Analysis of Roll Ups - IFRS

Line Roll Up Total Concept Roll Up Items Concept Count
1 vale:AdjustedEarningsBeforeInterestTaxesDepreciationAndAmortizationIncludingDiscontinueOperations vale:CostOfGoodsSoldAndServicesContinuingAndDiscontinuedOperationsExcludingDepreciationDepletionAmortization 1
2 vale:AdjustedEarningsBeforeInterestTaxesDepreciationAndAmortizationIncludingDiscontinueOperations vale:DividendsReceivedAndInterestIncludingDiscontinuedOperations 1
3 vale:AdjustedEarningsBeforeInterestTaxesDepreciationAndAmortizationIncludingDiscontinueOperations vale:PreoperatingAndOperationalStoppageContinuingAndDiscontinuedOperationsExcludingDeExcludingDepreciationDepletionAmortization 1
4 vale:AdjustedEarningsBeforeInterestTaxesDepreciationAndAmortizationIncludingDiscontinueOperations vale:ResearchAndDevelopmentExpensesIncludingDiscontinuedOperations 1
5 vale:AdjustedEarningsBeforeInterestTaxesDepreciationAndAmortizationIncludingDiscontinueOperations vale:RevenueIncludingDiscontinuedOperations 1
6 vale:AdjustedEarningsBeforeInterestTaxesDepreciationAndAmortizationIncludingDiscontinueOperations vale:SalesAdministrativeAndOtherOperatingExpensesContinuingAndDiscontinuedOperationsExcludingImpairmentAndOnerousContracts 1

(Note that this is a work in progress!)