Vale S.A. | CIK:0000917851 | 3

  • Filed: 4/13/2018
  • Entity registrant name: Vale S.A. (CIK: 0000917851)
  • Generator: Merrill
  • SEC filing page: http://www.sec.gov/Archives/edgar/data/917851/000104746918002777/0001047469-18-002777-index.htm
  • XBRL Instance: http://www.sec.gov/Archives/edgar/data/917851/000104746918002777/vale-20171231.xml
  • XBRL Cloud Viewer: Click to open XBRL Cloud Viewer
  • EDGAR Dashboard: https://edgardashboard.xbrlcloud.com/edgar-dashboard/?cik=0000917851
  • Open this page in separate window: Click
  • ifrs-full:DisclosureOfBorrowingsExplanatory

     

    20.        Loans, borrowings, cash and cash equivalents and financial investments

     

    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.

     

     

     

    December 31, 2017

     

    December 31, 2016

     

    Debt contracts in the international markets

     

    17,288

     

    21,130

     

    Debt contracts in Brazil

     

    5,201

     

    8,192

     

     

     

     

     

     

     

    Total of loans and borrowings

     

    22,489

     

    29,322

     

     

     

     

     

     

     

    (-) Cash and cash equivalents

     

    4,328

     

    4,262

     

    (-) Financial investments

     

    18

     

    18

     

     

     

     

     

     

     

    Net debt

     

    18,143

     

    25,042

     

     

     

     

     

     

     

     

    b)Cash and cash equivalents

     

    Cash and cash equivalents includes cash, immediately redeemable deposits and short-term investments with an insignificant risk of change in value. They are readily convertible to cash, being US$1,790 denominated in R$, indexed to the Brazilian Interbank Interest rate (“DI Rate”or”CDI”), US$2,395 denominated in US$, mainly time deposits and US$143 denominated in other currencies.

     

    c)Loans and borrowings

     

    i)Total debt

     

     

     

    Current liabilities

     

    Non-current liabilities

     

     

     

    December 31, 2017

     

    December 31, 2016

     

    December 31, 2017

     

    December 31, 2016

     

    Debt contracts in the international markets

     

     

     

     

     

     

     

     

     

    Floating rates in:

     

     

     

     

     

     

     

     

     

    US$

     

    310

     

    234

     

    2,764

     

    5,489

     

    EUR

     

     

     

    240

     

    211

     

    Fixed rates in:

     

     

     

     

     

     

     

     

     

    US$

     

     

     

    12,588

     

    13,083

     

    EUR

     

     

     

    900

     

    1,583

     

    Other currencies

     

    17

     

    17

     

    206

     

    209

     

    Accrued charges

     

    263

     

    304

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    590

     

    555

     

    16,698

     

    20,575

     

     

     

     

     

     

     

     

     

     

     

    Debt contracts in Brazil

     

     

     

     

     

     

     

     

     

    Floating rates in:

     

     

     

     

     

     

     

     

     

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

     

    447

     

    402

     

    3,195

     

    5,621

     

    Basket of currencies and US$ indexed to LIBOR

     

    339

     

    343

     

    708

     

    1,217

     

    Fixed rates in:

     

     

     

     

     

     

     

     

     

    R$

     

    68

     

    66

     

    173

     

    216

     

    Accrued charges

     

    259

     

    294

     

    12

     

    33

     

     

     

     

     

     

     

     

     

     

     

     

     

    1,113

     

    1,105

     

    4,088

     

    7,087

     

     

     

     

     

     

     

     

     

     

     

     

     

    1,703

     

    1,660

     

    20,786

     

    27,662

     

     

     

     

     

     

     

     

     

     

     

     

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

     

     

     

    Principal

     

     

     

     

     

    Bank loans

     

    Capital markets

     

    Development
    agencies

     

    Total

     

    Estimated future
    interest payments (i)

     

    2018

     

    161

     

     

    1,020

     

    1,181

     

    1,245

     

    2019

     

    849

     

     

    901

     

    1,750

     

    1,149

     

    2020

     

    983

     

    831

     

    761

     

    2,575

     

    1,090

     

    2021

     

    574

     

    1,353

     

    696

     

    2,623

     

    945

     

    Between 2022 and 2025

     

    503

     

    3,529

     

    950

     

    4,982

     

    2,727

     

    2026 onwards

     

    87

     

    8,585

     

    172

     

    8,844

     

    5,929

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    3,157

     

    14,298

     

    4,500

     

    21,955

     

    13,085

     

     

     

     

     

     

     

     

     

     

     

     

     

     

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

     

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

     

    Loans and borrowings

     

    Average interest rate (i)

     

    Total debt

     

    US$

     

    5.39

    %

    16,940

     

    R$ (ii)

     

    8.14

    %

    4,147

     

    EUR (iii)

     

    3.34

    %

    1,177

     

    Other currencies

     

    3.23

    %

    225

     

     

     

     

     

     

     

     

     

     

     

    22,489

     

     

     

     

     

     

     

     

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

    (ii)  R$ denominated debt that bears interest at IPCA, CDI, TR or TJLP, plus spread. For a total of US$2,329 the Company entered into derivative transactions to mitigate the exposure to the cash flow variations of the floating rate debt denominated in R$, resulting in an average cost of 1.89% per year in US$.

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

     

    ii) Reconciliation of debt to cash flows arising from financing activities

     

     

     

     

     

    Cash flow

     

    Non-cash changes

     

     

     

     

     

    December 31,
    2016

     

    Additions

     

    Repayments

     

    Interest
    paid

     

    Transferences

     

    Effect of
    exchange rate

     

    Interest
    accretion

     

    December 31,
    2017

     

    Loans and borrowings

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Current

     

    1,660

     

     

    (8,998

    )

    (1,686

    )

    8,971

     

    59

     

    1,697

     

    1,703

     

    Non-current

     

    27,662

     

    1,976

     

     

     

    (8,971

    )

    119

     

     

    20,786

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total

     

    29,322

     

    1,976

     

    (8,998

    )

    (1,686

    )

     

    178

     

    1,697

     

    22,489

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    iii)  Credit and financing lines

     

     

     

    Contractual

     

     

     

    Period of the

     

     

     

    Available amount

     

    Type

     

    currency

     

    Date of agreement

     

    agreement

     

    Total amount

     

    December 31, 2017

     

    Credit lines

     

     

     

     

     

     

     

     

     

     

     

    Revolving credit facilities

     

    US$

     

    May 2015

     

    5 years

     

    3,000

     

    3,000

     

    Revolving credit facilities

     

    US$

     

    June 2017

     

    5 years

     

    2,000

     

    2,000

     

    Financing lines

     

     

     

     

     

     

     

     

     

     

     

    BNDES - CLN 150

     

    R$

     

    September 2012

     

    10 years

     

    1,174

     

    6

     

    BNDES - S11D e S11D Logística

     

    R$

     

    May 2014

     

    10 years

     

    1,863

     

    307

     

     

    In June 2017, the Company signed a US$2,000 revolving credit facility, which will be available for five years, to replace the US$2,000 line that was signed in 2013, which was cancelled. At December 31, 2017, the total available amount in revolving credit facilities remains at US$5,000.

     

    Liquidity risk - The revolving credit facilities available today were acquired from a syndicate of several global commercial banks. 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.

     

    iv) Funding

     

    In February 2017, the Company issued through Vale Overseas Limited guaranteed notes due August 2026 totaling US$1,000.  The notes bears 6.250% coupon per year, payable semi-annually, and were sold at a price of 107.793% of the principal amount. The notes were consolidated with, and formed a single series with, Vale Overseas’s US$1,000 6.250% notes due 2026 issued on August, 2016. Vale applied the net proceeds from the offering to the early redemption of Vale’s €750 notes (due in March 2018).

     

    In September 2017, the Company redeemed all of its 5.625% guaranteed notes due 2019 issued through Vale Overseas Limited totaling US$1,000. Additionally, the Company conducted a Tender Offer for the outstanding 4.625% guaranteed notes due 2020 issued by its subsidiary Vale Overseas Limited. The total principal amount of 2020 Notes accepted for purchase pursuant to the Tender Offer was US$501 from a total of US$1,000.

     

    v) Guarantees

     

    As at December 31, 2017 and 2016, loans and borrowings are secured by property, plant and equipment and receivables in the amount of US$275 and US$472, respectively.

     

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

     

    vi) Covenants

     

    Some of the Company’s debt agreements with lenders contain financial covenants. The primary financial covenants in those agreements require maintaining certain ratios, such as debt to EBITDA and interest coverage. The Company has not identified any instances of noncompliance as at December 31, 2017 and 2016.

     

    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 22%. Borrowing costs that are not capitalized are recognized in the income statement in the period in which they are incurred.