6-K/A 1 siditr1q16_6ka.htm SIDITR1Q16_6KA siditr1q16_6ka.htm - Generated by SEC Publisher for SEC Filing  
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K/A
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of December, 2017
Commission File Number 1-14732
 

 
COMPANHIA SIDERÚRGICA NACIONAL
(Exact name of registrant as specified in its charter)
 
National Steel Company
(Translation of Registrant's name into English)
 
Av. Brigadeiro Faria Lima 3400, 20º andar
São Paulo, SP, Brazil
04538-132
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports
under cover Form 20-F or Form 40-F. 
Form 20-F ___X___ Form 40-F _______

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

Yes _______ No ___X____

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Table of Contents

 

Company Information

 

Capital Breakdown

1

Parent Company Financial Statements

 

Balance Sheet – Assets

2

Balance Sheet – Liabilities

3

Statement of Income

4

Statement of Comprehensive Income

5

Statement of Cash Flows

6

Statement of Changes in Shareholders’ Equity

 

1/1/2016 to 03/31/2016

7

1/1/2015 to 03/31/2015

8

Statement of Value Added

9

Consolidated Financial Statements

 

Balance Sheet - Assets

10

Balance Sheet - Liabilities

11

Statement of Income

12

Statement of Comprehensive Income

13

Statement of Cash Flows

14

Statement of Changes in Shareholders’ Equity

 

1/1/2016 to 03/31/2016

15

1/1/2015 to 03/31/2015

16

Statement of Value Added

17

Comments on the Company’s Consolidated Performance

18

Notes to the quarterly financial information

35

Reports and Statements

 

Unqualified Independent Auditors’ Review Report

90


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

03/31/2016

 

Paid-in Capital

 

 

Common

1,387,524,047

 

Preferred

0

 

Total

1,387,524,047

 

Treasury Shares

 

 

Common

30,391,000

 

Preferred

0

 

Total

30,391,000

 

 

Page 1

 


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

Parent Company Statements / Balance Sheet - Assets

 

(R$ thousand)

 

 

     

 

Code

Description

Current Quarter
03/31/2016

YDT Previous Year
12/31/2015

1

Total assets

42,552,660

44,570,369

1.01

Current assets

7,950,527

8,842,440

1.01.01

Cash and cash equivalents

1,132,246

1,885,199

1.01.02

Financial investments

787,068

763,599

1.01.02.02

Financial investments measured at amortized cost

787,068

763,599

1.01.03

Trade receivables

2,422,426

2,467,523

1.01.04

Inventories

2,834,277

2,850,744

1.01.08

Other current assets

774,510

875,375

1.02

Non-current assets

34,602,133

35,727,929

1.02.01

Long-term receivables

1,284,762

1,281,470

1.02.01.09

Other non-current assets

1,284,762

1,281,470

1.02.02

Investments

24,260,167

25,517,369

1.02.03

Property, plant and equipment

8,995,809

8,866,348

1.02.04

Intangible assets

61,395

62,742

 

Page 2

 


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Parent Company Statements / Balance Sheet – Liabilities

 

(R$ thousand)

 

 

     

 

Code

Description

Current Quarter
03/31/2016

YDT Previous Year
12/31/2015

2

Total liabilities

42,552,660

44,570,369

2.01

Current liabilities

4,016,450

4,272,372

2.01.01

Payroll and related taxes

128,882

141,496

2.01.02

Trade payables

738,848

742,364

2.01.03

Taxes payable

66,023

5,814

2.01.04

Borrowings and financing

2,536,813

2,879,073

2.01.05

Other payables

456,961

411,699

2.01.06

Provisions

88,923

91,926

2.01.06.01

Provision for tax, social security, labor and civil risks

88,923

91,926

2.02

Non-current liabilities

32,940,581

34,334,488

2.02.01

Borrowings and financing

29,552,923

31,109,017

2.02.02

Other payables

109,836

126,450

2.02.03

Deferred taxes

665,631

666,081

2.02.04

Provisions

2,612,191

2,432,940

2.02.04.01

Provision for tax, social security, labor and civil risks

589,243

564,372

2.02.04.02

Other provisions

2,022,948

1,868,568

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

261,629

259,115

2.02.04.02.04

Pension and healthcare plan

514,367

514,367

2.02.04.02.05

Provision for losses on investments

1,246,952

1,095,086

2.03

Consolidated Shareholders’ equity

5,595,629

5,963,509

2.03.01

Issued capital

4,540,000

4,540,000

2.03.02

Capital reserves

30

30

2.03.04.02

Earnings reserves

238,976

238,976

2.03.04.09

Treasury shares

-238,976

-238,976

2.03.05

Profit/(Losses)

-1,152,405

-367,214

2.03.08

Other comprehensive income

2,208,004

1,790,693

 

Page 3

                                                                                                                                                                                          


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Parent Company Statements / Statements of Income 

 

 

(R$ thousand)

   

 

Code

Description

 

Current Quarter

1/1/2016 to 03/31/2016

YTD Previous Year

1/1/2015 to 03/31/2015

3.01

Net revenue from sales and/or services

 

1,977,640

3,058,032

3.02

Cost of sales and/or services

 

-1,638,396

-2,189,432

3.03

Gross profit

 

339,244

868,600

3.04

Operating expenses/income

 

-856,956

1,014,030

3.04.01

Selling expenses

 

-168,633

-145,918

3.04.02

General and administrative expenses

 

-123,260

-84,564

3.04.04

Other operating income

 

2,840

3,722

3.04.05

Other operating expenses

 

-102,542

-201,760

3.04.06

Equity in income of affiliates

 

-465,361

1,442,550

3.05

Profit before finance income (costs) and taxes

 

-517,712

1,882,630

3.06

Finance income (costs)

 

-267,878

-2,028,355

3.06.01

Finance income

 

18,429

494,693

3.06.02

Finance costs

 

-286,307

-2,523,048

3.06.02.01

Net exchange difference on financial instruments

 

1,043,124

-1,659,972

3.06.02.02

Finance costs

 

-1,329,431

-863,076

3.07

Profit (loss) before taxes on income

 

-785,590

-145,725

3.08

Income tax and social contribution

 

399

537,781

3.09

Profit (loss) from continuing operations

 

-785,191

392,056

3.11

Profit (loss) for the year

 

-785,191

392,056

3.99

Earnings per share - (R$/share)

 

 

 

3.99.01

Basic earnings per share

 

 

 

3.99.01.01

Common shares

 

-0.57857

0.28887

3.99.02

Diluted earnings per share

 

 

 

3.99.02.01

Common shares

 

-0.57857

0.28887

         

 

 

Page 4

                                                                                                                                                                                          


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Statements / Statement of Comprehensive Income

(R$ thousand)

   

Code

Description

Current Quarter
01/01/2016 to 3/31/2016

YTD Previous Year  01/01/2015  to 3/31/2015

4.01

Profit (loss) for the year

-785,191

392,056

4.02

Other comprehensive income

417,311

363,013

4.02.01

Actuarial (losses) gains on defined benefit plan from investments in subsidiaries

85

125

4.02.02

Cumulative translation adjustments for the year

-181,111

176,771

4.02.03

Available-for-sale assets

32,353

597,135

4.02.04

Income tax and social contribution on available-for-sale assets

0

-203,026

4.02.05

Available-for-sale assets from investments in subsidiaries

0

68,699

4.02.06

Impairment of available-for-sale assets

0

8,417

4.02.07

Income tax and social contribution on impairment of available-for-sale assets

0

-2,862

4.02.08

(Losses) gains on cash flow hedge accounting

534,423

-427,645

4.02.09

Income tax and social contribution on cash flow hedge accounting

0

145,399

4.02.10

Realization of cash flow hedge reclassified to the income statement

12,697

0

4.02.11

(Losses) gains on net investment hedge

18,864

0

4.03

Comprehensive income for the year

-367,880

755,069

       

 

Page 5

                                                                                                                                                                                          


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Statements / Statement of Cash Flows – Indirect Method

(R$ thousand)

   

Code

Description

Current Quarter
01/01/2016 to 3/31/2016

YTD Previous Year
01/01/2015 to 3/31/2015

6.01

Net cash generated by operating activities

-470,360

1,180,407

6.01.01

Cash generated from operations

-744,785

1,498,010

6.01.01.01

Profit (loss) for the year

-785,191

392,056

6.01.01.02

Charges on borrowings and financing

630,953

815,393

6.01.01.03

Charges on loans and financing granted

-8,470

-4,970

6.01.01.04

Depreciation, depletion and amortization

135,525

206,329

6.01.01.05

Equity in income (losses) of affiliates

465,361

-1,442,550

6.01.01.06

Deferred income tax and social contribution

-450

-694,546

6.01.01.07

Provision for tax, social security, labor, civil and environmental risks

21,868

125,346

6.01.01.08

Inflation adjustment and exchange differences, net

-1,221,066

2,084,988

6.01.01.10

Impairment of available-for-sale assets

0

8,417

6.01.01.11

Residual value of permanent assets written off

7,590

3,842

6.01.01.12

Other provisions

9,095

3,705

6.01.02

Changes in assets and liabilities

274,425

-317,603

6.01.02.01

Trade receivables - third parties

-23,251

-66,978

6.01.02.02

Trade receivables - related parties

87,172

38,075

6.01.02.03

Inventories

14,092

161,598

6.01.02.04

Receivables - related parties / Dividends

8,748

-1,943

6.01.02.05

Recoverable taxes

14,263

57,644

6.01.02.06

Judicial deposits

9,326

-4,310

6.01.02.07

Dividends received - related parties

815,035

0

6.01.02.09

Trade payables

-21,070

-103,692

6.01.02.10

Payroll and related taxes

1,446

23,241

6.01.02.11

Taxes in installments - REFIS

63,419

123,552

6.01.02.13

Payables to related parties

0

9,690

6.01.02.15

Interest paid

-671,713

-557,310

6.01.02.16

Interest received

0

12

6.01.02.19

Other

-23,042

2,818

6.02

Net cash used in investing activities

-145,105

-420

6.02.01

Investments / Advances for future capital increase

-7,231

-7,847

6.02.02

Purchase of property, plant and equipment

-236,057

-304,379

6.02.03

Cash reduction of subsidiaries and joint ventures

0

486,758

6.02.04

Capital increase in subsidiary

-2,200

0

6.02.05

Intercompany loans granted

0

-11,938

6.02.06

Intercompany loans received 

0

75

6.02.07

Exclusive funds

123,852

-163,089

6.02.08

Financial Investments, net of redemption

-23,469

0

6.03

Net cash used in financing activities

-131,019

-1,151,777

6.03.01

Borrowings and financing, net of transaction cost

-26,006

389,450

6.03.02

Borrowings and financing - related parties

40,239

0

6.03.03

Amortization of principal on borrowings and financing

-100,410

-535,978

6.03.04

Amortization of principal on borrowings and financing - related parties

0

-349,912

6.03.05

Payments of dividends and interests on shareholder´s equity

0

-549,829

6.03.06

Treasury shares

0

-9,390

6.03.07

Funding Forfaiting / Drawee Risk

76,338

15,136

6.03.08

Payments Forfaiting / Drawee Risk

-121,180

-111,254

6.04

Exchange differences on translating cash and cash equivalents

-6,469

49,459

6.05

Increase (decrease) in cash and cash equivalents

-752,953

77,669

6.05.01

Cash and equivalents at the beginning of the year

1,885,199

3,146,393

6.05.02

Cash and equivalents at the end of the year

1,132,246

3,224,062

 

 

 

 

                                                                                            Page 6

 


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Parent Company Financial Statements / Statement of Changes in Equity - 1/1/2016 to 03/31/2016

(R$ thousand)

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

5.01

Opening balances

4,540,000

30

0

-367,214

1,790,693

5,963,509

5.03

Adjusted opening balances

4,540,000

30

0

-367,214

1,790,693

5,963,509

5.05

Total comprehensive income

0

0

0

-785,191

417,311

-367,880

5.05.01

Profit (loss) for the year

0

0

0

-785,191

0

-785,191

5.05.02

Other comprehensive income

0

0

0

0

417,311

417,311

5.05.02.04

Translation adjustments for the year

0

0

0

0

-181,111

-181,111

5.05.02.06

Actuarial gains on defined benefit pension plan, net of taxes

0

0

0

0

85

85

5.05.02.07

Available-for-sale assets, net of taxes

0

0

0

0

32,353

32,353

5.05.02.08

Loss on Cash Flow Hedge Accounting, net of taxes

0

0

0

0

534,423

534,423

5.05.02.09

Realization on Cash Flow Hedge Accounting, reclassified to statement of income

0

0

0

0

12,697

12,697

5.05.02.10

Loss on net investment hedge accounting

0

0

0

0

18,864

18,864

5.07

Closing balance

4,540,000

30

0

-1,152,405

      2,208,004

5,595,629

 

 

Page 7

                                                                                                                                                                                          


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Statements / Statement of Changes in Shareholders´ Equity - 1/1/2015 to 03/31/2015

(R$ thousand)

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserves

Retained earnings or accumulated losses

Other comprehensive income

Shareholders’ equity

5.01

Opening balances

4,540,000

30

1,131,298

0

25,140

5,696,468

5.03

Adjusted opening balances

4,540,000

30

1,131,298

0

25,140

5,696,468

5.04

Capital transactions with shareholders

0

0

-284,390

0

0

-284,390

5.04.04

Treasury shares acquired

0

0

-9,390

0

0

-9,390

5.04.06

Dividends

0

0

-275,000

0

0

-275,000

5.05

Total comprehensive income

0

0

0

392,056

363,013

755,069

5.05.01

Profit (loss) for the period

0

0

0

392,056

0

392,056

5.05.02

Other comprehensive income

0

0

0

0

363,013

363,013

5.05.02.04

Translation adjustments for the period

0

0

0

0

176,771

176,771

5.05.02.06

Actuarial gains on defined benefit plan, net of taxes

0

0

0

0

125

125

5.05.02.07

Available-for-sale assets, net of taxes

0

0

0

0

468,363

468,363

5.05.02.08

Loss on hedge accounting, net of taxes

0

0

0

0

-282,246

-282,246

5.07

Closing balances

4,540,000

30

846,908

392,056

388,153

6,167,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                       

 

Page 8

                                                                                                                                                                                          


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Statements / Statement of Value Added

 

(R$ thousand)

 

Code

Description

Current Quarter

YTD Prior Year 

1/1/2016 to 3/31/2016

01/01/2015 to 3/31/2015

7.01

Revenues

2,447,647

3,723,968

7.01.01

Sales of products and services

2,458,864

3,669,030

7.01.02

Other revenues

45

61,531

7.01.04

Allowance for (reversal of) doubtful debts

-11,262

-6,593

7.02

Raw materials acquired from third parties

-1,703,711

-2,485,835

7.02.01

Cost of sales and services

-1,446,531

-1,950,754

7.02.02

Materials, electric power, outside services and other

-254,572

-525,191

7.02.03

Impairment/recovery of assets

-2,608

-1,473

7.02.04

Other

0

-8,417

7.02.04.01

Impairment of available-for-sale assets

0

-8,417

7.03

Gross value added

743,936

1,238,133

7.04

Retentions

-135,525

-206,329

7.04.01

Depreciation, amortization and depletion

-135,525

-206,329

7.05

Wealth created

608,411

1,031,804

7.06

Value added received as transfer

-629,621

2,634,817

7.06.01

Equity in income of affiliates

-465,361

1,442,550

7.06.02

Finance income

18,429

494,693

7.06.03

Other

-182,689

697,574

7.06.03.01

Other and exchange gains

-182,689

697,574

7.07

Wealth for distribution

-21,210

3,666,621

7.08

Wealth distributed

-21,210

3,666,621

7.08.01

Personnel

309,192

329,522

7.08.01.01

Salaries and wages

239,994

251,291

7.08.01.02

Benefits

49,640

60,889

7.08.01.03

Severance pay fund (FGTS)

19,558

17,342

7.08.02

Taxes, fees and contributions

349,292

-277,119

7.08.02.01

Federal

328,262

-319,590

7.08.02.02

State

21,030

40,155

7.08.02.03

Municipal

0

2,316

7.08.03

Remuneration on third-party capital

105,497

3,222,162

7.08.03.01

Interest

1,329,594

862,664

7.08.03.02

Leases

2,822

2,608

7.08.03.03

Other

-1,226,919

2,356,890

7.08.03.03.01

Other and exchange losses

-1,226,919

2,356,890

7.08.04

Remuneration on Shareholders capital

-785,191

392,056

7.08.04.03

Retained earnings (accumulated losses)

-785,191

392,056

         

 

Page 9

                                                                                                                                                                                          


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

Consolidated Financial Statements / Balance Sheet – Assets

(R$ thousand)

 

 

     

 

Code

Description

Current Quarter
03/31/2016

YTD Previous Year
12/31/2015

1

Total assets

44,653,790

47,339,409

1.01

Current assets

13,697,372

16,430,691

1.01.01

Cash and cash equivalents

5,508,066

7,861,052

1.01.02

Financial investments

797,006

763,599

1.01.02.02

Financial investments measured at amortized cost

797,006

763,599

1.01.03

Trade receivables

1,816,106

1,578,277

1.01.04

Inventories

4,494,832

4,941,314

1.01.08

Other current assets

1,081,362

1,286,449

1.02

Non-current assets

30,956,418

30,908,718

1.02.01

Long-term receivables

1,653,911

1,661,987

1.02.01.06

Deferred taxes

62,864

78,066

1.02.01.09

Other non-current assets

1,591,047

1,583,921

1.02.02

Investments

4,084,739

3,998,239

1.02.03

Property, plant and equipment

17,834,884

17,826,226

1.02.04

Intangible assets

7,382,884

7,422,266

 

                                                                                           Page 10

                                                                                            


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

 

 

     

 

Code

Description

Current Quarter
03/31/2016

YTD Previous Year
12/31/2015

2

Total liabilities

   44,653,790

47,339,409

2.01

Current liabilities

    4,504,777

    5,082,199

2.01.01

Payroll and related taxes

245,177

256,840

2.01.02

Trade payables

1,235,417

1,293,008

2.01.03

Taxes payable

393,747

457,391

2.01.04

Borrowings and financing

1,459,777

1,874,681

2.01.05

Other payables

1,046,262

1,073,017

2.01.06

Provisions

124,397

127,262

2.01.06.01

Provision for tax, social security, labor and civil risks

124,397

127,262

2.02

Non-current liabilities

33,417,720

35,165,922

2.02.01

Borrowings and financing

30,561,057

32,407,834

2.02.02

Other payables

148,318

131,284

2.02.03

Deferred taxes

1,129,126

1,072,033

2.02.04

Provisions

1,579,219

1,554,771

2.02.04.01

Provision for tax, social security, labor and civil risks

730,862

711,472

2.02.04.02

Other provisions

848,357

843,299

2.02.04.02.03

Provision for environmental liabilities and asset retirement obligations

333,989

328,931

2.02.04.02.04

Pension and healthcare plan

514,368

514,368

2.03

Consolidated Shareholders’ equity

6,731,293

7,091,288

2.03.01

Issued capital

4,540,000

4,540,000

2.03.02

Capital reserves

30

30

2.03.04.02

Earnings reserves

238,976

238,976

2.03.04.09

Treasury shares

-238,976

-238,976

2.03.05

Profit/(Losses)

-1,152,405

-367,214

2.03.08

Other comprehensive income

2,208,004

1,790,693

2.03.09

Non-controlling interests

1,135,664

   1,127,779

 

                                                                                           Page 11

 


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statements of Income 

 

(R$ thousand)

 

   

Code

Description

Current Quarter
01/01/2016 to 03/31/2016

YTD PreviousYear
01/01/2015 to 03/31/2015

3.01

Net revenue from sales and/or services

4,008,071

4,010,252

3.02

Cost of sales and/or services

-3,082,026

-3,025,533

3.03

Gross profit

926,045

984,719

3.04

Operating expenses/income

-692,113

-225,734

3.04.01

Selling expenses

-450,421

-300,830

3.04.02

General and administrative expenses

-160,111

-109,845

3.04.04

Other operating income

22,272

5,962

3.04.05

Other operating expenses

-148,832

-219,499

3.04.06

Equity in income of affiliates

44,979

398,478

3.05

Profit before finance income (costs) and taxes

233,932

758,985

3.06

Finance income (costs)

-896,939

-869,700

3.06.01

Finance income

243,154

56,136

3.06.02

Finance costs

-1,140,093

-925,836

3.06.02.01

Net exchange difference on financial instruments

-318,240

-65,243

3.06.02.02

Finance costs

-821,853

-860,593

3.07

Profit (loss) before taxes on income

-663,007

-110,715

3.08

Income tax and social contribution

-113,690

502,517

3.09

Profit (loss) from continuing operations

-776,697

391,802

3.11

Consolidated profit (loss) for the year

-776,697

391,802

3.11.01

Attributed to controlling Shareholders

-785,191

392,056

3.11.02

Attributed to non-controlling Shareholders

8,494

-254

3.99

Earnings per share - (R$/share)

 

 

3.99.01

Basic earnings per share

 

 

3.99.01.01

Common shares

           -0.57857

0.28887

3.99.02

Diluted earnings per share

 

 

3.99.02.01

Common shares

           -0.57857

0.28887

 

Page 12

                                                                                                                                                                                          


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statement of Comprehensive Income

(R$ thousand)

Code

Description

Current Quarter
01/01/2016 to 03/31/2016

YTD PreviousYear
01/01/2015 to 03/31/2015

4.01

Consolidated profit (Loss) for the year

-776,697

391,802

4.02

Other comprehensive income

417,311

363,013

4.02.01

Actuarial gains on defined benefit plan from investments in subsidiaries

85

0

4.02.02

Actuarial gains (losses) on defined benefit pension plan

0

202

4.02.03

Income tax and social contribution on actuarial (losses) gains on defined benefit pension plan

0

-77

4.02.04

Cumulative translation adjustments for the year

-181,111

176,771

4.02.05

Available-for-sale assets

32,353

648,403

4.02.06

Income tax and social contribution on available-for-sale assets

0

-185,595

4.02.07

Impairment of available-for-sale assets

0

8,417

4.02.08

Income tax and social contribution on impairment of available-for-sale assets

0

-2,862

4.02.09

Gain (loss) on cash flow hedge accounting

534,423

-427,645

4.02.10

Income tax and social contribution on cash flow hedge accounting

0

145,399

4.02.11

Realization of cash flow hedge accounting reclassified to income statement

12,697

0

4.02.12

Gain (Loss) on net investment hedge

18,864

0

4.03

Consolidated comprehensive income for the year

-359,386

754,815

4.03.01

Attributed to controlling Shareholders

-367,880

755,069

4.03.02

Attributed to non-controlling Shareholders

8,494

-254

           

 

                                                                                           Page 13

 


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statement of Cash Flows – Indirect Method

(R$ thousand)

   

Code

Description

Current Quarter
01/01/2016 to  3/31/2016

YTD Previous Year                       01/01/2015 to 3/31/2015

6.01

Net cash generated by operating activities

-939,450

1,738,124

6.01.01

Cash generated from operations

-164,143

2,268,532

6.01.01.01

Profit (loss) for the year attributable to controlling Shareholders

-785,191

392,056

6.01.01.02

Profit (loss) for the year attributable to non-controlling Shareholders

8,494

-254

6.01.01.03

Charges on borrowings and financing

747,647

803,433

6.01.01.04

Charges on loans and financing granted

-12,913

-5,025

6.01.01.05

Depreciation, depletion and amortization

321,944

273,502

6.01.01.06

Equity in income (losses) of affiliates

-44,979

-398,478

6.01.01.07

Deferred taxes

86,104

-716,476

6.01.01.08

Provision for tax, social security, labor, civil and environmental risks

16,525

124,830

6.01.01.09

Inflation adjustments and exchange differences, net

-379,360

1,767,227

6.01.01.10

Gain on derivatives

362

1,125

6.01.01.11

Impairment of available-for-sale assets

0

8,417

6.01.01.12

Residual value of permanent assets written off

12,966

3,985

6.01.01.13

Gain on repurchase of debt securities

-146,214

0

6.01.01.14

Other provisions

10,472

14,190

6.01.02

Changes in assets and liabilities

-775,307

-530,408

6.01.02.01

Trade receivables - third parties

-219,640

-190,889

6.01.02.02

Trade receivables - related parties

-8,407

-9,701

6.01.02.03

Inventories

443,691

190,195

6.01.02.05

Recoverable taxes

62,152

33,391

6.01.02.06

Judicial deposits

4,098

-5,535

6.01.02.08

Trade payables

-59,340

-20,832

6.01.02.09

Payroll and related taxes

14,283

33,168

6.01.02.10

Taxes in installments - REFIS

-31,274

173,390

6.01.02.11

Payables to related parties

508

1,709

6.01.02.13

Interest paid

-932,279

-726,040

6.01.02.14

Interest received

0

12

6.01.02.16

Other

-49,099

-9,276

6.02

Net cash used in investing activities

-919,927

413,490

6.02.02

Purchase of property, plant and equipment

-329,832

-338,026

6.02.03

Capital reduction on joint venture

0

466,758

6.02.04

Receipt/payment in derivative transactions

-556,682

304,401

6.02.06

Purchase of intangible assets

-6

-105

6.02.07

Intercompany loans granted

0

-11,938

6.02.08

Intercompany loans received

0

75

6.02.09

Short-term investment, net of redeemed amount

-33,407

-7,675

6.03

Net cash used in financing activities

-438,466

-1,948,973

6.03.01

Capitalization net of transactions cost

-26,770

391,156

6.03.02

Amortization of principal on borrowings and financing - related parties

-215,756

-1,597,317

6.03.04

Payments of dividends and interests on shareholder´s equity

0

-549,829

6.03.05

Treasury shares

0

-9,390

6.03.06

Buyback of debt securities

-151,098

-87,475

6.03.07

Forfaiting capitalization / drawee Risk

76,338

15,136

6.03.08

Forfaiting amortization / drawee Risk

-121,180

-111,254

6.04

Exchange differences on translating cash and cash equivalents

-55,143

182,123

6.05

Decrease in cash and cash equivalents

-2,352,986

384,764

6.05.01

Cash and equivalents at the beginning of the year

7,861,052

8,686,021

6.05.02

Cash and equivalents at the end of the year

5,508,066

9,070,785

 

                                                                                           Page 14

 


 

 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statement of Changes in Equity - 1/1/2016 to 03/31/2016

 

 

(R$ thousand)

           

 

 

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

0

-367,214

1,790,693

5,963,509

1,127,779

7,091,288

5.03

Adjusted opening balances

4,540,000

30

                0

          -367,214

1,790,693

5,963,509

1,127,779

7,091,288

5.05

Total comprehensive income

0

0

0

-785,191

417,311

-367,880

8,494

-359,386

5.05.01

Profit (loss) for the year

0

0

0

-785,191

0

-785,191

8,494

-776,697

5.05.02

Other comprehensive income

0

0

0

0

417,311

417,311

0

417,311

5.05.02.04

Translation adjustments for the year

0

0

0

0

-181,111

-181,111

0

-181,111

5.05.02.06

Actuarial gains on defined benefit pension plan, net of taxes

0

0

0

0

85

85

0

85

5.05.02.07

Available-for-sale assets, net of taxes

0

0

0

0

32,353

32,353

0

32,353

5.05.02.08

Gain (loss) on Cash Flow Hedge Accounting

0

0

0

0

534,423

534,423

0

534,423

5.05.02.09

Realization of cash flow hedge reclassified to statement of income

0

0

0

0

12,697

12,697

0

12,697

5.05.02.10

Loss on net investment hedge accounting

0

0

0

0

18,864

18,864

0

18,864

5.06

Internal changes in shareholders’ equity

0

0

0

0

0

0

-609

-609

5.06.04

Non-controlling interests in subsidiaries

0

0

0

0

0

0

-609

-609

5.07

Closing balance

4,540,000

30

0

-1,152,405

2,208,004

5,595,629

1,135,664

6,731,293

 

                                                                                                                                                                                      Page 15

 


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statement of Changes in Equity - 1/1/2015 to 03/31/2015

 

 

(R$ thousand)

           

 

 

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

1,131,298

0

25,140

5,696,468

38,507

5,734,975

5.03

Adjusted opening balances

4,540,000

30

1,131,298

0

25,140

5,696,468

38,507

5,734,975

5.04

Capital transactions with shareholders

0

0

-284,390

0

0

-284,390

0

-284,390

5.04.04

Treasury shares acquired

0

0

-9,390

0

0

-9,390

0

-9,390

5.04.06

Dividend

0

0

-275,000

0

0

-275,000

0

-275,000

5.05

Total comprehensive income

0

0

0

392,056

363,013

755,069

-254

754,815

5.05.01

Profit for the period

0

0

0

392,056

0

392,056

-254

391,802

5.05.02

Other comprehensive income

0

0

0

0

363,013

363,013

0

363,013

5.05.02.04

Translation adjustments for the period

0

0

0

0

176,771

176,771

0

176,771

5.05.02.06

(Actuarial (losses) gains on defined benefit pension plan, net of taxes

0

0

0

0

125

125

0

125

5.05.02.07

Available-for-sale assets, net of taxes

0

0

0

0

468,363

468,363

0

468,363

5.05.02.08

(Loss) gain on hedge accounting, net of taxes

0

0

0

0

-282,246

-282,246

0

-282,246

5.07

Closing balances

4,540,000

30

846,908

392,056

388,153

6,167,147

38,253

6,205,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                             

                                                                                                                                                                                      Page 16

 


 
 

 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

Consolidated Financial Statements / Statement of Value Added

 

(R$ thousand)

 

Code

Description

Current Quarter
01/01/2016 to 3/31/2016

YTD Previous Year                       01/01/2015 to 3/31/2015

7.01

Revenues

4,546,448

4,752,234

7.01.01

Sales of products and services

4,559,675

4,698,184

7.01.02

Other revenues

260

61,898

7.01.04

Allowance for (reversal of) doubtful debts

-13,487

-7,848

7.02

Raw materials acquired from third parties

-3,031,197

-3,325,485

7.02.01

Cost of sales and services

-2,341,138

-2,632,493

7.02.02

Materials, electric power, outside services and other

-695,249

-683,759

7.02.03

Impairment/recovery of assets

5,190

-816

7.02.04

Other

0

-8,417

7.02.04.01

Impairment of available-for-sale assets

0

-8,417

7.03

Gross value added

1,515,251

1,426,749

7.04

Retentions

-321,944

-273,502

7.04.01

Depreciation, amortization and depletion

-321,944

-273,502

7.05

Wealth created

1,193,307

1,153,247

7.06

Value added received as transfer

-417,837

2,234,942

7.06.01

Equity in income of affiliates

44,979

398,478

7.06.02

Finance income

243,154

56,136

7.06.03

Other

-705,970

1,780,328

7.06.03.01

Other and exchange gains

-705,970

1,780,328

7.07

Wealth for distribution

775,470

3,388,189

7.08

Wealth distributed

775,470

3,388,189

7.08.01

Personnel

550,726

463,793

7.08.01.01

Salaries and wages

442,503

367,509

7.08.01.02

Benefits

78,933

76,047

7.08.01.03

Severance pay fund (FGTS)

29,290

20,237

7.08.02

Taxes, fees and contributions

563,256

-176,470

7.08.02.01

Federal

508,354

-257,857

7.08.02.02

State

49,502

75,959

7.08.02.03

Municipal

5,400

5,428

7.08.03

Remuneration on third-party capital

438,185

2,709,064

7.08.03.01

Interest

822,012

860,186

7.08.03.02

Leases

5,011

3,962

7.08.03.03

Other

-388,838

1,844,916

7.08.03.03.01

Exchange losses

-388,838

1,844,916

7.08.04

Remuneration on Shareholders’ capital

-776,697

391,802

7.08.04.03

Retained earnings (accumulated losses)

-785,191

392,056

7.08.04.04

Non-controlling interests in retained earnings

8,494

-254

       

 

                                                                                   

Page 17

 


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Comments on the Company’s Consolidated Statement

 

Restatements of Results for the First Quarter of 2016

 

 

Companhia Siderúrgica Nacional (CSN) (BM&FBOVESPA: CSNA3) (NYSE: SID) announces today its consolidated results for the first quarter of 2016 (1Q16), which are presented in Brazilian Reais and in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB), and with Brazilian accounting practices, which are fully convergent with international accounting norms, issued by the Accounting Pronouncements Committee (CPC) and approved by the Brazilian Securities and Exchange Commission (CVM), pursuant to CVM Instruction 485 of September 1, 2010. All comments presented herein refer to the Company’s 1Q16 consolidated results and comparisons refer to the fourth quarter of 2015 (4Q15) and the first quarter of 2015 (1Q15), unless otherwise stated. The Real/U.S. Dollar exchange rate was R$3.5583 on March 31, 2016 and R$3.9048 on December 31, 2015.

 

Highlights

1Q15

4Q15

1Q16

 

Change

 

1Q16

x

4Q15

1Q16

x

1Q15

                     

Steel Sales (thousand t)

1,407

1,130

1,246

 

10%

(11%)

   - Domestic Market

63%

57%

52%

 

(5%)

(11%)

   - Overseas Subsidiaries

34%

37%

42%

 

5%

8%

   - Exports

4%

6%

6%

 

0%

2%

         

 

 

 

 

 

 

Iron Ore Sales (thousand t)1

5,442

6,656

8,295

 

25%

52%

   - Domestic Market

1%

7%

13%

 

6%

12%

   - Exports

99%

93%

87%

 

(6%)

(12%)

         

 

 

 

 

 

 

Consolidated Results (R$ Million)

       

 

 

 

 

 

 

Net Revenue

4,010

3,678

4,008

 

9%

(1%)

Gross Profit

985

767

926

 

21%

(6%)

Adjusted EBITDA2

911

686

733

 

7%

(20%)

         

 

 

 

 

 

 

Adjusted Net Debt3

19,979

26,499

26,654

 

1%

33%

Adjusted Cash Position

12,251

8,862

6,472

 

(27%)

(47%)

Net Debt / Adjusted EBITDA

4.8x

8.2x

8.7x

 

 0.5x

 3.9x

 

1 Iron ore sales volumes include 100% of the stake in NAMISA until November 2015 and 100% of the stake in Congonhas Minérios as of December 2015.

2 Adjusted EBITDA is calculated based on net income/loss, before depreciation and amortization, income taxes, the net financial result, results from investees, and other operating income (expenses) and includes the proportional share of the EBITDA of the jointly-owned investees MRS Logística and CBSI, as well as the Company’s 60% in Namisa, 33.27% in MRS and 50% in CBSI until November 2015 and stakes of 100% in Congonhas Minérios, 37.27% in MRS and 50% in CBSI as of December 2015.

³ Adjusted Net Debt and Adjusted Cash and Cash Equivalents included 33.27% of the stake in MRS, 60% of the interest in Namisa and 50% of the stake in CBSI until November 2015. As of December 2015, they included 100% of Congonhas Minérios, 37.27% of MRS and 50% of CBSI, excluding Forfaiting and drawee risk operations.

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 18

 


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Closing Market Indicators on March 31, 2016

BM&FBovespa (CSNA3): R$7.15/share

Market Cap BM&FBovespa: R$9.92 billion

NYSE (SID): US$1.97/ADR (1 ADR = 1 share)

Market Cap NYSE: US$2.73 billion

Total no. of shares = 1,387,524,047

 

 

 

Macroeconomic Projections

2016

 

IPCA (%)

7.00

 

Commercial Dollar (EoP - R$)

3.70

 

SELIC Target (EoP - %)

13.00

 

GDP (%)

(3.86)

 

Industrial Production (%)

(5.95)

 

         Source: FOCUS BACEN                                                                                                                                                                                               Base: 05/06/2016

 

CSN’s Consolidated Results

 

·         Net revenue totaled R$4,008 million in 1Q16, 9% up on 4Q15 and 1% down on the same period last year. Regarding 4Q15, the increase was due to the higher sales volume in the steel and mining segments, offsetting the decrease in the average steel and mining prices, which suffered the additional impact of BRL appreciation. Compared with 1Q15, the reduction was a result of lower sales volume in the steel segment.

 

·         COGS amounted to R$3,082 million, 6% down the previous quarter and 2% less than in 1Q15. The year-on-year reduction was mainly due to lower steel and mining segments unit costs.

 

·         First-quarter gross profit came to R$926 million, 21% more than in 4Q15, while the gross margin widened by 2p.p. to 23%. In comparison with 1Q15, gross profit fell by 6% and the gross margin narrowed by 2p.p., from 25% to 23%.

 

·         Selling, general and administrative expenses totaled R$611 million in 1Q16, 12% and 49% up on 4Q15 and 1Q15, respectively, chiefly due to higher freight (related to distribution costs), due to the increase in iron sales and the higher CIF sales model, and personnel expenses.

 

·         Other operating income (expenses) was a net expense of R$127 million in 1Q16, versus expense of R$214 million in 1Q15. Most of the amount in question referred to expenses with labor provisions and judicial deposits. The positive result of R$ 2,798 registered in 4Q15 was due to the Business Combination effect in the mining segment.

                                                                                                                                                         

·         The proportional net financial result was negative by R$922 million in 1Q16, due to: i) financial expenses (excluding the exchange variation) of R$844 million; ii) the negative exchange variation result of R$329 million; and iii) financial revenue of R$252 million. 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 19

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Financial Result (R$ Million)

1Q15

4Q15

1Q16

Financial Result - IFRS

 (869)

(183)

(897)

(+) Financial Result of Joint-Venture

   500

(48)

(24)

(+) Namisa

   520

(34)

-

(+) MRS

   (20)

(15)

(24)

(=) Proporcional Financial Result ¹

 (369)

(231)

(922)

Financial Revenues

     63

289

252

Financial Expenses

 (432)

(531)

(1,173)

Financial Expenses (ex-exchange rates variation)

 (878)

(483)

(844)

Result with Exchange Rate Variation

   446

(48)

(329)

Monetary and Exchange Rate Variation

 (482)

245

950

Hedge Accounting

   428

(140)

(566)

Notional Amount of Derivatives Contracted

   500

(153)

(713)

Others

       -  

12

-

¹ The proportional financial result considered stakes of 60% in Namisa, 33.27% in MRS and 50% in CBSI until November 2015 and stakes of

100% in Congonhas Minérios, 37.27% in MRS and 50% in CBSI as of December 2015.

 

·         CSN’s equity result was a positive R$45 million in 1Q16, versus a negative R$55 million in 4Q15 and a positive R$398 million in 1Q15, chiefly due to MRS’s equity result in the 1Q16 and 4Q15, and Namisa’s equity result in the 1Q15. Namisa ceases to exist from this quarter onwards due to the business combination of its mining assets. The table below presents a breakdown of this item:

 

Share of profits (losses) of investees

(R$ Million)

1Q15

4Q15

1Q16

Change

1Q16

x

4Q15

1Q16

x

1Q15

Namisa

        396

       (58)

          -  

-

-

MRS Logística

          15

          29

         61

111%

302%

CBSI

          (2)

          (1)

           1

-

-

TLSA

          (8)

          (8)

        (7)

(10%)

(8%)

Arvedi Metalfer BR

            -

          (8)

          -  

-

-

Eliminations

          (4)

          (9)

      (11)

(18%)

173%

Share of profits (losses) of investees

        398

       (55)

         45

-

(89%)

 

·         CSN recorded a first-quarter net loss of R$777 million, versus quarter loss of R$461 million in 4Q15 and net income of R$392 million in 1Q15. The worsening in this result, compared with 4Q15, is explained by the gains registered with the conclusion of the mining segment Business Combination last quarter.

 

                                                                                   

Page 20

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Adjusted EBITDA

(R$ Million)

1Q15

4Q15

1Q16

Change

1Q16

x

4Q15

1Q16

x

1Q15

Profit (loss) for the Period

392

(461)

(777)

-

-

Depreciation

264

308

310

1%

17%

Income Tax and Social Contribution

(503)

3,243

114

-96%

-

Finance Income

870

183

897

390%

3%

EBITDA (ICVM 527)

1,023

3,273

544

-83%

-47%

Other Operating Income (Expenses)

214

(2,798)

127

-

-41%

Share of Profit (Loss) of Investees

(398)

55

(45)

-

-89%

Proportionate EBITDA of Joint Ventures

73

155

107

-31%

47%

Adjusted EBITDA

911

686

732

7%

-20%

 

 

·         Adjusted EBITDA amounted to R$733 million in 1Q16, 7% up on the previous quarter, but 20% down on 1Q15, accompanied by an adjusted EBITDA margin of 17.3%, 0.1 p.p. more than in 4Q15, but 4.3p.p. less than in 1Q15.

 

 

 

 

¹ The adjusted EBITDA margin is calculated as the ratio between Adjusted EBITDA and Adjusted Net Income, which considers stakes of 60% in Namisa, 33.27% in MRS and 50% in CBSI until November 2015 and stakes of 100% in Congonhas Minérios, 37.27% in MRS and 50% in CBSI as of December 2015.

 

Debt      

 

The adjusted amounts of EBITDA, Debt and Cash included the stakes of 60% in Namisa, 33.27% in MRS and 50% in CBSI until November 2015 and the stakes of 100% in Congonhas Minérios, 37.27% in MRS and 50% in CBSI, as of December 2015. On March 31, 2016, consolidated net debt totaled R$26,654 million, while the net debt/EBITDA ratio, was 8.67x based on LTM adjusted EBITDA.

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 21

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign Exchange Exposure  

 

Net foreign exchange exposure generated by the difference in dollar-denominated assets and liabilities, contracted derivatives and hedge accounting booked by CSN totaled US$114 million on March 31, 2016. The derivatives contracted form a long USD position achieved through the purchase of NDFs (Non-Deliverable Forwards). The hedge accounting adopted by CSN correlates the projected export flows in dollars with part of the future debt maturities in the same currency. As a result, the exchange variation of part of dollar-denominated debt is temporarily recorded under shareholder’s equity, being transferred to the income statement when the dollar revenue from these exports is received.

 

Foreign Exchange Exposure1

12/31/2015 ²

03/31/2016

(US$ Million)

IFRS

Cash and cash equivalents overseas

           1,625

           1,288

Accounts Receivables

               170

               315

Others

 

7

Total Assets

           1,795

           1,610

Borrowings and Financing

        (4,569)

        (4,466)

Accounts Payable

              (20)

                (7)

Other Liabilities

              (25)

                (6)

Total Liabilities

        (4,614)

        (4,479)

     

Foreign Exchange Exposure

        (2,819)

        (2,870)

     

Notional Amount of Derivatives Contracted, Net

          1,435

          1,435

Cash Flow Hedge Accounting

          1,558

           1,549

Net Foreign Exchange Exposure

               173

               114

¹As of the conclusion of the Business Combination, through asset transfers to Congonhas Minérios, CSN has been consolidating 100% of the new Company’s cash. As a result, a proportional view of foreign exchange exposure is no longer necessary.

²IFRS foreign exchange exposure on 12/31/2015 includes the 100% stake in Congonhas Minérios and excludes the stake in MRS.

 

 

 

 

                                                                                   

Page 22

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

Capex

 

CSN invested R$330 million in 1Q16 in the following projects:

 

·         Investments in the new clinker kiln in Arcos/MG, which will permit the Cement segment to reach competitive margins and scale gains in the Southeast region as a result of the clinker production self-sufficiency.

 

·         Revamp of the coke batteries, reducing imported coke needs and improving the fuel rate.

 

·         Other projects designed to improve the environmental performance of the Presidente Vargas Plant and current investments in other operations.

 

 

Investment (R$ Million)

1Q15

4Q15

1Q16

Steel

121

130

119

Mining

116

97

62

Cement

90

218

139

Logistics

11

19

10

Others

-

-

-

 Total Investment IFRS

           338

           464

           330

 

 

Working Capital

 

In order to calculate working capital, CSN adjusts its assets and liabilities as shown below:

 

·         Accounts Receivable: Excludes Dividends Receivable, Advances to Employees and Other Credits.

·         Inventories: Includes Estimated Losses and excludes Spare Parts which is not part of the cash conversion cycle, and will be subsequently booked under Fixed Assets when consumed;

·         Recoverable Taxes: Composed only of Income (IRPJ) and Social Contribution (CSLL);

·         Taxes Payable: Composed of Taxes Payable under Current Liabilities plus Taxes in Installments;

·         Advances from Clients: Subaccount of Other Liabilities recorded under Current Liabilities;

·         Suppliers: Includes Forfaiting and Drawee Risk.

 

As a result, working capital applied to the Company’s business totaled R$3,392 million in 1Q16, stable compared to 4Q15, chiefly due to the R$450 million reduction in inventories, while accounts receivable increased by R$244 million. On a same comparison basis, the average receivable period increased by 4 days, while payment periods and inventory turnover fell by 6 and 19 days, respectively. The cash conversion cycle presented 9 days reduction.

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 23

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Working Capital (R$ Million)

1Q15

4Q15

1Q16

 

Change

 

1Q16

x

4Q15

1Q16

x

1Q15

Assets

5,145

5,847

5,664

 

-183

519

Accounts Receivable

1,901

1,501

1,746

 

244

-155

Inventories Turnover

3,107

4,070

3,621

 

-450

514

Advances to Taxes

137

276

298

 

22

161

Liabilities

2,306

2,455

2,272

 

-183

-34

Suppliers

1,556

1,671

1,542

 

-128

-14

Salaries and Social Contribution

214

257

245

 

-12

31

Taxes Payable

512

479

418

 

-60

-94

Advances from Clients

24

50

67

 

17

43

Working Capital

2,839

3,393

3,392

 

-1

553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Turnover Ratio (days)

1Q15

4Q15

1Q16

 

Change

 

1Q16

x

4Q15

1Q16

x

1Q15

Receivables

36

30

34

 

4

-2

Supplier Payment

46

52

46

 

-6

0

Investory Turnover

92

126

107

 

-19

15

Cash Conversion Cycle

82

104

95

 

-9

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 24

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

Results by Segment

 

The Company maintains integrated operations in five business segments: steel, mining, logistics, cement and energy. The main assets and/or companies comprising each segment are presented below:

 

   

 

Notes: For the purpose of preparing and presenting the information by business segment, Management opted to maintain the proportional consolidation of its jointly-owned subsidiaries, as historically presented. For the reconciliation of CSN’s consolidated results, these companies’ results are eliminated in the "corporate/elimination expenses" column.

In order to report the Company’s 2015 results, after the combination of CSN’s mining assets (Casa de Pedra, Namisa and Tecar), the consolidated result includes all this new company’s information.

 

 

 

Net Revenue by Segment – 1Q16 (R$ million)  

 

 

 

 

 

 

                                                                                   

Page 25

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 
 

 

Adjusted EBITDA by Segment – 1Q16 (R$ million)


 

 

 

 

Results 1Q16

 Steel

 Mining

 Logistics (Port)

 Logistics (Railways)

 Cement

 Energy

 Corporate/Eliminations

 Consolidated

 (R$ MM)

 

 

 

 

 

 

 

 

Net Revenue

                  2,809

              941

                50

                303

              114

                68

              (279)

              4,008

Domestic Market

                  1,500

              151

                50

                303

              114

                68

              (475)

              1,712

Foreign Market

                  1,309

              790

                 -  

                  -  

                 -  

                 -  

                197

              2,296

Cost of Goods Sold

                 (2,300)

             (749)

               (36)

              (214)

             (101)

               (51)

                370

             (3,082)

Gross Profit

                     509

              192

                14

                  89

                13

                17

                  91

                 926

Selling, General and Administrative Expenses

                    (255)

               (24)

                 (8)

                (24)

               (18)

                 (6)

              (276)

                (611)

Depreciation

                     166

              114

                  3

                  56

                13

                  4

                (47)

                 310

Proportional EBITDA of Jointly Controlled Companies

                        -  

                 -  

                 -  

                  -  

                 -  

                 -  

                107

                 107

Adjusted EBITDA

                     420

              283

                  9

                121

                  8

                15

              (124)

                 733

 

Results 4Q15

 Steel

 

 Mining

 

Logistics (Port)

 

 Logistics (Railways)

 

Cement

 

 Energy

 

Corporate/

Eliminations

 

Consolidated

 (R$ Million)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenue

2,579

 

907

 

62

 

331

 

102

 

61

 

             (363)

 

             3,678

Domestic Market

1,473

 

88

 

62

 

331

 

102

 

61

 

             (414)

 

             1,703

Foreign Market

1,106

 

819

 

 -

 

-

 

-

 

-

 

              50

 

             1,975

Cost of Goods Sold

 (2,267)

 

 (598)

 

 (42)

 

 (207)

 

 (89)

 

 (50)

 

               341

 

           (2,912)

Gross Profit

312

 

309

 

20

 

124

 

13

 

10

 

                (22)

 

                767

Selling, General and Administrative Expenses

 (267)

 

 (22)

 

 (5)

 

 (23)

 

 (21)

 

 (6)

 

             (199)

 

 (544)

Depreciation

178

 

105

 

3

 

50

 

14

 

4

 

                (47)

 

                308

Proportional EBITDA of Jointly Controlled Companies

-  

 

-  

 

-  

 

-  

 

-  

 

-  

 

               155

 

                155

Adjusted EBITDA

222

 

392

 

19

 

151

 

6

 

9

 

             (113)

 

                686

 

 

 

 

 

 

                                                                                   

Page 26

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

Steel

 

According to preliminary figures from the World Steel Association (WSA), global crude steel production totaled 386 million tonnes in 1Q16, 3.5% down on the same period last year, while the Brazilian Steel Institute (IABr) estimates a  12.3% reduction in domestic output to 7.4 million tonnes (also preliminary figures). Domestic production of rolled products came to 5.1 million tonnes, 17.5% less than in 1Q15, while apparent consumption fell by 29.3% to 4.3 million tonnes, with domestic sales of 4.0 million tonnes and imports of 368,000 tonnes. On the other hand, exports increased by 17.1% in the same period, reaching 3.3 million tonnes.

 

 

According to INDA (the Brazilian Steel Distributors’ Association), 1Q16 steel purchases and sales by distributors fell by 18.3% and 13.0% over 1Q15 to 761,000 and 776,000 tonnes, respectively. Inventories closed the quarter at 906.800 tonnes, in line with the previous month, representing 3.1 months of sales.

 

Automotive

 

According to ANFAVEA (the Auto Manufacturers’ Association), vehicle production totaled 482,000 units in 1Q16, 28% down on 1Q15. In the same period, new car, light commercial vehicle, truck and bus licensing fell by 29% to 481,000 units.

 

Construction

 

According to SECOVI-SP (the São Paulo Residential Builders’ Association), during 1Q16 the residential real estate launches in the city of São Paulo totaled 2,856 units, 30% up on the 1,418 units launched in the 1Q15.

 

According to ABRAMAT (the Construction Material Manufacturers’ Association), sales of building materials in 1Q16 fell by 17.3% over the same period last year, due up previous last year.

 

Home Appliances

 

According to the Brazilian Institute of Geography and Statistics (IBGE), home appliance production accumulated until march 2016 fell by 22% over the same period in 2015, while output in the last 12 months dropped by 20% over the same period a year before, reflecting the low level of business and consumer confidence.

 

 

 

                                                                                   

Page 27

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

Results from CSN’s Steel Operations

 

·         Total steel product sales volume came to 1,246 thousand tonnes in 1Q16, 9% up on 4Q15. Of this total, 52% went to the domestic market, 42% were sold by our subsidiaries abroad and 6% went to exports.

 

·         First-quarter domestic steel sales totaled 649,000 tonnes, 1% up on 4Q15, 611,000 tonnes of which flat steel and 38,000 tonnes long steel.

 

 

·         First-quarter foreign sales amounted to 597,000 tonnes, 23% up on 4Q15. Of this total, direct exports came to 78,000 tonnes and the overseas subsidiaries sold 520,000 tonnes, while 204,000 were sold by LLC, 216,000 by SWT and 100,000 by Lusosider.  

 

·         In the first quarter, CSN increased its share of coated products as a percentage of total sales volume, following the strategy of adding more value to its product mix. Domestic sales of coated products such as galvanized items and tin plate accounted for 58% of flat steel sales, versus 54% in 4Q15. In the foreign market, the share of coated products moved up from 69% of flat steel sales to 77% in 1Q16.

 

·         Net revenue totaled R$2,809 million in 1Q16, 9% up on 4Q15, chiefly due to the increase in domestic sales volume and sales by subsidiaries abroad. In 1Q16, average net revenue per ton remained in line with 1Q15, totaling R$2,196.

 

               

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 28

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The parent company’s slab production totaled 835,000 tonnes in 1Q16, 16% and 25% down on 4Q15 and 1Q15, respectively. Flat rolled steel production came to 746,000 tonnes, 22% and 27% less than in 4Q15 and 1Q15, respectively.

 

 

Flat Steel Production (Parent Company)

1Q15

4Q15

1Q16

Change

(Thousand tonnes)

1Q16

x

4Q15

1Q16

x

1Q15

Total Slabs (UPV + Third Parties)

1,184

1,062

836

(21%)

(29%)

Crude Steel Production

1,115

998

835

(16%)

(25%)

Third Parties Slabs

69

64

0

-

-

Total Rolled Products

1,020

952

746

(22%)

(27%)

 

 

·         COGS came to R$2,300 million in 1Q16, a slight 1% increase over 4Q15.

 

·         The parent company’s production cost reached R$1,343 million in 1Q16, 19% down on 4Q15, chiefly due to the decrease in the consumption of imported raw material as a result of the extinguishing of blast furnace 2 and the startup of coke batteries, thus reducing the fuel rate, in addition to the lower electricity consumption and a downturn in maintenance expenses.

 

·         Slab production costs decreased 1.4%, to US$272/t from US$276/t in 4Q15. As a result, CSN maintained its position among those steel companies with the lowest slab costs in the world.

 

·         Adjusted EBITDA amounted to R$420 million in 1Q16, 89% up on the R$222 million recorded in 4Q15, accompanied by an increase of 6p.p. in the margin, which widened from 9%, in 4Q15, to 15%.

 

 

 

 

Mining

 

In 1Q16, the seaborne iron ore market was positively impacted by the greater availability of credit and the recovery of construction activities in China, led by investments in new real estate projects. The improvement in demand led to higher prices and healthier margins for the local steel producers, as well as encouraging the build-up of inventories. In addition, seasonal factors, such as higher rainfall in Australia and Brazil, as well as the rigorous Chinese winter, played an important role in reducing the iron ore supply base. As a result, iron ore prices moved up by 3.5% over the previous quarter, averaging US$48.30/dmt (Platts, 62% Fe, N. China).

 

 

 

 

                                                                                   

Page 29

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

Results from CSN’s Mining Operations

 

·         In 1Q16, iron ore production totaled 7,326 thousand tonnes, 2% and 23% up on 4Q15 and 1Q15, respectively.

 

·         First-quarter iron ore purchases came to 617,000 tonnes, 58% down on 4Q15, but 7% up on 1Q15, chiefly due to the reduced availability of iron ore from small and medium-sized producers in this quarter.

 

·         Iron ore sales came to 8,295,000 tonnes1 in 1Q16, 11% and 21% up on 4Q15 and 1Q15, respectively, thanks to an improved sales performance in the domestic market. Almost 1,047,000 tonnes from Congonhas Minérios were sold to UPV.

 

Production Volume and Mining Sales

1Q15

4Q15

1Q16

Change

(thousand t)

 

1Q16

x

4Q15

1Q16

x

1Q15

Iron Ore Production¹

5,938

7,218

7,326

1%

23%

Third Parties Purchase

543

1,481

617

(58%)

14%

Total Production + Purchase

6,481

8,698

7,943

(9%)

23%

                   

UPV Sale

1,428

1,257

1,047

(17%)

(27%)

 Third Parties Sales Volume

5,442

6,202

7,248

17%

33%

Total Sales

6,870

7,459

8,295

11%

21%

 

·           Net revenue from mining operations totaled R$941 million in 1Q16, 4% down on 4Q15, but 43% more than in 1Q15. The quarter-on-quarter decline was due to the reduction in the FOB price, which did not occur in 1Q15. FOB unit revenue came to US$28/t in 1Q16, 23% less than in 4Q15.

 

·           In the first quarter, mining segment COGS came to R$749 million, 25% higher than in 4Q15 and 32% more than in 1Q15, due to the higher volume of iron ore sold in the quarter. The increase in COGS is mainly related to higher iron ore sold in the quarter. In 1Q16, Casa de Pedra recorded a Chinese delivery cash cost excluding depreciation of US$31.2/wmt, 6% down on 4Q15.

 

·          Adjusted EBITDA stood at R$283 million in 1Q16, 28% down on the R$392 million recorded in 4Q15, while the adjusted EBITDA margin narrowed by 13 p.p., from 43%, in 4Q15, to 30%.

 

1 Production and sales volumes include the 100% stake in NAMISA until November 2015 and the 100% interest in Congonhas in December 2015.

 

 

Casa de Pedra Iron Ore Cost Excluding Depreciation

(US$/wmt delivered to China)

   

                                                                                   

Page 30

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

Logistics

 

According to the ANTT (National Ground Transport Agency), the Brazilian rail container transport concessionaires transported 897,000 tonnes in 2016, 1.3% down on 1Q15.

 

Results from CSN’s Logistic Operations

 

Railway Logistics: In 1Q16, net revenue came to R$303 million, generating EBITDA of R$121 million and an EBITDA margin of 40%

 

Port Logistics: In the first quarter, Sepetiba Tecon handled 143,000 tonnes of steel products, in addition to 13,000 tonnes of general cargo and approximately 39,000 containers handled. First-quarter net revenue stood at R$50 million, generating EBITDA of R$9 million, accompanied by an EBITDA margin of 19%.

 

 

Sepetiba TECON Highlights

1Q15

4Q15

1Q16

Change

1Q16

x

4Q15

1Q16

X

1Q15

Containers Volume (thousand units)

39

39

39

-

-

Steel Products Volume (thousand t)

141

261

143

(45%)

2%

General Cargo Volume (thousand t)

73

3

13

333%

(82%)

 

 

Cement

 

According to the IBGE’s Monthly Industrial Survey (PIM-PF), Brazil’s cement production fell by 17.0% in 1Q16 over 1Q15, handling with the construction industry performance.

 

Preliminary figures from SNIC (the Cement Industry Association) indicate domestic cement sales of 13.9 million tonnes in 1Q16, 14.7% less than in the same quarter the year before.

 

Results of CSN’s Cement Operations

 

In 1Q16, cement sales amounted to 571,000 tonnes, 15% up on 4Q15, while net revenue came to R$114 million. EBITDA totaled R$8 million, accompanied by an EBITDA margin of 7%, due to the ramp-up of the new operations in Arcos, Minas Gerais.

 

 

 

Cement Highlights

1Q15

4Q15

1Q16

Change

 (thousand t)

1Q16

x

4Q15

1Q16

x

1Q15

Total Production

493

564

531

(6%)

8%

Total Sales

525

496

571

15%

8%

 

Energy

 

According to the Energy Research Company (EPE), Brazilian electricity consumption totaled 121 TWh until March 2016, 4.2% less than the same period in 2015. Consumption in the industrial and residential segments fell by 7.5% and 2.5%, respectively, when the commercial segment decline 3.2%.

 

Results from CSN’s Energy Operations

 

In 1Q16, net revenue from energy operations totaled R$68 million, EBITDA stood at R$15 million and the EBITDA margin came to 23%.

 

                                                                                   

Page 31

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

Capital Market

 

CSN’s shares appreciated by 78.8% in 1Q16, while the Ibovespa increased by 15.5% in the same period. Daily traded volume on the BM&FBovespa averaged R$41.1 million. On the New York Stock Exchange (NYSE), CSN’s American Depositary Receipts (ADRs) moved up by 101.9%, versus the Dow Jones’ 1.5% appreciation. On the NYSE, daily traded volume of CSN’s ADRs averaged US$2.7 million.

 

 

1Q16

Number of shares in thousand

1,387,524

Market Capitalization

 

Closing price (R$/share)

                     7.15

Closing price (US$/ADR)

                     1.97

Market Capitalization (R$ million)

                   9,921

Market Capitalization (US$ million)

                   2,733

Total return including dividends and interest on equity

 

CSNA3

78.8%

SID

101.9%

Ibovespa

15.5%

Dow Jones

1.5%

Volume

 

Average daily (thousand shares)

                   7,251

Average daily (R$ Thousand)

                41,089

Average daily (thousand ADRs)

                   1,791

Average daily (US$ Thousand)

                   2,725

 

Source: Bloomberg

 

 

                                                                                   

Page 32

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

SALES VOLUME CONSOLIDATED (thousand tonnes)
 
  1Q15  4Q15  1Q16  Change 
        1Q16 x 4Q15  1Q16 x 1Q15 
Flat Steel  847  599  611  12  (236) 
Slabs  4  2  -  (2)  (4) 
Hot Rolled  358  207  220  13  (138) 
Cold Rolled  154  123  108  (15)  (46) 
Galvanized  237  181  197  16  (40) 
Tin Plates  94  86  85  (1)  (9) 
Long Steel UPV  34  44  38  (6)  4 
DOMESTIC MARKET  881  643  649  6  (232) 
 
  1Q15  4Q15  1Q16  1Q16 x 4Q15  1Q16 x 1Q15 
Flat Steel  314  333  381  48  67 
Hot Rolled  57  51  59  8  2 
Cold Rolled  62  51  27  (24)  (35) 
Galvanized  166  188  265  77  99 
Tin Plates  29  43  30  (13)  1 
Long Steel (profiles)  212  154  216  62  4 
FOREIGN MARKET  526  487  597  110  71 
 
  1Q15  4Q15  1Q16  1Q16 x 4Q15  1Q16 x 1Q15 
Flat Steel  1,161  933  992  59  (169) 
Slabs  4  2  -  (2)  (4) 
Hot Rolled  415  258  280  22  (135) 
Cold Rolled  215  174  135  (39)  (80) 
Galvanized  403  369  462  93  59 
Tin Plates  124  129  115  (14)  (9) 
Long Steel UPV  34  44  38  (6)  4 
Long Steel (profiles)  212  154  216  62  4 
TOTAL MARKET  1,407  1,130  1,246  116  (161) 
 

 

                                                                                   

Page 33

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

SALES VOLUME PARENT COMPANY (thousand tonnes)
 
  1Q15  4Q15  1Q16  Change 
        1Q16 x 4Q15  1Q16 x 1Q15 
Flat Steel  955  677  709  32  (246) 
Slabs  4  2  -  (2)  (4) 
Hot Rolled  399  236  244  8  (155) 
Cold Rolled  175  145  124  (21)  (51) 
Galvanized  279  205  253  48  (26) 
Tin Plates  98  88  89  1  (9) 
Long Steel UPV  34  44  38  (6)  4 
DOMESTIC MARKET  989  721  747  26  (242) 
 
  1Q15  4Q15  1Q16  1Q16 x 4Q15  1Q16 x 1Q15 
Flat Steel  186  263  186  (77)  0 
Hot Rolled  77  113  53  (60)  (24) 
Cold Rolled  36  18  -  (18)  (36) 
Galvanized  43  89  103  14  60 
Tin Plates  29  43  30  (13)  1 
Long Steel (profiles)  -  -  -  -  - 
FOREIGN MARKET  186  263  186  (77)  0 
 
  1Q15  4Q15  1Q16  1Q16 x 4Q15  1Q16 x 1Q15 
Flat Steel  1,140  940  895  (45)  (245) 
Slabs  4  2  -  (2)  (4) 
Hot Rolled  476  349  297  (52)  (179) 
Cold Rolled  211  163  124  (39)  (87) 
Galvanized  322  294  356  62  34 
Tin Plates  127  131  119  (12)  (8) 
Long Steel UPV  34  44  38  (6)  4 
Long Steel (profiles)  -  -  -  -  - 
TOTAL MARKET  1,174  984  933  (51)  (241) 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 34

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

                                                                                     (Expressed in thousands of Reais – R$, unless otherwise stated)

 

1.     DESCRIPTION OF BUSINESS

 

Companhia Siderúrgica Nacional “CSN”, also referred to as the Company or Parent Company, is a publicly-held company incorporated on April 9, 1941, under the laws of the Federative Republic of Brazil (Companhia Siderúrgica Nacional, its subsidiaries, joint ventures, joint operations and associates are collectively referred to herein as the "Group”). The Company’s registered office is located in São Paulo, SP, Brazil.

                                                               

CSN is listed on the São Paulo Stock Exchange (BM&F BOVESPA) and on the New York Stock Exchange (NYSE). Accordingly, the Company reports its information to the Brazilian Securities Commission (CVM) and the U.S. Securities and Exchange Commission (SEC).

 

The Group's main operating activities are divided into five (5) operating segments as follows:

 

·       Steel:

 

The Company’s main industrial facility is the Presidente Vargas steelworks (“UPV”), located in the city of Volta Redonda, State of Rio de Janeiro. This segment consolidates the operations related to the production, distribution and sale of flat steel, long steel, metallic containers and galvanized steel. In addition to the facilities in Brazil, CSN has operations in the United States, Portugal and Germany, all of them are in line with the plan to achieve new markets and perform excellent services for final consumers. Its steel has been used in home appliances, civil construction and automobile industries. 

 

·       Mining:

 

The production of iron ore is developed in the city of Congonhas, State of Minas Gerais.

 

Iron ore is sold basically in the international market, especially in Europe and Asia. The prices charged in these markets are historically cyclical and subject to significant fluctuations over short periods of time, driven by several factors related to global demand, strategies adopted by the major steel producers, and the foreign exchange rate. All these factors are beyond the Company’s control. The ore transportation is accomplished by Terminal de Carvão e Minérios do Porto de Itaguai - TECAR, a solid bulk terminal, one of the four terminals that compose the Port of Itaguai, located in Rio de Janeiro. Imports of coal and coke are held through this terminal and directed to the steel industry of CSN.

 

From November 30, 2015 the Company has transferred its mining assets, together with its logistical infrastructure, which includes the mine Casa de Pedra and the right to operate the terminal TECAR, to its subsidiary CSN Mineração S.A. (“CSN Mineração”) (Former Congonhas Minérios S.A.). On the same date, started to control Nacional Minérios S.A. (NAMISA) through a business combination transaction.

 

The Company´s mining activities also comprises tin exploitation, which is based in the State of Rondônia, this facility is engaged to supply the needs of UPV, with the excess of these raw materials being sold to subsidiaries and third parties.

 

·       Cement:

 

CSN entered in the cement market boosted by the synergy between this new activity and its existing businesses. Next to the Presidente Vargas Steelworks (UPV) in Volta Redonda (RJ), it is installed a new business unit: CSN Cimentos, which produces CP-III type of cement by using slag produced by the UPV blast furnaces in Volta Redonda. It also explores limestone and dolomite at the Arcos unit, located in the State of Minas Gerais, to satisfy the needs of UPV as of the cement plant.

 

 

                                                                                   

Page 35

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·       Logistics

 

Railroads:

 

CSN has interests in three railroad companies: MRS Logística S.A., which manages the former Southeast Railway System of Rede Ferroviária Federal S.A (“RFFSA”)., Transnordestina Logística S.A. (“TLSA”) and FTL - Ferrovia Transnordestina Logística S.A. (“FTL”), which operate the former Northeast Railway System of RFFSA, in the States of Maranhão, Piauí, Ceará, Rio Grande do Norte, Paraíba, Pernambuco and Alagoas, with TLSA being responsible for the rail links of Missão Velha-Salgueiro, Salgueiro-Trindade, Trindade-Eliseu Martins, Salgueiro-Porto de Suape and Missão Velha-Porto de Pecém (Railway System II) and FTL being responsible for the rail links of São Luiz-Mucuripe, Arrojado-Recife, Itabaiana-Cabedelo, Paula Cavalcante-Macau and Propriá-Jorge Lins (Railway System I).

 

Ports:

 

In the State of Rio de Janeiro, by means of its subsidiaries Sepetiba Tecon S.A. and CSN Mineração S.A., the Company operates the Container Terminal (Tecon) and the solid bulk terminal (Tecar), respectively, both located at the Itaguaí Port. Established in the harbor of Sepetiba, the mentioned port has a privileged highway, railroad and maritime access.

 

Tecon is responsible for the shipments of CSN´s steel products, movement and storage of containers, consolidation and deconsolidation of cargo; The Tecar´s port terminal is engaged to the iron ore shipment overseas and to the landing of coal, petroleum, coke, sulfur and zinc concentrate for our own operation and for third parties.

 

·       Energy:

 

Since the energy supply is fundamental in CSN´s production process, the Company owns and operates facilities to generate electric power for guaranteeing its self-sufficiency.

 

The note 24 - Segment Information details the financial information per each of CSN´s business segment.

 

·       Going Concern

 

The interim financial statements have been prepared based on the normal continuity of its business. Negotiations in progress to postpone part of the debts do not compromise the Company’s operating continuity (going concern), and the Management does not have any other relevant operational restructuring plan that implies a change to the conclusion of the operational continuity (going concern). Further disclosures on the bases for evaluating the operational continuity (going concern) were made in the disclosures of this subject included in the financial statements of December 31, 2016, approved by Management on the same date.

 

 

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

2.a) Basis of preparation

 

The consolidated condensed interim financial statements have been prepared and are being presented in accordance with the International Accounting Standards (IAS 34 – Interim Financial Reporting) issued by the International Accounting Standards Board (IASB), which correlate in Brazil is the CPC 21 (R1) (Interim Financial Statements and Consolidated Interim Financial Statements) issued by the CPC (Accounting Pronouncements Committee) and approved by CVM (Brazilian Securities Commission). All the relevant information required in the financial statements and only these information, are being highlighted and correspond to those used for the Company's management.

 

The significant accounting policies applied in these condensed interim financial statements are consistent with the policies described in Note 2 to the Company's financial statements for the year ended December 31, 2015, filed with the CVM.

 

                                                                                   

Page 36

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

These condensed interim financial statements do not include all requirements of annual or full financial statements and, accordingly, should be read together with the Company's financial statements for the year ended December 31, 2016, which restated the year ended December 31, 2015 as comparative information in the financial statements.

 

Therefore, in these condensed interim financial statements the following notes were not repeated, either due to redundancy or to relevance in relation to those already presented in the annual financial statements:

 

Note 2 - Summary of significant accounting policies

Note 3 – Business Combination

Note 10 – Investments

Note 18 – Provision for tax, social security, labor, civil, environmental risks and judicial deposits

Note 28 - Employee benefits

Note 30 – Commitments

 

The consolidated and parent company interim financial statements for the period ended March 31, 2016 were restated on November 14, 2016 and are being restated, for the second time, as detailed in note 2.e, under the approved by the Board of Directors on October 27, 2017.  

 

2.b) Basis of presentation

 

The consolidated condensed interim financial statements are presented in Brazilian Reais (R$), which is the mainly Company’s functional currency and the Group’s presentation currency.

 

Transactions in foreign currencies are translated into the functional currency using the exchange rates in effect at the dates of the transactions or valuation on which items are remeasured. The asset and liability balances are translated at the exchange rate in effect at the end of the reporting period. As of March 31, 2016, US$1 is equivalent to R$3.5589 (R$3.9048 as of December 31, 2015), €1 is equivalent to R$4.0539 (R$4.2504 as of December 31, 2015), according to the rates obtained from Central Bank of Brazil website.

 

 

2.c) Basis of consolidation

 

The accounting practices were treated uniformly in all the consolidated companies. The consolidated condensed interim financial statements for the period ended March 31, 2016 and the year ended December 31, 2015 include the following direct and indirect subsidiaries and jointly controlled entities, as well as the exclusive funds as described below:

 

                                                                                   

Page 37

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·                     Companies

 

 

   

Equity interests (%)

 

Companies

 

03/31/2016

 

12/31/2015

 

Core business

             

Direct interest in subsidiaries: full consolidation

 

 

 

 

 

 

CSN Islands VII Corp.

 

        100.00

 

        100.00

 

Financial transactions

CSN Islands IX Corp.

 

        100.00

 

        100.00

 

Financial transactions

CSN Islands XI Corp.

 

        100.00

 

        100.00

 

Financial transactions

CSN Islands XII Corp.

 

        100.00

 

        100.00

 

Financial transactions

CSN Minerals S.L.U.

 

        100.00

 

        100.00

 

Equity interests

CSN Export Europe, S.L.U.

 

        100.00

 

        100.00

 

Financial transactions and Equity interests

CSN Metals S.L.U.

 

        100.00

 

        100.00

 

Equity interests and Financial transactions

CSN Americas S.L.U.

 

        100.00

 

        100.00

 

Equity interests and Financial transactions

CSN Steel S.L.U.

 

        100.00

 

        100.00

 

Equity interests and Financial transactions

TdBB S.A (*)

 

        100.00

 

        100.00

 

Equity interests

Sepetiba Tecon S.A.

 

          99.99

 

          99.99

 

Port services

Mineração Nacional  S.A.

 

          99.99

 

          99.99

 

Mining and Equity interests

Companhia Florestal do Brasil

 

          99.99

 

          99.99

 

Reforestation

Estanho de Rondônia S.A.

 

          99.99

 

          99.99

 

Tin Mining

Cia Metalic Nordeste

 

          99.99

 

          99.99

 

Manufacture of containers and distribution of steel products

Companhia Metalúrgica Prada

 

          99.99

 

          99.99

 

Manufacture of containers and distribution of steel products

CSN Gestão de Recursos Financeiros Ltda. (*)

 

          99.99

 

          99.99

 

Management of funds and securities portfolio

Congonhas Minérios S.A.

 

          87.52

 

          87.52

 

Mining and Equity interests

CSN Energia S.A.

 

          99.99

 

          99.99

 

Sale of electric power

FTL - Ferrovia Transnordestina Logística S.A.

 

          89.79

 

          89.79

 

Railroad logistics

Nordeste Logística S.A.

 

          99.99

 

          99.99

 

Port services

             

Indirect interest in subsidiaries: full consolidation

 

 

 

 

 

 

Companhia Siderúrgica Nacional LLC

 

        100.00

 

        100.00

 

Steel

CSN Europe Lda.

 

        100.00

 

        100.00

 

Financial transactions, product sales and Equity interests

CSN Ibéria Lda.

 

        100.00

 

        100.00

 

Financial transactions, product sales and Equity interests

Lusosider Projectos Siderúrgicos S.A.

 

          99.94

 

          99.94

 

Equity interests and product sales

Lusosider Aços Planos, S. A.

 

          99.99

 

          99.99

 

Steel and Equity interests

CSN Acquisitions, Ltd. (1)

 

                    

 

        100.00

 

Financial transactions and Equity interests

CSN Resources S.A.

 

        100.00

 

        100.00

 

Financial transactions and Equity interests

CSN Holdings (UK) Ltd (1)

 

                    

 

        100.00

 

Financial transactions and Equity interests

CSN Handel GmbH (2)

 

                 -  

 

          87.52

 

Financial transactions, product sales and Equity interests

Companhia Brasileira de Latas

 

        100.00

 

        100.00

 

Sale of cans and containers in general and Equity interests

Companhia de Embalagens Metálicas MMSA

 

          99.67

 

          99.67

 

Production and sale of cans and related activities

Companhia de Embalagens Metálicas - MTM

 

          99.67

 

          99.67

 

Production and sale of cans and related activities

CSN Steel Holdings 1, S.L.U.

 

        100.00

 

        100.00

 

Financial transactions, product sales and Equity interests

CSN Productos Siderúrgicos S.L.

 

        100.00

 

        100.00

 

Financial transactions, product sales and Equity interests

Stalhwerk Thüringen GmbH

 

        100.00

 

        100.00

 

Production and sale of long steel and related activities

CSN Steel Sections UK Limited (*)

 

        100.00

 

        100.00

 

Sale of long steel

CSN Steel Sections Polska Sp.Z.o.o

 

        100.00

 

        100.00

 

Financial transactions, product sales and Equity interests

CSN Asia Limited

 

        100.00

 

        100.00

 

Commercial representation

Namisa International Minérios SLU

 

          87.52

 

          87.52

 

Financial transactions, product sales and Equity interests

Namisa Europe, Unipessoal Lda.

 

          87.52

 

          87.52

 

Equity interests, product  and iron ore sales

CSN Mining GmbH (3)

 

          87.52

 

          87.52

 

Financial transactions, product sales and Equity interests

Namisa Asia Limited

 

          87.52

 

          87.52

 

Commercial representation

             

Direct interest in joint operations: proportionate consolidation

           

Itá Energética S.A.

 

          48.75

 

          48.75

 

Electric power generation

CGPAR - Construção Pesada S.A.

 

          50.00

 

          50.00

 

Mining support services and Equity interests

Consórcio da Usina Hidrelétrica de Igarapava

 

          17.92

 

          17.92

 

Electric power consortium

             

Direct interest in joint ventures: equity method

           

MRS Logística S.A.

 

          18.64

 

          18.64

 

Railroad transportation

Aceros Del Orinoco S.A.

 

          31.82

 

          31.82

 

Dormant company

CBSI - Companhia Brasileira de Serviços de Infraestrutura

 

          50.00

 

          50.00

 

Equity interests and product sales and iron ore

Transnordestina Logística S.A.

 

          56.92

 

          56.92

 

Railroad logistics

             

Indirect interest in joint ventures: equity method

 

 

 

 

 

 

MRS Logística S.A.

 

          16.30

 

          16.30

 

Railroad transportation

             

Direct interest in associates: equity method

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

          20.00

 

          20.00

 

Metallurgy and Equity interests

(*) They are Dormant Companies therefore they do not appear in the note 8.a, where is disclosed business information under the equity method.

(1) Company liquidated in January 2016;

(2) Company incorporated by CSN Mining Gmbh (subsidiary with indirect interest) on January 2016;

(3) New corporate name of Namisa Handel Gmbh, amended in February 2016;

                                                                                   

Page 38

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·                     Exclusive funds

 

 

   

Equity interests (%)

 

Exclusive funds

 

03/31/2016

 

12/31/2015

 

Core business

Direct interest: full consolidation

 

 

 

 

 

 

Diplic  - Private credit balanced mutual fund

 

                    

 

       100.00

 

Investment fund

Caixa Vértice - Private credit balanced mutual fund

 

       100.00

 

       100.00

 

Investment fund

BB Steel - Private credit balanced mutual fund

 

       100.00

 

       100.00

 

Investment fund

VR1 - Private credit balanced mutual fund

 

       100.00

 

    100.00

 

Investment fund

 

 

2.d) Restatement of accounting balances

 

· Forfaiting

 

Trough out the financial year 2015 the Company purchased raw materials from its suppliers located abroad through a foreign trade operation called Forfaiting, in which the financial institution makes the payment in cash to exporter by the net values of the securities (discount rate and other possible expenses already deducted), allowing the Company to finance imported goods by an yearly interest rate from 1.25% to 3.28%, maturing in 12 months.

 

· Drawee risk

 

During the financial year 2015 the Company carried out transactions denominated drawee risk, the transaction occurs when the financial institution engaged by the Company anticipates to suppliers the debt securities, so then subsequently receives from the Company on the maturity date those anticipated values

 

The Company reclassified the balances of forfaiting transactions and drawee risk with commercial suppliers originally presented in cash flow on March 2015, as follows:

 

a) Statements of cash flows at March 31, 2015

 

 

           

Consolidated

         

Parent Company

 

 

 

 

 

 

03/31/2015

 

 

 

 

 

03/31/2015

 

 

As Originally Reported

 

Reclassifications

 

Statement of Cash Flow Adjusted

 

As Originally Reported

 

Reclassifications

 

Statement of Cash Flow Adjusted

Cash generated by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the year attributed to the controlling shareholders

 

            392,056

 

                              

 

               392,056

 

            392,056

 

                              

 

               392,056

Trade payables

 

          (118,373)

 

                   97,541

 

                (20,832)

 

          (201,233)

 

                   97,541

 

              (103,692)

Interest paid

 

          (724,617)

 

                    (1,423)

 

              (726,040)

 

          (555,887)

 

                   (1,423)

 

              (557,310)

Others

 

         2,092,940

 

                              

 

            2,092,940

 

         1,449,353

 

                              

 

            1,449,353

Net cash generated by operating activities

 

         1,642,006

 

                   96,118

 

            1,738,124

 

         1,084,289

 

                   96,118

 

            1,180,407

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated by investing  activities

 

            413,490

 

                              

 

               413,490

 

                 (420)

 

                              

 

                     (420)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated by financing activities

                       

Funding Forfaiting / Drawee risk

 

                         

 

                   15,136

 

                 15,136

 

                         

 

                   15,136

 

                 15,136

Payments Forfaiting/ Drawe risk

 

                         

 

                (111,254)

 

              (111,254)

 

                         

 

               (111,254)

 

              (111,254)

Others

 

       (1,852,855)

 

                              

 

           (1,852,855)

 

       (1,055,659)

 

                              

 

           (1,055,659)

Net cash used in financing activities

 

       (1,852,855)

 

                  (96,118)

 

           (1,948,973)

 

       (1,055,659)

 

                 (96,118)

 

           (1,151,777)

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange differences on cash and cash equivalents

 

            182,123

 

                              

 

               182,123

 

              49,459

 

                              

 

                 49,459

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (Decrease) in cash and cash equivalents

 

            384,764

 

                              

 

               384,764

 

              77,669

 

                              

 

                 77,669

 

 

 

                                                                                   

Page 39

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

b) Statement of income and statement of comprehensive income at March 31, 2015

 

The Company has not restated the others statements of March 31, 2015 since the changes in those tables were not

 material.

 

2.e) Restatement of the Quarterly Financial Information for the three-month period ended March 31, 2016, previously restated on November 14,2016.

 

 

In addition to the detailed review of the business combination transaction explained in item (a) below, the Company’s management performed a thorough review of various components and transactions, including the studies that support the recognition and maintenance of the amounts of long-lived assets, such as investments in subsidiaries and associates, goodwill, property, plant and equipment and tax credits. As a result of this review, a long-lived asset whose realization depends on projections with observable assumptions was revalued and its expected realization was adjusted. Accordingly, the financial statements for the year ended December 31, 2015, originally dated March 28, 2016 and restated on November 14, 2016 due to adjustments in non-controlling interests, were restated for the second time as a result of the detailed review mentioned above, which resulted in material adjustments to the following items:

 

(a)   Business combination between CSN Mineração and NAMISA; and

(b)   Expected realization of income tax and social contribution tax credits.

 

We present below further details on the adjustments that led management to opt for the second restatement of the financial statements for the year ended December 31, 2015.

 

a.     Business Combination

 

The Company is restating the balances of the financial statements for the year ended December 31, 2015, as a result of a detailed review of all aspects of the business combination occurred on November 30, 2015, by which the Company’s mining activities were restructured and concentrated on a primary entity, CSN Mineração S.A. This review occurred after the first restatement, on November 14, 2016, of those financial statements resulting from a change in the interpretation of the gains attributed to owners and to non-controlling, as disclosed in note 2.a.b, of those financial statements.

 

Within this context, the Company identified errors in certain assumptions used in the fair value determination of the entities involved in the transaction, Nacional Minérios S.A. (NAMISA) and CSN Mineração, as well as in the accounting for the clause of the Investment Agreement signed in December 2014 that approached the treatment to be given to NAMISA’s assets excluded from the transaction, Fernandinho, Cayman and Pedras Pretas (“excluded assets”). As per that clause, Fernandinho, Cayman and Pedras Pretas assets included in the fair value determination of NAMISA shall be transferred directly to any entity other than CSN Mineração. By mistake, those assets were included within the net assets of NAMISA contributed to CSN Mineração and, in a subsequent act, were transferred from CSN Mineração to another entity, Minérios Nacional (current corporate name of Mineração Nacional S.A.). And finally, the review appointed to a change in the interpretation of the determination of the gain or loss in the pre-existing relationship between the acquirer and the acquiree entities as established in the accounting pronouncement CPC15/IFRS3.

 

The Company opted to restate the year ended December 31, 2015 as comparative information in the financial statements for the year ended December 31, 2016. Thus, the reasons that led the Company to restate the business combination performed in 2015 are described in detail in Note 2 (ab) to the financial statements for the year ended December 31, 2016, which are being approved on the same date

 

 

 

 

 

 

                                                                                   

Page 40

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

b.     Estimated losses of deferred income tax and social contribution credits

 

The Company is restating the balances of deferred income tax and social contribution credits of its financial statements for the year ended December 31, 2015 after the technical review, during 2016, of the negative and positive aspects that supported their maintenance.   The main change in the decision for this restatement is the exclusion of the sale of certain non-core assets from the studies of recovery of credits, reducing the future taxable base of projections, and the higher weight attributed to the observable evidence of tax losses existing in the last years, according to the interpretation given by accounting standard IAS 12 / CPC 32. As established in the standard, in the case of existence of recent history of successive losses or losses alternated in several years, this becomes the primary evidence for assessing the maintenance or recording of tax credits to offset against future taxable profits, with the study of projections of these profits remaining as a source of secondary evidences and with lower weight in the assessment.

 

Thus, the Company elected to maintain in assets an amount of tax losses and negative basis of social contribution equivalent to 30% of the deferred income tax liability balance, an amount that will be used as the deferred tax liability becomes current income tax payable. With this, the total credits arising from temporary differences were accrued and maintained in inventory of credits in the Company’s tax books for future utilization. This system of maintenance of tax credits equivalent to 30% of the deferred income tax liability will remain until a new history of taxable profits is formed and the studies of projections of future profits become again primary evidences for the recording of tax credits, when the Company will recognize the temporary differences and higher amounts of tax losses and negative basis of social contribution losses that will be utilized to offset income tax payable arising from future taxable profits.

 

The adjustments in items (a) and (b) that generated the restatement of the financial statements for the year ended December 31, 2015, which consequently impacted the three-month period ended March 31, 2016 are detailed in the table below:

 

 

·         Balance Sheet

 

·   March 2016

   

           

Consolidated

         

Parent Company

 

 

 

 

 

 

03/31/2016

 

 

 

 

 

03/31/2016

 

 

As Originally Reported

 

Reclassifications

 

Restated

 

As Originally Reported

 

Reclassifications

 

Restated

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

         13,697,372

 

                              

 

           13,697,372

 

           7,950,527

 

                              

 

             7,950,527

Non- current

 

         32,237,652

 

            (1,281,234)

 

           30,956,418

 

         35,584,066

 

               (981,933)

 

           34,602,133

Long-term receivables

 

           4,853,541

 

            (3,199,630)

 

             1,653,911

 

           4,484,392

 

            (3,199,630)

 

             1,284,762

Investments

 

           4,084,727

 

                          12

 

             4,084,739

 

         22,042,470

 

              2,217,697

 

           24,260,167

Property, Plant and Equipment

 

         17,880,257

 

                 (45,373)

 

           17,834,884

 

           8,995,809

 

                              

 

             8,995,809

Intangible

 

           5,419,127

 

              1,963,757

 

             7,382,884

 

                61,395

 

                              

 

                  61,395

TOTAL ASSETS

 

         45,935,024

 

            (1,281,234)

 

           44,653,790

 

         43,534,593

 

               (981,933)

 

           42,552,660

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

                       

Current

 

           4,819,168

 

               (314,391)

 

             4,504,777

 

           4,016,450

 

                              

 

             4,016,450

Non-current

 

         32,796,957

 

                 620,763

 

           33,417,720

 

         32,274,950

 

                 665,631

 

           32,940,581

Shareholders ' equity

 

           8,318,899

 

            (1,587,606)

 

             6,731,293

 

           7,243,193

 

            (1,647,564)

 

             5,595,629

Commom Stock

 

           4,540,000

 

                              

 

             4,540,000

 

           4,540,000

 

                              

 

             4,540,000

Capital reserves

 

                       30

 

                              

 

                         30

 

                       30

 

                              

 

                         30

Earnings reserves

 

           2,464,701

 

            (2,464,701)

 

                             

 

           2,464,701

 

            (2,464,701)

 

                             

Accumulated losses

 

            (836,690)

 

               (315,715)

 

           (1,152,405)

 

            (836,690)

 

               (315,715)

 

           (1,152,405)

Compreensive income

 

           1,075,152

 

              1,132,852

 

             2,208,004

 

           1,075,152

 

              1,132,852

 

             2,208,004

Non-controling interest

 

           1,075,706

 

                   59,958

 

             1,135,664

 

 

 

 

 

 

TOTAL LIABILITIES + SHAREHOLDERS' EQUITY

 

         45,935,024

 

            (1,281,234)

 

           44,653,790

 

         43,534,593

 

               (981,933)

 

           42,552,660

 

 

 

 

 

 

 

 

                                                                                   

Page 41

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·         December 2015

     

           

Consolidated

         

Parent Company

 

 

 

 

 

 

12/31/2015

 

 

 

 

 

12/31/2015

 

 

As  Originally Reported

 

Reclassifications

 

Restated

 

As  Originally Reported

 

Reclassifications

 

Restated

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

         16,430,691

 

                                

 

           16,430,691

 

              8,842,440

 

                              

 

             8,842,440

Non-Current

 

         32,219,283

 

              (1,310,565)

 

           30,908,718

 

            36,763,086

 

            (1,035,157)

 

           35,727,929

Long - term receivables

 

           4,890,948

 

              (3,228,961)

 

             1,661,987

 

              4,510,431

 

            (3,228,961)

 

             1,281,470

Investments

 

           3,998,227

 

                            12

 

             3,998,239

 

            23,323,565

 

              2,193,804

 

           25,517,369

Property,Plant and Equipment

 

         17,871,599

 

                   (45,373)

 

           17,826,226

 

              8,866,348

 

                              

 

             8,866,348

Intangible

 

           5,458,509

 

                1,963,757

 

             7,422,266

 

                   62,742

 

                              

 

                  62,742

TOTAL ASSETS

 

         48,649,974

 

              (1,310,565)

 

           47,339,409

 

            45,605,526

 

            (1,035,157)

 

           44,570,369

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

                       

Current

 

           5,325,571

 

                 (243,372)

 

             5,082,199

 

              4,272,372

 

                              

 

             4,272,372

Non-current

 

         34,588,740

 

                   577,182

 

           35,165,922

 

            33,668,407

 

                 666,081

 

           34,334,488

Shareholders ' equity

 

           8,735,663

 

              (1,644,375)

 

             7,091,288

 

              7,664,747

 

            (1,701,238)

 

             5,963,509

Commom stock

 

           4,540,000

 

                                

 

             4,540,000

 

              4,540,000

 

                              

 

             4,540,000

Capital reserves

 

                       30

 

                                

 

                         30

 

                          30

 

                              

 

                         30

Earnings reserves

 

           2,464,701

 

              (2,464,701)

 

  

 

              2,464,701

 

            (2,464,701)

 

  

Compreensive income

 

              660,016

 

                1,130,677

 

             1,790,693

 

                 660,016

 

              1,130,677

 

             1,790,693

Accumulated Losses

 

 

 

                 (367,214)

 

              (367,214)

 

 

 

               (367,214)

 

              (367,214)

Non- controling Interest

 

           1,070,916

 

                     56,863

 

             1,127,779

 

 

 

                              

 

 

TOTAL LIABILITIES + SHAREHOLDERS' EQUITY

 

         48,649,974

 

              (1,310,565)

 

           47,339,409

 

            45,605,526

 

            (1,035,157)

 

           44,570,369

 

 

·        

Statement of Income 

    

   

 

 

 

 

Consolidated

         

Parent Company

 

 

 

 

 

 

03/31/2016

 

 

 

 

 

03/31/2016

 

 

As Originally Reported

 

Reclassifications

 

Restated

 

As Originally Reported

 

Reclassifications

 

Restated

Net Revenue

 

             3,843,803

 

                      164,268

 

             4,008,071

 

          1,977,640

 

                                 

 

             1,977,640

Cost of goods sold

 

            (2,917,758)

 

                    (164,268)

 

            (3,082,026)

 

        (1,638,396)

 

                                  

 

            (1,638,396)

Operating Income (expenses)

 

               (692,113)

 

                                   

 

               (692,113)

 

           (878,674)

 

                      21,718

 

               (856,956)

Selling Expenses

 

               (450,421)

 

                                   

 

               (450,421)

 

           (168,633)

 

                                 

 

               (168,633)

General and administrative expenses

 

               (160,111)

 

                                   

 

               (160,111)

 

           (123,260)

 

                                 

 

               (123,260)

Equity Results

 

                  44,979

 

                                   

 

                  44,979

 

           (487,079)

 

                      21,718

 

               (465,361)

Other operating income (expenses), net

 

               (126,560)

 

                                   

 

               (126,560)

 

             (99,702)

 

                                 

 

                 (99,702)

Income before financial results

 

                233,932

 

                                   

 

                233,932

 

           (539,430)

 

                      21,718

 

               (517,712)

Financial result, net

 

               (943,014)

 

                        46,075

 

               (896,939)

 

           (267,878)

 

                                 

 

               (267,878)

Income before financial tax and social contribution

   

               (709,082)

   

                        46,075

 

               (663,007)

   

           (807,308)

 

 

                      21,718

 

               (785,590)

Income tax and social contribution

 

               (122,210)

 

                          8,520

 

               (113,690)

 

             (29,382)

 

                      29,781

 

                       399

Net income for the year

 

               (831,292)

 

                        54,595

 

               (776,697)

 

           (836,690)

 

                      51,499

 

               (785,191)

Atributed to :

 

 

 

 

 

 

 

 

 

 

 

 

Controlling interest

 

               (836,690)

 

                        51,499

 

               (785,191)

 

           (836,690)

 

                      51,499

 

               (785,191)

Non-controlling interest

 

                    5,398

 

                          3,096

 

                    8,494

 

 

 

 

 

 

   

               (831,292)

 

                        54,595

 

               (776,697)

 

           (836,690)

 

                      51,499

 

               (785,191)

                         

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 42

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

·         Statement of Value Added

 

 

         

Consolidated

         

Parent  Company

 

 

 

 

 

 

03/31/2016

 

 

 

 

 

03/31/2016

 

 

As Originally reported

 

Reclassifications

 

Restated

 

As Originally reported

 

Reclassifications

 

Restated

Revenues

 

             4,382,180

 

                 164,268

 

             4,546,448

 

             2,447,647

 

                              

 

             2,447,647

Inputs acquired from third parties

 

           (2,866,929)

 

                (164,268)

 

           (3,031,197)

 

           (1,703,711)

 

                              

 

           (1,703,711)

Gross added value

 

             1,515,251

 

                              

 

             1,515,251

 

                743,936

 

                              

 

                743,936

Withholdings

 

              (321,944)

 

                              

 

              (321,944)

 

              (135,525)

 

                              

 

              (135,525)

Net added value

 

             1,193,307

 

                              

 

             1,193,307

 

                608,411

 

                              

 

                608,411

Added value received on transfer

 

              (417,837)

 

                              

 

              (417,837)

 

              (651,339)

 

                   21,718

 

              (629,621)

Equity results

 

                  44,979

 

                              

 

                  44,979

 

              (487,079)

 

                   21,718

 

              (465,361)

Others

 

              (462,816)

 

                              

 

              (462,816)

 

              (164,260)

 

                              

 

              (164,260)

VALUE ADDED TOTAL TO BE DISTRIBUTED

 

                775,470

 

                              

 

                775,470

 

                (42,928)

 

                   21,718

 

                (21,210)

                         

Staff and Charges

 

                550,726

 

                              

 

                550,726

 

                309,192

 

                              

 

                309,192

Taxes, fees and contributions

 

                571,774

 

                    (8,518)

 

                563,256

 

                379,073

 

                  (29,781)

 

                349,292

Remuneration of third - party capital

 

                484,262

 

                  (46,077)

 

                438,185

 

                105,497

 

                              

 

                105,497

Remuneration of shareholders' equity

 

              (831,292)

 

                   54,595

 

              (776,697)

 

              (836,690)

 

                   51,499

 

              (785,191)

Profit/(Loss) for the year

 

              (836,690)

 

                   51,499

 

              (785,191)

 

              (836,690)

 

                   51,499

 

              (785,191)

Non-controlling interest

 

                    5,398

 

                     3,096

 

                    8,494

           

DISTRIBUTION OF VALUE ADDED

 

                775,470

 

                              

 

                775,470

 

                (42,928)

 

                   21,718

 

                (21,210)

 

 

 

 

·         Statement of Changes in Equity

 

                     

Parent Company

     

Consolidated

 

 

 

 

 

 

 

 

 

 

 

03/31/2016

 

 

 

03/31/2016

 

Paid - in Capital

 

Capital reserve,granted options and treasury

 

Earnings reserve

 

Retained earnings (accumulated losses)

 

Other comprehensive income

 

Shareholders' equit

 

Non-controlling interest

 

Shareholders' equity

As Originally Reported 03/31/2016

       4,540,000

 

                             30

 

                2,464,701

 

                    (836,690)

 

                  1,075,152

 

                  7,243,193

 

                  1,075,706

 

                  8,318,899

Reclassifications

                       

 

                                 

 

              (2,464,701)

 

                    (315,715)

 

                  1,132,852

 

                 (1,647,564)

 

                       59,958

 

                 (1,587,606)

Restated 03/31/2016

       4,540,000

 

                             30

 

                                 

 

                 (1,152,405)

 

                  2,208,004

 

                  5,595,629

 

                  1,135,664

 

                  6,731,293

 

 

 

 

·         Statement of Cash Flows

The Company did not restate the balances of the December cash flow statement because the change had no material effect

 

 

3.     CASH AND CASH EQUIVALENTS       

 

 

 

 

Consolidated

 

 

 

Parent Company

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Current

 

 

 

 

 

 

 

Cash and cash equivalents

             

Cash and banks

          666,948

 

          434,014

 

            26,453

 

            37,003

               

Short-term investments

 

 

 

 

 

 

 

In Brazil:

             

Government securities

            27,041

 

          165,520

 

           

 

          164,311

Private securities

          273,750

 

          945,420

 

          189,093

 

          570,284

 

          300,791

 

       1,110,940

 

          189,093

 

          734,595

Abroad:

             

Time deposits

4,540,327

 

6,316,098

 

916,700

 

1,113,601

Total short-term investments

4,841,118

 

7,427,038

 

1,105,793

 

1,848,196

Cash and cash equivalents

5,508,066

 

7,861,052

 

1,132,246

 

1,885,199

                                                                                   

Page 43

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The funds available in the Group and parent company set up in Brazil are basically invested in investment funds, classified as exclusive and its financial statements were consolidated within CSN the financial statements, consolidated and parent company. The funds include repurchase agreements backed by private and public securities, with pre-fixed income, with immediate liquidity.

 

Private securities are short-term investments in Bank Deposit Certificates (CDBs) with yields pegged to the Interbank Deposit Certificate (CDI) fluctuation, and government securities are basically repurchase agreements backed by National Treasury Notes and National Treasury Bills. The funds are managed by BNY Mellon Serviços Financeiros S.A. DTVM , BB Gestão de Recursos DVTM and Caixa Econômica Federal and their assets collateralize possible losses on investments and transactions carried out. The investment in those funds was consolidated.

 

A significant part of the funds of the Company and its foreign subsidiaries is invested in time deposits in banks considered by the administration as top rated banks and the returns are based on fixed interest rates

 

 

4.     SHORT-TERM INVESTMENTS

 

       

Consolidated

 

 

 

Parent Company

   

3/31/2016

 

12/31/2015

 

3/31/2016

 

12/21/2015

Government securities (1)

 

      797,006

 

      763,599

 

      787,068

 

      763,599

   

      797,006

 

      763,599

 

      787,068

 

      763,599

 

1.     Investment in Treasury Financial Letters (TFL)  managed by its exclusive funds that have been qualified as a margin deposits for future contracts traded at BM&F Bovespa and detailed in note 13 (b) and totaled R$ 764,132 (R$ 763,599 on December 31, 2015) and TFL’s for investments totaled R$32,874.

 

 

5.     TRADE RECEIVABLES

 

     

Consolidated

 

   

Parent Company

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Trade receivables

 

 

 

 

 

 

 

Third parties

 

 

 

 

 

 

 

Domestic market

946,045

 

772,617

 

512,785

 

425,108

Foreign market

889,451

 

818,562

 

199,576

 

250,588

 

1,835,496

 

1,591,179

 

712,361

 

675,696

Allowance for doubtful debts

    (165,188)

 

    (151,733)

 

    (123,764)

 

    (112,502)

 

1,670,308

 

1,439,446

 

588,597

 

563,194

Related parties (Note 17 b)

75,241

 

61,366

 

1,064,915

 

1,140,172

 

1,745,549

 

1,500,812

 

1,653,512

 

1,703,366

               

Other receivables

             

Dividends receivable (Note 17 b) (*)

27,623

 

27,817

 

747,033

 

737,668

Advances to employees

35,229

 

40,190

 

21,606

 

24,465

Other receivables

          7,705

 

          9,458

 

             275

 

          2,024

 

        70,557

 

        77,465

 

      768,914

 

      764,157

 

   1,816,106

 

   1,578,277

 

   2,422,426

 

   2,467,523

                                                                                   

Page 44

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

(*) Refers mainly to dividends receivable from CSN Mineração S.A. totaling R$694,080.

                                                                                          

In accordance with Group’ internal sales policy the Group performs operations relating to assignment of receivables without co-obligation in which, after assigning the customer’s trade notes/bills and receiving the amounts from each transaction closed, CSN settles the trade receivables and becomes entirely free of the credit risk on the transaction. This transaction totals R$299,737 as of March 31, 2016 (R$232,275 as of December 31, 2015), less the trade receivables.

 

The breakdown of gross trade receivables from third parties is as follows:       

 

       

Consolidated

 

   

Parent Company

   

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Current

 

   1,339,503

 

   1,049,033

 

      428,160

 

      423,801

Past-due up to 180 days

 

      328,092

 

      353,443

 

      178,716

 

      118,488

Past-due over 180 days

 

      167,901

 

      188,703

 

      105,485

 

      133,407

 

 

   1,835,496

 

   1,591,179

 

      712,361

 

      675,696

 

The movements in the Group’s allowance for doubtful debts are as follows:

 

 

       

Consolidated

 

   

Parent Company

   

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Opening balance

 

    (151,733)

 

    (127,223)

 

    (112,502)

 

      (93,536)

Estimated losses

 

      (17,897)

 

      (35,631)

 

      (14,216)

 

      (26,288)

Recovery of receivables

 

          4,442

 

        11,121

 

          2,954

 

          4,504

Incorporation of CSN Cimentos and Spin-off assets to Congonhas

 

 

 

 

 

 

  2,818

Closing balance

 

    (165,188)

 

    (151,733)

 

    (123,764)

 

    (112,502)

 

 

 

 

6.     INVENTORIES

 

 

Consolidated

 

Parent Company

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Finished goods

1,402,385

 

1,912,868

 

989,852

 

1,078,554

Work in progress

1,023,012

 

1,007,630

 

765,813

 

746,614

Raw materials

926,034

 

1,062,557

 

583,460

 

563,119

Spare Parts

973,667

 

962,078

 

516,295

 

489,816

Iron ore

256,229

 

95,461

 

15,411

 

6,912

Advances to suppliers

10,313

 

12,147

 

6,386

 

6,191

(-) Provision for losses

(96,808)

 

(111,427)

 

(42,940)

 

(40,462)

 

4,494,832

 

4,941,314

 

2,834,277

 

2,850,744

 

 

                                                                                   

Page 45

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

The movements in the provision for inventory losses are as follows:

 

 

       

Consolidated

 

   

Parent Company

   

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Opening balance

 

    (111,427)

 

    (112,581)

 

      (40,462)

 

      (88,056)

Reversal / (losses) for slow - moving and obsolescence

 

        14,619

 

          1,154

 

        (2,478)

 

        15,835

Drop down of assets to Congonhas

 

 

 

 

 

 

 

        31,759

Closing balance

 

      (96,808)

 

    (111,427)

 

      (42,940)

 

      (40,462)

 

7.     OTHER CURRENT AND NON-CURRENT ASSETS

 

The groups of other current and non-current assets are comprised as follows:

 

 

 

 

 

 

 

   

Consolidated

 

   

 

 

   

Parent Company

 

Current

Non-current

Current

Non-current

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Judicial deposits (note 15)

 

 

 

 

324,444

 

328,542

 

 

 

 

 

253,720

 

263,046

Credits with the PGFN (1)

     

 

88,859

 

87,761

 

     

 

88,859

 

87,761

Recoverable taxes (2)

933,627

 

996,679

 

446,826

 

445,926

 

687,038

 

702,722

 

247,254

 

245,833

Prepaid expenses

82,669

 

119,456

 

22,707

 

28,119

 

49,284

 

19,440

     

4,500

Actuarial asset - related party (note 17 b)

 

 

 

 

107,622

 

114,433

 

 

 

 

 

107,468

 

112,660

Derivative financial instruments (note 12 I)

   

118,592

       

 

             

Exclusive funds (note 17b)

 

 

 

 

 

 

 

 

 

 

110,075

 

 

 

 

Securities held for trading (note 12 I)

10,861

 

10,778

         

10,728

 

10,659

       

Iron ore inventory (3)

 

 

 

 

144,499

 

144,499

 

 

 

 

 

 

 

 

Northeast Investment Fund – FINOR

       

10,888

 

10,888

         

8,452

 

8,452

Other receivables (note 12 I)

 

 

 

 

11,249

 

6,877

 

 

 

 

 

1,370

 

1,439

Loans with related parties (note 17b and 12 I)

       

386,128

 

373,214

 

464

     

248,401

 

239,930

Other receivables from related parties (note 17 b)

11,263

 

9,420

 

33,145

 

29,020

 

26,996

 

32,479

 

314,797

 

303,441

Others

42,942

 

31,524

 

14,680

 

14,642

         

14,441

 

14,408

 

1,081,362

 

1,286,449

 

1,591,047

 

1,583,921

 

774,510

 

875,375

 

1,284,762

 

1,281,470

1.Refers to the excess of judicial deposit originated by the 2009 REFIS (Tax Debt Refinancing Program).
2. Refers mainly to taxes on revenue (PIS/COFINS) and State VAT (ICMS) recoverable and income tax and social contribution for offset.
3. Long-term iron ore inventories that will be used after the construction of the processing plant, which will produce pellet feed, expected to start operating in the second half of 2017.

 

8.     INVESTMENTS

 

The information related to the description of activities of subsidiaries, jointly controlled entities, associates and other investments did not have changes in relation to that disclosed in the Company's financial statements as of December 31, 2015 and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of March 31, 2016.

 

                                                                                   

Page 46

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·       Reduce of financial leverage

 

With the primary objective of reducing the Company’s financial leverage, Management is committed to a plan to dispose of a set of assets, however, it is not possible to confirm that the sale within a period of 12 months is highly probable for any of the assets contemplated. The Company considers several sales scenarios that vary according to different macroeconomic and operational assumptions. In this context, the Company did not segregate and did not reclassify such assets in the financial statements as discontinued operations in accordance with CPC 31 (IFRS 5).

 

The sale of the subsidiary Metalic Nordeste, as mentioned in note 29 (subsequent events), is part of the Company's effort with the plan of assets disposal and demonstrates Management's commitment with this plan.

 

8.a) Direct equity interests in subsidiaries, joint ventures, joint operations, associates and other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2016 (restated)

                     

12/31/2015 (restated)

  

3/31/2015

Companies

 

Number of shares held by CSN in units

 

% Direct equity interest

 

Participation In

 

% Direct equity interest

 

Participation In

     

Assets

 

Liabilities

 

Shareholders’ equity

 

Profit (loss) for period

   

Assets

 

Liabilities

 

Shareholders’ equity

 

Profit (loss) for period

                     
                     
 

Common

 

Preferred

                   

Investments under the equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

                                               

CSN Islands VII Corp.

 

20,001,000

 

 

 

100.00

 

7,184,904

 

7,405,377

 

 (220,473)

 

 (260,473)

 

 100.00

 

 7,877,792

 

 7,837,793

 

 39,999

 

 535,768

CSN Islands IX Corp.

 

3,000,000

     

100.00

 

2,120

 

 

 

 2,120

 

 (209)

 

 100.00

 

 2,329

 

 

 

 2,329

 

 (3)

CSN Islands X Corp.

(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 (13,313)

CSN Islands XI Corp.

 

50,000

     

100.00

 

2,763,610

 

2,690,617

 

 72,993

 

 51,002

 

 100.00

 

 3,179,151

 

 3,157,160

 

 21,991

 

 1,129

CSN Islands XII Corp.

 

1,540

 

 

 

100.00

 

2,537,268

 

3,563,746

 

 (1,026,478)

 

 68,608

 

 100.00

 

 2,815,700

 

 3,910,786

 

 (1,095,086)

 

 (163,227)

CSN Minerals S.L.U.

 

3,500

     

100.00

 

4,880,911

 

277

 

 4,880,634

 

 (278,036)

 

 100.00

 

 5,644,572

 

 1,265

 

 5,643,307

 

 361,209

CSN Export Europe, S.L.U.

 

3,500

 

 

 

100.00

 

996,055

 

8,939

 

 987,116

 

 (111,855)

 

 100.00

 

 1,397,512

 

 9,373

 

 1,388,139

 

 199,939

CSN Metals S.L.U.

 

16,504,020

     

100.00

 

1,116,163

 

6,265

 

 1,109,898

 

 (103,895)

 

 100.00

 

 1,220,413

 

 6,620

 

 1,213,793

 

 175,297

CSN Americas S.L.U.

 

3,500

 

 

 

100.00

 

1,943,149

 

1,671

 

 1,941,478

 

 (118,682)

 

 100.00

 

 2,139,488

 

 2,729

 

 2,136,759

 

 114,374

CSN Steel S.L.U.

 

22,042,688

     

100.00

 

2,800,667

 

1,748,748

 

 1,051,919

 

 175,046

 

 100.00

 

 2,819,140

 

 1,856,618

 

 962,522

 

 (145,990)

Sepetiba Tecon S.A.

 

254,015,052

 

 

 

99.99

 

395,731

 

130,343

 

 265,388

 

 4,149

 

 99.99

 

 391,889

 

 130,650

 

 261,239

 

 6,723

Mineração Nacional  S.A.

 

65,020,211

     

99.99

 

74,199

 

19,827

 

 54,372

 

 (4,876)

 

 99.99

 

 73,880

 

 14,632

 

 59,248

 

 25

Fair Value - Mineração

(2)

 

 

 

 

 

 

 

 

 

 

 2,123,507

 

 

 

 

 

 

 

 

 

 2,123,507

 

 

Estanho de Rondônia S.A.

 

108,655,326

     

99.99

 

33,088

 

13,772

 

 19,316

 

 (2,975)

 

 99.99

 

 32,028

 

 20,565

 

 11,463

 

 (1,456)

Cia Metalic Nordeste

 

92,459,582

 

 

 

99.99

 

176,950

 

46,542

 

 130,408

 

 333

 

 99.99

 

 172,283

 

 42,207

 

 130,076

 

 3,397

Companhia Metalúrgica Prada

 

313,651,399

     

99.99

 

758,147

 

568,898

 

 189,249

 

 (23,684)

 

 99.99

 

 734,570

 

 521,637

 

 212,933

 

 (26,240)

CSN Cimentos S.A.

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 16,493

CSN Mineração S.A.

(4)

158,419,480

     

87.52

 

13,128,251

 

5,414,121

 

 7,714,130

 

 65,090

 

 87.52

 

 13,592,254

 

 5,943,254

 

 7,649,000

 

 (2,274)

CSN Energia S.A.

 

43,149

 

 

 

99.99

 

71,419

 

18,968

 

 52,451

 

 6,241

 

 99.99

 

 87,316

 

 27,471

 

 59,845

 

 7,913

FTL - Ferrovia Transnordestina Logística S.A.

 

353,190,644

     

89.79

 

513,512

 

184,330

 

 329,182

 

 (762)

 

 89.79

 

 513,711

 

 183,767

 

 329,944

 

 (1,935)

Companhia Florestal do Brasil

 

35,454,849

 

 

 

99.99

 

32,239

 

476

 

 31,763

 

 (479)

 

 99.99

 

 32,242

 

 

 

 32,242

 

 (1)

Nordeste Logística

 

99,999

     

99.99

 

100

 

 

 

 100

 

 

 

 99.99

 

 100

     

 100

   

 

 

 

 

 

 

 

 

39,408,483

 

21,822,917

 

 19,709,073

 

 (535,457)

 

 

 

 42,726,370

 

  23,666,527

 

 21,183,350

 

 1,067,828

Joint-venture and Joint-operation

                                               

Nacional Minérios S.A.

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 396,481

Itá Energética S.A.

 

253,606,846

     

48.75

 

294,923

 

44,530

 

 250,393

 

 2,289

 

 48.75

 

 302,956

 

 17,470

 

 285,486

 

 932

MRS Logística S.A.

 

26,611,282

 

2,673,312

 

18.64

 

1,478,659

 

891,808

 

 586,851

 

 30,613

 

 18.64

 

 1,502,463

 

 945,958

 

 556,505

 

 15,232

CBSI - Companhia Brasileira de Serviços de Infraestrutura

1,876,146

     

50.00

 

14,414

 

13,454

 

 960

 

 1,416

 

 50.00

 

 15,593

 

 15,091

 

 502

 

 (1,975)

CGPAR - Construção Pesada S.A.

 

50,000

 

 

 

50.00

 

50,370

 

38,254

 

 12,116

 

 1,514

 

 50.00

 

 50,574

 

 39,972

 

 10,602

 

 2,612

Transnordestina Logística S.A.

 

22,761,085

 

1,397,545

 

56.92

 

4,290,979

 

3,026,922

 

 1,264,057

 

 (6,987)

 

 56.92

 

 4,229,494

 

 2,958,449

 

 1,271,045

 

 (7,569)

Fair Value allocated to TLSA in loss of control

 

 

 

 

 

 

 

 

 

 

 

 659,105

 

 

 

 

 

 

 

 

 

 659,105

 

 

               

6,129,345

 

4,014,968

 

 2,773,482

 

 28,845

     

 6,101,080

 

 3,976,940

 

 2,783,245

 

 405,713

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil

 

27,239,971

     

20.00

 

54,402

 

53,363

 

 1,039

 

 

 

 20.00

 

 54,402

 

 53,363

 

 1,039

 

 211

 

 

 

 

 

 

 

 

54,402

 

53,363

 

 1,039

 

 

 

 

 

 54,402

 

 53,363

 

 1,039

 

 211

Classified as available for sale (note 12 I)

                                               

Usiminas

 

 

 

 

 

 

 

 

 

 

 

 482,426

 

 

 

 

 

 

 

 

 

 450,073

 

 

Panatlântica

                     

 21,601

                 

 21,601

   

 

 

 

 

 

 

 

 

 

 

 

 

 504,027

 

 

 

 

 

 

 

 

 

 471,674

 

 

Others investments

                                               

Profit on subsidiaries' inventory

 

 

 

 

 

 

 

 

 

   

 

 (39,425)

 

 42,617

 

 

 

 

 

 

 

 (82,042)

 

 (32,085)

Others

                     

 65,019

 

 (1,366)

             

 65,017

 

 883

 

 

 

 

 

 

 

 

 

 

 

 

 25,594

 

 41,251

 

 

 

 

 

 

 

 (17,025)

 

 (31,202)

Total investments

                     

 23,013,215

 

 (465,361)

             

 24,422,283

 

 1,442,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Classification of investments in the balance sheet

 

 

                                       

Investments in assets

 

 

 

 

 

 

 

 

 

 

 

 24,260,167

 

 

 

 

 

 

 

 

 

 25,517,369

 

 

Investments with negative equity

                     

 (1,246,952)

                 

 (1,095,086)

   

 

 

 

 

 

 

 

 

 

 

 

 

 23,013,215

 

 

 

 

 

 

 

 

 

 24,422,283

 

 


(1) Company extinguished in 2015;

(2) Fair Value of mining rights and property, plant and equipment arising from the business combination;

(3) Company incorporated in 2015;

(4) Os montantes apresentados refletem ajustes off-book realizado na empresa CSN Minera

                                                                                   

Page 47

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The number of shares, the carrying amounts of assets, liabilities and shareholders’ equity, and the amounts of profit or loss for the period refer to the equity interests held by CSN in those companies.

 

 

 

 

8.b) Changes of investments balances in subsidiaries, joint ventures, joint operations, associates and other investments

 

     

Consolidated

 

Parent Company

 

03/31/2016
Restated

 

12/31/2015

Restated

 

03/31/2016
Restated

 

12/31/2015

Restated

Opening balance of investments

3,998,239

 

13,665,453

 

25,517,369

 

24,199,129

Opening balance of loss provisions

                               

 

                               

 

(1,095,086)

 

(1,088,559)

Investment balance of Namisa 11.30.15

                               

 

(10,160,981)

 

                               

 

                            

Capital increase/acquisition of shares

                               

 

3,575

 

                    10,828

 

490,842

Acquisition of 4.16% shares of Congonhas Minérios 

                               

 

                               

 

                               

 

2,732,605

Capital reduction

                               

 

(466,758)

 

                               

 

(546,796)

Dividends (1)

                         193

 

(54,464)

 

                (824,726)

 

(3,985,128)

Comprehensive income (2)

                    32,443

 

(967,447)

 

                (129,809)

 

(426,622)

Comprehensive income - Business Combination

                               

 

                               

 

                               

 

2,943,244

Capital contribution – Transfer of excluded assets

 

 

 

 

 

 

(547,494)

Equity pickup  (3)

                    53,864

 

1,192,034

 

                (465,361)

 

5,604,950

Incorporation of subsidiary - CSN Cimentos

                               

 

                               

 

                               

 

(1,061,005)

Transfer of shares  - Namisa and MRS

                               

 

786,812

 

                               

 

(6,173,113)

Transfer of assets - Casa de Pedra and Tecar

                               

 

                               

 

                               

 

156,723

Fair Value of assets - Mineração Nacional

                               

     

                               

 

            2,123,507

Others

 

 

                           15

 

 

 

 

Closing balance of investments

               4,084,739

 

               3,998,239

 

             24,260,167

 

          25,517,369

Balance of provision for investments with negative equity

                               

 

                               

 

(1,246,952)

 

(1,095,086)

Total

               4,084,739

 

               3,998,239

 

             23,013,215

 

          24,422,283

 

1.In 2016 refers to the allocation of dividends from subsidiaries CSN Energia, Itá Energética, CSN Minerals and CSN Export.

 

2. Refers to the mark-to-market of investments classified as available for sale and translation to the reporting currency of the foreign investments (the functional currency of which is not the Brazilian Reais) and actuarial gain/loss reflecting the investments measured by equity method.

3.The table below shows the reconciliation of the equity in results of affiliated companies included on investment balance with the amount disclosed in the income statement and it is due to the elimination of the results of the CSN´s transactions with these companies:

 

 

 

 

 

 

                                                                                   

Page 48

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

     

Consolidated

 

03/31/2016

 

03/31/2015

Equity income of affiliates and joint ventures

 

 

 

Nacional Minérios S.A.

                               

 

                  396,481

MRS Logística S.A.

                    61,210

 

                    15,060

CBSI - Companhia Brasileira de Serviços de Infraestrutura

                      1,416

 

                    (1,976)

Transnordestina

                    (6,987)

 

                    (7,569)

Arvedi Metalfer do Brasil

                               

 

                      1,268

Others

                    (1,775)

 

                               

 

53,864

 

403,264

Eliminations

 

 

 

To cost of sales

(13,462)

 

(7,919)

To net revenues

                               

 

668

To taxes

4,577

 

2,465

Equity in results

                    44,979

 

                  398,478

 

 

8.c) Joint ventures and joint operations financial information

 

The balances of the balance sheets and income statements of joint venture and joint operation are presented as follows and refer to 100% of the companies´ profit/loss:

 

                                                                                   

Page 49

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

                 

03/31/2016

                 

12/31/2015

 

 

Joint-Venture

 

Joint-Operation

 

 

 

Joint - Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

 CGPAR

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

 CGPAR

 

34.94%

 

50.00%

 

56.92%

 

48.75%

 

50.00%

 

34.94%

 

50.00%

 

56.92%

 

48.75%

 

50.00%

Balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                                       

Cash and cash equivalents

 

        446,584

 

             28

 

                  17,777

 

         15,434

 

           9,518

 

       671,475

 

          3,343

 

                   75,977

 

        36,647

 

 10,621

Advanced to suppliers

 

            9,783

 

           666

 

                  75,237

 

              313

 

                55

 

           6,854

 

             289

 

                              

 

             215

 

 81

Other current assets

 

        649,104

 

      23,720

 

                  89,490

 

         21,770

 

         47,844

 

       657,000

 

        22,726

 

                   67,540

 

        17,137

 

 43,358

Total current assets

 

     1,105,471

 

      24,414

 

                182,504

 

         37,517

 

         57,417

 

    1,335,329

 

        26,358

 

                 143,517

 

        53,999

 

 54,060

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advanced to suppliers

 

                     

 

                  

 

                             

 

                    

 

                    

 

                    

 

                   

 

                              

 

                   

 

 

Other non-current assets

 

        674,019

 

           168

 

                256,272

 

         41,647

 

         15,698

 

       533,897

 

             139

 

                 280,718

 

        32,880

 

 13,087

Investments, PP&E and intangible assets

 

     6,153,486

 

        4,245

 

             7,099,943

 

       525,807

 

         27,624

 

    6,191,459

 

          4,689

 

              7,006,464

 

      534,569

 

 34,000

Total non-current assets

 

     6,827,505

 

        4,413

 

             7,356,215

 

       567,454

 

         43,322

 

    6,725,356

 

          4,828

 

              7,287,182

 

      567,449

 

 47,087

Total Assets

 

     7,932,976

 

      28,827

 

             7,538,719

 

       604,971

 

       100,739

 

    8,060,685

 

        31,186

 

              7,430,699

 

      621,448

 

 101,147

                                         

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

        786,707

 

                  

 

                  43,752

 

                    

 

           9,511

 

       844,296

 

                   

 

                 167,112

 

                   

 

 10,849

Other current liabilities

 

        762,374

 

      24,408

 

                290,520

 

         88,997

 

         55,946

 

       893,883

 

        28,794

 

                 250,440

 

        33,667

 

 55,281

Total current liabilities

 

     1,549,081

 

      24,408

 

                334,272

 

         88,997

 

         65,457

 

    1,738,179

 

        28,794

 

                 417,552

 

        33,667

 

 66,130

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

     2,664,076

 

                  

 

             4,763,654

 

                    

 

         10,571

 

    2,772,462

 

                   

 

              4,560,078

 

                   

 

 12,620

Other non-current liabilities

 

        571,375

 

        2,500

 

                220,001

 

           2,347

 

              480

 

       564,407

 

          1,389

 

                 220,001

 

          2,170

 

 1,193

Total non-current liabilities

 

     3,235,451

 

        2,500

 

             4,983,655

 

           2,347

 

         11,051

 

    3,336,869

 

          1,389

 

              4,780,079

 

          2,170

 

 13,813

Shareholders’ equity

 

     3,148,444

 

        1,919

 

             2,220,792

 

       513,627

 

         24,231

 

    2,985,637

 

          1,003

 

              2,233,068

 

      585,611

 

 21,204

Total liabilities and shareholders’
equity

 

     7,932,976

 

      28,827

 

             7,538,719

 

       604,971

 

       100,739

 

    8,060,685

 

        31,186

 

              7,430,699

 

      621,448

 

 101,147

           

 

     

 

                   
                   

01/01/2016 to 03/31/2016

                 

01/01/2015 to 03/31/2015

 

 

Joint-Venture

 

Joint-Operation

 

Joint - Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

34.94%

 

50.00%

 

56.92%

 

48.75%

 

50.00%

 

27.27%

 

50.00%

 

62.64%

 

48.75%

 

50.00%

Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

        749,218

 

      33,017

 

                              

 

         42,466

 

         32,013

 

       699,080

 

        34,664

 

                              

 

        37,212

 

60,280

Cost of sales and services

 

      (514,726)

 

     (27,601)

 

                             

 

       (23,016)

 

       (23,245)

 

     (485,159)

 

      (36,015)

 

                              

 

      (22,531)

 

(46,456)

Gross profit

 

        234,492

 

        5,416

 

                             

 

         19,450

 

           8,768

 

       213,921

 

        (1,351)

 

                              

 

        14,681

 

13,824

Operating (expenses) income

 

          83,055

 

       (2,250)

 

                   (7,656)

 

       (12,895)

 

         (3,696)

 

       (66,892)

 

        (2,318)

 

                   (8,281)

 

      (12,063)

 

(5,037)

Finance income (costs), net

 

        (65,690)

 

          (334)

 

                   (4,620)

 

              551

 

            (281)

 

       (59,282)

 

           (281)

 

                   (3,802)

 

             268

 

(495)

Income before income tax and social
contribution

 

        251,857

 

        2,832

 

                 (12,276)

 

           7,106

 

           4,791

 

         87,747

 

        (3,950)

 

                 (12,083)

 

          2,886

 

8,292

Current and deferred income tax
and social contribution

 

        (87,621)

 

                 

 

                             

 

         (2,410)

 

         (1,764)

 

       (31,890)

 

                   

 

                              

 

           (975)

 

(3,069)

Profit / (loss) for the period

 

        164,236

 

        2,832

 

                 (12,276)

 

           4,696

 

           3,027

 

         55,857

 

        (3,950)

 

                 (12,083)

 

          1,911

 

 5,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 50

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

9.     PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Land

 

Buildings and Infrastructure

 

Machinery.
equipment
and facilities

 

Furniture
and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2014

   216,458

 

     2,432,450

 

      10,499,676

 

      36,633

 

    2,243,967

 

       194,956

 

   15,624,140

Cost

   216,458

 

     3,021,437

 

      16,791,750

 

    167,410

 

    2,243,967

 

       414,276

 

   22,855,298

Accumulated depreciation

                

 

       (588,987)

 

      (6,292,074)

 

  (130,777)

 

                    

 

     (219,320)

 

    (7,231,158)

Balance at December 31, 2014

   216,458

 

     2,432,450

 

      10,499,676

 

      36,633

 

    2,243,967

 

       194,956

 

   15,624,140

Effect of foreign exchange differences

     16,418

 

          51,910

 

           230,588

 

        1,453

 

           5,498

 

           4,833

 

           310,700

Acquisitions

       1,841

 

            9,710

 

           242,656

 

        3,292

 

    1,914,732

 

         10,355

 

        2,182,586

Capitalized interest (notes 23 and 27)

                

 

                     

 

                        

 

                 

 

       166,366

 

                    

 

           166,366

Write-offs (note 22)

                

 

                     

 

             (2,507)

 

           (49)

 

          (3,827)

 

              (83)

 

              (6,466)

Depreciation

                

 

       (103,387)

 

      (1,005,848)

 

      (6,214)

 

                    

 

       (11,573)

 

       (1,127,022)

Transfers to other asset categories

     22,623

 

          95,524

 

           880,652

 

             81

 

   (1,270,903)

 

       272,023

 

                        

Transfers to intangible assets

                

 

                     

 

                        

 

                 

 

          (1,852)

 

                    

 

              (1,852)

Business combination,fair value of assets acquired

       6,199

 

        208,757

 

           229,906

 

        3,534

 

       146,734

 

         66,591

 

           661,721

Update of the ARO estimation

                

 

                     

 

                        

 

                 

 

                    

 

         22,582

 

             22,582

Others

                

 

           (5,723)

 

             (2,879)

 

                 

 

          (1,329)

 

           3,402

 

              (6,529)

Balance at December 31,2015 (restated)

   263,539

 

     2,689,241

 

      11,072,244

 

      38,730

 

    3,199,386

 

       563,086

 

   17,826,226

Cost

   263,539

 

     3,429,573

 

      18,601,088

 

    182,830

 

    3,199,386

 

       811,080

 

   26,487,496

Accumulated depreciation

                

 

       (740,332)

 

      (7,528,844)

 

  (144,100)

 

                    

 

     (247,994)

 

    (8,661,270)

Balance at December 31,2015 (restated)

   263,539

 

     2,689,241

 

      11,072,244

 

      38,730

 

    3,199,386

 

       563,086

 

   17,826,226

Effect of foreign exchange differences

     (3,242)

 

         (10,389)

 

           (44,919)

 

         (226)

 

          (2,264)

 

         (1,496)

 

            (62,536)

Acquisitions

                

 

                 89

 

             22,785

 

           237

 

       289,441

 

         17,280

 

           329,832

Capitalized interest (notes 23 and 27)

                

 

                     

 

                        

 

                 

 

         57,661

 

                    

 

             57,661

Write-offs (note 22)

                

 

                     

 

             (6,178)

 

             (2)

 

                    

 

         (6,786)

 

            (12,966)

Depreciation

                

 

         (27,946)

 

         (268,969)

 

      (1,496)

 

                    

 

         (9,201)

 

          (307,612)

Transfers to other asset categories

                

 

                     

 

             58,831

 

             42

 

        (57,084)

 

         (1,789)

 

                        

Others

                

 

                     

 

                  822

 

                 

 

           3,457

 

                    

 

               4,279

Balance at March 31,2016 (restated)

   260,297

 

     2,650,995

 

      10,834,616

 

      37,285

 

    3,490,597

 

       561,094

 

   17,834,884

Cost

   260,297

 

     3,411,614

 

      18,571,599

 

    181,426

 

    3,490,597

 

       819,407

 

   26,734,940

Accumulated depreciation

                

 

       (760,619)

 

      (7,736,983)

 

  (144,141)

 

                    

 

     (258,313)

 

    (8,900,056)

Balance at March 31,2016 (restated)

   260,297

 

     2,650,995

 

      10,834,616

 

      37,285

 

    3,490,597

 

       561,094

 

   17,834,884

 

 

 

                                                                                   

Page 51

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

Land

 

Buildings and Infrastructure

 

Machinery.
equipment
and facilities

 

Furniture
and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2014

 

    110,181

 

     1,786,572

 

        8,882,070

 

      29,036

 

    2,118,097

 

    183,338

 

   13,109,294

Cost

 

    110,181

 

     2,003,303

 

      13,877,027

 

    136,041

 

    2,118,097

 

    301,835

 

      18,546,484

Accumulated depreciation

 

             -  

 

       (216,731)

 

      (4,994,957)

 

  (107,005)

 

                -  

 

  (118,497)

 

       (5,437,190)

Balance at December 31, 2014

 

    110,181

 

     1,786,572

 

        8,882,070

 

      29,036

 

    2,118,097

 

    183,338

 

   13,109,294

Acquisitions

 

                 

 

                  -  

 

           203,870

 

        2,030

 

    1,769,120

 

        4,484

 

        1,979,504

Incorporation of subsidiaries

 

        1,400

 

        214,879

 

           175,298

 

           561

 

                13

 

           4,713

 

           396,864

Transfers of the assets related to Casa de Pedra and Tecar

 

    (50,854)

 

    (1,287,945)

 

      (3,332,850)

 

      (9,268)

 

  (1,117,432)

 

     (115,336)

 

       (5,913,685)

Capitalized interest (notes 23 and 27)

 

             -  

 

                  -  

 

                    -  

 

             -  

 

       160,777

 

             -  

 

           160,777

Write-offs (note 22)

 

             -  

 

                  -  

 

                  (91)

 

           (14)

 

         (3,827)

 

           (58)

 

              (3,990)

Depreciation

 

             -  

 

         (57,055)

 

         (782,928)

 

      (4,680)

 

                -  

 

    (10,486)

 

          (855,149)

Transfers to other asset categories

 

      22,623

 

        218,343

 

           959,632

 

             14

 

  (1,200,871)

 

           259

 

                        

Transfers to intangible assets

 

             -  

 

                  -  

 

                    -  

 

             -  

 

            (624)

 

             -  

 

                 (624)

Others

 

             -  

 

           (5,723)

 

             (1,281)

 

             -  

 

         (1,926)

 

        2,287

 

              (6,643)

Balance at December 31, 2015

 

      83,350

 

        869,071

 

        6,103,720

 

      17,679

 

    1,723,327

 

      69,201

 

     8,866,348

Cost

 

      83,350

 

     1,025,848

 

      10,677,122

 

    118,301

 

    1,723,327

 

    159,914

 

      13,787,862

Accumulated depreciation

 

                    

 

       (156,777)

 

      (4,573,402)

 

  (100,622)

 

                       

 

    (90,713)

 

       (4,921,514)

Balance at December 31, 2015

 

      83,350

 

        869,071

 

        6,103,720

 

      17,679

 

    1,723,327

 

      69,201

 

     8,866,348

Acquisitions

 

                 

 

                        

 

             11,372

 

             99

 

       212,862

 

      11,724

 

           236,057

Capitalized interest (notes 23 and 27)

 

                    

 

                        

 

                           

 

                    

 

         32,730

 

                    

 

             32,730

Write-offs (note 22)

 

                    

 

                        

 

                    (7)

 

             (2)

 

                       

 

      (7,581)

 

              (7,590)

Depreciation

 

                    

 

           (6,026)

 

         (125,824)

 

         (734)

 

                       

 

      (1,594)

 

          (134,178)

Transfers to other asset categories

 

                    

 

                        

 

             27,008

 

                    

 

       (27,008)

 

                    

 

                        

Others

 

                    

 

                        

 

                  (15)

 

                    

 

           2,456

 

                  1

 

               2,442

Balance at March 31, 2016

 

      83,350

 

        863,045

 

        6,016,254

 

      17,042

 

    1,944,367

 

      71,751

 

     8,995,809

Cost

 

      83,350

 

     1,025,846

 

      10,715,489

 

    117,997

 

    1,944,367

 

    170,778

 

   14,057,827

Accumulated depreciation

 

                    

 

       (162,801)

 

      (4,699,235)

 

  (100,955)

 

                       

 

    (99,027)

 

    (5,062,018)

Balance at March 31, 2016

 

      83,350

 

        863,045

 

        6,016,254

 

      17,042

 

    1,944,367

 

      71,751

 

     8,995,809

 

(*) Refer basically to railway assets such as courtyards, tracks and leasehold improvements, vehicles, hardware, mines, ore deposits, and spare part inventories.

 

 

The breakdown of the projects comprising construction in progress is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Project description

 

Start date

 

Completion date

 

03/31/2016

 

12/31/2015

Logistics

 

 

 

 

 

 

 

 

 

 

   

  Current investments for maintenance of current operations.  

 

           

 

                  

    

         43,784

 

        35,457

 

 

 

 

           

 

                  

    

         43,784

 

        35,457

Mining 

           

    

     

 

 

  Expansion of Casa de Pedra Mine capacity production.  

 

2007

 

2016/2017

(1)

       740,149

 

      709,945

   

  Expansion of TECAR export capacity.  

 

2009

 

2020

(2)

       403,882

 

      390,920

 

 

  Current investments for maintenance of current operations.  

 

           

 

                  

    

       311,479

 

      302,764

       

           

 

                  

    

    1,455,510

 

   1,403,629

Steel

 

 

 

 

 

 

    

 

 

 

   

 Equipment supply for use in the steel operation.

 

2008

 

2016

 

         93,493

 

      105,697

 

 

  Expansion of the service center/Mogi. 

 

2013

 

2015/2016

(3)

         15,022

 

        14,950

   

  Current investments for maintenance of current operations.  

 

           

 

                  

(4)

       453,514

 

      375,579

 

 

 

 

           

 

                  

    

       562,029

 

      496,226

Cement

           

    

     

 

 

   Construction of cement plants.  

 

2011

 

2020

(5)

    1,420,913

 

   1,254,897

   

  Current investments for maintenance of current operations.  

 

           

 

                  

    

           8,361

 

          9,177

 

 

 

 

           

 

                  

    

    1,429,274

 

   1,264,074

Total of Construction in progress

         

    3,490,597

 

   3,199,386


(1) Estimated completion date of the Central Plant Step 1;
(2) Estimated completion date of phase 60 Mtpa;
(3) Estimated completion date of Mogi Service Center;
(4) Refers substantially to the reforming of batteries for coke ovens;
(5) Estimated completion date of the unit Arcos / Minas Gerais.

                                                                                   

Page 52

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The estimated useful lives are as follows, in years:

 

 

 

 

 

 

 

 

 

 

     

Consolidated

     

Parent Company

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Buildings

43

 

43

 

43

 

43

Machinery, equipment and facilities

18

 

18

 

18

 

18

Furniture and fixtures

11

 

11

 

11

 

11

Others

14

 

14

 

11

 

11

 

 

9.a) Depreciation and amortization expense:

 

Additions to depreciation, amortization and depletion for the period were distributed as follows:

 

 

     

Consolidated

     

Parent Company

 

03/31/2016

 

03/31/2015

 

03/31/2016

 

03/31/2015

Production costs

303,911

 

258,876

 

131,468

 

202,412

Sales expenses

2,274

 

2,300

 

1,810

 

1,778

General and Administrative Expenses

3,651

 

3,322

 

2,247

 

2,139

 

309,836

 

264,498

 

135,525

 

206,329

Other operating expenses (*)

12,108

 

9,004

 

 

 

 

 

321,944

 

273,502

 

135,525

 

206,329

 

(*) Refers to the depreciation of unused equipment and amortization of intangible assets, see note 22.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 53

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

10.   INTANGIBLE ASSETS

 

The information related to intangible assets did not have relevant changes in relation to that disclosed in the Company's financial statements as of December 31, 2015 and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of March 31, 2016.

 

 

                         

Consolidated

         

Parent Company

 

Goodwill

 

Customer relationships

 

Software

 

Trademarks
and
patents

 

Rigths and licenses (*)

 

Others

 

Total

 

Goodwill

 

Software

 

Total

Balance at December 31, 2014

      407,434

 

       347,115

 

     79,867

 

      109,052

 

  

 

         185

 

     943,653

 

   13,091

 

  

 

     13,091

 Cost

         666,768

 

          415,964

 

      153,080

 

         109,052

 

  

 

            185

 

     1,345,049

 

      14,135

 

      110,241

 

      124,376

 Accumulated amortization

       (150,004)

 

          (68,849)

 

       (73,213)

 

  

 

  

 

  

 

       (292,066)

 

      (1,044)

 

      (34,416)

 

      (35,460)

 Adjustment for accumulated recoverable value

       (109,330)

 

  

 

  

 

  

 

  

 

               -  

 

       (109,330)

 

             -  

 

  

 

               -  

Balance at December 31, 2014

      407,434

 

       347,115

 

     79,867

 

      109,052

 

  

 

         185

 

     943,653

 

   13,091

 

     75,825

 

     88,916

Effect of foreign exchange differences

  

 

          104,136

 

          192

 

        34,584

 

  

 

           60

 

     138,972

 

  

 

  

 

                

Acquisitions and expenditures

  

 

 

 

       1,234

 

  

 

               77

 

         150

 

         1,461

 

  

 

  

 

                

Incorporation of subsidiary - CSN Cimentos

  

     

  

 

  

 

  

 

               

 

                  

 

  

 

          706

 

          706

Transfers of the assets related to Casa de Pedra and Tecar

  

 

 

 

  

 

  

 

  

 

               

 

                  

 

  

 

   (18,912)

 

   (18,912)

Business combination, fair value of assets and goodwill

   3,196,588

 

              1,420

 

       3,437

 

  

 

      3,184,701

 

  

 

  6,386,146

 

  

 

             -  

 

                

Transfer of property, plant and equipment

               -  

 

 

 

          930

 

  

 

             922

 

               

 

         1,852

 

  

 

          624

 

          624

Amortization 

               -  

 

       (39,395)

 

    (10,423)

 

  

 

  

 

               

 

      (49,818)

 

  

 

     (8,592)

 

     (8,592)

Balance at December 31,2015 (restated)

   3,604,022

 

       413,276

 

     75,237

 

      143,636

 

   3,185,700

 

         395

 

  7,422,266

 

   13,091

 

     49,651

 

     62,742

 Cost

      3,974,128

 

          549,302

 

      173,154

 

         143,636

 

      3,185,700

 

            395

 

     8,026,315

 

      14,135

 

        84,552

 

        98,687

 Accumulated amortization

       (260,776)

 

        (136,026)

 

       (97,917)

 

                      

 

                      

 

                  

 

       (494,719)

 

      (1,044)

 

      (34,901)

 

      (35,945)

 Adjustment for accumulated recoverable value

       (109,330)

 

                       

 

                   

 

                      

 

                      

 

                  

 

       (109,330)

 

                 

 

                   

 

                   

Balance at December 31,2015 (restated)

   3,604,022

 

       413,276

 

     75,237

 

      143,636

 

   3,185,700

 

         395

 

  7,422,266

 

   13,091

 

     49,651

 

     62,742

Effect of foreign exchange differences

                      

 

          (18,361)

 

           (37)

 

        (6,640)

 

                      

 

          (18)

 

      (25,056)

 

                 

 

                   

 

                

Acquisitions and expenditures

                      

 

                       

 

              6

 

                      

 

                      

 

               

 

                6

 

                 

 

                   

 

                

Amortization 

                      

 

       (11,491)

 

      (2,841)

 

                      

 

                      

 

               

 

      (14,332)

 

                 

 

     (1,347)

 

     (1,347)

Balance at March 31,2016 (restated)

   3,604,022

 

       383,424

 

     72,365

 

      136,996

 

   3,185,700

 

         377

 

  7,382,884

 

   13,091

 

     48,304

 

     61,395

 Cost

   3,974,128

 

       524,084

 

   170,930

 

      136,996

 

   3,185,700

 

         377

 

  7,992,215

 

      14,135

 

     84,552

 

     98,687

 Accumulated amortization

    (260,776)

 

     (140,660)

 

    (98,565)

 

                      

 

                      

 

                  

 

    (500,001)

 

      (1,044)

 

   (36,248)

 

   (37,292)

 Adjustment for accumulated recoverable value

    (109,330)

 

                       

 

                   

 

                      

 

                      

 

                  

 

    (109,330)

 

                 

 

                   

 

                

Balance at March 31,2016 (restated)

   3,604,022

 

       383,424

 

     72,365

 

      136,996

 

   3,185,700

 

         377

 

  7,382,884

 

   13,091

 

     48,304

 

     61,395

 

 

 

The estimated useful lives for the current year are as follows, in years:

 

 

     

Consolidated

     

Parent Company

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Software

8

 

8

 

8

 

8

Customer relationships

13

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 54

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

11.   BORROWINGS, FINANCING AND DEBENTURES

 

As of March 31, 2016 the balances of borrowings, financing and debentures, which are carried at amortized cost, are as follows:

 

 

                   

Consolidated

 

 

 

 

 

 

 

Parent Company

   

Rates p.a.  (%)

 

Current liabilities

Non-current liabilities

Current liabilities

Non-current liabilities

     

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment (*)

 

 1% to 3.5%

 

       258,084

 

       207,657

 

    2,299,050

 

    2,633,137

 

       258,084

 

       207,657

 

    2,299,049

 

    2,633,137

Prepayment (*)

 

3.51% to  8%

 

       294,991

 

       286,487

 

    3,125,900

 

    3,429,716

 

       346,027

 

       372,474

 

    8,451,354

 

    9,272,766

Perpetual bonds

 

7%

 

           4,844

 

           5,315

 

    3,558,900

 

    3,904,800

               

Fixed rate notes (*)

 

4.14% to 10%

 

         49,305

 

       175,768

 

6,038,019

 

6,910,992

 

78,243

 

32,402

 

3,697,023

 

4,056,347

Intercompany (*)

 

Libor 6M to 3%

                 

1,157,877

 

1,261,861

 

1,948,391

 

2,137,040

Forfaiting (**)

 

Libor + Spread

 

       264,739

 

       288,772

 

 

 

 

 

264,739

 

288,772

 

 

 

 

Others

 

1.2% to 8%

 

       104,315

 

       115,594

 

       305,784

 

       425,635

               

 

 

 

 

976,278

 

1,079,593

 

15,327,653

 

17,304,280

 

2,104,970

 

2,163,166

 

16,395,817

 

18,099,290

LOCAL CURRENCY

                                   

BNDES/FINAME

 

1.3% + TJLP and Fixed 2.5% to 6% + 1.5%

 

         63,099

 

         55,435

 

    1,016,389

 

    1,018,189

 

         36,118

 

         27,847

 

933,138

 

928,622

Debentures

 

110.8%  to 113.7% CDI

 

       133,290

 

         60,670

 

    1,653,333

 

    1,750,000

 

       133,290

 

         60,670

 

1,653,333

 

1,750,000

Prepayment (*)

 

109.5% to 116.5% CDI and fixed rate of  8%

       185,725

 

       522,418

 

    5,460,000

 

    5,200,000

 

       115,780

 

       473,139

 

3,460,000

 

3,200,000

CCB

 

112.5% and 113% CDI

 

         88,538

 

         92,976

 

    7,200,000

 

    7,200,000

 

         88,538

 

         92,976

 

7,200,000

 

7,200,000

Intercompany (*)

 

110.79% CDI

 

 

 

 

 

 

 

 

 

40,623

 

 

 

 

 

 

Drawee risk (**)

     

         39,221

 

         84,063

         

39,221

 

84,063

       

Others

 

 

 

 

 

           6,229

 

 

 

         12,107

 

 

 

 

 

 

 

 

       

509,873

 

821,791

 

15,329,722

 

15,180,296

 

453,570

 

738,695

 

13,246,471

 

13,078,622

Total borrowings and financing

 

1,486,151

 

1,901,384

 

30,657,375

 

32,484,576

 

2,558,540

 

2,901,861

 

29,642,288

 

31,177,912

Transaction costs and issue premiums

 

       (26,374)

 

       (26,703)

 

       (96,318)

 

       (76,742)

 

       (21,727)

 

       (22,788)

 

       (89,365)

 

       (68,895)

Total borrowings and financing + transaction costs

 

1,459,777

 

1,874,681

 

30,561,057

 

32,407,834

 

2,536,813

 

2,879,073

 

29,552,923

 

31,109,017

 

(*) The total balances of Prepayment, Fixed Rate Notes and Intercompany Bonds with related parties from Parent Company totaled R$12,298,646 as of March 31, 2016 (R$13,416,687 as of December 31, 2015), see note 17b.

(**) The balances of forfaiting and drawee risk operations totaled R$303,960 at March 31, 2016 (R$372,835 at December 31, 2015).

 

·       Maturities of borrowings, financing and debentures presented in non-current liabilities

 

As of March 31, 2016, the breakdown of principal plus interest of long-term liabilities as borrowings, financing and debentures by its maturity date is presented as follows:          

 

 

 

 

 

 

 

 

 

                                                                                   

Page 55

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

   

 

 

Consolidated

 

 Parent Company

2017

 

      1,240,173

 

4%

 

      2,963,632

 

10%

2018

 

      5,691,969

 

19%

 

      4,852,103

 

16%

2019

 

      7,295,446

 

24%

 

      5,555,468

 

19%

2020

 

      7,952,690

 

26%

 

      4,886,901

 

16%

2021

 

      2,264,963

 

7%

 

      2,933,977

 

10%

After 2021

 

      2,653,234

 

9%

 

      8,450,207

 

29%

Perpetual bonds

 

      3,558,900

 

11%

 

 

 

 

 

 

    30,657,375

 

100%

 

    29,642,288

 

100%

 

 

 

·       Amortization and new borrowings, financing and debentures

 

The table below shows the new funding transactions and redemption during the year:

 

 

       

Consolidated

     

Parent Company

 

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Opening balance

 

34,282,515

 

30,354,058

 

33,988,090

 

29,560,826

Funding transactions

     

978,206

 

40,239

 

2,694,533

Forfaiting  funding / Drawee Risk

 

76,338

 

924,706

 

76,338

 

924,706

Repayment

 

(215,756)

 

(2,850,077)

 

(100,410)

 

(1,542,921)

Payments – Forfaiting / Drawee Risk

 

(121,180)

 

(1,146,306)

 

(121,180)

 

(1,146,306)

Payment of charges

 

(932,279)

 

(2,957,762)

 

(671,713)

 

(2,656,208)

Payment of charges - Forfaiting/Drawee Risk

 

   

(7,064)

     

(7,064)

Provision of charges

 

803,347

 

3,052,164

 

661,722

 

2,996,662

Provision of charges - Forfaiting / Drawee Risk

1,961

 

2,032

 

1,961

 

2,032

Other  (1)

 

(1,874,112)

 

5,932,558

 

(1,785,311)

 

3,161,830

Closing balance

 

32,020,834

 

34,282,515

 

32,089,736

 

33,988,090

 

 

1. Includes interests, unrealized foreign exchange and monetary gains and losses.

 

In first quarter of 2016, the Group amortized loans as shown below:

 

·       Amortization

       

Consolidated

Transaction

 

Principal

 

Charges

 Fixed Rate Notes

 

                    105,178

 

          329,767

 Debentures

 

                                 

 

            88,118

 Bank Credit Bill

 

                                 

 

          268,831

 Export Credit Note

 

                      65,000

 

          211,380

 Pre - Export Payment

 

                      34,032

 

            25,114

 BNDES/FINAME

 

                        8,517

 

              8,310

 Others

 

                        3,029

 

                 759

 Total

 

                    215,756

 

          932,279

         

                                                                                   

Page 56

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

12.   FINANCIAL INSTRUMENTS

 

The information related to financial instruments did not have significant changes compared to what was disclosed in Company's financial statements as of December 31, 2015 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of March 31, 2016.

 

I - Identification and measurement of financial instruments

 

The Company enters into transactions involving various financial instruments, mainly cash and cash equivalents, including short-term investments, marketable securities, trade receivables, trade payables, and borrowings and financing. The Company also enters into derivative transactions, especially exchange and interest rate swaps.

 

 

Classification of financial instruments

 

  

Consolidated

     

 

 

03/31/2016

 

 

 

12/31/2015

 

Notes

 

Available for sale

 

Fair value through profit or loss

 

Loans and receivables

 

Other liabilities amortized cost method

 

Balances

 

Available for sale

 

Fair value through profit or loss

 

Loans and receivables

 

Other liabilities amortized cost method

 

Balances

                     

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

                                           

Cash and cash equivalents

 

       3

 

  

 

  

 

          5,508,066

 

  

 

   5,508,066

 

   

 

  

 

          7,861,052

 

  

 

   7,861,052

Short-term investments - margin deposit (*)

 

       4

 

   

 

  

 

             797,006

 

  

 

      797,006

 

  

 

  

 

             763,599

 

  

 

      763,599

Trade receivables

 

       5

 

   

 

  

 

          1,745,549

 

  

 

   1,745,549

 

  

 

  

 

          1,500,812

 

  

 

   1,500,812

Derivative financial instruments

 

       7

 

  

     

  

 

  

     

  

 

      118,592

 

  

 

  

 

      118,592

Trading securities

 

       7

 

  

 

        10,861

 

  

 

 

 

        10,861

 

  

 

        10,778

 

  

 

 

 

        10,778

Dividends receivable

                 

           27,623

 

        27,623

             

           27,817

 

        10,778

Total

 

 

 

  

 

        10,861

 

          8,050,621

 

           27,623

 

   8,089,105

 

  

 

      129,370

 

        10,125,463

 

           27,817

 

 10,265,611

                       

                   

 

  

             

                   

Non-current

 

 

 

 

 

 

 

 

 

 

 

                   

 

 

 

 

 

 

 

 

 

                   

Other trade receivables

 

       7

 

  

 

  

 

               11,249

 

  

 

        11,249

 

  

 

   

 

                 6,877

 

  

 

          6,877

Investments

 

       8

 

     504,027

 

  

 

                      -  

 

  

 

      504,027

 

     471,674

 

  

 

  

 

  

 

      471,674

Loans - related parties

 

       7

     

  

 

386,128

 

  

 

      386,128

     

  

 

81,756

 

  

 

      373,214

Total

 

 

 

     504,027

 

 

 

             397,377

 

 

 

      901,404

 

     471,674

 

 

 

             380,091

 

 

 

      851,765

                                             

Total assets

     

     504,027

 

        10,861

 

          8,447,998

 

27,623

 

   8,990,509

 

     471,674

 

      129,370

 

        10,505,554

 

 

 

 11,106,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

                     

                   

                 

                   

Current

 

 

 

 

 

 

 

 

 

 

 

                   

 

 

 

 

 

 

 

 

 

                   

Borrowings and financing

 

     11

 

  

 

  

 

  

 

      1,486,151

 

   1,486,151

 

  

 

  

 

  

 

      1,901,384

 

   1,901,384

Derivative financial instruments

 

     12

 

  

 

        40,027

 

  

 

  

 

        40,027

 

  

 

        26,257

 

   

 

                   -  

 

        26,257

Trade payables

 

  

 

  

 

  

 

  

 

      1,235,417

 

   1,235,417

 

  

 

  

 

  

 

      1,293,008

 

   1,293,008

Dividends and interest on capital

 

  

 

  

 

  

 

  

 

         464,793

 

      464,793

 

  

 

  

 

  

 

         464,982

 

      464,982

Total

     

 

 

        40,027

 

 

 

      3,186,361

 

   3,226,388

 

 

 

        26,257

 

 

 

      3,659,374

 

   3,685,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

                     

                    

                 

                   

Borrowings and financing

 

     11

 

  

 

  

 

  

 

    30,657,375

 

 30,657,375

 

  

 

   

 

  

 

    32,484,576

 

 32,484,576

Total

     

 

 

 

 

 

 

    30,657,375

 

 30,657,375

 

 

 

 

 

 

 

    32,484,576

 

 32,484,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

     

 

 

        40,027

 

 

 

    33,843,736

 

 33,883,763

 

 

 

        26,257

 

 

 

    36,143,950

 

 36,170,207

 

(*) Short-term investments as collateral with foreign exchange transactions on the BM&F(derivatives)

 

·           Fair value measurement

 

The following table shows the financial instruments recognized at fair value through profit or loss using a valuation method:

 

                                                                                   

Page 57

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated

 

       

03/31/2016

         

12/31/2015

 

Level 1

 

Level 2

 

Balances

 

Level 1

 

Level 2

 

Balances

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current

                       

Financial assets at fair value through profit or loss     

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

                 

    118,592

 

    118,592

Trading securities

 

      10,861

 

 

 

      10,861

 

      10,778

 

 

 

      10,778

Non-current

                       

Available-for-sale financial assets

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

    504,027

     

    504,027

 

    471,674

     

    471,674

Total assets

 

    514,888

 

 

 

    514,888

 

    482,452

 

    118,592

 

    601,044

                         

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Current

                       

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

      40,027

 

      40,027

     

      26,257

 

      26,257

Total liabilities

 

 

 

      40,027

 

      40,027

 

 

 

      26,257

 

      26,257

 

 

 

II – Investments in financial instruments classified as available-for-sale and measured at fair value through OCI  

 

The Company has investments in common (USIM3) and preferred (USIM5) shares of Usiminas (“Usiminas Shares”), designated as available-for-sale financial assets. The Company adopts this designation because the nature of the investment is not comprised in any other categories of financial instruments (loans and receivables, held-to-maturity investments or financial assets at fair value through profit or loss). The asset is classified as a non-current asset in line item “investments” and is carried at fair value based on the quoted price on the stock exchange (BM&FBOVESPA). According to the Company's policy, the gains and losses arising from changes in the price of shares are recorded directly in equity, as other comprehensive income.

 

As of March 31, 2016, there was no impairment recorded and the gain from the change in share price of the period was recorded in other comprehensive income (as of March 31, 2015, the impairment recorded amounted to R$ 8,417):

 

Class of shares

 

Quantity

 

03/31/2016

 

12/31/2015

Variation in the quarter

   

Share price

 

Carrying Amount

Share price

Carrying Amount

Share price

 

Variation in the carrying amount

Common

 

    71,390,300

 

       4.09

 

           291,986

  4.02

  286,989

         0.07

 

                 4,997

Preferred

 

  105,215,700

 

       1.81

 

           190,440

 1.55

  163,084

         0.26

 

               27,356

 

 

  176,606,000

 

 

 

           482,426

 

  450,073

 

 

               32,353

 

 

As of March 31, 2016, the Company's shareholding equity in USIMINAS was 14.13% in the common shares and 20.69% in preferred shares.

 

As of March 31, 2016 the carrying amount recorded in other comprehensive income for investments available for sale is R$32,280 (R$ (73) as of December 31, 2015).

 

III - Financial risk management

 

As of March 31, 2016, there were no changes in the financial risk management policies in relation to those disclosed in the Company's financial statements for the year ended December 31, 2015.

 

 

 

                                                                                   

Page 58

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

12.a) Foreign exchange and interest rate risks

 

·           Exchange rate risk

 

The exchange rate risk arises from the existence of assets and liabilities generated in US dollars or Euros is called natural currency exposure. Net exposure is the result of offsetting the natural currency exposure by hedging instruments adopted by CSN.

 

The consolidated net exposure as of March 31, 2016 is as follows:

 

 

       

03/31/2016

Foreign Exchange Exposure

 

(Amounts in US$’000)

 

(Amounts in €’000)

Cash and cash equivalents overseas

 

            1,288,486

 

               55,745

Trade receivables

 

               314,526

 

               10,029

 Other assets

 

                   6,514

 

               21,537

Total assets

 

            1,609,526

 

               87,311

Borrowings and financing

 

          (4,465,939)

 

             (96,641)

Trade payables

 

                 (7,435)

 

               (6,301)

Other liabilities

 

                 (5,896)

 

             (70,168)

Total liabilities

 

          (4,479,270)

 

           (173,110)

Foreign exchange exposure

 

          (2,869,744)

 

             (85,799)

Notional amount of derivatives contracted, net

 

            1,435,000

 

                          

Cash flow hedge accounting

 

            1,549,333

 

                          

Net Investment hedge accounting

 

                            

 

               96,000

Net foreign exchange exposure

 

               114,589

 

               10,201

Bonds Perpétuos

 

            1,000,000

   

Net currency exposure excluding perpetual Bonds

            1,114,589

 

               10,201

 

 

 

 

 

 

                                                                                   

Page 59

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·           Interest rate risk

 

Risk arises from short and long term liabilities with fixed or post fixed interest rates and inflation rates.

 

Item 12 b) shows the derivatives and hedging strategies to protect exchange and interest rates risks.

 

 

12.b) Hedging instruments: derivatives and hedge accounting

 

CSN uses several instruments for protection of foreign currency risk and interest rate risk, as shown in the following topics:

 

·       Portfolio of derivative financial instruments

 

 

               

 

 

 

 

03/31/2016

     

 

 

 

 

12/31/2015

 

03/31/2016

               

Appreciation (R$)

 

Fair value
(market)

     

Appreciation (R$)

 

Fair value
(market)

 

Impact on finance income (cost) in 2016

Counterparties

 

Maturity

 

Functional Currency

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

BM&FBovespa

 

05/02/2016

 

Dollar

 

    1,435,000

 

                  

 

     (39,164)

 

      (39,164)

 

 1,435,000

 

  110,075

 

                   

 

     110,075

 

  (681,176)

Total forward dollar

       

    1,435,000

 

                  

 

     (39,164)

 

      (39,164)

 

 1,435,000

 

  110,075

 

                   

 

     110,075

 

(681,176)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBVA

 

                                          

 

Dollar

 

                    

 

                  

 

                   

 

                  

 

39,450

 

154,017

 

   (147,674)

 

         6,343

 

(5,339)

BNPP

 

04/08/2016 to 06/02/2016

 

Dollar

 

         36,550

 

     130,145

 

   (131,008)

 

           (863)

 

18,700

 

73,007

 

     (71,703)

 

         1,304

 

(2,167)

Total dollar-to-euro swap

     

         36,550

 

     130,145

 

   (131,008)

 

           (863)

 

58,150

 

227,024

 

   (219,377)

 

         7,647

 

(7,506)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itaú BBA

 

                                          

 

Real

 

                    

 

                  

 

                   

 

                  

 

150,000

 

189,760

 

(200,680)

 

      (10,920)

 

(137)

HSBC

 

                                         

 

Real

 

                    

 

                  

 

                   

 

                  

 

185,000

 

233,125

 

(247,710)

 

      (14,585)

 

(153)

Deutsche Bank

 

                                         

 

Real

 

                    

 

                  

 

                   

 

                  

 

10,000

 

12,579

 

     (13,331)

 

           (752)

 

(9)

Total Fixed rate-to-CDI interest rate swap

 

 

 

                    

 

                  

 

                   

 

                  

 

345,000

 

435,464

 

   (461,721)

 

      (26,257)

 

(299)

                                             

Itaú BBA

 

                                         

 

Real

 

                    

 

                  

 

                   

 

                  

 

30,000

 

33,396

 

     (33,232)

 

            164

 

(14)

HSBC

 

                                         

 

Real

 

                    

 

                  

 

                   

 

                  

 

120,000

 

133,508

 

(132,802)

 

            706

 

(49)

Total interest rate- to-CDI swap

 

 

 

                    

 

                  

 

                   

 

                  

 

150,000

 

166,904

 

   (166,034)

 

            870

 

(63)

                                             

 

 

 

 

     130,145

 

   (170,172)

 

      (40,027)

 

 

 

939,467

 

   (847,132)

 

       92,335

 

(689,044)

 

During April 2016 the Company reassessed its hedging strategy to adapt it to the foreign exchange exposure of future payments and receipts to the US dollar. As a result, there was a readjustment of the volume in the portfolio of derivative financial instruments and of future dollar. In this context, the Company decided not to renew the future dollar operations that matured on May 2, 2016.

 

 

·         Classification of the derivatives in the balance sheet and statement of income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2016

Instruments

 

Assets

 

Liabilities

 

Finance income (expenses), net (Note 23)

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

   

Future Dollar BM&F

 

           

39,164

     

39,164

 

(681,176)

Dollar - to- euro swap

             

863

     

863

 

(7,506)

Fixed rate- to- CDI swap (*)

 

                       

(299)

CDI -to- fixed rate swap (*)

                         

(63)

 

 

           

40,027

     

40,027

 

(689,044)

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 60

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

                       

12/31/2015

 

03/31/2015

Instruments

 

Assets

 

Liabilities

 

Finance income (expenses), net (Note 23)

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Dollar - to-CDI swap

 

                       

(18)

Dollar- to- real NDF

                         

436,600

Future Dollar BM&F

 

110,075

     

110,075

               

Dollar- to- euro NDF

                         

33,454

Dollar - to- euro swap

 

7,647

     

7,647

             

12,568

Fixed rate- to- CDI swap

             

26,257

     

26,257

 

(1,479)

CDI -to- fixed rate swap

 

870

     

870

             

354

   

118,592

     

118,592

 

26,257

     

26,257

 

481,479

 

(*) The positions of swap transactions were settled in February and March 2016.

 

 

 

 

                                                                                   

Page 61

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·       Hedge accounting – cash flow

 

Beginning November 1, 2014, the Company formally designated cash flow hedging relationships to protect highly probable future cash flows against US dollar fluctuations.

 

In order to better reflect the accounting impacts of this foreign exchange hedging strategy on its profit, CSN designated part of its US dollar-denominated liabilities as a hedging instrument of its future exports. As a result, foreign exchange differences arising on translating the designated liabilities has been temporarily recognized in shareholders’ equity and allocated to profit or loss when such exports are carried out, which will allow recognizing the US dollar impact on liabilities and exports concurrently.

 

The table below shows a summary of the hedging relationships as of March 31, 2016:

 

 

 

                                   

03/31/2016

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Hedged period

 

Exchange rate on designation

 

Designated amounts (US$’000)

 

Amortizated part (USD'000)

 

Impact on finance income (cost) (*)

 

Impact on shareholders’ equity

3/11/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2016-
September
2019

 

2.4442

 

           500,000

 

                        

 

                        

 

              (557,350)

12/01/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2015- February 2019

 

2.5601

 

           175,000

 

           (16,667)

 

           (12,697)

 

              (158,144)

12/18/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 May 2020

 

2.6781

 

           100,000

 

                        

 

                        

 

                (88,085)

07/21/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 July 2019 - March 2021

 

3.1813

 

             60,000

 

                        

 

                        

 

                (22,656)

07/23/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 July 2019 - March 2021

 

3.2850

 

           100,000

 

                        

 

                        

 

                (27,390)

07/23/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 - October 2022

 

3.2850

 

             30,000

 

                        

 

                        

 

                  (8,217)

07/24/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 - October 2022

 

3.3254

 

           100,000

 

                        

 

                        

 

                (23,350)

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 - October 2022

 

3.3557

 

             25,000

 

                        

 

                        

 

                  (5,080)

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 - October 2022

 

3.3557

 

             70,000

 

                        

 

                        

 

                (14,224)

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 - October 2022

 

3.3557

 

             30,000

 

                        

 

                        

 

                  (6,096)

07/28/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 - October 2022

 

3.3815

 

             30,000

 

                        

 

                        

 

                  (5,322)

08/01/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 (1)

 

3.3940

 

             (9,000)

 

                        

 

                        

 

                    1,484

08/03/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 - October 2022

 

3.3940

 

           355,000

 

                        

 

                        

 

                (58,539)

Total

 

 

 

 

 

 

 

 

 

 

 

        1,566,000

 

           (16,667)

 

           (12,697)

 

              (972,969)

 

(*) The effect on the financial result was recorded in net foreign exchange rates.

 

(1) During the designation on August 2015, we reviewed the future export projections and identified that the amount of US$ 9 million designated previously were not highly probable due to Platt’s quotation reduction. Therefore, the hedge relationship was discontinued from August 2015. The exchange rate of the effective period remains recorded in Stockholders' Equity until the time of debt settlement.

 

In the hedging relationships described above, the amounts of the debt instruments were fully designated for equivalent iron ore export portions.

 

                                                                                   

Page 62

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

 

The movements in the hedge accounting amounts recognized in shareholders’ equity as of March 31, 2016 are as follows:

 

 

 

12/31/2015

 

Movement

 

Realization

 

03/31/2016

Cash flow hedge accounting

        1,520,089

 

(534,423)

 

(12,697)

 

972,969

Income tax and social contribution on cash flow hedge accounting

         (516,831)

 

181,704

 

 

 

(335,127)

Not recorded Income tax and social contribution on cash flow hedge accounting

           516,831

 

(181,704)

 

 

 

335,127

Fair value of cash flow hedge, net of taxes

        1,520,089

 

(534,423)

 

(12,697)

 

972,969

 

 

As of March 31, 2016 the hedging relationships established by the Company were effective, according to the prospective tests conducted. Thus, no reversal for hedge accounting ineffectiveness was recognized.

 

·       Net investment hedge in foreign subsidiaries

 

CSN has foreign exchange exposure in Euros arising from a loan made by a foreign subsidiary with functional currency in Reais, for the acquisition of investments abroad whose functional currency is Euro. Such exposure arises from converting the balance sheets of these subsidiaries for consolidation in CSN, and the exchange rate of the loans affected the income statement in the financial result item and the exchange variation of the net assets of the foreign operation directly affected the equity in other comprehensive income.

 

As from September 1st, 2015 CSN began to adopt hedge of net investment to eliminate exposure in order to cover future fluctuations of the Euro on such loans. Non-derivative financial liabilities have been designated represented by loan agreements with financial institutions in the amount of € 120 million. The carrying amounts as of March 31, 2016 are:

 

 

                       

03/31/2016

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Exchange rate on designation

 

Designated amounts (EUR'000)

 

Impact on shareholders' equity

09/01/2015

 

Non-derivative financial liabilities in EUR – Debt contract

 

Investments in subsidiaries which EUR is the functional currency

 

Foreign exchange - R$ vs. EUR spot rate

 

4,0825

 

           120,000

 

                (1,284)

01/31/2016

 

Non-derivative financial liabilities in EUR – Debt contract

 

Investments in subsidiaries which EUR is the functional currency

 

Foreign exchange - R$ vs. EUR spot rate

 

                  (1)

 

           (24,000)

 

                          

Total

 

 

 

 

 

 

 

 

 

             96,000

 

                (1,284)

 

(1) In January 2016 it was settled the portion of debt designated as a hedge instrument.

 

Changes in amounts related to net investment hedge as of March 31, 2016 are presented below:

 

 

 

12/31/2015

 

Movement

 

Realization

 

03/31/2016

Net Investment hedge accounting

         20,148

 

              (18,864)

 

                      

 

1,284

Fair value of net investment hedge in foreign operations

         20,148

 

              (18,864)

 

                      

 

          1,284

                                                                                   

Page 63

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

On March 31, 2016 hedge relationships established by the Company found to be effective, according to prospective tests. Therefore, no reversal by ineffectiveness of the hedge was recorded.

 

12.c) Sensitivity analysis

 

 We present below the sensitivity analysis for currency risk and interest rate.

 

·       Sensitivity analysis of Derivative Financial Instruments and consolidated Foreign Exchange Exposure

 

The Company considered scenarios 1 and 2 as 25% and 50% of deterioration for volatility of the currency, using as reference the closing exchange rate as of March 31, 2016.

 

The currencies used in the sensitivity analysis and its scenarios are shown below:

 

 

   

 

 

 

 

 

 

03/31/2016

Currency

 

Exchange rate

 

Probable scenario

 

Scenario 1

 

Scenario 2

USD

 

                    3,5589

 

             3,1412

 

       4,4486

 

           5,3384

EUR

 

                    4,0539

 

             3,7230

 

       5,0674

 

           6,0809

USD x EUR

 

                    1,1385

 

             1,1867

 

       1,4231

 

           1,7078

 

 

The effects on income statement, considering the scenarios 1 and 2 are shown below:

 

   

 

 

 

 

 

 

 

 

03/31/2016

Instruments

 

Notional amount

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Future dollar

 

    1,435,000

 

Dollar

 

      (599,400)

 

       (1,276,755)

 

  (2,553,511)

 

 

 

 

 

 

 

 

 

 

 

Hedge accounting of exports

 

    1,549,333

 

Dollar

 

      (647,157)

 

       (1,378,481)

 

   (2,756,961)

 

 

 

 

 

 

 

 

 

 

 

Currency position

 

   (2,869,744)

 

Dollar

 

       1,198,692

 

     2,553,283

 

 5,106,566

(Not including exchange derivatives above)

 

 

 

 

 

 

 

 

 

 

                     

Consolidated exchange position

 

       114,589

 

Dollar

 

        (47,865)

 

        (101,953)

 

     (203,906)

(Including exchange derivatives above)

                   

 

 

 

 

 

 

 

 

 

 

 

Net Investment hedge in foreign operations

 

         96,000

 

Euro

 

        (31,766)

 

            97,293

 

      194,590

 

 

 

 

 

 

 

 

 

 

 

Currency position

 

        (85,799)

 

Euro

 

        28,391

 

          (86,955)

 

    (173,913)

 

 

 

 

 

 

 

 

 

 

 

Consolidated exchange position

 

         10,201

 

Euro

 

          (3,375)

 

            10,338

 

        20,677

(Including exchange derivatives above)

                   

 

 

 

 

 

 

 

 

 

 

 

Dollar-to-euro swap

 

         36,550

 

Dollar

 

             (10,322)

 

            (31,982)

 

      (49,335)

 

(*) The likely scenarios were calculated considering the following changes to the risks: Real x Dollar - Real appreciation of 11% / Real x Euro – Real appreciation of 8.16% / Dollar x Euro – Dollar devaluation of 4.23%. Source: Quotation from Central Bank of Brazil and Central Bank of Europe on 09/25/2017.

 

                                                                                   

Page 64

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·       Sensitivity analysis of changes in interest rates

 

The Company considered the scenarios 1, and 2 as 25% and 50% of evolution for volatility of the interest as of March 31, 2016

 

                   

Impact on profit or loss

Changes in interest rates

 

% p.a

 

Assets

 

Liabilities

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

TJLP

 

7.50

     

(1,034,280)

 

(6,782)

 

(19,393)

 

(38,786)

Libor

 

0.90

     

(5,905,401)

 

(72,623)

 

(13,283)

 

(26,566)

CDI

 

14.13

 

273,750

 

(14,245,055)

 

(290,885)

 

(493,536)

 

(987,072)

 

(*) The sensitivity analysis is based on the assumption of maintaining as probable scenario the market values at March 31, 2016 recorded in the Company´s assets and liabilities.

 

12.d) Liquidity risk

 

The following table shows the contractual maturities of financial liabilities, including accrued interest.

 

 

 

 

 

 

 

 

 

 

Consolidated

At March 31, 2016

Less than one year

 

From one to two years

 

From two to five years

 

Over five years

 

Total

Borrowings, financing and debentures

1,486,151

 

6,932,142

 

17,513,099

 

6,212,134

 

32,143,526

Derivative financial instruments

40,027

 

 

 

 

 

 

 

40,027

Trade payables

1,235,417

 

 

 

 

 

 

 

1,235,417

Dividends and interest on capital

464,793

 

 

 

 

 

 

 

464,793

 

 

IV - Fair values of assets and liabilities as compared to their carrying amounts

 

The estimated fair values for certain consolidated long-term borrowings and financing were calculated at prevailing market rates, taking into consideration the nature, terms and risks similar to those of the recorded contracts, as below:

 

 

 

 

 

03/31/2016

 

 

 

12/31/2015

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

Perpetual bonds

3,563,744

 

1,451,681

 

            3,910,115

 

         1,330,685

Fixed Rate Notes

6,087,324

 

3,646,390

 

            7,086,760

 

         3,915,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 65

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

13.   OTHER PAYABLES

 

The group of other payables classified in current and non-current liabilities is comprised as follows:

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

Current

 

  Non-current      Current   Non-current
 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Payables to related parties (note 17 b)

6,722

 

6,798

 

240

 

 

 

116,760

 

110,106

 

101,209

 

118,653

Derivative financial instruments (note 12 I)

40,027

 

26,257

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive funds (1) (note 17 b)

 

 

 

 

 

 

 

 

39,164

 

25,387

 

 

 

 

Dividends and interest on capital payable to non- controlling shareholders (note 12 I) (2)

464,793

 

464,982

         

2,262

 

2,262

       

Advances from customers

66,781

 

49,505

 

 

 

 

 

55,055

 

40,988

 

 

 

 

Taxes in installments

24,675

 

24,237

 

86,533

 

87,890

 

9,385

 

9,207

 

1,575

 

1,476

Profit sharing - employees

218,088

 

171,695

 

 

 

 

 

152,181

 

121,423

 

 

 

 

Freigth provision

25,060

 

105,104

         

10,986

 

10,190

       

Provision for industrial restructuring

103,353

 

122,854

 

 

 

 

 

58,639

 

74,382

 

 

 

 

Taxes payable

       

20,530

 

7,805

         

7,052

 

6,321

Other provisions

27,474

 

30,784

 

 

 

 

 

7,106

 

10,289

 

 

 

 

Other payables

69,289

 

70,801

 

41,015

 

35,589

 

5,423

 

7,465

       

 

1,046,262

 

1,073,017

 

148,318

 

       131,284

 

    456,961

 

    411,699

 

       109,836

 

       126,450

(1)     Refers to derivative transactions managed by exclusive funds.
(2)     Dividends payable by the subsidiary CSN Mineração.

 

14.   INCOME TAX AND SOCIAL CONTRIBUTION

 

14.a) Income tax and social contribution recognized in profit or loss:

 

The income tax and social contribution recognized in profit or loss for the year are as follows:

 

 

     

Consolidated

     

Parent Company

 

03/31/2016
 Restated

 

03/31/2015

 

03/31/2016

 

03/31/2015

Income tax and social contribution income (expense)

 

 

 

 

 

 

 

Current

(27,586)

 

(213,959)

 

(51)

 

(156,765)

Deferred

(86,104)

 

716,476

 

450

 

694,546

 

(113,690)

 

502,517

 

399

 

537,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 66

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

The reconciliation of consolidated income tax and social contribution expenses and income and the result from applying the effective rate to profit before income tax and social contribution are as follows:

 

     

Consolidated

     

Parent Company

 

03/31/2016 Restated

 

03/31/2015

 

03/31/2016  Restated

 

03/31/2015

Loss before income tax and social contribution

              (663,007)

 

              (110,715)

 

              (785,590)

 

              (145,725)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

                225,422

 

                  37,643

 

                267,101

 

                  49,547

Adjustment to reflect the effective rate:

             

Equity pickup

                  15,293

 

                135,483

 

              (158,223)

 

                490,467

Profit with differentiated rates or untaxed

              (179,867)

 

                341,267

 

                          -  

 

                          -  

Transfer pricing adjustment

                (44,172)

 

                     (241)

 

                          -  

 

                     (241)

Tax loss carryforwards without recognizing deferred taxes

              (444,807)

 

                (10,830)

 

              (434,432)

 

                          -  

Limit of indebtness

                  (9,211)

 

                  (7,718)

 

                  (9,211)

 

                  (7,718)

Deferred taxes on temporary differences - non computed (1)

                313,245

 

                          -  

 

                305,359

 

                          -  

Reversals of estimated deferred income and social contribution tax credits

                  29,781

 

                          -  

 

                  29,781

 

                          -  

 Income tax and social contribution on foreign profits

                  (6,798)

 

                          -  

 

                          -  

 

                          -  

Amortization of goodwill

                  (8,325)

 

                          -  

 

                          -  

 

                          -  

Other permanent deductions (additions)

                  (4,251)

 

                    6,913

 

                         24

 

                    5,726

Income tax and social contribution in profit for the period

              (113,690)

 

                502,517

 

                       399

 

                537,781

Effective tax rate

-17%

 

454%

 

0%

 

369%

 

 (1) As from third quarter of 2015 the Company no longer computes income tax and social contribution credits on tax losses and temporary differences.

 

                                                                                   

Page 67

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

14.b) Deferred income tax and social contribution:

                              

The deferred income tax and social contribution are calculated on income tax losses, social contribution tax losses and the temporary differences between the tax bases of assets and liabilities and their carrying amounts in the financial statements:

 

   

               

Condolidated

   

Opening Balance

 

Movement

Closing balance

   

12/31/2015  Restated

 

P&L

 

Profit or Loss

 

03/31/2016 Restated

Deferred

 

 

 

 

 

 

 

 

Income tax losses

 

               417,256

 

 

 

             323,268

 

               740,524

Social contribution tax losses

 

               161,769

 

 

 

             116,377

 

               278,146

Temporary differences

 

          (1,572,992)

 

                  13,809

 

           (525,749)

 

          (2,084,932)

- Provision for tax, social security,labor,civil and enviromental risks

 

               245,923

 

 

 

                 6,333

 

               252,256

- Provision for environmental liabilities

 

                 89,290

     

                    619

 

                 89,909

- Assets impairment losses

 

                 87,152

 

 

 

                 5,725

 

                 92,877

- Inventory impairment losses

 

                 29,048

     

               (1,767)

 

                 27,281

- (Gains)/losses on financial instruments

 

                 (5,454)

 

 

 

                    642

 

                 (4,812)

- (Gains)/losses on avaible  for sale financial assets

 

               947,989

 

                (11,000)

     

               936,989

- Actuarial liability (pension and healthcare plan)

 

               164,167

 

 

 

 

 

               164,167

- Acrued supplies and services

 

                 92,401

     

               32,913

 

               125,314

- Allowance for doubtful debts

 

                 38,614

 

 

 

                 5,587

 

                 44,201

- Goodwil on merger

 

                   9,211

     

               (8,254)

 

                      957

- Unrealized ex change differences(2)

 

            2,427,926

 

 

 

           (405,094)

 

            2,022,832

-  Gain in loss of control of the Transnordestina

 

             (224,096)

         

             (224,096)

- Cash flow hedge accouting

 

               516,831

 

              (181,704)

 

 

 

               335,127

- Aquisition Fair Value SWT/CBL

 

             (299,574)

 

                  13,094

 

                 9,238

 

             (277,242)

- Deferred tax non computed

 

          (1,673,904)

 

                192,704

 

           (131,562)

 

          (1,612,762)

- Estimated (Losses)/reversals for deferred taxes credits

 

          (3,173,048)

     

               29,781

 

          (3,143,267)

- Business Combinarion

 

          (1,058,088)

 

 

 

                 1,123

 

          (1,056,965)

 - Credit from IRPJ paid abroad

         

                 7,742

 

                   7,742

- Others

 

               212,620

 

                       715

 

             (78,775)

 

               134,560

Total

 

             (993,967)

 

                  13,809

 

             (86,104)

 

          (1,066,262)

 

 

 

 

 

 

 

 

 

Total Deferred Assets

 

                 78,066

         

                 62,864

Total Deferred Liabilities

 

          (1,072,033)

 

 

 

 

 

          (1,129,126)

Total Deferred

 

             (993,967)

         

          (1,066,262)

 

 

 

                                                                                   

Page 68

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

  

             

Parent Company

 

Opening balance

 

Movement

Closing balance

 

12/31/2015 Restated

 

Comprehensive
income

 

P&L

 

03/31/2016 Restated

Deferred

  

 

 

 

 

 

 

Income tax losses

                 226,246

 

 

 

       319,435

 

                 545,681

Social contribution tax losses

                   93,031

 

 

 

       114,997

 

                 208,028

Temporary differences

               (985,358)

     

     (433,982)

 

            (1,419,340)

- Provision for tax, social security, labor, civil and environmental risks

                 216,862

 

 

 

           8,893

 

                 225,755

- Provision for environmental liabilities

                   88,501

     

              345

 

                   88,846

- Asset impairment losses

                   67,483

 

 

 

           6,226

 

                   73,709

- Inventory impairment losses

                   13,757

     

              843

 

                   14,600

- (Gain)/losses in financial instruments

                   (5,454)

 

 

 

              642

 

                   (4,812)

- (Gains)/losses on available for sale financial assets

                 947,989

 

                 (11,000)

     

                 936,989

- Actuarial liability (pension and healthcare plan)

                 163,560

 

 

 

 

 

                 163,560

- Accrued supplies and services

                   49,040

     

         26,733

 

                   75,773

- Allowance for doubtful debts

                   28,087

 

 

 

           4,574

 

                   32,661

- Unrealized exchange differences (*)

              2,427,926

     

     (388,467)

 

              2,039,459

- (Gain) in loss of control  on Transnorderstina

               (224,096)

 

 

 

 

 

               (224,096)

- Cash flow hedge accounting

                 516,831

 

               (181,704)

     

                 335,127

- Deferred tax non computed

            (1,491,042)

 

                192,704

 

     (129,073)

 

            (1,427,411)

- Estimated (Losses)/ reversals for deferred taxes credits

            (3,173,048)

     

         29,781

 

            (3,143,267)

- Business Combination

               (721,993)

 

 

 

 

 

               (721,993)

- Other

                 110,239

 

 

 

           5,521

 

                 115,760

Total

               (666,081)

 

 

 

              450

 

               (665,631)

               

Total Deferred Liabilities

               (666,081)

 

 

 

 

 

               (665,631)

Total Deferred

               (666,081)

         

               (665,631)

 

(*) The Company taxes the foreign exchange differences on a cash basis to calculate income tax and social contribution.

 

The Company has overseas subsidiaries in its corporate structure, for which profits are taxed at income tax in the countries where they are domiciled by lower rates than those prevailing in Brazil. From 2011 to 1st quarter 2016 some abroad subsidiaries generated profits amounting to R$4,039,308. If for some reason tax authorities understand that these profits have already been distributed, the additional taxation in Brazil would amount approximately to R$1,373,365 in income tax and social contribution.

 

The Company, based on its legal counsel’s opinion, assessed the likelihood of loss in a potential claiming by tax authorities which resulted in a possible risk of loss and, therefore, no provision was recognized in the financial statements.

 

14.c) Income tax and social contribution recognized in shareholders' equity:

 

The income tax and social contribution recognized directly in shareholders' equity are as follows:

 

  

     

Consolidated

 

   

Parent Company

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Income tax and social contribution

 

 

 

 

 

 

 

Actuarial gains on defined benefit pension plan

           64,573

 

           64,489

 

           65,128

 

           65,246

Estimated losses for deferred income and social contribution tax credits - actuarial gains

         (65,128)

 

         (65,128)

 

         (65,128)

 

         (65,128)

Changes in the fair value on available for sale assets

                  38

 

                  38

 

                  38

 

           19,269

Actuarial gains and available for sale assets, by incorporation

 

 

 

 

 

 

         (19,349)

Estimated losses for deferred income and social contribution tax credits- available for sale assets

                (38)

 

                (38)

 

                (38)

 

                (38)

Exchange differences on foreign operations

       (425,510)

 

       (425,510)

 

       (425,510)

 

       (425,510)

Cash flow hedge accounting

         158,880

 

         158,880

 

         158,880

 

         158,880

Estimated losses for deferred income and social contribution tax credits - Cash flow hedge

       (158,880)

 

       (158,880)

 

       (158,880)

 

       (158,880)

 

       (426,065)

 

       (426,149)

 

       (425,510)

 

       (425,510)

 

                                                                                   

Page 69

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

15.   PROVISION FOR TAX, SOCIAL SECURITY, LABOR, CIVIL AND ENVIRONMENTAL RISKS AND JUDICIAL DEPOSITS

 

On March 31, 2016, the information related to judicial deposits and processes has not changed significantly compared to the disclosed in the Company's financial statements as of December 31, 2015. The breakdown of the provisioned amounts and its respective judicial deposits are presented as following:

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

 

Accrued liabilities

    Judicial deposits  

Accrued liabilities

 

Judicial deposits

 

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Tax

 

145,822

 

143,852

 

82,254

 

82,472

 

84,125

 

82,619

 

65,321

 

67,843

Social security

 

71,804

 

70,174

 

46,193

 

46,193

 

70,903

 

69,293

 

46,193

 

46,193

Labor

 

474,861

 

478,611

 

164,211

 

165,027

 

390,950

 

388,763

 

131,663

 

133,686

Civil

 

131,846

 

128,451

 

22,415

 

24,634

 

105,387

 

103,087

 

9,422

 

13,696

Environmental

 

30,926

 

17,646

 

1,190

 

1,697

 

26,801

 

12,536

 

1,121

 

1,628

Deposit of a guarantee

 

 

 

 

 

8,181

 

8,519

 

 

 

 

 

 

 

 

 

 

855,259

 

838,734

 

324,444

 

328,542

 

678,166

 

656,298

 

253,720

 

263,046

 

 

 

The changes in the provision for tax, social security, labor, civil and environmental risks in the year ended March 31, 2016 were as follows:

 

 

                   

Consolidated

 

 

 

 

 

 

 

 

 

Current + Non- current

Nature

 

12/31/2015

 

Additions

 

Accrued charges

 

Net utilization of reversal

 

03/31/2016

Tax

 

143,852

     

2,716

 

(746)

 

145,822

Social Security

 

70,174

     

1,630

     

71,804

Labor

 

478,611

 

17,464

 

23,725

 

(44,939)

 

474,861

Civil

 

128,451

 

224

 

3,387

 

(216)

 

131,846

Environmental

 

17,646

 

13,020

 

1,399

 

(1,139)

 

30,926

   

838,734

 

30,708

 

32,857

 

(47,040)

 

855,259

                     

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

 

Current + Non- current

Nature

 

12/31/2015

 

Additions

 

Accrued charges

 

Net utilization of reversal

 

03/31/2016

Tax

 

82,619

     

1,636

 

(130)

 

84,125

Social Security

 

69,293

     

1,610

     

70,903

Labor

 

388,763

 

14,305

 

21,845

 

(33,963)

 

390,950

Civil

 

103,087

 

76

 

2,440

 

(216)

 

105,387

Environmental

 

12,536

 

13,020

 

1,260

 

(15)

 

26,801

   

656,298

 

27,401

 

28,791

 

(34,324)

 

678,166

                     

 

 

The provision for tax, social security, labor, civil and environmental liabilities was estimated by management and is mainly based on the legal counsel’s assessment. Only proceedings for which the risk is classified as probable loss are accrued. This provision includes tax liabilities resulting from lawsuits filed by the Company, subject to SELIC (Central Bank’s policy rate).

 

                                                                                   

Page 70

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

Other administrative and judicial proceedings

 

The table below shows a summary of the carrying amounts of the main legal matters with possible risk of loss at December 31,2015 and at March 31, 2016. The increase in the carrying amounts substantially reflects the monetary update.

 

 

 

 

3/31/2016

 

12/31/2015

Assessment and imposition of Fine (AIIM) - Income tax and social contribution - Capital gain on sale of NAMISA`s shares.

 

    7,883,559

 

    7,743,501

Income tax / Social contribution - Assessment and Imposition of Fine ( AIIM)- Disallowance of deductions of goodwill generated in the reserve incorporation of Big Jump by Namisa. 

 

    2,294,003

 

    2,250,833

Assessment Notice and Imposition of Fine (AIIM) - Income tax / Social contribution - Off-set  of interest on prepayment arising from supply contracts of iron ore and port services

 

    1,128,333

 

    1,105,793

Tax foreclosures - ICMS - Electricity credits

 

       805,649

 

       785,043

Installments MP 470 - alleged insufficiency of tax losses

 

       600,832

 

       587,205

Offset of taxes that were not approved by the Federal Revenue Service - IRPJ/CSLL, PIS/COFINS and IPI

 

    1,046,254

 

    1,015,355

Assessment  for  ann alleged non payment  of taxes - IRPJ/CSLL - foreign subsidiaries (2010).

 

       539,848

 

       526,047

Assessment and Imposition of Fine (AIIM) - Income tax / Social contribution - Profits earned abroad 2008

 

       311,386

 

       306,136

Disallowance of the ICMS credits - Transfer of iron ore

 

       528,099

 

       516,581

Disallowance of the ICMS credits - ICMS - acquisition of subsidiary (*)

 

                    

 

       277,389

ICMS - Refers to the transfer of imported raw material at an amount lower than the price disclosed in the import documentation.

 

       257,826

 

       252,112

Disallowance of the tax losses arising on adjustments to the SAPLI.

 

       418,893

 

       409,323

Assessment and imposition  - ICMS - shipping and return merchandise for Industrialization

 

       555,335

 

       541,338

Assessment and imposition - Income tax- Capital Gain of CFM vendors located outside

 

       173,609

 

       170,835

Other tax (federal, state, and municipal) lawsuits.

 

    2,615,719

 

    2,537,626

Social security lawsuits

 

       294,065

 

       289,923

Annulment action filed by CSN against CADE

 

         92,736

 

         70,423

Other civil lawsuits

 

       726,381

 

       763,576

Labor and social security lawsuits

 

    1,054,050

 

    1,032,678

Environmental lawsuits

 

       387,461

 

       359,046

 

 

  21,714,038

 

  21,540,763

 

(*) Tax assessments were canceled due to a favorable decision to the Company in the 2nd administrative judicial level, the referred judgment occurred on February 15, 2016.

 

The assessments made by the legal counsel define these administrative and judicial proceedings as entailing risk of possible loss and, therefore, no provision was recorded in conformity with Management’s judgment and accounting practices adopted in Brazil.

 

                                                                                   

Page 71

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·         Environmental lawsuits

 

The environmental processes present high complexity for estimating the amount at risk, should be taken into consideration, among various aspects, procedural development, the extent of damage and the projection of repairing costs.

 

There are other environmental processes for which it is not yet possible to assess the risk and contingency value due to the aforementioned complexity estimation, the peculiarities of the matters involving them and also their procedural steps.

 

 

 

16.   PROVISION FOR ENVIRONMENTAL LIABILITIES AND ASSET RETIREMENT OBLIGATIONS

 

On March 31, 2016, the information related to environmental liabilities and asset retirement obligation has not changed significantly compared to the disclosed in the Company's financial statements as of December 31, 2015.

 

The carrying amount of the provision for environmental liabilities and asset retirement obligation (ARO) are as follows:

 

 

 

 

 

Consolidated

 

 

 

Parent Company

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Environmental liabilities

265,487

 

262,290

 

261,629

 

259,115

Asset retirement obligations

68,502

 

66,641

 

 

 

 

 

333,989

 

328,931

 

261,629

 

259,115

 

 

 

 

 

 

17.   RELATED-PARTY BALANCES AND TRANSACTIONS

 

The information regarding the related party transactions has not changed significantly compared to the disclosed in the Company's financial statements as of December 31, 2015.

 

17.a) Transactions with holding companies

 

After payment of dividends in 2015 amounting to R$306,139, there were no transactions with holding companies.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 72

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

17.b) Transactions with subsidiaries, joint ventures, associates, exclusive funds and other related parties

 

·       By transaction

 

                         
   

Consolidated

   

Current

Non-current

Total

   

03/31/2016

 

12/31/2015

 

03/31/2016

Restated

 

12/31/2015

Restated

 

03/31/2016

 

12/31/2015

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (note 5)

 

75,241

 

         61,366

         

         75,241

 

         61,366

Dividends receivable (note 5)

 

27,623

 

         27,817

 

 

 

 

 

27,623

 

27,817

Actuarial asset (note 7)

         

107,622

 

       114,433

 

107,622

 

114,433

Loans (note 7)

 

 

 

 

 

386,128

 

       373,214

 

386,128

 

373,214

Other receivables (note 7)

 

11,263

 

           9,420

 

33,145

 

         29,020

 

44,408

 

38,440

 

 

114,127

 

98,603

 

526,895

 

516,667

 

641,022

 

615,270

Liabilities

                       

Other payables (Note 13)

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

6,722

 

           6,798

 

240

     

6,962

 

6,798

Trade payables

 

125,187

 

         67,443

 

 

 

 

 

125,187

 

67,443

Actuarial liabilities

         

25,294

 

       25,294

 

25,294

 

25,294

 

 

131,909

 

74,241

 

25,534

 

25,294

 

157,443

 

99,535

     

 

                 

 

 

03/31/2016

 

03/31/2015

               

P&L

                       

Revenues

 

 

 

 

               

Sales

 

168,794

 

       209,015

               

Interest (note 23)

 

12,913

 

         22,087

               

Expenses

                       

Purchases

 

(239,934)

 

     (270,801)

               

Interest (note 23)

     

     (138,425)

               

 

 

(58,227)

 

(178,124)

               
                         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 73

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·       By company

 

 

   

 

         

Consolidated

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance income (expenses), net

 

Total

                   

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itá Energética S.A.

             

5,309

     

5,309

     

(8,050)

     

(8,050)

CGPAR Construção Pesada S.A.

 

          2,195

 

 

 

           2,195

 

           22,670

 

            240

 

         22,910

 

 

 

(19,542)

 

 

 

(19,542)

MRS Logística S.A.

 

        26,182

     

         26,182

 

           52,289

     

         52,289

     

    (187,840)

     

         (187,840)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

          7,179

 

 

 

           7,179

 

           19,530

 

 

 

         19,530

 

                  5

 

      (18,531)

 

 

 

           (18,526)

Transnordestina Logística S.A (1)

 

                 1

 

         368,237

 

       368,238

 

           30,878

     

         30,878

     

           (498)

 

           12,226

 

             11,728

 

 

35,557

 

368,237

 

403,794

 

130,676

 

240

 

130,916

 

5

 

(234,461)

 

12,226

 

(222,230)

Other related parties

                                       

CBS Previdência

 

 

 

         107,622

 

       107,622

 

 

 

       25,294

 

         25,294

 

 

 

 

 

 

 

 

Fundação CSN

 

          1,829

     

           1,829

                 

           (289)

     

                (289)

Usiminas

 

             539

 

 

 

              539

 

                647

 

 

 

647

 

         11,626

 

        (4,174)

 

 

 

               7,452

Panatlântica

 

        76,202

 

             4,125

 

         80,327

             

       150,854

         

           150,854

Ibis Participações e Serviços

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

        (1,010)

 

 

 

(1,010)

   

78,570

 

111,747

 

190,317

 

647

 

25,294

 

25,941

 

162,480

 

(5,473)

 

 

 

157,007

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

     

           46,911

 

         46,911

 

                586

     

              586

 

           6,309

     

                687

 

               6,996

Total at 03/31/2016

 

114,127

 

526,895

 

641,022

 

131,909

 

25,534

 

157,443

 

168,794

 

(239,934)

 

12,913

 

(58,227)

Total at 12/31/2015 (Restated)

 

98,603

 

516,667

 

615,270

 

74,241

 

25,294

 

99,535

 

725,285

 

(1,103,428)

 

63,751

 

(314,392)

Total at 03/31/2015

 

 

 

 

 

 

 

 

 

 

 

 

 

209,015

 

(270,801)

 

(116,338)

 

(178,124)

1. Transnordestina Logística S.A: Refers mainly to contracts in R$: interest equivalent to 108.0% and 102.0% of CDI with final maturity in June 2017. As of March 31, 2016, the borrowings carrying amounts totaled to R$326,938 (R$222,727 as of December 31, 2015).

 

                                                                                   

Page 74

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·       By transaction

 

   

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

Current

Non-current

Total

   

03/31/2016

 

12/31/2015

 

03/31/2016

Restated

 

12/31/2015

Restated

 

03/31/2016

 

12/31/2015

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (1) (note 5)

 

1,064,915

 

1,140,172

         

1,064,915

 

1,140,172

Dividends receivable (note 5)

 

747,033

 

       737,668

 

 

 

 

 

       747,033

 

737,668

Actuarial asset (note 7)

         

107,468

 

       112,660

 

107,468

 

112,660

Loans (note 7)

 

464

 

 

 

248,401

 

       239,930

 

       248,865

 

239,930

Short-term investments / Investments (2)

 

810,197

 

    1,412,428

 

29,752

 

         28,078

 

839,949

 

1,440,506

Exclusive funds (note 7)

 

 

 

       110,075

 

 

 

 

 

 

 

110,075

Ohter receivables (3) (note 7)

 

26,996

 

         32,479

 

314,797

 

       303,441

 

341,793

 

335,920

 

 

2,649,605

 

3,432,822

 

700,418

 

684,109

 

3,350,023

 

4,116,931

Liabilities

                       

Borrowings and financing

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment (note 11)

 

51,036

 

         85,987

 

5,325,453

 

    5,843,050

 

5,376,489

 

5,929,037

Fixed Rate Notes e Intercompany Bonds (note 11)

78,243

 

         32,402

 

3,697,023

 

    4,056,347

 

3,775,266

 

4,088,749

Intercompany Loans (note 11)

 

1,198,500

 

    1,261,861

 

1,948,391

 

    2,137,040

 

3,146,891

 

3,398,901

Other payables (Note 13)

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

116,744

 

       110,090

 

101,209

 

       118,653

 

217,953

 

228,743

Advances from customers

 

16

 

                16

 

 

 

 

 

16

 

16

Exclusive funds (2) (note 13)

 

39,164

 

         25,387

         

39,164

 

25,387

Trade payables

 

147,567

 

       153,559

 

 

 

 

 

147,567

 

153,559

Actuarial liabilities

         

25,293

 

       25,293

 

25,293

 

25,293

 

 

1,631,270

 

1,669,302

 

11,097,369

 

12,180,383

 

12,728,639

 

13,849,685

                         

 

 

03/31/2016

 

03/31/2015

 

             

P&L

 

 

                   

Revenues

 

 

 

 

 

             

Sales

 

614,085

 

    1,403,347

               

Interest (note 23)

 

8,499

 

           4,970

 

             

Exclusive funds (note 23)

     

       480,142

               

 

 

 

 

 

 

             

Expenses

                       

Purchases

 

(369,941)

 

     (398,294)

 

             

Interest (note 23)

 

(133,341)

 

     (386,914)

               

Exchange rates, net

 

1,085,469

 

  (1,640,782)

 

             

Exclusive funds (note 23)

 

(644,709)

                   

 

 

560,062

 

(537,531)

 

             

 

(1)   Accounts receivable derive from sales operations of goods and services between the parent company, subsidiaries and joint ventures.

(2)
   Assets: Financial investments classified as current totaled to R$810,197 as of March 31, 2016 (R$1,412,428 at December 31, 2015) and investments in Usiminas shares classified as investments available for sale, located in non-current assets, amounted to R$29,752 (R$28,078 as of December 31, 2015).

Liabilities:
Derivative transactions in the amount of R$39,164 on March 31, 2016 (R$25,387 as of December 31, 2015).

(3)   Current: Refers mainly to assignment of tax loss credits of income tax and social contribution, related to Metallurgical Prada companies, FTL (Ferrovia Transnordestina Logistica) and MMSA (Companhia de Embalagens Metálicas ). 

Noncurrent: Refers mainly to advance for future capital increase, dividends receivable and accounts receivable and acquisition of debentures.


 

 

                                                                                   

Page 75

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·       By company

 

 

   

 

             

Parent Company

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance income (costs), net

 

Exchange rates, net

 

Total

                     

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cia Metalic Nordeste

             

           15,829

     

         15,829

 

        18,630

 

             (86)

 

                (92)

     

        18,452

Companhia Metalúrgica Prada (1)

 

218,549

 

121,336

 

339,885

 

8,047

 

196

 

8,243

 

246,263

 

      (20,112)

 

 

 

 

 

      226,151

Estanho de Rondônia S.A.

 

1,063

     

1,063

 

1,493

     

1,493

     

        (3,025)

 

                  28

     

        (2,997)

Sepetiba Tecon S.A.

 

10,573

 

85,066

 

95,639

 

9,898

 

 

 

9,898

 

 

 

        (3,041)

 

 

 

(1)

 

        (3,042)

Mineração Nacional

 

464

 

2,220

 

2,684

                               

CSN Mineração S.A (2)

 

738,174

 

 

 

738,174

 

81,628

 

 

 

81,628

 

8

 

    (174,375)

 

 

 

 

 

    (174,367)

CSN Energia S.A.

             

44,890

     

44,890

     

      (59,757)

 

(292)

     

      (60,049)

Ferrovia Transnordestina Logística S.A.

 

3,121

 

28,171

 

31,292

 

 

 

101,013

 

101,013

 

 

 

 

 

 

 

(3,540)

 

(3,540)

Companhia Siderúrgica Nacional, LLC (3)

 

535,541

     

535,541

 

113,543

     

113,543

 

143,713

         

(60,917)

 

        82,796

CSN Europe Lda.

 

 

 

 

 

 

 

11,697

 

109,328

 

121,025

 

 

 

 

 

                646

 

        10,625

 

        11,271

CSN Resources S.A. (4)

             

1,253,644

 

8,011,748

 

9,265,392

         

       (115,047)

 

      877,732

 

      762,685

Lusosider Aços Planos, S.A.

 

196,000

 

 

 

196,000

 

189

 

 

 

189

 

54,612

 

 

 

 

 

(15,546)

 

        39,066

CSN Islands XI Corp. (5)

                 

1,138,848

 

1,138,848

             

      110,688

 

      110,688

CSN Islands XII Corp. (6)

 

 

 

 

 

 

 

21,816

 

1,615,741

 

1,637,557

 

 

 

 

 

         (17,842)

 

      157,039

 

      139,197

CSN Ibéria Lda.

                 

95,202

 

95,202

         

              (713)

 

          9,245

 

          8,532

Companhia de Embalagens Metálicas MMSA

 

5,404

 

44,859

 

50,263

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stahlwerk Thüringen GmbH

                             

      (19,848)

     

144

 

      (19,704)

 

 

1,708,889

 

281,652

 

1,990,541

 

1,562,674

 

11,072,076

 

12,634,750

 

463,226

 

(280,244)

 

(133,312)

 

1,085,469

 

1,135,139

Joint-venture and Joint-operation

                                           

ITA Energética S.A

 

26,813

 

 

 

26,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CGPAR Construção Pesada S.A.

 

10,542

     

10,542

                               

MRS Logística S.A.

 

13,095

 

 

 

13,095

 

17,633

 

 

 

17,633

 

 

 

      (52,350)

 

 

 

 

 

      (52,350)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

1,941

     

1,941

 

11,261

     

11,261

 

5

 

(36,194)

         

      (36,189)

Transnordestina Logística S.A.

 

1

 

230,510

 

230,511

 

 

 

 

 

 

 

 

 

 

 

             7,783

 

 

 

          7,783

   

52,392

 

230,510

 

282,902

 

28,894

 

 

 

28,894

 

5

 

(88,544)

 

7,783

 

 

 

(80,756)

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

     

107,468

 

107,468

     

25,293

 

25,293

                   

Fundação CSN

 

1,829

 

 

 

1,829

 

 

 

 

 

 

 

 

 

           (143)

 

 

 

 

 

           (143)

Usiminas

             

538

     

538

                   

Panatlântica

 

76,298

 

4,125

 

80,423

 

 

 

 

 

 

 

150,854

 

 

 

 

 

 

 

      150,854

 Ibis Participações e Serviços

                             

        (1,010)

         

        (1,010)

 

 

78,127

 

111,593

 

189,720

 

538

 

25,293

 

25,831

 

150,854

 

(1,153)

 

 

 

 

 

149,701

Associates

                                           

Arvedi Metalfer do Brasil S.A.

 

 

 

46,911

 

46,911

 

 

 

 

 

 

 

 

 

 

 

                687

 

 

 

             687

                                             

Exclusive Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diplic, Caixa Vertice, VR1, BB Steel

 

810,197

 

29,752

 

839,949

 

39,164

     

39,164

         

       (644,709)

     

    (644,709)

Total at 03/31/2016

 

2,649,605

 

700,418

 

3,350,023

 

1,631,270

 

11,097,369

 

12,728,639

 

614,085

 

(369,941)

 

(769,551)

 

1,085,469

 

560,062

Total at 12/31/2015 (Restated)

 

3,432,822

 

684,109

 

4,116,931

 

1,669,302

 

12,180,383

 

13,849,685

 

5,852,639

 

(1,636,308)

 

(145,389)

 

(3,780,650)

 

290,292

Total at 03/31/2015

 

 

 

 

 

 

 

 

 

 

 

 

 

1,403,347

 

(398,294)

 

98,198

 

(1,640,782)

 

(537,531)

                                             

(1)   Companhia Metalurgica Prada refers mainly to accounts receivable and debentures from CBL amounting to R$215,213 and 121,336, respectively, as of March 31, 2016.

(2)   CSN Mineração: Assets: Refers mainly to dividends declared by Namisa amounting to R$694,080 and posteriorly assumed by CSN Mineração due to the merger on December 31, 2015. Liabilities: Account payables related to purchases of iron ore.

(3)   Companhia Siderurgica Nacional, LLC: On March 31, 2016 the carrying amounts of trade accounts receivable totaled R$535,541 (R$682,875 December 31, 2015), they are related to sale of steel to resellers.

(4)   CSN Resources SA: Contracts in US dollars of Prepayment Fixed Rate Notes and Intercompany Bonds, the interest rate under this transaction is 9.13% and its maturity date is June 2047. On March 31, 2016, the loans amounted to R$9,265,392 (R$10,146.701 on December 31, 2015).

(5)
   CSN Islands XI Corp.: Contracts in US dollars, without interest, maturing on August 2017. On March 31 2016, the loans amounted to R$1,138,848 (R$1,249,536 as of December 31, 2015).

(6)
   CSN Islands XII Corp.: Contracts in US dollars, interest rate of 7.64% and maturing on February 2025. On March 31, 2016, the loans amounted to R$1,637,557 (R$1,784,417 on December 31, 2015).

 

                                                                                   

Page 76

 


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

17.c) Key management personnel

 

The key management personnel with authority and responsibility for planning, directing and controlling the Company’s activities, include the members of the Board of Directors and statutory directors. The following is information on the compensation of such personnel and the related balances as of March 31, 2016.

 

 

   

03/31/2016

 

03/31/2015

   

P&L

Short-term benefits for employees and officers

 

       39,809

 

         5,791

Post-employment benefits

 

            118

 

              30

 

 

       39,927

 

         5,821

 

The remuneration of key management personnel in 2016 includes payments for contracts with executives that were linked to parameters that were achieved in the first quarter 2016.

 

18.   SHAREHOLDERS' EQUITY

 

18.a) Paid-in capital

 

Fully subscribed and paid-in capital as of March 31, 2016 and December 31, 2015 is R$4,540,000 comprising 1,387,524,047 book-entry common shares without par value. Each common share entitles its holder to one vote in Shareholders’ Meetings.

 

18.b) Authorized capital

 

The Company’s bylaws in effect as of March 31, 2016 determine that the capital can be raised to up to 2,400,000,000 shares by decision of the Board of Directors.

 

18.c) Legal reserve

 

This reserve is recognized at the rate of 5% of the profit for each period, as provided for by Article 193 of Law 6,404/76, up to the ceiling of 20% of share capital.

 

 

 

 

 

                                                                                   

Page 77

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

18.d) Ownership structure

 

As of March 31, 2016, the Company’s ownership structure was as follows:

 

   

 

 

 

 

03/31/2016

 

 

 

 

 

12/31/2015

   

Number of common shares

 

% of total shares

 

% of voting capital

 

Number of common shares

 

% of total shares

 

% of voting capital

Vicunha Aços S.A.

 

697,719,990

 

50.29%

 

51.41%

 

697,719,990

 

50.29%

 

51.41%

Rio Iaco Participações S.A.

 

58,193,503

 

4.19%

 

4.29%

 

58,193,503

 

4.19%

 

4.29%

Caixa Beneficente dos Empregados da CSN - CBS

 

20,143,031

 

1.45%

 

1.48%

 

20,143,031

 

1.45%

 

1.48%

BNDES Participações S.A. – BNDESPAR

 

8,794,890

 

0.63%

 

0.65%

 

8,794,890

 

0.63%

 

0.65%

NYSE (ADRs)

 

331,462,264

 

23.89%

 

24.42%

 

336,435,464

 

24.25%

 

24.79%

BM&F Bovespa

 

240,819,369

 

17.36%

 

17.75%

 

235,846,169

 

17.00%

 

17.38%

Total shares outstanding

 

 1,357,133,047

 

97.81%

 

100.00%

 

 1,357,133,047

 

97.81%

 

100.00%

Treasury shares

 

30,391,000

 

2.19%

 

 

 

30,391,000

 

2.19%

 

 

Total shares

 

 1,387,524,047

 

100.00%

 

 

 

 1,387,524,047

 

100.00%

 

 

 

18.e) Treasury shares

 

The Board of Directors authorized various share buyback programs in order to hold shares in treasury for subsequent disposal and/or cancelation with a view to maximizing the generation of value to the shareholder through an efficient capital structure management, as shown in the table below:

 

 

Program

 

Board’s Authorization

 

Authorized quantity

 

Program period

 

Average buyback price

 

Minimum and maximum buyback price

 

Number bought back

 

Share cancelation

 

 

Balance in treasury

1st

 

3/13/2014

 

   70,205,661

 

From 3/14/2014 to 4/14/2014

 

R$ 9.34

 

R$ 9.22 and R$ 9.45

 

      2,350,000

 

                      

 

 

      2,350,000

2nd

 

4/15/2014

 

   67,855,661

 

From 4/16/2014 to 5/23/2014

 

R$ 8.97

 

R$ 8.70 and R$ 9.48

 

      9,529,500

 

                      

   

    11,879,500

3rd

 

5/23/2014

 

   58,326,161

 

From 5/26/2014 to 6/25/2014

 

R$ 9.21

 

R$ 8.61 and R$ 9.72

 

    31,544,500

 

                      

 

 

    43,424,000

4th

 

6/26/2014

 

   26,781,661

 

From 6/26/2014 to 7/17/2014

 

R$ 10.42

 

R$ 9.33 and  R$ 11.54

 

    26,781,661

 

                      

   

    70,205,661

               

 

7/18/2014

 

                     

 

 

 

Not applicable

 

Not applicable

 

                      

 

    60,000,000

(1)

 

    10,205,661

5th

 

7/18/2014

 

   64,205,661

 

From 7/18/2014 to 8/18/2014

 

R$ 11.40

 

R$ 11.40

 

         240,400

 

                      

   

    10,446,061

               

 

8/19/2014

 

                     

 

 

 

Not applicable

 

Not applicable

 

                      

 

    10,446,061

(1)

 

                      

6th

 

8/19/2014

 

   63,161,055

 

From 8/19/2014 to 9/25/2014

 

R$ 9.82

 

R$ 9.47 and R$ 10.07

 

      6,791,300

 

                      

   

      6,791,300

7th

 

9/29/2014

 

   56,369,755

 

From 9/29/2014 to 2/29/2014

 

R$ 7.49

 

R$ 4.48 and R$ 9.16

 

    21,758,600

 

                      

 

 

    28,549,900

8th

 

12/30/2014

 

   34,611,155

 

From 12/31/2014 to 3/31/2015

 

R$ 5.10

 

R$ 4.90 and R$ 5.39

 

      1,841,100

 

                      

   

    30,391,000

9th (*)

 

03/31/2015

 

   32,770,055

 

From 4/01/2015 to 6/30/2015

 

                     

 

                                

 

                      

 

                      

 

 

                      

 

(*) There were no share buyback in this program.

 

 

1.     In 2014 the Board of Directors approved the cancelation of 70,446,061 treasury shares without change in the Company’s share capital.

 

As of March 31, 2016, the position of the treasury shares was as follows:

 

 

 Quantity purchased (Units)

 

Amount paid for the shares

 

Share price

 

Market price of the shares on 03/31/2016 (*)

     
   

Minimum

 

Maximum

 

Average

 

            30,391,000

 

R$ 238,976

 

 R$       4.48

 

 R$ 10.07

 

 R$           7.86

 

R$ 217,296

 

 

 

                                                                                   

Page 78

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

(*) Using the last share quotation on BM&F Bovespa as of March 31, 2016 of R$7.15 per share.

 

 

18.f) Policy on investments and payment of interest on capital and dividends 

 

At a meeting held on December 11, 2000, the Board of Directors decided to adopt a profit distribution policy which, after compliance with the provisions in Law 6,404/76, as amended by Law 9,457/97, will entail the distribution of all the profit to the Company’s shareholders, provided that the following priorities are observed, irrespective of their order: (i) carrying out the business strategy; (ii) fulfilling its obligations; (iii) making the required investments; and (iv) maintaining a healthy financial situation of the Company.

 

18.g) Earnings/(loss) per share:

 

Basic earnings per share were calculated based on the profit attributable to the owners of CSN divided by the weighted average number of common shares outstanding during the year, excluding the common shares purchased and held as treasury shares, as follows:

     

Parent Company

 

03/31/2016

Restated

 

03/31/2015

 

Common Shares

Net (loss) / Gain of the period

 

 

 

Attributable to owners of the Company

              (785,191)

 

                392,056

Weighted average number of shares

             1,357,133

 

             1,357,202

Basic and diluted EPS

              (0.57857)

 

                0.28887

 

The Company does not hold potential dilutable outstanding ordinary shares that could result in dilution of earnings per share.

 

 

 

                                                                                   

Page 79

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

19.   PAYMENT TO SHAREHOLDERS

 

The table below shows the dividends approved and paid for the last years:

 

 

Year

 

Approval Year

 

Dividends

 

Total

 

Year

 

Payment Year

 

Dividends

 

Total

2014

 

2014

 

       700,000

 

       700,000

 

2014

 

2014

 

       424,939

 

       424,939

2015

 

2015

 

       275,000

 

       275,000

 

               

 

2015

 

       274,917

 

       274,917

                    

 

                     

 

                    

 

                    

 

2015

 

2015

 

       274,918

 

       274,918

Total Approved

 

       975,000

 

       975,000

 

Total paid

 

       974,774

 

       974,774

 

 

20.   NET SALES REVENUE

 

Net sales revenue is comprised as follows:

 

       

Consolidated

     

Parent Company

   

03/31/2016 Restated

 

03/31/2015

 

03/31/2016

 

03/31/2015

   

 

 

 

 

 

 

 

Gross revenue

 

             

Domestic market

 

2,286,077

 

2,942,631

 

2,099,540

 

2,713,048

Foreign market

 

2,342,378

 

1,794,017

 

420,381

 

987,948

 

 

4,628,455

 

4,736,648

 

2,519,921

 

3,700,996

Deductions

 

             

Cancelled sales and discounts

 

(68,780)

 

(38,464)

 

(61,057)

 

(31,966)

Taxes on sales

 

(551,604)

 

(687,932)

 

(481,224)

 

(610,998)

 

 

(620,384)

 

(726,396)

 

(542,281)

 

(642,964)

Net revenue

 

4,008,071

 

4,010,252

 

1,977,640

 

3,058,032

 

 

21.   EXPENSES BY NATURE

   

 

 

 Consolidated

 

 

 

 Parent Company

   

03/31/2016 Restated

 

03/31/2015

 

03/31/2016

 

03/31/2015

                 

Raw materials and inputs

 

(1,168,264)

 

(1,447,223)

 

(783,472)

 

(842,763)

Labor cost

 

(627,681)

 

(428,079)

 

(353,700)

 

(357,164)

Supplies

 

(330,795)

 

(261,260)

 

(227,809)

 

(253,270)

Maintenance cost (services and materials)

 

(294,006)

 

(241,135)

 

(169,104)

 

(235,014)

Outsourcing services

 

(794,879)

 

(721,164)

 

(235,355)

 

(450,859)

Depreciation, amortization and depletion (note 9 a)

 

(309,836)

 

(264,498)

 

(135,525)

 

(206,329)

Others

 

(167,097)

 

(72,849)

 

(25,324)

 

(74,515)

   

(3,692,558)

 

(3,436,208)

 

(1,930,289)

 

(2,419,914)

                 

Classified as:

 

             

Cost of sales

 

(3,082,026)

 

(3,025,533)

 

(1,638,396)

 

(2,189,432)

Selling expenses

 

(450,421)

 

(300,830)

 

(168,633)

 

(145,918)

General and administrative expenses

 

(160,111)

 

(109,845)

 

(123,260)

 

(84,564)

 

 

(3,692,558)

 

(3,436,208)

 

(1,930,289)

 

(2,419,914)

                                                                                   

Page 80

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

22.   OTHER OPERATING INCOME (EXPENSES)

 

  

       

 Consolidated

     

 Parent Company

   

03/31/2016

 

03/31/2015

 

03/31/2016

 

03/31/2015

Other operating income

 

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

 

                  18,676

 

                    1,728

 

                    1,888

 

                    1,618

Rentals and leases

 

                       328

 

                       285

 

                       328

 

                       285

Other revenues

 

                    3,268

 

                    3,949

 

                       624

 

                    1,819

 

 

                  22,272

 

                    5,962

 

                    2,840

 

                    3,722

   

                          -  

 

                          -  

 

                          -  

 

                          -  

Other operating expenses

 

                             

 

                             

 

                             

 

                             

Taxes and fees

 

                (10,802)

 

                (11,640)

 

                     (696)

 

                (10,826)

Write-off/(Provision) of judicial deposits

 

                (17,281)

 

                       (52)

 

                (17,281)

 

                       (57)

Provision for environmental risks

 

                  (1,142)

 

                    3,476

 

                     (337)

 

                    3,476

Provision for tax, social security, labor, civil and environmental risks, net of reversals

                (42,269)

 

              (149,287)

 

                (45,436)

 

              (144,558)

Depreciation of unused equipment and amortization of intangible assets (note 9 a)

                (12,108)

 

                  (9,004)

 

                             

 

                             

 Residual value of permanent assets written off (note 9)

 

                (12,966)

 

                  (3,985)

 

                  (7,590)

 

                  (3,842)

 Estimated (losses)/reversals in inventory (note 6)

 

                  14,619

 

                  (1,897)

 

                  (2,478)

 

                     (393)

 Losses on spare parts

 

                  (6,579)

 

                  (5,566)

 

                     (187)

 

                  (5,566)

 Studies and project engineering expenses

 

                  (5,731)

 

                  (8,487)

 

                  (5,571)

 

                  (8,361)

 Research and development expenses

 

                     (575)

 

                     (751)

 

                     (575)

 

                     (751)

 Healthcare plan expenses

 

                (19,089)

 

                (14,962)

 

                (19,090)

 

                (14,962)

  Impairment of available-for-sale financial assets

 

                             

 

                  (8,417)

 

                             

 

                  (8,417)

  Other expenses

 

                (34,909)

 

                  (8,927)

 

                  (3,301)

 

                  (7,503)

   

              (148,832)

 

              (219,499)

 

              (102,542)

 

              (201,760)

 Other operating income (expenses),net

 

              (126,560)

 

              (213,537)

 

                (99,702)

 

              (198,038)

 

 

 

                                                                                   

Page 81

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

23.   FINANCE INCOME (EXPENSES)

 

 

 

   

 

 

Consolidated

 

 

 

Parent Company

   

03/31/2016 Restated

 

03/31/2015

 

03/31/2016

 

03/31/2015

Finance income

 

 

 

 

 

 

 

 

Related parties (note 17 b)

 

                  12,913

 

                  22,087

 

                    8,499

 

                485,112

Income from short-term investments 

 

                  56,443

 

                  29,340

 

                    3,863

 

                    5,240

Gains from derivative

     

                       354

       

Repurchase of debt securities 

 

                143,777

 

 

 

 

 

 

Others

 

                  30,021

 

                    4,355

 

                    6,067

 

                    4,341

 

 

                243,154

 

                  56,136

 

                  18,429

 

                494,693

Finance expenses

               

Borrowings and financing - foreign currency

 

              (257,833)

 

              (217,729)

 

                (60,079)

 

                (46,079)

Borrowings and financing - local currency

 

              (547,475)

 

              (471,604)

 

              (470,263)

 

              (406,725)

Related parties (note 17 b)

 

 

 

              (138,425)

 

              (778,050)

 

              (386,914)

Capitalized interest (notes 9 and 27)

 

                  57,661

 

                  24,325

 

                  32,730

 

                  24,325

Losses  on derivatives

 

                     (362)

 

                  (1,479)

 

 

 

 

Interest, fines and late payment charges

 

                  (6,014)

 

                (11,014)

 

                  (2,633)

 

                  (8,007)

Comissions and bank charges

 

                (22,957)

 

                (20,874)

 

                (20,858)

 

                (15,608)

PIS/COFINS over financial income

 

                (12,730)

     

                  (7,317)

   

Other financial expenses

 

                (32,143)

 

                (23,793)

 

                (22,961)

 

                (24,068)

   

              (821,853)

 

              (860,593)

 

           (1,329,431)

 

              (863,076)

Inflation adjustment and exchange differences, net

 

 

 

 

 

 

 

 

Inflation adjustments, net

 

                  (1,140)

 

                    6,267

 

                  (5,780)

 

                  (3,540)

Exchange rates, net

 

                371,582

 

              (554,114)

 

             1,048,904

 

           (1,656,432)

Exchange gain/(losses) on derivatives 

 

              (688,682)

 

                482,604

       

 

 

              (318,240)

 

                (65,243)

 

             1,043,124

 

           (1,659,972)

                 

Finance income (expenses), net

 

              (896,939)

 

              (869,700)

 

              (267,878)

 

           (2,028,355)

 

 

 

 

 

 

 

 

 

Statement of gain and (losses) on derivative transactions

               

Dollar-to-CDI swap

 

 

 

                       (18)

 

 

 

 

Dollar- to- real NDF

     

                436,600

       

Future Dollar BMF

 

              (681,176)

 

 

 

 

 

 

Dollar- to- euro NDF

     

                  33,454

       

Dollar - to- euro swap

 

                  (7,506)

 

                  12,568

 

 

 

 

   

              (688,682)

 

                482,604

 

 

 

 

Fixed rate- to- CDI swap

 

                     (299)

 

                  (1,479)

 

 

 

 

CDI -to- fixed rate swap

 

                       (63)

 

                       354

       

 

 

                     (362)

 

                  (1,125)

 

 

 

 

   

              (689,044)

 

                481,479

 

 

 

 

 

 

 

 

                                                                                   

Page 82

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

24.   SEGMENT INFORMATION

 

The segment information has not changed compared to the disclosed in the Company's financial statements as of December 31, 2015, therefore, the management decided not to repeat them in these condensed interim financial information.

 

According to the Group´s structure, the businesses are distributed and managed in five operating segments as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2016  (Restated)

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou).- (unaudited)(*)

 

            1,246,135

 

            8,295,093

 

 

 

 

 

 

 

       571,436

 

 (1,046,725)

 

 

Net revenues

                             

                      

Domestic market

 

            1,500,366

 

               151,073

 

                 50,423

 

               303,141

 

         68,149

 

       114,204

 

    (475,278)

 

      1,712,078

Foreign market

 

            1,308,774

 

               790,483

 

                            

 

                            

 

                    

 

                    

 

      196,736

 

      2,295,993

Total net revenue (note 20)

 

            2,809,140

 

               941,556

 

                 50,423

 

               303,141

 

         68,149

 

       114,204

 

    (278,542)

 

      4,008,071

Cost of sales and services

 

          (2,299,907)

 

             (749,385)

 

               (36,040)

 

             (214,370)

 

       (51,113)

 

     (101,191)

 

      369,980

 

    (3,082,026)

Gross profit

 

               509,233

 

               192,171

 

                 14,383

 

                 88,771

 

         17,036

 

         13,013

 

        91,438

 

         926,045

General and administrative expenses

 

             (255,318)

 

               (23,755)

 

                 (8,278)

 

               (23,881)

 

         (5,946)

 

       (17,657)

 

    (275,697)

 

       (610,532)

Depreciation (note 9 a)

 

               166,229

 

               114,434

 

                   3,293

 

                 55,695

 

           4,279

 

         12,812

 

      (46,906)

 

         309,836

Proportionate EBITDA of joint ventures

                         

      107,316

 

         107,316

Adjusted EBITDA

 

               420,144

 

               282,850

 

                   9,398

 

               120,585

 

         15,369

 

           8,168

 

    (123,849)

 

         732,665

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

                   4,669

 

               665,871

 

                            

 

                            

 

                    

 

                    

 

      196,736

 

         867,276

North America

 

               581,176

 

                            

 

                            

 

                            

 

                     

 

                    

 

                   

 

         581,176

Latin America

 

                 66,044

 

                            

 

                            

 

                            

 

                    

 

                    

 

                   

 

           66,044

Europe

 

               651,959

 

                 64,963

 

                            

 

                             

 

                    

 

                    

 

                   

 

         716,922

Others

 

                   4,926

 

                 59,649

 

                            

 

                            

 

                    

 

                    

 

                   

 

           64,575

Foreign market

 

            1,308,774

 

               790,483

 

                             

 

                            

 

                    

 

                    

 

      196,736

 

      2,295,993

Domestic market

 

            1,500,366

 

               151,073

 

                 50,423

 

               303,141

 

         68,149

 

       114,204

 

    (475,278)

 

      1,712,078

Total

 

            2,809,140

 

               941,556

 

                 50,423

 

               303,141

 

         68,149

 

       114,204

 

    (278,542)

 

      4,008,071

                                 
                                 
   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2015

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou).- (unaudited)(*)

 

            1,407,307

 

            5,193,577

 

                            

 

                            

 

                    

 

       518,874

 

                   

 

                      

Net revenues

 

                            

 

                            

 

                            

 

                            

 

                    

 

                    

 

                   

 

                      

Domestic market

 

            2,011,316

 

                 37,802

 

                 46,846

 

               251,174

 

         63,691

 

       100,631

 

    (270,679)

 

      2,240,781

Foreign market

 

            1,111,791

 

               619,980

 

                            

 

                            

 

                     

 

                    

 

        37,700

 

      1,769,471

Total net revenue (note 20)

 

            3,123,107

 

               657,782

 

                 46,846

 

               251,174

 

         63,691

 

       100,631

 

    (232,979)

 

      4,010,252

Cost of sales and services

 

          (2,365,555)

 

             (566,701)

 

               (30,569)

 

             (180,332)

 

       (46,949)

 

       (66,530)

 

      231,103

 

    (3,025,533)

Gross profit

 

               757,552

 

                 91,081

 

                 16,277

 

                 70,842

 

         16,742

 

         34,101

 

        (1,876)

 

         984,719

General and administrative expenses

 

             (231,657)

 

               (21,097)

 

                 (6,123)

 

               (22,966)

 

         (5,543)

 

       (15,252)

 

    (108,037)

 

       (410,675)

Depreciation (note 9 a)

 

               157,596

 

                 86,048

 

                   3,175

 

                 44,713

 

           4,242

 

           9,389

 

      (40,665)

 

         264,498

Proportionate EBITDA of joint ventures

 

                            

 

                            

 

                             

 

                            

 

                    

 

                    

 

        72,608

 

           72,608

Adjusted EBITDA

 

               683,491

 

               156,032

 

                 13,329

 

                 92,589

 

         15,441

 

         28,238

 

      (77,970)

 

         911,150

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

                   2,010

 

               541,014

 

                            

 

                            

 

                    

 

                    

 

        37,700

 

         580,724

North America

 

               481,394

 

                            

 

                            

 

                            

 

                     

 

                    

 

                   

 

         481,394

Latin America

 

                 80,748

 

                 42,730

 

                            

 

                            

 

                    

 

                    

 

                   

 

         123,478

Europe

 

               535,895

 

                 36,236

 

                            

 

                             

 

                    

 

                    

 

                   

 

         572,131

Others

 

                 11,744

 

                            

 

                            

 

                            

 

                    

 

                    

 

                   

 

           11,744

Foreign market

 

            1,111,791

 

               619,980

 

                             

 

                            

 

                    

 

                    

 

        37,700

 

      1,769,471

Domestic market

 

            2,011,316

 

                 37,802

 

                 46,846

 

               251,174

 

         63,691

 

       100,631

 

    (270,679)

 

      2,240,781

Total

 

            3,123,107

 

               657,782

 

                 46,846

 

               251,174

 

         63,691

 

       100,631

 

    (232,979)

 

      4,010,252

 

(*) The iron ore volumes of sales presented in this note considered the company's sales and equity interests in its subsidiaries and jointly ventures. (In 2015, consider 60% interest in Namisa)

 

Adjusted EBITDA is the measurement based on which the chief operating decision maker assesses the segment performance and the capacity to generate recurring operating cash, consisting of profit for the year less net finance income (costs), income tax and social contribution, depreciation and amortization, equity in results of affiliated companies, and other operating income (expenses), plus the proportionate EBITDA of joint ventures.

                                                                                   

Page 83

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Even though it is an indicator used in segment performance measurement, EBITDA is not a measurement recognized by accounting practices adopted in Brazil or IFRS, it does not have a standard definition, and may not be comparable with measurements using similar names provided by other entities.

 

As required by IFRS 8, the table below shows the reconciliation of the measurement used by the chief operating decision maker with the results determined using the accounting practices:

 

       

Consolidated

   

03/31/2016
Restated

 

03/31/2015

(Loss)/Profit for the period

 

             (776,697)

 

               391,802

depreciation / amortization / depletion (note 9 a)

 

               309,836

 

               264,498

Income tax and social contribution (note 14)

 

               113,690

 

             (502,517)

Finance income (expenses) (note 23)

 

               896,939

 

               869,700

EBITDA

 

               543,768

 

            1,023,483

Other operating income (expenses) (note 22)

 

               126,560

 

               213,537

Equity in results of affiliated companies

 

               (44,979)

 

             (398,478)

Proportionate EBITDA of joint ventures

 

               107,316

 

                 72,608

Adjusted EBITDA (*)

 

               732,665

 

               911,150

 

(*) The Company discloses its adjusted EBITDA net of its share of investments and other operating income (expenses) because it understands that these should not be included in the calculation of recurring operating cash generation.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                   

Page 84

 


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

25.   GUARANTEES

 

The Company is liable for guarantees of its subsidiaries and joint ventures as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       

 

 

 

 

Currency

 

Maturities

 

Borrowings

Tax foreclosure

Others

Total

         

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

 

03/31/2016

 

12/31/2015

Transnordestina Logísitca

R$

 

Up to 09/19/2056 and indefinite

 

   2,544,600

 

   2,544,600

 

      39,559

 

      39,559

 

           4,866

 

         5,991

 

      2,589,025

 

      2,590,150

     

 

                               

FTL - Ferrovia Transnordestina

R$

 

11/15/2020

 

        81,700

 

        81,700

         

                    

 

            450

 

           81,700

 

           82,150

     

 

                               

Cia Metalurgica Prada

R$

 

Up to 02/10/2016 and indefinite

 

 

 

 

 

           333

 

           333

 

         19,340

 

       19,340

 

           19,673

 

           19,673

     

 

                               

CSN Energia

R$

 

Indefinite

         

        2,829

 

        2,829

         

             2,829

 

             2,829

     

 

                               

Congonhas Minérios

R$

 

9/22/2022

 

   2,000,000

 

   2,000,000

 

 

 

 

 

           2,520

 

 

 

      2,002,520

 

      2,000,000

     

 

                               

Fundação CSN

R$

 

Indefinite

 

          1,003

 

          1,003

                 

             1,003

 

             1,003

     

 

                               

Others

R$

 

 

 

 

 

        12,000

 

 

 

 

 

 

 

 

 

 

 

           12,000

     

 

                               

Total in R$

   

 

 

   4,627,303

 

   4,639,303

 

      42,721

 

      42,721

 

         26,726

 

       25,781

 

      4,696,750

 

      4,707,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands XI

US$

 

09/21/2019

 

      750,000

 

      750,000

                 

         750,000

 

         750,000

     

 

                               

CSN Islands XII

US$

 

Perpetual

 

   1,000,000

 

   1,000,000

 

 

 

 

 

 

 

 

 

      1,000,000

 

      1,000,000

                                       

CSN Resources

US$

 

7/21/2020

 

   1,200,000

 

   1,200,000

                 

      1,200,000

 

      1,200,000

                                       

Total in US$

 

 

 

 

   2,950,000

 

   2,950,000

 

 

 

 

 

 

 

 

 

      2,950,000

 

      2,950,000

                                       

CSN Steel S.L.

EUR

 

1/31/2020

 

      120,000

 

      120,000

                 

         120,000

 

         120,000

     

 

                               

Lusosider Aços Planos

EUR

 

Indefinite

 

        25,000

 

        25,000

 

 

 

 

 

 

 

 

 

           25,000

 

           25,000

                                       

Total in EUR

       

      145,000

 

      145,000

 

 

 

 

 

 

 

 

 

         145,000

 

         145,000

Total in R$

 

 

 

 

 11,086,571

 

 12,135,468

 

 

 

 

 

 

 

 

 

    11,086,571

 

    12,135,468

         

 15,713,874

 

 16,774,771

 

      42,721

 

      42,721

 

         26,726

 

       25,781

 

    15,783,321

 

    16,843,273

 

 

 

                                                                                   

Page 85

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

26.   INSURANCE

 

Aiming to properly mitigate risk and in view of the nature of its operations, the Company and its subsidiaries have taken out several different types of insurance policies. Such policies are contracted in line with the CSN Risk Management policy and are similar to the insurance taken out by other companies operating in the same lines of business as CSN and its subsidiaries. The risks covered under such policies include the following: Domestic Transportation, International Transportation, Life and Casualty, Health Coverage, Fleet Vehicles, D&O (Civil Liability Insurance for Directors and Officers), General Civil Liability, Engineering Risks, naming Risks, Export Credit, warranty and Port Operator’s Civil Liability.

 

In 2015, after negotiation with insurers and reinsurers in Brazil and abroad, an insurance policy was issued for the contracting of a policy of Operational Risk of Property Damages and Loss of Profits, with effect from September 30, 2015 to September 30, 2016. Under the insurance policy, the LMI (Maximum Limit of Indemnity) is US$600 million and covers the following units and subsidiaries of the Company: Presidente Vargas steelworks, CSN Mineração, Sepetiba Tecon, and CSN Mining. CSN takes responsibility for a range of retention of US$375 million in excess of the deductibles for property damages and loss of profits.

 

In view of their nature, the risk assumptions adopted are not part of the scope of an audit of the financial statements and, accordingly, were not audited by our independent auditors.

 

27.   ADDITIONAL INFORMATION TO CASH FLOWS

 

The following table provides additional information on transactions related to the statement of cash flows:

 

 

     

Consolidated

     

Parent Company

 

03/31/2016

 

03/31/2015

 

03/31/2016

 

03/31/2015

Income tax and social contribution paid

20,166

 

67,970

     

57,400

Addition to PP&E with interest capitalization (nota 9 and 23)

57,661

 

24,325

 

32,730

 

24,325

Subsidiary capitalization from granted loan

       

8,628

   
 

77,827

 

92,295

 

41,358

 

81,725

 

 

Page 86

 

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

28.   COMPREHENSIVE INCOME STATEMENT

 

 

 

 

 

 

 Consolidated

 

 

 

 Parent Company

 

03/31/2016 Restated

 

03/31/2015

 

03/31/2016 Restated

 

03/31/2015

 (Loss)/  Profit for the period

            (776,697)

 

               391,802

 

            (785,191)

 

               392,056

               

 Other comprehensive income

             
               

Items that will not be subsequently reclassified to the statement of income

 

 

 

 

 

 

 

 Actuarial (loss) gain the defined benefit plan from investments in subsidiaries, net of taxes

                       85

 

                            

 

                       85

 

                      125

 Actuarial (losses)/gains on defined benefit pension plan

                           

 

                      202

 

                           

 

                            

 Income tax and social contribution on actuarial (losses)/gains on defined benefit pension plan

                           

 

                      (77)

 

                           

 

                            

 

                       85

 

                      125

 

                       85

 

                      125

               

Items that could be subsequently reclassified to the statement of income

 

 

 

 

 

 

 

 Cumulative translation adjustments for the period

            (181,111)

 

               176,771

 

            (181,111)

 

               176,771

 Assets available for sale

                32,353

 

               648,403

 

                32,353

 

               597,135

 Income taxes and social contribution available for sale assets

                           

 

             (185,595)

 

                           

 

             (203,026)

Available for sale assets from investments in subsidiaries, net of taxes

                           

 

                            

 

                           

 

                 68,699

Impairment on available for sale assets

                           

 

                   8,417

 

                           

 

                   8,417

Income taxes and social contribution on impairment of available for sale assets

                           

 

                 (2,862)

 

                           

 

                 (2,862)

 (Loss)/gain on cash flow hedge accounting

              534,423

 

             (427,645)

 

              534,423

 

             (427,645)

 Income tax and social contribution on (loss)/gain on cash flow hedge accounting

                           

 

               145,399

 

                           

 

               145,399

 Realization of cash flow hedge accounting reclassified to income statements

                12,697

 

                            

 

                12,697

 

                            

 (Loss)/gain on investments hedge of investments in subsidiaries

                           

 

                            

 

                18,864

 

                            

 (Loss)/gain on foreing investment hedge 

                18,864

 

                            

 

                           

 

                            

 

              417,226

 

               362,888

 

              417,226

 

               362,888

               
 

              417,311

 

               363,013

 

              417,311

 

               363,013

               

 Total compreensive income for period 

            (359,386)

 

               754,815

 

            (367,880)

 

               755,069

               

 Attributable to:

 

 

 

 

 

 

 

 Participation of controlling interest

            (367,880)

 

               755,069

 

            (367,880)

 

               755,069

 Participation of non - controlling interest

                  8,494

 

                    (254)

 

                           

 

                            

  

            (359,386)

 

               754,815

 

            (367,880)

 

               755,069

 

 

 

Page 87

 

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

29.   SUBSEQUENT EVENTS

 

• Usiminas

 

As of March 2016, the Usiminas’ Board of Directors approved a capital increase amounting to R$64,882, through the Issuance of 50,689,310 preferred shares. Consequently, on April 22, 2016 CSN exercised its right of subscription, paying R$11,603 by 9,064,856 preferred shares.

 

The Usiminas’ Board of Directors approved in April 2016 an increase in its share capital amounting to R$1,000,000, through the issuance of 200,000,000 new common shares, with a deadline for exercising the preferential right to acquire the said shares up to May 23, 2016. On May 20, 2016 the Company exercised its preferential right of subscription, paying R$178,832 by 35,766,351 common shares. This capital increase was approved in the Extraordinary General Meeting of Usiminas held on July 19, 2016. The company continues to evaluate alternatives related to the investment in Usiminas, including additional purchases of shares.

 

On April 28, 2016, CSN elected, for two years term of office, two fixed and two alternate members in the Usiminas’ Board of Directors and, for one year term, one fixed and one alternate member in the Usiminas’ Fiscal Committee. The election was made possible through the flexibility and exceptional decision from CADE (Administrative Council for Economic Defense) in relation to the TCD (Performance Commitment Agreement) signed by CSN and the said Council in

2014. The mentioned decision´s flexibility was approved by the majority of CADE's Board at the meeting on 27 April 2016.

 

 

• Conduct Adjustment Agreement

 

On April 12, 2016 CSN entered into a Conduct Adjustment Agreement with the Environment Department of the State of Rio de Janeiro, the Environment Control Commission of the State of Rio de Janeiro and the Environment Institute of the State of Rio de Janeiro (INEA) comprising the resolution of all pending environmental issues related to the Presidente Vargas Steelworks (UPV), thereby ensuring the continuation of its operations.

 

By September 2017, CSN will invest R$178 million in production process improvements and will pay R$22 million to INEA to be used in environmental programs in Volta Redonda region.

 

• Metalic Discontinued Operations

 

In August 2016, the Company concluded the negotiation and signed an agreement with Can-Pack S.A. to sell 100% shares of its subsidiary Cia. Metalic do Nordeste (“Metalic”), the Company that produces and sells metal packaging. The sale was concluded on November 30,2016 and the transaction’s base value was US$98 million.

 

• CGPar business combination

 

On September 30, 2016 the Company acquired the remaining 50% of equity interest of its joint-venture CGPar – Construção Pesada S.A (“CGPAR”). Under this acquisition, the Company acquired the majority control of CGPar.

 

 

• Possible Proceedings

 

·         Significant development of Proceeding No. 19515.723039/2012-79

 

In February 2017, the Company was notified of the judgment of the Amendment of Judgment filed due the CARF’s decision on case 19515.723039 / 2012-79, in which the Federal Revenue Service of Brazil challenges the capital gain on the alleged sale of 40% of NAMISA (currently CSN Mineração S.A.). The CARF, in short, agreed with the infringement notice. The Company, however, is taking of the lawfulness of the operation and, therefore, is evaluating the appropriate legal and procedural measures to reverse the decision. It is important to emphasize, finally, that this decision does not alter the assessment of loss on the case, which remains as possible, see note 15.

 

 

·         Significant development of Proceeding No. 19515.723053/2012-72

Page 88

 

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

The Superior Board of Tax Appeals of CARF ruled on 03/14/2017 a special appeal by the National Treasury against a previous decision favorable to Namisa, (currently CSN Mineração S.A.) filed in case No. 19515.723053 / 2012-72, in which the Federal Revenue Service of Brazil challenges the deductibility of goodwill amortization expenses arising from the operation carried out with the Asian Consortium in 2008. The CARF, in summary, agreed with the infringement notice.  The Company, however, has absolute conviction of the lawfulness of the operation and, therefore,  Is taking legal measures. It is important to emphasize, finally, that this decision does not alter the assessment of loss of the case, which remains as possible, see note 15.

 

• Cautionary decision – TCU – Transnordestina Logistica

 

The Brazilian Court of Auditors (“TCU”) issued a cautionary decision in May 2016 referred to the action TC 012.179/2016 by which it prohibited new transfers of Government funds to TLSA to be made by Valec Engenharia, Construções e Ferrovias S.A., Fundo de Investimento do Nordeste – FINOR, Fundo Constitucional de Financiamento do Nordeste – FNE, Fundo de Desenvolvimento do Nordeste – FDNE, Banco Nacional de Desenvolvimento Econômico e Social – BNDES and BNDES Participações S.A. – BNDESPar. After TLSA appeal against the cautionary decision and further details to have been provided, in June 2016 the preliminary injunction given by TCU was unanimously revoked by the Court and the continuity of the transfer of funds was re-established.

 

By means of another protective order issued in January 2017, relating to the case TC 012.179/2016, the Court of Auditors of the Union forbade new transfers of public resources to TLSA by Valec Engenharia, Construções e Ferrovias S.A., Fundo de Investimento do Nordeste – FINOR, Fundo Constitucional de Financiamento do Nordeste – FNE, Fundo de Desenvolvimento do Nordeste – FDNE, Banco Nacional de Desenvolvimento Econômico e Social – BNDES and BNDES Participações S.A.– BNDESPar. The Company has provided the required clarifications to the TCU and has acted firmly in order that the decision can be repealed soon and the flow of investments planned can be restored.

 

There is an administrative procedure before the Transportation National Agency (“ANTT”), that assesses the regular fulfilling by the grantee FTL of the obligations contained in the Concession Agreement. By an unilateral assessment, ANTT considered that FTL was not compliant with the Term of Conduct Adjustment (“TAC”) signed in 2013 alleging that FTL had not fulfilled the 2013 production plan. ANTT decided to set up an administrative proceedings to investigate the supposed unfulfillment of the concession agreement and, in the case of confirming irregularities, may apply several penalties, including the early termination of the concession agreement. The grantee filed its defense against the administrative proceedings and currently no new decisions have been taken.

 

 

·       Independent investigation – Construction of the Long Steel Plant 

 

Considering the mentioning of a Company’s officer in an article disclosed by the press, based on testimonials made before the Court, the Audit Committee decided to hire a specialized forensic service to conduct an external and independent investigation of the contractual relationship related to the construction of CSN’s Long Steel Plant (contract in which there would have been alleged improper payments, as bonus, as reimbursement of payments made to political parties supposedly requested by such officer) and to analyze the extent of the commercial relationship between contractor . The conclusion of the investigation is that nothing in the testimonials referred to above was confirmed, there being no contingencies arising from the matters investigated. Consequently, understands the Company that at this moment there is no basis to justify the setting up of a provision for losses or the disclosure of a contingency.

 

 

 

 

 

 

 

 

 

 

Page 89

 

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

To the Board of Directors and Shareholders of

Companhia Siderúrgica Nacional

São Paulo - SP

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Siderúrgica Nacional (“Company”), included in the Interim Financial Information Form (ITR), for the quarter ended March 31, 2016, which comprises the balance sheet as at March 31, 2016, and the statement of profit and loss, statement of comprehensive income, statement of changes in equity and statement of cash flows for the three-month period then ended, including the explanatory notes.

Management is responsible for the preparation of the individual and consolidated interim financial information in accordance with CPC 21 (R1) and IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), as well as for the presentation of such information in accordance with the standards issued by the Brazilian Securities Commission (CVM), applicable to the preparation of Interim Financial Information (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review.

Scope of review

We conducted our review in accordance with Brazilian and international standards on review of interim financial information (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the standards on auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion on the interim financial information

Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual and consolidated interim financial information included in the ITR referred to above is not prepared, in all material respects, in accordance with CPC 21 (R1) and IAS 34 applicable to the preparation of Interim Financial Information (ITR) and presented in accordance with the standards issued by the Brazilian Securities Commission (CVM).

 

Emphasis of matter

Restatement of the interim financial information for the three-month period ended March 31, 2016

On November 14, 2016, we reissued the review report, without modification, on the Company’s individual and consolidated interim financial information for the three-month period ended March 31, 2016. As described in note 2.e), the interim financial information referred to above has been adjusted and is being restated to reflect the impacts arising from the restatement of the financial statements for the year ended December 31, 2015, relating to: (i) the accounting and fair value measurement adjustments upon the application of technical pronouncement CPC 15 (R1) - Business Combination and international standard IFRS 3 - Business Combination, issued by the IASB, concerning the business combination conducted by subsidiary Congonhas Minérios S.A. and (ii) the review of the recoverability analysis and adjustments to deferred income tax and social contribution balances.

Page 90

 

 


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information -  March 31, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

Other matters

Statements of value added

We have also reviewed the individual and consolidated interim statements of value added (“DVA”) for the three-month period ended March 31, 2016, prepared under Management’s responsibility, the presentation of which is required by the standards issued by the Brazilian Securities Commission (“CVM”) applicable to the preparation of Interim Financial Information (ITR), and is considered as supplemental information for International Financial Reporting Standards (“IFRSs”), which do not require the presentation of a DVA. These statements were subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they are not prepared, in all material respects, in relation to the interim financial information taken as a whole.

The accompanying interim financial information has been translated into English for the convenience of readers outside Brazil.

São Paulo, October 27, 2017

DELOITTE TOUCHE TOHMATSU

Gilberto Grandolpho

Auditores Independentes

Engagement Partner

 

 

 

 

 

Page 91

 

 


SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: December 1, 2017
 
COMPANHIA SIDERÚRGICA NACIONAL
By:
/S/ Benjamin Steinbruch

 
Benjamin Steinbruch
Chief Executive Officer

 

 
By:
/S/ David Moise Salama

 
David Moise Salama
Executive Officer

 
 

 

 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.