6-K
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
October 2008
Companhia Vale do Rio Doce
Avenida Graça Aranha, No. 26
20030-900 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 þ 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 þ
(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 þ
(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 þ
(If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b). 82-___.)
 
 

 


 

Table of Contents
     
   
 
   
   

 


Table of Contents

     
(TROFEU TRANSPARENCIA LOGO)   (VALE LOGO)
(GRAPHIC)
Filed at CVM and SEC on 10/23/2008            
Gerência Geral de Controladoria — GECOL

 


Table of Contents

(VALE LOGO)
COMPANHIA VALE DO RIO DOCE
INDEX TO CONDENSED CONSOLIDATED FINANCIAL INFORMATION
         
    Page
    2  
 
       
    3  
 
       
    5  
 
       
    6  
 
       
    7  
 
       
    8  
 
       
    32  

1


Table of Contents

(VALE LOGO)
(PRICEWATERHOUSECOOPERS LOGO)
     
 
  PricewaterhouseCoopers
 
  Rua de Candelárie, 65 11° - 15°
 
  20091-020 Rio de Janeiro, RJ - Brasil
 
  Caixa Postal 949
 
  Telefone (21) 3232-6112
 
  Fax (21) 2516-6319
 
  www.pwc.com/br
Report of Independent Registered
Public Accounting Firm
To the Board of Directors and Stockholders
Companhia Vale do Rio Doce:
We have reviewed the accompanying condensed consolidated balance sheet of Companhia Vale do Rio Doce and its subsidiaries as of September 30, 2008, and the related condensed consolidated statements of income, of cash flows and of stockholders’ equity for each of the three-month periods ended September 30, 2008, and June 30, 2008 and September 30, 2007 and for the nine-month periods ended September 30, 2008 and September 30, 2007. This interim financial information is the responsibility of the Company’s management.
We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material modifications that should be made to the accompanying condensed consolidated interim financial information for it to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet as of December 31, 2007, and the related consolidated statements of income, of cash flows and of stockholders’ equity for the year then ended (not presented herein), and in our report dated February 28, 2008, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2007, is fairly stated in all material respects in relation to the consolidated balance sheet from which it has been derived.
     
(PRICEWATERHOUSECOOPERS)
   
PricewaterhouseCoopers
  Rio de Janeiro, Brazil
Auditores Independentes
  October 23, 2008

2


Table of Contents

(VALE LOGO)
Condensed Consolidated Balance Sheets
Expressed in millions of United States Dollars
                 
    September     December 31,  
    30, 2008     2007  
    (Unaudited)          
Assets
               
Current assets
               
Cash and cash equivalents
    14,626       1,046  
Short term investments
    634        
Accounts receivable
               
Related parties
    253       281  
Unrelated parties
    5,318       3,671  
Loans and advances to related parties
    149       64  
Inventories
    4,102       3,859  
Deferred income tax
    853       603  
Recoverable taxes
    1,369       1,159  
Others
    704       697  
 
           
 
    28,008       11,380  
 
           
 
               
Property, plant and equipment, net, and intangible assets
    54,462       54,625  
Investments in affiliated companies, joint ventures and other investments
    2,673       2,922  
Other assets
               
Goodwill on acquisition of subsidiaries
    3,479       3,791  
Loans and advances
               
Related parties
          3  
Unrelated parties
    89       127  
Prepaid pension cost
    923       1,009  
Prepaid expenses
    128       200  
Judicial deposits
    1,182       1,124  
Advances to suppliers — energy
    506       574  
Recoverable taxes
    160       199  
Unrealized gains on derivative instruments
    206       673  
Others
    309       90  
 
           
 
    6,982       7,790  
 
           
TOTAL
    92,125       76,717  
 
           

3


Table of Contents

(VALE LOGO)
Condensed Consolidated Balance Sheets
Expressed in millions of United States Dollars
(Except number of shares)
                 
    (Continued)  
    September     December 31,  
    30, 2008     2007  
    (Unaudited)        
Liabilities and stockholders’ equity
               
Current liabilities
               
Suppliers
    2,966       2,430  
Payroll and related charges
    710       734  
Minimum annual dividends attributed to stockholders
    1,340       2,683  
Current portion of long-term debt — unrelated parties
    733       1,249  
Short-term debt
    46       167  
Loans from related parties
    16       6  
Provision for income taxes
    637       1,198  
Taxes payable and royalties
    209       322  
Employees post retirement benefits
    137       131  
Sub-concession
    232       210  
Unrealized losses on derivative instruments
    98       346  
Provisions for asset retirement obligations
    61       64  
Others
    552       543  
 
           
 
    7,737       10,083  
 
           
Long-term liabilities
               
Employees post retirement benefits
    2,270       2,204  
Long-term debt — unrelated parties
    18,393       17,608  
Provisions for contingencies (Note 16 (b))
    1,794       2,453  
Deferred income tax
    5,150       5,725  
Provisions for asset retirement obligations
    939       911  
Sub-concession
    232       210  
Others
    1,661       1,692  
 
           
 
    30,439       30,803  
 
           
Minority interests
    2,731       2,555  
 
           
 
               
Commitments and contingencies (Note 16)
               
 
               
Stockholders’ equity (Note 12)
               
Preferred class A stock — 7,200,000,000 no-par-value shares authorized and 2,108,579,618 issued
    9,727       4,953  
Common stock — 3,600,000,000 no-par-value shares authorized and 3,256,724,482 issued
    15,262       7,742  
Treasury stock — 30,340,904 preferred and 56,582,040 common shares
    (389 )     (389 )
Additional paid-in capital
    393       498  
Mandatory convertible notes in common shares
    1,288       1,288  
Mandatory convertible notes in preferred shares
    581       581  
Other cumulative comprehensive income (loss)
    (4,348 )     1,655  
Undistributed retained earnings
    14,183       15,317  
Unappropriated retained earnings
    14,521       1,631  
 
           
 
    51,218       33,276  
 
           
TOTAL
    92,125       76,717  
 
           
The accompanying notes are an integral part of this condensed consolidated financial information.

4


Table of Contents

(VALE LOGO)
Condensed Consolidated Statements of Income
Expressed in millions of United States Dollars
(Except per share amounts)
                                         
                            Nine-month period ended  
    Three-month period ended (unaudited)     (unaudited)  
    September 30,             September 30,     September 30,     September 30,  
    2008     June 30, 2008     2007     2008     2007  
Operating revenues, net of discounts, returns and allowances
                                       
 
Sales of ores and metals
    10,425       9,445       6,927       26,727       21,228  
Revenues from logistic services
    473       462       391       1,297       1,136  
Aluminum products
    889       728       677       2,263       2,050  
Other products and services
    335       262       129       780       289  
 
                             
 
    12,122       10,897       8,124       31,067       24,703  
Taxes on revenues
    (383 )     (297 )     (226 )     (896 )     (624 )
 
                             
Net operating revenues
    11,739       10,600       7,898       30,171       24,079  
 
                             
 
                                       
Operating costs and expenses
                                       
 
                                       
Cost of ores and metals sold
    (4,051 )     (3,834 )     (3,053 )     (11,325 )     (9,941 )
Cost of logistic services
    (272 )     (256 )     (207 )     (740 )     (622 )
Cost of aluminum products
    (684 )     (561 )     (419 )     (1,738 )     (1,219 )
Others
    (109 )     (112 )     (106 )     (318 )     (177 )
 
                             
 
    (5,116 )     (4,763 )     (3,785 )     (14,121 )     (11,959 )
Selling, general and administrative expenses
    (374 )     (344 )     (287 )     (1,040 )     (821 )
Research and development
    (331 )     (269 )     (206 )     (790 )     (471 )
Others
    (383 )     11       (190 )     (535 )     (317 )
 
                             
 
    (6,204 )     (5,365 )     (4,468 )     (16,486 )     (13,568 )
 
                             
Operating income
    5,535       5,235       3,430       13,685       10,511  
 
                             
 
Non-operating income (expenses)
                                       
Financial income
    277       23       39       355       237  
Financial expenses
    (457 )     (349 )     (593 )     (1,366 )     (1,963 )
Gains (losses) on derivatives, net
    (587 )     655       384       (226 )     581  
Foreign exchange and monetary gains (losses), net
    (321 )     838       564       605       2,272  
Gain on sale of investments
                103       80       777  
 
                             
 
    (1,088 )     1,167       497       (552 )     1,904  
 
                             
Income before income taxes, equity results and minority interests
    4,447       6,402       3,927       13,133       12,415  
 
                             
Income taxes
                                       
Current
    (477 )     (1,173 )     (975 )     (2,304 )     (3,291 )
Deferred
    621       (333 )     28       584       306  
 
                             
 
    144       (1,506 )     (947 )     (1,720 )     (2,985 )
 
                             
Equity in results of affiliates, joint ventures and other investments
    290       260       165       669       459  
Minority interests
    (60 )     (147 )     (205 )     (231 )     (637 )
 
                             
Net income
    4,821       5,009       2,940       11,851       9,252  
 
                             
 
                                       
Basic and diluted earnings per share
                                       
Earnings per preferred share
    0.94       1.01       0.59       2.34       1.90  
Earnings per common share
    0.94       1.01       0.59       2.34       1.90  
Earnings per convertible notes linked to preferred share (*)
    1.19       1.52       0.86       3.37       2.66  
Earnings per convertible notes linked to common share (*)
    1.25       1.54       0.94       3.53       2.85  
 
(*)   Basic earnings per share only as dilution assumes conversion.
The accompanying notes are an integral part of this condensed consolidated financial information.

5


Table of Contents

(VALE LOGO)
Condensed Consolidated Statements of Cash Flows
Expressed in millions of United States Dollars
                                         
                            Nine-month period ended  
    Three-month period ended (unaudited)     (unaudited)  
    September 30,             September 30,     September 30,     September 30,  
    2008     June 30, 2008     2007     2008     2007  
Cash flows from operating activities:
                                       
Net income
    4,821       5,009       2,940       11,851       9,252  
Adjustments to reconcile net income to cash provided by operating activities:
                                       
Depreciation, depletion and amortization
    713       760       532       2,239       1,449  
Dividends received
    126       223       39       397       282  
Equity in results of affiliates, joint ventures and other investments
    (290 )     (260 )     (165 )     (669 )     (459 )
Deferred income taxes
    (621 )     333       (28 )     (584 )     (306 )
Loss on disposal of property, plant and equipment
    243       86       3       366        
Gain on sale of investments
                (103 )     (80 )     (777 )
Foreign exchange and monetary losses (gains), net
    1,133       (1,300 )     (519 )     (289 )     (2,571 )
Unrealized derivative losses (gains), net
    587       (655 )     (384 )     226       (581 )
Minority interests
    60       147       205       231       637  
Unrealized interest (income) expense, net
    83       (45 )     9       119       125  
Others
    1       (3 )     68       (20 )     69  
Decrease (increase) in assets:
                                       
Accounts receivable
    (1,481 )     (802 )     489       (2,081 )     100  
Inventories
    (77 )     (283 )     (194 )     (424 )     215  
Others
    5       79       (467 )     (71 )     (372 )
Increase (decrease) in liabilities:
                                       
Suppliers
    237       320       95       503       569  
Payroll and related charges
    97       177       121       26       64  
Income taxes
    (291 )     750       526       (259 )     975  
Others
    (14 )     (455 )     (327 )     (660 )     81  
 
                             
Net cash provided by operating activities
    5,332       4,081       2,840       10,821       8,752  
 
                             
Cash flows from investing activities:
                                       
Short term investments
    (634 )                 (634 )      
Loans and advances receivable
                                       
Related parties
                                       
Additions
          (34 )           (34 )     (1 )
Repayments
    15                   40       10  
Others
    (40 )     1       3       (39 )     2  
Judicial deposits
    (26 )     (2 )           (62 )     (75 )
Additions to investments
    (85 )     (11 )     (12 )     (109 )     (94 )
Additions to property, plant and equipment
    (1,553 )     (2,105 )     (1,367 )     (5,283 )     (4,106 )
Proceeds from disposal of investments
                134       134       1,042  
Cash used to acquire subsidiaries, net of cash acquired
                            (2,926 )
 
                             
Net cash used in investing activities
    (2,323 )     (2,151 )     (1,242 )     (5,987 )     (6,148 )
 
                             
Cash flows from financing activities:
                                       
Short-term debt, additions
    65       209       472       1,075       2,462  
Short-term debt, repayments
    (65 )     (449 )     (472 )     (1,186 )     (3,163 )
Loans
                                       
Related parties
                                       
Additions
          3       5       21       258  
Repayments
    (16 )     (2 )           (20 )     (234 )
Issuances of long-term debt
                                       
Others
    71       236       54       1,637       6,566  
Repayments of long-term debt
                                       
Others
    (313 )     (647 )     (871 )     (1,065 )     (11,016 )
Mandatorily proceeds convertible notes
                            1,869  
Capital increase
    12,190                   12,190        
Interest attributed to stockholders
          (1,250 )           (1,250 )     (825 )
Dividends to minority interest
          (87 )           (87 )     (285 )
 
                             
Net cash provided by (used in) financing activities
    11,932       (1,987 )     (812 )     11,315       (4,368 )
 
                             
Increase (decrease) in cash and cash equivalents
    14,941       (57 )     786       16,149       (1,764 )
Effect of exchange rate changes on cash and cash equivalents
    (2,469 )     (53 )     (52 )     (2,569 )     (176 )
Cash and cash equivalents, beginning of period
    2,154       2,264       1,774       1,046       4,448  
 
                             
Cash and cash equivalents, end of period
    14,626       2,154       2,508       14,626       2,508  
 
                             
Cash paid during the period for:
                                       
Interest on short-term debt
    (1 )     (5 )     (1 )     (11 )     (41 )
Interest on long-term debt
    (305 )     (357 )     (324 )     (941 )     (928 )
Income tax
    (726 )     (320 )     (691 )     (2,718 )     (2,552 )
 
                                       
Non-cash transactions
                                       
Interest capitalized
    (14 )     (14 )     (20 )     (45 )     (63 )
The accompanying notes are an integral part of this condensed consolidated financial information.

6


Table of Contents

(VALE LOGO)
Condensed Consolidated Statements of Changes in Stockholders’ Equity
Expressed in millions of United States Dollars
(except number of shares and per-share amounts)
                                         
    Three-month period ended (unaudited)     Nine-month period ended (unaudited)  
    September 30,             September 30,     September 30,     September 30,  
    2008     June 30, 2008     2007     2008     2007  
Preferred class A stock (including twelve special shares)
                                       
Beginning of the period
    4,953       4,953       4,953       4,953       4,702  
Capital increase
    4,774                   4,774        
Transfer from undistributed retained earnings
                            251  
 
                             
End of the period
    9,727       4,953       4,953       9,727       4,953  
 
                             
Common stock
                                       
Beginning of the period
    7,742       7,742       7,742       7,742       3,806  
Capital increase
    7,520                   7,520        
Transfer from undistributed retained earnings
                            3,936  
 
                             
End of the period
    15,262       7,742       7,742       15,262       7,742  
 
                             
Treasury stock
                                       
Beginning and end of the period
    (389 )     (389 )     (389 )     (389 )     (389 )
 
                             
Additional paid-in capital
                                       
Beginning of the period
    498       498       498       498       498  
Change in the period
    (105 )                 (105 )      
 
                             
End of the period
    393       498       498       393       498  
 
                             
Mandatory convertible notes in common shares
                                       
Beginning of the period
    1,288       1,288       1,288       1,288       1,288  
 
                             
Mandatory convertible notes in preferred shares
                                       
Beginning of the period
    581       581       581       581       581  
 
                             
Other cumulative comprehensive income (deficit)
                                       
Cumulative translation adjustments
                                       
Beginning of the period
    2,842       1,135       (464 )     1,340       (1,628 )
Change in the period
    (6,835 )     1,707       1,467       (5,333 )     2,631  
 
                             
End of the period
    (3,993 )     2,842       1,003       (3,993 )     1,003  
 
                             
Unrealized gain (loss) on available-for-sale securities
                                       
Beginning of the period
    111       205       205       211       271  
Change in the period
    (190 )     (94 )     24       (290 )     (42 )
 
                             
End of the period
    (79 )     111       229       (79 )     229  
 
                             
Surplus (deficit) accrued pension plan
                                       
Beginning of the period
    164       60       472       75       353  
Change in the period
    (468 )     104       68       (379 )     187  
 
                             
End of the period
    (304 )     164       540       (304 )     540  
 
                             
Cash flow hedge
                                       
Beginning of the period
    8       2       14       29        
Change in the period
    20       6       9       (1 )     23  
 
                             
End of the period
    28       8       23       28       23  
 
                             
Total other cumulative comprehensive income (loss)
    (4,348 )     3,125       1,795       (4,348 )     1,795  
 
                             
Undistributed retained earnings
                                       
Beginning of the period
    17,021       15,508       6,233       15,317       9,555  
Transfer from/to unappropriated retained earnings
    (2,838 )     1,513       327       (1,134 )     1,192  
Transfer to capital stock
                            (4,187 )
 
                             
End of the period
    14,183       17,021       6,560       14,183       6,560  
 
                             
Unappropriated retained earnings
                                       
Beginning of the period
    6,886       3,435       7,952       1,631       2,505  
Net income
    4,821       5,009       2,940       11,851       9,252  
Interest attributed to mandatory covertible debt
                                       
Preferred class A stock
    (8 )     (15 )     (14 )     (31 )     (14 )
Common stock
    (16 )     (30 )     (27 )     (64 )     (27 )
Appropriation from/to undistributed retained earnings
    2,838       (1,513 )     (327 )     1,134       (1,192 )
 
                             
End of the period
    14,521       6,886       10,524       14,521       10,524  
 
                             
Total stockholders’ equity
    51,218       41,705       33,552       51,218       33,552  
 
                             
 
                                       
Preferred class A stock (including twelve special shares)
    2,108,579,618       1,919,516,400       1,919,516,400       2,108,579,618       1,919,516,400  
Common stock
    3,256,724,482       2,999,797,716       2,999,797,716       3,256,724,482       2,999,797,716  
Treasury stock
                                       
Beginning of the period
    (86,923,052 )     (86,923,052 )     (86,923,328 )     (86,923,184 )     (86,927,072 )
Sales
    108             144       240       3,888  
 
                             
End of the period
    (86,922,944 )     (86,923,052 )     (86,923,184 )     (86,922,944 )     (86,923,184 )
 
                             
 
    5,278,381,156       4,832,391,064       4,832,390,932       5,278,381,156       4,832,390,932  
 
                             
The accompanying notes are an integral part of this condensed consolidated financial information

7


Table of Contents

(VALE LOGO)
Notes to the Condensed Consolidated Financial Information
Expressed in millions of United States Dollars, unless otherwise stated
1   The Company and its operation
 
    Companhia Vale do Rio Doce (Vale) is a limited liability company, duly organized under the laws of the Federative Republic of Brazil. Operations are carried out through Vale and our subsidiary companies, joint ventures and affiliates, and mainly consist of mining, non-ferrous metal production, logistics and steel activities.
 
    On September 30, 2008, the main operating subsidiaries we consolidate are described as follows:
                         
            % voting   Head office    
Subsidiary   % ownership   capital   location   Principal activity
Alumina do Norte do Brasil S.A. — Alunorte (“Alunorte”)
    57.03       59.02     Brazil   Alumina
Alumínio Brasileiro S.A. — Albras (“Albras”)
    51.00       51.00     Brazil   Aluminum
CADAM S.A (CADAM)
    61.48       100.00     Brazil   Kaolin
CVRD Overseas Ltd.
    100.00       100.00     Cayman Islands   Trading
Ferrovia Centro-Atlântica S. A.
    100.00       100.00     Brazil   Logistics
Mineração Onça Puma Ltda
    100.00       100.00     Brazil   Nickel
Minerações Brasileiras Reunidas S.A. — MBR
    92.99       92.99     Brazil   Iron ore
Pará Pigmentos S.A. (“PPSA”)
    86.17       85.57     Brazil   Kaolin
PT International Nickel Indonesia Tbk (“PT Inco”)
    61.16       61.16     Indonesia   Nickel
Rio Doce Manganês S.A.
    100.00       100.00     Brazil   Manganese and Ferroalloys
Rio Doce Manganèse Europe — RDME
    100.00       100.00     France   Ferroalloys
Rio Doce Manganese Norway — RDMN
    100.00       100.00     Norway   Ferroalloys
Vale Australia Pty Ltd.
    100.00       100.00     Australia   Coal
Vale Inco Limited
    100.00       100.00     Canada   Nickel
Vale International S.A (formerly CVRD International S.A)
    100.00       100.00     Swiss   Trading
Valesul Aumínio S.A.
    100.00       100.00     Brazil   Aluminum
2   Basis of consolidation
 
    All majority-owned subsidiaries in which we have both share and management control are consolidated. All significant intercompany accounts and transactions are eliminated. Our variable interest entities in which we are the primary beneficiary are consolidated. Investments in unconsolidated affiliates and joint ventures are accounted for under the equity method (Note 9).
 
    We evaluate the carrying value of our equity accounted investments in relation to publicly quoted market prices when available. If the quoted market price is below book value, and such decline is considered other than temporary, we write-down our equity investments to quoted market value.
 
    We define joint ventures as businesses in which we and a small group of other partners each participate actively in the overall entity management, based on a shareholders agreement. We define affiliates as businesses in which we participate as a minority stockholder but with significant influence over the operating and financial policies of the investee.
 
    Our participation in hydroelectric projects are made via consortium contracts under which we have an undivided interests in assets and are liable for our proportionate share of liabilities and expenses, which are based on our proportionate share of power output. We do not have joint liability for any obligations, and all our recorded costs, income, assets and liabilities relate to the entities within our group. Since there is no separate legal entity for these projects, there are no separate financial statements, income tax return, net income or shareholders’ equity. Brazilian corporate law explicitly states that no separate legal entity arises from consortium contract. Accordingly, we recognize our proportionate share of costs and our undivided interest in assets relating to hydroelectric projects.

8


Table of Contents

(VALE LOGO)
3   Basis of Presentation
 
    Our condensed consolidated interim financial information for the three-month periods ended September 30, 2008, June 30, 2008, and September 30, 2007 and for the nine-month periods ended September 30, 2008 and 2007, prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”), are unaudited. However, in our opinion, such condensed consolidated financial information includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the results for interim periods. The results of operations for the three-month and nine-month periods ended September 30, 2008, are not necessarily indicative of the actual results expected for the full fiscal year ending December 31, 2008.
 
    These condensed consolidated financial information should be read in conjunction with our audited consolidated financial statements as of and for the year ended December 31, 2007, prepared in accordance with US GAAP.
 
    In preparing the condensed consolidated financial information, we are required to use estimates to account for certain assets, liabilities, revenues and expenses. Our condensed consolidated financial statements therefore include various estimates concerning the selection of useful lives of property, plant and equipment, provisions necessary for contingent liabilities, fair values assigned to assets and liabilities acquired and assumed in business combinations, income tax uncertainties, employee post-retirement benefits and other similar evaluations. Actual results may vary from our estimates.
 
    The U.S. Dollar amounts for the periods and years presented, regarding the entities that that have a functional currency different from the U.S. Dollar, which is our presentation currency, have been translated from the original functional currency amounts in accordance with the criteria set forth in Statement of Financial Accounting Standards (SFAS) 52 — “Foreign Currency Translation” (SFAS 52).
 
    As a result, we have translated: (a) all assets and liabilities for each balance sheet presented at the closing rate at each balance sheet date (or the first available exchange rate if exchange on the last day of the period was not available), (b) all accounts in the statement of income at average exchange rates prevailing during the period. The translation gain or loss resulting from this remeasurement process is included in the cumulative translation adjustments account in stockholders’ equity.
 
    The exchange rates used to translate the assets and liabilities of the Brazilian operations at September 30, 2008 and December 31, 2007, were R$ 1.9143 and R$ 1.7713, respectively.
 
4   Recently-issued accounting pronouncements
 
    In October 2008, the FASB issued FASB Staff Position No. FAS 157-3, “Determining the Fair Value of a Financial Asset in a Market That Is Not Active” (FSP 157-3), which clarifies the application of SFAS 157 when the market for a financial asset is inactive. Specifically, FSP 157-3 clarifies how (1) management’s internal assumptions should be considered in measuring fair value when observable data are not present, (2) observable market information from an inactive market should be taken into account, and (3) the use of broker quotes or pricing services should be considered in assessing the relevance of observable and unobservable data to measure fair value. The guidance in FSP 157-3 is effective immediately.
 
    In June 2008, the Financial Accounting Standards Board (FASB) issued FSP EITF 03-6-1, “Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities”. The objective of this FSP is to addresses whether instruments granted in share-based payment transactions are participating securities prior to vesting and, therefore, need to be included in the earnings allocation in computing earnings per share (EPS) under the two-class method described in paragraphs 60 and 61 of FASB Statement No. 128, Earnings per Share. It is effective for financial statements issued for fiscal years and interim periods beginning after December 15, 2008. Early application is not permitted. We are currently studying the effects of this pronouncement.

9


Table of Contents

(VALE LOGO)
    In May 2008, the Financial Accounting Standards Board (FASB) issued FSP APB 14-1, “Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement)”. This FASB Staff Position (FSP) clarifies that convertible debt instruments that may be settled in cash upon conversion (including partial cash settlement) are not addressed by paragraph 12 of APB Opinion No. 14, Accounting for Convertible Debt and Debt Issued with Stock Purchase Warrants. Additionally, this FSP specifies that issuers of such instruments should separately account for the liability and equity components in a manner that will reflect the entity’s nonconvertible debt borrowing rate when interest cost is recognized in subsequent periods. This FSP is effective for financial statements issued for fiscal years beginning after December 15, 2008. We are currently studying the effects of this pronouncement.
 
    In May 2008, the Financial Accounting Standards Board (FASB) issued FSP FAS 162, “The Hierarchy of Generally Accepted Accounting Principles”. The objective of this FSP is to identify the sources of accounting principles and the framework for selecting the principles used in the preparation of financial statements of nongovernmental entities that are presented in conformity with generally accepted accounting principles (GAAP) in the United States (the GAAP hierarchy). This Statement shall be effective 60 days following the SEC’s approval of the Public Company Accounting Oversight Board (PCAOB) amendments to AU Section 411, The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles. There are no specific disclosure requirements with this statement.
 
    In April 2008, the Financial Accounting Standard s Board (FASB) issued FSP FAS 142-3, “Determination of the Useful Life of Intangible Assets”. The objective of this FSP is to address situations of renewing or extending the useful life of a recognized intangible asset. It is effective for financial statements issued for fiscal years and interim periods beginning after December 15, 2008. Early application is not permitted. We are currently studying the effects of this pronouncement.
 
5   Major acquisitions and disposals
 
    In February 2008, we sold all of our interest in Jubilee Mines N.L. (held by our subsidiary Vale Inco), corresponding to 4.83% of its common shares, for US$ 134 generating a gain of US$ 80.
 
    In October, 2007 we were awarded, in a public auction, a 30-year sub-concession agreement, under which we purchased the right to use the Ferrovia Norte Sul S.A. — FNS for US$ 837, payable in three installments. The first installment, equivalent to US$ 412 and corresponding to 50% was paid in December 2007. The second and third installments, each one representing 25% of the total amount, are to be paid in December 2008, and 2009, upon the completion of the railroad. The outstanding installments are indexed to the general price index (IGP-DI) and accrue interest of 12% p.a.
 
    In July 2007, we sold our interest in Lion Ore Mining International Ltd.(held by our subsidiary Vale Inco), corresponding to 1.8% of its common shares for US$ 105, generating a gain of US$ 80.
 
    In June 2007, we sold through primary and secondary public offerings, 25,213,664 common shares, representing 57.84% of the total capital of our subsidiary Log-In Logística Intermodal S.A. (“Log-In”) for US$ 179, recording a gain of US$ 155.
 
    In July 2007, we sold an additional 5.1% stake in Log-In for US$ 24 recording a gain of US$ 21. At December 31, 2007, we held 31.33% of the voting and total capital of this entity, which is accounted for as at the equity method.
 
    In May 2007, we sold in a public offering, part of our stockholding in Usinas Siderúrgicas de Minas Gerais S.A. — USIMINAS, an available-for-sale investee, for US$ 728, recording a gain of US$ 456. We have retained the minimum number of shares required to participate in the current shareholders agreement of the investee.

10


Table of Contents

(VALE LOGO)
    In May 2007, we acquired a further 6.25% of the total share capital of Empreendimentos Brasileiros de Mineração S.A. (EBM), which main asset is its interest in MBR, for US$ 231 and as a result, our direct and indirect stake in MBR increased to 92.99% of total and voting capital. We simultaneously entered into an usufruct agreement with minority shareholders whereby they transferred to us all rights and obligations with respect to their EBM shares, including rights to dividends for the next 30 years, for which we will make an initial payment of US$ 61 plus an annual fee of US$ 48 for each of the next 29 years. The present value of the future obligation is recorded as a liability and the corresponding charge recorded to minority interests in the balance sheet.
 
    In April 2007, we concluded the acquisition of 100% of Vale Australia (former AMCI Holdings Australia Pty — AMCI HA), a private company domiciled in Australia, which owns and operates coalmines in that country, for US$ 656.
 
6   Income taxes
 
    Income taxes in Brazil comprise federal income tax and social contribution, which is an additional federal tax. The statutory composed enacted tax rate applicable in the periods presented is 34% represented by a 25% federal income tax rate plus a 9% social contribution rate.
 
    In other countries where we have operations, the applicable tax rates vary from 1.67% to 40%.
 
    The amount reported as income tax expense in our consolidated financial statements is reconciled to the statutory rates as follows:
                                                                         
    Three-month period ended (unaudited)  
    September 30, 2008     June 30, 2008     September 30, 2007  
    Brazil     Foreign     Total     Brazil     Foreign     Total     Brazil     Foreign     Total  
Income before income taxes, equity results and minority interests
    334       4,113       4,447       4,067       2,335       6,402       2,062       1,865       3,927  
 
                                                     
Federal income tax and social contribution expense at statutory enacted rates
    (114 )     (1,398 )     (1,512 )     (1,383 )     (794 )     (2,177 )     (701 )     (634 )     (1,335 )
Adjustments to derive effective tax rate:
                                                                       
Tax benefit on interest attributed to stockholders
    278             278       7             7       124             124  
Difference on tax rates of foreign income
          808       808             602       602             529       529  
Functional currency — not taxable
          633       633             (287 )     (287 )           (314 )     (314 )
Tax incentives
    14             14       72             72       50             50  
Other non-taxable gains (losses)
    57       (134 )     (77 )     358       (81 )     277             (1 )     (1 )
 
                                                     
Federal income tax and social contribution expense in consolidated statements of income
    235       (91 )     144       (946 )     (560 )     (1,506 )     (527 )     (420 )     (947 )
 
                                                     
                                                 
    Nine-month period ended (unaudited)  
    September 30, 2008     September 30, 2007  
    Brazil     Foreign     Total     Brazil     Foreign     Total  
Income before income taxes, equity results and minority interests
    4,923       8,210       13,133       6,470       5,945       12,415  
 
                                   
Federal income tax and social contribution expense at statutory enacted rates
    (1,674 )     (2,791 )     (4,465 )     (2,200 )     (2,021 )     (4,221 )
Adjustments to derive effective tax rate:
                                               
Tax benefit on interest attributed to stockholders
    454             454       345             345  
Difference on tax rates of foreign income
          1,381       1,381             855       855  
Functional currency — not taxable
          315       315             (250 )     (250 )
Tax incentives
    101             101       167             167  
Other non-taxable gains (losses)
    356       138       494       91       28       119  
 
                                   
Federal income tax and social contribution expense in consolidated statements of income
    (763 )     (957 )     (1,720 )     (1,597 )     (1,388 )     (2,985 )
 
                                   
    We have certain income tax incentives relating to our manganese operations in Carajás, our potash operations in Rosario do Catete, our alumina and aluminum operations in Barcarena and our kaolin operations in Ipixuna and Mazagão. The incentives relating to manganese comprise partial exemption up to 2013. The incentive relating to alumina and potash comprise full income tax exemption on defined production levels, which expires in 2009 and 2013, respectively, while the partial exemption incentives relative to aluminum and kaolin expire in 2013. An amount equal to the tax saving must be appropriated to a reserve account within stockholders’ equity and may not be distributed in the form of cash dividends.

11


Table of Contents

(VALE LOGO)
    We also have income tax incentives related to our Goro Project under development in New Caledonia. These incentives include income tax holiday during the construction phase of the project and throughout a 15-year period commencing in the first year in which commercial production, as defined by the applicable legislation, is achieved followed by a five-year, 50 per cent income tax holiday. In addition, Goro qualifies for certain exemptions from indirect taxes such as import duties during the construction phase and throughout the commercial life of the project. Certain of these tax benefits, including the income tax holiday, are subject to an earlier phase out should the project achieve a specified cumulative rate of return. We are subject to a branch profit tax commencing in the first year in which commercial production is achieved, as defined by the applicable legislation. To date, we have not recorded any taxable income for New Caledonian tax purposes. The benefits of this legislation are expected to apply with respect to taxes payable once the Goro project is in operation.
 
    Effective January 1, 2007, the Company adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes.
 
    We are subject to examination by the tax authorities for up to five years regarding our operations in Brazil, ten years for Indonesia, and five and six years for Canada, except for Newfoundland which has no limit.
 
    Brazilian tax loss carryforwards have no expiration date though offset is restricted to 30% of annual taxable income.
 
    The reconciliation of the beginning and ending amounts of unrecognized tax benefits is as follows (note 16 (b)):
                 
    September 30,        
    2008 (unaudited)     December 31, 2007  
Beginning of the period
    1,046       663  
 
           
Increase resulting from tax positions taken
    372       264  
Decrease resulting from tax positions taken
    (352 )     (47 )
Changes in tax legislation
    2       29  
Effects of translation from Brazilian Reais into U. S.
    (64 )     137  
 
           
End of the period
    1,004       1,046  
 
           
7   Cash and cash equivalents
                 
    September 30,     December 31,  
    2008     2007  
    (Unaudited)          
Cash
    518       424  
Deposits denominated in Brazilian Reais
    9,151       123  
Deposits denominated in other currencies mainly United States dollars
    4,957       499  
 
           
 
    14,626       1,046  
 
           
    The increase in cash and cash equivalents corresponding mainly to the proceeds received from the global offering (note 12)
 
8   Inventories
                 
    September 30, 2008     December 31, 2007  
    (Unaudited)          
Finished products
               
Nickel (co-products and by-products)
    1,864       1,812  
Iron ore and pellets
    589       588  
Manganese and ferroalloys
    117       106  
Aluminum products
    172       176  
Kaolin
    46       42  
Copper concentrate
    24       15  
Coal
    33       38  
Others
    60       36  
Spare parts and maintenance supplies
    1,197       1,046  
 
           
 
    4,102       3,859  
 
           
    There was no write down recorded in the periods presented.

12


Table of Contents

(VALE LOGO)
9   Investments in affiliated companies and joint ventures
                                                                                                                                 
    September 30, 2008     Investments     Equity in results of affiliates, joint ventures and other investments     Dividends received  
                    (Unaudited)                                                                      
                                                                    Nine-month period ended                             Nine-month period ended  
                                                  Three-month period ended (unaudited)   September 30, (unaudited)     Three-month period ended (unaudited)     September 30, (unaudited)  
                            Net income                                                                                
    Participation in     Net     (loss) for the     September     December   September     June 30,     September                     September     June 30,     September              
    capital (%)     equity     period     30, 2008     31, 2007     30, 2008     2008     30, 2007     2008     2007     30, 2008     2008     30, 2007     2008     2007  
    voting     total                     (Unaudited)                                                                                          
Ferrous
                                                                                                                               
Companhia Nipo-Brasileira de Pelotização — NIBRASCO (1)
    51.11       51.00       221       129       113       61       36       34       5       66       10                                
Companhia Hispano-Brasileira de Pelotização — HISPANOBRÁS (1)
    51.00       50.89       157       102       80       43       17       33       3       52       12       6                   6       16  
Companhia Coreano-Brasileira de Pelotização — KOBRASCO (1)
    50.00       50.00       149       79       75       45       19       19       5       40       15                                
Companhia Italo-Brasileira de Pelotização — ITABRASCO (1)
    51.00       50.90       119       40       61       46       18       1       2       20       10                               8  
Minas da Serra Geral S.A. — MSG
    50.00       50.00       52       3       26       30       1             1       2       2                                
SAMARCO Mineração S.A. — SAMARCO (2)
    50.00       50.00       926       556       519       546       82       148       67       278       186       112       138       25       250       125  
Others
                            30       30       2       1       2       5       3                                
 
                                                                                               
 
                                    904       801       175       236       85       463       238       118       138       25       256       149  
Logistics
                                                                                                                               
LOG-IN Logística Intermodal S.A.(3)
    31.33       31.33       337       32       109       107       3       6       4       14       2             3             3        
MRS Logística S.A
    37.86       41.50       696       63       289       342       44       (47 )     31       26       84             34             34       27  
 
                                                                                               
 
                                    398       449       47       (41 )     35       40       86             37             37       27  
Holdings
                                                                                                                               
Steel
                                                                                                                               
California Steel Industries Inc. — CSI
    50.00       50.00       390       91       195       163       18       22       1       46       5                               11  
THYSSENKRUPP CSA Companhia Siderúrgica (Cost $431) - available-for-sale
    11.05       11.05                   443       388                                                              
Usinas Siderúrgicas de Minas Gerais S.A. – USIMINAS (cost $180) — available-for-sale (5)
                            199       465       8       10       7       18       31       8       10       7       18       31  
 
                                                                                               
 
                                    837       1,016       26       32       8       64       36       8       10       7       18       42  
Bauxite
                                                                                                                               
Mineração Rio do Norte S.A. — MRN
    40.00       40.00       315       101       126       184       18       8       21       40       63             38       7       86       64  
 
                                                                                               
 
                                    126       184       18       8       21       40       63             38       7       86       64  
Coal
                                                                                                                               
Henan Longyu Resources Co. Ltd
    25.00       25.00       752       256       188       115       28       19       12       64       34                                
Shandong Yankuang International Company Ltd
    25.00       25.00       99             25       23             1                   (2 )                              
 
                                                                                               
 
                                    213       138       28       20       12       64       32                                
Nickel
                                                                                                                               
Heron Resources Inc (cost $25) — available-for-sale
                            7       34                                                              
Jubilee Mines N.L (cost $5) (4) — available-for-sale
                                  126                                                              
Mirabela Nickel Ltd (cost $24) — available-for-sale
                            43       72                                                              
Hudbay Minerals formely Skye Resources Inc (cost $ 36) — available-for-sale
                            23       44                                                              
Others
                            20       23                   4             4                                
 
                                                                                               
 
                                    93       299                   4             4                                
Other affiliates and joint ventures
                                                                                                                               
Others
                            102       35       (4 )     5             (2 )                                    
 
                                                                                               
 
                                    102       35       (4 )     5             (2 )                                    
 
                                                                                               
 
                                    1,371       1,672       68       65       45       166       135       8       48       14       104       106  
 
                                                                                               
Total
                                    2,673       2,922       290       260       165       669       459       126       223       39       397       282  
 
                                                                                               
 
(1)   Although Vale held a majority of the voting interest of investees accounted for under the equity method, existing veto rights held by minority shareholders under shareholder agreements preclude consolidation;
 
(2)   Investment includes goodwill of US$ 67 in 2008 and US$ 61 in 2007;
 
(3)   Investment non consolidated since June, 2007;
 
(4)   Sold in February, 2008 (note 5);
 
(5)   Equity in results of affilites refers to dividends received.

13


Table of Contents

(VALE LOGO)
10   Short-term debt
 
    Our short-term borrowings are mainly from commercial banks and relate to export financing denominated in United States Dollars.
 
    Average interest rates on short-term borrowings were 4.16%, and 5.5% at September 30, 2008 and December 31, 2007, respectively.
 
11   Long-term debt
                                 
    Current liabilities     Long-term liabilities  
    September 30,     December     September 30,     December  
    2008     31, 2007     2008     31, 2007  
    (Unaudited)             (Unaudited)          
Foreign debt
                               
 
Loans and financing denominated in the following currencies:
                               
United States Dollars
    242       212       5,912       5,927  
Others
    25       64       207       214  
 
                               
Fixed Rate Notes — US$ denominated
                6,641       6,680  
Debt securities — export sales (*) — US$ denominated
    55       53       164       205  
Perpetual notes
                83       87  
Accrued charges
    179       282              
 
                       
 
    501       611       13,007       13,113  
 
                       
 
                               
Local debt
                               
 
Denominated in Long-Term Interest Rate — TJLP/CDI
    40       586       2,261       1,148  
Denominated in General Price Index-Market (IGPM)
          1       1       1  
Basket of currencies
    1       2       5       6  
Non-convertible debentures
                3,119       3,340  
Accrued charges
    191       49              
 
                       
 
    232       638       5,386       4,495  
 
                       
Total
    733       1,249       18,393       17,608  
 
                       
 
(*)   Debt securities secured by future receivables arising from export sales.
    The long-term portion at September 30, 2008 falls due as follows:
         
2009
    48  
2010
    2,337  
2011
    2,408  
2012
    695  
2013 and thereafter
    12,576  
No due date (Perpetual notes and non-convertible debentures)
    329  
 
       
 
    18,393  
 
       
    At September 30, 2008 annual interest rates on long-term debt were as follows:
         
Up to 3%
    21  
3.1% to 5%
    5,791  
5.1% to 7%
    5,618  
7.1% to 9%
    2,885  
9.1% to 11%
    105  
Over 11% (*)
    4,623  
Variable (Perpetual notes)
    83  
 
       
 
    19,126  
 
       
 
(*)   Includes non-convertible debentures and other Brazilian-reais denominated debt that bear interest at CDI and TJLP (Brazilian interbank certificate of deposit) rate plus spread. For these operations we have entered into derivative transactions to hedge our exposure on the floating rate debt denominated in reais. The total outstanding amount for these transactions is US$ 5,160 and the average cost of such debt after the hedge transactions is 5.18%.

14


Table of Contents

(VALE LOGO)
    The indexes applied to our debt were as follows (unaudited):
                         
                    As of - %  
    September 30, 2008     June 30, 2008     December 31, 2007  
TJLP — Long-Term Interest Rate (effective rate)
    1.5       1.5       1.5  
IGP-M — General Price Index — Market
    1.6       4.3       3.5  
Devaluation of United States Dollar against Real
    20.0       (9.0 )     (3.7 )
    In January, 2008 we entered into a trade finance agreement with a local Brazilian bank in the amount of US$ 1,100 with final maturity in 2018.
 
    In April 2008, we entered into agreements with Banco Nacional de Desenvolvimento Econômico e Social (BNDES), the Brazilian National Development Bank and with long-term Japanese financing agencies, Japan Bank for International Cooperation (JBIC) and Nippon Export and Investment Insurance (NEXI) for the financing of the mining, logistics and power generation projects to be developed under Vale’s investment program for 2008-2012. Those agreements comprises a financial package of almost US$ 10 billion to support investments related to Vale’s growth initiatives
 
    We have total revolving credit lines with bank syndicates, which work as a short term liquidity buffer that allow a more efficient cash management. Under revolving credit facilities, amounts drawn and repaid can be disbursed again at the option of the Borrower. At September 30, 2008, the total amount available under revolving credit lines was of US$ 1,900, being US$ 1,150 granted to Vale International and the balance to Vale Inco. As of September 30, 2008, neither Vale International nor Vale Inco had drawn any advance amount under these facilities and Vale Inco has drawn US$ 113 by way of letters of credit.
 
    On September 30, 2008 the US Dollar denominated Fixed Rate Notes of US$ 6,641 (December 31, 2007 – US$ 6,680) and other debt of US$ 11,888 (December 31, 2007 – US$ 11,511) are unsecured. The export securitization of US$ 219 (December 31, 2007 – US$ 258) is debt securities collateralized by future receivables arising from certain export sales of our subsidiary CVRD Overseas Ltd. Loans from International lenders of US$ 57 (December 31, 2007 – US$ 82) are guaranteed by Brazilian Federal Government, to which we have provided counter guarantees in the same amount. The remaining long-term debt of US$ 321 (December 31, 2007 – US$ 326) is collateralized mainly by receivables of our subsidiaries.
 
    Some of our long-term debt instruments contain financial covenants. Our principal covenants require us to maintain certain ratios, such as debt to EBITDA and interest coverage. We were in full compliance with our financial covenants as of September 30, 2008.
 
12   Stockholders’ equity
 
    Each holder of common and preferred class A stock is entitled to one vote for each share on all matters resolved at the stockholders’ meetings, except for the election of the Board of Directors, which is restricted to the holders of common stock. The Brazilian Government holds twelve preferred special shares which confer to it permanent veto rights over certain matters.
 
    Both common and preferred stockholders are entitled to receive a mandatory minimum dividend of 25% of annual adjusted net income based on the statutory accounting records, upon approval at the annual stockholders’ meeting. In the case of preferred stockholders, this dividend cannot be less than 6% of the preferred capital as stated in the statutory accounting records or, if greater, 3% of the statutory book equity value per share. For the year ended December 31, 2007, this annual minimum dividend corresponded to US$ 2,691 of which US$ 8 was paid in October 2007 and therefore we accrued the remaining value of US$ 2,683 with a direct charge to stockholders’ equity. In April 2008 we paid US$ 1,250 related to the accrued amounts for 2007. In October 2008 the Board of Directors approved the payment of the second tranche of the minimum dividend, and an additional dividend, totaling US$ 1,600, corresponding to US$ 0.303123240 per common or preferred share in circulation.

15


Table of Contents

(VALE LOGO)
    In July, 2008, we issued 80,079,223 common ADS, 176,847,543 common shares, 63,506,751 preferred ADS and 100,896,048 preferred shares through a global offering. As a consequence we recognized a total capital increase of US$ 11,666, with an increase in the preferred stock of US$ 4,146, corresponding to 164,402,799 shares and an increase in the common stock of US$ 7,520, corresponding to 256,926,766 shares. In August, 2008, we issued additional 24,660,419 preferred shares, representing an increase of US$ 628. After the closing of the operation, our capital stock increased by US$ 12,294 and corresponding transaction cost of US$ 105 were recorded as a reduction of the additional paid-in capital account.
 
    In October 2007, we paid US$ 1,050 to stockholders. The distribution was made in the form of interest on stockholders’ equity and dividends. In April 2007, we paid US$ 825 to stockholders. The distribution was made in the form of interest attributable to stockholders’ equity and dividends.
 
    In September 2007, a stock split was effected and each existing, common and preferred, share was split into two shares. After the split our capital comprises 4,919,314,116 shares, of which 1,919,516,400 are class “A” preferred shares and 2,999,797,716 are common shares, including twelve special class shares without par value (“Golden Shares”). All numbers of share and per share amounts included herein reflect retroactive application of the stock split.
 
    In June 2007, we issued US$ 1,880 Mandatorily Convertible Notes due June 15, 2010 for total proceeds of US$ 1,869 net of commissions. The Notes bear interest at 5.50% per year payable quarterly and additional interest which will be payable based on the net amount of cash distribution paid to ADS holders. The US$ 1,296 Notes are mandatorily convertible into an aggregate maximum of 56,582,040 common shares and the US$ 584 Notes are mandatorily convertible into an aggregate maximum of 30,295,456 preferred class A shares. On the maturity date (whether at stated maturity or upon acceleration following an event of default), the Series RIO Notes will automatically convert into ADSs, each ADS representing one common share of Vale, and the Series RIO P Notes will automatically convert into ADSs, each ADS representing one preferred class A share of Vale. We currently hold the shares to be issued on conversion in treasury stock. The Notes are not repayable in cash. Holders of notes will have no voting rights. We will pay to the holders of our Series RIO Notes or RIO P Notes additional interest in the event that Vale makes cash distributions to all holders of RIO ADSs or RIO P ADSs, respectively. We determined, using a statistical model, that the potential variability in the number of shares to be converted is not a predominant feature of this hybrid financial instrument and thus classified it as an equity instrument within our stockholders’ equity. Other than during the cash acquisition conversion period, holders of the notes have the right to convert their notes, in whole or in part, at any time prior to maturity in the case of the Series RIO Notes, into RIO ADSs at the minimum conversion rate of 0.8664 RIO ADSs per Series RIO Note, and in the case of Series RIO P Notes, into RIO P ADSs at the minimum conversion rate of 1.0283 RIO P ADSs per Series RIO P Note.
             
Note   Twenty Day Market Value   Conversion Rate
Rio P
  Less than or equal to   US$19,30   2.5914 
 
  Between   US$19,30 and US$24,31   US$50,00 divided by the twenty day market value
 
  Equal to or greater than   US$24,31   2.0566 
 
           
Rio
  Less than or equal to   US$22,90   2.1834 
 
  Between   US$22,90 and US$28,86   US$50,00 divided by the twenty day market value
 
  Equal to or greater than   US$28,86   1.7328 
    In October 2008 we will pay additional interest to holders of the mandatorily convertible notes of series RIO and of series RIO P, equal to the U.S. dollar equivalent of R$ 1.187165 and R$ 1.409004, respectively.
 
    In May 2008 we paid additional interest to holders of the mandatorily convertible notes (notes) RIO and RIO P, equal to US$ 19.
 
    In April 2007, at an Extraordinary Shareholders´ Meeting the paid-up capital was increased by US$ 4,187 through transfer of reserves, without issuance of shares, to US$ 12,695.

16


Table of Contents

(VALE LOGO)
    In December 2007, significant changes were made to Brazilian Corporate law to permit Brazil to converge with International Financial Reporting Standards (IFRS). Such changes will be effective for the fiscal year ended December 31, 2008. These changes may affect the method of calculating and amortizing goodwill on business combinations, the recognition of exchange gain an losses in foreign subsidiaries, joint ventures and affiliates and related tax effects, among others. These changes have yet to be codified by the regulator, we are currently studying the possible effects, which may arise upon adoption this law.
 
    Basic and diluted earnings per share
 
    Basic and diluted earnings per share amounts have been calculated as follows:
                                         
                            Nine-month period ended September  
    Three-month period ended (unaudited)     30, (unaudited)  
    September 30,             September 30,              
    2008     June 30, 2008     2007     2008     2007  
Net income for the period
    4,821       5,009       2,940       11,851       9,252  
 
                             
 
                                       
Interest attributed to preferred convertible notes
    (8 )     (15 )     (8 )     (31 )     (8 )
Interest attributed to common convertible notes
    (16 )     (30 )     (19 )     (64 )     (19 )
 
Net income for the period adjusted
    4,797       4,964       2,913       11,756       9,225  
 
Basic and diluted earnings per share
                                       
 
                                       
Income available to preferred stockholders
    1,850       1,906       1,119       4,522       3,583  
Income available to common stockholders
    2,866       2,970       1,742       7,029       5,582  
Income available to convertible notes linked to preferred shares
    28       31       18       71       21  
Income available to convertible notes linked to common shares
    53       57       34       134       39  
Weighted average number of shares outstanding (thousands of shares) — preferred shares
    1,976,727       1,889,175       1,889,175       1,930,379       1,889,171  
Weighted average number of shares outstanding (thousands of shares) — common shares
    3,063,752       2,943,216       2,943,216       3,000,528       2,943,216  
Treasury preferred shares linked to mandatorily convertible notes
    30,295       30,295       30,295       30,295       10,904  
Treasury common shares linked to mandatorily convertible notes
    56,582       56,582       56,582       56,582       20,364  
 
                             
Total
    5,127,356       4,919,268       4,919,268       5,017,784       4,863,655  
 
                             
Earnings per preferred share
    0.94       1.01       0.59       2.34       1.90  
Earnings per common share
    0.94       1.01       0.59       2.34       1.90  
Earnings per convertible notes linked to preferred share (*)
    1.19       1.52       0.86       3.37       2.66  
Earnings per convertible notes linked to common share (*)
    1.25       1.54       0.94       3.50       2.85  
 
(*)   Basic earnings per share only as dilution assumes conversion.
    Were the conversion of the convertible notes considered in the calculation of diluted earnings per share they would generate a minor antidilutive effect as shown below:
                                         
                            Nine-month period ended  
    Three-month period ended (unaudited)     September 30, (unaudited)  
    September 30,             September 30,              
    2008     June 30, 2008     2007     2008     2007  
Income available to preferred stockholders
    1,885       1,952       1,145       4,623       3,612  
Income available to common stockholders
    2,936       3,057       1,795       7,228       5,640  
Weighted average number of shares outstanding (thousands of shares) — preferred shares
    2,007,022       1,919,470       1,919,470       1,960,674       1,900,075  
Weighted average number of shares outstanding (thousands of shares) — common shares
    3,120,334       2,999,798       2,999,798       3,057,110       2,963,580  
Earnings per preferred share
    0.94       1.02       0.60       2.36       1.90  
Earnings per common share
    0.94       1.02       0.60       2.36       1.90  

17


Table of Contents

(VALE LOGO)
13   Other cumulative comprehensive income
                                         
                            Nine-month period ended  
    Three-month period ended (unaudited)     September 30, (unaudited)  
    September 30,             September 30,              
    2008     June 30, 2008     2007     2008     2007  
Comprehensive income is comprised as follows:
                                       
Net income
    4,821       5,009       2,940       11,851       9,252  
Cumulative translation adjustments
    (6,835 )     1,707       1,467       (5,333 )     2,631  
Unrealized gain (loss) on available-for-sale securities
    (190 )     (94 )     24       (290 )     (42 )
Surplus (deficit) accrued pension plan
    (468 )     104       68       (379 )     187  
Hedge/Cash flow hedge
    20       6       9       (1 )     23  
 
                             
Total comprehensive income
    (2,652 )     6,732       4,508       5,848       12,051  
 
                             
 
Tax effect on other comprehensive income allocated to each component
                                       
Unrealized gain (loss) on available-for-sale securities
                                       
Gross balance as of the period end
    (105 )     152       326       (105 )     326  
Tax (expense) benefit
    26       (41 )     (97 )     26       (97 )
 
                             
Net balance as of the period end
    (79 )     111       229       (79 )     229  
 
                             
Surplus accrued pension plan
                                       
Gross balance as of the period end
    (415 )     289       817       (415 )     817  
Tax (expense) benefit
    111       (125 )     (277 )     111       (277 )
 
                             
Net balance as of the period end
    (304 )     164       540       (304 )     540  
 
                             
14   Pension cost
 
    We previously disclosed in our consolidated financial statements for the year ended December 31, 2007, that we expected to contribute US$ 324 to our defined benefit pension plan in 2008. As of September 30, 2008, total contributions of US$ 288 had been made. We do not expect any significant change in our previous estimate.
                         
    Three-month period ended (unaudited)  
    September 30, 2008  
    Overfunded     Underfunded     Underfunded  
    pension plans     pension plans     other benefits  
Service cost - benefits earned during the period
    8       47       20  
Interest cost on projected benefit obligation
    223       195       64  
Expected return on assets
    (372 )     (196 )      
Amortization of initial transitory obligation
    11       2       (6 )
Net deferral
    (4 )            
 
                 
Net periodic pension cost
    (134 )     48       78  
 
                 
                         
      June 30, 2008  
    Overfunded     Underfunded     Underfunded  
    pension plans     pension plans     other benefits  
Service cost - benefits earned during the period
    3       16       8  
Interest cost on projected benefit obligation
    82       66       20  
Expected return on assets
    (137 )     (68 )      
Amortization of initial transitory obligation
    4             (3 )
Net deferral
    (1 )            
 
                 
Net periodic pension cost
    (49 )     14       25  
 
                 
                       
      September 30, 2007  
    Overfunded     Underfunded     Underfunded  
    pension plans     pension plans     other benefits  
Service cost - benefits earned during the period
    2       14       5  
Interest cost on projected benefit obligation
    77       53       18  
Expected return on assets
    (144 )     (59 )      
Amortization of initial transitory obligation
    4              
Net deferral
    (4 )            
 
                 
Net periodic pension cost
    (65 )     8       23  
 
                 

18


Table of Contents

(VALE LOGO)
                                                 
    Nine-month period ended September 30, (unaudited)  
    2008     2007  
    Overfunded     Underfunded     Underfunded     Overfunded     Underfunded     Underfunded  
    pension plans     pension plans     other benefits     pension plans     pension plans     other benefits  
Service cost - benefits earned during the period
    8       47       20       6       43       14  
Interest cost on projected benefit obligation
    223       195       64       196       153       52  
Expected return on assets
    (372 )     (196 )           (365 )     (174 )      
Amortization of initial transitory obligation
    11       2       (6 )     9              
Net deferral
    (4 )                 (11 )            
 
                                   
Net periodic pension cost
    (134 )     48       78       (165 )     22       66  
 
                                   
15   Long-term incentive compensation plan
 
    In 2008, with the purpose of introducing a “shareholders vision” to certain of our executives, as well as improving retention and reinforcing our culture of sustainable performance, the Board of Directors approved a long-term incentive compensation plan, which was implemented in April 2008, in respect with a three-year cycle (2008 to 2010).
 
    Under the terms of the plan, the participants, restricted to certain executives, may elect to allocate part of their annual bonus to the plan. That portion of the bonus allocated to the plan is in fact used by the executive to purchase preferred shares of Vale, through a defined financial institution, at market conditions and with no benefit provided by Vale.
 
    The shares purchased by each executive have no restrictions and may, at the participant’s discretion, be sold at any time. However, in order to be entitled to the long-term incentive compensation plan to be provided by Vale, the amount of shares initially purchased by the executives on the plan’s adoption, must be held for a three-year period, and, the executive must retain its employment relationship with Vale during that period.
 
    Upon meeting these two conditions described above (keeping the number of shares purchased, and, remaining Vale’s employees, over three years), the participant become entitled to receive from Vale, a cash payment equivalent to the total amount of shares held, based on market rates.
 
    We account for the compensation cost provided to our executives under this long-term incentive compensation plan, following the requirements of FAS 123(R) – “Accounting for Stock-Based Compensation”. Liabilities are measured at each reporting date at fair value, based on market rates. Compensation costs incurred are recognized, over the defined three-year vesting period. At September, 2008, we have recognized a long-term liability of US$ 3, relating to 714,081 shares.
 
16   Commitments and contingencies
 
(a)   We provided certain guarantees on behalf of our Goro project pursuant to which we guaranteed payments due from Goro of up to a maximum amount of US$ 100 (“Maximum Amount”) in connection with an indemnity. We also provided additional guarantees covering the amounts payable by Goro regarding (a) amounts exceeding the Maximum Amount in connection with the indemnity and (b) certain other amounts under lease agreements.
 
    Sumic Nickel Netherlands B.V. (Sumic), a 21% shareholder of Goro, has a put option to sell to Vale Inco 25%, 50%, or 100% of this share of Goro. The put option can be exercised if the defined cost of the initial Goro project exceeds US$ 4,200 at project rates and an agreement cannot be reached on how to proceed with the project.
 
    We provided guarantees covering certain termination payments by Goro to the supplier under an electricity supply agreement (“ESA”) entered into in October 2004 for the Goro nickel-cobalt project. The amount of the termination payments guaranteed depends upon a number of factors, including whether any termination of the ESA occurs as a result of a default by Goro and the date of such an early termination. If Goro defaults under the ESA prior to the anticipated start date for electricity supply, the termination payment, which currently is at its maximum amount, would be $ 145. Once the supply of electricity under the ESA to the project begins, the guaranteed amounts will decrease over the life of the ESA.

19


Table of Contents

(VALE LOGO)
(b)   We and our subsidiaries are defendants in numerous legal actions in the normal course of business. Based on the advice of our legal counsel, management believes that the amounts recognized are sufficient to cover probable losses in connection with such actions.
 
    The provision for contingencies and the related judicial deposits are composed as follows:
                                 
    September 30, 2008 (unaudited)   December 31, 2007  
    Provision for             Provision for        
    contingencies     Judicial deposits     contingencies     Judicial deposits  
Labor and social security claims
    548       404       519       372  
Civil claims
    317       249       311       135  
Tax - related actions
    912       525       1,605       613  
Others
    17       4       18       4  
 
                       
 
    1,794       1,182       2,453       1,124  
 
                       
    Labor and social security - related actions principally comprise claims by Brazilian employees and former employees for (i) payment of time spent traveling from their residences to the work-place, (ii) additional health and safety related payments and (iii) various other matters, often in connection with disputes about the amount of indemnities paid upon dismissal and the one-third extra holiday pay.
 
    Civil - actions principally related to claims made against us by contractors in Brazil in connection with losses alleged to have been incurred by them as a result of various past Government economic plans during which full inflation indexation of contracts was not permitted, as well, as for accidents and land appropriations disputes.
 
    Tax – tax-related actions principally comprise challenges initiated by us, on certain revenue taxes and value added taxes and uncertain tax positions. We continue to vigorously pursue our interests in all the above actions but recognize that we probably will incur some losses in the final instance, for which we have made provisions.
 
    Judicial deposits are made by us following the courts requirements, in order to be entitled to either initiate or continue a legal action. These amounts are eventually released to us, upon receipt of a final favorable outcome from the legal action; in the case of unfavorable outcome, the deposits are delivered to the prevailing party.
 
    Contingencies settled in September 30, 2008, June 30, 2008 and September 30, 2007 totaled US$ 141, US$ 569 and US$ 180, respectively. Additional provisions totaled US$ 113, US$ 73 and US$ 197, respectively, classified in other operating expenses.
 
    In addition to the contingencies for which we have made provisions we are defendants on claims where in our opinion, and based on the advice of our legal counsel, the likelihood of loss is possible but not probable, in the total amount of US$ 2,670 at September 30, 2008, and for which no provision has been made.
 
(c)   At the time of our privatization in 1997, we issued shareholder revenue interests instruments known in Brazil as “debentures” participatives to our then-existing shareholders, including the Brazilian Government. The terms of the “debentures”, were set to ensure that our pre-privatization shareholders, including the Brazilian Government, would participate alongside us in potential future financial benefits that we could be able to derive from exploiting our mineral resources.
 
    On September 2008 we paid as remuneration of these “debentures” participatives the amounts of US$ 6.

20


Table of Contents

(VALE LOGO)
(d)   We use various judgments and assumptions when measuring our asset retirement obligations. Changes in circumstances, law or technology may affect our estimates and we periodically review the amounts accrued and adjust them as necessary. Our accruals do not reflect unasserted claims because we are currently not aware of any such issues. Also the amounts provided are not reduced by any potential recoveries under cost sharing, insurance or indemnification arrangements because such recoveries are considered uncertain.
 
    The changes in the provisions for asset retirement obligations are as follows:
                                         
                            Nine-month period ended  
    Three-month period ended (unaudited)     September 30, (unaudited)  
    September     June 30,     September              
    30, 2008     2008     30, 2007     2008     2007  
Beginning of period
    1,101       975       760       975       676  
Accretion expense
    45       53       42       114       61  
Liabilities settled in the current period
    (1 )     (2 )     (2 )     (6 )     (7 )
Revisions in estimated cash flows
          9             (2 )      
Cumulative translation adjustment
    (145 )     66       59       (81 )     129  
 
                             
End of period
    1,000       1,101       859       1,000       859  
 
                             
17   Assets and liabilities measured at fair value on a recurring basis
 
    From January 1, 2008, we adopted SFAS No. 157 – “Fair value measurements”. This Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. However, on February 12,2008, the FASB issued Staff Position 157-2 which delays the effective date of Statement 157 for all non financial assets and non financial liabilities, except those that are recognized or disclosed at fair value in the financial statements on a recurring basis. For items within its scope, this Staff Position defers the effective date of Statement 157 to fiscal years beginning after November 15, 2008. The adoption of Statement 157 did not generate a material impact on our financial position, except for required disclosures about fair value measurements.
 
    In February 2007, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities – Including an amendment of SFAS No. 115” (“SFAS 159”). SFAS 159 permits companies to choose to measure many financial instruments and certain other items at fair value in order to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. This Statement shall be effective as of the beginning of each reporting entity’s first fiscal year that begins after November 15, 2007. The adoption of such pronouncement did not generate a material impact on the Company’s financial position.
 
    As required by SFAS 157, the following table discloses the assets and liabilities measured at fair value on a recurring basis (Unaudited):
                         
    Fair value at the reporting date using
            Quoted prices in active   Quoted prices in active
            markets for identical   markets for identical
            assets or liabilities,   assets or liabilities,
    Carrying amount   (Level 1)   (Level 2)
Available-for-sale securities
    88       88        
Unrealized gains on derivatives
    108             108  
Short-term debt
    (46 )           (46 )
Long-term debt
    (19,126 )     (6,564 )     (12,562 )
Other financial liabilities
    (484 )           (484 )
Long-term incentive compensation plan
                     

21


Table of Contents

     
(VALE LOGO)
18   Segment and geographical information
We adopt SFAS 131 “Disclosures about Segments of an Enterprise and Related Information” with respect to the information we present about our operating segments. SFAS 131 introduced a “management approach” concept for reporting segment information, whereby such information is required to be reported on the basis that the chief decision-maker uses internally for evaluating segment performance and deciding how to allocate resources to segments. We analyze our segment information on aggregated and disaggregated basis as follows:
Consolidated net income and principal assets are reconciled as follows:
Results by segment - before eliminations (Aggregated)
                                                                                                                                                                         
    Three-month period ended (unaudited)  
    September 30, 2008     June 30, 2008     September 30, 2007  
            (*) Non                                                     (*) Non                                                     (*) Non                                
    Ferrous     ferrous     Aluminum     Logistics     Others     Eliminations     Consolidated     Ferrous     ferrous     Aluminum     Logistics     Others     Eliminations     Consolidated     Ferrous     ferrous     Aluminum     Logistics     Others     Eliminations     Consolidated  
RESULTS
                                                                                                                                                                       
Gross revenues - Foreign
    11,577       2,536       1,122       14       203       (5,615 )     9,837       8,674       2,939       934       10       101       (3,652 )     9,006       5,649       2,902       877       11       85       (2,748 )     6,776  
Gross revenues - Domestic
    1,601       133       261       491       66       (267 )     2,285       1,176       196       217       481       59       (238 )     1,891       1,120       106       211       395             (484 )     1,348  
Cost and expenses
    (8,202 )     (1,567 )     (1,143 )     (328 )     (185 )     5,882       (5,543 )     (5,677 )     (1,454 )     (951 )     (308 )     (133 )     3,890       (4,633 )     (4,570 )     (1,435 )     (837 )     (235 )     (111 )     3,232       (3,956 )
Research and development
    (92 )     (122 )           (31 )     (86 )           (331 )     (89 )     (76 )           (33 )     (71 )           (269 )     (44 )     (98 )           (8 )     (56 )           (206 )
Depreciation, depletion and amortization
    (270 )     (353 )     (47 )     (34 )     (9 )           (713 )     (292 )     (382 )     (44 )     (38 )     (4 )           (760 )     (236 )     (238 )     (26 )     (25 )     (7 )           (532 )
 
                                                                                                                             
Operating income
    4,614       627       193       112       (11 )           5,535       3,792       1,223       156       112       (48 )           5,235       1,919       1,237       225       138       (89 )           3,430  
Financial income
    923       201       12       3             (862 )     277       577       196       5       2             (757 )     23       665       59       4       3       (1 )     (691 )     39  
Financial expenses
    (954 )     (360 )     (11 )     (1 )     7       862       (457 )     (712 )     (383 )     (10 )     (1 )           757       (349 )     (807 )     (411 )     (18 )     (4 )     (44 )     691       (593 )
Gains (losses) on derivatives, net
    (639 )     16       36                         (587 )     600       51       4                         655       259       47       78                         384  
Foreign exchange and monetary gains (losses), net
    (102 )     4       (185 )     (41 )     3             (321 )     723       9       97       (1 )     10             838       444       44       37       (2 )     41             564  
Gain on sale of investments
                                                                                              81             20       2             103  
Equity in results of affiliates and joint ventures and change in provision for losses on equity investments
    175             18       47       50             290       236             8       (41 )     57             260       86       4       21       36       18             165  
Income taxes
    190       (74 )     9       19                   144       (1,007 )     (424 )     (75 )                       (1,506 )     (612 )     (248 )     (83 )     (4 )                 (947 )
Minority interests
    (14 )     (38 )     (20 )           12             (60 )     10       (61 )     (85 )           (11 )           (147 )           (120 )     (96 )           11             (205 )
 
                                                                                                                             
Net income
    4,193       376       52       139       61             4,821       4,219       611       100       71       8             5,009       1,954       693       168       187       (62 )           2,940  
 
                                                                                                                             
 
                                                                                                                                                                       
Sales classified by geographic destination:
                                                                                                                                                                       
Foreign market America, except United States
    601       216       322                   (432 )     707       546       378       302                   (295 )     931       369       369       227       3             (272 )     696  
United States
    313       406       93                   (155 )     657       211       541       107                   (92 )     767       115       564       52             17       (57 )     691  
Europe
    3,714       735       478       12       8       (1,933 )     3,014       2,903       710       330                   (1,294 )     2,649       1,834       715       398       8             (980 )     1,975  
Middle
East/Africa/
Ocearia
    605       56       58             61       (303 )     477       516       91       22             39       (215 )     453       194       85       38             68       (82 )     303  
Japan
    1,304       323       158             98       (573 )     1,310       986       399       164             34       (382 )     1,200       638       472       146                   (277 )     979  
China
    3,926       223       13       2       4       (1,686 )     2,482       2,703       218             10             (1,047 )     1,884       2,061       286                         (860 )     1,487  
Asia, other than Japan and China
    1,114       577                   32       (533 )     1,190       810       602       9             28       (327 )     1,122       438       411       16                   (220 )     645  
 
                                                                                                                             
 
    11,577       2,536       1,122       14       203       (5,615 )     9,837       8,674       2,939       934       10       101       (3,652 )     9,006       5,649       2,902       877       11       85       (2,748 )     6,776  
Domestic market
    1,601       133       261       491       66       (267 )     2,285       1,176       196       217       481       59       (238 )     1,891       1,120       106       211       395             (484 )     1,348  
 
                                                                                                                             
 
    13,178       2,669       1,383       505       269       (5,882 )     12,122       9,850       3,135       1,151       491       160       (3,890 )     10,897       6,769       3,008       1,088       406       85       (3,232 )     8,124  
 
                                                                                                                             
 
(*)   Other than Aluminum.

22


Table of Contents

(VALE LOGO)
Operating segment – after eliminations (Disaggregated)
                                                                                                 
                                                                    As of and for the three-month period ended (unaudited)  
                                                                    September 30, 2008  
                    Revenues                                                                    
                                                                            Property,     Addition to        
                                                                            Plant and     Property,        
                                                                            Equipment,     Plant and        
                                                            Depreciation,             Net and     Equipment        
                            Value     Net     Cost and             depletion and     Operating     Intangible     and        
    Foreign     Domestic     Total     added tax     revenues     expenses     Net     amortization     income     Assets     Intangible     Investments  
Ferrous
                                                                                               
Iron ore
    5,149       1,026       6,175       (142 )     6,033       (2,075 )     3,958       (239 )     3,719       16,139       708       56  
Pellets
    1,095       317       1,412       (75 )     1,337       (746 )     591       (25 )     566       1,273       (2 )     848  
Manganese
    101       18       119       (6 )     113       (20 )     93       (1 )     92       79       1        
Ferroalloys
    212       152       364       (39 )     325       (141 )     184       (4 )     180       137       11        
Pig iron
    60             60             60       (21 )     39             39       176       5        
 
                                                                       
 
    6,617       1,513       8,130       (262 )     7,868       (3,003 )     4,865       (269 )     4,596       17,804       723       904  
 
                                                                                               
Non ferrous
                                                                                               
Nickel and other products (*)
    1,933       12       1,945             1,945       (1,107 )     838       (314 )     524       23,355       555       93  
Potash
          103       103       (5 )     98       (36 )     62       (5 )     57       130       2        
Kaolin
    46       11       57       (2 )     55       (56 )     (1 )     (11 )     (12 )     232       (5 )      
Copper concentrate
    244       6       250       (1 )     249       (153 )     96       (22 )     74       1,838       73        
Aluminum products
    767       122       889       (25 )     864       (675 )     189       (49 )     140       4,391       24       126  
 
                                                                       
 
    2,990       254       3,244       (33 )     3,211       (2,027 )     1,184       (401 )     783       29,946       649       219  
 
                                                                                               
Logistics
                                                                                               
Railroads
          386       386       (64 )     322       (207 )     115       (26 )     89       1,696       75       289  
Ports
          87       87       (14 )     73       (65 )     8       (9 )     (1 )     1,637       44        
Ships
                                                          33       1       109  
 
                                                                       
 
          473       473       (78 )     395       (272 )     123       (35 )     88       3,366       120       398  
Others
    230       45       275       (10 )     265       (189 )     76       (8 )     68       3,346       61       1,152  
 
                                                                       
 
    9,837       2,285       12,122       (383 )     11,739       (5,491 )     6,248       (713 )     5,535       54,462       1,553       2,673  
 
                                                                       
 
(*) Includes nickel co-products and by-products (copper, precious metals, cobalt and others).

23


Table of Contents

(VALE LOGO)
Operating segment – after eliminations (Disaggregated)
                                                                                                 
                                                            As of and for the three-month period ended (unaudited)
                                                                            June 30, 2008  
                    Revenues                                                                    
                                                                            Property,     Addition to        
                                                                            Plant and     Property,        
                                                                            Equipment,     Plant and        
                                                            Depreciation,             Net and     Equipment        
                            Value     Net     Cost and             depletion and     Operating     Intangible     and        
    Foreign     Domestic     Total     added tax     revenues     expenses     Net     amortization     income     Assets     Intangible     Investments  
Ferrous
                                                                                               
Iron ore
    4,242       706       4,948       (85 )     4,863       (1,508 )     3,355       (245 )     3,110       18,825       913       69  
Pellets
    966       216       1,182       (49 )     1,133       (656 )     477       (39 )     438       1,455       41       982  
Manganese
    70       13       83       (3 )     80       (20 )     60       (3 )     57       84              
Ferroalloys
    223       159       382       (40 )     342       (123 )     219       (9 )     210       171       1        
Pig iron
    57             57             57       (32 )     25       (1 )     24       209       1        
 
                                                                       
 
    5,558       1,094       6,652       (177 )     6,475       (2,339 )     4,136       (297 )     3,839       20,744       956       1,051  
 
                                                                                               
Non ferrous
                                                                                               
Nickel and other products (*)
    2,363       12       2,375             2,375       (1,040 )     1,335       (342 )     993       23,733       544       151  
Potash
          105       105       (5 )     100       (40 )     60       (6 )     54       162       3        
Kaolin
    44       10       54       (3 )     51       (61 )     (10 )     (9 )     (19 )     286       2        
Copper concentrate
    248       69       317       (15 )     302       (139 )     163       (21 )     142       2,204       69        
Aluminum products
    640       88       728       (21 )     707       (560 )     147       (43 )     104       5,294       197       107  
 
                                                                       
 
    3,295       284       3,579       (44 )     3,535       (1,840 )     1,695       (421 )     1,274       31,679       815       258  
 
                                                                                               
Logistics
                                                                                               
Railroads
          381       381       (64 )     317       (218 )     99       (30 )     69       2,012       23       297  
Ports
          81       81       (10 )     71       (47 )     24       (7 )     17       1,912       41        
Ships
                                                          33             127  
 
                                                                       
 
          462       462       (74 )     388       (265 )     123       (37 )     86       3,957       64       424  
Others
    153       51       204       (2 )     202       (161 )     41       (5 )     36       3,602       270       1,391  
 
                                                                       
 
    9,006       1,891       10,897       (297 )     10,600       (4,605 )     5,995       (760 )     5,235       59,982       2,105       3,124  
 
                                                                       
 
(*) Includes nickel co-products and by-products (copper, precious metals, cobalt and others).

24


Table of Contents

(VALE)
Operating segment – after eliminations (Disaggregated)
                                                                                                 
                                                                    As of and for the three-month period ended (unaudited)  
                                                                    September 30, 2007  
            Revenues                                                                    
                                                                            Property,     Addition to        
                                                                            Plant and     Property,        
                                                                            Equipment,     Plant and        
                                                            Depreciation,             Net and     Equipment        
                            Value     Net     Cost and             depletion and     Operating     Intangible     and        
    Foreign     Domestic     Total     added tax     revenues     expenses     Net     amortization     income     Assets     Intangible     Investments  
Ferrous
                                                                                               
Iron ore
    2,696       514       3,210       (76 )     3,134       (1,146 )     1,988       (196 )     1,792       15,071       559       53  
Pellets
    556       161       717       (37 )     680       (511 )     169       (23 )     146       1,529       7       681  
Manganese
    8       5       13       (2 )     11       (19 )     (8 )     (2 )     (10 )     72              
Ferroalloys
    90       76       166       (20 )     146       (96 )     50       (6 )     44       178       3        
Pig iron
    17             17             17       (11 )     6             6       190       4        
 
                                                                       
 
    3,367       756       4,123       (135 )     3,988       (1,783 )     2,205       (227 )     1,978       17,040       573       734  
 
                                                                                               
Non ferrous
                                                                                               
Nickel and other products (*)
    2,514       13       2,527             2,527       (1,143 )     1,384       (211 )     1,173       23,170       510       269  
Potash
          49       49       (2 )     47       (28 )     19       (5 )     14       188       4        
Kaolin
    51       8       59       (3 )     56       (76 )     (20 )     (9 )     (29 )     298       (1 )      
Copper concentrate
    150       36       186       (8 )     178       (117 )     61       (13 )     48       1,747       30        
Aluminum products
    603       74       677       (6 )     671       (423 )     248       (28 )     220       4,086       207       163  
 
                                                                       
 
    3,318       180       3,498       (19 )     3,479       (1,787 )     1,692       (266 )     1,426       29,489       750       432  
 
                                                                                               
Logistics
                                                                                               
Railroads
          323       323       (54 )     269       (166 )     103       (23 )     80       840       16       397  
Ports
          58       58       (13 )     45       (42 )     3       (6 )     (3 )     1,148       24        
Ships
          10       10             10       (6 )     4       (1 )     3       39              
 
                                                                       
 
          391       391       (67 )     324       (214 )     110       (30 )     80       2,027       40       397  
Others
    91       21       112       (5 )     107       (152 )     (45 )     (9 )     (54 )     2,250       4       1,032  
 
                                                                       
 
    6,776       1,348       8,124       (226 )     7,898       (3,936 )     3,962       (532 )     3,430       50,806       1,367       2,595  
 
                                                                       
 
(*) Includes nickel co-products and by-products (copper, precious metals, cobalt and others).

25


Table of Contents

Operating segment – after eliminations (Disaggregated)
(VALE LOGO)
                                                                                                                 
                                                                                    Nine-month period ended September 30, (unaudited)  
                                                    2008                                                     2007  
            (*) Non                                                     (*) Non                                
    Ferrous     ferrous     Aluminum     Logistics     Others     Eliminations     Consolidated     Ferrous     ferrous     Aluminum     Logistics     Others     Eliminations     Consolidated  
RESULTS
                                                                                                               
Gross revenues — Foreign
    25,829       8,336       2,915       45       376       (11,994 )     25,507       15,222       10,360       2,665       39       155       (7,574 )     20,867  
Gross revenues — Domestic
    3,657       420       671       1,337       181       (706 )     5,560       2,749       374       534       1,131             (952 )     3,836  
Cost and expenses
    (18,379 )     (4,323 )     (3,019 )     (880 )     (452 )     12,700       (14,353 )     (11,987 )     (5,506 )     (2,400 )     (708 )     (197 )     8,526       (12,272 )
Research and development
    (231 )     (268 )           (84 )     (207 )           (790 )     (91 )     (237 )           (13 )     (130 )           (471 )
Depreciation, depletion and amortization
    (850 )     (1,134 )     (133 )     (102 )     (20 )           (2,239 )     (655 )     (635 )     (74 )     (74 )     (11 )           (1,449 )
 
                                                                                   
Operating income
    10,026       3,031       434       316       (122 )           13,685       5,238       4,356       725       375       (183 )           10,511  
Financial income
    2,165       614       20       7             (2,451 )     355       1,861       351       12       8       24       (2,019 )     237  
Financial expenses
    (2,654 )     (1,122 )     (41 )     (5 )     5       2,451       (1,366 )     (3,038 )     (798 )     (92 )     (7 )     (47 )     2,019       (1,963 )
Gains (losses) on derivatives, net
    (84 )     (56 )     (86 )                       (226 )     624       (92 )     49                         581  
Foreign exchange and monetary gains (losses), net
    732       (15 )     (69 )     (44 )     1             605       2,073       23       143       (10 )     43             2,272  
Gain on sale of investments
          80                               80             81             237       459             777  
Equity in results of affiliates and joint ventures and investments
    463             40       40       126             669       239       4       63       86       67             459  
Income taxes
    (838 )     (829 )     (83 )     19       11             (1,720 )     (1,661 )     (1,109 )     (201 )     (14 )                 (2,985 )
Minority interests
    (2 )     (145 )     (85 )           1             (231 )     (35 )     (358 )     (254 )     (1 )     11             (637 )
 
                                                                                   
Net income
    9,808       1,558       130       333       22             11,851       5,301       2,458       445       674       374             9,252  
 
                                                                                   
 
Sales classified by geographic destination:
                                                                                                               
Foreign market
                                                                                                               
America, except United States
    1,470       935       816       1             (930 )     2,292       1,032       1,087       711       23             (786 )     2,067  
United States
    604       1,530       304       1             (322 )     2,117       330       1,945       163             57       (202 )     2,293  
Europe
    8,500       2,134       1,181       28       9       (4,294 )     7,558       4,874       1,953       1,228       11             (2,672 )     5,394  
Middle East/Africa/Oceania
    1,361       205       124             100       (648 )     1,142       623       262       97             98       (274 )     806  
Japan
    2,907       1,063       458       1       171       (1,215 )     3,385       1,580       1,649       450                   (703 )     2,976  
China
    8,503       737       23       13       4       (3,529 )     5,751       5,612       1,057             4             (2,351 )     4,322  
Asia, other than Japan and China
    2,484       1,732       9       1       92       (1,056 )     3,262       1,171       2,407       16       1             (586 )     3,009  
 
                                                                                   
 
    25,829       8,336       2,915       45       376       (11,994 )     25,507       15,222       10,360       2,665       39       155       (7,574 )     20,867  
Domestic market
    3,657       420       671       1,337       181       (706 )     5,560       2,749       374       534       1,131             (952 )     3,836  
 
                                                                                   
 
    29,486       8,756       3,586       1,382       557       (12,700 )     31,067       17,971       10,734       3,199       1,170       155       (8,526 )     24,703  
 
                                                                                   
 
(*) Other than Aluminum.

26


Table of Contents

(VALE)
Operating segment – after eliminations (Disaggregated)
                                                                                                 
                                                                    Nine-month period ended September 30, (unaudited)  
                                                                    2008  
                    Revenues                                                                    
                                                                            Property,     Addition to        
                                                                            Plant and     Property,        
                                                                            Equipment,     Plant and        
                                                            Depreciation,             Net and     Equipment        
                            Value     Net     Cost and             depletion and     Operating     Intangible     and        
    Foreign     Domestic     Total     added tax     revenues     expenses     Net     amortization     income     Assets     Intangible     Investments  
Ferrous
                                                                                               
Iron ore
    11,997       2,242       14,239       (300 )     13,939       (5,050 )     8,889       (729 )     8,160       16,139       2,285       56  
Pellets
    2,567       706       3,273       (164 )     3,109       (1,872 )     1,237       (93 )     1,144       1,273       51       848  
Manganese
    202       40       242       (11 )     231       (60 )     171       (5 )     166       79       2        
Ferroalloys
    612       424       1,036       (107 )     929       (388 )     541       (19 )     522       137       14        
Pig iron
    146             146             146       (67 )     79       (3 )     76       176       6        
 
                                                                       
 
    15,524       3,412       18,936       (582 )     18,354       (7,437 )     10,917       (849 )     10,068       17,804       2,358       904  
 
                                                                                               
Non ferrous
                                                                                               
Nickel and other products (*)
    6,674       37       6,711             6,711       (3,127 )     3,584       (1,028 )     2,556       23,355       1,580       93  
Potash
          272       272       (14 )     258       (105 )     153       (18 )     135       130       8        
Kaolin
    132       32       164       (7 )     157       (173 )     (16 )     (27 )     (43 )     232       4        
Copper concentrate
    714       76       790       (16 )     774       (398 )     376       (60 )     316       1,838       194        
Aluminum products
    1,968       295       2,263       (63 )     2,200       (1,745 )     455       (134 )     321       4,391       325       126  
 
                                                                       
 
    9,488       712       10,200       (100 )     10,100       (5,548 )     4,552       (1,267 )     3,285       29,946       2,111       219  
 
                                                                                               
Logistics
                                                                                               
Railroads
          1,063       1,063       (165 )     898       (597 )     301       (81 )     220       1,696       111       289  
Ports
    11       223       234       (29 )     205       (157 )     48       (22 )     26       1,637       129        
Ships
                                                          33       1       109  
 
                                                                       
 
    11       1,286       1,297       (194 )     1,103       (754 )     349       (103 )     246       3,366       241       398  
Others
    484       150       634       (20 )     614       (508 )     106       (20 )     86       3,346       573       1,152  
 
                                                                       
 
    25,507       5,560       31,067       (896 )     30,171       (14,247 )     15,924       (2,239 )     13,685       54,462       5,283       2,673  
 
                                                                       
 
(*) Includes nickel co-products and by-products (copper, precious metals, cobalt and others).

27


Table of Contents

(VALE)
Operating segment – after eliminations (Disaggregated)
                                                                                                 
                                                                    Nine-month period ended September 30, (unaudited)  
                                                                    2007  
                    Revenues                                                                    
                                                                            Property,     Addition to        
                                                                            Plant and     Property,        
                                                                            Equipment,     Plant and        
                                                            Depreciation,             Net and     Equipment        
                            Value     Net     Cost and             depletion and     Operating     Intangible     and        
    Foreign     Domestic     Total     added tax     revenues     expenses     Net     amortization     income     Assets     Intangible     Investments  
Ferrous
                                                                                               
Iron ore
    7,055       1,504       8,559       (212 )     8,347       (2,998 )     5,349       (555 )     4,794       15,071       1,538       53  
Pellets
    1,627       385       2,012       (86 )     1,926       (1,370 )     556       (61 )     495       1,529       61       681  
Manganese
    27       13       40       (4 )     36       (45 )     (9 )     (5 )     (14 )     72       1        
Ferroalloys
    264       172       436       (44 )     392       (305 )     87       (17 )     70       178       10        
Pig iron
    57             57             57       (44 )     13             13       190       28        
 
                                                                       
 
    9,030       2,074       11,104       (346 )     10,758       (4,762 )     5,996       (638 )     5,358       17,040       1,638       734  
 
                                                                                               
Non ferrous
                                                                                               
Nickel and other products (*)
    9,184       114       9,298             9,298       (4,679 )     4,619       (557 )     4,062       23,170       1,383       269  
Potash
          120       120       (7 )     113       (73 )     40       (16 )     24       188       13        
Kaolin
    140       24       164       (7 )     157       (188 )     (31 )     (23 )     (54 )     298       31        
Copper concentrate
    488       111       599       (24 )     575       (310 )     265       (43 )     222       1,747       111        
Aluminum products
    1,832       218       2,050       (42 )     2,008       (1,225 )     783       (74 )     709       4,086       777       163  
 
                                                                       
 
    11,644       587       12,231       (80 )     12,151       (6,475 )     5,676       (713 )     4,963       29,489       2,315       432  
 
                                                                                               
Logistics
                                                                                               
Railroads
          898       898       (147 )     751       (442 )     309       (65 )     244       840       29       397  
Ports
    3       187       190       (37 )     153       (125 )     28       (16 )     12       1,148       44        
Ships
    16       32       48       (3 )     45       (44 )     1       (3 )     (2 )     39       12        
 
                                                                       
 
    19       1,117       1,136       (187 )     949       (611 )     338       (84 )     254       2,027       85       397  
Others
    174       58       232       (11 )     221       (271 )     (50 )     (14 )     (64 )     2,250       68       1,032  
 
                                                                       
 
    20,867       3,836       24,703       (624 )     24,079       (12,119 )     11,960       (1,449 )     10,511       50,806       4,106       2,595  
 
                                                                       
 
(*) Includes nickel co-products and by-products (copper, precious metals, cobalt and others).

28


Table of Contents

(VALE)
19   Derivative financial instruments
We consider the effective management of risk a key objective to support our growth strategy and financial flexibility. In furtherance of this objective, the Board of Directors has established an enterprise risk management policy and a risk management committee. Under the policy, we measure, monitor, and manage risk at the portfolio level, using a single framework, and consider the natural diversification of our portfolio. We hedge our market risk only when considered necessary to support our corporate strategy or to maintain our target level of financial flexibility. The risk management committee assists our Executive Directors in overseeing and reviewing information regarding our enterprise risk management and framework, including the significant policies, procedures and practices employed to manage risk. Our enterprise risk management policy is designed to promote an effective risk management system and to ensure that enterprise-level risks are reported at least quarterly to the risk management committee.
Considering the nature of our business and operations, the principal market risks we face are:
    interest rate risk,
 
    exchange rate risk, and
 
    product price risk.
We hedge our market risk only when considered necessary to support our corporate strategy or to maintain our target level of financial flexibility. Our risk management activities are conducted in accordance with the risk management policy, which prohibits speculative trading. We monitor and evaluate our overall position regularly in order to evaluate financial results and impact on our cash flow.
Considering the derivatives entered into since January 1, 2007, the contracts set with the objective of protecting against aluminum price volatility were designated as cash flow hedges.

29


Table of Contents

(VALE LOGO)
The asset (liability) balances and the change in fair value of derivative financial instruments are as follows (unaudited):
                                                         
    Interest                                  
    rates             Products of                            
    (LIBOR) /             aluminum                          
    Currencies     Gold     area     Copper     Nickel     Platinum     Total  
Unrealized gains (losses) at July 1, 2008
    1,201       (21 )     (189 )     (166 )     37       (21 )     841  
Financial settlement
    (176 )     10       57       62       20       6       (21 )
Unrealized gains (losses) in the period
    (635 )     (14 )     75       33       (18 )     14       (545 )
Effect of exchange rate changes
    (222 )     15       11       31       (1 )     (1 )     (167 )
 
                                         
 
                                                       
Unrealized gains (losses) at September 30, 2008
    168       (10 )     (46 )     (40 )     38       (2 )     108  
 
                                         
Unrealized gains (losses) at April 1, 2008
    600       (34 )     (248 )     (244 )     6       (31 )     49  
Financial settlement
    (137 )     10       63       76       (15 )     11       8  
Unrealized gains (losses) in the period
    655       5       16       24       44       2       746  
Effect of exchange rate changes
    83       (2 )     (20 )     (22 )     2       (3 )     38  
 
                                         
 
                                                       
Unrealized gains (losses) at June 30, 2008
    1,201       (21 )     (189 )     (166 )     37       (21 )     841  
 
                                         
Unrealized gains (losses) at July 1, 2007
    363       (37 )     (292 )     (355 )     28       (24 )     (317 )
Financial settlement
    (10 )     7       28       70       (76 )     4       23  
Unrealized gains (losses) in the period
    273       (7 )     96       (69 )     50       (5 )     338  
Effect of exchange rate changes
    23       (2 )     (8 )     (2 )     1             12  
 
                                         
 
                                                       
Unrealized gains (losses) at September 30, 2007
    649       (39 )     (176 )     (356 )     3       (25 )     56  
 
                                         
Unrealized gains (losses) at January 1, 2008
    626       (36 )     (98 )     (188 )     42       (24 )     322  
Financial settlement
    (164 )     22       87       138       (14 )     20       89  
Unrealized gains (losses) in the period
    602       (4 )     (158 )     (111 )     8       (18 )     319  
Effect of exchange rate changes
    137       (3 )     (20 )     (5 )     1       1       111  
 
                                         
 
                                                       
Unrealized gains (losses) at June 30, 2008
    1,201       (21 )     (189 )     (166 )     37       (21 )     841  
 
                                         
Unrealized gains (losses) at January 1, 2008
    626       (36 )     (98 )     (188 )     42       (24 )     322  
Financial settlement
    (340 )     32       144       200       6       26       68  
Unrealized gains (losses) in the period
    (33 )     (18 )     (83 )     (78 )     (10 )     (4 )     (226 )
Effect of exchange rate changes
    (85 )     12       (9 )     26                   (56 )
 
                                         
 
                                                       
Unrealized gains (losses) at September 30, 2008
    168       (10 )     (46 )     (40 )     38       (2 )     108  
 
                                         
Unrealized gains (losses) at January 1, 2007
    (10 )     (53 )     (318 )     (298 )     16       (20 )     (683 )
Financial settlement
    (90 )     23       96       177       (64 )     8       150  
Unrealized gains (losses) in the period
    705       (2 )     86       (235 )     50       (13 )     591  
Effect of exchange rate changes
    44       (7 )     (40 )           1             (2 )
 
                                         
 
                                                       
Unrealized gains (losses) at September 30, 2007
    649       (39 )     (176 )     (356 )     3       (25 )     56  
 
                                         
 
                                                     
Final maturity dates for the above instruments are as follows:
     
Gold
  December 2008
Interest rates / Currencies
  December 2019
Products of the aluminum area
  December 2008
Copper concentrate
  January 2009
Nickel
  August 2010
Platinum
  December 2008

30


Table of Contents

(VALE)
Under US GAAP, all derivatives, whether designated in hedging relationships or not, are required to be recorded in the balance sheet at fair value. A derivative must be designated in a hedging relationship in order to qualify for hedge accounting. These requirements include a determination of what portions of hedges are deemed to be effective versus ineffective. In general, a hedging relationship is effective when a change in the fair value of the derivative is offset by an equal and opposite change in the fair value of the underlying hedged item. In accordance with these requirements, effectiveness tests are performed in order to assess effectiveness and quantify ineffectiveness for all designated hedges. At September 30, 2008, we had outstanding cash flow hedges. A cash flow hedge is a hedge of the exposure to variability in expected future cash flows that is attributable to a particular risk such as a forecasted purchase or sale. If a derivative is designated as a cash flow hedge, the effective portions of the changes in the fair value of the derivative are recorded in other comprehensive income and are recognized in earnings when the hedged item affects earnings. Ineffective portions of changes in the fair value of the derivatives designated as hedges are recognized in earnings. Under US GAAP, if a portion of a derivative contract is excluded for purposes of effectiveness testing, such as time value, the value of such excluded portion is included in earnings. At September 30, 2008, unrealized net gosses in respect of derivative instruments which were not qualified for hedge accounting under US GAAP amounted to US$ 226.
Over-the-counter (OTC) forward and zero-cost collar aluminum contracts are used to reduce the effect of fluctuations in the price of aluminum with respect to forecasted sales of aluminum and alumina. These contracts have been designated as a hedge to our exposure to variability in future cash flows associated with our aluminum and alumina sales. There was no hedge ineffectiveness regarding these contracts since the inception of our cash flow hedge accounting program. At September 30, 2008, US$1 of deferred net losses on derivative instruments was recorded in other comprehensive income. The maximum term over which cash flows are hedged is 24 months.
20   Subsequents events
In October 2008 the Board of Directors announces a share buy-back program of up to 69,944,380 common shares and up to 169,210,249 preferred shares, corresponding to 5.5% and 8.5% of the free floating of each class, respectively, as of September 30, 2008.

31


Table of Contents

(VALE)
Supplemental Financial Information (Unaudited)
The following unaudited information provides additional details in relation to certain financial ratios.
EBITDA – Earnings Before Financial Expenses, Minority Interests, Gain on Sale of Investments, Foreign Exchange and Monetary Gains (Losses), Equity in Results of Affiliates and Joint Ventures and Change in Provision for Losses on Equity Investments, Income Taxes, Depreciation and Amortization
(a)   EBITDA represents operating income plus depreciation, amortization and depletion plus impairment/gain on sale of property, plant and equipment plus dividends received from equity investees.
 
(b)   EBITDA is not a U.S. GAAP measure and does not represent cash flow for the periods presented and should not be considered as an alternative to net income (loss), as an indicator of our operating performance or as an alternative to cash flow as a source of liquidity.
 
(c)   Our definition of EBITDA may not be comparable with EBITDA as defined by other companies.
 
(d)   Although EBITDA, as defined above, does not provide a U.S. GAAP measure of operating cash flows, our management uses it to measure our operating performance and financial analysts in evaluating our business commonly use it.
Selected financial indicators for the main affiliates and joint ventures are available on our website, www.vale.com, under “investor relations”

32


Table of Contents

(VALUE LOGO)
Indexes on Vale’s Consolidated Debt (Supplemental information — unaudited)
                                         
                            Nine-month period ended  
    Three-month period ended     September 30,  
    September 30,             September 30,              
    2008     June 30, 2008     2007     2008     2007  
Current debt
                                       
Current portion of long-term debt — unrelated parties
    733       730       702       733       702  
Short-term debt
    46       46       2       46       2  
Loans from related parties
    16       36       42       16       42  
 
                             
 
    795       812       746       795       746  
 
                                       
Long-term debt
                                       
Long-term debt — unrelated parties
    18,393       19,560       17,522       18,393       17,522  
 
                             
Gross debt (current plus long-term debt)
    19,188       20,372       18,268       19,188       18,268  
 
                             
 
                                       
Interest paid over:
                                       
Interest paid
    1,929       (362 )     (325 )     1,283       (969 )
EBITDA
    6,374       6,218       4,001       16,321       12,242  
Stockholders’ equity
    51,218       41,705       33,552       51,218       33,552  
LTM (1) EBITDA / LTM (1) Interest paid
    15.03       13.04       12.17       15.03       12.17  
Gross Debt / LTM (1) EBITDA
    0.97       1.17       1.23       0.97       1.23  
Gross debt / Equity Capitalization (%)
    27       33       35       27       35  
 
                                       
Financial expenses
                                       
Interest expense
    (293 )     (254 )     (307 )     (860 )     (1,035 )
Labor and civil claims and tax-related actions
    (23 )     (8 )     (19 )     (76 )     (59 )
Tax on financial transactions — CPMF
                (20 )           (105 )
Others
    (141 )     (87 )     (247 )     (430 )     (764 )
 
                             
 
    (457 )     (349 )     (593 )     (1,366 )     (1,963 )
 
                             
 
                                       
Financial income
                                       
Cash and cash equivalents
    252       22       16       303       73  
Others
    25       1       23       52       164  
 
                             
 
    277       23       39       355       237  
 
                             
 
                                       
Derivatives
    (587 )     655       384       (226 )     581  
 
                                       
 
                             
Financial income (expenses), net
    (767 )     329       (170 )     (1,237 )     (1,145 )
 
                             
Foreign exchange and monetary gain (losses), net
                                       
Cash and cash equivalents
    1,104       (67 )     (9 )     1,030       (92 )
Loans
    (2,169 )     1,169       605       (836 )     2,423  
Others
    744       (264 )     (32 )     411       (59 )
 
                             
 
    (321 )     838       564       605       2,272  
 
                             
Financial result, net
    (1,088 )     1,167       394       (632 )     1,127  
 
                             
 
(1)   Last twelve months

33


Table of Contents

(VALUE LOGO)
Calculation of EBITDA (Supplemental information — Unaudited)
                                         
                            Nine-month period ended  
    Three-month period ended     September 30,  
    September 30,             September 30,              
    2008     June 30, 2008     2007     2008     2007  
Operating income
    5,535       5,235       3,430       13,685       10,511  
Depreciation
    713       760       532       2,239       1,449  
 
                             
 
    6,248       5,995       3,962       15,924       11,960  
Dividends received
    126       223       39       397       282  
 
                             
EBITDA
    6,374       6,218       4,001       16,321       12,242  
 
                             
 
                                       
Net operating revenues
    11,739       10,600       7,898       30,171       24,079  
Margin EBITDA
    54.3 %     58.7 %     50.7 %     54.1 %     50.8 %
Adjusted EBITDA x Operating Cash Flows (Supplemental information — Unaudited)
                                                 
    Three-month period ended  
    September 30, 2008     June 30, 2008     September 30, 2007  
            Operating             Operating             Operating  
    EBITDA     cash flows     EBITDA     cash flows     EBITDA     cash flows  
Net income
    4,821       4,821       5,009       5,009       2,940       2,940  
Income tax — deferred
    (621 )     (621 )     333       333       (28 )     (28 )
Income tax — current
    477             1,173             975        
Equity in results of affiliates and joint ventures and other investments
    (290 )     (290 )     (260 )     (260 )     (165 )     (165 )
Foreign exchange and monetary gains, net
    321       1,133       (838 )     (1,300 )     (564 )     (519 )
Financial expenses, net
    767       83       (329 )     (45 )     170       9  
Minority interests
    60       60       147       147       205       205  
Gain on sale of investments
                            (103 )     (103 )
Net working capital
          (1,524 )           (214 )           243  
Others
          831             (572 )           (313 )
 
                                   
Operating income
    5,535       4,493       5,235       3,098       3,430       2,269  
Depreciation, depletion and amortization
    713       713       760       760       532       532  
Dividends received
    126       126       223       223       39       39  
 
                                   
 
    6,374       5,332       6,218       4,081       4,001       2,840  
 
                                   
 
                                               
Operating cash flows
            5,332               4,081               2,840  
Income tax
            477               1,173               975  
Foreign exchange and monetary gains (losses)
            (812 )             462               (45 )
Financial expenses
            684               (284 )             161  
Net working capital
            1,524               214               (243 )
Others
            (831 )             572               313  
 
                                         
EBITDA
            6,374               6,218               4,001  
 
                                         

34


Table of Contents

(VALUE LOGO)
                                 
    Nine-month period ended September 30,  
    2008     2007  
            Operating             Operating  
    EBITDA     cash flows     EBITDA     cash flows  
Net income
    11,851       11,851       9,252       9,252  
Income tax — deferred
    (584 )     (584 )     (306 )     (306 )
Income tax — current
    2,304             3,291        
Equity in results of affiliates and joint ventures and other investments
    (669 )     (669 )     (459 )     (459 )
Foreign exchange and monetary gains, net
    (605 )     (289 )     (2,272 )     (2,571 )
Financial expenses, net
    1,237       119       1,145       125  
Minority interests
    231       231       637       637  
Gain on sale of investments
    (80 )     (80 )     (777 )     (777 )
Net working capital
          (2,966 )           1,632  
Others
          572             (512 )
 
                       
Operating income
    13,685       8,185       10,511       7,021  
Depreciation, depletion and amortization
    2,239       2,239       1,449       1,449  
Dividends received
    397       397       282       282  
 
                       
 
    16,321       10,821       12,242       8,752  
 
                       
 
                               
Operating cash flows
            10,821               8,752  
Income tax
            2,304               3,291  
Foreign exchange and monetary gains (losses)
            (316 )             299  
Financial expenses
            1,118               1,020  
Net working capital
            2,966               (1,632 )
Others
            (572 )             512  
 
                           
EBITDA
            16,321               12,242  
 
                           

35


Table of Contents

(VALUE LOGO)
Board of Directors, Fiscal Council, Advisory committees and Executive Officers
     
Board of Directors   Fiscal Council
 
Sérgio Ricardo Silva Rosa
  Marcelo Amaral Moraes
Chairman
  Chairman
 
   
Mário da Silveira Teixeira Júnior
  Aníbal Moreira dos Santos
Vice-President
  Antônio José de Figueiredo Ferreira
Bernard Appy
Francisco Augusto da Costa e Silva
   
João Batista Cavaglieri
  Alternate
Jorge Luiz Pacheco
  Marcos Coimbra
José Ricardo Sasseron
  Marcus Pereira Aucélio
Luciano Galvão Coutinho
  Oswaldo Mário Pêgo de Amorim Azevedo
Masami lijima
   
Oscar Augusto de Camargo Filho
  Executive Officers
Renato da Cruz Gomes
   
Sandro Kohler Marcondes
  Roger Agnelli
 
  Chief Executive Officer
Advisory Committees of the Board of Directors
   
 
  Carla Grasso
Controlling Committee
  Executive Officer for Human Resources and Corporate
Luiz Carlos de Freitas
  Services
Paulo Ricardo Ultra Soares
   
Paulo Roberto Ferreira de Medeiros
  Demian Fiocca
 
  Executive Officer for Management and Sustainability
Executive Development Committee
   
João Moisés de Oliveira
  Eduardo de Salles Bartolomeo
José Ricardo Sasseron
  Executive Officer for Logistics
Oscar Augusto de Camargo Filho
   
 
  Fabio de Oliveira Barbosa
Strategic Committee
  Chief Financial Officer and Investor Relations
Roger Agnelli
   
Mário da Silveira Teixeira Júnior
  José Carlos Martins
Oscar Augusto de Camargo Filho
  Executive Officer for Ferrous Minerals
Sérgio Ricardo Silva Rosa
   
 
  Murilo de Oliveira Ferreira
Finance Committee
  Executive Officer for Nickel and Basic Metals
Fabio de Oliveira Barbosa
  Commercialization
Ivan Luiz Modesto Schara
   
Luiz Maurício Leuzinger
  Tito Botelho Martins
Wanderlei Viçoso Fagundes
  Executive Officer for Non Ferrous and Energy
 
   
Governance and Sustainability Committee
  Marcus Vinícius Dias Severini
Jorge Luiz Pacheco
  Chief Officer of Accounting and Control Department
Renato da Cruz Gomes
   
Ricardo Simonsen
  Vera Lúcia de Almeida Pereira Elias
 
  Chief Accountant
 
  CRC-RJ - 043059/O-8

36


Table of Contents

     
(VALUE LOGO)
Equity Investee Information — 09/30/2008
Aluminum Area — Valesul (Additional information — Unaudited)
                                                                                         
            2008     2007  
      As of and for the three-month periods ended             As of and for the three-month periods ended        
Information     March 31     June 30     September 30     December 31     Total     March 31     June 30     September 30     December 31     Total  
Quantity sold — external market
  MT (thousand)     4       7       6               17       9       10       8       8       35  
Quantity sold — internal market
  MT (thousand)     16       15       19               50       10       16       15       30       71  
 
                                                                   
Quantity sold — total
  MT (thousand)     20       22       25             67       19       26       23       38       106  
 
                                                                   
 
                                                                                       
Average sales price — external market
  US$     2,653.70       2,846.14       2,679.23               2,735.46       2,828.64       2,902.69       2,750.68       2,580.48       2,777.48  
Average sales price — internal market
  US$     3,786.95       4,168.23       3,321.93               3,674.75       4,037.71       4,068.49       4,045.36       3,415.84       3,722.07  
Average sales price — total
  US$     3,560.30       3,747.56       3,148.89               3,426.11       3,512.03       3,652.13       3,696.79       3,177.17       3,410.18  
 
                                                                                       
 
                                                                   
Stockholders’ equity
  US$     391       453       330               330       141       374       391       389       389  
 
                                                                   
 
Net operating revenues
  US$     58       70       81               209       70       72       65       65       272  
Cost of products
  US$     (48 )     (55 )     (75 )             (178 )     (48 )     (55 )     (52 )     (57 )     (212 )
Other expenses / revenues
  US$     (4 )     (9 )     (6 )             (19 )     (4 )     (4 )     (6 )     (3 )     (17 )
Depreciation, amortization and depletion
  US$     (4 )     (4 )     (4 )             (12 )     (2 )     (2 )     (4 )     19       11  
 
                                                                   
EBITDA
  US$     2       2       (4 )                 16       11       3       24       54  
Depreciation, amortization and depletion
  US$     4       4       4               12       2       2       4       (19 )     (11 )
 
                                                                   
EBIT
  US$     6       6                   12       18       13       7       5       43  
Net financial result
  US$     (1 )           7               6                   1       (2 )     (1 )
 
                                                                   
Income before income tax and social contribution
  US$     5       6       7             18       18       12       8       3       42  
Income tax and social contribution
  US$     (2 )     (4 )     (3 )             (9 )     (3 )     (3 )     (3 )     (5 )     (14 )
 
                                                                   
Net income
  US$     3       2       4             9       15       9       5       (2 )     28  
 
                                                                   


Table of Contents

     
(VALUE LOGO)
Aluminum Area — MRN (Additional information — Unaudited)
                                                                                         
            2008     2007  
Information     As of and for the three-month periods ended             As of and for the three-month periods ended        
            March 31     June 30     September 30     December 31     Total     March 31     June 30     September 30     December 31     Total  
Quantity sold — external market
  MT (thousand)     1,369       1,573       1,496               4,438       1,386       1,356       1,522       1,365       5,629  
Quantity sold — internal market
  MT (thousand)     2,621       2,949       3,268               8,838       3,350       2,969       2,939       2,993       12,251  
 
                                                                   
Quantity sold — total
  MT (thousand)     3,990       4,522       4,764             13,276       4,736       4,325       4,461       4,358       17,880  
 
                                                                   
 
                                                                                       
Average sales price — external market
  US$     61.52       34.93       34.71               34.96       33.35       32.47       33.29       34.42       33.38  
Average sales price — internal market
  US$     53.89       31.24       31.96               31.61       27.04       27.04       27.69       28.38       27.52  
Average sales price — total
  US$     56.51       32.52       32.83               32.73       28.89       28.74       29.60       30.27       29.37  
 
                                                                                       
Long-term indebtedness, gross
  US$     46       115       97               97       38,936       35,488       26,516       163,768       163,768  
Short-term indebtedness, gross
  US$     245       221       226               226       204,362       223,553       207,048       28,566       28,566  
 
                                                                   
Total indebtedness, gross
  US$     291       336       323             323       243,298       259,041       233,564       192,334       192,334  
 
                                                                   
 
                                                                                       
Stockholders’ equity
  US$     493       432       315               315       305       354       407       459       459  
 
                                                                   
 
                                                                                       
Net operating revenues
  US$     117       130       139               386       132       125       128       131       516  
Cost of products
  US$     (63 )     (82 )     (81 )             (226 )     (64 )     (66 )     (60 )     (68 )     (258 )
Other expenses / revenues
  US$     (8 )     2       (3 )             (9 )     (5 )     (4 )     (6 )     (6 )     (21 )
Depreciation, amortization and depletion
  US$     14       17       10               41       13       14       13       14       54  
 
                                                                   
EBITDA
  US$     60       67       65             192       76       69       75       71       291  
Depreciation, amortization and depletion
  US$     (14 )     (17 )     (10 )             (41 )     (13 )     (14 )     (13 )     (14 )     (54 )
 
                                                                   
EBIT
  US$     46       50       55             151       63       55       62       57       237  
Net financial result
  US$     (2 )     (11 )     (3 )             (16 )     (1 )     (1 )     (2 )           (4 )
 
                                                                   
Income before income tax and social contribution
  US$     44       39       52             135       62       54       60       57       233  
Income tax and social contribution
  US$     (10 )     (19 )     (5 )             (34 )     (6 )     (5 )     (7 )     (5 )     (23 )
 
                                                                   
Net income
  US$     34       20       47             101       56       49       53       52       210  
 
                                                                   

 


Table of Contents

     
(VALE LOGO)
Aluminum Area — Albras (Additional information — Unaudited) — Consolidated Subsidiary
                                                                                         
            2008     2007  
Information     As of and for the three-month periods ended             As of and for the three-month periods ended        
    March 31     June 30     September 30     December 31     Total     March 31     June 30     September 30     December 31     Total  
Quantity sold — external market
  MT (thousand)     109       99       117               325       108       123       108       104       443  
Quantity sold — internal market
  MT (thousand)     7       6       7               20       7       6       7       6       26  
 
                                                                   
Quantity sold — total
  MT (thousand)     116       105       124             345       115       129       115       110       469  
 
                                                                   
 
                                                                                       
Average sales price — external market
  US$     2,486.87       2,939.31       2,888.76               2,696.61       2,688.76       2,726.53       2,631.55       2,405.80       2,611.76  
Average sales price — internal market
  US$     2,307.59       2,640.89       2,625.72               2,444.25       2,500.55       2,688.83       2,599.78       2,196.61       2,372.90  
Average sales price — total
  US$     2,476.70       2,920.77       2,874.64               2,682.19       2,677.30       2,724.78       2,585.19       2,393.38       2,598.49  
 
Long-term indebtedness, gross
  US$     283       301       267               267       319       303       306       301       301  
Short-term indebtedness, gross
  US$     111       90       128               128       4       9       2       40       40  
 
                                                                   
Total indebtedness, gross
  US$     394       391       395             395       323       312       308       341       341  
 
                                                                   
 
                                                                                       
Stockholders’ equity
  US$     973       1,098       948               948       736       788       936       1,004       616  
 
                                                                   
 
                                                                                       
Net operating revenues
  US$     292       310       346               948       309       353       299       268       1,229  
Cost of products
  US$     (222 )     (222 )     (254 )             (698 )     (197 )     (232 )     (206 )     (207 )     (842 )
Other expenses / revenues
  US$     (18 )     (20 )     (18 )             (56 )     (11 )     (15 )     (17 )     (19 )     (62 )
Depreciation, amortization and depletion
  US$     8       8       (9 )             7       7       8       8       8       31  
 
                                                                   
EBITDA
  US$     60       76       65             201       108       114       84       50       356  
Depreciation, amortization and depletion
  US$     (8 )     (8 )     9               (7 )     (7 )     (8 )     (8 )     (8 )     (31 )
 
                                                                   
EBIT
  US$     52       68       74             194       101       106       76       42       325  
Net financial result
  US$     (66 )     37       (38 )             (67 )     16       (9 )     67       37       111  
 
                                                                   
Income (loss) before income tax and social contribution
  US$     (14 )     105       36             127       117       97       143       79       436  
Income tax and social contribution
  US$     (9 )     (37 )     (9 )             (55 )     (23 )     (58 )     (42 )     (8 )     (131 )
 
                                                                   
Net income (loss)
  US$     (23 )     68       27             72       94       39       101       71       305  
 
                                                                   

 


Table of Contents

     
(VALE LOGO)
Aluminum Area — Alunorte (Additional information — Unaudited) — Consolidated Subsidiary
                                                                                         
            2008     2007  
Information     As of and for the three-month periods ended             As of and for the three-month periods ended        
    March 31     June 30     September 30     December 31     Total     March 31     June 30     September 30     December 31     Total  
Quantity sold — external market
  MT (thousand)     814       832       975               2,621       699       769       828       933       3,229  
Quantity sold — internal market
  MT (thousand)     235       258       301               794       244       252       248       271       1,015  
 
                                                                   
Quantity sold — total
  MT (thousand)     1,049       1,090       1,276             3,415       943       1,021       1,076       1,204       4,244  
 
                                                                   
 
                                                                                       
Average sales price — external market
  US$     322.46       372.73       378.60               359.27       344.85       349.61       340.23       312.26       335.38  
Average sales price — internal market
  US$     287.59       340.49       342.74               325.30       309.77       311.69       306.88       275.46       300.38  
Average sales price — total
  US$     314.57       365.10       370.14               343.47       335.77       340.00       332.54       303.98       327.01  
 
Long-term indebtedness, gross
  US$     740       829       855               855       528       557       466       556       556  
Short-term indebtedness, gross
  US$     20             29               29                   18                
 
                                                                   
Total indebtedness, gross
  US$     760       829       884             884       528       557       484       556       556  
 
                                                                   
 
                                                                                       
Stockholders’ equity
  US$     2,287       2,633       2,217               2,217       1,686       1,903       2,197       2,307       1,425  
 
                                                                   
 
                                                                                       
Net operating revenues
  US$     331       399       473               1,203       314       342       369       370       1,395  
Cost of products
  US$     (274 )     (288 )     (352 )             (914 )     (181 )     (217 )     (246 )     (290 )     (934 )
Other expenses / revenues
  US$     (13 )     (14 )     (12 )             (39 )     (2 )     (15 )     (7 )     (15 )     (39 )
Depreciation, amortization and depletion
  US$     19       20       (16 )             23       12       14       13       15       54  
 
                                                                   
EBITDA
  US$     63       117       93             273       143       124       129       80       476  
Depreciation, amortization and depletion
  US$     (19 )     (20 )     16               (23 )     (12 )     (14 )     (13 )     (15 )     (54 )
 
                                                                   
EBIT
  US$     44       97       109             250       131       110       116       65       422  
Net financial result
  US$     (57 )     58       (117 )             (116 )     19       (14 )     34       35       74  
 
                                                                   
Income (loss) before income tax and social contribution
  US$     (13 )     155       (8 )           134       150       96       150       100       496  
Income tax and social contribution
  US$     (7 )     (34 )     22               (19 )     (19 )     (12 )     (38 )     (16 )     (85 )
 
                                                                   
Net income (loss)
  US$     (20 )     121       14             115       131       84       112       84       411  
 
                                                                   

 


Table of Contents

(VALE LOGO)
Pelletizing Affiliates — Hispanobras (Additional information — Unaudited)
                                                                                         
            2008     2007  
Information     As of and for the three-month periods ended             As of and for the three-month periods ended        
    March 31     June 30     September 30     December 31     Total     March 31     June 30     September 30     December 31     Total  
Quantity sold — external market
  MT (thousand)     404       400       618               1,422       565       504       527       394       1,990  
Quantity sold — internal market
  MT (thousand)     710       805       554               2,069       800       620       510       545       2,475  
 
                                                                   
Quantity sold — total
  MT (thousand)     1,114       1,205       1,172             3,491       1,365       1,124       1,037       939       4,465  
 
                                                                   
 
                                                                                       
Average sales price — external market
  US$     71.45       203.07       227.18               326.85       69.26       77.40       72.50       73.25       72.97  
Average sales price — internal market
  US$     75.95       203.58       236.04               212.88       72.97       79.73       74.88       76.94       75.93  
Average sales price — total
  US$     74.32       203.41       231.37               232.86       71.43       78.69       73.67       75.39       74.61  
 
Short-term indebtedness, gross
  US$     75       58       7               7       6       9       14       46       46  
 
                                                                   
Total indebtedness, gross
  US$     75       58       7             7       6       9       14       46       46  
 
                                                                   
 
                                                                                       
Stockholders’ equity
  US$     90       166       158               158       89       78       86       84       84  
 
                                                                   
 
                                                                                       
Net operating revenues
  US$     83       248       164               495       97       89       76       72       334  
Cost of products
  US$     (75 )     (143 )     (118 )             (336 )     (77 )     (74 )     (66 )     (78 )     (295 )
Other expenses / revenues
  US$     (2 )     (2 )     (2 )             (6 )     (1 )     (2 )     (1 )     (1 )     (5 )
Depreciation, amortization and depletion
  US$     1       1       1               3       1                   3       4  
 
                                                                   
EBITDA
  US$     7       104       45             156       20       13       9       (4 )     38  
Depreciation, amortization and depletion
  US$     (1 )     (1 )     (1 )             (3 )     (1 )                 (3 )     (4 )
 
                                                                   
EBIT
  US$     6       103       44             153       19       13       9       (7 )     34  
Net financial result
  US$     1       (4 )     7               4       (2 )     (1 )     (1 )     (1 )     (5 )
 
                                                                   
Income (loss) before income tax and social contribution
  US$     7       99       51             157       17       12       8       (8 )     29  
Income before income tax and social contribution
  US$     (3 )     (34 )     (18 )             (55 )     (6 )     (5 )     (2 )     2       (11 )
 
                                                                   
Net income
  US$     4       65       33             102       11       7       6       (6 )     18  
 
                                                                   

 


Table of Contents

     
(VALE LOGO)
Pelletizing Affiliates — Itabrasco (Additional information — Unaudited)
                                                                                         
            2008     2007  
Information     As of and for the three-month periods ended             As of and for the three-month periods ended        
    March 31     June 30     September 30     December 31     Total     March 31     June 30     September 30     December 31     Total  
Quantity sold — external market
  MT (thousand)     185       754       800               1,739       589       701       282       439       2,011  
Quantity sold — internal market
  MT (thousand)     843       90       273               1,206       283       657       562       605       2,107  
 
                                                                   
Quantity sold — total
  MT (thousand)     1,028       844       1,073             2,945       872       1,358       844       1,044       4,118  
 
                                                                   
 
                                                                                       
Average sales price — external market
  US$     75.36       75.18       187.03               126.65       75.72       74.48       77.40       75.60       75.60  
Average sales price — internal market
  US$     75.11       82.52       137.90               90.61       71.33       73.81       75.02       74.37       73.64  
Average sales price — total
  US$     75.15       75.96       174.53               111.89       73.53       74.16       75.82       74.89       74.60  
 
Short-term indebtedness, gross
  US$     52       80       61               61             23       32       43       43  
 
                                                                   
Total indebtedness, gross
  US$     52       80       61             61             23       32       43       43  
 
                                                                   
 
                                                                                       
Stockholders’ equity
  US$     94       104       119               119       76       61       69       90       90  
 
                                                                   
 
                                                                                       
Net operating revenues
  US$     78       64       188               330       65       101       59       70       295  
Cost of products
  US$     (69 )     (62 )     (123 )             (254 )     (53 )     (86 )     (51 )     (62 )     (252 )
Other expenses / revenues
  US$     (1 )     (2 )     (2 )             (5 )     1       (3 )           (3 )     (5 )
Depreciation, amortization and depletion
  US$     1       2       1               4       1       1             2       4  
 
                                                                   
EBITDA
  US$     9       2       64             75       14       13       8       7       42  
Depreciation, amortization and depletion
  US$     (1 )     (2 )     (1 )             (4 )     (1 )     (1 )           (2 )     (4 )
 
                                                                   
EBIT
  US$     8             63             71       13       12       8       5       38  
Net financial result
  US$     (2 )     2       (6 )             (6 )     (1 )     (1 )           (1 )     (3 )
 
                                                                   
Income before income tax and social contribution
  US$     6       2       57             65       12       11       8       4       35  
Income tax and social contribution
  US$     (3 )     (2 )     (20 )             (25 )     (4 )     (5 )     (3 )     (4 )     (16 )
 
                                                                   
Net income
  US$     3             37             40       8       6       5             19  
 
                                                                   

 


Table of Contents

     
(VALE LOGO)
Pelletizing Affiliates — Samarco (Additional information — Unaudited)
                                                                                         
            2008     2007  
Information     As of and for the three-month periods ended             As of and for the three-month periods ended        
    March 31     June 30     September 30     December 31     Total     March 31     June 30     September 30     December 31     Total  
Quantity sold — Pellets
  MT (thousand)     3,010       4,327       5,519               12,856       3,003       3,742       3,241       4,373       14,359  
Quantity sold — Iron ore
  MT (thousand)     168       140       154               462       463       638       302       358       1,761  
 
                                                                                       
Average sales price — Pellets
  US$     105.51       142.07       152.30               105.51       77.51       82.38       83.61       82.58       81.70  
Average sales price — Iron ore
  US$     47.61       98.95       73.86               47.61       46.79       46.78       45.30       49.14       47.01  
 
                                                                                       
Long-term indebtedness, gross
  US$     800       799       800               800       738       817       808       800       800  
Short-term indebtedness, gross
  US$     591       846       987               987       192       324       398       572       572  
 
                                                                   
Total indebtedness, gross
  US$     1,391       1,645       1,787             1,787       930       1,141       1,206       1,372       1,372  
 
                                                                   
 
                                                                                       
Stockholders’ equity
  US$     1,078       1,213       926               926       688       754       878       970       970  
 
                                                                   
 
                                                                                       
Net operating revenues
  US$     331       613       843               1,787       253       338       299       365       1,255  
Cost of products
  US$     (164 )     (277 )     (314 )             (755 )     (109 )     (140 )     (129 )     (184 )     (562 )
Other expenses / revenues
  US$     (43 )     (98 )     (55 )             (196 )     (32 )     (63 )     (32 )     (67 )     (194 )
Depreciation, amortization and depletion
  US$     12       16       16               44       10       11       12       12       45  
 
                                                                   
EBITDA
  US$     136       254       490             880       122       146       150       126       544  
Depreciation, amortization and depletion
  US$     (12 )     (16 )     (16 )             (44 )     (10 )     (11 )     (12 )     (12 )     (45 )
 
                                                                   
EBIT
  US$     124       238       474             836       112       135       138       114       499  
Gain on investments accounted for by the equity method
  US$     3       (3 )     1               1       2       3       7       2       14  
Net financial result
  US$     4       122       (281 )             (155 )     35       14       25       15       89  
 
                                                                   
Income (loss) before income tax and social contribution
  US$     131       357       194             682       149       152       170       131       602  
Income tax and social contribution
  US$     66       (162 )     (30 )             (126 )     (29 )     (34 )     (35 )     (21 )     (119 )
 
                                                                   
Net income (loss)
  US$     197       195       164             556       120       118       135       110       483  
 
                                                                   

 


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.
         
  COMPANHIA VALE DO RIO DOCE
                (Registrant)
 
 
Date: October 23, 2008  By:   /s/ Roberto Castello Branco    
    Roberto Castello Branco   
    Director of Investor Relations