XML 30 R11.htm IDEA: XBRL DOCUMENT v3.19.1
Information by business segment and by geographic area
12 Months Ended
Dec. 31, 2018
Information by business segment and by geographic area  
Information by business segment and by geographic area

4.  Information by business segment and by geographic area

The Company operated the following reportable segments during this year: Ferrous Minerals , Coal, Base Metals and Fertilizers (presented as discontinued operations). The segments are aligned with products and reflect the structure used by Management to evaluate Company’s performance. The responsible bodies for making operational decisions, allocating resources and evaluating performance are the Executive Boards and the Board of Directors. The performance of the operating segments is assessed based on a measure of adjusted EBITDA.

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 – comprise of the production and extraction of iron ore, iron ore pellets, manganese, ferroalloys, other ferrous products and its logistic services.

Coal – comprise of the production and extraction of metallurgical and thermal coal and its logistic services.

Base metals - include the production and extraction of nickel and its by-products (copper, gold, silver, cobalt, precious metals and others) and copper, as well as their by-products (gold and silver).

Fertilizers (Discontinued operations) - include the production of potash, phosphate, nitrogen and other fertilizer products (note 14).

a) Adjusted EBITDA

The definition of adjusted EBITDA for the Company is the operating income or loss plus dividends received and interest from associates and joint ventures, and excluding the amounts charged as (i) depreciation, depletion and amortization and (ii) special events (note 4b).

The Company allocate in “Others” the sales and expenses of other products, services, research and development, investments in joint ventures and associates of other business and unallocated corporate expenses.

In 2018, the Company has allocated general and corporate expenses to "Others" as these are not directly related to the performance of each business segment. The comparative periods were restated to reflect this change in the allocation criteria.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2018

 

 

 

 

Cost of goods

 

Selling,

 

 

 

 

 

Dividends received

 

 

 

 

 

 

sold and

 

administrative and

 

 

 

Pre operating

 

and interest from

 

 

 

 

Net operating

 

services

 

other operating

 

Research and

 

and operational

 

associates and joint

 

Adjusted

 

    

revenue

    

rendered

    

expenses

    

evaluation

    

stoppage

    

ventures

    

EBITDA

Ferrous minerals

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Iron ore

 

20,354

 

(9,048)

 

(76)

 

(110)

 

(115)

 

28

 

11,033

Iron ore Pellets

 

6,651

 

(3,393)

 

(11)

 

(26)

 

(19)

 

154

 

3,356

Ferroalloys and manganese

 

454

 

(290)

 

(3)

 

(1)

 

 —

 

 —

 

160

Other ferrous products and services

 

474

 

(313)

 

(4)

 

(1)

 

(1)

 

 7

 

162

 

 

27,933

 

(13,044)

 

(94)

 

(138)

 

(135)

 

189

 

14,711

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

1,643

 

(1,575)

 

(9)

 

(21)

 

 —

 

143

 

181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

4,610

 

(3,060)

 

(47)

 

(39)

 

(33)

 

 —

 

1,431

Copper

 

2,093

 

(960)

 

(4)

 

(18)

 

 —

 

 —

 

1,111

 

 

6,703

 

(4,020)

 

(51)

 

(57)

 

(33)

 

 —

 

2,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

296

 

(263)

 

(752)

 

(157)

 

(21)

 

56

 

(841)

Total of continuing operations

 

36,575

 

(18,902)

 

(906)

 

(373)

 

(189)

 

388

 

16,593

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

121

 

(120)

 

(4)

 

 —

 

 —

 

 —

 

(3)

Total

 

36,696

 

(19,022)

 

(910)

 

(373)

 

(189)

 

388

 

16,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2017

 

 

 

 

Cost of goods

 

Selling,

 

 

 

 

 

Dividends received

 

 

 

 

 

 

sold and

 

administrative and

 

 

 

Pre operating

 

and interest from

 

 

 

 

Net operating

 

services

 

other operating

 

Research and

 

and operational

 

associates and joint

 

Adjusted

 

    

revenue

    

rendered

    

expenses

    

evaluation

    

stoppage

    

ventures

    

EBITDA

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

18,524

 

(7,950)

 

11

 

(88)

 

(181)

 

30

 

10,346

Iron ore Pellets

 

5,653

 

(2,876)

 

(9)

 

(19)

 

(7)

 

81

 

2,823

Ferroalloys and manganese

 

469

 

(278)

 

(8)

 

 —

 

(4)

 

 —

 

179

Other ferrous products and services

 

483

 

(306)

 

11

 

(2)

 

 —

 

19

 

205

 

 

25,129

 

(11,410)

 

 5

 

(109)

 

(192)

 

130

 

13,553

Coal

 

1,567

 

(1,354)

 

(12)

 

(14)

 

(4)

 

179

 

362

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

4,667

 

(3,437)

 

(47)

 

(49)

 

(75)

 

 —

 

1,059

Copper

 

2,204

 

(979)

 

(15)

 

(13)

 

 —

 

 —

 

1,197

 

 

6,871

 

(4,416)

 

(62)

 

(62)

 

(75)

 

 —

 

2,256

Others

 

400

 

(375)

 

(791)

 

(155)

 

(9)

 

97

 

(833)

Total of continuing operations

 

33,967

 

(17,555)

 

(860)

 

(340)

 

(280)

 

406

 

15,338

Discontinued operations (Fertilizers)

 

1,746

 

(1,606)

 

(102)

 

(12)

 

(25)

 

 3

 

 4

Total

 

35,713

 

(19,161)

 

(962)

 

(352)

 

(305)

 

409

 

15,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2016

 

 

 

 

Cost of goods

 

Selling,

 

 

 

 

 

Dividends received

 

 

 

 

 

 

sold and

 

administrative and

 

Research

 

Pre operating

 

and interest from

 

 

 

 

Net operating

 

services

 

other operating

 

Research and

 

and operational

 

associates and joint

 

Adjusted

 

    

revenue

    

rendered

    

expenses

    

evaluation

    

stoppage

    

ventures

    

EBITDA

Ferrous minerals

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Iron ore

 

15,784

 

(6,622)

 

(248)

 

(91)

 

(150)

 

10

 

8,683

Iron ore Pellets

 

3,827

 

(2,002)

 

(35)

 

(13)

 

(22)

 

103

 

1,858

Ferroalloys and manganese

 

302

 

(231)

 

(1)

 

 —

 

(11)

 

 —

 

59

Other ferrous products and services

 

438

 

(269)

 

(4)

 

(2)

 

(4)

 

 —

 

159

 

 

20,351

 

(9,124)

 

(288)

 

(106)

 

(187)

 

113

 

10,759

Coal

 

839

 

(872)

 

63

 

(15)

 

(41)

 

 —

 

(26)

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

4,472

 

(3,204)

 

 1

 

(78)

 

(114)

 

 4

 

1,081

Copper

 

1,667

 

(924)

 

(16)

 

(5)

 

 —

 

 —

 

722

Other base metals products

 

 —

 

 —

 

150

 

 —

 

 —

 

 —

 

150

 

 

6,139

 

(4,128)

 

135

 

(83)

 

(114)

 

 4

 

1,953

Others

 

159

 

(259)

 

(573)

 

(116)

 

(1)

 

76

 

(714)

Total of continuing operations

 

27,488

 

(14,383)

 

(663)

 

(320)

 

(343)

 

193

 

11,972

Discontinued operations (Fertilizers)

 

1,875

 

(1,545)

 

(87)

 

(22)

 

(16)

 

 4

 

209

Total

 

29,363

 

(15,928)

 

(750)

 

(342)

 

(359)

 

197

 

12,181

 

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

From continuing operations

 

 

 

 

 

 

 

 

 

Year ended December 31

 

    

2018

    

2017

    

2016

Net income from continuing operations

 

6,988

 

6,334

 

5,203

Depreciation, depletion and amortization

 

3,351

 

3,708

 

3,487

Income taxes

 

(172)

 

1,495

 

2,781

Financial results,net

 

4,957

 

3,019

 

(1,843)

Equity results and other results in associates and joint ventures, net of dividends received

 

570

 

488

 

1,104

Special events (note 4b)

 

899

 

294

 

1,240

Adjusted EBITDA from continuing operations

 

16,593

 

15,338

 

11,972

 

From discontinued operations

 

 

 

 

 

 

 

 

 

Year ended December 31

 

    

2018

    

2017

    

2016

Loss from discontinued operations

 

(92)

 

(813)

 

(1,227)

Depreciation, depletion and amortization

 

 —

 

 1

 

347

Income taxes

 

(40)

 

(102)

 

(630)

Financial results, net

 

 5

 

28

 

(20)

Equity results in associates and joint ventures, net of dividends received

 

 —

 

 5

 

 1

Impairment of non-current assets

 

124

 

885

 

1,738

Adjusted EBITDA from discontinued operations

 

(3)

 

 4

 

209

 

b) Special events occurred during the year

Special events are gains or losses recognized in the Company's operating results that are not related to the performance of the business segments. The Company excludes special events from adjusted EBITDA to keep the segment performance analysis comparable with prior periods.

The special events identified by the Company are as follows:

 

 

 

 

 

 

 

 

 

Year ended December 31

 

    

2018

    

2017

    

2016

Result in disposal of assets (note 19)

 

(322)

 

(481)

 

(66)

Nacala Logistic Corridor (note 16)

 

 —

 

458

 

 —

Impairment and onerous contracts (note 20)

 

(577)

 

(271)

 

(1,174)

Total

 

(899)

 

(294)

 

(1,240)

 

c) Assets by segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

December 31, 2017

 

 

 

 

Investments in

 

Property, plant

 

 

 

Investments in

 

Property, plant

 

 

Product

 

associates and

 

and equipment

 

 

 

associates and

 

and equipment

 

    

inventory

    

joint ventures

    

and intangible (i)

    

Product inventory

    

joint ventures

    

and intangible (i)

Ferrous minerals

 

2,210

 

1,814

 

31,377

 

1,770

 

1,922

 

36,103

Coal

 

119

 

317

 

1,589

 

82

 

317

 

1,719

Base metals

 

1,147

 

14

 

21,295

 

1,009

 

13

 

23,603

Others

 

11

 

1,080

 

2,086

 

 6

 

1,316

 

1,946

Total

 

3,487

 

3,225

 

56,347

 

2,867

 

3,568

 

63,371

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31

 

 

2018

 

2017

 

2016

 

 

Capital expenditures (ii)

 

 

 

Capital expenditures (ii)

 

 

 

Capital expenditures (ii)

 

 

 

 

 

 

 

 

Depreciation,

 

 

 

 

 

Depreciation,

 

 

 

 

 

Depreciation,

 

 

Sustaining

 

Project

 

depletion and

 

Sustaining

 

Project

 

depletion and

 

Sustaining

 

Project

 

depletion and

 

    

capital

    

execution

    

amortization

    

capital

    

execution

    

amortization

    

capital

    

execution

    

amortization

Ferrous minerals

 

1,569

 

823

 

1,672

 

1,194

 

1,485

 

1,709

 

891

 

2,355

 

1,533

Coal

 

132

 

24

 

252

 

73

 

45

 

296

 

149

 

463

 

185

Base metals

 

1,189

 

34

 

1,351

 

960

 

50

 

1,590

 

1,045

 

12

 

1,636

Others

 

 6

 

 7

 

76

 

 4

 

20

 

113

 

 3

 

33

 

133

Total

 

2,896

 

888

 

3,351

 

2,231

 

1,600

 

3,708

 

2,088

 

2,863

 

3,487


(i)   Goodwill is allocated mainly to ferrous minerals and base metals segments in the amount of US$1,841 and US$1,812 in December 31, 2018 and US$2,157 and US$1,953 in December 31, 2017, respectively.

(ii)   Cash outflows.

d) Investment in associates and joint ventures, intangible and property, plant and equipment by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

December 31, 2017

 

 

Investments in

 

 

 

Property,

 

 

 

Investments in

 

 

 

Property,

 

 

 

 

associates and

 

 

 

plant and

 

 

 

associates and

 

 

 

plant and

 

 

 

    

joint ventures

    

Intangible

    

equipment

    

Total

    

joint ventures

    

Intangible

    

equipment

    

Total

Brazil

 

2,604

 

5,875

 

29,226

 

37,705

 

2,993

 

6,231

 

34,209

 

43,433

Canada

 

 —

 

1,956

 

9,905

 

11,861

 

 —

 

2,118

 

10,967

 

13,085

Americas, except Brazil and Canada

 

247

 

 —

 

 —

 

247

 

200

 

 —

 

 —

 

200

Europe

 

 —

 

 —

 

366

 

366

 

 —

 

 —

 

394

 

394

Indonesia

 

 —

 

 1

 

2,776

 

2,777

 

 —

 

 —

 

2,787

 

2,787

Asia, except Indonesia

 

374

 

 —

 

1,025

 

1,399

 

375

 

 —

 

1,100

 

1,475

Australia

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

45

 

45

New Caledonia

 

 —

 

 —

 

2,796

 

2,796

 

 —

 

 —

 

2,965

 

2,965

Mozambique

 

 —

 

130

 

1,459

 

1,589

 

 —

 

143

 

1,532

 

1,675

Oman

 

 —

 

 —

 

829

 

829

 

 —

 

 1

 

868

 

869

Other regions

 

 —

 

 —

 

 3

 

 3

 

 —

 

 —

 

11

 

11

Total

 

3,225

 

7,962

 

48,385

 

59,572

 

3,568

 

8,493

 

54,878

 

66,939

 

e) Net operating revenue by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2018

 

 

Ferrous

 

 

 

 

 

 

 

 

 

    

minerals

    

Coal

    

Base metals

    

Others

    

Total

Americas, except United States and Brazil

 

820

 

 —

 

658

 

 —

 

1,478

United States of America

 

388

 

 —

 

952

 

13

 

1,353

Germany

 

1,130

 

 —

 

523

 

 —

 

1,653

Europe, except Germany

 

2,218

 

436

 

1,800

 

 —

 

4,454

Middle East/Africa/Oceania

 

2,562

 

151

 

25

 

 —

 

2,738

Japan

 

2,072

 

163

 

508

 

 —

 

2,743

China

 

14,381

 

 —

 

861

 

 —

 

15,242

Asia, except Japan and China

 

1,798

 

767

 

1,101

 

 —

 

3,666

Brazil

 

2,564

 

126

 

275

 

283

 

3,248

Net operating revenue

 

27,933

 

1,643

 

6,703

 

296

 

36,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2017

 

 

Ferrous

 

 

 

 

 

 

 

 

 

    

minerals

    

Coal

    

Base metals

    

Others

    

Total

Americas, except United States and Brazil

 

593

 

 —

 

1,009

 

70

 

1,672

United States of America

 

355

 

 —

 

872

 

83

 

1,310

Germany

 

1,097

 

 —

 

292

 

 —

 

1,389

Europe, except Germany

 

1,721

 

396

 

1,985

 

11

 

4,113

Middle East/Africa/Oceania

 

1,768

 

171

 

13

 

 —

 

1,952

Japan

 

1,927

 

130

 

399

 

 —

 

2,456

China

 

13,442

 

 —

 

576

 

 —

 

14,018

Asia, except Japan and China

 

1,332

 

711

 

1,539

 

 —

 

3,582

Brazil

 

2,894

 

159

 

186

 

236

 

3,475

Net operating revenue

 

25,129

 

1,567

 

6,871

 

400

 

33,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2016

 

 

Ferrous

 

 

 

 

 

 

 

 

 

    

minerals

    

Coal

    

Base metals

    

Others

    

Total

Americas, except United States and Brazil

 

334

 

20

 

1,172

 

 —

 

1,526

United States of America

 

232

 

 —

 

749

 

24

 

1,005

Germany

 

1,077

 

 —

 

302

 

 —

 

1,379

Europe, except Germany

 

1,482

 

218

 

1,552

 

17

 

3,269

Middle East/Africa/Oceania

 

1,252

 

95

 

20

 

 —

 

1,367

Japan

 

1,292

 

121

 

328

 

 —

 

1,741

China

 

11,985

 

63

 

699

 

 —

 

12,747

Asia, except Japan and China

 

912

 

305

 

1,173

 

 —

 

2,390

Brazil

 

1,785

 

17

 

144

 

118

 

2,064

Net operating revenue

 

20,351

 

839

 

6,139

 

159

 

27,488

 

Accounting policy

Vale recognizes revenue when the control of a good or service transfers to a customer of an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Net revenue excludes any applicable sales taxes.

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

Generally, the contract payment terms consider the upfront payments or the use of credit letters. The payment terms do not have a significant financing component and were not changed from previous years. In some cases, the sale price is determined on a provisional basis at the date of sale and adjustments to the sale price subsequently occur based on movements in the 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 sale mechanism embedded within these sale arrangements has the character of a derivative. Accordingly, the fair value of the final sale price adjustment is re-estimated continuously and changes in fair value are recognized as operational revenue in the income statement.

Commodity price risk – The commodity price risk arises from volatility of iron ore, nickel, copper and coal prices. The Company is mostly exposed to the fluctuations in the iron ore and copper price. The selling price of these products can be measured reliably at each period, since the price is quoted in an active market.

As of December 31, 2018, the Company had 27 million tons (2017: 33 million tons) provisionally priced based on iron ore forward prices and 78 thousand tons (2017: 106 thousand tons) provisionally priced based on copper forward prices. The final price of these sales will be determined during the first quarter of 2019. A 10% change in the price of iron ore realized on the provisionally priced sales, with all other factors held constant, would increase or reduce net income by US$185. A 10% change in the price of copper realized on the provisionally priced sales, with all other factors held constant, would increase or reduce net income by US$56.