FORM 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

May 2004

Valley of the Rio Doce Company

(Translation of Registrant’s name into English)

Avenida Graça Aranha, No. 26
20005-900 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 [X] Form 40-F [   ]

(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 [   ] No [X]

(Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7))

(Check One) Yes [   ] No [X]

(Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)

(Check One) Yes [   ] No [X]

(If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b). 82- ____________.)

 


TABLE OF CONTENTS

PERFORMANCE OF COMPANHIA VALE DO RIO DOCE IN THE FIRST QUARTER OF 2004 (BRAZILIAN GAAP)
INDEX TO CONSOLIDATED FINANCIAL INFORMATION (BRAZILIAN GAAP)
SIGNATURES


Table of Contents

(COMPANHIA VALE DO RIO DOCE LOGO)

BOVESPA: VALE3, VALE5
NYSE: RIO, RIOPR
LATIBEX: XVALO, XVALP

PERFORMANCE OF COMPANHIA VALE DO RIO DOCE IN THE FIRST QUARTER OF 2004

Except where otherwise indicated, the operational and financial information in this press release is for the Parent Company and calculated in accordance with generally accepted accounting principles in Brazil (Brazilian GAAP). With the exception of information relating to investments and the behavior of markets, it is based on quarterly financial statements reviewed by the company’s external auditors.

www.cvrd.com.br
rio@cvrd.com.br

Investor Relations Department

Roberto Castello Branco
Rafael Campos
Barbara Geluda
Daniela Tinoco
Eduardo Mello Franco
Rafael Azevedo
Tel: (5521) 3814-4540

Rio de Janeiro, May 12, 2004 — Companhia Vale do Rio Doce (CVRD) reported net earnings of R$ 954 million in the first quarter of 2004 (1Q04), corresponding to R$ 2.48 per share — 20.5% higher than in the previous quarter, and 18.0% less than in 1Q03.

Gross operating revenues was R$ 2.731 billion, 8.5% more than in the first quarter of 2003 and 5.0% less than in 4Q03. Consolidated exports were US$ 1.012 billion, 26.7% higher than in 1Q03. Net exports (exports less imports) were US$ 864 million, or 14% of Brazil’s total trade surplus for the first three months of the year.

EBITDA recorded in the first quarter was R$ 1.342 billion, the third-highest quarterly EBITDA in CVRD’s history, and EBITDA margin (EBITDA as a percentage of net revenues) was 51.5%, higher than the full year 2003 (48.7%), 2002 (48.3%), 2001 (51.0%) and 2000 (48.3%).

Sales of iron ore and pellets were 43.256 million tons, 18.9% more than in 1Q03. The volume of general cargo (other than iron ore and pellets) transported for clients on CVRD’s railroads (the Vitória-Minas railroad and the Carajás railroad) totaled 4.0 net ton-kilometers (ntk), 16.8% more than in 1Q03.

SELECTED FINANCIAL INDICATORS

                         
    R$ million
    1Q03
  4Q03
  1Q04
Gross Operating Revenues
    2,518       2,877       2,731  
Gross Margin (%)
    48.4       44.7       43.4  
EBITDA
    1,148       1,239       1,342  
EBITDA Margin (%)
    47.5       44.3       51.5  
     
1Q 04
  1

 


Table of Contents

BR GAAP

                         
    R$ million
    1Q03
  4Q03
  1Q04
Net Earnings
    1,164       792       954  
ROE (annualized) (%)
    19.4       30.2       27.9  
Investments (US$ million) *
    197.9       400.6       306.0  

*including acquisitions

ROE = return on equity = LTM net earnings / equity

EARNINGS GUIDANCE

CVRD does not provide guidance in the form of quantitative forecasts about future financial performance. The Company aims to release the maximum amount of information about its vision for the various markets in which it operates, explaining its strategic directives and execution; thereby, providing capital market participants with sufficient information to form their own expectations with regard to medium and long-term performance.

BUSINESS OUTLOOK

The global economy has continued to experience a synchronized recovery, which began in the third quarter of 2003. The fastest growth is observed in China, the other emerging markets in Asia and in the United States and slower growth rates are observed in the Euro Zone, where consumption remains subdued. In Japan, economic growth, stimulated by exports and investment, continues to exceed expectations, and in Latin America, particularly in Brazil, there are signs that recovery is underway.

According to data from the International Iron and Steel Institute (IISI), global steel production increased 8.7% in 1Q04, compared to 1Q03. Excluding China, production increased 3.9%, which is much higher than the average growth rate observed in the period 1993/2003 of 1.5%. Chinese steel production grew 26.5% in 1Q04, compared to 1Q03, representing a significant increase in that country’s steel production rate vis-à-vis the growth rate observed at the end of last year, which amounted to 21.2%.

Chinese iron ore imports in 1Q04 reached a record 50.7 million tons, 48.2% higher than the volume recorded in 1Q03, bringing the total quantity imported in the 12 months to April, to 164.6 million tons. Japan imported 34.7 million tons in the quarter, an increase of 4.1% compared to 1Q03.

The global macroeconomic scenario remains favorable for continued expansion in the demand for ores and metals, which benefits the Company’s performance.

The measures taken by the Chinese economic authorities to reduce growth rates — restricting both the supply of and demand for credit — are extremely healthy, because the sooner China seeks to correct its excess demand situation, the lower is the probability of a crisis in the future, which would have an adverse effect on global demand for mineral products.

These measures discourage investments with a low expected rate of return. Such unproductive investments would contribute to lower China’s capacity for future economic growth, jeopardizing the buoyancy of demand for ores and metals. According to IMF estimates, one third of the GDP growth in China since 1978, when reforms were first introduced, is explained by productivity gains. Therefore, in preventing the waste of resources, the Chinese government is focused on the

     
1Q 04
  2

 


Table of Contents

BR GAAP

preservation of the economy’s growth dynamics, and consequently the vigor of the demand for mineral products.

CVRD’s commercial relationship with China with respect to the sale of iron ore is conducted via long-term contracts with the largest and most modern steel producers in that country. Long-term contracts help to minimize fluctuations in sales during down-cycles and allow customized solutions to be developed that generate value to the Company’s clients.

According to the long-term contracts in force, CVRD’s iron ore sales, excluding those of Caemi, to the Chinese market should increase from the level of 25.7 million tons in 2003, to approximately 55 million tons in 2008, implying an estimated average annual growth rate of 16.4% during the period 2003-2008.

The Sossego mine, in Carajás, is undergoing its copper concentrate production ramp-up phase, with the first shipment expected between the end of June and the beginning of July 2004. Sossego has a nominal production capacity of 140,000 tons a year, on average, of copper in concentrate equivalent.

The startup of the Sossego operation, CVRD’s first copper project and the only greenfield copper project to be completed in 2004 in the world, constitutes an important milestone in the development of CVRD’s non-ferrous mineral businesses and creates a new platform for the creation of shareholder value.

RECENT RELEVANT EVENTS

In April, CVRD entered into new long-term contracts with clients, distributed dividends to its shareholders and was successful in its initiative to purchase electricity via auction. Both Alunorte and GIIC obtained various international certifications, which is consistent with the Company’s focus on corporate social responsibility.

  Long-term contracts for the supply of iron ore and pellets

CVRD and China Steel Corporation (CSC), one of the largest steel producers in Asia, have signed a contract for the supply of 600 thousand tons of pellets a year from 2005 to 2011. CSC has been a client of CVRD since 1979 and in addition to buying pellets, currently purchases some 2.4 million tons a year of iron ore, also under a long-term contract.

CVRD also signed a contract with Usiminas, one of the largest steelmakers in Latin America, for the supply of five million tons a year of iron ore for five years. The volume covered by this contract represents approximately 90% of Usiminas’ current iron ore consumption.

In 2003 and in the beginning of 2004, CVRD entered into several long-term contracts with important steelmakers, such as Arcelor, Baosteel and Corus. These contracts minimize future iron ore sales volatility and allow for the development of customized solutions that create value for our clients.

  Dividends and debenture remuneration

On April 30, the first minimum dividend installment was paid to CVRD’s shareholders, in the amount of R$ 2.06 (US$ 0.70 as of April 30) per share, in accordance with the minimum dividend payment proposal for 2004, as announced to the market. The total disbursement by CVRD amounted to US$ 268.3 million.

     
1Q 04
  3

 


Table of Contents

BR GAAP

On April 1, CVRD paid its first remuneration payment on debentures issued by the Company and distributed to shareholders before its privatization in 1997, of R$ 0.0120628 per debenture, amounting to a total disbursement by the Company of US$ 1.6 million.

  Electricity auction

Albras was successful in its initiative to purchase electricity via an auction for a period of 20 years. The electricity bought will supply its needs starting in June 2004. The base purchase price is R$ 53.00 per MWh, indexed to the IGPM, which is the general price index published by Fundação Getulio Vargas. In addition to the base price, the electricity supplier will have a stake on the portion of the primary aluminum price, at the London Metal Exchange (LME), which exceeds US$ 1,450 per ton. According to the structure of the operation, Albras will make a prepayment for the purchase of this electricity of R$ 1.2 billion.

The terms obtained will preserve Albras’ highly competitive position in the global aluminum industry.

  Corporate social responsibility

GIIC, a joint venture between CVRD and The Gulf Investment Corporation, has received the ISO 9000 certification for the quality of its pellets and the ISO 14001 certification for excellence in environmental protection.

Alunorte, the alumina refinery controlled by CVRD, received three international certifications: the ISO 9001, for quality in alumina production, the ISO 14001, for excellence in environmental protection, and the OHSAS 18001, for health and safety in the workplace.

All of CVRD ´s iron ore and manganese mines, its maritime terminals; Tubarão ´s pelletizing plants, RDME, Albras and now Alunorte and GIIC have the ISO 14001 for excellence in environmental protection. Moreover, Albras has additional certifications for corporate social responsibility, quality, health and safety in the workplace.

Social responsibility, including environmental protection, social initiatives, the health and safety of its employees, is a priority for CVRD, which considers such responsibility a crucial factor to maintain its long-term competitiveness.

SALES REVENUES AND VOLUMES

Sales volumes of iron ore and pellets in 1Q04, 43.256 million tons, was 18.9% higher than in 1Q03, and 3.4% lower than in 4Q03. The year-on-year increase was due to the consolidation of Ferteco, which mines contributed 4.854 million tons, and to the strong demand for these products. At the same time, there was a fall in sales volumes from 4Q03 to 1Q04 due to seasonal factors.

Mining production tends to be lower in the first quarter of each year, due to the rainy season, reducing the total of shipments. The rains also increase the risk of accidents on the railroads, although Vitoria a Minas railroad and Carajás railroad have accident rates among the lowest in the world. Certainly there is a production and sales growth trend along the year.

CVRD’s iron ore production was 2.6 million tons lower in 1Q04 than in 4Q03. There were accidents on the Carajás and MRS Logística railroads, and delays by

     
1Q 04
  4

 


Table of Contents

BR GAAP

suppliers in delivery of railcars for transport of iron ore — both contributing to difficulties in shipments.

Iron ore fines volume was 75.4% of all shipments; lumps were 9.9%, and pellets 14.7%.

About 74% of CVRD’s shipments of iron ore and pellets in 1Q04 went directly to exports. China continued to be the main consumer market, buying 5.8 million tons, or 18.1% of the total volume exported by CVRD. The second-largest destination country was Germany, with 4.6 million tons, followed by Japan with 4.0 million tons, France with 2.3 million tons and South Korea with 1.7 million tons. Of the 11.2 million tons sold in the domestic market, 4.9 million tons went to the palletizing joint ventures for processing into pellets, almost all of the production of which goes to the export market.

Sales of potash were 138 thousand tons, 12.7% less than in the first quarter of 2003, and 18.3% less than in the last quarter of 2003, in spite of high demand. Lower sales reflected lower production in this quarter due to works on expansion — which should increase the mine’s nominal capacity from 600,000 tons/year to 850,000 tons/year in 2005.

SALES VOLUME

                         
    thousand tons
    1Q03
  4Q03
  1Q04
Iron Ore and Pellets
    36,391       44,797       43,256  
Iron Ore
    31,307       38,134       36,901  
Fines
    28,157       33,263       32,610  
Lumps
    3,150       4,871       4,291  
Pellets
    5,084       6,663       6,355  
Potash
    158       169       138  
Port Services
    5,624       5,761       5,635  

IRON ORE AND PELLET SALES BY DESTINATION

                         
    million tons
FOREIGN MARKET
  1Q03
  4Q03
  1Q04
ASIA
                       
China
    5.4       6.4       5.8  
South Korea
    1.6       2.0       1.7  
Philippines
    0.4       0.7       0.8  
Japan
    3.9       4.0       4.0  
Taiwan
    0.4       0.5       0.7  
Others
                0.4  
 
   
 
     
 
     
 
 
Total
    11.7       13.6       13.4  
 
   
 
     
 
     
 
 
EUROPE
                       
Germany
    3.5       5.2       4.6  
Spain
    0.8       1.0       0.9  
France
    1.4       2.3       2.3  
Italy
    1.2       1.3       1.5  
United Kingdom
    0.5       0.9       0.5  
Others
    3.0       4.7       3.5  
 
   
 
     
 
     
 
 
Total
    10.4       15.4       13.3  
 
   
 
     
 
     
 
 
THE AMERICAS
                       
Argentina
    0.8       0.9       0.9  
United States
    1.0       0.7       1.0  
Other
    0.8       0.9       1.3  
 
   
 
     
 
     
 
 
Total
    2.6       2.5       3.2  
 
   
 
     
 
     
 
 
     
1Q 04
  5

 


Table of Contents

BR GAAP

                         
    million tons
FOREIGN MARKET
  1Q03
  4Q03
  1Q04
Others
                       
Bahrain
    0.5       0.8       1.0  
Others
    1.0       1.5       1.2  
Total
    1.5       2.3       2.2  
TOTAL
    26.2       33.8       32.1  

                         
DOMESTIC MARKET
    1Q03
      4Q03
      1Q04
 
Steel Mills
    5.1       6.4       6.3  
Pelletizing Joint Ventures
    5.0       4.6       4.9  
Total
    10.1       11.0       11.2  
TOTAL
    36.3       44.8       43.3  

The volume of general cargo (cargo other than iron ore and pellets) carried by our railroads (the Vitória a Minas railroad and the Carajás railroad) totaled 4.0 billion ntk, in line with 4Q03, and 16.8% more than in 1Q03. This reflects the increase in our fleet of locomotives and railcars, and the fact that there is pent-up demand for this type of service. Steel products were 52% of the cargo we transported for clients in the quarter, agricultural products 27%, fuel 10%, containers 2% and other products 9%.

RAILROAD TRANSPORTATION OF GENERAL CARGO

                         
    ntk million
    1Q03
  4Q03
  1Q04
Vitória a Minas Railroad
    2,727       3,233       3,062  
Carajás Railroad
    662       808       897  
Total
    3,389       4,041       3,959  

Gross operational revenue was R$ 2.731 billion, 8.5% more than in the first quarter of 2003, and 5.0% less than in 4Q03. 83% of the revenue was denominated or indexed to the US dollar.

Revenue from sales of iron ore was R$ 1.697 billion, 62.1% of total revenue. This was 9.3% more than in 1Q03, and 6.2% less than in 4Q03. Revenue from sales of pellets was R$ 595 million, 21.8% of total revenue: 20.0% higher than in the first quarter of 2003, and 4.5% less than in 4Q03.

Revenue from logistics services, at R$ 332 million, was similar to its levels in 1Q03 and 4Q03, and provided 12.2% of the Company’s total revenues. Revenue from rail transport was R$ 261 million, and revenue from port services was R$ 71 million.

GROSS REVENUES BY PRODUCT

                                                 
    R$ million
    1Q03
  %
  4Q03
  %
  1Q04
  %
Iron Ore
    1,553       61.7       1,808       62.9       1,697       62.1  
Domestic Market
    411       16.3       374       13.0       428       15.7  
Export Market
    1,142       45.3       1,434       49.9       1,269       46.5  
Pellets
    496       19.7       623       21.7       595       21.8  
Domestic Market
    90       3.6       120       4.2       115       4.2  
Export Market
    406       16.1       503       17.5       480       17.6  
Pelletizing Plants Operation Services
    29       1.1       41       1.4       36       1.3  
Railroad Transport
    259       10.3       249       8.7       261       9.6  
Port Services
    68       2.7       77       2.7       71       2.6  
Potash
    73       2.9       72       2.5       65       2.4  
Others
    40       1.6       7       0.2       6       0.2  
Total
    2,518       100.0       2,877       100.0       2,731       100.0  
     
1Q 04
  6

 


Table of Contents

BR GAAP

NET EARNINGS OF R$ 954 MILLION

CVRD’s net earnings in 1Q04 was R$ 954 million, 20.5% more than in the previous quarter, and 18.1% less than in 1Q03.

An extraordinary item — amortization of goodwill of Samitri — was recorded in this quarter, in a non-recurrent and non-cash amount of R$ 183 million, related to the period October 2001 — December 2003. This investment was previously being amortized under a linear 10 year period, based on the projections of future profitability assumed at the time. After revising the projections, we decided to adopt the new five year amortization period to reflect correctly the situation of the investment. Going forward — during the next 30 months — we will be posting amortization of around R$ 40 million per quarter on this investment, instead of the R$ 20 million that we were posting previously.

There was an increase of R$ 228 million in cost of goods sold (COGS), which can be partially explained by the consolidation of Ferteco, starting in September 2003, which contributed R$ 209 million to COGS, and by the intensification of operations in the São Luis palletizing plant, adding R$ 48 million to COGS.

Expenses with outsourced services grew by 120% or R$ 156 million yoy. From this total, R$ 83 million are explained by the consolidation of Ferteco that registers in this line the freight paid to MRS Logística to transport part of its iron ore production. Besides that, we saw higher production input prices and higher maintenance and equipment renewal at the mines and plants in order to increase productivity.

Electricity costs and expenses with personnel also showed growth due to tariffs readjustments and to a 17% raise in salaries since July 2003, respectively.

COGS BREAKDOWN

                                                 
    R$ million
    1Q03
  %
  4Q03
  %
  1Q04
  %
Personnel
    120       9.6       185       12.0       150       10.2  
Material
    211       16.9       243       15.7       231       15.6  
Fuel Oil and Gases
    139       11.1       180       11.6       160       10.8  
Contracted Services
    130       10.4       300       19.4       288       19.5  
Energy
    24       1.9       51       3.3       44       3.0  
Acquisition of products
    386       31.0       249       16.1       283       19.2  
Depreciation and Amortization
    150       12.0       230       14.9       245       16.6  
Others
    87       7.0       110       7.1       75       5.1  
Total
    1,248       100.0       1,548       100.0       1,476       100.0  

Other factors contributing to lower profit in 1Q04 than in 1Q03 were:

  (i)   Monetary variation recorded in 1Q03 was a positive R$ 279 million since we saw an appreciation of 5.37% of the real against the US dollar between December 31,2002 and March 31, 2003, against a negative R$ 69 million recorded in 1Q04, due to a depreciation of 0.67% of the real against the US dollar between December 31, 2003 and March 31, 2004.
 
  (ii)   An increase of R$ 25 million in expenditure on research and development, as the volume of mineral exploration increased, specially for copper and manganese ore; and
     
1Q 04
  7

 


Table of Contents

BR GAAP

  (iii)   An increase of R$ 15 million in administrative expenses.

On the other hand, we saw the following positive contributions to net earnings:

  (i)   An increase of R$ 191 million in net operating revenue;
 
  (ii)   A reduction of R$ 157 million in provisions for income tax;
 
  (iii)   An increase of R$ 175 million in income from equity from the results of affiliates and joint ventures. The main elements in the improvement in equity from the results of affiliates and joint ventures were: (a) the impact of the depreciation of the real against the US dollar in 1Q04 on the stockholders’ equity of Docenave, CSI and Itaco, and an increase in the volume of iron ore and pellets sold by Itaco; (b) the increase since September 2003 in our percentage holding in Caemi — which also increased its volumes of iron ore sold; and (c) increases in prices and volumes of manganese and ferro-alloys sold by RDM.
 
  (iv)   A reduction of R$ 47 million in selling expenses — explained by the end of commissions on export sales; and
 
  (v)   A reduction of R$ 21 million in other operational expenses, influenced by the register of R$ 28 million in provisions for losses of ICMS credit in 1Q03, which was not verified in 1Q04.

RESULT FROM SHAREHOLDINGS BY BUSINESS AREA

                         
    R$ million
Business Area
  1Q03
  4Q03
  1Q04
Ferrous Minerals
    51       204       275  
Iron Ore and Pellets
    34       4       217  
Manganese and Ferro-Alloys
    16       200       58  
Non-Ferrous Minerals
    24       (49)     6  
Logistics
    (40)     (146)     20  
Steel
    65       85       118  
Aluminum
    221       96       90  
Others
    15       (41)     2  
Total
    335       148       510  

EBITDA: R$ 1.342 BILLION

CVRD’s cash flow in 1Q04 as measured by EBITDA was R$ 1.342 billion, 16.9% more than in 1Q03, and 8.3% more than in the fourth quarter of 2003. EBITDA margin was 51.5%, a considerable increase on the EBITDA margins of 47.5% in 1Q03 and 44.3% in 4Q03.

The main factors that resulted in 1Q04 EBITDA being R$ 194 million higher than 1Q03 are:

(i)   Increase of R$ 191 million in net sales revenue;
 
(ii)   Increase of R$ 109 million in dividends received — with increases principally in the payments received from MRN, CST and Usiminas, which paid R$ 62 million, R$ 46 million and R$ 36 million, respectively;
 
(iii)   Increase of R$ 95 million in depreciation and amortization, influenced by the consolidation of Ferteco and by the change in the method of accounting for goodwill amortization in Samitri;
     
1Q 04
  8

 


Table of Contents

BR GAAP

(iv)   Reduction of selling expenses by R$ 47 million; and
 
(v)   Reduction of other operational expenses by R$ 21 million.

On the other hand, there were: increases of R$ 228 million in cost of goods sold, of R$ 25 million in research and development expenses, and of R$ 15 million in administrative expenses.

EBITDA CALCULATION

                         
    R$ million
    1Q03
  4Q03
  1Q04
Net Operating Revenues
    2,417       2,798       2,608  
COGS
    (1,248)     (1,548)     (1,476)
Sales Expenses
    (51)     (64)     (5)
Administrative Expenses
    (89)     (124)     (104)
Research & Development
    (38)     (95)     (63)
Other Operational Expenses
    (106)     (74)     (85)
EBIT
    885       893       876  
Depreciation and Amortization
    161       244       256  
Dividends Received
    102       102       211  
EBITDA
    1,148       1,239       1,342  

DEBT — COMMITTED CREDIT LINES

CVRD is to use committed credit line instruments with the aim of improving the efficiency of its cash management and alleviating debt-refinancing risks during moments of instability in financial markets. To this end, US$500 million in global committed credit line facilities have been established with the main commercial banks, US$ 400 million of which can be used over a period of up to one year after the date of disbursement, with a repayment period of up to one year, and US$ 100 million, which can be used for a period of up to 24 months, with a repayment period of 36 months after the contract is signed. These credit lines will be made available to CVRD although the Company does not intend to use them unless liquidity becomes excessively tight.

The establishment of committed credit line facilities is consistent with the best financial management practices and contributes to achieve a decoupling from the sovereign risk.

The Company redeemed the CVRD 2004 bond at the beginning of April, which had a face value of US$ 300 million and a coupon of 10% per annum. At the same time, it obtained a syndicated loan of US$ 300 million, with a tenor of seven years and an average term of 4.25 years, at the cost of the six-month Libor rate plus 0.7% a year.

Our discussion of debt is in accordance with generally accepted accounting principles in the Unites States of America (US GAAP).

     
1Q 04
  9

 


Table of Contents

BR GAAP

CVRD’s total debt at 31 March 2004 amounted to US$ 4.244 billion, an increase on the position reported at the end of 2003, of US$ 4.028 billion. This increase was the result of raising funds ahead of schedule, for 2004, to take advantage of the favorable conditions in financial markets at the beginning this year. For example, in January, the Company issued a 30-year bond, with a coupon of 8.25% a year, and a yield to maturity of 8.35% a year, with a face value of US$ 500 million.

Short-term debt registered a decrease of US$ 304 million in relation to the position at the end of December 2003, while long-term debt increased US$ 520 million. The average term of the Company’s debt at the end of 1Q04 was 6.32 years, more than double of that registered at the end of 2002, without any significant increase in average debt cost, which remains below 7% a year.

Net debt decreased US$ 200 million, from US$ 3.443 billion at the end of December 2003 to US$ 3.243 billion at the end of March 2004.

Guarantees provided to affiliates and non-consolidated joint ventures amounted to US$ 260 million, a reduction on the figure registered at the end of December last year, of US$ 283 million.

Due to the strong expansion in adjusted accumulated EBITDA in the last 12 months, which reached US$ 2.373 billion, the debt leverage indicator, Total Debt/adjusted EBITDA, fell for the second quarter running to 1.79x. The ratio of Total Debt /Enterprise Value at the end of 1Q04 was 18.1%.

There was an improvement in interest coverage, as measured by the ratio LTM adjusted EBITDA /LTM interest paid. This metric increased from 11.51x at the end of 2003, to 11.69x in 1Q04.

All the Company’s debt indicators — leverage, interest coverage and average maturity profile — reveals the financial strength of the balance sheet, with the availability of committed credit lines, if needed, providing an additional guarantee to its creditors.

DEBT INDICATORS — US GAAP

                         
    US$ million
    1Q03
  4Q03
  1Q04
Gross Debt
    3,314       4,028       4,244  
Net Debt
    2,030       3,443       3,243  
Gross Debt / LTM Adjusted EBITDA (x)
    1.82       1.89       1.79  
LTM Adjusted EBITDA / LTM Interest Expenses (x)
    8.45       11.51       11.69  
Gross Debt / EV(6) (x)
    0.27       0.16       0.18  

Enterprise Value = market capitalization + Net Debt

CAPITAL EXPENDITURE

In the first quarter of 2004 CVRD’s capital expenditure was of the order of US$ 306 million, or 20% of the US$ 1.536 billion budgeted for the whole of 2004.

Our investment in organic growth (growth capex) was US$ 237 million, and our expenditure on maintenance of existing operations (stay-in-business capex) was US$ 69 million.

Of the growth capex, US$ 11 million was spent on mining exploration, 91% in Brazil and 9% outside Brazil (the latter mainly in Chile, Peru, Gabon, Angola and Mongolia). Our prospecting is for copper, nickel, gold, kaolin, bauxite, manganese and metals of the platinum group.

     
1Q 04
  10

 


Table of Contents

BR GAAP

The following figures show details of CVRD’s principal current projects:

                         
        Budget    
        US$ million
   
Area
  Project
  1Q04
  2004
  Status
Ferrous Minerals
  Expansion of Carajás iron ore mines to 70 Mt pa - Northern System     24       76.4     Carajás already set to produce 70 million tons in 2004.
                         
  Expansion of Carajás iron ore mines to 85 Mt pa - Northern System     2       28.8     This project will add 15 million tons a year to CVRD’s production capacity, and is scheduled for completion in 2006. Completion of the Phase II of the Pier III at the Marine Terminal of Ponta da Madeira is scheduled for completion in July 2005.
                         
  Expansion of iron ore mine at Brucutu Phase I -Southern System     2       37.3     Brucutu is not a modular project and should produce 4 million tons this year. Phase I of the project will be completed in 2006, when nominal production capacity might reach 12 million tons a year.
                         
  Expansion of iron ore mine at Fábrica Nova - Southern System     3       31.1     First phase scheduled for completion in 2005, when the mine will have a nominal production capacity of 10 million tons a year. Start-up for the second phase is scheduled for 2007, when the mine is expected to reach production of 15 million tons a year.
                         
  Expansion of iron ore mines at Itabira -Southern System     4       13.2     Expansion of production capacity and modernization of operations at the Itabira mines in order to increase production capacity by 3 million tons a year, increasing nominal production capacity to 46 million tons a year. Completion is expected for 2006.
 
                       
Non-ferrous Minerals
  Expansion of potash mine at Taquari-Vassouras     16       21.2     Approximately 65% of the work related to capacity expansion has already been carried out. During March, mining activities were shut down in order to increase the capacity of the shaft through which production is moved out of the underground mine (allowing the extra potash production to be moved, with the capacity expansion scheduled for completion in 3Q05).
 
                       
Aluminum
  Paragominas I     2       83.2     Environmental licenses were obtained for the mine’s development and for the construction of a 230 kilometer mineral pipeline which will transport the bauxite to Alunorte’s refinery. Start-up of operations is scheduled for the beginning of 2006, with production capacity of 4.5 million tons of bauxite a year.
 
                       
Logistics
  Purchases of locomotives and railcars-EFVM/EFC     75       182.0     In 1Q04, the Company received delivery of 1,133 railcars - 735 for the transportation of iron ore and 398 for general cargo, as well as 8 locomotives. Total deliveries programmed for 2004 amount to 2,011 railcars and 18 locomotives.
 
                       
Power Generation
  Aimorés
hydroelectric plant
    11       19.0     The plant is located on the Rio Doce, in the state of Minas Gerais, and will have a generation capacity of 330MW, with start-up scheduled for July 2005.
                         
  Candonga
hydroelectric plant
    2       3.5     The work on the plant has already been completed. The reservoir is being filled which will be completed by May and commercial operations will begin in June. By August, all the turbines will be generating electricity. The plant will have a generating capacity of 140MW.
     
1Q 04
  11

 


Table of Contents

BR GAAP

                         
        Budget    
        US$ million
   
Area
  Project
  1Q04
  2004
  Status
  Capim Branco I & II
hydroelectric
plants
    6       33.6     Both plants are located on the Araguari river, in the state of Minas Gerais and will have a capacity of 240MW and 210MW, respectively. The start-up of both plants is scheduled for 2006.

SELECTED FINANCIAL INDICATORS — MAIN SUBSIDIARIES AND AFFILIATES OF CVRD

Selected financial indicators for the main subsidiaries and affiliates are available on CVRD Quarterly Financial Statements, on the Company’s website, www.cvrd.com.br, under “Investor Relations”.

CONFERENCE CALL/WEBCAST

On 14 May, Friday, a conference call/ webcast will be held at 12:00 pm, local time (Rio de Janeiro), 11:00 am Eastern Standard Time, USA and 4:00 pm British Standard Time. Instructions to participate in this event are available on CVRD’s website, www.cvrd.com.br, under “Investor Relations”. A recording of the conference call/webcast will be available on the site for the 90 days following the conference call on 14 May 2004.

FINANCIAL STATEMENTS

                         
    R$ million
    1Q03
  4Q03
  1Q04
Gross Operating Revenues
    2,518       2,877       2,731  
Taxes
    (101)     (79)     (123)
Net Operating Revenues
    2,417       2,798       2,608  
Cost of Goods Sold
    (1,248)     (1,548)     (1,476)
Gross Earnings
    1,169       1,250       1,132  
Gross Margin (%)
    48.4       44.7       43.4  
Result from Shareholdings
    335       148       510  
Equity Income
    418       415       595  
Goodwill Amortization
    (93)     (113)     (57)
Provision for Losses
    10       (154)     (28)
Operational Expenses
    (285)     (357)     (440)
Sales
    (51)     (64)     (5)
Administrative
    (89)     (124)     (104)
Research and Development
    (38)     (95)     (63)
Other Operational Expenses
    (106)     (74)     (85)
Non-Cash Item — Samitri’s Goodwill Amortization
                (183)
Financial Result
    145       (261)     (205)
Financial Expenses
    (184)     (240)     (165)
Financial Revenues
    50       51       29  
Monetary Variation
    279       (72)     (69)
Operating Profit
    1,364       781       997  
Income Tax and Social Contribution
    (200)     11       (43)
Net Earnings
    1,164       792       954  
Earnings per share (R$)
    3.03       2.06       2.48  
     
1Q 04
  12

 


Table of Contents

BR GAAP

BALANCE SHEET

                         
    R$ million
    03/31/03
  12/31/03
  03/31/04
Asset
                       
Current
    4,788       3,949       3,827  
Long Term
    3,045       2,689       2,679  
Fixed
    20,080       23,604       24,495  
Total
    27,913       30,242       31,001  
Liabilities
                       
Current
    4,629       5,191       5,036  
Long Term
    9,991       10,111       10,543  
Shareholders’ Equity
    13,293       14,940       15,422  
Paid-up Capital
    5,000       6,300       6,300  
Reserves
    8,293       8,640       9,122  
Total
    27,913       30,242       31,001  


“This communication may include declarations which represent the expectations of the Company’s Management about future results or events. All such declarations, when based on future expectations and not on historical facts, involve various risks and uncertainties. The Company cannot guarantee that such declarations turn out to be correct. Such risks and uncertainties include factors relative to the Brazilian economy and capital markets, which are volatile and may be affected by developments in other countries; factors relative to the iron ore business and its dependence on the steel industry, which is cyclical in nature; and factors relative to the high degree of competitiveness in industries in which CVRD operates. To obtain additional information on factors which could cause results to be different from those estimated by the Company, please consult the reports filed with the Comissão de Valores Mobiliários (CVM — Brazilian stock exchange regulatory authority) and the U.S. Securities and Exchange Commission — SEC, including the most recent Annual Report — CVRD Form 20F.”
     
1Q 04
  13

 


Table of Contents

INDEX TO CONSOLIDATED FINANCIAL INFORMATION

Contents

         
Part I
    3  
1-      Management’s Discussion and Analysis of the Operating Results for the First Quarter of 2004 Compared with the First Quarter of 2003
    3  
1.1- General Aspects
    3  
1.2- Comments on the Company Results
    4  
1.2.1- Gross Revenue
    4  
1.2.2- Cost of Products and Services
    5  
1.2.3- Result of Shareholdings by Business Area
    6  
1.2.4- Operating Expenses
    8  
1.2.5- Net Financial Result
    8  
1.2.6- Income Tax and Social Contribution
    8  
1.2.7- Cash Generation
    8  
1.2.8- Interest on Stockholders’ Equity
    9  
1.2.9- Shareholder Remuneration Policy for 2004
    9  
1.2.10- Non recurring Item – Samitri’s goodwill amortization
    9  
Part II
    10  
Quarterly Information and Notes to the Quarterly Information
    10  
2- Balance Sheet
    10  
3- Statement of Income
    11  
4- Statement of Changes in Stockholders’ Equity
    12  
5- Statement of Cash Flows (Additional Information)
    13  
6- Notes to the Quarterly Information at March 31, 2004 and March 31, 2003
    14  
6.1- Operations
    14  
6.2- Presentation of Quarterly Information
    14  
6.3- Significant Accounting Policies
    14  
6.4- Cash and Cash Equivalents
    14  
6.5- Related Parties
    15  
6.6- Inventories
    15  
6.7- Deferred Income Tax and Social Contribution
    16  
6.8- Taxes to recover or offset
    17  
6.9- Investments
    18  
6.10- Property, Plant and Equipment
    19  
6.11- Loans and Financing
    20  
6.12- Contingent Liabilities
    21  
6.13- Environmental and Site Reclamation and Restoration Costs
    22  
6.14- Paid-up Capital
    23  
6.15- Treasury Stock
    23  
6.16- Financial Result
    23  
6.17- Financial Instruments - Derivatives
    24  
6.18- Exchange Rate Exposure
    27  
6.19- Administrative and Other Operating Expenses
    27  
6.20- Subsequent Event
    28  
Part III
    29  
7-        Other Information the Company Deems Relevant
    29  
7.1- Iron Ore and Pellet Sales (Main Markets) (Not Reviewed)
    29  
7.2 - Business Performance Ratios (Unaudited)
    30  
Part IV
    31  
8- Attachment I - Equity Investee Information
    31  
8.1- Aluminum Area - Albras (Adjusted and Unaudited)
    31  
   
CVRD 1


Table of Contents

         
8.2- Aluminum Area - Alunorte (Adjusted and Unaudited)
    32  
8.3- Aluminum Area - MRN (Adjusted and Unaudited)
    33  
8.4- Aluminum Area - Valesul (Adjusted and Unaudited)
    34  
8.5- Pellets Area – Hispanobras (Adjusted and Unaudited)
    35  
8.6- Pellets Area – Itabrasco (Adjusted and Unaudited)
    36  
8.7- Pellets Area – Kobrasco (Adjusted and Unaudited)
    37  
8.8- Pellets Area – Nibrasco (Adjusted and Unaudited)
    38  
8.9- Pellets Area – Samarco (Adjusted and Unaudited)
    39  
8.10- Pellets Area – GIIC (Adjusted and Unaudited)
    40  
8.11- Manganese and Ferrolloys Area – RDM (Adjusted and Unaudited)
    41  
8.12- Manganese and Ferrolloys Area – Urucum (Adjusted and Unaudited)
    42  
8.13- Manganese and Ferrolloys Area – RDME (Adjusted and Unaudited)
    43  
8.14- Steel Area – CST (Adjusted and Unaudited)
    44  
8.15- Steel Area – CSI (Adjusted and Unaudited)
    45  
8.16- Logistics Area – Docenave (Adjusted and Unaudited)
    46  
8.17- Logistics Area – FCA (Adjusted and Unaudited)
    47  
8.18- Non ferrous minerals area – PPSA (Adjusted and Unaudited)
    48  
8.19- Others – CAEMI (Adjusted and Unaudited)
    49  
9- Report of the Independent Accountants
    50  
10- Board of Directors, Fiscal Council, Advisory Committees and Executive Officers
    51  
   
2 CVRD


Table of Contents

Part I

Expressed In thousands of reais

     
1-
  Management’s Discussion and Analysis of the Operating Results for the First Quarter of 2004 Compared with the First Quarter of 2003

1.1- General Aspects

(a)   Companhia Vale do Rio Doce’s segments of business are mining, logistics and energy, as follows:

  Ferrous minerals: iron ore and pellets as well as manganese and ferroalloys;
 
  Non-ferrous minerals: potash, kaolin and copper;
 
  Logistics: railroads, ports and maritime terminals and shipping;
 
  Energy: electric power generation; and
 
  Holdings: equity holdings in producers of aluminum and steel.

(b)   The variations of the main currencies and indices in terms of percentages in relation to the real, which impacted the results of the Company and its subsidiaries, jointly-controlled companies and affiliates, were as follows:
                                                         
    ∆%
  Parity
Period
Currencies / Indices

  U.S.
DOLLAR
  YEN
  GOLD
  IGP-M
  TJLP
  US$ x R$
  US$ x Yen
1Q/04
    0.7       3.3       1.8       2.7       2.4       2.9086       104.48  
Year ended 2003
    (18.2 )     (9.3 )     19.9       8.7       11.5       2.8892       107.17  
4Q/03
    (1.2 )     3.0       7.3       1.5       2.6       2.8892       107.17  
1Q/03
    (5.1 )     (4.6 )     (3.6 )     6.3       2.6       3.3531       118.20  
Year ended 2002
    52.3       68.2       25.0       25.3       9.9       3.5333       118.87  

    About 64% of the Company’s gross revenue for three months ended March 31, 2004 is derived from exports and part of domestic sales are linked to the U.S. dollar. About 28% of total costs are linked to the U.S. dollar. Consequently, fluctuations in the exchange rate between the two currencies have a significant impact on the operating cash flows.
 
    Approximately 95% of the short-term and long-term loans of the Company at 03/31/04 are denominated in U.S. dollars. As a result, exchange rate fluctuations have a significant impact on the financial expenses (Note 6.15).
 
(c)   On the first quarter of 2004, the consolidated trade balance of US$ 864 million was generated as follows:
                         
    Consolidated (in US$ million)
    1Q/04
  4Q/03
  1Q/03
Exports
    1,012       1,211       800  
Imports
    148       (162 )     (116 )
 
   
 
     
 
     
 
 
 
    864       1,049       684  
 
   
 
     
 
     
 
 

Consolidated Trade Balance - US$ Million

(GRAPH)

   
CVRD 3


Table of Contents

1.2- Comments on the Company Results

The net income of the Company for the three months ended March 31, 2004 was R$ 953,714 compared with net income of R$ 1,163,828 in the three months ended March 31, 2003 (the earnings per share corresponds to R$ 2.48 in the three months ended March 31, 2004 versus R$ 3.03 in the three months ended March 31, 2003).

1.2.1- Gross Revenue

The 8% increase in gross revenue (R$ 2,731,147 on 03/31/04 against R$ 2,517,618 on 03/31/03) is a result of higher volumes sold of iron ore and pellets, mainly due to the merger of Ferteco in September 2003 and for the operation at full capacity of the palletizing plant of São Luis on the second semester of 2003, as shown in the table below compensated in part of the average evaluation of the real against the United States Dollar by 17.2%, incident on 83% of the revenue of the Company. The increase in iron ore and pellets sales was due to growth in the European and Asiatic markets of 27.9%, 14.5%, respectively.

                                                                                 
    In thousands of metric tons (except gold)
  In thousands of reais
    1Q/04
  1Q/03
  ∆%
  4Q/03
  ∆%
  1Q/04
  1Q/03
  ∆%
  4Q/03
  ∆%
External market
                                                                               
Iron ore - fines
    24,757       20,548       20       25,769       (4 )     1,159,327       1,053,902       10       1,295,182       (10 )
Iron ore - lump ore
    2,087       1,604       30       2,611       (20 )     109,027       87,803       24       139,217       (22 )
Pellets
    5,214       4,171       25       5,416       (4 )     479,596       406,061       18       503,196       (5 )
 
   
 
     
 
             
 
             
 
     
 
             
 
         
 
    32,058       26,323       22       33,796       (5 )     1,747,950       1,547,766       13       1,937,595       (10 )
 
   
 
     
 
             
 
             
 
     
 
             
 
         
Internal market
                                                                               
Iron ore - fines
    7,853       7,609       3       7,494       5       331,256       357,669       (7 )     301,692       10  
Iron ore - lump ore
    2,204       1,546       43       2,260       (2 )     97,225       53,728       81       71,895       35  
Pellets (*)
    1,141       913       25       1,247       (9 )     151,278       118,629       28       160,691       (6 )
 
   
 
     
 
             
 
             
 
     
 
             
 
         
 
    11,198       10,068       11       11,001       2       579,759       530,026       9       534,278       9  
 
   
 
     
 
             
 
             
 
     
 
             
 
         
Total
                                                                               
Iron ore - fines
    32,610       28,157       16       33,263       (2 )     1,490,583       1,411,571       6       1,596,874       (7 )
Iron ore - lump ore
    4,291       3,150       36       4,871       (12 )     206,252       141,531       46       211,112       (2 )
Pellets
    6,355       5,084       25       6,663       (5 )     630,874       524,690       20       663,887       (5 )
 
   
 
     
 
             
 
             
 
     
 
             
 
         
 
    43,256       36,391       19       44,797       (3 )     2,327,709       2,077,792       12       2,471,873       (6 )
 
   
 
     
 
             
 
             
 
     
 
             
 
         
Railroad transportation
    12,165       12,152             12,095       1       261,142       258,866       1       248,724       5  
Port services
    5,635       5,624             5,761       (2 )     71,485       68,298       5       77,358       (8 )
Gold (kg)
          801             63                   32,298       (100 )     2,423       (100 )
Potash
    138       158       (13 )     169       (18 )     65,272       72,530       (10 )     71,434       (9 )
Other products and services
                                  5,539       7,834       (29 )     4,574       21  
 
                                           
 
     
 
             
 
         
 
                                            2,731,147       2,517,618       8       2,876,386       (5 )
 
                                           
 
     
 
             
 
         
     
(*)
  Includes revenues derived from services provided to pelletizing joint ventures in the amount of R$ 35,777, R$ 28,762 and R$ 41,232 in 1Q/04, 1Q/03 and 4Q/03, respectively.

Summary of volumes sold of iron ore and pellets by geographical area, details see 7.1 item.

                         
    (Million of tons)
    1Q/04
  1Q/03
  4Q/03
Foreign Market
                       
Asia
    13.4       11.7       13.6  
Europe
    13.3       10.4       15.4  
Americas
    3.2       2.6       2.5  
Africa / Mid. East / Australia
    2.2       1.5       2.3  
 
   
 
     
 
     
 
 
 
    32.1       26.2       33.8  
 
   
 
     
 
     
 
 
Domestic Market
    11.2       10.1       11.0  
 
   
 
     
 
     
 
 
Total
    43.3       36.3       44.8  
 
   
 
     
 
     
 
 
   
4 CVRD


Table of Contents

(CHART)

1.2.2- Cost of Products and Services

The increase of 18% (R$ 228,046) in the cost of products and services (R$ 1,475,929 as of March 31, 2004 compared to R$ 1,247,883 as of March 31, 2003) is mainly due to the following major factors:

  Ferteco’s merger in September 2003, adding costs of R$ 208,969 from sales of 4,854 thousand tons of iron ore and pellets;
 
  Speeding of goodwill amortization period of Samitri as a result of the revision of its projection of rentability, increasing costs in this quarter in R$ 20,312;
 
  Start up operations of the São Luís Pellets Plant (UPSL), adding costs of R$ 32,139 from sales of 1,321 thousand tons in 2004 as compared to 339 thousand tons in the same period of the prior year.
 
  Utilization of PIS and COFINS tax credits decurrent of the change in the COFINS Law, reducing R$ 83,842 the quarterly costs.

(CHART)

   
CVRD 5


Table of Contents

By Nature

                                                                                 
    Denominated
                               
    R$
  US$
  1Q/04
  %
  1Q/03
  %
  ∆%
  4Q/03
  %
  ∆%
Personnel
    149,942             149,942       10       120,262       10       25       184,091       12       (19 )
Material
    160,015       70,887       230,902       16       211,103       17       9       243,004       16       (5 )
Oil and gas
    160,025             160,025       11       139,176       11       15       179,329       12       (11 )
Outsourced services
    286,760       1,731       288,491       19       129,735       10       122       300,636       19       (4 )
Energy
    43,871             43,871       3       24,167       2       82       51,388       3       (15 )
Acquisition of iron ore and pellets
          283,213       283,213       19       386,468       31       (27 )     248,786       16       14  
Depreciation and depletion
    148,533             148,533       10       125,548       10       18       154,545       10       (4 )
Amortization of goodwill
    96,096             96,096       7       24,419       2       294       75,784       5       27  
Others
    16,674       58,182       74,856       5       87,005       7       (14 )     108,997       7       (31 )
 
   
 
     
 
     
 
     
 
     
 
     
 
             
 
     
 
         
Total
    1,061,916       414,013       1,475,929       100       1,247,883       100       18       1,546,560       100       (5 )
 
   
 
     
 
     
 
     
 
     
 
     
 
             
 
     
 
         
 
    72 %     28 %                                                                
 
   
 
     
 
                                                                 

1.2.3- Result of Shareholdings by Business Area

The numbers below do not necessarily reflect the individual results of each company, but rather the amounts effectively applicable to the business area.

                                         
Business Area
  1Q/04
  1Q/03
  %
  4Q/03
  %
Ferrous Minerals
                                       
. Iron ore and pellets
    216,595       34,381       530       3,963       5,365  
. Manganese and ferroalloys
    58,390       16,450       255       199,569       (71 )
Non-Ferrous Minerals
    5,635       23,976       (76 )     (49,350 )     111  
Logistics
    19,631       (40,490 )     148       (145,909 )     113  
Holdings
                                       
. Steel
    117,591       64,886       81       85,087       38  
. Aluminum
    89,613       220,984       (59 )     95,685       (6 )
Others
    2,104       14,893       (86 )     (41,004 )     105  
 
   
 
     
 
             
 
         
 
    509,559       335,080       52       148,041       244  
 
   
 
     
 
             
 
         
Equity
    595,231       418,620       42       414,771       44  
Provision for losses
    (28,402 )     9,632       (395 )     (153,893 )     82  
Amortization of goodwill
    (57,270 )     (93,172 )     39       (112,837 )     49  
 
   
 
     
 
             
 
         
 
    509,559       335,080       52       148,041       244  
 
   
 
     
 
             
 
         

Ferrous Minerals

(a)   Iron ore and pellets
 
.   Caemi – improvement in the equity results of R$ 35,515 (gain of R$ 32,068 for March 31, 2004 as compared to a loss of R$ 3,447 for March 31, 2003) due to the change of participation in September 2003 from 16.86% to 60.23%. There was an increase in the volume sold of 25.6% (9,796 thousand tons for March 31, 2004 as compared to 7,801 thousand tons for March 31, 2003) and increase in the average selling price of 22.4% (US$ 18.00 per ton for March 31, 2004 as compared to US$ 14.71 per ton for March 31, 2003).
 
.   Itaco/RDE – improvement in the equity results of R$ 175,494 (gain of R$ 65,144 for March 31, 2004 as compared to a loss of R$ 110,350 for March 31, 2003) basically due to the impact of the Real devaluation against the US Dollar in the quarter (positive exchange rate variation of R$ 23,141 for March 31, 2004 as compared to a negative exchange rate variation of R$ 196,934 for March 31, 2003). There was an increase in the volume of iron ore sold of 25.6% (26,536 thousand tons for March 31, 2004 as compared to 21,124 thousand tons for March 31, 2003) and of pellets of 24.5% (4,703 thousand tons for March 31, 2004 as compared to 3,778 thousand tons for March 31, 2003).
 
.   Kobrasco – reduction in the equity results of R$ 4,817 (gain of R$ 4,278 for March 31, 2004 as compared to a gain of R$ 9,095 for March 31, 2003), mainly due to the adverse foreign exchange effects on the debt on March 31, 2003 . There was an increase in the volume sold of 9.4% (1,240 thousand tons for March 31, 2004 as compared to 1,134 thousand tons for March 31, 2003) and an increase in the average selling price of 11.1% (US$ 33.76 per ton for March 31, 2004 as compared to US$ 30.39 per ton for March 31, 2003).
   
6 CVRD


Table of Contents

.   Nibrasco – improvement in the equity results of R$5,877 (gain of R$7,492 for March 31, 2004 as compared to a gain of R$1,615 for March 31, 2003), due to the increase in the volume sold of 6.8% (1,923 thousand tons for March 31, 2004 as compared to 1,800 thousand tons for March 31, 2003) and an increase in the average selling price of 13.4% (US$ 31.49 per ton for March 31, 2004 as compared to US$ 27.75 per ton for March 31, 2003).
 
.   Samarco – improvement in the equity results of R$ 6,455 (gain of R$ 76,182 for March 31, 2004 as compared to a gain of R$ 69,727 for March 31, 2003), due to the increase in the average selling price partially offset by the decrease in the volume sold of 0.7% (3,959 thousand tons for March 31, 2004 as compared to 3,988 thousand tons for March 31, 2003) and by the adverse foreign exchange effects.
 
(b)   Manganese and ferroalloys
 
.   RDM – improvement in the equity results of R$21,707 (gain of R$19,447 for March 31, 2004 as compared to a loss of R$2,260 for March 31, 2003), due to the increase in the volume of ferroalloys sold of 22.4% (82 thousand tons for March 31, 2004 as compared to 67 thousand tons for March 31, 2003), an increase in the volume of manganese sold of 18.3% (285 thousand tons for March 31, 2004 as compared to 241 thousand tons for March 31, 2003), an increase in the average selling price of ferroalloys of 31.6% (US$706.34 per ton for March 31, 2004 as compared to US$536.68 per ton for March 31, 2003) and an increase in the average selling price of manganese of 5.6% (US$45.02 per ton for March 31, 2004 as compared to US$42.65 per ton for March 31, 2003).

Non-ferrous Minerals

.   Pará Pigmentos – reduction in the equity results of R$18,281 (gain of R$5,699 for March 31, 2004 as compared to a gain of R$23,980 for March 31, 2003), due to the adverse foreign exchange effects on the debt. There was a decrease in the volume sold of 9.3% (98 thousand tons for March 31, 2004 as compared to 108 thousand tons for March 31, 2003) and an increase in the average selling price of 1.3% (US$153.94 per ton for March 31, 2004 as compared to US$152.00 per ton for March 31, 2003).

Logistics

.   Docenave – improvement in the equity results of R$21,388 (gain of R$19,667 for March 31, 2004 as compared to a loss of R$1,721 for March 31, 2003), due to the US Dollar valuation against the Real on the US dollar denominated assets and cost reduction from the decrease in operating ships. There was a reduction of the volume of bulk transportation of 48.2% (1,555 thousand tons for March 31, 2004 as compared to 3,000 thousand tons for March 31, 2003), as well as in the volume of tugboats maneuvers of 7.8% (1,610 maneuvers for March 31, 2004 as compared to 1,746 maneuvers for March 31, 2003), and a significant increase in the operations with containers of 82.5% (21,976 TEUs moved for March 31, 2004 as compared to 12,042 TEUs moved for March 31, 2003) and, in relation to average price, there was an increase of 47.7% in the bulk transportation (US$10.25 per ton for March 31, 2004 as compared to US$6.94 per ton for March 31, 2003), an increase of 22.8% in tugboat services (US$3,004.35 per maneuver for March 31, 2004 as compared to US$2,447.31 per maneuver for March 31, 2003) and a decrease of 16.4% in container shippings (US$586.28 per container for March 31, 2004 as compared to US$701.21 per container for March 31, 2003).
 
.   FCA – recognition for March 31, 2004 of R$25,871 of equity loss as compared to a loss of R$42,494 for March 31, 2003 it was a result of a good operational performance and the reverse of ICMS provisional for loss.
 
.   MRS – improvement in the equity results of R$5,953 (gain of R$12,025 for March 31, 2004 as compared to a gain of R$6,072 for March 31, 2003), due to a favorable operating performance.

Holdings

(a)   Steel
 
.   CSI – improvement in the equity results of R$31,090 (gain of R$2,441 for March 31, 2004 as compared to a loss of R$28,649 for March 31, 2003) basically due to the Real devaluation against the US Dollar (positive exchange rate variation of R$4,160 for March 31, 2004 as compared to a negative exchange rate variation of R$37,708 for March 31, 2003). There was a decrease in the volume of 28.1% (566 thousand tons for March 31, 2004 as compared to 442 thousand tons for March 31, 2003).
 
.   CST – improvement in the equity results of R$5,509 (gain of R$70,150 for March 31, 2004 as compared to a gain of R$64,641 for March 31, 2003) basically due to the change of participation (22.85% to 28.02%). There was an increase in the average selling price of approximately 19.7% (US$274.92 per ton for March 31, 2004 as compared to US$229.76 per ton for March 31, 2003) and an increase in the volume sold of 13.2% (1,149 thousand tons for March 31, 2004 as compared to 1,015 thousand tons for March 31, 2003).
 
.   Usiminas – the higher the net income of R$8,000 (R$45,000 for March 31, 2004 against R$37,000 for March 31, 2003) was a result of the increase of the average price and increase of 4.4% of volume sold (1,910 tons for March 31, 2004 against 1,830 tons for March 31, 2003), that was partially compensated by the negative effect of the exchange variation on the debt of March 31, 2003.
   
CVRD 7


Table of Contents

(b)   Aluminum
 
.   Albras – reduction of the equity results of R$ 116,457 (loss of R$ 2,637 for March 31, 2004 as compared to a gain of R$ 113,820 for March 31, 2003), mainly due to the derivatives losses. There was a decrease in the volume of aluminum sold of 5.8% (97 thousand tons for March 31, 2004 as compared to 103 thousand tons for March 31, 2003) offset by an increase in the average selling price of 17.1% (US$ 1,567.28 per ton for March 31, 2004 as compared to US$ 1,337.98 per ton for March 31, 2003).
 
.   Alunorte – reduction in the equity results of R$ 37,012 (gain of R$ 21,126 for March 31, 2004 as compared to a gain of R$ 58,138 for March 31, 2003), due to the adverse foreign exchange effects on the debt of March 31, 2003. There was an increase in the volume of alumina sold of 36.7% (670 thousand tons for March 31, 2004 as compared to 490 thousand tons for March 31, 2003) due to the start up activity of the 3rd line production in March 2003, as well as an increase in the average selling price of 19.3% (US$ 205.30 per ton for March 31, 2004 as compared to US$ 172.03 per ton for March 31, 2003), offset by with derivaties losses.
 
.   MRN – improvement in the equity results of R$ 9,712 (gain of R$ 33,511 for March 31, 2004 as compared to a gain of R$ 23,799 for March 31, 2003), due to the increase in the volume sold of 50.5% (3,304 thousand tons for March 31, 2004 as compared to 2,196 thousand tons for March 31, 2003) originated by the conclusion of the production capacity extension, in addition to an increase in the average selling price of bauxite of 3.5% (US$ 19.90 per ton for March 31, 2004 as compared to US$ 19.23 per ton for March 31, 2003).
 
.   Valesul – reduction of the equity results of R$ 5,308 (gain of R$ 9,498 for March 31, 2004 as compared to a gain of R$ 14,806 for March 31, 2003), due to the increase in the electrical energy costs despite the increase in the volume sold of 31.6% (25 thousand tons for March 31, 2004 as compared to 19 thousand tons for March 31, 2003) and an increase in the average selling price of aluminum of 10.0% (US$ 1,903.80 per ton for March 31, 2004 as compared to US$ 1,730.60 per ton for March 31, 2003).
 
.   Itaco – improvement in the equity results of R$ 34,133 (gain of R$ 28,115 for March 31, 2004 as compared to a loss of R$ 6,018 for March 31, 2003), due to the increase in the average selling price of alumina of 19.0%, 17.1% of aluminum and an increase of 41.4% of alumina volume sold offset by an increase in the volume of bauxite sold of 117.9%, a decrease in the average selling price of bauxite of 0.8% and a decrease in the volume of aluminum sold of 14.3%.

1.2.4- Operating Expenses

The operating expenses increased R$ 155,422 (R$ 439,979 on 03/31/04 compared to R$ 284,557 on 03/31/03), basically because of non recurring-goodwill amortization of Samitri (note 1.2.10).

1.2.5- Net Financial Result

The net financial result on 1Q04 had a negative impact of R$ 349,806 (expense of R$ 204,911 on 03/31/04 compared to revenue of R$ 144,895 on 03/31/03), mainly due to exchange rate effects decorred from the evaluation of the dollar against real 0.7% on March 2004 and devaluation of the dollar against the real 5.1% on March, 2003.

1.2.6- Income Tax and Social Contribution

Income tax and social contribution reflect an expense of R$ 43,224 on 03/31/04 compared with a expense of R$ 200,478 on 03/31/03, mainly caused by the decrease in the tax basis (income before income tax and social contribution less the equity method result, goodwill and provisions for non-deductible losses) from negative R$ 1,017,319 on 03/31/03 to R$ 456,616 on 03/31/04, partially reduced by the benefit of interest on stockholders’ equity of R$ 160,841 on 03/31/04 (R$ 211,418 on 03/31/03) (Note 6.7).

1.2.7- Cash Generation

The operating cash generation measured by EBITDA (earnings before interest, income tax and depreciation, amortization and depletion) was R$ 1,341,900 on 03/31/04, against R$ 1,148,114 on 03/31/03, an increase of 16.9%.

   
8 CVRD


Table of Contents

EBITDA

                         
    1Q/04
  1Q/03
  4Q/03
Net operating revenue
    2,608,198       2,416,771       2,797,178  
Cost of products and services
    (1,475,929 )     (1,247,883 )     (1,546,560 )
Operating expenses
    (439,979 )     (284,557 )     (356,953 )
 
   
 
     
 
     
 
 
Operating profit
    692,290       884,331       893,665  
Depreciation / amortization of goodwill
    256,023       161,396       243,205  
 
   
 
     
 
     
 
 
 
    948,313       1,045,727       1,136,870  
Dividends received
    182,796              
Extraordinary items - goodwill Samitri
    210,791       102,387       102,190  
 
   
 
     
 
     
 
 
EBITDA R$
    1,341,900       1,148,114       1,239,060  
 
   
 
     
 
     
 
 
US$ average
    2.8945       3.4909       2.8993  
 
   
 
     
 
     
 
 
EBITDA US$
    463,603       328,888       427,365  
 
   
 
     
 
     
 
 

1.2.8- Interest on Stockholders’ Equity

During 2003, CVRD declared total remuneration of R$ 2,254 as interest on stockholders’ equity, as follows:

                         
    R$ million
  US$ million
            Amount at the   Amount at the
Payment date
  Amount
  declaration date
  payment date
04/30/03
    622       200       215  
10/31/03
    745       250       261  
10/31/03
    568       200       199  
From 04/30/04 (referring to 2003)
    319       111       108  
 
   
 
     
 
     
 
 
 
    2.254       761       783  
 
   
 
     
 
     
 
 

Interest on stockholders’ equity paid at 2003 totaled R$ 1,935 (US$ 675 million) and payable in 2004 due to 2003 totaled R$ 319 (US$ 108 million).

1.2.9- Shareholder Remuneration Policy for 2004

On 01/28/04, CVRD announced that its Executive Board had submitted to the approval of the Board of Directors a proposal to pay minimum shareholder remuneration for 2004 of US$ 1.43 per common or preferred share totaling US$ 550 million, in two equal installments, on April 30 and October 29.

The Board of Directors will discuss the proposal of the Executive Board at meetings scheduled for April 14 and October 13. The amount announced will be paid in Brazilian currency, calculated based on the real/dollar exchange rate (Ptax – option 5) disclosed by the Central Bank of Brazil on the business day immediately prior to the meeting of the Board of Directors that approves the distribution and respective payment of shareholder remuneration.

On March 31, 2004, CVRD proposed interest on stockholders’ equity in the amount of R$ 790,710 equivalent to R$ 2.06 per share.

1.2.10- Non recurring Item – Samitri’s goodwill amortization

According to instruction CVM 247, we reviewed the terms of goodwill originated from Samitri acquisition. After reviewing the projections of future results we adopted 5 years of amortization, mainly due to the increase of dividends received from Samarco. Consequently we recorded an expense of R$ 182.796.

   
CVRD 9


Table of Contents

Part II

Quarterly Information and Notes to the Quarterly Information

(A free translation of the original in Portuguese relating to the Quarterly Information prepared in accordance with the requirements of Accounting Practices Generally Accepted in Brazil)

2- Balance Sheet

                         
    In thousands of reais
    Notes   03/31/04   12/31/03
Assets
                       
Current assets
                       
Cash and cash equivalents
    6.4       381,834       342,008  
Accounts receivable from customers
          1,099,867       1,186,870  
Related parties
    6.5       317,190       668,449  
Inventories
    6.6       596,719       553,428  
Taxes to recover or offset
    6.8       536,825       478,014  
Deferred income tax and social contribution
    6.7       603,044       397,883  
Others
          291,712       321,853  
 
           
 
     
 
 
 
            3,827,191       3,948,505  
 
           
 
     
 
 
Long-term receivables
                       
Related parties
    6.5       688,883       708,096  
Loans and financing
          144,035       143,200  
Deferred income tax and social contribution
    6.7       784,563       826,205  
Judicial deposits
    6.12       1,033,064       984,607  
Others
          28,476       27,276  
 
           
 
     
 
 
 
            2,679,021       2,689,384  
 
           
 
     
 
 
Permanent assets
                       
Investments
    6.9       11,402,819       11,241,273  
Property, plant and equipment
    6.10       13,092,074       12,362,353  
 
           
 
     
 
 
 
            24,494,893       23,603,626  
 
           
 
     
 
 
 
            31,001,105       30,241,515  
 
           
 
     
 
 
Liabilities and stockholders’ equity
                       
Current liabilities
                       
Short-term debt
    6.11             105,603  
Current portion of long-term debt
    6.11       959,781       1,896,701  
Payable to suppliers and contractors
          1,022,863       959,453  
Related parties
    6.5       1,483,965       1,365,472  
Payroll and related charges
          200,658       168,965  
Pension Plan - Valia
          93,110       92,323  
Proposed interest on stockholders’ equity
          790,710       319,873  
Others
          484,287       282,172  
 
           
 
     
 
 
 
            5,035,374       5,190,562  
 
           
 
     
 
 
Long-term liabilities
                       
Long-term debt
    6.11       3,002,365       2,770,571  
Related parties
    6.5       4,484,432       4,395,082  
Deferred income tax and social contribution
    6.7       99,451       85,146  
Provisions for contingencies
    6.12       1,493,551       1,482,536  
Pension Plan - Valia
          574,685       569,849  
Others
          888,796       808,195  
 
           
 
     
 
 
 
            10,543,280       10,111,379  
 
           
 
     
 
 
Stockholders’ equity
                       
Paid-up capital
    6.14       6,300,000       6,300,000  
Revenue reserves
          9,122,451       8,639,574  
 
           
 
     
 
 
 
            15,422,451       14,939,574  
 
           
 
     
 
 
 
            31,001,105       30,241,515  
 
           
 
     
 
 

The additional information, notes and attachment I are an integral part of these statements.

   
10 CVRD


Table of Contents

(A free translation of the original in Portuguese relating to the Quarterly Information prepared in accordance with the requirements of Accounting Practices Generally Accepted in Brazil)

3- Statement of Income

                                 
    In thousands of reais
    Notes
  1Q/04
  1Q/03
  4Q/03
Operating revenues
    1.2.1                          
Sales of ore and metals
                               
Iron ore and pellets
            2,327,709       2,077,792       2,471,873  
Gold
                  32,298       2,423  
Potash
            65,272       72,530       71,434  
 
           
 
     
 
     
 
 
 
            2,392,981       2,182,620       2,545,730  
 
           
 
     
 
     
 
 
Railroad and port services
            332,627       327,164       326,082  
Others
            5,539       7,834       4,574  
 
           
 
     
 
     
 
 
 
            2,731,147       2,517,618       2,876,386  
Value Added taxes
            (122,949 )     (100,847 )     (79,208 )
 
           
 
     
 
     
 
 
Net operating revenues
            2,608,198       2,416,771       2,797,178  
 
           
 
     
 
     
 
 
Cost of products and services
    1.2.2                          
Ores and metals
            (1,374,289 )     (1,142,887 )     (1,419,714 )
Railroad and port services
            (98,616 )     (101,514 )     (120,770 )
Others
            (3,024 )     (3,482 )     (6,076 )
 
           
 
     
 
     
 
 
 
            (1,475,929 )     (1,247,883 )     (1,546,560 )
 
           
 
     
 
     
 
 
Gross profit
            1,132,269       1,168,888       1,250,618  
Gross margin
            43.4 %     48.4 %     44.7 %
Operating expenses
                               
Selling
            (4,655 )     (51,680 )     (63,569 )
Administrative
    6.19       (104,589 )     (88,758 )     (123,765 )
Research and development
            (63,339 )     (38,255 )     (94,355 )
Other operating expenses
    6.19       (84,600 )     (105,864 )     (75,264 )
Non recurring item - goodwill Samitri
    1.2.10       (182,796 )            
 
           
 
     
 
     
 
 
 
            (439,979 )     (284,557 )     (356,953 )
 
           
 
     
 
     
 
 
Operating profit before financial result and result of equity investments
            692,290       884,331       893,665  
Operating margin
            26.5 %     36.6 %     31.9 %
Result of equity investments
                               
Gain on investments accounted for by the equity method
    6.9       595,231       418,620       414,771  
Amortization of goodwill
    6.9       (57,270 )     (93,172 )     (112,837 )
Provision for losses
    6.9       (28,402 )     9,632       (153,893 )
 
           
 
     
 
     
 
 
 
            509,559       335,080       148,041  
Financial result
                               
Financial expenses, net
    6.16       (135,291 )     (135,029 )     (188,443 )
Monetary and exchange rate variation, net
    6.16       (69,620 )     279,924       (72,346 )
 
           
 
     
 
     
 
 
 
            (204,911 )     144,895       (260,789 )
 
Income before income tax and social contribution
            996,938       1,364,306       780,917  
Income tax and social contribution
    6.7       (43,224 )     (200,478 )     10,612  
 
           
 
     
 
     
 
 
Net income for the period
            953,714       1,163,828       791,529  
 
           
 
     
 
     
 
 
Number of shares outstanding at the end of the period (in thousands)
            383,840       383,839       383,840  
 
           
 
     
 
     
 
 
Net earnings per share outstanding at the end of the period (R$)
            2.48       3.03       2.06  
 
           
 
     
 
     
 
 
EBITDA
            1,341,900       1,148,114       1,239,060  
EBITDA margin
            51.4 %     47.5 %     44.3 %

The additional information, notes and attachment I are an integral part of these statements.

   
CVRD 11


Table of Contents

(A free translation of the original in Portuguese relating to the Quarterly Information prepared in accordance with the requirements of Accounting Practices Generally Accepted in Brazil)

4- Statement of Changes in Stockholders’ Equity

                                                                         
    In thousands of reais
            Revenue reserves
       
    Paid-up   Expansion/           Unrealized           Fiscal   Treasury   Retained    
    capital
  Investments
  Depletion
  income
  Legal
  incentives
  stock
  earnings
  Total
On December 31, 2002
    5,000,000       5,277,582       1,004,166       745,407       854,698             (131,334 )           12,750,519  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Change in accounting practice - environmental provision
                                              (65,386 )     (65,386 )
Capitalization of reserves
    1,300,000       (1,300,000 )                                          
Realization of revenue reserve
                      (188,141 )                       188,141        
Treasury stock
                                        16             16  
Net income for the year
                                              4,508,850       4,508,850  
Proposed appropriations:
                                                                       
Interest on stockholders’ equity
                                              (2,254,425 )     (2,254,425 )
Appropriation to revenue reserves
          2,061,744                   225,443       89,993             (2,377,180 )      
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
On December 31, 2003
    6,300,000       6,039,326       1,004,166       557,266       1,080,141       89,993       (131,318 )           14,939,574  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net income for the year
                                              953,714       953,714  
Proposed interest on stockholders’ equity
                                              (470,837 )     (470,837 )
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
On March 31, 2004
    6,300,000       6,039,326       1,004,166       557,266       1,080,141       89,993       (131,318 )     482,877       15,422,451  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 

The additional information, notes and attachment I are an integral part of these statements.

   
10 CVRD


Table of Contents

(A free translation of the original in Portuguese)

5- Statement of Cash Flows (Additional Information)

                         
    In thousands of reais
    1Q/04
  1Q/03
  4Q/03
Cash flows from operating activities:
                       
Net income for the period
    953,714       1,163,828       791,529  
Adjustments to reconcile net income for the period with cash provided by operating activities:
                       
Result of equity investments
    (509,559 )     (335,080 )     (148,041 )
Depreciation, amortization and depletion
    164,571       134,676       175,774  
Deferred income tax and social contribution
    (149,214 )     200,478       50,692  
Financial expenses and monetary and exchange rate variations on assets and liabilities, net
    88,268       (327,516 )     157,860  
Loss on disposal of property, plant and equipment
    1,309       36,000       30,564  
Amortization of goodwill in the cost of products sold
    96,096       24,419       75,784  
Non recurring item - goodwill Samitri
    182,796              
Net (gains) losses on derivatives
    34,420       25,967       24,951  
Dividends/interest on stockholders’ equity received
    210,791       102,387       102,190  
Others
    (17,925 )     4,583       (40,577 )
 
   
 
     
 
     
 
 
 
    1,055,267       1,029,742       1,220,726  
 
   
 
     
 
     
 
 
Decrease (increase) in assets:
                       
Accounts receivable
    87,003       92,303       264,766  
Inventories
    (43,291 )     (497 )     1,998  
Others
    (19,103 )     6,623       (267,323 )
 
   
 
     
 
     
 
 
 
    24,609       98,429       (559 )
 
   
 
     
 
     
 
 
Increase (decrease) in liabilities:
                       
Suppliers and contractors
    63,410       (22,001 )     130,526  
Payroll and related charges and others
    (21,523 )     (26,834 )     (44,794 )
Income tax and social contribution to recover
    192,438              
Provision for mine clousure
    9,401             189,650  
Others
    11,358       33,884       9,040  
 
   
 
     
 
     
 
 
 
    255,084       (14,951 )     284,422  
 
   
 
     
 
     
 
 
Net cash provided by operating activities
    1,334,960       1,113,220       1,504,589  
 
   
 
     
 
     
 
 
Cash flows from investing activities:
                       
Loans and advances receivable
    352,072       (187,707 )     265,000  
Guarantees and deposits
    (48,456 )     (34,695 )     (29,521 )
Additions to investments
    (73,626 )     (472 )     (45,113 )
Additions to property, plant and equipment
    (873,446 )     (385,413 )     (1,079,043 )
Proceeds from disposal of property, plant and equipment/investments
    306       437       18,148  
 
   
 
     
 
     
 
 
Net cash used in investing activities
    (643,150 )     (607,850 )     (870,529 )
 
   
 
     
 
     
 
 
Cash flows from financing activities:
                       
Short-term debt
    (471,792 )     (332,251 )     404,373  
Long-term debt
    991,498       577,197       286,635  
Repayments to financial institutions
    (1,170,187 )     (144,455 )     (856,866 )
Interest on stockholders’ equity paid
    (1,503 )     (204 )     (1,211,959 )
 
   
 
     
 
     
 
 
Net cash provided by (used in) financing activities
    (651,984 )     100,287       (1,377,817 )
 
   
 
     
 
     
 
 
Increase (decrease) in cash and cash equivalents
    39,826       605,657       (743,757 )
Cash and cash equivalents, beginning of the period
    342,008       259,292       964,794  
Cash of merged companies
                120,971  
 
   
 
     
 
     
 
 
Cash and cash equivalents, end of the period
    381,834       864,949       342,008  
 
   
 
     
 
     
 
 
Cash paid during the period for:
                       
Short-term interest
    (4,016 )     (16,428 )      
Long-term interest
    (105,368 )     (92,201 )     (92,010 )
Non-cash transactions:
                       
Additions to property, plant and equipment - mergers
    (22,461 )     (25,099 )     (4,817 )
   
CVRD 13


Table of Contents

(A free translation of the original in Portuguese relating to the Quarterly Information prepared in accordance with the requirements of Accounting, Practices Generally Accepted in Brazil)

6- Notes to the Quarterly Information at March 31, 2004 and March 31, 2003

Expressed In thousands of reais

6.1- Operations

Companhia Vale do Rio Doce is a publicly traded corporation whose predominant activities are mining, processing and sale of iron ore, pellets and potash, as well as port and railroad transportation services, power generation and mineral research and development. In addition, through its direct and indirect subsidiaries and jointly-controlled companies, CVRD operates in manganese and ferroalloys, steel, aluminum and kaolin.

6.2- Presentation of Quarterly Information

The quarterly information have been prepared in conformity with accounting pratices adopted in Brazil, based on corporate legislation, as well as the rules and guidelines issued by the Comissão de Valores Mobiliários - CVM (Brazilian Securities Commission) and Instituto dos Auditores Independentes do Brasil - IBRACON (Brazilian Independent Auditors Institute).

In order to provide better information to the market, the Company is presenting the Statement of Cash Flow (according rule NPC 20 – Ibracon).

6.3- Significant Accounting Policies

(a)   The Company adopts the accrual basis of accounting;
 
(b)   Assets and liabilities that are realizable or due more than twelve months after the quarterly information date are classified as long-term;
 
(c)   Marketable securities, classified as cash and cash equivalents, are stated at cost plus accrued income earned to the Quarterly Information date;
 
(d)   Inventories are stated at average purchase or production cost, and imports in transit at the cost of each item, not exceeding market or realizable value;
 
(e)   Assets and liabilities in foreign currencies are translated at exchange rates in effect at the quarterly information date, and those in local currency, when applicable, are restated based on contractual indices;
 
(f)   Investments in subsidiaries, jointly-controlled companies and affiliated companies are accounted for by the equity method, based on the stockholders’ equity of the investees, and when applicable increased/decreased by goodwill and negative goodwill to be amortized and provision for losses. Other investments are recorded at cost, less provision for unrealized losses when applicable;
 
(g)   Property, plant and equipment, including interest incurred during the construction period of large-scale projects, are recorded at historic cost (increased by monetary restatement up to 1995) and depreciated on the straight-line method, based on the useful lives of the assets. Depletion of mineral reserves is based on the ratio between production and estimated capacity;

6.4- Cash and Cash Equivalents

                 
    03/31/04
  12/31/03
Marketable securities linked to the interbank deposit certificate rate (*)
    376,595       299,649  
Fixed-yield bond investments (funds)
          29,864  
Government securities (NBC-E, NTN-D, LFT)
    4,949       4,769  
Others
    290       7,726  
 
   
 
     
 
 
 
    381,834       342,008  
 
   
 
     
 
 
     
(*)
  For part of these investments the Company contracted interest rate and/or currency swap operations with financial institutions.
   
14 CVRD


Table of Contents

6.5- Related Parties

Derived from sales and purchases of products and services or from loans under normal market conditions, with maturities up to the year 2013, as follows:

                                 
    Assets
  Liabilities
    03/31/04
  12/31/03
  03/31/04
  12/31/03
Subsidiaries
                               
ALUNORTE - Alumina do Norte do Brasil S.A.
    407,692       804,047       469       53,570  
CVRD Overseas Ltd.
    75,809       103,793       1,722,197       1,746,698  
Ferrovia Centro-Atlântica S.A.
    89,813       5,586       142       8,384  
Itabira Rio Doce Company Limited - ITACO
    569,913       550,466       1,822,332       1,437,353  
Mineração Andirá Ltda.
    1,820       558       2,037       1,969  
Pará Pigmentos S.A.
    23,201                    
Rio Doce International Finance Ltd.
    6,670       6,620       2,002,028       1,975,377  
Rio Doce Manganês S.A. - RDM
    7,388       7,819       24,108       9,528  
Salobo Metais S.A.
    232,098       226,269              
Others
    138,620       115,237       413,427       411,585  
 
   
 
     
 
     
 
     
 
 
 
    1,553,024       1,820,395       5,986,740       5,644,464  
 
   
 
     
 
     
 
     
 
 
Jointly controlled companies
                               
Alumínio Brasileiro S.A. - ALBRAS
    2,208       2,547       107,308       193,239  
Baovale Mineração S.A.
    1,370       1,472       30,836       27,986  
Companhia Coreano-Brasileira de Pelotização - KOBRASCO
    141,698       145,267       72,980       39,314  
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS
    47,149       50,797       72,792       83,778  
Companhia Ítalo-Brasileira de Pelotização - ITABRASCO
    46,486       45,428       27,491       47,995  
Companhia Nipo-Brasileira de Pelotização - NIBRASCO
    58,109       102,545       71,210       73,225  
Companhia Siderúrgica de Tubarão - CST
    59,369       79,426       4       38  
Mineração Serra Geral S. A .
    3,580       3,692       28,786       49,207  
Samarco Mineração S.A.
    4,424       5,117              
Others
    14,955       41,305       21,825       30,423  
 
   
 
     
 
     
 
     
 
 
 
    379,348       477,596       433,232       545,205  
 
   
 
     
 
     
 
     
 
 
Affiliates
                               
Ferroban - Ferrovias Bandeirantes S. A .
    24,632       23,499              
Usinas Siderúrgicas de Minas Gerais S. A . - USIMINAS
    19,033       19,498       57       170  
Others
    11       5,843       2,102       1,692  
 
   
 
     
 
     
 
     
 
 
 
    43,676       48,840       2,159       1,862  
 
   
 
     
 
     
 
     
 
 
 
    1,976,048       2,346,831       6,422,131       6,191,531  
 
   
 
     
 
     
 
     
 
 
Represented by:
                               
Trade balances (sales and purchases of products and services) (*)
    969,975       970,286       453,734       430,977  
Short-term financial balances
    317,190       668,449       1,483,965       1,365,472  
Long-term financial balances
    688,883       708,096       4,484,432       4,395,082  
 
   
 
     
 
     
 
     
 
 
 
    1,976,048       2,346,831       6,422,131       6,191,531  
 
   
 
     
 
     
 
     
 
 

(*) Included in “Accounts receivable from customers” and “Payable to suppliers and contractors”.

6.6- Inventories

                 
    03/31/04
  12/31/03
Finished Products
               
. Iron ore
    218,751       197,020  
. Pellets
    29,918       22,251  
. Others
    4,732       2,864  
 
   
 
     
 
 
 
    253,401       222,135  
Spare parts and maintenance supplies
    343,318       331,293  
 
   
 
     
 
 
 
    596,719       553,428  
 
   
 
     
 
 
   
CVRD 15


Table of Contents

6.7- Deferred Income Tax and Social Contribution

                                 
    Deferred assets
  Deferred liabilities
    03/31/04
  12/31/03
  03/31/04
  12/31/03
Tax loss carryforward
    268,840       126,455              
Temporary differences:
                               
. Pension Plan
    238,080       236,169              
. Contingent liabilities
    384,126       365,573              
. Provision for losses on assets
    409,009       415,017              
. Provision for losses on derivative financial instruments
    87,552       76,703              
. Others
          4,171              
 
   
 
     
 
     
 
     
 
 
 
    1,118,767       1,097,633              
 
   
 
     
 
     
 
     
 
 
Accelerated depreciation
                8,699       8,860  
Long-term sales
                72,800       70,721  
Others
                18,569       6,182  
 
   
 
     
 
     
 
     
 
 
Total
    1,387,607       1,224,088       100,068       85,763  
 
   
 
     
 
     
 
     
 
 
Short-term
    603,044       397,883       617       617  
Long-term
    784,563       826,205       99,451       85,146  
 
   
 
     
 
     
 
     
 
 
 
    1,387,607       1,224,088       100,068       85,763  
 
   
 
     
 
     
 
     
 
 

The deferred assets and liabilities regarding income tax and social contribution arising from tax losses, negative social contribution bases and temporary differences are recognized from an accounting standpoint considering an analysis of likely future results, based on economic and financial projections prepared in light of internal assumptions and macroeconomic, commercial and fiscal scenarios. These projections can change in the future. These temporary differences will be realized upon the occurrence of the corresponding taxable events, excepted to be as follows:

         
    Net amount of
Years
  credits
2005
    602,427  
2006
    303,906  
2007
    146,098  
2008
    59,077  
2009
    55,388  
2010
    (31,338 )
2011
    12,900  
2012 to 2014
    139,081  
 
   
 
 
 
    1,287,539  
 
   
 
 

In addition to the credits recorded, the Company has a lawsuit claiming an additional 51.8% monetary restatement for tax purposes applied to the months of January and February 1989 (“Plano Verão” monetary plan). A favorable ruling has already been obtained for compensation of credits corresponding to 42.7% instead of the 51.8% requested (however, not yet utilized due to the Company’s tax situation). The amount of these credits covered by the ruling totals approximately R$ 309,000 and the accounting effects have not yet been recognized in the quarterly information.

   
16 CVRD


Table of Contents

The amounts reported as income tax and social contribution which affected the results for the year are as follows:

                         
    Quarter
    1Q/04
  1Q/03
  4Q/03
Income before income tax and social contribution
    996,938       1,364,306       780,917  
(-) Equity in results of subsidiaries and affiliated companies
    (595,231 )     (418,620 )     (414,771 )
(+) Non-deductible goodwill and provisions for losses
    54,909       71,633       41,791  
 
   
 
     
 
     
 
 
 
    456,616       1,017,319       407,937  
Income tax and social contribution at combined tax rates
    34 %     34 %     34 %
 
   
 
     
 
     
 
 
Federal income tax and social contribution at statutory rates
    (155,249 )     (345,888 )     (138,699 )
Adjustments to net income which modify the effect on the result for the period:
                       
. Income tax benefit from interest on stockholders’ equity
    160,841       211,418       108,000  
. Fiscal incentives
                19,341  
. Others
    (48,816 )     (66,008 )     21,970  
 
   
 
     
 
     
 
 
Income tax and social contribution
    (43,224 )     (200,478 )     10,612  
 
   
 
     
 
     
 
 

6.8- Taxes to recover or offset

                 
    03/31/04
  12/31/03
Withholding income tax on marketable securities
    105,145       102,566  
Withholding income tax on interest on own capital received
    19,607       6,767  
Income tax of merged companies
    12,118       12,431  
Value-Added Tax (a)
    330,121       345,897  
PIS/COFINS (b)
    66,588       8,942  
IAPAS
    2,724       1,411  
Others
    522        
 
   
 
     
 
 
 
    536,825       478,014  
 
   
 
     
 
 

(a)   Net of provision for losses of R$ 248,128 on March 31, 2004 and December 31, 2003.

(b)   Tax credit generated by the non-cumulative basis of PIS, in force since December 2002 and that was extended to COFINS since February 2004; tax credits related to PIS/COFINS/CSLL retention effected by third practices for the services rendered for CVRD since February, 2004.

17


Table of Contents

6.9- Investments

                                                                         
                            Investment participations
                Adjusted                   Advance for future   Goodwill and negative
    Partici-   Adjusted
stockholders’
  net income
(loss) for
          Investments   capital increase
  goodwill
    pation %
  equity
  the period
  03/31/04
  12/31/03
  03/31/04
  12/31/03
  03/31/04
  12/31/03
Iron ore and pellets
                                                                       
Caemi Mineração e Metalurgia S.A. (f, g, j)
    60.23       1,093,177       108,587       608,364       536,922                   1,253,936       1,289,516  
KOBRASCO (b)
    50.00       14,633       8,556       7,317       3,039                          
HISPANOBRÁS (b)
    50.89       94,698       2,013       48,192       47,168                          
ITABRASCO (b)
    50.90       65,673       1,114       33,428       32,861                          
NIBRASCO (b)
    51.00       115,823       14,692       59,070       51,578                          
CVRD Overseas Ltd. (a, g)
    100.00       462,517       37,349       462,517       419,441                          
Ferteco Mineração S.A. (i)
    100.00                                           616,388       667,754  
Gulf Industrial Investment Co. — GIIC (a, b)
    50.00       221,358       23,176       110,679       116,348                          
ITACO/ RDE (a, g)
    100.00       1,178,393       27,795       1,178,393       1,072,142                          
Minas da Serra Geral S.A. — MSG (b)
    50.00       103,280       (1,346 )     51,640       44,709                          
Samarco Mineração S.A. (g)
    50.00       625,633       152,364       312,817       291,678                          
Incorporated companies (d, l)
                                              429,494       657,019  
Others (b)
                        243,620       232,523                   25,967       28,328  
 
                           
 
     
 
     
 
     
 
     
 
     
 
 
 
                            3,116,037       2,848,409                   2,325,785       2,642,617  
Manganese and ferroalloys
                                                                       
Rio Doce Manganèse Europe — RDME (a, b)
    100.00       194,179       11,447       194,179       187,424                          
Rio Doce Manganês S.A. (b)
    100.00       657,722       38,776       657,722       618,945                   129,104       148,434  
Urucum Mineração S.A. (b)
    100.00       60,621       3,096       60,621       57,525                          
Others (b)
                        40,115       52,276                          
 
                           
 
     
 
     
 
     
 
     
 
     
 
 
 
                            952,637       916,170                   129,104       148,434  
Non-ferrous
                                                                       
Mineração Serra do Sossego (i)
    100.00                                                  
Pará Pigmentos S.A. (b)
    82.04       97,208       6,947       79,749       74,050                          
Ferro-Gusa Carajás (b, h)
    100.00       106,794             106,794       106,794                          
Salobo Metais S.A. (g, h)
    100.00       209,751             209,751       209,751       23,493       14,663              
Others (b)
                        91,210       90,822                          
 
                           
 
     
 
     
 
     
 
     
 
     
 
 
 
                            487,504       481,417       23,493       14,663              
Logistics
                                                                       
Companhia Ferroviária do Nordeste (m)
                                                     
Ferrovia Centro-Atlântica S.A. (b)
    100.00       94,961       (25,871 )     94,961       120,832                          
MRS Logística S.A. (b, c)
    29.35       297,229       40,970       87,236       75,211                          
DOCENAVE (b)
    100.00       258,815       19,667       258,815       242,769                          
Sepetiba Tecon S.A. (m)
    50.00                                                  
TVV — Terminal de Vila Velha S.A. (b)
    99.89       62,802       3,501       62,733       59,236                          
Companhia Portuária da Baía de Sepetiba (b)
    100.00       171,045       10,313       171,045       160,732                          
Others (b)
                        2,859       2,859                          
 
                           
 
     
 
     
 
     
 
     
 
     
 
 
 
                            677,649       661,639                          
Steel
                                                                       
California Steel Industries, Inc — CSI (a, g)
    50.00       629,306       4,882       314,653       314,262                          
CST (e, f, g)
    28.02       3,783,316       251,084       1,052,685       982,695                   (128,694 )     (128,694 )
DOCEPAR S.A. (b)
    100.00       26,053                                            
Rio Doce Limited (a, b)
    100.00       313,879             313,879       305,263                          
USIMINAS (f, g)
    11.46       4,385,241       392,670       502,549       493,612                          
Others (b)
                        (400 )     (400 )                        
 
                           
 
     
 
     
 
     
 
     
 
     
 
 
 
                            2,183,366       2,095,432                   (128,694 )     (128,694 )
Aluminum
                                                                       
ALBRAS — Alumínio Brasileiro S.A. (b)
    51.00       834,690       (5,170 )     423,290       425,927                          
ALUNORTE (b)
    57.03       970,319       37,044       553,373       474,971                          
Itabira Rio Doce (ITACO) (a, g)
                                                     
Mineração Rio do Norte S.A. (b)
    40.00       776,584       83,775       310,634       318,562                          
ALUVALE — own operations (i)
                                                     
Valesul Alumínio S.A. (b)
    54.51       272,773       17,424       148,690       144,735                          
 
                           
 
     
 
     
 
     
 
     
 
     
 
 
 
                            1,435,987       1,364,195                          
Others
                                                                       
DOCEPAR S.A. (b)
    100.00       26,053       321       26,053       25,732                          
FOSFERTIL (m)
                                                     
Florestas Rio Doce S.A. (b)
    99.85       161,952       3,975       161,709       157,740                          
Others (b)
                        (2,701 )     (1,356 )     14,890       14,875              
 
                           
 
     
 
     
 
     
 
     
 
     
 
 
 
                            185,061       182,116       14,890       14,875              
 
                           
 
     
 
     
 
     
 
     
 
     
 
 
 
                            9,038,241       8,549,378       38,383       29,538       2,326,195       2,662,357  
 
                           
 
     
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                                         
    Result of investment participations
    Equity / Others
  Provision for losses
  Amortization of goodwill
    1Q/04
  1Q/03
  4Q/03
  1Q/04
  1Q/03
  4Q/03
  1Q/04
  1Q/03
  4Q/03
Iron ore and pellets
                                                                       
Caemi Mineração e Metalurgia S.A. (f, g, j)
    67,648       9,483       19,099                         (35,580 )     (12,930 )     (35,580 )
KOBRASCO (b)
    4,278             3,039             9,095       24,535                    
HISPANOBRÁS (b)
    1,024       2,285       426                                      
ITABRASCO (b)
    567       1,737       1,098                                      
NIBRASCO (b)
    7,492       1,615       1,151                                      
CVRD Overseas Ltd. (a, g)
    37,349       29,454       5,014                                      
Ferteco Mineração S.A. (i)
          85,047       1                               (34,656 )      
Gulf Industrial Investment Co. — GIIC (a, b)
    11,587       6,256       8,221                                      
ITACO/ RDE (a, g)
    27,795       (139,804 )     (58,084 )                                    
Minas da Serra Geral S.A. — MSG (b)
    (673 )     3,796       (1,145 )                                    
Samarco Mineração S.A. (g)
    76,182       69,727       35,922                                      
Incorporated companies (d, l)
                                                     
Others (b)
    22,062       5,637       3,633       (775 )           (1,006 )     (2,361 )     (2,361 )     (2,361 )
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    255,311       75,233       18,375       (775 )     9,095       23,529       (37,941 )     (49,947 )     (37,941 )
Manganese and ferroalloys
                                                                       
Rio Doce Manganèse Europe — RDME (a, b)
    11,447       8,007       5,857                                      
Rio Doce Manganês S.A. (b)
    38,776       17,870       175,893                         (19,329 )     (20,130 )     (20,129 )
Urucum Mineração S.A. (b)
    3,096       6,893       4,979                                      
Others (b)
    24,477       3,891       33,257       (77 )     (81 )     (288 )                  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    77,796       36,661       219,986       (77 )     (81 )     (288 )     (19,329 )     (20,130 )     (20,129 )
Non-ferrous
                                                                       
Mineração Serra do Sossego (i)
                9,860                                     (9,860 )
Pará Pigmentos S.A. (b)
    5,699             6,705             23,980                          
Ferro-Gusa Carajás (b, h)
                                                     
Salobo Metais S.A. (g, h)
                                                     
Others (b)
    (64 )     (4 )     (56,055 )                                    
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    5,635       (4 )     (39,490 )           23,980                         (9,860 )
Logistics
                                                                       
Companhia Ferroviária do Nordeste (m)
                            (1,929 )     (119,577 )                  
Ferrovia Centro-Atlântica S.A. (b)
    169                   (25,871 )     (19,399 )     (80,176 )           (23,095 )      
MRS Logística S.A. (b, c)
    12,025             22,689             6,072       38,461                    
DOCENAVE (b)
    19,667       (1,721 )     (12,670 )                                    
Sepetiba Tecon S.A. (m)
          (2,434 )     (78 )                                    
TVV — Terminal de Vila Velha S.A. (b)
    3,497       2,016       686                                      
Companhia Portuária da Baía de Sepetiba (b)
    10,313             4,756                                      
Others (b)
    (169 )                                                
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    45,502       (2,139 )     15,383       (25,871 )     (15,256 )     (161,292 )           (23,095 )      
Steel
                                                                       
California Steel Industries, Inc — CSI (a, g)
    2,441       (28,649 )     (2,680 )                                   -  
CST (e, f, g)
    70,150       64,641       71,608                                     -  
DOCEPAR S.A. (b)
                            (8,106 )                       -  
Rio Doce Limited (a, b)
                                                     
USIMINAS (f, g)
    45,000       37,000       16,159                                      
Others (b)
                                                     
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    117,591       72,992       85,087             (8,106 )                        
Aluminum
                                                                       
ALBRAS — Alumínio Brasileiro S.A. (b)
    (2,637 )     113,820       21,493                                     -  
ALUNORTE (b)
    21,126       58,138       25,153                                     (44,907 )
Itabira Rio Doce (ITACO) (a, g)
    28,115       (6,018 )     40,287                                     -  
Mineração Rio do Norte S.A. (b)
    33,511       23,799       39,819                                     -  
ALUVALE — own operations (i)
          16,439       7,339                                     -  
Valesul Alumínio S.A. (b)
    9,498       14,806       6,501                                     -  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    89,613       220,984       140,592                                     (44,907 )
Others
                                                                       
DOCEPAR S.A. (b)
    321             407                                     -  
FOSFERTIL (m)
          10,971                                           -  
Florestas Rio Doce S.A. (b)
    3,969       4,236       (23,548 )                                   -  
Others (b)
    (507 )     (314 )     (2,021 )     (1,679 )           (15,842 )                 -  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    3,783       14,893       (25,162 )     (1,679 )           (15,842 )                 -  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    595,231       418,620       414,771       (28,402 )     9,632       (153,893 )     (57,270 )     (93,172 )     (112,837 )
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                         
    Result of investment participations
                           
                                                    Market
    Total
  Dividends received
  Value
    1Q/04
  1Q/03
  4Q/03
  1Q/04
  1Q/03
  4Q/03
  1Q/04
Iron ore and pellets
                                                       
Caemi Mineração e Metalurgia S.A. (f, g, j)
    32,068       (3,447 )     (16,481 )                       3,234,273  
KOBRASCO (b)
    4,278       9,095       27,574                         -  
HISPANOBRÁS (b)
    1,024       2,285       426       1,789       6,995       1,240       -  
ITABRASCO (b)
    567       1,737       1,098       3,200                   -  
NIBRASCO (b)
    7,492       1,615       1,151             8,925             -  
CVRD Overseas Ltd. (a, g)
    37,349       29,454       5,014                         -  
Ferteco Mineração S.A. (i)
          50,391       1                         -  
Gulf Industrial Investment Co. — GIIC (a, b)
    11,587       6,256       8,221                         -  
ITACO/ RDE (a, g)
    27,795       (139,804 )     (58,084 )                       -  
Minas da Serra Geral S.A. — MSG (b)
    (673 )     3,796       (1,145 )                       -  
Samarco Mineração S.A. (g)
    76,182       69,727       35,922       55,043       45,850       73,463       -  
Incorporated companies (d, l)
                                        -  
Others (b)
    18,926       3,276       266       1,054             574       -  
 
   
 
     
 
     
 
     
 
     
 
     
 
         
 
    216,595       34,381       3,963       61,086       61,770       75,277          
Manganese and ferroalloys
                                                       
Rio Doce Manganèse Europe — RDME (a, b)
    11,447       8,007       5,857                         -  
Rio Doce Manganês S.A. (b)
    19,447       (2,260 )     155,764                         -  
Urucum Mineração S.A. (b)
    3,096       6,893       4,979                   23,928       -  
Others (b)
    24,400       3,810       32,969             1,245             -  
 
   
 
     
 
     
 
     
 
     
 
     
 
         
 
    58,390       16,450       199,569             1,245       23,928          
Non-ferrous
                                                       
Mineração Serra do Sossego (i)
                                        -  
Pará Pigmentos S.A. (b)
    5,699       23,980       6,705                         -  
Ferro-Gusa Carajás (b, h)
                                        -  
Salobo Metais S.A. (g, h)
                                        -  
Others (b)
    (64 )     (4 )     (56,055 )                       -  
 
   
 
     
 
     
 
     
 
     
 
     
 
         
 
    5,635       23,976       (49,350 )                 -          
Logistics
                                                       
Companhia Ferroviária do Nordeste (m)
          (1,929 )     (119,577 )                       -  
Ferrovia Centro-Atlântica S.A. (b)
    (25,702 )     (42,494 )     (80,176 )                       -  
MRS Logística S.A. (b, c)
    12,025       6,072       61,150                         -  
DOCENAVE (b)
    19,667       (1,721 )     (12,670 )                       -  
Sepetiba Tecon S.A. (m)
          (2,434 )     (78 )                       -  
TVV — Terminal de Vila Velha S.A. (b)
    3,497       2,016       686                   2,985       -  
Companhia Portuária da Baía de Sepetiba (b)
    10,313             4,756                         -  
Others (b)
    (169 )                                   -  
 
   
 
     
 
     
 
     
 
     
 
     
 
         
 
    19,631       (40,490 )     (145,909 )                 2,985          
Steel
                                                       
California Steel Industries, Inc — CSI (a, g)
    2,441       (28,649 )     (2,680 )                       -  
CST (e, f, g)
    70,150       64,641       71,608       46,326       22,475             1,407,630  
DOCEPAR S.A. (b)
          (8,106 )                             -  
Rio Doce Limited (a, b)
                                        -  
USIMINAS (f, g)
    45,000       37,000       16,159       36,063                   722,442  
Others (b)
                                         
 
   
 
     
 
     
 
     
 
     
 
     
 
         
 
    117,591       64,886       85,087       82,389       22,475       -          
Aluminum
                                                       
ALBRAS — Alumínio Brasileiro S.A. (b)
    (2,637 )     113,820       21,493                         -  
ALUNORTE (b)
    21,126       58,138       (19,754 )                       -  
Itabira Rio Doce (ITACO) (a, g)
    28,115       (6,018 )     40,287                         -  
Mineração Rio do Norte S.A. (b)
    33,511       23,799       39,819       61,773                   -  
ALUVALE — own operations (i)
          16,439       7,339                         -  
Valesul Alumínio S.A. (b)
    9,498       14,806       6,501       5,543                   -  
 
   
 
     
 
     
 
     
 
     
 
     
 
         
 
    89,613       220,984       95,685       67,316             -          
Others
                                                       
DOCEPAR S.A. (b)
    321             407                         -  
FOSFERTIL (m)
          10,971                   16,897             -  
Florestas Rio Doce S.A. (b)
    3,969       4,236       (23,548 )                       -  
Others (b)
    (2,186 )     (314 )     (17,863 )                       -  
 
   
 
     
 
     
 
     
 
     
 
     
 
         
 
    2,104       14,893       (41,004 )           16,897       -          
 
   
 
     
 
     
 
     
 
     
 
     
 
         
 
    509,559       335,080       148,041       210,791       102,387       102,190          
 
   
 
     
 
     
 
     
 
     
 
     
 
         

(a)   The net equity of companies located abroad is converted into local currency at rates in effect on the quarterly information date. The equity method adjustment comprises the difference due to exchange rate variations as well as participation in results;
 
(b)   Companies whose quarterly information were audited by other independent accountants;
 
(c)   CVRD ´s interest in MRS Logística S.A. is held directly and indirectly through Caemi Mineração e Metalurgia S.A.;
 
(d)   Merged companies (Socoimex and Samitri) — amortization of goodwill recorded in the cost of products sold of the Parent Company;
 
(e)   On 04/24/03, CVRD acquired from Acesita S.A. 1,765,470 preferred shares and 869,046 common shares of Companhia Siderúrgica de Tubarão (CST), representing 5.17% of the total capital. After conclusion of the transaction, CVRD holds 24.93% of the common shares and 29.96% of the preferred shares of CST, totaling 28.02% of its total capital;
 
(f)   Investments in companies that were listed on stock exchanges on 03/31/04. The market value of these investments does not necessarily reflect the value that could be realized from selling a representative group of shares;
 
(g)   Companies whose quarterly information were audited by our independent accountants;
 
(h)   Companies in pre-operating phase;
 
(i)   Companies merged;
 
(j)   Acquisition on 09/02/03 from Mitsi & Co., Ltd. of 659,375,000 common shares and 1,040,671,032 preferred shares (43.37% of the total capital of Caemi), totaling 100% of the common shares and 40.06% of the preferred shares of Caemi (60.23% of the total capital);
 
(k)   Amortization of goodwill was reduced by 10 (ten) years to 5 (five) years after the review of feature results projections (note 1.2.10); and
 
(l)   Companies sold.


Table of Contents

6.10- Property, Plant and Equipment

(a) By business area:

                                                 
    03/31/04
  12/31/03
            Accumulated                   Accumulated    
    Cost
  depreciation
  Net
  Cost
  depreciation
  Net
Ferrous — Northern System
                                               
Mining
    2,014,180       (827,090 )     1,187,090       1,853,077       (803,360 )     1,049,717  
Railroads
    2,863,775       (1,157,037 )     1,706,738       2,831,822       (1,128,048 )     1,703,774  
Ports
    749,334       (261,136 )     488,198       619,237       (259,099 )     360,138  
Construction in progress
    784,100             784,100       858,367             858,367  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    6,411,389       (2,245,263 )     4,166,126       6,162,503       (2,190,507 )     3,971,996  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Ferrous — Southern System
                                               
Mining
    3,231,279       (1,747,751 )     1,483,528       3,180,750       (1,716,738 )     1,464,012  
Railroads
    3,387,570       (1,879,045 )     1,508,525       3,333,258       (1,855,085 )     1,478,173  
Ports
    588,812       (445,863 )     142,949       587,129       (442,889 )     144,240  
Construction in progress
    1,159,072             1,159,072       985,208             985,208  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    8,366,733       (4,072,659 )     4,294,074       8,086,345       (4,014,712 )     4,071,633  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Pelletizing
                                               
South
    747,707       (548,540 )     199,167       743,372       (544,970 )     198,402  
North
    522,474       (25,964 )     496,510       522,464       (21,790 )     500,674  
Construction in progress
    210,038             210,038       195,394             195,394  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    1,480,219       (574,504 )     905,715       1,461,230       (566,760 )     894,470  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Non-Ferrous
                                               
Potash
    154,386       (63,056 )     91,330       149,467       (58,813 )     90,654  
Gold
    72,055       (71,910 )     145       72,196       (68,773 )     3,423  
Research and projects
    257,626       (186,686 )     70,940       257,626       (185,132 )     72,494  
Construction in progress
    1,694,273             1,694,273       1,523,431             1,523,431  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    2,178,340       (321,652 )     1,856,688       2,002,720       (312,718 )     1,690,002  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Logistics
                                               
In operation
    1,255,908       (579,793 )     676,115       1,210,474       (570,354 )     640,120  
Construction in progress
    67,430             67,430       54,675             54,675  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    1,323,338       (579,793 )     743,545       1,265,149       (570,354 )     694,795  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Energy
                                               
In operation
    379,741       (34,792 )     344,949       370,036       (31,708 )     338,328  
Construction in progress
    537,450             537,450       451,581             451,581  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    917,191       (34,792 )     882,399       821,617       (31,708 )     789,909  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Corporate
                                               
In operation
    189,917       (86,957 )     102,960       182,872       (79,253 )     103,619  
Construction in progress
    140,567             140,567       145,929             145,929  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    330,484       (86,957 )     243,527       328,801       (79,253 )     249,548  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Total
    21,007,694       (7,915,620 )     13,092,074       20,128,365       (7,766,012 )     12,362,353  
 
   
 
     
 
     
 
     
 
     
 
     
 
 

(b) By type of asset:

                                                         
            03/31/04
  12/31/03
    Average           Accumulated                   Accumulated    
    depreciation rates
  Cost
  depreciation
  Net
  Cost
  depreciation
  Net
Buildings
    3.00 %     1,704,532       (730,070 )     974,462       1,663,009       (721,444 )     941,565  
Installations
    3.42 %     5,375,362       (2,717,716 )     2,657,646       5,107,784       (2,682,406 )     2,425,378  
Equipment
    9.32 %     1,436,369       (741,247 )     695,122       1,330,381       (706,605 )     623,776  
Railroads
    3.85 %     5,794,435       (2,870,485 )     2,923,950       5,690,087       (2,826,203 )     2,863,884  
Mineral rights (*)
    1.87 %     474,874       (102,307 )     372,567       466,820       (94,776 )     372,044  
Others
    8.85 %     1,629,192       (753,795 )     875,397       1,655,699       (734,578 )     921,121  
 
           
 
     
 
     
 
     
 
     
 
     
 
 
 
            16,414,764       (7,915,620 )     8,499,144       15,913,780       (7,766,012 )     8,147,768  
Construction in progress
            4,592,930             4,592,930       4,214,585             4,214,585  
 
           
 
     
 
     
 
     
 
     
 
     
 
 
Total
            21,007,694       (7,915,620 )     13,092,074       20,128,365       (7,766,012 )     12,362,353  
 
           
 
     
 
     
 
     
 
     
 
     
 
 

(*) Calculated as a function of the volume of ore extracted in relation to the proven and probable reserves.

   
CVRD 19


Table of Contents

Summary of Property, Plant and Equipment movements:

         
Balance as of December 31, 2003
    12,362,353  
Additions / Disposals
    871,831  
Interest capitalization
    22,461  
Depreciation
    (164,571 )
 
   
 
 
Balance as of March 31, 2004
    13,092,074  
 
   
 
 

Depreciation, amortization and depletion have been allocated as follows:

                         
    1Q/04
  1Q/03
  4Q/03
Depreciation and amortization
    148,533       127,851       154,545  
Administrative expenses
    10,580       9,126       9,350  
Research and development
    814             3,526  
 
   
 
     
 
     
 
 
Effect in result
    159,927       136,977       167,421  
Allocated to projects
    982             8,353  
Inventories of products
    3,662       (2,301 )      
 
   
 
     
 
     
 
 
 
    164,571       134,676       175,774  
 
   
 
     
 
     
 
 

6.11- Loans and Financing

Short-term

                 
    03/31/04
  12/31/03
Trade finance
          105,603  
 
   
 
     
 
 

Long-term

                                 
    Current liabilities
  Long-term liabilities
    03/31/04
  12/31/03
  03/31/04
  12/31/03
Foreign operations
                               
Loans and financing in:
                               
U.S. dollars
    814,998       781,090       2,690,649       2,437,216  
Yen
    1,780       87,574       6,229       6,893  
Other currencies
    9,241       9,591       60,200       61,380  
Notes in U.S. dollars
          866,760              
Accrued charges
    25,697       47,108              
 
   
 
     
 
     
 
     
 
 
 
    851,716       1,792,123       2,757,078       2,505,489  
 
   
 
     
 
     
 
     
 
 
Local operations
                               
Indexed by TJLP, TR and IGP-M
    17,973       17,636       43,296       42,859  
Basket of currencies
    35,587       35,210       3,293       11,737  
Loans in U.S. dollars
    52,808       48,268       197,814       209,608  
Non-convertible debentures
                884       878  
Accrued charges
    1,697       3,464              
 
   
 
     
 
     
 
     
 
 
 
    108,065       104,578       245,287       265,082  
 
   
 
     
 
     
 
     
 
 
 
    959,781       1,896,701       3,002,365       2,770,571  
 
   
 
     
 
     
 
     
 
 

(a)   Foreign currency loans and financing were converted into reais at exchange rates effective on the quarterly information date, being US$ 1.00 = R$ 2.9086 on 03/31/04 (R$ 2.8892 on 12/31/03) and ¥ 1.00 = R$ 0.027893 on 03/31/04 (R$ 0.027011 on 12/31/03);
 
(b)   On March 31, 2004 our loans and financing were supported by the following guarantees:

  Guarantees received from the federal government of R$ 516,419, to which we gave as counter-guarantees shares and operational revenues;
 
  Property, plant and equipment of R$ 169,659;
 
  Future operational revenues of R$ 211,990.
   
20 CVRD


Table of Contents

(c)   Amortization of principal and finance charges incurred on long-term loans and financing obtained abroad and domestically mature as follows as of 03/31/04:
                 
2005
    432,985       14 %
2006
    1,067,923       36 %
2007
    393,213       13 %
2008
    339,134       11 %
2009 onward
    769,110       26 %
 
   
 
     
 
 
 
    3,002,365       100 %
 
   
 
     
 
 

(d)   Long-term foreign and domestic loans and financing are subject to annual interest rates (plus exchange rate and monetary variation) on 03/31/04 as follows:
                 
Up to 3%
    2,306,225       58 %
3.1 to 5%
    1,184,430       30 %
5.1 to 7%
    110,040       3 %
7.1 to 9%
    285,530       7 %
9.1 to 11%
    75,921       2 %
 
   
 
     
 
 
 
    3,962,146       100 %
 
   
 
     
 
 

(e)   The estimated market values of loans and financing approximate their book values.
 
(f)   Composition of loans and financing by currency/indices:

R$ 3,962,146

6.12- Contingent Liabilities

At the quarterly information dates the contingent liabilities of the Company were:

(a)   Provisions for contingencies and judicial deposits (booked under long-term liabilities and long-term assets, respectively), considered by management and its external legal counsel as sufficient to cover losses from any type of lawsuit, were as follows:
                                 
    Judicial deposits
  Provisions for contingencies
    03/31/04
  12/31/03
  03/31/04
  12/31/03
Tax contingencies
    697,394       680,397       701,331       603,719  
Labor and social security claims
    178,727       155,444       443,929       443,790  
Civil claims
    140,779       135,171       334,277       418,763  
Others
    16,164       13,595       14,014       16,264  
 
   
 
     
 
     
 
     
 
 
Total
    1,033,064       984,607       1,493,551       1,482,536  
 
   
 
     
 
     
 
     
 
 

    Tax contingencies relate principally to a legal action claiming unconstitutionality of CPMF (tax on bank transactions) and others relating to value-added tax (ICMS).
   
CVRD 21


Table of Contents

    Labor-related actions principally comprise employee claims in connection with disputes about the amount of indemnities paid upon dismissal and the one-third extra holiday pay.
 
    Civil actions principally relate to claims made against the Company by contractors in connection with losses alleged to have been incurred as a result of various past government economic plans.
 
(b)   Guarantees given to jointly-controlled companies are as follows:
                 
    03/31/04
  12/31/03
ALBRAS — Alumínio Brasileiro S.A.
    731,369       783,958  
Samarco Mineração S.A.
    20,987       27,642  
Valesul Alumínio S.A.
    1,306       1,402  
 
   
 
     
 
 
 
    753,662       813,002  
 
   
 
     
 
 

    The breakdown of guarantees by currency is:
                 
    03/31/04
  12/31/03
U.S. Dollar
    642,809       696,912  
Real
    110,853       116,090  
 
   
 
     
 
 
 
    753,662       813,002  
 
   
 
     
 
 
                                         
    Amount of   Denominated                   Counter
Affiliate or Joint Venture
  guarantee R$
  currency
  Purpose
  Final maturity
  guarantees
ALBRAS
    620,516     US$   Debt guarantee BNDES     2007     None
 
    110,853         R$   Debt guarantee BNDES     2010     None
SAMARCO
    20,987     US$   Debt guarantee IFC     2008     None
VALESUL
    1,306     US$   Debt guarantee BNDES     2007     None

    The Company does not expect such guarantees to be executed and therefore no provisions for losses have been made. Excepted for Valesul, CVRD charges for granting these guarantees.
 
(c)   Upon privatization of the Company in 1997, the Brazilian government stipulated the issuance of non-convertible debentures (Debentures) to the stockholders of record, including the federal government. The maturity dates of these Debentures were established to guarantee that pre-privatization stockholders, including the federal government, would share any future benefits from mineral resources held by the Company and its subsidiary and affiliated companies that were not evaluated at the time of setting the minimum price of CVRD shares at the privatization auction.
 
    A total of 388,559,056 Debentures were issued at a par value of R$ 0.01 (one centavo), whose value is to be restated in accordance with the variation in the General Market Price Index (IGP-M), as set forth in the Issue Deed. On October 4, 2002, the Comissão de Valores Mobiliários - CVM (Brazilian Securities Commission) approved the Company’s registration request, filed on June 28, 2002, for public trading of the Debentures. As of October 28, 2002, the Debentures can be traded on the secondary market.

6.13- Environmental and Site Reclamation and Restoration Costs

Expenditures relating to ongoing compliance with environmental regulations are charged to production costs or capitalized as incurred. The Company manages its environmental policies according to the specifications of ISO 14,001 and maintains ongoing programs to minimize the environmental impact of its mining operations as well as to reduce the costs that will be incurred upon termination of activities at each mine. On 03/31/03, the provision for environmental liabilities amounted to R$ 238,381 (R$ 231,767 on 12/31/03), which was accounted for in “Others” in long-term liabilities.

The Company adopted the concepts of the Accounting for Asset Retirement Obligations, as follows:

  Costs for mine closure are recorded as part of the cost of these assets and a corresponding provision is made for such future expenditure.
 
  The estimated costs are accounted for at the present value of the obligations, discounted using a risk free rate; and
 
  The estimated costs are reviewed annually and changes in the present value are adjusted in the recorded values of the assets and liabilities.
   
22 CVRD


Table of Contents

6.14- Paid-up Capital

As of the Ordinary General Meeting of 04/16/03, the Company’s capital increased to R$ 6.3 this capital corresponds to 388,559,056 book entry shares, of which 249,983,143 are common shares and 138,575,913 are preferred class A shares, the latter including one special preferred share (“Golden Share”), all with no par value.

Preferred shares have the same rights as common shares, except for the right to elect the members of the Board of Directors. They have priority to a minimum annual dividend of 6% on the portion of capital represented by this class of share or 3% of the book net equity value of the share, whichever is greater.

The special “Golden Share” created during the privatization in 1997 belongs to the Brazilian Government. This share gives it the right to a permanent veto of changes in the Company’s name, headquarters location, nature as a mining enterprise, continuous operation of the integrated mining, transportation and shipping systems and other matters determined in the Bylaws.

6.15- Treasury Stock

The Board of Directors, under the terms of subparagraph XV of Article 13 of the Bylaws and based on Article 30 of Law 6404/76 and CVM Instructions 10 of 02/14/80 and 268 of 11/13/97, approved the acquisition by the Company of its own shares to be held in treasury for later sale or cancellation.

Through the 03/31/04, the Company had acquired 4,715,170 common shares and 4,183 preferred shares, which are held in treasury in the amount of R$ 131,318. The 4,715,170 common shares guarantee a loan of the subsidiary Alunorte.

                                                         
    Shares
                           
                                            Average
    Quantity
  Unit acquisition cost
  quoted market price
Class
  03/31/04
  12/31/03
  Average
  Low
  High
  03/31/04
  12/31/03
Preferred
    4,183       4,183       51.36       14.02       52.40       133.78       97.91  
Common
    4,715,170       4,715,170       27.80       20.07       52.09       158.56       106.34  
 
   
 
     
 
                                         
 
    4,719,353       4,719,353                                          
 
   
 
     
 
                                         

6.16- Financial Result

                                                                         
    Quarter
    1Q/04
  1Q/03
  4Q/03
            Monetary and                   Monetary and                   Monetary and    
            exchange rate                   exchange rate                   exchange rate    
    Financial   variation on           Financial   variation on           Financial   variation on    
    expenses
  liabilities
  Total
  expenses
  liabilities
  Total
  expenses
  liabilities
  Total
Foreign debt
    (36,095 )     (34,599 )     (70,694 )     (62,925 )     246,841       183,916       (45,878 )     29,116       (16,762 )
Local debt
    (5,916 )     (3,064 )     (8,980 )     (11,020 )     35,158       24,138       (6,725 )     3,067       (3,658 )
Related parties debt
    (46,726 )     (16,227 )     (62,953 )     (43,735 )     125,188       81,453       (49,151 )     35,443       (13,708 )
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    (88,737 )     (53,890 )     (142,627 )     (117,680 )     407,187       289,507       (101,754 )     67,626       (34,128 )
Labor, tax and civil contingencies
    (17,481 )     (24,141 )     (41,622 )     (21,452 )     (44,593 )     (66,045 )     (71,580 )     (12,348 )     (83,928 )
Derivatives (interest and currencies)
    (19,341 )     (815 )     (20,156 )     (42,171 )     12,671       (29,500 )     10,676       4,089       14,765  
Derivatives (gold)
    (15,079 )     (759 )     (15,838 )     16,204       2,220       18,424       (35,627 )     1,944       (33,683 )
CPMF
    (4,133 )           (4,133 )     (13,092 )           (13,092 )     (25,203 )           (25,203 )
Others
    (19,830 )     (33,606 )     (53,436 )     (6,455 )     30,893       24,438       (16,516 )     (115,314 )     (131,830 )
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    (164,601 )     (113,211 )     (277,812 )     (184,646 )     408,378       223,732       (240,004 )     (54,003 )     (294,007 )
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
                                                                         
            Monetary and                   Monetary and                   Monetary and    
            exchange rate                   exchange rate                   exchange rate    
    Financial   variation on           Financial   variation on           Financial   variation on    
    income
  assets
  Total
  income
  assets
  Total
  income
  assets
  Total
Related parties
    18,883       21,729       40,612       40,261       (124,352 )     (84,091 )     19,372       (25,440 )     (6,068 )
Marketable securities
    5,347       15,043       20,390       1,583       14,280       15,863       26,868       11,400       38,268  
Others
    5,080       6,819       11,899       7,773       (18,382 )     (10,609 )     5,321       (4,303 )     1,018  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    29,310       43,591       72,901       49,617       (128,454 )     (78,837 )     51,561       (18,343 )     33,218  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Financial income (expenses), net
    (135,291 )     (69,620 )     (204,911 )     (135,029 )     279,924(* )     144,895       (188,443 )     (72,346 )     (260,789 )
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 

(*) See item 1.2.5 - Net financial result.

   
  CVRD

23


Table of Contents

Debt Indices

                         
    1Q/04
  1Q/03
  4Q/03
Current liabilities
                       
Current portion of long-term debt — unrelated parties
    959,781       1,889,236       1,896,701  
Short-term debt
          118,977       105,603  
Related parties debt
    1,483,965       1,002,996       1,365,472  
 
   
 
     
 
     
 
 
 
    2,443,746       3,011,209       3,367,776  
Long-term liabilities
                       
Long-term debt — unrelated parties
    3,002,365       4,065,741       2,770,571  
Related parties
    4,484,432       3,221,881       4,395,082  
 
   
 
     
 
     
 
 
 
    7,486,797       7,287,622       7,165,653  
 
   
 
     
 
     
 
 
Gross Debt
    9,930,543       10,298,831       10,533,429  
 
   
 
     
 
     
 
 
Interest paid
    109,384       108,629       92,010  
EBITDA
    1,341,900       1,148,114       1,239,060  
Stockholders’ equity
    15,422,451       13,292,528       14,939,574  
EBITDA / Interest paid
    12.27       10.57       13.47  
Gross Debt / EBITDA
    1.85       2.24       2.13  
Gross Debt / Equity capitalization
    39       44       41  

6.17 - Financial Instruments - Derivatives

The main market risks the Company faces are related to interest rates, exchange rates and commodities prices. CVRD has a policy of managing risks through the use of derivative instruments.

The Company’s risk management follows policies and guidelines reviewed and approved by the Board of Directors and Executive Board. These policies and guidelines prohibit speculative trading and short selling and require diversification of transactions and counterparties. The policy of the Company is to settle all contracts financially without physical delivery of the products. The credit limits and creditworthiness of counterparties are also reviewed periodically and are defined according to the rules approved by the Company’s management. The results of hedging are recognized monthly in the results.

Interest Rate Risk

Interest rate risk derives from floating-rate debt, mainly from trade finance operations. The portion of floating-rate debt denominated in foreign currency is mainly subject to fluctuations in the LIBOR - London Interbank Offered Rate. The portion of floating-rate debt expressed in reais refers basically to the Brazilian long-term interest rate TJLP, established by the Brazilian Central Bank. Since May 1998, CVRD has been using derivatives to limit its exposure to fluctuations in the LIBOR.

The interest rate derivatives portfolio consists mainly of instruments contracted to limit exposure to interest rate fluctuations, establishing upper and lower limits. Some operations are subject to knock-out provisions which, if triggered, eliminate the protection contracted.

The table below provides information regarding the interest rate derivatives portfolio for 03/31/04 and 03/31/03.

                                                         
    03/31/04
  03/31/03
                    Unrealized gain                           Unrealized gain
    Notional value           (loss) (in   Final   Notional value           (loss) (in
Type
  (in US$ millions)
  Rate range
  R$ thousands)
  maturity
  (in US$ millions)
  Rate range
  R$ thousands)
Cap
    500       5.7 - 11.0 %     3     May-07     500       5.8 - 11.0 %     345  
Floor
    500       5.7 - 6.0 %     (44,660 )   Nov-06     500       5.8 - 6.0 %     (68,222 )
Swap
    248       5.8 - 6.7 %     (95,318 )   Oct-07     470       5.9 - 6.7 %     (162,387 )
 
                   
 
                             
 
 
Total
                    (139,975 )                             (230,264 )
 
                   
 
                             
 
 

The unrealized loss represents the present value to payable if all operations had been settled on 03/31/04.

   
  CVRD

24


Table of Contents

Exchange Rate Risk

Exchange rate risk arises from foreign currency debts. On the other hand, a substantial part of the Company’s revenues are denominated or indexed in U.S. dollars, while the majority of costs are in reais. This provides a natural hedge against possible devaluation of the Brazilian currency. Events of this nature have an immediate negative impact on foreign currency debt, offset by the positive effect on future cash flows.

The Company adopts a strategy of monitoring market fluctuations and, if necessary, carrying out derivatives operations to cover risks related to these variations.

The portion of debt denominated in euros and yen (main components of basket of currencies) is protected by derivatives to cover risks of exchange rate movements of these currencies.

The table below shows the exchange rate derivatives portfolio for 03/31/04 and 03/31/03. These operations are forwards and range forwards which were structured to ensure the purchase price of the following currencies:

                                                         
    03/31/04
  03/31/03
                    Unrealized                           Unrealized
    Notional value           gain (loss) (in   Final   Notional value           loss (in
Type
  (in millions)
  Rate range
  R$ thousands)
  maturity
  (in millions)
  Rate range
  R$ thousands)
Yen purchased
  ¥ 207            ¥79 - 83 per US$     (1,566 )   Apr-05   ¥ 3.543           ¥79 - 89 por US$     (999 )
Euros purchased
    € 23     € 1.22 - 1.23 per US$     5,323     Dec-11     € 5     € 1.19 - 1.23 por US$     (2,162 )
Euros sold
    € 5          € 1.2 - 1.3 per US$     104     Apr-04     € 3     € 1.05 - 1.10 por US$     23  
 
                   
 
                             
 
 
Total
                    3,861                               (3,138 )
 
                   
 
                             
 
 

The unrealized gain represents the present value to receive if all operations had been settled on 03/31/04.

Commodities Price Risk

The prices of iron ore, the Company’s main product, are set in annual negotiations between producers and consumers and are notably stable over time. The Company does not enter into derivatives operations to hedge iron ore price exposure.

The Company uses hedge instruments to manage its exposure to changes in the price of gold, aluminum and alumina. These derivatives operations allow establishment of a minimum profit level for future output. The Company actively manages its open positions, with the results reported monthly to senior management to allow adjustment of targets and strategies in response to market conditions.

The following table shows the gold derivatives portfolio of the Company on 03/31/04 and 03/31/03:

                                                         
    03/31/04
  03/31/03
                    Unrealized gain                           Unrealized gain
            Price range   (loss) (in   Final           Price range   (loss) (in
Type
  Quantity (oz)
  (US$/oz)
  R$ thousands)
  maturity
  Quantity (oz)
  (US$/oz)
  R$ thousands)
Puts purchased
    365,500       283 - 358       3,776     Dec-08     428,000       270 - 385       16,819  
Calls sold
    418,000       317 - 412       (106,341 )   Dec-08     595,000       317 - 440       (49,525 )
Hybrid instruments
    20,000             (4,730 )   Nov-06     20,000             (668 )
 
                   
 
                             
 
 
Total
                    (107,295 )                             (33,374 )
 
                   
 
                             
 
 

The unrealized loss represents the present value to payable if all operations had been settled on 03/31/04.

   
  CVRD

25


Table of Contents

The following table shows the movement of gains and (losses) on derivatives:

                                 
    1Q/04
    Interest rates            
    (libor)
  Currencies
  Gold
  Total
Gains and (losses) unrealized on 12/31/03
    (135,977 )     15,856       (91,980 )     (212,101 )
Financial settlement
    11,122       (6,959 )     523       4,686  
Financial expenses
    (14,202 )     (5,139 )     (15,079 )     (34,420 )
 
   
 
     
 
     
 
     
 
 
 
    (3,080 )     (12,098 )     (14,556 )     (29,734 )
Monetary variations
    (918 )     103       (759 )     (1,574 )
 
   
 
     
 
     
 
     
 
 
Gains and (losses) unrealized on 03/31/04
    (139,975 )     3,861       (107,295 )     (243,409 )
 
   
 
     
 
     
 
     
 
 
                                 
    1Q/03
    Interest rates            
    (libor)
  Currencies
  Gold
  Total
(Losses) unrealized on 12/31/02
    (213,361 )     (4,309 )     (52,432 )     (270,102 )
Financial settlement
    13,390       378       634       14,402  
Financial expenses
    (42,764 )     593       16,204       (25,967 )
 
   
 
     
 
     
 
     
 
 
 
    (29,374 )     971       16,838       (11,565 )
Monetary variations
    12,471       200       2,220       14,891  
 
   
 
     
 
     
 
     
 
 
(Losses) unrealized on 03/31/03
    (230,264 )     (3,138 )     (33,374 )     (266,776 )
 
   
 
     
 
     
 
     
 
 
                                 
    4Q/03
    Interest rates            
    (libor)
  Currencies
  Gold
  Total
Gains and (losses) unrealized on 09/30/03
    (177,764 )     6,003       (66,691 )     (238,452 )
Financial settlement
    35,877       998       8,394       45,269  
Financial expenses
    1,697       8,979       (35,627 )     (24,951 )
 
   
 
     
 
     
 
     
 
 
 
    37,574       9,977       (27,233 )     20,318  
Monetary variations, net
    4,213       (124 )     1,944       6,033  
 
   
 
     
 
     
 
     
 
 
(Losses) unrealized on 12/31/03
    (135,977 )     15,856       (91,980 )     (212,101 )
 
   
 
     
 
     
 
     
 
 
   
26 CVRD


Table of Contents

6.18- Exchange Rate Exposure

The exchange rate exposure is predominantly in U.S. dollars, as follows:

                                 
    In millions of reais
                    Subsidiaries and
    Parent Company
  Affiliated Companies (*)
    03/31/04   12/31/03   03/31/04   12/31/03
Assets
                               
Current
                               
Cash and cash equivalents
    158       264       369       298  
Others
    1,272       1,731       1,133       1,143  
 
   
 
     
 
     
 
     
 
 
 
    1,430       1,995       1,502       1,441  
Long-term receivables
    508       531       50       49  
Investments
    3,329       2,854       16       16  
 
   
 
     
 
     
 
     
 
 
Total
    5,267       5,380       1,568       1,506  
 
   
 
     
 
     
 
     
 
 
Liabilities
                               
Current
                               
Short-term loans and financing
    941       1,985       1,668       1,358  
Others
    1,539       1,288       325       494  
 
   
 
     
 
     
 
     
 
 
 
    2,480       3,273       1,993       1,852  
Long-term liabilities
                               
Loans and financing
    2,959       2,728       1,585       1,683  
Others
    4,208       4,118       416       428  
 
   
 
     
 
     
 
     
 
 
 
    7,167       6,846       2,001       2,111  
 
   
 
     
 
     
 
     
 
 
Total
    9,647       10,119       3,994       3,963  
 
   
 
     
 
     
 
     
 
 
Assets — Liabilities — R$
    (4,380 )     (4,739 )     (2,426 )     (2,457 )
 
   
 
     
 
     
 
     
 
 
Assets — Liabilities -US$
    (1,506 )     (1,640 )     (834 )     (850 )
 
   
 
     
 
     
 
     
 
 

( * ) Proportional to the percentage of participation

6.19- Administrative and Other Operating Expenses

                         
    1Q/04
  1Q/03
  4Q/03
Administrative
                       
Personnel
    41,430       28,283       58,590  
Technical consulting
    22,468       18,443       34,451  
Advertising and publicity
    5,698       9,006       6,979  
Depreciation
    10,580       9,126       9,350  
Travel expenses
    4,583       4,925       4,212  
Rents and taxes
    4,686       6,902       4,652  
Others
    15,144       12,073       5,531  
 
   
 
     
 
     
 
 
 
    104,589       88,758       123,765  
 
   
 
     
 
     
 
 
                         
    1Q/04
  1Q/03
  4Q/03
Other Operating Expenses
                       
Provisions for contingencies
    27,245       27,141       27,240  
Itabira’s Property Tax Agreement (1995/2003)
    16,687              
Provision for loss on value added taxes credits
          28,000        
Provision for participation in the results
    38,000       40,000       24,000  
Others
    2,668       10,723       24,024  
 
   
 
     
 
     
 
 
 
    84,600       105,864       75,264  
 
   
 
     
 
     
 
 
   
CVRD 27


Table of Contents

6.20- Subsequent Event

Payment and Remuneration of Shareholder Debentures

Companhia Vale do Rio Doce paid on April 1st, 2004 the remuneration of the shareholder debentures in the amount of R$ 0.01206278 per debenture, totalizing R$ 4,687.

On March 25, 2004, the Brazilian Central Bank authorized the registration of the shareholder debentures of foreign debentureholders who were shareholders at the time such securities were issued in 1997, American Depositary Receipts (ADRs) holders or through shares acquired in the local market.

Dividend Payment

According the meeting realized 04/14/04, the Board of Directors of Companhia Vale do Rio Doce approved the payment of the first installment of the minimum dividend for 2004 in accordance to the Board of Directors proposal. The first installment of the minimum dividend will be paid according to the procedures as follows.

The payment of the first quote will be paid according to this terms:

(a)   Payment of shareholder’s equity on the total value of R$ 790,710, equivalent to R$ 2.06 per outstanding preferred share or common share. These value is equal to US$ 0.715 per share converted into Brazilian reais by the 2.8851 BRL/USD exchange rate for the sale of USD (Ptax – option 5 code), as informed by the Central Bank of Brazil on April 13, 2004, according to the procedures previously announced on January 28, 2004.
 
(b)   The payment will take place from April 30, 2004, onwards. The distribution of interest on shareholders’ equity is subject to withholding income tax at a rate of 15%, in accordance to the Law 9,249 of December 26, 1995.

Syndicated Loan

On April 1st, 2004, Companhia Vale do Rio Doce obtained a syndicated in the amount of US$ 300 million, with final maturity date in seven years and average period of 4.25 years. The cost is given by semi-annual LIBOR plus annual interest rate of 0.7%. This transaction is supported by a 97.5% of political risk insurance and a 95% of commercial risk insurance provided by the Japanese Agency Nippon Export and Investment Insurance (NEXI), this transaction does not have any additional guarantees by CVRD and there is no link to imports or exports receivalbles generated by the Company.

Capital Increase

On April 28, 2004, the Extraordinary Shareholders’ Meeting approved a proposal of the Executive Board for a capital increase without issuing new shares, with the favorable opinions by the Board of directors and Fiscal Council, through capitalization of part of the Expansion Reserve in the amount of R$ 910,007, and capitalization of tax reserves in the amount of R$ 89,993 increasing its share capital from R$ 6,300 millions to R$ 7,300 millions.

   
28 CVRD


Table of Contents

Part III

7- Other Information the Company Deems Relevant

7.1- Iron Ore and Pellet Sales (Main Markets) (Not Reviewed)

                                                 
    (Million of tons)
    1Q/04
  %
  1Q/03
  %
  4Q/03
  %
FOREIGN MARKET
                                               
ÁSIA
                                               
CHINA
    5.8       13       5.4       15       6.4       15  
CORÉIA
    1.7       4       1.6       4       2.0       4  
PHILIPPINES
    0.8       2       0.4       1       0.7       2  
JAPAN
    4.0       9       3.9       11       4.0       9  
TAIWAN
    0.7       2       0.4       1       0.5       1  
OTHERS
    0.4       1                          
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    13.4       31       11.7       32       13.6       31  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
EUROPE
                                               
GERMANY
    4.6       11       3.5       10       5.2       12  
SPAIN
    0.9       2       0.8       2       1.0       2  
FRANCE
    2.3       5       1.4       4       2.3       5  
ITALY
    1.5       4       1.2       3       1.3       3  
UNITED KINGDOM
    0.5       1       0.5       1       0.9       2  
OTHERS
    3.5       8       3.0       8       4.7       10  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    13.3       31       10.4       28       15.4       34  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
AMERICAS
                                               
ARGENTINA
    0.9       2       0.8       2       0.9       2  
UNITED STATES
    1.0       2       1.0       3       0.7       3  
OTHERS
    1.3       3       0.8       2       0.9       2  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    3.2       7       2.6       7       2.5       7  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
AFRICA/MID. EAST/AUSTRALIA
                                               
BAHRAIN
    1.0       2       0.5       1       0.8       2  
OTHERS
    1.2       3       1.0       3       1.5       3  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    2.2       5       1.5       4       2.3       5  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    32.1       74       26.2       71       33.8       77  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
DOMESTIC MARKET
                                               
STEEL MILLS
    6.3       15       5.1       14       6.4       14  
PELLETIZING AFFILIATES
    4.9       11       5.0       15       4.6       9  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    11.2       26       10.1       29       11.0       23  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
TOTAL
    43.3       100       36.3       100       44.8       100  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
                                                 
    (Millions of tons)
    1Q/04
  %
  1Q/03
  %
  4Q/03
  %
NORTHERN SYSTEM
    14.2       33       13.3       37       14.8       33  
SOUTHERN SYSTEM
    29.1       67       23.0       63       30.0       67  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
 
    43.3       100       36.3       100       44.8       100  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
   
CVRD 29


Table of Contents

7.2 — Business Performance Ratios (Unaudited)

                 
    In million of reais
Capital Ratios    03/31/04
  12/31/03
1 - Capital assets to stockholders’ equity (Permanent assets/Equity * 100) — (%)
    158.83       157.99  
2 - Capital assets to total liabilities (Permanent assets/Total liabilities * 100) — (%)
    157.23       153.66  
3 - Total liabilities to stockholders’ equity (Total liabilities/Equity * 100) — (%)
    101.01       102.82  
4 - Short to total liabilities (Short-term liabilities/Total liabilities * 100) — (%)
    32.32       34.16  
5 - Stockholders’ equity to total liabilities (Equity/Total liabilities *100) — (%)
    99.00       97.26  
6 - Capital assets to non-current funds (Permanent assets/(Equity + Long-term liabilities)) *100) — (%)
    94.34       94.21  
7 - Net Debt (a) / Stockholders’ equity (Net debt (a) / Equity)
    0.55       0.59  
8 - Net Debt (a) / Total Assets
    0.28       0.29  
9 - Leverage (Total Assets / Equity)
    2.01       2.03  
                 
Profitability and Other Ratios    03/31/04
  03/31/03
1 - Gross Margin (Gross profit / Net operating revenues * 100) — (%)
    43.41       48.37  
2 - Operating Margin (Operating income / Net operating revenues * 100) — (%)
    26.51       36.61  
3 - Net Margin (Net income / Net operating revenues * 100) — (%)
    36.57       48.16  
4 - Return on Assets (Net income (annualized) / Total assets *100) — ROA (%)
    12.31       15.39  
5 - Return on Equity (Net income (annualized) / Equity *100) — ROE (%)
    24.74       31.16  
6 - Total asset turnover (Net operating revenues (annualized) / Total assets)
    0.34       0.32  
7 - P/E (Price of preferred class A share / Earnings per share (annualized))
    13.73       12.14  
8 - Price /Book Value (Price of preferred class A share / Book value per share)
    3.40       3.78  
9 - Net income per outstanding share (Net income (annualized) / Number of shares outstanding)
    9.94       12.13  
10 - NOPLAT / Operating Income (%)
    33.55       .59  
11 - EBITDA / Financial expenses on financing
    12.27       10.57  
12- EBITDA / Operating Income (%)
    51.45       47.51  
13- Net Debt (a) / EBITDA
    1.59       1.92  
14- Net operating cash flow / Interest paid
    12.20       10.25  

The values related to income are presented in annualized basis.

(a) Net debt = short and long-term loans obtained, included loans with related parties liabilities less cash and cash equivalents

(b) NOPLAT = Net operating profit less income tax and social contribution

(c) EBITDA = Earnings before interest, income taxes, depreciation and amortization adjusted by dividends received.

   
30 CVRD


Table of Contents

Part IV

8- Attachment I — Equity Investee Information

8.1- Aluminum Area — Albras (Adjusted and Unaudited)

                                             
        2004
Information
      1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     94                         94  
Quantity sold — internal market
  MT (thousand)     3                         3  
 
       
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     97                         97  
 
       
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     1,565.46                         1,565.46  
Average sales price — internal market
  US$     1,618.11                         1,618.11  
Average sales price — total
  US$     1,567.28                         1,567.28  
Long-term indebtedness, gross
  US$     319,259                         319,259  
 
       
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     319,259                         319,259  
 
       
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
  R$     834,690                         834,690  
 
       
 
     
 
     
 
     
 
     
 
 
Net operating revenues
  R$     442,246                         442,246  
Cost of products
  R$     (257,968 )                       (257,968 )
Other expenses/revenues
  R$     (30,335 )                       (30,335 )
Depreciation, amortization and depletion
  R$     16,327                         16,327  
 
       
 
     
 
     
 
     
 
     
 
 
EBITDA
  R$     170,270                         170,270  
Depreciation, amortization and depletion
  R$     (16,327 )                       (16,327 )
 
       
 
     
 
     
 
     
 
     
 
 
EBIT
  R$     153,943                         153,943  
Impairment
  R$     (4,949 )                       (4,949 )
Net financial result
  R$     (100,561 )                       (100,561 )
 
       
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
  R$     48,433                         48,433  
Income tax and social contribution
  R$     (53,603 )                       (53,603 )
 
       
 
     
 
     
 
     
 
     
 
 
Net income (loss)
  R$     (5,170 )                       (5,170 )
 
       
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                             
        2003
Information
      1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     99       102       107       110       418  
Quantity sold — internal market
  MT (thousand)     4       4       4       4       16  
 
       
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     103       106       111       114       434  
 
       
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     1,336.40       1,324.49       1,365.02       1,417.96       1,362.28  
Average sales price — internal market
  US$     1,376.14       1,365.10       1,398.92       1,455.46       1,398.91  
Average sales price — total
  US$     1,337.98       1,326.07       1,366.25       1,419.37       1,363.68  
Long-term indebtedness, gross
  US$     451,354       400,002       386,528       337,446       337,446  
 
       
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     451,354       400,002       386,528       337,446       337,446  
 
       
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
  R$     479,916       726,619       797,715       839,859       839,859  
 
       
 
     
 
     
 
     
 
     
 
 
Net operating revenues
  R$     479,659       423,513       446,000       467,770       1,816,942  
Cost of products
  R$     (284,827 )     (271,302 )     (274,413 )     (292,279 )     (1,122,821 )
Other expenses/revenues
  R$     (16,325 )     (11,421 )     (16,692 )     (28,671 )     (73,109 )
Depreciation, amortization and depletion
  R$     17,675       16,188       15,241       15,598       64,702  
 
       
 
     
 
     
 
     
 
     
 
 
EBITDA
  R$     196,182       156,978       170,136       162,418       685,714  
Depreciation, amortization and depletion
  R$     (17,675 )     (16,188 )     (15,241 )     (15,598 )     (64,702 )
 
       
 
     
 
     
 
     
 
     
 
 
EBIT
  R$     178,507       140,790       154,895       146,820       621,012  
Impairment
  R$           (11,837 )     692       183       (10,962 )
Net financial result
  R$     63,862       176,318       (76,113 )     (58,680 )     105,387  
 
       
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
  R$     242,369       305,271       79,474       88,323       715,437  
Income tax and social contribution
  R$     (19,192 )     (58,568 )     (8,378 )     (46,184 )     (132,322 )
 
       
 
     
 
     
 
     
 
     
 
 
Net income (loss)
  R$     223,177       246,703       71,096       42,139       583,115  
 
       
 
     
 
     
 
     
 
     
 
 
   
CVRD 31


Table of Contents

8.2- Aluminum Area — Alunorte (Adjusted and Unaudited)

                                                 
            2004
Information
          1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     439                         439  
Quantity sold — internal market
  MT (thousand)     231                         231  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     670                         670  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     204.29                         204.29  
Average sales price — internal market
  US$     207.14                         207.14  
Average sales price — total
  US$     205.30                         205.30  
Long-term indebtedness, gross
  US$     360,762                         360,762  
Short-term indebtedness, gross
  US$     90,004                         90,004  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     450,766                         450,766  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       970,319                         970,319  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       384,835                         384,835  
Cost of products
    R$       (238,121 )                       (238,121 )
Other expenses/revenues
    R$       (12,070 )                       (12,070 )
Depreciation, amortization and depletion
    R$       19,004                         19,004  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       153,648                         153,648  
Depreciation, amortization and depletion
    R$       (19,004 )                       (19,004 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       134,644                         134,644  
Net financial result
    R$       (86,599 )                       (86,599 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       48,045                         48,045  
Income tax and social contribution
    R$       (11,001 )                       (11,001 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       37,044                         37,044  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
          1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     289       303       395       410       1,397  
Quantity sold — internal market
  MT (thousand)     201       234       236       207       878  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     490       537       631       617       2,275  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     170.93       172.57       190.01       182.59       180.10  
Average sales price — internal market
  US$     173.60       175.13       178.71       184.00       177.83  
Average sales price — total
  US$     172.03       173.68       185.78       183.07       179.23  
Long-term indebtedness, gross
  US$     482,418       494,325       478,755       490,104       490,104  
Short-term indebtedness, gross
  US$           3,900       8,355              
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     482,418       498,225       487,110       490,104       490,104  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       546,444       697,885       788,738       832,843       832,843  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       291,962       273,014       339,513       330,640       1,235,129  
Cost of products
    R$       (217,680 )     (217,735 )     (234,580 )     (232,733 )     (902,728 )
Other expenses/revenues
    R$       (6,021 )     (5,860 )     (12,986 )     (3,581 )     (28,448 )
Depreciation, amortization and depletion
    R$       15,240       18,993       17,340       18,602       70,175  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       83,501       68,412       109,287       112,928       374,128  
Depreciation, amortization and depletion
    R$       (15,240 )     (18,993 )     (17,340 )     (18,602 )     (70,175 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       68,261       49,419       91,947       94,326       303,953  
Net financial result
    R$       43,764       136,576       (62,039 )     (41,198 )     77,103  
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       112,025       185,995       29,908       53,128       381,056  
Income tax and social contribution
    R$       (10,084 )     (34,554 )     (6,561 )     (9,022 )     (60,221 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       101,941       151,441       23,347       44,106       320,835  
 
           
 
     
 
     
 
     
 
     
 
 

32


Table of Contents

8.3- Aluminum Area — MRN (Adjusted and Unaudited)

                                                 
            2004
Information
          1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     1,106                         1,106  
Quantity sold — internal market
  MT (thousand)     2,198                         2,198  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     3,304                         3,304  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     22.00                         22.00  
Average sales price — internal market
  US$     18.84                         18.84  
Average sales price — total
  US$     19.90                         19.90  
Long-term indebtedness, gross
  US$     39,956                         39,956  
Short-term indebtedness, gross
  US$     191,833                         191,833  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     231,789                         231,789  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       776,584                         776,584  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       178,101                         178,101  
Cost of products
    R$       (74,584 )                       (74,584 )
Other expenses/revenues
    R$       (3,207 )                       (3,207 )
Depreciation, amortization and depletion
    R$       25,452                         25,452  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       125,762                         125,762  
Depreciation, amortization and depletion
    R$       (25,452 )                       (25,452 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       100,310                         100,310  
Net financial result
    R$       (5,823 )                       (5,823 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       94,487                         94,487  
Income tax and social contribution
    R$       (10,712 )                       (10,712 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       83,775                         83,775  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
          1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     711       958       1,324       1,347       4,340  
Quantity sold — internal market
  MT (thousand)     1,485       2,554       2,725       3,016       9,780  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     2,196       3,512       4,049       4,363       14,120  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     21.31       21.20       21.27       21.61       21.37  
Average sales price — internal market
  US$     18.24       18.15       18.21       18.50       18.29  
Average sales price — total
  US$     19.23       18.98       19.21       19.46       19.23  
Long-term indebtedness, gross
  US$     69,222       65,380       58,041       49,317       49,317  
Short-term indebtedness, gross
  US$     44,004       134,221       144,883       161,693       161,693  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     113,226       199,601       202,924       211,010       211,010  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       731,822       807,051       825,693       796,407       796,407  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       139,951       183,786       211,492       224,202       759,431  
Cost of products
    R$       (69,487 )     (89,073 )     (99,781 )     (104,746 )     (363,087 )
Other expenses/revenues
    R$       (5,305 )     (2,838 )     (5,251 )     2,546       (10,848 )
Depreciation, amortization and depletion
    R$       14,854       17,733       21,391       24,234       78,212  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       80,013       109,608       127,851       146,236       463,708  
Depreciation, amortization and depletion
    R$       (14,854 )     (17,733 )     (21,391 )     (24,234 )     (78,212 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       65,159       91,875       106,460       122,002       385,496  
Net financial result
    R$       (239 )     (10,994 )     (2,484 )     (3,049 )     (16,766 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       64,920       80,881       103,976       118,953       368,730  
Income tax and social contribution
    R$       (5,421 )     (5,652 )     (7,146 )     (25,389 )     (43,608 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       59,499       75,229       96,830       93,564       325,122  
 
           
 
     
 
     
 
     
 
     
 
 

33


Table of Contents

8.4- Aluminum Area — Valesul (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     15                         15  
Quantity sold — internal market
  MT (thousand)     10                         10  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     25                         25  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     1,676.30                         1,676.30  
Average sales price — internal market
  US$     2,240.26                         2,240.26  
Average sales price — total
  US$     1,903.80                         1,903.80  
Long-term indebtedness, gross
  US$     603                         603  
Short-term indebtedness, gross
  US$     748                         748  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     1,351                         1,351  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       272,773                         272,773  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       127,513                         127,513  
Cost of products
    R$       (101,823 )                       (101,823 )
Other expenses/revenues
    R$       (3,473 )                       (3,473 )
Depreciation, amortization and depletion
    R$       3,923                         3,923  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       26,140                         26,140  
Depreciation, amortization and depletion
    R$       (3,923 )                       (3,923 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       22,217                         22,217  
Net financial result
    R$       866                         866  
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       23,083                         23,083  
Income tax and social contribution
    R$       (5,659 )                       (5,659 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       17,424                         17,424  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     9       15       17       17       58  
Quantity sold — internal market
  MT (thousand)     10       9       9       12       40  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     19       24       26       29       98  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     1,505.49       1,516.01       1,518.30       1,570.41       1,530.99  
Average sales price — internal market
  US$     1,933.02       1,970.53       1,974.21       1,957.43       1,958.05  
Average sales price — total
  US$     1,730.60       1,685.83       1,668.32       1,731.60       1,703.41  
Long-term indebtedness, gross
  US$     1,048       1,075       906       757       757  
Short-term indebtedness, gross
  US$     617       732       729       746       746  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     1,665       1,807       1,635       1,503       1,503  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       288,362       272,644       286,057       265,518       265,518  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       108,088       112,328       121,231       137,394       479,041  
Cost of products
    R$       (68,912 )     (88,666 )     (99,075 )     (113,706 )     (370,359 )
Other expenses/revenues
    R$       (6,613 )     (15,368 )     (4,259 )     (4,545 )     (30,785 )
Depreciation, amortization and depletion
    R$       2,816       6,043       3,900       4,186       16,945  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       35,379       14,337       21,797       23,329       94,842  
Depreciation, amortization and depletion
    R$       (2,816 )     (6,043 )     (3,900 )     (4,186 )     (16,945 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       32,563       8,294       17,897       19,143       77,897  
Net financial result
    R$       (186 )     (413 )     1,224       (853 )     (228 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       32,377       7,881       19,121       18,290       77,669  
Income tax and social contribution
    R$       (5,214 )     (4,891 )     (5,708 )     (6,364 )     (22,177 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       27,163       2,990       13,413       11,926       55,492  
 
           
 
     
 
     
 
     
 
     
 
 
     
34
  CVRD

 


Table of Contents

8.5- Pellets Area – Hispanobras (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     425                         425  
Quantity sold — internal market
  MT (thousand)     460                         460  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     885                         885  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     32.48                         32.48  
Average sales price — internal market
  US$     31.18                         31.18  
Average sales price — total
  US$     31.83                         31.83  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       94,698                         94,698  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       81,893                         81,893  
Cost of products
    R$       (81,144 )                       (81,144 )
Other expenses/income
    R$       3,291                         3,291  
Depreciation, amortization and depletion
    R$       2,525                         2,525  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       6,565                         6,565  
Depreciation, amortization and depletion
    R$       (2,525 )                       (2,525 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       4,040                         4,040  
Impairment
    R$                                
Net financial result
    R$       (593 )                       (593 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       3,447                         3,447  
Income tax and social contribution
    R$       (1,434 )                       (1,434 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       2,013                         2,013  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     268       625       94       386       1,373  
Quantity sold — internal market
  MT (thousand)     637       265       730       580       2,212  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     905       890       824       966       3,585  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     29.54       33.75       32.62       33.06       32.66  
Average sales price — internal market
  US$     29.95       38.90       32.56       33.13       32.72  
Average sales price — total
  US$     29.75       36.33       32.59       33.10       32.94  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       90,872       96,630       97,800       92,685       92,685  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       94,344       93,258       78,906       91,036       357,544  
Cost of products
    R$       (81,263 )     (85,278 )     (63,550 )     (97,475 )     (327,566 )
Other expenses/income
    R$       (1,783 )     6,561       (10,505 )     6,396       669  
Depreciation, amortization and depletion
    R$       2,386       2,400       2,442       2,528       9,756  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       13,684       16,941       7,293       2,485       40,403  
Depreciation, amortization and depletion
    R$       (2,386 )     (2,400 )     (2,442 )     (2,528 )     (9,756 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       11,298       14,541       4,851       (43 )     30,647  
Impairment
    R$                   159             159  
Net financial result
    R$       (3,544 )     (6,871 )     344       413       (9,658 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       7,754       7,670       5,354       370       21,148  
Income tax and social contribution
    R$       (3,264 )     330       (1,748 )     468       (4,214 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       4,490       8,000       3,606       838       16,934  
 
           
 
     
 
     
 
     
 
     
 
 
             
 
  CVRD       35

 


Table of Contents

8.6- Pellets Area – Itabrasco (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     762                         762  
Quantity sold — internal market
  MT (thousand)                              
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     762                         762  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     32.84                         32.84  
Average sales price — internal market
  US$                              
Average sales price — total
  US$     32.84                         32.84  
Short-term indebtedness, gross
  US$     557                         557  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     557                         557  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       65,673                         65,673  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       72,293                         72,293  
Cost of products
    R$       (70,203 )                       (70,203 )
Other expenses/revenues
    R$       (283 )                       (283 )
Depreciation, amortization and depletion
    R$       (498 )                       (498 )
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       1,309                         1,309  
Depreciation, amortization and depletion
    R$       498                         498  
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       1,807                         1,807  
Net financial result
    R$       (14 )                       (14 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       1,793                         1,793  
Income tax and social contribution
    R$       (679 )                       (679 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       1,114                         1,114  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     306       778       838       700       2,622  
Quantity sold — internal market
  MT (thousand)     507       65             81       653  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     813       843       838       781       3,275  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     29.97       33.53       32.96       32.97       32.78  
Average sales price — internal market
  US$     29.20       55.87             33.20       32.35  
Average sales price — total
  US$     29.54       35.25       32.96       33.00       32.71  
Short-term indebtedness, gross
  US$     4,854       480       471       1,061       1,061  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     4,854       480       471       1,061       1,061  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       59,216       65,064       68,819       64,559       64,559  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       85,607       91,423       80,037       74,126       331,193  
Cost of products
    R$       (73,246 )     (76,224 )     (73,297 )     (69,342 )     (292,109 )
Other expenses/revenues
    R$       (2,200 )     (1,123 )     (2,355 )     (4,444 )     (10,122 )
Depreciation, amortization and depletion
    R$       (379 )     (381 )     (416 )     (482 )     (1,658 )
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       9,782       13,695       3,969       (142 )     27,304  
Depreciation, amortization and depletion
    R$       379       381       416       482       1,658  
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       10,161       14,076       4,385       340       28,962  
Net financial result
    R$       (3,441 )     (4,782 )     1,798       1,233       (5,192 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       6,720       9,294       6,183       1,573       23,770  
Income tax and social contribution
    R$       (3,308 )     (3,446 )     (2,428 )     583       (8,599 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       3,412       5,848       3,755       2,156       15,171  
 
           
 
     
 
     
 
     
 
     
 
 
     
36
  CVRD

 


Table of Contents

8.7- Pellets Area – Kobrasco (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     617                         617  
Quantity sold — internal market
  MT (thousand)     623                         623  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     1,240                         1,240  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     34.27                         34.27  
Average sales price — internal market
  US$     33.26                         33.26  
Average sales price — total
  US$     33.76                         33.76  
Long-term indebtedness, gross
  US$     96,512                         96,512  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     96,512                         96,512  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       14,633                         14,633  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       121,982                         121,982  
Cost of products
    R$       (106,312 )                       (106,312 )
Other expenses/revenues
    R$       2,210                         2,210  
Depreciation, amortization and depletion
    R$       2,269                         2,269  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       20,149                         20,149  
Depreciation, amortization and depletion
    R$       (2,269 )                       (2,269 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       17,880                         17,880  
Impairment
    R$                                
Net financial result
    R$       (3,769 )                       (3,769 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       14,111                         14,111  
Income tax and social contribution
    R$       (5,555 )                       (5,555 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       8,556                         8,556  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     453       667       800       722       2,642  
Quantity sold — internal market
  MT (thousand)     681       461       200       360       1,702  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     1,134       1,128       1,000       1,082       4,344  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     29.89       29.98       33.57       32.04       31.61  
Average sales price — internal market
  US$     30.72       30.90       38.68       33.33       32.26  
Average sales price — total
  US$     30.39       30.35       34.59       32.47       31.86  
Long-term indebtedness, gross
  US$     123,624       102,229       102,417       96,331       96,331  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     123,624       102,229       102,417       96,331       96,331  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       (89,160 )     (53,817 )     (49,072 )     6,077       6,077  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       116,656       101,678       101,713       102,119       422,166  
Cost of products
    R$       (95,131 )     (89,305 )     (82,257 )     (89,649 )     (356,342 )
Other expenses/revenues
    R$       (7,537 )     (6,124 )     (3,256 )     7,323       (9,594 )
Depreciation, amortization and depletion
    R$       2,262       2,269       2,268       2,267       9,066  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       16,250       8,518       18,468       22,060       65,296  
Depreciation, amortization and depletion
    R$       (2,262 )     (2,269 )     (2,268 )     (2,267 )     (9,066 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       13,988       6,249       16,200       19,793       56,230  
Impairment
    R$                         75,660       75,660  
Net financial result
    R$       18,296       49,781       (7,653 )     (56,443 )     3,981  
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       32,284       56,030       8,547       39,010       135,871  
Income tax and social contribution
    R$       (14,094 )     (20,687 )     (3,802 )     16,139       (22,444 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       18,190       35,343       4,745       55,149       113,427  
 
           
 
     
 
     
 
     
 
     
 
 
             
 
  CVRD       37

 


Table of Contents

8.8- Pellets Area – Nibrasco (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     563                         563  
Quantity sold — internal market — CVRD
  MT (thousand)     1,327                         1,327  
Quantity sold — internal market — Others
  MT (thousand)     33                         33  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     1,923                         1,923  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     31.45                         31.45  
Average sales price — internal market
  US$     31.51                         31.51  
Average sales price — total
  US$     31.49                         31.49  
Long-term indebtedness, gross
  US$                              
Short-term indebtedness, gross
  US$     1,200                         1,200  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     1,200                         1,200  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       115,823                         115,823  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       188,081                         188,081  
Cost of products
    R$       (170,722 )                       (170,722 )
Other expenses/revenues
    R$       7,031                         7,031  
Depreciation, amortization and depletion
    R$       2,490                         2,490  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       26,880                         26,880  
Depreciation, amortization and depletion
    R$       (2,490 )                       (2,490 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       24,390                         24,390  
Impairment
    R$                                
Net financial result
    R$       (380 )                       (380 )
 
           
 
     
 
     
 
     
 
     
 
 
Income (loss) before income tax and social contribution
    R$       24,010                         24,010  
Income tax and social contribution
    R$       (9,318 )                       (9,318 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income (loss)
    R$       14,692                         14,692  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     469       513       509       761       2,252  
Quantity sold — internal market — CVRD
  MT (thousand)     1,303       1,180       1,085       874       4,442  
Quantity sold — internal market — Others
  MT (thousand)     28       26       32       33       119  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     1,800       1,719       1,626       1,668       6,813  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     28.76       27.69       32.96       32.41       30.70  
Average sales price — internal market
  US$     27.38       28.23       34.18       30.44       29.87  
Average sales price — total
  US$     27.75       28.07       33.79       31.35       30.14  
Long-term indebtedness, gross
  US$     1,200                          
Short-term indebtedness, gross
  US$     2,400       2,400       2,400       1,200       1,200  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     3,600       2,400       2,400       1,200       1,200  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       87,365       82,347       98,875       101,132       101,132  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       174,765       147,060       173,854       166,387       662,066  
Cost of products
    R$       (167,405 )     (152,620 )     (155,759 )     (157,181 )     (632,965 )
Other expenses/revenues
    R$       (1,805 )     (1,879 )     (1,261 )     (2,456 )     (7,401 )
Depreciation, amortization and depletion
    R$       4,179       4,061       3,368       3,909       15,517  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       9,734       (3,378 )     20,202       10,659       37,217  
Depreciation, amortization and depletion
    R$       (4,179 )     (4,061 )     (3,368 )     (3,909 )     (15,517 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       5,555       (7,439 )     16,834       6,750       21,700  
Impairment
    R$                   2,289             2,289  
Net financial result
    R$       1,341       2,359       (4,718 )     (1,318 )     (2,336 )
 
           
 
     
 
     
 
     
 
     
 
 
Income (loss) before income tax and social contribution
    R$       6,896       (5,080 )     14,405       5,432       21,653  
Income tax and social contribution
    R$       (3,728 )     64       2,124       (3,175 )     (4,715 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income (loss)
    R$       3,168       (5,016 )     16,529       2,257       16,938  
 
           
 
     
 
     
 
     
 
     
 
 
     
38
  CVRD

 


Table of Contents

8.9- Pellets Area – Samarco (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — pellets
  MT (thousand)     3,462                         3,462  
Quantity sold — iron ore
  MT (thousand)     497                         497  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     3,959                         3,959  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — pellets
  US$     39.31                         39.31  
Average sales price — iron ore
  US$     16.88                         16.88  
Average sales price — total
  US$     36.48                         36.48  
Long-term indebtedness, gross
  US$     21,400                         21,400  
Short-term indebtedness, gross
  US$     173,753                         173,753  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     195,153                         195,153  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       625,633                         625,633  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       372,919                         372,919  
Cost of products
    R$       (165,160 )                       (165,160 )
Other expenses
    R$       (30,828 )                       (30,828 )
Depreciation, amortization and depletion
    R$       11,373                         11,373  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       188,304                         188,304  
Depreciation, amortization and depletion
    R$       (11,373 )                       (11,373 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       176,931                         176,931  
Impairment
    R$                                
Result of equity investments
    R$       11,109                         11,109  
Net financial result
    R$       (4,618 )                       (4,618 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       183,422                         183,422  
Income tax and social contribution
    R$       (31,058 )                       (31,058 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       152,364                         152,364  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — pellets
  MT (thousand)     3,338       3,339       3,359       3,454       13,490  
Quantity sold — iron ore
  MT (thousand)     650       938       569       319       2,476  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     3,988       4,277       3,928       3,773       15,966  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — pellets
  US$     29.78       35.03       35.47       35.85       34.05  
Average sales price — iron ore
  US$     16.39       16.57       17.56       14.36       16.47  
Average sales price — total
  US$     27.59       30.98       32.88       34.03       31.32  
Long-term indebtedness, gross
  US$     56,240       50,037       37,633       24,967       24,967  
Short-term indebtedness, gross
  US$     123,271       137,697       135,558       167,067       167,067  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     179,511       187,734       173,191       192,034       192,034  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       627,216       641,120       658,437       583,354       583,354  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       360,773       370,862       348,066       343,379       1,423,080  
Cost of products
    R$       (162,899 )     (166,282 )     (163,038 )     (169,633 )     (661,852 )
Other expenses
    R$       (10,940 )     (47,558 )     (33,311 )     (25,086 )     (116,895 )
Depreciation, amortization and depletion
    R$       9,955       10,899       10,867       12,319       44,040  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       196,889       167,921       162,584       160,979       688,373  
Depreciation, amortization and depletion
    R$       (9,955 )     (10,899 )     (10,867 )     (12,319 )     (44,040 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       186,934       157,022       151,717       148,660       644,333  
Impairment
    R$             (36,639 )           (72,103 )     (108,742 )
Result of equity investments
    R$       (2,699 )     17,512       (8,392 )     10,820       17,241  
Net financial result
    R$       (499 )     24,817       (14,011 )     (5,360 )     4,947  
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       183,736       162,712       129,314       82,017       557,779  
Income tax and social contribution
    R$       (44,283 )     (20,477 )     (24,490 )     (10,174 )     (99,424 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       139,453       142,235       104,824       71,843       458,355  
 
           
 
     
 
     
 
     
 
     
 
 
             
 
  CVRD       39

 


Table of Contents

8.10- Pellets Area – GIIC (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  ton (thousands)     906                         906  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  ton (thousands)     906                         906  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     52.68                         52.68  
Average sales price — total
  US$     52.68                         52.68  
Long-term indebtedness, gross
  US$     20,000                         20,000  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     20,000                         20,000  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       221,358                         221,358  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       138,158                         138,158  
Cost of products
    R$       (103,595 )                       (103,595 )
Other expenses
    R$       (11,268 )                       (11,268 )
Depreciation, amortization and depletion
    R$       1,893                         1,893  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       25,188                         25,188  
Depreciation, amortization and depletion
    R$       (1,893 )                       (1,893 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       23,295                         23,295  
Gain/loss in translation of currency
    R$       110                         110  
Net financial result
    R$       (229 )                       (229 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       23,176                         23,176  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q (*)
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  ton (thousands)     772       1,178       900       1,089       3,939  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  ton (thousands)     772       1,178       900       1,089       3,939  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     41.00       43.30       41.18       43.11       42.31  
Average sales price — total
  US$     41.00       43.30       41.18       43.11       42.31  
Long-term indebtedness, gross
  US$     35,000       35,000       30,000       25,000       25,000  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     35,000       35,000       30,000       25,000       25,000  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       225,520       242,118       218,186       233,501       233,501  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       111,686       152,254       126,128       142,067       532,135  
Cost of products
    R$       (87,255 )     (116,430 )     (96,796 )     (110,174 )     (410,655 )
Other expenses
    R$       (10,471 )     (5,971 )     (17,599 )     (17,396 )     (51,437 )
Depreciation, amortization and depletion
    R$       3,490             2,933       2,899       9,322  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       17,450       29,853       14,666       17,396       79,365  
Depreciation, amortization and depletion
    R$       (3,490 )           (2,933 )     (2,899 )     (9,322 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       13,960       29,853       11,733       14,497       70,043  
Gain/loss in translation of currency
    R$       (1,453 )     (9,339 )     8,185       1,907       (700 )
Net financial result
    R$       3                         3  
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       12,510       20,514       19,918       16,404       69,346  
 
           
 
     
 
     
 
     
 
     
 
 

(*) Refers to the statements up to February 2003.

     
40
  CVRD

 


Table of Contents

8.11- Manganese and Ferrolloys Area – RDM (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market — ferroalloys
  MT (thousand)     37                         37  
Quantity sold — internal market — ferroalloys
  MT (thousand)     45                         45  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     82                         82  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — external market — manganese
  MT (thousand)     213                         213  
Quantity sold — internal market — manganese
  MT (thousand)     72                         72  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     285                         285  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market — ferroalloys
  US$     713.01                         713.01  
Average sales price — internal market — ferroalloys
  US$     700.76                         700.76  
Average sales price — total
  US$     706.34                         706.34  
Average sales price — external market — manganese
  US$     44.98                         44.98  
Average sales price — internal market — manganese
  US$     45.15                         45.15  
Average sales price — total
  US$     45.02                         45.02  
Long-term indebtedness, gross
  US$     12,361                         12,361  
Short-term indebtedness, gross
  US$     40,135                         40,135  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     52,496                         52,496  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       657,722                         657,722  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       178,314                         178,314  
Cost of products
    R$       (110,687 )                       (110,687 )
Other expenses/revenues
    R$       (25,763 )                       (25,763 )
Depreciation, amortization and depletion
    R$       5,545                         5,545  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       47,409                         47,409  
Depreciation, amortization and depletion
    R$       (5,545 )                       (5,545 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       41,864                         41,864  
Impairment
    R$                                
Sale of investment
    R$                                
Net financial result
    R$       2,741                         2,741  
 
           
 
     
 
     
 
     
 
     
 
 
Income (loss) before income tax and social contribution
    R$       44,605                         44,605  
Income tax and social contribution
    R$       (5,829 )                       (5,829 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income (loss)
    R$       38,776                         38,776  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market — ferroalloys
  MT (thousand)     30       40       47       51       168  
Quantity sold — internal market — ferroalloys
  MT (thousand)     37       38       43       46       164  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     67       78       90       97       332  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — external market — manganese
  MT (thousand)     147       306       261       294       1,008  
Quantity sold — internal market — manganese
  MT (thousand)     94       76       83       76       329  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     241       382       344       370       1,337  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market — ferroalloys
  US$     573.88       549.79       534.97       621.32       571.66  
Average sales price — internal market — ferroalloys
  US$     505.02       664.75       607.37       623.79       602.18  
Average sales price — total
  US$     536.68       606.47       569.57       622.52       587.07  
Average sales price — external market — manganese
  US$     46.71       42.17       43.96       43.14       43.58  
Average sales price — internal market — manganese
  US$     36.35       46.00       50.48       43.29       43.75  
Average sales price — total
  US$     42.65       42.93       45.52       43.17       43.61  
Long-term indebtedness, gross
  US$     19,812       38,962       39,371       18,885       18,885  
Short-term indebtedness, gross
  US$     36,783       24,688       18,237       42,495       42,495  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     56,595       63,650       57,608       61,380       61,380  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       310,314       336,058       365,275       618,945       618,945  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       142,185       171,284       177,162       196,448       687,079  
Cost of products
    R$       (83,873 )     (93,166 )     (111,927 )     (133,864 )     (422,830 )
Other expenses/revenues
    R$       (22,569 )     (27,377 )     (28,233 )     (49,844 )     (128,023 )
Depreciation, amortization and depletion
    R$       5,456       6,238       5,852       2,063       19,609  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       41,199       56,979       42,854       14,803       155,835  
Depreciation, amortization and depletion
    R$       (5,456 )     (6,238 )     (5,852 )     (2,063 )     (19,609 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       35,743       50,741       37,002       12,740       136,226  
Impairment
    R$                   366       (46,392 )     (46,026 )
Sale of investment
    R$                         174,000       174,000  
Net financial result
    R$       (11,168 )     (18,623 )     (6,388 )     (1,496 )     (37,675 )
 
           
 
     
 
     
 
     
 
     
 
 
Income (loss) before income tax and social contribution
    R$       24,575       32,118       30,980       138,852       226,525  
Income tax and social contribution
    R$       (6,255 )     (7,496 )     (1,763 )     34,012       18,498  
 
           
 
     
 
     
 
     
 
     
 
 
Net income (loss)
    R$       18,320       24,622       29,217       172,864       245,023  
 
           
 
     
 
     
 
     
 
     
 
 
             
 
  CVRD       41

 


Table of Contents

8.12- Manganese and Ferrolloys Area – Urucum (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market — iron ore
  MT (thousand)     127                         127  
Quantity sold — internal market — iron ore
  MT (thousand)                              
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     127                         127  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — external market — manganese
  MT (thousand)     22                         22  
Quantity sold — internal market — manganese
  MT (thousand)     50                         50  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     72                         72  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — external market — ferroalloys
  MT (thousand)     4                         4  
Quantity sold — internal market — ferroalloys
  MT (thousand)     1                         1  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     5                         5  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market — iron ore
  US$     15.05                         15.05  
Average sales price — internal market — iron ore
  US$                              
Average sales price — total
  US$     15.05                         15.05  
Average sales price — external market — manganese
  US$     49.84                         49.84  
Average sales price — internal market — manganese
  US$     44.19                         44.19  
Average sales price — total
  US$     45.92                         45.92  
Average sales price — external market — ferroalloys
  US$     564.53                         564.53  
Average sales price — internal market — ferroalloys
  US$     394.48                         394.48  
Average sales price — total
  US$     546.44                         546.44  
Short-term indebtedness, gross
  US$     3,577                         3,577  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     3,577                         3,577  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       60,621                         60,621  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       21,070                         21,070  
Cost of products
    R$       (11,132 )                       (11,132 )
Other expenses/revenues
    R$       (4,285 )                       (4,285 )
Depreciation, amortization and depletion
    R$       1,005                         1,005  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       6,658                         6,658  
Depreciation, amortization and depletion
    R$       (1,005 )                       (1,005 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       5,653                         5,653  
Impairment
    R$       (562 )                       (562 )
Net financial result
    R$       (128 )                       (128 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       4,963                         4,963  
Income tax and social contribution
    R$       (1,867 )                       (1,867 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       3,096                         3,096  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market — iron ore
  MT (thousand)     238       174       214       261       887  
Quantity sold — internal market — iron ore
  MT (thousand)     7             3             10  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     245       174       217       261       897  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — external market — manganese
  MT (thousand)     18       43       52       30       143  
Quantity sold — internal market — manganese
  MT (thousand)     46       66       55       82       249  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     64       109       107       112       392  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — external market — ferroalloys
  MT (thousand)     5       3       8       4       20  
Quantity sold — internal market — ferroalloys
  MT (thousand)                       1       1  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     5       3       8       5       21  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market — iron ore
  US$     13.70       15.03       15.86       14.99       14.86  
Average sales price — internal market — iron ore
  US$     3.26             2.21             2.95  
Average sales price — total
  US$     13.43       15.03       15.67       14.99       14.74  
Average sales price — external market — manganese
  US$     36.35       35.81       38.95       37.07       37.28  
Average sales price — internal market — manganese
  US$     32.91       38.10       42.22       42.84       39.61  
Average sales price — total
  US$     33.87       37.18       40.66       41.30       38.77  
Average sales price — external market — ferroalloys
  US$     509.35       503.55       483.38       483.45       492.91  
Average sales price — internal market — ferroalloys
  US$                       388.80       388.80  
Average sales price — total
  US$     509.35       503.55       483.38       470.78       489.44  
Short-term indebtedness, gross
  US$           5,026       5,050       7,846       7,846  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$           5,026       5,050       7,846       7,846  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       75,737       47,460       52,546       57,525       57,525  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       26,947       23,028       31,498       28,872       110,345  
Cost of products
    R$       (11,440 )     (9,866 )     (17,699 )     (14,413 )     (53,418 )
Other expenses/revenues
    R$       (4,761 )     1,341       (4,595 )     (10,914 )     (18,929 )
Depreciation, amortization and depletion
    R$       589       615       608       1,584       3,396  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       11,335       15,118       9,812       5,129       41,394  
Depreciation, amortization and depletion
    R$       (589 )     (615 )     (608 )     (1,584 )     (3,396 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       10,746       14,503       9,204       3,545       37,998  
Impairment
    R$       9                   (184 )     (175 )
Net financial result
    R$       (1,000 )     (7,349 )     310       1,757       (6,282 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       9,755       7,154       9,514       5,118       31,541  
Income tax and social contribution
    R$       (2,862 )     (395 )     (4,428 )     (139 )     (7,824 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       6,893       6,759       5,086       4,979       23,717  
 
           
 
     
 
     
 
     
 
     
 
 
     
42
  CVRD

 


Table of Contents

8.13- Manganese and Ferrolloys Area – RDME (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market — Sinter
  Ton (thousands)     66                         66  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold-total
  Ton (thousands)     66                         66  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — external market — Manganese
  Ton (thousands)     55                         55  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold-total
  Ton (thousands)     55                         55  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — external market — Ferroalloys
  Ton (thousands)     64                         64  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold-total
  Ton (thousands)     64                         64  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market — Sinter
  US$     103.70                         103.70  
Average sales price-total
  US$     103.70                         103.70  
Average sales price — external market — Manganese
  US$     73.22                         73.22  
Average sales price-total
  US$     73.22                         73.22  
Average sales price — external market — Ferroalloys
  US$     588.12                         588.12  
Average sales price-total
  US$     588.12                         588.12  
Long-term indebtedness, gross
  US$     3,335                         3,335  
Short-term indebtedness, gross
  US$     30                         30  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     3,365                         3,365  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       194,179                         194,179  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       146,972                         146,972  
Cost of products
    R$       (134,464 )                       (134,464 )
Other expenses/revenues
    R$       (3,332 )                       (3,332 )
Depreciation, amortization and depletion
    R$       2,918                         2,918  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       12,094                         12,094  
Depreciation, amortization and depletion
    R$       (2,918 )                       (2,918 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       9,176                         9,176  
Gain/loss in translation of currency
    R$       (18 )                       (18 )
Net financial result
    R$       2,318                         2,318  
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       11,476                         11,476  
Income tax and social contribution
    R$       (29 )                       (29 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       11,447                         11,447  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market — Sinter
  Ton (thousands)     34       82       23       30       169  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold-total
  Ton (thousands)     34       82       23       30       169  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — external market — Manganese
  Ton (thousands)     31       64       51       51       197  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold-total
  Ton (thousands)     31       64       51       51       197  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — external market — Ferroalloys
  Ton (thousands)     43       36       40       53       172  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold-total
  Ton (thousands)     43       36       40       53       172  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market — Sinter
  US$     277.53       109.90       107.72       101.00       141.75  
Average sales price-total
  US$     277.53       109.90       107.72       101.00       141.75  
Average sales price — external market — Manganese
  US$     105.80       75.30       83.70       81.70       83.93  
Average sales price-total
  US$     105.80       75.30       83.70       81.70       83.93  
Average sales price — external market — Ferroalloys
  US$     609.70       583.90       546.70       572.80       578.28  
Average sales price-total
  US$     609.70       583.90       546.70       572.80       578.28  
Long-term indebtedness, gross
  US$     2,409       2,417       5,020       3,610       3,610  
Short-term indebtedness, gross
  US$                              
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     2,409       2,417       5,020       3,610       3,610  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       197,404       173,543       183,370       187,578       187,578  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       109,534       108,839       92,792       124,378       435,543  
Cost of products
    R$       (99,748 )     (99,589 )     (83,702 )     (111,386 )     (394,425 )
Other expenses/revenues
    R$       (10,351 )     (4,439 )     (3,183 )     (6,056 )     (24,029 )
Depreciation, amortization and depletion
    R$       4,012       4,129       3,871       4,559       16,571  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       3,447       8,940       9,778       11,495       33,660  
Depreciation, amortization and depletion
    R$       (4,012 )     (4,129 )     (3,871 )     (4,559 )     (16,571 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       (565 )     4,811       5,907       6,936       17,089  
Gain/loss in translation of currency
    R$       (49 )     (285 )     (417 )     (404 )     (1,155 )
Net financial result
    R$       1,425       (12 )     1,130       (144 )     2,399  
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       811       4,514       6,620       6,388       18,333  
Income tax and social contribution
    R$       (31 )     (31 )     (31 )     (25 )     (118 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       780       4,483       6,589       6,363       18,215  
 
           
 
     
 
     
 
     
 
     
 
 
             
 
  CVRD       43

 


Table of Contents

8.14- Steel Area – CST (Adjusted and Unaudited)

                                                 
            2004
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     809                         809  
Quantity sold — internal market
  MT (thousand)     340                         340  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     1,149                         1,149  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     262.65                         262.65  
Average sales price — internal market
  US$     304.12                         304.12  
Average sales price — total
  US$     274.92                         274.92  
Long-term indebtedness, gross
  US$     585,346                         585,346  
Short-term indebtedness, gross
  US$     131,398                         131,398  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     716,744                         716,744  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       3,783,316                         3,783,316  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       957,592                         957,592  
Cost of products
    R$       (562,493 )                       (562,493 )
Other expenses/revenues
    R$       (73,466 )                       (73,466 )
Depreciation, amortization and depletion
    R$       89,361                         89,361  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       410,994                         410,994  
Depreciation, amortization and depletion
    R$       (89,361 )                       (89,361 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       321,633                         321,633  
Net financial result
    R$       (44,261 )                       (44,261 )
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       277,372                         277,372  
Income tax and social contribution
    R$       (26,288 )                       (26,288 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       251,084                         251,084  
 
           
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                 
            2003
Information
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold — external market
  MT (thousand)     1,013       964       902       802       3,681  
Quantity sold — internal market
  MT (thousand)     2       1       2       2       7  
 
           
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  MT (thousand)     1,015       965       904       804       3,688  
 
           
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$     229.78       238.69       244.16       235.70       236.93  
Average sales price — internal market
  US$     219.12       255.89       253.93       256.56       245.02  
Average sales price — total
  US$     229.76       238.71       244.18       235.75       236.94  
Long-term indebtedness, gross
  US$     619,071       628,377       635,088       632,953       632,953  
Short-term indebtedness, gross
  US$     167,655       147,837       150,045       143,074       143,074  
 
           
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     786,726       776,214       785,133       776,027       776,027  
 
           
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       3,200,123       3,223,207       3,416,321       3,532,607       3,532,607  
 
           
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       993,201       921,094       951,473       869,553       3,735,321  
Cost of products
    R$       (601,278 )     (605,411 )     (573,126 )     (610,885 )     (2,390,700 )
Other expenses/revenues
    R$       (51,092 )     (80,327 )     (66,600 )     (115,803 )     (313,822 )
Depreciation, amortization and depletion
    R$       65,293       81,454       71,327       77,634       295,708  
 
           
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       406,124       316,810       383,074       220,499       1,326,507  
Depreciation, amortization and depletion
    R$       (65,293 )     (81,454 )     (71,327 )     (77,634 )     (295,708 )
 
           
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       340,831       235,356       311,747       142,865       1,030,799  
Net financial result
    R$       52,996       163,983       (59,830 )     16,075       173,224  
 
           
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       393,827       399,339       251,917       158,940       1,204,023  
Income tax and social contribution
    R$       (107,450 )     (66,745 )     (58,804 )     133,456       (99,543 )
 
           
 
     
 
     
 
     
 
     
 
 
Net income
    R$       286,377       332,594       193,113       292,396       1,104,480  
 
           
 
     
 
     
 
     
 
     
 
 
     
44
  CVRD

 


Table of Contents

8.15- Steel Area – CSI (Adjusted and Unaudited)

                                                                                     
        2004
  2003
Information
      1Q
  2Q
  3Q
  4Q
  Total
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold - external market
  MT (thousand)     566                         566       442       447       507       489       1,885  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Quantity sold - total
  MT (thousand)     566                         566       442       447       507       489       1,885  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Average sales price - external market
  US$   419.00                         419.00       445.80       401.96       374.08       389.72       401.57  
Average sales price - total
  US$     419.00                         419.00       445.80       401.96       374.08       389.72       401.57  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
  R$     629,306                         629,306       826,600       708,060       694,907       628,586       628,586  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net operating revenues
  R$     674,606                         674,606       694,108       542,067       560,875       556,491       2,353,541  
Cost of products
  R$     (654,582 )                       (654,582 )     (652,314 )     (534,893 )     (573,033 )     (533,923 )     (2,294,163 )
Other expenses/revenues
  R$     411                         411             866       56       (641 )     281  
Depreciation, amortization and depletion
  R$     19,709                         19,709       24,552       22,841       20,673       20,087       88,153  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
EBITDA
  R$     40,144                         40,144       66,346       30,881       8,571       42,014       147,812  
Depreciation, amortization and depletion
  R$     (19,709 )                       (19,709 )     (24,552 )     (22,841 )     (20,673 )     (20,087 )     (88,153 )
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
EBIT
  R$     20,435                         20,435       41,794       8,040       (12,102 )     21,927       59,659  
Result of equity investments
  R$     3,890                         3,890       1,159       1,266       1,264       2,203       5,892  
Gain/loss in translation currency
  R$     (374 )                       (374 )     (740 )     (2,583 )     315       (80 )     (3,088 )
Net financial result
  R$     (15,399 )                       (15,399 )     (11,897 )     (9,825 )     (9,433 )     (9,623 )     (40,778 )
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Income (loss) before income tax and social contribution
  R$     8,552                         8,552       30,316       (3,102 )     (19,956 )     14,427       21,685  
Income tax and social contribution
  R$     (3,670 )                       (3,670 )     (12,330 )     570       8,671       (5,468 )     (8,557 )
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net income (loss)
  R$     4,882                         4,882       17,986       (2,532 )     (11,285 )     8,959       13,128  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
             
 
  CVRD       45

 


Table of Contents

8.16- Logistics Area – Docenave (Adjusted and Unaudited)

                                                                                     
        2004
  2003
Information
      1Q
  2Q
  3Q
  4Q
  Total
  1Q
  2Q
  3Q
  4Q
  Total
Maritime transport - external market
                                                                                   
.Bulk transportation
  MT (thousands)     1,426                         1,426       2,559       1,837       1,703       1,835       7,934  
.General cargo (Containers-TEUS)
  TEUS     7,444                         7,444       2,360       3,427       4,682       6,797       17,266  
.Ports services
  Operations     698                         698       632       776       773       983       3,164  
Maritime transport - internal market
                                                                                   
.Bulk transportation
  MT (thousands)     129                         129       441       251       410       285       1,387  
.General cargo (Containers-TEUS)
  TEUS     14,532                         14,532       9,682       11,987       12,053       14,872       48,594  
.Ports services
  Operations     912                         912       1,114       1,242       1,132       1,448       4,936  
Average sales price - external market
                                                                                   
.Bulk transportation
  US$   10.83                         10.83       7.18       8.73       6.79       9.39       8.01  
.General cargo (Containers-TEUS)
  US$   569.99                         569.99       525.00       451.12       576.68       684.27       587.05  
.Ports services
  US$   3,005.73                         3,005.73       2,446.20       2,695.88       2,733.51       2,237.03       2,512.64  
Average sales price - internal market
                                                                                   
.Bulk transportation
  US$   3.81                         3.81       5.56       3.69       6.37       3.85       5.11  
.General cargo (Containers-TEUS)
  US$   594.62                         594.62       744.16       621.84       629.55       635.56       652.32  
.Ports services
  US$   3,003.29                         3,003.29       2,447.94       2,706.12       2,749.12       2,212.02       2,512.76  
Long-term indebtedness, gross
  US$   908                         908       1,423       1,298       1,172       1,047       1,047  
Short-term indebtedness, gross
  US$   502                         502       502       502       502       502       502  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     1,410                         1,410       1,925       1,800       1,674       1,549       1,549  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
  R$     258,815                         258,815       452,618       301,615       255,440       242,769       242,769  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net operating revenues
  R$     95,843                         95,843       113,823       92,582       85,672       106,336       398,413  
Cost of products
  R$     (77,858 )                       (77,858 )     (116,495 )     (73,952 )     (83,268 )     (88,281 )     (361,996 )
Other expenses/revenues
  R$     (7,670 )                       (7,670 )     8,967       55,595       (26,539 )     (26,209 )     11,814  
Depreciation
  R$     396                         396       370       371       376       390       1,507  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
EBITDA
  R$     10,711                         10,711       6,665       74,596       (23,759 )     (7,764 )     49,738  
Depreciation
  R$     (396 )                       (396 )     (370 )     (371 )     (376 )     (390 )     (1,507 )
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
EBIT
  R$     10,315                         10,315       6,295       74,225       (24,135 )     (8,154 )     48,231  
Net financial result
  R$     13,111                         13,111       (4,051 )     (57,007 )     38,511       (408 )     (22,955 )
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Income (loss) before income tax and social contribution
  R$     23,426                         23,426       2,244       17,218       14,376       (8,562 )     25,276  
Income tax and social contribution
  R$     (3,759 )                       (3,759 )     (3,965 )     3,965             (4,108 )     (4,108 )
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net income (loss)
  R$     19,667                         19,667       (1,721 )     21,183       14,376       (12,670 )     21,168  
 
       
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
     
46
  CVRD

 


Table of Contents

8.17- Logistics Area – FCA (Adjusted and Unaudited)

                                                                                         
            2004
  2003
Information
          1Q
  2Q
  3Q
  4Q
  Total
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold - internal market
  ton (thousands)     5,807                         5,807       5,431       6,024       6,336       6,028       23,819  
Average sales price - internal market
    R$       22.77                         22.77       19.46       21.01       23.08       22.29       21.53  
Long-term indebtedness, gross
  US$     110,691                         110,691       102,581       120,257       114,796       115,387       115,387  
Short-term indebtedness, gross
    US$     17,713                         17,713       13,013       15,604       15,895       17,397       17,397  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     128,404                         128,404       115,594       135,861       130,691       132,784       132,784  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       108,025                         108,025       (532,514 )     (758,763 )     107,907       129,937       129,937  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       112,859                         112,859       92,198       112,287       129,991       118,009       452,485  
Cost of products
    R$       (130,325 )                       (130,325 )     (100,387 )     (151,220 )     (130,983 )     (165,787 )     (548,377 )
Other expenses/revenues
    R$       3,783                         3,783       (17,302 )     (8,559 )     (20,278 )     (21,380 )     (67,519 )
Depreciation, amortization and depletion
    R$       10,003                         10,003       8,441       8,861       9,451       10,456       37,209  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       (3,680 )                       (3,680 )     (17,050 )     (38,631 )     (11,819 )     (58,702 )     (126,202 )
Depreciation, amortization and depletion
    R$       (10,003 )                       (10,003 )     (8,441 )     (8,861 )     (9,451 )     (10,456 )     (37,209 )
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       (13,683 )                       (13,683 )     (25,491 )     (47,492 )     (21,270 )     (69,158 )     (163,411 )
Write-down of assets
    R$                                                 (198,395 )           (198,395 )
Net financial result
    R$       (12,019 )                       (12,019 )     (1,376 )     19,602       (12,829 )     (7,492 )     (2,095 )
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net income (loss)
    R$       (25,702 )                       (25,702 )     (26,867 )     (27,890 )     (232,494 )     (76,650 )     (363,901 )
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
             
 
  CVRD       47

 


Table of Contents

8.18- Non ferrous minerals area – PPSA (Adjusted and Unaudited)

                                                                                         
            2004
  2003
Information
          1Q
  2Q
  3Q
  4Q
  Total
  1Q
  2Q
  3Q
  4Q
  Total
Quantity sold - external market
  ton (thousands)     85                         85       91       71       101       104       367  
Quantity sold - internal market
  ton (thousands)     13                         13       17       13       13       13       56  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Quantity sold-total
  ton (thousands)     98                         98       108       84       114       117       423  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Average sales price - external market
    US$     153.43                         153.43       156.52       159.99       143.15       153.80       152.74  
Average sales price - internal market
    US$     157.45                         157.45       127.82       165.77       156.85       159.62       150.75  
Average sales price-total
  US$     153.94                         153.94       152.00       160.88       144.71       154.45       152.48  
Long-term indebtedness, gross
    US$     38,666                         38,666       77,302       71,865       44,040       44,158       44,158  
Short-term indebtedness, gross
    US$     5,393                         5,393       12,544       2,748       12,493       9,496       9,496  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     44,059                         44,059       89,846       74,613       56,533       53,654       53,654  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       97,208                         97,208       (50,979 )     (3,458 )     82,088       90,261       90,261  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       43,356                         43,356       56,103       39,416       47,240       52,426       195,185  
Cost of products
    R$       (26,747 )                       (26,747 )     (27,146 )     (25,062 )     (32,772 )     (29,576 )     (114,556 )
Other expenses/revenues
    R$       (6,053 )                       (6,053 )     (9,573 )     (19,184 )     (8,511 )     (8,215 )     (45,483 )
Depreciation, amortization and depletion
    R$       3,544                         3,544       3,040       3,051       3,063       4,727       13,881  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       14,100                         14,100       22,424       (1,779 )     9,020       19,362       49,027  
Depreciation, amortization and depletion
    R$       (3,544 )                       (3,544 )     (3,040 )     (3,051 )     (3,063 )     (4,727 )     (13,881 )
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       10,556                         10,556       19,384       (4,830 )     5,957       14,635       35,146  
Write-down of assets
    R$       (22 )                       (22 )                              
Net financial result
    R$       (3,587 )                       (3,587 )     15,425       38,876       (13,677 )     (441 )     40,183  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Income (loss) before income tax and social contribution
    R$       6,947                         6,947       34,809       34,046       (7,720 )     14,194       75,329  
Income tax and social contribution
    R$                                     (3,047 )     2,102             (6,029 )     (6,974 )
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net income (loss)
    R$       6,947                         6,947       31,762       36,148       (7,720 )     8,165       68,355  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
     
48
  CVRD

 


Table of Contents

8.19- Others – CAEMI (Adjusted and Unaudited)

                                                                                         
            2004
  2003
Information
          1Q
  2Q
  3Q
  4Q
  Total
  1Q
  2Q
  3Q
  4Q
  Total
IRON ORE
                                                                                       
Quantity sold — external market
  ton (mil)     7,855                         7,855                   8,099       8,597       16,696  
Quantity sold — internal market
  ton (mil)     1,941                         1,941                   1,743       1,868       3,611  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  ton (mil)     9,796                         9,796                   9,842       10,465       20,307  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
    US$     18.95                         18.95                   18.87       18.83       18.85  
Average sales price — internal market
    US$     14.14                         14.14                   9.52       10.87       10.22  
Average sales price — total
  US$     18.00                         18.00                   17.22       17.41       17.32  
BAUXITE
                                                                                       
Quantity sold — external market
  ton (mil)     19                         19                   9       12       21  
Quantity sold — internal market
  ton (mil)     1                         1                   5       13       19  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  ton (mil)     20                         20                   14       26       40  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
    US$     156.00                         156.00                   185.19       160.65       170.81  
Average sales price — internal market
    US$     158.00                         158.00                   139.84       163.38       153.00  
Average sales price — total
  US$     156.10                         156.10                   165.07       160.88       162.35  
KAOLIN
                                                                                       
Quantity sold — external market
  ton (mil)     169                         169                   157       145       302  
Quantity sold — internal market
  ton (mil)     18                         18                   18       18       36  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  ton (mil)     187                         187                   175       163       338  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
    US$     153.64                         153.64                   153.11       165.71       159.16  
Average sales price — internal market
    US$     210.17                         210.17                   189.66       219.80       204.73  
Average sales price — total
  US$     159.08                         159.08                   156.62       172.21       164.14  
TRANSPORTATION SERVICES (*)
                                                                                       
Quantity sold — external market
  ton (mil)                                                            
Quantity sold — internal market
  ton (mil)     21,819                         21,819                   23,000       22,800       45,800  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Quantity sold — total
  ton (mil)     21,819                         21,819                   23,000       22,800       45,800  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Average sales price — external market
  US$                                                                                
Average sales price — internal market
    US$     5.29                         5.29                   5.40       5.30       5.35  
Average sales price — total
  US$     5.29                         5.29                   5.40       5.30       5.35  
Long-term indebtedness, gross
    US$     264,849                         264,849                   286,613       268,817       268,817  
Short-term indebtedness, gross
    US$     17,506                         17,506                   5,162       11,380       11,380  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Total indebtedness, gross
  US$     282,355                         282,355                   291,775       280,197       280,197  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Stockholders’ equity
    R$       1,093,177                         1,093,177                   868,500       984,591       984,591  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net operating revenues
    R$       600,043                         600,043                   201,308       635,132       836,440  
Cost of products
    R$       (329,881 )                       (329,881 )                 (106,571 )     (362,824 )     (469,395 )
Other expenses/revenues
    R$       (59,277 )                       (59,277 )                 (27,076 )     (71,068 )     (98,144 )
Depreciation, amortization and depletion
    R$       44,969                         44,969                   12,903       43,831       56,734  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
EBITDA
    R$       255,854                         255,854                   80,564       245,071       325,635  
Depreciation, amortization and depletion
    R$       (44,969 )                       (44,969 )                 (12,903 )     (43,831 )     (56,734 )
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
EBIT
    R$       210,885                         210,885                   67,661       201,240       268,901  
Write-down of assets
    R$       847                         847                   100       (34,625 )     (34,525 )
Result of equity investments
    R$       4,709                         4,709                   (4,570 )     1,068       (3,502 )
Amortization of goodwill
    R$       (47 )                       (47 )                 (16 )     (47 )     (63 )
Nonoperating result
    R$       (20 )                       (20 )                 9,126       10,588       19,714  
Net financial result
    R$       (19,576 )                       (19,576 )                 (13,839 )     (33,309 )     (47,148 )
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Income before income tax and social contribution
    R$       196,798                         196,798                   58,462       144,915       203,377  
Income tax and social contribution
    R$       (67,048 )                       (67,048 )                 (17,126 )     (5,042 )     (22,168 )
Minority interest
    R$       (21,163 )                       (21,163 )                 (7,221 )     (22,910 )     (30,131 )
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Net income
    R$       108,587                         108,587                   34,115       116,963       151,078  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 

(*) Railroad service 100% MRS

             
 
  CVRD       49

 


Table of Contents

    9- Report of the Independent Accountants
 
    (A free translation of the original opinion in Portuguese expressed on Quarterly Information prepared in accordance with the accounting principles prescribed by Brazilian Corporate Law)

    To the Board of Directors and Stockholders
Companhia Vale do Rio Doce

1   We have carried out limited reviews of the Quarterly Information (ITR) of Companhia Vale do Rio Doce for the quarters ended March 31, 2004 and 2003. This information is the responsibility of Company’s management.
 
2   Except as mentioned in paragraph three, our reviews were carried out in conformity with specific standards established by the Institute of Independent Auditors of Brazil (IBRACON), in conjunction with the Federal Accounting Council (CFC), and mainly comprised: (a) inquiries of and discussions with management responsible for the accounting, financial and operating areas of the Company with regard to the main criteria adopted for preparation of the quarterly information and (b) a review of the significant information and of the subsequent events which have, or could have, significant effects on the Company’s financial position and operations.
 
3   The financial statements at March 31, 2004 and 2003, of some subsidiary, jointly-owned and associated companies, in which there are relevant investments, have not been reviewed by independent accountants. Accordingly, the conclusions resulting from our reviews do not cover the amounts of R$ 5,761,571 thousand (2003 - R$ 8,156,541 thousand) of these investments and R$ 343,429 thousand (2003 - R$ 418,620 thousand) of the income produced by them for the quarters then ended.
 
4   Based on our limited reviews, except for the effects of any adjustments which might have been required if the financial statements of the subsidiary, jointly-owned and associated companies mentioned in paragraph 3 had been reviewed by independent accountants, we are not aware of any material modifications that should be made to the quarterly information referred to above in order that such information be stated in conformity with the accounting practices adopted in Brazil applicable to the preparation of quarterly information, consistent with the Brazilian Securities Commission (CVM) regulations.
 
5   Our limited reviews were conducted for the purpose of issuing our report on the quarterly information referred to in paragraph 1, taken as a whole. The statement of cash flow is presented as additional information, and is not a required part of the quarterly report. Such information has been subjected to the auditing procedures described in paragraph 2 and we are not aware of any material adjustments that should be made to this statement for it to be adequately presented in relation to the quarterly information.
 
6   The quarterly information also includes accounting information for the quarter ended December 31, 2003. We audited such information at the time it was prepared, in connection with the audit of the financial statements as of and for the year then ended, on which we issued an unqualified opinion dated February 20, 2004.

Rio de Janeiro, May 7, 2004

         
  PricewaterhouseCoopers    
  Auditores Independentes    
  CRC-SP-000160/O-5 “F” RJ    
 
       
  João Cesár de O. Lima Jr.   Ronaldo Matos Valiño
  Contador CRC 1RJ077431/O-8   Contador CRC-RJ-069.958/O
     
50
  CVRD

 


Table of Contents

10- Board of Directors, Fiscal Council, Advisory Committees and Executive Officers

Board of Directors

Sérgio Ricardo Silva Rosa Chairman

Mário da Silveira Teixeira Júnior

Arlindo Magno de Oliveira

Cláudio Bernardo Guimarães de Moraes

Erik Persson

Francisco Valadares Póvoa

Jaques Wagner

Katsuto Momii

Oscar Augusto de Camargo Filho

Renato da Cruz Gomes

Ricardo Carvalho Giambroni

Advisory Committees of the
Board of Directors

Audit Committee
Antonio José de Figueiredo Ferreira
Marcos Fábio Coutinho
Paulo Roberto Ferreira de Medeiros
Ricardo Wiering de Barros

Executive Development Committee
Arlindo Magno de Oliveira
Francisco Valadares Póvoa
João Moisés de Oliveira
Olga Loffredi
Oscar Augusto de Camargo Filho

Strategic Committee
Roger Agnelli
Gabriel Stoliar
Cézar Manoel de Medeiros
José Roberto Mendonça de Barros
Samir Zraick

Finance Committee
Roger Agnelli
Fábio de Oliveira Barbosa
Luiz Carlos Siqueira Aguiar
Rômulo de Mello Dias
Wanderlei Viçoso Fagundes

Governance and Ethics Committee
Renato da Cruz Gomes
Ricardo Simonsen
Ricardo Carvalho Giambroni

Fiscal Council

Pedro Carlos de Mello Chairman

Marcelo Amaral Moraes

Oswaldo Mário Rêgo de Amorim Azevedo

Wilson Risolia Rodrigues

Executive Officers

Roger Agnelli
Chief Executive Officer

Armando de Oliveira Santos Neto
Executive Officer for Ferrous Minerals

Carla Grasso
Executive Officer for Human Resources and
Corporate Services

Antonio Miguel Marques
Executive Officer for Non-Ferrous Minerals

Fábio de Oliveira Barbosa
Chief Financial Officer

Gabriel Stoliar
Executive Officer for Planning

Guilherme Rodolfo Laager
Executive Officer for Logistics

Eduardo de Carvalho Duarte
Chief Accountant
CRC-RJ 57439

Otto de Souza Marques Junior
Chief Officer of Control
Department

  CVRD 51


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.

         
Date: May 17, 2004   COMPANHIA VALE DO RIO DOCE
           (Registrant)
 
       
  By:   /s/ Fabio de Oliveira Barbosa
     
 
      Fabio de Oliveira Barbosa
      Chief Financial Officer