6-K 1 sidfs1q19_6k.htm FORM 6-K sidfs1q19_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of May, 2019
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

Quarterly Financial Information - March 31, 2019 – 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

 

01/01/2019 to 03/31/2019

7

01/01/2018 to 03/31/2018

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

 

01/01/2019 to 03/31/2019

15

01/01/2018 to 03/31/2018

16

Statement of Value Added

17

Comments on the Company’s Consolidated Performance

18

Notes to the quarterly financial information

31

Comments on the Performance of Business Projections

83

Reports and Statements

 

Unqualified Independent Auditors’ Review Report

87

Officers Statement on the Financial Statements

89

Officers Statement on Auditor’s Report

90


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

03/31/2019

Paid-in Capital

 

Common

1,387,524,047

Preferred

0

Total

1,387,524,047

Treasury Shares

 

Common

7,409,500

Preferred

0

Total

7,409,500

 

 

Page 1


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Parent Company Financial Statements / Balance Sheet - Assets

(R$ thousand)

Code

Description

Current Quarter

Previous Year

03/31/2019

12/31/2018

1

Total Assets

43,837,828

42,515,849

1.01

Current assets

9,060,067

8,668,688

1.01.01

Cash and cash equivalent

293,986

539,853

1.01.02

Financial investments

775,068

882,997

1.01.02.03

Financial investments at amortized cost

775,068

882,997

1.01.03

Trade receivables

2,235,789

1,965,817

1.01.04

Inventory

4,034,457

3,662,466

1.01.08

Other current assets

1,720,767

1,617,555

1.01.08.03

Others

1,720,767

1,617,555

1.02

Non-current assets

34,777,761

33,847,161

1.02.01

Long-term assets

4,101,910

4,002,570

1.02.01.10

Other non-current assets

4,101,910

4,002,570

1.02.02

Investments

21,010,134

20,232,005

1.02.03

Property, plant and equipment

9,618,041

9,562,973

1.02.03.01

Property, plant and equipment in operation

9,562,435

9.562.973

1.02.03.02

Right of use in progress

55,606

0

1.02.04

Intangible assets

47,676

49,613

 

Page 2


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Parent Company Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

03/31/2019

12/31/2018

2

Total liabilities

43,837,828

42,515,849

2.01

Current liabilities

11,096,854

11,191,230

2.01.01

Payroll and related taxes

139,767

135,255

2.01.02

Trade payables

2,536,172

2,655,091

2.01.03

Tax payables

50,558

116,336

2.01.04

Borrowings and financing

6,214,189

6,474,388

2.01.05

Other payables

2,092,329

1,745,304

2.01.05.02

Others

2,092,329

1,745,304

2.01.05.02.04

Dividends and interests on shareholder´s equity

900,541

900,541

2.01.05.02.05

Advances from clients

75,843

64,416

2.01.05.02.06

Trade payables – Drawee risk

300,947

65,766

2.01.05.02.07

Lease liabilities

20,453

0

2.01.05.02.08

Other obligations

794,545

714,581

2.01.06

Provisions

63,839

64,856

2.01.06.01

Provision for tax, social security, labor and civil risks

63,839

64,856

2.02

Non-current liabilities

23,895,628

22,621,884

2.02.01

Long term Borrowings and financing

18,850,065

17,687,208

2.02.02

Other payables

44,703

24,024

2.02.02.02

Others

44,703

24,024

2.02.02.02.03

Lease liabilities

35,271

0

2.02.02.02.04

Other obligations

9,432

24,024

2.02.03

Deferred Taxes

62,690

17,434

2.02.04

Provisions

4,938,170

4,893,218

2.02.04.01

Provision for tax, social security, labor and civil risks

469,665

538,077

2.02.04.02

Other provisions

4,468,505

4,355,141

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

186,726

191,884

2.02.04.02.04

Pension and healthcare plan

905,119

905,119

2.02.04.02.05

Provision for losses on investments

3,376,660

3,258,138

2.03

Shareholders’ equity

8,845,346

8,702,735

2.03.01

Share Capital

4,540,000

4,540,000

2.03.02

Capital reserves

32,720

32,720

2.03.04

Profit reserves

3,064,827

3,064,827

2.03.04.01

Legal reserve

189,122

189,122

2.03.04.02

Earnings reserves

2,933,969

2,933,969

2.03.04.09

Treasury shares

(58,264)

(58,264)

2.03.05

Accumulated profit/(losses)

(7,572)

0

2.03.08

Other comprehensive income

1,215,371

1,065,188

 

 

Page 3


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Parent Company Financial Statements / Statements of Income 

(R$ thousand)

 

 

 

 

 

Year to date

YTD previous year

Code

Description

01/01/2019 to 03/31/2019

01/01/2018 to 03/31/2018

3.01

Revenues from sale of goods and rendering of services

3,021,217

 3,028,977

3.02

Costs from sale of goods and rendering of services

(2,833,088)

(2,337,373)

3.03

Gross profit

188,129

 691,604

3.04

Operating expenses/income

308,308

 1,632,771

3.04.01

Selling expenses

(120,144)

(154,662)

3.04.02

General and administrative expenses

(56,117)

(73,543)

3.04.04

Other operating income

219,694

 1,938,914

3.04.05

Other operating expenses

(284,595)

(103,815)

3.04.06

Equity in results of affiliated companies

549,470

 25,877

3.05

Profit before financial income (expenses) and taxes

496,437

 2,324,375

3.06

Financial income (expenses)

(458,764)

(392,862)

3.06.01

Financial income

101,370

 30,326

3.06.02

Financial expenses

(560,134)

(423,188)

3.06.02.01

Net exchange differences over financial instruments

(72,099)

(1,996)

3.06.02.02

Financial expenses

(488,035)

(421,192)

3.07

Profit (loss) before taxes

37,673

 1,931,513

3.08

Income tax and social contribution

(45,245)

(459,650)

3.09

Profit (loss) from continued operations

(7,572)

 1,471,863

3.11

Profit (loss) for the year

(7,572)

 1,471,863

3.99

Earnings per share – (Reais / Share)

 

 

3.99.01

Basic earnings per share

 

 

3.99.01.01

Common shares

(0.00551)

1.08454

3.99.02

Diluted earnings per share

 

 

3.99.02.01

Common shares

(0.00551)

1.08454 

                                                                                                                                                                            

 

Page 4


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Parent Company Statements / Statement of Comprehensive Income (R$ thousand)

 

 

   

Year to date

YTD previous year

Code

Description

01/01/2019 to 03/31/2019

01/01/2018 to 03/31/2018

4.01

(Loss) profit for the year

(7,572)

 1,471,863

4.02

Other comprehensive income

150,183

(1,531,466)

4.02.01

Actuarial (loss) /gain over pension plan of affiliates, net of taxes

30

 30

4.02.02

Cumulative translation adjustments for the year

(21,804)

 37,958

4.02.03

Fair value through other comprehensive income

0

(1,559,680)

4.02.04

Gain (loss) on cash flow hedge accounting

(18,440)

(18,646)

4.02.05

Realization of cash flow hedge accounting reclassified to income statement

184,217

 13,732

4.02.06

Gain (Loss) on net investment hedge from investments in affiliates

6,180

(4,860)

4.03

Comprehensive income for the year

142,611

(59,603)

 

 

Page 5


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Parent Company Financial Statements / Statements of Cash Flows – Indirect Method (R$ thousand)

   

Year to date

YTD previous year

Code

Description

01/01/2019 to 03/31/2019

01/01/2018 to 03/31/2018

6.01

Net cash from operating activities

(948,165)

 4,361,055

6.01.01

Cash from operations

82,028

 582,035

6.01.01.01

Profit (loss) for the period

(7,572)

 1,471,863

6.01.01.02

Financial charges in borrowing and financing raised

349,039

 383,382

6.01.01.03

Financial charges in borrowing and financing granted

(12,414)

(9,680)

6.01.01.04

Depreciation, depletion and amortization

158,007

 142,547

6.01.01.05

Equity in results of affiliated companies

(549,470)

(25,877)

6.01.01.06

Deferred tax

45,256

 459,650

6.01.01.07

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

(69,429)

 3,946

6.01.01.08

Exchange differences, net

261,128

 30,811

6.01.01.09

Write-off and net reversal losses 

13,542

 16

6.01.01.10

Provision for environmental liabilities and decommissioning of assets

(5,158)

(6,389)

6.01.01.11

Shares classified as fair value through profit or loss

(127,653)

(1,936,389)

6.01.01.12

Charges on lease liabilities

965

0

6.01.01.13

Provision (Reversal) for consumption and services

19,504

62,285  

6.01.01.14

Eletrobrás monetary correction

1,715

0

6.01.01.15

Other provisions

7,998

5,870

6.01.02

Changes in assets and liabilities

(1,030,193)

 3,779,020

6.01.02.01

Trade receivables - third parties

16,862

 3,037

6.01.02.02

Trade receivables - related parties

(275,407)

(70,816)

6.01.02.03

Inventories

(371,991)

(185,409)

6.01.02.04

Receivables - related parties/Dividends

(635)

 4,141,385

6.01.02.05

Tax assets

(54,342)

(53,572)

6.01.02.06

Judicial deposits

(11,405)

(12,502)

6.01.02.09

Trade payables

(118,919)

 374,701

6.01.02.10

Trade payables – Drawee risk

235,181

36.831

6.01.02.11

Payroll and related taxes

4,512

(11,908)

6.01.02.12

Taxes in installments – REFIS

(65,858)

 24,933

6.01.02.13

Payables to related parties

(6,136)

(11,489)

6.01.02.15

Interest paid

(368,593)

(462,122)

6.01.02.16

Interest received

0

 1,522

6.01.02.19

Others

(13,462)

4,429

6.02

Net cash used in investing activities

(104,805)

(86,620)

6.02.01

Investments/Advance for future capital increase

(4,847)

(10,033)

6.02.02

Purchase of property, plant and equipment

(158,189)

(77,246)

6.02.05

Intercompany loans granted

(49,698)

(36,362)

6.02.06

Intercompany loans received 

0

 8,429

6.02.08

Financial Investments, net of redemption

107,929

(10,785)

6.02.09

Cash received from the sale of Usiminas shares

0

 39,377

6.03

Net cash used in financing activities

807,103

(3,746,350)

6.03.01

Borrowings and financing

2,246,890

0

6.03.02

Borrowings and financing – related parties

1,581,639

0

6.03.03

Transaction Costs

(28,810)

(24,025)

6.03.04

Amortization of borrowings and financing

(2,763,750)

(440,899)

6.03.05

Amortization of borrowings and financing - related parties

(222,553)

(3,281,426)

6.03.02

Amortization of leases

(6,313)

 0  

6.05

Increase (decrease) in cash and cash equivalents

(245,867)

 528,085

6.05.01

Cash and equivalents at the beginning of the year

539,853

 393,504

6.05.02

Cash and equivalents at the end of the year

293,986

 921,589

 

 

Page 6


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Parent Company Financial Statements / Statement of Changes in Equity - 01/01/2019 to 03/31/2019

(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

32,720

3,064,827

0

1,065,188

8,702,735

5.03

Adjusted opening balances

4,540,000

32,720

3,064,827

0

1,065,188

8,702,735

5.05

Total comprehensive income

0

0

0

(7,572)

150,183

142,611

5.05.01

Profit (loss) for the period

0

0

0

(7,572)

0

(7,572)

5.05.02

Other comprehensive income

0

0

0

0

150,183

150,183

5.05.02.04

Translation adjustments for the year

0

0

0

0

(21,804)

(21,804)

5.05.02.06

Actuarial gains/(Losses) on pension plan, net of taxes

0

0

0

0

30

30

5.05.02.07

(Loss) / gain on cash flow hedge accounting, net of taxes

0

0

0

0

165,777

165,777

5.05.02.08

(Loss) / gain on foreign investments

0

0

0

0

6,180

6,180

5.07

Closing balance

4,540,000

32,720

3,064,827

(7,572)

1,215,371

8,845,346

 

 

Page 7


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Parent Company Financial Statements / Statement of Changes in Equity - 01/01/2018 to 03/31/2018

(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

(1,291,689)

3,779,032

7,027,373

5.03

Adjusted opening balances

4,540,000

30

0

(1,291,689)

3,779,032

7,027,373

5.05

Total comprehensive income

0

0

0

1,471,863

(1,531,466)

(59,603)

5.05.01

Profit (loss) for the period

0

0

0

1,471,863

0

1,471,863

5.05.02

Other comprehensive income

0

0

0

0

(1,531,466)

(1,531,466)

5.05.02.04

Translation adjustments for the year

0

0

0

0

37,958

37,958

5.05.02.06

Actuarial gains/(Losses) on pension plan, net of taxes

0

0

0

0

30

30

5.05.02.07

Available-for-sale assets, net of taxes

0

0

0

0

(1,559,680)

(1,559,680)

5.05.02.08

(Loss) / gain on cash flow hedge accounting, net of taxes

0

0

0

0

(4,914)

(4,914)

5.05.02.09

(Loss) / gain on foreign investments

0

0

0

0

(4,860)

(4,860)

5.07

Closing balance

4,540,000

30

0

180,174

2,247,566

6,967,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 8


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Parent Company Financial Statements / Statement of Value Added

(R$ thousand)

   

Year to date

Previous year

Code

Description

01/01/2019 to 03/31/2019

01/01/2018 to 03/31/2018

7.01

Revenues

3.901.138

 5,679,845

7.01.01

Sales of products and rendering of services

3.751.792

 3,750,436

7.01.02

Other revenues

127.754

 1,936,419

7.01.04

Allowance for (reversal of) doubtful accounts

21.592

(7,010)

7.02

Raw materials acquired from third parties

(3,373,861)

(2,716,816)

7.02.01

Cost of sales and services

(3,060,346)

(2,433,300)

7.02.02

Materials, electric power, outsourcing and other

(304,580)

(285,278)

7.02.03

Impairment/recovery of assets

(8,935)

 1,762

7.03

Gross value added

527.277

 2,963,029

7.04

Retentions

(158,007)

(142,547)

7.04.01

Depreciation, amortization and depletion

(158,007)

(142,547)

7.05

Wealth created

369,270

 2,820,482

7.06

Value added received

657,660

 84,720

7.06.01

Equity in results of affiliated companies

549,470

 25,877

7.06.02

Financial income

101,370

 30,326

7.06.03

Others

6,820

 28,517

7.06.03.01

Others and exchange gains

6,820

 28,517

7.07

Wealth for distribution

1,026,930

 2,905,202

7.08

Wealth distributed

1,026,930

 2,905,202

7.08.01

Personnel

347,839

 298,847

7.08.01.01

Salaries and wages

241,697

 220,044

7.08.01.02

Benefits

70,631

 62,275

7.08.01.03

Severance payment (FGTS)

35,511

 16,528

7.08.02

Taxes, fees and contributions

119,424

 680,901

7.08.02.01

Federal

60,064

 604,936

7.08.02.02

State

59,360

 75,962

7.08.02.03

Municipal

0

 3

7.08.03

Remuneration on third-party capital

567,239

 453,591

7.08.03.01

Interest

488,035

 421,192

7.08.03.02

Leases

1,030

 2,212

7.08.03.03

Others

78,174

 30,187

7.08.03.03.01

Others and exchange losses

78,174

 30,187

7.08.04

Remuneration on Shareholders' capital

(7,572)

 1,471,863

7.08.04.03

Retained earnings (accumulated losses)

(7,572)

 1,471,863

 

 

Page 9


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Consolidated Financial Statements / Balance Sheet - Assets

(R$ thousand)

     

Code

Description

Current Quarter

Previous Year

03/31/2019

12/31/2018

1

Total Assets

49,952,506

47,327,524

1.01

Current assets

13,825,742

12,014,483

1.01.01

Cash and cash equivalent

2,702,077

2,248,004

1.01.02

Financial investments

778,608

895,713

1.01.02.03

Financial investments measured at amortized cost

778,608

895,713

1.01.03

Trade receivables

2,835,396

2,078,182

1.01.04

Inventory

5,665,830

5,039,560

1.01.08

Other current assets

1,843,831

1,753,024

1.01.08.03

Others

1,843,831

1,753,024

1.02

Non-current assets

36,126,764

35,313,041

1.02.01

Long-term assets

4,419,990

4,382,389

1.02.01.03

Financial investments measured at amortized cost

7,829

7,772

1.02.01.07

Deferred tax assets

69,465

89,394

1.02.01.10

Other non-current assets

4,342,696

4,285,223

1.02.02

Investments

5,791,267

5,630,613

1.02.03

Property, plant and equipment

18,682,759

18,046,864

1.02.03.01

Property, plant and equipment in operation

18,052,983

18.046.864

1.02.03.02

Right of use in progress

629,776

0

1.02.04

Intangible assets

7,232,748

7,253,175

       

 

 

Page 10


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Consolidated Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

03/31/2019

12/31/2018

2

Total liabilities

49,952,506

  47,327,524

2.01

Current liabilities

12,077,635

  11,438,552

2.01.01

Payroll and related taxes

261,717

       248,185

2.01.02

Trade payables

3,228,213

    3,408,056

2.01.03

Tax payables

535,681

       251,746

2.01.04

Borrowings and financing

5,415,138

    5,653,439

2.01.05

Other payables

2,530,746

    1,770,623

2.01.05.02

Others

2,530,746

1,770,623

2.01.05.02.04

Dividends and interests on shareholder´s equity

932,005

932,005

2.01.05.02.05

Advances from clients

563,002

137,418

2.01.05.02.06

Trade payables – Drawee risk

300,947

65,766

2.01.05.02.07

Lease liabilities

45,742

0

2.01.05.02.08

Other provisions

689,050

635,434

2.01.06

Provisions

106,140

       106,503

2.01.06.01

Provision for tax, social security, labor and civil risks

106,140

       106,503

2.02

Non-current liabilities

27,624,483

  25,875,532

2.02.01

Long term Borrowings and financing

22,887,556

  23,173,635

2.02.02

Other payables

2,259,172

227,328

2.02.02.02

Others

2,259,172

227,328

2.02.02.02.03

Advances from clients

1,469,166

0

2.02.02.02.04

Lease liabilities

587,496

0

2.02.02.02.05

Other payables

202,510

       227,328

2.02.03

Deferred tax liabilities

667,907

       601,731

2.02.04

Provisions

1,809,848

    1,872,838

2.02.04.01

Provision for tax, social security, labor and civil risks

615,371

      685,953

2.02.04.02

Other provisions

1,194,477

    1,186,885

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

289,358

281,766

2.02.04.02.04

Pension and healthcare plan

905,119

905,119

2.03

Consolidated Shareholders’ equity

10,250,388

10,013,440

2.03.01

Share Capital

4,540,000

4,540,000

2.03.02

Capital reserves

32,720

32,720

2.03.04

Profit reserves

3,064,827

3,064,827

2.03.04.01

Legal reserve

189,122

189,122

2.03.04.02

Earnings reserves

2,933,969

2,933,969

2.03.04.09

Treasury shares

(58,264)

(58,264)

2.03.05

Accumulated profit/(losses)

(7,572)

0

2.03.08

Other comprehensive income

1,215,371

1,065,188

2.03.09

Profit attributable to the non-controlling interests

1,405,042

1,310,705

       

 

 

Page 11


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Consolidated Financial Statements / Statements of Income 

(R$ thousand)

   

Year to date

YTD previous year

Code

Description

01/01/2019 to 03/31/2019

01/01/2018 to 03/31/2018

3.01

Revenues from sale of goods and rendering of services

6,005,466

 5,065,950

3.02

Costs from sale of goods and rendering of services

(4,021,495)

(3,684,743)

3.03

Gross profit

1,983,971

 1,381,207

3.04

Operating expenses/income

(803,252)

 1,257,703

3.04.01

Selling expenses

(573,484)

(456,503)

3.04.02

General and administrative expenses

(120,181)

(107,573)

3.04.04

Other operating income

228,952

 1,945,587

3.04.05

Other operating expenses

(364,372)

(148,659)

3.04.06

Equity in results of affiliated companies

25,833

 24,851

3.05

Profit before financial income (expenses) and taxes

1,180,719

 2,638,910

3.06

Financial income (expenses)

(635,099)

(593,704)

3.06.01

Financial income

111,314

 42,896

3.06.02

Financial expenses

(746,413)

(636,600)

3.06.02.01

Net exchange differences over financial instruments

(113,564)

(113,344)

3.06.02.02

Financial expenses

(632,849)

(523,256)

3.07

Profit (loss) before taxes

545,620

 2,045,206

3.08

Income tax and social contribution

(458,857)

(558,711)

3.09

Profit (loss) from continued operations

86,763

 1,486,495

3.11

Consolidated Profit (loss) for the year

86,763

 1,486,495

3.11.01

Profit attributable to the controlling interests

(7,572)

 1,471,863

3.11.02

Profit attributable to the non-controlling interests

94,335

 14,632

3.99.01

Basic earnings per share

 

 

3.99.01.01

Common shares

(0.00551)

1.08454

3.99.02

Diluted earnings per share

 

 

3.99.02.01

Common shares

(0.00551)

1.08454

 

Page 12


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

Consolidated Financial Statements / Statement of Comprehensive Income

(R$ thousand)

   

Year to date

YTD previous year

Code

Description

01/01/2019 to 03/31/2019

01/01/2018 to 03/31/2018

4.01

Consolidated profit (loss) for the year

86,763

 1,486,495

4.02

Other comprehensive income

150,183

(1,531,466)

4.02.01

Actuarial gains over pension plan of affiliates, net of taxes

30

 30

4.02.02

Cumulative translation adjustments for the year

(21,804)

 37,958

4.02.03

Fair value through other comprehensive income

0

(1,559,680)

4.02.04

Gain (loss) on cash flow hedge accounting

(18,440)

(18,646)

4.02.05

Realization of cash flow hedge accounting reclassified to income statement

184,217

 13,732

4.02.06

Gain (Loss) on hedge of net investment in foreign operations.

6,180

(4,860)

4.03

Consolidated comprehensive income for the year

236,946

(44,971)

4.03.01

Attributed to controlling Shareholders

142,611

(59,603)

4.03.02

Attributed to non-controlling Shareholders

94,335

 14,632

 

 

Page 13


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Consolidated Financial Statements / Statements of Cash Flows – Indirect Method

(R$ thousand)

       
   

Year to date

YTD previous year

Code

Description

01/01/2019 to 03/31/2019

01/01/2018 to 03/31/2018

6.01

Net cash from operating activities

1,185,970

 459,217

6.01.01

Cash from operations

1,018,203

 863,868

6.01.01.01

Profit (loss) attributable to the controlling interests

(7,572)

 1,471,863

6.01.01.02

Profit (loss) attributable to the non-controlling interests

94,335

 14,632

6.01.01.03

Financial charges in borrowing and financing raised

465,928

 462,685

6.01.01.04

Financial charges in borrowing and financing granted

(13,946)

(11,175)

6.01.01.05

Depreciation, depletion and amortization

328,070

 315,872

6.01.01.06

Equity in in results of affiliated companies

(25,833)

(24,851)

6.01.01.07

Deferred tax

89,039

 438,797

6.01.01.08

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

(69,853)

 1,046

6.01.01.09

Monetary variations and Exchange differences, net

241,297

 51,488

6.01.01.11

Shares classified as fair value through profit or loss

(127,653)

(1,936,389)

6.01.01.12

Write-off and net reversal losses 

13,712

 1,780

6.01.01.13

Provision (Reversal) for consumption and services

8,853

41,533

6.01.01.14

Provision for environmental liabilities and decommissioning of assets

7,592

(3,270)

6.01.01.15

Charges on lease liabilities

4,957

0

6.01.01.16

Eletrobrás monetary correction

(1,715)

0

6.01.01.17

Others

10,992

 39,857

6.01.02

Changes in assets and liabilities

167,767

(404,651)

6.01.02.01

Trade receivables - third parties

(713,057)

 112,946

6.01.02.02

Trade receivables - related parties

(92,283)

(24,304)

6.01.02.03

Inventories

(653,465)

(420,862)

6.01.02.04

Receivables - related parties

447

(10,408)

6.01.02.05

Tax assets

(41,211)

(1,156)

6.01.02.06

Judicial deposits

(11,569)

(12,443)

6.01.02.08

Trade payables

(170,461)

 510,034

6.01.02.09

Trade payables – Drawee risk

235,181

36,831

6.01.02.10

Payroll and related taxes

14,014

(19,827)

6.01.02.11

Taxes in installments – REFIS

282,973

 1,673

6.01.02.12

Payables to related parties

(30,173)

 2.553

6.01.02.13

Adiantamento de clientes minério de ferro

1,935,831

0

6.01.02.14

Interest paid

(590,621)

(617,864)

6.01.02.16

Others

2,161

38,176

6.02

Net cash used in investing activities

(220,750)

(213,570)

6.02.02

Purchase of property, plant and equipment

(313,530)

(223,270)

6.02.03

Acquisition of intangible assets

(49)

0

6.02.04

Receivable/(payable) from derivative financial instruments

372

 0  

6.02.07

Intercompany loans granted

(40,643)

(36,362)

6.02.08

Intercompany loans received 

16,796

 -  

6.02.09

Financial Investments, net of redemption

117,048

 6,685

6.02.10

Cash received from the sale of Usiminas shares

0

 39,377

6.03

Net cash used in financing activities

(514,817)

(1,423,065)

6.03.01

Borrowings and financing raised

2,465,845

 1,320,776

6.03.02

Transaction cost

(28,810)

(51,156)

6.03.03

Amortization of borrowings and financing

(2,939,145)

 (2,190,683)

6.03.04

Dividends paid

0

(502,002)   

6.03.05

Amortization of lease

(12,707)

0

6.04

Exchange rate on translating cash and cash equivalents

3,670

0

6.05

Increase (decrease) in cash and cash equivalents

454,073

(1,177,418) 

6.05.01

Cash and equivalents at the beginning of the year

2,248,004

3,411,572 

6.05.02

Cash and equivalents at the end of the year

2,702,077

2,234,154,

       

 

Page 14


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Consolidated Financial Statements / Statements of Changes in Equity - 01/01/2019 to 03/31/2019

(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

32,720

3,064,827

0

1,065,188

8,702,735

1,310,705

10,013,440

5.03

Adjusted opening balances

4,540,000

32,720

3,064,827

0

1,065,188

8,702,735

1,310,705

10,013,440

5.05

Total comprehensive income

0

0

0

(7,572)

150,183

142,611

94,335

236,946

5.05.01

Profit (loss) for the year

0

0

0

(7,572)

0

(7,572)

94,335

86,763

5.05.02

Other comprehensive income

0

0

0

0

150,183

150,183

0

150,183

5.05.02.04

Translation adjustments for the year

0

0

0

0

(21,804)

(21,804)

0

(21,804)

5.05.02.06

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

0

0

0

0

30

30

0

30

5.05.02.07

(Loss) / gain on cash flow hedge accounting, net of taxes

0

0

0

0

165,777

165,777

0

165,777

5.05.02.08

(Loss) / gain on hedge of net investment in foreign operations

0

0

0

0

6,180

6,180

0

6,180

5.06

Internal changes in shareholders’ equity

0

0

0

0

0

0

2

2

5.06.04

Non-controlling interests in affiliates

0

0

0

0

0

150,183

2

2

5.07

Closing balance

4,540,000

32,720

3,064,827

(7,572)

1,215,371

8,845,346

1,405,042

10,250,388

                   

 

 

Page 15


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Consolidated Financial Statements / Statements of Changes in Equity - 01/01/2018 to 03/31/2018

(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

(1,291,689)

 3,779,032

 7,027,373

 1,260,856

 8,288,229

5.03

Adjusted opening balances

4,540,000

 30

0

(1,291,689)

 3,779,032

 7,027,373

 1,260,856

 8,288,229

5.05

Total comprehensive income

0

0

0

 1,471,863

(1,531,466)

(59,603)

 14,632

(44,971)

5.05.01

Profit (loss) for the year

0

0

0

 1,471,863

 -  

 1,471,863

 14,632

 1,486,495

5.05.02

Other comprehensive income

0

0

0

0

(1,531,466)

(1,531,466)

0

(1,531,466)

5.05.02.04

Translation adjustments for the year

0

0

0

0

 37,958

 37,958

0

 37,958

5.05.02.06

Actuarial gains on pension plan, net of taxes

0

0

0

0

 30

 30

0

 30

5.05.02.07

Available-for-sale assets, net of taxes

0

0

0

0

(1,559,680)

(1,559,680)

0

(1,559,680)

5.05.02.08

(Loss) / gain on cash flow hedge accounting, net of taxes

0

0

0

0

(4,914)

(4,914)

0

(4,914)

5.05.02.09

(Loss) / gain on hedge of net investment in foreign operations

0

0

0

0

(4,860)

(4,860)

0

(4,860)

5.06

Internal changes in shareholders’ equity

0

0

0

0

0

0

(19,638)

(19,638)

5.06.04

Non-controlling interests in affiliates

0

0

0

0

0

0

(19,638)

(19,638)

5.07

Closing balance

4,540,000

 30

0  

 180,174

 2,247,566

 6,967,770

 1,255,850

 8,223,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 16


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Consolidated Financial Statements / Statements of Value Added

(R$ thousand)

   

Year to date

Previous year

Code

Description

01/01/2019 to 03/31/2019

01/01/2018 to

03/31/2018

7.01

Revenues

6,948,101

 7,781,869

7.01.01

Sales of products and rendering of services

6,795,881

 5,850,130

7.01.02

Other revenues

131,521

 1,940,033

7.01.04

Allowance for (reversal of) doubtful debts

20,699

(8,294)

7.02

Raw materials acquired from third parties

(4,677,204)

(3,950,032)

7.02.01

Cost of sales and services

(3,742,381)

(3,238,366)

7.02.02

Materials, electric power, outsourcing and other

(893,674)

(705,475)

7.02.03

Impairment/recovery of assets

(41,149)

(6,191)

7.03

Gross value added

2,270,897

 3,831,837

7.04

Retentions

(328,070)

(315,872)

7.04.01

Depreciation, amortization and depletion

(328,070)

(315,872)

7.05

Wealth created

1,942,827

 3,515,965

7.06

Value added received

95,823

 11,346

7.06.01

Equity in results of affiliated companies

25,833

 24,851

7.06.02

Financial income

111,314

 42,896

7.06.03

Others

(41,324)

(56,401)

7.06.03.01

Others and exchange gains

(41,324)

(56,401)

7.07

Wealth for distribution

2,038,650

 3,527,311

7.08

Wealth distributed

2,038,650

 3,527,311

7.08.01

Personnel

610,988

 557,720

7.08.01.01

Salaries and wages

457,968

 436,222

7.08.01.02

Benefits

108,793

 100,501

7.08.01.03

Severance payment (FGTS)

44,227

 20,997

7.08.02

Taxes, fees and contributions

631,219

 896,795

7.08.02.01

Federal

551,594

 796,634

7.08.02.02

State

74,681

 94,051

7.08.02.03

Municipal

4,944

 6,110

7.08.03

Remuneration on third-party capital

709,680

 586,301

7.08.03.01

Interest

632,849

 523,256

7.08.03.02

Leases

5,342

 6,425

7.08.03.03

Others

71,489

 56,620

7.08.03.03.01

Others and exchange losses

71,489

 56,620

7.08.04

Remuneration on Shareholders' capital

86,763

 1,486,495

7.08.04.03

Retained earnings (accumulated losses)

(7,572)

 1,471,863

7.08.04.04

Non-controlling interests in retained earnings

94,335

 14,632

 

Page 17


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Comments on the Company’s Consolidated Performance

 

1Q19 Earnings Release

 

Companhia Siderúrgica Nacional (CSN) (BM&FBOVESPA: CSNA3) (NYSE: SID) announces today its consolidated results for the first quarter of 2019 (1Q19), 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 consolidated results for the first quarter of 2019 (1Q19) and comparisons refer to the fourth quarter of 2018 (4Q18) and the first quarter of 2018 (1Q18), unless otherwise stated. The real/U.S. dollar exchange rate was R$3.8967 on 03/30/2019 and R$3.8748 on 12/31/2018.

 

 

Operating and Financial Highlights

 

·        Adjusted EBITDA totaled R$1,724MM, up 39% over 1Q18 and 11% over 4Q18. The EBITDA margin increased 4.2p.p., to 27.7%, fueled by the strong mining performance.

·        Mining EBITDA reached R$1,259MM, 51% more than in 4Q18, with an increase of around 68% in EBITDA/ton in the segment, thanks to better realized prices.

·        4% growth in the volume of steel sales in the domestic market in relation to 1Q18, with maintenance of the level of coated products.

·        The leverage ratio fell 0.48x, from 4.55x in 4Q18 to 4.07x, thanks to higher EBITDA and lower debt.

 

Highlights

1Q18

4Q18

1Q19

 

Change

 

1Q19

x

1Q18

1Q19

x

4Q18

                     

Steel sales (thousand t)

1,277

1,181

1,175

 

(8%)

(0%)

   - Domestic market

782

835

811

 

4%

(3%)

   - Subsidiaries abroad

436

299

340

 

(22%)

14%

   - Exports

60

46

24

 

(60%)

(48%)

                     

Iron ore sales (thousand t)

7,474

9,889

8,859

 

19%

(10%)

   - Domestic market

1,309

1,366

1,169

 

(11%)

(14%)

   - Exports

6,165

8,523

7,690

 

25%

(10%)

                     

Consolidated results (R$ million)

                   

Net revenue

5,066

6,051

6,005

 

19%

(1%)

Gross profit

1,381

2,052

1,984

 

44%

(3%)

Adjusted EBITDA¹

1,242

1,560

1,724

 

39%

11%

                     

Adjusted net debt²

26,508

26,616

25,772

 

(3%)

(3%)

Adjusted cash and cash equivalents²

3,070

3,274

3,601

 

17%

10%

Net debt/adjusted EBITDA

5.82x

4.55x

4.07x

 

-1.75x

-0.48x

¹Adjusted EBITDA is calculated based on net profit/loss, plus depreciation and amortization, income tax, net financial result, share of profit (loss) of investees and other operating income (expenses), and includes the proportionate share of EBITDA of the jointly-owned subsidiaries MRS Logística and CBSI. It includes the Company’s stakes of 100% in CSN Mineração, 37.27% in MRS and 50% in CBSI.

²Adjusted net debt and the adjusted cash position include the stakes of 100% in CSN Mineração, 37.27% in MRS and 50% in CBS excluding Forfaiting and drawee risk operations.

 

 

 

CSN’s Consolidated Results

 

Page 18


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

·        Net revenue totaled R$6,005 million in 1Q19, up 19% over 1Q18 and down 1% from 4Q18. It remained in line with 4Q18, thanks to the improvement in the performance of the mining operations and steel seasonality.

 

·        In 1Q19, the cost of goods sold totaled R$4,021 million, 9% more than in 1Q18 and 0.5% higher than in 4Q18. Compared to 4Q18, we saw an increase in slab costs in the Steel segment, due the end of blast furnace number 3 campaign, while mining showed a decrease in the COGS due to the lower sales volume. 

 

·        Gross profit stood at R$1,984 million in 1Q19, 3% less than in 4Q18. The gross margin fell 0.9p.p. from 4Q18, to 33% in 1Q19, due to an increase in steel costs, partially offset by the mining performance.

 

·        General and administrative expenses totaled R$120 million, with a dilution from 2.1% (1Q18) to 2.0% (1Q19) of net revenue. Selling expenses amounted to R$573 million, or 9.5% of net revenue, 0.5p.p. more than in 1Q18 (9.0% of net revenue), due to the greater proportion of the transoceanic freight of iron ore in the CIF modality.

 

·        Net other income (expenses) was an expense of R$135 million in 1Q19, mainly driven by the recognition of the hedge accounting result and other expenses, partially offset by the appreciation of Usiminas shares.

 

·        The net financial result was an expense of R$635 million in 1Q19. Financial expenses (ex-exchange variation) edged up to R$633 million, as a result of the non-recurring increase in other financial expenses related to new issue, partially offset by a decline in the cost of debt.

 

Financial Result (R$ million)

1Q18

4Q18

1Q19

Financial result – IFRS

(594)

510

(635)

 Financial revenue

43

884

111

 Financial expenses

(637)

(374)

(746)

   Financial expenses (ex-exchange rate variation)

(523)

(589)

(633)

   Result with exchange rate variation

(113)

215

(114)

      Monetary and exchange rate variation

(138)

535

(126)

      Hedge accounting

24

(319)

12

      Derivative result

1

(1)

 -  

¹ The financial result includes the stakes of 100% in CSN Mineração, 37.27% in MRS and 50% in CBSI as of December 2015.

 

·        CSN’s share of profit of investees was a positive R$26 million in 1Q19, versus a positive R$25 million in 1Q18, remaining flat as a result of stable results at MRS.

 

Share of Profit (Loss) of Investees (R$ million)

1Q18

4Q18

1Q19

Change

1Q19

x

1Q18

1Q19

x

4Q18

MRS Logística

  33

  54

  43

30%

(20%)

CBSI

1

  1

  1

-

-

TLSA

(3)

(4)

  (6)

100%

50%

Arvedi Metalfer BR

0

(1)

-

-

-

Eliminations

(6)

  (10)

  (12)

100%

20%

Share of profit of investees

  25

  40

  26

4%

(35%)

 

 

·         CSN recorded a net profit of R$87 million in 1Q19, versus a net profit of R$1,772 million in 4Q18.

 

 

Adjusted EBITDA (R$ million)

1Q18

4Q18

1Q19

Change

1Q19

x

1Q18

1Q19

x

4Q18

Net profit (loss) for the period

1,486

1,772

87

(94%)

(95%)

(-) Depreciation

305

285

306

0%

7%

(+)  Income tax and social contribution

559

89

459

(18%)

416%

(-) Net financial result

594

(510)

635

7%

-

EBITDA (CVM Instruction 527)

2,944

1,636

1,487

(49%)

(9%)

(+) Other operating income (expenses)

(1,797)

(188)

135

-

-

(+) Share of profit (loss) of investees

(25)

(40)

(26)

4%

(35%)

(-) Proportionate EBITDA of jointly-owned subsidiaries

119

153

127

7%

(17%)

Adjusted EBITDA

1,242

1,560

1,724

39%

11%

¹The Company discloses adjusted EBITDA excluding interests in investments and other operating income (expenses) in the belief that these items should not be considered when calculating recurring operating cash flow.

 

Page 19


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

·        Adjusted EBITDA amounted to R$1,724 million in 1Q19, versus R$1,242 million in 1Q18, due to an increase in the share of mining, while the adjusted EBITDA margin was 27.7%, 4.2p.p. higher year on year.

 

Adjusted EBITDA (R$ MM) and Adjusted EBITDA Margin (%)

 

 

 

¹The adjusted EBITDA margin is calculated as the ratio between adjusted EBITDA and adjusted net revenue, considering the stakes of 100% in CSN Mineração, 37.27% in MRS and 50% in CBSI as of December 2015.

 

 

 

Free Cash Flow

 

Operating cash flow, as measured by free cash flow, was negative by R$493 million, influenced by the temporary increase in working capital in the steel and mining sectors, to be reversed in the coming quarters.

 

Free Cash Flow R$MM

1Q19 Free Cash Flow R$MM

 

 

Page 20


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

¹Our working capital includes changes in net current capital, excluding the impacts of the exchange rate variation and an advance from our customer Glencore.

 

Debt

 

On 03/30/2019, consolidated net debt totaled R$25,772 million, while the net debt/EBITDA ratio, calculated based on LTM adjusted EBITDA, stood at 4.09x, 1.73x less than in 1Q18.

 

Debt (R$MM) and Net Debt/Adjusted EBITDA(x)

 

 

Foreign Exchange Exposure

 

The net FX exposure + perpetual bond of our consolidated balance sheet on 3/30/2019 was US$726 million, as shown in the table below. It should be noted that the net foreign exchange exposure includes a liability of US$1.0 billion in line item “Loans and Financing” related to the perpetual bond, which, due to its nature, will not require disbursement to settle the principal amount in the foreseeable future.

 

The hedge accounting adopted by CSN correlates projected export inflows in dollars with part of the scheduled debt payments in the same currency. Therefore, the exchange variation of the dollar-denominated debt is temporarily booked under shareholders’ equity, being recorded in the income statement when dollar revenues from exports are received.

 

 

Foreign Exchange Exposure

03/31/2018

12/31/2018

03/30/2019

(in thousands of U.S. dollars)

IFRS

IFRS

IFRS

Cash

  244

377

  99

Accounts receivable

  322

358

486

Other

  4

9

7

Total assets

  571

743

593

Loans and financing

(4,236)

(4,117)

(4,053)

Trade payables

  (175)

(175)

(125)

Other payables

  (5)

(4)

(3)

Total liabilities

(4,417)

(4,295)

(4,181)

 

 

 

 

Natural foreign exchange exposure (assets - liabilities)

(3,846)

(3,552)

(3,589)

Derivatives, net

-

 

 

Cash flow hedge accounting

1,307

2,076

1,862

Net foreign exchange exposure

(2,539)

(1,476)

  (1,726)

Perpetual bond

1,000

1,000

1,000

Net foreign exchange exposure excluding perpetual bond

(1,539)

(476)

(726)

 

 

Page 21


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Investments

 

Investments totaled R$313 million in 1Q19, moving up 40% over 1Q18, due to investments related to scheduled stoppage of blast furnace number 3 in the steel segment and the tailings filtering plants in the mining segment, which will enable efficiency gains in steel production and 100% processing of the production without the need to use dams in the end of 2019.

 

Investments (R$ million)

1Q18

4Q18

1Q19

2017

2018

Steel

65

271

160

481

637

Mining

116

174

118

378

505

Cement

23

30

14

118

79

Logistics

18

26

17

76

84

Other

2

5

4

12

12

 Total investments - IFRS

           223

           507

           313

        1,065

        1,319

 

Working capital

 

To calculate working capital, CSN adjusts its assets and liabilities as shown below:

                                                                                                                                                                                   

·        Accounts receivable: excludes dividends receivable, advances to employees and other receivables;

·        Inventories: includes estimated losses and excludes spare parts, which are not part of the cash conversion cycle, and will later be booked under property, plant and equipment;

·        Prepaid taxes: composed only of the portion of income tax and social contribution included in recoverable taxes;

·        Taxes payable: composed of taxes payable under current liabilities plus taxes in installments;

·        Advances from customers: sub-account of other liabilities recorded under current liabilities; and

·        Suppliers: Includes Drawee Risk

 

 

Accordingly, working capital invested in the business totaled R$3,344 million in 1Q19, an increase of R$967MM in relation to 4Q18, due to temporary increases in inventories and accounts receivable. Specifically, Blast Furnace #3 shutdown increased the slab inventory in anticipation of the period of lower production, while the growth in accounts receivable was due to iron ore sales concentrated at the end of the period, aiming to obtain better realized prices.

 

Working Capital (R$ million)

1Q18

4Q18

1Q19

 

Change

 

1Q19

x

1Q18

1Q19

x

4Q18

Assets

6,252

6,480

7,797

 

  1,544

  1,317

Accounts receivable

2,146

2,078

2,835

 

689

757

Inventories

4,064

4,393

4,952

 

888

559

Prepaid taxes

42

9

9

 

  (33)

  (0)

Liabilities

3,869

4,103

4,452

 

584

349

Trade payables

3,253

3,445

3,529

 

276

  84

Payroll and related taxes

233

248

262

 

  29

  14

Taxes payable

288

272

555

 

268

283

Advances from customers

95

137

106

 

  11

  (31)

Working capital

2,383

2,377

3,344

 

961

967

 

 

 

 

 

 

 

 

 

 

 

Average Term (days)

1Q18

4Q18

1Q19

 

Change

 

1Q19

x

1Q18

1Q19

x

4Q18

Amounts received

33

27

37

 

  4

  10

Amounts paid

79

78

79

 

-

  1

Inventories

99

99

111

 

  12

  12

Financial cycle

53

48

69

 

  16

  21

 

Page 22


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Results by Segment

 

The Company maintains integrated operations in five business segments: Steel, Mining, Logistics, Energy and Cement.  The main assets and/or companies comprising each segment are presented below:

 

 

 

Net Revenue by Segment – 1Q19 (R$ million)

 
 

 

Page 23


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Adjusted EBITDA by Segment – 1Q19 (R$ million)

 

1Q19 Result

Steel

Mining

Port logistics

Railway logistics

Energy

Cement

Corporate

expenses/

elimination

Consolidated

(R$ million)

               

Net revenue

3,605

2,079

52

335

70

120

(255)

6,005

Domestic market

2,567

245

52

335

70

120

(629)

2,760

Foreign market

1,038

1,834

-

-

-

-

374

3,245

COGS

(3,222)

(870)

(47)

(261)

(61)

(138)

577

(4,021)

Gross profit

383

1,209

5

74

9

(18)

322

1,984

SG&A

(197)

(42)

(9)

(27)

(7)

(21)

(390)

(694)

Depreciation

157

92

7

92

4

32

(79)

306

Proportionate EBITDA of jointly-owned subsidiaries

-

-

-

-

-

-

127

127

Adjusted EBITDA

344

1,259

3

138

6

(7)

(19)

1,724

                 

4Q18 Result

Steel

Mining

Port logistics

Railway logistics

Energy

Cement

Corporate

expenses/

elimination

Consolidated

(R$ million)

               

Net revenue

3,768

1,843

72

398

103

145

(278)

6,051

Domestic market

2,718

300

72

398

103

145

(768)

2,969

Foreign market

1,050

1,542

-

-

-

-

490

3,082

COGS

(3,057)

(1,054)

(48)

(275)

(77)

(149)

662

(3,998)

Gross profit

711

789

24

123

26

(4)

384

2,052

SG&A

(266)

(42)

(9)

(34)

(7)

(31)

(541)

(929)

Depreciation

150

88

6

66

4

27

(56)

285

Proportionate EBITDA of jointly-owned subsidiaries

-

 

-

-

-

-

153

153

Adjusted EBITDA

594

835

21

156

23

(8)

(60)

1,560

                 

1Q18 Result

Steel

Mining

Port logistics

Railway logistics

Energy

Cement

Corporate expenses/

elimination

Consolidated

(R$ million)

               

Net revenue

3,674

1,152

66

331

91

131

(378)

5,066

Domestic market

2,291

219

66

331

91

131

(612)

2,515

Foreign market

1,384

933

-

-

-

-

234

2,551

COGS

(2,900)

(795)

(46)

(244)

(66)

(125)

493

(3,685)

Gross profit

774

356

20

87

24

5

115

1,381

SG&A

(234)

(21)

(10)

(23)

(7)

(20)

(249)

(564)

Depreciation

150

106

4

65

4

27

(51)

305

Proportionate EBITDA of jointly-owned subsidiaries

-

-

-

-

-

-

119

119

Adjusted EBITDA

690

442

14

128

22

12

(66)

1,242

 

Page 24


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

CSN’s Steel Results

According to the World Steel Association (WSA), global crude steel production totaled 444.1 million tons (Mton) in 1Q19, 4.5% more than in 1Q18. Asia produced 312.9 Mton in 1Q19, 7.0% more than in 1Q18, while output in the European Union fell 2.0% and production in North America declined 4.0% in the same period.

 

According to the Brazilian Steel Institute (IABr), domestic sales totaled 2.8 million tons in the first two months of 2019, down 0.7% less from the same period last year. Apparent consumption reached 3.2 million tons in the same period, a 1.2% year-on-year decline. Brazilian crude steel production reached 5.6 million tons, a 0.5% increase over the first two months of 2018.

 

·       CSN’s slab production reached 830,000 tons in 1Q19, down 18% from 4Q18, due to higher maintenance shutdowns associated with the end of the Blast Furnace #3 campaign, and other reforms scheduled for the next quarter. In this period, CSN acquired 200,000 tons of slabs from third parties to maintain production of rolled products stable in 1Q19.

 

 

 

Steel Production

1Q18

4Q18

1Q19

Change

(in thousands of tons)

1Q19

x

1Q18

1Q19

x

4Q18

Total slabs (UPV - President Vargas Steelwork + third parties)

1,050

1,021

1,030

(2%)

1%

    Slab production

1,050

1,013

830

(21%)

(18%)

    Third-party slabs

-

8

200

-

2,339%

Total flat rolled products

978

927

927

(5%)

(0%)

Total long rolled products

40

53

51

28%

(3%)

 

·        In 1Q19, total sales reached 1,175,000 tons, in line with 4Q18, due to the delay in the economic recovery observed in the first months of the year.

 

 

Sales Volume - Steel

 

Page 25


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

·

In 1Q19, CSN’s domestic steel sales came to 811,000 tons, 3% lower than in 4Q18, due to seasonality. According to the National Institute of Steel Distributors (INDA), distribution purchases increased 1.2% in 1Q19 over 1Q18. Imports closed 1Q19 at 305,900 tons, up 1.1% over 1Q18.

 

·

Foreign steel sales amounted to 364,000 tons in 1Q19, up 5% over 4Q18, and the comparison as 1Q18 is impaired by the sale of the plant in Terra Haute. In this period, 24,000 tons were exported directly and 340,000 tons were sold by foreign subsidiaries, of which 30,000 tons by LLC, 226,000 tons by SWT and 84,000 tons by Lusosider.

 

 

·

In 1Q19, CSN maintained a high share of coated products as a percentage of total sales volume, following the strategy of adding more value to its product mix. Sales of coated products, such as galvanized items and tin plates, accounted for 48% of flat steel sales, considering all the markets in which the Company operates. In the foreign market, the share of coated products in flat steel sales remained stable at 89% in 1Q19.

 

Page 26


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

According to ANFAVEA (National Association of Automobile  Manufacturers), the production of automobiles, light commercial vehicles, trucks and buses reached 695,730,000 units in the first quarter of 2019, a decline of 0.58% from 1Q18 and an increase of 1.50% over 4Q18. Exports showed a weaker performance, with 104,562,000 vehicles sold, a decrease of 42% versus 1Q18. Anfavea expects vehicle production to grow 9.0%, to 3.14 million units, in 2019.

According to ABRAMAT (the Construction Material Manufacturers’ Association), sales of building materials grew 2.9% in March 2019 over the same month in  2018. The association maintains its expectation that sales of building materials will grow 2.0% in 2019.

According to IBGE (Brazilian Institute of Geography and Statistics), home appliance production moved up 1.5% in the twelve months ended February 2019 compared to the same period last year.

 

 

·

Net revenue from steel operations reached R$3,605 million in 1Q19, 4% lower than in 4Q18. This was due to the reflection of seasonality, as well as the delay in economic recovery. In the domestic market, average steel prices fell 3% compared to the previous quarter.

 

 

·

In 1Q19, the cost of goods sold increased 5.3% over 4Q18, to R$3,222 million, mainly due to lower productivity of blast furnace number 3.

·

Slab production cost reached R$2,061/t in 1Q19, 14% higher than in 4Q18, fueled by higher spending on iron ore, driven by a sharp price increase and the scheduled stoppage of blast furnace number 3, which reduced slab production.

 

·

Adjusted EBITDA totaled R$344 million in 1Q19, 41% lower than in 4Q18, driving the EBITDA margin to 9.5% in 1Q19.  The efficiency gains expected after the scheduled stoppage of blast furnace number 3 should be felt partially as of 3Q19 and fully as of 4Q19, taking the profitability of the business unit to its historical standard.

 

 

CSN’s Mining Results

 

Page 27


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

In 1Q19, there was a significant reduction in the transoceanic supply of iron ore, addition to the maintenance of the strong growth of the Chinese economy and robust demand in the infrastructure and civil construction sectors had a positive impact on steel production, reflecting higher raw material prices. In this context, the commodity's price averaged US$82.70/dmt (Platts, Fe62%, N. China) in 1Q19, up 15.5% over the previous quarter.

 

In regard to maritime freight, the BCI-C3 (Tubarão-Qingdao) route recorded an average of US$13.94/wmt in 1Q19, a decline of 24% compared to the prior quarter mainly driven by lower demand for ships in the period, as a result of a reduction in the supply of ore.

 

·        In 1Q19, CSN’s iron ore production totaled 8.2 million tons, up 34% higher year on year, due to the removal of bottlenecks from the start of filtration operations. Iron ore purchases reached 1,530,000 tons in 1Q19, up 3% over 1Q18.

 

·        CSN sold 8.9 million tons of iron ore in 1Q19, 19% more than in 1Q18, with 1.2 million tons sold to the Presidente Vargas Steelworks and the remaining volume sold in Asia and Europe.

 

Mining Production Volume and Sales

1Q18

4Q18

1Q19

Change

(in thousands of tons)

1Q19

x

1Q18

 

1Q19

x

4Q18

Iron ore production

6,129

7,382

8,190

  34%

 

11%

Iron ore purchased from third parties

1,487

2,478

1,530

3%

 

(38%)

Total production + purchases

7,616

9,860

9,719

  28%

 

  (1%)

Sales to UPV

1,309

1,366

1,169

(11%)

 

(14%)

Volume sold to third parties

6,165

8,523

7,690

  25%

 

(10%)

Total sales

7,474

9,889

8,859

  19%

 

(10%)

Production and sales volumes include our 100% stake in CSN Mineração.

 

 

·        In 1Q19, net revenue from mining reached R$2,079 million, 13% higher than in the previous quarter, fueled by a 12% upturn in realized prices. The Platts 62 index reached US$82.70/dmt, up 16% in the quarter, while the CIF + FOB realized price stood at US$70.6/wmt, up 12% over the previous period.

 

 

Page 28


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·        The cost of goods soldin the Mining segment came to R$870 million in 1Q19, down 17% from 4Q18, due to an increase in iron ore production and a decline in purchases of ore from third parties.

 

 

 

·       The EBITDA margin reached 61% in 1Q19, up 15.2p.p. over 4Q18, while EBITDA came to R$1,259 million in 1Q19, up 51% over 4Q18, due to the higher price, the higher proportion of own production and lower costs, leading to a substantial increase in EBITDA/ton.

 

 

CSN’s Logistics Results

Railway Logistics: Net revenue stood at R$335 million in 1Q19, generating EBITDA of R$138 million, accompanied by an EBITDA margin of 41%.

 

Port Logistics: Sepetiba Tecon shipped 162,000 tons of steel products and 1,000 tons of general cargo, in addition to handling around 43,000 containers and 56,000 tons of bulk cargo in 1Q19. Net revenue reached R$52 million, generating EBITDA of R$3 million, with an EBITDA margin of 6%.

 

Sepetiba TECON Highlights

1Q18

4Q18

1Q19

Change

1Q19

x

1Q18

1Q19

x

4Q18

Container volume (thousand units)

65

63

43

(33%)

(32%)

 Steel volume (thousand tons)

219

162

162

(26%)

0%

 General cargo volume (thousand tons)

31

19

1

(98%)

(96%)

 Bulk volume (thousand tons)

 

 

56

-

-

 

CSN’s Energy Results

According to EPE (Energy Research Company), electricity consumption in Brazil increased 4.6% in February 2019 compared to the same month last year. Electricity consumption fell 2.1% in the industrial segment, but grew a substantial 9.2% and 7.2%, respectively, in the residential and commercial segments. 

 

In 1Q19, net revenue from energy operations totaled R$70 million, EBITDA stood at R$6 million and the EBITDA margin was 9%.

 

CSN’s Cement Results

In the first three months of 2019, domestic cement sales totaled 12.7 million, according to preliminary date of SNIC (National Cement Industry Association). This amount represents a 1.3% increase over the same period in 2018. Also according to SNIC (National Cement Industry Association), the 1Q19 sales result was slightly above estimates, supporting an optimistic scenario with projected growth of 3% for 2019.

 

Page 29


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

In 1Q19, CSN’s cement sales declined 7% compared to the same quarter in 2018. Net revenue totaled R$120 million and EBITDA was negative by R$7 million, due to reduced sales volume and lower dilution of fixed costs.

 

 

 

 

Capital Market

 

CSN’s shares appreciated 76.44% in 1Q19, while the IBOVESPA moved up 11.78%. Daily traded volume (CSNA3) on B3 averaged R$192 million. On the New York Stock Exchange (NYSE), CSN’s American Depositary Receipts (ADRs) appreciated 69.14%, while the Dow Jones climbed 11.06%. On the NYSE, daily traded volume of CSN’s ADRs (SID) averaged US$15.4 million.

 

4Q18

1Q19

Number of shares (in thousands)

1,387,524

1,387,524

Market cap

   

Closing price (R$/share)

8.84

16.25

Closing price (US$/ADR)

2.23

4.11

Market cap (R$ million)

12,265

20,841

Market cap (US$ million)

3,094

5,314

Total return including dividends and interest on equity

   

CSNA3

(5.05%)

  76.44%

SID

(2.19%)

69.14%

Ibovespa

11.78%

4.84%

Dow Jones

(13.47%)

11.06%

Volume

 

 

Daily average (thousand shares)

8,042

15,184

Daily average (R$ thousand)

74,976

191,925

Daily average (thousand ADRs)

1,958

4,473

Daily average (US$ thousand)

4,764

15,417

Source: Bloomberg

 

   

 

 

CONSOLIDATED SALES VOLUME (in thousands of tons)

                       

 

1Q18

4Q18

1Q19

 

Change

 

 

1Q19

x

1Q18

 

1Q19

x

4Q18

 Flat steel

  737

  791

760

 

23

 

  (31)

Slab

  -

(0)

-

 

-

 

-

Hot rolled

  271

  284

293

 

22

 

  9

Cold rolled

  157

  159

155

 

  (2)

 

  (4)

Galvanized

  242

  279

244

 

  2

 

  (35)

Tin plates

  67

  69

68

 

  1

 

  (1)

 UPV long steel

  45

  44

51

 

  6

 

  7

 DOMESTIC MARKET

  782

  835

811

 

29

 

  (24)

 

                   

 

 

1Q18

4Q18

1Q19

 

1Q19

x

1Q18

 

1Q19

x

4Q18

 Flat steel

  280

  152

137

 

(143)

 

  (15)

Hot rolled

  35

  12

10

 

  (25)

 

  (2)

Cold rolled

  17

7

  6

 

  (11)

 

  (1)

Galvanized

  191

  89

96

 

  (95)

 

  7

Tin plates

  37

  44

26

 

  (11)

 

  (18)

 Long steel (profiles)

  216

  193

226

 

10

 

33

 FOREIGN MARKET

  496

  345

364

 

(132)

 

19

 

 

 

 

             

 

 

1Q18

4Q18

1Q19

 

1Q19

x

1Q18

 

1Q19

x

4Q18

 Flat steel

1,017

  943

897

 

(120)

 

  (46)

Slab

  -

(0)

-

 

-

 

-

Hot rolled

  306

  295

303

 

  (3)

 

  8

Cold rolled

  174

  166

161

 

  (13)

 

  (5)

Galvanized

  433

  368

340

 

  (93)

 

  (28)

Tin plates

  104

  113

94

 

  (10)

 

  (19)

 UPV long steel

  45

  44

51

 

  6

 

  7

 Long steel (profiles)

  216

  193

226

 

10

 

33

 TOTAL MARKET

1,277

1,181

  1,175

 

(102)

 

  (6)

 

Page 30


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – 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 (B3 S.A. - Brasil, Bolsa, Balcão) and on the New York Stock Exchange (NYSE). Accordingly, the Company reports its information to the Brazilian Securities and Exchange Commission (CVM) and the U.S. Securities and Exchange Commission (SEC).

 

The Group's main operating activities are divided into five (5) 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 all 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 commercial operations in the United States and operations in Portugal and Germany aimed at gaining markets and providing excellent services to end consumers. Its steel is 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, by subsidiary CSN Mineração.

 

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 carried out through Terminal de Carvão e Minérios do Porto de Itaguaí – (“TECAR”), a solid bulk terminal, one of the four terminals that comprise the Itaguaí Port, in the state of Rio de Janeiro. Imports of coal and coke are also carried out through this terminal by providing services to CSN’s steel segment. The Company´s mining activities also comprise exploitation of tin in the State of Rondônia, to supply the needs of the UPV. The surplus of these raw materials is sold to subsidiaries and third parties.

 

The Company's mining activities utilize tailings dams for which all appropriate measures are taken to mitigate the risks inherent to the handling and disposal of the tailings and to comply with current environmental legislation. It is important to reiterate that operating without dependence on these dams is a priority in our mining activities, for which investments of around R$ 250 million in dry stacking technology have already been made. In this context, it is expected that CSN Mineração will be fully processing the tailings in the dry process by the end of 2019, subject to revision of projects and expected deadlines, proper operation of equipment and unforeseen delays. As a consequence of these measures, decommissioning of dams is the natural way of processing dry tailings.

 

Page 31


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

All of our dams, both mining and hydroelectric dams, are positively certified and comply with the environmental legislation in force.

 

·      Cement:

 

CSN entered in the cement market boosted by the synergy between this new activity and its existing businesses. Next to the UPV in Volta Redonda (RJ) is installed the 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 and the cement plant. Additionally, the operation clinker production line is located in Arcos/MG. As a result, the Company is self-sufficient in the production of cement, with an installed capacity of 4.7 million tons per year.

 

·      Logistics

 

Railroads:

 

CSN has interests in three railroad companies: MRS Logística S.A., which manages the Southeast Railway System of the former Rede Ferroviária Federal S.A. (“RFFSA”), Transnordestina Logística S.A. (“TLSA”) and FTL - Ferrovia Transnordestina Logística S.A. (“FTL”), which has the concession to 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), still under construction 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:

 

The Company operates in the State of Rio de Janeiro, through its subsidiary Sepetiba Tecon S.A., the Container Terminal (“TECON”) and through its subsidiary CSN Mineração S.A.(“CSN Mineração”), TECAR, both at the Itaguaí Port. Locate in the Bay of Sepetiba, they have privileged highway, railroad and maritime access.

 

At TECON, shipment of CSN´s steel products, movement of containers, storage, consolidation and deconsolidation of cargo are carried out and, at TECAR, the shipment of iron ore to overseas market and the unloading of coal and other products, such as petroleum coke, sulfur and zinc concentrate for our own use and for several customers.

 

·      Energy:

 

As energy is fundamental to its production process, the Company has electric energy generation assets to guarantee its self-sufficiency.

 

Note 25 - “Segment Information” details the financial information per CSN´s business segment.

 

·      Going Concern

 

The interim financial information was prepared based on the normal continuity of its business.

 

Page 32


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The negotiations are in constant progress for reprofiling part of the debts do not jeopardize the Company's operating continuity and Management does not have any other relevant operational restructuring plan that implies a change to the conclusion of the operational continuity. Further disclosures on the bases for evaluating the operational continuity were made in the disclosures of this subject included in the financial statements of December 31, 2018, approved by Management on february 20, 2019.

 

 

 

 

2.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

2.a) Basis of preparation and declaration of conformity

 

The consolidated and parent company condensed interim financial information (“condensed quarterly information”) have been prepared and are being presented in accordance with accounting practices adopted in Brazil based on the provisions of the Brazilian Corporate Law, pronouncements, guidelines and interpretations issued (CPC), approved by CVM, besides the own standards issued by the Brazilian Securities and Exchange Commission (“CVM”) and International Financial Reporting Standards (“IFRS”) issued by the International Accounting Standard Board (IASB) and highlight all the relevant information of the interim financial statements, and only this information, is being disclosed and corresponds to the information used by the Company's management in its activities

 

The condensed interim financial information has been prepared and is being presented in accordance with CPC 21 (R1) - “Interim Financial Reporting” and IAS 34 - “Interim Financial Reporting”, consistently with the standards issued by the CVM.

 

The significant accounting policies applied in this condensed interim financial information are consistent with the policies described in Note 02 to the Company’s financial statements for the year ended December 31, 2018, filed with CVM.

 

This condensed interim financial information does not include all requirements of annual or full financial statements and, accordingly, should be read in conjunction with the Company’s financial statements for the year ended December 31, 2018.

 

Therefore, in this condensed interim financial information the following notes are not repeated, either due to redundancy or to the materiality in relation to those already presented in the annual financial statements:

 

Note 02 – Summary of significant accounting policies

Note 09 - Investments

Note 16 - Taxes in installments

Note 17 - Provision for tax, social security, labor, civil and environmental risks and judicial deposits

Note 27 – Employee benefits

Note 28 – Commitments

 

The parent company and consolidated condensed interim financial information was approved by Management on May 8, 2019.

 

 

2.b) Basis of presentation

 

Page 33


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The consolidated condensed interim financial information is presented in thousands of reais (R$), which is the Company’s principal 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 valuations when items are remeasured. The asset and liability balances are translated at the exchange rates prevailing at the end of the reporting period. As of March 31, 2019, US$1 is equivalent to R$3.8967 (R$3.8748 as of December 31, 2018) and €1 is equivalent to R$4.3760 (R$4.4390 as of December 31, 2018), according to the rates obtained from the Central Bank of Brazil website.

 

 

 

 

 

 

2.c) Basis of consolidation

 

The accounting policies have been consistently applied to all consolidated companies. The consolidated financial statements for the period ended March 31, 2019 and year ended December 31, 2018 include the following direct and indirect subsidiaries and joint ventures, as well as the exclusive funds, as described below:

 

 

·                  Companies

 

Page 34


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

   

Equity interests (%)

 

Companies

 

03/31/2019

 

12/31/2018

 

Core business

             

Direct interest in subsidiaries: full consolidation

 

 

 

 

 

 

CSN Islands VII 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 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

Minérios 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

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

CSN Mineração 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.

 

           91.69

 

           91.69

 

Railroad logistics

Nordeste Logística S.A.

 

           99.99

 

           99.99

 

Port services

Aceros México CSN (1)

 

                 -  

 

             0.08

 

Commercial representation, steel sales and related activities

CSN Inova Ltd.

 

         100.00

 

         100.00

 

Advisory and implementation of new development projects

             

Indirect interest in subsidiaries: full consolidation

 

 

 

 

 

 

Lusosider Projectos Siderúrgicos S.A.

 

         100.00

 

         100.00

 

Equity interests and product sales

Lusosider Aços Planos, S. A.

 

           99.99

 

           99.99

 

Steel and Equity interests

CSN Resources S.A.

 

         100.00

 

         100.00

 

Financial transactions and Equity interests

Companhia Brasileira de Latas

 

           99.99

 

           99.99

 

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

CSN Mining Holding, S.L 

 

           87.52

 

           87.52

 

Financial transactions, product sales and Equity interests

CSN Mining GmbH

 

           87.52

 

           87.52

 

Financial transactions, product sales and Equity interests

CSN Mining Asia Limited

 

           87.52

 

           87.52

 

Commercial representation

Aceros México CSN (1)

 

                 -  

 

           99.92

 

Commercial representation, steel sales and related activities

Lusosider Ibérica S.A.

 

         100.00

 

         100.00

 

Steel, commercial and industrial activities and equity interests

CSN Mining Portugal, Unipessoal Lda

 

           87.52

 

           87.52

 

Commercial and representation of products

Companhia Siderurgica Nacional, LLC

 

         100.00

 

         100.00

 

Import and distribution /resale of products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct interest in joint operations: proportionate consolidation

 

 

 

 

 

 

Itá Energética S.A.

 

           48.75

 

           48.75

 

Electric power generation

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.

 

           46.30

 

           46.30

 

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

 

 

 

 

 

 

 

 (*) Dormant companies, therefore, they are presented in note 9.a., where information on companies accounted for under the equity method and fair value through profit or loss and comprehensive income is disclosed;

 

·                  Events in 2018

 

1. Transfer of 1% stake in Aceros Mexico CSN from CSN Steel to Companhia Siderúrgica Nacional occurred on February 1, 2018. On September 18, 2018, CSN Steel increased the capital of Aceros Mexico CSN, diluting the direct interest of Companhia Siderúrgica Nacional to 0.08%, with CSN Steel holding 99.92%. On February 1, 2019, the Federal Taxpayers' Registry was canceled and, therefore, the settlement process of Aceros Mexico CSN was terminated, however, before third parties and for the purposes of commercial law, the settlement was retroactive to September 18, 2018;

 

·                  Exclusive funds

 

Page 35


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

   

Equity interests (%)

 

Exclusive funds

 

03/31/2019

 

12/31/2018

 

Core business

Direct interest: full consolidation

 

 

 

 

 

 

Diplic II  - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

Caixa Vértice - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

VR1 - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

 

 

3. ADOPTION OF NEW ACCOUNTING PRACTICES

 

·        IFRS 16/CPC 06(R2) - Leases

 

The Company applied as of January 1, 2019, IFRS 16/CPC 06 (R2) – Leases.

 

As a result, the Company started to recognize in its financial statements the right to use the assets and liabilities of lease arrangements.

 

The Company opted to apply the modified retrospective approach, recognizing the cumulative effect as an adjustment in the opening balance. For existing contracts on the date of the initial adoption, the right to use was recognized for the amount equal to the lease liability, which was measured at the present value of the future fixed obligations provided for in the contract.

 

The company applied the exemption provided for in the standard for the non-recognize of the right of use and lease liability for contract with a term of not more than twelve months and that has a low value.

 

The present value of the lease liabilities was calculated using the interest rate implicit in the contracts and in and in its absence, the Company chose to use the average rate of fundraising.

 

The effects of the recognition of the standard can be observed in notes 10 and 14.a.

 

4.      CASH AND CASH EQUIVALENTS

 

 

 

Consolidated

 

 

Parent Company

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Current

             

Cash and cash equivalents

             

Cash and banks

413,573

 

1,124,714

 

27,660

 

37,323

 

 

 

 

 

 

 

 

Short-term investments

 

 

 

 

 

 

 

In Brazil:

 

 

 

 

 

 

 

Government securities

637

 

10,247

 

137

 

477

Private securities

2,140,113

 

609,480

 

175,473

 

410,036

 

2,140,750

 

619,727

 

175,610

 

410,513

Abroad:

 

 

 

 

 

 

 

Time deposits

147,754

 

503,563

 

90,716

 

92,017

Total short-term investments

2,288,504

 

1,123,290

 

266,326

 

502,530

Cash and cash equivalents

2,702,077

 

2,248,004

 

293,986

 

539,853

 

 

Page 36


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The funds available established in Brazil, are basically invested in repurchase agreements and Bank Certificate of Deposit (“CDBs”) and yield interest based on the floating of Certificates of Interbank Deposits (“CDI”) and government securities are basically repurchase agreements backed by National Treasury Notes. The funds are managed by BNY Mellon Serviços Financeiros DTVM S.A. and Caixa Econômica Federal (CEF). The Company invests part of the resources through the investments considered exclusive, and their financial statements were consolidated into the Company’s statements. The funds are managed by BNY Mellon Serviços Financeiros DTVM S.A. and Caixa Econômica Federal (CEF).

 

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

 

 

5.      FINANCIAL INVESTMENTS

 

 

 

 

Consolidated

 

Parent Company

   

Current

 

Non-Current

 

Current

   

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

CDB - Certificate of bank deposit (1)

 

774,095

 

882,376

         

774,095

 

882,376

Government securities (2)

 

4,513

 

13,337

         

973

 

621

Time Deposit (3)

 

       

7,829

 

7,772

       
   

778,608

 

895,713

 

7,829

 

7,772

 

775,068

 

882,997

 

1.     Financial investment linked to Bank Certificate of Deposit to secure a letter of guarantee.

 

2.     Investments in National Treasury Bills (LFT) managed by its exclusive funds.

 

3.     Investments in Time Deposit in custody to cover additional expenses of the sale of LLC.

 

 

 

6.      TRADE RECEIVABLES

 

     

Consolidated

 

   

Parent Company

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Trade receivables

 

 

 

 

 

 

 

Third parties

 

 

 

 

 

 

 

Domestic market

1,427,314

 

1,369,396

 

1,115,355

 

1,094,323

Foreign market

1,439,153

 

852,821

 

93,425

 

141,484

 

2,866,467

 

2,222,217

 

1,208,780

 

1,235,807

Allowance for doubtful debts

(216,671)

 

(237,352)

 

(155,263)

 

(176,855)

 

2,649,796

 

1,984,865

 

1,053,517

 

1,058,952

Related parties (Note 18 a)

185,600

 

93,317

 

1,182,272

 

906,865

 

2,835,396

 

2,078,182

 

2,235,789

 

1,965,817

               

 

In accordance with the internal sales policy the Group carries out transactions of 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 receivables and becomes entirely free from the credit risk of the transaction. In March 31, 2019, this transaction in the consolidated totals R$33,701 (R$ 46,210 as of December 31, 2018) and in the Parent Company R$28,650 (R$40,849 as of December 31, 2018).

 

Page 37


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The gross balance of receivables from third parties is comprised as follows:

 

   

Consolidated

 

Parent Company

   

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Current

 

2,242,463

 

1,514,847

 

728,508

 

758,433

Past-due up to 30 days

 

106,027

 

177,287

 

29,863

 

48,705

Past-due up to 180 days

 

15,037

 

47,684

 

10,180

 

8,361

Past-due over 180 days

 

502,940

 

482,399

 

440,229

 

420,308

 

 

2,866,467

 

2,222,217

 

1,208,780

 

1,235,807

 

 

 

 

 

 

 

 

 

 

 

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

 

 

       

Consolidated

 

   

Parent Company

   

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Opening balance

 

(237,352)

 

(191,979)

 

(176,855)

 

(140,392)

Estimated losses

 

(4,453)

 

(53,706)

 

(3,511)

 

(39,042)

Recovery of receivables

 

25,134

 

8,333

 

25,103

 

2,579

Closing balance

 

(216,671)

 

(237,352)

 

(155,263)

 

(176,855)

                 

 

 

7.      INVENTORIES

                                               

 

 

 

Consolidated

 

 

 

Parent Company

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Finished goods

1,598,028

 

1,362,981

 

1,110,728

 

951,529

Work in progress

1,286,810

 

1,122,933

 

1,137,762

 

959,414

Raw materials

1,667,132

 

1,560,499

 

1,257,638

 

1,254,551

Spare parts

851,283

 

856,097

 

485,544

 

495,385

Iron ore

358,678

 

258,612

 

43,411

 

18,478

Advances to suppliers

45,076

 

36,192

 

42,919

 

28,185

(-) Provision for losses

(141,177)

 

(157,754)

 

(43,545)

 

(45,076)

 

5,665,830

 

5,039,560

 

4,034,457

 

3,662,466

               

 

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

 

       

Consolidated

 

Parent Company

   

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Opening balance

 

(157,754)

 

(135,840)

 

(45,076)

 

(51,968)

Reversal / (losses) for slow-moving and obsolescence

 

16,577

 

(21,914)

 

1,531

 

6,892

Closing balance

 

(141,177)

 

(157,754)

 

(43,545)

 

(45,076)

 

 

 

 

 

 

 

 

 

 

Page 38


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

8.      OTHER CURRENT AND NONCURRENT ASSETS

 

The group of other current and noncurrent assets is comprised as follows:

 

 

 

 

 

 

Consolidated

 

   

 

 

Parent Company

 

Current

Non-current

Current

Non-current

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Judicial deposits (note 16)

 

 

 

 

359,367

 

347,950

 

 

 

 

 

267,000

 

255,595

Credits with the PGFN (1)

     

 

46,774

 

46,774

 

     

 

46,774

 

46,774

Recoverable taxes (2)

1,457,857

 

1,412,335

 

1,818,077

 

1,822,388

 

1,311,098

 

1,265,003

 

1,700,521

 

1,692,274

Prepaid expenses

100,603

 

49,830

 

54,293

 

49,808

 

65,151

 

25,716

 

38,248

 

34,450

Actuarial asset - related party (note 18 a)

 

 

 

 

93,757

 

99,894

 

 

 

 

 

80,598

 

85,415

Derivative financial instruments (note 13 I)

   

351

       

 

             

Securities held for trading (note 13 I)

9,954

 

4,503

 

 

 

 

 

9,806

 

4,352

 

 

 

 

Iron ore inventory (3)

       

144,499

 

144,499

               

Northeast Investment Fund – FINOR

 

 

 

 

26,598

 

26,598

 

 

 

 

 

26,598

 

26,598

Loans with related parties (nota 18 a e 13 I)

2,710

 

2,675

 

744,364

 

706,605

 

23,264

 

22,807

 

649,967

 

588,285

Other receivables from related parties (note 18 a)

3,202

 

3,649

 

218,840

 

218,840

 

15,493

 

15,395

 

463,182

 

458,177

Other receivables (note 13 I)

       

7,438

 

7,451

         

1,173

 

1,213

Eletrobrás compulsory loan (note 13 I) (4)

 

 

 

 

827,774

 

813,428

 

 

 

 

 

826,934

 

812,803

Dividends receivable (note 18 a)

48,315

 

46,171

         

261,330

 

259,186

       

Employee debt

45,055

 

31,645

 

 

 

 

 

31,113

 

19,684

 

 

 

 

Sea freight  (5)

89,742

 

117,156

             

2,357

       

Other receivables

10,600

 

12,753

 

 

 

 

 

3,512

 

3,055

 

 

 

 

Others

75,793

 

71,956

 

915

 

988

         

915

 

986

 

1,843,831

 

1,753,024

 

4,342,696

 

4,285,223

 

1,720,767

 

1,617,555

 

4,101,910

 

4,002,570

                               

 

Page 39


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

(1)     Refers to the excess of judicial deposit originated by the 2009 REFIS (Tax Debt Refinancing Program).

 

(2)     Refers mainly to PIS / COFINS, ICMS recoverable and income and social contribution taxes to be offset. On September 20, 2018, the writ of mandamus and special appeal filed in 2006, in which CSN and Federal Union were parties, related to the discussion about the non-inclusion of ICMS in the calculation base of PIS and COFINS, confirmed the CSN's right to offset the amounts unduly paid under these taxes from 2001 to 2014.

 

(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 first half of 2020.

 

(4)     This is a fixed amount, certain and due, arising from the res judicata favorable decision to the Company, which is irreversible and irrevocable, to apply the STJ's consolidated position on the subject, which culminated in the conviction of Eletrobrás to the payment of the correct interest and monetary adjustment of the Compulsory Loan. The res judicata decision, as well as the certainty about the amounts involved in the liquidation of the sentence (judicial procedure to request the satisfaction of the right), allowed the conclusion that the entry of this value is certain.

 

(5)     Refers to payment of freight expenses and marine insurance on unrecognized sales revenues, following the guidelines of CPC 47 / IFRS15, the freight in incoterms "CIF" is considered a distinct performance obligation and for these, there’s no conclusion about the delivery process in March 31, 2019, but the transport service provider had already been paid.

 

 

 

9.      INVESTMENTS

 

The information on the activities of subsidiaries, joint ventures, joint operations, associates and other investments did not have any changes in relation to that disclosed in the Company's financial statements as of December 31, 2017 and, accordingly, the Company decided not to repeat it in the condensed interim financial information as of March 31, 2019.

 

 

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

 

Page 40


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

 

 

 

 

 

 

       

3/31/2019

                 

12/31/2018

 

3/31/2018

Companies

 

Number of

shares held

by CSN (in units)

 

 

% Direct

equity

interest

 

Participação no

 

 

 

 

 

 

% Direct

equity

interest

 

Participação no

 

 

 

 

       

Assets

 

Liabilities

 

Shareholders’

equity

 

Fair Value

 

Net

income /

(loss) for

the period

   

Assets

 

Liabilities

 

Shareholders’

equity

 

Fair Value

 

Net income /

(loss) for the

period

                           
                           
                           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controladas

                                                     

CSN Islands VII Corp.

 

  20,001,000

 

 

100.00

 

  340,985

 

  2,037,918

 

  (1,696,933)

 

 

 

(47,837)

 

100.00

 

  338,645

 

  1,987,741

 

  (1,649,096)

 

 

 

(106,347)

CSN Islands XI Corp.

 

  50,000

   

100.00

 

  2,181,906

 

2,309,454

 

(127,548)

     

4,089

 

100.00

 

 2,178,010

 

2,309,647

 

  (131,637)

     

(17,598)

CSN Islands XII Corp.

 

1,540

 

 

100.00

 

2,349,827

 

3,902,006

 

(1,552,179)

 

 

 

(74,774)

 

100.00

 

2,402,671

 

3,880,076

 

  (1,477,405)

 

 

 

  (34,678)

CSN Steel S.L.U.

 

22,042,688

   

100.00

 

3,638,529

 

133,441

 

3,505,088

     

  340

 

100.00

 

3,763,095

 

  242,722

 

3,520,373

     

103,286

Sepetiba Tecon S.A.

 

  254,015,052

 

 

  99.99

 

  634,264

 

321,477

 

312,787

 

 

 

(4,646)

 

  99.99

 

  480,459

 

163,026

 

317,433

 

 

 

5,281

Minérios Nacional  S.A.

 

141,719,295

   

  99.99

 

113,604

 

41,366

 

  72,238

     

  566

 

  99.99

 

110,446

 

  38,774

 

71,672

     

(94)

Valor Justo - Minérios Nacional

 

 

 

 

 

 

 

 

 

 

  2,123,507

 

 

 

 

 

 

 

 

 

 

 

  2,123,507

 

 

 

 

Estanho de Rondônia S.A.

 

121,861,697

   

  99.99

 

  46,544

 

45,910

 

634

     

(2,340)

 

  99.99

 

48,181

 

  45,207

 

  2,974

     

(570)

Companhia Metalúrgica Prada

 

  445,921,292

 

 

  99.99

 

  670,052

 

  600,398

 

  69,654

 

 

 

(15,914)

 

  99.99

 

  644,954

 

  559,386

 

  85,568

 

 

 

(16,620)

CSN Mineração S.A.

 

158,419,480

   

  87.52

 

  14,664,466

 

4,968,784

 

9,695,682

     

650,527

 

  87.52

 

13,235,705

 

  4,190,564

 

9,045,141

     

105,765

CSN Energia S.A.

 

43,149

 

 

  99.99

 

129,410

 

37,851

 

91,559

 

 

 

  (1,307)

 

  99.99

 

  138,644

 

  45,778

 

  92,866

 

 

 

  9,054

FTL - Ferrovia Transnordestina Logística S.A.

 

442,672,357

   

91.69

 

  432,482

 

166,952

 

  265,530

     

  (14,873)

 

91.69

 

  403,623

 

123,220

 

  280,403

     

  (8,600)

Companhia Florestal do Brasil

 

  41,923,302

 

 

  99.99

 

  34,987

 

1,609

 

  33,378

 

 

 

  (8)

 

  99.99

 

  34,990

 

1,604

 

  33,386

 

 

 

(2)

Nordeste Logística

 

  99,999

   

  99.99

 

85

 

56

 

29

     

 

  99.99

 

85

 

56

 

29

     

 

 

 

 

 

 

 

 

25,237,141

 

  14,567,222

 

  12,793,426

 

 

 

  493,823

 

 

 

23,779,508

 

13,587,801

 

12,315,214

 

 

 

38,877

Joint-venture and Joint-operation

                                                 

Itá Energética S.A.

 

253,606,846

 

 

  48.75

 

  259,847

 

15,529

 

244,318

 

 

 

  1,771

 

  48.75

 

  258,835

 

16,288

 

  242,547

 

 

 

  2,734

MRS Logística S.A. (*)

 

  63,377,198

 (*)

 

18.64

 

  1,849,227

 

  1,111,208

 

738,019

     

  21,466

 

18.64

 

1,563,350

 

846,813

 

716,537

     

16,481

CBSI - Companhia Brasileira de Serviços de Infraestrutura

1,876,146

 

 

  50.00

 

  25,740

 

21,144

 

  4,596

 

 

 

  784

 

  50.00

 

  25,941

 

19,997

 

  5,944

 

 

 

684

Transnordestina Logística S.A.

 

  24,168,304

   

31.82

 

4,117,183

 

  2,941,487

 

1,175,696

 

271,116

 

(6,056)

 

  46.30

 

4,065,604

 

  2,883,851

 

1,181,753

 

271,116

 

(2,514)

 

 

 

 

 

 

 

  6,251,997

 

4,089,368

 

  2,162,629

 

  271,116

 

  17,965

 

 

 

  5,913,730

 

3,766,949

 

2,146,781

 

271,116

 

17,385

Associates

                                                     

Arvedi Metalfer do Brasil

 

  46,994,971

 

 

  20.00

 

40,712

 

  26,308

 

14,404

 

 

 

 

  20.00

 

  40,712

 

  26,308

 

14,404

 

 

 

45

             

40,712

 

  26,308

 

14,404

 

 

 

 

     

  40,712

 

  26,308

 

14,404

 

 

 

45

Classified as fair value through profit or loss and comprehensive income (Note 13 I)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Usiminas

                   

2,364,265

                     

2,250,623

       

Panatlântica

 

 

 

 

 

 

 

 

 

 

  42,958

 

 

 

 

 

 

 

 

 

 

 

  28,566

 

 

 

 

                     

  2,407,223

                     

  2,279,189

       

Other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lucros nos estoques de controladas

                 

(78,863)

     

  37,511

             

  (116,375)

     

  (30,428)

Outros

 

 

 

 

 

 

 

 

 

 

  63,539

 

 

 

171

 

 

 

 

 

 

 

  63,538

 

 

 

(2)

                     

(15,324)

     

  37,682

             

(52,837)

     

(30,430)

Total investments

 

 

 

 

 

 

 

 

 

 

  17,633,474

 

 

 

  549,470

 

 

 

 

 

 

 

  16,973,867

 

 

 

25,877

                                                       

Classification of investments in the balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in assets

                   

21,010,134

                     

20,232,005

       

Investments with negative equity

 

 

 

 

 

 

 

 

 

 

  (3,376,660)

 

 

 

 

 

 

 

 

 

 

 

  (3,258,138)

 

 

 

 

                     

  17,633,474

                     

  16,973,867

       

                   

(*) On March 31, 2019 and December 31, 2018, the Company directly owned 26,611,282 common shares, 2,673,312 Class A preferred shares and 34,092,604 Class B preferred shares, totaling 36,765,916 preferred shares of MRS Logística S.A.;

 

 

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

 

 

9.b) Movement in investments in subsidiaries, joint ventures, joint operations, associates and other investments

 

 

Consolidated

 

Parent Company

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

       

Opening balance of investments

5,630,613

 

5,499,995

 

20,232,005

 

22,894,885

Opening balance of loss provisions

 

 

 

 

(3,258,138)

 

(1,366,480)

Capital increase

380

 

 

 

380

 

81,594

Dividends (1)

(2,144)

 

(87,846)

 

(2,301)

 

(5,529,277)

Comprehensive income (2)

31

 

272

 

(15,595)

 

15,186

Equity in results of affiliated companies (3)

37,662

 

173,145

 

549,470

 

816,632

Receipt of sale of Usiminas' shares

 

 

(39,377)

 

 

 

(39,377)

Update of shares measured at fair value through profit or loss (VJR) (note 13 II)

127,653

 

96,133

 

127,653

 

96,133

Amortization of fair value – investment in MRS

(2,937)

 

(11,746)

 

 

 

 

Others

9

 

37

 

 

 

4,571

Closing balance of investments

5,791,267

 

5,630,613

 

21,010,134

 

20,232,005

Balance of provision for investments with negative equity

 

 

 

 

(3,376,660)

 

(3,258,138)

Total

5,791,267

 

5,630,613

 

17,633,474

 

16,973,867

 

Page 41


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

1.     In 2019, refers to the allocation of dividends of joint venture CBSI – Companhia Brasileira de Serviços de Infraestrutura.

 

2.     Refers to the mark-to-market of investments classified fair value through profit or loss and fair value through other comprehensive income, translation to reporting currency of the foreign investment whose functional currency is not the Real, actuarial gain/loss and gain/loss on investment hedge from investments accounted for under the equity method.

 

3.     The reconciliation of the equity in results of joint ventures and associates and the amount recorded in the statement of income are presented below and derive from the elimination of results of CSN's transactions with these companies:

 

     

Consolidated

 

03/31/2019

 

03/31/2018

       

Equity in results of affiliated companies

 

 

 

MRS Logística S.A.

42,922

 

32,954

CBSI - Companhia Brasileira de Serviços de Infraestrutura

784

 

684

Transnordestina Logistícia S.A.

(6,056)

 

(2,514)

Arvedi Metalfer do Brasil S.A.

 

 

45

Others

12

 

 

 

37,662

 

31,169

Eliminations

     

To cost of sales

(13,711)

 

(8,999)

To taxes

4,662

 

3,060

Others

 

 

 

Amortization of fair value – investment in MRS

(2,937)

 

(2,936)

   Others

157

 

2,557

Equity in results adjusted

25,833

 

24,851

 

 

 

9.c) Investments in joint ventures and joint operations

 

The balances of the balance sheet and statement of income of joint ventures are presented below and refer to 100% of the companies’ results:

 

           

03/31/2019

             

12/31/2018

   

Joint-Venture

 

Joint-Operation

 

Joint-Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

34.94%

 

50.00%

 

46.30%

 

48.75%

 

34.94%

 

50.00%

 

46.30%

 

48.75%

Balance sheet

               

 

             

Current assets

               

 

             

Cash and cash equivalents

 

321,174

 

  681

 

21,500

 

41,389

 

345,962

 

2,091

 

19,234

 

29,870

Advance to suppliers

 

15,184

 

  85

 

1,788

 

  84

 

  17,750

 

  73

 

  1,734

 

937

Other current assets

 

564,112

 

41,372

 

 95,119

 

16,067

 

  736,768

 

  41,284

 

  108,851

 

16,718

Total current assets

 

900,470

 

42,138

 

  118,407

 

57,540

 

1,100,480

 

43,448

 

  129,819

 

47,525

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-current assets

 

707,778

 

2,172

 

222,811

 

25,481

 

  804,570

 

2,111

 

222,630

 

25,840

Investments, PP&E and intangible assets

 

8,312,819

 

7,169

 

  8,551,205

 

449,998

 

6,482,292

 

  6,324

 

8,428,567

 

  457,578

Total non-current assets

 

9,020,597

 

9,341

 

  8,774,016

 

475,479

 

  7,286,862

 

  8,435

 

8,651,197

 

483,418

Total Assets

 

9,921,067

 

51,479

 

8,892,423

 

533,019

 

  8,387,342

 

  51,883

 

8,781,016

 

530,943

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

313,905

 

  1,102

 

90,949

 

 

 

422,793

 

  4,350

 

75,906

 

 

Other current liabilities

 

1,165,880

 

  39,012

 

179,164

 

16,450

 

  1,368,290

 

33,844

 

  179,816

 

  18,298

Total current liabilities

 

  1,479,785

 

40,114

 

  270,113

 

16,450

 

1,791,083

 

  38,194

 

255,722

 

18,298

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

2,193,107

 

1,664

 

5,864,164

 

 

 

  2,111,518

 

1,262

 

  5,754,073

 

 

Other non-current liabilities

 

  2,288,718

 

510

 

  218,840

 

  15,405

 

  640,535

 

  539

 

  218,839

 

  15,113

Total non-current liabilities

 

4,481,825

 

2,174

 

6,083,004

 

15,405

 

2,752,053

 

1,801

 

5,972,912

 

15,113

Shareholders’ equity

 

3,959,457

 

9,191

 

2,539,306

 

501,164

 

  3,844,206

 

11,888

 

  2,552,382

 

497,532

Total liabilities and shareholders’
equity

 

9,921,067

 

51,479

 

8,892,423

 

533,019

 

  8,387,342

 

  51,883

 

8,781,016

 

530,943

 

Page 42


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

       

01/01/2019 a 03/31/2019

       

01/01/2018 a 03/31/2018

 

 

Joint-Venture

 

Joint-Operation

 

 

Joint-Venture

Joint - Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

34.94%

 

50.00%

 

46.30%

 

48.75%

   

34.94%

 

50.00%

 

46.30%

 

48.75%

Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

827,061

 

  44,995

 

 

  41,518

 

 

820,628

 

  34,919

 

 

 

  41,622

Cost of sales and services

 

(612,039)

 

(39,011)

 

 

  (21,100)

 

 

  (574,930)

 

  (30,653)

 

 

 

  (18,209)

Gross profit

 

215,022

 

  5,984

 

 

 

20,418

 

 

245,698

 

  4,266

 

 

 

  23,413

Operating income (expenses)

 

  39,023

 

  (3,033)

 

(7,457)

 

(15,038)

 

 

  (55,809)

 

  (2,442)

 

  (923)

 

  (14,893)

Financial income (expenses), net

 

(78,524)

 

(480)

 

  (5,623)

 

  115

 

 

  (54,468)

 

  (20)

 

(4,506)

 

(32)

Income before income tax and social contribution

 

175,521

 

2,471

 

  (13,080)

 

5,495

 

 

135,421

 

1,804

 

(5,429)

 

8,488

Current and deferred income tax
and social contribution

 

(60,355)

 

(904)

 

 

 

(1,863)

 

 

(46,999)

 

(436)

 

 

 

(2,880)

Profit / (loss) for the period

 

  115,166

 

1,567

 

(13,080)

 

  3,632

 

 

88,422

 

  1,368

 

(5,429)

 

5,608


 

·        TRANSNORDESTINA LOGÍSTICA S.A. (“TLSA”)

 

It is in pre-operational phase and will continue as such until the completion of Railway System II. The approved schedule, which estimated the completion of the work by January 2017, is currently under review and discussion with the responsible agencies; however, Management believes that new deadlines for project completion will not have material adverse effects on the expected return on the investment. After analyzing this matter, Management considered as appropriate the use of the accounting basis of operational continuity (going concern) of the project in the preparation of its financial statements.

 

The assumptions used to evaluate the impairment test in December 2018 remain valid and there is no trigger to justify records of impairment in the first quarter.

 

 

10.    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, 2018

287,854

 

2,678,638

 

11,687,271

 

30,530

 

3,282,436

 

80,135

 

18,046,864

Cost

287,854

 

3,751,429

 

22,426,782

 

165,331

 

3,282,436

 

355,768

 

30,269,600

Accumulated depreciation

 

 

(1,072,791)

 

(10,739,511)

 

(134,801)

 

 

 

(275,633)

 

(12,222,736)

Balance at December 31, 2018

287,854

 

2,678,638

 

11,687,271

 

30,530

 

3,282,436

 

80,135

 

18,046,864

Effect of foreign exchange differences

(1,032)

 

(2,361)

 

(7,831)

 

(83)

 

(121)

 

13

 

(11,415)

Acquisitions

 

 

90

 

24,257

 

760

 

286,789

 

1,634

 

313,530

Capitalized interest (notes 24 and 27)

 

 

 

 

 

 

 

 

21,111

 

 

 

21,111

Write-off (note 23)

 

 

 

 

(121)

 

(3)

 

(13,588)

 

  

 

(13,712)

Depreciation (note 22)

(4,455)

 

(33,167)

 

(266,906)

 

(1,298)

 

 

 

(8,255)

 

(314,081)

Transfers to other asset categories

 

 

183,604

 

225,690

 

69

 

(381,962)

 

(27,401)

 

 

Transfer to intangible assets

 

 

 

 

 

 

 

 

(29)

 

 

 

(29)

Right of use- Initial recognition (Note 14a)

556,133

 

54,513

 

9,783

 

 

 

 

 

20,560

 

640,989

Others

 

 

 

 

(541)

 

 

 

(6)

 

49

 

(498)

Balance at March 31, 2019

838,500

 

2,881,317

 

11,671,602

 

29,975

 

3,194,630

 

66,735

 

18,682,759

Cost

842,955

 

3,994,541

 

22,658,903

 

165,744

 

3,194,630

 

342,459

 

31,199,232

Accumulated depreciation

(4,455)

 

(1,113,224)

 

(10,987,301)

 

(135,769)

 

 

 

(275,724)

 

(12,516,473)

Balance at March 31, 2019

   838,500

 

    2,881,317

 

     11,671,602

 

     29,975

 

   3,194,630

 

        66,735

 

       18,682,759

                           

 

Page 43


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The movement of the rights of use as of March 31,2019 is as follows.

 

 

 

 

 

 

 

 

 

Consolidado

 

Land

 

Buildings and Infrastructure

 

Machinery, equipment and facilities

 

Other

 

Total

Initial recognition – Rights of use

556,133

 

54,513

 

9,783

 

20,560

 

640,989

Depreciation

(4,455)

 

(1,537)

 

(815)

 

(4,406)

 

(11,213)

Balance at March 31, 2019

551,678

 

52,976

 

8,968

 

16,154

 

629,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

Land

 

Buildings and Infrastructure

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2018

 

95,107

 

1,047,334

 

7,093,263

 

12,372

 

1,294,908

 

19,989

 

9,562,973

Cost

 

95,107

 

1,323,762

 

13,411,258

 

97,642

 

1,294,908

 

123,104

 

16,345,781

Accumulated depreciation

 

 

 

(276,428)

 

(6,317,995)

 

(85,270)

 

 

 

(103,115)

 

(6,782,808)

Balance at December 31, 2018

 

95,107

 

1,047,334

 

7,093,263

 

12,372

 

1,294,908

 

19,989

 

9,562,973

Acquisitions

 

 

 

 

 

7,636

 

84

 

149,239

 

1,230

 

158,189

Capitalized interest (notes 24 and 27)

 

 

 

 

 

 

 

 

 

5,419

 

 

 

5,419

Write-off (note 23)

 

 

 

 

 

(11)

 

(3)

 

(13,528)

 

 

 

(13,542)

Depreciation (note 22)

 

(1,776)

 

(8,725)

 

(141,297)

 

(593)

 

 

 

(3,679)

 

(156,070)

Transfers to other asset categories

 

 

 

(481)

 

48,173

 

(3)

 

(47,689)

 

 

 

 

Right of use- Initial recognition (Note 14a)

 

37,864

 

 

 

9,784

 

 

 

 

 

13,424

 

61,072

Balance at March 31, 2019

 

   131,195

 

         1,038,128

 

       7,017,548

 

     11,857

 

   1,388,349

 

     30,964

 

    9,618,041

Cost

 

   131,195

 

         1,323,231

 

     13,476,857

 

     97,701

 

   1,388,349

 

   137,758

 

  16,555,091

Accumulated depreciation

 

 

 

           (285,103)

 

     (6,459,309)

 

   (85,844)

 

 

 

 (106,794)

 

   (6,937,050)

Balance at March 31, 2019

 

   131,195

 

         1,038,128

 

       7,017,548

 

     11,857

 

   1,388,349

 

     30,964

 

    9,618,041

 

Page 44


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

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

 

The movement of the rights of use as of March 31,2019 is as follows.

 

 

 

 

 

 

 

 

Consolidado

 

Land

 

 

Machinery, equipment and facilities

 

Other

 

Total

Initial recognition – Rights of use

37,864

 

 

9,784

 

13,424

 

61,072

Depreciation

(1,774)

 

 

(815)

 

(2,877)

 

(5,466)

Balance at March 31, 2019

36,090

 

 

8,969

 

10,547

 

55,606

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Consolidado

 

 

Project description

 

Start date

 

Completion Date

 

03/31/2019

 

12/31/2018

Logistics

 

 

 

 

 

 

 

 

 

 

   

  Current investments for maintenance of current operations.

 

 

 

 

73,102

 

89,595

 

 

 

 

 

 

 

73,102

 

73,102

Mining 

           

 

 

 

 

 

 

  Expansion of Casa de Pedra Mine capacity production.

 

2007

 

2020

(1)

854,508

 

844,194

   

  Expansion of TECAR export capacity.

 

2009

 

2022

(2)

292,342

 

289,298

 

 

  Current investments for maintenance of current operations.

 

 

 

 

532,425

 

725,616

       

 

 

 

1,679,275

 

1,859,108

Steel

 

 

 

 

 

 

 

 

 

 

   

 Supply of 16 torpedo’s cars for operation in the steel industry. 

 

2008

 

2020

 

95,945

 

94,920

 

 

  Current investments for maintenance of current operations.

 

 

 

(3)

666,153

 

558,922

 

 

 

 

 

 

 

762,098

 

653,842

Cement

 

 

 

 

 

 

 

 

 

 

 

 

  Construction of cement plants.

 

2011

 

2023

(4)

574,570

 

585,163

 

 

  Current investments for maintenance of current operations.

 

 

 

 

105,585

 

94,728

 

 

 

 

 

 

 

680,155

 

679,891

Construction in progress

 

 

 

 

 

3,194,630

 

3,282,436

                     

 

Page 45


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

(1)   Estimated completion date of the Central Plant Step 1;

(2)   Estimated completion date of phase 60 Mtpa;

(3)   Refers substantially to  the technological modernization continuous running machines and reform of blast furnace 3, at UPV;

(4)   Refers substantially to the acquisition of new Integrated Cement Plants.

 

The average estimated useful lives are as follows (in years):

 

 

     

Consolidated

   

Parent Company

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

In Years

 

 

 

 

 

 

 

Buildings

39 

 

38

 

41

 

41

Machinery, equipment and facilities

22

 

22

 

24

 

24

Furniture and fixtures

13

 

11

 

12

 

11

Others

18

 

15

 

15

 

13

 

 

11.    INTANGIBLE ASSETS

 

 

                         

Consolidated

       

Parent Company

 

Goodwill

 

Customer relationships

 

Software

 

Trademarks
and
patents

 

Rights and licenses (*)

 

Others

 

Total

 

 

Software

 

Total

Balance at December 31, 2018

3,590,931

 

288,773

 

  54,972

 

  150,009

 

3,166,999

 

  1,491

 

  7,253,175

 

 

  49,613

 

49,613

 Cost

3,831,338

 

573,614

 

  161,067

 

  150,009

 

3,185,701

 

  1,491

 

7,903,220

   

  125,768

 

125,768

 Accumulated amortization

(131,077)

 

  (284,841)

 

(106,095)

 

 

 

  (18,702)

 

 

 

(540,715)

 

 

(76,155)

 

  (76,155)

 Adjustment for accumulated recoverable value

(109,330)

                     

(109,330)

       

  -

Balance at December 31, 2018

3,590,931

 

288,773

 

  54,972

 

  150,009

 

3,166,999

 

  1,491

 

  7,253,175

 

 

  49,613

 

49,613

Effect of foreign exchange differences

   

  (4,340)

 

  (24)

 

(2,129)

     

  (23)

 

(6,516)

       

 

Acquisitions and expenditures

 

 

 

 

49

 

 

 

 

 

 

 

  49

 

 

 

 

 

Transfer to property, plant and equipment

       

29

             

  29

       

 

Amortization (note 22)

 

 

  (11,438)

 

(2,511)

 

 

 

(40)

 

 

 

(13,989)

 

 

(1,937)

 

  (1,937)

Balance at March 31, 2019

3,590,931

 

272,995

 

  52,515

 

  147,880

 

3,166,959

 

  1,468

 

  7,232,748

   

  47,676

 

47,676

 Cost

3,831,338

 

565,492

 

161,498

 

  147,880

 

3,185,701

 

  1,468

 

  7,893,377

 

 

125,768

 

  125,768

 Accumulated amortization

(131,077)

 

  (292,497)

 

  (108,983)

     

  (18,742)

     

(551,299)

   

(78,092)

 

  (78,092)

 Adjustment for accumulated recoverable value

(109,330)

 

 

 

 

 

 

 

 

 

 

 

(109,330)

 

 

 

 

 

Balance at March 31, 2019

3,590,931

 

272,995

 

  52,515

 

  147,880

 

3,166,959

 

  1,468

 

  7,232,748

   

  47,676

 

47,676

 

 (*) Composed mainly by mineral rights with potential of 1,101 million tons (Not audited or reviewed by independent auditors). Amortization is based on production volume.

 

The average useful lives by nature are as follows (in years):

 

 

     

Consolidated

     

Parent Company

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

 

 

 

 

 

 

 

Software

9

 

7

 

9

 

8

Customer relationships

13

 

13

 

 

 

 

 

Page 46


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The assumptions used for the impairment test in December 2018 are still effective and there is not factor that justifies the recognition of impairment in the quarter.

 

 

12.    BORROWINGS, FINANCING AND DEBENTURES

 

The balances of borrowings, financing and debentures, which are carried at amortized cost, are as follows:

 

   

 

 

 

 

Consolidated

 

 

 

 

Parent Company

     

Current liabilities

 

Non-current liabilities

 

Current liabilities

 

Non-current liabilities

     

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

                                   

Debt agreements in the international market

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable interest in US$:

                                 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment 

   

1,462,825

 

1,016,737

 

3,357,592

 

3,830,240

 

1,462,825

 

1,016,737

 

3,357,592

 

3,830,240

Fixed interest in US$:

 

 

 

     

 

     

 

 

 

 

 

   

Bonds, Perpetual Bonds and ACC

 

 

2,310,207

 

2,490,178

 

8,662,173

 

8,613,491

 

400,119

 

478,463

 

 

   

 

 

 

 

 

 

 

 

 

 

 

2,908,191

 

3,070,423

 

5,007,094

 

4,610,620

EUR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany

 

 

 

     

 

     

5,524

 

16,988

 

1,167,002

 

997,809

Others

   

149,606

 

181,056

 

175,040

 

106,535

 

 

 

 

 

 

   

 

 

 

3,922,638

 

3,687,971

 

12,194,805

 

12,550,266

 

4,776,659

 

4,565,623

 

9,531,688

 

8,440,860

     

 

     

 

     

 

 

 

 

 

   

Debt agreements in Brazil

 

 

 

     

 

     

 

 

 

 

 

   

Securities with variable interest in R$:

   

 

     

 

     

 

 

 

 

 

   
 

 

 

 

     

 

     

 

 

 

 

 

   

BNDES/FINAME, Debentures, NCE and CCB

(1)

 

1,476,945

 

1,890,450

 

10,795,026

 

10,710,678

 

1,416,533

 

1,827,769

 

9,402,503

 

9,314,315

Securities with fixed interest in R$:

 

 

 

     

 

     

 

 

 

 

 

   

Prepayment 

   

48,000

 

  103,375

 

 

     

48,000

 

  103,375

 

 

 

   
     

1,524,945

 

1,993,826

 

10,795,026

 

10,710,678

 

1,464,533

 

1,931,144

 

9,402,503

 

9,314,315

Total Borrowings and Financing

 

 

5,447,583

 

5,681,797

 

22,989,831

 

23,260,944

 

6,241,192

 

6,496,767

 

18,934,191

 

17,755,175

Transaction Costs and Issue Premiums

   

(32,445)

 

(28,358)

 

(102,275)

 

(87,309)

 

(27,003)

 

(22,379)

 

(84,126)

 

(67,967)

Total Borrowings and Financing + Transaction Costs

 

 

5,415,138

 

5,653,439

 

22,887,556

 

23,173,635

 

6,214,189

 

6,474,388

 

18,850,065

 

17,687,208

                                   

 

Page 47


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

(1) In January 2019, the Company issued debt securities in the domestic market ("Debentures"), in the amount of R$1,950 million, maturing in 2023 and interest of 126.8% of the CDI

 

 

The following table shows the average interest rate:

                 

 

 

 

Consolidated

 

 

 

Parent Company

 

 

 

 

03/31/2019

 

 

 

03/31/2019

 

 

Average interest rate (*)

 

Total debt

 

Average interest rate (*)

 

Total debt

US$

 

5.58%

 

15,792,797

 

4.52%

 

13,135,821

R$

 

8.20%

 

12,319,971

 

8.18%

 

10,867,036

EUR

 

3.88%

 

324,646

 

3.88%

 

1,172,526

   

 

 

28,437,414

 

 

 

25,175,383

 

 

(i) In order to determine the average interest rates for debt contracts with floating rate, the Company used the rates applied as of March 31, 2018. Considers the interest rate of intercompany contracts.

 

 

12.a) Maturities of borrowings, financing and debentures presented in noncurrent liabilities

 

As of March 31, 2019, the breakdown of principal plus interest of long-term liabilities as borrowings, financing and debentures by maturity date is presented as follows:

 

             

 

Consolidated

 

Parent Company

 

 

 

 

 

 

 

 

03/31/2019

 

03/31/2019

 

 

 

 

 

 

 

 

Principal

 

Principal

 

 

Bank loans

 

Capital markets

 

Development agencies

 

Total

 

Total

2020

 

1,636,089

 

3,596,628

 

56,292

 

5,289,009

 

2,793,403

2021

 

2,913,341

 

  636,667

 

56,311

 

3,606,319

 

4,046,997

2022

 

2,738,475

 

  556,666

 

55,082

 

3,350,223

 

3,820,867

2023

 

2,865,024

 

2,013,845

 

53,841

 

4,932,710

 

3,122,440

2024

 

1,276,001

 

 

 

64,602

 

1,340,603

 

3,793,007

After 2024

 

 

 

 

 

574,267

 

  574,267

 

1,357,477

Perpetual bonds

 

 

 

3,896,700

 

 

 

3,896,700

 

 

 

 

11,428,930

 

10,700,506

 

860,395

 

22,989,831

 

18,934,191

 

Page 48


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

12.b) Borrowings raised and amortization, financing and debentures

 

The table below presents the funding raised and amortizations during the year:

 

Consolidated

 

Parent Company

   

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Opening balance

 

  28,827,074

 

29,510,844

 

  24,161,596

 

29,033,017

Funding raised

 

  2,465,845

 

2,154,471

 

  3,828,529

 

  602,110

Principal repayment

 

(2,939,145)

 

(5,019,978)

 

(2,986,303)

 

  (6,098,209)

Payments of charges

 

  (590,621)

 

(2,141,710)

 

  (368,593)

 

  (1,670,988)

Provision of charges

 

487,039

 

2,009,688

 

354,458

 

1,541,639

Write-off - sale of subsidiary LLC

 

 

 

  (10,544)

 

 

 

 

Others (1)

 

52,502

 

2,324,303

 

74,567

 

  754,027

Closing balance

 

  28,302,694

 

28,827,074

 

  25,064,254

 

24,161,596

           
                 

 

1. Includes unrealized monetary and foreign exchange variations.

 

 

As of March 31, 2019, the Group raised and paid borrowings as shown below:

 

·      Funding raised and amortizations:

           

Consolidated

12/31/2018

Nature

 

Raised

 

Amortization of principal

 

Amortization of charges

Prepayment

 

   

(289,552)

 

(45,804)

Bonds, Perpetual bonds and ACC

 

515,845

 

(502,889)

 

(295,720)

BNDES/FINAME, Debentures, NCE and CCB

 

1,950,000

 

(2,146,704)

 

(249,097)

 Total

 

2,465,845

 

(2,939,145)

 

(590,621)

 

 

·      Covenants

 

The Company's loan agreements establish the fulfillment of certain non-financial obligations, as well as maintenance of certain parameters and performance indicators, such as disclosure of its audited financial statements according to regulatory deadlines or payment of commission on risk assumption, if the net debt-EBITDA ratio reaches the levels in those agreements, under penalty of anticipated maturity. The Company is

 

Page 49


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

12.c) Guarantees

 

The Company is the guarantor or is liable for the guarantees given to its subsidiaries and joint ventures as follows:

 

 

Currency

 

Maturities

 

Borrowings

Tax foreclosure

Others

Total

         

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Transnordestina Logísitca

R$

 

Up to 09/19/2056 and Indefinite

 

  2,428,194

 

2,108,917

 

26,558

 

35,336

 

  8,457

 

  8,231

 

  2,463,209

 

2,152,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FTL - Ferrovia Transnordestina

R$

 

11/15/2020

 

50,428

 

62,407

 

 

 

 

 

 

 

 

 

50,428

 

62,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cia Metalurgica Prada

R$

 

Indefinite

 

 

 

 

 

  333

 

  333

 

  11,942

 

  11,942

 

12,275

 

12,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Energia

R$

 

Until 11/26/2023 and Indefinite

 

 

 

 

 

2,829

 

2,829

 

  1,920

 

  1,920

 

  4,749

 

4,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Mineração

R$

 

Until 12/21/2024

 

  1,407,363

 

1,407,363

 

 

 

 

 

 

 

 

 

  1,407,363

 

1,407,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estanho de Rondônia

R$

 

07/15/2022

 

  3,153

 

3,153

 

 

 

 

 

 

 

 

 

  3,153

 

3,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minérios Nacional S.A.

R$

 

Until 09/10/2021

 

  7,305

 

7,305

 

 

 

 

 

 

 

 

 

  7,305

 

7,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total in R$

 

 

 

 

  3,896,443

 

3,589,145

 

29,720

 

38,498

 

  22,319

 

  22,093

 

  3,948,482

 

3,649,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands XI

US$

 

09/21/2019

 

547,094

 

547,094

 

 

 

 

 

 

 

 

 

547,094

 

  547,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands XII

US$

 

Perpetual

 

  1,000,000

 

1,000,000

 

 

 

 

 

 

 

 

 

  1,000,000

 

1,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Resources

US$

 

Until 2/13/2023

 

  1,402,906

 

1,402,906

 

 

 

 

 

 

 

 

 

  1,402,906

 

1,402,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total in US$

 

 

 

 

  2,950,000

 

2,950,000

 

 

 

 

 

 

 

 

 

  2,950,000

 

2,950,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Steel S.L.

EUR

 

1/31/2020

 

24,000

 

48,000

 

 

 

 

 

 

 

 

 

24,000

 

48,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lusosider Aços Planos

EUR

 

Indefinite

 

50,000

 

75,000

 

 

 

 

 

 

 

 

 

50,000

 

75,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total in EUR

 

 

 

 

74,000

 

123,000

 

 

 

 

 

 

 

 

 

74,000

 

  123,000

Total in R$

 

 

 

 

  11,819,089

 

11,976,657

 

 

 

 

 

 

 

 

 

  11,819,089

 

11,976,657

 

 

 

 

 

  15,715,532

 

15,565,802

 

29,720

 

38,498

 

 22,319

 

  22,093

 

  15,767,571

 

15,626,393

 

 

13.    FINANCIAL INSTRUMENTS

 

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 interest rate and foreign exchange rate swaps.

 

Considering the nature of the instruments, the fair value is basically determined by the use of quotations in the open capital market of Brazil and the Commodities and Futures Exchange. The amounts recorded in current assets and liabilities have immediate liquidity or maturity, mostly in terms of less than three months. Considering the term and the characteristics of these instruments, the book values approximate the fair values.

 

Page 50


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

·          Classification of financial instruments

 

   

                           

Consolidated

Consolidated

 

 

 

 

 

3/31/2019

 

 

 

12/31/2018

 

Notes

 

Fair value through profit or loss

 

Measured at amortized cost

 

Balances

 

Fair value through profit or loss

 

Measured at amortized cost

 

Balances

             

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

  4

 

 

 

2,702,077

 

2,702,077

 

 

 

2,248,004

 

2,248,004

Short-term investments

 

  5

 

 

 

  778,608

 

778,608

 

 

 

895,713

 

895,713

Trade receivables

 

  6

 

 

 

2,835,396

 

2,835,396

 

 

 

2,078,182

 

2,078,182

Dividends receivable

 

  8

 

 

 

  48,315

 

48,315

 

 

 

46,171

 

46,171

Derivative financial instruments

 

  8

 

 

 

 

 

 

351

 

 

 

  351

Trading securities

 

  8

 

  9,954

 

 

 

9,954

 

  4,503

 

 

 

4,503

Loans - related parties

 

  8

 

 

 

2,710

 

2,710

 

 

 

2,675

 

2,675

Total

 

 

 

  9,954

 

6,367,106

 

6,377,060

 

  4,854

 

5,270,745

 

5,275,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

  5

 

 

 

7,829

 

7,829

 

 

 

7,772

 

7,772

Other trade receivables

 

  8

 

 

 

7,438

 

7,438

 

 

 

7,451

 

7,451

Eletrobrás compulsory loan

 

  8

 

 

 

  827,774

 

827,774

 

 

 

813,428

 

813,428

Loans - related parties

 

  8

 

 

 

  744,364

 

744,364

 

 

 

706,605

 

706,605

Investments

 

  9

 

  2,407,223

 

 

 

2,407,223

 

  2,279,189

 

 

 

2,279,189

Total

 

 

 

  2,407,223

 

1,587,405

 

3,994,628

 

  2,279,189

 

1,535,256

 

3,814,445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

  2,417,177

 

7,954,511

 

10,371,688

 

  2,284,043

 

6,806,001

 

9,090,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

  12

 

 

 

5,447,583

 

5,447,583

 

 

 

5,681,797

 

5,681,797

Lease

 

 14.a

 

 

 

  45,742

 

45,742

 

 

 

 

 

 

Derivative financial instruments

 

 

 

3

 

 

 

3

 

 

 

 

 

 

Trade payables

 

 

 

 

 

3,228,213

 

3,228,213

 

 

 

3,408,056

 

3,408,056

Suppliers - Forfating

 

  14

 

 

 

  300,947

 

300,947

 

 

 

65,766

 

65,766

Dividends and interest on capital

 

  14

 

 

 

  932,005

 

932,005

 

 

 

932,005

 

932,005

Total

 

 

 

3

 

9,954,490

 

9,954,493

 

 

10,087,624

 

10,087,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

  12

 

 

 

22,989,831

 

22,989,831

 

 

 

23,260,945

 

23,260,945

Lease

 

 14.a

 

 

 

  587,496

 

587,496

 

 

 

 

 

 

Total

 

 

 

 

23,577,327

 

23,577,327

 

 

23,260,945

 

23,260,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

 

3

 

33,531,817

 

33,531,820

 

 

33,348,569

 

33,348,569

 

 

Page 51


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

  

                           

Parent Company

Parent Company

 

 

 

 

 

03/31/2019

 

 

 

12/31/2018

 

Notes

 

Fair value through profit or loss

 

Measured at amortized cost

 

Balances

 

Fair value through profit or loss

 

Measured at amortized cost

 

Balances

             

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

                           

Cash and cash equivalents

 

  4

 

 

 

  293,986

 

293,986

 

 

 

539,853

 

539,853

Short-term investments

 

  5

     

  775,068

 

775,068

     

882,997

 

882,997

Trade receivables

 

  6

 

 

 

2,235,789

 

2,235,789

 

 

 

1,965,817

 

1,965,817

Dividends receivable

 

  8

     

  261,330

 

261,330

     

259,186

 

259,186

Trading securities

 

  8

 

  9,806

 

 

 

9,806

 

  4,352

 

 

 

4,352

Loans - related parties

 

  8

 

 

 

23,264

 

23,264

 

 

 

22,807

 

22,807

Total

 

 

 

  9,806

 

3,589,437

 

3,599,243

 

  4,352

 

3,670,660

 

3,675,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other trade receivables

 

  8

 

 

 

1,173

 

1,173

 

 

 

1,213

 

1,213

Eletrobrás compulsory loan

 

  8

 

 

 

  826,934

 

826,934

 

 

 

812,803

 

812,803

Loans - related parties

 

  8

 

 

 

  649,967

 

649,967

 

 

 

588,285

 

588,285

Investments

 

  9

 

  2,407,223

 

 

 

2,407,223

 

  2,279,189

 

 

 

2,279,189

Total

 

 

 

  2,407,223

 

1,478,074

 

3,885,297

 

  2,279,189

 

1,402,301

 

3,681,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

  2,417,029

 

5,067,511

 

7,484,540

 

  2,283,541

 

5,072,961

 

7,356,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

  12

 

 

 

6,241,192

 

6,241,192

 

 

 

6,496,768

 

6,496,768

Lease

 

 14.a

 

 

 

  20,453

 

20,453

 

 

 

 

 

 

Derivative financial instruments

 

 

 

3

 

 

 

3

 

 

 

 

 

 

Trade payables

 

 

 

 

 

2,536,172

 

2,536,172

 

 

 

2,655,091

 

2,655,091

Suppliers - Forfating

 

  14

 

 

 

  300,947

 

300,947

 

 

 

65,766

 

65,766

Dividends and interest on capital

 

  14

 

 

 

  900,541

 

900,541

 

 

 

900,541

 

900,541

Total

 

 

 

3

 

9,999,305

 

9,999,308

 

 

 

10,118,166

 

10,118,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

  12

 

 

 

18,934,191

 

18,934,191

 

 

 

17,755,175

 

17,755,175

Lease

 

 14.a

 

 

 

  35,271

 

35,271

 

 

 

 

 

 

Total

 

 

 

 

 

18,969,462

 

18,969,462

 

 

 

17,755,175

 

17,755,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

 

3

 

28,968,767

 

28,968,770

 

 

 

27,873,341

 

27,873,341

 

 

 

·          Fair value measurement

 

Page 52


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The following table shows the financial instruments recognized at fair value through profit or loss classifying them according to the fair value hierarchy:

 

Consolidated

 

03/31/2019

 

12/31/2018

 

Level 1

 

Level 2

 

Balances

 

Level 1

 

Level 2

 

Balances

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current

                       

Financial assets at fair value through profit or loss 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

                 

  351

 

351

Trading securities

 

9,954

 

 

 

  9,954

 

4,503

 

 

 

  4,503

Non-current

                       

Financial assets at fair value through profit or loss 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

  2,407,223

     

 2,407,223

 

  2,279,189

     

 2,279,189

Total Assets

 

  2,417,177

 

 

 

 2,417,177

 

  2,283,692

 

  351

 

 2,284,043

                         

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Current

                       

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

3

 

3

           

Total Liabilities

 

 

 

3

 

3

 

 

 

 

 

 

                         

 

 

Level 1: quoted prices in active markets for identical assets or liabilities.

 

Level 2: Includes observable inputs in market such as interest rates, exchange etc., but not prices traded in active markets.

 

There are no assets and liabilities classified as level 3.

 

 

II – Investments in securities measured at fair value through profit or loss

 

The Company has investments in common shares (USIM3), preferred shares (USIM5) of Usiminas ("Ações Usiminas") and shares of Panatlântica S.A. (PATI3) which are designated as fair value through profit or loss, since the nature of the investment was not included in the other categories of financial instruments.

 

Assets are classified as a non-current asset recognized as investment and are recorded at fair value, based on the market price quotation on the stock exchange (B3 S.A.). In accordance with the Company's policy, gains and losses arising from changes in the share price are recorded directly in the statement of income under Other Operating Income and Expenses.

 

Page 53


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Class of shares

 

3/31/2019

 

Purchase of shares

 

12/31/2018

 

3/31/2019

 

Quantity

 

Share price

 

Closing Balance

 

Quantity

 

Share price

 

Cash Received

 

Quantity

 

Share price

 

Closing Balance

 

Fair Value Through Profit or Loss (note 23)

USIM3

 

  107,156,651

 

  11.65

 

1,248,375

 

 

 

 

 

 

 

  107,156,651

 

  11.44

 

1,225,872

 

  22,503

USIM5

 

  111,144,456

 

  10.04

 

1,115,890

             

  111,144,456

 

  9.22

 

1,024,752

 

  91,138

PATI3

 

2,016,792

 

  21.30

 

  42,958

 

  19,150

 

  19.83

 

  379,657

 

1,997,642

 

  14.30

 

  28,565

 

  14,012

   

  220,317,899

     

2,407,223

 

  19,150

     

  379,657

 

  220,298,749

     

2,279,189

 

  127,653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  127,653

 

As of March 31, 2019, and December 31, 2018, the Company's interest in USIMINAS comprised 15.19% in common shares and 20.29% in preferred shares. As of March 31,2019 and December 31, 2018, the Company's interest in Panatlântica comprised 11.31% of shares.

 

On April 9, 2014, CADE issued a decision regarding Usiminas' shares held by CSN, and CSN entered into a Performance Commitment Agreement, or TCD, with CADE in respect thereof. Under the terms of the CADE and TCD decision, CSN must reduce its participation in USIMINAS, within a specified period. In March 2019, an amendment was made to the TCD, with the purpose of extending the period originally scheduled for sale of the shares. The deadline and percentage reduction are confidential. In addition, the political rights in Usiminas will continue to be suspended until the Company reaches the limits established in the TCD.

 

• Share market price risks

 

The Company is exposed to the risk of changes in the price of the shares due to the investments, valued at fair value through profit or loss and other comprehensive income that have their prices based on the market price on the stock exchange (B3).

 

 

III -          Financial risk management:

 

The Company follows risk management strategies, with guidelines in relation to the risks incurred by the company. The nature and general position of financial risks are regularly monitored and managed in order to assess the results and the financial impact on cash flow. The quality of counterparties’ hedging instruments and the credit limit are also periodically reviewed. 

 

Market risks are protected when it is considered necessary to support the corporate strategy or when it is necessary to maintain the level of financial flexibility.

 

The Company can manage some of risks by using derivative instruments not associated with any speculative trading or short selling.

 

13.a) Foreign exchange rate and interest rate risks:

 

·          Foreign exchange rate risk:

 

The exposure arises from the existence of assets and liabilities denominated in Dollar or Euro, since the Company's functional currency is substantially the Real and is denominated natural currency hedge. The 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, 2019 is as follows.

 

Page 54


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

       

03/31/2019

Foreign Exchange Exposure

 

(Amounts in US$’000)

 

(Amounts in €’000)

Cash and cash equivalents overseas

 

99,452

 

4,042

Trade receivables

 

485,775

 

1,416

 Other assets

 

7,298

 

4,376

Total Assets

 

592,525

 

9,834

Borrowings and financing

 

  (4,052,864)

 

(24,152)

Trade payables

 

(124,734)

 

(7,859)

Other liabilities

 

(3,484)

 

(1,100)

Total Liabilities

 

  (4,181,082)

 

(33,111)

Foreign exchange exposure

 

  (3,588,557)

 

(23,277)

Cash flow hedge accounting

 

  1,862,224

 

 

Net Investment hedge accounting

 

 

 

24,000

Net foreign exchange exposure

 

  (1,726,333)

 

  723

Perpetual bonds

 

  1,000,000

 

 

Net foreign exchange exposure excluding perpetual bonds

 

(726,333)

 

  723

         

 

 

CSN uses as strategy the hedge accounting, as well as derivative instruments with the purpose of hedging CSN's future cash flows.

 

·          Interest rate risk:

 

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

 

In item 13b) we show the derivatives and hedging strategies to hedge foreign exchange and interest rate risks.

 

 

13.b) Hedging instruments: Derivative and cash flows hedge accounting and foreign investment hedge accounting

 

CSN uses various instruments to hedge foreign exchange and interest rate risks, as shown in the following topics:

 

 

 

·          Portfolio of derivative financial instruments

 

Swap cambial Dólar x Euro

 

Page 55


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The subsidiary Lusosider has derivative operations to hedge its exposure of the dollar against the euro.

 

 

                       

 

 

Consolidated

               

 

 

 

 

 

 

03/31/2019

               

Appreciation (R$)

 

Fair value
(market)

 

Impact on financial income (expenses) in 2019

Counterparties

 

Maturity

 

Functional Currency

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

BCP

 

02/04/2019

 

Dollar

 

1,262

 

4,915

 

(4,918)

 

(3)

 

(354)

Total dollar-to-euro swap

     

1,262

 

4,915

 

(4,918)

 

(3)

 

(354)

                             
                             

 

 

 

 

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

 

 

 

 

 

 

 

03/31/2019

 

03/31/2018

Instruments

 

Assets

 

Net Financial result (Note 24)

 

Current

 

Total

 

Swap dólar x euro

 

(3)

 

(3)

 

(354)

 

730

   

(3)

 

(3)

 

(354)

 

730

                 

 

 

·      Cash flow hedge accounting

 

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

 

In order to better reflect the accounting impacts of this foreign exchange hedging strategy on the Company’s results, CSN designated part of its US dollar-denominated liabilities as a hedging instrument of its future exports. As a result, foreign exchange differences arising from designated liabilities will be temporarily recognized in shareholders’ equity and recognized in profit or loss when such exports are carried out, allowing the recognition of the fluctuation of the dollar over liabilities and exports can be recorded at the same time. The adoption of this hedge accounting does not entail entering into any financial instrument. As of March 31, 2019, US$1.862.224 in exports to be carried out between April 2019 until February 2023 are designated.

 

In order to support the aforementioned designations, the Company prepared formal documentation indicating how the hedge designation is aligned with CSN's objective and risk management strategy, identifying the hedging instruments used, the hedge object, the nature of the risk to be hedged and demonstrating the expectation of high effectiveness of the designated relations. Debt instruments have been designated in amounts equivalent to the portion of future exports. Therefore, the exchange variation of the instrument and the object are similar. According to the Company's accounting policy, continuous evaluations of prospective and retrospective effectiveness should be carried out, comparing the amounts designated with the amounts expected and approved in the Management's budgets, as well as the amounts exported.

 

Through hedge accounting, the exchange gains and losses on debt instruments will not immediately affect the Company’s profit or loss except to the extent that exports are carried out.

 

 

The table below shows a summary of the hedging relationships as of March 31, 2019:

 

Page 56


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

   

                                   

03/31/2019

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Hedged period

 

Exchange rate on designation

 

Designated amounts (US$’000)

 

Amortizated part (USD'000)

 

ffect on Result
(*) (R$'000)

 

Impact on
Shareholders'
equity (R$'000)

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

 

(331,823)

 

(118,845)

 

  (244,279)

1/12/2014

 

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

 

(175,000)

 

  (23,184)

   

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

 

 

 

 

 

  (121,860)

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

         

(42,924)

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

 

 

 

 

 

(61,170)

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

 

  (6,000)

     

(14,681)

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

 

  (20,000)

 

 

 

(45,704)

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

 

  (5,000)

     

(10,820)

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

 

  (14,000)

 

 

 

(30,296)

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

 

  (6,000)

     

(12,984)

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

 

  (6,000)

 

 

 

(12,365)

3/8/2015

 

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

 

  (11,998)

     

  (172,427)

2/4/2018

 

Bonds

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 July 2018 - February 2023

 

3.3104

 

1,170,045

 

(307,000)

 

  (42,188)

 

  (506,008)

Total

 

 

 

 

 

 

 

 

 

 

 

2,745,045

 

(882,821)

 

(184,217)

 

(1,275,518)

 

 (*) The effect on profit or loss was recognized in other operating expenses.

 

 

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

 

 

The movement in hedge accounting amounts recognized in shareholders’ equity as of March 31, 2019 is as follows:

 

               
 

12/31/2018

 

Movement

 

Realization

 

03/31/2019

Cash flow hedge accounting

1,441,295

 

18,440

 

(184,217)

 

1,275,518

Fair value of cash flow hedge, net of taxes

1,441,295

 

18,440

 

(184,217)

 

1,275,518

               

 

 

As of March 31, 2019, the hedging relationships established by the Company were effective, according to prospective and retrospective tests conducted. Thus, no reversal for hedge accounting ineffectiveness was recognized in the quarter.

 

 

·      Hedge of net investment in foreign operation

 

CSN has a natural currency exposure in Euros substantially arising from a borrowing taken by a foreign subsidiary with functional currency in Reais, for the acquisition of investments abroad where the functional currency is Euro. Such exposure arises from translating the balance sheets of these subsidiaries for consolidation into CSN, where the exchange difference on the borrowings affected the statement of income, in the financial income (expenses) line item, and the exchange difference on the net assets of the foreign operation directly affected the shareholders equity, in other comprehensive income.

 

Page 57


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

As from September 1, 2015, CSN began to adopt the net investment hedge to eliminate such exposure and cover future fluctuations of the Euro on such borrowings. Non-derivative financial liabilities were designated, represented by borrowing agreements with financial institutions in the amount of € 120 million. The account balances as of March 31, 2019 are as follows:

                       

03/31/2018

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Exchange rate on designation

 

Designated amounts (EUR'000)

 

Amortized part (USD’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

 

(96,000)

(2,239)

Total

 

 

 

 

 

 

 

 

 

120,000

 

(96,000)

(2,239)

                         

 

 

The movement in the amounts related to net investment hedge recognized in shareholders’ equity as of March 31, 2019 is as follows:

             
 

12/31/2018

 

Movement

   

03/31/2019

Net Investment hedge accounting

3,941

 

(6,180)

 

 

(2,239)

Fair value of net investment hedge in foreign operations

3,941

 

(6,180)

 

 

(2,239)

 

 

As of March 31, 2019, the hedging relationships established by the Company were effective, according to prospective tests conducted. Therefore, no reversal for hedge ineffectiveness was recognized.

 

13.c) Sensitivity analysis

 

We present below the sensitivity analysis of foreign exchange rate and interest rate risks.

 

·      Sensitivity analysis of derivative financial instruments and consolidated foreign exchange exposure

 

The Company considered scenarios 1 and 2 as 25% and 50% deterioration for currency volatility using as reference the closing exchange rate as of March 31, 2019.

 

 

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

                 
   

 

 

 

 

 

 

03/31/2019

Currency

 

Exchange rate

 

Probable scenario

 

Scenario 1

 

Scenario 2

USD

 

3,8967

 

3,9436

 

4,8709

 

5,8451

EUR

 

4,3760

 

4,4224

 

5,4700

 

6,5640

USD x EUR

 

1,1235

 

1,1245

 

1,4044

 

1,6853

                 
                 
                 
   

 

 

 

 

03/31/2019

   

Interest

 

Interest rate

 

Scenario 1

 

Scenario 2

   

CDI

 

6,40%

 

8,00%

 

9,60%

   

TJLP

 

7,03%

 

8,79%

 

10,55%

   

Libor

 

2,66%

 

3,32%

 

3,99%

   
                 

 

Page 58


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The effects on profit or loss, considering scenarios 1 and 2, are shown below:

 

   

 

 

 

 

 

 

 

 

03/31/2019

Instruments

 

Notional

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Hedge accounting of exports

 

1,862,224

 

Dólar

 

87,338

 

1,814,132

 

3,628,264

 

 

 

 

 

 

 

 

 

 

 

Currency position

 

(3,588,557)

 

Dólar

 

(168,303)

 

(3,495,883)

 

(6,991,766)

(not including exchange derivatives above)

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

Consolidated exchange position

 

(1,726,333)

 

Dólar

 

(80,965)

 

(1,681,751)

 

(3,363,502)

(including exchange derivatives above)

                   

 

 

                 

Net Investment hedge accounting

 

24,000

 

Euro

 

1,114

 

26,256

 

52,512

 

 

 

 

 

 

 

 

 

 

 

Currency position

 

(23,277)

 

Euro

 

(1,080)

 

(25,465)

 

(50,930)

 

 

 

 

 

 

 

 

 

 

 

Consolidated exchange position

 

723

 

Euro

 

34

 

791

 

1,582

(including exchange derivatives above)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar-to-euro swap

 

1,262

 

Dólar

 

7

 

986

 

1,641

 

 (*) The probable scenarios were calculated considering the following variations for the risks: Real x Dollar – depreciation of Real by 1.20% / Real x Euro – depreciation of Real by 1.06%. Euro x Dólar - depreciation of Euro by 0.09%. Source: quotations from Central Bank of Brazil and European Central Bank on 04/23/2019.

 

 

·      Sensitivity analysis of changes in interest rates

 

The Company considered scenarios 1 and 2 as 25% and 50% of changes in interest volatility as of March 31, 2019.

                   

Consolidated

                   

Impact on profit or loss

Changes in interest rates

 

% p.a

 

Assets

 

Liabilities

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

TJLP

 

7,03

 

 

 

(920,280)

 

(2,938)

 

(16,174)

 

(32,348)

Libor

 

2,66

 

 

 

(4,748,778)

 

(71,638)

 

(31,573)

 

(63,146)

CDI

 

6,40

 

2,140,113

 

(11,333,373)

 

(39,171)

 

(147,092)

 

(294,184)

                         

 (*) The sensitivity analysis assumes of maintaining as a probable scenario the market values as of March 31, 2019 recognized in the company's assets and liabilities.

 

 

13.d) Liquidity risk

 

Page 59


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

It is the risk that the Company does not have enough liquid resources to honor its financial commitments, because of mismatching of term or volume between expected receipts and payments.

 

To manage the liquidity of the cash in local and foreign currency, premises of disbursements and future receipts are established, being monitored daily by the Treasury area. The payment schedules for the long-term portions of the loans and financing and debentures are presented in Note 12.

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

At March 31, 2019

Less than one year

 

From one to two years

 

From two to five years

 

Over five years

 

Total

Borrowings, financing and debentures (note 12)

5,447,583

 

8,895,328

 

9,623,536

 

4,470,967

 

28,437,414

Leases (note 14 a)

45,742

 

160,384

 

240,576

 

186,536

 

633,238

Derivative financial instruments (note 13 I)

3

 

 

 

 

 

 

 

3

Trade payables (note 13 I)

3,228,213

 

 

 

 

 

 

 

3,228,213

Trade payables – Drawee risk (note 13 I)

300,947

 

 

 

 

 

 

 

300,947

                   

 

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

 

Financial assets and liabilities measured at fair value through profit or loss are recorded in current and noncurrent assets and liabilities and gains and losses are recorded as financial income and expenses, respectively.

 

The amounts are recorded in the financial statements at their carrying amount, which are substantially similar to those that would be obtained if they were traded in the market. The fair values of other long-term assets and liabilities do not differ significantly from their carrying amounts, except for the amounts below.

 

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, according below:

 

 

 

 

03/31/2019

 

 

 

12/31/2018

 

Closing Balance

 

Fair value

 

Closing Balance

 

Fair value

Perpetual bonds

3,902,004

 

3,378,781

 

3,880,074

 

2,850,615

Fixed Rate Notes

6,670,258

 

7,178,616

 

6,745,132

 

7,595,765

               

 

 (*) Source: Bloomberg

 

• Credit Risks

 

The exposure to credit risks of financial institutions complies with the parameters established in the financial policy. The Company has as practice the detailed analysis of the patrimonial and financial situation of its clients and suppliers, the establishment of a credit limit and the permanent monitoring of its outstanding balance.

 

With respect to financial investments, the Company only makes investments in institutions with low credit risk rated by rating agencies. Since part of the funds is invested in repo operations that are backed by Brazilian government bonds, there is also exposure to the credit risk of the Brazilian State.

 

Page 60


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Regarding the exposure to credit risk in accounts receivable and other receivables, the Company has a credit risk committee, in which each new customer is analyzed individually regarding their financial condition, before granting the credit limit and payment terms and periodically revised, according to the periodicity procedures of each business area.

 

• Capital Management

 

The Company seeks to optimize its capital structure in order to reduce its financial costs and maximize the return to its shareholders. The table below shows the evolution of the Company's consolidated capital structure, with financing by equity and third-party capital:

 

 

 

Thousands of reais

 

03/31/2019

 

03/31/2018

Shareholder's equity (equity)

 

10,250,388

 

10,013,440

Borrowings and Financing (Third-party capital)

 

28,302,694

 

28,827,074

Gross Debit/Shareholder's equity

 

2.76

 

2.88

 

 

14.    OTHER PAYABLES

 

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

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

Current

Non-current

Current

Non-current

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Payables to related parties (note 18 a)

  22,773

 

35,499

 

79,182

 

96,629

 

316,421

 

308,056

 

 

 

14,501

Dividends and interest on capital payable (Note 13 I)

  932,005

 

932,005

         

900,541

 

900,541

       

Advances from customers (1)

  563,002

 

137,418

 

1,469,166

 

 

 

75,843

 

64,416

 

 

 

 

Taxes in installments

  19,644

 

20,179

 

72,452

 

73,934

 

9,767

 

9,756

 

2,273

 

2,378

Profit sharing - employees

  154,231

 

113,219

 

 

 

 

 

96,431

 

72,555

 

 

 

 

Taxes payable

       

8,646

 

8,631

         

7,159

 

7,145

Provision for consumption and services

  343,491

 

334,638

 

 

 

 

 

280,446

 

260,942

 

 

 

 

Third party materials in our possession

  74,597

 

45,915

         

74,366

 

45,721

       

Trade payables - drawee risk (2)

  300,947

 

65,766

 

 

 

 

 

300,947

 

65,766

 

 

 

 

Lease Liabilities (note 14 a)

  45,742

     

587,496

     

20,453

     

35,271

   

Other payables

  74,311

 

85,984

 

42,230

 

48,134

 

17,114

 

17,551

 

 

 

 

 

2,530,746

 

1,770,623

 

2,259,172

 

227,328

 

2,092,329

 

1,745,304

 

  44,703

 

24,024

 

(1) Glencore Advance: On March 29, 2019, the Company received in advance through its subsidiary CSN Mineração the amount of U $ 496 million (R $ 1,951 billion) related to a supply contract of approximately 22 million tons of ore to the Swiss trader Glencore International AG ("Glencore"), to be executed within 5 years.

 

(2) Trade Payables – Drawee risk: The Company negotiated with financial institutions to anticipate payments from its suppliers, with the objective of lengthening the deadlines. This financial modality is an option of suppliers, and does not require mandatory participation, nor is the Company not reimbursed and / or benefited by the financial institution of discounts for payment executed before the due date agreed with the supplier, there is no change in the degree of subordination of the security in case of judicial execution and no changes in the commercial conditions existing between the Company and its suppliers. The balance on March 31, 2019 of suppliers that benefited from this modality corresponds to R $ 300,947 (R $ 65,766 on December 31, 2018).

 

 

14.a.) LEASE LIABILITIES

 

In the quarter, the lease liabilities are presented as follows:

 

     

Consolidated

     

Parent Company

 

03/31/2019

 

First adoption

 

03/31/2019

 

First adoption

Leases

1,521,765

 

1,533,556

 

64,801

 

71,114

Present value adjustment - Leases

(888,527)

 

(892,567)

 

(9,077)

 

(10,042)

 

633,238

 

640,989

 

55,724

 

61,072

Classified:

             

Current

45,742

 

39,243

 

20,453

 

21,390

Non-current

587,496

 

601,746

 

35,271

 

39,682

 

633,238

 

640,989

 

55,724

 

61,072

               

 

Page 61


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The Company has lease agreements for port operations, machinery and facilities, vehicles, administrative and operational real estate. Lease liabilities are guarantee by the underlying assets. The amount of interest recognized in the financial result for the period ended March 31, 2019 in the consolidated was R$4,9 million and in the parent company was R$ 965 thousand.

 

The minimum future lease payments as of March 31, 2019 are as follows:

 

 

 

 

 

 

 

 

Consolidated

 

 Less than one year

 

 Between one and five years

 

 Over five years

 

 Total

 Leases

80,211

 

968,970

 

472,584

 

1,521,765

 Present value adjustment - Leases

(34,469)

 

(568,010)

 

(286,048)

 

(888,527)

 

45,742

 

400,960

 

186,536

 

633,238

               
               

 

·           Payments of leases not recognized as liabilities:

 

The Company chose not to recognize lease liabilities in contracts with a maturity of less than twelve months and for assets with low value.

 

The payments made for these contracts and for the variable portion of the lease agreements are recognized as expenses when incurred.

 

 

Expenses related to payments not included in the measurement of a lease liability are:

 

 

Consolidated

 

Parent Company

 

03/31/2019

 

03/31/2019

 Contract less than 12 months

3,244

 

 

 Lower Assets value

  426

   

 Variable lease payments

39,675

 

1,593

 

43,345

 

1,593

       

 

 

15.    INCOME TAX AND SOCIAL CONTRIBUTION

 

15.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

 

03/31/2019

 

03/31/2018

 

03/31/2019

 

03/31/2018

       

Income tax and social contribution income (expense)

             

Current

(369,818)

 

(119,914)

 

11

 

 

Deferred

(89,039)

 

(438,797)

 

(45,256)

 

(459,650)

 

(458,857)

 

(558,711)

 

(45,245)

 

(459,650)

 

Page 62


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

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

 

 

 

Consolidated

Parent Company

 

 

03/31/2019

 

03/31/2018

 

03/31/2019

 

03/31/2018

               

Profit before income tax and social contribution

545,620

 

2,045,206

 

37,673

 

1,931,513

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

(185,511)

 

(695,370)

 

(12,809)

 

(656,714)

Adjustment to reflect the effective rate:

 

 

 

 

 

 

 

Equity in results of affiliated companies

9,782

 

9,448

 

186,820

 

8,798

Profit with differentiated rates or untaxed

(47,576)

 

(42,380)

 

 

 

 

Transfer pricing adjustment

(8,574)

 

(9,546)

 

 

 

 

Tax loss carryforwards without recognizing deferred taxes

(8,866)

 

(9,451)

 

 

 

 

Indebtdness limit

(6,715)

 

(7,800)

 

(6,715)

 

(7,800)

Unrecorded deferred taxes on temporary differences

(2,735)

 

470

 

 

 

 

(Losses)/Reversal for deferred income and social contribution tax credits

(211,848)

 

193,827

 

(211,848)

 

193,827

Deferred taxes on foreign profit

(14)

 

(554)

 

 

 

 

Tax incentives

7,462

 

1,379

 

 

 

 

Other permanent deductions (additions)

(4,262)

 

1,266

 

(693)

 

2,239

Income tax and social contribution in profit for the period

(458,857)

 

(558,711)

 

(45,245)

 

(459,650)

Effective tax rate

84%

 

27%

 

120%

 

24%

               

 

15.b) Deferred income tax and social contribution:

 

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

             

Consolidated

 

Opening balance

 

Movement

 

Closing balance

 

12/31/2018

 

Shareholders'
Equity

 

P&L

 

Others

 

03/31/2019

         

Deferred

 

 

 

 

 

 

 

 

 

Income tax losses

  959,240

 

 

 

  199,883

 

  6,408

 

1,165,531

Social contribution tax losses

  367,358

 

 

 

  71,959

 

  2,492

 

  441,809

Temporary differences

(1,838,935)

 

  2,934

 

  (360,881)

 

  (8,900)

 

(2,205,782)

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

  267,237

 

 

 

  (41,056)

 

 

 

  226,181

- Provision for environmental liabilities

  67,143

 

 

 

  (2,105)

 

 

 

  65,038

- Asset impairment losses

  81,341

 

 

 

  (4,558)

 

 

 

  76,783

- Inventory impairment losses

  38,760

 

 

 

568

 

 

 

  39,328

- (Gains)/losses on financial instruments

  (3,319)

 

 

 

  (1,367)

 

 

 

  (4,686)

- (Gains)/losses on financial assets recognized at fair value thought profit or loss.

  363,095

 

 

 

  (43,402)

 

 

 

  319,693

- Actuarial liability (pension and healthcare plan)

  276,032

 

 

 

 

 

 

 

  276,032

- Accrued supplies and services

  95,644

 

 

 

  5,466

 

 

 

  101,110

- Allowance for doubtful debts

  61,415

 

 

 

  (7,230)

 

 

 

  54,185

- Unrealized exchange differences (1)

1,010,532

 

 

 

  (11,662)

 

 

 

  998,870

- (Gain) on loss of control over Transnordestina

  (92,180)

 

 

 

 

 

 

 

  (92,180)

- Cash flow hedge accounting

  490,041

 

  (56,364)

 

 

 

 

 

  433,677

- Aquisition Fair Value SWT/CBL

  (172,114)

 

  2,050

 

  5,994

 

 

 

  (164,070)

- Deferred taxes non computed

  (252,940)

 

 

 

  (11,326)

 

  (8,900)

 

  (273,166)

- Estimated (Losses)/ reversals to deferred taxes credits

(3,086,572)

 

  56,364

 

  (211,848)

 

 

 

(3,242,056)

- Business Combination

(1,030,812)

 

 

 

  1,836

 

 

 

(1,028,976)

- Others

  47,762

 

884

 

  (40,191)

 

 

 

  8,455

Total

  (512,337)

 

  2,934  

 

  (89,039) 

 

 

 

  (598,442) 

 

 

 

 

 

 

 

 

 

 

Total Deferred Assets

  89,394

 

 

 

 

 

 

 

  69,465

Total Deferred Liabilities

  (601,731)

 

 

 

 

 

 

 

  (667,907)

Total Deferred

  (512,337)

 

 

 

 

 

 

 

  (598,442)

                   

 

Page 63


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

(1) The Company taxes exchange differences on a cash basis to calculate income tax and social contribution on net income.

 

             

Parent Company

 

Opening balance

 

Movement

Closing balance

 

12/31/2018

 

Shareholders'
Equity

 

P&L

 

03/31/2019

       

Deferred tax assets

 

 

 

 

 

 

 

Income tax losses

  834,141

 

 

 

  192,634

 

1,026,775

Social contribution tax losses

  322,283

 

 

 

  69,348

 

  391,631

Temporary differences

(1,173,858)

 

 

 

  (307,238)

 

(1,481,096)

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

  210,382

 

 

 

  (41,129)

 

  169,253

- Provision for environmental liabilities

  64,906

 

 

 

  (1,776)

 

  63,130

- Asset impairment losses

  57,444

 

 

 

  (4,469)

 

  52,975

- Inventory impairment losses

  15,326

 

 

 

(521)

 

  14,805

(Gain)/loss in financial instruments

  (3,319)

 

 

 

  (1,367)

 

  (4,686)

- (Gains)/losses on financial assets measured at fair value through profit or loss

  363,095

 

 

 

  (43,402)

 

  319,693

- Actuarial liability (pension and healthcare plan)

  279,132

 

 

 

 

 

  279,132

- Accrued supplies and services

  84,509

 

 

 

  5,123

 

  89,632

- Allowance for doubtful debts

  45,565

 

 

 

  (7,341)

 

  38,224

- Unrealized ex change differences (1)

1,014,309

 

 

 

  (11,447)

 

1,002,862

- (Gain) on loss of control over Transnordestina

  (92,180)

 

 

 

 

 

  (92,180)

- Cash flow hedge accounting

  490,041

 

  (56,364)

 

 

 

  433,677

- Estimated (losses)/ reversals to deferred taxes credits

(3,086,572)

 

  56,364

 

  (211,848)

 

(3,242,056)

- Business Combination

  (699,383)

 

 

 

 

 

  (699,383)

- Deferred Income and social contribution on Business Combination of CGPAR

  (22,609)

 

 

 

 

  (22,609)

- Other

  105,496

 

 

 

  10,939

 

  116,435

Total

  (17,434)

 

 

 

  (45,256)

 

  (62,690)

 

 

 

 

 

 

 

 

 Deferred tax liabilities

  (17,434)

 

 

 

 

 

  (62,690)

Total

  (17,434)

 

 

 

 

 

  (62,690)

               

 

Page 64


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

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

 

In its corporate structure, the Company has foreign subsidiaries whose profits are subject to income tax in the countries where they were established at rates lower than those prevailing in Brazil. In the period from 2014 to 2019, these foreign subsidiaries generated profits amounting to R$ 1,150,443. If the tax authorities understand that these profits are subject to additional taxation in Brazil in respect of income tax and social contribution, these, if due, would total approximately R$ 366,847.

 

The Company, based on its legal counsel’s opinion, assessed as possible the likelihood of loss in the event of challenge by the tax authorities and, therefore, no provision was recognized in the financial statements.

 

15.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

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Income tax and social contribution

 

 

 

 

 

 

 

Actuarial gains on defined benefit pension plan

176,730

 

176,700

 

180,048

 

180,048

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

(180,048)

 

(180,048)

 

(180,048)

 

(180,048)

Exchange differences on translating foreign operations

(325,350)

 

(325,350)

 

(325,350)

 

(325,350)

Cash flow hedge accounting

433.677

 

490.041

 

433.677

 

490.041

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

(433.677)

 

(490.041)

 

(433.677)

 

(490.041)

 

(328.668)

 

(328.698)

 

(325.350)

 

(325.350)

               

 

 

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

 

Are being discussed in the competent spheres, actions and complaints of various natures. The details of the provisioned amounts and the related judicial deposits are presented below:

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

 

Accrued liabilities

 

Judicial deposits

 

Accrued liabilities

 

Judicial deposits

 

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Tax

 

118,123

 

118,490

 

52,371

 

46,321

 

48,287

 

48,789

 

34,216

 

27,493

Social security

 

68,938

 

70,084

 

50,898

 

50,898

 

68,397

 

67,978

 

50,898

 

50,898

Labor

 

348,209

 

362,228

 

219,592

 

214,625

 

261,151

 

277,590

 

167,249

 

162,870

Civil

 

151,384

 

210,264

 

22,706

 

22,024

 

124,398

 

180,546

 

12,553

 

11,871

Environmental

 

34,857

 

31,390

 

2,084

 

1,900

 

31,271

 

28,030

 

2,084

 

1,900

Deposit of a guarantee

 

 

 

 

 

11,716

 

12,182

 

 

 

 

 

 

 

563

 

 

721,511

 

792,456

 

359,367

 

347,950

 

533,504

 

602,933

 

267,000

 

255,595

 

Page 65


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Classification

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

106,140

 

106,503

 

 

 

 

 

63,839

 

64,856

 

 

 

 

Non-current

 

615,371

 

685,953

 

359,367

 

347,950

 

469,665

 

538,077

 

267,000

 

       255,595

 

 

721,511

 

792,456

 

359,367

 

347,950

 

533,504

 

602,933

 

267,000

 

255,595

                                 

 

 

The movement in the provision for tax, social security, labor, civil and environmental risks in the period ended March 31, 2019 is as follows:

                   

Consolidated

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2018

 

Additions

 

Net update on amount

 

Net utilization of reversal

 

03/31/2019

Tax

 

118,490

 

16,815

 

1,006

 

  (18,188)

 

118,123

Social security

 

70,084

 

2,419

 

  363

 

  (3,928)

 

68,938

Labor

 

362,228

 

7,613

 

20,304

 

  (41,936)

 

348,209

Civil

 

210,264

 

8,566

 

4,612

 

  (72,058)

 

151,384

Environmental

 

31,390

 

  670

 

2,842

 

(45)

 

34,857

   

792,456

 

36,083

 

29,127

 

  (136,155)

 

721,511

                     

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2018

 

Additions

 

Net update on amount

 

Net utilization of reversal

 

03/31/2019

Tax

 

48,789

 

14,740

 

  328

 

  (15,570)

 

48,287

Social security

 

67,978

 

1,878

 

  363

 

  (1,822)

 

68,397

Labor

 

277,590

 

6,019

 

13,860

 

  (36,318)

 

261,151

Civil

 

180,546

 

8,058

 

3,477

 

  (67,683)

 

124,398

Environmental

 

28,030

 

  670

 

2,615

 

(44)

 

31,271

   

602,933

 

31,365

 

20,643

 

  (121,437)

 

533,504

 

The provision for tax, social security, labor, civil and environmental risks was estimated by Management and is mainly based on the legal counsel’s assessment. Only lawsuits for which the risk is classified as probable loss are provisioned. Additionally, this tax provisions, subject to SELIC (Central Bank’s policy rate).

 

Page 66


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

§  Possible administrative and judicial proceedings

 

The table below shows a summary of the main matters classified as possible risk compared with the balances as of March 31, 2019 and December 31, 2018.

 

 

 

 

03/31/2019

 

12/31/2018

Income tax / Social contribution - Assessment Notice and imposition of fine (AIIM) - Capital gain for an alleged sale of the shares of its subsidiary NAMISA.

 

11,953,102

 

11,812,071

         

Notice of Infringement and Fine Taxation - Income taxes and Social contribution - Glossary of goodwill deductions generated by the reverse merger of Big Jump by NAMISA

 

3,756,021

 

3,722,888

         

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

 

2,184,465

 

2,165,088

         

Notices of violation and imposition of fine - Income taxes and social contribution due to profits from foreign subsidiaries (years 2008,2010 and 2011) (1)

 

1,905,190

 

1,891,149

         

Tax foreclosures - ICMS - Electricity credits

 

  985,687

 

  974,479

         

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

 

1,614,883

 

1,481,382

         

Disallowance of the ICMS credits - Transfer of iron ore

 

  535,571

 

  529,607

         

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

 

  298,256

 

  294,527

         

Disallowance of the tax losses arising on adjustments to the SAPLI

 

  521,586

 

  516,583

         

Assessment Notice- Income tax- Capital Gain of CFM vendors located outside

 

  245,777

 

  243,007

         

CFEM - Divergence on the understanding between CSN and DNPM on the calculation basis

 

  315,673

 

  311,582

         

Infraction Notice - ICMS - Question on sales to Incentivized Zone

 

  986,214

 

  976,438

         

Other tax (federal, state, and municipal) lawsuits

 

3,593,808

 

3,625,167

         

Social security lawsuits

 

  289,676

 

  287,823

         

Law suit applied by Brazilian antitrust authorities (CADE)

 

  102,743

 

  101,683

         

Other civil lawsuits

 

  965,151

 

  922,171

         

Labor and social security lawsuits

 

1,567,554

 

1,537,078

         

Tax foreclosures - Fine of Volta Grande IV

 

79,984

 

75,530

         

Others Enviromental lawsuits

 

  167,787

 

  144,235

   

32,069,128

 

31,612,488

 

 

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

 

Page 67


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

17.    PROVISION FOR ENVIRONMENTAL LIABILITIES AND ASSET RETIREMENT OBLIGATIONS

 

The information on provision for environmental liabilities and asset retirement obligations has not changed in relation to that disclosed in the Company's financial statements as of December 31, 2018 and, accordingly, the Company decided not to repeat it in the condensed interim financial information as of March 31, 2019.

 

 

The balance of the provision for environmental liabilities and asset retirement obligation (ARO) is as follows:

 

 

 

 

 

Consolidated

 

 

 

Parent Company

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

Environmental liabilities

192,175

 

198,386

 

185,991

 

191,216

Asset retirement obligations

97,183

 

83,380

 

735

 

668

 

289,358

 

281,766

 

186,726

 

191,884

 

 

 

 

Page 68


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

18.    RELATED-PARTY BALANCES AND TRANSACTIONS

 

The information on related-party transactions has not changed significantly in relation to that disclosed in the Company's financial statements as of December 31, 2018.

 

18.a) Transactions with subsidiaries, joint ventures, associates, exclusive funds and other related parties

 

·      By transaction

                                                                                                                                                      Consolidated

   

Current

Non-current

Total

   

03/31/2019

 

12/31/2018

 

03/31/2018

 

12/31/2017

 

03/31/2018

 

12/31/2017

                         

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables(note 6)

 

185,600

 

93,317

 

 

 

 

 

185,600

 

93,317

Dividends receivable (note 8)

 

48,315

 

46,171

 

 

 

 

 

48,315

 

46,171

Actuarial asset (note 8)

 

 

 

 

 

93,757

 

99,894

 

93,757

 

99,894

Financial investments/ investments

 

100,871

 

92,332

 

 

 

 

 

100,871

 

92,332

Loans (note 8)

 

2,710

 

2,675

 

744,364

 

706,605

 

747,074

 

709,280

Other receivables (note 8)

 

3,202

 

3,649

 

218,840

 

218,840

 

222,042

 

222,489

   

340,698

 

238,144

 

1,056,961

 

1,025,339

 

1,397,659

 

1,263,483

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Other payables (Note 14)

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

21,182

 

29,286

 

79,182

 

96,629

 

100,364

 

125,915

Accrued supplies and services

 

1,591

 

6,213

 

 

 

 

 

1,591

 

6,213

Trade payables

 

118,329

 

135,801

 

 

 

 

 

118,329

 

135,801

Actuarial liabilities

 

 

 

 

 

7,982

 

7,982

 

7,982

 

7,982

   

141,102

 

171,300

 

87,164

 

104,611

 

228,266

 

275,911

 

 

03/31/2019

 

03/31/2018

 

P&L

 

 

 

 

Revenues

     

 

Sales

264,366

 

293,123

 

Interest (note 24)

20,161

 

14,225

 

Foreign exchange and monetary variations, net

504

 

 

 

Expenses

Purchases

(345,387)

(295,724)

 

Interest (note 24)

(3,735)

 

 

 

Foreign exchange and monetary variations, net

 

 

 

 

 

(64,091)

 

11,624

 

 

Page 69


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – 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

 

Exchange rate variations, net

 

Total

                     

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itá Energética S.A.

         

 

 

2,550

     

  2,550

                 

 

MRS Logística S.A.

 

46,169

 

 

 

46,169

 

  50,195

 

  79,182

 

129,377

 

 

 

(263,965)

 

  (3,736)

 

 

 

  (267,701)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

2,149

     

2,149

 

  33,501

     

33,501

 

8

 

(49,871)

         

  (49,863)

Transnordestina Logística S.A (1)

 

1,511

 

  963,204

 

  964,715

 

  560

 

 

 

560

 

196

 

(2,021)

 

13,887

 

 

 

12,062

   

49,829

 

  963,204

 

1,013,033

 

  86,806

 

  79,182

 

165,988

 

204

 

(315,857)

 

10,151

 

 

 

  (305,502)

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

     

93,757

 

93,757

     

  7,982

 

  7,982

                 

 

Banco Fibra (2)

 

100,871

 

 

 

  100,871

 

 

 

 

 

 

 

 

 

 

6,215

 

504

 

6,719

Usiminas

             

  34,376

     

34,376

     

(9)

         

  (9)

Panatlântica (3)

 

140,748

 

 

 

  140,748

 

  19,325

 

 

 

19,325

 

262,931

 

(26,213)

 

 

 

 

 

236,718

Ibis Participações e Serviços

         

 

         

     

(275)

         

(275)

Other related parties

 

2,185

 

 

 

2,185

 

  595

 

 

 

595

 

  1,231

 

(3,033)

 

 

 

 

 

  (1,802)

   

243,804

 

93,757

 

  337,561

 

  54,296

 

  7,982

 

62,278

 

264,162

 

(29,530)

 

6,215

 

504

 

241,351

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

47,065

     

47,065

         

         

60

     

60

Total at 3/31/2019

 

340,698

 

1,056,961

 

1,397,659

 

  141,102

 

  87,164

 

228,266

 

264,366

 

(345,387)

 

16,426

 

504

 

  (64,091)

Total em 12/31/2018

 

238,144

 

1,025,339

 

1,263,483

 

  171,300

 

  104,611

 

275,911

 

 

 

 

 

 

 

 

 

 

Total em 3/31/2018

 

 

 

 

 

 

 

 

 

 

 

 

 

293,123

 

(295,724)

 

14,225

 

 

 

11,624

 

 

1.     Transnordestina Logística S.A: Assets: Refers mainly to loan agreements in R$: Interest from 125.0% to 130.0% of the CDI. As of March 31, 2019, the loans amounted to R$744,364 (R$706,605 as of December 31, 2018).

 

2.     Banco Fibra S.A: Assets: Refers mainly to Eurobond from Fibra Bank with maturity in February 2028.

 

3.     Panatlantica: Receivables from the sale of steel products.

 

 

 

 

 

 

 

 

 

 

Page 70


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

·      By transaction

 

  

   

Parent Company

 

 

Current

 

Non-current

 

Total

   

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

             

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (1) (note 6)

 

1,182,272

 

906,865

         

1,182,272

 

906,865

Dividends receivable (Note 8)

 

261,330

 

259,186

 

 

 

 

 

261,330

 

259,186

Actuarial asset (note 8)

         

80,598

 

85,415

 

80,598

 

85,415

Loans (note 8)

 

23,264

 

22,807

 

649,967

 

588,285

 

673,231

 

611,092

Short-term investments / Investments (2)

 

98,509

 

99,109

 

96,428

 

103,640

 

194,937

 

202,749

Other receivables (3) (note 8)

 

15,493

 

15,395

 

463,182

 

458,177

 

478,675

 

473,572

   

1,580,868

 

1,303,362

 

1,290,175

 

1,235,517

 

2,871,043

 

2,538,879

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

                       

Prepayment (note 12)

 

1,301,410

 

1,363,140

 

4,848,105

 

4,250,264

 

6,149,515

 

5,613,404

Intercompany Bonds (nota 12)

 

9,883

 

2,395

 

362,393

 

360,356

 

372,276

 

362,751

Intercompany Loans (note 12)

 

1,602,422

 

1,704,888

 

963,598

 

 

 

2,566,020

 

1,704,888

   

2,913,715

 

3,070,423

 

6,174,096

 

4,610,620

 

9,087,811

 

7,681,043

Other payables (Note 14)

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

8,088

 

8,060

     

14,501

 

8,088

 

22,561

Provision for consumption and services

 

308,333

 

299,996

 

 

 

 

 

308,333

 

299,996

Trade payables

 

503,261

 

344,076

         

503,261

 

344,076

Actuarial liabilities

 

 

 

 

 

7,982

 

7,982

 

7,982

 

7,982

   

819,682

 

652,132

 

7,982

 

22,483

 

827,664

 

674,615

 

 

 

 

 

               
   

03/31/2019

 

03/31/2018

               

P&L

 

 

 

 

               

Revenues

                       

Sales/Others

 

764,532

 

1,058,449

               

Interest (note 24)

 

18,344

 

14,744

               

Exclusive funds (note 24)

 

683

 

44

               

Expenses

                       

Purchases

 

       (643,306)

 

       (487,690)

               

Interest (note 24)

 

        (71,100)

 

       (100,913)

               

Foreing exchange and monetary variations, net

 

        (66,033)

 

          (5,561)

               
   

           3,120

 

        479,073

               
                         

 

 

 

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 are investments in exclusive funds and in the Fibra Bank and in non-current assets, refers to interests in Usiminas, classified as investments measured at fair value through profit or loss.

 

3.       Non-current: Refers mainly to advances for future capital increases, dividends to be received and receivables from acquisition of debentures.

 

 

Page 71


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·      By company

 

   

   

 

             

Parent Company

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales/Others

 

Purchases

 

Finance income(expenses),net

 

Exchange rate variations, net

 

Total

                     

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Companhia Metalúrgica Prada (1)

 

261,156

 

121,336

 

382,492

 

7,142

     

7,142

 

174,249

 

  (10,555)

         

163,694

Estanho de Rondônia S.A.

 

22,156

 

1,766

 

23,922

 

 

 

 

 

 

 

 

 

  (9,906)

 

395

 

 

 

  (9,511)

Sepetiba Tecon S.A.

 

12,252

 

102,570

 

114,822

 

29,837

     

29,837

     

  (16,871)

         

  (16,871)

Minérios Nacional S.A.

 

7

 

 

 

7

 

 

 

 

 

 

 

7

 

 

 

 

 

 

 

7

CSN Mineração S.A.  (2)

 

299,141

     

299,141

 

280,670

     

280,670

 

21,612

 

  (290,283)

         

  (268,671)

CSN Energia S.A.

 

14,309

 

 

 

14,309

 

108,251

 

 

 

108,251

 

 

 

  (44,971)

 

 

 

 

 

  (44,971)

Ferrovia Transnordestina Logística S.A.

 

  573

 

27,250

 

27,823

         

 

 

573

     

25

 

  (72)

 

  526

Companhia Siderúrgica Nacional, LLC (3)

 

461,029

 

 

 

461,029

 

311,887

 

 

 

311,887

 

180,139

 

 

 

 

 

5,863

 

186,002

CSN Resources S.A. (4)

         

 

 

1,305,788

 

4,131,016

 

5,436,804

         

(62,541)

 

  (38,045)

 

  (100,586)

CSN Steel Corp

 

 

 

 

 

 

 

5,166

 

894,377

 

899,543

 

 

 

 

 

(8,201)

 

16,844

 

8,643

Lusosider Aços Planos, S.A.

 

210,458

     

210,458

 

1

     

1

 

123,782

         

  532

 

124,314

CSN Islands XI Corp. (5)

 

 

 

 

 

 

 

134,115

 

 

 

134,115

 

 

 

 

 

 

 

  263

 

  263

CSN Islands XII Corp. (6)

         

 

 

1,468,288

 

876,078

 

2,344,366

             

  (50,482)

 

  (50,482)

Companhia de Embalagens Metálicas MMSA

 

 

 

 

 

 

 

16

 

 

 

16

 

 

 

 

 

 

 

 

 

 

Companhia Florestal do Brasil

 

1,103

 

  500

 

1,603

         

 

                 

 

CSN Steel Holdings 1, S.L.U.

 

 

 

 

 

 

 

89

 

68,156

 

68,245

 

 

 

 

 

  (89)

 

(332)

 

(421)

CSN Productos Sider. S.L.

         

 

 

  268

 

204,469

 

204,737

         

  (268)

 

  (1,108)

 

  (1,376)

 

 

1,282,184

 

253,422

 

1,535,606

 

3,651,518

 

6,174,096

 

9,825,614

 

500,362

 

  (372,586)

 

(70,679)

 

  (66,537)

 

  (9,440)

Joint-venture and Joint-operation

                                           

MRS Logística S.A.

 

23,091

 

 

 

23,091

 

4,039

 

 

 

4,039

 

 

 

  (89,697)

 

 

 

 

 

  (89,697)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

2,149

     

2,149

 

23,910

     

23,910

 

8

 

  (34,330)

         

  (34,322)

Transnordestina Logística S.A. (7)

 

  248

 

859,727

 

859,975

 

 

 

 

 

 

 

 

 

 

 

  11,959

 

 

 

11,959

   

25,488

 

859,727

 

885,215

 

27,949

 

 

 

27,949

 

8

 

  (124,027)

 

  11,959

 

 

 

  (112,060)

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

     

80,598

 

80,598

     

7,982

 

7,982

                 

 

Banco Fibra

 

90,838

 

 

 

90,838

 

 

 

 

 

 

 

 

 

 

 

  5,904

 

  504

 

6,408

Usiminas

         

  -

 

34,376

     

34,376

     

  (119,955)

         

  (119,955)

Panatlântica (8)

 

140,748

 

 

 

140,748

 

19,325

 

 

 

19,325

 

262,931

 

  (26,213)

 

 

 

 

 

236,718

Partifib Projetos Imobiliários

 

 355

     

  355

             

  1,192

             

1,192

Ibis Participações e Serviços

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(275)

 

 

 

 

 

(275)

Vicunha Serviços Ltda.

                     

 

 

39

 

  (79)

         

  (40)

Fundação CSN

 

1,829

 

 

 

1,829

 

  229

 

 

 

  229

 

 

 

(171)

 

 

 

 

 

(171)

   

233,770

 

80,598

 

314,368

 

53,930

 

7,982

 

61,912

 

264,162

 

  (146,693)

 

  5,904

 

  504

 

123,877

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

31,754

     

31,754

         

 

         

60

     

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive funds

         

 

         

 

                   

Diplic, Caixa Vertice, VR1, BB Steel (9)

 

7,672

 

96,428

 

104,100

 

 

 

 

 

 

 

 

 

 

 

683

 

 

 

  683

Total at 3/31/2019

 

1,580,868

 

1,290,175

 

2,871,043

 

3,733,397

 

6,182,078

 

9,915,475

 

764,532

 

  (643,306)

 

(52,073)

 

  (66,033)

 

3,120

Total at 12/31/2018

 

1,303,362

 

1,235,517

 

2,538,879

 

3,722,555

 

4,633,103

 

8,355,658

 

 

 

 

 

 

 

 

 

 

Total at 03/31/2018

 

 

 

 

 

 

 

 

 

 

 

 

 

  1,058,449

 

  (487,690)

 

(86,125)

 

  (5,561)

 

479,073

 

1.       Companhia Metalúrgica Prada: Refers mainly to receivables in the amount of R$261,156 (254,464 as of December 31, 2018), and debentures from the indirect subsidiary CBL in the amount of R$121,336 (R$ 121,336 as of December 31,2018),

 

2.       CSN Mineração: Liabilities: Account payables related to purchases of iron ore and port services in the amount of R$280,670 (R$ 119,952 as of December 31,2018).

 

3.       Companhia Siderurgica Nacional, LLC: Receivables of R$461,029 (R$357,257 as of December 31, 2018), related to sale of steel for resale. In the current liabilities, refers an expense with commission and logistics on sales of steel for resale in the amount of R$ 311,887 (R$ 298,866 as of December 31,2018).

 

4.       CSN Resources SA: Prepayment and Fixed Rate Notes.  As of March 31, 2019, the loans amounted to R$5,436,804 (R$4,961,357 as of December 31, 2018).

 

5.       CSN Islands XI Corp.: Intercompany contracts in US dollars. As of March 31, 2019, loans total R$134,115 (R$179,677 as of December 31, 2018).

 

6.     CSN Islands XII Corp.: Refers mainly to prepayment contracts and Intercompany contracts in dollar. As of March 31, 2019, loans total R$2,344,366 (R$1,525,211 as of December 31, 2018).

 

7.     Transnordestina Logística S.A. Noncurrent assets: refers mainly to an intercompany contract in the amount of R$640,887 (R$ 588,285 as of December 31,2018) and advance for future increase capital in the amount of R$218,840 (R$218,840 as of December 31,2018).

 

8.     Panatlântica S.A: Current assets: refers to accounts receivable for the supply of flat steel in the amount of R$ 140,748 (R$ 53,027 as of December 31,2018).

 

9.     Exclusive funds: Current assets: Refers mainly to investments in government securities and CDBs, in the amount of R$7,672 (R$ 6,989 as of December 31, 2018). Noncurrent assets: Refers to Usiminas S.A. shares in the amount of R$ 96,428 (R$ 103,640 as of December 31,2018). The funds VR1 and Diplic II are managed by Taquari Asset.

 

Page 72


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

18.b) 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, 2019.

 

 

         
   

03/31/2019

 

03/31/2018

   

Statement of Income

Short-term benefits for employees and officers

 

3,818

 

9,393

Post-employment benefits

 

26

 

26

 

 

3,844

 

9,419

 

 

19.    SHAREHOLDERS’ EQUITY

 

19.a) Paid-in capital

 

Fully subscribed and paid-in capital as of March 31, 2019 and December 31, 2018 is R$4,540,000 comprising 1,387,524,047 book-entry common shares without par value. Each common share entitles to one vote in resolutions of the General Meeting.

 

19.b) Authorized capital

 

The Company’s bylaws in effect as of March 31, 2019 determine that the capital can be raised to up to 2,400,000,000 shares by decision of the Board of Directors.

 

19.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 the share capital.  

 

 

19.d) Ownership structure

 

As of March 31, 2019, the Company’s ownership structure was as follows:

 

 

      03/31/2019      12/31/2018 
  Number of      Number of     
    % of total  % of voting    % of total  % of voting 
  common      common     
    shares  capital    shares  capital 
  shares      shares     
Vicunha Aços S.A. (*)  679,522,254  48.97%  49.24%  679,522,254  48.97%  49.24% 
Rio Iaco Participações S.A. (*)  58,193,503  4.19%  4.22%  58,193,503  4.19%  4.22% 
NYSE (ADRs)  284,152,319  20.48%  20.59%  284,152,319  20.48%  20.59% 
Other shareholders  358,246,471  25.82%  25.95%  358,246,471  25.82%  25.95% 
Total outstanding shares  1,380,114,547  99.47%  100.00%  1,380,114,547  99.47%  100.00% 
Treasury shares  7,409,500  0.53%    7,409,500  0.53%   
Total shares  1,387,524,047  100.00%    1,387,524,047  100.00%   

 (*) Controlling group companies.

 

 

 

 

 

19.e) Treasury shares

 

Page 73


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The Board of Directors authorized various share buyback programs 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

 

Sale of shares

 

Balance in treasury

 

3/13/2014

 

70,205,661

 

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

 

R$ 9.34

 

R$ 9,22 e R$ 9,45

 

2,350,000

 

 

 

 

 

2,350,000

 

4/15/2014

 

67,855,661

 

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

 

R$ 8.97

 

R$ 8,70 e R$ 9,48

 

9,529,500

 

 

     

  11,879,500

 

5/23/2014

 

58,326,161

 

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

 

R$ 9.21

 

R$ 8,61 e R$ 9,72

 

31,544,500

 

 

 

 

 

  43,424,000

 

6/26/2014

 

26,781,661

 

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

 

R$ 10.42

 

R$ 9,33 e R$ 11,54

 

26,781,661

 

 

     

  70,205,661

 

 

7/18/2014

 

 

 

 

 

Not applicable

 

Not applicable

 

 

 

60,000,000

(1)

 

 

  10,205,661

 

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

 

 

8/18/2014

 

 

 

 

 

Not applicable

 

Not applicable

 

 

 

10,446,061

(1)

 

 

 

8/18/2014

 

63,161,055

 

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

 

R$ 9.82

 

R$ 9,47 e R$ 10,07

 

6,791,300

 

 

     

6,791,300

 

9/29/2014

 

56,369,755

 

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

 

R$ 7.49

 

R$ 4,48 e R$ 9,16

 

21,758,600

 

 

 

 

 

  28,549,900

 

12/30/2014

 

34,611,155

 

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

 

R$ 5.10

 

R$ 4,90 e R$ 5,39

 

1,841,100

 

 

     

  30,391,000

9º (*)

 

03/31/2015

 

32,770,055

 

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

 

 

 

 

 

 

 

 

 

 

  30,391,000

   

04/20/2018

 

30,391,000

 

From 4/20/2018 to 4/30/2018

 

Not applicable

 

Not applicable

         

  22,981,500

(2)

7,409,500

 

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

 

 

1.       In 2014, the Board of Directors approved the cancellation of 70,446,061 shares held in treasury without changing the value of the Company's capital stock.

 

2.       In April 2018, the Board of Directors authorized the sale of up to 30,391,000 common shares held in treasury. Until the end of the program, 22,981,500 shares were sold for R$ 213,494. The Company recognized the amount of R $ 32,690 related to the profit on the sale of the shares.

 

 

As of March 31, 2019, 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 03/31/2019 (*)

     
   

Minimum

 

Maximum

 

Average

 

              7,409,500

 

R$ 58,264

 

 R$       4.48

 

 R$ 10.07

 

 R$ 7.86

 

R$ 120,034

 

 

 (*) The last share average quotation on B3 – S.A. - Brasil, Bolsa, Balcão as of March 31, 2019 was used in the amount of R$ 16.20 per share.

 

 

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

 

The Company adopts a profit distribution policy which, in compliance with the provisions in Law 6,404/76, as amended by Law 9,457/97, will entail to the destination 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.

 

 

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

 

Basic earnings/(loss) per share were calculated based on the profit/loss 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

 

03/31/2019

 

03/31/2018

 

 

 

 

 

Common Shares

 

Profit for the year

(7,572)

 

1,471,863

Weighted average number of shares

1,373,250,595

 

1,357,133,047

Basic and diluted EPS

(0,00551)

 

1,08454

 

Page 74


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

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

 

 

20.    PAYMENT TO SHAREHOLDERS

 

The Company's bylaws provide for the distribution of minimum dividends of 25% of adjusted net income under the law, to the holders of its shares.

 

Dividends are calculated in accordance with the Company's Bylaws and in accordance with the Brazilian Corporate Law.

 

The following table shows the history of dividends approved and paid:

 

Approval Year

 

Dividends

2019 (*)

 

        898,332

Total approved

 

        898,332

 

 

 (*) According to the Ordinary General Meeting (AGO) held on April 26, 2019, dividends will be paid in national currency until December 31, 2019, without monetary adjustment, in one or more installments, according to cash availability. The procedure for payment of declared dividends will be informed in Notice to Shareholders to be timely disclosed by the Company.

 

 

21.    NET SALES REVENUE

 

Net sales revenue is comprised as follows:

       

 Consolidated

     

 Parent Company

   

03/31/2019

 

03/31/2018

 

03/31/2019

 

03/31/2018

   

 

 

 

 

 

 

 

Gross revenue

 

 

 

 

 

 

 

 

Domestic market

 

3,563,173

 

3,302,143

 

3,418,248

 

3,172,428

Foreign market

 

3,293,102

 

2,609,288

 

390,842

 

623,481

 

 

6,856,275

 

5,911,431

 

3,809,090

 

3,795,909

Deductions

 

 

 

 

 

 

 

 

Sales returns and discounts

 

(60,394)

 

(61,301)

 

(57,298)

 

(45,473)

Taxes on sales

 

(790,415)

 

(784,180)

 

(730,575)

 

(721,459)

 

 

(850,809)

 

(845,481)

 

(787,873)

 

(766,932)

Net revenue

 

6,005,466

 

5,065,950

 

3,021,217

 

3,028,977

 

Page 75


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

22.    EXPENSES BY NATURE

   

 

 

 Consolidated

 

Parent Company 

   

03/31/2019

 

03/31/2018

 

03/31/2019

 

03/31/2018

                 

Raw materials and inputs

 

(1,797,797)

 

(1,551,131)

 

(1,762,660)

 

(1,328,974)

Labor cost

 

(630,183)

 

(652,488)

 

(293,695)

 

(317,627)

Supplies

 

(472,504)

 

(405,762)

 

(349,240)

 

(289,716)

Maintenance cost (services and materials)

 

(322,986)

 

(290,572)

 

(167,491)

 

(159,510)

Outsourcing services

 

(540,677)

 

(887,224)

 

(204,884)

 

(322,033)

Freights

 

(468,754)

 

(338,955)

 

(70,770)

 

(84,976)

Depreciation, amortization and depletion

 

(306,166)

 

(305,175)

 

(157,112)

 

(142,547)

Others

 

(176,093)

 

(156,467)

 

(3,497)

 

(5,171)

   

(4,715,160)

 

(4,248,819)

 

(3,009,349)

 

(2,565,578)

   

 

     

 

   

Classified as:

 

             

Cost of sales

 

(4,021,495)

 

(3,684,743)

 

(2,833,088)

 

(2,337,373)

Selling expenses

 

(573,484)

 

(456,503)

 

(120,144)

 

(154,662)

General and administrative expenses

 

(120,181)

 

(107,573)

 

(56,117)

 

(73,543)

 

 

(4,715,160)

 

(4,248,819)

 

(3,009,349)

 

(2,565,578)

                 

 

 

 

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

 

     

Consolidated

     

Parent Company

 

03/31/2019

 

03/31/2018

 

03/31/2019

 

03/31/2018

               

Production costs

298,665

 

298,344

 

152,637

 

137,761

Sales expenses

1,279

 

1,643

 

978

 

1,238

General and Administrative Expenses

6,222

 

5,188

 

3,497

 

3,548

 

306,166

 

305,175

 

157,112

 

142,547

Other operating expenses (*)

21,904

 

10,697

 

895

   
 

328,070

 

315,872

 

158,007

 

142,547

 

 (*) Refers mainly to the depreciation and amortization of paralyzed assets, see note 23.

 

Page 76


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

23.    OTHER OPERATING INCOME (EXPENSES)

 

   

Consolidated

 

 Parent Company

   

03/31/2019

 

03/31/2018

 

03/31/2019

 

03/31/2018

                 

Other operating income

 

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

 

1,287

 

546

 

1,255

 

397

Rentals and leases

 

2,162

 

460

 

2,072

 

370

Dividends received

 

380

 

 

 

380

 

 

PIS and COFINS to compensate (1)

 

87,394

 

 

 

87,394

 

 

Contractual fines

 

864

 

1,780

 

686

 

960

Shares - VJR (Note 13 II)

 

127,653

 

1,936,389

 

127,653

 

1,936,389

Other revenues

 

9,212

 

6,412

 

254

 

798

 

 

228,952

 

1,945,587

 

219,694

 

1,938,914

   

 

 

 

 

 

 

 

Other operating expenses

 

 

 

 

 

 

 

 

Taxes and fees

 

(5,134)

 

(5,284)

 

(1,024)

 

(1,988)

Write-off/(Provision) of judicial deposits

 

(3,989)

 

(3,993)

 

(3,978)

 

(3,431)

Expenses with environmental liabilities, net

 

(8,607)

 

(3,790)

 

(3,313)

 

(1,473)

Expenses from tax, social security, labor, civil and environmental law suits

46,416

 

(24,393)

 

48,431

 

(22,490)

Depreciation of unused equipment and amortization of intangible assets (note 22)

(21,904)

 

(10,697)

 

(895)

 

0

 Write- off of PPE and intagible assests (notes 10 and 11)

 

(13,712)

 

(1,780)

 

(13,542)

 

(16)

 Estimated (Loss)/reversal in inventories

 

(41,149)

 

(6,191)

 

(8,935)

 

1,762

 Idle inventories (2)

 

(67,261)

 

 

 

(67,261)

 

 

 Studies and project engineering expenses

 

(4,919)

 

(6,571)

 

(7,108)

 

(5,577)

 Research and development expenses

 

(349)

 

(958)

 

(349)

 

(958)

 Advisory expenses

 

 

 

(777)

 

 

 

(658)

 Healthcare plan expenses

 

(29,086)

 

(26,088)

 

(28,976)

 

(26,096)

Hedge cash flow realized (Note 13 b)

 

(184,217)

 

(13,732)

 

(184,217)

 

(13,732)

 Other expenses

 

(30,461)

 

(44,110)

 

(13,428)

 

(28,863)

 

 

(364,372)

 

(148,659)

 

(284,595)

 

(103,815)

 Other operating expenses, net

 

(135,420)

 

1,796,928

 

(64,901)

 

1,835,099

                 

 

(1)     Refers to non-inclusion of ICMS in the PIS and COFINS calculation basis.

(2)     Due to the reforms in blast furnace 3, there was unused capacity in which the volume of production was below normal.

 

24.    FINANCIAL INCOME (EXPENSES)

 

   

Consolidated

 

 

Parent Company

   

03/31/2019

 

03/31/2018

 

03/31/2019

 

03/31/2018

                 

Financial income

 

 

 

 

 

 

 

 

Related parties (note 18 a)

 

20,161

 

14,225

 

19,027

 

14,788

Income from short-term investments 

 

20,110

 

27,168

 

13,406

 

15,178

Outros rendimentos (1)

 

71,043

 

1,503

 

68,937

 

360

 

 

111,314

 

42,896

 

101,370

 

30,326

Financial expenses

 

 

 

 

 

 

 

 

Borrowings and financing - foreign currency

 

(252,348)

 

(215,502)

 

(77,132)

 

(57,575)

Borrowings and financing - local currency

 

(234,691)

 

(264,273)

 

(206,226)

 

(228,488)

Related parties

 

 

 

 

 

(71,100)

 

(100,913)

Capitalized interest (notes 10 and 27)

 

21,111

 

17,090

 

5,419

 

3,594

Interest, fines and late payment charges

 

(58,234)

 

(2,034)

 

(56,966)

 

(455)

Commission and bank fees

 

(44,183)

 

(41,875)

 

(42,034)

 

(37,928)

PIS/COFINS over financial income

 

(5,366)

 

(3,733)

 

(5,342)

 

(2,798)

Other financial expenses

 

(59,138)

 

(12,929)

 

(34,654)

 

3,371

 

 

(632,849)

 

(523,256)

 

(488,035)

 

(421,192)

Inflation adjustment and exchange differences, net

 

 

 

 

 

 

 

 

Inflation adjustments, net

 

(11,711)

 

1,570

 

(961)

 

11,179

Exchange rates, net

 

(101,499)

 

(115,644)

 

(71,138)

 

(13,175)

Exchange gain (losses) on derivatives

 

(354)

 

730

 

 

 

-

   

(113,564)

 

(113,344)

 

(72,099)

 

(1,996)

   

 

 

 

 

 

 

 

Financial income (expenses), net

 

(635,099)

 

(593,704)

 

(458,764)

 

(392,862)

   

 

 

 

 

 

 

 

Statement of gains and (losses) on derivative transactions

 

 

 

 

 

 

 

 

Dollar - to - euro swap

 

(354)

 

730

 

 

 

 

   

(354)

 

730

 

 

 

 

 

Page 77


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

(1)     Refers mainly to the monetary adjustment of the recognition of the non-inclusion of ICMS in the PIS and COFINS calculation basis in the amount of R$ 60,758.

 

 

 

 

 

 

 

 

 

 

 

25.    SEGMENT INFORMATION

 

The segment information has not changed in relation to that disclosed in the Company's financial statements as of December 31, 2018. Therefore, management decided not to repeat it in this condensed interim financial information.

 

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

 

Page 78


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 


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

 

Quartely Financial Statements – March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2019

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thousand) (*)

 

1,174,957

 

8,989,033

 

 

 

 

 

 

 

 

 

  (1,299,148)

 

 

Net revenues

                               

Domestic market

 

2,567,293

 

245,075

 

51,584

 

334,995

 

70,014

 

  119,845

 

(628,717)

 

2,760,089

Foreign market

 

1,037,967

 

1,833,736

                 

  373,674

 

3,245,377

Total net revenue (note 21)

 

3,605,260

 

2,078,811

 

51,584

 

334,995

 

70,014

 

  119,845

 

(255,043)

 

6,005,466

Cost of sales and services

 

  (3,222,034)

 

  (869,835)

 

  (46,567)

 

  (261,442)

 

  (61,309)

 

(137,670)

 

  577,362

 

  (4,021,495)

Gross profit

 

383,226

 

1,208,976

 

5,017

 

73,553

 

8,705

 

  (17,825)

 

  322,319

 

1,983,971

General and administrative expenses

 

  (196,865)

 

  (41,743)

 

  (9,438)

 

 (27,424)

 

  (6,981)

 

  (20,835)

 

(390,379)

 

(693,665)

Depreciation (note 22)

 

157,340

 

91,700

 

7,499

 

92,189

 

4,341

 

31,748

 

  (78,651)

 

  306,166

Proportionate EBITDA of joint ventures

                         

  127,338

 

  127,338

Adjusted EBITDA

 

343,701

 

1,258,933

 

3,078

 

138,318

 

6,065

 

  (6,912)

 

  (19,373)

 

1,723,810

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

  105

 

1,478,737

 

 

 

 

 

 

 

 

 

  373,674

 

1,852,516

North America

 

135,788

                         

  135,788

Latin America

 

49,044

 

 

 

 

 

 

 

 

 

 

 

 

 

  49,044

Europe

 

853,616

 

354,999

                     

1,208,615

Others

 

(586)

 

 

 

 

 

 

 

 

 

 

 

 

 

(586)

Foreign market

 

1,037,967

 

1,833,736

 

 

 

 

 

 

 

 

 

  373,674

 

3,245,377

Domestic market

 

2,567,293

 

245,075

 

51,584

 

334,995

 

70,014

 

  119,845

 

(628,717)

 

2,760,089

Total

 

3,605,260

 

2,078,811

 

51,584

 

334,995

 

70,014

 

  119,845

 

(255,043)

 

6,005,466

                                 
                                 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2018

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thousand) (*)

 

1,277,386

 

7,474,162

 

 

 

 

 

 

 

 

 

  (1,308,943)

 

 

Net revenues

                             

 

Domestic market

 

2,290,629

 

218,650

 

65,643

 

330,941

 

90,619

 

  130,733

 

(611,945)

 

2,515,270

Foreign market

 

1,383,668

 

932,944

 

 

 

 

 

 

 

 

 

  234,068

 

2,550,680

Total net revenue (note 21)

 

3,674,297

 

1,151,594

 

65,643

 

330,941

 

90,619

 

  130,733

 

(377,877)

 

5,065,950

Cost of sales and services

 

  (2,900,337)

 

  (795,292)

 

  (45,943)

 

  (244,173)

 

  (66,286)

 

(125,282)

 

  492,570

 

  (3,684,743)

Gross profit

 

773,960

 

356,302

 

19,700

 

86,768

 

24,333

 

5,451

 

  114,693

 

1,381,207

General and administrative expenses

 

  (234,058)

 

  (20,864)

 

  (9,972)

 

  (23,307)

 

 (6,933)

 

  (19,974)

 

(248,968)

 

(564,076)

Depreciation (note 22)

 

150,463

 

106,487

 

4,035

 

64,621

 

4,315

 

26,682

 

  (51,428)

 

  305,175

Proportionate EBITDA of joint ventures

                         

  119,284

 

  119,284

Adjusted EBITDA

 

690,365

 

441,925

 

13,763

 

128,082

 

21,715

 

12,159

 

  (66,419)

 

1,241,590

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

  157

 

852,152

 

 

 

 

 

 

 

 

 

  234,068

 

1,086,377

North America

 

430,706

 

 

                     

  430,706

Latin America

 

105,557

 

 

 

 

 

 

 

 

 

 

 

 

 

  105,557

Europe

 

829,013

 

80,792

                     

  909,805

Others

 

18,235

 

 

 

 

 

 

 

 

 

 

 

 

 

  18,235

Foreign market

 

1,383,668

 

932,944

 

 

 

 

 

 

 

 

 

  234,068

 

2,550,680

Domestic market

 

2,290,629

 

218,650

 

65,643

 

330,941

 

90,619

 

  130,733

 

(611,945)

 

2,515,270

Total

 

3,674,297

 

1,151,594

 

65,643

 

330,941

 

90,619

 

  130,733

 

(377,877)

 

5,065,950

 

 (*) The ore sales volumes presented in this note take into consideration Company sales and the interest in its subsidiaries and joint ventures.

 

 

 

 

·      Adjusted EBITDA

 

Adjusted EBITDA is the main measurement through 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 financial income (expenses), income tax and social contribution, depreciation and amortization, equity in results, results of discontinued operations and other operating income (expenses), plus the proportionate EBITDA of joint ventures.

 

Even though it is an indicator used in segment 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 companies.

 

Page 79


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

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

   

03/31/2019

 

03/31/2018

         

Profit for the year

 

86,763

 

1,486,495

Depreciation/Amortization/Depletion (Note 22)

 

306,166

 

305,175

Income tax and social contribution (note 15)

 

458,857

 

558,711

Financial income (expenses) (note 24)

 

635,099

 

593,704

EBITDA

 

1,486,885

 

2,944,085

Other operating income (expenses) (note 23)

 

135,420

 

(1,796,928)

Equity in results of affiliated companies (note 9.b)

 

(25,833)

 

(24,851)

Proportionate EBITDA of joint ventures

 

127,338

 

119,284

Adjusted EBITDA (*)

 

1,723,810

 

1,241,590

         

 

 (*) 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 considered in the calculation of recurring operating cash generation.

 

 

 

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 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, Vehicles Fleet, D&O (Civil Liability Insurance for Directors and Officers), General Civil Liability, Engineering Risks, Named Peril, Export Credit, Surety Bond and Port Operator’s Civil Liability.

 

In 2019, 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 March 31, 2019 to March 31, 2020. Under the insurance policy, the LMI (Maximum Limit of Indemnity) is US$600 million and deductibles in the amount of R$385 million for material damages and 45 days for loss of profits and covers the following Company’s units and subsidiaries: Presidente Vargas Steelworks, CSN Mineração and Sepetiba Tecon. Management understands that the policies covers its assets and the risks to which the Company is subject.

 

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 examined 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

 

03/31/2019

 

03/31/2018

 

03/31/2019

 

03/31/2018

Income tax and social contribution paid

8,030

 

15,373

 

 

 

 

Addition to PP&E with interest capitalization (note 10 and 24)

21,111

 

17,090

 

5,419

 

3,594

Capitalization in subsidiaries without cash (note 14.a)

640,989

 

 

 

61,072

 

 

 

670,130

 

32,463

 

66,491

 

3,594

               

 

Page 80


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

(1) For the calendar year 2019, the Company opted for taxation based on Quarterly Real Profit, based on art. 1 of Law 9,430 / 96, and the income and social contribution taxes payable in a single share, up to the last business day of the month subsequent the end of each quarter.

 

 

 

 

 

 

 

 

Page 81


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

28.    STATEMENT OF COMPREHENSIVE INCOME  

 

 

 

 

 Consolidated

 

 

 

 Parent Company

 

03/31/2019

 

12/31/2018

 

03/31/2019

 

12/31/2018

 Profit for the year

                86,763

 

            1,486,495

 

                 (7,572)

 

            1,471,863

 Other comprehensive income

             

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

 

 

 

 

 

 

 

 Actuarial (losses) / gains on defined benefit plan from investments in subsidiaries, net of taxes  

 30

                     

 30

                     

 30

                     

 30

 Actuarial (losses)/Gains on defined benefit pension plan

 

 

 

 

 

 

 

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

         

 

                      30

 

                      30

 

                      30

 

                      30

               

Items that could be subsequently reclassified to the statement of income

 

 

 

 

 

 

 

 Cumulative translation adjustments for the period

               (21,804)

 

                37,958

 

               (21,804)

 

                37,958

 Fair value through other comprehensive income 

 

 

           (1,559,680)

 

 

 

           (1,559,680)

 (Loss)/gain on the percentage change in investments

             

 (Loss)/gain on cash flow hedge accounting

               (18,440)

 

               (18,646)

 

               (18,440)

 

               (18,646)

 Realization of cash flow hedge accounting reclassified to the income statement

              184,217

 

                13,732

 

              184,217

 

                13,732

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

 

 

 

 

                  6,180

 

                 (4,860)

(Loss)/gain on net investment hedge in foreign subsidiaries

                  6,180

 

                 (4,860)

 

 

 

 

(Loss)/ gain on business combination

 

 

 

 

 

 

 

 

              150,153

 

           (1,531,496)

 

              150,153

 

           (1,531,496)

 

 

 

 

 

 

 

 

 

              150,153

 

           (1,531,496)

 

              150,153

 

           (1,531,496)

 Total comprehensive income for the year

              236,946

 

               (44,971)

 

              142,611

 

               (59,603)

 

 

 

 

 

 

 

 

 Attributable to:

 

 

 

 

 

 

 

 Controlling shareholders

              142,611

 

               (59,603)

 

              142,611

 

               (59,603)

 Non-controlling shareholders

                94,335

 

                14,632

 

 

 

 

 

              236,946

 

               (44,971)

 

              142,611

 

               (59,603)

 

 

29.    EVENTS AFTER THE REPORTING PERIOD

 

 

• Issuance of debt securities

 

In April 2019, the Company issued debt securities in the foreign market ("Notes"), through its subsidiary CSN Resources SA, in the amount of US$ 1 billion, with maturity in 2023 and 2026 at an interest rate of 7.625% year. The proceeds were used in the tender offer ("Tender Offer") of Notes issued by CSN Resources S.A. and CSN Islands XI Corp., subsidiaries of the Company, which amounted to US$ 1 billion, divided into US$ 405 million maturing in 2019 and US$ 595 million due in 2020 The Notes are unconditionally and irrevocably guaranteed by the Company.

 

 

 

 

 

Page 82


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

COMMENTS ON THE PERFORMANCE OF BUSINESS PROJECTIONS

Projections

 

The Company clarifies that the information disclosed in this item represents a mere estimate, hypothetical data and cannot be interpreted as a promise of performance by the Company and/or its Management. The projections listed below include market variables that are not under the Company’s control and, therefore, may change.

 

a)    Purpose of Projection

 

CSN estimates an adjusted annualized EBTIDA close to R$7,5 billion for 2019.

 

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times at the end of the first half of 2019.

 

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.0 times at the end of 2019.

 

CSN estimates iron ore production volume at 31.5 million of tons (Mton) in 2019, 30.7Mton in 2020, 31.2Mton in 2021, 36.6Mton in 2022 and 38Mton in 2023.

 

b)    Period and validity term of the projection.

 

For the year 2019, is projected an EBITDA close to R$7.5 billion. In turn, the validity term of the presented projection ends with the results being disclosed for the fiscal year ended December 31, 2019, that will be available to the market within the period established by the local authority.

 

In June 2019, CSN estimates a leverage measured by the ratio of net debt to adjusted EBTIDA close to 3.5 times, that will be available to the market at the end of the first half of 2019.

 

In December 2019, CSN estimates a leverage measured by the ratio of net debt to adjusted EBTIDA close to 3.0 times, that will be available to the market at the end of 2019 period.

 

CSN estimates annual volume of iron ore production from 2019 to 2023 and the annual volumes will be available to the market in the DFPs to be published in each of the years.

 

c)    Assumptions of the projection, indicating which can be influenced by the issuer’s management and which are beyond its control.

 

All assumptions mentioned below are subject to the influence of external variables, which are beyond the control of the Company’s management. Therefore, in case of relevant changes in these assumptions, the Company may revise its estimates mentioned below, modifying them in comparison with those originally presented.

 

 

 

 

Adjusted EBITDA

 

The assumptions used to project the adjusted EBITDA of R$7.5 billion for 2019, consider the best average prices for flat steel, as well as the higher sales volume, highlighting the allocation of goods to the domestic market focusing on better operational margins. In relation to the mining, our estimate is that the price levels (Platts – 62% Fe) of iron ore in 2019 above 2018 when the index closed at an average of US$ 69.46 / t

 

Page 83


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Leverage

 

The assumptions used for the leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times over a 3 months and 3.0 times over a 9 months is based on an increase of the adjusted EBITDA, resulting in a higher generation of free cash flow and lower net debt, leading to a substantial reduction of the indicator.

 

Volume of Iron Ore Production

 

The volume of ore production considers our mining plan between 2019 and 2023, with an increase in pellet feed production, in line with the investment projects announced through Material Fact and Corporate Presentation with the market.

 

 

d) Values of the indicators that are subject of the forecast.

 

Net Revenue

2016

2017

2018

2019 E

2020 E

2021 E

2022 E

2023 E

Estimated

n.a.

18,000

22,230

n.a.

n.a.

n.a.

n.a.

n.a.

Reached

17,149

18,525

22,969

n.a.

n.a.

n.a.

n.a.

n.a.

Variation %

-

3%

3%

-

-

-

-

-

Adjusted EBITDA

2016

2017

2018

2019 E

2020 E

2021 E

2022 E

2023 E

Estimated

n.a.

5,000

5,574

7,000

n.a.

n.a.

n.a.

n.a.

Reached

4,075

4,645

5,849

n.a.

n.a.

n.a.

n.a.

n.a.

Variation %

-

-7%

5%

-

-

-

-

-

Leverage

2016

2017

2018

2019 E

2020 E

2021 E

2022 E

2023 E

Estimated

n.a.

5,00x

n.a.

3,50x

n.a.

n.a.

n.a.

n.a.

Reached

6,32x

5,66x

4,55x

n.a.

n.a.

n.a.

n.a.

n.a.

Variation %

n.a.

13%

n.a.

n.a.

n.a.

n.a.

n.a.

n.a.

Volume of Iron Ore Production

2016

2017

2018

2019 E

2020 E

2021 E

2022 E

2023 E

Estimated

n.a.

n.a.

28,500

31,500

30,700

31,200

36,600

38,000

Reached

32,174

29,921

27,875

n.a.

n.a.

n.a.

n.a.

n.a.

Variation %

n.a.

n.a.

-2%

n.a.

n.a.

n.a.

n.a.

n.a.

*E = estimated

 

**n.a. = not evaluated

 

                   

 

 

If the issuer has disclosed, in the last 3 fiscal years, projections over the progress of its indicators:

 

a)      Inform which were being replaced by new projections and which were being repeated.

 

There were no new estimates, all of which were already communicated to the market through a Material Fact, as well as subsequently updated in the Reference Form.

 

Estimates maintained:

CSN estimates an adjusted annualized EBTIDA close to R$7,5 billion for 2019.

 

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.0 times at the end of 2019.

 

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times at the end of the first half of 2019.

 

Page 84


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

CSN estimates iron ore production volume at 31.5 million of tons (Mton) in 2019, 30.7Mton in 2020, 31.2Mton in 2021, 36.6Mton in 2022 and 38Mton in 2023.

b)  In relation to the projections for periods that have already occured, compare the projection data with the performance indicators, clearly indicating the reasons that led to deviations in the projections.

 

In 2018, Net Revenue was 3% higher than the previous estimate of R$22,2 billion, due to the better steel and iron ore prices.

 

In 2018, the Adjusted EBITDA was 5% higher than the previous estimate of R$5,6 billion, due to the fact that mining presented an adjusted EBITDA higher than expected, given the higher average price and quality of our iron ore.

 

  The volume of production of iron ore was within the expectation, with small variation of  -2% and according to our expected mining plan.

 

Net Revenue

2016

2017

2018

Estimated

n.a.

18,000

22,230

Reached

17,149

18,525

22,969

Variation %

-

3%

3%

Adjusted EBITDA

2016

2017

2018

Estimated

n.a.

5,000

5,574

Reached

4,075

4,645

5,849

Variation %

-

-7%

5%

Volume of Iron Ore Production

2016

2017

2018

Estimated

n.a.

n.a.

28,500

Reached

32,174

29,921

27,875

Variation %

n.a.

n.a.

-2%

*E = estimated

 

**n.a. = not evaluated

 

 

 

c)  In relation to the projections for periods still in progress, inform if the projections remain valid on the date of delivery the form and, when applicable, explain why they were abandoned or replaced.

 

Ongoing and valid estimates:

 

CSN estimates an adjusted annualized EBTIDA close to R$7,5 billion for 2019.

 

 

 

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.0 times at the end of 2019.

 

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times at the end of the first half of 2019.

 

CSN estimates iron ore production volume at 31.5 million of tons (Mton) in 2019, 30.7Mton in 2020, 31.2Mton in 2021, 36.6Mton in 2022 and 38Mton in 2023.

 

 

Follow-up and changes to projections disclosed

 

Page 85


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

The result of the first quarter of 2019 does not bring any material variation to the results projections previously submitted for the year 2019, which can therefore be maintained.

 

Page 86


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

(Free translation from the original issued in Portuguese. In the event of any discrepancies, the Portuguese language version shall prevail.)

 

Independent Auditor’s Report on Review of the Interim Financial Information

 

 

To the

Shareholders, Directors and Management of

Companhia Siderúrgica Nacional

São Paulo – SP

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Siderúrgica Nacional (“Company”), identified as Parent and Consolidated, respectively, included in the Interim Financial Information Form (ITR) for the quarter ended March 31, 2019, which comprises the balance sheet as at March 31, 2019 and the related statement of profit and loss and statement of comprehensive income (loss) for the three-month periods then ended, and the statement of changes in equity and statement of cash flows for the nine-month period then ended, including a summary of significant accounting policies and other explanatory notes.

Management is responsible for the preparation of the individual and consolidated interim financial information in accordance with Technical Pronouncement CPC 21 (R1) - Interim Financial Reporting 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 and Exchange 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 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity 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 individual and consolidated 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 Interim Financial Information Form (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 and presented in accordance with the standards issued by the Brazilian Securities and Exchange Commission (CVM).

 

 

Page 87


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Emphasis of matter

 

Ability of the jointly-controlled subsidiary Transnordestina Logística S.A. to continue as a going concern

 

We draw attention to Note 9.c) to the interim financial information, which describes the percentage of completion of the new railway network by the jointly-controlled subsidiary Transnordestina Logística S.A. (TLSA), currently under construction and originally scheduled to be completed by January 2017, is currently being revised and discussed by the relevant regulatory bodies. The completion of the work under the project (and consequent start of operations) is contingent upon receiving ongoing financial contribution from TLSA´s shareholders and third parties. These events and conditions, together with other issues described in note 9.c) to the financial statements, indicate the existence of significant uncertainty that may raise significant doubt as to TLSA´s ability to continue as a going concern. Our conclusion is not qualified regarding this matter.

Other matters

Interim statements of value added

We have also reviewed the individual and consolidated statements of value added (DVA) for the tree-months period ended March 31, 2019, prepared under the responsibility of the Company’s management, the presentation of which is required by the standards issued by the Brazilian Securities and Exchange Commission (CVM) applicable to the preparation of interim financial information and considered supplemental information by IFRS, which does not require the presentation of a DVA. This interim financial information was 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 it was not fairly presented, in all material respects, in relation to the individual and consolidated interim financial information taken as a whole.

São Paulo, May 08, 2019

 

Nelson Fernandes Barreto Filho

 

Grant Thornton Auditores Independentes

 

Page 88


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

Opinions and Statements / Officers Statement on the Financial Statement

 

As Executive Officers of Companhia Siderurgica Nacional, we declare pursuant to Article 25, paragraph 1º, item VI of CVM Instruction 480, of December 7, 2009, as amended, that we reviewed, discussed and agreed with the Company’s Financial Statements for the quarter ended March 31,2019.

 

São Paulo, May 08 th, 2019.

 

 

 

____________________________________________

Benjamin Steinbruch

CEO

 

 

____________________________________________

Luis Fernando Barbosa Martinez

Executive Officer

 

 

 

____________________________________________

David Moise Salama

Executive Officer

 

 

 

____________________________________________

Pedro Gutemberg Quariguasi Netto

Executive Officer

 

 

____________________________________________

Marcelo Cunha Ribeiro

Executive Officer – CFO and Investors Relations

 

 

 

 

 

 

 

 

 

 

 

Page 89


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - March 31, 2019 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Opinions and Statements / Officers Statement on Auditor’s Report

 

As Executive Officers of Companhia Siderurgica Nacional, we declare pursuant to Article 25, paragraph 1º, item V of CVM Instruction 480, of December 7, 2009, as amended, that we reviewed, discussed and agreed with the opinion expressed on the Independent Auditors’ Report related to the Company’s Financial Statements for the quarter ended March 31,2019.

 

São Paulo, May 08 th, 2019.

 

 

____________________________________________

Benjamin Steinbruch

CEO

 

____________________________________________

Luis Fernando Barbosa Martinez

Executive Officer

 

 

____________________________________________

David Moise Salama

Executive Officer

 

 

____________________________________________

Pedro Gutemberg Quariguasi Netto

Executive Officer

 

 

____________________________________________

Marcelo Cunha Ribeiro

Executive Officer – CFO and Investors Relations

 

Page 90

 

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: May 30, 2019
 
COMPANHIA SIDERÚRGICA NACIONAL
By:
/S/ Benjamin Steinbruch

 
Benjamin Steinbruch
Chief Executive Officer

 

 
By:
/S/ Marcelo Cunha Ribeiro

 
Marcelo Cunha Ribeiro
Chief Financial and Investor Relations 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.