to Minerações Brasileiras Reunidas S.A. (“MBR”) shares

 

The Company entered into a contract that has options related to MBR shares. Under certain restrict and contingent conditions, which are beyond the buyer’s control, such as illegality due to changes in the law, the contract has a clause that gives the buyer the right to sell back its stake to the Company. It this case, the Company could settle through cash or shares. On the other hand, the Company has the right to buy back this non-controlling interest in the subsidiary.

 

 

 

 

 

 

 

Financial Settlement

 

 

 

Fair value

 

 

 

Notional (quantity,  in millions )

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Sold

 

(R$/share)

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2017+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options

 

2.139

 

2.139

 

B/S

 

1,8

 

151

 

121

 

 

12

 

151

 

 

32



Table of Contents

 

 

f)                              Embedded derivatives in contracts

 

The Company has some 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.

 

 

 

 

 

 

 

 

 

 

 

Financial Settlement

 

 

 

Fair value

 

 

 

Notional(ton)

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Sold

 

(US$/ton)

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel forwards

 

4.858

 

5.626

 

S

 

10.232

 

(0,01

)

0,35

 

 

 

 

 

(0,01

)

Copper forwards

 

2.276

 

3.684

 

S

 

5.835

 

(0,03

)

1,54

 

 

 

 

 

(0,03

)

Total

 

 

 

 

 

 

 

 

 

(0,04

)

1,88

 

 

1,87

 

(0,04

)

 

The Company has also a natural gas purchase agreement in which there´s a clause that defines that a premium can be charged if the Company’s pellet sales prices trade above a pre-defined level. This clause is considered an embedded derivative.

 

 

 

 

 

 

 

 

 

 

 

Financial Settlement

 

 

 

 

 

 

 

 

 

Notional(volume/month)

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

Fair value by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Sold

 

(US$/ton)

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2017

 

2018+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call options

 

746.667

 

746.667

 

S

 

233

 

(3,7

)

(2,0

)

 

2,2

 

(0,05

)

(3,7

)

 

In August 2014 the Company sold part of its stake in Valor da Logística Integrada (“VLI”) to an investment fund managed by Brookfield Asset Management (“Brookfield”). The sales contract includes a clause that establishes, under certain conditions, a minimum return guarantee on Brookfield’s investment. This clause is considered an embedded derivative, with payoff equivalent to that of a put option.

 

 

 

 

 

 

 

 

 

 

 

Financial Settlement

 

 

 

Fair value

 

 

 

Notional (quantity)

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

March 31, 2017

 

December 31, 2016

 

Sold

 

(US$/ton)

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

March 31, 2017

 

2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Put option

 

1.105.070.863

 

1.105.070.863

 

S

 

3,07

 

(190

)

(182

)

 

16

 

(190

)

 

For sensitivity analysis of derivative financial instruments, Financial counterparties’ ratings and market curves, see note 27.

 

21.                                Provisi ons

 

 

 

Current liabilities

 

Non-current liabilities

 

 

 

March 31, 2017

 

December 31, 2016

 

March 31, 2017

 

December 31, 2016

 

Payroll and related charges

 

447

 

725

 

 

 

Onerous contracts

 

78

 

101

 

453

 

473

 

Environment Restoration

 

10

 

10

 

115

 

111

 

Asset retirement obligations

 

38

 

47

 

2,601

 

2,472

 

Provisions for litigation (note 22 (a))

 

 

 

872

 

839

 

Employee postretirement obligations (note 23)

 

78

 

69

 

1,897

 

1,853

 

Provisions

 

651

 

952

 

5,938

 

5,748

 

 

33



Table of Contents

 

GRAPHIC

 

22.           Litigation

 

a)    Provision for litigation

 

Vale is party to labor, civil, tax and other ongoing lawsuits, at administrative and court levels. Provisions for losses resulting from lawsuits are estimated and updated by the Company, based on analysis from the Company’s legal consultants.

 

Changes in provision for litigation are as follows:

 

 

 

Tax litigation

 

Civil litigation

 

Labor litigation

 

Environmental
litigation

 

Total of litigation
provision

 

Balance at December 31, 2016

 

214

 

84

 

534

 

7

 

839

 

Additions

 

 

14

 

44

 

3

 

61

 

Reversals

 

 

(21

)

(26

)

(2

)

(49

)

Payments

 

1

 

(6

)

(19

)

 

(24

)

Indexation and interest

 

8

 

7

 

11

 

(2

)

24

 

Translation adjustment

 

2

 

3

 

16

 

 

21

 

Balance at March 31, 2017

 

225

 

81

 

560

 

6

 

872

 

 

 

 

Tax litigation

 

Civil litigation

 

Labor litigation

 

Environmental
litigation

 

Total of litigation
provision

 

Balance at December 31, 2015

 

269

 

79

 

454

 

20

 

822

 

Additions

 

3

 

12

 

44

 

2

 

61

 

Reversals

 

(9

)

(4

)

(17

)

(2

)

(32

)

Payments

 

(62

)

(18

)

(24

)

 

(104

)

Indexation and interest

 

2

 

24

 

3

 

1

 

30

 

Translation adjustment

 

15

 

10

 

45

 

2

 

72

 

Additions and reversals of discontinued operations

 

 

 

2

 

 

2

 

Balance at March 31, 2016

 

218

 

103

 

507

 

23

 

851

 

 

b)    Contingent liabilities

 

Contingent liabilities of administrative and judicial claims, with expectation of loss classified as possible, and for which the recognition of a provision is not considered necessary by the Company, based on legal advice are as follows:

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

 

 

 

 

Tax litigation

 

8,635

 

7,636

 

Civil litigation

 

2,441

 

1,502

 

Labor litigation

 

2,568

 

2,418

 

Environmental litigation

 

1,987

 

1,871

 

Total

 

15,631

 

13,427

 

 

i - Tax litigation - Our most significant tax-related contingent liabilities result from disputes related to (i) the deductibility of our payments of social security contributions on the net income (CSLL) from our taxable income, (ii) challenges of certain tax credits we deducted from our PIS and COFINS payments, (iii) assessments of CFEM (royalties), and (iv) charges of value-added tax on services and circulation of goods (ICMS), especially relating to certain tax credits we claimed from the sale and transmission of energy, ICMS charges to anticipate the payment in the entrance of goods to Pará State, ICMS charges on our own transportation costs and challenges to other tax credits we claimed.  The changes reported in the period resulted, mainly, from new proceedings related to PIS, COFINS, ICMS, CFEM; interest and inflation adjustments in the amounts in dispute.

 

ii - Civil litigation - Most of those claims 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 related to contractual disputes regarding inflation index.

 

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

 

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

 

34



Table of Contents

 

GRAPHIC

 

c)    Judicial deposits

 

In addition to the provisions and contingent liabilities, the Company is required by law to make judicial deposits to secure a potential adverse outcome of certain lawsuits. These court-ordered deposits are monetarily adjusted and reported as non-current assets until a judicial decision to draw the deposit occurs.

 

 

 

March 31, 2017

 

December 31, 2016

 

Tax litigation

 

204

 

193

 

Civil litigation

 

51

 

62

 

Labor litigation

 

718

 

691

 

Environmental litigation

 

17

 

16

 

Total

 

990

 

962

 

 

d)    Others

 

For contingencies related to Samarco Mineração S.A., see note 17.

 

23.           Employee postretirement obligations

 

Reconciliation of assets and liabilities recognized in the statement of financial position

 

 

 

2017

 

2016

 

 

 

Overfunded
pension
plans

 

Underfunded
pension
plans

 

Other
benefits

 

Overfunded
pension
plans

 

Underfunded
pension
plans

 

Other
benefits

 

Movements of assets ceiling

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1st,

 

1,351

 

 

 

961

 

 

 

Interest income

 

40

 

 

 

33

 

 

 

Changes on asset ceiling and onerous liability

 

235

 

 

 

228

 

 

 

Translation adjustment

 

37

 

 

 

118

 

 

 

Balance at March 31,

 

1,663

 

 

 

1,340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount recognized in the statement of financial position

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

(3,424

)

(4,135

)

(1,330

)

(2,741

)

(3,930

)

(1,314

)

Fair value of assets

 

5,087

 

3,490

 

 

4,081

 

3,216

 

 

Effect of the asset ceiling

 

(1,663

)

 

 

(1,340

)

 

 

Liabilities

 

 

(645

)

(1,330

)

 

(714

)

(1,314

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

(17

)

(61

)

 

(20

)

(51

)

Non-current liabilities

 

 

(628

)

(1,269

)

 

(694

)

(1,263

)

Liabilities

 

 

(645

)

(1,330

)

 

(714

)

(1,314

)

 

35



Table of Contents

 

GRAPHIC

 

24.                      Stockholders’ equity

 

a)    Share capital

 

At March 31, 2017 and December 31, 2016, the share capital was US$61,614 corresponding to 5,244,316,120 shares issued and fully paid without par value.

 

 

 

March 31, 2017

 

 

 

ON

 

PNA

 

Total

 

Stockholders

 

 

 

 

 

 

 

Valepar S.A.

 

1,716,435,045

 

20,340,000

 

1,736,775,045

 

Brazilian Government (Golden Share)

 

 

12

 

12

 

Foreign investors - ADRs

 

769,338,504

 

595,349,634

 

1,364,688,138

 

FMP - FGTS

 

66,978,990

 

 

66,978,990

 

PIBB - Fund

 

1,258,427

 

1,727,321

 

2,985,748

 

BNDESPar

 

206,378,882

 

66,185,272

 

272,564,154

 

Foreign institutional investors in local market

 

261,953,860

 

806,281,955

 

1,068,235,815

 

Institutional investors

 

121,649,671

 

160,580,883

 

282,230,554

 

Retail investors in Brazil

 

41,659,621

 

317,256,849

 

358,916,470

 

Shares outstanding

 

3,185,653,000

 

1,967,721,926

 

5,153,374,926

 

Shares in treasury

 

31,535,402

 

59,405,792

 

90,941,194

 

Total issued shares

 

3,217,188,402

 

2,027,127,718

 

5,244,316,120

 

 

 

 

 

 

 

 

 

Amounts per class of shares (in millions)

 

38,525

 

23,089

 

61,614

 

 

 

 

 

 

 

 

 

Total authorized shares

 

3,600,000,000

 

7,200,000,000

 

10,800,000,000

 

 

b)    New stockholders’ agreement

 

On February 20, 2017 the Company announced that a new shareholders’ agreement was filed at the Company’s headquarters, executed by Litel Participações S.A., Litela Participações S.A., Bradespar S.A., Mitsui & Co., Ltd. and BNDES Participações S.A. — BNDESPAR, as shareholders of Valepar S.A. (“Valepar”), jointly referred to as “Shareholders”, which shall enter into force after the expiration of Valepar’s current Shareholders’ Agreement on May 10, 2017.

 

In March 31, 2017, there are no changes in the new shareholders’ agreement compared to those disclosed in the financial statements for the year ended December 31, 2016.

 

c)   Remuneration to the Company’s stockholders

 

In April 2017 (subsequent event), the Annual General Meeting approved the payment of shareholder remuneration for the year of 2016, in the amount of R$4,667 (US$1,473). Accordingly, the amount of R$2,065 (US$652) related to the Profit Reserve “Additional Remuneration Reserve”, that was recorded in December 31, 2016 will be used to the payment of interest on capital, in addition to the amount of R$2,602 (US$821), already recorded in the current liabilities.

 

36



Table of Contents

 

GRAPHIC

 

25.           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 enters into contracts with related parties (associates, joint ventures and stockholders), related to the sale and purchase of products and services, loans, derivatives, leasing of assets, sale of raw material and railway transportation services.

 

The balances of these related party transactions and their effects on the interim financial statements are as follows:

 

 

 

Assets

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

Cash and
cash
equivalents

 

Derivative
financial
instruments

 

Accounts
receivable

 

Related
parties

 

Cash and
cash
equivalents

 

Derivative
financial
instruments

 

Accounts
receivable

 

Related
parties

 

Banco Bradesco S.A.

 

801

 

365

 

 

 

522

 

324

 

 

 

Banco do Brasil S.A.

 

206

 

28

 

 

 

57

 

34

 

 

 

Companhia Coreano-Brasileira de Pelotização

 

 

 

 

5

 

 

 

 

5

 

Companhia Hispano-Brasileira de Pelotização

 

 

 

1

 

 

 

 

1

 

 

Companhia Ítalo-Brasileira de Pelotização

 

 

 

 

8

 

 

 

 

8

 

Companhia Nipo-Brasileira de Pelotização

 

 

 

 

15

 

 

 

 

15

 

Companhia Siderúrgica do Pecem

 

 

 

74

 

 

 

 

37

 

 

Consórcio de Rebocadores da Baia de São Marcos

 

 

 

13

 

 

 

 

10

 

 

Mitsui & Co., Ltd.

 

 

 

2

 

 

 

 

4

 

 

MRS Logística S.A.

 

 

 

 

25

 

 

 

 

24

 

Nacala BV (i)

 

 

 

 

4,491

 

 

 

 

 

VLI

 

 

 

152

 

20

 

 

 

9

 

12

 

Others

 

 

 

54

 

25

 

 

 

46

 

9

 

Total

 

1,007

 

393

 

296

 

4,589

 

579

 

358

 

107

 

73

 

 


(i) Refers to the balances after the sale of Nacala Corridor business.

 

 

 

Liabilities

 

 

 

March 31, 2017

 

December 31, 2016

 

 

 

Derivative
financial
instruments

 

Others
liabilities

 

Related
parties

 

Loans and
borrowings

 

Derivative
financial
instruments

 

Others
liabilities

 

Related
parties

 

Loans and
borrowings

 

Aliança Geração de Energia S.A.

 

 

31

 

20

 

 

 

16

 

38

 

 

Banco Bradesco S.A.

 

250

 

 

 

 

250

 

 

 

6

 

Banco do Brasil S.A.

 

33

 

 

 

2,606

 

45

 

 

 

2,568

 

BNDES

 

68

 

 

 

4,390

 

72

 

 

 

4,432

 

BNDES Participações S.A.

 

 

 

 

434

 

 

 

 

414

 

Companhia Coreano-Brasileira de Pelotização

 

 

36

 

47

 

 

 

3

 

59

 

 

Companhia Hispano-Brasileira de Pelotização

 

 

31

 

57

 

 

 

39

 

14

 

 

Companhia Ítalo-Brasileira de Pelotização

 

 

15

 

91

 

 

 

 

99

 

 

Companhia Nipo-Brasileira de Pelotização

 

 

66

 

127

 

 

 

3

 

146

 

 

Ferrovia Centro-Atlântica S.A.

 

 

1

 

85

 

 

 

 

83

 

 

Mitsui & Co., Ltd.

 

 

31

 

 

 

 

17

 

 

 

MRS Logística S.A.

 

 

17

 

 

 

 

25

 

 

 

Nacala BV (i)

 

 

57

 

 

 

 

 

 

 

Pangea Emirates Ltd Mitsui (i)

 

 

 

1,085

 

 

 

 

 

 

Sumic Nickel Netherland B.V

 

 

 

353

 

 

 

 

353

 

 

VLI

 

 

3

 

110

 

 

 

3

 

 

 

Others

 

 

47

 

19

 

 

 

38

 

7

 

 

Total

 

351

 

335

 

1,994

 

7,430

 

367

 

144

 

799

 

7,420

 

 


(i) Refers to the balances after the sale of Nacala Corridor business.

 

37



Table of Contents

 

GRAPHIC

 

 

 

Three months period ended March 31,

 

 

 

2017

 

2016

 

 

 

Net operating
revenue

 

Costs and
expenses

 

Financial
result

 

Net operating
revenue

 

Costs and
expenses

 

Financial
result

 

Aliança Geração de Energia S.A.

 

3

 

(23

)

 

 

 

 

Banco Bradesco S.A. (i)

 

 

 

42

 

 

 

(18

)

Banco do Brasil S.A. (i)

 

 

 

(66

)

 

 

(36

)

Baovale Mineração S.A.

 

 

(4

)

 

 

(3

)

 

BNDES (i)

 

 

 

(54

)

 

 

(46

)

BNDES Participações S.A. (i)

 

 

 

(7

)

 

 

(6

)

California Steel Industries, Inc.

 

36

 

 

 

 

 

 

Companhia Coreano-Brasileira de Pelotização

 

 

(34

)

(2

)

 

(18

)

 

Companhia Hispano-Brasileira de Pelotização

 

 

(29

)

(1

)

 

(10

)

 

Companhia Ítalo-Brasileira de Pelotização

 

 

(18

)

(3

)

 

(10

)

 

Companhia Nipo-Brasileira de Pelotização

 

 

(61

)

(4

)

 

(33

)

 

Companhia Siderúrgica do Pecem

 

76

 

(47

)

 

17

 

 

 

Ferrovia Centro Atlântica S.A.

 

8

 

(9

)

 

8

 

(5

)

 

Ferrovia Norte Sul S.A.

 

4

 

 

 

5

 

 

 

Mitsui & Co., Ltd.

 

30

 

(5

)

 

20

 

 

 

MRS Logística S.A.

 

 

(113

)

 

 

(63

)

 

Samarco Mineração S.A.

 

14

 

 

(2

)

 

 

 

VLI

 

70

 

 

 

56

 

 

 

Others

 

6

 

(1

)

(9

)

9

 

(8

)

1

 

Total

 

247

 

(344

)

(106

)

115

 

(150

)

(105

)

 


(i) Does not include exchange rate variation.

 

26.        Commitments

 

a)     Participative stockholders’ debentures

 

At April, 2017 (subsequent event), the Company has paid the semiannual remuneration to stockholders debentures the amount of R$241 (US$77).

 

b) Guarantees provided

 

As of March 31, 2017, corporate guarantees provided by Vale (within the limit of its direct or indirect interest) for the companies Norte Energia S.A. and Companhia Siderúrgica do Pecém S.A. totaled US$378 and US$1,470 respectively.

 

38



Table of Contents

 

GRAPHIC

 

27.        Additional information about derivatives financial instruments

 

a) Sensitivity analysis of derivative financial instruments

 

The following tables present the potential value of the instruments given hypothetical stress scenarios for the main market risk factors that impact the derivatives positions. The scenarios were defined as follows:

 

·   Scenario I : fair value calculation considering market prices as of March 31, 2017

·   Scenario II : fair value estimated considering a 25% deterioration in the associated risk variables

·   Scenario III : fair value estimated considering a 50% deterioration in the associated risk variables

 

Instrument

 

Instrument’s main risk events

 

Scenario 1

 

Scenario II

 

Scenario III

 

 

 

 

 

 

 

 

 

 

 

CDI vs. US$ fixed rate swap

 

R$ depreciation

 

(58

)

(597

)

(1.135

)

 

 

US$ interest rate inside Brazil decrease

 

(58

)

(66

)

(75

)

 

 

Brazilian interest rate increase

 

(58

)

(60

)

(61

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ fixed rate swap

 

R$ depreciation

 

(482

)

(913

)

(1.344

)

 

 

US$ interest rate inside Brazil decrease

 

(482

)

(503

)

(526

)

 

 

Brazilian interest rate increase

 

(482

)

(525

)

(566

)

 

 

TJLP interest rate decrease

 

(482

)

(518

)

(554

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ floating rate swap

 

R$ depreciation

 

(53

)

(86

)

(119

)

 

 

US$ interest rate inside Brazil decrease

 

(53

)

(56

)

(58

)

 

 

Brazilian interest rate increase

 

(53

)

(57

)

(60

)

 

 

TJLP interest rate decrease

 

(53

)

(56

)

(59

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ fixed rate vs. US$ fixed rate swap

 

R$ depreciation

 

10

 

(78

)

(166

)

 

 

US$ interest rate inside Brazil decrease

 

10

 

(1

)

(13

)

 

 

Brazilian interest rate increase

 

10

 

(16

)

(39

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. US$ fixed rate swap

 

R$ depreciation

 

(38

)

(152

)

(265

)

 

 

US$ interest rate inside Brazil decrease

 

(38

)

(45

)

(52

)

 

 

Brazilian interest rate increase

 

(38

)

(62

)

(83

)

 

 

IPCA index decrease

 

(38

)

(50

)

(61

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. CDI swap

 

Brazilian interest rate increase

 

54

 

14

 

(22

)

 

 

IPCA index decrease

 

54

 

34

 

15

 

Protected item: R$ denominated debt linked to IPCA

 

IPCA index decrease

 

n.a.

 

(34

)

(15

)

 

 

 

 

 

 

 

 

 

 

EUR fixed rate vs. US$ fixed rate swap

 

EUR depreciation

 

(41

)

(202

)

(364

)

 

 

Euribor increase

 

(41

)

(47

)

(54

)

 

 

US$ Libor decrease

 

(41

)

(59

)

(79

)

Protected item: EUR denominated debt

 

EUR depreciation

 

n.a.

 

202

 

364

 

 

39



Table of Contents

 

GRAPHIC

 

Instrument

 

Instrument’s main risk events

 

Scenario 1

 

Scenario II

 

Scenario III

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil protection

 

 

 

 

 

 

 

 

 

Forwards and options

 

Bunker Oil pries decrease

 

42

 

(43

)

(176

)

Protected item: Part of costs linked to bunker oil prices

 

Bunker Oil price decrease

 

n.a.

 

43

 

176

 

 

 

 

 

 

 

 

 

 

 

Nickel sales fixed price protection

 

 

 

 

 

 

 

 

 

Forwards

 

Nickel price decrease

 

0

 

(23

)

(47

)

Protected item: Part of nickel revenues with fixed prices

 

Nickel price fluctuation

 

n.a.

 

23

 

47

 

 

 

 

 

 

 

 

 

 

 

Purchase protection program

 

 

 

 

 

 

 

 

 

Nickel forwards

 

Nickel price increase

 

0,0

 

(0,2

)

(0,4

)

Protected item: Part of costs linked to nickel prices

 

Nickel price increase

 

n.a.

 

0,2

 

0,4

 

 

 

 

 

 

 

 

 

 

 

Copper forwards

 

Copper price increase

 

0,0

 

(0,4

)

(0,8

)

Protected item: Part of costs linked to copper prices

 

Copper price increase

 

n.a.

 

0,4

 

0,8

 

 

 

 

 

 

 

 

 

 

 

SLW warrants

 

SLW stock price decrease

 

50

 

27

 

10

 

 

 

 

 

 

 

 

 

 

 

Conversion options - VLI

 

VLI stock value increase

 

(69

)

(104

)

(146

)

 

 

 

 

 

 

 

 

 

 

Options- MBR

 

MBR stock value decrease

 

151

 

73

 

33

 

 

Instrument

 

Main risks

 

Scenario 1

 

Scenario II

 

Scenario III

 

 

 

 

 

 

 

 

 

 

 

Embedded derivatives-Raw material purchase (nickel)

 

Nickel price increase

 

(0,0

)

(12

)

(25

)

Embedded derivatives-Raw material purchase (copper)

 

Copper price increase

 

(0

)

(3

)

(7

)

Embedded derivatives-Gas purchase

 

Pellet price increase

 

(4

)

(7

)

(13

)

Embedded derivatives-Guaranteed minimum return (VLI)

 

VLI stock value decrease

 

(194

)

(323

)

(507

)

 

b)              Financial counterparties’ ratings

 

The transactions of derivative instruments, cash and cash equivalents as well as investments are held with financial institutions whose exposure limits are periodically reviewed and approved by the delegated authority. The financial institutions credit risk is performed through a methodology that considers, among other information, ratings provided by international rating agencies.

 

The table below presents the ratings in foreign currency published by agencies Moody’s and S&P regarding the main financial institutions that we had outstanding positions as of March 31, 2017.

 

Long term ratings by counterparty

 

Moody’s

 

S&P

 

ANZ Australia and New Zealand Banking

 

Aa2

 

AA-

 

Banco Bradesco

 

Ba3

 

BB

 

Banco de Credito del Peru

 

Baal

 

BBB

 

Banco do Brasil

 

Ba3

 

BB

 

Banco do Nordeste

 

Ba3

 

BB

 

Banco Safra

 

Ba3

 

BB

 

Banco Santander

 

A3

 

A-

 

Banco Votorantim

 

Ba3

 

BB

 

Bank of America

 

Baal

 

BBB+

 

Bank of China

 

Al

 

A

 

Bank of Nova Scotia

 

Aa3

 

A+

 

Bank of Tokyo Mitsubishi UFJ

 

Al

 

A

 

Banpara

 

Ba3

 

BB-

 

Barclays

 

Baa2

 

BBB

 

BNP Paribas

 

Al

 

A

 

BTG Pactual

 

Ba3

 

BB-

 

Caixa Economica Federal

 

Ba3

 

BB

 

Citigroup

 

Baal

 

BBB+

 

Deutsche Bank

 

A3

 

A-

 

Goldman Sachs

 

A3

 

BBB+

 

HSBC

 

Al

 

A

 

Intesa Sanpaolo Spa

 

A3

 

BBB-

 

Itau Unibanco

 

Ba3

 

BB

 

JP Morgan Chase & Co

 

A3

 

A-

 

Macquarie Group Ltd

 

A3

 

BBB

 

Morgan Stanley

 

A3

 

BBB+

 

National Australia Bank NAB

 

Aa2

 

AA-

 

Societe Generale

 

A2

 

A

 

Standard Bank Group

 

Baa3

 

 

Standard Chartered

 

Al

 

BBB+

 

 

40



Table of Contents

 

GRAPHIC

 

c)          Market curves

 

The curves used on the pricing of derivatives instruments were developed based on data from BM&F, Central Bank of Brazil, London Metals Exchange and Bloomberg.

 

(i)        Products

 

Nickel

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

SPOT

 

9.875

 

SEP17

 

10.084

 

MAR18

 

10.198

 

APR17

 

9.987

 

OCT17

 

10.106

 

MAR19

 

10.393

 

MAY17

 

10.006

 

NOV17

 

10.125

 

MAR20

 

10.561

 

JUN17

 

10.026

 

DEC17

 

10.143

 

MAR21

 

10.692

 

JUL17

 

10.046

 

JAN18

 

10.163

 

 

 

 

 

AUG17

 

10.065

 

FEB18

 

10.179

 

 

 

 

 

 

Copper

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

SPOT

 

2,65

 

SEP17

 

2,66

 

MAR18

 

2,66

 

APR17

 

2,64

 

OCT17

 

2,66

 

MAR19

 

2,66

 

MAY17

 

2,65

 

NOV17

 

2,66

 

MAR20

 

2,65

 

JUN17

 

2,65

 

DEC17

 

2,66

 

MAR21

 

2,65

 

JUL17

 

2,65

 

JAN 18

 

2,66

 

 

 

 

 

AUG17

 

2,65

 

FEB18

 

2,66

 

 

 

 

 

 

Bunker Oil

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

SPOT

 

294

 

SEP17

 

297

 

MAR18

 

294

 

APR17

 

295

 

OCT17

 

296

 

MAR19

 

289

 

MAY17

 

297

 

NOV17

 

296

 

MAR20

 

288

 

JUN17

 

297

 

DEC17

 

295

 

MAR21

 

288

 

JUL17

 

297

 

JAN18

 

295

 

 

 

 

 

AUG17

 

297

 

FEB18

 

295

 

 

 

 

 

 

(ii)    Foreign exchange and interest rates

 

US$-Brazil Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

05/02/17

 

8,90

 

03/01/18

 

2,75

 

04/01/20

 

3,25

 

06/01/17

 

5,56

 

04/02/18

 

2,73

 

07/01/20

 

3,35

 

07/03/17

 

4,18

 

05/02/18

 

2,71

 

10/01/20

 

3,46

 

08/01/17

 

3,72

 

07/02/18

 

2,70

 

01/04/21

 

3,56

 

09/01/17

 

3,29

 

10/01/18

 

2,71

 

04/01/21

 

3,65

 

10/02/17

 

3,10

 

01/02/19

 

2,79

 

07/01/21

 

3,74

 

11/01/17

 

2,96

 

04/01/19

 

2,85

 

10/01/21

 

3,81

 

12/01/17

 

2,89

 

07/01/19

 

2,94

 

01/03/22

 

3,93

 

01/02/18

 

2,84

 

10/01/19

 

3,03

 

01/02/23

 

4,29

 

02/01/18

 

2,80

 

01/02/20

 

3,16

 

01/02/24

 

4,58

 

 

US$ Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

0,98

 

6M

 

1,30

 

11M

 

1,37

 

2M

 

1,03

 

7M

 

1,33

 

12M

 

1,38

 

3M

 

1,15

 

8M

 

1,34

 

2Y

 

1,64

 

4M

 

1,23

 

9M

 

1,35

 

3Y

 

1,85

 

5M

 

1,27

 

10M

 

1,37

 

4Y

 

2,02

 

 

TJLP

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

05/02/17

 

7,50

 

03/01/18

 

7,50

 

04/01/20

 

7,50

 

06/01/17

 

7,50

 

04/02/18

 

7,50

 

07/01/20

 

7,50

 

07/03/17

 

7,50

 

05/02/18

 

7,50

 

10/01/20

 

7,50

 

08/01/17

 

7,50

 

07/02/18

 

7,50

 

01/04/21

 

7,50

 

09/01/17

 

7,50

 

10/01/18

 

7,50

 

04/01/21

 

7,50

 

10/02/17

 

7,50

 

01/02/19

 

7,50

 

07/01/21

 

7,50

 

11/01/17

 

7,50

 

04/01/19

 

7,50

 

10/01/21

 

7,50

 

12/01/17

 

7,50

 

07/01/19

 

7,50

 

01/03/22

 

7,50

 

01/02/18

 

7,50

 

10/01/19

 

7,50

 

01/02/23

 

7,50

 

02/01/18

 

7,50

 

01/02/20

 

7,50

 

01/02/24

 

7,50

 

 

41



Table of Contents

 

GRAPHIC

 

BRL Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

05/02/17

 

11,61

 

03/01/18

 

9,72

 

04/01/20

 

9,75

 

06/01/17

 

11,35

 

04/02/18

 

9,66

 

07/01/20

 

9,80

 

07/03/17

 

10,96

 

05/02/18

 

9,62

 

10/01/20

 

9,85

 

08/01/17

 

10,74

 

07/02/18

 

9,56

 

01/04/21

 

9,88

 

09/01/17

 

10,49

 

10/01/18

 

9,51

 

04/01/21

 

9,93

 

10/02/17

 

10,30

 

01/02/19

 

9,50

 

07/01/21

 

9,97

 

11/01/17

 

10,13

 

04/01/19

 

9,54

 

10/01/21

 

10,00

 

12/01/17

 

9,98

 

07/01/19

 

9,58

 

01/03/22

 

10,01

 

01/02/18

 

9,87

 

10/01/19

 

9,64

 

01/02/23

 

10,11

 

02/01/18

 

9,77

 

01/02/20

 

9,69

 

01/02/24

 

10,16

 

 

Implicit Inflation (IPCA)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

05/02/17

 

5,86

 

03/01/18

 

4,08

 

04/01/20

 

4,46

 

06/01/17

 

5,62

 

04/02/18

 

4,02

 

07/01/20

 

4,48

 

07/03/17

 

5,25

 

05/02/18

 

4,05

 

10/01/20

 

4,50

 

08/01/17

 

5,04

 

07/02/18

 

4,13

 

01/04/21

 

4,50

 

09/01/17

 

4,80

 

10/01/18

 

4,24

 

04/01/21

 

4,52

 

10/02/17

 

4,62

 

01/02/19

 

4,28

 

07/01/21

 

4,54

 

11/01/17

 

4,46

 

04/01/19

 

4,35

 

10/01/21

 

4,55

 

12/01/17

 

4,32

 

07/01/19

 

4,38

 

01/03/22

 

4,55

 

01/02/18

 

4,21

 

10/01/19

 

4,42

 

01/02/23

 

4,62

 

02/01/18

 

4,12

 

01/02/20

 

4,43

 

01/02/24

 

4,65

 

 

EUR Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

-0,39

 

6M

 

-0,26

 

11M

 

-0,22

 

2M

 

-0,37

 

7M

 

-0,25

 

12M

 

-0,22

 

3M

 

-0,36

 

8M

 

-0,24

 

2Y

 

-0,13

 

4M

 

-0,31

 

9M

 

-0,23

 

3Y

 

-0,04

 

5M

 

-0,28

 

10M

 

-0,23

 

4Y

 

0,07

 

 

CAD Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

0,91

 

6M

 

1,11

 

11M

 

0,55

 

2M

 

0,93

 

7M

 

0,94

 

12M

 

0,50

 

3M

 

0,94

 

8M

 

0,81

 

2Y

 

1,11

 

4M

 

1,03

 

9M

 

0,71

 

3Y

 

1,27

 

5M

 

1,08

 

10M

 

0,62

 

4Y

 

1,40

 

 

Currencies-Ending rates

 

CAD/US$

 

0,7506

 

US$/BRL

 

3,1684

 

EUR/US$

 

1,0704

 

 

42


 


Table of Contents

 

GRAPHIC

 

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

 

 

 

 

Board of Directors

 

Governance and Sustainability Committee

 

 

Fernando Jorge Buso Gomes

Gueitiro Matsuo Genso

 

Dan Antonio Marinho Conrado

Chairman

 

Eduardo de Oliveira Rodrigues Filho

 

 

Denise Pauli Pavarina

Fernando Jorge Buso Gomes

 

Clarissa Lins

Vice-President

 

 

 

 

Fiscal Council

Dan Antonio Marinho Conrado

 

 

Marcel Juviniano Barros

 

Marcelo Amaral Moraes

Eduardo Refinetti Guardia

 

Chairman

Denise Pauli Pavarina

 

 

Shinichiro Omachi

 

Eduardo Cesar Pasa

Oscar Augusto de Camargo Filho

 

Raphael Manhães Martins

Eduardo de Salles Bartolomeo

 

Robert Juenemann

Lucio Azevedo

 

Marcus Vinícius Dias Severini

 

 

 

Alternate

 

Alternate

Gilberto Antonio Vieira

 

Sergio Mamede Rosa do Nascimento

Moacir Nachbar Junior

 

Bernardo Zito Porto

Arthur Prado Silva

 

Gaspar Carreira Júnior

Francisco Ferreira Alexandre

 

 

Robson Rocha

 

 

Luiz Mauricio Leuzinger

 

Executive Officers

Yoshitomo Nishimitsu

 

 

Eduardo de Oliveira Rodrigues Filho

 

Murilo Pinto de Oliveira Ferreira

Raimundo Nonato Alves Amorim

 

Chief Executive Officer

 

 

 

 

 

Clovis Torres Junior

Advisory Committees of the Board of Directors

 

Executive Officer (Human Resources, Health & Safety, Sustainability, Energy, Mergers and Acquisitions, Governance, Corporate Integrity, Legal and Tax)

 

 

 

Controlling Committee

 

Luciano Siani Pires

Moacir Nachbar Junior

 

Executive Officer (Finance and Investors Relations)

Arthur Prado Silva

 

 

Oswaldo Mário Pego de Amorim Azevedo

 

Roger Allan Downey

Jorge Roberto Manoel

 

Executive Officer (Fertilizers, Coal and Strategy)

 

 

 

Executive Development Committee

 

Gerd Peter Poppinga

Oscar Augusto de Camargo Filho

 

Executive Officer (Ferrous)

Marcel Juviniano Barros

 

 

Fernando Jorge Buso Gomes

 

Humberto Ramos de Freitas

Gueitiro Matsuo Genso

 

Executive Officer (Logistics and Mineral Research)

Ana Silvia Matte

 

 

 

 

Jennifer Anne Maki

Strategic Committee

 

Executive Officer (Base Metals)

Murilo Pinto de Oliveira Ferreira

 

 

Gueitiro Matsuo Genso

 

 

Fernando Jorge Buso Gomes

 

 

Oscar Augusto de Camargo Filho

 

Rogerio Nogueira

 

 

Global Controller Director

 

 

 

Finance Committee

 

Murilo Muller

Gilmar Dalilo Cezar Wanderley

 

Controllership Director

Fernando Jorge Buso Gomes

 

 

Eduardo de Oliveira Rodrigues Filho

 

Dioni Brasil

Eduardo de Salles Bartolomeo

 

Accounting Manager

Eduardo Refinetti Guardia

 

TC-CRC-RJ 083305/O-8

 

43



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/ Andre Figueiredo

Date: April 27, 2017

 

Andre Figueiredo

 

 

Director of Investor Relations

 


Vale (NYSE:VALE)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Vale Charts.
Vale (NYSE:VALE)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Vale Charts.