Table of Contents

 

 

 

United States
Securities and Exchange Commission

Washington, D.C. 20549

 

FORM 6-K

 

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

 

For the month of

 

February, 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

 

 

Financial Statements

December 31, 2016

 

 

BRGAAP in R$ (English)

 

1



Table of Contents

 

Vale S.A. Financial Statements

Contents

 

 

Page

Report of independent registered public accounting firm

3

Consolidated and Parent Company Income Statement

12

Consolidated and Parent Company Statement of Comprehensive Income

13

Consolidated and Parent Company Statement of Cash Flows

14

Consolidated and Parent Company Statement of Financial Position

15

Statement of Changes in Equity

16

Consolidated and Parent Company Value Added Statement

17

Notes to the Financial Statements

18

1. Corporate information

18

2. Basis for preparation of the financial statements

18

3. Information by business segment and by geographic area

21

4. Special events occurred during the year

26

5. Costs and expenses by nature

27

6. Financial results

28

7. Deferred revenue - Gold stream transaction

28

8. Income taxes

29

9. Basic and diluted earnings (loss) per share

31

10. Accounts receivable

32

11. Inventories

32

12. Recoverable taxes

33

13. Other financial assets and liabilities

33

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

34

15. Investments

36

16. Noncontrolling interest

40

17. Intangibles

41

18. Property, plant and equipment

42

19. Impairment and onerous contracts

45

20. Loans, borrowings and cash and cash equivalents

47

21. Liabilities related to associates and joint ventures

50

22. Risk management

54

23. Financial instruments classification

56

24. Fair value estimate

59

25. Derivative financial instruments

61

26. Provisions

68

27. Asset retirement obligations

68

28. Litigation

69

29. Employee benefits

71

30. Stockholders’ equity

79

31. Related parties

83

32. Commitments

86

33. Additional information about derivatives financial instruments

88

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

92

 

2



Table of Contents

 

GRAPHIC

KPMG Auditores Independentes

Central Tel

55 (21) 3515-9400

Av. Almirante Barroso, 52 - 4º

Fax

55 (21) 3515-9000

20031-000 - Rio de Janeiro, RJ - Brasil

Internet

www.kpmg.com.br

Caixa Postal 2888

 

20001-970 - Rio de Janeiro, RJ - Brasil

 

 

Independent auditor’s report on the financial statements

 

(A free translation of the original report in Portuguese as published in Brazil containing financial statement prepared in accordance with accounting practices adopted in Brazil and rules of the International Financial Reporting Standards - IFRS)

 

To

The Stockholders, Counselors and Management of

Vale S.A.

Rio de Janeiro - RJ

 

Opinion

 

We have audited the individual and consolidated financial statements of Vale S.A. (“the Company”), identified as Parent Company and Consolidated, respectively, which comprise the individual and consolidated balance sheet as of December 31, 2016, the statements of income, comprehensive income, changes in equity and cash flows for the year then ended, and notes comprising significant accounting policies and other explanatory information.

 

In our opinion, the aforementioned financial statements present fairly, in all material respects, the individual and consolidated financial position of Vale S.A. as of December 31, 2016, and of its individual and consolidated financial performance and its individual and consolidated cash flows for the year then ended in accordance with accounting practices adopted in Brazil and in accordance with International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board - IASB.

 

Basis for Opinion

 

We conducted our audit in accordance with Brazilian and International Standards on Auditing. Our responsibilities under those standards are further described in the Auditors’ Responsibilities for the Audit of the individual and consolidated Financial Statements section of our report. We are independent of the Company and its subsidiaries in accordance with the ethical requirements of Ethics Standards Boards for Accountants and Professional Standard issued by Federal Accounting Council, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

 

Key Audit Matters

 

Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the current period. These matters were addressed in the context of our audit of the individual and consolidated financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.

 

3



Table of Contents

 

1 — Impairment — Individual and consolidated financial statements

As per Notes 17,18 and 19 to the financial statements

 

Matter

 

Procedures Performed

 

 

 

The assessment with respect to the recoverability of property, plant and equipment (“PP&E”), intangible assets and goodwill, and definition of Cash-Generating Units (CGUs) encompasses significant judgments concerning factors related to the level of future production, commodities price, production cost and economic assumptions such as discount rates, inflation rates and exchange rates of the countries where the Company operates. Due to the materiality of PP&E, intangible assets and goodwill, and to the level of uncertainty for determining the related impairment, which may impact the value of those assets in the consolidated financial statements and the value of the investment recorded under the equity method pick-up in the parent company’s financial statements, we considered this subject as a significant matter for the audit.

 

Our procedures included, among others, the following ones:

 

·                  Design, implementation and operating effectiveness testing of the internal control on the valuation of the Company’s assets, including those aimed at identifying the need for recording or reversing impairment;

 

·                  Assessment of the Company’s assumptions and estimates to determine the recoverable value of its assets, including the ones related to production, production cost, capital investments, discount rates and exchange rates;

 

·                  Assessment of the definition and identification criteria for Cash-Generating Units (CGUs);

 

·                  Assessment, with the support of our specialists in economic and financial assumptions, of the cash flow forecast, reasonableness and consistency of the assumptions used in the preparation of the cash flow forecasts and comparison of those assumptions with market information. Based on our knowledge of the Company and Industry, preparation of sensitivity analysis;

 

·                  Arithmetic checking of the economic models regarding future cash flows and forecast results, combining them with accounting information and management reports and approved business plans; and

 

·                  Appropriateness assessment of the disclosure in relation to the testing of the value in use and the comparison of the latter with the fair value, net of costs to sell, in the applicable cases.  

 

4



Table of Contents

 

2 — Asset Retirement Obligation (ARO) — Individual and consolidated financial statements

As per Notes 26 and 27 to the financial statements

 

Matter

 

Procedures Performed

 

 

 

As a result of its operations, the Company incurs in obligations to restore and rehabilitate the environment on retiring the areas. The areas and environment rehabilitation is required by the combination of both the legislation in force and the Company’s policies.  Estimating costs related to those future activities requires considerable judgement in relation to factors such as how long a certain area will be used, the time required to rehabilitate and certain economic assumptions such as the discount rate and foreign currency exchange rates. Due to the relevance of the asset retirement obligation and the level of uncertainty for the determination of its estimate, which may impact the amount of this provision in the consolidated financial statements and the amount of the investment recorded under the equity method pick-up in the financial statements of the parent company, We consider this subject as a significant matter for the audit

 

Our procedures included, among others, the following ones:

 

·                  Design, implementation and operating effectiveness testing of the internal control related to the determination of estimates for the asset retirement obligation provision to restore and rehabilitate areas commercially exploited by the Company;

 

·                  Analysis of assumptions used, including the base cost of the areas to be left, inflation rates, discount rates and risk rates;

 

·                  Analysis of the provision movement for the year related to the retired, restored/rehabilitated areas, and the relevant environmental obligation, aiming at verifying the primary inputs such as costs, inflation and discount rates, as well as an approved retirement plan; and

 

·                  Appropriateness assessment of the disclosure in relation to the obligations to rehabilitate the environment on retiring the areas.

 

5



Table of Contents

 

3 — Income taxes — Individual and consolidated financial statements

As per Notes 8 to the financial statements.

 

Matter

 

Procedures Performed

 

 

 

The Company has operations in various countries, each one with its own taxation regime. The nature of the Company’s activities triggers various tax liabilities, including tax on income, social contributions, royalties and taxes on revenue. The nature of the Company’s commodities export operations also create complexities related to international transfer pricing issues. Applying tax legislation is a complex and highly specialized activity, which requires judgement for the assessment of tax exposure estimates and for quantification of contingent liabilities. Due to the level of uncertainty and judgment involved in determining this estimate that may impact the amount recorded in the consolidated financial statements and the amount of the investment recorded under the equity method pick-up in the parent company’s financial statements, we consider this subject as a significant matter for the audit.

 

Our procedures included, among others, the following ones:

 

·                  Design, implementation and operating effectiveness testing of the internal control related to the determination of estimates for recording the amounts of provisions for taxes payable and taxes to offset by the Company;

 

·                  With the help of our specialists from the tax department, we assess the criteria used for determining and paying taxes, and the assumptions used by the Company to determine the provisions and amounts disclosed as tax exposure and contingencies;

 

·                  We compare the assumptions used by the Company with the tax legislation applicable to each jurisdiction, and in relation to market practices and assessments performed by ourselves, based on our knowledge of and experience in the Company’s operations in the use of the aforementioned legislation and on applicable precedents and sentences; and

 

·                  Assessment of the appropriateness of the Company’s disclosures, particularly disclosures regarding current and deferred taxes and possible tax exposure.

 

6



Table of Contents

 

4 — Provision for litigation and disclosure of contingent liabilities - Individual and consolidated financial statements

As per Note 28 to the financial statements

 

Matter

 

Performed Procedures

 

 

 

The Company is a party (as defendant) to various litigation of tax, civil and labor nature deriving from the ordinary course of its activities. The measurement, accounting recognition of a provision, and the disclosure of Provisions and Contingent Liabilities, related to the aforementioned litigation, require judgement from the Company´s professionals and from its legal advisors with respect to the integrity of the existing cases, the appropriateness of the provisions recorded and their corresponding disclosures.  Due to the materiality, complexity and judgement involved in the assessment and measurement of the Provisions and Contingent Liabilities, which may impact the amount recorded in the consolidated financial statements and the amount of the investment recorded under the equity method pick-up in the financial statements of the parent company, we consider this subject as a significant matter for  the audit.

 

Our procedures included, among others, the following ones:

 

·                  Design, implementation and operating effectiveness testing of the internal control related to the determination of estimates for recording the amounts in accordance with the loss prognosis for the lawsuits;

 

·                  Assessment of the sufficiency of provisions recognized and contingency amounts disclosed, by means of analysis of criteria and assumptions used for measuring amounts recorded as provision and/or amounts disclosed, and took into account the assessments prepared by the Company’s internal and external legal advisors, and comparison with the existing precedents;

 

·                  Assess the analysis of chances of loss regarding existing documentation and information related to the principal proceedings and complaints involving the Company through external confirmation of balances with external legal advisors;

 

·                  Assessment of the appropriateness of the Company’s disclosures in relation to lawsuits provided for and those lawsuits with a possible loss prognosis.

 

7



Table of Contents

 

5 — Financial Instruments — Individual and consolidated financial statements

As per Note 23, 24 and 25 to the financial statements.

 

Matter

 

Performed Procedures

 

 

 

The Company contracts financial instruments which much be measured and assessed at their fair value - including derivative financial instruments, forward operations, swap operations, futures operations and zero cost-collars - as a strategy to hedge equity.  Estimating the fair value of financial instruments not traded on active markets requires considerable judgement from the Company when determining prices or parameters and assumptions such as the classification of fair value hierarchy, discount rates for calculating present value, taking the existing market conditions into account as of the reporting date.  Due to the materiality, complexity and judgement involved in assessing and measuring the financial instruments, whether derivative financial instruments or not, which may impact the amount recorded in the consolidated financial statements and the amount of the investment recorded under the equity method pick-up in the financial statements of the parent company, we consider this subject as a significant matter for the audit.

 

 

Our procedures included, among others, the following ones:

 

·                  Design, implementation and operating effectiveness testing of the internal control related to the process of identifying and valuing financial instruments;

 

·                  We tested the models developed by the Company, with the help of our specialists in financial instruments, to determine fair values and reasonableness of data, parameters and information included in the pricing models used, recalculated the amount of operations, and compared the assumptions used to determine fair values with similar operations performed in the marketplace; and

 

·                  Assessment of the appropriateness of the Company’s disclosures, regarding sensitivity analyses, interest rate risk and foreign exchange risk, and the classification of instruments, among others.

 

Other Information — Statement of Added Value

 

The individual and consolidated statements of value added (DVA) for the year ended December 31, 2016, prepared under the responsibility of the Company’s management, and presented as supplementary information for IFRS purposes, was submitted for the auditing procedures jointly with audit of the Company’s financial statements. For the purposes of forming our opinion, we evaluate whether these statements are reconciled with the financial statements and accounting records, as applicable, and if their form and content are in accordance with the criteria as defined in Technical Pronouncement CPC 09 - Statement of Added Value. In our opinion, this statement of value added have been properly prepared, in all material respects, in accordance with the criteria defined in this Technical Pronouncement and is consistent with the individual and consolidated financial statements taken as a whole.

 

8



Table of Contents

 

Other information accompanying the individual and consolidated financial statements and the auditor’s report

 

Management is responsible for the other information, which comprises the Management report.

 

Our opinion on the individual and consolidated financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the individual and consolidated financial statements, our responsibility is to read the Management Report and, in doing so, consider whether the other information is materially inconsistent with the  financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated. If, based on the work we have performed, we conclude that there is a material misstatement of this Management Report, we are required to report that fact. We have nothing to report regarding this matter.

 

Responsibilities of management and those charged with governance for the individual and consolidated financial statements

 

Management is responsible for the preparation and fair presentation of the individual and consolidated financial statements in accordance with accounting practices adopted in Brazil and in accordance with International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board (IASB) , and for such internal control as management determines is necessary to enable the preparation of individual and consolidated financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the individual and consolidated financial statements, management is responsible for assessing the Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so.

 

Those charged with governance are responsible for overseeing the Company’s financial reporting process.

 

Auditors’ responsibilities for the audit of the individual and consolidated financial statements

 

Our objectives are to obtain reasonable assurance about whether the individual and consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors’ report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with Brazilian and International Standards on Auditing will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these individual and consolidated financial statements.

 

9


 


Table of Contents

 

As part of an audit in accordance with Brazilian and International Standards on Auditing, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:

 

·             Identify and assess the risks of material misstatement of the individual and consolidated financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

 

·             Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control.

 

·             Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.

 

·             Conclude on the appropriateness of management’s use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditors’ report to the related disclosures in the individual and consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditors’ report. However, future events or conditions may cause the Company to cease to continue as a going concern.

 

·             Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the individual and consolidated financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

 

·             Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Company to express an opinion on the consolidated financial statements.  We are responsible for the direction, supervision and performance of the group audit.  We remain solely responsible for our audit opinion.

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

 

10



Table of Contents

 

We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.

 

From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the (consolidated) financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditors’ report unless law or regulation precludes public disclosure about the matter, or, when in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.

 

Rio de Janeiro, February 22, 2017

 

 

/s/ KPMG Auditores Independentes

KPMG Auditores Independentes

CRC SP-014428/O-6 F-RJ

 

 

/s/ Manuel Fernandes Rodrigues de Sousa

Manuel Fernandes Rodrigues de Sousa

Accountant CRC-RJ-052428/O-2

 

11



Table of Contents

 

 

Income Statement

In millions of Brazilian Reais, except earnings per share data

 

 

 

 

 

Year ended December 31

 

 

 

 

 

Consolidated

 

Parent Company

 

 

 

Notes

 

2016

 

2015

 

2014

 

2016

 

2015

 

Continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

3(d)

 

94,633

 

78,057

 

82,619

 

46,424

 

42,560

 

Cost of goods sold and services rendered

 

5(a)

 

(61,143

)

(62,780

)

(53,773

)

(29,663

)

(27,522

)

Gross profit

 

 

 

33,490

 

15,277

 

28,846

 

16,761

 

15,038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (expenses) income

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and administrative expenses

 

5(b)

 

(1,755

)

(2,009

)

(2,452

)

(1,021

)

(1,141

)

Research and evaluation expenses

 

 

 

(1,098

)

(1,326

)

(1,568

)

(677

)

(767

)

Pre operating and operational stoppage

 

 

 

(1,570

)

(3,127

)

(2,299

)

(684

)

(618

)

Equity results from subsidiaries

 

15

 

 

 

 

1,493

 

(35,338

)

Other operating income (expenses), net

 

5(c)

 

(937

)

(588

)

(2,477

)

(1,166

)

72

 

 

 

 

 

(5,360

)

(7,050

)

(8,796

)

(2,055

)

(37,792

)

Impairment of non-current assets and onerous contracts

 

19

 

(3,940

)

(33,945

)

87

 

205

 

270

 

Results on measurement or sale of non-current assets

 

14 

 

(228

)

52

 

(441

)

 

546

 

Operating income (loss)

 

 

 

23,962

 

(25,666

)

19,696

 

14,911

 

(21,938

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income

 

6

 

27,657

 

25,968

 

8,514

 

25,656

 

25,822

 

Financial expenses

 

6

 

(21,355

)

(62,021

)

(23,140

)

(19,900

)

(56,950

)

Equity results in associates and joint ventures

 

15

 

1,111

 

(1,526

)

1,131

 

1,111

 

(1,526

)

Impairment and other results in associates and joint ventures

 

15, 19 and 21

 

(4,353

)

(1,431

)

(139

)

(4,233

)

(455

)

Net income (loss) before income taxes

 

 

 

27,022

 

(64,676

)

6,062

 

17,545

 

(55,047

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

8

 

 

 

 

 

 

 

 

 

 

 

Current tax

 

 

 

(3,307

)

(1,148

)

(2,376

)

(2,186

)

18

 

Deferred tax

 

 

 

(6,260

)

20,487

 

(1,282

)

(2,048

)

10,816

 

 

 

 

 

(9,567

)

19,339

 

(3,658

)

(4,234

)

10,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations

 

 

 

17,455

 

(45,337

)

2,404

 

13,311

 

(44,213

)

Loss attributable to noncontrolling interests

 

 

 

(6

)

(1,815

)

(749

)

 

 

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

 

 

 

17,461

 

(43,522

)

3,153

 

13,311

 

(44,213

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

14

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

 

(4,159

)

(660

)

(2,185

)

 

 

Income (loss) attributable to noncontrolling interests

 

 

 

(9

)

31

 

14

 

 

 

Loss from discontinued operations attributable to Vale’s stockholders

 

 

 

(4,150

)

(691

)

(2,199

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

 

13,296

 

(45,997

)

219

 

13,311

 

(44,213

)

Loss attributable to noncontrolling interests

 

 

 

(15

)

(1,784

)

(735

)

 

 

Net income (loss) attributable to Vale’s stockholders

 

 

 

13,311

 

(44,213

)

954

 

13,311

 

(44,213

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share attributable to Vale’s stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share:

 

9

 

 

 

 

 

 

 

 

 

 

 

Preferred share (R$)

 

 

 

2.58

 

(8.58

)

0.19

 

2.58

 

(8.58

)

Common share (R$)

 

 

 

2.58

 

(8.58

)

0.19

 

2.58

 

(8.58

)

 

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

 

12



Table of Contents

 

 

Statement of Comprehensive Income

In millions of Brazilian Reais

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

Net income (loss)

 

13,296

 

(45,997

)

219

 

13,311

 

(44,213

)

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to the income statement

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

 

 

 

 

 

Gross balance for the year

 

(419

)

261

 

(661

)

(163

)

(136

)

Effect of taxes

 

153

 

(4

)

204

 

55

 

46

 

Equity results in associates and joint ventures, net of taxes

 

 

 

4

 

(155

)

350

 

 

 

(266

)

257

 

(453

)

(263

)

260

 

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

 

(266

)

257

 

(453

)

(263

)

260

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to the income statement

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustments

 

 

 

 

 

 

 

 

 

 

 

Gross balance for the year

 

(13,879

)

32,444

 

8,771

 

(13,283

)

34,409

 

Effect of taxes

 

(309

)

3,500

 

 

 

 

Transfer of realized results to net income

 

(266

)

 

 

(266

)

 

 

 

(14,454

)

35,944

 

8,771

 

(13,549

)

34,409

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale financial instruments

 

 

 

 

 

 

 

 

 

 

 

Gross balance for the year

 

4

 

2

 

(8

)

 

 

Equity results from associates and joint ventures, net taxes

 

 

 

 

4

 

2

 

Transfer of realized results to net income, net of taxes

 

 

 

8

 

 

 

 

 

4

 

2

 

 

4

 

2

 

Cash flow hedge

 

 

 

 

 

 

 

 

 

 

 

Gross balance for the year

 

23

 

2,655

 

(731

)

 

 

Effect of taxes

 

(3

)

(23

)

(6

)

 

 

Equity results in associates and joint ventures

 

16

 

(17

)

(4

)

26

 

1,458

 

Transfer of realized results to net income, net of taxes

 

(10

)

(1,157

)

(303

)

 

 

 

 

26

 

1,458

 

(1,044

)

26

 

1,458

 

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

 

(14,424

)

37,404

 

7,727

 

(13,519

)

35,869

 

Total comprehensive income (loss)

 

(1,394

)

(8,336

)

7,493

 

(471

)

(8,084

)

Comprehensive income (loss) attributable to noncontrolling interests

 

(923

)

(252

)

(444

)

 

 

 

 

Comprehensive income (loss) attributable to Vale’s stockholders

 

(471

)

(8,084

)

7,937

 

 

 

 

 

 

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

 

13



Table of Contents

 

 

Statement of Cash Flows

In millions of Brazilian Reais

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

Cash flow from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) before income taxes from continuing operations

 

27,022

 

(64,676

)

6,062

 

17,545

 

(55,047

)

Continuing operations adjustments for:

 

 

 

 

 

 

 

 

 

 

 

Equity results in associates and joint ventures

 

(1,111

)

1,526

 

(1,131

)

(2,604

)

36,864

 

Results on measurement or sale of non-current assets

 

(253

)

(479

)

673

 

 

(546

)

Impairment and others results in associates and joint ventures

 

4,353

 

1,431

 

139

 

4,233

 

455

 

Impairment of non-current assets and onerous contracts

 

3,940

 

33,945

 

(87

)

(205

)

(270

)

Depreciation, amortization and depletion

 

12,107

 

12,450

 

9,128

 

5,209

 

4,578

 

Financial results, net

 

(6,302

)

36,053

 

14,626

 

(5,756

)

31,128

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(9,863

)

5,212

 

5,360

 

4,503

 

6,404

 

Inventories

 

616

 

(749

)

(1,477

)

(135

)

228

 

Suppliers and contractors

 

768

 

2,143

 

2,289

 

243

 

1,550

 

Payroll and related charges

 

435

 

(1,713

)

(293

)

714

 

(1,317

)

Other taxes assets and liabilities, net

 

(371

)

(687

)

(633

)

(227

)

(79

)

Deferred revenue - Gold stream (note 7)

 

1,683

 

1,670

 

 

 

 

Other assets and liabilities, net

 

2,706

 

(469

)

(524

)

(1,923

)

(1,021

)

Cash provided from operations

 

35,730

 

25,657

 

34,132

 

21,597

 

22,927

 

Interest on loans and borrowings paid

 

(5,894

)

(4,812

)

(3,515

)

(5,905

)

(4,756

)

Derivatives received (paid), net (note 25)

 

(5,604

)

(3,771

)

(521

)

(2,215

)

(769

)

Interest on participative stockholders’ debentures paid

 

(268

)

(209

)

(280

)

(268

)

(209

)

Income taxes

 

(1,401

)

(1,790

)

(1,149

)

(69

)

(58

)

Income taxes - Settlement program

 

(1,426

)

(1,284

)

(1,161

)

(1,397

)

(1,257

)

Net cash provided by operating activities from continuing operations

 

21,137

 

13,791

 

27,506

 

11,743

 

15,878

 

Net cash provided by operating activities from discontinued operations

 

498

 

1,928

 

286

 

 

 

Net cash provided by operating activities

 

21,635

 

15,719

 

27,792

 

11,743

 

15,878

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities continuing:

 

 

 

 

 

 

 

 

 

 

 

Financial investments redeemed (invested)

 

45

 

932

 

(392

)

15

 

373

 

Loans and advances - net receipts (payments)

 

(698

)

(34

)

781

 

(286

)

160

 

Guarantees and deposits - net receipts (payments)

 

(141

)

(246

)

199

 

(127

)

(197

)

Additions to investments

 

(875

)

(332

)

(632

)

(1,918

)

(5,330

)

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

 

(17,343

)

(26,931

)

(26,254

)

(11,494

)

(16,094

)

Dividends and interest on capital received from associates and joint ventures

 

669

 

1,064

 

1,302

 

1,591

 

881

 

Proceeds from disposal of assets and investments

 

1,785

 

5,211

 

2,597

 

169

 

4,366

 

Proceeds from gold stream transaction

 

885

 

1,156

 

 

 

 

Net cash used in investing activities from continuing operations

 

(15,673

)

(19,180

)

(22,399

)

(12,050

)

(15,841

)

Net cash used in investing activities from discontinued operations

 

(966

)

(936

)

39

 

 

 

Net cash used in investing activities

 

(16,639

)

(20,116

)

(22,360

)

(12,050

)

(15,841

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities from continuing operations:

 

 

 

 

 

 

 

 

 

 

 

Loans and borrowings (i)

 

 

 

 

 

 

 

 

 

 

 

Additions

 

25,667

 

16,603

 

5,947

 

18,094

 

19,571

 

Repayments

 

(26,630

)

(9,949

)

(4,515

)

(16,264

)

(14,749

)

Transactions with stockholders:

 

 

 

 

 

 

 

 

 

 

 

Dividends and interest on capital paid to Vale’s stockholders

 

(857

)

(5,026

)

(9,739

)

(857

)

(5,026

)

Dividends and interest on capital paid to noncontrolling interest

 

(972

)

(46

)

(164

)

 

 

Transactions with noncontrolling stockholders

 

(69

)

3,875

 

 

19

 

 

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

 

(2,861

)

5,457

 

(8,471

)

992

 

(204

)

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

 

(59

)

(207

)

(163

)

 

 

Net cash provided by (used in) financing activities

 

(2,920

)

5,250

 

(8,634

)

992

 

(204

)

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

2,076

 

853

 

(3,202

)

685

 

(167

)

Cash and cash equivalents in the beginning of the year

 

14,022

 

10,555

 

12,465

 

518

 

685

 

Effect of exchange rate changes on cash and cash equivalents

 

(2,207

)

2,614

 

1,292

 

 

 

Cash and cash equivalents at end of the year

 

13,891

 

14,022

 

10,555

 

1,203

 

518

 

Non-cash transactions:

 

 

 

 

 

 

 

 

 

 

 

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

 

2,291

 

2,531

 

1,387

 

1,679

 

1,258

 

 


(i) 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 financial statements.

 

14



Table of Contents

 

GRAPHIC

 

Statement of Financial Position

In millions of Brazilian Reais

 

 

 

 

 

Consolidated

 

Parent Company

 

 

 

Notes

 

December 31,
2016

 

December 31,
2015

 

December 31,
2016

 

December 31,
2015

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

20

 

13,891

 

14,022

 

1,203

 

518

 

Accounts receivable

 

10

 

11,937

 

5,763

 

26,223

 

36,026

 

Other financial assets

 

13

 

1,184

 

856

 

1,231

 

1,048

 

Inventories

 

11

 

10,913

 

13,775

 

3,982

 

3,830

 

Prepaid income taxes

 

 

 

518

 

3,513

 

312

 

3,176

 

Recoverable taxes

 

12

 

5,296

 

5,482

 

3,962

 

3,352

 

Others

 

 

 

1,814

 

1,215

 

594

 

581

 

 

 

 

 

45,553

 

44,626

 

37,507

 

48,531

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets held for sale

 

14

 

27,994

 

15,792

 

8,936

 

 

 

 

 

 

73,547

 

60,418

 

46,443

 

48,531

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

Judicial deposits

 

28(c)

 

3,135

 

3,445

 

2,681

 

2,707

 

Other financial assets

 

13

 

2,046

 

1,100

 

2,178

 

1,867

 

Prepaid income taxes

 

 

 

1,718

 

1,840

 

 

 

Recoverable taxes

 

12

 

2,368

 

1,956

 

2,223

 

1,457

 

Deferred income taxes

 

8(a)

 

23,931

 

30,867

 

15,299

 

17,292

 

Others

 

 

 

894

 

2,392

 

618

 

765

 

 

 

 

 

34,092

 

41,600

 

22,999

 

24,088

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

15

 

12,046

 

11,481

 

107,539

 

127,517

 

Intangibles

 

17

 

22,395

 

20,789

 

11,314

 

8,557

 

Property, plant and equipment

 

18

 

180,616

 

211,259

 

102,056

 

96,887

 

 

 

 

 

249,149

 

285,129

 

243,908

 

257,049

 

Total assets

 

 

 

322,696

 

345,547

 

290,351

 

305,580

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

 

 

11,830

 

13,140

 

6,743

 

7,084

 

Loans and borrowings

 

20

 

5,410

 

9,788

 

4,171

 

4,736

 

Other financial liabilities

 

13

 

3,539

 

9,963

 

10,845

 

10,333

 

Taxes payable

 

 

 

2,144

 

2,325

 

1,883

 

1,780

 

Provision for income taxes

 

 

 

556

 

943

 

 

 

Liabilities related to associates and joint ventures

 

21

 

951

 

 

951

 

 

Provisions

 

26

 

3,103

 

2,159

 

1,792

 

1,012

 

Dividends and interest on capital

 

 

 

2,602

 

 

2,602

 

 

Others

 

 

 

2,921

 

2,448

 

914

 

774

 

 

 

 

 

33,056

 

40,766

 

29,901

 

25,719

 

Liabilities associated with non-current assets held for sale

 

14

 

3,554

 

416

 

 

 

 

 

 

 

36,610

 

41,182

 

29,901

 

25,719

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

Loans and borrowings

 

20

 

90,154

 

102,878

 

47,877

 

55,986

 

Other financial liabilities

 

13

 

6,932

 

8,298

 

59,681

 

70,469

 

Taxes payable

 

 

 

16,170

 

15,953

 

15,838

 

15,626

 

Deferred income taxes

 

8(a)

 

5,540

 

6,520

 

 

 

 

Provisions

 

26

 

18,730

 

20,867

 

4,396

 

4,103

 

Liabilities related to associates and joint ventures

 

21

 

2,560

 

 

2,560

 

 

Deferred revenue - Gold stream

 

7

 

6,811

 

6,830

 

 

 

Others

 

 

 

5,487

 

3,600

 

2,857

 

2,517

 

 

 

 

 

152,384

 

164,946

 

133,209

 

148,701

 

Total liabilities

 

 

 

188,994

 

206,128

 

163,110

 

174,420

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

30

 

 

 

 

 

 

 

 

 

Equity attributable to Vale’s stockholders

 

 

 

127,241

 

131,160

 

127,241

 

131,160

 

Equity attributable to noncontrolling interests

 

 

 

6,461

 

8,259

 

 

 

Total stockholders’ equity

 

 

 

133,702

 

139,419

 

127,241

 

131,160

 

Total liabilities and stockholders’ equity

 

 

 

322,696

 

345,547

 

290,351

 

305,580

 

 

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

 

15



Table of Contents

 

 

Statement of Changes in Equity

In millions of Brazilian Reais

 

 

 

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, 2013

 

75,000

 

50

 

(840

)

69,262

 

(7,838

)

(2,815

)

15,527

 

 

148,346

 

3,775

 

152,121

 

Net income (loss)

 

 

 

 

 

 

 

 

954

 

954

 

(735

)

219

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

(453

)

 

 

(453

)

 

(453

)

Cash flow hedge

 

 

 

 

 

 

(1,044

)

 

 

(1,044

)

 

(1,044

)

Translation adjustments

 

 

 

 

 

 

(241

)

8,721

 

 

8,480

 

291

 

8,771

 

Transactions with stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends and interest on capital of Vale’s stockholders

 

 

 

 

 

 

 

 

(9,739

)

(9,739

)

 

(9,739

)

Dividends of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

(18

)

(18

)

Acquisitions and disposal of participation of noncontrolling interest

 

 

 

(130

)

 

 

 

 

 

(130

)

(428

)

(558

)

Capitalization of noncontrolling interest advances

 

 

 

 

 

 

 

 

 

 

302

 

302

 

Capitalization of reserves

 

2,300

 

 

 

(2,300

)

 

 

 

 

 

 

 

Cancellation of treasury stock

 

 

 

 

(5,092

)

5,092

 

 

 

 

 

 

 

Realization of reserves

 

 

 

 

(8,994

)

 

 

 

8,994

 

 

 

 

Appropriation to undistributed retained earnings

 

 

 

 

209

 

 

 

 

(209

)

 

 

 

Balance at December 31, 2014

 

77,300

 

50

 

(970

)

53,085

 

(2,746

)

(4,553

)

24,248

 

 

146,414

 

3,187

 

149,601

 

Loss

 

 

 

 

 

 

 

 

(44,213

)

(44,213

)

(1,784

)

(45,997

)

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

260

 

 

 

260

 

(3

)

257

 

Cash flow hedge

 

 

 

 

 

 

1,458

 

 

 

1,458

 

 

1,458

 

Available-for-sale financial instruments

 

 

 

 

 

 

2

 

 

 

2

 

 

2

 

Translation adjustments

 

 

 

 

 

 

(1,040

)

35,449

 

 

34,409

 

1,535

 

35,944

 

Transactions with stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends and interest on capital of Vale’s stockholders

 

 

 

 

(5,026

)

 

 

 

 

(5,026

)

 

(5,026

)

Dividends of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

(123

)

(123

)

Acquisitions and disposal of participation of noncontrolling interest

 

 

 

(911

)

 

 

 

(1,233

)

 

(2,144

)

5,317

 

3,173

 

Capitalization of noncontrolling interest advances

 

 

 

 

 

 

 

 

 

 

130

 

130

 

Appropriation to undistributed retained earnings

 

 

 

 

(44,213

)

 

 

 

44,213

 

 

 

 

Balance at December 31, 2015

 

77,300

 

50

 

(1,881

)

3,846

 

(2,746

)

(3,873

)

58,464

 

 

131,160

 

8,259

 

139,419

 

Net income (loss)

 

 

 

 

 

 

 

 

13,311

 

13,311

 

(15

)

13,296

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

(263

)

 

 

(263

)

(3

)

(266

)

Cash flow hedge

 

 

 

 

 

 

26

 

 

 

26

 

 

26

 

Available-for-sale financial instruments

 

 

 

 

 

 

4

 

 

 

4

 

 

4

 

Translation adjustments

 

 

 

 

 

 

367

 

(13,916

)

 

(13,549

)

(905

)

(14,454

)

Transactions with stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends and interest on capital of Vale’s stockholders

 

 

 

 

 

 

 

 

(3,459

)

(3,459

)

 

(3,459

)

Acquisitions and disposal of participation of noncontrolling interest

 

 

 

11

 

 

 

 

 

 

11

 

(4

)

7

 

Dividends of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

(961

)

(961

)

Capitalization of noncontrolling interest advances

 

 

 

 

 

 

 

 

 

 

90

 

90

 

Appropriation to undistributed retained earnings

 

 

 

 

9,852

 

 

 

 

(9,852

)

 

 

 

Balance at December 31, 2016

 

77,300

 

50

 

(1,870

)

13,698

 

(2,746

)

(3,739

)

44,548

 

 

127,241

 

6,461

 

133,702

 

 

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

 

16



Table of Contents

 

GRAPHIC

 

Value Added Statement

In millions of Brazilian Reais

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

Generation of value added from continuing operations

 

2016

 

2015

 

2016

 

2015

 

Gross revenue

 

 

 

 

 

 

 

 

 

Revenue from products and services

 

95,915

 

79,422

 

47,173

 

43,296

 

Results on measurement or sale of non-current assets

 

(1,074

)

348

 

(597

)

601

 

Revenue from the construction of own assets

 

12,721

 

30,314

 

10,185

 

17,948

 

Allowance for doubtful accounts

 

(9

)

46

 

(3

)

(9

)

Other revenues

 

1,459

 

1,894

 

387

 

569

 

Less:

 

 

 

 

 

 

 

 

 

Acquisition of products

 

(1,758

)

(2,527

)

(821

)

(684

)

Material, service and maintenance

 

(29,819

)

(43,128

)

(19,328

)

(25,850

)

Oil and gas

 

(4,284

)

(4,104

)

(2,720

)

(2,629

)

Energy

 

(2,414

)

(1,643

)

(1,040

)

(941

)

Freight

 

(8,641

)

(11,877

)

(71

)

 

Impairment of non-current assets and others results

 

(7,447

)

(35,672

)

(3,431

)

(240

)

Other costs and expenses

 

(12,118

)

(10,347

)

(1,390

)

(1,087

)

Gross value added

 

42,531

 

2,726

 

28,344

 

30,974

 

Depreciation, amortization and depletion

 

(12,107

)

(12,450

)

(5,209

)

(4,578

)

Net value added

 

30,424

 

(9,724

)

23,135

 

26,396

 

 

 

 

 

 

 

 

 

 

 

Received from third parties

 

 

 

 

 

 

 

 

 

Equity results from entities

 

1,111

 

(1,526

)

2,604

 

(36,864

)

Financial income

 

606

 

4,730

 

345

 

3,377

 

Monetary and exchange variation of assets

 

(6,791

)

11,988

 

(6,398

)

12,828

 

Total value added from continuing operations to be distributed

 

25,350

 

5,468

 

19,686

 

5,737

 

Value added from discontinued operations to be distributed

 

2,439

 

3,930

 

 

 

Total value added to be distributed

 

27,789

 

9,398

 

19,686

 

5,737

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

7,699

 

9,004

 

3,082

 

4,573

 

Taxes and contributions

 

4,835

 

6,221

 

7,124

 

6,383

 

Current income tax

 

3,307

 

1,148

 

2,186

 

(18

)

Deferred income tax

 

6,260

 

(20,487

)

2,048

 

(10,816

)

Financial expense (excludes capitalized interest)

 

10,169

 

16,796

 

9,987

 

11,050

 

Monetary and exchange variation of liabilities

 

(17,610

)

37,097

 

(17,807

)

36,282

 

Other remunerations of third party funds

 

(2,606

)

1,686

 

(245

)

2,496

 

Reinvested net income (absorbed loss)

 

13,311

 

(44,213

)

13,311

 

(44,213

)

Net income (loss) attributable to noncontrolling interest

 

(15

)

(1,784

)

 

 

Distributed value added from continuing operations

 

25,350

 

5,468

 

19,686

 

5,737

 

Distributed value added from discontinued operations

 

2,439

 

3,930

 

 

 

Distributed value added

 

27,789

 

9,398

 

19,686

 

5,737

 

 

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

 

17



Table of Contents

 

GRAPHIC

 

Notes to the Financial Statements

 

Expressed in millions of Brazilian Reais, 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”, “Group” 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 Group also produces copper, metallurgical and thermal coal, potash, phosphates and other fertilizer nutrients, 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 financial statements

 

a)        Statement of compliance

 

The consolidated and individual financial statements of the Company (“financial statements”) have been prepared in accordance with the International Financial Reporting Standards (“IFRS”) as implemented in Brazil by the Brazilian Accountant Pronouncements Committee (“CPC”), approved by the Brazilian Securities Exchange Commission (“CVM”) and by the Brazilian Federal Accounting Council (“CFC”). All relevant information from its own financial statements, and only this information, are being presented and correspond to those used by the Company’s Management. The consolidated financial statements present the accounts of the Group.

 

b)        Basis of presentation

 

The 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 comparative information for the years ended December 31, 2015 and 2014 was re-presented 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 14.

 

Subsequent events were evaluated through February 22, 2017, which is the date the financial statements were approved by the Board of Directors.

 

c)         Consolidation and investments

 

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

 

The entities over which the Company has joint control (“joint ventures”) or significant influence, but not control (“associates”) are presented in note 15. Those investments are accounted for using the equity method. For interests in joint arrangements not classified as ‘joint ventures’ (“joint operations”), the Company recognizes its share of assets, liabilities and net income.

 

Unrealized gains on downstream or upstream transactions between the Company and its associates and joint ventures are eliminated fully or proportionately to the Company’s interest.

 

18



Table of Contents

 

GRAPHIC

 

The material consolidated entities in each business segment of are as follows:

 

 

 

Location

 

Principal activity/Business

 

% ownership

 

% Voting capital

 

% Noncontrolling
interest or other
investors

 

Direct and indirect subsidiaries

 

 

 

 

 

 

 

 

 

 

 

Companhia Portuária da Baía de Sepetiba

 

Brazil

 

Iron ore

 

100.0

%

100.0

%

0.0

%

Mineração Corumbaense Reunida S.A.

 

Brazil

 

Iron ore and manganese

 

100.0

%

100.0

%

0.0

%

Minerações Brasileiras Reunidas S.A. (“MBR”)

 

Brazil

 

Iron ore

 

62.5

%

98.3

%

37.5

%

Salobo Metais S.A.

 

Brazil

 

Copper

 

100.0

%

100.0

%

0.0

%

Nacala Corridor Holding Netherlands B.V.

 

Netherlands

 

Coal

 

100.0

%

100.0

%

0.0

%

PT Vale Indonesia

 

Indonesia

 

Nickel

 

59.2

%

59.2

%

40.8

%

Vale International Holdings GmbH

 

Austria

 

Holding and research

 

100.0

%

100.0

%

0.0

%

Vale Canada Limited

 

Canada

 

Nickel

 

100.0

%

100.0

%

0.0

%

Vale International S.A.

 

Switzerland

 

Trading and holding

 

100.0

%

100.0

%

0.0

%

Vale Malaysia Minerals Sdn. Bhd.

 

Malaysia

 

Iron ore

 

100.0

%

100.0

%

0.0

%

Vale Manganês S.A.

 

Brazil

 

Manganese and ferroalloys

 

100.0

%

100.0

%

0.0

%

Vale Moçambique S.A.

 

Mozambique

 

Coal

 

95.0

%

95.0

%

5.0

%

Vale Nouvelle Caledonie S.A.S.

 

New Caledonia

 

Nickel

 

95.0

%

95.0

%

5.0

%

Vale Oman Distribution Center LLC

 

Oman

 

Iron ore and pelletizing

 

100.0

%

100.0

%

0.0

%

Vale Oman Pelletizing Company LLC

 

Oman

 

Pelletizing

 

70.0

%

70.0

%

30.0

%

 

Investments held by investors in Vale’s subsidiaries are classified as noncontrolling interests. The Company treats transactions with noncontrolling interests as transactions with equity owners of the Group and as described in note 16.

 

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

 

As explained in note 14, the Fertilizer Segment is presented as discontinued operations, which includes the following subsidiaries:

 

 

 

Location

 

Principal activity

 

% ownership

 

% Voting capital

 

% Noncontrolling interest
or other investors

 

Direct and indirect subsidiaries

 

 

 

 

 

 

 

 

 

 

 

Compañia Minera Miski Mayo S.A.C.

 

Peru

 

Fertilizers

 

40.0

%

51.0

%

60.0

%

Vale Fertilizantes S.A.

 

Brazil

 

Fertilizers

 

100.0

%

100.0

%

0.0

%

 

d)        Functional currency and presentation currency

 

The financial statements of the Group 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 financial statements are presented in Brazilian Reais.

 

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

 

The income statement and balance sheet of the Group’s entities which functional currency is different from the presentation currency are translated into the presentation currency as follows: (i) assets, liabilities and stockholders’ equity (except components described in item (iii)) are translated at the closing rate at the balance sheet date; (ii) income and expenses are translated at the average exchange rates, except for specific transactions that, considering their significance, are translated at the rate at the transaction date and; (iii) capital, capital reserves and treasury stock are translated at the rate at the date of each transaction. All resulting exchange differences are recognized in the comprehensive income as cumulative translation adjustment, and transferred to the income statement when the operations are realized.

 

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

 

 

 

Closing rate

 

Average rate for the year ended

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

2014

 

US dollar (“US$”)

 

3.2591

 

3.9048

 

2.6562

 

3.4833

 

3.3387

 

2.3547

 

Canadian dollar (“CAD”)

 

2.4258

 

2.8171

 

2.2920

 

2.6280

 

2.6020

 

2.1308

 

Australian dollar (“AUD”)

 

2.3560

 

2.8532

 

2.1765

 

2.5876

 

2.4979

 

2.1205

 

Euro (“EUR” or “€”)

 

3.4384

 

4.2504

 

3.2270

 

3.8543

 

3.6999

 

3.1205

 

 

19



Table of Contents

 

GRAPHIC

 

e) Significant accounting policies

 

The accounting policies applied in financial statements are consistent with those adopted and disclosed in the financial statements of prior years. The Company has not early adopted any standards and interpretations that have been issued or amended but which are not yet in force. The accounting policies of subsidiaries, affiliates and joint ventures are adjusted to ensure consistency with the policies adopted by Vale.

 

Significant and relevant accounting policies for the understanding of the financial statements were included in the respective notes, with a summary of the recognition and measurement basis used by the Company.

 

The brief description of the recent accounting pronouncements issued by the IASB, which are not yet in force, and the current assessment did by the Company of the impacts on its financial statements, subject to changes due to the more analyzes in progress, are detailed below:

 

— IFRS 9 Financial instrument — In July 2014, the IASB issued the final version of IFRS 9 Financial Instruments that replaces IAS 39 Financial Instruments: Recognition and Measurement. This standard brings new approaches about: (i) classification and measurement of financial assets and liabilities, (ii) impairment and (iii) hedge accounting. This standard shall apply for annual periods beginning on or after January 1, 2018.

 

The Company does not plan the early adoption of this new standard. Based on the history of financial instruments traded by the Company, it is not expected significant impacts on financial statements by applying the IFRS 9 requirements.

 

— IFRS 15 Revenue from Contracts with Customers — In May 2014, the IASB issued IFRS 15, which replaces IAS 18 Revenues and the related interpretations. IFRS 15 introduces the five-step model for revenue recognition from contract with a customer. The new standard is based on the principle that revenue is recognized when the control of a good or service to be transferred to a customer in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This standard shall apply for annual periods beginning on or after January 1, 2018.

 

The Company plans to adopt the new standard on the required effective date using the full retrospective method with the practical expedients approach for concluded contracts. During 2016, the Company performed a preliminary assessment of IFRS 15, which is subject to changes arising from a more detailed analysis of the contracts that are in process. Based on these preliminary analyzes, management is evaluating whether the freight service should be considered a separate performance obligation or not.

 

The Company expects to disclose quantitative information, if any, prior to the adoption of the standard.

 

— IFRS 16 Lease — In January 2016, the IASB issued IFRS 16, which replaces IAS 17 Leases and related interpretations. The IFRS 16 set forth that in all leases with a maturity of more than 12 months, with limited exceptions, the lessee must recognize the lease liability in the balance sheet at the present value of the payments, plus costs directly allocated and at the same time that it recognizes a right of use corresponding to the asset. During the term of the lease, the lease liability is adjusted to reflect interest and payment made and the right to use is amortized, similar to the financial lease settled up in accordance with IAS 17. This standard shall apply for annual periods beginning on or after January 1, 2019.

 

The Company has not yet quantified the impact of adopting IFRS 16 on its assets and liabilities. The quantitative effect of the adoption of IFRS 16 will depend specifically on the Company´s decision related to the method of transition, the use of practical expedients approach and exemptions for recognition, and any additional leases that Company will hold. The Company expects to disclose its transition approach and quantitative information prior to adoption, planned for January 1, 2019.

 

— IAS 7 Amendments (Disclosure Initiative) — The amendments to IAS 7 Statement of Cash Flows are part of the IASB’s Disclosure Initiative and require an entity to provide disclosures that enable users of financial statements to evaluate cash flows and non-cash changes in liabilities arising from financing activities. On initial application of the amendment, entities are not required to provide comparative information for preceding periods. These amendments are effective for annual periods beginning on or after 1 January 2017, with early application permitted. Application of the amendments will result in additional disclosures provided by the Group. The Company did not early adopt this amendment.

 

20



Table of Contents

 

GRAPHIC

 

f)          Critical accounting estimates and judgments

 

The preparation of financial statements requires the use of certain critical accounting estimates, assumptions and judgments by the management of the Company. These estimates are based on the best knowledge and information existing at the balance sheet date. Changes in facts and circumstances may lead to the revision of these estimates. Actual future results may differ from the estimates.

 

The significant estimates, assumptions and judgments used by Company in these financial statements are as follows:

 

Note

 

Significant estimates, assumptions and judgments

3(c)

 

Consolidation

7

 

Deferred revenue - Gold stream

8

 

Deferred income taxes

18

 

Mineral reserves and mine useful life

19

 

Impairment of non-current assets

21

 

Liabilities related to associates and joint ventures

24

 

Fair values of derivatives and others financial instruments

27

 

Asset retirement obligation

28

 

Litigation

29

 

Post-retirement benefits for employees

 

3.                            Information by business segment and by geographic area

 

The Company divided its operations into five reportable segments: Ferrous Minerals, Coal, Base Metals, Fertilizers (presented as discontinued operations) and Others. The segments are aligned with products and reflect the structure used by Management to evaluate group performance. The responsible bodies for making operational decisions, allocating resources and evaluating performance include the Executive Boards and the Board of Directors, which use adjusted EBITDA as a measure of performance.

 

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

 

The main activities of the operating segments are as follows:

 

Ferrous minerals - Ferrous minerals comprises the production and extraction of ferrous minerals, as iron ore fines, iron ore pellets and its logistic services (railroads, ports and terminals), manganese and ferroalloys and others ferrous products and services.

 

Coal - Coal comprises the extraction of metallurgical and thermal coal and its logistic services (railroads, ports and terminals).

 

Base metals - Base metals include the production and extraction of non-ferrous minerals, and are presented as nickel and its by-products (ferro-nickel, copper, gold, precious metals and others) and copper (copper concentrated).

 

Fertilizers (Discontinued operations) - Fertilizers include the production of the three major groups of nutrients (potash, phosphate and nitrogen) and other fertilizers products. The group of assets related to this segment is classified as “Non-current assets and liabilities held for sale” (note 14).

 

Others - The segments of others comprise sales and expenses of other products, services and investments in joint ventures and associate in other business.

 

21



Table of Contents

 

GRAPHIC

 

a)   Adjusted EBITDA

 

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.

 

 

 

Year ended December 31, 2016

 

 

 

Net operating
revenue

 

Cost of goods sold
and services rendered

 

Sales, administrative
and other operating
expenses

 

Research and
evaluation expenses

 

Pre operating and
operational stoppage

 

Dividends received
from associates and
joint ventures

 

Adjusted EBITDA

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

54,187

 

(22,817

)

(1,712

)

(308

)

(521

)

35

 

28,864

 

Pellets

 

13,198

 

(6,932

)

(251

)

(45

)

(77

)

359

 

6,252

 

Ferroalloys and manganese

 

1,031

 

(793

)

(11

)

(1

)

(39

)

 

187

 

Other ferrous products and services

 

1,513

 

(933

)

(26

)

(5

)

(12

)

 

537

 

 

 

69,929

 

(31,475

)

(2,000

)

(359

)

(649

)

394

 

35,840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

2,882

 

(3,090

)

150

 

(50

)

(137

)

 

(245

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

15,504

 

(11,145

)

(331

)

(268

)

(399

)

13

 

3,374

 

Copper

 

5,770

 

(3,198

)

(82

)

(17

)

 

 

2,473

 

Other base metals products

 

 

 

480

 

 

 

 

480

 

 

 

21,274

 

(14,343

)

67

 

(285

)

(399

)

13

 

6,327

 

Others

 

548

 

(889

)

(529

)

(404

)

(4

)

262

 

(1,016

)

Total of continuing operations

 

94,633

 

(49,797

)

(2,312

)

(1,098

)

(1,189

)

669

 

40,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

6,470

 

(5,315

)

(298

)

(75

)

(58

)

12

 

736

 

Total

 

101,103

 

(55,112

)

(2,610

)

(1,173

)

(1,247

)

681

 

41,642

 

 

22



Table of Contents

 

GRAPHIC

 

 

 

Year ended December 31, 2015

 

 

 

Net operating
revenue

 

Cost of goods sold
and services rendered

 

Sales, administrative
and other operating
expenses

 

Research and
evaluation expenses

 

Pre operating and
operational stoppage

 

Dividends received
from associates and
joint ventures

 

Adjusted EBITDA

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

41,427

 

(25,505

)

(1,140

)

(395

)

(417

)

87

 

14,057

 

Pellets

 

11,916

 

(7,008

)

34

 

(13

)

(81

)

708

 

5,556

 

Ferroalloys and manganese

 

518

 

(583

)

1

 

(1

)

(61

)

 

(126

)

Other ferrous products and services

 

1,552

 

(1,115

)

22

 

(9

)

(6

)

25

 

469

 

 

 

55,413

 

(34,211

)

(1,083

)

(418

)

(565

)

820

 

19,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

1,739

 

(2,857

)

(435

)

(73

)

(208

)

109

 

(1,725

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

15,534

 

(11,378

)

(506

)

(348

)

(1,359

)

 

1,943

 

Copper

 

4,957

 

(3,049

)

(114

)

(31

)

(2

)

 

1,761

 

Other base metals products

 

 

 

722

 

 

 

 

722

 

 

 

20,491

 

(14,427

)

102

 

(379

)

(1,361

)

 

4,426

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

414

 

(464

)

(543

)

(456

)

(2

)

135

 

(916

)

Total of continuing operations

 

78,057

 

(51,959

)

(1,959

)

(1,326

)

(2,136

)

1,064

 

21,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

7,442

 

(4,896

)

(124

)

(277

)

(232

)

 

1,913

 

Total

 

85,499

 

(56,855

)

(2,083

)

(1,603

)

(2,368

)

1,064

 

23,654

 

 

 

 

Year ended December 31, 2014

 

 

 

Net operating
revenue

 

Cost of goods sold
and services rendered

 

Sales, administrative
and other operating
expenses

 

Research and
evaluation expenses

 

Pre operating and
operational stoppage

 

Dividends received
from associates and
joint ventures

 

Adjusted EBITDA

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

45,341

 

(22,515

)

(3,037

)

(758

)

(376

)

108

 

18,763

 

Pellets

 

12,397

 

(6,397

)

(42

)

(2

)

(88

)

1,097

 

6,965

 

Ferroalloys and manganese

 

933

 

(618

)

(27

)

(1

)

(54

)

 

233

 

Other ferrous products and services

 

1,724

 

(1,310

)

7

 

(21

)

 

1

 

401

 

 

 

60,395

 

(30,840

)

(3,099

)

(782

)

(518

)

1,206

 

26,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

1,740

 

(2,514

)

(764

)

(43

)

(89

)

75

 

(1,595

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

14,703

 

(8,756

)

249

 

(330

)

(1,209

)

 

4,657

 

Copper

 

3,434

 

(2,079

)

(35

)

(10

)

(38

)

 

1,272

 

 

 

18,137

 

(10,835

)

214

 

(340

)

(1,247

)

 

5,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

2,347

 

(1,408

)

(759

)

(403

)

(14

)

21

 

(216

)

Total of continuing operations

 

82,619

 

(45,597

)

(4,408

)

(1,568

)

(1,868

)

1,302

 

30,480

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

5,656

 

(4,406

)

(226

)

(170

)

(200

)

 

654

 

Total

 

88,275

 

(50,003

)

(4,634

)

(1,738

)

(2,068

)

1,302

 

31,134

 

 

23



Table of Contents

 

 

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

 

 

 

Year ended December 31

 

 

 

2016

 

2015

 

2014

 

Adjusted EBITDA from continuing operations

 

40,906

 

21,741

 

30,480

 

Depreciation, depletion and amortization

 

(12,107

)

(12,450

)

(9,128

)

Dividends received from associates and joint ventures

 

(669

)

(1,064

)

(1,302

)

Results on measurement or sale of non-current assets

 

(228

)

52

 

(441

)

Impairment of non-current assets and onerous contracts

 

(3,940

)

(33,945

)

87

 

Operating income (loss)

 

23,962

 

(25,666

)

19,696

 

 

 

 

 

 

 

 

 

Financial results, net

 

6,302

 

(36,053

)

(14,626

)

Equity results in associates and joint ventures

 

1,111

 

(1,526

)

1,131

 

Impairment and others results in associates and joint ventures

 

(4,353

)

(1,431

)

(139

)

Income taxes

 

(9,567

)

19,339

 

(3,658

)

Income (loss) from continuing operations

 

17,455

 

(45,337

)

2,404

 

Loss attributable to noncontrolling interests

 

(6

)

(1,815

)

(749

)

Income (loss) attributable to Vale’s stockholders

 

17,461

 

(43,522

)

3,153

 

 

 

 

Year ended December 31

 

 

 

2016

 

2015

 

2014

 

Adjusted EBITDA from discontinued operations

 

736

 

1,913

 

654

 

Depreciation, depletion and amortization

 

(1,197

)

(1,039

)

(980

)

Dividends received from associates and joint ventures

 

(12

)

 

 

Results on measurement or sale of non-current assets

 

(5,899

)

(608

)

(2,800

)

Operating income (loss)

 

(6,372

)

266

 

(3,126

)

 

 

 

 

 

 

 

 

Financial results, net

 

69

 

(485

)

(127

)

Equity results in associates and joint ventures

 

10

 

19

 

10

 

Income taxes

 

2,134

 

(460

)

1,058

 

Loss from discontinued operations

 

(4,159

)

(660

)

(2,185

)

Income (loss) attributable to noncontrolling interests

 

(9

)

31

 

14

 

Loss attributable to Vale’s stockholders

 

(4,150

)

(691

)

(2,199

)

 

b)   Assets by segment

 

 

 

Year ended December 31, 2016

 

 

 

Product inventory

 

Investments

 

Property, plant and
equipment and
intangible assets (i)

 

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

 

Depreciation,
depletion and
amortization (iii)

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrous minerals

 

3,697

 

5,894

 

113,526

 

11,384

 

5,593

 

Coal

 

412

 

929

 

6,216

 

2,136

 

652

 

Base metals

 

3,617

 

40

 

76,173

 

3,673

 

5,791

 

Others

 

7

 

5,183

 

7,096

 

150

 

71

 

Total

 

7,733

 

12,046

 

203,011

 

17,343

 

12,107

 

 

 

 

Year ended December 31, 2015

 

 

 

Product inventory

 

Investments

 

Property, plant and
equipment and
intangible assets (i)

 

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

 

Depreciation,
depletion and
amortization (iii)

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrous minerals

 

4,044

 

5,775

 

110,123

 

16,399

 

5,562

 

Coal

 

206

 

1,195

 

7,075

 

5,108

 

670

 

Base metals

 

4,552

 

66

 

91,849

 

5,162

 

6,161

 

Others

 

10

 

4,153

 

7,905

 

262

 

57

 

Discontinued operations (Fertilizers)

 

1,156

 

292

 

15,096

 

853

 

1,039

 

Total

 

9,968

 

11,481

 

232,048

 

27,784

 

13,489

 

 


(i) Goodwill is allocated mainly in iron ore and nickel segments in the amount of R$4,060 e R$5,981, respectively.

(ii) Includes only cash effect.

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

 

24



Table of Contents

 

 

c)   Investment, intangible and property, plant and equipment by geographic area

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Investments

 

Intangible

 

Property, plant
and equipment

 

Total

 

Investments

 

Intangible

 

Property, plant
and equipment

 

Total

 

Brazil

 

10,338

 

15,387

 

112,468

 

138,193

 

9,403

 

12,825

 

125,697

 

147,925

 

Canada

 

 

6,524

 

33,460

 

39,984

 

8

 

7,964

 

41,346

 

49,318

 

Americas, except Brazil and Canada

 

604

 

 

98

 

702

 

613

 

 

1,781

 

2,394

 

Europe

 

 

 

2,084

 

2,084

 

 

 

2,375

 

2,375

 

Asia

 

1,104

 

 

13,599

 

14,703

 

1,433

 

 

20,378

 

21,811

 

Australia

 

 

 

139

 

139

 

 

 

290

 

290

 

New Caledonia

 

 

 

10,062

 

10,062

 

 

 

13,749

 

13,749

 

Mozambique

 

 

484

 

5,589

 

6,073

 

 

 

1,727

 

1,727

 

Oman

 

 

 

3,117

 

3,117

 

 

 

3,916

 

3,916

 

Other regions

 

 

 

 

 

24

 

 

 

24

 

Total

 

12,046

 

22,395

 

180,616

 

215,057

 

11,481

 

20,789

 

211,259

 

243,529

 

 

d)   Revenues by geographic area

 

 

 

Year ended December 31, 2016

 

 

 

Ferrous minerals

 

Coal

 

Base metals

 

Others

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas, except United States and Brazil

 

1,167

 

72

 

4,079

 

 

5,318

 

United States of America

 

792

 

 

2,602

 

81

 

3,475

 

Europe

 

8,826

 

723

 

6,434

 

59

 

16,042

 

Middle East/Africa/Oceania

 

4,266

 

329

 

72

 

1

 

4,668

 

Japan

 

4,464

 

432

 

1,123

 

 

6,019

 

China

 

41,135

 

223

 

2,420

 

 

43,778

 

Asia, except Japan and China

 

3,125

 

1,052

 

4,053

 

 

8,230

 

Brazil

 

6,154

 

51

 

491

 

407

 

7,103

 

Net operating revenue

 

69,929

 

2,882

 

21,274

 

548

 

94,633

 

 

 

 

Year ended December 31, 2015

 

 

 

Ferrous minerals

 

Coal

 

Base metals

 

Others

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas, except United States and Brazil

 

1,185

 

64

 

3,697

 

 

4,946

 

United States of America

 

95

 

 

2,640

 

69

 

2,804

 

Europe

 

8,293

 

347

 

6,464

 

 

15,104

 

Middle East/Africa/Oceania

 

3,323

 

314

 

273

 

 

3,910

 

Japan

 

5,038

 

237

 

1,223

 

 

6,498

 

China

 

28,477

 

149

 

2,186

 

 

30,812

 

Asia, except Japan and China

 

3,545

 

553

 

3,325

 

 

7,423

 

Brazil

 

5,457

 

75

 

683

 

345

 

6,560

 

Net operating revenue

 

55,413

 

1,739

 

20,491

 

414

 

78,057

 

 

 

 

Year ended December 31, 2014

 

 

 

Ferrous minerals

 

Coal

 

Base metals

 

Others

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas, except United States and Brazil

 

1,529

 

7

 

3,230

 

45

 

4,811

 

United States of America

 

55

 

 

2,590

 

565

 

3,210

 

Europe

 

9,115

 

275

 

6,105

 

30

 

15,525

 

Middle East/Africa/Oceania

 

3,794

 

259

 

350

 

 

4,403

 

Japan

 

6,031

 

453

 

2,030

 

16

 

8,530

 

China

 

28,077

 

178

 

1,507

 

 

29,762

 

Asia, except Japan and China

 

5,170

 

550

 

1,934

 

1

 

7,655

 

Brazil

 

6,624

 

18

 

391

 

1,690

 

8,723

 

Net operating revenue

 

60,395

 

1,740

 

18,137

 

2,347

 

82,619

 

 

25



Table of Contents

 

 

Accounting policy

 

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

 

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

 

In some cases, the sale price is determined on a provisional basis at the date of sale and adjustments to the sales price subsequently occur based on movements in quoted market or contractual prices up to the date of final pricing. Revenue is recognized based on the estimated fair value of the total consideration receivable, and the provisionally priced sales mechanism embedded within these sale arrangements is characterized a derivative. Therefore, the fair value of the final sales price adjustment is re-estimated continuously and changes in fair value are recognized as operational revenue in the income statement. As of December 31, 2016, R$1,344 of revenues (2015: R$(1,070)) were still not settled and were provisionally measured based on iron ore fines and copper forward prices.

 

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

 

4.             Special events occurred during the year

 

The special events occurred during the year are those that, in the Company’s judgment, significantly impacted the income statement due to their size and nature. To determine whether an event or transaction is non-recurring, the Company considers quantitative and qualitative factors, such as frequency and impact on the result of the year.

 

The special events identified by the Company are as follows:

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

Samarco Provision

 

(3,967

)

 

 

 

 

Results on measurement of non-current assets - Fertilizers business

 

(5,899

)

 

 

 

 

Impairment of non-current assets and onerous contracts

 

(3,940

)

(33,945

)

87

 

205

 

270

 

Gold stream transaction

 

480

 

722

 

 

 

 

Deferred income tax in foreign jurisdiction

 

 

11,729

 

 

 

 

Total

 

(13,326

)

(21,494

)

87

 

205

 

270

 

 

2016

 

Samarco — In June 2016, the Company recognized in the income statement the amount of R$3,733 which represented its best estimate of the obligation to comply with the reparation and compensation programs under the Agreement related to the dam failure of Samarco Mineração S.A. The Company also expensed an amount of R$234 applied by Samarco to Fund its working capital requirements. For more details, see note 21.

 

Fertilizers assets - In December 2016, the Company approved the sale of fertilizers assets and the acquisition of a minority interest in The Mosaic Company (“Mosaic”). Vale assessed the net assets of the fertilizer business segment for impairment purposes and a loss in the amount of R$5,899 was recognized. The fertilizers segment is presented as discontinued operations see note 14.

 

Impairment of non-current assets and onerous contracts — In 2016, the Company recognized an impairment loss of R$3,940 mainly by the reduction in the nickel price projections, see note 19.

 

Gold stream transaction — In 2016, the Company recognized a gain of the result on sale of mineral rights in the amount of R$480, see note 7.

 

26



Table of Contents

 

 

2015

 

Impairment of non-current assets and onerous contracts — In 2015, the Company recognized an impairment loss of R$33,945 mainly by: (i) the reduction in estimated future coal prices combined with the increase of logistics costs and (ii) the reduction the recoverable values of the VNL and VNC CGUs, see note 19.

 

Gold stream transaction — In 2015, the Company recognized a gain of the result on sale of mineral rights in the amount of R$722, see note 7.

 

Deferred income tax - In 2015, in the first adoption of the Law 12.973, the Company recognized assets deferred income tax related to accumulated losses of subsidiaries abroad in the amount of R$11,729, see note 8.

 

5.                                      Costs and expenses by nature

 

a)        Cost of goods sold and services rendered

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

7,222

 

7,030

 

6,582

 

3,445

 

3,597

 

Materials and services

 

10,808

 

9,827

 

10,246

 

5,438

 

5,619

 

Fuel oil and gas

 

4,280

 

4,037

 

3,426

 

2,714

 

2,590

 

Maintenance

 

9,487

 

8,520

 

5,464

 

6,068

 

5,397

 

Energy

 

2,406

 

1,602

 

1,170

 

1,028

 

926

 

Acquisition of products

 

1,762

 

2,531

 

3,780

 

821

 

684

 

Depreciation and depletion

 

11,346

 

10,821

 

8,176

 

4,808

 

4,147

 

Freight

 

8,641

 

11,877

 

8,514

 

71

 

 

Others

 

5,191

 

6,535

 

6,415

 

5,270

 

4,562

 

Total

 

61,143

 

62,780

 

53,773

 

29,663

 

27,522

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

59,409

 

61,072

 

51,579

 

28,601

 

26,467

 

Cost of services rendered

 

1,734

 

1,708

 

2,194

 

1,062

 

1,055

 

Total of continuing operations

 

61,143

 

62,780

 

53,773

 

29,663

 

27,522

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

6,495

 

5,878

 

5,314

 

 

 

Total

 

67,638

 

68,658

 

59,087

 

29,663

 

27,522

 

 

b)        Selling and administrative expenses

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

Personnel

 

727

 

822

 

981

 

473

 

509

 

Services

 

248

 

354

 

441

 

148

 

194

 

Advertising and publicity

 

26

 

38

 

96

 

21

 

30

 

Depreciation and amortization

 

414

 

437

 

514

 

300

 

321

 

Travel expenses

 

29

 

36

 

55

 

17

 

19

 

Taxes and rents

 

46

 

52

 

66

 

18

 

22

 

Others

 

265

 

270

 

299

 

44

 

46

 

Total of continuing operations

 

1,755

 

2,009

 

2,452

 

1,021

 

1,141

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

195

 

134

 

151

 

 

 

Total

 

1,950

 

2,143

 

2,603

 

1,021

 

1,141

 

 

c)         Others operational expenses (incomes), net

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

Provision for litigation

 

487

 

46

 

406

 

524

 

(53

)

Provision for loss with VAT credits (ICMS)

 

143

 

728

 

335

 

143

 

767

 

Profit sharing program

 

252

 

52

 

278

 

137

 

41

 

Disposal of materials and inventories

 

(349

)

501

 

476

 

(56

)

74

 

Gold stream transaction (nota 7)

 

(480

)

(722

)

 

 

 

Others

 

884

 

(17

)

982

 

418

 

(901

)

Total of continuing operations

 

937

 

588

 

2,477

 

1,166

 

(72

)

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

113

 

(2

)

83

 

 

 

Total

 

1,050

 

586

 

2,560

 

1,166

 

(72

)

 

27



Table of Contents

 

 

6.             Financial result

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

Financial expenses

 

 

 

 

 

 

 

 

 

 

 

Loans and borrowings gross interest

 

(6,152

)

(5,503

)

(4,059

)

(6,330

)

(5,295

)

Capitalized loans and borrowing costs

 

2,291

 

2,531

 

1,387

 

1,679

 

1,258

 

Labor, tax and civil lawsuits

 

(45

)

(193

)

(218

)

(21

)

(127

)

Derivative financial instruments

 

(1,655

)

(11,969

)

(4,885

)

(957

)

(7,471

)

Indexation and exchange rate variation (a)

 

(10,405

)

(46,346

)

(11,521

)

(9,612

)

(45,899

)

Participative stockholders’ debentures

 

(1,456

)

3,039

 

(665

)

(1,456

)

3,039

 

Expenses of REFIS

 

(1,787

)

(1,795

)

(1,603

)

(1,751

)

(1,758

)

Others

 

(2,146

)

(1,785

)

(1,576

)

(1,452

)

(697

)

 

 

(21,355

)

(62,021

)

(23,140

)

(19,900

)

(56,950

)

Financial income

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

336

 

492

 

423

 

209

 

276

 

Derivative financial instruments

 

5,827

 

3,885

 

1,461

 

4,290

 

2,994

 

Indexation and exchange rate variation (b)

 

21,224

 

21,237

 

6,144

 

21,021

 

22,445

 

Others

 

270

 

354

 

486

 

136

 

107

 

 

 

27,657

 

25,968

 

8,514

 

25,656

 

25,822

 

Financial results, net

 

6,302

 

(36,053

)

(14,626

)

5,756

 

(31,128

)

 

 

 

 

 

 

 

 

 

 

 

 

Summary of indexation and exchange rate variation

 

 

 

 

 

 

 

 

 

 

 

Loans and borrowings

 

17,885

 

(34,625

)

(8,128

)

17,715

 

(33,710

)

Others

 

(7,066

)

9,516

 

2,751

 

(6,306

)

10,256

 

Net (a) + (b)

 

10,819

 

(25,109

)

(5,377

)

11,409

 

(23,454

)

 

As from January 1, 2017 (subsequent event), the Company starts to apply net investment hedge accounting in foreign operation considering Vale International S.A. and Vale International Holding GmbH investments as the hedging objects and designated as hedging instruments the Parent Company third party loans and borrowings (excluding interest) in different currencies denominated in US dollar and euro, amounting to US$8,067 (R$26,291) and EUR1,500 (R$5,159) as the hedging instrument, respectively.

 

Accordingly, the Company plans to mitigate part of its foreign exchange risk, since foreign exchange gains or losses on the hedging instrument (effective portion) will be recognized in other comprehensive income, thus offsetting same of the gains and losses generated from translating of the net investments in the aforementioned controlled companies. If the hedge relationship is not considered effective, the hedging instrument’s exchange variations will be allocated to income statement for the year.

 

7.             Deferred revenue - Gold stream transaction

 

In 2013, the Company entered into a gold transaction with Silver Wheaton Corp. (“SLW”) to sell 25% of the gold extracted as a by-product over the life of the Salobo copper mine and 70% of the gold extracted as a by-product of Sudbury nickel mines over the next 17 years. The Company received an up-front cash proceeds of R$4,060 (US$1,900).

 

The original transaction was amended in March 2015 and August 2016 to include in each contract an additional 25% of the gold extracted as by-product over a lifetime of the Salobo copper mine. In the first additive, the Company received up-front proceeds of R$2,826 (US$900) and in the second additive, (i) an initial cash payment of R$2,568 (US$800) and (ii) an option value resulting from the reduction of the exercise price from R$211.00 (US$65.00) to R$142.00 (US$43.75) on 10 million warrants from SLW held by the Company since 2013 and maturing in 2023.

 

Hence, in December 31, 2016 SLW holds the rights to 75% of the contained gold in the copper concentrated from the Salobo mine and 70% of the gold extracted as a by-product of the Sudbury nickel mines.

 

As the gold is delivered to SLW, Vale receives payment equal to the lesser of: (i) US$400 per ounce of refined gold delivered (which payments are subject to an annual increase of 1% per year commencing on January 1, 2017 for the original and additional transactions and each subsequent year and (ii) the market reference price on the delivery date.

 

Vale may also receive an additional cash payment contingent on its decision to expand its capacity to process Salobo copper ores to more than 28 Mtpy before 2036. Salobo that were still in ramp-up until September 2016 will have a total capacity to process 24 Mtpy of run-of-mine (ROM). The contingent additional cash payment could range from US$113 to US$953 depending on ore grade, timing and size of the expansion.

 

The transactions were bifurcated into two identifiable components (i) the sale of the mineral rights and, (ii) the services for gold extraction on the portion in which Vale operates as an agent for SLW gold extraction.

 

28



Table of Contents

 

 

The deferred revenue is recognized based on the units of gold mined compared to the total proven and probable reserves of gold traded with SLW. During the year ended December 31, 2016, 2015 and 2014, the Company recognized R$717, R$361 and R$151, respectively, in the statement of income relating to services rendered in the original and additional transactions.

 

The result on sale of mineral rights from the additional transactions of R$480 and R$722 was recognized in the year ended December 31, 2016 and 2015, respectively, under “Other operating expenses, net”.

 

Critical accounting estimates and judgments

 

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

 

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

· Allocation of costs between nickel or copper and gold based on relative prices;

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

 

8.             Income taxes

 

a)   Deferred income tax assets and liabilities

 

 

 

Consolidated

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

Taxes losses carryforward

 

20,188

 

25,171

 

10,310

 

12,294

 

Temporary differences:

 

 

 

 

 

 

 

 

 

Employee post retirement obligations

 

2,022

 

2,291

 

483

 

365

 

Provision for litigation

 

702

 

892

 

661

 

745

 

Provision for assets losses

 

4,119

 

2,701

 

3,264

 

1,479

 

Fair value of financial instruments

 

546

 

3,215

 

1,921

 

3,215

 

Allocated goodwill

 

(7,325

)

(8,871

)

 

 

Others

 

(1,861

)

(1,052

)

(1,340

)

(806

)

 

 

(1,797

)

(824

)

4,989

 

4,998

 

Total

 

18,391

 

24,347

 

15,299

 

17,292

 

 

 

 

 

 

 

 

 

 

 

Assets

 

23,931

 

30,867

 

15,299

 

17,292

 

Liabilities

 

(5,540

)

(6,520

)

 

 

 

 

18,391

 

24,347

 

15,299

 

17,292

 

 

Changes in deferred tax are as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

Assets

 

Liabilities

 

Total

 

Assets

 

Balance at December 31, 2014

 

10,560

 

8,874

 

1,686

 

6,430

 

Taxes losses carryforward

 

16,800

 

(141

)

16,941

 

11,919

 

Provision for assets losses

 

(331

)

(99

)

(232

)

(33

)

Fair value of financial instruments

 

(398

)

 

(398

)

156

 

Allocated goodwill

 

 

(4,853

)

4,853

 

 

Others

 

(584

)

93

 

(677

)

(1,226

)

Effect in income statement

 

15,487

 

(5,000

)

20,487

 

10,816

 

Transfers between asset and liabilities

 

548

 

548

 

 

 

Translation adjustment

 

1,042

 

2,049

 

(1,007

)

 

Other comprehensive income

 

3,522

 

49

 

3,473

 

46

 

Acquisition of subsidiary

 

(31

)

 

(31

)

 

Effect of discontinued operations

 

 

 

 

 

 

 

 

 

Income tax

 

(261

)

 

(261

)

 

Balance at December 31, 2015

 

30,867

 

6,520

 

24,347

 

17,292

 

Taxes losses carryforward

 

(4,505

)

295

 

(4,800

)

(1,983

)

Provision for assets losses

 

1,182

 

157

 

1,025

 

1,785

 

Fair value of financial instruments

 

(2,722

)

 

(2,722

)

(1,294

)

Allocated goodwill

 

 

(1,206

)

1,206

 

 

Others

 

(880

)

89

 

(969

)

(556

)

Effect in income statement

 

(6,925

)

(665

)

(6,260

)

(2,048

)

Transfers between asset and liabilities

 

546

 

546

 

 

 

Translation adjustment

 

(1,876

)

(899

)

(977

)

 

Other comprehensive income

 

(121

)

38

 

(159

)

55

 

Effect of discontinued operations

 

 

 

 

 

 

 

 

 

Income tax

 

2,127

 

 

2,127

 

 

Transfer to net assets held for sale

 

(687

)

 

(687

)

 

Balance at December 31, 2016

 

23,931

 

5,540

 

18,391

 

15,299

 

 

29



Table of Contents

 

 

Law 12.973 - The Brazilian corporate tax law was amended at the end of 2014 and became effective as from fiscal year 2015. The change provided that profits from foreign subsidiaries are taxable in Brazil, on an accrual basis, applying the differential between the nominal local tax rate and the Brazilian tax rates (34%) considering the profit before tax in local GAAP (Generally Accepted Accounting Principles) and local currency. Accordingly, from January 1st, 2015 the results from foreign subsidiaries are recognized on that basis.

 

In accordance with article 77 of law 12.973, the losses generated by the foreign subsidiaries, before income taxes and the equity results, may be offset against their future profits, subject to certain conditions.

 

In 2015, in the first adoption, the Company recognized deferred income tax assets related to accumulated losses of subsidiaries abroad in the amount of R$11,729.

 

The Company projections shows deferred tax assets substantially being realized in the next five years.

 

The tax loss carryforward do not expire and in the Brazilian jurisdiction the compensation is limited to 30% of the taxable income for the year. For local results there is no restriction to compensated profits from foreign subsidiaries against previously recorded deferred tax assets.

 

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:

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

Net income (loss) before income taxes

 

27,022

 

(64,676

)

6,062

 

17,545

 

(55,047

)

Income taxes at statutory rates - 34%

 

(9,187

)

21,990

 

(2,061

)

(5,965

)

18,716

 

Adjustments that affect the basis of taxes:

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit from interest on stockholders’ equity

 

291

 

1,054

 

2,634

 

291

 

1,033

 

Tax incentives

 

1,130

 

204

 

209

 

953

 

 

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

 

 

 

(2,827

)

 

 

Equity results

 

378

 

(518

)

385

 

886

 

(12,713

)

Additions (reversals) of tax loss carryforward

 

(952

)

5,911

 

(410

)

(1,336

)

4,651

 

Unrecognized tax losses of the year

 

(2,465

)

(3,021

)

 

 

 

Nondeductible effect of impairment

 

(325

)

(7,222

)

(1,119

)

 

 

Others

 

1,563

 

941

 

(469

)

937

 

(853

)

Income taxes

 

(9,567

)

19,339

 

(3,658

)

(4,234

)

10,834

 

 

c)   Tax incentives

 

In Brazil, Vale has tax incentives to partially reduce the income tax generated by the operations conducted in the North and Northeast regions which includes iron ore, copper, and nickel. The incentive is calculated based on the taxable income of the incentive activity (tax operating income) and takes into account the allocation of tax operating income into different incentives applicable to different tranches of production during the periods specified for each product, generally 10 years. Most of our incentives are expected to expire up to 2024. An amount equal to that obtained with the tax saving must be appropriated in retained earnings reserve account in stockholders’ equity, and cannot be distributed as dividends to stockholders.

 

In addition to those incentives, 30% of the income tax due based on the tax operating income can be reinvested on the purchase of machinery and equipment, subject to subsequent approval by the regulatory agency responsible, Superintendência do Desenvolvimento da Amazonia (SUDAM) and the Superintendência do Desenvolvimento do Nordeste (SUDENE). The reinvestment is accounted in retained earnings reserve account, which restricts the distribution as dividends to stockholders.

 

Vale is subject to the revision of income tax by local tax authorities in a range up to 10 years depending on jurisdiction where we operate.

 

d)      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 affiliates from 2003 to 2012.

 

At December 31, 2016, the balance of R$17,662 (R$1,492 as current and R$16,170 as non-current) is due in 142 remaining monthly installments, bearing interest at the SELIC rate (Special System for Settlement and Custody) and at December 31, 2015, the balance of R$17,301 (R$1,348 as current and R$15,953 as non-current) was due in 154 remaining monthly installments.

 

30



Table of Contents

 

 

Accounting policy

 

The recognition of income taxes as deferred taxes is based on temporary differences between carrying value and the tax basis of assets and liabilities as well as taxes losses carryforwards. The deferred income taxes assets and liabilities are offset when there is a legally enforceable right on the same taxable entity.

 

The deferred taxes assets arising from taxes losses and temporary differences are not recognized when their recovery amount are not probable.

 

Income taxes are recognized in the income statement, except for items recognized directly in stockholders’ equity. The provision for income tax is calculated individually for each entity in the Group based on Brazilian tax rates, on an accrual basis, by applying the differential between the nominal local tax rates (based on rules in force in the location of the entity) and the Brazilian tax rate.

 

Critical accounting estimates and judgments

 

Deferred tax assets arising from tax losses, negative social contribution basis and temporary differences are registered taking into account the analysis of future performance, considering economic and financial projections, prepared based on internal assumptions and macroeconomic, trade and tax scenarios that may be subject to changes in the future. The assumptions of future profits are based on production and sales planning, commodity prices, operational costs, restructuring plans, reclamation and planned capital costs.

 

9.                  Basic and diluted earnings (loss) per share

 

The value of basic earnings (loss) per shares and diluted were calculated as follows:

 

 

 

Year ended December 31

 

 

 

2016

 

2015

 

2014

 

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

 

 

 

 

 

 

 

Income (loss) available to preferred stockholders

 

6,667

 

(16,618

)

1,204

 

Income (loss) available to common stockholders

 

10,794

 

(26,904

)

1,949

 

Total

 

17,461

 

(43,522

)

3,153

 

 

 

 

 

 

 

 

 

Basic and diluted loss per share from discontinued operations:

 

 

 

 

 

 

 

Loss available to preferred stockholders

 

(1,585

)

(264

)

(840

)

Loss available to common stockholders

 

(2,565

)

(427

)

(1,359

)

Total

 

(4,150

)

(691

)

(2,199

)

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

Income (loss) available to preferred stockholders

 

5,082

 

(16,882

)

364

 

Income (loss) available to common stockholders

 

8,229

 

(27,331

)

590

 

Total

 

13,311

 

(44,213

)

954

 

 

 

 

 

 

 

 

 

Thousands of shares

 

 

 

 

 

 

 

Weighted average number of shares outstanding - preferred shares

 

1,967,722

 

1,967,722

 

1,967,722

 

Weighted average number of shares outstanding - common shares

 

3,185,653

 

3,185,653

 

3,185,653

 

Total

 

5,153,375

 

5,153,375

 

5,153,375

 

 

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share from continuing operations

 

 

 

 

 

 

 

Preferred share (R$)

 

3.39

 

(8.45

)

0.61

 

Common share (R$)

 

3.39

 

(8.45

)

0.61

 

 

 

 

 

 

 

 

 

Basic and diluted loss per share from discontinued operations

 

 

 

 

 

 

 

Preferred share (R$)

 

(0.81

)

(0.13

)

(0.43

)

Common share (R$)

 

(0.81

)

(0.13

)

(0.43

)

 

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share

 

 

 

 

 

 

 

Preferred share (R$)

 

2.58

 

(8.58

)

0.19

 

Common share (R$)

 

2.58

 

(8.58

)

0.19

 

 

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

 

31



Table of Contents

 

 

10.          Accounts receivable

 

 

 

Consolidated

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

Trade receivables

 

12,131

 

5,988

 

26,305

 

36,107

 

Impairment of trade receivables

 

(194

)

(225

)

(82

)

(81

)

 

 

11,937

 

5,763

 

26,223

 

36,026

 

 

 

 

 

 

 

 

 

 

 

Trade receivables related to the steel sector - %

 

83.44

%

75.32

%

90.55

%

88.83

%

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

Impairment of trade receivables recorded in the income statement

 

(16

)

44

 

(34

)

3

 

(14

)

 

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

 

Accounting policy

 

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

 

Commercial credit risk management - For the commercial credit exposure, which arises from sales to final customers, the risk management area, in accordance with the current delegation level, approves or request the approval of credit risk limits for each counterparty.

 

Vale attributes an internal credit risk rating for each counterparty using its own quantitative methodology for credit risk analysis, which is based on market prices, external credit ratings and financial information of the counterparty, as well as qualitative information regarding the counterparty’s strategic position and history of commercial relations.

 

Based on the counterparty’s credit risk, risk mitigation strategies may be used to manage the Company`s credit risk. The main credit risk mitigation strategies include non-recourse discount of receivables, insurance instruments, letters of credit, corporate and bank guarantees, mortgages, among others.

 

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

 

11.          Inventories

 

 

 

Consolidated

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

Product inventory

 

8,382

 

11,994

 

2,923

 

2,655

 

Impairment of product inventory

 

(649

)

(2,026

)

(208

)

 

 

 

7,733

 

9,968

 

2,715

 

2,655

 

 

 

 

 

 

 

 

 

 

 

Consumable inventory

 

3,180

 

3,807

 

1,267

 

1,175

 

Total

 

10,913

 

13,775

 

3,982

 

3,830

 

 

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

 

Accounting policy

 

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

 

32



Table of Contents

 

 

12.          Recoverable taxes

 

Recoverable taxes are presented net of provisions for losses on tax credits.

 

 

 

Consolidated

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

Value-added tax

 

2,361

 

2,949

 

1,293

 

1,291

 

Brazilian federal contributions

 

5,212

 

4,392

 

4,825

 

3,480

 

Others

 

91

 

97

 

67

 

38

 

Total

 

7,664

 

7,438

 

6,185

 

4,809

 

 

 

 

 

 

 

 

 

 

 

Current

 

5,296

 

5,482

 

3,962

 

3,352

 

Non-current

 

2,368

 

1,956

 

2,223

 

1,457

 

Total

 

7,664

 

7,438

 

6,185

 

4,809

 

 

13.          Other financial assets and liabilities

 

 

 

Consolidated

 

 

 

Current

 

Non-Current

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

Others financial assets

 

 

 

 

 

 

 

 

 

Financial investments

 

59

 

109

 

 

 

Loans

 

 

 

587

 

732

 

Derivative financial instruments (note 25)

 

892

 

474

 

1,454

 

363

 

Related parties (note 31)

 

233

 

273

 

5

 

5

 

 

 

1,184

 

856

 

2,046

 

1,100

 

Others financial liabilities

 

 

 

 

 

 

 

 

 

Derivative financial instruments (note 25)

 

1,349

 

8,107

 

3,991

 

6,132

 

Related parties (note31)

 

2,190

 

1,856

 

415

 

830

 

Participative stockholders’ debentures (note 32(b))

 

 

 

2,526

 

1,336

 

 

 

3,539

 

9,963

 

6,932

 

8,298

 

 

 

 

Parent Company

 

 

Current

 

Non-Current

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

Others financial assets

 

 

 

 

 

 

 

 

 

Financial investments

 

4

 

18

 

 

 

Loans

 

 

 

114

 

106

 

Derivative financial instruments (note 25)

 

338

 

196

 

1,304

 

293

 

Related parties (note 31)

 

889

 

834

 

760

 

1,468

 

 

 

1,231

 

1,048

 

2,178

 

1,867

 

Others financial liabilities

 

 

 

 

 

 

 

 

 

Derivative financial instruments (note 25)

 

1,033

 

3,559

 

3,427

 

5,296

 

Related parties (note 31)

 

9,812

 

6,774

 

53,728

 

63,837

 

Participative stockholders’ debentures (note 32(b))

 

 

 

2,526

 

1,336

 

 

 

10,845

 

10,333

 

59,681

 

70,469

 

 

33



Table of Contents

 

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

 

 

 

Consolidated

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Fertilizers assets
(Discontinued operations)
(i)

 

Nacala

 

Shipping
assets

 

Total

 

Nacala

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

279

 

21

 

 

300

 

13

 

Inventories

 

1,261

 

7

 

 

1,268

 

 

Other current assets

 

348

 

370

 

 

718

 

522

 

Investments in associates and joint ventures

 

295

 

 

 

295

 

 

Property, plant and equipment and Intangible, net

 

8,779

 

13,246

 

1,164

 

23,189

 

15,257

 

Other non-current assets

 

2,216

 

8

 

 

 

2,224

 

 

 

Total assets

 

13,178

 

13,652

 

1,164

 

27,994

 

15,792

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

913

 

134

 

 

1,047

 

365

 

Other current liabilities

 

626

 

44

 

 

670

 

23

 

Other non-current liabilities

 

1,821

 

16

 

 

1,837

 

28

 

Total liabilities

 

3,360

 

194

 

 

3,554

 

416

 

Net non-current assets held for sale

 

9,818

 

13,458

 

1,164

 

24,440

 

15,376

 

 


(i) Include the nitrogen assets (R$1,265) and not include the noncontrolling interest (R$765 — note 16).

 

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.

 

The agreed transaction price is R$8,148 (US$2.5 billion), of which R$4,074 (US$1.25 billion) will be paid in cash and R$4,074 (US$1.25 billion) with 42.3 million common shares to be issued by Mosaic, which at the transaction date represents around 11% of Mosaic’s total outstanding common shares.  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.

 

Vale may receive additional earn-out of the transaction up to R$847 (US$260) in circumstances where the phosphate price (MAP — Monoammonium Phosphate) and the Real exchange rate exceed certain levels during each of the twelve months periods after the completion of the transaction during two years.

 

The assets located in Cubatão, which are mostly dedicated to the operation with nitrogen, will be transferred from Vale Fertilizantes S.A. to an independent legal entity, for which the Company is actively seeking to identify potential buyers.

 

Therefore, 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, as established by IFRS 5.

 

As consequence, the net assets of the fertilizers segment was adjusted to reflect the fair value less cost to sell and a loss of R$5,899 (R$3,893 net of tax) was recognized in the income statement from discontinued operations for the year ended December 31, 2016.

 

At the completion of the transaction, the Company will recycle R$245 of the “Cumulative translation adjustments” to the income statement. For the years ended December 31, 2016, 2015 and 2014 the comprehensive income attributable to Vale’s stockholders regarding discontinued operations was a loss of R$458, a gain of R$355 and a loss of R$22, respectively.

 

34



Table of Contents

 

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

 

 

 

Consolidated

 

 

 

Year ended December 31

 

 

 

2016

 

2015

 

2014

 

Net income of discontinued operations

 

 

 

 

 

 

 

Net operating revenue

 

6,470

 

7,442

 

5,656

 

Cost of goods sold and services rendered

 

(6,495

)

(5,878

)

(5,314

)

Operating expenses

 

(448

)

(690

)

(668

)

Results on measurement or sale of non-current assets

 

(5,899

)

(608

)

(2,800

)

Operating income (loss)

 

(6,372

)

266

 

(3,126

)

Financial Results, net

 

69

 

(485

)

(127

)

Equity results in associates and joint ventures

 

10

 

19

 

10

 

Income (loss) before income taxes

 

(6,293

)

(200

)

(3,243

)

Income tax

 

2,134

 

(460

)

1,058

 

Income (loss) from discontinued operations

 

(4,159

)

(660

)

(2,185

)

Income (loss) attributable to noncontrolling interests

 

(9

)

31

 

14

 

Income (loss) attributable to Vale’s stockholders

 

(4,150

)

(691

)

(2,199

)

 

 

 

Year ended December 31

 

 

 

2016

 

2015

 

2014

 

Cash flow from discontinued operations

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

Loss before income taxes

 

(6,293

)

(200

)

(3,243

)

Adjustments:

 

 

 

 

 

 

 

Equity results in associates and joint ventures

 

(10

)

(19

)

(10

)

Depreciation, amortization and depletion

 

1,197

 

1,039

 

980

 

Results on measurement or sale of non-current assets

 

5,899

 

608

 

2,800

 

Others

 

(69

)

485

 

125

 

Increase (decrease) in assets and liabilities

 

(226

)

15

 

(366

)

Net cash provided by operating activities

 

498

 

1,928

 

286

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

Additions to property, plant and equipment

 

(995

)

(853

)

(92

)

Others

 

29

 

(83

)

131

 

Net cash provided (used) in investing activities

 

(966

)

(936

)

39

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

Repayments

 

(59

)

(207

)

(163

)

Net cash used in financing activities

 

(59

)

(207

)

(163

)

Net cash provided (used) by discontinued operations

 

(527

)

785

 

162

 

 

b)        Coal - Nacala logistic corridor (“Nacala”)

 

In December 2014, the Company signed an agreement with Mitsui & Co., Ltd. (“Mitsui”) to sell 50% of its stake in the Nacala corridor and 15% of Vale´s stake in Vale Moçambique which holds the coal assets. After completion of the transaction, Vale will indirectly own 81% of the Moatize mine (Vale Moçambique) and approximately 50% of Nacala Corridor. Since Nacala will be jointly controlled by Vale and Mitsui the related assets and liabilities were classified as non-current assets held for sale with no impact in the income statement.

 

In September 2016, the Company reviewed the terms related to this transaction, in which Mitsui agreed to contribute up to R$1,467 (US$450), being: (i) R$831 (US$255) for a 15% of Vale’s stake in the Moatize coal mine; and (ii) an additional contribution of up to R$636 (US$195) based on meeting certain conditions, including mine performance. Mitsui will also contribute R$1,134 (US$348) for a 50% stake in the equity and quasi-equity instruments of the Nacala and extend a long-term facility of R$538 (US$165).

 

As at December 2016, completion of the transaction remains subject to successful completion of the Project Finance and certain government approvals which are expected to occur in 2017.

 

c) Shipping assets

 

In June 2016, Vale approved a plan to dispose of its fleet of eleven ships. As a consequence, the referenced assets were reclassified to non-current assets held for sale and a loss of R$228 was recorded in the income statement as “Results on measurement or sale of non-current assets”.

 

In the year ended December 31, 2016, the Company concluded the sale of three Very Large Ore Carriers (“VLOC’s”) for R$863 and four Capesize vessels for R$470. There are four vessels that are still held for sale as at December 31, 2016.

 

35



Table of Contents

 

Accounting policy

 

A non-current asset is classified as held for sale if its carrying amount will be recovered principally through a sale transaction rather than through continuing use.

 

The criteria for recognition the non-current assets as held for sale are only considered satisfied when the sale is highly probable and the asset (or disposal group of assets) is available for immediate sale in its present condition. The Company measures the assets held for sale (or group of assets) at the lower of its carrying amount and fair value less costs to sell. If the carrying amount exceeds the fair value less costs to sell an impairment loss is recognized against income. Any subsequent reversal of impairment is recognized only to the extent of the loss previously recognized.

 

The assets and liabilities of a disposal group classified as held for sale are presented separately in the statement of financial position.

 

The classification as a discontinued operation occurs through disposal, or when the operation meets the criteria to be classified as held for sale if this occurs earlier. A discontinued operation is a component of a Group business comprising cash flows and operations that may be clearly distinct from the rest of the Group and that represents an important separate line of business or geographical area of operations.

 

The result of discontinued operations is presented in a single amount in the income statement, including the results after income tax of these operations less any impairment loss. Cash flows attributable to operating, investing and financing activities of discontinued operations are described in a separate note.

 

When an operation is classified as a discontinued operation, the income statements of the prior periods are re-presented as if the operation had been discontinued since the beginning of the comparative period.

 

Any non-controlling interest relating to disposal group will be presented in the stockholders equity not being reclassified as a held for sale.

 

15.       Investments

 

The material non-consolidated entities for the Group are as follows:

 

 

 

Location

 

Principal activity

 

% ownership

 

% Voting capital

 

% Other investors

 

Joint ventures

 

 

 

 

 

 

 

 

 

 

 

Aliança Geração de Energia S.A. (i)

 

Brazil

 

Energy

 

55.0

%

55.0

%

45.0

%

Companhia Coreano-Brasileira de Pelotização

 

Brazil

 

Pellets

 

50.0

%

50.0

%

50.0

%

Companhia Hispano-Brasileira de Pelotização (i)

 

Brazil

 

Pellets

 

50.9

%

51.0

%

49.1

%

Companhia Ítalo-Brasileira de Pelotização (i)

 

Brazil

 

Pellets

 

50.9

%

51.0

%

49.1

%

Companhia Nipo-Brasileira de Pelotização (i)

 

Brazil

 

Pellets

 

51.0

%

51.1

%

49.0

%

Companhia Siderúrgica do Pecém (“CSP”)

 

Brazil

 

Steel

 

50.0

%

50.0

%

50.0

%

MRS Logística S.A.

 

Brazil

 

Logistics

 

48.16

%

46.75

%

51.84

%

Samarco Mineração S.A.

 

Brazil

 

Pellets

 

50.0

%

50.0

%

50.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Direct and indirect associates

 

 

 

 

 

 

 

 

 

 

 

Henan Longyu Energy Resources Co., Ltd.

 

China

 

Coal

 

25.0

%

25.0

%

75.0

%

VLI S.A.

 

Brazil

 

Logistics

 

37.6

%

37.6

%

62.4

%

 

The composition of the relevant entities is presented in note 2(c).

 

The associates and joint ventures are accounted for using the equity method.

 


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

 

36



Table of Contents

 

a) Changes during the year

 

Changes in investments as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

Associates

 

Joint
ventures

 

Total

 

Associates

 

Joint
ventures

 

Total

 

Total

 

Total

 

Balance at January 1st,

 

5,166

 

6,315

 

11,481

 

5,469

 

5,509

 

10,978

 

127,517

 

128,615

 

Acquisitions

 

 

 

 

17

 

1,819

 

1,836

 

 

1,818

 

Additions

 

2

 

889

 

891

 

 

90

 

90

 

1,918

 

5,265

 

Capitalizations

 

 

 

 

965

 

 

965

 

7

 

 

Disposals

 

(23

)

 

(23

)

241

 

 

241

 

 

(4,000

)

Translation adjustment

 

(283

)

(101

)

(384

)

423

 

219

 

642

 

(13,791

)

34,229

 

Equity results in income statement

 

237

 

874

 

1,111

 

(506

)

(1,020

)

(1,526

)

2,604

 

(36,864

)

Equity results from discontinued operations

 

10

 

 

 

10

 

19

 

 

 

19

 

 

 

Equity results in statement of comprehensive income

 

 

 

 

(17

)

 

(17

)

(140

)

(460

)

Dividends declared

 

(131

)

(576

)

(707

)

(224

)

(47

)

(271

)

(1,672

)

(835

)

Impairment (note 19)

 

 

 

 

(1,217

)

(510

)

(1,727

)

 

(510

)

Transfer to held for sale

 

(295

)

 

(295

)

 

 

 

(8,936

)

(30

)

Others

 

 

 

(38

)

(38

)

(4

)

255

 

251

 

32

 

289

 

Balance at December 31,

 

4,683

 

7,363

 

12,046

 

5,166

 

6,315

 

11,481

 

107,539

 

127,517

 

 

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

 

b) Acquisitions and divestiture

 

2016

 

Thyssenkrupp Companhia Siderúrgica do Atlântico Ltd (“CSA”) — In April 2016, the Company sold 100% of its interest at CSA (26.87%) for a non-significant amount. The transaction resulted in R$266 loss on recycling the “Cumulative translation adjustments” recognized in the income statement as “Impairment and others results in associates and joint ventures”.

 

Minas da Serra Geral S.A. (“MSG”) — In March 2016, the Company completed the purchase option on additional 50% participation at MSG which was owned by JFE Steel Corporation (“JFE”) in the amount of R$65. Vale now holds 100% of MSG’s shares.

 

2015

 

Energy generation assets - In December 2013, the Company signed agreements with CEMIG Geração e Transmissão S.A. (“CEMIG GT”) to incorporate two joint ventures, Aliança Norte Participações S.A. and Aliança Geração de Energia S.A and exchange of assets and shares. The transaction was completed in the first quarter of 2015, in which Vale received cash proceeds of R$306 and recognized a gain of R$55 as “Impairment and others results in associates and joint ventures” and a gain of R$546 as “Results on measurement or sales of non-current assets”.

 

Divestiture of Shandong Yankuang International Coking Co., Ltd. (“Yankuang”) - The Company completed the sale of its participation in Yankuang, a producer of coking coal, methanol and other products. In this transaction, Vale recognized a gain of R$241 as “Impairment and others results in associates and joint ventures”.

 

The “Impairment and others results in associates and joint ventures” are as follows:

 

 

 

Year ended December 31

 

 

 

Consolidated

 

Parent Company

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

Samarco provision (note 21)

 

(3,967

)

 

 

(3,967

)

 

Divestiture - Thyssenkrupp Companhia Siderúrgica do Atlântico Ltd

 

(266

)

 

 

(266

)

 

Divestiture - Paragominas (i)

 

(120

)

 

 

 

 

Divestiture - Shandong Yankuang International Coking Co., Ltd.

 

 

241

 

 

 

 

Energy generation assets

 

 

55

 

 

 

55

 

Divestiture - Vale Florestar Fundo de Investimento em Participações

 

 

 

(68

)

 

 

Impairment of investments (note 19)

 

 

(1,727

)

(71

)

 

(510

)

Total

 

(4,353

)

(1,431

)

(139

)

(4,233

)

(455

)

 


(i) Mineração Paragominas shares were sold in 2011 and an accounts receivable of R$498 were outstanding. In December, 2016, the Company received R$378 and a loss of R$120 was recognized.

 

37



Table of Contents

 

 

Investments (continued)

 

 

 

 

 

 

 

 

 

 

 

Equity results in Income statement

 

Dividends received (i)

 

 

 

 

 

 

 

Investments

 

Year ended December 31

 

Year ended December 31

 

 

 

% ownership

 

% voting capital

 

December 31, 2016

 

December 31, 2015

 

2016

 

2015

 

2014

 

2016

 

2015

 

2014

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aços Laminados do Pará S.A.

 

100.00

 

100.00

 

344

 

339

 

 

 

 

 

 

 

Biopalma da Amazônia S.A.

 

97.61

 

97.61

 

857

 

436

 

59

 

(593

)

(267

)

 

 

 

Companhia Portuária da Baía de Sepetiba

 

100.00

 

100.00

 

430

 

531

 

318

 

456

 

349

 

455

 

188

 

341

 

Mineração Corumbaense Reunida S.A.

 

100.00

 

100.00

 

 

46

 

(117

)

(1,184

)

394

 

 

147

 

456

 

Minerações Brasileiras Reunidas S.A.

 

58.93

 

98.32

 

6,262

 

6,549

 

716

 

557

 

225

 

1,329

 

324

 

 

Minerações Brasileiras Reunidas S.A. - Goodwill

 

 

 

4,060

 

4,060

 

 

 

 

 

 

 

Salobo Metais S.A.

 

100.00

 

100.00

 

8,557

 

8,166

 

598

 

696

 

142

 

258

 

 

 

Tecnored Desenvolvimento Tecnológico S.A.

 

100.00

 

100.00

 

39

 

 

(38

)

 

 

 

 

 

Vale International Holdings GmbH

 

100.00

 

100.00

 

8,345

 

13,359

 

(2,694

)

2,069

 

(4,238

)

 

 

 

Vale Canada Limited

 

100.00

 

100.00

 

17,460

 

23,000

 

(4,889

)

(18,210

)

(586

)

 

 

 

Vale Fertilizantes S.A.

 

 

 

 

 

 

15,563

 

(6,166

)

(736

)

(2,100

)

 

 

 

Vale International S.A.

 

100.00

 

100.00

 

34,172

 

27,290

 

13,854

 

(16,998

)

(8,626

)

 

 

 

Vale Malaysia Minerals Sdn. Bhd.

 

100.00

 

100.00

 

3,904

 

4,201

 

394

 

(467

)

(100

)

 

 

 

Vale Manganês S.A.

 

100.00

 

100.00

 

595

 

676

 

(81

)

(45

)

57

 

 

 

 

Vale Shipping Holding Pte. Ltd.

 

100.00

 

100.00

 

9,161

 

10,945

 

32

 

(99

)

528

 

 

 

 

Others

 

 

 

 

 

1,307

 

875

 

(493

)

(784

)

65

 

71

 

621

 

112

 

 

 

 

 

 

 

95,493

 

116,036

 

1,493

 

(35,338

)

(14,157

)

2,113

 

1,280

 

909

 

Joint ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aliança Geração de Energia S.A.

 

55.00

 

55.00

 

1,896

 

1,876

 

157

 

173

 

 

137

 

115

 

 

Aliança Norte Energia Participações S.A.

 

51.00

 

51.00

 

483

 

316

 

(21

)

2

 

 

 

 

 

California Steel Industries, Inc.

 

50.00

 

50.00

 

604

 

613

 

107

 

(90

)

27

 

13

 

 

 

Companhia Coreano-Brasileira de Pelotização

 

50.00

 

50.00

 

221

 

242

 

61

 

85

 

72

 

90

 

67

 

39

 

Companhia Hispano-Brasileira de Pelotização

 

50.89

 

51.00

 

191

 

222

 

50

 

50

 

60

 

95

 

44

 

25

 

Companhia Ítalo-Brasileira de Pelotização

 

50.90

 

51.00

 

223

 

194

 

56

 

69

 

60

 

33

 

36

 

13

 

Companhia Nipo-Brasileira de Pelotização

 

51.00

 

51.11

 

353

 

406

 

101

 

152

 

152

 

141

 

102

 

114

 

Companhia Siderúrgica do Pecém

 

50.00

 

50.00

 

1,716

 

879

 

135

 

(1,047

)

(101

)

 

 

 

MRS Logística S.A.

 

48.16

 

46.75

 

1,592

 

1,436

 

201

 

143

 

179

 

34

 

87

 

108

 

Samarco Mineração S.A. (ii)

 

50.00

 

50.00

 

 

 

 

(533

)

884

 

 

459

 

906

 

Others

 

 

 

 

 

86

 

142

 

27

 

(11

)

(15

)

1

 

2

 

1

 

 

 

 

 

 

 

7,365

 

6,326

 

874

 

(1,007

)

1,318

 

544

 

912

 

1,206

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henan Longyu Energy Resources Co., Ltd.

 

25.00

 

25.00

 

929

 

1,194

 

(18

)

(13

)

76

 

 

109

 

75

 

Mineração Rio Grande do Norte S.A.

 

40.00

 

40.00

 

421

 

364

 

172

 

144

 

17

 

111

 

12

 

21

 

Teal Minerals Inc.

 

50.00

 

50.00

 

 

 

(11

)

(482

)

(81

)

 

 

 

Thyssenkrupp Companhia Siderúrgica do Atlântico Ltd.

 

 

 

 

 

 

 

(274

)

(142

)

 

 

 

VLI S.A.

 

37.60

 

37.60

 

3,158

 

3,038

 

120

 

156

 

114

 

 

25

 

 

Zhuhai YPM Pellet Co.

 

25.00

 

25.00

 

70

 

92

 

 

1

 

1

 

 

 

 

Others

 

 

 

 

 

103

 

467

 

(26

)

(51

)

(172

)

14

 

6

 

 

 

 

 

 

 

 

4,681

 

5,155

 

237

 

(519

)

(187

)

125

 

152

 

96

 

Total of joint ventures and associates

 

 

 

 

 

12,046

 

11,481

 

1,111

 

(1,526

)

1,131

 

669

 

1,064

 

1,302

 

Total

 

 

 

 

 

107,539

 

127,517

 

2,604

 

(36,864

)

(13,026

)

2,782

 

2,344

 

2,211

 

 


(i) Dividends received by the Parent Company during the year ended at December 31, 2016 were R$1,591.

(ii) Note 21.

 

38



Table of Contents

 

 

c) Summarized financial information

 

The summarized financial information about relevant associates and joint-ventures are as follows:

 

 

 

December 31, 2016

 

 

 

Joint ventures

 

Associates

 

 

 

Aliança Geração
de Energia

 

CSP

 

Pelletizing (i)

 

MRS Logística

 

Henan
Longyu

 

VLI S.A.

 

Current assets

 

376

 

2,422

 

1,278

 

759

 

2,942

 

1,269

 

Non-current assets

 

3,935

 

12,415

 

1,036

 

6,814

 

1,486

 

13,587

 

Total assets

 

4,311

 

14,837

 

2,314

 

7,573

 

4,428

 

14,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

537

 

2,166

 

355

 

1,410

 

652

 

2,206

 

Non-current liabilities

 

326

 

9,240

 

11

 

2,858

 

62

 

4,251

 

Total liabilities

 

863

 

11,406

 

366

 

4,268

 

714

 

6,457

 

Stockholders’equity

 

3,448

 

3,431

 

1,948

 

3,305

 

3,714

 

8,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

285

 

270

 

531

 

417

 

(72

)

318

 

 

 

 

December 31, 2015

 

 

 

Joint ventures

 

Associates

 

 

 

Aliança Geração
de Energia

 

CSP

 

Pelletizing (i)

 

MRS Logística

 

Henan
Longyu

 

VLI S.A.

 

Current assets

 

255

 

1,036

 

1,369

 

1,263

 

3,447

 

1,963

 

Non-current assets

 

3,572

 

11,937

 

1,222

 

6,674

 

2,065

 

11,597

 

Total assets

 

3,827

 

12,973

 

2,591

 

7,937

 

5,512

 

13,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

138

 

2,060

 

462

 

1,529

 

421

 

1,994

 

Non-current liabilities

 

277

 

9,156

 

34

 

3,426

 

311

 

3,486

 

Total liabilities

 

415

 

11,216

 

496

 

4,955

 

732

 

5,480

 

Stockholders’equity

 

3,412

 

1,757

 

2,095

 

2,982

 

4,780

 

8,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

314

 

(2,094

)

703

 

297

 

(51

)

414

 

 


(i) Aggregate entity information: Companhia Coreano-Brasileira de Pelotização, Companhia Hispano-Brasileira de Pelotização, Companhia Ítalo-Brasileira de Pelotização, Companhia Nipo-Brasileira de Pelotização.

 

Stand alone number may differ from number reported herein, since they may be adjusted, when necessary to Vale’s accounting policies including eventual goodwill, provisional price adjustment, etc.

 

Accounting policy

 

Joint arrangements investments - Joint arrangements are all entities over which the Group has shared control with one or more parties. Joint arrangement investments are classified as either joint operations or joint ventures depending on the contractual rights and obligations of each investor.

 

The joint operations are recorded in the financial statements to represent the Group’s contractual rights and obligations. Accordingly, any jointly held assets, liabilities, revenues and expenses are accounted for individually in the financial statements. The Company does not have material joint operations.

 

Interests in joint ventures are accounted for using the equity method, after initially being recognized at cost in the consolidated balance sheet. The Group’s investment in joint ventures includes the goodwill identified in the acquisition, net of any accumulated impairment loss.

 

The Group’s interest in the profits or losses of its joint ventures is recognized in the income statement and participation in the changes in reserves is recognized in the Group’s reserves. When the Group’s interest in the losses of an associate or joint venture is equal to or greater than the carrying amount of the investment, including any other receivables, the Group does not recognize additional losses, unless it has incurred obligations or made payments on behalf of the joint venture.

 

d) Commitments and guarantees

 

The commitments and guarantees issued the affiliates and joint ventures are presented in note 32.

 

39



Table of Contents

 

 

16.                     Noncontrolling interest

 

a) Summarized financial information

 

The summarized financial information, prior to the eliminations of the intercompany balances and transactions, about subsidiaries with material noncontrolling interest are as follows:

 

 

 

December 31, 2016

 

 

 

MBR

 

PTVI

 

VNC

 

Compañia
Mineradora
Miski Mayo
S.A.C. (i)

 

Others

 

Total

 

Current assets

 

1,900

 

1,879

 

1,505

 

348

 

 

 

 

 

Non-current assets

 

10,370

 

5,435

 

6,848

 

1,400

 

 

 

 

 

Total assets

 

12,270

 

7,314

 

8,353

 

1,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

464

 

473

 

921

 

151

 

 

 

 

 

Non-current liabilities

 

647

 

851

 

3,497

 

322

 

 

 

 

 

Total liabilities

 

1,111

 

1,324

 

4,418

 

473

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

11,159

 

5,990

 

3,935

 

1,275

 

 

 

 

 

Equity attributable to noncontrolling interests

 

4,853

 

2,416

 

130

 

765

 

(1,703

)

6,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

1,393

 

6

 

(2,627

)

16

 

 

 

 

 

Income (loss) attributable to noncontrolling interests

 

572

 

3

 

(131

)

9

 

(468

)

(15

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

2,215

 

 

 

177

 

 

 

 

 

 

December 31, 2015

 

 

 

MBR

 

PTVI

 

VNC

 

Compañia
Mineradora
Miski Mayo
S.A.C. (i)

 

Others

 

Total

 

Current assets

 

2,901

 

2,214

 

970

 

535

 

 

 

 

 

Non-current assets

 

11,372

 

6,758

 

9,325

 

1,880

 

 

 

 

 

Total assets

 

14,273

 

8,972

 

10,295

 

2,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

733

 

588

 

2,024

 

323

 

 

 

 

 

Non-current liabilities

 

608

 

1,208

 

10,603

 

395

 

 

 

 

 

Total liabilities

 

1,341

 

1,796

 

12,627

 

718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

12,932

 

7,176

 

(2,332

)

1,697

 

 

 

 

 

Equity attributable to noncontrolling interests

 

5,311

 

2,894

 

215

 

1,018

 

(1,179

)

8,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

911

 

141

 

(7,480

)

51

 

 

 

 

 

Income (loss) attributable to noncontrolling interests

 

255

 

57

 

(1,458

)

31

 

(669

)

(1,784

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

324

 

 

 

208

 

 

 

 

 

 

December 31, 2014

 

 

 

MBR

 

PTVI

 

VNC

 

Compañia
Mineradora
Miski Mayo
S.A.C. (i)

 

Others

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

350

 

537

 

(2,609

)

24

 

 

 

 

 

Income (loss) attributable to noncontrolling interests

 

6

 

219

 

(509

)

14

 

(465

)

(735

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

 

109

 

 

 

 

 

 


(i) Discontinued operation

 

Stand alone number may differ from number reported herein, since they may be adjusted, when necessary to Vale’s accounting policies including eventual goodwill, provisional price adjustment, etc.

 

40



Table of Contents

 

 

b) Acquisitions and divestments

 

2016

 

There were no significant changes in equity interest in subsidiaries in 2016.

 

2015

 

Sale of minority interest in Minerações Brasileiras Reunidas S.A. - In September 2015, the Company sold 36.4% of the total capital of subsidiary Minerações Brasileiras Reunidas S.A. (‘‘MBR’’) to an affiliate of Banco Bradesco S.A. (related party) for R$4,000. After the sale, Vale holds 62.5% of the total capital. Vale has an option to repurchase the shares after an initial period.

 

17.                               Intangibles

 

Changes in intangibles are as follows:

 

 

 

Consolidated

 

 

 

Goodwill

 

Concessions

 

Right of use

 

Software

 

Total

 

Balance at December 31, 2014

 

9,987

 

5,876

 

789

 

1,462

 

18,114

 

Additions

 

 

1,770

 

 

397

 

2,167

 

Disposals

 

 

(64

)

 

(1

)

(65

)

Amortization

 

 

(498

)

(141

)

(508

)

(1,147

)

Impairment (note 19)

 

(314

)

 

 

 

(314

)

Translation adjustment

 

1,769

 

 

163

 

 

1,932

 

Acquisition of subsidiary

 

102

 

 

 

 

102

 

Balance at December 31, 2015

 

11,544

 

7,084

 

811

 

1,350

 

20,789

 

Cost

 

11,544

 

10,109

 

1,814

 

3,997

 

27,464

 

Accumulated amortization

 

 

(3,025

)

(1,003

)

(2,647

)

(6,675

)

Balance at December 31, 2015

 

11,544

 

7,084

 

811

 

1,350

 

20,789

 

Additions

 

 

3,926

 

3

 

46

 

3,975

 

Disposals

 

 

(39

)

 

(1

)

(40

)

Amortization

 

 

(842

)

(8

)

(534

)

(1,384

)

Impairment of discontinued operations (note 14)

 

(102

)

 

 

 

(102

)

Translation adjustment

 

(1,295

)

361

 

(63

)

(33

)

(1,030

)

Transfers

 

 

269

 

(263

)

289

 

295

 

Effect of discontinued operations

 

 

 

 

 

 

 

 

 

 

 

Transfer to net assets held for sale

 

(106

)

 

 

(2

)

(108

)

Balance at December 31, 2016

 

10,041

 

10,759

 

480

 

1,115

 

22,395

 

Cost

 

10,041

 

14,559

 

723

 

5,116

 

30,439

 

Accumulated amortization

 

 

(3,800

)

(243

)

(4,001

)

(8,044

)

Balance at December 31, 2016

 

10,041

 

10,759

 

480

 

1,115

 

22,395

 

 

 

 

 

 

Parent Company

 

 

 

 

 

Concessions

 

Right of use

 

Software

 

Total

 

Balance at December 31, 2014

 

 

 

5,876

 

129

 

1,462

 

7,467

 

Additions

 

 

 

1,770

 

 

397

 

2,167

 

Disposals

 

 

 

(64

)

 

(1

)

(65

)

Amortization

 

 

 

(498

)

(6

)

(508

)

(1,012

)

Balance at December 31, 2015

 

 

 

7,084

 

123

 

1,350

 

8,557

 

Cost

 

 

 

10,109

 

224

 

3,997

 

14,330

 

Accumulated amortization

 

 

 

(3,025

)

(101

)

(2,647

)

(5,773

)

Balance at December 31, 2015

 

 

 

7,084

 

123

 

1,350

 

8,557

 

Additions

 

 

 

3,578

 

 

44

 

3,622

 

Disposals

 

 

 

(39

)

 

 

(39

)

Amortization

 

 

 

(345

)

(5

)

(476

)

(826

)

Balance at December 31, 2016

 

 

 

10,278

 

118

 

918

 

11,314

 

Cost

 

 

 

13,670

 

224

 

4,041

 

17,935

 

Accumulated amortization

 

 

 

(3,392

)

(106

)

(3,123

)

(6,621

)

Balance at December 31, 2016

 

 

 

10,278

 

118

 

918

 

11,314

 

 

a) Goodwill - The goodwill arose from the acquisition of iron ore and nickel business.

 

b) Concessions - The concessions refer to the agreements with governments, for the exploration and the development of ports and railways. The Company holds railway concessions which are valid over a certain period of time. Those assets are classified as intangible assets and amortized over the shorter of their useful lives and the concession term at the end of which they will be returned to the government.

 

41



Table of Contents

 

 

c) Right of use - Refers to the usufruct contract between the Company and noncontrolling stockholders to use the shares of Empreendimentos Brasileiros de Mineração S.A. (owner of Minerações Brasileiras Reunidas S.A. shares) and intangible assets identified in the business combination of Vale Canada Limited (“Vale Canada”). The amortization of the right of use will expire in 2037 and Vale Canada’s intangible assets will end in September of 2046.

 

Accounting policy

 

Intangibles are carried at the acquisition cost, net of amortization and impairment.

 

The estimated useful lives are as follows:

 

 

 

Useful life

 

Concessions

 

3 to 50 years

 

Right of use

 

22 to 31 years

 

Software

 

5 years

 

 

18.                     Property, plant and equipment

 

Changes in property, plant and equipment are as follows:

 

 

 

Consolidated

 

 

 

Land

 

Building

 

Facilities

 

Equipment

 

Mineral
properties

 

Others

 

Constructions
in progress

 

Total

 

Balance at December 31, 2014

 

2,839

 

30,955

 

28,721

 

24,669

 

39,654

 

29,095

 

51,574

 

207,507

 

Additions (i)

 

 

 

 

 

 

 

32,370

 

32,370

 

Disposals

 

(11

)

(27

)

(141

)

(290

)

(438

)

(5,395

)

(83

)

(6,385

)

Assets retirement obligations

 

 

 

 

 

(1,294

)

 

 

(1,294

)

Depreciation, amortization and depletion

 

 

(1,823

)

(2,349

)

(3,519

)

(2,869

)

(2,557

)

 

(13,117

)

Transfers to non-current assets held for sale

 

 

 

 

 

(504

)

 

 

(504

)

Impairment (note 19)

 

(49

)

(7,028

)

(3,221

)

(4,228

)

(3,074

)

(7,895

)

(6,754

)

(32,249

)

Impairment of discontinued operations (note 14)

 

 

 

 

 

(701

)

23

 

70

 

(608

)

Translation adjustment

 

222

 

3,258

 

1,947

 

5,207

 

8,492

 

4,711

 

1,385

 

25,222

 

Transfers

 

(12

)

10,203

 

7,421

 

6,692

 

968

 

9,837

 

(35,109

)

 

Acquisition of subsidiary

 

 

 

 

1

 

 

316

 

 

317

 

Balance at December 31, 2015

 

2,989

 

35,538

 

32,378

 

28,532

 

40,234

 

28,135

 

43,453

 

211,259

 

Cost

 

2,989

 

53,522

 

51,357

 

47,757

 

66,592

 

41,459

 

43,453

 

307,129

 

Accumulated depreciation

 

 

(17,984

)

(18,979

)

(19,225

)

(26,358

)

(13,324

)

 

(95,870

)

Balance at December 31, 2015

 

2,989

 

35,538

 

32,378

 

28,532

 

40,234

 

28,135

 

43,453

 

211,259

 

Additions (i)

 

 

 

 

 

 

 

17,628

 

17,628

 

Disposals

 

(2

)

(27

)

(29

)

(65

)

(406

)

(1,338

)

(63

)

(1,930

)

Assets retirement obligation

 

 

 

 

 

1,028

 

 

 

1,028

 

Depreciation, amortization and depletion

 

 

(1,789

)

(2,432

)

(3,156

)

(2,766

)

(2,195

)

 

(12,338

)

Transfers to non-current assets held for sale

 

 

 

 

 

 

(1,595

)

 

(1,595

)

Impairment (note 19)

 

(4

)

(1,476

)

(578

)

(367

)

(374

)

(502

)

222

 

(3,079

)

Impairment of discontinued operations (note 14)

 

(174

)

 

(214

)

 

(5,409

)

 

 

(5,797

)

Translation adjustment

 

(130

)

(3,724

)

(2,158

)

(2,626

)

(4,080

)

(1,423

)

(1,454

)

(15,595

)

Transfers

 

85

 

7,351

 

4,160

 

3,392

 

840

 

3,613

 

(19,736

)

(295

)

Acquisition of subsidiary

 

 

1

 

 

 

 

 

 

1

 

Effect of discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transfer to net assets held for sale

 

(404

)

(1,084

)

(261

)

(3,569

)

(1,755

)

(201

)

(1,397

)

(8,671

)

Balance at December 31, 2016

 

2,360

 

34,790

 

30,866

 

22,141

 

27,312

 

24,494

 

38,653

 

180,616

 

Cost

 

2,360

 

54,359

 

51,051

 

38,955

 

52,360

 

36,890

 

38,653

 

274,628

 

Accumulated depreciation

 

 

(19,569

)

(20,185

)

(16,814

)

(25,048

)

(12,396

)

 

(94,012

)

Balance at December 31, 2016

 

2,360

 

34,790

 

30,866

 

22,141

 

27,312

 

24,494

 

38,653

 

180,616

 

 


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

 

42



Table of Contents

 

 

 

 

Parent Company

 

 

 

Land

 

Building

 

Facilities

 

Equipment

 

Mineral
properties

 

Others

 

Constructions
in progress

 

Total

 

Balance at December 31, 2014

 

1,452

 

13,364

 

17,337

 

7,097

 

4,396

 

9,820

 

33,855

 

87,321

 

Additions (i)

 

 

 

 

 

 

 

14,328

 

14,328

 

Disposals

 

(11

)

(10

)

(19

)

(138

)

(4

)

(5

)

 

(187

)

Assets retirement obligation

 

 

 

 

 

(937

)

 

 

(937

)

Depreciation, amortization and depletion

 

 

(511

)

(924

)

(972

)

(341

)

(1,160

)

 

(3,908

)

Impairment (note 19)

 

 

480

 

23

 

90

 

370

 

(30

)

(663

)

270

 

Transfers

 

231

 

6,223

 

2,962

 

2,294

 

731

 

5,578

 

(18,019

)

 

Balance at December 31, 2015

 

1,672

 

19,546

 

19,379

 

8,371

 

4,215

 

14,203

 

29,501

 

96,887

 

Cost

 

1,672

 

22,405

 

25,195

 

13,401

 

5,462

 

21,235

 

29,501

 

118,871

 

Accumulated depreciation

 

 

(2,859

)

(5,816

)

(5,030

)

(1,247

)

(7,032

)

 

(21,984

)

Balance at December 31, 2015

 

1,672

 

19,546

 

19,379

 

8,371

 

4,215

 

14,203

 

29,501

 

96,887

 

Additions (i)

 

 

 

 

 

 

 

9,551

 

9,551

 

Disposals

 

 

(1

)

(17

)

(4

)

 

(27

)

(46

)

(95

)

Asset retirement obligation

 

 

 

 

 

202

 

 

 

202

 

Depreciation, amortization and depletion

 

 

(675

)

(1,059

)

(1,102

)

(207

)

(1,352

)

 

(4,395

)

Impairment (note 19)

 

 

 

480

 

(86

)

 

(16

)

(173

)

205

 

Transfers

 

12

 

2,075

 

1,633

 

1,300

 

(88

)

3,691

 

(8,923

)

(300

)

Balance at December 31, 2016

 

1,684

 

20,945

 

20,416

 

8,479

 

4,122

 

16,499

 

29,911

 

102,056

 

Cost

 

1,684

 

24,250

 

27,293

 

14,219

 

5,576

 

24,558

 

29,911

 

127,491

 

Accumulated depreciation

 

 

(3,305

)

(6,877

)

(5,740

)

(1,454

)

(8,059

)

 

(25,435

)

Balance at December 31, 2016

 

1,684

 

20,945

 

20,416

 

8,479

 

4,122

 

16,499

 

29,911

 

102,056

 

 


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

 

The net book value of consolidated property, plant and equipment pledged to secure judicial claims on December 31, 2016 and 2015 were R$113 and R$174, respectively. For the parent company at December 31, 2016 and 2015 corresponds to R$107 and R$173, respectively.

 

Accounting policy

 

Property, plant and equipment are evaluated at the cost of acquisition or construction, net of amortization and impairment.

 

Mineral properties developed internally are determined by (i) direct and indirect costs attributed to build the mine site and plant, (ii) financial charges incurred during the construction period, (iii) depreciation of other fixed assets used during construction, (iv) estimated decommissioning and site restoration expenses, and (v) other capitalized expenditures occurred during the development phase (phase when the project demonstrates its economic benefit to the Company, and the Company has ability and intention to complete the project).

 

The depletion of mineral properties is determined based on the ratio between production and total proven and probable mineral reserves.

 

Property, plant and equipment, other than mineral properties are depreciated using the straight-line method based on the estimated useful lives, from the date on which the assets become available for their intended use and are capitalized, except for land which is not depreciated.

 

The estimated useful lives are as follows:

 

 

 

Useful life

 

Buildings

 

15 to 50 years

 

Facilities

 

3 to 50 years

 

Equipment

 

3 to 40 years

 

Others:

 

 

 

Locomotives

 

12 to 25 years

 

Wagon

 

30 to 44 years

 

Railway equipment

 

5 to 33 years

 

Ships

 

20 years

 

Others

 

2 to 50 years

 

 

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

 

43



Table of Contents

 

GRAPHIC

 

a) Mineral reserves

 

Critical accounting estimates and judgments

 

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

 

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

 

b) Expenditures and stripping costs

 

(i) Exploration and evaluation expenditures - Expenditures on mining research are accounted for as operating expenses until the effective proof of economic feasibility and commercial viability of a given field can be demonstrated. From then on, the expenditures incurred are capitalized as mineral properties.

 

(ii) Expenditures on feasibility studies, new technologies and others research - The Company also conducts feasibility studies for many businesses which it operates including researching new technologies to optimize the mining process. After these costs are proven to generate future benefits to the Company, the expenditures incurred are capitalized.

 

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

 

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

 

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

 

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

 

44



Table of Contents

 

GRAPHIC

 

19.                     Impairment and onerous contracts

 

The impairment losses (reversals) recognized in the year are presented below:

 

 

 

 

 

 

 

Income statement

 

 

 

 

 

Book value (after impairment)

 

Impairment (reversals)

 

Segments by class of assets

 

Assets or cash-generating unit

 

as of December 31, 2016

 

2016

 

2015

 

2014

 

Property, plant and equipment and intangible

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

North system

 

536

 

(536

)

213

 

 

Coal

 

Australia

 

140

 

91

 

2.460

 

787

 

Base metals — nickel

 

Newfoundland (VNL)

 

6,241

 

2,112

 

13.394

 

 

Base metals — nickel

 

Nouvelle Caledonie (VNC)

 

10,976

 

952

 

5.660

 

628

 

Base metals — nickel

 

Onça Puma

 

6,766

 

 

(976

)

(4.295

)

Coal

 

Mozambique

 

5,772

 

 

9.302

 

 

Iron ore

 

Midwest system

 

 

 

2.023

 

 

Iron ore

 

Simandou Project

 

 

 

 

2.793

 

Several segments

 

Other assets

 

 

460

 

487

 

 

Impairment of non-current assets

 

 

 

 

 

3.079

 

32,563

 

(87

)

 

 

 

 

 

 

 

 

 

 

 

 

Onerous contracts

 

 

 

 

 

861

 

1.382

 

 

Impairment of non-current assets and onerous contracts

 

 

 

3.940

 

33,945

 

(87

)

 

 

 

 

 

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

Samarco Mineração S.A.

 

 

 

510

 

 

Base metals - Copper

 

Teal Minerals Inc.

 

 

 

1.217

 

 

Others

 

Vale Soluções em Energia S.A.

 

 

 

 

71

 

Impairment of investments in associates and joint ventures

 

 

 

 

1.727

 

71

 

 

a)        Impairment of non-financial assets

 

The assets, where a trigger of impairment was identified, were tested using fair value less costs of disposal (“FVLCS”) model, except for the pelletizing plant that the value in use (“VIU”) model was applied. The FVLCS for each Cash Generating Units (“CGU”) was assessed considering “Level 3” fair value measurements, as it is derived from valuation techniques that includes inputs that are not based on observable market data.

 

These cash flows were discounted using a post-tax discount rate ranging from 6% to 10%. The discount rate was based on the weighted average cost of capital (“WACC”) that reflected the risks specific to the CGU.

 

Iron ore and pellets — During 2016, based on new market circumstances, the Company decided to resume Norte´s system pelletizing plant, based on the studies carried out by management that demonstrates its economic feasibility. Accordingly, the Company reversed the full impairments of R$536 recorded in 2013 and 2015.

 

Of the total goodwill (note 17), R$4,060 is allocated to the group of ferrous mineral CGUs. The impairment analyses based on FVLCS model indicated that CGUs recoverable amount exceeds its carrying value; therefore, no impairment was recognized in the financial statements.

 

In 2015, the Company recognized an impairment loss of R$2,023 due to lack of competitiveness in the Midwest system as a consequence of a complex logistic system associated with a consistent decline in iron ore prices. Accordingly, long-lived assets were fully impaired.

 

In 2014, for the Simandou project, Vale recognized an impairment of R$2,793 related to the revocation of Vale’s former 51%-owned subsidiary VBG-Vale BSGR Limited (“VBG”) mining concessions in Guinea. During the first quarter of 2015, the investment was sold.

 

Coal — The Coal assets in Australia were impacted mainly by the revision of the future mining plans, which resulted in an impairment loss of R$91 in 2016 (R$2,460 in 2015). The impairment of R$787 registered in 2014 relates to Integra and Isaac Plans operations which were sold during the fourth quarter of 2015.

 

In relation to the coal assets in Mozambique, Vale recognized an impairment loss of R$9,302 in 2015 due to the reduction in estimated future coal prices combined with the increase of logistics costs, which decreased the estimated net recoverable amount of these assets. During 2016, no trigger event was identified for the purpose of impairment reassessing or any additional event or circumstance has changed that would indicate that the impairment recognized in 2015 is no longer applicable.

 

Nickel - The decrease in long term nickel price projections, that significantly reduced the recoverable values of the VNL and VNC CGUs, combined with significant capital investments in new processing facilities in recent years, resulted in an impairment loss in the amount of R$2,112 and R$952 (R$13,394 and R$5,660) in 2016 and 2015 year end, respectively.

 

45



Table of Contents

 

GRAPHIC

 

The assumption of nickel prices used in the FVLCS calculation for the nickel CGUs is in a range (US$ per ton) from 10,500 to 20,000 (13,000 to 20,000 in 2015). Cash flows used are designed based on the life of each CGU and considering a discount rate ranging from 6% to 8% per year.

 

Of the total goodwill (note 17), R$5,981 is allocated to the group of nickel CGUs. The impairment analyses based on FVLCS model demonstrates that nickel CGUs recoverable amount exceeds its carrying value; therefore no impairment was recognized in the financial statements.

 

In 2014, the Company identified that the indicators which caused an impairment to be recognized in previous years for Onça Puma were no longer applicable. This was mainly due to Onça Puma’s production resuming to normal capacity after the furnace problems in 2012. The total impairment registered in 2012 was reversed in 2014 and 2015.

 

b)        Onerous contract

 

The provision recognized in 2016, R$611 is related to the contracts with minimum guaranteed volume for port structure in the Midwest system and R$250 for supply of manganese ore.

 

In 2015, the Company recognized a provision related to the fluvial transportation contract with minimal guarantee volume in the amount of R$1,382 also in the Midwest system.

 

c)         Impairment of investments in associates and joint ventures

 

In 2015, the Company recognized an impairment of R$510 in its investment in Samarco (note 21) and R$1,217 in Teal Minerals Inc. (“Teal”). Teal recognized an impairment of property, plant and equipment due to the revision of future mining plans and the decrease of the copper price.

 

Accounting policy

 

Impairment of non-Financial assets - Non-financial assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount might not be recoverable. An impairment loss is recognized for the amount by which the asset´s carrying value exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs of disposal (“FVLCS”) and value in use (“VIU”).

 

FVLCS is generally determined as the present value of the estimated future cash flows expected to arise from the continued use of the asset, including any expansion prospects, and its eventual disposal. VIU model is determined as the present value of the estimated future cash flows expected to arise from the continued use of the asset in its present form. Value in use is determined by applying assumptions specific to the Group’s continued use and cannot take into account future development. These assumptions are different to those used in calculating fair value and consequently the VIU calculation is likely to give a different result to a FVLCS calculation.

 

The future cash flows are based on the current life-of-mine plan or long-term production plan for the cash-generating unit.

 

Assets that have an indefinite useful life and are not subject to amortization, such as goodwill, are tested annually for impairment.

 

For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (Cash Generating Units (CGUs)). Goodwill is allocated to Cash Generating Units or Cash Generating Units groups that are expected to benefit from the business combinations in which the goodwill arose and are identified in accordance with the operating segment.

 

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

 

Onerous Contracts - For onerous contracts, provision is recognized for the present value of certain long-term contracts where the unavoidable cost of meeting the Company’s obligations exceed the economic benefits to be receive under it.

 

46



Table of Contents

 

GRAPHIC

 

Critical accounting estimates and judgments

 

The Company determines its cash flows based on the budgets approved by management, which require the use of the following key assumptions: (i) mineral reserves and mineral resources measured by internal experts; (ii) costs and investments based on the best estimate of projects as supported by past performance; (iii) sale prices consistent with projections available in reports published by industry considering the market price when appropriate; (iv) the life of each cash-generating unit (ratio between production and mineral reserves); and (v) discount rates that reflect specific risks relating to the relevant assets in each cash-generating unit. These assumptions are subject to risk and uncertainty; hence there is a possibility that changes in circumstances will change these projections, which may impact the recoverable amount of the assets.

 

20.                     Loans, borrowings and cash and cash equivalents

 

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.

 

 

 

Consolidated

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

Debt contracts in the international markets

 

68,863

 

84,625

 

26,796

 

34,208

 

Debt contracts in Brazil

 

26,701

 

28,041

 

25,252

 

26,514

 

Total of loans and borrowings

 

95,564

 

112,666

 

52,048

 

60,722

 

 

 

 

 

 

 

 

 

 

 

(-) cash and cash equivalents

 

13,891

 

14,022

 

1,203

 

518

 

Net debt

 

81,673

 

98,644

 

50,845

 

60,204

 

 

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, being R$3,132 denominated in R$, indexed to the Brazilian Interbank Interest rate (“DI Rate”or”CDI”), R$9,448 denominated in US$, mainly time deposits and R$1,311 denominated in other currencies.

 

c)         Loans and borrowings

 

(i) Total debt

 

 

 

Consolidated

 

 

 

Current liabilities

 

Non-current liabilities

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

Debt contracts in the international markets

 

 

 

 

 

 

 

 

 

Floating rates in:

 

 

 

 

 

 

 

 

 

US$

 

762

 

943

 

17,889

 

20,203

 

EUR

 

 

 

688

 

 

Fixed rates in:

 

 

 

 

 

 

 

 

 

US$

 

 

4,651

 

42,643

 

50,463

 

EUR

 

 

 

5,157

 

6,376

 

Other currencies

 

55

 

56

 

679

 

659

 

Accrued charges

 

990

 

1,274

 

 

 

 

 

1,807

 

6,924

 

67,056

 

77,701

 

Debt contracts in Brazil

 

 

 

 

 

 

 

 

 

Floating rates in:

 

 

 

 

 

 

 

 

 

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

 

1,313

 

827

 

18,326

 

18,388

 

Basket of currencies and US$ indexed to LIBOR

 

1,117

 

1,133

 

3,962

 

5,239

 

Fixed rates in:

 

214

 

 

 

703

 

 

 

R$

 

 

246

 

 

1,047

 

Accrued charges

 

959

 

658

 

107

 

503

 

 

 

3,603

 

2,864

 

23,098

 

25,177

 

 

 

5,410

 

9,788

 

90,154

 

102,878

 

 

47



Table of Contents

 

GRAPHIC

 

 

 

Parent Company

 

 

 

Current liabilities

 

Non-current liabilities

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

Debt contracts in the international markets

 

 

 

 

 

 

 

 

 

Floating rates in:

 

 

 

 

 

 

 

 

 

US$

 

448

 

567

 

15,876

 

16,829

 

Fixed rates in:

 

 

 

 

 

 

 

 

 

US$

 

 

937

 

4,889

 

9,020

 

EUR

 

 

 

5,158

 

6,376

 

Accrued charges

 

425

 

479

 

 

 

 

 

873

 

1,983

 

25,923

 

32,225

 

Debt contracts in Brazil

 

 

 

 

 

 

 

 

 

Floating rates in:

 

 

 

 

 

 

 

 

 

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

 

1,059

 

780

 

17,307

 

17,658

 

Basket of currencies and US$ indexed to LIBOR

 

1,117

 

1,125

 

3,962

 

5,227

 

Fixed rates in:

 

 

 

 

 

 

 

 

 

R$

 

190

 

190

 

685

 

876

 

Accrued charges

 

932

 

658

 

 

 

 

 

3,298

 

2,753

 

21,954

 

23,761

 

 

 

4,171

 

4,736

 

47,877

 

55,986

 

 

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

 

 

 

Consolidated

 

Parent Company

 

 

 

Principal

 

 

 

Principal

 

 

 

Bank loans

 

Capital markets

 

Development
agencies

 

Total

 

Estimated future
interests payments (i)

 

Total

 

2017

 

192

 

 

3,266

 

3,458

 

5,159

 

2,814

 

2018

 

6,065

 

2,578

 

3,820

 

12,463

 

4,462

 

11,832

 

2019

 

3,546

 

3,259

 

4,436

 

11,241

 

3,947

 

7,289

 

2020

 

5,192

 

4,361

 

3,018

 

12,571

 

3,292

 

7,780

 

2021

 

2,027

 

4,374

 

2,972

 

9,373

 

2,751

 

4,770

 

Between 2022 and 2025

 

4,279

 

10,729

 

3,950

 

18,958

 

7,493

 

10,691

 

2026 onwards

 

264

 

24,411

 

769

 

25,444

 

17,335

 

5,515

 

 

 

21,565

 

49,712

 

22,231

 

93,508

 

44,439

 

50,691

 

 


(i)             Estimated future payments of interest, calculated based on interest rate curves and foreign exchange rates applicable as at December 31, 2016 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.

 

At December 31, 2016, the average annual interest rates by currency are as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

Average interest rate (i)

 

Total debt

 

Average interest rate (i)

 

Total debt

 

Loans and borrowings in

 

 

 

 

 

 

 

 

 

US$

 

4.92

%

67,187

 

3.60

%

26,541

 

R$ (ii)

 

10.94

%

21,588

 

11.23

%

20,142

 

EUR (iii)

 

3.82

%

6,052

 

4.06

%

5,365

 

Other currencies

 

3.35

%

737

 

 

 

 

 

 

 

 

 

95,564

 

 

 

52,048

 

 


(i)             In order to determine the average interest rate for debt contracts with floating rates, the Company used the last renegotiated rate at December 31, 2016.

 

(ii)          R$ denominated debt that bears interest at IPCA, CDI, TR or TJLP, plus spread. For a total of R$15,213, the Company entered into derivative transactions to mitigate the exposure to the cash flow variations of the floating rate debt denominated in R$, resulting in an average cost of 2.42% 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 4.33% per year in US$.

 

ii)       Credit and financing lines

 

 

 

 

 

 

 

 

 

 

 

Available amount

 

Type

 

Contractual
currency

 

Date of
agreement

 

Period of the
agreement

 

Total amount

 

December 31,
2016

 

Credit lines

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facilities

 

US$

 

May 2015

 

5 years

 

9,777

 

9,777

 

Revolving credit facilities

 

US$

 

July 2013

 

5 years

 

6,518

 

6,518

 

Financing lines

 

 

 

 

 

 

 

 

 

 

 

BNDES (i)

 

R$

 

April 2008

 

10 years

 

7,300

 

287

 

BNDES - CLN 150

 

R$

 

September 2012

 

10 years

 

3,883

 

20

 

BNDES - S11D e S11D Logística

 

R$

 

May 2014

 

10 years

 

6,163

 

2,050

 

 


(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.

 

48



Table of Contents

 

GRAPHIC

 

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

 

iii) Funding

 

In January 2016, the Company drew down part of its revolving credit facilities which were fully amortized in November 2016. There was no outstanding debt on this lines at December 31, 2016.

 

In June and August 2016, the Company issued through its wholly owned subsidiary Vale Overseas Limited the guaranteed notes due 2021 and 2026 totaling R$7,333 (US$2,250). These notes bear a coupon of 5.875% and 6.250% per year, respectively, payable semi-annually, and were sold at a price of 100.000% of the principal amount.

 

In February 2017 (subsequent event), the Company issued through Vale Overseas Limited guaranteed notes due August 2026 totaling R$3,259 (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 will be consolidated with, and form a single series with, Vale Overseas’s R$3,259 (US$1,000) 6.250% notes due 2026 issued on August, 2016, mentioned above. Vale intends to apply the net proceeds from the offering on the earlier redemption of Vale’s EUR750 notes (due in March 2018), which is expected to occur during March 2017.

 

iv) Guarantees

 

As at December 31, 2016 and 2015, loans and borrowings are secured by property, plant and equipment and receivables in the amount of R$1,538 and R$1,937, 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 December 31, 2016 and 2015.

 

Accounting policy

 

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

 

Loans and borrowing costs are capitalized as part of property, plants and equipment if those costs are directly related to a qualified asset. The capitalization occurs until the qualified asset is ready for its intended use. The average capitalization rate is 37%. Borrowing costs that are not capitalized are recognized in the income statement in the period in which they are incurred.

 

49



Table of Contents

 

GRAPHIC

 

21.                               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

 

Samarco and its shareholders, Vale S.A. and BHPB, entered into an Agreement (“Framework Agreement”) in connection with the R$20.2 billion lawsuit 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 (Fundão) 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.

 

Under the Framework Agreement, Samarco, Vale S.A. and BHPB have agreed to establish a foundation to develop and implement social and economic remediation and compensation, to be funded by Samarco as follows: R$2.0 billion in 2016, R$1.2 billion in 2017 and R$1.2 billion in 2018. From 2019 to 2021, annual contributions to the foundation will range from R$800 to R$1.6 billion based on the projects approved for the relevant year. From 2022 onwards, the annual contributions will be determined on the basis of the amount of funding necessary to complete remaining programs approved for each relevant year. The foundation will allocate an annual amount of R$240 over 15 years to the implementation of compensation programs, and these annual amounts are included in the annual contributions described above for the first six years. Through the end of 2018, Samarco is expected to provide R$500 for sewage collection and treatment and solid waste disposal under the terms of the Framework Agreement.

 

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.

 

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.

 

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

 

b) Estimates used for the provision

 

Samarco initially expected to resume its operations in the last quarter of 2016. Based on this assumption, Samarco´s cash flow projections indicated that it would be able to generate all or a substantial part of the funding required under the Framework Agreement. This assumption was supported by studies of appropriate technical solutions for the resumption of operations, as well as the progress of the work on the remaining dam structures after the failure and the implementation of the socio-economic and socio-environmental programs contemplated in the Framework Agreement.

 

In light of the stage of procedures necessary to resume operations and the uncertainties related to the licensing approval by governmental authorities during 2016, Samarco revised its assumption and concluded that was unable to make a reliable estimate of how and when its operations will resume.

 

Due to the above, as well as additional uncertainties regarding Samarco’s 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 R$5,560 which was discounted at a risk-free rate, resulting in 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, Samarco issued non-convertible private debentures which were subscribed equally by Vale S.A. and BHPB, and the resources contributed by Vale S.A. were allocated as follows: (i) R$222 was used by Samarco in the reparation programs in accordance with the Framework Agreement, and therefore, applied against the provision of R$3,733 mentioned above; and (ii) R$234 was applied by Samarco´s to fund its working capital, and recognized in Vale’s income statement as “Impairment and other results in associates and joint ventures”. Vale S.A. intends to make available short-term facilities in the first half of 2017 of up to R$375 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.

 

50



Table of Contents

 

GRAPHIC

 

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 R$ 239 to be used in the programs in accordance with the Framework Agreement.

 

As a result of the above mentioned, the movements of the provision during the year are as follows:

 

 

 

2016

 

Balance on January 1,

 

 

Provision recognized

 

3,733

 

Payments made

 

(461

)

Discount rate accretion

 

239

 

Balance on December 31,

 

3,511

 

 

 

 

 

Current liabilities

 

951

 

Non-current liabilities

 

2,560

 

Liabilities

 

3,511

 

 

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) Relevant information of Samarco

 

Samarco is a Brazilian entity jointly controlled by Vale S.A. and BHPB, in which each shareholder has a 50% ownership interest.

 

Samarco operates an integrated enterprise consisting of mining, beneficiation and concentration of low-grade iron ore in the municipality of Mariana, in the State of Minas Gerais, as well as the hauling of such concentrated ore through ore pipelines connecting the its two operating plants located in Minas Gerais and Espírito Santo.

 

On November 5, 2015, Samarco experienced the failure of an iron ore tailings dam (“Fundão”) in the state of Minas Gerais, which affected communities and ecosystems, including the Rio Doce river. Following the dam failure, the state government of Minas Gerais ordered the suspension of Samarco’s operations.

 

The summarized financial information about Samarco are as follows:

 

 

 

December 31, 2016

 

Current assets

 

536

 

Non-current assets

 

21,213

 

Total assets

 

21,749

 

 

 

 

 

Current liabilities

 

15,811

 

Non-current liabilities

 

9,824

 

Total liabilities

 

25,635

 

Stockholders’ equity

 

(3,886

)

 

 

 

 

Loss

 

(326

)

 

Under Brazilian legislation and the terms of the joint venture agreement, Vale does not have an obligation to provide funding to Samarco. As a result, Vale’s investment in Samarco was reduced to zero.

 

Since the initial date of the accident, Samarco and its shareholders disbursed the total amount of R$2.0 billion to comply with the obligations under the Framework Agreement.

 

51



Table of Contents

 

d) 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 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 R$1.2 billion by January 2017. This R$1.2 billion cash deposit was provisionally replaced by the guarantees provided for under the agreements with MPF, as described below.

 

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 sets 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 R$155 billion), as mentioned in item (ii) below, 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 R$20.2 billion). Both claims were filed with the 12th Judicial Federal Court of Belo Horizonte.

 

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, 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 12th 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 R$2.2 billion, of which (i) R$100 in financial investments; ii) R$1.3 billion in insurance bonds; and (iii) R$800 in assets of Samarco. The guarantee will remain in place until the completion of the negotiations for the Final Agreement or until June 30th, 2017, whichever comes first. In order to implement the First Agreement, it has been requested that the 12th Judicial Federal Court of Belo Horizonte accept such guarantees until the completion of the negotiations and the signing of the Final Agreement, or until the parties reach a new agreement regarding the guarantees. If, by June 30th, the negotiations have not been completed, the Federal Prosecutor’s Office may require that the 12th Judicial Federal Court of Belo Horizonte re-institute the order for the deposit of R$1.2 billion in relation to the R$20.2 billion public civil action, which is currently suspended.

 

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 R$200.

 

The terms of the two Agreements are subject to ratification by the courts.

 

52



Table of Contents

 

(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 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. Given the negotiations of a potential settlement, the parties jointly requested the suspension of the proceeding, in accordance with the First 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 omitted to 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 in these actions. Vale S.A. intends to vigorously and fully defend itself against the allegations. The litigation is at an  early stage. On March 7, 2016, the judge overseeing the securities class actions issued an order consolidating these actions and designating lead plaintiffs and counsel. On April 29, 2016, lead plaintiffs filed a Consolidated Amended Complaint that will serve as the operative complaint in the litigation. In July 2016, Vale S.A. and the individual defendants filed a motion to dismiss the Amended Complaint. In August 2016, the plaintiffs submitted their opposition to the motion to dismiss, to which the defendants replied in September 2016. The decision on the motion to dismiss remains pending.

 

(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 deadline to present its defense is March 3, 2017.

 

(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.

 

Critical accounting estimates and judgments

 

The provision requires the use of assumptions that may be mainly affected by: (i) changes in scope of work required under the Framework Agreement as result of further technical analysis, (ii) resolution of uncertainty in respect of the resume the Samarco´s operation; (iii) updates in the discount rate; and (iv) resolution of existing and potential legal claims. As a result, future expenditures may differ from the amounts currently provided and changes to key assumptions could result in a material impact to the amount of the provision in future reporting periods.

 

53



Table of Contents

 

22.       Risk management

 

Vale considers that an effective risk management is key to support the achievement of the company objectives and to ensure the financial strength and flexibility of the company and the business continuity.

 

Therefore, Vale has developed its risk management strategy in order to provide an integrated approach of the risks the company is exposed to, considering not only the risks generated by variables traded in financial markets (market risk) and those arising from liquidity risk, but also the risk from counterparties obligations (credit risk) and those relating to inadequate or failed internal processes, people, systems or external events (operational risk), among others.

 

a)   Risk management policy

 

The Board of Directors established a corporate risk management policy defining principles and guidelines applicable to this process in the company and the corresponding governance structure.

 

This policy determines that corporate risks should be measured and monitored, regularly, in an integrated manner, in order to ensure that the company overall risk level remains aligned with its strategic guidelines.

 

The Executive Risk Management Committee, created by the Board of Directors, is responsible for supporting the Executive Board in the risk management decisions, issuing opinions and recommendations. It is also responsible for the supervision and revision of the principles and instruments of corporate risk management.

 

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

 

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

 

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

 

b)   Liquidity risk management

 

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

 

See note 20 “Loans, borrowing and cash and cash equivalents” for details on the Group’s liquidity risk.

 

c)   Credit risk management

 

Vale’s exposure to credit risk arises from trade receivables, derivative transactions, guarantees, down payment for suppliers and cash investments.  Our credit risk management process provides a framework for assessing and managing counterparties’ credit risk and for maintaining our risk at an acceptable level.

 

(i)  Commercial credit risk management

 

See note 10 “Accounts receivables” for details on commercial credit risk.

 

(ii) Treasury credit risk management

 

To manage the credit exposure arising from cash investments and derivative instruments, credit limits are approved to each counterparty with whom we have credit exposure.

 

Furthermore, we control the portfolio diversification and monitor different indicators of solvency and liquidity of the different counterparties that were approved for trading.

 

d)   Market risk management

 

Vale is exposed to the behavior of several market risk factors that can impact its cash flow. The assessment of this potential impact arising from the volatility of risk factors and their correlations is performed periodically to support the decision making process regarding the risk management strategy, that may incorporate financial instruments, including derivatives.

 

54



Table of Contents

 

The portfolio of these financial instruments is monitored on a monthly basis, enabling financial results surveillance and its impact on cash flow.

 

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

 

· Foreign exchange and interest rates;

· Product prices and input costs.

 

e)   Foreign exchange and interest rate risk

 

The company’s cash flow is subjected to volatility of several currencies, as its product are predominantly priced in US dollar, while most of the costs, disbursements and investments are denominated in other currencies, mainly Brazilian real and Canadian dollar.

 

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

 

Vale implements hedge transactions to protect its cash flow against the market risks that arises from its debt obligations — mainly currency volatility. The hedges cover most of the debts in Brazilian reais and euros. We use swap and forward transactions to convert debt linked to Brazilian real and Euros into US dollar, with volumes, flows and settlement dates similar to those of the debt instruments - or sometimes lower, subject to market liquidity conditions.

 

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

 

Vale has also exposure to interest rates risks over loans and financings. The US Dollar floating rate debt in the portfolio consists mainly of loans including export pre-payments, commercial banks and multilateral organizations loans. In general, such debt instruments are indexed to the LIBOR (London Interbank Offer Rate) in US dollar. We take advantage of the potential correlation between commodity prices and U.S. dollar floating interest rates as a partial natural hedge for our cash flow.

 

f)   Risk of product and input prices

 

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

 

g)   Operational risk management

 

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

 

The main operational risks are periodically monitored, ensuring the effectiveness of preventive and mitigating key controls in place and the execution of the risk treatment strategy (implementation of new or improved controls, changes in the risk environment, risk sharing by contracting insurance, provisioning of resources, etc.).

 

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

 

h)   Capital management

 

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

 

55



Table of Contents

 

 

i)           Insurance

 

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

 

Insurance management is performed with the support of existing insurance committees in the various operational areas of the Company. Among the management instruments, Vale uses captive reinsurance to balance the price on reinsurance contracts with the market, as well as, enable direct access to key international markets of insurance and reinsurance.

 

23.                               Financial instruments classification

 

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

 

 

 

Consolidated

 

 

 

December 31, 2016

 

December 31, 2015

 

Financial assets

 

Loans and
receivables or
amortized cost

 

At fair value
through net 
income

 

Total

 

Loans and
receivables or
amortized cost

 

At fair value
through net
income

 

Derivatives
designated as
hedge
accounting

 

Total

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

13,891

 

 

13,891

 

14,022

 

 

 

14,022

 

Financial investments

 

59

 

 

59

 

109

 

 

 

109

 

Derivative financial instruments

 

 

892

 

892

 

 

474

 

 

474

 

Accounts receivable

 

11,937

 

 

11,937

 

5,763

 

 

 

5,763

 

Related parties

 

233

 

 

233

 

273

 

 

 

273

 

 

 

26,120

 

892

 

27,012

 

20,167

 

474

 

 

20,641

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

1,454

 

1,454

 

 

363

 

 

363

 

Loans

 

587

 

 

587

 

732

 

 

 

732

 

Related parties

 

5

 

 

5

 

5

 

 

 

5

 

 

 

592

 

1,454

 

2,046

 

737

 

363

 

 

1,100

 

Total of financial assets

 

26,712

 

2,346

 

29,058

 

20,904

 

837

 

 

21,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

11,830

 

 

11,830

 

13,140

 

 

 

13,140

 

Derivative financial instruments

 

 

1,349

 

1,349

 

 

7,909

 

198

 

8,107

 

Loans and borrowings

 

5,410

 

 

5,410

 

9,788

 

 

 

9,788

 

Related parties

 

2,190

 

 

2,190

 

1,856

 

 

 

1,856

 

 

 

19,430

 

1,349

 

20,779

 

24,784

 

7,909

 

198

 

32,891

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

3,991

 

3,991

 

 

6,132

 

 

6,132

 

Loans and borrowings

 

90,154

 

 

90,154

 

102,878

 

 

 

102,878

 

Related parties

 

415

 

 

415

 

830

 

 

 

830

 

Participative stockholders’ debentures

 

 

 

2,526

 

2,526

 

 

1,336

 

 

1,336

 

 

 

90,569

 

6,517

 

97,086

 

103,708

 

7,468

 

 

111,176

 

Total of financial liabilities

 

109,999

 

7,866

 

117,865

 

128,492

 

15,377

 

198

 

144,067

 

 

56



Table of Contents

 

 

 

 

Parent Company

 

 

 

 

 

December 31, 2016

 

 

 

December 31, 2015

 

Financial assets

 

Loans and
receivables or
amortized cost

 

At fair value
through net
income

 

Total

 

Loans and
receivables or
amortized cost

 

At fair value
through net
income

 

Total

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

1,203

 

 

1,203

 

518

 

 

518

 

Financial investments

 

4

 

 

4

 

18

 

 

18

 

Derivative financial instruments

 

 

338

 

338

 

 

196

 

196

 

Accounts receivable

 

26,223

 

 

26,223

 

36,026

 

 

36,026

 

Related parties

 

889

 

 

889

 

834

 

 

834

 

 

 

28,319

 

338

 

28,657

 

37,396

 

196

 

37,592

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

1,304

 

1,304

 

 

293

 

293

 

Loans

 

114

 

 

114

 

106

 

 

106

 

Related parties

 

760

 

 

760

 

1,468

 

 

1,468

 

 

 

874

 

1,304

 

2,178

 

1,574

 

293

 

1,867

 

Total of financial assets

 

29,193

 

1,642

 

30,835

 

38,970

 

489

 

39,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

6,743

 

 

6,743

 

7,084

 

 

7,084

 

Derivative financial instruments

 

 

1,033

 

1,033

 

 

3,559

 

3,559

 

Loans and borrowings

 

4,171

 

 

4,171

 

4,736

 

 

4,736

 

Related parties

 

9,812

 

 

9,812

 

6,774

 

 

6,774

 

 

 

20,726

 

1,033

 

21,759

 

18,594

 

3,559

 

22,153

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

3,427

 

3,427

 

 

5,296

 

5,296

 

Loans and borrowings

 

47,877

 

 

47,877

 

55,986

 

 

55,986

 

Related parties

 

53,728

 

 

53,728

 

63,837

 

 

63,837

 

Participative stockholders’ debentures

 

 

 

2,526

 

2,526

 

 

1,336

 

1,336

 

 

 

101,605

 

5,953

 

107,558

 

119,823

 

6,632

 

126,455

 

Total of financial liabilities

 

122,331

 

6,986

 

129,317

 

138,417

 

10,191

 

148,608

 

 

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

 

 

 

Consolidated

 

 

 

December 31, 2016

 

Financial assets

 

R$

 

US$

 

CAD

 

AUD

 

EUR

 

Others 
currencies

 

Total

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

3,132

 

9,448

 

147

 

81

 

183

 

900

 

13,891

 

Financial investments

 

4

 

55

 

 

 

 

 

59

 

Derivative financial instruments

 

339

 

553

 

 

 

 

 

892

 

Accounts receivable

 

1,098

 

10,787

 

 

 

3

 

49

 

11,937

 

Related parties

 

233

 

 

 

 

 

 

233

 

 

 

4,806

 

20,843

 

147

 

81

 

186

 

949

 

27,012

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

1,304

 

150

 

 

 

 

 

1,454

 

Loans

 

114

 

313

 

160

 

 

 

 

587

 

Related parties

 

5

 

 

 

 

 

 

5

 

 

 

1,423

 

463

 

160

 

 

 

 

2,046

 

Total of assets

 

6,229

 

21,306

 

307

 

81

 

186

 

949

 

29,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

6,181

 

3,090

 

1,995

 

23

 

313

 

228

 

11,830

 

Derivative financial instruments

 

1,033

 

316

 

 

 

 

 

1,349

 

Loans and borrowings

 

2,450

 

2,696

 

55

 

 

209

 

 

5,410

 

Related parties

 

1,040

 

1,150

 

 

 

 

 

2,190

 

 

 

10,704

 

7,252

 

2,050

 

23

 

522

 

228

 

20,779

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

3,427

 

564

 

 

 

 

 

3,991

 

Loans and borrowings

 

19,128

 

64,498

 

681

 

 

5,847

 

 

90,154

 

Related parties

 

415

 

 

 

 

 

 

415

 

Participative stockholders’ debentures

 

2,526

 

 

 

 

 

 

2,526

 

 

 

25,496

 

65,062

 

681

 

 

5,847

 

 

97,086

 

Total of liabilities

 

36,200

 

72,314

 

2,731

 

23

 

6,369

 

228

 

117,865

 

 

57



Table of Contents

 

 

 

 

Consolidated

 

 

 

December 31, 2015

 

Financial assets

 

R$

 

US$

 

CAD

 

AUD

 

EUR

 

Others 
currencies

 

Total

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

3,186

 

9,871

 

47

 

211

 

43

 

664

 

14,022

 

Financial investments

 

 

109

 

 

 

 

 

109

 

Derivative financial instruments

 

196

 

278

 

 

 

 

 

474

 

Accounts receivable

 

980

 

4,232

 

488

 

39

 

16

 

8

 

5,763

 

Related parties

 

273

 

 

 

 

 

 

273

 

 

 

4,635

 

14,490

 

535

 

250

 

59

 

672

 

20,641

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

293

 

70

 

 

 

 

 

363

 

Loans

 

105

 

401

 

226

 

 

 

 

732

 

Related parties

 

5

 

 

 

 

 

 

5

 

 

 

403

 

471

 

226

 

 

 

 

1,100

 

Total of assets

 

5,038

 

14,961

 

761

 

250

 

59

 

672

 

21,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

5,853

 

5,424

 

1,308

 

35

 

449

 

71

 

13,140

 

Derivative financial instruments

 

3,557

 

4,550

 

 

 

 

 

8,107

 

Loans and borrowings

 

1,696

 

7,779

 

55

 

 

258

 

 

9,788

 

Related parties

 

1,856

 

 

 

 

 

 

1,856

 

 

 

12,962

 

17,753

 

1,363

 

35

 

707

 

71

 

32,891

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

5,296

 

836

 

 

 

 

 

6,132

 

Loans and borrowings

 

19,942

 

75,903

 

644

 

15

 

6,374

 

 

102,878

 

Related parties

 

811

 

19

 

 

 

 

 

830

 

Participative stockholders’ debentures

 

1,336

 

 

 

 

 

 

1,336

 

 

 

27,385

 

76,758

 

644

 

15

 

6,374

 

 

111,176

 

Total of liabilities

 

40,347

 

94,511

 

2,007

 

50

 

7,081

 

71

 

144,067

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

December 31, 2016

 

 

 

Financial assets

 

R$

 

US$

 

AUD

 

EUR

 

Total

 

Current

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

1,185

 

18

 

 

 

1,203

 

Financial investments

 

4

 

 

 

 

4

 

Derivative financial instruments

 

338

 

 

 

 

338

 

Accounts receivable

 

(1,355

)

27,572

 

 

6

 

26,223

 

Related parties

 

684

 

205

 

 

 

889

 

 

 

856

 

27,795

 

 

6

 

28,657

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

1,304

 

 

 

 

1,304

 

Loans

 

114

 

 

 

 

114

 

Related parties

 

 

760

 

 

 

760

 

 

 

1,418

 

760

 

 

 

2,178

 

Total of assets

 

2,274

 

28,555

 

 

6

 

30,835

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

5,992

 

603

 

1

 

147

 

6,743

 

Derivative financial instruments

 

1,033

 

 

 

 

1,033

 

Loans and borrowings

 

2,149

 

1,815

 

 

207

 

4,171

 

Related parties

 

131

 

9,681

 

 

 

9,812

 

 

 

9,305

 

12,099

 

1

 

354

 

21,759

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

3,427

 

 

 

 

3,427

 

Loans and borrowings

 

17,993

 

24,726

 

 

5,158

 

47,877

 

Related parties

 

3,694

 

50,034

 

 

 

53,728

 

Participative stockholders’ debentures

 

2,526

 

 

 

 

2,526

 

 

 

27,640

 

74,760

 

 

5,158

 

107,558

 

Total of liabilities

 

36,945

 

86,859

 

1

 

5,512

 

129,317

 

 

58



Table of Contents

 

 

 

 

Parent Company

 

 

December 31, 2015

Financial assets

 

R$

 

US$

 

AUD

 

EUR

 

Total

 

Current

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

493

 

25

 

 

 

518

 

Financial investments

 

18

 

 

 

 

18

 

Derivative financial instruments

 

196

 

 

 

 

196

 

Accounts receivable

 

(609

)

36,628

 

 

7

 

36,026

 

Related parties

 

606

 

228

 

 

 

834

 

 

 

704

 

36,881

 

 

7

 

37,592

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

293

 

 

 

 

293

 

Loans

 

106

 

 

 

 

106

 

Related parties

 

337

 

1,131

 

 

 

1,468

 

 

 

736

 

1,131

 

 

 

1,867

 

Total of assets

 

1,440

 

38,012

 

 

7

 

39,459

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

6,148

 

806

 

6

 

124

 

7,084

 

Derivative financial instruments

 

3,559

 

 

 

 

3,559

 

Loans and borrowings

 

1,595

 

3,141

 

 

 

4,736

 

Related parties

 

1,168

 

5,601

 

4

 

1

 

6,774

 

 

 

12,470

 

9,548

 

10

 

125

 

22,153

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

5,296

 

 

 

 

5,296

 

Loans and borrowings

 

18,534

 

30,820

 

 

6,632

 

55,986

 

Related parties

 

3,912

 

59,925

 

 

 

63,837

 

Participative stockholders’ debentures

 

1,336

 

 

 

 

1,336

 

 

 

29,078

 

90,745

 

 

6,632

 

126,455

 

Total of liabilities

 

41,548

 

100,293

 

10

 

6,757

 

148,608

 

 

24.                               Fair value estimate

 

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

 

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

 

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

 

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

 

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

 

 

 

Consolidated

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Level 2

 

Level 3

 

Total

 

Level 2

 

Level 3

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

1,319

 

1,027

 

2,346

 

837

 

 

837

 

Total

 

1,319

 

1,027

 

2,346

 

837

 

 

837

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

3,877

 

1,463

 

5,340

 

13,688

 

551

 

14,239

 

Participative stockholders’ debentures

 

2,526

 

 

2,526

 

1,336

 

 

1,336

 

Total

 

6,403

 

1,463

 

7,866

 

15,024

 

551

 

15,575

 

 

59



Table of Contents

 

 

 

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Level 2

 

Level 3

 

Total

 

Level 2

 

Level 3

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

615

 

1,027

 

1,642

 

489

 

 

489

 

Total

 

615

 

1,027

 

1,642

 

489

 

 

489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

2,997

 

1,463

 

4,460

 

8,304

 

551

 

8,855

 

Participative stockholders’ debentures

 

2,526

 

 

2,526

 

1,336

 

 

1,336

 

Total

 

5,523

 

1,463

 

6,986

 

9,640

 

551

 

10,191

 

 

Methods and techniques of evaluation

 

i)           Derivative financial instruments

 

Financial instruments are evaluated by calculating their present value through 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 the assets and the liabilities generates its fair value.

 

For to the Long Term Interest Rate (“TJLP”) swaps, the calculation of the fair value assumes that TJLP is constant, and 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.

 

The fair value for derivatives classified in level 3 are measured using discounted cash flows and option model valuation techniques with main unobservable inputs discount rates, stock prices and commodities prices.

 

ii)       Participative stockholders’ debentures - Consist of the debentures issued during the privatization process (note 32(b)), which fair values are measured based on the market approach. Reference prices are available on the secondary market.

 

Critical accounting estimates and judgments

 

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

 

An analysis of the impact if actual results are different from management’s estimates is present on note 33 (sensibility analysis).

 

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

 

The fair value estimate for level 1 is based on market approach considering the secondary market contracts. For loans allocated to level 2, the income approach is adopted and the fair value for both fixed-indexed rate debt and floating rate debt is determined on a discounted cash flows basis using LIBOR future values and Vale’s bonds curve.

 

60



Table of Contents

 

 

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

 

 

 

Consolidated

 

Parent Company

 

Financial liabilities

 

Balance

 

Fair value

 

Level 1

 

Level 2

 

Balance

 

Fair value

 

Level 1

 

Level 2

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt principal

 

93,508

 

89,218

 

45,216

 

44,002

 

50,691

 

50,658

 

12,166

 

38,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt principal

 

110,231

 

102,434

 

48,017

 

54,417

 

59,585

 

58,227

 

11,783

 

46,444

 

 

25.                     Derivative financial instruments

 

a)   Derivatives effects on statement of financial position

 

 

 

Consolidated

 

 

 

Assets

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

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

 

429

 

3

 

269

 

 

IPCA swap

 

22

 

199

 

7

 

64

 

Pré-dolar swap

 

3

 

75

 

 

 

 

 

454

 

277

 

276

 

64

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel

 

13

 

7

 

198

 

41

 

Bunker oil

 

425

 

 

 

 

 

 

438

 

7

 

198

 

41

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

1,170

 

 

258

 

 

 

 

1,170

 

 

258

 

Total

 

892

 

1,454

 

474

 

363

 

 

 

 

Consolidated

 

 

 

Liabilities

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

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

 

955

 

2,078

 

3,119

 

4,419

 

IPCA swap

 

65

 

186

 

82

 

393

 

Eurobonds swap

 

24

 

147

 

572

 

111

 

Euro Forward

 

149

 

 

 

 

Pre dollar swap

 

16

 

104

 

364

 

280

 

 

 

1,209

 

2,515

 

4,137

 

5,203

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel

 

16

 

7

 

153

 

42

 

Bunker oil

 

124

 

 

3,609

 

 

 

 

140

 

7

 

3,762

 

42

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

1,469

 

 

887

 

 

 

 

1,469

 

 

887

 

Derivatives designated as cash flow hedge accounting

 

 

 

 

 

 

 

 

 

Bunker oil

 

 

 

198

 

 

Foreign exchange

 

 

 

10

 

 

 

 

 

 

208

 

 

Total

 

1,349

 

3,991

 

8,107

 

6,132

 

 

61



Table of Contents

 

 

 

 

Parent Company

 

 

 

Assets

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

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

 

322

 

3

 

193

 

 

IPCA swap

 

13

 

199

 

3

 

64

 

Pré-dolar swap

 

3

 

75

 

 

 

 

 

338

 

277

 

196

 

64

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

1,027

 

 

229

 

 

 

 

1,027

 

 

229

 

Total

 

338

 

1,304

 

196

 

293

 

 

 

 

Parent Company

 

 

 

Liabilities

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

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

 

952

 

1,777

 

3,112

 

3,943

 

IPCA swap

 

65

 

83

 

82

 

186

 

Pre dollar swap

 

16

 

104

 

365

 

280

 

 

 

1,033

 

1,964

 

3,559

 

4,409

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

1,463

 

 

887

 

 

 

 

1,463

 

 

887

 

Total

 

1,033

 

3,427

 

3,559

 

5,296

 

 

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

 

 

 

Consolidated

 

 

 

Year ended December 31

 

 

 

Gain (loss) recognized in the
income statement

 

Financial settlement
inflows(outflows)

 

Gain(loss) recognized in other
comprehensive income

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

2014

 

2016

 

2015

 

2014

 

Derivatives not designated as hedge accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

2,897

 

(3,644

)

(1,160

)

(1,689

)

(867

)

(51

)

 

 

 

IPCA swap

 

257

 

(167

)

(142

)

(78

)

20

 

 

 

 

 

Eurobonds swap

 

(75

)

(353

)

(385

)

(524

)

(39

)

24

 

 

 

 

Euro forward

 

(152

)

 

 

 

 

 

 

 

 

Pre dollar swap

 

241

 

(462

)

(73

)

(361

)

(158

)

16

 

 

 

 

 

 

3,168

 

(4,626

)

(1,760

)

(2,652

)

(1,044

)

(11

)

 

 

 

Commodities price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

(158

)

(166

)

21

 

(113

)

(212

)

29

 

 

 

 

Bunker oil

 

911

 

(2,662

)

(1,372

)

(2,829

)

(866

)

(236

)

 

 

 

 

 

753

 

(2,828

)

(1,351

)

(2,942

)

(1,078

)

(207

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

261

 

(494

)

(10

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as cash flow hedge accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker oil

 

 

(1,483

)

(203

)

 

(1,513

)

(203

)

 

1,409

 

(1,067

)

Foreign exchange

 

(10

)

(136

)

(100

)

(10

)

(136

)

(100

)

10

 

66

 

27

 

 

 

(10

)

(1,619

)

(303

)

(10

)

(1,649

)

(303

)

10

 

1,475

 

(1,040

)

Total

 

4,172

 

(9,567

)

(3,424

)

(5,604

)

(3,771

)

(521

)

10

 

1,475

 

(1,040

)

 

62



Table of Contents

 

 

 

 

Parent Company

 

 

 

Year ended December 31

 

 

 

Gain (loss) recognized in the
income statement

 

Financial settlement
inflows(outflows)

 

Gain(loss) recognized in other
comprehensive income

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

Derivatives not designated as hedge accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

2,685

 

(3,467

)

(1,773

)

(622

)

 

 

IPCA swap

 

185

 

(132

)

(81

)

11

 

 

 

Pre dollar swap

 

241

 

(465

)

(361

)

(158

)

 

 

 

 

3,111

 

(4,064

)

(2,215

)

(769

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

222

 

(413

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as cash flow hedge accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker oil

 

 

 

 

 

 

1,409

 

Foreign exchange

 

 

 

 

 

10

 

66

 

 

 

 

 

 

 

10

 

1,475

 

Total

 

3,333

 

(4,477

)

(2,215

)

(769

)

10

 

1,475

 

 

During 2015, the Company implemented bunker oil purchase cash flows protection program and recognized as cost of goods sold and services rendered and financial expense the amounts of R$1,483 and R$8,084, respectively. In 2016, all derivatives impacts were charged to financial results.

 

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

 

December 2018

 

Others

 

December 2027

 

 

Accounting policy

 

Derivatives transactions which are not qualified as hedge accounting are presented as economic hedge, as the Company uses derivative instruments to manage its financial risks as a way of hedging against these risks. Derivative financial instruments are recognized as assets or liabilities in the balance sheet and are measured at their fair values. Changes in the fair values of derivatives are recorded in income statement or in stockholders’ equity when the transaction is eligible to be characterized as effective hedge accounting.

 

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

 

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

 

63



Table of Contents

 

 

Additional information about derivatives financial instruments

In millions of Brazilian reais, 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 December 31, 2016. 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 December 31, 2016, 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)       Protection programs 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

 

December 31, 2016

 

December 31, 2015

 

Index

 

Average rate

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2017

 

2018

 

2019+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

(396

)

(3.059

)

(973

)

129

 

157

 

(553

)

 

Receivable

 

R$

6.289

 

R$

5.239

 

CDI

 

106,78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

2.105

 

US$

2.288

 

Fix

 

3,78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

(2.026

)

(3.965

)

(709

)

203

 

(675

)

(332

)

(1.019

)

Receivable

 

R$

4.360

 

R$

5.484

 

TJLP +

 

1,32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

2.030

 

US$

2.611

 

Fix

 

1,69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ floating rate swap

 

 

 

 

 

 

 

 

 

 

 

(179

)

(245

)

(7

)

15

 

(11

)

(15

)

(153

)

Receivable

 

R$

242

 

R$

267

 

TJLP +

 

0,86

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

140

 

US$

156

 

Libor +

 

-1,23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ fixed rate vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

(42

)

(644

)

(361

)

75

 

(12

)

42

 

(73

)

Receivable

 

R$

1.031

 

R$

1.356

 

Fix

 

7,69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

343

 

US$

528

 

Fix

 

-0,73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

(167

)

(411

)

4

 

36

 

23

 

19

 

(208

)

Receivable

 

R$

1.000

 

R$

1.000

 

IPCA +

 

6,55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

434

 

US$

434

 

Fix

 

3,98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. CDI swap

 

 

 

 

 

 

 

 

 

 

 

137

 

6

 

(82

)

1

 

(64

)

(27

)

228

 

Receivable

 

R$

1.350

 

R$

1.350

 

IPCA +

 

6,62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

R$

1.350

 

R$

1.350

 

CDI

 

98,58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ii)   Protection program 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$. And in those forwards only the principal amount of the debt is converted from EUR to US$.

 

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.

 

64



Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial settlement

 

 

 

 

 

 

 

Notional

 

 

 

 

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2016

 

December 31, 2015

 

Index

 

Average rate

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2017

 

2018

 

2019+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EUR fixed rate vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

(170

)

(683

)

(524

)

32

 

(23

)

(21

)

(127

)

Receivable

 

500

 

1.000

 

Fix

 

3,75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

613

 

US$

1.302

 

Fix

 

4,29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial settlement

 

 

 

Fair value

 

 

 

Notional

 

Bought /

 

Average rate

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

December 31, 2016

 

December 31, 2015

 

Sold

 

(USD/EUR)

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward

 

500

 

 

B

 

1,143

 

(149

)

 

 

19

 

(149

)

 

(iii)                             Foreign exchange hedging program for disbursements in CAD

 

In order to reduce the cash flow volatility, forward transactions were implemented to mitigate the foreign exchange exposure that arises from the currency mismatch between revenues denominated in US$ and disbursements denominated in CAD.

 

The forward transactions were negotiated over-the-counter and the protected item is part of the CAD denominated disbursements. The financial settlement inflows/outflows are offset by the protected items’ losses/gains due to CAD/US$ exchange rate. This program is classified under the hedge accounting requirements, and it was settled in the first quarter of 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial settlement

 

 

 

Fair value

 

 

 

Notional

 

Bought /

 

Average rate

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

December 31, 2016

 

December 31, 2015

 

Sold

 

(CAD / USD)

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2017

 

Forward

 

 

CAD 10

 

B

 

1,028

 

 

(12

)

(10

)

 

 

 

b)                           Commodities derivative positions

 

(i)       Bunker Oil purchase cash flows protection program

 

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

 

December 31, 2016

 

December 31, 2015

 

Sold

 

(US$/ton)

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2017

 

Bunker Oil protection

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

0

 

1.867.500

 

B

 

0

 

 

(2.252

)

(1.747

)

 

 

Call options

 

2.856.000

 

2.041.500

 

B

 

324

 

424

 

0

 

 

93

 

424

 

Put options

 

2.856.000

 

2.041.500

 

S

 

213

 

(45

)

(1.158

)

(603

)

10

 

(45

)

Total

 

 

 

 

 

 

 

 

 

379

 

(3.410

)

 

 

 

 

379

 

 

As at December 31, 2016 and 2015, excludes R$78 and R$397, respectively, of transactions in which the financial settlement occurs subsequently of the closing month.

 

(ii)   Protection programs for base metals raw materials and products

 

In the operational protection program 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.

 

65



Table of Contents

 

GRAPHIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Settlement

 

 

 

 

 

 

 

 

 

Notional (ton)

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2016

 

December 31, 2015

 

Sold

 

(US$/ton)

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed prices sales protection

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel forwards

 

11.615

 

16.917

 

B

 

10.156

 

(2

)

(180

)

(98

)

12

 

(10

)

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw materials purchase protection

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel forwards

 

134

 

118

 

S

 

10.823

 

0,4

 

0,4

 

(0,6

)

0,1

 

0,4

 

 

Copper forwards

 

441

 

385

 

S

 

5.207

 

(0,5

)

0,4

 

0,1

 

0,2

 

(0,5

)

 

Total

 

 

 

 

 

 

 

 

 

(0,1

)

0,7

 

 

 

 

 

(0,1

)

 

 

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

 

December 31, 2016

 

December 31, 2015

 

Sold

 

(US$/share)

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call options

 

10.000.000

 

10.000.000

 

B

 

44

 

143

 

28

 

 

15

 

143

 

 

d)                           Call options from debentures

 

The company has debentures in which lenders have call options of a specified quantity of Ferrovia Norte Sul ordinary shares, later changed to VLI SA shares. The call option’s strike price is given by the debentures’ remaining notional in each exercise date.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Settlement

 

 

 

Fair value

 

 

 

Notional (quantity)

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

December 31, 2016

 

December 31, 2015

 

Sold

 

(R$/share)

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call options

 

140.239

 

140.239

 

S

 

8.419

 

(236

)

(152

)

 

15

 

(236

)

 

66



Table of Contents

 

 

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

 

December 31, 2016

 

December 31, 2015

 

Sold

 

(R$/ação)

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2017+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options

 

2.139

 

2.139

 

B/S

 

1,8

 

393

 

57

 

 

37

 

393

 

 

 

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

 

December 31, 2016

 

December 31, 2015

 

Sold

 

(US$/ton)

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel Forward

 

5.626

 

3.877

 

S

 

10.950

 

1,1

 

11,7

 

 

 

 

 

1,1

 

Copper Forward

 

3.684

 

5.939

 

S

 

5.249

 

5,0

 

7,7

 

 

 

 

 

5,0

 

Total

 

 

 

 

 

 

 

 

 

6,1

 

19,4

 

 

8,1

 

6,1

 

 

 

The Company has also a natural gas purchase agreement in which there is 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

 

December 31, 2016

 

December 31, 2015

 

Sold

 

(US$/ton)

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2017

 

2018+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call options

 

746.667

 

746.667

 

S

 

179

 

(6,5

)

 

 

4,1

 

(0,1

)

(6,5

)

 

 

In August 2014 the Company sold part of its stake in 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 and estimated pricing based on our own model and assumptions.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Settlement

 

 

 

Fair value

 

 

 

Notional (quantity)

 

Bought /

 

Average strike

 

Fair value

 

Inflows (Outflows)

 

Value at Risk

 

by year

 

Flow

 

December 31, 2016

 

December 31, 2015

 

Sold

 

(R$/share)

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2016

 

2018+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Put option

 

1.105.070.863

 

1.105.070.863

 

S

 

3,07

 

(593

)

(551

)

 

45

 

(593

)

 

For sensitivity analysis of derivative financial instruments, Financial counterparties’ ratings and market curves please see note 33.

 

67



Table of Contents

 

GRAPHIC

 

26.                               Provisions

 

 

 

Consolidated

 

 

 

Current liabilities

 

Non-current liabilities

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

Payroll and related charges (i)

 

2,362

 

1,464

 

 

 

Environment Restoration

 

33

 

83

 

362

 

318

 

Onerous contracts (note 19)

 

329

 

 

1,541

 

1,195

 

Asset retirement obligations (note 27)

 

154

 

346

 

8,055

 

9,313

 

Provisions for litigation (note 28)

 

 

 

2,734

 

3,210

 

Employee postretirement obligations (note 29)

 

225

 

266

 

6,038

 

6,831

 

Provisions

 

3,103

 

2,159

 

18,730

 

20,867

 

 

 

 

Parent Company

 

 

 

Current liabilities

 

Non-current liabilities

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

Payroll and related charges (i)

 

1,649

 

806

 

 

 

Environment Restoration

 

14

 

51

 

200

 

139

 

Asset retirement obligations (note 27)

 

71

 

83

 

1,571

 

1,291

 

Provisions for litigation (note 28)

 

 

 

1,944

 

2,190

 

Employee postretirement obligations (note 29)

 

58

 

72

 

681

 

483

 

Provisions

 

1,792

 

1,012

 

4,396

 

4,103

 

 


(i) Includes profit sharing provision R$1,064 and R$147 for the year ended December 31, 2016 and 2015, respectively. For the Parent Company, R$638 and R$106 for the year ended December 31, 2016 and 2015, respectively.

 

27.                     Asset retirement obligations

 

Refers to the costs for the closure of the mines and deactivation of the related mining assets. Changes in the provision of asset retirement obligations and long-term interest rates (per annum, used to discount these obligations to present value and to update the provisions) are as follows:

 

 

 

Consolidated

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

Balance at beginning of the year

 

9,659

 

8,949

 

1,374

 

3,195

 

Interest expense

 

405

 

214

 

183

 

135

 

Settlements

 

(264

)

(298

)

(12

)

(12

)

Revisions on cash flows estimates

 

737

 

(524

)

97

 

(1,944

)

Translation adjustment

 

(1,160

)

1,318

 

 

 

Effect of discontinued operations

 

 

 

 

 

 

 

 

 

Transfer to net assets held for sale

 

(1,168

)

 

 

 

Balance at end of the year

 

8,209

 

9,659

 

1,642

 

1,374

 

 

 

 

 

 

 

 

 

 

 

Current

 

154

 

346

 

71

 

83

 

Non-current

 

8,055

 

9,313

 

1,571

 

1,291

 

 

 

8,209

 

9,659

 

1,642

 

1,374

 

 

 

 

 

 

 

 

 

 

 

Long-term interest rates (per annum)

 

 

 

 

 

 

 

 

 

Brazil

 

5.73

%

7.28

%

5.73

%

7.28

%

Canada

 

0.55

%

0.59

%

 

 

 

 

Other regions

 

1.07% - 8.02

%

1.12% - 5.91

%

 

 

 

 

 

Accounting policy

 

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

 

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

 

The accrued amounts of these obligations are not deducted from the potential costs covered by insurance or indemnities.

 

68



Table of Contents

 

GRAPHIC

 

Critical accounting estimates and judgments

 

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

 

28.                               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:

 

 

 

Consolidated

 

 

 

Tax litigation

 

Civil litigation

 

Labor litigation

 

Environmental
litigation

 

Total of litigation
provision

 

Balance at December 31, 2014

 

1,088

 

311

 

1,876

 

130

 

3,405

 

Additions

 

511

 

193

 

534

 

2

 

1,240

 

Reversals

 

(582

)

(143

)

(454

)

(15

)

(1,194

)

Payments

 

(151

)

(129

)

(225

)

(215

)

(720

)

Indexation and interest

 

54

 

40

 

17

 

126

 

237

 

Translation adjustment

 

127

 

1

 

 

50

 

178

 

Additions and reversals of discontinued operations

 

5

 

36

 

23

 

 

64

 

Balance at December 31, 2015

 

1,052

 

309

 

1,771

 

78

 

3,210

 

Additions

 

86

 

347

 

830

 

7

 

1,270

 

Reversals

 

(127

)

(224

)

(412

)

(20

)

(783

)

Payments

 

(410

)

(212

)

(363

)

(11

)

(996

)

Indexation and interest

 

155

 

68

 

28

 

(10

)

241

 

Translation adjustment

 

(2

)

 

2

 

1

 

1

 

Effect of discontinued operations

 

 

 

 

 

 

 

 

 

 

 

Net movements of year

 

1

 

(5

)

28

 

(1

)

23

 

Transfers to net assets held for sale

 

(60

)

(11

)

(142

)

(19

)

(232

)

Balance at December 31, 2016

 

695

 

272

 

1,742

 

25

 

2,734

 

 

 

 

Parent Company

 

 

 

Tax litigation

 

Civil litigation

 

Labor litigation

 

Environmental
litigation

 

Total of litigation
provision

 

Balance at December 31, 2014

 

436

 

186

 

1,732

 

94

 

2,448

 

Additions

 

370

 

173

 

508

 

2

 

1,053

 

Reversals

 

(535

)

(139

)

(418

)

(14

)

(1,106

)

Payments

 

(156

)

(7

)

(211

)

(34

)

(408

)

Indexation and interest

 

217

 

28

 

(49

)

7

 

203

 

Balance at December 31, 2015

 

332

 

241

 

1,562

 

55

 

2,190

 

Additions

 

44

 

346

 

804

 

8

 

1,202

 

Reversals

 

(50

)

(202

)

(407

)

(19

)

(678

)

Payments

 

(275

)

(206

)

(337

)

(11

)

(829

)

Indexation and interest

 

2

 

68

 

(1

)

(10

)

59

 

Balance at December 31, 2016

 

53

 

247

 

1,621

 

23

 

1,944

 

 

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

 

69



Table of Contents

 

GRAPHIC

 

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:

 

 

 

Consolidated

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

Tax litigation

 

26,995

 

20,796

 

22,970

 

15,839

 

Civil litigation

 

7,484

 

5,214

 

6,022

 

4,351

 

Labor litigation

 

7,933

 

7,288

 

7,521

 

6,383

 

Environmental litigation

 

6,134

 

5,393

 

5,944

 

5,224

 

Total

 

48,546

 

38,691

 

42,457

 

31,797

 

 

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.

 

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.

 

 

 

Consolidated

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

 

Tax litigation

 

630

 

822

 

499

 

531

 

Civil litigation

 

202

 

399

 

53

 

135

 

Labor litigation

 

2,251

 

2,163

 

2,078

 

1,984

 

Environmental litigation

 

52

 

61

 

51

 

57

 

Total

 

3,135

 

3,445

 

2,681

 

2,707

 

 

d)        Others

 

For contingencies related to Samarco Mineração S.A., see note 21.

 

70



Table of Contents

 

GRAPHIC

 

Accounting policy

 

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

 

Critical accounting estimates and judgments

 

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

 

29.                               Employee benefits

 

a) Employee postretirements obligations

 

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

 

Benefit plan Vale Mais (“Vale Mais”) and benefit plan Valiaprev (“Valiaprev”) - Certain of the Company’s employees are participants of plans Vale Mais and Valiaprev with components of defined benefit (specific coverage for death, pensions and disability allowances) and components of defined contributions (for programmable benefits). The defined benefits plan is subject to actuarial evaluations. The defined contribution plan represents a fixed amount held on behalf of the participants. Both Vale Mais and Valiaprev were overfunded as at December 31, 2016 and 2015.

 

Defined benefit plan (“Plano BD”) - The Plano BD has been closed to new entrants since the year 2000, when the Vale Mais plan was implemented. It is a plan that has defined benefit characteristics, covering almost exclusively retirees and their beneficiaries. It was overfunded as of December 31, 2016 and 2015 and the contributions made by the Company are not relevant.

 

Abono complementação benefit plan - The Company sponsors a specific group of former employees entitled to receive additional benefits from Valia normal payments plus post-retirement benefit that covers medical, dental and pharmaceutical assistance. The contributions made by the Company finished in 2014. The abono complementação benefit was overfunded as at December 31, 2016 and 2015.

 

Other benefits - The Company sponsors medical plans for employees that meet specific criteria and for employees who use the abono complementação benefit. Although those benefits are not specific retirement plans, actuarial calculations are used to calculate future commitments. As those benefits are related to health care plans they have the nature of underfunded benefits, and are presented as underfunded plans as at December 31, 2016 and 2015.

 

The Foreign plans are managed in accordance with their region. They are divided between plans in Canada, United States of America, United Kingdom, Indonesia, New Caledonia, Japan and Taiwan. Pension plans in Canada are composed of a defined benefit and defined contribution component. Currently the defined benefit plans do not allow new entrants. The foreign defined benefit plans are underfunded as at December 31, 2016 and 2015.

 

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

 

71



Table of Contents

 

GRAPHIC

 

i.    Change in benefit obligation

 

 

 

Consolidated

 

Parent Company

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Other benefits

 

Benefit obligation as at December 31, 2014

 

9,902

 

12,009

 

3,981

 

9,902

 

532

 

Service costs

 

65

 

308

 

92

 

62

 

 

Interest costs

 

1,181

 

591

 

219

 

1,177

 

63

 

Benefits paid

 

(814

)

(874

)

(216

)

(814

)

(70

)

Participant contributions

 

4

 

1

 

 

4

 

 

Transfers

 

31

 

(31

)

 

 

 

Effect of changes in the acturial assumptions

 

(710

)

(267

)

(119

)

(691

)

30

 

Translation adjustment

 

 

2,670

 

815

 

 

 

Benefit obligation as at December 31, 2015

 

9,659

 

14,407

 

4,772

 

9,640

 

555

 

Service costs

 

36

 

267

 

(44

)

34

 

103

 

Interest costs

 

1,256

 

608

 

231

 

1,253

 

72

 

Benefits paid

 

(970

)

(900

)

(212

)

(969

)

(66

)

Participant contributions

 

2

 

2

 

 

2

 

 

Effect of changes in the actuarial assumptions

 

942

 

371

 

244

 

936

 

76

 

Translation adjustment

 

 

(1,906

)

(574

)

 

 

Transfer to held for sale

 

(29

)

 

(193

)

 

 

Others

 

 

334

 

 

 

 

Benefit obligation as at December 31, 2016

 

10,896

 

13,183

 

4,224

 

10,896

 

740

 

 

ii. Evolution of assets fair value

 

 

 

Consolidated

 

Parent Company

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Other benefits

 

Fair value of plan assets as at December 31, 2014

 

13,357

 

9,872

 

 

13,357

 

 

Interest income

 

1,616

 

498

 

 

1,615

 

 

Employer contributions

 

208

 

446

 

216

 

201

 

70

 

Participant contributions

 

4

 

1

 

 

4

 

 

Benefits paid

 

(814

)

(874

)

(216

)

(814

)

(70

)

Return on plan assets (excluding interest income)

 

(977

)

(36

)

 

(980

)

 

Transfers

 

19

 

(19

)

 

 

 

Translation adjustment

 

 

2,195

 

 

 

 

Fair value of plan assets as at December 31, 2015

 

13,413

 

12,083

 

 

13,383

 

 

Interest income

 

1,777

 

525

 

 

1,772

 

 

Employer contributions

 

143

 

342

 

212

 

140

 

66

 

Participant contributions

 

2

 

2

 

 

2

 

 

Benefits paid

 

(970

)

(900

)

(212

)

(969

)

(66

)

Return on plan assets (excluding interest income)

 

976

 

192

 

 

970

 

 

Transfer to held for sale

 

(43

)

 

 

 

 

Translation adjustment

 

 

(1,530

)

 

 

 

Others

 

 

430

 

 

 

 

Fair value of plan assets as at December 31, 2016

 

15,298

 

11,144

 

 

15,298

 

 

 

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

 

 

 

Consolidated

 

 

 

Plans in Brazil

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Balance at beginning of the year

 

3,754

 

 

 

3,455

 

 

 

Interest income

 

539

 

 

 

427

 

 

 

Changes on asset ceiling and onerous liability

 

120

 

 

 

(128

)

 

 

Transfer to held for sale

 

(11

)

 

 

 

 

 

Balance at end of the year

 

4,402

 

 

 

3,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount recognized in the statement of financial position

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

(10,896

)

(1,260

)

(740

)

(9,659

)

(970

)

(624

)

Fair value of assets

 

15,298

 

839

 

 

13,413

 

837

 

 

Effect of the asset ceiling

 

(4,402

)

 

 

(3,754

)

 

 

Liabilities at end of the year

 

 

(421

)

(740

)

 

(133

)

(624

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

(58

)

 

 

(72

)

Non-current liabilities

 

 

(421

)

(682

)

 

(133

)

(552

)

Liabilities at end of the year

 

 

(421

)

(740

)

 

(133

)

(624

)

 

72



Table of Contents

 

GRAPHIC

 

 

 

Consolidated

 

 

 

Foreign plan

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Amount recognized in the statement of financial position

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

 

(11,923

)

(3,484

)

 

(13,437

)

(4,149

)

Fair value of assets

 

 

10,305

 

 

 

11,246

 

 

Liabilities at end of the year

 

 

(1,618

)

(3,484

)

 

(2,191

)

(4,149

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

(53

)

(114

)

 

(67

)

(127

)

Non-current liabilities

 

 

(1,565

)

(3,370

)

 

(2,124

)

(4,022

)

Liabilities at end of the year

 

 

(1,618

)

(3,484

)

 

(2,191

)

(4,149

)

 

 

 

Consolidated

 

 

 

Total

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Balance at beginning of the year

 

3,754

 

 

 

3,455

 

 

 

Interest income

 

539

 

 

 

427

 

 

 

Changes in asset ceiling/ onerous liability

 

120

 

 

 

(128

)

 

 

Transfer to held for sale

 

(11

)

 

 

 

 

 

Balance at end of the year

 

4,402

 

 

 

3,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount recognized in the statement of financial position

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

(10,896

)

(13,183

)

(4,224

)

(9,659

)

(14,407

)

(4,773

)

Fair value of assets

 

15,298

 

11,144

 

 

13,413

 

12,083

 

 

Effect of the asset ceiling

 

(4,402

)

 

 

(3,754

)

 

 

Liabilities at end of the year

 

 

(2,039

)

(4,224

)

 

(2,324

)

(4,773

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

(53

)

(172

)

 

(67

)

(199

)

Non-current liabilities

 

 

(1,986

)

(4,052

)

 

(2,257

)

(4,574

)

Liabilities at end of the year

 

 

(2,039

)

(4,224

)

 

(2,324

)

(4,773

)

 

 

 

Parent Company

 

 

 

Plans in Brazil

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Balance at beginning of the year

 

3,743

 

 

 

3,455

 

 

 

Interest income

 

539

 

 

 

427

 

 

 

Changes on asset ceiling and onerous liability

 

120

 

 

 

(139

)

 

 

Balance at end of the year

 

4,402

 

 

 

3,743

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount recognized in the statement of financial position

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

(10,896

)

 

(740

)

(9,640

)

 

(555

)

Fair value of assets

 

15,298

 

 

 

13,383

 

 

 

Effect of the asset ceiling

 

(4,402

)

 

 

(3,743

)

 

 

Liabilities at end of the year

 

 

 

(740

)

 

 

(555

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

(58

)

 

 

(72

)

Non-current liabilities

 

 

 

(682

)

 

 

(483

)

Liabilities at end of the year

 

 

 

(740

)

 

 

(555

)

 

73



Table of Contents

 

GRAPHIC

 

iv. Costs recognized in the income statement

 

 

 

Consolidated

 

 

 

Year ended December 31

 

 

 

2016

 

2015

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Service cost

 

36

 

267

 

(44

)

65

 

308

 

92

 

Interest on expense on liabilities

 

1,256

 

608

 

231

 

1,181

 

591

 

219

 

Interest income on plan assets

 

(1,777

)

(525

)

 

(1,616

)

(498

)

 

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

 

541

 

 

 

437

 

 

 

Total of cost, net

 

56

 

350

 

187

 

67

 

401

 

311

 

 

 

 

Parent Company

 

 

 

Year ended December 31

 

 

 

2016

 

2015

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Service cost

 

34

 

 

103

 

62

 

 

 

Interest on expense on liabilities

 

1,253

 

 

72

 

1,177

 

 

63

 

Interest income on plan assets

 

(1,772

)

 

 

(1,615

)

 

 

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

 

540

 

 

 

428

 

 

 

Total of cost, net

 

55

 

 

175

 

52

 

 

63

 

 

v. Costs recognized in the statement of comprehensive income

 

 

 

Consolidated

 

 

 

Year ended December 31

 

 

 

2016

 

2015

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Balance at beginning of the year

 

(440

)

(1,934

)

(369

)

(380

)

(1,515

)

(350

)

Effect of changes actuarial assumptions

 

(942

)

(371

)

(244

)

710

 

267

 

119

 

Return on plan assets (excluding interest income)

 

976

 

192

 

 

(977

)

(36

)

 

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

 

(125

)

 

 

170

 

 

 

Others

 

 

95

 

 

 

8

 

 

 

 

(91

)

(84

)

(244

)

(97

)

239

 

119

 

Deferred income tax

 

31

 

62

 

60

 

33

 

(4

)

(33

)

Others comprehensive income

 

(60

)

(22

)

(184

)

(64

)

235

 

86

 

Translation adjustments

 

 

 

340

 

30

 

 

(650

)

(105

)

Transfers/ disposal

 

 

 

 

 

 

 

4

 

(4

)

 

Accumulated other comprehensive income

 

(500

)

(1,616

)

(523

)

(440

)

(1,934

)

(369

)

 

 

 

Parent Company

 

 

 

Year ended December 31

 

 

 

2016

 

2015

 

 

 

Overfunded
pension
plans

 

Underfunded
pension
plans

 

Other benefits

 

Overfunded
pension
plans

 

Underfunded
pension
plans

 

Other benefits

 

Balance at beginning of the year

 

(444

)

 

(140

)

(381

)

7

 

(120

)

Effect of changes actuarial assumptions

 

(936

)

 

(76

)

691

 

 

(30

)

Return on plan assets (excluding interest income)

 

970

 

 

 

(980

)

 

 

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

 

(121

)

 

 

183

 

 

 

 

 

(87

)

 

(76

)

(106

)

 

(30

)

Deferred income tax

 

30

 

 

26

 

36

 

 

10

 

Others comprehensive income

 

(57

)

 

(50

)

(70

)

 

(20

)

Transfers/ disposal

 

 

 

 

7

 

(7

)

 

Accumulated other comprehensive income

 

(501

)

 

(190

)

(444

)

 

(140

)

 

74



Table of Contents

 

GRAPHIC

 

vi. Risks related to plans

 

The Administrators of the plans have committed to strategic planning to strengthen internal controls and risk management. This commitment is archived by conducting audits including of internal controls, which aim to mitigate operational market and credit risks. Risks are presented as follow:

 

Legal - lawsuits: issuing periodic reports to internal audit and directors contemplating the analysis of lawyers about the possibility of loss (remote, probable or possible), aiming to support the administrative decision regarding provisions. Analysis and ongoing monitoring of developments in the legal scenario and its dissemination within the institution in order to subsidize the administrative plans, considering the impact of regulatory changes.

 

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

 

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

 

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

 

vii. Actuarial and economic assumptions and sensitivity analysis

 

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

 

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

 

In the evaluations were adopted the following assumptions:

 

 

 

Brazil

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Discount rate to determine benefit obligation

 

10.98% - 11.14%

 

10.98%

 

10.98% - 11.09%

 

13.63%

 

13.71%

 

13.63%

 

Nominal average rate to determine expense/ income

 

10.98% - 11.14%

 

10.98%

 

N/A

 

12.36%

 

13.71%

 

N/A

 

Nominal average rate of salary increase

 

4.85% - 5.95%

 

6.95%

 

N/A

 

8.12%

 

8.12%

 

N/A

 

Nominal average rate of benefit increase

 

6.00%

 

6.00%

 

N/A

 

6.00%

 

6.00%

 

N/A

 

Immediate health care cost trend rate

 

N/A

 

N/A

 

8.00%

 

N/A

 

N/A

 

9.18%

 

Ultimate health care cost trend rate

 

N/A

 

N/A

 

8.00%

 

N/A

 

N/A

 

9.18%

 

Nominal average rate of price inflation

 

4.85%

 

4.85%

 

4.85%

 

6.00%

 

6.00%

 

6.00%

 

 

 

 

Foreign

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Underfunded pension
plans

 

Other benefits

 

Underfunded pension
plans

 

Other benefits

 

Discount rate to determine benefit obligation

 

3.84%

 

3.90%

 

4.00%

 

3.90%

 

Nominal average rate to determine expense/ income

 

4.01%

 

N/A

 

4.80%

 

N/A

 

Nominal average rate of salary increase

 

4.05%

 

N/A

 

3.90%

 

N/A

 

Nominal average rate of benefit increase

 

N/A

 

3.00%

 

N/A

 

3.00%

 

Immediate health care cost trend rate

 

N/A

 

6.30%

 

N/A

 

6.30%

 

Ultimate health care cost trend rate

 

N/A

 

4.50%

 

N/A

 

4.50%

 

Nominal average rate of price inflation

 

2.00%

 

2.00%

 

2.00%

 

2.00%

 

 

75



Table of Contents

 

GRAPHIC

 

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

 

 

 

Consolidated

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2016

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Nominal discount rate - 1% increase

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial liability balance

 

10,002

 

11,632

 

3,816

 

10,002

 

 

805

 

Assumptions made

 

11.29

%

5.55

%

6.33

%

11.29

%

 

11.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nominal discount rate - 1% reduction

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial liability balance

 

11,946

 

14,936

 

4,788

 

11,946

 

 

682

 

Assumptions made

 

9.56

%

3.50

%

4.02

%

9.56

%

 

10.48

%

 

viii. Assets of pension plans

 

Brazilian plan assets as at December 31, 2016 and 2015 includes respectively (i) investments in a portfolio of Vale’s stock in the amount of R$60 and R$15 and (ii) Brazilian Federal Government securities in the amount of R$13,623 and R$11,622.

 

Foreign plan assets as at December 31, 2016 and 2015 includes Canadian Government securities in the amount of R$2,395 and R$2,636, respectively.

 

ix. Overfunded pension plans

 

Assets by category are as follows:

 

 

 

Consolidated

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Cash and cash equivalents

 

1

 

 

 

1

 

2

 

1

 

 

3

 

Accounts Receivable

 

 

 

 

 

1

 

 

 

1

 

Equity securities

 

 

 

 

 

1

 

 

 

1

 

Debt securities - Corporate bonds

 

 

380

 

 

380

 

 

367

 

 

367

 

Debt securities - Government bonds

 

8,512

 

 

 

8,512

 

6,478

 

 

 

6,478

 

Investments funds - Fixed Income

 

7,857

 

 

 

7,857

 

7,023

 

 

 

7,023

 

Investments funds - Equity

 

549

 

 

 

549

 

170

 

 

 

170

 

International investments

 

38

 

 

 

38

 

112

 

 

 

112

 

Structured investments - Private Equity funds

 

708

 

 

456

 

1,164

 

540

 

 

532

 

1,072

 

Structured investments - Real estate funds

 

 

 

32

 

32

 

 

 

25

 

25

 

Real estate

 

 

 

1,205

 

1,205

 

 

 

1,246

 

1,246

 

Loans to participants

 

 

 

850

 

850

 

 

 

968

 

968

 

Total

 

17,665

 

380

 

2,543

 

20,588

 

14,327

 

368

 

2,771

 

17,466

 

Funds not related to risk plans

 

 

 

 

 

 

 

(5,290

)

 

 

 

 

 

 

(4,053

)

Fair value of plan assets at end of year

 

 

 

 

 

 

 

15,298

 

 

 

 

 

 

 

13,413

 

 

 

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Cash and cash equivalents

 

1

 

 

 

1

 

2

 

1

 

 

3

 

Accounts Receivable

 

 

 

 

 

1

 

 

 

1

 

Debt securities - Corporate bonds

 

 

380

 

 

380

 

 

367

 

 

367

 

Debt securities - Government bonds

 

8,512

 

 

 

8,512

 

6,478

 

 

 

6,478

 

Investments funds - Fixed Income

 

7,857

 

 

 

7,857

 

7,018

 

 

 

7,018

 

Investments funds - Equity

 

549

 

 

 

549

 

170

 

 

 

170

 

International investments

 

38

 

 

 

38

 

112

 

 

 

112

 

Structured investments - Private Equity funds

 

708

 

 

456

 

1,164

 

540

 

 

511

 

1,051

 

Structured investments - Real estate funds

 

 

 

32

 

32

 

 

 

25

 

25

 

Real estate

 

 

 

1,205

 

1,205

 

 

 

1,245

 

1,245

 

Loans to participants

 

 

 

850

 

850

 

 

 

966

 

966

 

Total

 

17,665

 

380

 

2,543

 

20,588

 

14,321

 

368

 

2,747

 

17,436

 

Funds not related to risk plans

 

 

 

 

 

 

 

(5,290

)

 

 

 

 

 

 

(4,053

)

Fair value of plan assets at end of year

 

 

 

 

 

 

 

15,298

 

 

 

 

 

 

 

13,383

 

 

76



Table of Contents

 

GRAPHIC

 

Measurement of overfunded plan assets at fair value with no observable market variables (level 3) are as follows:

 

 

 

Consolidated

 

 

 

Private equity funds

 

Real estate funds

 

Real estate

 

Loans to
participants

 

Total

 

Balance as at December 31, 2014

 

671

 

19

 

1,322

 

1,070

 

3,082

 

Return on plan assets

 

(281

)

3

 

15

 

157

 

(106

)

Assets purchases

 

162

 

3

 

4

 

133

 

302

 

Assets sold during the year

 

(25

)

 

(95

)

(393

)

(513

)

Transfers in and/ out of Level 3

 

5

 

 

 

1

 

6

 

Balance as at December 31, 2015

 

532

 

25

 

1,246

 

968

 

2,771

 

Return on plan assets

 

(67

)

 

10

 

115

 

58

 

Assets purchases

 

103

 

7

 

8

 

193

 

311

 

Assets sold during the year

 

(79

)

 

(58

)

(423

)

(560

)

Transfer to held for sale

 

(33

)

 

(1

)

(3

)

(37

)

Balance as at December 31, 2016

 

456

 

32

 

1,205

 

850

 

2,543

 

 

 

 

Parent Company

 

 

 

Private equity funds

 

Real estate funds

 

Real estate

 

Loans to
participants

 

Total

 

Balance as at December 31, 2014

 

671

 

19

 

1,322

 

1,070

 

3,082

 

Return on plan assets

 

(281

)

3

 

14

 

156

 

(108

)

Assets purchases

 

146

 

3

 

4

 

133

 

286

 

Assets sold during the year

 

(25

)

 

(95

)

(393

)

(513

)

Balance as at December 31, 2015

 

511

 

25

 

1,245

 

966

 

2,747

 

Return on plan assets

 

(79

)

 

10

 

114

 

45

 

Assets purchases

 

103

 

7

 

8

 

193

 

311

 

Assets sold during the year

 

(79

)

 

(58

)

(423

)

(560

)

Balance as at December 31, 2016

 

456

 

32

 

1,205

 

850

 

2,543

 

 

x.         Underfunded pension plans

 

Assets by category are as follows:

 

 

 

Consolidated

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Cash and cash equivalents

 

 

78

 

 

78

 

 

191

 

 

191

 

Equity securities

 

4,045

 

 

 

4,045

 

4,320

 

 

 

4,320

 

Debt securities - Corporate bonds

 

 

34

 

 

34

 

 

47

 

 

47

 

Debt securities - Government bonds

 

271

 

2,395

 

 

2,666

 

219

 

2,671

 

 

2,890

 

Investments funds - Fixed Income

 

464

 

1,001

 

 

1,465

 

584

 

1,097

 

 

1,681

 

Investments funds - Equity

 

301

 

1,199

 

 

1,500

 

335

 

1,394

 

 

1,729

 

International investments

 

 

88

 

 

88

 

8

 

117

 

 

125

 

Structured investments - Private Equity funds

 

 

 

608

 

608

 

 

 

384

 

384

 

Structured investments - Real estate funds

 

 

 

 

 

 

 

1

 

1

 

Real estate

 

 

 

78

 

78

 

 

 

77

 

77

 

Loans to participants

 

 

 

18

 

18

 

 

 

17

 

17

 

Others

 

 

 

564

 

564

 

 

 

621

 

621

 

Total

 

5,081

 

4,795

 

1,268

 

11,144

 

5,466

 

5,517

 

1,100

 

12,083

 

 

77



Table of Contents

 

GRAPHIC

 

Measurement of underfunded plan assets at fair value with no observable market variables (level 3) are as follows:

 

 

 

Private equity
funds

 

Real estate
funds

 

Real estate

 

Loans to
participants

 

Others

 

Total

 

Balance as at December 31, 2014

 

48

 

1

 

65

 

15

 

 

129

 

Return on plan assets

 

 

 

16

 

3

 

 

19

 

Assets purchases

 

340

 

(1

)

 

 

621

 

960

 

Assets sold during the year

 

(3

)

 

 

 

 

(3

)

Transfers in and/ out of Level 3

 

(1

)

1

 

(4

)

(1

)

 

(5

)

Balance as at December 31, 2015

 

384

 

1

 

77

 

17

 

621

 

1,100

 

Return on plan assets

 

52

 

 

1

 

1

 

31

 

85

 

Assets purchases

 

613

 

(1

)

 

 

 

612

 

Assets sold during the year

 

(386

)

 

 

 

 

 

(386

)

Translation adjustment

 

(55

)

 

 

 

(88

)

(143

)

Balance as at December 31, 2016

 

608

 

 

78

 

18

 

564

 

1,268

 

 

xi. Disbursement of future cash flow

 

Vale expects to disburse R$536 in 2017 in relation to pension plans and other benefits.

 

xii. Expected benefit payments

 

The expected benefit payments, which reflect future services, are as follows:

 

 

 

December 31, 2016

 

 

 

Overfunded pension plans

 

Underfunded pension
plans

 

Other benefits

 

2017

 

301

 

775

 

212

 

2018

 

320

 

773

 

219

 

2019

 

339

 

772

 

226

 

2020

 

360

 

773

 

234

 

2021

 

380

 

776

 

240

 

2022 and thereafter

 

1,961

 

3,937

 

1,309

 

 

b)      Profit sharing program (“PLR”)

 

The Company recorded as cost of goods sold and services rendered and other operating expenses related to the PLR R$1,064 and R$147 for the year ended on December 31, 2016 and 2015, respectively. For the Parent Company, R$638 and RS$106 for the year ended on December 31, 2016 and 2015, respectively.

 

c)         Long-term compensation plan

 

For the long-term awarding of eligible executives, the Company compensation plans includes Matching Program and Performance Share Unit Program - PSU, with three to four years-vesting cycles, respectively, with the aim of encouraging employee’s retention and stimulating their performance.

 

For the Matching program, the participants can acquire Vale’s preferred shares in the market without any benefits being provided by Vale. If the shares acquired are held for a period of three years and the participants keep it employment relationship with Vale, the participant is entitled to receive from Vale an award in shares, equivalent to the number of shares originally acquired by the executive. It should be noted that, although a specific custodian of the shares is defined by Vale, the share initially purchased by the executives have no restriction and can be sold at any time. However, if it’s done before the end of the three-year-vesting period they lose the entitlement of receiving the related award paid by Vale.

 

For PSU program, the eligible executives have the opportunity to receive during a four year-vesting cycle, an award equivalent to the market value of a determined number of common shares and conditioned to Vale’s performance factor measured as an indicator of total return to the shareholders (TSR). This award is paid in cash and can occur in cumulative installments of 20% (at the end of 2nd year), 30% (at the end of 3rd year) and 50% (at the end of 4th year), conditioned to the performance factor of each year.

 

Liabilities of the plans are measured at fair value at every reporting period, based on market rates. Compensation costs incurred are recognized by the defined vesting period of three or four years. At December 31, 2016, 2015 and 2014 the Company recognized in the income statement the amounts of R$120, R$113 and R$163, respectively, related to long term compensation plan.

 

78



Table of Contents

 

GRAPHIC

 

Accounting policy

 

Employee benefits

 

i. Current benefits — wages, vacations and related taxes

 

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

 

ii. Current benefits — profit sharing program

 

The Company has the Annual Incentive Program (AIP) based on Team and business units contribution and Company-wide performance through operational cash generation. The Company makes an accrual based on evaluation periodic of goals achieved and Company result, using the accrual basis and recognition of present obligation arising from past events in the estimated outflow of resources in the future. The accrual is recorded as cost of goods sold and services rendered or operating expenses in accordance with the activity of each employee.

 

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

 

The Company has established a procedure for awarding certain eligible executives (Matching and Virtual Shares Programs) with the goal of encouraging employee retention and optimum performance. Plan liabilities are measured at each reporting date, at their fair values, based on market prices. Obligations are measured at each reporting date, at fair values based on market prices. The compensation costs incurred are recognized in income during the vesting period as defined.

 

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

 

The Company has several retirement plans for its employees.

 

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

 

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

 

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

 

Critical accounting estimates and judgments

 

Post-retirement benefits for employees

 

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

 

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

 

30.                     Stockholders’ equity

 

a)        Share capital

 

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

 

79



Table of Contents

 

GRAPHIC

 

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

 

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

 

At December 31, 2016 and 2015, share capital was R$77,300 corresponding to 5,244,316,120 shares issued and fully paid without par value.

 

 

 

December 31, 2016

 

Stockholders

 

ON

 

PNA

 

Total

 

Valepar S.A.

 

1,716,435,045

 

20,340,000

 

1,736,775,045

 

Brazilian Government (Golden Share)

 

 

12

 

12

 

Foreign investors - ADRs

 

786,067,634

 

610,880,671

 

1,396,948,305

 

FMP - FGTS

 

70,662,746

 

 

70,662,746

 

PIBB - BNDES

 

741,730

 

1,171,101

 

1,912,831

 

BNDESPar

 

206,378,882

 

66,185,272

 

272,564,154

 

Foreign institutional investors in local market

 

262,868,264

 

825,753,408

 

1,088,621,672

 

Institutional investors

 

104,510,549

 

133,496,260

 

238,006,809

 

Retail investors in Brazil

 

37,988,150

 

309,895,202

 

347,883,352

 

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)

 

47,421

 

29,879

 

77,300

 

 

 

 

 

 

 

 

 

Total authorized shares

 

3,600,000,000

 

7,200,000,000

 

10,800,000,000

 

 

b)      Profit reserves

 

The amount of profit reserves are distributed as follows:

 

 

 

Investments
reserve

 

Legal reserve

 

Tax incentive
reserve

 

Additional
Remuneration
reserve

 

Total of profit
reserves

 

Balance as at December 31, 2014

 

44,611

 

8,131

 

343

 

 

53,085

 

Dividends and interest on capital of Vale’s stockholders

 

(5,026

)

 

 

 

(5,026

)

Allocation of loss

 

(39,585

)

(4,285

)

(343

)

 

(44,213

)

Balance as at December 31, 2015

 

 

3,846

 

 

 

3,846

 

Allocation of income

 

5,894

 

665

 

1,228

 

2,065

 

9,852

 

Balance as at December 31, 2016

 

5,894

 

4,511

 

1,228

 

2,065

 

13,698

 

 

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

 

Legal reserve - is a legal requirement for Brazilian public companies to retain 5% of the annual net income up to 20% of the capital. The reserve can only be used to compensate losses or to increase capital.

 

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

 

Additional remuneration reserve - Results from the portion of management proposed remuneration that exceeds the mandatory minimum remuneration of 25% of the adjusted net income as presented below established in the Company’s by-laws.

 

c)         Unrealized fair value gain (losses)

 

 

 

Retirement benefit
obligations

 

Cash flow hedge

 

Available-for-sale
financial
instruments

 

Conversion shares

 

Total gain (losses)

 

Balance as at December 31, 2014

 

(2,245

)

(1,204

)

(4

)

(1,100

)

(4,553

)

Other comprehensive income

 

260

 

1,458

 

2

 

 

1,720

 

Translation adjustment

 

(758

)

(279

)

(2

)

(1

)

(1,040

)

Balance as at December 31, 2015

 

(2,743

)

(25

)

(4

)

(1,101

)

(3,873

)

Other comprehensive income

 

(263

)

26

 

4

 

 

(233

)

Translation adjustment

 

368

 

(1

)

 

 

367

 

Balance as at December 31, 2016

 

(2,638

)

 

 

(1,101

)

(3,739

)

 

80



Table of Contents

 

GRAPHIC

 

d)      Remuneration to the Company’s stockholders

 

Vale’s by-laws determine the minimum remuneration to stockholders of 25% of net income, after adjustments from Brazil’s legal requirements which based on our adjusted net income as shown below resulted in R$3,459. In December, 2016 R$857 was anticipated and the remaining balance of R$2,602 was accounted for in short term liability as “Dividends and interest on capital”. Additionally, in our by-laws preferred shares class A are entitled to receive priority dividends corresponding to (i) at least 3% (three percent) of the shareholders’ equity share value, calculated based on the financial statements used as reference for the payment of dividends or (ii) 6% (six percent) calculated over the part of capital represented by this class of shares, whichever is the higher among them.  Accordingly, management proposed and the Board of Directors approved the proposal for additional dividends payments of R$2,065 to equalize preferred and common share remuneration. The amount was classified as “Additional Remuneration reserve” until it is approved in the annual general meeting. All remuneration paid and proposed during the year was based on interest on equity.

 

The proposal of stockholders’ remuneration was calculated as follows:

 

 

 

2016

 

Net income of the year

 

13,311

 

Legal reserve

 

(665

)

Tax incentive reserve

 

(885

)

Adjusted net income

 

11,761

 

Allocation of net income

 

(6,237

)

 

 

5,524

 

Remuneration:

 

 

 

Mandatory minimum

 

3,459

 

Additional remuneration

 

2,065

 

 

 

5,524

 

Remuneration by nature:

 

 

 

Interest on capital

 

5,524

 

 

 

5,524

 

 

 

 

 

Total remuneration per share

 

1.071865625

 

 

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

 

 

 

Dividends

 

Interest on capital

 

Total

 

Amount per share

 

Amounts paid in 2014

 

 

 

 

 

 

 

 

 

First installment - April

 

 

4,632

 

4,632

 

0.898904129

 

Second installment - October

 

1,752

 

3,355

 

5,107

 

0.990876867

 

Total

 

1,752

 

7,987

 

9,739

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts paid in 2015

 

 

 

 

 

 

 

 

 

First installment - April

 

 

3,101

 

3,101

 

0.601760991

 

Second installment - October

 

1,925

 

 

1,925

 

0.373609533

 

Total

 

1,925

 

3,101

 

5,026

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts paid in 2016

 

 

 

 

 

 

 

 

 

First installment - December

 

 

857

 

857

 

0.166293936

 

Total

 

 

857

 

857

 

 

 

 

e) New shareholders’ agreement — Subsequent event.

 

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 (“Valepar Agreement”), 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.

 

The Valepar Agreement, along with the standard provisions in connection with voting rights and right of first refusal for the acquisition of the Shareholders’ shares, provides for the submission to the Company of a proposal for the purpose of enabling the listing of Vale on BM&FBOVESPA’s Novo Mercado special segment (Brazil) and making Vale a company without defined control (“Proposal”). The Proposal is binding on the Shareholders, and it is subject to approval by the Company’s corporate bodies. The Valepar Agreement will have a term of 6 months, counting from the date it takes effect.

 

The transaction envisaged by the Proposal is composed of a series of indivisible and interdependent steps, whose effectiveness is subject to the successful performance of the other steps. The Proposal comprises, beyond the performance of all acts and procedures imposed by the applicable legal provisions and rules:

 

81



Table of Contents

 

(i) Voluntary conversion of Vale class A preferred shares into common shares, based on the conversion rate of 0.9342 common shares for each Vale class A preferred share, based on the average closing price of the common shares and preferred shares over the last 30 trading sessions on the BM&FBOVESPA prior to February 17, 2017 (inclusive), weighted by the volume of shares traded in such trading sessions;

 

(ii) Amendment of Vale’s bylaws, so as to adjust it, as much as possible, to BM&FBOVESPA’s Novo Mercado special segment rules so Vale may be effectively listed on such special segment;

 

(iii) The merger of Valepar into Vale at an exchange ratio that contemplates a 10% increase in the number of shares held by the shareholders of Valepar compared to Valepar’s current shareholding interest, and represents a dilution of approximately 3% of the shareholding interest held by the other shareholders in Vale.

 

In line with the provisions of item “iii” above, Valepar’s shareholders will receive 1.2065 Vale common shares for each Valepar share held by them. As a result, Vale will issue 173,543,667 new common shares, all registered and without par value, in favor of Valepar’s shareholders. Consequently, Valepar’s shareholders will own a total of 1,908,980,340 Vale common shares after the merger of Valepar.

 

The goodwill balance carried on Valepar’s financial statements and its potential tax benefit use by Vale will not be subject to capitalization in favor of Valepar’s shareholders, but will be for the benefit of all Vale’s shareholders. Valepar will hold at the time of the merger enough cash and cash equivalents to fully settle its liabilities.

 

The implementation of the Proposal is subject to (i) the approval of the Proposal, including the merger of Valepar into Vale, by Valepar’s and Vale’s corporate bodies; and (ii) the acceptance by at least 54.09% of class A preferred shares of the voluntary conversion, as mentioned in item “i” above, within the maximum term of 45 days from the shareholders’ meeting decision on the matter, resulting in a combined shareholding interest held by the Shareholders of less than 50% of Vale’s total common shares. Valepar and the Shareholders will not exercise their voting right at Vale’s shareholders’ meetings that consider the voluntary conversion of the Vale class A preferred shares into common shares and the merger of Valepar.

 

The holders of American Depositary Shares representing class A preferred shares of Vale will be able to elect voluntary conversion into American Depositary Shares representing common shares of Vale, on the same terms available to holders of class A preferred shares. Class A preferred shares, and preferred ADSs, that do not elect voluntary conversion will remain outstanding.

 

On the date of effectiveness of the merger of Valepar into Vale, if the merger is approved, the Shareholders will execute a new shareholders’ agreement (“Vale Agreement”) that will bind only 20% of the totality of Vale’s common shares, and will be in force until November 9, 2020, with no provision for renewal.

 

For 6 months from the date of entry into force of the Vale Agreement, the Shareholders will be obligated not to transfer, by any means, either directly or indirectly, Vale shares they receive as a result of the implementation of the Proposal (“Lock-Up”), except for (i) the transfer of Vale’s shares by the Shareholders to their affiliates and their current shareholders, provided that such transferred shares shall remain subject to the Lock-Up, and (ii) the transfer of shares held by the Shareholders prior to the merger of Valepar.

 

Accounting policy

 

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

 

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

 

82



Table of Contents

 

 

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

 

31.          Related parties

 

Transactions with related parties are made by the Company at arm´s-length, observing the price and usual market conditions and therefore do not generate any undue benefit to their counterparties or loss to the Company.

 

In the normal course of operations, Vale 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 financial statements are as follows:

 

 

 

Assets

 

 

 

Consolidated

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

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.

 

1,701

 

1,056

 

 

 

144

 

258

 

 

 

Banco do Brasil S.A.

 

186

 

111

 

 

 

1,544

 

62

 

 

 

Companhia Coreano-Brasileira de Pelotização

 

 

 

 

15

 

 

 

 

22

 

Companhia Hispano-Brasileira de Pelotização

 

 

 

2

 

 

 

 

3

 

14

 

Companhia Ítalo-Brasileira de Pelotização

 

 

 

 

27

 

 

 

 

33

 

Companhia Nipo-Brasileira de Pelotização

 

 

 

 

48

 

 

 

 

35

 

Companhia Siderúrgica do Pecem

 

 

 

122

 

 

 

 

 

 

Consórcio de Rebocadores da Baia de São Marcos

 

 

 

32

 

 

 

 

60

 

 

Mitsui & Co., Ltd.

 

 

 

11

 

 

 

 

5

 

 

MRS Logística S.A.

 

 

 

 

78

 

 

 

 

65

 

VLI

 

 

 

27

 

38

 

 

 

135

 

39

 

Others

 

 

 

155

 

32

 

 

 

103

 

70

 

Total

 

1,887

 

1,167

 

349

 

238

 

1,688

 

320

 

306

 

278

 

 

 

 

Liabilities

 

 

 

Consolidated

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

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.

 

 

51

 

125

 

 

 

43

 

 

 

Banco Bradesco S.A.

 

815

 

 

 

20

 

800

 

 

 

1,445

 

Banco do Brasil S.A.

 

147

 

 

 

8,369

 

976

 

 

 

10,250

 

BNDES

 

236

 

 

 

14,444

 

152

 

 

 

15,877

 

BNDES Participações S.A.

 

 

 

 

1,348

 

 

 

 

1,449

 

Companhia Coreano-Brasileira de Pelotização

 

 

10

 

192

 

 

 

15

 

273

 

 

Companhia Hispano-Brasileira de Pelotização

 

 

126

 

47

 

 

 

143

 

26

 

 

Companhia Ítalo-Brasileira de Pelotização

 

 

 

323

 

 

 

12

 

252

 

 

Companhia Nipo-Brasileira de Pelotização

 

 

10

 

477

 

 

 

34

 

436

 

 

Consórcio de Rebocadores da Baía de São Marcos

 

 

 

 

 

 

30

 

 

 

Ferrovia Centro-Atlântica S.A.

 

 

 

270

 

 

 

 

266

 

 

Mitsui & Co., Ltd.

 

 

56

 

 

 

 

41

 

 

 

MRS Logística S.A.

 

 

82

 

 

 

 

91

 

 

 

Sumic Nickel Netherland B.V

 

 

 

1,149

 

 

 

 

1,374

 

 

VLI

 

 

8

 

 

 

 

 

 

 

Others

 

 

130

 

22

 

 

 

122

 

59

 

 

Total

 

1,198

 

473

 

2,605

 

24,181

 

1,928

 

531

 

2,686

 

29,021

 

 

83



Table of Contents

 

 

 

 

Assets

 

 

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

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.

 

67

 

1,056

 

 

 

44

 

258

 

 

 

Banco do Brasil S.A.

 

8

 

111

 

 

 

217

 

62

 

 

 

Biopalma da Amazônia S.A.

 

 

 

1

 

965

 

 

 

 

1,360

 

Companhia Coreano-Brasileira de Pelotização

 

 

 

 

15

 

 

 

 

22

 

Companhia Hispano-Brasileira de Pelotização

 

 

 

2

 

 

 

 

 

14

 

Companhia Ítalo-Brasileira de Pelotização

 

 

 

 

27

 

 

 

 

33

 

Companhia Nipo-Brasileira de Pelotização

 

 

 

 

48

 

 

 

 

35

 

Companhia Portuária Baía de Sepetiva

 

 

 

1

 

80

 

 

 

 

119

 

Companhia Siderúrgica do Pecem

 

 

 

115

 

 

 

 

 

 

Consórcio Rebocadores da Baia de São Marcos

 

 

 

32

 

 

 

 

 

 

Empreendimentos Brasileiros de Mineração S.A.

 

 

 

 

292

 

 

 

 

 

Mineração Brasileiras Reunidas S.A.

 

 

 

1

 

14

 

 

 

 

161

 

Mineração Corumbaense Reunidas S.A.

 

 

 

52

 

 

 

 

51

 

 

MRS Logística S.A.

 

 

 

 

30

 

 

 

 

27

 

Salobo Metais S.A.

 

 

 

16

 

104

 

 

 

22

 

155

 

Vale International S.A.

 

 

 

27,387

 

 

 

 

36,518

 

331

 

VLI

 

 

 

27

 

38

 

 

 

135

 

39

 

Others

 

 

 

172

 

36

 

 

 

230

 

6

 

Total

 

75

 

1,167

 

27,806

 

1,649

 

261

 

320

 

36,956

 

2,302

 

 

 

 

Liabilities

 

 

 

Parent Company

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

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.

 

 

51

 

125

 

 

 

43

 

 

 

Banco Bradesco S.A.

 

815

 

 

 

20

 

800

 

 

 

1,445

 

Banco do Brasil S.A.

 

147

 

 

 

8,369

 

976

 

 

 

10,250

 

BNDES

 

236

 

 

 

13,039

 

152

 

 

 

14,405

 

BNDES Participações S.A.

 

 

 

 

1,348

 

 

 

 

1,449

 

Companhia Coreano-Brasileira de Pelotização

 

 

10

 

 

 

 

15

 

 

 

Companhia Hispano-Brasileira de Pelotização

 

 

126

 

 

 

 

143

 

 

 

Companhia Ítalo-Brasileira de Pelotização

 

 

 

 

 

 

12

 

 

 

Companhia Nipo-Brasileira de Pelotização

 

 

10

 

 

 

 

34

 

 

 

Companhia Portuária Baía de Sepetiba

 

 

285

 

 

 

 

484

 

 

 

Consórcio Rebocadores da Baía de São Marcos

 

 

 

 

 

 

30

 

 

 

Empreendimentos Brasileiros de Mineração S.A.

 

 

 

7

 

 

 

 

 

 

Ferrovia Centro-Atlântica S.A.

 

 

 

270

 

 

 

 

266

 

 

Mineração Brasileiras Reunidas S.A.

 

 

505

 

3,131

 

 

 

510

 

3,172

 

 

MRS Logística S.A.

 

 

82

 

 

 

 

91

 

 

 

Vale Internatinal S.A.

 

 

4

 

59,715

 

 

 

5

 

66,814

 

 

VLI

 

 

8

 

 

 

 

 

 

 

Others

 

 

163

 

292

 

 

 

256

 

359

 

 

Total

 

1,198

 

1,244

 

63,540

 

22,776

 

1,928

 

1,623

 

70,611

 

27,549

 

 

84



Table of Contents

 

 

 

 

Year ended December 31

 

 

 

Consolidated

 

 

 

2016

 

2015

 

2014

 

 

 

Net
operating
revenue

 

Costs and
expenses

 

Financial
result

 

Net
operating
revenue

 

Costs and
expenses

 

Financial
result

 

Net 
operating
revenue

 

Costs and
expenses

 

Financial
result

 

Aliança Geração de Energia S.A.

 

 

(422

)

 

44

 

 

 

 

 

 

Banco Bradesco S.A. (i)

 

 

 

659

 

 

 

(218

)

 

 

(55

)

Banco do Brasil S.A. (i)

 

 

 

(1,537

)

 

 

(1,390

)

 

 

(155

)

Baovale Mineração S.A.

 

 

(57

)

 

 

(78

)

 

 

(47

)

 

BNDES (i)

 

 

 

(1,871

)

 

 

(1,331

)

 

 

(470

)

BNDES Participações S.A. (i)

 

 

 

(244

)

 

 

(178

)

 

 

(95

)

California Steel Industries, Inc.

 

38

 

 

 

 

 

 

420

 

 

 

Companhia Coreano-Brasileira de Pelotização

 

 

(220

)

(20

)

 

(270

)

 

 

(230

)

 

Companhia Hispano-Brasileira de Pelotização

 

 

(150

)

(14

)

 

(168

)

 

 

(108

)

 

Companhia Ítalo-Brasileira de Pelotização

 

 

(170

)

(25

)

 

(224

)

 

 

(115

)

 

Companhia Nipo-Brasileira de Pelotização

 

 

(400

)

(36

)

 

(365

)

 

 

(369

)

 

Companhia Siderúrgica do Atlântico

 

 

(21

)

 

 

 

 

 

(495

)

 

Companhia Siderúrgica do Pecem

 

445

 

(96

)

 

 

 

 

 

 

 

Consórcio Rebocadores Baía de São Marcos

 

14

 

 

 

 

 

 

 

 

 

Ferrovia Centro Atlântica S.A.

 

125

 

(97

)

(7

)

156

 

(128

)

(5

)

140

 

 

 

Ferrovia Norte Sul S.A.

 

55

 

 

 

 

 

 

 

 

 

Mitsui & Co., Ltd.

 

482

 

(120

)

 

612

 

 

 

260

 

(93

)

 

MRS Logística S.A.

 

 

(1,586

)

 

 

(1,620

)

 

 

(1,407

)

 

Samarco Mineração S.A.

 

74

 

 

3

 

407

 

 

 

491

 

 

 

VLI

 

953

 

(72

)

 

835

 

 

 

825

 

 

18

 

Others

 

52

 

(12

)

2

 

183

 

(149

)

30

 

246

 

(209

)

46

 

Total

 

2,238

 

(3,423

)

(3,090

)

2,237

 

(3,002

)

(3,092

)

2,382

 

(3,073

)

(711

)

 

 

 

Year ended December 31

 

 

 

Parent Company

 

 

 

2016

 

2015

 

 

 

Net operating
revenue

 

Costs and
expenses

 

Financial
result

 

Net operating
revenue

 

Costs and
expenses

 

Financial
result

 

Aliança Geração de Energia S.A.

 

 

(422

)

 

 

 

 

Banco Bradesco S.A. (i)

 

 

 

645

 

 

 

(219

)

Banco do Brasil S.A. (i)

 

 

 

(1,543

)

 

 

(1,390

)

Baovale Mineração S.A.

 

 

(57

)

 

 

(78

)

 

BNDES (i)

 

 

 

(1,860

)

 

 

(1,295

)

BNDES Participações S.A. (i)

 

 

 

(244

)

 

 

(178

)

Biopalma do Amazônia S.A.

 

1

 

 

(161

)

 

 

517

 

Companhia Coreano-Brasileira de Pelotização

 

 

(220

)

 

 

(270

)

 

Companhia Hispano-Brasileira de Pelotização

 

 

(150

)

 

 

(168

)

 

Companhia Ítalo-Brasileira de Pelotização

 

 

(170

)

 

 

(234

)

 

Companhia Nipo-Brasileira de Pelotização

 

 

(400

)

 

 

 

 

Companhia Portuária Baía de Sepetiba

 

 

(663

)

 

 

(892

)

 

Companhia Siderúrgica do Atlântico

 

 

(21

)

 

 

(365

)

 

Companhia Siderúrgica do Pecem

 

420

 

 

 

 

 

 

Consórcio Rebocadores Baía de São Marcos

 

14

 

 

 

 

 

 

Ferrovia Centro Atlântica S.A.

 

125

 

(97

)

(7

)

156

 

(128

)

 

Ferrovia Norte Sul S.A.

 

55

 

 

 

 

 

 

Mineração Brasileiras Reunidas S.A.

 

 

(1,540

)

(404

)

 

(1,133

)

(172

)

MRS Logística S.A.

 

 

(1,586

)

 

 

(1,620

)

 

Samarco Mineração S.A.

 

74

 

 

3

 

408

 

 

 

Vale International S.A.

 

40,601

 

 

2,535

 

37,251

 

 

(15,021

)

Vale Energia S.A.

 

 

(14

)

 

 

(242

)

 

VLI

 

953

 

(72

)

 

959

 

 

 

Others

 

94

 

(1

)

(355

)

146

 

(21

)

(14

)

Total

 

42,337

 

(5,413

)

(1,391

)

38,920

 

(5,151

)

(17,772

)

 


(i) Does not include exchange rate variation.

 

85



Table of Contents

 

 

The key management personnel remuneration is as follows:

 

 

 

Year ended December 31

 

 

 

2016

 

2015

 

2014

 

Short-term benefits

 

 

 

 

 

 

 

Wages or pro-labor

 

29

 

25

 

25

 

Direct and indirect benefits

 

15

 

19

 

17

 

Bonus

 

 

24

 

28

 

 

 

44

 

68

 

70

 

Long-term benefits

 

 

 

 

 

 

 

Shares based

 

3

 

2

 

2

 

 

 

 

 

 

 

 

 

Termination of position

 

15

 

19

 

 

 

 

62

 

89

 

72

 

 

32.       Commitments

 

a) Base metals operations

 

i)    Nickel Operations — New Caledonia

 

In regards to the construction and installation of the nickel plant in New Caledonia, Vale Canada Limited (“Vale Canada”) provided guarantees in respect of a special financing arrangement, structured under French tax law, to BNP Paribas (agent for the benefit of certain French institutional tax investors).  The guarantees relate to lease finance payments due from Vale Nouvelle-Calédonie S.A.S. (“VNC”) to a special purpose company held by the French tax investors in respect of certain assets of the plant.  Consistent with VNC’s commitments under the financing structure, these assets were substantially complete as at December 31, 2012. Vale Canada has committed that these assets will operate for a five year period following substantial completion. Vale Canada believes the likelihood of the guarantees being called upon is remote.

 

ii)  Nickel Operations — Indonesia

 

In October 2014, Vale subsidiary PT Vale Indonesia Tbk (“PTVI”), a public company in Indonesia, renegotiated its agreement with the Government to operate (known as the Contract of Work (“CoW”)). The renegotiation included an undertaking by PTVI to further divest 20% of its shares to Indonesian participants (approximately 20% of PTVI’s shares already being registered on the Indonesian stock exchange) within five years. This undertaking will be fulfilled by PTVI’s existing major shareholders, being Vale Canada and Sumitomo Metal Mining, Co., Ltd., on a pro rata basis.

 

iii) Nickel Operations — Canada

 

The subsidiaries Vale Canada, Vale Newfoundland & Labrador Limited (“VNLL”) and the Province of Newfoundland and Labrador (the “Province”) signed a Development Agreement with respect to the development and operation of the Voisey’s Bay mine along with certain other obligations with respect to processing in the Province and the export of nickel and copper concentrate. On December 19, 2014, the Sixth Amendment to the Development Agreement was executed.  The Sixth Amendment includes operational and other key commitments in the Development Agreement.  As such, under the Development Agreement, as amended, VNLL has a potential obligation secured by letters of credit and other security, which may become due and payable in the event that certain commitments in relation to the construction of the underground mine are delayed or not met.

 

iv) Other

 

In the course of the operations the Company has provided other letters of credit, guarantees and surety bonds in the amount of R$3.6 billion (US$1.1 billion) that are associated with items such as environment reclamation, asset retirement obligation commitments, insurance, electricity commitments, post-retirement benefits, community service commitments and import and export duties.

 

b)   Participative stockholders’ debentures

 

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

 

A total of 388,559,056 debentures were issued with a par value of R$0.01 (one cent of Brazilian Real), whose value will be inflation-indexed the General Market Price Index (“IGP-M”), as set out in the Issue Deed. The Company paid as semiannual remuneration the amount of R$268 and R$209, respectively, for the year ended December 31, 2016 and 2015.

 

86



Table of Contents

 

 

c)   Others commitments

 

The table below sets forth the annual minimum, required and non-cancelable, future payments related to the contractual obligations assumed by the Company as of December 31.

 

 

 

2017

 

2018

 

2019

 

2020

 

2021 and
thereafter

 

Operating lease

 

517

 

465

 

457

 

455

 

1,689

 

Purchase obligations

 

8,959

 

1,266

 

647

 

487

 

3,927

 

Total minimum payments required

 

9,476

 

1,731

 

1,104

 

942

 

5,616

 

 

Operating lease - Vale has operating lease agreements with its joint ventures Companhia Coreano-Brasileira de Pelotização, Companhia Hispano-Brasileira de Pelotização, Companhia Ítalo-Brasileira de Pelotização and Companhia Nipo-Brasileira de Pelotização (together “pelletizing companies”), in which Vale leases their pelletizing plants. These renewable operating lease agreements have last between 3 and 10 years. The minimum future payments have been calculated considering that all contracts will be renewed automatically.

 

The Company also has operating leases for the exploration and processing of iron ore with joint ventures, port operations with third parties, and property leases for its operational facilities with third parties.

 

The total amount of operational leasing expenses for the year ended on December 31, 2016, 2015 and 2014 were R$940, R$1,033 and R$822, respectively.

 

Purchase obligations - The purchase obligations derive mainly from take or pay contracts, contracts for the acquisition of fuel and the acquisition of raw materials and services.

 

d) Guarantees provided

 

As of December 31, 2016, 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 R$1,176 and R$4,725 respectively.

 

87



Table of Contents

 

GRAPHIC

 

33.       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 December 31, 2016

·                                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 I

 

Scenario II

 

ScenarioIII

 

CDI vs.US$ fixed rate swap

 

R$ depreciation

 

(396

)

(2.145

)

(3.893

)

 

 

US$ interest rate inside Brazil decrease

 

(396

)

(436

)

(477

)

 

 

Brazilian interest rate increase

 

(396

)

(405

)

(414

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ fixed rate swap

 

R$ depreciation

 

(2.027

)

(3.635

)

(5.243

)

 

 

US$ interest rate inside Brazil decrease

 

(2.027

)

(2.113

)

(2.203

)

 

 

Brazilian interest rate increase

 

(2.027

)

(2.199

)

(2.357

)

 

 

TJLP interest rate decrease

 

(2.027

)

(2.152

)

(2.281

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ floating rate swap

 

R$ depreciation

 

(179

)

(285

)

(392

)

 

 

US$ interest rate inside Brazil decrease

 

(179

)

(187

)

(196

)

 

 

Brazilian interest rate increase

 

(179

)

(191

)

(203

)

 

 

TJLP interest rate decrease

 

(179

)

(188

)

(197

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ fixed rate vs. US$ fixed rate swap

 

R$ depreciation

 

(42

)

(331

)

(620

)

 

 

US$ interest rate inside Brazil decrease

 

(42

)

(81

)

(124

)

 

 

Brazilian interest rate increase

 

(42

)

(134

)

(214

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs.US$ fixed rate swap

 

R$ depreciation

 

(167

)

(547

)

(928

)

 

 

US$ interest rate inside Brazil decrease

 

(167

)

(190

)

(216

)

 

 

Brazilian interest rate increase

 

(167

)

(254

)

(333

)

 

 

IPCA index decrease

 

(167

)

(210

)

(252

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. CDI swap

 

Brazilian interest rate increase

 

136

 

(8

)

(134

)

 

 

IPCA index decrease

 

136

 

63

 

(6

)

Protected item: R$ denominated debt linked to IPCA

 

IPCA index decrease

 

n.a.

 

(63

)

6

 

 

 

 

 

 

 

 

 

 

 

EUR fixed rate vs. US$ fixed rate swap

 

EUR depreciation

 

(170

)

(704

)

(1.237

)

 

 

Euribor increase

 

(170

)

(190

)

(210

)

 

 

US$ Libor decrease

 

(170

)

(232

)

(298

)

Protected item: EUR denominated debt

 

EUR depreciation

 

n.a.

 

704

 

1.237

 

 

 

 

 

 

 

 

 

 

 

EUR Forward

 

EUR depreciation

 

(149

)

(576

)

(1.003

)

 

 

Euribor increase

 

(149

)

(150

)

(151

)

 

 

US$ Libor decrease

 

(149

)

(150

)

(151

)

Protected item: EUR denominated debt

 

EUR depreciation

 

n.a.

 

576

 

1.003

 

 

88



Table of Contents

 

Instrument

 

Instrument’s main risk events

 

Scenario I

 

Scenario II

 

ScenarioIII

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil protection

 

 

 

 

 

 

 

 

 

Forwards and options

 

Bunker Oil price decrease

 

379

 

(36

)

(503

)

Protected item: Part of costs linked to bunker oil prices

 

Bunker Oil price decrease

 

n.a.

 

36

 

503

 

 

 

 

 

 

 

 

 

 

 

Nickel sales fixed price protection

 

 

 

 

 

 

 

 

 

Forwards

 

Nickel price decrease

 

(2

)

(96

)

(191

)

Protected item: Part of nickel revenues with fixed prices

 

Nickel price fluctuation

 

n.a.

 

96

 

191

 

 

 

 

 

 

 

 

 

 

 

Purchase protection program

 

 

 

 

 

 

 

 

 

Nickel forwards

 

Nickel price increase

 

0,4

 

(0,7

)

(1,8

)

Protected item: Part of costs linked to nickel prices

 

Nickel price increase

 

n.a.

 

0,7

 

1,8

 

 

 

 

 

 

 

 

 

 

 

Copper forwards

 

Copper price increase

 

(0,5

)

(2,4

)

(4,4

)

Protected item: Part of costs linked to copper prices

 

Copper price increase

 

n.a.

 

2,4

 

4,4

 

 

 

 

 

 

 

 

 

 

 

SLW warrants

 

SLW stock price decrease

 

144

 

76

 

24

 

 

 

 

 

 

 

 

 

 

 

VLI call options

 

VLI stock value increase

 

(236

)

(354

)

(491

)

 

 

 

 

 

 

 

 

 

 

Options regarding non-controlling interest in subsidiary

 

Subsidiary stock value decrease

 

393

 

110

 

(68

)

 

Instrument

 

Main risks

 

Scenario I

 

Scenario II

 

ScenarioIII

 

Embedded derivatives - Raw material purchase (nickel)

 

Nickel price increase

 

1

 

(49

)

(100

)

Embedded derivatives - Raw material purchase (copper)

 

Copper price increase

 

5

 

(12

)

(29

)

Embedded derivatives - Gas purchase

 

Pellet price increase

 

(7

)

(13

)

(23

)

Embedded derivatives - Guaranteed minimum return (VLI)

 

VLI stock value decrease

 

(593

)

(987

)

(1.541

)

 

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 December 31, 2016.

 

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 Santarider

 

Ba3

 

BB

Banco Votorantim

 

Ba3

 

BB

Bank of America

 

Baal

 

BBB+

Bank of Nova Scotia

 

Aa3

 

A+

Bank of Tokyo Mitsubishi UFJ

 

Al

 

A

Banpara

 

Ba3

 

BB-

Barclays

 

Baa3

 

BBB

BBVA

 

A3

 

BBB+

BNP Paribas

 

Al

 

A

BTG Pactual

 

Ba3

 

B+

Caixa Economica Federal

 

Ba3

 

BB

Citigroup

 

Baa1

 

BBB+

Credit Agricole

 

A2

 

A

Deutsche Bank

 

A2

 

BBB+

Goldman Sachs

 

A3

 

BBB+

HSBC

 

Al

 

A

Intesa SanpaoloSpa

 

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-

Royal Bankof Canada

 

Aa3

 

AA-

Societe Generale

 

A2

 

A

Standard Bank Group

 

Baa3

 

Standard Chartered

 

Al

 

BBB+

 

89



Table of Contents

 

 

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

 

10.010

 

JUN17

 

10.064

 

DEC17

 

10.155

 

JAN17

 

9.984

 

JUL17

 

10.080

 

DEC18

 

10.316

 

FEB17

 

10.002

 

AUG17

 

10.096

 

DEC19

 

10.452

 

MAR17

 

10.022

 

SEP17

 

10.110

 

DEC20

 

10.591

 

APR17

 

10.036

 

OCT17

 

10.128

 

 

 

 

 

MAY17

 

10.052

 

NOV17

 

10.143

 

 

 

 

 

 

Copper

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

SPOT

 

2,51

 

JUN17

 

2,51

 

DEC17

 

2,51

 

JAN17

 

2,51

 

JUL17

 

2,51

 

DEC18

 

2,50

 

FEB17

 

2,51

 

AUG17

 

2,51

 

DEC19

 

2,50

 

MAR17

 

2,51

 

SEP17

 

2,52

 

DEC20

 

2,49

 

APR17

 

2,51

 

OCT17

 

2,51

 

 

 

 

 

MAY17

 

2,51

 

NOV17

 

2,51

 

 

 

 

 

 

Bunker Oil

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

SPOT

 

332

 

JUN17

 

318

 

DEC17

 

312

 

JAN17

 

328

 

JUL17

 

317

 

DEC18

 

304

 

FEB17

 

324

 

AUG17

 

316

 

DEC19

 

291

 

MAR17

 

322

 

SEP17

 

315

 

DEC20

 

280

 

APR17

 

321

 

OCT17

 

314

 

 

 

 

 

MAY17

 

320

 

NOV17

 

313

 

 

 

 

 

 

(ii)   Foreign exchange and interest rates

 

US$-Brazil Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

02/01/17

 

9,28

 

12/01/17

 

2,96

 

04/01/20

 

3,47

 

03/01/17

 

5,93

 

01/02/18

 

3,04

 

07/01/20

 

3,60

 

04/03/17

 

4,54

 

04/02/18

 

2,94

 

10/01/20

 

3,57

 

05/02/17

 

3,98

 

07/02/18

 

2,93

 

01/04/21

 

3,75

 

06/01/17

 

3,63

 

10/01/18

 

2,95

 

04/01/21

 

3,85

 

07/03/17

 

3,32

 

01/02/19

 

3,03

 

07/01/21

 

3,92

 

08/01/17

 

3,22

 

04/01/19

 

3,03

 

10/01/21

 

4,00

 

09/01/17

 

3,11

 

07/01/19

 

3,17

 

01/03/22

 

4,16

 

10/02/17

 

3,04

 

10/01/19

 

3,27

 

01/02/23

 

4,55

 

11/01/17

 

3,01

 

01/02/20

 

3,41

 

01/02/24

 

5,18

 

 

US$ Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

0,77

 

6M

 

1,13

 

11M

 

1,19

 

2M

 

0,82

 

7M

 

1,15

 

12M

 

1,19

 

3M

 

1,00

 

8M

 

1,16

 

2Y

 

1,47

 

4M

 

1,06

 

9M

 

1,17

 

3Y

 

1,73

 

5M

 

1,10

 

10M

 

1,18

 

4Y

 

1,92

 

 

TJLP

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

02/01/17

 

7,50

 

12/01/17

 

7,50

 

04/01/20

 

7,50

 

03/01/17

 

7,50

 

01/02/18

 

7,50

 

07/01/20

 

7,50

 

04/03/17

 

7,50

 

04/02/18

 

7,50

 

10/01/20

 

7,50

 

05/02/17

 

7,50

 

07/02/18

 

7,50

 

01/04/21

 

7,50

 

06/01/17

 

7,50

 

10/01/18

 

7,50

 

04/01/21

 

7,50

 

07/03/17

 

7,50

 

01/02/19

 

7,50

 

07/01/21

 

7,50

 

08/01/17

 

7,50

 

04/01/19

 

7,50

 

10/01/21

 

7,50

 

09/01/17

 

7,50

 

07/01/19

 

7,50

 

01/03/22

 

7,50

 

10/02/17

 

7,50

 

10/01/19

 

7,50

 

01/02/23

 

7,50

 

11/01/17

 

7,50

 

01/02/20

 

7,50

 

01/02/24

 

7,50

 

 

90



Table of Contents

 

BRL Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

02/01/17

 

13,92

 

12/01/17

 

11,70

 

04/01/20

 

11,27

 

03/01/17

 

13,51

 

01/02/18

 

11,59

 

07/01/20

 

11,32

 

04/03/17

 

13,13

 

04/02/18

 

11,37

 

10/01/20

 

11,34

 

05/02/17

 

12,92

 

07/02/18

 

11,21

 

01/04/21

 

11,35

 

06/01/17

 

12,70

 

10/01/18

 

11,15

 

04/01/21

 

11,40

 

07/03/17

 

12,53

 

01/02/19

 

11,07

 

07/01/21

 

11,45

 

08/01/17

 

12,28

 

04/01/19

 

11,10

 

10/01/21

 

11,48

 

09/01/17

 

12,10

 

07/01/19

 

11,12

 

01/03/22

 

11,50

 

10/02/17

 

11,94

 

10/01/19

 

11,17

 

01/02/23

 

11,62

 

11/01/17

 

11,81

 

01/02/20

 

11,22

 

01/02/24

 

11,59

 

 

Implicit Inflation (IPCA)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

02/01/17

 

7,53

 

12/01/17

 

5,44

 

04/01/20

 

5,04

 

03/01/17

 

7,15

 

01/02/18

 

5,33

 

07/01/20

 

5,09

 

04/03/17

 

6,79

 

04/02/18

 

5,16

 

10/01/20

 

5,10

 

05/02/17

 

6,59

 

07/02/18

 

5,04

 

01/04/21

 

5,10

 

06/01/17

 

6,38

 

10/01/18

 

4,98

 

04/01/21

 

5,15

 

07/03/17

 

6,21

 

01/02/19

 

4,91

 

07/01/21

 

5,19

 

08/01/17

 

5,98

 

04/01/19

 

4,93

 

10/01/21

 

5,22

 

09/01/17

 

5,81

 

07/01/19

 

4,94

 

01/03/22

 

5,24

 

10/02/17

 

5,66

 

10/01/19

 

4,97

 

01/02/23

 

5,37

 

11/01/17

 

5,54

 

01/02/20

 

5,00

 

01/02/24

 

5,37

 

 

EUR Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

-0,38

 

6M

 

-0,25

 

11M

 

-0,21

 

2M

 

-0,35

 

7M

 

-0,23

 

12M

 

-0,20

 

3M

 

-0,33

 

8M

 

-0,22

 

2Y

 

-0,16

 

4M

 

-0,29

 

9M

 

-0,22

 

3Y

 

-0,10

 

5M

 

-0,26

 

10M

 

-0,21

 

4Y

 

-0,02

 

 

CAD Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

0,94

 

6M

 

1,10

 

11M

 

0,54

 

2M

 

0,94

 

7M

 

0,92

 

12M

 

0,49

 

3M

 

0,95

 

8M

 

0,79

 

2Y

 

1,11

 

4M

 

1,02

 

9M

 

0,69

 

3Y

 

1,26

 

5M

 

1,07

 

10M

 

0,61

 

4Y

 

1,41

 

 

Currencies - Ending rates

 

CAD/US$

 

0,7443

 

US$/BRL

 

3,2591

 

EUR/US$

 

1,0472

 

 

91



Table of Contents

 

 

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

 

 

 

 

Board of Directors

 

 

 

 

 

Gueitiro Matsuo Genso

 

Governance and Sustainability Committee

Chairman

 

Fernando Jorge Buso Gomes

 

 

Fernando Santos do Nascimento

Fernando Jorge Buso Gomes

 

Eduardo de Oliveira Rodrigues Filho

Vice-President

 

Priscila Valle Costa de Oliveira

 

 

Ricardo Simonsen

Dan Antonio Marinho Conrado

 

 

Marcel Juviniano Barros

 

Fiscal Council

Eduardo Refinetti Guardia

 

 

Motomu Takahashi

 

Marcelo Amaral Moraes

Oscar Augusto de Camargo Filho

 

Chairman

Eduardo de Salles Bartolomeo

 

 

Lucio Azevedo

 

Paulo José dos Reis Souza

Alberto Guth

 

Sandro Kohler Marcondes

 

 

Aníbal Moreira dos Santos

 

 

Raphael Manhães Martins

Alternate

 

 

Gilberto Antonio Vieira

 

 

Moacir Nachbar Junior

 

Alternate

Arthur Prado Silva

 

Paula Bicudo de Castro Magalhães

Francisco Ferreira Alexandre

 

Sergio Mamede Rosa do Nascimento

Robson Rocha

 

Oswaldo Mário Pego de Amorim Azevedo

Luiz Mauricio Leuzinger

 

Julio Sergio de Souza Cardozo

Yoshitomo Nishimitsu

 

 

Eduardo de Oliveira Rodrigues Filho

 

Executive Officers

Marcelo Marcolino

 

 

Carlos Roberto de Assis Ferreira

 

Murilo Pinto de Oliveira Ferreira

Marcelo Gasparino

 

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

Eduardo Cesar Pasa

 

Executive Officer (Finance and Investors Relations)

Moacir Nachbar Junior

 

 

Oswaldo Mário Pego de Amorim Azevedo

 

Roger Allan Downey

 

 

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

Tatiana Boavista Barros Heil

 

Executive Officer (Logistics and Mineral Research)

 

 

 

Strategic Committee

 

Jennifer Anne Maki

Murilo Pinto de Oliveira Ferreira

 

Executive Officer (Base Metals)

Gueitiro Matsuo Genso

 

 

Luiz Carlos Trabuco Cappi

 

 

Oscar Augusto de Camargo Filho

 

 

Eduardo de Salles Bartolomeo

 

Rogerio Nogueira

 

 

Investors Relations and Controller Director

Finance Committee

 

 

Gilmar Dalilo Cezar Wanderley

 

Murilo Muller

Fernando Jorge Buso Gomes

 

Controllership Executive Manager

Eduardo de Oliveira Rodrigues Filho

 

 

Marcelo Marcolino

 

Dioni Brasil

 

 

Accounting Manager

 

 

TC-CRC-RJ 083305/O-8

 

92



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: February 23, 2017

 

Andre Figueiredo

 

 

Director of Investor Relations