Prepared and filed by St Ives Burrups

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

August 2003

Valley of the Rio Doce Company
(Translation of Registrant’s name into English)

Avenida Graca 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      Form 40-F

(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

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


Table of Contents

US GAAP Financial Statements

Brazilian GAAP Financial Statements

 

 


COMPANHIA VALE DO RIO DOCE
INDEX TO CONDENSED CONSOLIDATED FINANCIAL INFORMATION

  Page
Report of PricewaterhouseCoopers Auditores Independentes F-2
   
Consolidated Balance Sheets as of June 30, 2003 and December 31, 2002 F-3
   
 F-5
      
      
   
 F-6
   
 F-7
   
Notes to the Consolidated Financial Information F-8
   
Supplemental Financial Information S-1

F - 1


Back to Contents

REPORT OF INDEPENDENT ACCOUNTANTS

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

We have reviewed the accompanying unaudited condensed consolidated balance sheet of Companhia Vale do Rio Doce and subsidiaries as of June 30, 2003, and the unaudited condensed consolidated statements of income, of cash flows and of changes in stockholders’ equity for the three-month periods ended June 30, 2003, March 31, 2003 and June 30, 2002 and for the six-month periods ended June 30, 2003 and 2002. This financial information is the responsibility of the Company's management. The unaudited financial information of certain affiliates, the investments in which total US$ 260 million at June 30, 2003 and equity in earnings (losses) which total US$ 9 million, US$ 10 million, US$ (23) million, US$ 19 million and US$ 4 million for the three-month periods ended June 30, 2003, March 31, 2003 and June 30, 2002 and for the six-month periods ended June 30, 2003 and 2002, respectively, and that of certain subsidiaries, which statements reflect total revenues of US$ 72 million and US$ 143 million for the three-month and six-month periods ended June 30, 2002, respectively, were reviewed by other independent accountants whose reports thereon have been furnished to us.

We conducted our reviews in accordance with standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our reviews and the reports of other accountants, we are not aware of any material modifications that should be made to the condensed consolidated interim financial statements referred to above for them to be in conformity with accounting principles generally accepted in the United States of America.

We have previously audited, in accordance with auditing standards generally accepted in the United States of America, the consolidated balance sheet of Companhia Vale do Rio Doce and subsidiaries as of December 31, 2002, and the related consolidated statements of income, shareholders' equity, and cash flows for the year then ended (not presented herein). In our report dated February 21, 2003, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2002 is fairly stated in all material respects, in relation to the consolidated balance sheet from which it has been derived.

As discussed in Note 4 to the financial statements, the Company changed its method of accounting for asset retirement obligations, as from January 1, 2003.

PricewaterhouseCoopers
Auditores Independentes

Rio de Janeiro, Brazil
August 7, 2003

F - 2


Back to Contents

Condensed Consolidated Balance Sheets
Expressed in millions of United States dollars

  June 30,   December  
  2003   31, 2002  
 
 
 
Assets
(unaudited)
     
         
Current assets        
      Cash and cash equivalents 966   1,091  
      Accounts receivable        
         Related parties 111   121  
         Unrelated parties 504   539  
      Loans and advances to related parties 55   49  
      Inventories 347   292  
      Deferred income tax 141   211  
      Others 358   286  
 
 
 
  2,482   2,589  
 
 
 
         
Property, plant and equipment, net 4,502   3,297  
         
Investments in affiliated companies and joint ventures and other        
   investments and provision for losses on equity investments 1,072   732  
Other assets        
      Goodwill on acquisition of subsidiaries 507   412  
      Loans and advances        
         Related parties 78   89  
         Unrelated parties 79   73  
      Prepaid pension cost 100   79  
      Deferred income tax 418   358  
      Judicial deposits 462   239  
      Unrealized gain on derivative instruments 1   3  
      Others 82   84  
 
 
 
         
  1,727   1,337  
 
 
 
TOTAL 9,783   7,955  
 
 
 

F - 3


Back to Contents

Condensed Consolidated Balance Sheets

Expressed in millions of United States dollars (Continued)  
         
  June 30,   December  
  2003   31, 2002  
 
 
 
Liabilities and stockholders' equity
(unaudited)
     
Current liabilities        
      Suppliers 354   325  
      Payroll and related charges 99   76  
      Interest attributed to stockholders 136   3  
      Current portion of long-term debt - unrelated parties 1,021   717  
      Short-term debt 131   184  
      Loans from related parties 64   64  
      Others 239   139  
 
 
 
  2,044   1,508  
 
 
 
Long-term liabilities        
      Employees post-retirement benefits 181   141  
      Long-term debt - unrelated parties 2,061   2,359  
      Loans from related parties 5   7  
      Provisions for contingencies (Note 9) 577   428  
      Unrealized loss on derivative instruments 77   76  
      Others 197   122  
 
 
 
  3,098   3,133  
 
 
 
Minority interests 79   27  
 
 
 
         
Stockholders' equity        
      Preferred class A stock - 600,000,000        
         no-par-value shares authorized and 138,575,913 issued 1,055   904  
      Common stock - 300,000,000 no-par-value        
         shares authorized and 249,983,143 issued 1,902   1,630  
      Treasury stock - 4,235 (2002 - 4,481) preferred and 4,715,170 common shares (88 ) (88 )
      Additional paid-in capital 498   498  
      Other cumulative comprehensive income (4,378 ) (5,175 )
      Appropriated retained earnings 2,292   2,230  
      Unappropriated retained earnings 3,281   3,288  
 
 
 
  4,562   3,287  
 
 
 
TOTAL 9,783   7,955  
 
 
 

See notes to condensed consolidated financial information.

F - 4


Back to Contents

Condensed Consolidated Statements of Income
Expressed in millions of United States dollars (Unaudited)
(except number of shares and per-share amounts)

                   
Quarter
 
Six months
ended June 30
  
   





 



 
     
2nd
2003
   
1st
2003
 
2nd
2002
 
2003
   
2002
 
   
   
 
 
   
 
Operating revenues, net of discounts, returns and allowances                          
      Sales of ores and metals                          
            Iron ore and pellets   761     746   704   1,507     1,370  
            Gold   7     9   35   16     69  
            Manganese and ferroalloys   89     75   59   164     124  
            Potash   21     21   24   42     40  
            Others   14     16   9   30     20  
   
   
 
 
   
 
    892     867   831   1,759     1,623  
      Revenues from logistic services   138     115   131   253     242  
      Aluminum products   188     167   98   355     166  
      Other products and services   1     4   5   5     13  
   
   
 
 
   
 
    1,219     1,153   1,065   2,372     2,044  
      Value-added tax   (49 )   (43 ) (44 ) (92 )   (78 )
   
   
 
 
   
 
      Net operating revenues   1,170     1,110   1,021   2,280     1,966  
   
   
 
 
   
 
Operating costs and expenses                          
      Cost of ores and metals sold   (438 )   (428 ) (411 ) (866 )   (813 )
      Cost of logistic services   (73 )   (70 ) (74 ) (143 )   (133 )
      Cost of aluminum products   (157 )   (142 ) (95 ) (299 )   (160 )
      Others   (2 )   (1 ) (8 ) (3 )   (14 )
   
   
 
 
   
 
    (670 )   (641 ) (588 ) (1,311 )   (1,120 )
      Selling, general and administrative expenses   (45 )   (49 ) (60 ) (94 )   (108 )
      Research and development   (12 )   (11 ) (12 ) (23 )   (21 )
      Employee profit sharing plan   (9 )   (12 ) 3   (21 )   (6 )
      Others   (46 )   (34 ) (30 ) (80 )   (82 )
   
   
 
 
   
 
    (782 )   (747 ) (687 ) (1,529 )   (1,337 )
   
   
 
 
   
 
Operating income   388     363   334   751     629  
   
   
 
 
   
 
Non-operating income (expenses)                          
      Financial income   29     28   44   57     77  
      Financial expenses   (64 )   (82 ) (117 ) (146 )   (179 )
      Foreign exchange and monetary gains (losses), net   257     50   (326 ) 307     (331 )
   
   
 
 
   
 
    222     (4 ) (399 ) 218     (433 )
   
   
 
 
   
 
Income before income taxes, equity results and minority interests   610     359   (65 ) 969     196  
   
   
 
 
   
 
Income taxes                          
   Current   (135 )   (6 ) 3   (141 )   (4 )
   Deferred   (25 )   (65 ) 126   (90 )   114  
   
   
 
 
   
 
    (160 )   (71 ) 129   (231 )   110  
   
   
 
 
   
 
Equity in results of affiliates and joint ventures and change in provision for losses on equity investments
  35     94   (82 ) 129     (48 )
Change in accounting pratice for asset retirement
obligations (note 4)
  -     (10 ) -   (10 )   -  
Minority interests   (29 )   (18 ) 4   (47 )   3  
   
   
 
 
   
 
Net income (loss)   456     354   (14 ) 810     261  
   
   
 
 
   
 
Basic earnings(losses) per Preferred Class A Share   1.19     0.92   (0.04 ) 2.11     0.68  
   
   
 
 
   
 
Basic earnings(losses) per Common Share   1.19     0.92   (0.04 ) 2.11     0.68  
   
   
 
 
   
 
Weighted average number of shares outstanding
(thousands of shares)
                         
   Common shares   245,268     245,268   245,268   245,268     245,268  
   Preferred Class A shares   138,571     138,571   138,575   138,571     138,575  

See notes to condensed consolidated financial information.

F - 5


Back to Contents

Condensed Consolidated Statements of Cash Flows
Expressed in millions of United States dollars (Unaudited)

             
Quarter
 
Six months
ended June 30
 
   






 



 
   
2nd
2003
   
1st
2003
 
2nd
2002
 
2003
   
2002
 
   
   
 
 
   
 
Cash flows from operating activities:                          
   Net income (loss)   456     354   (14 ) 810     261  
Adjustments to reconcile net income with cash provided by operating activities:
                         
      Depreciation, depletion and amortization   54     43   61   97     127  
      Dividends received   36     36   30   72     55  
Equity in results of affiliates and joint ventures and change in provision or losses on equity investments
  (35 )   (94 ) 82   (129 )   48  
      Deferred income taxes   25     65   (126 ) 90     (114 )
      Current income taxes   108     -   -   108     -  
      Provisions for contingencies   -     9   46   9     69  
      Impairment of property, plant and equipment   12     -   49   12     76  
Change in accounting pratice for asset retirement obligations (note 4)
  -     10   -   10     -  
      Pension plan   2     3   3   5     6  
      Foreign exchange and monetary losses (gains)   (258 )   (142 ) 467   (400 )   466  
      Net unrealized derivative losses (gains)   (1 )   3   7   2     13  
      Minority interests   29     18   (4 ) 47     (3 )
      Others   (7 )   6   68   (1 )   63  
   Decrease (increase) in assets:                          
      Accounts receivable   65     64   (16 ) 129     (82 )
      Inventories   (25 )   24   (26 ) (1 )   (25 )
      Others   (26 )   (1 ) (39 ) (27 )   (30 )
   Increase (decrease) in liabilities:                          
      Suppliers   18     (93 ) (5 ) (75 )   (14 )
      Payroll and related charges   13     (6 ) 7   7     5  
      Others   (14 )   57   22   43     6  
   
   
 
 
   
 
   Net cash provided by operating activities   452     356   612   808     927  
   
   
 
 
   
 
Cash flows from investing activities:                          
   Loans and advances receivable                          
         Related parties                          
                  Additions   (54 )   (23 ) (6 ) (77 )   (29 )
                  Repayments   -     29   26   29     29  
         Others   1     16   1   17     2  
   Guarantees and deposits   (152 )   (12 ) (29 ) (164 )   (39 )
   Additions to investments   (61 )   -   -   (61 )   (1 )
   Additions to property, plant and equipment   (308 )   (198 ) (172 ) (506 )   (317 )
Proceeds from disposals of property, plant and equipment
  37     -   1   37     1  
   Net cash used to acquire subsidiaries   -     -   (45 ) -     (45 )
   
   
 
 
   
 
   Net cash used in investing activities   (537 )   (188 ) (224 ) (725 )   (399 )
   
   
 
 
   
 
Cash flows from financing activities:                          
   Short-term debt, net issuances (repayments)   60     (93 ) (166 ) (33 )   211  
   Loans                          
         Related parties                          
                  Additions   -     -   -   -     12  
                  Repayments   (6 )   (16 ) (4 ) (22 )   (19 )
   Issuances of long-term debt                          
         Related parties   -     2   1   2     11  
         Others   40     177   71   217     513  
   Repayments of long-term debt                          
         Related parties   (4 )   -   -   (4 )   (15 )
         Others   (175 )   (101 ) (79 ) (276 )   (140 )
   Interest attributed to stockholders   (215 )   -   (329 ) (215 )   (329 )
   
   
 
 
   
 
   Net cash used in financing activities   (300 )   (31 ) (506 ) (331 )   244  
   
   
 
 
   
 
   Increase (decrease) in cash and cash equivalents   (385 )   137   (118 ) (248 )   772  
   Effect of exchange rate changes on cash and cash equivalents   67     56   (318 ) 123     (317 )
   Cash and cash equivalents, beginning of period   1,284     1,091   2,008   1,091     1,117  
   
   
 
 
   
 
   Cash and cash equivalents, end of period   966     1,284   1,572   966     1,572  
   
   
 
 
   
 
   Cash paid during the period for:                          
            Interest on short-term debt   (1 )   (6 ) (10 ) (7 )   (16 )
            Interest on long-term debt, net of interest capitalized   (28 )   (49 ) (33 ) (77 )   (68 )
                     Interest capitalized   5     4   5   9     10  
            Income tax   (27 )   (6 ) (4 ) (33 )   (4 )
   Non-cash transactions                          
            Conversion of loans receivable to investments   76     11   -   87     20  

See notes to condensed consolidated financial information.

F - 6


Back to Contents

Condensed Consolidated Statements of Changes in Stockholders' Equity
Expressed in millions of United States dollars (Unaudited)
(except number of shares and per-share amounts)

      Quarter   Six months ended June 30  
 





 



 
  2nd 2003     1st 2003   2nd 2002   2003     2002  
 

 
 
 

 
 
Preferred class A stock (including one special share)                        
     Beginning of the period 904     904   820   904     904  
    Transfer from appropriated retained earnings 151     -   84   151     -  
 

 
 
 

 
 
     End of the period 1,055     904   904   1,055     904  
 

 
 
 

 
 
Common stock                        
     Beginning of the period 1,630     1,630   1,479   1,630     1,630  
    Transfer from appropriated retained earnings 272     -   151   272     -  
 

 
 
 

 
 
     End of the period 1,902     1,630   1,630   1,902     1,630  
 

 
 
 

 
 
Treasury stock                        
     End of the period (88 )   (88 ) (88 ) (88 )   (88 )
 

 
 
 

 
 
 

 
 
 

 
 
Additional paid-in capital                        
     End of the period 498     498   498   498     498  
 

 
 
 

 
 
Other cumulative comprehensive income                        
    Cumulative translation adjustments                        
     Beginning of the period (4,999 )   (5,185 ) (3,477 ) (5,185 )   (3,475 )
     Change in the period 593     186   (776 ) 779     (778 )
 

 
 
 

 
 
     End of the period (4,406 )   (4,999 ) (4,253 ) (4,406 )   (4,253 )
 

 
 
 

 
 
  Unrealized gain on available-for-sale security                        
     Beginning of the period 13     -   -   -     -  
     Change in the period 5     13   -   18     -  
 

 
 
 

 
 
     End of the period 18     13   -   18     -  
 

 
 
 

 
 
   Adjustments relating to investments in affiliates                        
     Beginning of the period 10     10   10   10     10  
     Change in the period -     -   -   -     -  
 

 
 
 

 
 
     End of the period 10     10   10   10     10  
 

 
 
 

 
 
Total other cumulative comprehensive income (4,378)     (4,976 ) (4,243 ) (4,378 )   (4,243 )
 

 
 
 

 
 
Appropriated retained earnings                        
     Beginning of the period 2,351     2,230   3,207   2,230     3,212  
     Transfer to retained earnings 364     121   (547 ) 485     (552 )
     Transfer to capital stock (423 )   -   (235 ) (423 )   (235 )
 

 
 
 

 
 
     End of the period 2,292     2,351   2,425   2,292     2,425  
 

 
 
 

 
 
Retained earnings                        
     Beginning of the period 3,321     3,288   2,328   3,288     2,184  
          Net income 456     354   (14 ) 810     261  
          Interest attributed to stockholders                        
            Preferred class A stock ($0.87 and $0.39 per share in 2003 and 2002) (48 )   (72 ) (5 ) (120 )   (54 )
            Common stock ($0.87 and $0.39 per share in 2003 and 2002) (84 )   (128 ) (10 ) (212 )   (97 )
          Appropriation from reserves (364 )   (121 ) 547   (485 )   552  
 

 
 
 

 
 
     End of the period 3,281     3,321   2,846   3,281     2,846  
 

 
 
 

 
 
Total stockholders' equity 4,562     3,640   3,972   4,562     3,972  
 

 
 
 

 
 
Comprehensive income is comprised as follows:                        
          Net income 456     354   (14 ) 810     261  
          Cumulative translation adjustments 593     186   (776 ) 779     (778 )
          Unrealized gain on available-for-sale security 5     13   -   18     -  
 

 
 
 

 
 
Total comprehensive income 1,054     553   (790 ) 1,607     (517 )
 

 
 
 

 
 
Shares                        
Preferred class A stock (including one special share) 138,575,913     138,575,913   138,575,913   138,575,913     138,575,913  
 

 
 
 

 
 
Common stock 249,983,143     249,983,143   249,983,143   249,983,143     249,983,143  
 

 
 
 

 
 
Treasury stock (1)                        
     Beginning of the period (4,719,635 )   (4,719,651 ) (4,719,921 ) (4,719,651 )   (4,715,261 )
     Acquisitions -     -   -   -     (4,390 )
     Sales 230     16   -   246     -  
 

 
 
 

 
 
     End of the period (4,719,405 )   (4,719,635 ) (4,719,921 ) (4,719,405 )   (4,719,651 )
 

 
 
 

 
 
  383,839,651     383,839,421   383,839,135   383,839,651     383,839,405  
 

 
 
 

 
 

(1)   As of June 30, 2003, 4,715,170 common shares and 4,235 preferred shares were purchased, which are held in treasury in the amount of US$ 88. The 4,715,170 commom shares guarantees an loan given to our subsidiary Alunorte.

 

See notes to condensed consolidated financial information.

F - 7


Back to Contents

Notes to the Condensed Consolidated Financial Information
Expressed in millions of United States dollars, unless otherwise stated (unaudited)

1 The Company and its operations

Companhia Vale do Rio Doce (CVRD) is a limited liability company, duly organized and existing under the laws of the Federative Republic of Brazil. Our operations are carried out through CVRD and its subsidiary companies, joint ventures and affiliates, and mainly consist of mining, non-ferrous metal production and logistics, as well as energy, aluminum and steel activities. Further details of our operations and those of our joint ventures and affiliates are described in Note 8.

The main operating subsidiaries we consolidate are as follows:

        Head office   Principal
Subsidiary   % ownership   location   activity

 
 
 
Ferteco Mineração S.A. - FERTECO   100   Brazil   Iron ore and pellets
Pará Pigmentos S.A.   76   Brazil   Kaolin
SIBRA - Eletrosiderúrgica Brasileira S.A.   100   Brazil   Manganese and Ferroalloys
Navegação Vale do Rio Doce S.A. - DOCENAVE   100   Brazil   Shipping
Vale do Rio Doce Alumínio S.A. - ALUVALE   100   Brazil   Aluminum
Itabira Rio Doce Company Ltd. - ITACO   100   Cayman Island   Trading
Rio Doce International Finance Ltd. - RDIF   100   Bahamas   International finance
CELMAR S.A. - Indústria de Celulose e Papel   100   Brazil   Forestry
Florestas Rio Doce S.A.   100   Brazil   Forestry
Rio Doce Manganèse Europe - RDME   100   France   Ferroalloys
Urucum Mineração S.A.   100   Brazil   Iron ore and Ferroalloys
Alumina do Norte do Brasil S.A - Alunorte   57   Brazil   Aluminum
Salobo Metais S.A. (1)   100   Brazil   Copper
Mineração Serra do Sossego S.A. (1)   100   Brazil   Copper
Rio Doce Manganese Norway - RDMN   100   Norway   Ferroalloys

(1) - Development stage companies

2 Basis of consolidation

All majority-owned subsidiaries where we have both share and management control are consolidated, with elimination of all significant intercompany accounts and transactions. Investments in unconsolidated affiliates and joint ventures are reported at cost plus our equity in undistributed earnings or losses. Included in this category are certain joint ventures in which we have majority ownership but, by force of shareholders’ agreements, do not have effective management control. We provide for losses on equity investments with negative stockholders’ equity where applicable (see Note 8).

We evaluate the carrying value of our listed investments relative to publicly available quoted market prices. If the quoted market price is below book value, and such decline is considered other than temporary, we write-down our equity investments to quoted market value.

We define joint ventures as businesses in which we and a small group of other partners each participate actively in the overall entity management, based on a shareholders agreement. We define affiliates as businesses in which we participate as a minority stockholder but with significant influence over the operating and financial policies of the investee.

F - 8


Back to Contents

3 Summary of significant accounting policies

Our condensed consolidated interim financial information as of June 30, 2003 for the three-month periods ended June 30, 2003, March 31, 2003 and June 30, 2002 and for the six month periods ended June 30, 2003 and 2002 is unaudited. However, in our opinion, such condensed consolidated financial information includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the results for interim periods. The results of operations for the six-month period ended June 30, 2003 are not necessarily indicative of the results to be expected for the full fiscal year ending December 31, 2003.

This condensed interim financial information should be read in conjunction with our consolidated financial statements for the year ended December 31, 2002.

The provision for losses on equity investments relates to our investments in affiliates which have reported negative stockholders’ equity in their financial information prepared in accordance with US GAAP and in circumstances where we have assumed commitments to fund our share of the accumulated losses, if necessary, through additional capital contributions or other means. Accordingly we (a) first reduce the value of the investment to zero and (b) subsequently provide for our portion of negative equity.

Other current assets includes $30 related to ships held for sale, at June 30, 2003.

4 Change in accounting practice

In June 2001, the FASB issued SFAS 143 - "Accounting for Asset Retirement Obligations". We adopted SFAS 143 as from January 1, 2003, as a consequence an additional $26 for asset retirement obligations was recorded as "Others - long-term liabilities", a net increase of $11 in mine development costs was registered within "Property, plant and equipment" and a resulting change of $10 was registered as "Change in Accounting Practice for Asset Retirement Obligations" on the Statement of Income, net of income tax ($15 gross of deferred income tax). Over time the liabilities will be accreted for the change in their present value and initial capitalized costs will be depleted over the useful lives of the related assets.

5 Recently-issued accounting pronouncements

In June 2002, the FASB has issued SFAS 146 - "Accounting for Costs Associated with Exit or Disposal Activities". The standard requires companies to recognize costs associated with exit or disposal activities when they are incurred rather than at the date of a commitment to an exit or disposal plan. SFAS 146 is to be applied prospectively to exit or disposal activities initiated after December 31, 2002. We adopted SFAS 146 as from January 1, 2003. We have not committed to disposal of or disposed of any significant activities since adoption.

In November 2002 the FASB issued FIN 45 - "Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others". The Interpretation elaborates on the existing disclosure requirements for most guarantees, including loan guarantees such as standby letters of credit. It also clarifies that at the time a company issues a guarantee, the company must recognize an initial liability for the fair value, or market value, of the obligations it assumes under that guarantee and must disclose that information in its interim and annual financial information. The initial recognition and initial measurement provisions apply on a prospective basis to guarantees issued or modified after December 31, 2002, regardless of the guarantor’s fiscal year-end. The disclosure requirements in the Interpretation, applicable as from December 31, 2002 are disclosed in Note 9. We have not issued any material guarantees sinc e December 31, 2002.

F - 9


Back to Contents

In January 2003, FASB issued Interpretation No. 46 (FIN 46) – Consolidation of Variable Interest Entities. FIN 46 provides guidance on when certain entities should be consolidated or the interests in those entities should be disclosed by enterprises that do not control them through majority voting interest. This interpretation applies immediately to variable interest entities created after January 31, 2003. We do not have any entities or transactions which are subject to the requirements of FIN 46 and does not expect FIN 46 to have a material impact on our financial statements.

In April 2003, FASB issued Statement of Financial Accounting Standards No. 149, an amendment of SFAS 133 on Derivative Instruments and Hedging Activities (“SFAS 149”). This statement amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts (collectively referred to as derivatives) and for hedging activities under SFAS 133. This statement is effective for contracts entered into or modified after June 30, 2003, except as stated in the following sentence and for hedging relationships designated after June 30, 2003. The provisions of this statement that relate to Statement 133 Implementation Issues that have been effective for fiscal quarters that began prior to June 15, 2003, should continue to be applied in accordance with their respective effective dates. We are evaluating the impact of this standard.

In May 2003. FASB issued SFAS No. 150, Accounting For Certain Financial Instruments with Characteristics of both Liabilities and Equity (“SFAS 150”) this Statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). The Board decided to make this statement effective shortly after issuance for contracts created or modified after it is issued and for existing contracts at the beginning of the first interim period beginning after June 15, 2003. We have not created or modified any such contracts since June 15, 2003.

6 Income taxes

Income taxes in Brazil comprise federal income tax and social contribution, which is an additional federal tax. The statutory enacted tax rates applicable in the periods presented are as follows:

  Six months ended June 30 - %  
 
 
  2003   2002  
 
 
 
Federal income tax 25   25  
Social contribution 9   9  
 
 
 
Composite tax rate 34   34  
 
 
 

F - 10


Back to Contents

The amount reported as income tax expense in our consolidated financial information is reconciled to the statutory rates as follows:

              Six months  
      Quarter   ended June 30  
 
 
 
  2nd   1st   2nd          
  2003   2003   2002   2003   2002  
 
 
 
 
 
 
Income before income taxes, equity results and minority interests 610   359   (65 ) 969   196  
 
 
 
 
 
 
Federal income tax and social contribution expense at statutory enacted rates (207 ) (122 ) 22   (329 ) (67 )
Adjustments to derive effective tax rate:                    
Tax benefit on interest attributed to stockholders 59   63   (3 ) 122   43  
Exempt foreign income (expenses) (26 ) (16 ) 75   (42 ) 92  
Tax incentives 40   -   (5 ) 40   2  
Valuation allowance -   9   (3 ) 9   6  
Other non-taxable gains (losses) (26 ) (5 ) 13   (31 ) 10  
Adjustment to reflect expected annual effective tax rate -   -   30   -   24  
 
 
 
 
 
 
Federal income tax and social contribution expense in consolidated statements of income (160 ) (71 ) 129   (231 ) 110  
 
 
 
 
 
 

We have certain tax incentives relative to our iron ore and manganese operations in Carajás and relative to alumina in Barcarena. The incentives relative to iron ore and manganese comprise full income tax exemption on defined production levels up to 2005 and partial exemption up to 2013. Both incentives relative to alumina expires in 2010. An amount equal to the tax saving must be appropriated to a reserve account within stockholders’ equity and may not be distributed in the form of cash dividends

7     Inventories

  June 30, 2003   December 31, 2002  
 
 
 
Finished products        
      Iron ore and pellets 94   86  
      Manganese 19   24  
      Ferroalloys 42   27  
      Alumina 23   15  
      Others 16   12  
Spare parts and maintenance supplies 153   128  
 
 
 
  347   292  
 
 
 

 

F - 11


Back to Contents

8      Investments

                                                                                        Quoted  
  June 30, 2003   Investments   Goodwill   Equity Adjustments   Dividends received   market  
 
 
 
 
 
 
 
                                                      Six months         Six months   June 30,   
                Net                       Quarter   ended June 30   Quarter   ended June 30    
                income                      
 
 
 



 
 
  Participation in   Net   for the   June 30,     December   June 30,     December   2nd     1st   2nd             2nd     1st   2nd                
  capital(%)   equity   period   2003     31, 2002   2003     31, 2002   2003     2003   2002   2003     2002   2003     2003   2002   2003     2002   2003  
 
 
 
 
   
 
   
 
   
 
 
   
 
   
 
 
   
 
 
Investments in affiliated companies and joint ventures, unless otherwise started
  voting   total                                                                                  
Steel                                                                                          
Usinas Siderúrgicas de Minas Gerais S.A - USIMINAS
  22.99   11.46   175   174   20     -   -     -   10     10   (11)   20     (8 ) -     -   -   -     2   84  
Companhia Siderúrgica de Tubarão - CST (1)
  24.93   28.02   368   47   103     27   -     -   6     6   2   12     (5 ) -     5   -   5     -   247  
California Steel Industries Inc. - CSI   50.00   50.00   212   5   106     107   -     -   -     3   7   3     6   3     -   -   3     -   -  
SIDERAR (costs $24) - available for sale investments
  4.85   4.85   -   -   48     30   -     -   -     -   -   -     -   -     -   -   -     -   48  
                   
   
 
   
 
   
 
 
   
 
   
 
 
   
     
                    277     164   -     -   16     19   (2 ) 35     (7 ) 3     5   -   8     2      
Aluminum and bauxite
                                                                                         
Mineração Rio do Norte S.A. - MRN
  40.00   40.00   417   24   167     162   -     -   6     4   15   10     19   -     5   10   5     23   -  
Valesul Alumínio S.A. - VALESUL
  54.51   54.51   92   9   50     39   -     -   1     4   3   5     4   3     -   -   3     -   -  
Alumínio Brasileiro S.A. - ALBRAS
  51.00   51.00   172   156   88     -   -     -   40     39   (9 ) 79     -   -     -   -   -     -   -  
Alumina do Norte do Brasil S.A. -ALUNORTE (Consolidated as from June 30, 2002, after acquisition of control)
  62.09   57.03           -     -   -     -   -     -   (28 )       (23 ) -     -   -   -     -   -  
                   
   
 
   
 
   
 
 
   
 
   
 
 
   
     
                    305     201   -     -   47     47   (19 ) 94     -   3     5   10   8     23      
Iron ore and pellets                                                                                          
Caemi Mineração e Metalurgia S.A.
  50.00   16.86   635   71   107     77   -     -   7     5   -   12     1   -     -   3   -     3   112  
Companhia Nipo-Brasileira de Pelotização NIBRASCO
  51.11   51.00   28       14     12   -     -   (1 )   1   2   -     1   -     -   -   -     -   -  
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS
  51.00   50.89   34   5   17     14   -     -   2     1   2   3     3   -     2   -   2     1   -  
Companhia Coreano-Brasileira de Pelotização - KOBRASCO
  50.00   50.00           -     -   -     -   -     -   (3 ) -     (2 ) -     -   -   -     -   -  
Companhia Ítalo-Brasileira de Pelotização - ITABRASCO
  51.00   50.90   23   3   12     9   -     -   1     -   1   1     2   1     -   -   1     -   -  
Gulf Industrial Investment Company - GIIC
  50.00   50.00   75   11   38     37   -     -   4     2   1   6     3   -     5   -   5     6   -  
SAMARCO Mineração S.A. - SAMARCO   50.00   50.00   395   84   198     154   37     30   23     19   (3 ) 42     8   25     14   17   39     17   -  
Minas da Serra Gera S.A - MSG
  51.00   51.00   27   4   14     9   -         1     1   2   2     3   1     -   -   1     1   -  
Others   -   -   -   -   15     12   -                   1   -     1   -     -   -   -     -   -  
                   
   
 
   
 
   
 
 
   
 
   
 
 
   
     
                    415     324   37     30   37     29   3   66     20   27     21   20   48     28      
Others                                                                                          
Fertilizantes Fosfatados S.A. - FOSFERTIL (2)
  10.96   11.12   264   48   29     25   -     -   2     3   -   5     2   2     5   -   7     2   55  
Others   -   -           26     15   -     -   (1 )   3   (26 ) 2     (25 ) 1     -   -   1     -   -  
                   
   
 
   
 
   
 
 
   
 
   
 
 
   
     
                    55     40   -     -   1     6   (26 ) 7     (23 ) 3     5   -   8     2      
                   
   
 
   
 
   
 
 
   
 
   
 
 
   
     
                    1,052     729   37     30   101     101   (44 ) 202     (10 ) 36     36   30   72     55      
                   
   
 
   
 
   
 
 
   
 
   
 
 
   
     
Balance / Change in provision for losses on equity investments:
                                                                                         
Alumínio Brasileiro S.A. - ALBRAS
                  -     (1 ) -     -   -     1   (18 ) 1     (12 ) -     -   -   -     -   -  
Companhia Ferroviária do Nordeste - CFN
                  -     -   -     -   (2 )   -   (1 ) (2 )   (2 ) -     -   -   -     -   -  
Companhia Coreano-Brasileira de Pelotização - KOBRASCO
                  (10 )   (16 ) -     -   6     3   (5 ) 9     (5 ) -     -   -   -     -   -  
Ferroban - Ferrovias Bandeirantes S.A.
                  -     -   -     -   -     -   -   -     (2 ) -     -   -   -     -   -  
Ferrovia Centro-Atlântica S.A. - FCA
                  -     -   -     -   (73 )   (11 ) (7 ) (84     (10 ) -     -   -   -     -   -  
MRS Logística S.A
                  (2 )   (6 ) -     -   3     1   (7 ) 4     (7 ) -     -   -   -     -   -  
CSN Aceros                   (5 )   (4 ) -     -         (1 ) -   (1 )   -   -     -   -   -     -   -  
                   
   
 
   
 
   
 
 
   
 
   
 
 
   
     
                    (17 )   (27 ) -     -   (66 )   (7 ) (38 ) (73 )   (38 ) -     -   -   -     -      
                   
   
 
   
 
   
 
 
   
 
   
 
 
   
     
Total                   1,035     702 37     30   35     94   (82)   129     (48 ) 36     36   30   72     55      
                   
   
 
   
 
   
 
 
   
 
   
 
 
   
     
   
(1) During the quarter ended June 30, 2003 CVRD acquired an additional 4.42% of the voting shares and 5.64% of the preferred shares, representing 5.17% of CST's total capital for US$ 60.
(2) We have significant influence through a shareholders` agreement.

 

F - 12


Back to Contents

9 Commitments and contingencies
   
(a) At June 30, 2003, we had extended guarantees for borrowings obtained by affiliates and joint ventures in the amount of $484, of which $350 is denominated in United States dollars and the remaining $134 in local currency, as follows:
   
    Amount of   Denominated       Final   Counter
Affiliate or Joint Venture   guarantee   currency   Purpose   maturity   guarantees

 
 
 
 
 
ALBRAS   267   US$   Debt guarantee   2007   None
    44   R$   Debt guarantee   2010   None
FCA   51   US$   Debt guarantee   2009   None
    84   R$   Debt guarantee   2012   None
SEPETIBA TECON   18   US$   Debt guarantee   2005   None
    5   R$   Debt guarantee   2012   None
SAMARCO   12   US$   Debt guarantee   2020   None
VALESUL   1   R$   Debt guarantee   2006   None
                    Collateral
NIBRASCO   2   US$   Debt guarantee   2004   Pledge
   
               
    484                
   
               

We expect no losses to arise as a result of the above guarantees. We have made no charges for extending these guarantees except in the case of Albras and Samarco.

(b) CVRD and its subsidiaries are defendants in numerous legal actions in the normal course of business. Based on the advice of our legal counsel, management believes that the provision made against contingent losses is sufficient to cover probable losses in connection with such actions.

The provision for contingencies and the related judicial deposits are composed as follows:

  June 30, 2003   December 31, 2002  
 
 
 
  Provision for   Judicial   Provision for   Judicial  
  contingencies   deposits   contingencies   deposits  
 
 
 
 
 
Labor claims 156   68   109   52  
Civil claims 123   43   95   32  
Tax - related actions 297   349   220   153  
Others 1   2   4   2  
 
 
 
 
 
  577   462   428   239  
 
 
 
 
 

Labor - related actions principally comprise employee claims for (i) payment of time spent travelling from their residences to the work-place, (ii) additional payments for alleged dangerous or unhealthy working conditions and (iii) various other matters, often in connection with disputes about the amount of indemnities paid upon dismissal.

Civil actions principally relate to claims made against us by contractors in connection with losses alleged to have been incurred by them as a result of various past government economic plans during which full indexation of contracts for inflation was not permitted.

Tax - related actions principally comprise our challenges of changes in basis of calculation and rates of certain revenue taxes and of the tax on financial movements – CPMF.

We continue to vigorously pursue our interests in all the above actions but recognize that probably we will incur some losses in the final instance, for which we have made provisions.

F - 13


Back to Contents

Our judicial deposits are made as required by the courts for us to be able to enter or continue a legal action. When judgment is favorable to us, we receive the deposits back; when unfavorable, the deposits are delivered to the prevailing party. The increase of $196 for tax deposits relates to an action in which we challenged the annual limitation on use our tax loss carryforward.

Contingencies settled in the three-month period ended June 30, 2003, and 2002 and March 31, 2003 aggregated $32, $28 and $21, respectively, and additional provisions aggregated $18, $74 and $30, respectively.

(c) We are defendants in two actions seeking substantial compensatory damages brought by the Municipality of Itabira, State of Minas Gerais, which we believe are without merit. Due to the remote likelihood that any loss will arise therefrom no provision has been made in the financial information with respect to these two actions.
   
(d) We are committed under a take-or-pay agreement to take annual delivery of approximately 207,060 metric tons per year of aluminum from ALBRAS at market prices. This estimate is based on 51% of ALBRAS expected production and, at a market price of $1,366.00 per metric ton at June 30, 2003, represents an annual commitment of $283. Actual take from Albras was $67, $71 and $65 during the three-month period ended June 30, 2003 and 2002 and March 31, 2003, respectively.
   
(e) We and BNDES entered into a contract, known as the Mineral Risk Contract, in March 1997, relating to prospecting authorizations for mining regions where drilling and exploration are still in their early stages. The Mineral Risk Contract provides for the joint development of certain unexplored mineral deposits in approximately two million identified hectares of land in the Carajás region, as well as proportional participation in any financial benefits earned from the development of such resources. Iron ore and manganese deposits already identified and subject to development are specifically excluded from the Mineral Risk Contract.

Pursuant to the Mineral Risk Contract, we and BNDES each agreed to provide $205, which represents half of the $410 in expenditures estimated as necessary to complete geological exploration and mineral resource development projects in the region over a period of five years. This period was extended for an additional two years. We oversee these projects and BNDES advances us half of our costs on a quarterly basis. Under the Mineral Risk Contract, as of June 30, 2003, both we and BNDES had remaining commitments to contribute an additional $54 towards exploration and development activities. In the event that either of us wishes to conduct further exploration and development after having spent such $205, the contract provides that each party may either choose to match the other party’s contributions, or may choose to have its financial interest proportionally diluted. If a party’s participation in the project is diluted to an amount lower than 40% of the amount invested in connection with exploration and development projects, then the Mineral Risk Contract provides that the diluted party will lose (1) all the rights and benefits provided for in the Mineral Risk Contract and (2) any amount previously contributed to the project.

Under the Mineral Risk Contract, BNDES has agreed to compensate us through a finder’s fee production royalty on their share of mineral resources that are discovered and placed into production. This finder’s fee is equal to 3.5% of the revenues derived from the sale of gold, silver and platinum group metals and 1.5% of the revenues derived from the sale of other minerals, including copper, except for gold and other minerals discovered at Serra Leste, for which the finder’s fee is equal to 6.5% of revenues.

(f) At the time of our privatization in 1997, we issued shareholder revenue interests known in Brazil as "debentures" to our then-existing shareholders, including the Brazilian Government. The terms of the "debentures", were set to ensure that our pre-privatization shareholders, including the Brazilian Government, would participate alongside us in potential future financial benefits that we are able to derive from exploiting our mineral resources.
   
(g) At June 30, 2003 we have provided $54 for environmental liabilities and asset retirement obligations.

F - 14


Back to Contents

We use various judgments and assumptions when measuring our environmental liabilities and asset retirement obligations. Changes in circumstances, law or technology may affect our estimates and we periodically review the amounts accrued and adjust them as necessary. Our accruals do not reflect unasserted claims because we are currently not aware of any such issues. Also the amounts provided are not reduced by any potential recoveries under cost sharing, insurance or indemnification arrangements because such recoveries are considered uncertain.

10 Segment and geographical information

In 1999 we adopted SFAS 131 “Disclosures about Segments of an Enterprise and Related Information” with respect to the information we present about our operating segments. SFAS 131 introduced a “management approach” concept for reporting segment information, whereby financial information is required to be reported on the basis that the top decision-maker uses such information internally for evaluating segment performance and deciding how to allocate resources to segments. Our business segments are currently organized as follows:

Ferrous products – comprises iron ore mining and pellet production, as well as the Northern and Southern transportation systems, including railroads, ports and terminals, as they pertain to mining operations. Manganese mining and ferroalloys are also included in this segment.

Non-ferrous products – comprises the production of gold and other non-ferrous minerals.

Logistics – comprises our transportation systems as they pertain to operation of our ships, ports and railroads for third-party cargos.

Holdings – divided into the following sub-groups:

Aluminum - comprises aluminum trading activities, alumina refining and investments joint ventures and affiliates engaged in bauxite mining and aluminum metal smelting.
   
Steel - comprises our investments in joint ventures and affiliates operating in the steel industry.
   
Others - comprises our investments in joint ventures and affiliates engaged in other businesses.
   

Information presented to top management with respect to the performance of each segment is generally derived directly from the accounting records maintained in accordance with Brazilian corporate law together with certain minor inter-segment allocations.

F - 15


Back to Contents

Consolidated net income and principal assets are reconciled as follows:

Results by segment - before eliminations
  2nd Quarter 2003  

  Combined          

              Holdings          

      Non                          
  Ferrous   ferrous   Logistics   Aluminum   Steel   Others   Eliminations   Consolidated  
 
 
 
 
 
 
 
 
 
Gross revenues - Export 1,115   18   18   158   -   -   (495 ) 814  
Gross revenues - Domestic 279   22   108   41   -   -   (45 ) 405  
Cost and expenses (1,039 ) (40 ) (68 ) (175 ) 5   2   540   (775 )
Depreciation, depletion and amortization (45 ) (2 ) (3 ) (4 ) -   -   -   (54 )
Pension plan (2 ) -   -   -   -   -   -   (2 )
 
 
 
 
 
 
 
 
 
Operating profit 308   (2 ) 55   20   5   2   -   388  
Financial income 51   (1 ) 5   3   2   -   (31 ) 29  
Financial expenses (85 ) -   (2 ) (7 ) (1 ) -   31   (64 )
Foreign exchange and monetary losses, net 185   14   (12 ) 72   2   (4 ) -   257  
Equity in earnings 44   -   (72 ) 47   16   -   -   35  
Income taxes (139 ) 1   1   (24 ) 1   -   -   (160 )
Minority interests (1 ) (3 ) -   (25 ) -   -   -   (29 )
 
 
 
 
 
 
 
 
 
Net income 363   9   (25 ) 86   25   (2 ) -   456  
 
 
 
 
 
 
 
 
 
                                 
Sales classified by geographic destination:                                
Export market                                
America, except United States 121   -   4   36   -   -   (84 ) 77  
United States 70   2   -   17   -   -   (47 ) 42  
Europe 491   14   10   45   -   -   (185 ) 375  
Middle East/Africa/Oceania 68   -   1   -   -   -   (14 ) 55  
Japan 131   2   2   47   -   -   (60 ) 122  
Asia, other than Japan 234   -   1   13   -   -   (105 ) 143  
 
 
 
 
 
 
 
 
 
  1,115   18   18   158   -   -   (495 ) 814  
Domestic market 279   22   108   41   -   -   (45 ) 405  
 
 
 
 
 
 
 
 
 
  1,394   40   126   199   -   -   (540 ) 1,219  
 
 
 
 
 
 
 
 
 
Assets:                                
Property, plant and equipment, net 3,103   634   212   522   -   31   -   4,502  
Capital expenditures 177   94   17   20   -   -   -   308  
Investments in affiliated companies and joint ventures and other investments, net of provision for losses 459   -   2   305   277   29   -   1,072  
 
 
 
 
 
 
 
 
 
Capital employed 2,875   158   245   486   19   10   -   3,793  

F - 16


Back to Contents

Operating profit by product – after eliminations

 
2nd Quarter 2003
       

                               Impairment/                
Revenues
    Gain on sale    

(1)
  of property, Depreciation,  
            Cost and   plant and depletion and Operating
Export Domestic Total expenses Net equipment amortization profit
 
 
 
 
 
 
 
 
 
Ferrous                                
Iron ore 458   135   593   (301 ) 292   -   (20 ) 272  
Pellets 118   50   168   (141 ) 27   (12 ) (4 ) 11  
Manganese 14   2   16   (3 ) 13   -   (1 ) 12  
Ferroalloys 46   27   73   (51 ) 22   -   (2 ) 20  
 
 
 
 
 
 
 
 
 
  636   214   850   (496 ) 354   (12 ) (27 ) 315  
Non ferrous                                
Gold 7   -   7   (7 ) -   -   (2 ) (2 )
Potash -   21   21   (12 ) 9   -   (1 ) 8  
Kaolin 13   1   14   (10 ) 4   -   -   4  
 
 
 
 
 
 
 
 
 
  20   22   42   (29 ) 13   -   (3 ) 10  
Aluminum                                
Alumina 65   39   104   (88 ) 16   -   (4 ) 12  
Aluminum 74   4   78   (68 ) 10   -   -   10  
Bauxite 6   -   6   (6 ) -   -   -   -  
 
 
 
 
 
 
 
 
 
  145   43   188   (162 ) 26   -   (4 ) 22  
Logistics                                
Railroads -   79   79   (27 ) 52   -   (16 ) 36  
Ports -   38   38   (32 ) 6   -   (2 ) 4  
Ships 13   8   21   (21 ) -   -   -   -  
 
 
 
 
 
 
 
 
 
  13   125   138   (80 ) 58   -   (18 ) 40  
Others -   1   1   2   3   -   (2 ) 1  
 
 
 
 
 
 
 
 
 
  814   405   1,219   (765 ) 454   (12 ) (54 ) 388  
 
 
 
 
 
 
 
 
 

(1) Cost and expenses include contingency provisions of $16.

F - 17


Back to Contents

Results by segment - before eliminations

                          1st Quarter 2003  

                    Combined        

                    Holdings

Non          
Ferrous ferrous Logistics Aluminum Steel Others Eliminations Consolidated  
 
 
 
 
 
 
 
 
 
Gross revenues - Export 1,080   23   21   149   -   -   (476 ) 797  
Gross revenues - Domestic 258   24   78   37   -   -   (41 ) 356  
Cost and expenses (1,001 ) (38 ) (61 ) (159 ) 1   (3 ) 517   (744 )
Depreciation, depletion and amortization (36 ) (3 ) (2 ) (2 ) -   -   -   (43 )
Pension plan (3 ) -   -   -   -   -   -   (3 )
 
 
 
 
 
 
 
 
 
Operating profit 298   6   36   25   1   (3 ) -   363  
Financial income 45   1   3   3   -   1   (25 ) 28  
Financial expenses (96 ) (2 ) (1 ) (5 ) (3 ) -   25   (82 )
Foreign exchange and monetary losses, net 25   5   (3 ) 23   -   -   -   50  
Equity in earnings 33   -   (11 ) 48   19   5   -   94  
Income taxes (66 ) (1 ) (1 ) (2 ) (1 ) -   -   (71 )
Change in accounting pratice for asset retirement                                
      obligations (note 4) (10 ) -   -   -   -   -   -   (10 )
Minority interests -   (2 ) -   (16 ) -   -   -   (18 )
 
 
 
 
 
 
 
 
 
Net income 229   7   23   76   16   3   -   354  
 
 
 
 
 
 
 
 
 
                                 
Sales classified by geographic destination:                                
Export market                                
America, except United States 116   -   14   31   -   -   (72 ) 89  
United States 101   4   -   2   -   -   (50 ) 57  
Europe 440   17   4   87   -   -   (170 ) 378  
Middle East/Africa/Oceania 51   -   3   -   -   -   (16 ) 38  
Japan 111   1   -   23   -   -   (49 ) 86  
Asia, other than Japan 261   1   -   6   -   -   (119 ) 149  
 
 
 
 
 
 
 
 
 
  1,080   23   21   149   -   -   (476 ) 797  
Domestic market 258   24   78   37   -   -   (41 ) 356  
 
 
 
 
 
 
 
 
 
  1,338   47   99   186   -   -   (517 ) 1,153  
 
 
 
 
 
 
 
 
 
Assets:                                
Property, plant and equipment, net 2,563   464   162   430   -   27   -   3,646  
Capital expenditures 91   51   32   23   -   1   -   198  
Investments in affiliated companies and joint ventures and                                
      other investments, net of provision for losses 437   -   (7 ) 233   148   28   -   839  
 
 
 
 
 
 
 
 
 
Capital employed 2,521   138   188   405   22   10   -   3,284  

F - 18


Back to Contents

Operating profit by product - after eliminations

                        1st Quarter 2003  
 
 
              Impairment/          
              Gain on sale          
  Revenues   (1)       of property,   Depreciation,      
 
  Cost and       plant and   depletion and   Operating  
  Export   Domestic   Total   expenses   Net   equipment   amortization   profit  
 
 
 
 
 
 
 
 
 
Ferrous                                
Iron ore 421   126   547   (267 ) 280  
-
  (18 ) 262  
Pellets 152   47   199   (168 ) 31  
-
  (3 ) 28  
Manganese 9   2   11   (5 ) 6  
-
  -   6  
Ferroalloys 47   17   64   (54 ) 10  
-
  (2 ) 8  
 
 
 
 
 
 
 
 
 
  629   192   821   (494 ) 327  
-
  (23 ) 304  
Non ferrous                                
Gold 9   -   9   (8 ) 1  
-
  -   1  
Potash -   21   21   (12 ) 9  
-
  (1 ) 8  
Kaolin 13   3   16   (10 ) 6  
-
  (1 ) 5  
 
 
 
 
 
 
 
 
 
  22   24   46   (30 ) 16  
-
  (2 ) 14  
Aluminum                                
Alumina 59   34   93   (73 ) 20  
-
  (2 ) 18  
Aluminum 70   -   70   (66 ) 4  
-
  -   4  
Bauxite 4   -   4   (4 ) -  
-
  -   -  
 
 
 
 
 
 
 
 
 
  133   34   167   (143 ) 24  
-
  (2 ) 22  
Logistics                                
Railroads -   66   66   (22 ) 44  
-
  (14 ) 30  
Ports -   28   28   (9 ) 19  
-
  (2 ) 17  
Ships 13   8   21   (39 ) (18 )
-
  -   (18 )
 
 
 
 
 
 
 
 
 
  13   102   115   (70 ) 45  
-
  (16 ) 29  
Others -   4   4   (10 ) (6 )
-
  -   (6 )
 
 
 
 
 
 
 
 
 
  797   356   1,153   (747 ) 406  
-
  (43 ) 363  
 
 
 
 
 
 
 
 
 
   
(1) Cost and expenses include contingency provisions of $9.

 

F - 19


Back to Contents

Results by segment - before eliminations

                          2nd Quarter 2002  
 
 
                  Combined          
 
         
                     
Holdings
         
             
         
      Non       (1)                  
  Ferrous   ferrous   Logistics   Aluminum   Steel   Others   Eliminations   Consolidated  
 
 
 
 
 
 
 
 
 
Gross revenues - Export 1,052   42   9   99   -   -   (482 ) 720  
Gross revenues - Domestic 269   26   98   -   -   2   (50 ) 345  
Cost and expenses (933 ) (46 ) (82 ) (103 ) (24 ) (11 ) 532   (667 )
Depreciation, depletion and amortization (45 ) (13 ) (3 ) (1 ) -   1   -   (61 )
Pension plan (3 ) -   -   -   -   -   -   (3 )
 
 
 
 
 
 
 
 
 
Operating profit 340   9   22   (5 ) (24 ) (8 ) -   334  
Financial income 52   -   3   3   1   -   (15 ) 44  
Financial expenses (126 ) (1 ) (2 ) -   (3 ) -   15   (117 )
Foreign exchange and monetary losses, net (291 ) (19 ) (16 ) -   -   -   -   (326 )
Equity in earnings (4 ) -   (37 ) (37 ) (2 ) (2 ) -   (82 )
Income taxes 130   -   -   (1 ) -   -   -   129  
Minority interests 1   3   -   -   -   -   -   4  
 
 
 
 
 
 
 
 
 
Net income 102   (8 ) (30 ) (40 ) (28 ) (10 ) -   (14 )
 
 
 
 
 
 
 
 
 
                                 
Sales classified by geographic destination:                                
Export market                                
America, except United States 153   -   7   6   -   -   (100 ) 66  
United States 58   16   -   1   -   -   (45 ) 30  
Europe 458   26   -   81   -   -   (187 ) 378  
Middle East/Africa/Oceania 42   -   -   -   -   -   (7 ) 35  
Japan 130   -   -   -   -   -   (61 ) 69  
Asia, other than Japan 211   -   2   11   -   -   (82 ) 142  
 
 
 
 
 
 
 
 
 
  1,052   42   9   99   -   -   (482 ) 720  
Domestic market 269   26   98   -   -   2   (50 ) 345  
 
 
 
 
 
 
 
 
 
  1,321   68   107   99   -   2   (532 ) 1,065  
 
 
 
 
 
 
 
 
 
Assets:                                
Property, plant and equipment, net 2,700   392   252   410   -   92   -   3,846  
Capital expenditures 143   15   17   -   -   (3 ) -   172  
Investments in affiliated companies and joint ventures and other investments, net of provision for losses 540   -   (2 ) 174   142   33   -   887  
 
 
 
 
 
 
 
 
 
Capital employed 2,577   345   248   266   18   38   -   3,492  
   
(1) Control of Alunorte was acquired in June 2002 and it was consolidated from then.

 

F - 20


Back to Contents

Operating profit by product – after eliminations

                        2nd Quarter 2002  
 














 
                      Impairment/          
                  Gain on sale          
          Revenues           of property,   Depreciation,      
 




  Cost and       plant and   depletion and   Operating  
  Export   Domestic   Total   expenses   Net   equipment   amortization   profit  
 
 
 
 
 
 
 
 
 
Ferrous                                
Iron ore 433   129   562   (239 ) 323   -   (20 ) 303  
Pellets 100   42   142   (151 ) (9 ) -   (4 ) (13 )
Manganese 8   1   9   (12 ) (3 ) -   (1 ) (4 )
Ferroalloys 33   17   50   (30 ) 20   -   (3 ) 17  
 
 
 
 
 
 
 
 
 
  574   189   763   (432 ) 331   -   (28 ) 303  
Non ferrous                                
Gold 35   -   35   (21 ) 14   -   (5 ) 9  
Potash -   24   24   (20 ) 4   -   (1 ) 3  
Kaolin 7   2   9   (11 ) (2 ) -   (1 ) (3 )
 
 
 
 
 
 
 
 
 
  42   26   68   (52 ) 16   -   (7 ) 9  
Aluminum                                
Alumina 16   -   16   (21 ) (5 ) -   -   (5 )
Aluminum 74   -   74   (73 ) 1   -   -   1  
Bauxite 8   -   8   (9 ) (1 ) -   -   (1 )
 
 
 
 
 
 
 
 
 
  98   -   98   (103 ) (5 ) -   -   (5 )
Logistics                                
Railroads -   72   72   (28 ) 44   5   (20 ) 29  
Ports -   39   39   (29 ) 10   -   (3 ) 7  
Ships 6   14   20   (30 ) (10 ) 1   (2 ) (11 )
 
 
 
 
 
 
 
 
 
  6   125   131   (87 ) 44   6   (25 ) 25  
Others -   5   5   (2 ) 3   -   (1 ) 2  
 
 
 
 
 
 
 
 
 
  720   345   1,065   (676 ) 389   6   (61 ) 334  
 
 
 
 
 
 
 
 
 

F - 21


Back to Contents

Results by segment - before eliminations

                      Six months ended June 30, 2003  
 














 
                      Combined          
             




         
                      Holdings          
             




         
  Ferrous   Non
ferrous
  Logistics   Aluminum   Steel   Others   Eliminations   Consolidated  
 
 
 
 
 
 
 
 
 
Gross revenues - Export 2,195   41   39   307   -   -   (971 ) 1,611  
Gross revenues - Domestic 537   46   186   78   -   -   (86 ) 761  
Cost and expenses (2,040 ) (78 ) (129 ) (334 ) 6   (1 ) 1,057   (1,519 )
Depreciation, depletion and amortization (81 ) (5 ) (5 ) (6 ) -   -   -   (97 )
Pension plan (5 ) -   -   -   -   -   -   (5 )
 
 
 
 
 
 
 
 
 
Operating profit 606   4   91   45   6   (1 ) -   751  
Financial income 96   -   8   6   2   1   (56 ) 57  
Financial expenses (181 ) (2 ) (3 ) (12 ) (4 ) -   56   (146 )
Foreign exchange and monetary losses, net 210   19   (15 ) 95   2   (4 ) -   307  
Equity in earnings 78   -   (83 ) 95   35   4   -   129  
Income taxes (205 ) -   -   (26 ) -   -   -   (231 )
Change in accounting pratice for asset
retirement obligations (note 4)
(10 ) -   -   -   -   -   -   (10 )
Minority interests (1 ) (5 ) -   (41 ) -   -   -   (47 )
 
 
 
 
 
 
 
 
 
Net income 593   16   (2 ) 162   41   -   -   810  
 
 
 


 
 
 
 
 
                                 
Sales classified by geographic destination:                                
Export market                                
America, except United States 237   -   18   67   -   -   (156 ) 166  
United States 171   6   -   19   -   -   (97 ) 99  
Europe 931   31   14   132   -   -   (355 ) 753  
Middle East/Africa/Oceania 119   -   4   -   -   -   (30 ) 93  
Japan 242   3   2   70   -   -   (109 ) 208  
Asia, other than Japan 495   1   1   19   -   -   (224 ) 292  
 
 
 
 
 
 
 
 
 
  2,195   41   39   307   -   -   (971 ) 1,611  
Domestic market 537   46   186   78   -   -   (86 ) 761  
 
 
 
 
 
 
 
 
 
  2,732   87   225   385   -   -   (1,057 ) 2,372  
 
 
 
 
 
 
 
 
 
Assets:                                
Property, plant and equipment, net 3,103   634   212   522   -   31   -   4,502  
Capital expenditures 268   145   49   43   -   1   -   506  
Investments in affiliated companies and joint ventures and other investments, net of provision for losses
459   -   2   305   277   29   -   1,072  
 
 
 
 
 
 
 
 
 
Capital employed 2,875   158   245   486   19   10   -   3,793  

F - 22


Back to Contents

Operating profit by product – after eliminations

  Six months ended June 30, 2003  
 














 
                      Impairment/          
  Revenues           Gain on sale          
 




  (1)       of property,   Depreciation,      
              Cost and       plant and   depletion and   Operating  
  Export   Domestic   Total   expenses   Net   equipment   amortization   profit  
 
 
 
 
 
 
 
 
 
Ferrous                                
Iron ore 879   261   1,140   (568 ) 572   -   (38 ) 534  
Pellets 270   97   367   (309 ) 58   (12 ) (7 ) 39  
Manganese 23   4   27   (8 ) 19   -   (1 ) 18  
Ferroalloys 93   44   137   (105 ) 32   -   (4 ) 28  
 
 
 
 
 
 
 
 
 
  1,265   406   1,671   (990 ) 681   (12 ) (50 ) 619  
Non ferrous                                
Gold 16   -   16   (15 ) 1   -   (2 ) (1 )
Potash -   42   42   (24 ) 18   -   (2 ) 16  
Kaolin 26   4   30   (20 ) 10   -   (1 ) 9  
 
 
 
 
 
 
 
 
 
  42   46   88   (59 ) 29   -   (5 ) 24  
Aluminum                                
Alumina 124   73   197   (161 ) 36   -   (6 ) 30  
Aluminum 144   4   148   (134 ) 14   -   -   14  
Bauxite 10   -   10   (10 ) -   -   -   -  
 
 
 
 
 
 
 
 
 
  278   77   355   (305 ) 50   -   (6 ) 44  
Logistics                                
Railroads -   145   145   (49 ) 96   -   (30 ) 66  
Ports -   66   66   (41 ) 25   -   (4 ) 21  
Ships 26   16   42   (60 ) (18 ) -   -   (18 )
 
 
 
 
 
 
 
 
 
  26   227   253   (150 ) 103   -   (34 ) 69  
Others -   5   5   (8 ) (3 ) -   (2 ) (5 )
 
 
 
 
 
 
 
 
 
  1,611   761   2,372   (1,512 ) 860   (12 ) (97 ) 751  
 
 
 
 
 
 
 
 
 

(1)  Cost and expenses include contingency provisions of $25.

F - 23


Back to Contents

Results by segment - before eliminations

  Six months ended June 30, 2002  
 














 
  Combined          
 










         
              Holdings          
             




         
      Non       (1)                  
  Ferrous   ferrous   Logistics   Aluminum   Steel   Others   Eliminations   Consolidated  
 
 
 
 
 
 
 
 
 
Gross revenues - Export 2,001   86   19   167   -   -   (867 ) 1,406  
Gross revenues - Domestic 485   43   179   -   -   3   (72 ) 638  
Cost and expenses (1,789 ) (95 ) (137 ) (165 ) (24 ) (11 ) 939   (1,282 )
Depreciation, depletion and amortization (98 ) (19 ) (9 ) (1 ) -   -   -   (127 )
Pension plan (6 ) -   -   -   -   -   -   (6 )
 
 
 
 
 
 
 
 
 
Operating profit 593   15   52   1   (24 ) (8 ) -   629  
Financial income 93   -   6   4   1   -   (27 ) 77  
Financial expenses (196 ) (3 ) (3 ) -   (4 ) -   27   (179 )
Foreign exchange and monetary losses, net (297 ) (18 ) (16 ) -   -   -   -   (331 )
Equity in earnings 14   -   (42 ) (12 ) (7 ) (1 ) -   (48 )
Income taxes 113   -   (1 ) (2 ) -   -   -   110  
Minority interests -   3   -   -   -   -   -   3  
 
 
 
 
 
 
 
 
 
Net income 320   (3 ) (4 ) (9 ) (34 ) (9 ) -   261  
 
 
 
 
 
 
 
 
 
                                 
Sales classified by geographic destination:                                
Export market                                
America, except United States 217   -   12   13   -   -   (125 ) 117  
United States 147   29   3   1   -   -   (85 ) 95  
Europe 851   55   2   142   -   -   (338 ) 712  
Middle East/Africa/Oceania 85   -   -   -   -   -   (11 ) 74  
Japan 243   1   -   -   -   -   (113 ) 131  
Asia, other than Japan 458   1   2   11   -   -   (195 ) 277  
 
 
 
 
 
 
 
 
 
  2,001   86   19   167   -   -   (867 ) 1,406  
Domestic market 485   43   179   -   -   3   (72 ) 638  
 
 
 
 
 
 
 
 
 
  2,486   129   198   167   -   3   (939 ) 2,044  
 
 
 
 
 
 
 
 
 
Assets:                                
Property, plant and equipment, net 2,700   392   252   410   -   92   -   3,846  
Capital expenditures 273   18   26   -   -   -   -   317  
                               
Investments in affiliated companies and joint ventures and other investments, net of provision for losses
540   -   (2 ) 174   142   33   -   887  
 
 
 
 
 
 
 
 
 
Capital employed 2,577   345   248   266   18   38   -   3,492  

(1)  Control of Alunorte was acquired in June 2002 and it was consolidated from then.

F - 24


Back to Contents

Operating profit by product – after eliminations

                      Six months ended June 30, 2002  
 










 
                      Impairment/          
                      Gain on sale          
      Revenues           of property,   Depreciation,      
 




  Cost and       plant and   depletion and   Operating  
  Export   Domestic   Total   expenses   Net   equipment   amortization   profit  
 
 
 
 
 
 
 
 
 
Ferrous                                
Iron ore 843   233   1,076   (519 ) 557   -   (46 ) 511  
Pellets 216   78   294   (268 ) 26   -   (5 ) 21  
Manganese 14   5   19   (14 ) 5   -   (2 ) 3  
Ferroalloys 66   39   105   (72 ) 33   -   (4 ) 29  
 
 
 
 
 
 
 
 
 
  1,139   355   1,494   (873 ) 621   -   (57 ) 564  
Non ferrous                                
Gold 69   -   69   (43 ) 26   -   (15 ) 11  
Potash -   40   40   (31 ) 9   -   (2 ) 7  
Kaolin 17   3   20   (17 ) 3   -   (2 ) 1  
 
 
 
 
 
 
 
 
 
  86   43   129   (91 ) 38   -   (19 ) 19  
Aluminum                                
Alumina 22   -   22   (25 ) (3 ) -   -   (3 )
Aluminum 134   -   134   (130 ) 4   -   -   4  
Bauxite 10   -   10   (11 ) (1 ) -   -   (1 )
 
 
 
 
 
 
 
 
 
  166   -   166   (166 ) -   -   -   -  
Logistics                                
Railroads -   144   144   (50 ) 94   -   (40 ) 54  
Ports -   60   60   (40 ) 20   -   (5 ) 15  
Ships 15   23   38   (43 ) (5 ) -   (4 ) (9 )
 
 
 
 
 
 
 
 
 
  15   227   242   (133 ) 109   -   (49 ) 60  
Others -   13   13   (25 ) (12 ) -   (2 ) (14 )
 
 
 
 
 
 
 
 
 
  1,406   638   2,044   (1,288 ) 756   -   (127 ) 629  
 
 
 
 
 
 
 
 
 

 

11 Derivative financial instruments

Volatility of interest rates, exchange rates and commodity prices are the main market risks to which we are exposed - all three are managed through derivative operations. These have the exclusive aim of reducing exposure to risk. We do not use derivatives for speculation purposes.

We monitor and evaluate our derivative positions on a regular basis and adjust our strategy in response to market conditions. We also periodically review the credit limits and credit worthiness of our counter-parties in these transactions. In view of the policies and practices established for operations with derivatives, management considers the occurrence of non-measurable risk situations as unlikely.

F - 25


Back to Contents

The asset (liability) balances at June 30, 2003, 2002 and March 31, 2003 and the movement in fair value of derivative financial instruments is as follows:

      Interest              
      rates              
  Gold   (libor)   Currencies   Alumina   Total  
 
 
 
 
 
 
                     
Unrealized gains (losses) at April 1, 2003 (10 ) (68 ) (1 ) 3   (76 )
Financial settlement -   10   -   -   10  
Gains (losses) in the period -   4   -   (3 ) 1  
Effect of exchange rate changes (1 ) (11 ) -   1   (11 )
 
 
 
 
 
 
Unrealized gains (losses) at June 30, 2003 (11 ) (65 ) (1 ) 1   (76 )
 
 
 
 
 
 
                     
Unrealized gains (losses) at January 1, 2003 (15 ) (60 ) (1 ) 3   (73 )
Financial settlement -   4   -   -   4  
Gains (losses) in the period 5   (8 ) -   -   (3 )
Effect of exchange rate changes -   (4 ) -   -   (4 )
 
 
 
 
 
 
Unrealized gains (losses) at March 31, 2003 (10 ) (68 ) (1 ) 3   (76 )
 
 
 
 
 
 
                     
Unrealized gains (losses) at April 1, 2002 (2 ) (25 ) (6 ) -   (33 )
Change in the period (1 ) 3   5   -   7  
Gains (losses) realized in the period -   (6 ) (1 ) -   (7 )
 
 
 
 
 
 
Unrealized gains (losses) at June 30, 2002 (3 ) (28 ) (2 ) -   (33 )
 
 
 
 
 
 
                     
Unrealized gains (losses) at January 1, 2003 (15 ) (60 ) (1 ) 3   (73 )
Financial settlement -   14   -   -   14  
Gains (losses) in the period 5   (4 ) -   (3 ) (2 )
Effect of exchange rate changes (1 ) (15 ) -   1   (15 )
 
 
 
 
 
 
Unrealized gains (losses) at June 30, 2003 (11 ) (65 ) (1 ) 1   (76 )
 
 
 
 
 
 
                     
Unrealized gains (losses) at January 1, 2002 7   (36 ) (4 ) -   (33 )
Change in the period (11 ) 21   3   -   13  
Gains (losses) realized in the period 1   (13 ) (1 ) -   (13 )
 
 
 
 
 
 
Unrealized gains (losses) at June 30, 2002 (3 ) (28 ) (2 ) -   (33 )
 
 
 
 
 
 

Realized and unrealized gains (losses) are included in our income statement under the following captions:

Gold – operating costs and expenses;
Interest rates – financial expenses;
Currencies – foreign exchange and monetary losses, net;
Alumina – operating costs and expenses.

F - 26


Back to Contents

Final maturity dates for the above instruments are as follows:

Gold
December 2006
Interest rates (libor)
May 2007
Currencies
May 2005
Alumina
Dec 2008

(a) Interest Rate and Exchange Rate Risk

Interest rate risks mainly relate to that part of the foreign debt borrowed at floating rates. The foreign currency debt is largely subject to fluctuations in the London Interbank Offered Rate - LIBOR. That portion of local currency denominated debt that is subject to floating rates is linked to the Long Term Interest Rate - TJLP, fixed quarterly by the Brazilian Central Bank. Since May 1998, we have used derivative instruments to protect ourselves against fluctuations in the LIBOR rate.

There is an exchange rate risk associated with our foreign currency denominated debt. On the other hand, 89% of our revenues are denominated in, or automatically indexed to, the U.S. dollar, while 49% of our costs are expressed in reais. This provides a natural hedge against any devaluation of the Brazilian real against the U.S. dollar. When events of this nature occur, the immediate negative impact on foreign currency denominated debt is offset over time by the positive effect of devaluation on future cash flows.

With the advent of a floating exchange rate regime in Brazil in January 1999, we adopted a strategy of monitoring market fluctuations, using derivatives to protect against specific risks from exchange rate variation.

From time to time we enter into foreign exchange derivative swap transactions seeking to change the characteristics of our real-denominated cash investments to US dollar-indexed instruments. The extent of such transactions depends on our perception of market and currency risk, but is never speculative in nature. All such operations are marked-to-market at each balance sheet date and the effect included in financial income or expense. During the three-month periods ended June 30, 2003, March 31, 2003 and June 30, 2002 and for the six-month periods ended June 30, 2003 and 2002 our use of such instruments was not significant.

(b) Commodity Price Risk

We also use derivative instruments to manage exposure to changing gold prices and to ensure an average minimum profit level for future and alumina production. However, they may also have the effect of eliminating potential gains on certain price increases in the spot market. We manage our contract positions actively, and the results are reviewed at least monthly, allowing adjustments to targets and strategy to be made in response to changing market conditions.

In the case of gold and alumina derivatives, our policy has been to settle all contracts through cash payments or receipts, without physical delivery of product.

F - 27


Back to Contents

12 Subsequent Events

Acquisition of Caemi

On July 18, 2003 the European Commission approved CVRD’s acquisition of 50% of the common shares and 40% of the preferred shares of Caemi Mineração e Metalurga S.A. (Caemi). Upon conclusion of the acquisition, the Company will detain all the common shares and 40% of the preferred shares of Caemi.

CVRD's Vale Overseas Places Bonds for US$ 300 at a 9.25% Yield

On August 1, 2003 a wholly owned subsidiary, Vale Overseas Limited issued US$300 in ten-year notes. The notes bear a coupon of 9.00% per year, payable semi-annually, and will be priced at 98.386% of their principal amount. The notes will be unsecured and unsubordinated obligations of Vale Overseas Limited and will be fully and unconditionally guaranteed by CVRD.

The Company expects to file a registration statement with the United States Securities and Exchange Commission (SEC) and to make its best efforts to exchange the notes for others registered with the SEC within 180 days of the closing date of the offering.

Additionally, on July 28, 2003, another wholly owned subsidiary, CVRD Finance Ltd. issued US$ 250 of 4.48% notes due 2013.

* * *

F - 28


Back to Contents

Supplemental Financial Information

The following information provides additional details in relation to the balance sheet and financial performance of equity investees as well as certain financial ratios.

EBITDA represents operating income plus depreciation, amortization and depletion plus impairment/gain on sale of property, plant and equipment plus dividends received from equity investees. EBITDA is not a US GAAP measurement and does not represent cash flow for the periods presented and should not be considered as an alternative to net income (loss), as an indicator of our operating performance or as an alternative to cash flow as a source of liquidity. Our definition of EBITDA may not be comparable with EBITDA as defined by other companies. Although EBITDA, as defined above, does not provide a US GAAP measure of operating cash flows, our management uses it to measure our operating performance and it is commonly used by financial analysts in evaluating our business.

S - 1


Back to Contents

Aluminum Area - Valesul (Additional information - Unaudited)  


Information   2003   2002  






      1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
     



















                                             
Quantity sold - external market  MT (thousand)   9   15           24   9   12   8   13   42  
Quantity sold - internal market  MT (thousand)   10   9           19   12   12   10   14   48  
     



















Quantity sold - total  MT (thousand)   19   24   -   -   43   21   24   18   27   90  
      



















                                             
Average sales price - external market  US$   1.505,49   1.516,01           1.512,07   1.467,44   1.481,49   1.485,09   1.413,67   1.459,01  
Average sales price - internal market  US$   1.933,02   1.970,53           1.950,79   1.906,21   1.865,52   1.779,65   1.801,29   1.837,32  
Average sales price - total  US$   1.730,60   1.685,82           1.705,61   1.720,97   1.663,20   1.654,96   1.618,98   1.661,77  
                                              
Long-term indebtedness, gross  US$   1   1           1   2   1   1   1   1  
Short-term indebtedness, gross  US$   1   1           1   1   1   -   1   1  
     



















Total indebtedness, gross US$   2   2   -   -   2   3   2   1   2   2  
      



















Stockholders' equity  US$   84   92           92   95   83   66   72   72  
      



















                                             
EBITDA US$   10   5   -   -   15   6   9   9   14   38  
                                             
Depreciation, amortization and depletion  US$   (1 ) (2 ) -   -   (3 ) (1 ) (1 ) (1 ) (1 ) (4 )
Impairment/gain on sale  US$   -   -   -   -   -   -   -   -   -   -  
Dividends received from equity investees  US$   -   -   -   -   -   -   -   -   -   -  
     



















Operating income US$   9   3   -   -   12   5   8   8   13   34  
Net financial result  US$   -               -   -   -   -   (1 ) (1 )
     



















Income before income tax and social contribution  US$   9   3   -   -   12   5   8   8   12   33  
Income tax and social contribution  US$   (1 ) (2 )         (3 ) (2 ) (2 ) (1 ) (2 ) (7 )
     



















Net income  US$   8   1   -   -   9   3   6   7   10   26  
     



















S - 2


Back to Contents

Aluminum Area - MRN (Additional information - Unaudited)  


Information     2003   2002  







      1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
     



















                                             
Quantity sold - external market MT (thousand)   711   958           1.669   485   790   740   601   2.616  
Quantity sold - internal market MT (thousand)   1.485   2.554           4.039   1.296   1.821   1.814   2.381   7.312  
     



















Quantity sold - total MT (thousand)   2.196   3.512   -   -   5.708   1.781   2.611   2.554   2.982   9.928  
     



















                                             
Average sales price - external market US$   21,31   21,20           21,25   20,56   19,09   19,21   21,42   19,93  
Average sales price - internal market US$   18,24   18,15           18,18   19,46   18,01   18,16   20,32   19,06  
Average sales price - total US$   19,23   18,98           19,08   19,76   18,34   18,46   20,54   18,95  
                                             
Long-term indebtedness, gross US$   69   66           66   96   90   78   76   76  
Short-term indebtedness, gross US$   44   134           134   14   19   23   29   29  
     



















Total indebtedness, gross US$   113   200   -   -   200   110   109   101   105   105  
     



















                                             
Stockholders' equity US$   402   417           417   364   377   388   405   405  
     



















                                             
EBITDA US$   24   39   -   -   63   21   22   22   35   100  
                                             
Depreciation, amortization and depletion US$   (10 ) (10 ) -   -   (20 ) (9 ) (9 ) (10 ) (10 ) (38 )
Impairment/gain on sale US$   -   -   -   -   -   -   24   -   -   24  
Dividends received from equity investees US$   -   -   -   -   -   -   -   -   -   -  
     



















Operating income US$   14   29   -   -   43   12   37   12   25   86  
                                             
Gain (loss) on investments accounted for by the equity method US$   -               -   (1 ) (4 ) -   -   (5 )
Non-operating result US$   -   -           -   -   -   -   -   -  
Net financial result US$   (2 ) (12 )         (14 ) (1 ) 13   17   (5 ) 24  
     



















Income before income tax and social contribution US$   12   17   -   -   29   10   46   29   20   105  
Income tax and social contribution US$   (2 ) (2 )         (4 ) (1 ) (8 ) 1   (3 ) (11 )
     



















Net income US$   10   15   -   -   25   9   38   30   17   94  
     



















                                             
The amounts refers 2002 and the 1st quarter 2003 were adjusted.  

S - 3


Back to Contents

Aluminum Area - Albras (Additional information - Unaudited)























Information                   2003                   2002  






















    1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
   



















Quantity sold - external market   MT (thousand) 99   102           201   84    108   101    100   393  
Quantity  sold - internal market   MT (thousand) 4   4           8   4    2   3    4   13  
   



















Quantity sold - total     MT (thousand) 103   106    -   -   209   88    110   104    104   406  
   



















                                                
Average sales price - external market  US$ 1.336,40    1.324,49            1.330,36   1.318,33   1.409,42   1.288,20   1.304,79    1.304,70  
Average sales price - internal market US$ 1.376,14   1.365,10            1.370,62   1.352,12   1.330,47   1.335,69   1.356,26   1.355,55  
Average sales price - total US$  1.337,98   1.326,07           1.331,94   1.319,81    1.332,13   1.289,68   1.306,47   1.306,38  
                                             
Long-term  indebtedness, gross   US$  451   400           400   524    507    499   466    466  
Short-term  indebtedness, gross  US$  -    -             73   49   20   20   20  
   



















Total  indebtedness, gross   US$  451   400    -   -   400   597    556    519   486    486  
   



















Stockholders' equity     US$ 79   172           172   56   (18 ) (97 ) (3 ) (3 )
   



















                                                 
EBITDA       US$ 56   50       -   106   43    58   56    58   215  
Depreciation,  amortization and depletion  US$ (3 ) (4 )     -   (7 ) (5 ) (4 ) (4 ) (3 ) (16 )
Impairment/gain on sale US$ -   (3 )     -   (3 ) -   -   -   -   -  
   



















Operating income US$ 53   43       -   96   38    54    52   55   199  
Net financial result      US$  30    58           88   (9 ) (125 ) (153 ) 56   (231 )
   



















Income before income tax and social contribution US$  83    101   -    -   184   29   (71 ) (101 ) 111   (32 )
Income tax and social contribution      US$ (4 )   (24 )          (28 ) (2 ) 2   -   10    10   
   



















Net income       US$ 79   77       -   156    27   (69 ) (101 ) 121   (22 )
   



















                                                 
 The amounts refers 2002 and the 1st quarter 2003 were adjusted.                    

S - 4


Back to Contents

Aluminum Area - Alunorte (Additional information - Unaudited) - Consolidated Subsidiary






















Information                   2003                   2002  






















    1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
   



















Quantity sold - external market MT (thousand) 289   303           592   222   175   115   208   720  
Quantity sold - internal market MT (thousand) 201   234           435   205   235   233   199   872  
   



















Quantity sold - total MT (thousand) 490   537   -   -   1.027   427   410   348   407   1.592  
   



















                                           
Average sales price - external market US$ 170,93   172,57           171,77   148,20   152,79   162,37   154,43   153,39  
Average sales price - internal market US$ 173,60   175,13           174,42   175,94   175,38   173,97   169,51   173,79  
Average sales price - total US$ 172,03   173,68           172,89   161,55   165,72   170,13   161,79   164,56  
                                           
Long-term indebtedness, gross US$ 482   494           494   455   455   473   481   481  
Short-term indebtedness, gross US$ -   4           4   -   -   -     - -  
   



















Total indebtedness, gross US$ 482   498   -   -   498   455   455   473   481   481  
   



















                                           
Stockholders' equity US$ 91   170           170   180   85   (30 ) 50   50  
   



















                                           
EBITDA US$ 23   17   -   -   40   14   18   23   15   70  
Depreciation, amortization and depletion US$ (3 ) (3 ) -   -   (6 ) (3 ) (3 ) (2 ) (2 ) (10 )
Impairment/gain on sale US$ -   -   -   -   -   -   -   -   -   -  
Dividends received from equity investees US$ -   -   -   -   -   -   -   -   -   -  
   



















Operating income US$ 20   14   -   -   34   11   15   21   13   60  
Non-operating result US$ -   -           -   (2 ) (1 ) 3   -   -  
Net financial result US$ 20   66           86   (3 ) (89 ) (150 ) 57   (185 )
   



















Income before income tax and social contribution US$ 40   80   -   -   120   6   (75 ) (126 ) 70   (125 )
Income tax and social contribution US$ (4)   (20 )         (24 ) -     -   - 24   24  
   



















Net income US$ 36   60   -   -   96   6   (75 ) (126 ) 94   (101 )
   



















S - 5


Back to Contents

Aluminum Area - Aluvale (Additional information - Unaudited) - Consolidated Subsidiary

Information
               
2003
                 
2002
 

   
1Q
 
2Q
 
3Q
 
4Q
 
Total
 
1Q
 
2Q
 
3Q
 
4Q
 
Total
 
   



















Stockholders' equity US$ 354   472             472   365   275   158   282   282  
   



















EBITDA US$ 7   4    -    -   11   14   11   8   6   39  
Depreciation, amortization and depletion US$ -   -    -    -   -   -   -   -       -  
Impairment / gain on sale US$ -   -    -    -   -   -   -   -   -   -  
Dividends received from equity investees US$ (5 ) (3 )  -    -   (8 ) (13 ) (10 ) (7 ) (7 ) (37 )
   



















Operating income US$ 2   1    -    -   3   1   1   1   (1 ) 2  
Gain on investments accounted for by the equity method US$ 66   83             149   25   (43 ) (95 ) 138   25  
Net financial result US$ 1   1             2   2   4   (3 ) 2   5  
   



















Income before income tax and social contribution US$ 69   85    -    -   154   28   (38 ) (97 ) 139   32  
Income tax and social contribution US$ 2   (4 )           (2 ) (1 ) (2 ) 1   -   (2 )
   



















Net income US$ 71   81    -    -   152   27   (40 ) (96 ) 139   30  
   



















S - 6


Back to Contents

Pelletizing Affiliates - Kobrasco (Additional information - Unaudited)

Information
                  2003                   2002  

    1Q   2Q   3Q   4Q  
Total
  1Q   2Q   3Q   4Q  
Total
 
   



















Quantity sold - external market
MT (thousand)
453    667           1.120   436   534   850   1.074   2.894  
Quantity sold - internal market
MT (thousand)
681    461           1.142   420   478   -   242   1.140  
   



















Quantity sold - total
MT (thousand)
1.134    1.128   -   -   2.262   856   1.012   850   1.316   4.034  
   



















Average sales price - external market
 US$ 
29,89    29,98           29,94   31,31   29,34   29,47   29,89   29,88  
Average sales price - internal market
 US$ 
30,72    30,90           30,79   32,08   29,24   -   30,32   30,51  
Average sales price - total
 US$ 
30,39    30,35           30,37   31,69   29,30   29,47   29,97   30,09  
 
   
                                       
Long-term indebtedness, gross
 US$ 
124    102           102   150   143   147   114   114  
   



















Total indebtedness, gross
 US$ 
124    102   -   -   102   150   143   147   114   114  
   



















Stockholders' equity
 US$ 
(28 )  (20 )         (20 ) 23   3   (21 ) (31 ) (31 )
   



















EBITDA
 US$ 
6    2   -   -   8   7   2   5   5   19  
Depreciation, amortization and depletion
 US$ 
(1 )  -   -   -   (1 ) (1 ) (1 ) (1 ) (1 ) (4 )
Impairment / gain on sale
 US$ 
-    -   -   -   -   -   -   -   -   -  
Dividends received from equity investees
 US$ 
-    -   -   -   -   -   -   -   -   -  
   



















Operating income
 US$ 
5    2   -   -   7   6   1   4   4   15  
Net financial result
 US$ 
5    16           21   (2 ) (27 ) (46 ) 15   (60 )
   



















Income before income tax and social contribution
 US$ 
10    18   -   -   28   4   (26 ) (42 ) 19   (45 )
Income tax and social contribution
 US$ 
(4 )  (7 )         (11 ) (1 ) 9   14   (7 ) 15  
   



















Net income
 US$ 
6    11   -   -   17   3   (17 ) (28 ) 12   (30 )
   



















S - 7


Back to Contents

Pelletizing Affiliates - Hispanobras (Additional information - Unaudited)


Information     2003   2002  























      1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
     



















Quantity sold - external market   MT (thousand)  268   625           893   487   356   165   313   1.321  
Quantity sold - internal market   MT (thousand)  637   265           902   420   480   520   826   2.246  
     



















Quantity sold - total   MT (thousand)  905   890   -   -   1.795   907   836   685   1.139   3.567  
     



















Average sales price - external market   US$ 29,54   33,75           32,49   31,33   31,49   31,39   24,28   29,71  
Average sales price - internal market   US$ 29,95   38,90           32,58   31,43   31,63   32,28   27,31   30,15  
Average sales price - total   US$ 29,75   36,33           33,01   31,38   31,56   32,07   25,80   29,77  
     



















Stockholders' equity   US$  27   34           34   36   31   25   27   27  
     



















EBITDA    US$  4   6   -   -   10   5   2   2   4   13  
Depreciation, amortization and depletion   US$  (1 ) -   -   -   (1 ) (1 ) -   -   (1 ) (2 )
Impairment/gain on sale   US$  -   -   -   -   -   -   -   -   -   -  
Dividends received from equity investees   US$  -   -   -   -   -   -   -   -   -   -  
     



















Operating income   US$  3   6   -   -   9   4   2   2   3   11  
Net financial result   US$  (1 ) (2 )         (3 ) -   3   3   (2 ) 4  
     



















Income before income tax and social contribution   US$  2   4   -   -   6   4   5   5   1   15  
Income tax and social contribution   US$  (1 ) -           (1 ) (2 ) (2 ) (1 ) -   (5 )
     



















Net income      US$  1   4   -   -   5   2   3   4   1   10  
     



















The amounts  refers 2002 and the 1st quarter 2003 were  adjusted.

S - 8


Back to Contents

Pelletizing Affiliates - Itabrasco (Additional information - Unaudited)


Information     2003   2002  























      1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
     



















Quantity sold - external market
  MT (thousand) 306    778           1.084   644   533   572   431   2.180  
Quantity sold - internal market   
  MT (thousand) 507    65           572   233   169   243   482   1.127  
     



















Quantity sold - total   
  MT (thousand) 813    843   -   -   1.656   877   702   815   913   3.307  
         



















Average sales price - external market
  US$ 29,97   33,53           32,53   31,16   28,46   29,96   30,01   29,71  
Average sales price - internal market
  US$ 29,20   55,87           32,23   31,90   27,79   30,33   30,60   29,13  
Average sales price - total
  US$ 29,54   35,25           32,45   31,35   28,30   30,06   30,18   29,51  
                                                    
Long-term indebtedness, gross      US$ 5    -           -   18   17   16   -   -  
     



















Total indebtedness, gross   
  US$ 5    -   -   -   -   18   17   16   -   -  
     



















Stockholders' equity    
  US$ 20    23           23   27   24   20   17   17  
     



















 EBITDA        US$ 2    7   -   -   9   2   1   1   3   7  
Depreciation, amortization and depletion
  US$ -    -   -   -   -   -   -   -   -   -  
Impairment/ gain on sale
  US$ -    -   -   -   -   -   -   -   -   -  
Dividends received from equity investees
  US$ -    -   -   -   -   -   -   -   -   -  
     



















Operating income
  US$ 2    7   -   -   9   2   1   1   3   7  
Non-operating result
  US$ -                -   -   -   -   -   -  
Net financial result    
  US$ (1 )  (2 )         (3 ) -   3   5   (2 ) 6  
     



















Income before income tax and social contribution
  US$ 1    5   -   -   6   2   4   6   1   13  
Income tax and social contribution   
  US$ (1 )  (2 )         (3 ) (1 ) (2 ) (2 ) 1   (4 )
     



















Net income        US$ -    3   -   -   3   1   2   4   2   9  
     



















S - 9


Back to Contents

Pelletizing Affiliates - Nibrasco (Additional information - Unaudited)

Information
                    2003                   2002  























      1Q  
2Q
  3Q   4Q  
Total
  1Q   2Q   3Q   4Q  
Total
 
     



















Quantity sold - external market
MT (thousand)
  469  
513
          982   407   686   290   783   2.166  
Quantity sold - internal market - CVRD
MT (thousand)
  1.303  
1.308
          2.611   584   1.544   1.520   1.301   4.949  
Quantity sold - internal market - Others
MT (thousand)
  28  
26
          54   9   27   32   32   100  
     



















Quantity sold - total
MT (thousand)
  1.800  
1.847
  -   -   3.647   1.000   2.257   1.842   2.116   7.215  
     



















Average sales price - external market
US$
  28,76  
27,69
          28,20   30,25   30,88   27,39   28,95   29,60  
Average sales price - internal market
US$
  27,38  
26,77
          27,07   30,49   31,58   25,69   28,25   28,77  
Average sales price - total
US$
  27,75  
27,03
          27,40   30,39   31,36   25,96   28,52   29,01  
                                             
Long-term indebtedness, gross
US$
  1  
-
          -   4   2   2   1   1  
Short-term indebtedness, gross
US$
  2  
2
          2   2   2   2   2   2  
     



















Total indebtedness, gross
US$
  3  
2
  -   -   2   6   4   4   3   3  
     



















Stockholders' equity
US$
  25  
28
          28   31   28   21   23   23  
     



















EBITDA
US$
  3  
-
  -   -   3   1   7   4   7   19  
Depreciation, amortization and depletion
US$
  (1 )
(1
) -   -   (2 ) (1 ) (1 ) (1 ) (1 ) (4 )
Impairment / gain on sale
US$
  -  
-
  -   -   -   -   -   -   -   -  
Dividends received from equity investees
US$
  -  
-
  -   -   -   -   -   -   -   -  
     



















Operating income
US$
  2  
(1
) -   -   1   -   6   3   6   15  
Net financial result
US$
  -  
-
          -   (1 ) (1 ) -   -   (2 )
     



















Income before income tax and social contribution
US$
  2  
(1
) -   -   1   (1 ) 5   3   6   13  
Income tax and social contribution
US$
  (1 )
-
          (1 ) -   (2 ) (1 ) (2 ) (5 )
     



















Net income
US$
  1  
(1
) -   -   -   (1 ) 3   2   4   8  
     



















S - 10


Back to Contents

Pelletizing Affiliates - Samarco (Additional information - Unaudited)

Information
                    2003                   2002  






















      1Q   2Q   3Q   4Q  
Total
  1Q   2Q   3Q   4Q  
Total
 
   



















Quantity sold - total 
MT (thousand)
  3,988    4,277           8,265   3,301   3,436   3,871   3,834   14,442  
   



















Average sales price - total 
US$
  27.59    30.98           29.34   28.48   28.78   27.93   29.22   28.60  
                                               
Long-term indebtedness, gross 
US$
  56    50           50   93   87   76   67   67  
Short-term indebtedness, gross 
US$
  123    138           138   169   181   170   142   142  
   



















Total indebtedness, gross 
US$
  179    188   -   -   188   262   268   246   209   209  
   



















Stockholders' equity 
US$
  336    395           395   454   333   231   307   307  
   



















EBITDA
US$
  56    45   -   -   101   39   41   45   65   190  
Depreciation, amortization and depletion 
US$
  (*)   (5 )  (6 ) -   -   (11 ) (6 ) (6 ) (5 ) (4 ) (21 )
   



















Operating income
US$
  51    39   -   -   90   33   35   40   61   169  
Gain (loss) on investments accounted for by the equity method 
US$
  (1 )  6           5   -   -   (12 ) (1 ) (13 )
Net financial result 
US$
  -    8           8   (6 ) (37 ) (52 ) 12   (83 )
   



















Income before income tax and social contribution 
US$
  50    53   -   -   103   27   (2 ) (24 ) 72   73  
Income tax and social contribution 
US$
  (12 )  (7 )         (19 ) (5 ) (3 ) -   (9 ) (17 )
   



















Net income 
US$
  38    46   -   -   84   22   (5 ) (24 ) 63   56  
   



















(*) Adjusted                                              
                                               
The amounts refers 2002 and the 1st quarter 2003 were adjusted.                      

S - 11


Back to Contents

Iron Ore Subsidiary - Ferteco (Additional information - Unaudited) - Consolidated Subsidiary  


Information     2003   2002  







      1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
     



















Quantity sold - external market - Iron Ore MT (thousand)   3.503   2.917           6.420   2.020   2.713   2.769   2.142   9.644  
Quantity sold - internal market - Iron Ore MT (thousand)   1.376   1.509           2.885   512   832   1.594   1.146   4.084  
     



















Quantity sold - total -Iron Ore MT (thousand)   4.879   4.426   -   -   9.305   2.532   3.545   4.363   3.288   13.728  
     



















Quantity sold - external market - Pellets MT (thousand)   358   514           872   448   736   554   645   2.383  
Quantity sold - internal market - Pellets MT (thousand)   498   661           1.159   277   498   703   697   2.175  
     



















Quantity sold - total - Pellets MT (thousand)   856   1.175   -   -   2.031   725   1.234   1.257   1.342   4.558  
     



















Average sales price - external market - Iron Ore US$   16,29   18,82           17,44   16,53   17,32   16,38   16,56   16,76  
Average sales price - internal market - Iron Ore US$   7,73   8,69           8,23   3,71   6,20   6,47   5,42   6,02  
                                             
Average sales price - total - Iron Ore US$   13,87   13,67           13,77   14,59   14,70   12,66   12,68   13,46  
                                             
Average sales price - external market - Pellets US$   28,51   31,05           30,01   28,08   29,68   26,78   28,73   28,45  
Average sales price - internal market - Pellets US$   30,40   32,42           31,55   19,02   23,15   23,38   19,73   21,60  
                                             
Average sales price - total - Pellets US$   29,62   31,82           30,89   26,63   27,05   24,88   24,06   25,18  
                                             
Long-term indebtedness, gross US$   82   78           78   94   88   74   82   82  
Short-term indebtedness, gross US$   10   -           -   55   58   52   23   23  
     



















Total indebtedness, gross US$   92   78   -   -   78   149   146   126   105   105  
     



















Stockholders' equity US$   406   497           497   132   429   301   359   359  
     



















EBITDA US$   38   49   -   -   87   22   25   40   18   105  
                                             
Depreciation, amortization and depletion US$   (3 ) (3 ) -   -   (6 ) (4 ) (4 ) (3 ) (2 ) (13 )
Impairment / gain on sale US$   -   -   -   -   -   -   -   -   -   -  
Dividends received from equity investees US$   -   -   -   -   -   -   -   -   -   -  
     



















Operating income
US$   35   46   -   -   81   18   21   37   16   92  
                                             
Gain on investments accounted for by the equity method US$   1   3           4   -   -   (32 ) 6   (26 )
Non-operating result US$   -   -           -   -   -   -   2   2  
Net financial result US$   (3 ) 3           -   (2 ) (17 ) (19 ) 4   (34 )
     



















Income before income tax and social contribution US$   33   52   -   -   85   16   4   (14 ) 28   34  
Income tax and social contribution US$   (10 ) (22 )         (32 ) (4 ) (1 ) 1   (13 ) (17 )
     



















Net income US$   23   30   -   -   53   12   3   (13 ) 15   17  
     



















S - 12


Back to Contents

Pelletizing Affiliates - GIIC (Additional information - Unaudited)  


Information     2003   2002  







      1Q (*)   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
     



















Quantity sold - external market MT (thousand)   772   1.178           1.950   823   676   643   932   3.074  
     



















Quantity sold - total MT (thousand)   772   1.178           1.950   823   676   643   932   3.074  
     



















                                             
Average sales price - external market US$   41,00   43,30           42,39   41,76   40,30   41,55   40,40   40,98  
Average sales price - total US$   41,00   43,30           42,39   41,76   40,30   41,55   40,40   40,98  
                                             
Long-term indebtedness, gross US$   35   35           35   40   40   40   35   35  
     



















Total indebtedness, gross US$   35   35   -   -   35   40   40   40   35   35  
     



















Stockholders' equity US$   67   75           75   66   68   70   73   73  
     



















                                             
EBITDA US$   5   8   -   -   13   5   2   3   6   16  
                                             
Depreciation, amortization and depletion US$   (1 ) -   -   -   (1 ) (1 ) (1 ) (2 ) (2 ) (6 )
Impairment/gain on sale US$   -   -   -   -   -   -   -   -   -   -  
Dividends received from equity investees US$   -   -   -   -   -   -   -   -   -   -  
     



















Operating income US$   4   8   -   -   12   4   1   1   4   10  
                                             
Non-operating result US$   -   -           -   -   -   1   -   1  
Net financial result US$   -   -           -   -   -   -   (1 ) (1 )
     



















Net income US$   4   8   -   -   12   4   1   2   3   10  
     



















(*) The figures refers to the statements as of february/03.  

S - 13


Back to Contents

Manganese and Ferroalloys Area - Sibra (Additional information - Unaudited) - Consolidated Subsidiary  


Information     2003   2002  







      1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
     



















Quantity sold - external market - Ferroalloys MT (thousand)   30   40           70   23   39   63   35   160  
Quantity sold - internal market - Ferroalloys MT (thousand)   37   38           75   37   39   41   50   167  
     



















Quantity sold - total MT (thousand)   67   78   -   -   145   60   78   104   85   327  
     



















Quantity sold - external market - Manganese MT (thousand)   147   306           453   243   212   181   192   828  
Quantity sold - internal market - Manganese MT (thousand)   94   76           170   15   35   58   90   198  
     



















Quantity sold - total MT (thousand)   241   382   -   -   623   258   247   239   282   1.026  
     



















Average sales price - external market - Ferroalloys US$   573,88   549,79           560,11   525,00   384,64   483,67   548,54   479,65  
Average sales price - internal market - Ferroalloys US$   505,02   664,75           585,95   519,19   506,79   379,56   339,76   428,31  
Average sales price - total US$   536,68   606,47           574,22   521,43   445,72   442,63   425,73   453,43  
                                             
Average sales price - external market - Manganese US$   46,71   42,17           43,64   52,49   44,38   44,91   46,96   46,96  
Average sales price - internal market - Manganese US$   36,35   46,00           40,66   68,27   58,11   50,97   46,47   46,47  
Average sales price - total US$   42,65   42,93           42,82   53,40   46,32   46,38   45,86   46,86  
                                             
Long-term indebtedness, gross US$   20   39           39   21   18   20   22   22  
Short-term indebtedness, gross US$   37   25           25   30   28   25   36   36  
     



















Total indebtedness, gross US$   57   64   -   -   64   51   46   45   58   58  
     



















Stockholders' equity US$   89   112           112   97   85   75   79   79  
     



















EBITDA US$   12   19           31   16   11   18   8   53  
Depreciation, amortization and depletion US$   (2 ) (2 )         (4 ) (1 ) (1 ) (1 ) (2 ) (5 )
     



















Operating income US$   10   17   -   -   27   15   10   17   6   48  
Net financial result US$   (3 ) (8 )         (11 ) -   (2 ) 5   (11 ) (8 )
     



















Income before income tax and social contribution US$   7   9   -   -   16   15   8   22   (5 ) 40  
Income tax and social contribution US$   (2 ) (1 )         (3 ) -   (1 ) (6 ) -   (7 )
     



















Net income US$   5   8   -   -   13   15   7   16   (5 ) 33  
     



















S - 14


Back to Contents

Indexes on CVRD's Consolidated Debt (Additional information - Unaudited)              








    2nd       1st       Six months    
Quarter Quarter ended June
2003 2003 30, 2003
 

 
   

Current debt                
Current portion of long-term debt - unrelated parties 1,021     789     1,021  
Short-term debt 131     61     131  
Loans from related parties 64     56     64  
 

 

 

  1,216     906     1,216  
 

 

 

Long-term debt                
Long-term debt - unrelated parties 2,061     2,401     2,061  
Loans from related parties 5     7     5  
 

 

 

  2,066     2,408     2,066  
 

 

 

Financial Result, net                
                 
Financial expenses                
Third party - local debt (4 )   (5 )   (9 )
Third party - foreign debt (35 )   (39 )   (74 )
Related party debt (2 )   (5 )   (7 )
 

 

 

Gross interest (41 )   (49 )   (90 )
Labor and civil claims and tax-related actions (6 )   (6 )   (12 )
Tax on financial transactions - CPMF (5 )   (4 )   (9 )
Derivatives 4     (8 )   (4 )
Others (16 )   (15 )   (31 )
 

 

 

  (64 )   (82 )   (146 )
 

 

 

Financial income                
Cash and cash equivalents 26     10     36  
Others 3     18     21  
 

 

 

  29     28     57  
 
   

 

Financial expenses, net (35 )   (54 )   (89 )
 

 

 

Foreign exchange and monetary gain (losses) on liabilities 828     276     1,104  
Foreign exchange and monetary gain (losses) on assets (571 )   (226 )   (797 )
 

 

 

Foreign exchange and monetary gain (losses), net 257     50     307  
 

 

 

Financial result, net 222     (4 )   218  
 

 

 

                 
Gross debt (current plus long-term debt) 3,282     3,314     3,282  
Gross interest 41     49     90  
EBITDA 490     442     932  
Stockholders' equity 4,562     3,640     4,562  
EBITDA / Gross interest 11.95     9.02     10.36  
Gross Debt / EBITDA 1.67     1.87     1.76  
Gross debt / Shareholders' equity 42     48     42  

S - 15


Back to Contents

Calculation of EBITDA (Additional information - Unaudited)  


        
 
 
 
       
 
 
 
      
2nd
1st
Six months
Quarter
Quarter
ended June
2003
2003
30, 2003
 

 

 

Operating income 388     363     751  
Depreciation 54     43     97  
 

 

 

  442     406     848  
Impairment of property, plant and equipment 12     -     12  
Dividends received 36     36     72  
 

 

 

EBITDA 490     442     932  
 

 

 

Net operating revenues 1,170     1,110     2,280  
Margin EBITDA 42 %   40 %   41 %
                 
                 
                 
Adjusted EBITDA x Operating Cash Flows (Additional information - Unaudited)          






  
2nd quarter 2003
 
1st quarter 2003
 
Six months ended
  
June 30, 2003
 
 
 
 
       
Operating
     
Operating
     
Operating
   
cash
cash
EBITDA
flows
EBITDA
flows
EBITDA
cash flows
 
 
 
 
 
 
 
Net income 456   456   354   354   810   810  
Income tax 133   133   65   65   198   198  
Income tax paid 27   -   6   -   33   -  
Equity in results of affiliates and joint ventures and                        
   change in provision for losses on equity investments (35 ) (35 ) (94 ) (94 ) (129 ) (129 )
Foreign exchange and monetary losses (257 ) (258 ) (50 ) (142 ) (307 ) (400 )
Financial expenses 35   3   54   13   89   16  
Minority interests 29   29   18   18   47   47  
Change in accounting pratice for asset retirement obligations -   -   10   10   10   10  
Net working capital -   31   -   45   -   76  
Others -   (9 ) -   8   -   (1 )
 
 
 
 
 
 
 
Operating income 388   350   363   277   751   627  
Depreciation, depletion and amortization 54   54   43   43   97   97  
Dividends received 36   36   36   36   72   72  
Impairment of property, plant and equipment 12   12   -   -   12   12  
 
 
 
 
 
 
 
  490   452   442   356   932   808  
 
 
 
 
 
 
 

S - 16


Back to Contents

   Board of Directors, Fiscal Council and Executive Officers
   
   Board of Directors
Fiscal Council
   
   Sérgio Ricardo Silva Rosa Joaquim Vieira Ferreira Levy
   Chairman  
  Luiz Octávio Nunes West
   Arlindo Magno de Oliveira  
  Pedro Carlos de Mello
   Cláudio Bernardo Guimarães de Moraes  
  Vicente Barcelos
   Erik Persson  
  Wilson Risolia Rodrigues
   Francisco Valadares Póvoa  
   
   João Moisés Oliveira Executive Officers
   
   Luiz Alexandre Bandeira de Mello Roger Agnelli
  Chief Executive Officer
   Mário da Silveira Teixeira Júnior  
  Antonio Miguel Marques
   Renato da Cruz Gomes Executive Officer for Equity Holdings and
  Business Development
   Ricardo Carvalho Giambroni  
  Armando de Oliveira Santos Neto
   Rômulo de Mello Dias Executive Officer for Ferrous Minerals
   
  Carla Grasso
   Advisory Committees of the Executive Officer for Human Resources and
   Board of Directors Corporate Services
   
   Auditing Committee Diego Cristobal Hernández Cabrera
   Antonio José de Figueiredo Ferreira Executive Officer for Non-Ferrous Minerals
   Marcos Fábio Coutinho  
   Ricardo Wiering de Barros Fábio de Oliveira Barbosa
  Chief Financial Officer
   Executive Development Committee  
   Arlindo Magno de Oliveira Gabriel Stoliar
   Francisco Valadares Póvoa Executive Officer for Planning
   João Moisés de Oliveira  
   Olga Loffredi Guilherme Rodolfo Laager
  Executive Officer for Logistics
   Strategic Committee  
   Roger Agnelli  
   Gabriel Stoliar  
   Cláudio Roberto Frischtak  
   José Roberto Mendonça de Barros  
   Samir Zraick  
   
   Finance Committee Eduardo de Carvalho Duarte Otto de Souza Marques Junior
   Roger Agnelli Chief Accountant Head of Control Department
   Fábio de Oliveira Barbosa CRC-RJ 57439  
   Luiz Carlos Siqueira Aguiar  
   Rômulo de Mello Dias  
   
   Governance and Ethics Committee  
   Luiz Tarquínio Sardinha Ferro  
   Renato da Cruz Gomes  
   Ricardo Simonsen  
   Ricardo Carvalho Giambroni  

S - 17


CONTENTS

PART I 3
     
1- MANAGEMENT’S DISCUSSION AND ANALYSIS OF THE OPERATING RESULTS FOR THE FIRST SEMESTER OF 2003  
  COMPARED WITH THE FIRST SEMESTER OF 2002 3
     
1.1- General Aspects 3
     
1.2- Comments on the Parent Company Results 4
  1.2.1- Gross Revenues 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- Cash Flow 8
  1.2.7- Income Tax and Social Contribution 8
     
PART II 9
     
QUARTERLY INFORMATION AND NOTES TO THE QUARTERLY INFORMATION 9
     
2- BALANCE SHEET 9
     
3- STATEMENT OF INCOME 10
     
4- STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY 11
     
5- STATEMENT OF CASH FLOWS (ADDITIONAL INFORMATION) 12
     
6- NOTES TO THE QUARTERLY INFORMATION AT JUNE 30, 2003 AND 2002 13
     
6.1- Operations 13
     
6.2- Presentation of Quarterly information 13
     
6.3- Significant Accounting Policies 13
     
6.4- Cash and Cash Equivalents 13
     
6.5- Transactions with Related Parties 14
     
6.6- Inventories 14
     
6.7- Deferred Income Tax and Social Contribution 15
     
6.8- Investments 16
     
6.9- Property, Plant and Equipment 17
     
6.10- Loans and Financing 18
     
6.11- Contingent Liabilities 19
     
6.12- Environmental and Site Reclamation and Restoration Costs 20
     
6.13- Paid-up Capital 20
     
6.14- Treasury Stock 21
     
6.15- Financial Result 21
     
6.16- Financial Instruments - Derivatives 22
     
6.17- Exchange Rate Exposure 25
     
6.18- Administrative and Other Operating Expenses 25
     
6.19- Subsequent Events 26
     
PART III 27
     
7- OTHER INFORMATION THE COMPANY DEEMS RELEVANT 27
     
7.1- Iron Ore and Pellet Sales (Main Markets) (Unaudited) 27
     
PART IV 28
     
8- ATTACHMENT I - EQUITY INVESTEE INFORMATION 28
     
8.1- Aluminum Area - ALBRAS (Adjusted and Unaudited) 28
     
8.2- Aluminum Area - ALUNORTE (Adjusted and Unaudited) 29
     
8.3- Aluminum Area - ALUVALE (Adjusted and Unaudited) 30
     
8.4- Aluminum Area - MRN (Adjusted and Unaudited) 31
     
8.5- Aluminum Area - VALESUL (Adjusted and Unaudited) 32
            
   CVRD 1


Back to Contents

8.6- Pelletizing Area - HISPANOBRÁS (Adjusted and Unaudited) 33
     
8.7- Pelletizing Area - ITABRASCO (Adjusted and Unaudited) 34
     
8.8- Pelletizing Area - KOBRASCO (Adjusted and Unaudited) 35
     
8.9- Pelletizing Area - NIBRASCO (Adjusted and Unaudited) 36
     
8.10- Pelletizing Area - SAMARCO (Adjusted and Unaudited) 37
     
8.11- Pelletizing Area - GIIC (Adjusted and Unaudited) 38
     
8.12- Iron Ore Area - FERTECO (Adjusted and Unaudited) 39
     
8.13- Manganese and Ferroalloys Area - SIBRA (Adjusted and Unaudited) 40
     
9- REPORT OF THE INDEPENDENT ACCOUNTANTS 41
     
10- BOARD OF DIRECTORS, FISCAL COUNCIL, ADVISORY COMMITTEES AND EXECUTIVE OFFICERS 42
     
 2  CVRD  


Back to Contents

PART I

Expressed in thousands of reais

1- MANAGEMENTS DISCUSSION AND ANALYSIS OF THE OPERATING RESULTS FOR THE FIRST SEMESTER OF 2003 COMPARED WITH THE FIRST SEMESTER OF 2002

1.1- General Aspects
   
(a) The Companhia Vale do Rio Doce's segments of business are mining, logistics and energy, directly or through its interests, as follows:
   
  ferrous minerals: iron ore and pellets as well as manganese and ferroalloys;
     
  non-ferrous minerals: gold, potash, kaolin and copper;
     
  logistics: railroads, ports and maritime terminals and shipping;
     
  energy: electric power generation; and
     
  shareholdings: equity holdings in producers of aluminum, steel and fertilizers. 
     
(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  
 


  Currencies / Indice   U.S.                          
  Period DOLLAR YEN GOLD IGP-M TJLP US$ x R$ US$ x Yen
 







  Until 06/30/03   (18.7 ) (19.4 ) (0.4 ) 5.9   5.6   2.8720   119.94  
  2Q/03   (14.3 ) (15.6 ) 3.3   (0.4 ) 2.9   2.8720   119.94  
  1Q/03   (5.1 ) (4.6 ) (3.6 ) 6.3   2.6   3.3531   118.20  
  Until 12/31/02   52.3   68.2   25.0   25.3   9.9   3.5333   118.87  
  Until 06/30/02   22.6   34.3   14.7   3.5   4.8   2.8444   119.80  
  2Q/02   22.4   35.8   6.5   3.0   2.3   2.8444   119.80  

About 61% of the Company’s gross revenue for six months ended June 30, 2003 is derived from exports and part of domestic sales is denominated in U.S. dollars, as well as 37% of total costs. 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 06/30/03 are denominated in U.S. dollars. As a result, exchange rate fluctuations have a significant impact on the financial expenses (Notes 6.10 and 6.15).

(c) For the first semester of 2003, the consolidated trade balance of US$ 1,551 million was generated:
   
    Consolidated (in US$ millions)  

    Quarter   Accumulated  


    2Q/03   1Q/03   2Q02   06/30/03   06/30/02  





  Exports 947   800   878   1,747   1,590  
  Imports (80 ) (116 ) (142 )  (196 ) (259 )
   
 
 
 
 
 
    867   684   736   1,551   1,331  
   
 
 
 
 
 
     
  CVRD 3

Back to Contents

Consolidated Trade Balance - US$ Millions

   
   
1.2- Comments on the Parent Company Results

The net income of the Company for the six months ended June 30, 2003 was R$ 2,438,555 (net income of R$ 1,274,727 in the second quarter and net income of R$ 1,163,828 in the first quarter), compared with net income of R$ 718,388 in the six months ended June 30, 2002 (the earnings per share corresponds to R$ 6.35 in the six months ended June 30, 2003 versus R$ 1.87 in the six months ended June 30, 2002).

1.2.1- Gross Revenues

The 37.2% increase in gross revenue (R$ 4,724,031 on 06/30/03 against R$ 3,444,193 on 06/30/02) is a result of the devaluation of the real against the United States dollar, affecting 83% of the Company’s revenue, and the higher volumes sold of iron ore, pellets, as shown in the table below. The increase in iron ore sales was due to growth in the Chinese, North American and European markets.


 

  In thousands of metric tons (except gold)   In thousands of reais  

 
 
  Quarter   Accumulated   Quarter   Accumulated  
 
 
 
 
 
  2Q/03   1Q/03   2Q/02   06/30/03   06/30/02   %   2Q/03   1Q/03   2Q/02   06/30/03   06/30/02   %  
 
 
 
 
 

 
 
 
 
 
 
 
External market                                                
   Iron ore - fines 21,761   20,548   20,729   42,309   40,883   3   918,841   1,053,902   749,309   1,972,743   1,434,855   37  
   Iron ore - lump ore 1,599   1,604   1,917   3,203   3,679   (13 ) 72,067   87,803   74,160   159,870   140,048   14  
   Pellets 3,618   4,171   3,344   7,789   5,907   32   311,402   406,061   219,490   717,463   394,404   82  
 
 
 
 
 
     
 
 
 
 
     
  26,978   26,323   25,990   53,301   50,469   6   1,302,310   1,547,766   1,042,959   2,850,076   1,969,307   45  
 
 
 
 
 
     
 
 
 
 
     
Internal market                                                
   Iron ore - fines 7,240   7,609   7,919   14,849   14,781   -   308,698   357,669   258,834   666,367   465,352   43  
   Iron ore - lump ore 1,502   1,546   1,724   3,048   3,325   (8 ) 55,104   53,728   35,227   108,832   66,596   63  
   Pellets (*) 708   913   697   1,621   1,418   14   95,683   118,629   71,389   214,312   141,929   51  
 
 
 
 
 
     
 
 
 
 
     
  9,450   10,068   10,340   19,518   19,524   -   459,485   530,026   365,450   989,511   673,877   47  
 
 
 
 
 
     
 
 
 
 
     
Total                                                
   Iron ore - fines 29,001   28,157   28,648   57,158   55,664   3   1,227,539   1,411,571   1,008,143   2,639,110   1,900,207   39  
   Iron ore - lump ore 3,101   3,150   3,641   6,251   7,004   (11 ) 127,171   141,531   109,387   268,702   206,644   30  
   Pellets 4,326   5,084   4,041   9,410   7,325   28   407,085   524,690   290,879   931,775   536,333   74  
 
 
 
 
 
     
 
 
 
 
     
  36,428   36,391   36,330   72,819   69,993   4   1,761,795   2,077,792   1,408,409   3,839,587   2,643,184   45  
 
 
 
 
 
     
 
 
 
 
     
Railroad transportation 13,564   12,152   14,912   25,716   28,170   (9 ) 270,018   258,866   204,216   528,884   392,134   35  
Port services 7,411   5,624   7,007   13,035   12,524   4   83,519   68,298   67,480   151,817   109,934   38  
Gold (kg) 615   801   3,479   1,416   7,070   (80 ) 20,085   32,298   88,633   52,383   168,565   (69 )
Potash 149   158   192   307   305   1   63,343   72,530   61,901   135,873   99,685   36  
Other products and services -   -   -   -   -   -   7,653   7,834   12,751   15,487   30,691   (50 )
                         
 
 
 
 
     
                          2,206,413   2,517,618   1,843,390   4,724,031   3,444,193   37  
                         
 
 
 
 
     
                                                 
(*) Includes revenues derived from services with joint ventures of pelletizing in the amount of R$ 31,749, R$ 28,762, R$ 23,477 and R$ 44,155 on 2Q/03, 1Q/03, 2Q02 and 06/30/02, respectively. 
   
   
4 CVRD  

 


Back to Contents

Gross Revenue on 06/30/03 - R$ 4,724,031 / US$ 1,460,932

BY PRODUCT BY CURRENCY
   
   
   
1.2.2- Cost of Products and Services

The 34.8% increase in the cost of products and services (R$ 2,458,732 on 06/30/03 against R$ 1,824,537 on 06/30/02) results mainly from the rise in sales of purchased pellets, the increase in expenses for maintenance of goods and equipment, higher prices for petroleum derivatives and the effect of exchange rate variation on the portion of costs denominated in U.S. dollars (37%).

Cost of Products and Services on 06/30/03 - Rs 2,458,732 / US$764,044

BY PRODUCT BY CURRENCY

By Nature

     
06/30/03
                                                 
 


                                                 
 
Denominated
                       
Quarter
               
Accumulated
 
 



 






















 
 
R$
  US$   2Q/03    
%
 
1Q/03
 
%
 
2Q/02
 
%
 
06/30/03
   
%
 
06/30/02
 
%
 
”%
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
Personnel 243,871   -   123,609     10   120,262   10   130,205   14   243,871     10   252,454   14   (3 )
Material 271,962   145,157   206,016     17   211,103   17   115,411   12   417,119     17   229,107   12   82  
Oil and gas 294,818   -   155,642     13   139,176   11   90,123   9   294,818     12   169,963   9   73  
Outsourced services 291,278   1,170   169,105     14   123,343   10   117,741   12   292,448     12   252,662   14   16  
Energy 56,959   -   32,792     3   24,167   2   29,641   3   56,959     2   57,029   3   -  
Acquisition of iron ore and pellets 19,476   629,830   262,838     21   386,468   31   250,015   26   649,306     27   393,316   22   65  
Depreciation and depletion 256,130   -   130,582     11   125,548   10   135,688   14   256,130     10   275,144   15   (7 )
Amortization of goodwill 48,838   -   24,419     2   24,419   2   24,419   3   48,838     2   48,838   3   -  
Others 66,518   132,725   105,846     9   93,397   7   72,671   7   199,243     8   146,024   8   36  
 
 
 
   
 
 
 
 
 
   
 
 
     
Total 1,549,850   908,882   1,210,849     100   1,247,883   100   965,914   100   2,458,732     100   1,824,537   100   35  
 
 
 
   
 
 
 
 
 
   
 
 
     
  63%   37%                                                  
 
 
                                                 

 

 
CVRD
5

Back to Contents

1.2.3- Result of Shareholdings by Business Area

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

                 
Quarter
        Accumulated      
   








 





 
Business Area  
2Q/03
   
1Q/03
 
%
 
2Q/02
 
06/30/03
   
06/30/02
 
%
 

 
   
 
 
 
   
 
 
Ferrous Minerals                                  
• Iron ore and pellets   (3,364 )   34,381   (110 ) 531,520   31,017     682,921   (95 )
• Manganese and ferroalloys   10,282     16,450   (37 ) 41,481   26,732     61,672   (57 )
Non-Ferrous Minerals   27,192     23,976   13   (40,423 ) 51,168     (35,606 ) (244 )
Logistics   (177,543 )   (40,490 ) 338   (57,552 ) (218,033 )   (133,435 ) 63  
Investments                                  
• Steel   15,231     64,886   (77 ) 57,272   80,117     48,512   65  
• Aluminum   266,945     220,984   21   (126,705 ) 487,929     (61,594 ) (892 )
Others   12,249     14,893   (18 ) 1,089   27,142     (3,883 ) (799 )
   
   
     
 
   
     
    150,992     335,080   (55 ) 406,682   486,072     558,587   (13 )
   
   
     
 
   
     

Ferrous Minerals

(a) Iron ore and pellets
   
Ferteco – An increase of R$ 140,076 in the equity result (a gain of R$ 187,785 on 06/30/03 versus a gain of R$ 47,709 on 06/30/02) due to a 53.1% rise in iron ore sales (9,305 thousand tons on 06/30/03 against 6,077 thousand tons on 06/30/02) and a 3.7% rise in pellet sales (2,031 thousand tons on 06/30/03 compared with 1,959 thousand tons on 06/30/02), partly offset by a 6.0% fall in iron ore prices (US$ 13.77 per ton on 06/30/03 against US$ 14.65 per ton on 06/30/02), while the average pellet price rose 14.9% (US$ 30.89 per ton on 06/30/03 against US$ 26.89 per ton on 06/30/02). At 06/30/03, R$ 69,312 of amortization of goodwill was booked.
   
Caemi – A rise of R$ 15,863 in the equity result (a gain of R$ 27,009 on 06/30/03 against a gain of R$ 11,146 on 06/30/02) caused by 17.7% higher sales volume (18,097 thousand tons on 06/30/03 versus 15,379 thousand tons on 06/30/02) and the positive effects of exchange rate variation on indebtedness.
   
Itaco/RDE – The equity result fell by R$ 908,550 (a loss of R$ 291,391 on 06/30/03 versus a gain of R$ 617,159 on 06/30/02), due basically to the effect on stockholders’ equity of the appreciation of the real against the U.S. dollar during the first six months (negative exchange rate variation of R$ 722,711 on 06/30/03 versus positive variation of R$ 534,304 on 06/30/02). In operational terms, iron ore sales volume rose 5.5% (44,349 thousand tons on 06/30/03 against 42,035 thousand tons on 06/30/02) and pellet sales went up 36.7% (6,620 thousand tons on 06/30/03 against 4,843 thousand tons on 06/30/02) including sales of the subsidiary CVRD Overseas.
   
Kobrasco – A R$ 49,892 improvement in the shareholding result due to the reversion of part of the provision for losses, in the amount of R$ 49,982 (a gain of R$ 26,766 on 06/30/03 against a loss of R$ 23,159 on 06/30/02), caused by the positive effects of exchange rate variation on debt. In operational terms, sales volume increased 21.1% (2,262 thousand tons on 06/30/03 versus 1,868 thousand tons on 06/30/02), while the average sales price remained stable (US$ 30.37 per ton on 06/30/03 against US$ 30.39 per ton on 06/30/02).
   
Hispanobrás – An improvement in the equity result of R$ 2,692 (a gain of R$ 6,356 on 06/30/03 against a gain of R$ 3,664 on 06/30/02), due to a 3.0% increase in the quantity sold (1,795 thousand tons on 06/30/03 versus 1,743 thousand tons on 06/30/02), along with a 4.9% rise in the average sales price (US$ 33.01 per ton on 06/30/03 against US$ 31.47 per ton on 06/30/02).
   
Samarco – An improvement in the equity result of R$ 121,380 (a gain of R$ 140,844 on 06/30/03 against a gain of R$ 19,464 on 06/30/02), caused by the positive effects of exchange rate variation on debt. In operational terms, sales volume rose 22.7% (8,265 thousand tons on 06/30/03 versus 6,737 thousand tons on 06/30/02) and the average price also went up, by 2.5% (US$ 29.34 per ton on 06/30/03 against US$ 28.63 per ton on 06/30/02)
   
(b) Manganese and ferroalloys
   
Sibra – A fall in the equity result of R$ 12,417 (a gain of R$ 44,245 on 06/30/03 against a gain of R$ 56,662 on 06/30/02), caused by the negative effects of exchange rate variation on accounts receivable in the 2nd quarter of 2003, compensated in part by the positive effects of the same variation on exports. In operational terms, ferroalloy sales jumped 5.1% (145 thousand tons on 06/30/03 against 138 thousand tons on 06/30/02), manganese sales rose 23.4% (623 thousand tons on 06/30/03 compared with 505 thousand tons on 06/30/02), the average ferroalloy price increased 20% (US$ 574.22 per ton on 06/30/03 against US$ 478.64 per ton on 06/30/02) and the average price of manganese fell 14.3% (US$ 42.82 per ton on 06/30/03 versus US$ 49.94 per ton on 06/30/02).

 

6
CVRD
 

Back to Contents

Non-ferrous Minerals

Pará Pigmentos – The shareholding result improved by R$ 86,498 (a gain of R$ 51,272 on 06/30/03 against a loss of R$ 35,226 on 06/30/02) due to the positive effects on 06/30/03 of exchange rate variation on debt in the 2nd quarter of 2003. In operational terms, sales volume rose 31.5% (192 thousand tons on 06/30/03 against 146 thousand tons on 06/30/02) and the average sales price increased 0.7% (US$ 155.97 per ton on 06/30/03 against US$ 154.88 per ton on 06/30/02). 

Logistics

Docenave – A reduction in the equity result of R$ 32,079 (a gain of R$ 19,462 on 06/30/03 versus a gain of R$ 51,541 on 06/30/02), due to the rise in the value of the real against the dollar (on assets in valued in dollars) in the 2nd quarter of 2003, as well as recording of a credit on 06/30/02 of R$ 11,200 in settlement of financing on ships with the BNDES. Operationally, the volume transported rose 39.3% (5,088 thousand tons on 06/30/03 against 3,652 thousand tons on 06/30/02) and the average freight rate also increased, by 39.0% (US$ 7.45 per ton carried on 06/30/03 against US$ 5.36 per ton on 06/30/02).
   
Docepar – In the first quarter of 2002, a provision of R$ 50,735 was recorded for losses on fiscal credits of doubtful realization in the short term.
   
FCA – At 06/30/03 a negative shareholding result was recorded of R$ 253,282 (R$ 115,624 as a provision for losses and R$ 137,658 of amortization of goodwill), compared with R$ 75,018 at 06/30/02 (R$ 25,733 as provision for losses and R$ 49,285 of amortization of goodwill), arising mainly from the booking in the 2nd quarter of 2003 of an adjustment in the charge for lease and concession in the amount of R$ 238,051. CVRD’s interest in FCA is held through its subsidiary Mineração Tacumã.
   
MRS – At 06/30/03, a provision for losses of R$ 19,970 was reversed due to the positive effects of exchange rate variation on debt in the 2nd quarter of 2003. CVRD’s interest in MRS is held through Ferteco Mineração S.A. and indirectly through Minerações Brasileiras Reunidas S.A. - MBR.

Shareholdings

(a) Steel
   
CSI – A decrease in the equity result of R$ 250,027 (a loss of R$ 130,648 on 06/30/03 against a gain of R$ 119,379 on 06/30/02), caused basically by the strengthening of the real against the U.S. dollar (negative exchange rate variation of R$ 138,382 on 06/30/03 versus positive variation of 101,066 on 06/30/02). Operationally, sales volume decreased by 19.8% (820 thousand tons on 06/30/03 against 1,022 thousand tons on 06/30/03).
   
CST – An increase in the equity result of R$ 169,117 (a gain of R$ 136,675 on 06/30/03 versus a loss of R$ 32,352 on 06/30/02), due basically to the positive effects of exchange rate variation on debt. Operationally, the average sales price increased 44.4%, offset partly by 19.1% lower sales of steel slabs (1,979 thousand tons on 06/30/03 against 2,447 thousand tons on 06/30/02).
   
Usiminas – The equity result increased by R$ 99,553 (a gain of R$ 74,000 on 06/30/03 against a loss of R$ 25,553 on 06/30/02), mainly caused by the reduced negative effects of exchange rate variation on debt. In operational terms, sales volume rose 2.9% (4,056 thousand tons on 06/30/03 against 3,942 thousand tons on 06/30/02).
   
(b) Aluminum 
   
Albras – The equity result improved by R$ 295,786 (a gain of R$ 239,638 on 06/30/03 versus a loss of R$ 56,148 on 06/30/02), caused by the positive effects of exchange rate variation on debt. In operational terms, sales volume went up 5.6% (209 thousand tons on 06/30/03 against 198 thousand tons on 06/30/02), and the average sales price rose by 0.4% (US$ 1,331.94 per ton on 06/30/03 against US$ 1,326.67 per ton on 06/30/02).
   
Alunorte – An increase in the equity result of R$ 201,407 (a gain of R$ 142,009 on 06/30/03 versus a loss of R$ 59,398 on 06/30/02), due to the positive effects of exchange rate variation on debt. Operationally, sales volume increased 22.7% (1,027 thousand tons on 06/30/03 compared with 837 thousand tons on 06/30/02), due to the beginning of the operation of stage three on March 2003, as well as the 22.7% increase of sales volume (1,027 thousand tons on 06/30/03 compared with 837 thousand tons on 06/30/02). 
   
MRN – The equity result improved by R$ 40,998 (a gain of R$ 53,891 on 06/30/03 against a gain of R$ 12,893 on 06/30/02), caused by a 30.0% increase in sales volume (5,708 thousand tons on 06/30/03 against 4,392 thousand tons on 06/30/02), due to the expansion of the production capacity began on April 2000, besides the 3.8% rise in the average sales price of bauxite (US$ 19.08 per ton on 06/30/03 compared with US$ 18.39 per ton on 06/30/02).
   
Valesul – An increase in the equity result of R$ 4,918 (a gain of R$ 16,436 on 06/30/03 against a gain of R$ 11,518 on 06/30/02), due mainly to the impact of exchange rate variation on sales and a 0.9% increase in the average price of aluminum (US$ 1,705.61 per ton on

 

 
CVRD
7

Back to Contents

  06/30/03 against US$ 1,690.23 per ton on 06/30/02), partly offset by a 4.4% fall in the quantity sold (43 thousand tons on 06/30/03 against 45 thousand tons on 06/30/02).
   
Aluvale – The equity result (own operations) increased by R$ 5,265 (a gain of R$ 21,390 on 06/30/03 versus a gain of R$ 16,125 on 06/30/02), caused basically by the fiscal benefit of paying dividends in the form of interest on stockholders’ equity.
   
Itaco – The equity result improved by R$ 1,149 (a gain of R$ 14,565 on 06/30/03 against a gain of R$ 13,416 on 06/30/02), due to an 11.5% rise in the average sales price of alumina and a 0.9% decline in the price of aluminum, while the sales volume of aluminum, alumina and bauxite increased respectively by 4.2%, 115.1% and 17.6%.

1.2.4-   Operating Expenses

The operating expenses increased R$ 178,341 (R$ 593,048 on 06/30/03 compared to R$ 414,707 on 06/30/02), due to:

selling expenses: due to an increase in commissions (in turn caused by higher export sales);
   
expenses for research and studies (mainly on copper and nickel projects); and
 
other operating expenses: see Note 6.18.

1.2.5-   Net Financial Result

The net financial result increased R$ 2,138,885 (R$ 928,039 of revenue on 06/30/03 compared to R$ 1,210,846 of expense on 06/30/02), mainly due to the positive effect of exchange rate variation on the Company’s net debt on 06/30/03 (Note 6.15).

1.2.6-   Cash Flow

The operating cash flow measured by EBITDA (earnings before interest, income tax and depreciation, amortization and depletion) was R$ 2,131,209 on 06/30/03, against R$ 1,491,242 on 06/30/02, an increase of 42.9%.

         
Quarter
     
Accumulated
 
 




 


 
  2Q/03   1Q/03   2Q/02   06/30/03   06/30/02  
 
 
 
 
 
 
   Net operating revenue 2,119,013   2,416,771   1,761,777   4,535,784   3,306,032  
   Cost of products (1,210,849 ) (1,247,883 ) (965,914 ) (2,458,732 ) (1,824,537 )
   Operating expenses (308,491 ) (284,557 ) (247,440 ) (593,048 ) (414,707 )
 
 
 
 
 
 
   Operating profit 599,673   884,331   548,423   1,484,004   1,066,788  
   Depreciation / amortization of goodwill 162,565   161,396   165,660   323,961   334,812  
 
 
 
 
 
 
  762,238   1,045,727   714,083   1,807,965   1,401,600  
   Dividends received 185,260   102,387   51,769   287,647   89,642  
   Write-off 35,597( *) -   -   35,597   -  
 
 
 
 
 
 
   EBITDA R$ 983,095   1,148,114   765,852   2,131,209   1,491,242  
 
 
 
 
 
 
   US$ average 2.9854   3.4909   2.4987   3.2382   2.4408  
 
 
 
 
 
 
   EBITDA US$ 329,301   328,888   306,500   658,146   610,964  
 
 
 
 
 
 

(*) See Note 6.18.

1.2.7-   Income Tax and Social Contribution

Income tax and social contribution were an expense of R$ 459,560 compared with a credit of R$ 303,859 on 06/30/02, mainly caused by the increase 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$ 418,852 on 06/30/02 to positive R$ 2,233,551 on 06/30/03, partly reduced by the tax benefit of R$ 340,376 on 06/30/03 provided by paying interest on stockholders’ equity (R$ 122,126 on 06/30/02) (Note 6.7).

8
CVRD
 

Back to 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 Brazilian Corporate Law)

2- BALANCE SHEET     In thousands of reais  




 
  Notes   06/30/03   03/31/03  
 
 
 
 
   Assets            
   Current assets            
      Cash and cash equivalents 6.4   263,946   864,949  
      Accounts receivable from customers -   1,080,445   1,328,609  
      Related parties 6.5   1,053,193   1,105,582  
      Inventories 6.6   443,428   413,857  
      Taxes to recover or offset -   392,613   127,798  
      Deferred income tax and social contribution 6.7   631,466   653,327  
      Others -   262,079   293,327  
     
 
 
      4,127,170   4,787,449  
     
 
 
   Long-term receivables            
      Related parties 6.5   776,542   1,260,130  
      Loans and financing -   188,693   209,308  
      Deferred income tax and social contribution 6.7   668,092   750,063  
      Judicial deposits 6.11   1,172,822   743,542  
      Others -   87,868   81,825  
     
 
 
      2,894,017   3,044,868  
     
 
 
   Permanent assets            
      Investments 6.8   11,557,530   11,161,812  
      Property, plant and equipment 6.9   9,216,859   8,918,520  
     
 
 
      20,774,389   20,080,332  
     
 
 
      27,795,576   27,912,649  
     
 
 
   Liabilities and stockholders' equity            
   Current liabilities            
      Short-term debt 6.10   102,920   118,977  
      Current portion of long-term debt 6.10   2,394,227   1,889,236  
      Payable to suppliers and contractors -   804,520   661,860  
      Related parties 6.5   1,085,334   1,002,996  
      Provision for interest on stockholders’ equity -   379,286   621,820  
      Payroll and related charges -   176,198   141,280  
      Pension Plan - Valia -   83,896   84,122  
      Others -   270,738   108,710  
     
 
 
      5,297,119   4,629,001  
     
 
 
   Long-term liabilities            
      Long-term debt 6.10   2,563,575   4,065,741  
      Related parties 6.5   2,982,995   3,221,881  
      Deferred income tax and social contribution 6.7   84,035   85,941  
      Provisions for contingencies 6.11   1,441,780   1,372,419  
      Pension Plan - Valia -   518,085   519,470  
      Others -   720,005   725,668  
     
 
 
      8,310,475   9,991,120  
     
 
 
   Stockholders' equity            
      Paid-up capital 6.13   6,300,000   5,000,000  
      Revenue reserves -   7,887,982   8,292,528  
     
 
 
      14,187,982   13,292,528  
     
 
 
      27,795,576   27,912,649  
     
 
 

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

  CVRD 9

Back to Contents

(A free translation of the original in Portuguese relating to the quarterly information prepared in accordance with the requirements of Brazilian Corporate Law)

3- STATEMENT OF INCOME                 In thousands of reais  










 
              Quarter       Accumulated  
     




 


 
  Notes   2Q/03   1Q/03   2Q/02   06/30/03   06/30/02  
 
 
 
 
 
 
 
   Operating revenues                        
      Sales of ore and metals                        
            Iron ore and pellets 1.2.1   1,761,795   2,077,792   1,408,409   3,839,587   2,643,184  
            Gold 1.2.1   20,085   32,298   88,633   52,383   168,565  
            Potash 1.2.1   63,343   72,530   61,901   135,873   99,685  
     
 
 
 
 
 
      1,845,223   2,182,620   1,558,943   4,027,843   2,911,434  
      Railroad and port services 1.2.1   353,537   327,164   271,696   680,701   502,068  
      Others 1.2.1   7,653   7,834   12,751   15,487   30,691  
     
 
 
 
 
 
      2,206,413   2,517,618   1,843,390   4,724,031   3,444,193  
   Value Added taxes     (87,400 ) (100,847 ) (81,613 ) (188,247 ) (138,161 )
     
 
 
 
 
 
   Net operating revenues     2,119,013   2,416,771   1,761,777   4,535,784   3,306,032  
     
 
 
 
 
 
                         
   Cost of products and services                        
      Ores and metals -   (1,088,605 ) (1,142,887 ) (866,042 ) (2,231,492 ) (1,628,236 )
      Railroad and port services -   (117,544 ) (101,514 ) (90,977 ) (219,058 ) (179,169 )
      Others -   (4,700 ) (3,482 ) (8,895 ) (8,182 ) (17,132 )
     
 
 
 
 
 
  1.2.2   (1,210,849 ) (1,247,883 ) (965,914 ) (2,458,732 ) (1,824,537 )
     
 
 
 
 
 
                         
   Gross profit     908,164   1,168,888   795,863   2,077,052   1,481,495  
                         
   Gross margin     42.9 % 48.4 % 45.2 % 45.8 % 44.8 %
                         
   Operating expenses                        
         Selling -   (45,319 ) (51,680 ) (35,254 ) (96,999 ) (63,426 )
         Administrative 6.18   (96,577 ) (88,758 ) (106,138 ) (185,335 ) (185,032 )
         Research and development -   (35,890 ) (38,255 ) (30,810 ) (74,145 ) (52,067 )
         Other operating expenses 6.18   (130,705 ) (105,864 ) (75,238 ) (236,569 ) (114,182 )
     
 
 
 
 
 
      (308,491 ) (284,557 ) (247,440 ) (593,048 ) (414,707 )
     
 
 
 
 
 
   Operating profit before financial result and                        
      result of equity investments     599,673   884,331   548,423   1,484,004   1,066,788  
   Result of equity investments                        
         Gain on investments accounted for by the equity method 6.8   370,497   418,620   625,586   789,117   910,429  
         Amortization of goodwill 6.8   (184,639 ) (93,172 ) (103,526 ) (277,811 ) (169,714 )
         Provision for losses 6.8   (34,866 ) 9,632   (115,378 ) (25,234 ) (182,128 )
     
 
 
 
 
 
      150,992   335,080   406,682   486,072   558,587  
   Financial result                        
      Financial expenses, net 6.15   (102,333 ) (135,029 ) (129,561 ) (237,362 ) (217,829 )
      Monetary and exchange rate variation, net 6.15   885,477   279,924   (1,012,779 ) 1,165,401   (993,017 )
     
 
 
 
 
 
      783,144   144,895   (1,142,340 ) 928,039   (1,210,846 )
     
 
 
 
 
 
   Operating profit     1,533,809   1,364,306   (187,235 ) 2,898,115   414,529  
   Income tax and social contribution 6.7   (259,082 ) (200,478 ) 272,485   (459,560 ) 303,859  
     
 
 
 
 
 
   Net income for the period     1,274,727   1,163,828   85,250   2,438,555   718,388  
     
 
 
 
 
 
                         
Number of shares outstanding at the end of the period (in thousands) 383,840   383,839   383,839   383,840   383,839  
 
 
 
 
 
 
                         
   Net earnings per share outstanding at the end of the period (R$)     3.32   3.03   0.22   6.35   1.87  
     
 
 
 
 
 

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

10 CVRD  

Back to Contents

(A free translation of the original in Portuguese relating to the quarterly information prepared in accordance with the requirements of Brazilian Corporate Law)

4- STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY In thousands of reais



                                             
   Capital reserves             Revenue reserves            
 




 










         
      Result of   Price-level                                  
  Paid-up   share   restatement           Unrealized       Fiscal   Treasury   Retained      
   capital   exchange   Law 8,200/91   Expansion   Depletion   income   Legal   incentives   stock   earnings   Total  
 
 
 
 
 
 
 
 
 
 
 
 
On December 31, 2001 4,000,000   3,426   440,258   3,869,083   1,506,513   1,271,884   752,535   53,969   (131,105 ) -   11,766,563  
 
 
 
 
 
 
 
 
 
 
 
 
Capitalization of reserves 1,000,000   (3,426 )  (440,258 ) -   (502,347 )  -   -   (53,969 ) -   -   -  
Realization of revenue reserves -   -   -   -   -   (526,477 ) -   -   -   526,477   -  
Provision for pension plan liabilities -   -   -   -   -   -   -   -   -   (30,381 ) (30,381 )
Result on exchange of shares -   -   -   -   -   -   -   -   (228 ) -   (228 )
Net income for the year -   -   -   -   -   -   -   -   -   2,043,254   2,043,254  
Proposed appropriations:                                            
   Interest on stockholders' equity -   -   -   -   -   -   -   -   -   (1,028,688 ) (1,028,688 )
   Appropriation to revenue reserves -   -   -   1,408,499   -   -   102,163   -   -   (1,510,662 ) -  
 
 
 
 
 
 
 
 
 
 
 
 
On December 31, 2002 5,000,000   -   -   5,277,582   1,004,166   745,407   854,698   -   (131,333 ) -   12,750,520  
 
 
 
 
 
 
 
 
 
 
 
 
Capitalization of reserves 1,300,000   -   -   (1,300,000 ) -   -   -   -   -   -   -  
Treasury shares -   -   -   -   -   -   -   -   13   -   13  
Net income for the period -   -   -   -   -   -   -   -   -   2,438,555   2,438,555  
Stockholders' equity -   -   -   -   -   -   -   -   -   (621,820 ) (621,820 )
Provision for interest on stockholders' equity -   -   -   -   -   -   -   -   -   (379,286 ) (379,286 )
 
 
 
 
 
 
 
 
 
 
 
 
On June 30, 2003 6,300,000   -   -   3,977,582   1,004,166   745,407   854,698   -   (131,320  ) 1,437,449   14,187,982  
 
 
 
 
 
 
 
 
 
 
 
 

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

  CVRD 11

Back to Contents

(A free translation of the original in Portuguese)

5- STATEMENT OF CASH FLOWS (ADDITIONAL INFORMATION) In thousands of reais



            Quarter       Accumulated  
   




 


    2Q/03   1Q/03   2Q/02   06/30/03   06/30/02
   
 
 
 
 
 
  Cash flows from operating activities:                    
     Net income for the period 1,274,727   1,163,828   85,250   2,438,555   718,388  
     Adjustments to reconcile net income for the period                    
       with cash provided by operating activities:                    
          Result of equity investments (150,992 ) (335,080 ) (406,682 ) (486,072 ) (558,587 )
          Depreciation, amortization and depletion 140,447   134,676   141,241   275,123   285,974  
          Deferred income tax and social contribution 102,078   200,478   (276,454 ) 302,556   (307,828 )
          Financial expenses and monetary and exchange rate                    
               variations on assets and liabilities, net (994,774 ) (312,650 ) 1,307,959   (1,307,424 ) 1,280,424  
          Loss on disposal of property, plant and equipment 8,775   13,640   15,578   22,415   18,140  
          Amortization of goodwill in the cost of products sold 24,419   24,419   24,419   48,838   48,838  
          Net losses on derivatives (6,875 ) 11,565   (2,662 ) 4,690   14,610  
          Dividends/interest on stockholders' equity received 185,260   102,387   51,769   287,647   89,642  
          Others 12,871   (197 ) 115,076   12,674   74,922  
   
 
 
 
 
 
    595,936   1,003,066   1,055,494   1,599,002   1,664,523  
   
 
 
 
 
 
  Decrease (increase) in assets:                    
     Accounts receivable 248,170   92,303   (51,237 ) 340,473   (93,050 )
     Inventories (29,571 ) (497 ) 11,788   (30,068 ) 44,284  
     Others (70,777 ) 6,623   (30,450 ) (64,154 ) (33,330 )
   
 
 
 
 
 
    147,822   98,429   (69,899 ) 246,251   (82,096 )
   
 
 
 
 
 
  Increase (decrease) in liabilities:                    
     Suppliers and contractors 142,660   (22,001 ) 72,366   120,659   (4,231 )
     Payroll and related charges and others 34,918   (26,834 ) (5,574 ) 8,084   (21,298 )
     Others 92,765   60,560   24,034   153,325   29,502  
   
 
 
 
 
 
    270,343   11,725   90,826   282,068   3,973  
   
 
 
 
 
 
     Net cash provided by operating activities 1,014,101   1,113,220   1,076,421   2,127,321   1,586,400  
   
 
 
 
 
 
  Cash flows from investing activities:                    
     Loans and advances receivable 153,830   (187,707 ) (483,227 ) (33,877 ) (874,745 )
     Guarantees and deposits (400,912 ) (34,695 ) (19,084 ) (435,607 ) (41,450 )
     Additions to investments (315,618 ) (472 ) (44 ) (316,090 ) (2,197 )
     Additions to property, plant and equipment (574,115 ) (385,413 ) (385,130 ) (959,528 ) (706,876 )
     Proceeds from disposal of property, plant                    
         and equipment/investments 105,337   437   1,440   105,774   2,063  
   
 
 
 
 
 
     Net cash used in investing activities (1,031,478 ) (607,850 ) (886,045 ) (1,639,328 ) (1,623,205 )
   
 
 
 
 
 
  Cash flows from financing activities:                    
     Short-term debt (29,017 ) (332,251 ) (426,226 ) (361,268 ) 430,486  
     Long-term debt 330,249   577,197   368,474   907,446   539,786  
     Repayments:                    
       Related parties -   -   (20,677 ) -   (89,764 )
       Financial institutions (264,950 ) (144,455 ) (73,393 ) (409,405 ) (189,713 )
     Interest on stockholders' equity paid (619,921 ) (204 ) (777,091 ) (620,125 ) (777,258 )
     Treasury stocks 13   -   -   13   (243 )
   
 
 
 
 
 
     Net cash used in financing activities (583,626 ) 100,287   (928,913 ) (483,339 ) (86,706 )
   
 
 
 
 
 
     Increase (decrease) in cash and cash equivalents (601,003 ) 605,657   (738,537 ) 4,654   (123,511 )
     Cash and cash equivalents, beginning of the period 864,949   259,292   1,260,372   259,292   645,346  
   
 
 
 
 
 
     Cash and cash equivalents, end of the period 263,946   864,949   521,835   263,946   521,835  
   
 
 
 
 
 
     Cash paid during the period for:                    
       Short-term interest -   (16,428 ) (11,000 ) (16,428 ) (20,409 )
       Long-term interest net of capitalization (64,772 ) (83,607 ) (32,437 ) (148,379 ) (104,921 )
       Income tax and social contribution paid (46,704 ) -   (3,967 ) (46,704 ) (3,967 )
       Non-cash transactions:                    
      Transfer of advance for future capital increase                    
          into investments 1,297,910   32,494   46,913   1,330,404   92,906  
       Additions to property, plant and equipment                    
         with capitalization of interest (91,605 ) (25,099 ) 145,171   (116,704 ) 145,171  
     
12 CVRD  

Back to Contents

(A free translation of the original in Portuguese relating to the quarterly information prepared in accordance with the requirements of Brazilian Corporate Law)

6- NOTES TO THE QUARTERLY INFORMATION AT JUNE 30, 2003 AND 2002

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, gold and potash, as well as port and railroad transportation services and power generation. In addition, through its direct and indirect subsidiaries and jointly controlled companies, CVRD operates in manganese and ferroalloys, steel, aluminum, kaolin, logistics and geological studies and technological research services.

6.2- Presentation of Quarterly information

The quarterly information has been prepared according to the accounting principles provided for in Brazilian corporate legislation as well as the rules and guidelines issued by the Comissão de Valores Mobiliários - CVM (Brazilian Securities Commission) and IBRACON - Instituto dos Auditores Independentes do Brasil (Brazilian Independent Auditors Institute).

In order to provide better information to the market, the Company is presenting the Statement of Cash Flow. The disclosure of this statement is encouraged by the CVM according to the Official Instruction 01/00 of 01/31/00.

Certain amounts and classifications in the 2002 quarterly information have been adjusted to the criteria used on 2003 for better comparability.

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; and
   
(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 by the straight-line method, at rates that take into consideration 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

  06/30/03   03/31/03  
 
 
 
   Marketable securities related to CDI (*) 218,042   759,899  
   Fixed-yield bond investments (funds) 26,485   25,200  
   Government securities (NBC-E, NTN-D, LFT) 15,540   77,699  
   Others 3,879   2,151  
 
 
 
  263,946   864,949  
 
 
 

(*)     For part of these investments the Company contracted swap operations with financial institutions related to interest rate and/or currency variations.

  CVRD 13

Back to Contents

6.5- Transactions with Related Parties

Derived from sales and purchases of products and services or from loans under normal market conditions, with maturities up to the year 2011, as follows:

      Assets       Liabilities  
 


 


 
  06/30/03   03/31/03   06/30/03   03/31/03  
 
 
 
 
 
Subsidiaries                
ALUNORTE - Alumina do Norte do Brasil S.A. 828,161   954,167   10,669   15,383  
CVRD Overseas Ltd. 84,149   135,276   1,182,540   1,358,876  
Docepar S.A. 26,626   152,358   142   142  
Itabira Rio Doce Company Limited - ITACO 540,677   631,781   646,792   582,707  
Mineração Andirá Ltda. (participates in Mineração Serra do Sossego S.A.) 78,100   79,717   -   -  
Rio Doce International Finance Ltd. 166,320   453,575   1,898,902   1,845,285  
Salobo Metais S.A. 222,249   219,196   -   -  
SIBRA Eletrosiderúrgica Brasileira S.A. 26,886   65,035   4,986   1,889  
Others 185,465   229,771   297,681   400,573  
 
 
 
 
 
  2,158,633   2,920,876   4,041,712   4,204,855  
 
 
 
 
 
Jointly controlled companies                
Companhia Coreano-Brasileira de Pelotização - KOBRASCO 159,751   169,410   13,271   36,484  
Companhia Hispano-Brasileira de Pelotização - HISPANOBRÁS 54,031   65,534   62,190   73,552  
Companhia Nipo-Brasileira de Pelotização - NIBRASCO 92,859   79,934   92,389   20,393  
Companhia Ítalo-Brasileira de Pelotização - ITABRASCO 46,029   72,055   37,665   49,929  
Others 193,685   120,228   181,475   181,955  
 
 
 
 
 
  546,355   507,161   386,990   362,313  
 
 
 
 
 
Affiliates 29,331   33,261   565   475  
 
 
 
 
 
  2,734,319   3,461,298   4,429,267   4,567,643  
 
 
 
 
 
Represented by:                
Trade balances (sales and purchases of products and services) (*) 904,584   1,095,586   360,938   342,766  
Short-term financial balances 1,053,193   1,105,582   1,085,334   1,002,996  
Long-term financial balances 776,542   1,260,130   2,982,995   3,221,881  
 
 
 
 
 
  2,734,319   3,461,298   4,429,267   4,567,643  
 
 
 
 
 

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

6.6- Inventories

  06/30/03   03/31/03  
 
 
 
Finished products        
   – Iron ore and pellets 174,516   169,687  
   – Others 13,726   10,897  
 
 
 
  188,242   180,584  
Spare parts and maintenance supplies 255,186   233,273  
 
 
 
  443,428   413,857  
 
 
 
     
14 CVRD  

Back to Contents

6.7- Deferred Income Tax and Social Contribution

Income of the Company is subject to the normal tax system. The balances of deferred assets and liabilities are presented as follows:

 
Deferred assets
   
Deferred liabilities
 
   



   



 
    06/30/03     03/31/03     06/30/03     03/31/03  
   
   
   
   
 
Tax loss carryforward   76,314     161,330     -     -  
   
   
   
   
 
Temporary differences:                        
   . Pension Plan   215,704     216,251     -     -  
   . Contingent liabilities   384,787     367,893     -     -  
   . Provision for losses on assets   500,741     474,241     -     -  
   . Provision for losses on derivative financial instruments   75,155     90,704     -     -  
   . Others   46,857     92,971     -     -  
   
   
   
   
 
    1,223,244     1,242,060     -     -  
   
   
   
   
 
Accelerated depreciation   -     -     9,239     9,369  
Long-term sales   -     -     69,338     71,207  
Others   -     -     6,076     5,830  
   
   
   
   
 
Total   1,299,558     1,403,390     84,653     86,406  
   
   
   
   
 
                         
Short-term - liabilities registred in "others"   631,466     653,327     618     465  
Long-term   668,092     750,063     84,035     85,941  
   
   
   
   
 
    1,299,558     1,403,390     84,653     86,406  
   
   
   
   
 

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.

In addition to the credits recorded, the Company has a lawsuit pending 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. The amount of these credits covered by the ruling totals approximately R$ 309,225 and the accounting effects have not yet been recognized in the quarterly information.

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

               
Quarter
 
Accumulated
 
   







 




 
   
2Q/03
   
1Q/03
   
2Q/02
   
06/30/03
   
06/30/02
 
   
   
   
   
   
 
                               
Income before income tax and social contribution  
1,533,809
   
1,364,306
   
(187,235
)  
2,898,115
   
414,529
 
(-) Equity in results of subsidiaries and affiliated companies  
(370,497
)  
(418,620
)  
(625,586
)  
(789,117
)  
(910,429
)
(+) Non-deductible goodwill and provisions for losses  
52,920
   
71,633
   
63,318
   
124,553
   
77,048
 
   
   
   
   
   
 
   
1,216,232
   
1,017,319
   
(749,503
)  
2,233,551
   
(418,852
)
Income tax and social contribution at combined tax rates  
34%
   
34%
   
34%
   
34%
   
34%
 
   
   
   
   
   
 
Federal income tax and social contribution at statutory rates  
(413,519
)  
(345,888
)  
254,831
   
(759,407
)  
142,410
 
Adjustments to net income which modify the effect on the result for the period:  
 
   
 
   
 
   
 
   
 
 
   . Income tax benefit from interest on stockholders' equity  
128,958
   
211,418
   
14,446
   
340,376
   
122,126
 
   . Fiscal incentives  
52,150
   
-
   
(17,862
)  
52,150
   
-
 
   . Others  
(26,671
)  
(66,008
)  
21,070
   
(92,679
)  
39,323
 
   
   
   
   
   
 
Income tax and social contribution  
(259,082
)  
(200,478
)  
272,485
   
(459,560
)  
303,859
 
   
   
   
   
   
 

 

  CVRD 15

Back to Contents

6.8- Investments

                                                                                                             
                                                                                                             
               
Investment participations
 
Result of investment participations
               
               




 

 


























               
 
   
Adjusted
stockholders'
equity
  Adjusted 
net income
(loss) for
 
Investments
 
Advance for future capital increase
Goodwill and negative goodwill
 
Equity / Others
 
Provision for losses
 
Amortization of goodwill
                 
Total
 
Dividends received
 
Market
Value
                               
Partici-
pation
     


 


 


 




 




 




 








 




 
%     the
period
 
06/30/03
  03/31/03   06/30/03   03/31/03  
06/30/03
 
03/31/03
 
2Q/03
 
1Q/03
 
2Q/02
 
2Q/03
 
1Q/03
 
2Q/02
 
2Q/03
 
1Q/03
 
2Q/02
 
2Q/03
 
1Q/03
 
2Q/02
 
06/30/03
 
06/30/02
 
2Q/03
 
1Q/03
 
2Q/02
 
06/30/03
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Iron ore and pellets                                                                                                            
Caemi Mineração e Metalurgia S.A. (f, g) 16.86     766,155   192,514   140,592   114,668   -   -   439,543   452,473   17,526   9,483   5,198   -   -   -   (12,930 ) (12,930 ) (13,575 ) 4,596   (3,447 ) (8,377 ) 1,149   (15,359 )
-
 
-
 
-
 
321,647
KOBRASCO (b) 50.00     (53,817 ) 53,533   (26,909 ) (44,580 ) -   -   -   -   -   -   (8,304 ) 17,671   9,095   (16,346 ) -   -   -   17,671   9,095   (24,650 ) 26,766   (23,126 )
-
 
-
 
-
 
-
HISPANOBRÁS(b) 50.89     96,630   12,490   49,175   46,244   -   -   -   -   4,071   2,285   1,112   -   -   -   -   -   -   4,071   2,285   1,112   6,356   3,664  
1,140
 
6,995
 
953
 
-
ITABRASCO (b) 50.90     65,064   9,260   33,117   30,142   -   -   -   -   2,922   1,737   2,794   -   -   -   -   -   -   2,922   1,737   2,794   4,659   4,047  
2,815
 
-
 
-
 
-
NIBRASCO (b) 51.00     82,347   (1,848 ) 41,997   44,556   -   -   -   -   (2,559 ) 1,615   2,845   -   -   -   -   -   -   (2,559 ) 1,615   2,845   (944 ) 671  
-
 
8,925
 
-
 
-
CVRD OverseasLtd. (a, b) 100.00     397,356   66,463   397,356   415,776   -   -   -   -   37,009   29,454   62,840   -   -   -   -   -   -   37,009   29,454   62,840   66,463   86,074  
-
 
-
 
-
 
-
Ferteco Mineração S.A. (b) 100.00     807,031   200,385   559,686   452,013   -   -   774,100   825,707   102,738   85,047   18,658   -   -   -   (34,656 ) (34,656 ) (34,656 ) 68,082   50,391   (15,998 ) 118,473   13,053  
-
 
-
 
-
 
-
Gulf Industrial Investment Co. - GIIC (a, b) 50.00     215,476   33,030   107,738   112,760   -   -   -   -   10,259   6,256   3,051   -   -   -   -   -   -   10,259   6,256   3,051   16,515   7,577  
-
 
-
 
-
 
-
ITACO/ RDE(a, b) 100.00     2,182,270   (357,854 ) 2,182,270   2,330,304   -   -   -   -   (218,050 ) (139,804 ) 464,949   -   -   -   -   -   -   (218,050 ) (139,804 ) 464,949   (357,854 ) 531,085  
-
 
-
 
-
 
-
Minasda Serra Geral S.A. - MSG (b) 51.00     73,384   13,150   37,425   31,647   -   -   -   -   2,910   3,796   2,195   -   -   -   -   -   -   2,910   3,796   2,195   6,706   3,533  
2,868
 
-
 
-
 
-
Samarco Mineração S.A. (g) 50.00     641,120   281,688   320,560   313,609   -   -   -   -   71,117   69,727   (9,584 ) -   -   -   -   -   -   71,117   69,727   (9,584 ) 140,844   19,464  
64,166
 
45,850
 
47,363
 
-
                                                                                                             
Incorporated companies (d) -     -   -   -   -   -   -   705,857   730,276   -   -   -   -   -   -   -   -   -   -   -   -   -   -  
-
 
-
 
-
 
-
Others (b)               167,255   171,780   -   -   33,050   35,410   969   5,637   52,704   -   -   -   (2,361 ) (2,361 ) (2,361 ) (1,392 ) 3,276   50,343   1,884   52,238  
1,603
 
-
 
182
 
-
               
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
                4,010,262   4,018,919   -   -   1,952,550   2,043,866   28,912   75,233   598,458   17,671   9,095   (16,346 ) (49,947 ) (49,947 ) (50,592 ) (3,364 ) 34,381   531,520   31,017   682,921  
72,592
 
61,770
 
48,498
   
Manganese and ferroalloys                                                                                                            
Rio Doce Manganèse Europe - RDME (a, b) 100.00     158,337   (29,048 ) 158,338   182,750   -   -   -   -   (37,055 ) 8,007   47,674   -   -   -   -   -   -   (37,055 ) 8,007   47,674   (29,048 ) 45,397  
-
 
-
 
-
 
-
SIBRA Eletrosiderúrgica Brasileira S.A. (b) 99.31     336,058   42,942   333,703   283,259   612   612   187,094   231,215   26,375   17,870   23,366   -   -   -   (20,129 ) (20,130 ) (20,130 ) 6,246   (2,260 ) 3,236   3,986   16,402  
-
 
-
 
-
 
-
Urucum Mineração S.A. (b) 100.00     47,459   13,652   47,459   75,737   -   -   -   -   6,759   6,893   2,568   -   -   -   -   -   -   6,759   6,893   2,568   13,652   11,253  
14,493
 
-
 
-
 
-
Others (b)               37,554   11,259   -   -   -   -   36,928   3,891   (11,919 ) (2,596 ) (81 ) (78 ) -   -   -   34,332   3,810   (11,997 ) 38,142   (11,380 )
1,543
 
1,245
 
-
 
-
               
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 
   
                577,054   553,005   612   612   187,094   231,215   33,007   36,661   61,689   (2,596 ) (81 ) (78 ) (20,129 ) (20,130 ) (20,130 ) 10,282   16,450   41,481   26,732   61,672  
16,036
 
1,245
 
-
   
Non-ferrous                                                                                                            
Mineração Serra do Sossego (b, h) 100.00     519,537   -   519,537   377,284   -   -   57,269   57,269   -   -   -   -   -   -   -   -   -   -   -   -   -   -  
-
 
-
 
-
 
-
                                                                                                             
Pará Pigmentos S.A. (b) 75.50     (14,830 ) 67,910   (11,197 ) (38,489 ) -   -   -   -   -   -   (5,123 ) 27,292   23,980   (35,104 ) -   -   -   27,292   23,980   (40,227 ) 51,272   (35,226 )
-
 
-
 
-
 
-
Salobo Metais S.A. (b, h) 100.00     106,439   -   106,437   106,437   15,974   7,824   88,473   88,473   -   -   -   -   -   -   -   -   -   -   -   -   -   -  
-
 
-
 
-
 
-
Others (b)               15,177   11,801   140,032   55,904   -   -   (100 ) (4 ) (196 ) -   -   -   -   -   -   (100 ) (4 ) (196 ) (104 ) (380 )
-
 
-
 
-
 
-
               
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 
   
                629,954   457,033   156,006   63,728   145,742   145,742   (100 ) (4 ) (5,319 ) 27,292   23,980   (35,104 ) -   -   -   27,192   23,976   (40,423 ) 51,168   (35,606 )
-
 
-
 
-
   
Logistics                                                                                                            
Companhia Ferroviária do Nordeste (b) 32.40     (131,519 ) (15,250 ) (42,612 ) (39,600 ) 45,545   38,445   -   -   -   -   -   (3,012 ) (1,929 ) (2,664 ) -   -   -   (3,012 ) (1,929 ) (2,664 ) (4,941 ) (4,393 )
-
 
-
 
-
 
-
DOCEPARS.A. (b) 100.00     30,436   16,280   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   (50,735 )
-
 
-
 
-
 
-
Ferrovia Centro-Atlântica S.A. (b) 45.65     (608,687 ) (253,282 ) (608,687 ) (397,899 ) 652,526   591,368   -   -   -   -   -   (96,225 ) (19,399 ) (19,692 ) (114,563 ) (23,095 ) (18,518 ) (210,788 ) (42,494 ) (38,210 ) (253,282 ) (75,018 )
-
 
-
 
-
 
-
MRSLogística S.A. (b, c) 17.26     (63,495 ) 19,970   (10,960 ) (24,058 ) -   -   -   -   -   -   -   13,898   6,072   (32,515 ) -   -   (14,286 ) 13,898   6,072   (46,801 ) 19,970   (46,801 )
-
 
-
 
-
 
-
DOCENAVE (b) 100.00     301,614   18,653   301,613   452,618   -   -   -   -   21,183   (1,721 ) 34,046   -   -   -   -   -   -   21,183   (1,721 ) 34,046   19,462   51,541  
26,420
 
-
 
-
 
-
Sepetiba Tecon S.A. (b) 50.00     (26,506 ) (6,742 ) (13,253 ) (18,049 ) -   -   -   -   (937 ) (2,434 ) -   -   -   -   -   -   -   (937 ) (2,434 ) -   (3,371 ) -  
-
 
-
 
-
 
-
TVV - Terminal de Vila Velha S.A. (b) 99.89     58,833   4,133   58,755   56,642   -   -   -   -   2,113   2,016   280   -   -   -   -   -   -   2,113   2,016   280   4,129   68  
-
 
-
 
-
 
-
Others (b)               2,859   2,858   -   -   -   -   -   -   (4,203 ) -   -   -   -   -   -   -   -   (4,203 ) -   (8,097 )
-
 
-
 
-
 
-
               
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 
   
                (312,285 ) 32,512   698,071   629,813   -   -   22,359   (2,139 ) 30,123   (85,339 ) (15,256 ) (54,871 ) (114,563 ) (23,095 ) (32,804 ) (177,543 ) (40,490 ) (57,552 ) (218,033 ) (133,435 )
26,420
 
-
 
-
   
Steel                                                                                                            
California Steel Industries, Inc - CSI (a, b) 50.00     641,202   (203,998 ) 320,601   384,394   -   -   -   -   (101,999 ) (28,649 ) 118,762   -   -   -   -   -   -   (101,999 ) (28,649 ) 118,762   (130,648 ) 119,379  
-
 
-
 
-
 
-
CST (c, f, g) 28.02     3,109,875   488,098   871,387   729,871   -   -   (134,195 ) (148,697 ) 72,124   64,641   (29,714 ) -   -   -   -   -   -   72,124   64,641   (29,714 ) 136,765   (32,352 )
-
 
22,475
 
-
 
710,798
DOCEPAR S.A. (b) 100.00     30,436   16,280   -   -   -   -   -   -   -   -   -   8,106   (8,106 ) (4,776 ) -   -   -   8,106   (8,106 ) (4,776 ) -   (12,962 )
-
 
-
 
-
 
-
Rio Doce Limited (a, b) 100.00     290,463   -   290,463   325,554   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  
-
 
-
 
-
 
-
USIMINAS (b, c, f) 11.46     3,836,987   645,724   439,719   402,719   -   -   -   -   37,000   37,000   (27,000 ) -   -   -   -   -   -   37,000   37,000   (27,000 ) 74,000   (25,553 )
-
 
-
 
5,725
 
242,621
Others (b)               (400 ) (400 ) -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  
-
 
-
 
-
 
-
               
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 
   
                1,921,770   1,842,138   -   -   (134,195 ) (148,697 ) 7,125   72,992   62,048   8,106   (8,106 ) (4,776 ) -   -   -   15,231   64,886   57,272   80,117   48,512  
-
 
22,475
 
5,725
   
Aluminum                                                                                                            
ALBRAS- Alumínio Brasileiro S.A. (b) 51.00     726,619   469,880   370,576   244,757   -   -   -   -   125,818   113,820   (94,879 ) -   -   -   -   -   -   125,818   113,820   (94,879 ) 239,638   (56,148 )
-
 
-
 
-
 
-
ALUNORTE (b) 57.03     697,885   253,382   395,508   311,637   -   -   49,896   49,896   83,871   58,138   (63,924 ) -   -   -   -   -   -   83,871   58,138   (63,924 ) 142,009   (59,398 )
-
 
-
 
-
 
-
Itabira Rio Doce (ITACO) (b) -     -   -   -   -   -   -   -   -   20,583   (6,018 ) 13,230   -   -   -   -   -   -   20,583   (6,018 ) 13,230   14,565   13,416  
-
 
-
 
-
 
-
Mineração Rio do Norte S.A. (b) 40.00     807,051   134,728   322,820   292,729   -   -   -   -   30,092   23,799   3,117   -   -   -   -   -   -   30,092   23,799   3,117   53,891   12,893  
-
 
-
 
-
 
-
Mineração Vera Cruz S.A. (b) 100.00     39,518   -   39,518   10,003   -   -   (29,512 ) -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  
-
 
-
 
-
 
-
ALUVALE- own operations (b) 100.00     64,793   21,390   64,793   49,571   -   -   -   -   4,951   16,439   7,648   -   -   -   -   -   -   4,951   16,439   7,648   21,390   16,125  
26,327
 
-
 
-
 
-
Valesul Alumínio S.A. (b) 54.51     272,644   30,153   148,614   157,186   -   -   -   -   1,630   14,806   8,103   -   -   -   -   -   -   1,630   14,806   8,103   16,436   11,518  
-
 
-
 
-
 
-
               
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 
   
                1,341,829   1,065,883   -   -   20,384   49,896   266,945   220,984   (126,705 ) -   -   -   -   -   -   266,945   220,984   (126,705 ) 487,929   (61,594 )
26,327
 
-
 
-
   
Others                                                                                                            
CELMAR (b) 100.00     (144,807 ) -   (144,807 ) (144,807 ) 223,735   191,610   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  
-
 
-
 
-
 
-
DOCEPAR S.A. (b) 100.00     30,436   16,280   30,436   (122,650 ) -   -   -   -   16,280   -   -   -   -   -   -   -   -   16,280   -   -   16,280   -  
-
 
-
 
-
 
-
                                                                                                             
FOSFERTIL (b, c, f) 11.12     615,436   157,999   68,436   61,958   -   -   -   -   6,598   10,971   1,570   -   -   -   -   -   -   6,598   10,971   1,570   17,569   5,329  
5,644
 
16,897
 
-
 
158,449
Florestas Rio Doce S.A. (b) 99.85     160,530   (6,750 ) 160,289   171,265   -   -   -   -   (10,977 ) 4,236   1,919   -   -   -   -   -   -   (10,977 ) 4,236   1,919   (6,741 ) 4,783  
38,241
 
-
 
-
 
-
Others (b)               14,211   10,804   10,382   7,967   -   -   348   (314 ) 1,803   -   -   (4,203 ) -   -   -   348   (314 ) (2,400 ) 34   (13,995 )
-
 
-
 
-
 
-
               
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 
   
                128,565   (23,430 ) 234,117   199,577   -   -   12,249   14,893   5,292   -   -   (4,203 ) -   -   -   12,249   14,893   1,089   27,142   (3,883 )
43,885
 
16,897
 
-
   
               
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 
   
                8,297,149   7,946,060   1,088,806   893,730   2,171,575   2,322,022   370,497   418,620   625,586   (34,866 ) 9,632   (115,378 ) (184,639 ) (93,172 ) (103,526 ) 150,992   335,080   406,682   486,072   558,587  
185,260
 
102,387
 
54,223
   
               
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 
   

 

(a) Equity in 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 not audited by independent accountants;
   
(c) CVRD´s interest in MRS Logística S.A. is held through Ferteco Mineração S.A. and Caemi Mineração e Metalurgia S.A.;
   
(d) Incorporated companies (Socoimex and Samitri) - amortization of goodwill recorded on 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 as of 06/30/03. 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 independent accountants; and
   
(h) Companies in pre-operating phase.

 

16 CVRD  

Back to Contents

6.9- Property, Plant and Equipment

(a) By business area:                            
                06/30/03           03/31/03  
       




 




 
            Accumulated           Accumulated      
        Cost   depreciation   Net   Cost   depreciation   Net  
       
 
 
 
 
 
 
  Ferrous - Northern System                            
     Mining     1,840,748   (785,256 ) 1,055,492   1,733,800   (765,322 ) 968,478  
     Railroads     2,740,011   (1,085,091 ) 1,654,920   2,694,657   (1,058,675 ) 1,635,982  
     Ports     575,295   (250,476 ) 324,819   535,651   (246,944 ) 288,707  
  Construction in progress     527,591   -   527,591   581,716   -   581,716  
       
 
 
 
 
 
 
        5,683,645   (2,120,823 ) 3,562,822   5,545,824   (2,070,941 ) 3,474,883  
       
 
 
 
 
 
 
  Ferrous - Southern System                            
     Mining     2,562,557   (1,490,947 ) 1,071,610   2,504,977   (1,474,235 ) 1,030,742  
     Railroads     3,127,499   (1,805,504 ) 1,321,995   3,149,350   (1,847,559 ) 1,301,791  
     Ports     587,251   (439,127 ) 148,124   586,067   (436,000 ) 150,067  
  Construction in progress     540,840   -   540,840   445,000   -   445,000  
       
 
 
 
 
 
 
        6,818,147   (3,735,578 ) 3,082,569   6,685,394   (3,757,794 ) 2,927,600  
       
 
 
 
 
 
 
  Pelletizing                            
     Southern System     621,970   (451,184 ) 170,786   620,775   (448,451 ) 172,324  
     Northern System     517,236   (13,211 ) 504,025   529,686   (9,255 ) 520,431  
  Construction in progress     156,174   -   156,174   181,904   -   181,904  
       
 
 
 
 
 
 
        1,295,380   (464,395 ) 830,985   1,332,365   (457,706 ) 874,659  
       
 
 
 
 
 
 
  Non-Ferrous                            
     Potash     132,802   (52,444 ) 80,358   132,014   (49,369 ) 82,645  
     Gold     426,246   (395,023 ) 31,223   426,416   (390,050 ) 36,366  
     Research and projects     214,303   (179,416 ) 34,887   220,019   (183,803 ) 36,216  
  Construction in progress     134,209   -   134,209   95,689   -   95,689  
       
 
 
 
 
 
 
        907,560   (626,883 ) 280,677   874,138   (623,222 ) 250,916  
       
 
 
 
 
 
 
  Logistics     1,121,655   (556,679 ) 564,976   1,041,814   (547,467 ) 494,347  
  Construction in progress     32,750   -   32,750   40,827   -   40,827  
       
 
 
 
 
 
 
        1,154,405   (556,679 ) 597,726   1,082,641   (547,467 ) 535,174  
       
 
 
 
 
 
 
  Energy     370,226   (25,618 ) 344,608   319,564   (22,829 ) 296,735  
  Construction in progress     369,360   -   369,360   432,712   -   432,712  
       
 
 
 
 
 
 
        739,586   (25,618 ) 713,968   752,276   (22,829 ) 729,447  
       
 
 
 
 
 
 
  Corporate     155,169   (59,038 ) 96,131   154,253   (53,040 ) 101,213  
  Construction in progress     51,981   -   51,981   24,628   -   24,628  
       
 
 
 
 
 
 
        207,150   (59,038 ) 148,112   178,881   (53,040 ) 125,841  
       
 
 
 
 
 
 
  Total     16,805,873   (7,589,014 ) 9,216,859   16,451,519   (7,532,999 ) 8,918,520  
       
 
 
 
 
 
 
                               
(b) By classification of asset:                            
                06/30/03           03/31/03  
    Average  




 




 
    deprecia-       Accumulated           Accumulated      
    tion rates   Cost   depreciation   Net   Cost   depreciation   Net  
   
 
 
 
 
 
 
 
  Buildings 3%   1,596,947   (704,535 ) 892,412   1,557,427   (695,530 ) 861,897  
  Installations 2% - 5%   5,071,956   (2,701,523 ) 2,370,433   4,962,224   (2,671,940 ) 2,290,284  
  Equipment 5% - 20%   1,039,340   (586,531 ) 452,809   997,285   (581,578 ) 415,707  
  Railroads 2% - 20%   5,341,142   (2,746,940 ) 2,594,202   5,291,326   (2,770,935 ) 2,520,391  
  Mineral rights -   433,909   (181,744 ) 252,165   433,909   (179,091 ) 254,818  
  Others -   1,509,674   (667,741 ) 841,933   1,406,872   (633,925 ) 772,947  
       
 
 
 
 
 
 
        14,992,968   (7,589,014 ) 7,403,954   14,649,043   (7,532,999 ) 7,116,044  
  Construction in progress -   1,812,905   -   1,812,905   1,802,476   -   1,802,476  
       
 
 
 
 
 
 
  Total     16,805,873   (7,589,014 ) 9,216,859   16,451,519   (7,532,999 ) 8,918,520  
       
 
 
 
 
 
 

Mineral reserve depletion is calculated as a function of the volume of ore extracted in relation to the proven and probable reserves.

  CVRD 17

Back to Contents

Depreciation, amortization and depletion have been allocated as follows:

          Quarter       Accumulated  
 




 


 
  2Q/03   1Q/03   2Q/02   06/30/03   06/30/02  
 
 
 
 
 
 
Cost of production and services 130,582   125,548   135,688   256,130   275,144  
Administrative expenses 9,865   9,128   5,553   18,993   10,830  
 
 
 
 
 
 
  140,447   134,676   141,241   275,123   285,974  
 
 
 
 
 
 

6.10- Loans and Financing

Short-term

Refers to export financing in the amount of R$ 102,920 on 06/30/03 and R$ 118,977 on 03/31/03, with an average interest rate of 3.9645% on 06/30/03 and 03/31/03.

Long-term

      Current liabilities   Long-term liabilities  
 


 


 
  06/30/03   03/31/03   06/30/03   03/31/03  
 
 
 
 
 
Foreign operations                
   Loans and financing in:                
      U.S. dollars 753,902   1,010,066   2,234,043   2,651,279  
      Yen 77,776   92,145   6,887   8,160  
      Other currencies 874   968   633   968  
   Notes in U.S. dollars 1,436,000   670,620   -   1,005,930  
   Accrued charges 44,375   38,729   -   -  
 
 
 
 
 
  2,312,927   1,812,528   2,241,563   3,666,337  
 
 
 
 
 
Local operations                
   Indexed by TJLP, TR and IGP-M 17,160   15,851   50,358   57,402  
   Basket of currencies 34,112   39,790   28,426   43,106  
   Loans in U.S. dollars 23,003   12,336   234,433   289,074  
   Non-convertible debentures -   -   8,795   9,822  
   Accrued charges 7,025   8,731   -   -  
 
 
 
 
 
  81,300   76,708   322,012   399,404  
 
 
 
 
 
  2,394,227   1,889,236   2,563,575   4,065,741  
 
 
 
 
 
   
(a) Foreign currency loans and financing were converted into reais at exchange rates effective on the quarterly information date, with US$ 1.00 = R$ 2.8720 on 06/30/03 (R$ 3.3531 on 03/31/03) and ¥ 1.00 = R$ 0.023989 on 06/30/03 (R$ 0.028421 on 03/31/03);
   
(b) Of the total loans and financing, R$ 722,333 are guaranteed by the federal government (with full counter-guarantees), and R$ 776,212 have real guarantees;
   
(c) Amortization of principal and finance charges incurred on long-term loans and financing obtained abroad and domestically mature as follows as of 06/30/03:
           
2004   472,179   18%  
2005   536,097   21%  
2006   705,268   28%  
2007   235,189   9%  
2008 onward   614,842   24%  
   
 
 
    2,563,575   100%  
   
 
 

18 CVRD  

Back to Contents

(d) Long-term foreign and domestic loans and financing were subject to annual interest rates on 06/30/03 as follows:
         
         
Up to 3% 2,272,358   46 %
3.1 to 5% 781,767   16 %
5.1 to 7% 256,099   5 %
7.1 to 9% 86,321   2 %
9.1 to 11% 1,459,943   29 %
Over 11% 101,314   2 %
 
 

  4,957,802   100 %
 
 

   
(e) The estimated market values of long-term loans and financing calculated to present value based on available interest rates as of 06/30/03 are close to their book values.

6.11- 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 legal counsel as sufficient to cover possible losses from any type of lawsuit, were as follows:
         
    Judicial deposits   Provisions for contingencies  
 


 


 
  06/30/03   03/31/03   06/30/03   03/31/03  
 
 
 
 
 
Tax contingencies 903,636 (*) 481,936   721,506   647,543  
Labor and social security claims 137,574   136,887   398,827   377,865  
Civil claims 126,219   119,306   317,631   326,533  
Others 5,393   5,413   3,816   20,478  
 
 
 
 
 
Total 1,172,822   743,542   1,441,780   1,372,419  
 
 
 
 
 
   
(*) Refers, mainly to the judicial deposit for the legal action against the limitation to 30% of the tax losses and the broadening of the calculation base for PIS / COFINS (social contributions) and CPMF (tax on bank movement).

The Company is party to labor, civil, tax and other suits and has been contesting these matters both administratively and in the courts. When necessary, these are backed by judicial deposits. Provisions for eventual losses are estimated and restated monetarily by management upon the advice of the legal department and outside counsel.

Tax contingencies relate principally to a suit claiming unconstitutionality of the change in the calculation basis of PIS and Cofins social contributions introduced by Law 9,718/98, and to CPMF (tax on bank transactions).

Labor-related actions principally comprise employee claims in connection with disputes about the amount of indemnities paid upon dismissal and outstanding 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.

 
CVRD
19

Back to Contents

(b) Guarantees given to jointly controlled companies (normally in proportion to the Company’s percentage of participation) are as follows:
           
    06/30/03   03/31/03  
   
 
 
  ALBRAS - Alumínio Brasileiro S.A. 893,140   1,109,153  
  Companhia Coreano-Brasileira de Pelotização - KOBRASCO -   44,708  
  Ferrovia Centro-Atlântica S.A. 389,707   389,333  
  Sepetiba Tecon S.A. 65,269   77,699  
  Samarco Mineração S.A. 33,981   39,202  
   
 
 
    1,382,097   1,660,095  
   
 
 
  The breakdown of guarantees by currency is:        
    06/30/03   03/31/03  
   
 
 
  U.S. Dollar 996,880   1,270,752  
  Real 385,217   389,343  
   
 
 
    1,382,097   1,660,095  
   
 
 
                       
      Amount of   Denominated           Counter
  Affiliate or Joint Venture   guarantee   currency   Purpose   Final maturity   guarantees
 
 
 
 
 
 
  ALBRAS   765,884   US$   Debt guarantee    2007   None
      127,256   R$   Debt guarantee    2010   None
  FCA   146,243   US$   Debt guarantee    2009   None
      243,464   R$   Debt guarantee    2012   None
  SEPETIBA TECON   50,772   US$   Debt guarantee    2013   None
      14,497   R$   Debt guarantee    2012   None
  SAMARCO   33,981   US$   Debt guarantee    2020   None
   
  The Company expects no losses to arise as a result of the above guarantees. We have made no charges for extending these guarantees except in the case of Albras and Samarco.
   
(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 Debentures trading. As of October 28, 2002, the Debentures can be traded on the secondary market.

6.12- 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 06/30/03, the provision for environmental liabilities amounted to R$ 47,837 (R$ 49,901 on 03/31/03), which was accounted for in "Others" in long-term liabilities.

6.13- Paid-up Capital

The Company's capital was raised to R$ 6.3 billion through capitalization of part of the expansion reserve in the amount of R$ 1.3 billion. 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 value of the share, if greater.

20
CVRD
 

Back to Contents

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 loading systems and other matters determined in the Bylaws.

6.14- 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 6,404/76 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.

As of June 30, 2003, 4,715,170 common shares and 4,235 preferred shares were purchased, which are held in treasury in the amount of R$ 131,320. The 4,715,170 commom shares guarantees a loan given to our subsidiary Alunorte.

        Shares                      





                     
                        Average  
Class       Quantity       Unit acquisition cost   quoted market price  

 


 


 
 
    06/30/03   03/31/03   Average   Low   High   06/30/03   03/31/03  
   
 
 
 
 
 
 
 
Preferred   4,235   4,465   51.41   14.02   52.40   78.71   87.27  
Common   4,715,170   4,715,170   27.80   20.07   52.09   84.85   90.96  
   
 
                     
    4,719,405   4,719,635                      
   
 
                     

6.15- Financial Result

                                  Quarter  
 
















 
          2Q/03           1Q/03           2Q02  
 




 




 




 
      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 (50,432 ) 677,402   626,970   (62,925 ) 246,841   183,916   (49,641 ) (667,169 ) (716,810 )
Local debt (7,793 ) 67,575   59,782   (11,020 ) 35,158   24,138   (21,027 ) (375,541 ) (396,568 )
Related parties (42,179 ) 315,643   273,464   (43,735 ) 125,188   81,453   (36,317 ) (269,128 ) (305,445 )
 
 
 
 
 
 
 
 
 
 
  (100,404 ) 1,060,620   960,216   (117,680 ) 407,187   289,507   (106,985 ) (1,311,838 ) (1,418,823 )
Labor, tax and civil contingencies (17,187 ) 483   (16,704 ) (21,452 ) (44,593 ) (66,045 ) (76,776 ) (20,586 ) (97,362 )
Derivatives, net of gain/losses (26,146 ) 38,855   12,709   (25,967 ) 14,891   (11,076 ) (11,901 ) (19,040 ) (30,941 )
CPMF/ COFINS (16,293 ) -   (16,293 ) (13,092 ) -   (13,092 ) 11,822   -   11,822  
Others (3,470 ) 232,703   229,233   (6,455 ) 30,893   24,438   (5,755 ) (263,958 ) (269,713 )
 
 
 
 
 
 
 
 
 
 
  (163,500 ) 1,332,661   1,169,161   (184,646 ) 408,378   223,732   (189,595 ) (1,615,422 ) (1,805,017 )
 
 
 
 
 
 
 
 
 
 
                                     
      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 28,047   (341,816 ) (313,769 ) 40,261   (124,352 ) (84,091 ) 22,029   496,689   518,718  
Marketable securities 26,024   (63,920 ) (37,896 ) 1,583   14,280   15,863   25,451   32,029   57,480  
Others 7,096   (41,448 ) (34,352 ) 7,773   (18,382 ) (10,609 ) 12,554   73,925   86,479  
 
 
 
 
 
 
 
 
 
 
  61,167   (447,184 ) (386,017 ) 49,617   (128,454 ) (78,837 ) 60,034   602,643   662,677  
 
 
 
 
 
 
 
 
 
 
Financial income (expenses), net (102,333 ) 885,477 (*) 783,144   (135,029 ) 279,924   144,895   (129,561 ) (1,012,779 ) (1,142,340 )
 
 
 
 
 
 
 
 
 
 

(*) See item 1.2.5 - Net financial result.

  CVRD 21

Back to Contents

                      Accumulated  
 










 
          06/30/03           06/30/02  
 




 




 
      Monetary and           Monetary and      
      exchange rate           exchange rate      
  Financial   variation on       Financial   variation on      
  expenses   liabilities   Total   expenses   liabilities   Total  
 
 
 
 
 
 
 
                         
Foreign debt (113,357 ) 924,243   810,886   (90,998 ) (669,058 ) (760,056 )
Local debt (18,813 ) 102,733   83,920   (39,205 ) (357,062 ) (396,267 )
Related parties (85,914 ) 440,831   354,917   (72,125 ) (265,630 ) (337,755 )
 
 
 
 
 
 
 
  (218,084 ) 1,467,807   1,249,723   (202,328 ) (1,291,750 ) (1,494,078 )
Labor, tax and civil contingencies (38,639 ) (44,110 ) (82,749 ) (96,179 ) (23,679 ) (119,858 )
Derivatives, net of gain/losses (52,113 ) 53,746   1,633   (29,173 ) (18,959 ) (48,132 )
CPMF/ COFINS (29,385 ) -   (29,385 ) (4,767 ) -   (4,767 )
Others (9,925 ) 263,596   253,671   (12,846 ) (270,668 ) (283,514 )
 
 
 
 
 
 
 
  (348,146 ) 1,741,039   1,392,893   (345,293 ) (1,605,056 ) (1,950,349 )
 
 
 
 
 
 
 
                         
      Monetary and           Monetary and      
      exchange rate           exchange rate      
  Financial   variation on       Financial   variation on      
  income   assets   Total   income   assets   Total  
 
 
 
 
 
 
 
                         
Related parties 68,308   (466,168 ) (397,860 ) 43,352   494,136   537,488  
Marketable securities 27,607   (49,640 ) (22,033 ) 62,779   40,050   102,829  
Others 14,869   (59,830 ) (44,961 ) 21,333   77,853   99,186  
 
 
 
 
 
 
 
  110,784   (575,638 ) (464,854 ) 127,464   612,039   739,503  
 
 
 
 
 
 
 
Financial income (expenses), net (237,362 ) 1,165,401 (*) 928,039   (217,829 ) (993,017 ) (1,210,846 )
 
 
 
 
 
 
 

(*) See item 1.2.5 - Net financial result.

Debt Indices        
  2Q/03   1Q/03  
 
 
 
   Current liabilities        
   Current portion of long-term debt - unrelated parties 2,394,227   1,889,236  
   Short-term debt 102,920   118,977  
   Related parties 1,085,334   1,002,996  
 
 
 
  3,582,481   3,011,209  
   Long-term liabilities        
   Long-term debt - unrelated parties 2,563,575   4,065,741  
   Related parties 2,982,995   3,221,881  
 
 
 
  5,546,570   7,287,622  
 
 
 
   Gross Debt 9,129,051   10,298,831  
 
 
 
   Gross interest 100,404   117,680  
   EBITDA 983,095   1,148,114  
   Stockholders' equity 14,187,982   13,292,528  
   EBITDA / Gross interest 9.79   9.76  
   Gross Debt / EBITDA (anualized) 2.32   2.24  
   Debt / Stockholders' equity 39   44  

6.16- 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 derivatives 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 counterparts. The policy of the Company is to settle all contracts financially without physical delivery of the products. The credit limits and creditworthiness of counterparts are also reviewed periodically and are defined according to the rules approved by Company's management. The results of hedging are recognized monthly in the CVRD result.

22
CVRD
 

Back to Contents

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 options trades aiming to cap exposure to interest rate fluctuations, establishing upper and lower limits. Some operations are subject to knock-out provisions which, if triggered, eliminate the protection provided by the cap.

The table below provides information regarding the interest rate derivatives portfolio for 06/30/03 and 06/30/02.

                06/30/03           06/30/02  
   






 




 
            Unrealized gain               Unrealized gain  
    Notional value       (loss) (in R$   Final   Notional value       (loss) (in R$  
Type   (in US$ million)   Rate range   thousand)   maturity   (in US$ million)   Rate range   thousand)  

 
 
 
 
 
 
 
 
                               
Cap   500   5.8 - 11.0%   39   May/07   1,150   5.7 - 11.0%   3,811  
Floor   500   5.8 - 6.0%   (60,112 ) Nov/06   1,150   5.7 - 6.3%   (51,521 )
Swap   464   5.9 - 6.7%   (127,143 ) Oct/07   350   5.8 - 6.7%   (31,569 )
           
             
 
Total           (187,216 )             (79,279 )
           
             
 

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 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 Japanese 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 06/30/03 and 06/30/02. These operations are forwards and range forwards which were structured to ensure the purchase price of the following currencies:

                06/30/03           06/30/02  
   






 




 
            Unrealized               Unrealized  
         Notional value       gain (loss) (in   Final   Notional value       loss (in R$  
Type   (in million)    Rate range   R$ thousand)   maturity   (in million)   Rate range   thousand)  

 
 
 
 
 
 
 
 
                             
Yen purchased   ¥ 3.462   ¥ 79 - 86 per US$   (1,590 ) Apr/05   ¥ 3   ¥ 91 - 79 per US$   (1,399 )
Euros purchased   €4   1.19 - 1.23 per US$   (876 ) Apr/05   €6   1.18 - 1.23 per US$   (3,875 )
Euros sold   €3   -   230   Jul/03   -   -   -  
           
             
 
Total           (2,236 )             (5,274 )
           
             
 

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. 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.

  CVRD 23

Back to Contents

The following table shows the gold derivatives portfolio of the Company on 06/30/03 and 06/30/02:

                06/30/03           06/30/02  
   






 




 
            Unrealized gain               Unrealized gain  
        Price range   (loss) (in R$   Final       Price range   (loss) (in R$  
Type   Quantity (oz)   (US$/oz)   thousand)   maturity   Quantity (oz)   (US$/oz)   thousand)  

 
 
 
 
 
 
 
 
Puts purchased   408,000   270 - 385   13,519   Dec/07   496,000   270 - 355   21,470  
Calls sold   598,000   317 - 440   (44,144 ) Dec/07   736,000   316 - 407   (31,234 )
Hybrid instruments   20,000   -   (969 ) Nov/06   20,000   -   95  
           
             
 
Total           (31,594 )             (9,669 )
           
             
 

 

              Net loss  
 






 
              2Q/03  
 






 
  Interest rates              
  (libor)   Currencies   Gold   Total  
 
 
 
 
 
Gains and losses unrealized on 03/31/03 230,264   3,138   33,374   266,776  
Financial settlement (30,360 ) (1,020 ) (1,641 ) (33,021 )
Financial expenses, net 20,078   556   5,512   26,146  
 
 
 
 
 
  (10,282 ) (464 ) 3,871   (6,875 )
Monetary variations, net (32,766 ) (438 ) (5,651 ) (38,855 )
 
 
 
 
 
Gains and losses unrealized on 06/30/03 187,216   2,236   31,594   221,046  
 
 
 
 
 
                 
                 
              Net loss  
 






 
              1Q/03  
 






 
  Interest rates              
  (libor)   Currencies   Gold   Total  
 
 
 
 
 
Gains and losses unrealized on 12/31/02 213,361   4,309   52,432   270,102  
Financial settlement (13,390 ) (378 ) (634 ) (14,402 )
Financial expenses, net 42,764   (593 ) (16,204 ) 25,967  
 
 
 
 
 
  29,374   (971 ) (16,838 ) 11,565  
Monetary variations, net (12,471 ) (200 ) (2,220 ) (14,891 )
 
 
 
 
 
Gains and losses unrealized on 03/31/03 230,264   3,138   33,374   266,776  
 
 
 
 
 
                 
                 
              Net loss  
 






 
              2Q/02  
 






 
  Interest rates              
  (libor)   Currencies   Gold   Total  
 
 
 
 
 
Gains and losses unrealized on 03/31/02 58,547   14,660   4,637   77,844  
Financial settlement (12,902 ) (3,150 ) 1,489   (14,563 )
Financial expenses, net 20,383   (8,696 ) 214   11,901  
 
 
 
 
 
  7,481   (11,846 ) 1,703   (2,662 )
Monetary variations, net 13,251   2,460   3,329   19,040  
 
 
 
 
 
Gains and losses unrealized on 06/30/02 79,279   5,274   9,669   94,222  
 
 
 
 
 

 

24 CVRD  

 


Back to Contents

6.17- 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 (* )  
 
 
 
   Assets 06/30/03   03/31/03   06/30/03   03/31/03  
 
 
 
 
 
   Current                
      Cash and cash equivalents 411   541   329   468  
      Others 1,789   1,967   1,101   1,143  
 
 
 
 
 
  2,200   2,508   1,430   1,611  
   Long-term receivables 614   1,116   45   66  
   Investments 3,817   4,301   16   18  
 
 
 
 
 
   Total 6,631   7,925   1,491   1,695  
 
 
 
 
 
   Liabilities                
   Current                
      Short-term loans and financing 2,477   1,989   1,279   1,477  
      Others 978   851   529   368  
 
 
 
 
 
  3,455   2,840   1,808   1,845  
   Long-term liabilities                
      Loans and financing 2,505   4,000   1,776   2,246  
      Others 2,715   2,954   459   801  
 
 
 
 
 
  5,220   6,954   2,235   3,047  
 
 
 
 
 
   Total 8,675   9,794   4,043   4,892  
 
 
 
 
 
   Liabilities - R$ (2,044 ) (1,869 ) (2,552 ) (3,197 )
 
 
 
 
 
   Liabilities - US$ (712 ) (557 ) (889 ) (953 )
 
 
 
 
 
                 
(*) Proportional to the percentage of participation                

6.18- Administrative and Other Operating Expenses

          Quarter       Accumulated  
 
 
 
  2Q/03   1Q/03   2Q/02   06/30/03   06/30/02  
 
 
 
 
 
 
   Administrative                    
   Personnel 34,548   31,839   31,259   66,387   58,203  
   Technical consulting 23,897   18,443   42,254   42,340   64,877  
   Advertising and publicity 7,461   9,006   7,431   16,467   15,115  
   Depreciation 9,865   9,128   5,553   18,993   10,830  
   Travel expenses 4,042   4,925   4,224   8,967   7,940  
   Rents and taxes 6,110   6,902   5,282   13,012   9,531  
   Others 10,654   8,515   10,135   19,169   18,536  
 
 
 
 
 
 
  96,577   88,758   106,138   185,335   185,032  
 
 
 
 
 
 
                     
                     
          Quarter       Accumulated  
 
 
 
  2Q/03   1Q/03   2Q/02   06/30/03   06/30/02  
 
 
 
 
 
 
   Other Operating Expenses                    
   Provisions for contingencies 47,063   27,141   44,367   74,204   28,165  
   Provision for loss on ICMS credits -   28,000   -   28,000   20,000  
   Provision for profit sharing 27,000   40,000   (10,000 ) 67,000   10,000  
   Operating expenses - UPSL 35,597   -   -   35,597   -  
   Others 21,045   10,723   40,871   31,768   56,017  
 
 
 
 
 
 
  130,705   105,864   75,238   236,569   114,182  
 
 
 
 
 
 

 

  CVRD 25

Back to Contents

6.19- Subsequent Events

Approved Proposal to Acquire Caemi

On 07/18/03 the European Commission approved CVRD’s acquisition of 50% of the common shares and 40% of the preferred shares of Caemi Mineração e Metalurgia S.A. (Caemi). Upon conclusion of the acquisition, the Company will detain all the common shares and 40% of the preferred shares of Caemi, totaling 60.2% of the total capital.

CVRD's Vale Overseas Places Bonds for US$ 300 Million at a 9.25% Yield

On 08/01/03 the Company announced that its wholly owned subsidiary Vale Overseas Limited has placed an offering of US$300 million in ten-year notes. The notes will bear a coupon of 9% per year, payable semi-annually, and will be priced at 98.386% of their principal amount. The notes will be unsecured and unsubordinated obligations of Vale Overseas Limited and will be fully and unconditionally guaranteed by CVRD. The net proceeds of the offering will be used for the CVRD group’s general corporate purposes.

The notes to be offered and the related guarantees have not been and will not be registered under the Securities Act of 1933, or any state securities laws, and may not be offered or sold in the United States absent registration under, or an applicable exemption from, the registration requirements of the Securities Act of 1933 and applicable state securities laws.

The Company expects to file a registration statement with the United States Securities and Exchange Commission (SEC) and to make its best efforts to exchange the notes for others registered with the SEC within 180 days of the closing date of the offering.

26 CVRD  

Back to Contents

PART III

7- OTHER INFORMATOIN THE COMPANY DEEMS RELEVANT

7.1- Iron Ore and Pellet Sales (Main Markets) (Unaudited)

  (Millons of tons)  
 
 
                                                  Quarter           Accumulated  
                                 
 
 
  1999   %   2000   %   2001   %   2002   %   2Q/02   %   1Q/03   %   2Q/03   %   06/30/02   %   06/30/03   %  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                                                         
FOREIGN MARKET                                                                        
ÁSIA                                                                        
     CHINA 7.3   8   9.2   8   14.9   12   17.5   12   5.0   14   5.4   15   4.8   13   9.4   13   10.2   14  
     KOREA 7.9   8   7   6   6.0   5   7.1   5   1.1   3   1.6   4   1.7   5   3.2   5   3.3   5  
     PHILIPPINES 1.6   2   1.4   1   1.2   1   2.6   2   0.5   1   0.4   1   0.6   2   1.1   2   1.0   1  
     JAPAN 16.9   17   17.5   15   17.1   13   16.3   11   4.3   12   3.9   11   4.1   11   8.0   11   8.0   11  
     TAIWAN 1.8   2   1.6   2   2.2   2   2.1   1   0.4   1   0.4   1   0.5   1   0.8   1   0.9   1  
     OTHERS 0.6   -   0.4   -   1.1   1   -   -   -   -   -   -   -   -   -   -   -   -  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  36.1   37   37.1   32   42.5   34   45.6   31   11.3   31   11.7   32   11.7   32   22.5   32   23.4   32  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EUROPE                                                                        
     GERMANY 8   8   8.2   7   10.1   8   14.7   10   3.4   9   3.5   10   2.8   8   6.8   10   6.3   9  
     SPAIN 3.6   4   2.9   2   2.9   2   2.9   2   0.7   2   0.8   2   0.9   2   1.5   2   1.7   2  
     FRANCE 2.1   2   2.9   2   3.9   3   5.8   4   1.5   4   1.4   4   2.3   6   2.8   4   3.7   5  
     ITALY 5   5   4.8   4   5.1   4   5.2   3   2.2   6   1.2   3   1.2   3   3.2   5   2.4   3  
     UNITED KINGDOM 1.6   2   1.5   2   1.6   1   2.3   2   0.4   1   0.5   1   0.6   2   1.1   2   1.1   2  
     OTHERS 4.7   5   8.2   7   10.8   8   13.4   9   3.2   9   3.2   9   2.8   8   6.1   9   6.0   9  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  25   26   28.5   24   34.4   26   44.3   30   11.4   31   10.6   29   10.6   29   21.5   32   21.2   30  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AMERICAS                                                                        
     ARGENTINA 1.6   2   1.4   1   1.9   1   2.3   2   0.6   2   0.8   2   0.8   2   1.0   1   1.6   2  
     UNITED STATES 3   3   3.5   3   2.9   2   3.8   2   1.0   3   1.0   3   0.8   2   1.9   3   1.8   3  
     OTHERS 1.8   2   2   2   1.5   1   2.4   2   0.5   1   0.8   2   0.6   2   0.8   1   1.4   2  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  6.4   7   6.9   6   6.3   4   8.5   6   2.1   6   2.6   7   2.2   6   3.7   5   4.8   7  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AFRICA/MID.EAST/OCEANIA                                                                        
     BAHREIN 1.5   2   2   2   1.7   1   2.4   2   0.5   1   0.5   1   0.4   1   1.3   2   0.9   1  
     OTHERS 3.6   4   5.2   4   5.1   4   4.3   3   0.7   2   1.0   3   2.0   6   1.5   2   3.0   4  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  5.1   6   7.2   6   6.8   5   6.7   5   1.2   3   1.5   4   2.4   7   2.8   4   3.9   5  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  72.6   76   79.7   68   90   69   105.1   72   26.0   71   26.4   72   26.9   74   50.5   73   53.3   74  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DOMESTIC MARKET                                                                        
     STEEL MILLS 13.6   14   15.5   13   20.2   16   22.3   15   5.7   16   5.1   14   4.6   13   10.9   15   9.7   13  
     PELLETING AFFILIATES 10.1   10   21.6   19   19.7   15   18.9   13   4.6   13   5.0   14   4.8   13   8.6   12   9.8   13  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  23.7   24   37.1   32   39.9   31   41.2   28   10.3   29   10.1   28   9.4   26   19.5   27   19.5   26  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL 96.3   100   116.8   100   129.9   100   146.3   100   36.3   100   36.5   100   36.3   100   70.0   100   72.8   100  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                                                         
                                                                         
Exports by System                                                                        
  (Millons of tons)  
 
 
                                                  Quarter           Accumulated  
                                 
 
 
  1999   %   2000   %   2001   %   2002   %   2Q/02   %   1Q/03   %   2Q/03   %   06/30/02   %   06/30/03   %  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NORTHERN SYSTEM 42.8   44   46.6   40   50.8   39   53.0   36   12.8   35   13.4   37   13.9   38   24.6   35   27.3   38  
SOUTHERN SYSTEM 53.5   56   70.2   60   79.1   61   93.3   64   23.5   65   23.1   63   22.4   62   45.4   65   45.5   62  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  96.3   100   116.8   100   129.9   100   146.3   100   36.3   100   36.5   100   36.3   100   70.0   100   72.8   100  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  CVRD 27


Back to Contents

PART IV

8- ATTACHMENT I - EQUITY INVESTEE INFORMATION

8.1- Aluminum Area - ALBRAS (Adjusted and Unaudited)

Information                     2003                   2002  

 








 
 
    1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - external market  MT (thousand)   99   102   -   -   201   84   108   101   100   393  
Quantity sold - internal market MT (thousand)   4   4   -   -   8   4   2   3   4   13  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - total MT (thousand)   103   106   -   -   209   88   110   104   104   406  
   
 
 
 
 
 
 
 
 
 
 
Average sales price - external market US$   1,336.40   1,324.49   -   -   1,330.36   1,318.33   1,409.42   1,288.20   1,304.79   1,304.70  
Average sales price - internal market US$   1,376.14   1,365.10   -   -   1,370.62   1,352.12   1,330.47   1,335.69   1,356.26   1,355.55  
Average sales price - total US$   1,337.98   1,326.07   -   -   1,331.94   1,319.81   1,332.13   1,289.68   1,306.47   1,306.38  
Long-term indebtedness, gross US$   451,354   400,002   -   -   400,002   524,095   506,633   498,857   465,815   465,815  
Short-term indebtedness, gross US$   -   -   -   -   -   72,938   48,840   20,156   20,475   20,475  
   
 
 
 
 
 
 
 
 
 
 
Total indebtedness, gross US$   451,354   400,002   -   -   400,002   597,033   555,473   519,013   486,290   486,290  
   
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$   479,916   726,619   -   -   726,619   299,202   113,162   (209,047 ) 256,739   256,739  
   
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$   479,659   423,513   -   -   903,172   273,853   366,494   414,264   489,744   1,544,355  
Cost of products R$   (284,827 ) (271,302 ) -   -   (556,129 ) (170,834 ) (223,590 ) (248,895 ) (288,173 ) (931,492 )
Other expenses/revenues R$   (16,325 ) (11,421 ) -   -   (27,746 ) (13,308 ) (10,054 ) (22,210 ) (5,968 ) (51,540 )
Depreciation, amortization and depletion R$   17,675   16,188   -   -   33,863   15,555   17,076   17,423   17,490   67,544  
   
 
 
 
 
 
 
 
 
 
 
EBITDA (*) R$   196,182   156,978   -   -   353,160   105,266   149,926   160,582   213,093   628,867  
Depreciation, amortization and depletion R$   (17,675 ) (16,188 ) -   -   (33,863 ) (15,555 ) (17,076 ) (17,423 ) (17,490 ) (67,544 )
   
 
 
 
 
 
 
 
 
 
 
EBIT R$   178,507   140,790   -   -   319,297   89,711   132,850   143,159   195,603   561,323  
Impairment R$   -   (11,837 ) -   -   (11,837 ) -   -   -   -   -  
Net financial result R$   63,862   176,318   -   -   240,180   (11,141 ) (332,532 ) (505,233 ) 175,923   (672,983 )
   
 
 
 
 
 
 
 
 
 
 
Income before income tax and social contribution R$   242,369   305,271   -   -   547,640   78,570   (199,682 ) (362,074 ) 371,526   (111,660 )
Income tax and social contribution R$   (19,192 ) (58,568 ) -   -   (77,760 ) (2,627 ) 13,645   39,863   88,259   139,140  
   
 
 
 
 
 
 
 
 
 
 
Net income R$   223,177   246,703   -   -   469,880   75,943   (186,037 ) (322,211 ) 459,785   27,480  
   
 
 
 
 
 
 
 
 
 
 
(*) 2002 and 1Q/03 were adjusted.                                            

28 CVRD  


Back to Contents

8.2- Aluminum Area - ALUNORT (Adjusted and Unaudited)

Information             2003           2002  


 








 








 
      1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
     
 
 
 
 
 
 
 
 
 
 
                                             
Quantity sold - external market MT (thousand)   289   303   -   -   592   222   175   115   208   720  
Quantity sold - internal market MT (thousand)   201   234   -   -   435   205   235   233   199   872  
     
 
 
 
 
 
 
 
 
 
 
Quantity sold - total MT (thousand)   490   537   -   -   1,027   427   410   348   407   1,592  
     
 
 
 
 
 
 
 
 
 
 
Average sales price - external market US$   170.93   172.57   -   -   171.77   148.20   152.79   162.37   154.43   153.39  
Average sales price - internal market US$   173.60   175.13   -   -   174.42   175.94   175.38   173.97   169.51   173.79  
Average sales price - total US$   172.03   173.68   -   -   172.89   161.55   165.72   170.13   161.79   164.56  
                                             
Long-term indebtedness, gross US$   482,418   494,325   -   -   494,325   455,061   455,194   472,590   481,370   481,370  
Short-term indebtedness, gross US$   -   3,900   -   -   3,900   -   -   -   -   -  
     
 
 
 
 
 
 
 
 
 
 
Total indebtedness, gross US$   482,418   498,225   -   -   498,225   455,061   455,194   472,590   481,370   481,370  
     
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$   546,444   697,885   -   -   697,885   573,946   451,686   226,155   444,502   444,502  
     
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$   291,962   273,014   -   -   564,976   164,875   173,891   196,154   250,025   784,945  
Cost of products R$   (217,680 ) (217,735 ) -   -   (435,415 ) (135,765 ) (134,556 ) (131,291 ) (174,286 ) (575,898 )
Other expenses/revenues R$   (6,021 ) (5,860 ) -   -   (11,881 ) (7,381 ) (3,787 ) (4,079 ) (6,946 ) (22,193 )
Depreciation, amortization and depletion R$   15,240   18,993   -   -   34,233   12,802   13,351   12,853   12,880   51,886  
     
 
 
 
 
 
 
 
 
 
 
EBITDA (*) R$   83,501   68,412   -   -   151,913   34,531   48,899   73,637   81,673   238,740  
Depreciation, amortization and depletion R$   (15,240 ) (18,993 ) -   -   (34,233 ) (12,802 ) (13,351 ) (12,853 ) (12,880 ) (51,886 )
     
 
 
 
 
 
 
 
 
 
 
EBIT R$   68,261   49,419   -   -   117,680   21,729   35,548   60,784   68,793   186,854  
Impairment R$   -   -   -   -   -   -   -   -   -   -  
Net financial result R$   43,764   136,576   -   -   180,340   (10,936 ) (198,404 ) (374,193 ) 114,042   (469,491 )
     
 
 
 
 
 
 
 
 
 
 
Income before income tax and social contribution R$   112,025   185,995   -   -   298,020   10,793   (162,856 ) (313,409 ) 182,835   (282,637 )
Income tax and social contribution R$   (10,084 ) (34,554 ) -   -   (44,638 ) (726 ) 20,677   6,396   73,270   99,617  
     
 
 
 
 
 
 
 
 
 
 
Net income R$   101,941   151,441   -   -   253,382   10,067   (142,179 ) (307,013 ) 256,105   (183,020 )
     
 
 
 
 
 
 
 
 
 
 

(*)   2002 and 1Q/03 were adjusted.

 
CVRD
29

Back to Contents

8.3- Aluminum Area - ALUVALE (Adjusted and Unaudited)

Information             2003           2002  


 








 








 
      1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
     
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$   1,115,779   1,362,213   -   -   1,362,213   891,456   751,522   447,879   916,533   916,533  
     
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$   7,429   3,538   -   -   10,967   4,059   3,953   4,888   6,179   19,079  
Cost of products R$   -   -   -   -   -   (22 ) (47 ) (38 ) (36 ) (143 )
Other expenses/revenues R$   (1,218 ) (878 ) -   -   (2,096 ) (645 ) (650 ) (730 ) (10,177 ) (12,202 )
Dividends received R$   17,166   5,450   -   -   22,616   29,430   28,000   23,200   23,167   103,797  
     
 
 
 
 
 
 
 
 
 
 
EBITDA (*) R$   23,377   8,110   -   -   31,487   32,822   31,256   27,320   19,133   110,531  
Dividends received R$   (17,166 ) (5,450 ) -   -   (22,616 ) (29,430 ) (28,000 ) (23,200 ) (23,167 ) (103,797 )
     
 
 
 
 
 
 
 
 
 
 
EBIT R$   6,211   2,660   -   -   8,871   3,392   3,256   4,120   (4,034 ) 6,734  
Impairment R$   -   -   -   -   -   -   -   -   -   -  
Result of investments participation R$   210,564   241,411   -   -   451,975   59,336   (146,796 ) (304,495 ) 469,463   77,508  
Net financial result R$   3,682   4,058   -   -   7,740   4,918   5,469   900   2,029   13,316  
     
 
 
 
 
 
 
 
 
 
 
Income before income tax and social contribution R$   220,457   248,129   -   -   468,586   67,646   (138,071 ) (299,475 ) 467,458   97,558  
Income tax and social contribution R$   6,545   (1,697 ) -   -   4,848   (2,723 ) (1,862 ) (1,635 ) (1,338 ) (7,558 )
     
 
 
 
 
 
 
 
 
 
 
Net income R$   227,002   246,432   -   -   473,434   64,923   (139,933 ) (301,110 ) 466,120   90,000  
     
 
 
 
 
 
 
 
 
 
 

(*)   2002 and 1Q/03 were adjusted.

30
CVRD
 

Back to Contents

8.4-  Aluminum Area - MRN (Adjusted and Unaudited)

Information 2003     2002  

 








   








 
    1Q   2Q   3Q   4Q   Total     1Q   2Q   3Q   4Q   Total  
   
 
 
 
 
   
 
 
 
 
 
Quantity sold - external market MT (thousand)   711   958   -   -   1,669     485   790   740   601   2,616  
Quantity sold - internal market MT (thousand)   1,485   2,554   -   -   4,039     1,296   1,821   1,814   2,381   7,312  
   
 
 
 
 
   
 
 
 
 
 
Quantity sold - total MT (thousand)   2,196   3,512   -   -   5,708     1,781   2,611   2,554   2,982   9,928  
   
 
 
 
 
   
 
 
 
 
 
Average sales price - external market US$   21.31   21.20   -   -   21.25     20.56   19.09   19.21   21.42   19.93  
Average sales price - internal market US$   18.24   18.15   -   -   18.18     19.46   18.01   18.16   20.32   19.06  
Average sales price - total US$   19.23   18.98   -   -   19.08     19.76   18.34   18.46   20.54   18.95  
                                             
Long-term indebtedness, gross US$   69,222   65,380   -   -   65,380     95,892   90,312   77,786   76,120   76,120  
Short-term indebtedness, gross US$   44,004   134,221   -   -   134,221     14,436   18,780   23,198   29,265   29,265  
   
 
 
 
 
   
 
 
 
 
 
Total indebtedness, gross US$   113,226   199,601   -   -   199,601     110,328   109,092   100,984   105,385   105,385  
   
 
 
 
 
   
 
 
 
 
 
Stockholders' equity R$   731,822   807,051   -   -   807,051     594,895   562,633   498,041   672,322   672,322  
   
 
 
 
 
   
 
 
 
 
 
Net operating revenues R$   139,951   183,786   -   -   323,737     76,448   111,452   146,949   204,098   538,947  
Cost of products R$   (69,487 ) (89,073 ) -   -   (158,560 )   (39,697 ) (60,627 ) (72,806 ) (78,149 ) (251,279 )
Other expenses/revenues R$   (5,305 ) (2,838 ) -   -   (8,143 )   (582 ) (5,260 ) (1,577 ) (2,993 ) (10,412 )
Depreciation, amortization and depletion R$   14,854   32,587   -   -   47,441     9,840   13,325   14,617   14,701   52,483  
   
 
 
 
 
   
 
 
 
 
 
EBITDA (*) R$   80,013   124,462   -   -   204,475     46,009   58,890   87,183   137,657   329,739  
Depreciation, amortization and depletion R$   (14,854 ) (32,587 ) -   -   (47,441 )   (9,840 ) (13,325 ) (14,617 ) (14,701 ) (52,483 )
   
 
 
 
 
   
 
 
 
 
 
EBIT R$   65,159   91,875   -   -   157,034     36,169   45,565   72,566   122,956   277,256  
Result of investments participation R$   -   -   -   -   -     (3,403 ) (1,347 ) -   2,000   (2,750 )
Impairment R$   -   -   -   -   -     -   -   -   17,015   17,015  
Net financial result R$   (239 ) (10,994 ) -   -   (11,233 )   (1,804 ) (32,286 ) (73,730 ) 102,120   (5,700 )
   
 
 
 
 
   
 
 
 
 
 
Income before income tax and social contribution R$   64,920   80,881   -   -   145,801     30,962   11,932   (1,164 ) 244,091   285,821  
Income tax and social contribution R$   (5,421 ) (5,652 ) -   -   (11,073 )   (6,522 ) (4,139 ) (5,429 ) (26,264 ) (42,354 )
   
 
 
 
 
   
 
 
 
 
 
Net income R$   59,499   75,229   -   -   134,728     24,440   7,793   (6,593 ) 217,827   243,467  
   
 
 
 
 
   
 
 
 
 
 

(*)  2002 and 1Q/03 were adjusted.

  CVRD 31

 


Back to Contents

8.5-  Aluminum Area - VALESUL (Adjusted and Unaudited)

Information   2003     2002  

 








   








 
    1Q   2Q   3Q   4Q   Total     1Q   2Q   3Q   4Q   Total  
   
 
 
 
 
   
 
 
 
 
 
Quantity sold - external market MT (thousand)   9   15   -   -   24     9   12   8   13   42  
Quantity sold - internal market MT (thousand)   10   9   -   -   19     12   12   10   14   48  
   
 
 
 
 
   
 
 
 
 
 
Quantity sold - total MT (thousand)   19   24   -   -   43     21   24   18   27   90  
   
 
 
 
 
   
 
 
 
 
 
Average sales price - external market   US$   1,505.49   1,516.01   -   -   1,512.07     1,467.44   1,481.49   1,485.09   1,413.67   1,459.01  
Average sales price - internal market   US$   1,933.02   1,970.53   -   -   1,950.79     1,906.21   1,865.52   1,779.65   1,801.29   1,837.32  
Average sales price - total   US$   1,730.60   1,685.83   -   -   1,705.61     1,720.97   1,663.20   1,654.96   1,618.98   1,661.77  
                                             
Long-term indebtedness, gross   US$   1,048   1,075   -   -   1,075     1,868   1,416   953   1,115   1,115  
Short-term indebtedness, gross   US$   617   732   -   -   732     685   555   409   579   579  
   
 
 
 
 
   
 
 
 
 
 
Total indebtedness, gross   US$   1,665   1,807   -   -   1,807     2,553   1,971   1,362   1,694   1,694  
   
 
 
 
 
   
 
 
 
 
 
Stockholders' equity R$   288,362   272,644   -   -   272,644     231,170   246,030   266,074   261,206   261,206  
   
 
 
 
 
   
 
 
 
 
 
Net operating revenues R$   108,088   112,328   -   -   220,416     77,727   92,816   93,602   146,180   410,325  
Cost of products R$   (68,912 ) (88,666 ) -   -   (157,578 )   (63,576 ) (71,701 ) (61,711 ) (86,531 ) (283,519 )
Other expenses/revenues R$   (6,613 ) (15,368 ) -   -   (21,981 )   (3,168 ) (1,218 ) (6,560 ) (14,275 ) (25,221 )
Depreciation, amortization and depletion R$   2,816   6,043   -   -   8,859     3,332   3,600   2,826   3,235   12,993  
   
 
 
 
 
   
 
 
 
 
 
EBITDA (*) R$   35,379   14,337   -   -   49,716     14,315   23,497   28,157   48,609   114,578  
Depreciation, amortization and depletion R$   (2,816 ) (6,043 ) -   -   (8,859 )   (3,332 ) (3,600 ) (2,826 ) (3,235 ) (12,993 )
   
 
 
 
 
   
 
 
 
 
 
EBIT R$   32,563   8,294   -   -   40,857     10,983   19,897   25,331   45,374   101,585  
Impairment R$   -   -   -   -   -     -   -   -   -   -  
Net financial result R$   (186 ) (413 ) -   -   (599 )   (597 ) 621   (945 ) (1,767 ) (2,688 )
   
 
 
 
 
   
 
 
 
 
 
Income before income tax and social contribution R$   32,377   7,881   -   -   40,258     10,386   20,518   24,386   43,607   98,897  
Income tax and social contribution R$   (5,214 ) (4,891 ) -   -   (10,105 )   (4,122 ) (5,652 ) (4,344 ) (5,980 ) (20,098 )
   
 
 
 
 
   
 
 
 
 
 
Net income R$   27,163   2,990   -   -   30,153     6,264   14,866   20,042   37,627   78,799  
   
 
 
 
 
   
 
 
 
 
 

(*)   2002 and 1Q/03 were adjusted.

32 CVRD  

Back to Contents

8.6- Pelletizing Area - HISPANOBRÁS (Adjusted and Unaudited)

Information
                  2003                   2002  


 








 








 
    1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - external market MT(thousand)   268   625   -   -   893   487   356   165   313   1,321  
Quantity sold - internal market MT(thousand)   637   265   -   -   902   420   480   520   826   2,246  
     
 
 
 
 
 
 
 
 
 
 
Quantity sold - total MT(thousand)   905   890   -   -   1,795   907   836   685   1,139   3,567  
   
 
 
 
 
 
 
 
 
 
 
Average salesprice - external market US$   29.54   33.75   -   -   32.49   31.33   31.49   31.39   24.28   29.71  
Average salesprice - internal market US$   29.95   38.90   -   -   32.58   31.43   31.63   32.28   27.31   30.15  
Average sales price - total US$   29.75   36.33   -   -   33.01   31.38   31.56   32.07   25.80   29.77  
   
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$   90,872   96,630   -   -   96,630   85,476   85,790   93,568   86,381   86,381  
   
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$   94,344   93,258   -   -   187,602   67,353   59,359   67,336   125,613   319,661  
Cost of products R$   (81,263 ) (85,278 ) -   -   (166,541 ) (57,628 ) (55,855 ) (56,920 ) (105,712 ) (276,115 )
Other expenses R$   (1,783 ) 6,561   -   -   4,778   (2,202 ) (5,727 ) (3,360 ) (3,373 ) (14,662 )
Depreciation, amortization and depletion R$   2,386   2,400   -   -   4,786   2,458   2,458   2,322   2,377   9,615  
     
 
 
 
 
 
 
 
 
 
 
EBITDA (*) R$   13,684   16,941   -   -   30,625   9,981   235   9,378   18,905   38,499  
Depreciation, amortization and depletion R$   (2,386 ) (2,400 ) -   -   (4,786 ) (2,458 ) (2,458 ) (2,322 ) (2,377 ) (9,615 )
     
 
 
 
 
 
 
 
 
 
 
EBIT R$   11,298   14,541   -   -   25,839   7,523   (2,223 ) 7,056   16,528   28,884  
Impairment R$   -   -   -   -   -   -   -   -   -   -  
Net financial result R$   (3,544 ) (6,871 ) -   -   (10,415 ) 854   5,888   7,899   (3,444 ) 11,197  
     
 
 
 
 
 
 
 
 
 
 
Income before income tax and social contribution R$   7,754   7,670   -   -   15,424   8,377   3,665   14,955   13,084   40,081  
Income tax and social contribution R$   (3,264 ) 330   -   -   (2,934 ) (3,362 ) (1,480 ) (5,395 ) (4,656 ) (14,893 )
     
 
 
 
 
 
 
 
 
 
 
Net income R$   4,490   8,000   -   -   12,490   5,015   2,185   9,560   8,428   25,188  
     
 
 
 
 
 
 
 
 
 
 

(*) 2002 and 1Q/03 were adjusted.

  CVRD 33

Back to Contents

8.7- Pelletizing Area - ITABRASCO (Adjusted and Unaudited)

Information                   2003                   2002  


 








 








 
    1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - external market MT(thousand)   306   778   -   -   1,084   644   533   572   431   2,180  
Quantity sold - internal market MT(thousand)   507   65   -   -   572   233   169   243   482   1,127  
     
 
 
 
 
 
 
 
 
 
 
Quantity sold - total MT(thousand)   813   843   -   -   1,656   877   702   815   913   3,307  
   
 
 
 
 
 
 
 
 
 
 
Average salesprice - external market US$   29.97   33.53   -   -   32.53   31.16   28.46   29.96   30.01   29.71  
Average salesprice - internal market US$   29.20   55.87   -   -   32.23   31.90   27.79   30.33   30.60   29.13  
Average sales price - total US$   29.54   35.25   -   -   32.45   31.35   28.30   30.06   30.18   29.51  
Short-term indebtedness, gross US$   4,854   480   -   -   480   18,023   17,133   15,504   -   -  
     
 
 
 
 
 
 
 
 
 
 
Total indebtedness, gross US$   4,854   480   -   -   480   18,023   17,133   15,504   -   -  
   
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$   59,216   65,064   -   -   65,064   60,230   65,720   78,454   55,804   55,804  
   
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$   85,607   91,423   -   -   177,030   65,575   49,920   79,980   94,340   289,815  
Cost of products R$   (73,246 ) (76,224 ) -   -   (149,470 ) (56,551 ) (47,528 ) (66,616 ) (88,703 ) (259,398 )
Other expenses/revenues R$   (2,200 ) (1,123 ) -   -   (3,323 ) (3,784 ) (2,224 ) (5,969 ) 3,872   (8,105 )
Depreciation, amortization and depletion R$   (379 ) (760 ) -   -   (1,139 ) 327   331   321   412   1,391  
     
 
 
 
 
 
 
 
 
 
 
EBITDA (*) R$   9,782   13,316   -   -   23,098   5,567   499   7,716   9,921   23,703  
Depreciation, amortization and depletion R$   379   760   -   -   1,139   (327 ) (331 ) (321 ) (412 ) (1,391 )
     
 
 
 
 
 
 
 
 
 
 
EBIT R$   10,161   14,076   -   -   24,237   5,240   168   7,395   9,509   22,312  
Impairment R$   -   -   -   -   -   -   -   -   -   -  
Net financial result R$   (3,441 ) (4,782 ) -   -   (8,223 ) (636 ) 9,277   13,004   (5,099 ) 16,546  
     
 
 
 
 
 
 
 
 
 
 
Income before income tax and social contribution R$   6,720   9,294   -   -   16,014   4,604   9,445   20,399   4,410   38,858  
Income tax and social contribution R$   (3,308 ) (3,446 ) -   -   (6,754 ) (2,143 ) (3,954 ) (7,666 ) 2,019   (11,744 )
     
 
 
 
 
 
 
 
 
 
 
Net income R$   3,412   5,848   -   -   9,260   2,461   5,491   12,733   6,429   27,114  
     
 
 
 
 
 
 
 
 
 
 

(*) 2002 and 1Q/03 were adjusted.

34 CVRD  

Back to Contents

8.8- Pelletizing Area - KOBRASCO (Adjusted and Unaudited)

Information
                   
2003
 
 
 
 
 
 
 
 
 
2002
 

 








 








 
     
1Q
 
2Q
 
3Q
 
4Q
 
Total
 
1Q
 
2Q
 
3Q
 
4Q
 
Total
 
     
 
 
 
 
 
 
 
 
 
 
Quantity sold - external market MT (thousand)   453   667   -   -   1,120   436   534   850   1,074   2,894  
Quantity sold - internal market MT (thousand)   681   461   -   -   1,142   420   478   -   242   1,140  
     
 
 
 
 
 
 
 
 
 
 
Quantity sold - total MT (thousand)   1,134   1,128   -   -   2,262   856   1,012   850   1,316   4,034  
     
 
 
 
 
 
 
 
 
 
 
Average sales price - external market US$   29.89   29.98   -   -   29.94   31.31   29.34   29.47   29.89   29.88  
Average sales price - internal market US$   30.72   30.90   -   -   30.79   32.08   29.24   -   30.32   30.51  
Average sales price - total US$   30.39   30.35   -   -   30.37   31.69   29.30   29.47   29.97   30.09  
Long-term indebtedness, gross US$   123,624   102,229   -   -   102,229   149,583   143,378   147,150   114,489   114,489  
     
 
 
 
 
 
 
 
 
 
 
Total indebtedness, gross US$   123,624   102,229   -   -   102,229   149,583   143,378   147,150   114,489   114,489  
     
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$   (89,160 ) (53,817 ) -   -   (53,817 ) 16,608   (32,692 ) (124,990 ) (107,350 ) (107,350 )
     
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$   116,656   101,678   -   -   218,334   63,984   72,449   74,427   143,092   353,952  
Cost of products R$   (94,094 ) (87,955 ) -   -   (182,049 ) (50,027 )  (67,075 ) (60,393 ) (111,687 ) (289,182 )
Other expenses/revenues R$   (8,574)   (7,474 ) -   -   (16,048 ) (4,062 ) (2,119 ) (7,424 ) (29,062 ) (42,667 )
Depreciation, amortization and depletion R$   2,262   2,269   -   -   4,531   2,248   2,248   2,250   2,253   8,999  
     
 
 
 
 
 
 
 
 
 
 
EBITDA (*) R$   16,250   8,518   -   -   24,768   12,143   5,503   8,860   4,596   31,102  
Depreciation, amortization and depletion R$   (2,262)   (2,269 ) -   -   (4,531 ) (2,248 ) (2,248 ) (2,250 ) (2,253 ) (8,999 )
 
 
 
 
 
 
 
 
 
 
 
 
 
EBIT R$   13,988   6,249   -   -   20,237   9,895   3,255   6,610   2,343   22,103  
Impairment R$   -   -   -   -   -   -   -   -   -   -  
Result of investments participation R$   -   -   -   -   -   57   939   1,766   (3,097 ) (335 )
Net financial result R$   18,296   49,781   -   -   68,077   (3,811 ) (78,006 ) (147,117 ) 45,279   (183,655 )
     
 
 
 
 
 
 
 
 
 
 
Income before income tax and social contribution R$   32,284   56,030   -   -   88,314   6,141   (73,812 ) (138,741 ) 44,525   (161,887 )
Income tax and social contribution R$   (14,094 ) (20,687 ) -   -   (34,781 ) (3,093 ) 24,511   46,445   (26,886 ) 40,977  
     
 
 
 
 
 
 
 
 
 
 
Net income R$   18,190   35,343   -   -   53,533   3,048   (49,301 ) (92,296 ) 17,639   (120,910 )
     
 
 
 
 
 
 
 
 
 
 

(*)   2002 and 1Q/03 were adjusted.

 
CVRD
35

Back to Contents

8.9- Pelletizing Area - NIBRASCO (Adjusted and Unaudited)

Information
                   
2003
                 
2002
 

 








 








 
      1Q  
2Q
 
3Q
 
4Q
 
Total
 
1Q
 
2Q
 
3Q
 
4Q
 
Total
 
     
 
 
 
 
 
 
 
 
 
 
Quantity sold - external market MT (thousand)   469   513   -   -  
982
  407   686   290   783   2,166  
Quantity sold - internal market - CVRD MT (thousand)   1,303   1,308   -   -   2,611   584   1,544   1,520   1,301   4,949  
Quantity sold - internal market - Others MT (thousand)   28   26   -   -   54   9   27   32   32   100  
     
 
 
 
 
 
 
 
 
 
 
Quantity sold - total MT (thousand)   1,800   1,847   -   -   3,647   1,000   2,257   1,842   2,116   7,215  
     
 
 
 
 
 
 
 
 
 
 
Average sales price - external market US$   28.76   27.69   -   -   28.20   30.25   30.88   27.39   28.95   29.60  
Average sales price - internal market US$   27.38   26.77   -   -   27.07   30.49   31.58   25.69   28.25   28.77  
Average sales price - total US$   27.75   27.03   -   -   27.39   30.39   31.36   25.96   28.52   29.01  
                                             
Long-term indebtedness, gross US$   1,200   -   -   -   -   3,600   2,400   2,400   1,200   1,200  
Short-term indebtedness, gross US$   2,400   2,400   -   -   2,400   2,484  
2,400
 
2,436
 
2,400
  2,400  
 
 
 
 
 
 
 
 
 
 
 
 
 
Total indebtedness, gross US$   3,600   2,400   -   -   2,400   6,084   4,800   4,836   3,600   3,600  
     
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$   87,365   82,347   -   -   82,347   78,682   84,259   88,040   101,698   101,698  
     
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$   174,765   147,060   -   -   321,825   70,936   163,815   162,232   220,381   617,364  
Cost of products R$   (167,405 ) (152,620 ) -   -   (320,025 ) (70,397 ) (144,430 ) (148,056 ) (190,547 ) (553,430 )
Other expenses/revenues R$   (1,805 ) (1,879 ) -   -   (3,684 ) (2,404 ) (5,035 ) (4,201 ) (8,326 ) (19,966 )
Depreciation, amortization and depletion R$   4,179   4,061   -   -   8,240   4,217   4,218   4,218   4,206   16,859  
 
 
 
 
 
 
 
 
 
 
 
 
 
EBITDA (*) R$   9,734   (3,378 ) -   -   6,356   2,352   18,568   14,193   25,714   60,827  
Depreciation, amortization and depletion R$   (4,179 ) (4,061 ) -   -   (8,240 ) (4,217 ) (4,218 ) (4,218 ) (4,206 ) (16,859 )
 
 
 
 
 
 
 
 
 
 
 
 
 
EBIT R$   5,555   (7,439 ) -   -   (1,884
)
(1,865 ) 14,350   9,975   21,508   43,968  
Impairment R$   -   -   -   -   -   -   -   -   -   -  
Net financial result R$   1,341   2,359   -   -   3,700   (2,463 ) (4,034 ) (2,136 ) 883   (7,750 )
 
 
 
 
 
 
 
 
 
 
 
 
 
Income before income tax and social contribution R$   6,896   (5,080 ) -   -   1,816   (4,328 ) 10,316   7,839   22,391   36,218  
Income tax and social contribution R$   (3,728 ) 64   -   -   (3,664
)
66   (4,737 ) (4,062 ) (8,732 ) (17,465 )
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income R$   3,168   (5,016 ) -   -   (1,848 ) (4,262 ) 5,579   3,777   13,659   18,753  
     
 
 
 
 
 
 
 
 
 
 

(*)   2002 and 1Q/03 were adjusted.

36
CVRD
 

Back to Contents

8.10- Pelletizing Area - SAMARCO (Adjusted and Unaudited)
   
Information 2003   2002  

 


















 
      1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
     
 
 
 


 
 
 
 
 
Quantity sold - total MT (thousand)   3,988   4,277   -   -   8,265   3,301   3,436   3,871   3,834   14,442  
     
 
 
 
 
 
 
 
 
 
 
Average sales price - total US$   27.59   30.98   -   -   29.34   28.48   28.78   27.93   29.22   28.60  
                                             
Long-term indebtedness, gross US$   56,240   50,037   -   -   50,037   92,788   86,584   76,181   66,644   66,644  
Short-term indebtedness, gross US$   123,271   137,697   -   -   137,697   169,170   180,539   169,538   141,754   141,754  
     
 
 
 
 
 
 
 
 
 
 
Total indebtedness, gross US$   179,511   187,734   -   -   187,734   261,958   267,123   245,719   208,398   208,398  
     
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$   627,216   641,120   -   -   641,120   510,038   417,935   344,369   493,837   493,837  
     
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$   360,773   370,862   -   -   731,635   212,909   239,124   310,720   397,853   1,160,606  
Cost of products R$   (162,899 ) (166,282 ) -   -   (329,181 ) (108,837 ) (114,932 ) (138,102 ) (144,512 ) (506,383 )
Other expenses R$   (10,940 ) (84,197 ) -   -   (95,137 ) (20,397 ) (28,730 ) (44,607 ) (21,058 ) (114,792 )
Depreciation, amortization and depletion R$   9,955   10,899   -   -   20,854   7,897   9,358   9,043   8,835   35,133  
     
 
 
 
 
 
 
 
 
 
 
EBITDA (*) R$   196,889   131,282   -   -   328,171   91,572   104,820   137,054   241,118   574,564  
Depreciation, amortization and depletion R$   (9,955 ) (10,899 ) -   -   (20,854 ) (7,897 ) (9,358 ) (9,043 ) (8,835 ) (35,133 )
     
 
 
 
 
 
 
 
 
 
 
EBIT R$   186,934   120,383   -   -   307,317   83,675   95,462   128,011   232,283   539,431  
Impairment R$   -   -   -   -   -   -   -   -   -   -  
Result of investments participation R$   (2,699 ) 17,512   -   -   14,813   2,155   (11,985 ) (42,146 ) 17,045   (34,931 )
Net financial result R$   (499 ) 24,817   -   -   24,318   (15,179 ) (95,410 ) (162,908 ) 27,423   (246,074 )
     
 
 
 
 
 
 
 
 
 
 
Income before income tax and social contribution R$   183,736   162,712   -   -   346,448   70,651   (11,933 ) (77,043 ) 276,751   258,426  
Income tax and social contribution R$   (44,283 ) (20,477 ) -   -   (64,760 ) (12,555 ) (7,431 ) 3,671   (41,658 ) (57,973 )
     
 
 
 
 
 
 
 
 
 
 
Net income R$   139,453   142,235   -   -   281,688   58,096   (19,364 ) (73,372 ) 235,093   200,453  
     
 
 
 
 
 
 
 
 
 
 
                                             
(*) 2002 and 1Q/03 were adjusted.
     
  CVRD 37

Back to Contents

8.11- Pelletizing Area - GIIC (Adjusted and Unaudited)
   
Information 2003   2002  

 

 

 
  1Q (*) 2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
 
 
 
 
 
 
 
 
 
 
 
Quantity sold - external market ton (mil)   772   1,178   -   -   1,950   823   676   643   932   3,074  
 
 
 
 
 
 
 
 
 
 
 
Quantity sold - total ton (mil)   772   1,178   -   -   1,950   823   676   643   932   3,074  
 
 
 
 
 
 
 
 
 
 
 
Average sales price - external market US$   41.00   43.30   -   -   42.39   41.76   40.30   41.55   40.40   40.98  
Average sales price - total US$   41.00   43.30   -   -   42.39   41.76   40.30   41.55   40.40   40.98  
                                         
Long-term indebtedness, gross US$   35,000   35,000   -   -   35,000   40,000   40,000   40,000   35,000   35,000  
 
 
 
 
 
 
 
 
 
 
 
Total indebtedness, gross US$   35,000   35,000   -   -   35,000   40,000   40,000   40,000   35,000   35,000  
 
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$   225,520   242,118   -   -   242,118   154,278   193,243   271,537   257,226   257,226  
 
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$   100,559   139,660   -   -   240,219   79,867   77,447   104,072   133,025   394,411  
Cost of products R$   (78,057 ) (106,465 ) -   -   (184,522 ) (68,514 ) (67,518 ) (97,135 ) (109,373 ) (342,540 )
Other expenses R$   (9,416 ) (10,038 ) -   -   (19,454 ) (2,469 ) (5,654 ) 829   (11,119 ) (18,413 )
Depreciation, amortization and depletion R$   3,038   505   -   -   3,543   3,365   4,167   5,761   5,268   18,561  
 
 
 
 
 
 
 
 
 
 
 
EBITDA (**)   R$   16,124   23,662   -   -   39,786   12,249   8,442   13,527   17,801   52,019  
Depreciation, amortization and depletion R$   (3,038 ) (505 ) -   -   (3,543 ) (3,365 ) (4,167 ) (5,761 ) (5,268 ) (18,561 )
 
 
 
 
 
 
 
 
 
 
 
EBIT R$   13,086   23,157   -   -   36,243   8,884   4,275   7,766   12,533   33,458  
Impairment R$   -   -   -   -   -   -   -   -   -   -  
Ganho na convesão de moedas R$   -   (1,792 ) -   -   (1,792 ) -   1,716   1,044   2,376   5,136  
Net financial result R$   (574 ) (847 ) -   -   (1,421 ) 167   111   (845 ) (1,617 ) (2,184 )
 
 
 
 
 
 
 
 
 
 
 
Net income R$   12,512   20,518   -   -   33,030   9,051   6,102   7,965   13,292   36,410  
 
 
 
 
 
 
 
 
 
 
 
                                             
(*) The figures refers to the statements as of february/03.
   
(**) 2002 and 1Q/03 were adjusted.
     
38 CVRD  

Back to Contents

8.12- Iron Ore Area - FERTECO (Adjusted and Unaudited)

Information   2003   2002  











 








 
    1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - external market - iron ore MT (thousand) 3,503   2,917   -   -   6,420   2,020   2,713   2,769   2,142   9,644  
Quantity sold - internal market - iron ore MT (thousand) 1,376   1,509   -   -   2,885   512   832   1,594   1,146   4,084  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - total - iron ore MT (thousand) 4,879   4,426   -   -   9,305   2,532   3,545   4,363   3,288   13,728  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - external market - pellets MT (thousand) 358   514   -   -   872   448   736   554   645   2,383  
Quantity sold - internal market - pellets MT (thousand) 498   661   -   -   1,159   277   498   703   697   2,175  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - total - pellets MT (thousand) 856   1,175   -   -   2,031   725   1,234   1,257   1,342   4,558  
   
 
 
 
 
 
 
 
 
 
 
Average sales price - external market - iron ore US$ 16.29   18.82   -   -   17.44   16.53   17.32   16.38   16.56   16.76  
Average sales price - internal market - iron ore US$ 7.73   8.69   -   -   8.23   3.71   6.20   6.47   5.42   6.02  
Average sales price - total - iron ore US$ 13.87   13.67   -   -   13.77   14.59   14.70   12.66   12.68   13.46  
Average sales price - external market - pellets US$ 28.51   31.05   -   -   30.01   28.08   29.68   26.78   28.73   28.45  
Average sales price - internal market - pellets US$ 30.40   32.42   -   -   31.55   19.02   23.15   23.38   19.73   21.60  
Average sales price - total - pellets US$ 29.62   31.82   -   -   30.89   26.63   27.05   24.88   24.06   25.18  
Long-term indebtedness, gross US$ 82,374   77,551   -   -   77,551   94,359   88,367   74,490   82,375   82,375  
Short-term indebtedness, gross US$ 9,567   -   -   -   -   55,244   58,473   51,922   22,815   22,815  
   
 
 
 
 
 
 
 
 
 
 
Total indebtedness, gross US$ 91,941   77,551   -   -   77,551   149,603   146,840   126,412   105,190   105,190  
   
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$ 707,540   807,031   -   -   807,031   215,058   544,020   568,381   618,663   618,663  
   
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$ 310,773   299,390   -   -   610,163   126,852   195,290   302,477   293,099   917,718  
Cost of products R$ (181,193 ) (149,742 ) -   -   (330,935 ) (70,019 ) (127,765 ) (186,549 ) (140,851 ) (525,184 )
Other expenses R$ (23,126 ) (25,051 ) -   -   (48,177 ) (12,697 ) (28,951 ) (14,889 ) (99,739 ) (156,276 )
Depreciation, amortization and depletion R$ 16,750   33,434   -   -   50,184   7,273   24,542   23,173   23,896   78,884  
   
 
 
 
 
 
 
 
 
 
 
EBITDA (*) R$ 123,204   158,031   -   -   281,235   51,409   63,116   124,212   76,405   315,142  
Depreciation, amortization and depletion R$ (16,750 ) (33,434 ) -   -   (50,184 ) (7,273 ) (24,542 ) (23,173 ) (23,896 ) (78,884 )
   
 
 
 
 
 
 
 
 
 
 
EBIT R$ 106,454   124,597   -   -   231,051   44,136   38,574   101,039   52,509   236,258  
Impairment R$ -   -   -   -   -   -   -   -   -   -  
Result of Investments Participation R$ 3,830   8,770   -   -   12,600   9   (28,710 ) (20,327 ) 21,852   (27,176 )
Net financial result R$ (8,537 ) 6,786   -   -   (1,751 ) (4,575 ) (44,260 ) (59,169 ) 6,631   (101,373 )
   
 
 
 
 
 
 
 
 
 
 
Income before income tax and social contribution R$ 101,747   140,153   -   -   241,900   39,570   (34,396 ) 21,543   80,992   107,709  
Income tax and social contribution R$ (12,869 ) (28,646 ) -   -   (41,515 ) (10,519 ) 24,344   2,818   (30,710 ) (14,067 )
   
 
 
 
 
 
 
 
 
 
 
Net income R$ 88,878   111,507   -   -   200,385   29,051   (10,052 ) 24,361   50,282   93,642  
   
 
 
 
 
 
 
 
 
 
 
(*) 2002 and 1Q/03 were adjusted.

 

  CVRD 39

Back to Contents

8.13- Manganese and Ferroalloys Area - SIBRA (Adjusted and Unaudited)

Information   2003   2002  











 








 
    1Q   2Q   3Q   4Q   Total   1Q   2Q   3Q   4Q   Total  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - external market - ferroalloys MT (thousand) 30   40   -   -   70   23   39   63   35   160  
Quantity sold - internal market - ferroalloys MT (thousand) 37   38   -   -   75   37   39   41   50   167  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - total MT (thousand) 67   78   -   -   145   60   78   104   85   327  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - external market - manganese MT (thousand) 147   306   -   -   453   243   212   181   192   828  
Quantity sold - internal market - manganese MT (thousand) 94   76   -   -   170   15   35   58   90   198  
   
 
 
 
 
 
 
 
 
 
 
Quantity sold - total MT (thousand) 241   382   -   -   623   258   247   239   282   1,026  
   
 
 
 
 
 
 
 
 
 
 
Average sales price - external market - ferroalloys US$ 573.88   549.79   -   -   560.11   525.00   384.64   483.67   548.54   479.65  
Average sales price - internal market - ferroalloys US$ 505.02   664.75   -   -   585.95   519.19   506.79   379.56   339.76   428.31  
Average sales price - total US$ 536.68   606.47   -   -   574.22   521.43   445.72   442.63   425.73   453.43  
Average sales rice - external market - manganese US$ 46.71   42.17   -   -   43.64   52.49   44.38   44.91   46.96   46.96  
Average sales price - internal market - manganese US$ 36.35   46.00   -   -   40.66   68.27   58.11   50.97   46.47   46.47  
Average sales price - total US$ 42.65   42.93   -   -   42.82   53.40   46.32   46.38   45.86   46.86  
Long-term indebtedness, gross US$ 19,812   38,962   -   -   38,962   21,121   17,749   19,990   22,055   22,055  
Short-term indebtedness, gross US$ 36,783   24,688   -   -   24,688   29,918   28,084   25,351   35,605   35,605  
   
 
 
 
 
 
 
 
 
 
 
Total indebtedness, gross US$ 56,595   63,650   -   -   63,650   51,039   45,833   45,341   57,660   57,660  
   
 
 
 
 
 
 
 
 
 
 
Stockholders' equity R$ 310,314   336,058   -   -   336,058   245,150   261,854   306,541   293,116   293,116  
   
 
 
 
 
 
 
 
 
 
 
Net operating revenues R$ 142,185   171,284   -   -   313,469   95,931   105,626   168,108   152,924   522,589  
Cost of products R$ (83,873 ) (93,166 ) -   -   (177,039 ) (50,659 ) (69,335 ) (101,297 ) (85,843 ) (307,134 )
Other expenses/revenues R$ (22,569 ) (27,377 ) -   -   (49,946 ) (8,814 ) (5,900 ) (17,956 ) (56,322 ) (88,992 )
Depreciation, amortization and depletion R$ 5,456   6,238   -   -   11,694   3,297   3,434   4,503   3,712   14,946  
   
 
 
 
 
 
 
 
 
 
 
EBITDA (*) R$ 41,199   56,979   -   -   98,178   39,755   33,825   53,358   14,471   141,409  
Depreciation, amortization and depletion R$ (5,456 ) (6,238 ) -   -   (11,694 ) (3,297 ) (3,434 ) (4,503 ) (3,712 ) (14,946 )
   
 
 
 
 
 
 
 
 
 
 
EBIT R$ 35,743   50,741   -   -   86,484   36,458   30,391   48,855   10,759   126,463  
Impairment R$ -   -   -   -   -   -   -   -   -   -  
Net financial result R$ (11,168 ) (18,623 ) -   -   (29,791 ) (720 ) (4,131 ) 13,412   (34,107 ) (25,546 )
   
 
 
 
 
 
 
 
 
 
 
Income before income tax and social contribution R$ 24,575   32,118   -   -   56,693   35,738   26,260   62,267   (23,348 ) 100,917  
Income tax and social contribution R$ (6,255 ) (7,496 ) -   -   (13,751 ) (2,177 ) (4,332 ) (16,111 ) 3,265   (19,355 )
   
 
 
 
 
 
 
 
 
 
 
Net income R$ 18,320   24,622   -   -   42,942   33,561   21,928   46,156   (20,083 ) 81,562  
   
 
 
 
 
 
 
 
 
 
 
(*) 2002 and 1Q/03 were adjusted.

 

40 CVRD  

Back to 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)

August 07, 2003

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

1 We have carried out limited reviews of the Quarterly Financial Information - ITR of Companhia Vale do Rio Doce for the quarters and periods ended June 30 and March 31, 2003 and June 30, 2002. This financial information is the responsibility of the Company's management.
   
2 Except as mentioned in paragraph three, our limited reviews were carried out in accordance with the specific procedures established by the Institute of Independent Auditors of Brazil (IBRACON), in conjunction with the Federal Accounting Board, and consisted mainly of: (a) inquires and discussion with the officers responsible for the Company's accounting, financial and operational areas about the procedures adopted for preparing the Quarterly Financial Information - ITR, and (b) review of the information and subsequent events which have, or may have, relevant effects on the Company's financial position and operations.
   
3 The financial statements at June 30, 2003 and 2002, 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$ 6,363,719 thousand (March 31, 2003 - R$ 8,156,541 thousand and June 30, 2002 - R$ 6,909,059 thousand) of these investments and R$ 459,265 thousand (March 31, 2003 - R$ 418,620 thousand and June 30, 2002 - R$ 909,701 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 relevant adjustments which should be made to the Quarterly Financial Information - ITR, referred to in paragraph 1, for it to be in accordance with the rules issued by the Brazilian Securities Commission - CVM specifically applicable to the preparation of obligatory Quarterly Financial Information - ITR.
   
5 Our limited reviews were conducted for the purpose of issuing our report on the quarterly financial information referred to in paragraph one, 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 two 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 financial information.
   

 

PricewaterhouseCoopers  
Auditores Independentes  
CRC-SP-000160/O-5 "F" RJ  
   
   
Otavio Cassou Maia Ronaldo Matos Valiño
Partner Director
Contador CRC-SP-158.611/O-8-S-RJ Contador CRC-RJ-069.958/O

 

  CVRD 41

 


Back to Contents

10- BOARD OF DIRECTORS, FISCAL COUNCIL, ADVISORY COMMITTEES AND EXECUTIVE OFFICERS

BOARD OF DIRECTORS FISCAL COUNCIL   
     
Sérgio Ricardo Silva Rosa Joaquim Vieira Ferreira Levy  
Chairman    
  Luiz Octávio Nunes West  
Mário da Silveira Teixeira Júnior    
  Pedro Carlos de Mello  
Arlindo Magno de Oliveira    
  Vicente Barcelos  
Cláudio Bernardo Guimarães de Moraes    
  Wilson Risolia Rodrigues  
Erik Persson    
     
Francisco Valadares Póvoa EXECUTIVE OFFICERS  
     
João Moisés Oliveira Roger Agnelli  
  Chief Executive Officer  
Luiz Alexandre Bandeira de Mello    
  Antonio Miguel Marques  
Renato da Cruz Gomes Executive Officer for Equity Holdings and
  Business Development  
Ricardo Carvalho Giambroni    
  Armando de Oliveira Santos Neto  
Rômulo de Mello Dias Executive Officer for Ferrous Minerals
     
  Carla Grasso  
ADVISORY COMMITTEES OF THE Executive Officer for Human Resources and
BOARD OF DIRECTORS Corporate Services  
     
Auditing Committee Diego Cristobal Hernández Cabrera
Antonio José de Figueiredo Ferreira Executive Officer for Non-Ferrous Minerals  
Marcos Fábio Coutinho    
Ricardo Wiering de Barros Fábio de Oliveira Barbosa  
  Chief Financial Officer  
Executive Development Committee    
Arlindo Magno de Oliveira Gabriel Stoliar  
Francisco Valadares Póvoa Executive Officer for Planning  
João Moisés de Oliveira    
Olga Loffredi Guilherme Rodolfo Laager  
  Executive Officer for Logistics  
Strategic Committee    
Roger Agnelli    
Gabriel Stoliar    
Cláudio Roberto Frischtak    
José Roberto Mendonça de Barros    
Samir Zraick    
     
Finance Committee Eduardo de Carvalho Duarte Otto de Souza Marques Junior
Roger Agnelli Chief Accountant Head of Control Department
Fábio de Oliveira Barbosa CRC-RJ 57439  
Luiz Carlos Siqueira Aguiar    
Rômulo de Mello Dias    
     
Governance and Ethics Committee    
Luiz Tarquínio Sardinha Ferro    
Renato da Cruz Gomes    
Ricardo Simonsen    
Ricardo Carvalho Giambroni    
     
42 CVRD  

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 
COMPANHIA VALE DO RIO DOCE
    (Registrant)
     
  By:
/s/ Fabio de Oliveira Barbosa
    Fabio de Oliveira Barbosa
    Chief Financial Officer
     
Date: August 18, 2003