XML 94 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Pension plans
12 Months Ended
Dec. 31, 2011
Pension plans  
Pension plans

18                                  Pension plans

 

The Company is the sponsor of pension plans mixed with characteristics of benefit and defined contribution (such as benefit plan Vale Mais), which includes retirement income and the risk benefits (death pension, retirement for disability and sickness benefit). These plans are calculated based on length of service, age, salary base and supplement to Social Security benefits. These plans are administered by Fundação Vale do Rio Doce de Seguridade Social — VALIA.

 

The Company also sponsors a pension plan with defined benefit characteristics. This plan was funded by monthly contributions made by the sponsor and employees, calculated on the basis of periodic actuarial estimates. With the creation of the plan Vale Mais in May 2000, more than 98% of active employees opted to transfer. The defined benefit is still there, covering almost exclusively retired participants and their beneficiaries. This plan is also administered by VALIA.

 

Additionally, a specific group of former employees are entitled to additional payments to the normal benefits of VALIA through Complementation Bonus plus a post-retirement benefit that covers medical, dental and pharmaceutical assistance to that specific group.

 

Vale Fertilizantes and its wholly owned subsidiaries pay to employees who are eligible to the FGTS’ fine according to union agreement and provide certain health benefits for retired employees who are eligible.

 

The Company also has defined benefit plans and other post-employment benefits administered by other foundations and social security entities which, together, benefiting all employees.

 

The following information details the status of the defined benefit elements of all plans in accordance with employers disclosure about pensions and other post retirement benefits, as well as costs related to them.

 

We use a measurement date December 31 for our pension and post retirement benefit plans.

 

a)                                      Change in benefit obligation

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Benefit obligation at beginning of year

 

3,623

 

5,667

 

1,601

 

3,661

 

3,923

 

1,431

 

Benefit initial recognized consolidation

 

 

 

 

385

 

12

 

58

 

Transfers

 

1,132

 

(1,132

)

 

(936

)

936

 

 

Service cost

 

18

 

79

 

32

 

2

 

59

 

26

 

Interest cost

 

517

 

272

 

102

 

329

 

360

 

102

 

Plan amendment

 

 

2

 

(23

)

(28

)

10

 

(2

)

Assumptions changes

 

141

 

39

 

10

 

87

 

65

 

6

 

Benefits paid/ Actual distribution

 

(345

)

(363

)

(82

)

(237

)

(364

)

(78

)

Plan settlements

 

 

(26

)

(8

)

 

 

 

Effect of exchange rate changes

 

(539

)

(138

)

(67

)

126

 

241

 

71

 

Actuarial loss

 

64

 

162

 

129

 

234

 

425

 

(13

)

Benefit obligation at end of year

 

4,611

 

4,562

 

1,694

 

3,623

 

5,667

 

1,601

 

 

b)                                      Change in plan assets

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Fair value of plan assets at beginning of year

 

5,585

 

4,645

 

13

 

4,996

 

3,229

 

11

 

Fair value initial recognized consolidation

 

 

 

 

451

 

10

 

 

Transfers

 

1,105

 

(1,105

)

 

(866

)

866

 

 

Actual return on plan assets

 

573

 

125

 

 

1,094

 

541

 

1

 

Employer contributions

 

65

 

512

 

82

 

2

 

169

 

80

 

Benefits paid/ Actual distribution

 

(345

)

(363

)

(82

)

(265

)

(364

)

(80

)

Plan settlements

 

 

(26

)

(11

)

 

 

 

Effect of exchange rate changes

 

(706

)

(126

)

(1

)

173

 

194

 

1

 

Fair value of plan assets at end of year

 

6,277

 

3,662

 

1

 

5,585

 

4,645

 

13

 

 

A special contribution was made to the Vale Canada Limited defined underfunded benefit plans of US$342 during the period. The contribution was made to bring the adequate ratios which provide Vale Canada with more certain funding requirements for 2011-2013.

 

Plan assets managed by Valia on December 31, 2011, December 31, 2010 and January 1, 2010 include investments in portfolio of our own stock of US$340, US$519 and US$587, investments in debentures worth US$63, US$64 and US$69 and equity investments from related parties amounting to US$84, US$81 and US$164, respectively. They also include on December 31, 2011, 31 December 2010 and January 1, 2010, US$3,552, US$4,150 and US$3,261 of securities of the Federal Government. The assets of the pension plans of Vale Canada Limited in securities of the Government of Canada on December 31, 2011, 2010 and January 1, 2010, amounted to US$653, US$436 and US$391, respectively. The assets of Vale Fertilizantes and Ultrafértil in December 31, 2011 and December 31, 2010 in securities of the Federal Government worth US$149 and 158, respectively.

 

c)                                      Funded Status and Financial Position

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Noncurrent assets

 

1,666

 

 

 

1,962

 

 

 

Current liabilities

 

 

(69

)

(78

)

 

(35

)

(133

)

Non-current liabilities

 

 

(831

)

(1,615

)

 

(987

)

(1,455

)

Funded status

 

1,666

 

(900

)

(1,693

)

1,962

 

(1,022

)

(1,588

)

 

d)                                      Assumptions used (nominal terms)

 

All calculations involve future actuarial projections for some parameters, such as salaries, interest, inflation, the behavior of INSS benefits, mortality, disability, etc. No actuarial results can be analyzed without prior knowledge of the scenario of assumptions used in the assessment.

 

The economic actuarial assumptions adopted were formulated considering the long life of the plan and should therefore be examined in that light. So, in the short term, they may not necessarily be realized.

 

For the evaluations the following economic assumptions were adopted:

 

 

 

Brazil

 

 

 

December 31, 2011

 

December 31, 2010

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Discount rate

 

10.78

% p.a.

11.30

% p.a.

11.30

% p.a.

11.30

% p.a.

11.30

% p.a.

11.30

% p.a.

Expected return on plan assets

 

14.25

% p.a.

13.79

% p.a.

N/A

 

12.00

% p.a.

11.50

% p.a.

N/A

 

Rate of compensation increase - up to 47 years

 

8,15

% p.a.

8,15

% p.a.

N/A

 

8.15

% p.a.

8.15

% p.a.

N/A

 

Rate of compensation increase - over 47 years

 

5.00

% p.a.

5.00

% p.a.

N/A

 

5.00

% p.a.

5.00

% p.a.

N/A

 

Inflation

 

5.00

% p.a.

5.00

% p.a.

5.00

% p.a.

5.00

% p.a.

5.00

% p.a.

5.00

% p.a.

Health care cost trend rate

 

N/A

 

N/A

 

8,15

% p.a.

N/A

 

N/A

 

8.15

% p.a.

 

 

 

Foreign

 

 

 

December 31, 2011

 

December 31, 2010

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Discount rate

 

N/A

 

5.43

% p.a.

5.10

% p.a.

N/A

 

6.21

% p.a.

5.44

% p.a.

Expected return on plan assets

 

N/A

 

6.51

% p.a.

6.50

% p.a.

N/A

 

7.02

% p.a.

6.50

% p.a.

Rate of compensation increase - up to 47 years

 

N/A

 

4.10

% p.a.

3.00

% p.a.

N/A

 

4.11

% p.a.

3.58

% p.a.

Rate of compensation increase - over 47 years

 

N/A

 

4.10

% p.a.

3.00

% p.a.

N/A

 

4.11

% p.a.

3.58

% p.a.

Inflation

 

N/A

 

2.00

% p.a.

2.00

% p.a.

N/A

 

2.00

% p.a.

2.00

% p.a.

Initial Health care cost trend rate

 

N/A

 

N/A

 

7.22

% p.a.

N/A

 

N/A

 

7.35

% p.a.

Ultimate Health care cost trend rate

 

N/A

 

N/A

 

4.49

% p.a.

N/A

 

N/A

 

4.49

% p.a.

 

e)                                      Pension costs

 

 

 

Three-month period ended in December 31, 2011 (unaudited)

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Underfunded other benefits

 

Service cost - benefits earned during the period

 

 

18

 

7

 

Interest cost on projected benefit obligation

 

92

 

101

 

27

 

Expected return on assets

 

(154

)

(92

)

 

Amortizations and (gain) / loss

 

 

4

 

(23

)

Net periodic pension cost (credit)

 

(62

)

31

 

11

 

 

 

 

Three-month period ended in September 30, 2011 (unaudited)

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Underfunded other benefits

 

Service cost - benefits earned during the period

 

 

18

 

8

 

Interest cost on projected benefit obligation

 

98

 

107

 

26

 

Expected return on assets

 

(164

)

(99

)

 

Amortizations and (gain) / loss

 

 

6

 

(5

)

Net periodic pension cost (credit)

 

(66

)

32

 

29

 

 

 

 

Three-month period ended in December 31, 2010 (unaudited)

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Underfunded other benefits

 

Service cost - benefits earned during the period

 

1

 

8

 

7

 

Interest cost on projected benefit obligation

 

85

 

91

 

23

 

Expected return on assets

 

(139

)

(76

)

 

Amortizations and (gain) / loss

 

 

6

 

(7

)

Net periodic pension cost (credit)

 

(53

)

29

 

23

 

 

 

 

Year ended as of December 31, 2011

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Underfunded other benefits

 

Service cost - benefits earned during the period

 

18

 

79

 

32

 

Interest cost on projected benefit obligation

 

517

 

272

 

102

 

Expected return on assets

 

(785

)

(258

)

 

Amortizations and (gain) / loss

 

 

24

 

(35

)

Net periodic pension cost (credit)

 

(250

)

117

 

99

 

 

 

 

Year ended as of December 31, 2010

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Underfunded other benefits

 

Service cost - benefits earned during the period

 

2

 

59

 

27

 

Interest cost on projected benefit obligation

 

329

 

361

 

97

 

Expected return on assets

 

(531

)

(321

)

 

Amortizations and (gain) / loss

 

 

18

 

(14

)

Net deferral

 

(1

)

 

 

Net periodic pension cost (credit)

 

(201

)

117

 

110

 

 

 

 

Year ended as of December 31, 2009

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Underfunded other benefits

 

Service cost - benefits earned during the period

 

11

 

43

 

17

 

Interest cost on projected benefit obligation

 

313

 

255

 

88

 

Expected return on assets

 

(431

)

(202

)

(1

)

Amortizations and (gain) / loss

 

14

 

3

 

(19

)

Net deferral

 

 

14

 

(14

)

Net periodic pension cost (credit)

 

(93

)

113

 

71

 

 

f)                                        Accumulated benefit obligation

 

 

 

December 31, 2011

 

December 31, 2010

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Accumulated benefit obligation

 

4,610

 

4,404

 

1,694

 

3,612

 

5,540

 

1,601

 

Projected benefit obligation

 

4,611

 

4,562

 

1,694

 

3,623

 

5,667

 

1,601

 

Fair value of plan assets

 

(6,277

)

(3,662

)

(1

)

(5,585

)

4,645

 

(13

)

 

g)                                     Impact of 1% variation in assumed health care cost trend rate

 

 

 

1 % increase

 

1 % decrease

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Accumulated postretirement benefit obligation (APBO)

 

258

 

213

 

(206

)

(172

)

Interest and service costs

 

22

 

12

 

(18

)

(17

)

 

h)                                     Other Cumulative Comprehensive Income (Deficit)

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Net prior service (cost) / credit

 

 

(15

)

 

 

(15

)

 

Net actuarial (loss) / gain

 

(181

)

(885

)

292

 

243

 

(628

)

335

 

Effect of exchange rate changes

 

(24

)

3

 

 

(1

)

 

(1

)

Deferred income tax

 

70

 

249

 

(76

)

(82

)

201

 

(111

)

Amounts recognized in other cumulative comprehensive income (deficit)

 

(135

)

(648

)

216

 

160

 

(442

)

223

 

 

i)                                        Change in Other Cumulative Comprehensive Income (Deficit)

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Net prior service (cost) / credit not yet recognized in NPPC at beginning of period

 

 

(14

)

 

 

 

 

Net actuarial (loss) / gain not yet recognized in NPPC at beginning of period

 

242

 

(629

)

334

 

(18

)

(337

)

297

 

Transfers

 

 

 

 

8

 

(8

)

 

Deferred income tax at beginning of period

 

(82

)

201

 

(111

)

3

 

111

 

(94

)

Effect of initial recognition of cumulative comprehensive income (deficit)

 

160

 

(442

)

223

 

(7

)

(234

)

203

 

Reclassifications

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of net transition (obligation) / asset

 

 

(5

)

 

 

 

 

Amortization of net prior service (cost) / credited

 

 

5

 

 

 

 

 

Amortization of net actuarial (loss) / gain

 

 

19

 

2

 

 

(1

)

9

 

Total net actuarial (loss) / gain arising during period

 

(423

)

(290

)

(48

)

261

 

(277

)

11

 

Transfers

 

 

 

 

(8

)

8

 

 

Effect of exchange rate changes

 

(24

)

17

 

4

 

(1

)

(28

)

17

 

Deferred income tax

 

152

 

48

 

35

 

(85

)

90

 

(17

)

Total recognized in other cumulative comprehensive income (deficit)

 

(135

)

(648

)

216

 

160

 

(442

)

223

 

 

j)                                        Plan assets

 

Brazilian Plans

 

The Investment Policy Statements of pension plans sponsored for Brazilian employees are based on a long term macroeconomic scenario and expected returns. An Investment Policy Statement was established for each obligation by following results of a strategic asset allocation study.

 

Plan asset allocations comply with pension funds local regulation issued by CMN - Conselho Monetário Nacional (Resolução CMN 3792/09). We are allowed to invest in six different asset classes, defined as Segments by the law, as follows: Fixed Income, Equity, Structured Investments (Alternative Investments and Infra-Structure Projects), International Investments, Real Estate and Loans to Participants.

 

The Investment Policy Statements are approved by the Board, the Executive Directors and two Investments Committees. The internal and external portfolio managers are allowed to exercise investment discretion under the limitations imposed by the Board and the Investment Committees.

 

The pension fund has a risk management process with established policies that intend to identify measure and control all kind of risks faced by our plans, such as: market, liquidity, credit, operational, systemic and legal.

 

Foreign plans

 

The strategy for each of the pension plans sponsored by Vale Canada is based upon a combination of local practices and the specific characteristics of the pension plans in each country, including the structure of the liabilities, the risk versus reward trade-off between different asset classes and the liquidity required to meet benefit payments.

 

Overfunded pension plans

 

Brazilian Plans

 

The Defined Benefit Plan (the “Old Plan”) has the most part of its assets allocated in fixed income, mainly in Brazilian government bonds (such as TIPS) and corporate long term inflation linked corporate bonds with the objective of reducing the asset-liability volatility. The target is 55% of the total assets. This LDI (Liability Driven Investments) strategy, when considered together with the Loans to Participants segment, aims to hedge the plan’s liabilities against inflation risk and volatility. The target allocation for each investment segment or asset class in the following:

 

 

 

December 31, 2011

 

December 31, 2010

 

 

 

 

 

 

 

Fixed income

 

57

%

52

%

Equity

 

24

%

28

%

Structured investments

 

6

%

6

%

International investments

 

1

%

2

%

Real estate

 

8

%

7

%

Loans to participants

 

4

%

5

%

 

The Investment Policy has the objective of achieving the adequate diversification, current income and long term capital growth through the combination of all asset classes described above to fulfill its obligations with the adequate level of risk. This plan has an average nominal return of 20 % p.a. in dollars terms in the last 11 years.

 

The Vale Mais Plan (the “New Plan”) has obligations with both characteristics of defined benefit and variable contribution, as mentioned. The most part of its investments is in fixed income. It also implemented a LDI (Liability Driven Investments) strategy to reduce asset-liability volatility of the defined benefits plan’s component by using inflation linked bonds (like TIPS). The target allocation for this strategy is 55% of total assets of this sub-plan. The target allocation for each investment segment or asset class in the following:

 

 

 

December 31, 2011

 

December 31, 2010

 

 

 

 

 

 

 

Fixed income

 

56

%

59

%

Equity

 

24

%

24

%

Structured investments

 

3.5

%

2

%

International investments

 

0.5

%

1

%

Real estate

 

6

%

4

%

Loans to participants

 

10

%

10

%

 

The Defined Contribution Vale Mais component offers three options of asset classes mix that can be chosen by participants. The options are: Fixed Income — 100%; 80% Fixed Income and 20% Equities and 65% Fixed Income and 35% Equities. Loan to participants is included in the fixed income options. Equities management is done through investment fund that targets Ibovespa index.

 

The Investment Policy has the objective of achieving the adequate diversification, current income and long term capital growth through the combination of all asset classes described above to fulfill its obligations with the adequate level of risk. This plan has an average nominal return of 16 % p.a. in dollars terms in the last 11 years.

 

- Fair value measurements by category - Overfunded Plans

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Asset by category

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

2

 

2

 

 

 

6

 

6

 

 

 

Accounts Receivable

 

15

 

15

 

 

 

81

 

81

 

 

 

Equity securities - liquid

 

1,508

 

1,425

 

83

 

 

1,396

 

1,321

 

75

 

 

Debt securities - Corporate bonds

 

560

 

 

560

 

 

420

 

 

420

 

 

Debt securities - Government bonds

 

2,134

 

2,134

 

 

 

2,114

 

2,114

 

 

 

Investment funds - Fixed Income

 

2,292

 

2,292

 

 

 

1,610

 

1,610

 

 

 

Investment funds - Equity

 

539

 

539

 

 

 

513

 

513

 

 

 

International investments

 

13

 

13

 

 

 

23

 

23

 

 

 

Structured investments - Private Equity funds

 

194

 

 

 

194

 

128

 

 

 

128

 

Structured investments - Real estate funds

 

21

 

 

 

21

 

19

 

 

 

19

 

Real estate

 

482

 

 

 

482

 

288

 

 

 

288

 

Loans to Participants

 

345

 

 

 

345

 

182

 

 

 

182

 

Total

 

8,105

 

6,420

 

643

 

1,042

 

6,780

 

5,668

 

495

 

617

 

Funds not related to risk plans

 

(1,828

)

 

 

 

 

 

 

(1,195

)

 

 

 

 

 

 

Fair value of plan assets at end of year

 

6,277

 

 

 

 

 

 

 

5,585

 

 

 

 

 

 

 

 

- Fair value measurements using significant unobservable inputs — Level 3 (Overfunded)

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Private
Equity Funds

 

Real State
Funds

 

Real State

 

Loans to
Participants

 

Total

 

Private Equity
Funds

 

Real State
Funds

 

Real State

 

Loans to
Participants

 

Total

 

Beginning of the year

 

128

 

19

 

288

 

182

 

617

 

97

 

 

249

 

282

 

628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual return on plan assets

 

(8

)

 

79

 

49

 

120

 

(3

)

1

 

49

 

25

 

72

 

Initial recognized consolidation of Fosfertil

 

 

 

 

 

 

 

 

22

 

5

 

27

 

Assets sold during the period

 

(1

)

 

(22

)

(117

)

(140

)

(3

)

(1

)

(24

)

(75

)

(103

)

Assets purchases, sales and settlements

 

37

 

 

135

 

116

 

288

 

43

 

 

25

 

62

 

130

 

Cumulative translation adjustment

 

(16

)

(2

)

(35

)

(36

)

(89

)

4

 

1

 

9

 

7

 

21

 

Transfers in and/or out of Level 3

 

54

 

4

 

37

 

151

 

246

 

(10

)

18

 

(42

)

(124

)

(158

)

End of the year

 

194

 

21

 

482

 

345

 

1,042

 

128

 

19

 

288

 

182

 

617

 

 

The target return for private equity assets in 2012 is 11.94% p.a. for the Old Plan and 11.51% p.a.for the New Plan. The target allocation is 6% for the Old Plan and 5.3% for the New Plan, ranging between 2% and 10% for the Old Plan and ranging between 1% and 10% for the New Plan. These investments have a longer investment horizon and low liquidity that aim to profit from economic growth, especially in the infrastructure sector of the Brazilian economy. The fair value of usually non-liquid assets’ is closed to acquisition cost or book value. Some private equity funds, alternatively, apply the following methodologies: discounted cash flows analysis or analysis based on multiples.

 

The target return for loans to participants in 2012 is 16% p.a. The fair value pricing of these assets includes provisions for non-paid loans, according to the local pension fund regulation.

 

The target return for real estate assets in 2012 is 12.80% p.a. Fair value for these assets is closed to book value. The pension fund hires companies specialized in real estate valuation that do not act in the market as brokers. All valuation techniques follow the local regulation.

 

Underfunded pension plans

 

Brazilian Obligation

 

The obligation has an exclusive allocation in fixed income. A LDI (Liability Driven Investments) was also used strategy for this plan. Most of the resources were invested in long term Brazilian government bonds (similar to TIPS) and inflation linked corporate bonds with the objective of minimizing asset-liability volatility and reduce inflation risk.

 

The Investment Policy Statement has the objective of achieving the adequate diversification, current income and long term capital growth to fulfill its obligations with the adequate level of risk. This obligation has an average nominal return of 16% p.a. in local currency in the last 6 years.

 

Foreign plans

 

All pension plans except PT Inco, have resulted in a target asset allocation of 60% in equity investments and 40% in fixed income investments, with all securities being traded in the public markets.  Fixed income investments are in domestic bonds for each plan’s market and involve a mixture of government and corporate bonds.  Equity investments are primarily global in nature and involve a mixture of large, mid and small capitalization companies with a modest explicit investment in domestic equities for each plan. The Canadian plans also use a currency hedging strategy (each developed currency’s exposure is 50% hedged) due to the large exposure to foreign securities.   For PT Inco, the target allocation is 20% equity investment and the remainder in fixed income, with the vast majority of these investments being made within the domestic market.

 

- Fair value measurements by category - Underfunded Pension Plans

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Asset by category

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

41

 

17

 

24

 

 

52

 

22

 

30

 

 

Accounts Receivable

 

11

 

11

 

 

 

20

 

20

 

 

 

Equity securities

 

1,232

 

1,231

 

1

 

 

1,628

 

1,623

 

5

 

 

Debt securities

 

259

 

 

259

 

 

175

 

 

175

 

 

Debt securities - Government bonds

 

660

 

33

 

627

 

 

786

 

370

 

416

 

 

Investment funds - Fixed Income

 

1,007

 

439

 

568

 

 

1,799

 

1,079

 

720

 

 

Investment funds - Equity

 

450

 

74

 

376

 

 

437

 

91

 

346

 

 

International investments

 

2

 

 

2

 

 

6

 

3

 

3

 

 

Investment funds - Private Equity

 

 

 

 

 

216

 

216

 

 

 

Structured investments - Private Equity funds

 

 

 

 

 

15

 

 

 

15

 

Structured investments - Real estate funds

 

 

 

 

 

1

 

 

 

1

 

Real estate

 

 

 

 

 

37

 

 

 

37

 

Loans to Participants

 

 

 

 

 

151

 

 

 

151

 

Total

 

3,662

 

1,805

 

1,857

 

 

5,323

 

3,424

 

1,695

 

204

 

Funds not related to risk plans

 

 

 

 

 

 

 

 

(678

)

 

 

 

 

 

 

Fair value of plan assets at end of year

 

3,662

 

 

 

 

 

 

 

4,645

 

 

 

 

 

 

 

 

- Fair value measurements using significant unobservable inputs — Level 3 (Underfunded)

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Private 
Equity Funds

 

Real State
Funds

 

Real State

 

Loans to
Participants

 

Total

 

Private
Equity Funds

 

Real State
Funds

 

Real State

 

Loans to
Participants

 

Total

 

Beginning of the year

 

15

 

1

 

37

 

151

 

204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual return os plan assets

 

 

 

 

 

 

(2

)

 

4

 

20

 

22

 

Assets sold during the period

 

 

 

 

 

 

7

 

 

(2

)

(57

)

(52

)

Assets purchases, sales and settlemnts

 

 

 

 

 

 

 

 

10

 

58

 

68

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

1

 

6

 

7

 

Transfers in and/or out of Level 3

 

(15

)

(1

)

(37

)

(151

)

(204

)

10

 

1

 

24

 

124

 

159

 

End of the year

 

 

 

 

 

 

15

 

1

 

37

 

151

 

204

 

 

Underfunded other benefits

 

- Fair value measurements by category — Other Benefits

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Total

 

Level 1

 

Total

 

Level 1

 

Asset by category

 

 

 

 

 

 

 

 

 

Cash

 

1

 

1

 

13

 

13

 

Total

 

1

 

1

 

13

 

13

 

 

k)            Cash flows contributions

 

Employer contributions expected for 2012 are US$262.

 

l)             Estimated future benefit payments

 

The benefit payments, which reflect future service, are expected to be made as follows:

 

 

 

As of December 31, 2011

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Underfunded other benefits

 

2012 

 

282

 

403

 

89

 

2013 

 

279

 

393

 

93

 

2014 

 

279

 

387

 

96

 

2015 

 

272

 

387

 

99

 

2016 

 

269

 

383

 

101

 

2017 and thereafter

 

1,269

 

1,917

 

494

 

 

m)           Summary of participant data

 

 

 

As of December 31, 2011

 

As of December 31, 2010

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Underfunded
other benefits

 

Active participants

 

 

 

 

 

 

 

 

 

 

 

 

 

Number

 

202

 

67,951

 

74,729

 

245

 

59,923

 

67,990

 

Average age - years

 

50.0

 

36

 

35.9

 

49.8

 

36

 

36.4

 

Average service - years

 

27.2

 

7

 

7.7

 

27.1

 

8

 

8.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Terminated vested participants

 

 

 

 

 

 

 

 

 

 

 

 

 

Number

 

 

5,815

 

 

 

4,876

 

 

Average age - years

 

 

39

 

 

 

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirees and beneficiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

Number

 

18,380

 

18,189

 

32,633

 

18,496

 

18,078

 

32,765

 

Average age - years

 

66.3

 

71

 

63.7

 

65.6

 

71

 

62.5