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)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Company Information |
|
Company's ownership |
2 |
Cash Dividends |
3 |
Parent Company Financial Statements |
|
Balance Sheet Assets |
4 |
Balance Sheet Liabilities and Stockholders equity |
5 |
Statement of Income |
7 |
Statement of Comprehensive Income |
8 |
Statement of Cash Flows |
9 |
Statement of Changes in Shareholders Equity |
|
Statement of Changes in Shareholders Equity 01/01/2010 to 12/31/2010 |
11 |
Statement of Changes in Shareholders Equity 01/01/2009 to 12/31/2009 |
12 |
Statement of Added Value |
13 |
Consolidated Financial Statements |
|
Balance Sheet - Assets |
15 |
Balance Sheet - Liabilities and Stockholders equity |
16 |
Statement of Income |
18 |
Statement of Comprehensive Income |
19 |
Statement of Cash Flows |
20 |
Statement of Changes in Shareholders Equity |
|
Statement of Changes in Shareholders Equity 01/01/2010 to 12/31/2010 |
22 |
Statement of Changes in Shareholders Equity 01/01/2009 to 12/31/2009 |
23 |
Statement of Added Value |
24 |
Notes to the Financial Statements |
26 |
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Company Information / Company's ownership
Number of Shares (units) |
Last Fiscal Year 12/31/2010 |
|
Paid in Capital |
|
|
Common |
1,483,033,685 |
|
Preferred |
0 |
|
Total |
1,483,033,685 |
|
Treasury Shares |
|
|
Common |
25,063,577 |
|
Preferred |
0 |
|
Total |
25,063,577 |
|
Page 2 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Company Information / Cash Dividends
Event |
Approval |
Type |
Date of Payment |
Type of Share |
Class of Share |
Amount per Share (R$/share) |
General Annual Meeting |
04/30/2010 |
Dividend |
06/25/2010 |
Common |
|
1.02883 |
Under companys By- laws |
|
Dividend |
|
Common |
|
0,18676 |
Propose |
|
Dividend |
|
Common |
|
0,84207 |
Under companys By- laws |
|
Interest on stockholders equity |
|
Common |
|
0,24472 |
Page 3 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Parent Company Financial Statements / Balance Sheet - Assets
R$ (in thousands)
Code |
Description |
Last fiscal year 12/31/2010 |
First prior fiscal year 12/31/2009 |
Second prior fiscal year 01/01/2009 |
1 |
Total Assets |
37,368,812 |
34,060,028 |
36,769,467 |
1.01 |
Current Assets |
5,519,090 |
7,374,111 |
6,109,789 |
1.01.01 |
Cash and cash equivalents |
108,297 |
2,872,919 |
1,269,546 |
1.01.03 |
Trade accounts Receivables |
2,180,972 |
1,829,753 |
1,770,648 |
1.01.03.01 |
Accounts Receivables |
1,355,191 |
1,420,435 |
1,563,245 |
1.01.03.02 |
Other Receivables |
825,781 |
409,318 |
207,403 |
1.01.04 |
Inventory |
2,706,713 |
1,972,003 |
2,663,336 |
1.01.06 |
Taxes Recoverable |
257,559 |
539,408 |
156,558 |
1.01.07 |
Prepaid Expenses |
4,189 |
7,819 |
12,597 |
1.01.08 |
Other Current Assets |
261,360 |
152,209 |
237,104 |
1.02 |
Non-Current Assets |
31,849,722 |
26,685,917 |
30,659,678 |
1.02.01 |
Long-Term Assets |
6,371,380 |
5,379,505 |
4,150,291 |
1.02.01.03 |
Receivables |
18,982 |
27,139 |
90,111 |
1.02.01.06 |
Deferred Taxes |
854,437 |
998,182 |
1,335,620 |
1.02.01.07 |
Prepaid Expenses |
27,540 |
17,390 |
29,283 |
1.02.01.08 |
Receivables from Related Parties |
2,471,325 |
1,380,337 |
404,841 |
1.02.01.09 |
Other Non-Current Assets |
2,999,096 |
2,956,457 |
2,290,436 |
1.02.02 |
Investments |
16,959,784 |
13,796,654 |
19,583,495 |
1.02.03 |
Property, Plant and Equipment |
8,432,416 |
7,421,164 |
6,889,843 |
1.02.04 |
Intangible Assets |
86,142 |
88,594 |
36,049 |
Page 4 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Parent Company Financial Statements / Balance Sheet Liabilities
R$ (in thousands)
Code |
Description |
Last fiscal year 12/31/2010 |
First prior fiscal year 12/31/2009
|
Second prior fiscal year 01/01/2009 |
2 |
Total Liabilities |
37,368,812 |
34,060,028 |
36,769,467 |
2.01 |
Current Liabilities |
5,087,912 |
4,122,310 |
6,833,966 |
2.01.01 |
Social and Labor Liabilities |
108,271 |
89,685 |
75,649 |
2.01.02 |
Trade Accounts Payable |
334,781 |
337,444 |
1,669,447 |
2.01.03 |
Tax Liabilities |
74,967 |
89,880 |
54,716 |
2.01.04 |
Loans and Financing |
2,366,347 |
1,851,082 |
2,953,018 |
2.01.05 |
Other Liabilities |
1,910,991 |
1,481,538 |
1,855,759 |
2.01.06 |
Provisions |
292,555 |
272,681 |
225,377 |
2.01.06.01 |
Tax, Social Security, Labor and Civil Provisions |
200,288 |
172,657 |
149,799 |
2.01.06.01.02 |
Social Security and Labor Provisions |
146,175 |
131 ,032 |
105,095 |
2.01.06.01.04 |
Civil Provisions |
54,113 |
41,625 |
44,704 |
2.01.06.02 |
Other Provisions |
92,267 |
100,024 |
75,578 |
2.01.06.02.04 |
Provision for Consumption and Services |
92,267 |
100,024 |
75,578 |
2.02 |
Non-Current Liabilities |
24,648,140 |
23,431,268 |
22,988,750 |
2.02.01 |
Loans and Financing |
12,817,002 |
11,732,108 |
10,111,784 |
2.02.02 |
Other Liabilities |
9,107,570 |
8,477,972 |
8,735,788 |
2.02.02.01 |
Debts with Related Parties |
8,141,037 |
8,056,146 |
8,000,005 |
2.02.02.02 |
Other |
966,533 |
421,826 |
735,783 |
2.02.04 |
Provisions |
2,723,568 |
3,221,188 |
4,141,178 |
2.02.04.01 |
Tax, Social Security, Labor and Civil Provisions |
2,297,650 |
3,041,718 |
4,020,236 |
2.02.04.01.01 |
Tax Provisions |
1,892,345 |
2,724,573 |
3,640,788 |
2.02.04.01.02 |
Social Security and Labor Provisions |
36,966 |
0 |
15,308 |
2.02.04.01.03 |
Provisions for Employee Benefits |
367,839 |
317,145 |
364,140 |
2.02.04.01.04 |
Civil Provisions |
500 |
0 |
0 |
2.02.04.02 |
Other Provisions |
425,918 |
179,470 |
120,942 |
2.02.04.02.03 |
Provisions for Environmental and Decommissioning Liabilities |
285,043 |
128,224 |
81 ,928 |
2.02.04.02.05 |
Provision for losses from associates (negative equity) |
140,875 |
51,246 |
39,014 |
2.03 |
Shareholders Equity |
7,632,760 |
6,506,450 |
6,946,751 |
2.03.01 |
Paid-up Capital Stock |
1,680,947 |
1,680,947 |
1,680,947 |
2.03.02 |
Capital Reserves |
30 |
30 |
30 |
2.03.04 |
Profit Reserves |
6,119,798 |
5,444,605 |
4,254,572 |
2.03.04.01 |
Legal Reserve |
336,190 |
336,190 |
336,190 |
2.03.04.04 |
Unrealized Profit Reserve |
3,779,357 |
3,779,357 |
1,658,115 |
2.03.04.08 |
Additional Proposed Dividend |
1,227,703 |
1,178,635 |
485,816 |
2.03.04.09 |
Treasury Shares |
-570,176 |
-1 ,191 ,559 |
-719,042 |
2.03.04.10 |
Investment Reserve |
1,346,724 |
1,341,982 |
2,493,493 |
2.03.05 |
Retained Earnings/Accumulated Losses |
0 |
-33,417 |
1,011,804 |
2.03.08 |
Other Comprehensive Incomes |
-168,015 |
-585,715 |
-602 |
Page 5 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Parent Company Financial Statements / Statement of Income
R$ (in thousands)
Code |
Description |
Last fiscal year 01/01/2010 to 12/31/2010 |
First prior fiscal year 01/01/2009 to 12/31/2009 |
Second prior fiscal year 01/01/2008 to 01/01/2009 |
3.01 |
Revenue from Sales and/or Services |
10,451,970 |
8,604,360 |
0 |
3.02 |
Cost of Goods Sold and/or Services Rendered |
-5,791,570 |
-5,547,534 |
0 |
3.03 |
Gross Income |
4,660,400 |
3,056,826 |
0 |
3.04 |
Operating Expenses/Income |
84,314 |
426,381 |
0 |
3.04.01 |
Selling Expenses |
-531,095 |
-466,586 |
0 |
3.04.02 |
General and Administrative Expenses |
-330,631 |
-322,313 |
0 |
3.04.04 |
Other Operating Income |
120,942 |
1.405,341 |
0 |
3.04.05 |
Other Operating Expenses |
-613,072 |
-676,248 |
0 |
3.04.06 |
Equity Pick-Up |
1,438,170 |
486,187 |
0 |
3.05 |
Income Before Financial Result and Taxes |
4,744,714 |
3,483,207 |
0 |
3.06 |
Financial Result |
-2,063,221 |
-681,890 |
0 |
3.06.01 |
Financial Income |
233,607 |
326,751 |
0 |
3.06.02 |
Financial Expenses |
-2,296,828 |
-1,008,641 |
0 |
3.07 |
Income Before Taxes |
2,681,493 |
2,801,317 |
0 |
3.08 |
Income Tax and Social Contribution |
-165,117 |
-182,383 |
0 |
3.08.01 |
Current |
-90,485 |
-270,649 |
0 |
3.08.02 |
Deferred |
-74,632 |
88,266 |
0 |
3.09 |
Net Income of Continued Operation |
2,516,376 |
2,618,934 |
0 |
3.11 |
Income/Loss for the Period |
2,516,376 |
2,618,934 |
0 |
3.99 |
Earnings per Share - (in Reais) |
|
|
|
3.99.01 |
Basic and diluted Earnings per Share |
|
|
|
3.99.01.01 |
Common |
1.72594 |
1.75478 |
0.00000 |
3.99.02 |
Basic and diluted Earnings per Share |
|
|
|
3.99.02.01 |
Common |
1.72594 |
1.75478 |
0.00000 |
Page 6 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Parent Company Financial Statements / Statement of Comprehensive Income
R$ (in thousands)
Code |
Description |
Last fiscal year 01/01/2010 to 12/31/2010 |
First prior fiscal year 01/01/2009 to 12/31/2009 |
Second prior fiscal year 01/01/2008 to 01/01/2009 |
4.01 |
Net income/loss for the period |
2,516,376 |
2,618,934 |
0 |
4.02 |
Other comprehensive income |
417,700 |
-585,113 |
0 |
4.02.03 |
-Accumulated translation adjustments and foreign exchange gain of long term investment nature, net of taxes (-) R$270,229 |
-69,270 |
-618,723 |
0 |
4.02.04 |
Pension plans, net of taxes corresponding to R$10,838 |
-28,603 |
-3,275 |
0 |
4.02.05 |
Available-for sale financial assets, net of taxes corresponding to (-) R$75,520 |
515,573 |
36,885 |
0 |
4.03 |
Comprehensive income for the period |
2,934,076 |
2,033,821 |
0 |
Page 7 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Parent Company Financial Statements / Statement of Cash Flows Indirect Method
R$ (in thousands)
Code |
Description |
Last fiscal year 01/01/2010 to 12/31/2010 |
First prior fiscal year 01/01/2009 to 12/31/2009 |
Second prior fiscal year 01/01/2008 to 01/01/2009 |
6.01 |
Net cash from operating activities |
2,122,538 |
-1,875,223 |
0 |
6.01.01 |
Cash generated in the operations |
3,885,973 |
1,306,407 |
0 |
6.01.01.01 |
Net income for the year |
2,516,376 |
2,618,934 |
0 |
6.01.01.02 |
Provision for charges on loans and financing |
2,013,881 |
1,666,715 |
0 |
6.01.01.03 |
Depreciation / depletion / amortization |
627,852 |
572,087 |
0 |
6.01.01.04 |
Result from the write-off and sale of assets |
788 |
59,733 |
0 |
6.01.01.05 |
Equity pick up |
-1,438,170 |
-486,187 |
0 |
6.01.01.07 |
Deferred income and social contribution taxes |
74,632 |
-88,266 |
0 |
6.01.01.09 |
Gain/Loss with dilution of interest in subsidiary |
7,450 |
-819,927 |
0 |
6.01.01.10 |
Provision for Actuarial Liabilities |
2,393 |
-47,622 |
0 |
6.01.01.11 |
Provision for contingencies |
232,444 |
91,436 |
0 |
6.01.01.12 |
Net monetary and exchange variations |
-17,998 |
-2,625,095 |
0 |
6.01.01.13 |
Provision for losses from receivables |
8,535 |
29,040 |
0 |
6.01.01.14 |
Other Provisions |
-125,140 |
335,559 |
0 |
6.01.02 |
Changes on Assets and Liabilities |
-1,763,435 |
-3,181,630 |
0 |
6.01.02.01 |
Receivables |
-75,718 |
-321,750 |
0 |
6.01.02.02 |
Inventory |
-659,980 |
598,805 |
0 |
6.01.02.04 |
Credit with subsidiaries and affiliated companies |
79,256 |
-340,761 |
0 |
6.01.02.05 |
Recoverable taxes |
343,877 |
-354,068 |
0 |
6.01.02.06 |
Trade Accounts Payable |
-13,295 |
-1,027,178 |
0 |
6.01.02.07 |
Salaries and social charges |
-53,126 |
14,037 |
0 |
6.01.02.08 |
Taxes payable |
45,448 |
269,107 |
0 |
6.01.02.09 |
Taxes paid in installments - Refis |
-413,657 |
-103,500 |
0 |
6.01.02.10 |
Accounts payable to subsidiaries |
-4,013 |
106,787 |
0 |
6.01.02.11 |
Dividends and interest on shareholders equity received |
370,788 |
299,296 |
0 |
6.01.02.12 |
Judicial deposits |
-28,591 |
-702,598 |
0 |
6.01.02.13 |
Contingencies |
-11,052 |
-427,355 |
0 |
6.01.02.16 |
Interest paid |
-1,366,978 |
-1,073,098 |
0 |
6.01.02.17 |
Interest paid on swap |
-18,038 |
-17,000 |
0 |
6.01.02.18 |
Other |
41,644 |
-102,354 |
0 |
6.02 |
Net cash from investment activities |
-4,962,075 |
3,296,424 |
0 |
6.02.01 |
Receipt/payment of operations with derivatives |
0 |
0 |
0 |
6.02.02 |
Capital decrease of subsidiary |
234,172 |
5,948,849 |
0 |
6.02.06 |
Investments / Advances for future capital increases |
-3,944,867 |
-1,485,149 |
0 |
6.02.07 |
Property, plant and equipment |
-1,549,303 |
-1,164,430 |
0 |
6.02.08 |
Intangible assets |
-1,309 |
-2,846 |
0 |
6.02.09 |
Cash from the merger of subsidiary |
299,232 |
0 |
0 |
6.03 |
Net cash from financing activities |
76,719 |
183,723 |
0 |
6.03.01 |
Loans and financing |
2,663,709 |
5,946,354 |
0 |
6.03.03 |
Financial institutions - principal |
-1,026,195 |
-2,384,724 |
0 |
6.03.04 |
Dividends and interest on shareholders equity |
-1,560,795 |
-2,027,600 |
0 |
6.03.05 |
Treasury shares |
0 |
-1,350,307 |
0 |
6.04 |
Exchange variation over cash and cash equivalents |
-1,804 |
-1,551 |
0 |
6.05 |
Increase (decrease) of cash and cash equivalents |
-2,764,622 |
1,603,373 |
0 |
6.05.01 |
Opening balance of cash and cash equivalents |
2,872,919 |
1,269,546 |
0 |
6.05.02 |
Closing balance of cash and cash equivalents |
108,297 |
2,872,919 |
0 |
Page 8 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Parent Company Financial Statements / Statement of Changes in Shareholders Equity 01/01/2010 to 12/31/2010
R$ (in thousands)
Code |
Description |
Paid-in Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves |
Accumulated Profit/Losses |
Other Comprehensive Income |
Shareholders Equity |
5.01 |
Opening balances |
1,680,947 |
30 |
5,444,605 |
-33,417 |
-585,715 |
6,506,450 |
5.03 |
Adjusted opening balances |
1,680,947 |
30 |
5,444,605 |
-33,417 |
-585,715 |
6,506,450 |
5.04 |
Capital operations with shareholders |
0 |
0 |
49,034 |
-1,856,800 |
0 |
-1,807,766 |
5.04.06 |
Dividends |
0 |
0 |
0 |
-272,297 |
0 |
-272,297 |
5.04.07 |
Interest on shareholders equity |
0 |
0 |
0 |
-356,800 |
0 |
-356,800 |
5.04.08 |
Cancelled treasury shares |
0 |
0 |
-34 |
0 |
0 |
-34 |
5.04.09 |
Additional proposed dividends |
0 |
0 |
1,227,703 |
-1,227,703 |
0 |
0 |
5.04.10 |
Approval of proposed dividends |
0 |
0 |
-1,178,635 |
0 |
0 |
-1,178,635 |
5.05 |
Total comprehensive income |
0 |
0 |
0 |
2,516,376 |
417,700 |
2,934,076 |
5.05.01 |
Net income for the year |
0 |
0 |
0 |
2,516,376 |
0 |
2,516,376 |
5.05.02 |
Other comprehensive income |
0 |
0 |
0 |
0 |
417,700 |
417,700 |
5.05.02.04 |
Translation adjustments for the period |
0 |
0 |
0 |
0 |
-69,270 |
-69,270 |
5.05.02.08 |
Pension plan gain/loss |
0 |
0 |
0 |
0 |
-28,603 |
-28,603 |
5.05.02.09 |
Available-for-sale assets |
0 |
0 |
0 |
0 |
515,573 |
515,573 |
5.06 |
Other changes in shareholders equity |
0 |
0 |
626,159 |
-626,159 |
0 |
0 |
5.06.01 |
Recording of reserves |
0 |
0 |
626,159 |
-626,159 |
0 |
0 |
5.07 |
Closing balances |
1,680,947 |
30 |
6,119,798 |
0 |
-168,015 |
7,632,760 |
Page 9 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Parent Company Financial Statements / Statement of Changes in Shareholders Equity 01/01/2009 to 12/31/2009
R$ (in thousands)
Code |
Description |
Paid-in Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves |
Accumulated Profit/Losses |
Other Comprehendive Invome |
Shareholders Equity |
5.01 |
Opening balances |
1,680,947 |
30 |
3,768,756 |
1,012,732 |
200,124 |
6,662,589 |
5.02 |
Prior years adjustments |
0 |
0 |
485,816 |
-928 |
-200,726 |
284,162 |
5.02.01 |
IFRS adjustments |
0 |
0 |
0 |
-24,867 |
0 |
-24,867 |
5.02.02 |
Other adjustments |
0 |
0 |
0 |
-176,185 |
-602 |
-176,787 |
5.02.03 |
Adjustment of accumulated translation differences according to CPC 37 (R1) |
0 |
0 |
0 |
200,124 |
-200,124 |
0 |
5.02.04 |
Additional proposed dividends |
0 |
0 |
485,816 |
0 |
0 |
485,816 |
5.03 |
Adjusted opening balances |
1,680,947 |
30 |
4,254,572 |
1,011,804 |
-602 |
6,946,751 |
5.04 |
Capital operations with shareholders |
0 |
0 |
-657,488 |
-1 ,819,965 |
0 |
-2,477,453 |
5.04.04 |
Treasury shares acquired |
0 |
0 |
-1,350,307 |
0 |
0 |
-1,350,307 |
5.04.06 |
Dividends |
0 |
0 |
0 |
-1 ,500,000 |
0 |
-1 ,500,000 |
5.04.07 |
Interest on shareholders equity |
0 |
0 |
0 |
-319,965 |
0 |
-319,965 |
5.04.09 |
Additional proposed dividends |
0 |
0 |
1,178,635 |
0 |
0 |
1,178,635 |
5.04.10 |
Approval of proposed dividends |
0 |
0 |
-485,816 |
0 |
0 |
-485,816 |
5.05 |
Total comprehensive income |
0 |
0 |
0 |
2,622,265 |
-585,113 |
2,037,152 |
5.05.01 |
Net income for the period |
0 |
0 |
0 |
2,618,934 |
0 |
2,618,934 |
5.05.02 |
Other comprehensive income |
0 |
0 |
0 |
3,331 |
-585,113 |
-581,782 |
5.05.02.06 |
IFRS adjustments |
0 |
0 |
0 |
3,331 |
0 |
3,331 |
5.05.02.08 |
Pension plan gain/loss |
0 |
0 |
0 |
0 |
-3,275 |
-3,275 |
5.05.02.09 |
Available-for sale assets |
0 |
0 |
0 |
0 |
36,885 |
36,885 |
5.05.02.10 |
Translation adjustments of the period and exchange gain investments on foreign operations |
0 |
0 |
0 |
0 |
-618,723 |
-618,723 |
5.06 |
Other changes in shareholders equity |
0 |
0 |
1,847,521 |
-1 ,847,521 |
0 |
0 |
5.06.01 |
Recording of reserves |
0 |
0 |
1,847,521 |
-1 ,847,521 |
0 |
0 |
5.07 |
Closing balances |
1,680,947 |
30 |
5,444,605 |
-33,417 |
-585,715 |
6,506,450 |
Page 10 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Parent Company Financial Statements / Statement of Added Value
R$ (in thousands)
Code |
Description |
Last fiscal year 01/01/2010 to 12/31/2010 |
First prior fiscal year 01/01/2009 to 12/31/2009 |
Second prior fiscal year 01/01/2008 to 01/01/2009 |
7.01 |
Revenues |
12,743,216 |
11,144,957 |
0 |
7.01.01 |
Sales of Goods, Products and Services |
12,767,477 |
10,474,832 |
0 |
7.01.02 |
Other Revenues |
-8,228 |
790,334 |
0 |
7.01.04 |
Allowance for/Reversal of Doubtful Accounts |
-16,033 |
-120,209 |
0 |
7.02 |
Input Acquired from Third Parties |
-6,819,206 |
-6,163,684 |
0 |
7.02.01 |
Costs of Products, Goods and Services Sold |
-5,816,404 |
-5,178,039 |
0 |
7.02.02 |
Materials, Energy, Third Party Services and Other |
-989,033 |
-958,003 |
0 |
7.02.03 |
Loss/Recovery of Assets |
-13,769 |
-27,642 |
0 |
7.03 |
Gross Added Value |
5,924,010 |
4,981,273 |
0 |
7.04 |
Retention |
-627,852 |
-572,087 |
0 |
7.04.01 |
Depreciation, Amortization and Depletion |
-627,852 |
-572,087 |
0 |
7.05 |
Net Added Value Produced |
5,296,158 |
4,409,186 |
0 |
7.06 |
Added Value Received in Transfers |
1,533,845 |
514,748 |
0 |
7.06.01 |
Equity Pick-Up |
1,438,170 |
486,187 |
0 |
7.06.02 |
Financial Income |
92,905 |
-605,519 |
0 |
7.06.03 |
Other |
2,770 |
634,080 |
0 |
7.07 |
Total Added Value to Distribute |
6,830,003 |
4,923,934 |
0 |
7.08 |
Distribution of Added Value |
6,830,003 |
4,923,934 |
0 |
7.08.01 |
Personnel |
837,185 |
702,061 |
0 |
7.08.01.01 |
Direct Compensation |
613,139 |
536,268 |
0 |
7.08.01.02 |
Benefits |
174,916 |
121,267 |
0 |
7.08.01.03 |
Government Severance Indemnity Fund for Employees (FGTS) |
49,130 |
44,526 |
0 |
7.08.02 |
Taxes, Fees and Contributions |
1,319,782 |
1,526,547 |
0 |
7.08.02.01 |
Federal |
1,112,121 |
1,129,044 |
0 |
7.08.02.02 |
State |
183,104 |
379,093 |
0 |
7.08.02.03 |
Municipal |
24,557 |
18,410 |
0 |
7.08.03 |
Third Party Capital Remuneration |
2,156,660 |
76,392 |
0 |
Page 11 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Parent Company Financial Statements / Statement of Added Value
R$ (in thousands)
Code |
Description |
Last fiscal year 01/01/2010 to 12/31/2010 |
One before last 01/01/2009 to 12/31/2009 |
Two before last 01/01/2008 to 01/01/2009 |
7.08.03.01 |
Interest |
2,154,271 |
74,123 |
0 |
7.08.03.02 |
Rentals |
2,389 |
2,269 |
0 |
7.08.04 |
Remuneration of Shareholders Equity |
2,516,376 |
2,618,934 |
0 |
7.08.04.01 |
Interest on Shareholders Equity |
356,800 |
319,965 |
0 |
7.08.04.02 |
Dividends |
1,500,000 |
1,500,000 |
0 |
7.08.04.03 |
Retained Earnings / Accumulated Losses for the Period |
659,576 |
798,969 |
0 |
Page 12 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Consolidated Financial Statements / Balance Sheet - Assets
R$ (in thousands)
Code |
Description |
Last fiscal year 12/31/2010 |
First prior fiscal year 12/31/2009 |
Second prior fiscal year 01/01/2009 |
1 |
Total Assets |
37,801,214 |
30,725,503 |
33,252,396 |
1.01 |
Current Assets |
15,793,688 |
12,835,473 |
17,944,505 |
1.01.01 |
Cash and cash equivalents |
10,239,278 |
7,970,791 |
9,151,409 |
1.01.03 |
Trade accounts Receivables |
1,367,759 |
1,327,941 |
1,788,712 |
1.01.03.01 |
Accounts Receivables |
1,259,461 |
1,186,315 |
1,086,557 |
1.01.03.02 |
Other Receivables |
108,298 |
141,626 |
702,155 |
1.01.04 |
Inventory |
3,355,786 |
2,605,373 |
3,621,249 |
1.01.06 |
Taxes Recoverable |
473,787 |
744,774 |
462,141 |
1.01.07 |
Prepaid Expenses |
12,997 |
15,814 |
27,945 |
1.01.08 |
Other Current Assets |
344,081 |
170,780 |
2,893,049 |
1.02 |
Non-Current Assets |
22,007,526 |
17,890,030 |
15,307,891 |
1.02.01 |
Long-Term Assets |
5,664,879 |
5,977,222 |
4,707,749 |
1.02.01.01 |
Financial Investments Valued at Fair Value |
112,484 |
0 |
0 |
1.02.01.03 |
Receivables |
58,485 |
212,486 |
375,772 |
1.02.01.06 |
Deferred Taxes |
1,592,941 |
1,957,058 |
1,596,905 |
1.02.01.07 |
Prepaid Expenses |
115,755 |
105,921 |
125,011 |
1.02.01.08 |
Receivables from Related Parties |
479,120 |
479,120 |
11,828 |
1.02.01.09 |
Other Non-Current Assets |
3,306,094 |
3,222,637 |
2,598,233 |
1.02.02 |
Investments |
2,103,624 |
321,902 |
1,512 |
1.02.03 |
Property, Plant and Equipment |
13,776,567 |
11,133,347 |
10,071,834 |
1.02.04 |
Intangible Assets |
462,456 |
457,559 |
526,796 |
Page 13 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Consolidated Financial Statements / Balance Sheet Liabilities
R$ (in thousands)
Code |
Description |
Last fiscal year 12/31/2010 |
First prior fiscal year 12/31/2009 |
Second prior fiscal year 01/01/2009 |
2 |
Total Liabilities |
37,801,214 |
30,725,503 |
33,252,396 |
2.01 |
Current Liabilities |
4,455,955 |
3,998,066 |
9,494,363 |
2.01.01 |
Social and Labor Liabilities |
164,799 |
134,190 |
117,994 |
2.01.02 |
Trade Accounts Payable |
521,156 |
504,223 |
1,939,205 |
2.01.03 |
Tax Liabilities |
275,991 |
336,804 |
333,811 |
2.01.04 |
Loans and Financing |
1,308,632 |
1,113,920 |
3,302,055 |
2.01.05 |
Other Liabilities |
1,854,952 |
1,618,574 |
3,563,466 |
2.01.06 |
Provisions |
330,425 |
290,355 |
237,832 |
2.01.06.01 |
Tax, Social Security, Labor and Civil Provisions |
222,461 |
189,517 |
161,144 |
2.01.06.01.02 |
Social Security and Labor Provisions |
164,839 |
145,806 |
115,041 |
2.01.06.01.04 |
Civil Provisions |
57,622 |
43,711 |
46,103 |
2.01.06.02 |
Other Provisions |
107,964 |
100,838 |
76,688 |
2.01.06.02.03 |
Provision for Environmental Liabilities and Decommissioning |
5,887 |
0 |
0 |
2.01.06.02.04 |
Provision for Consumption and Services |
102,077 |
100,838 |
76,688 |
2.02 |
Non-Current Liabilities |
25,522,571 |
20,137,927 |
16,811,282 |
2.02.01 |
Loans and Financing |
18,780,815 |
13,153,681 |
8,681,098 |
2.02.02 |
Other Liabilities |
4,067,435 |
3,666,323 |
3,930,613 |
2.02.02.01 |
Debts with Related Parties |
3,028,924 |
2,980,772 |
2,878,200 |
2.02.02.02 |
Other |
1,038,511 |
685,551 |
1,052,413 |
2.02.03 |
Deferred Taxes |
0 |
30,040 |
2,181 |
2.02.04 |
Provisions |
2,674,321 |
3,287,883 |
4,197,390 |
2.02.04.01 |
Tax, Social Security, Labor and Civil Provisions |
2,384,681 |
3,155,815 |
4,111,741 |
2.02.04.01.01 |
Tax Provisions |
1,911,260 |
2,747,060 |
3,660,486 |
2.02.04.01.02 |
Social Security and Labor Provisions |
82,373 |
73,892 |
69,676 |
2.02.04.01.03 |
Provisions for Employee Benefits |
367,839 |
317,145 |
364,140 |
2.02.04.01.04 |
Civil Provisions |
23,209 |
17,718 |
17,439 |
2.02.04.02 |
Other Provisions |
289,640 |
132,068 |
85,649 |
2.02.04.02.03 |
Provision for Environmental Liabilities and Decommissioning |
289,640 |
132,068 |
85,649 |
2.03 |
Consolidated Shareholders Equity |
7,822,688 |
6,589,510 |
6,946,751 |
2.03.01 |
Paid-in Capital |
1,680,947 |
1,680,947 |
1,680,947 |
2.03.02 |
Capital Reserves |
30 |
30 |
30 |
2.03.04 |
Profit Reserves |
6,119,798 |
5,444,605 |
4,254,572 |
2.03.04.01 |
Legal Reserve |
336,190 |
336,190 |
336,190 |
2.03.04.04 |
Unrealized Profit Reserve |
3,779,357 |
3,779,357 |
1,658,115 |
2.03.04.08 |
Additional Proposed Dividends |
1,227,703 |
1,178,635 |
485,816 |
2.03.04.09 |
Treasury Shares |
-570,176 |
-1,191 ,559 |
-719,042 |
2.03.04.11 |
Investment Reserve |
1,346,724 |
1,341,982 |
2,493,493 |
2.03.05 |
Retained Earnings/Accumulated Losses |
0 |
-33,417 |
1,011,804 |
2.03.08 |
Other Comprehensive Income |
-168,015 |
-585,715 |
-602 |
2.03.09 |
Non-controlling Shareholders |
189,928 |
83,060 |
0 |
Page 14 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Consolidated Financial Statements / Statement of Income
R$ (in thousands)
Code |
Description |
Last fiscal year 01/01/2010 to 12/31/2010 |
First prior fiscal year 01/01/2009 to 12/31/2009 |
Second prior fiscal year 01/01/2008 to 01/01/2009 |
3.01 |
Revenue from Sales and/or Services |
14,450,510 |
10,978,364 |
0 |
3.02 |
Cost of Goods Sold and/or Services Rendered |
-7,686,742 |
-7,022,119 |
0 |
3.03 |
Gross Income |
6,763,768 |
3,956,245 |
0 |
3.04 |
Operating Expenses/Income |
-1,765,422 |
-395,013 |
0 |
3.04.01 |
Selling Expenses |
-677,962 |
-635,784 |
0 |
3.04.02 |
General and Administrative Expenses |
-536,857 |
-480,072 |
0 |
3.04.04 |
Other Operating Income |
92,478 |
1,416,735 |
0 |
3.04.05 |
Other Operating Expenses |
-643,081 |
-695,905 |
0 |
3.04.06 |
Equity Pick-Up |
0 |
13 |
0 |
3.05 |
Income Before Financial Result and Taxes |
4,998,346 |
3,561,232 |
0 |
3.06 |
Financial Result |
-1,911,458 |
-246,435 |
0 |
3.06.01 |
Financial Income |
643,140 |
586,025 |
0 |
3.06.02 |
Financial Expenses |
-2,554,598 |
-832,460 |
0 |
3.07 |
Income Before Taxes |
3,086,888 |
3,314,797 |
0 |
3.08 |
Income Tax and Social Contribution |
-570,697 |
-699,616 |
0 |
3.08.01 |
Current |
-313,371 |
-581,735 |
0 |
3.08.02 |
Deferred |
-257,326 |
-117,881 |
0 |
3.09 |
Net Income of Continued Operations |
2,516,191 |
2,615,181 |
0 |
3.11 |
Consolidated Income/Loss for the Period |
2,516,191 |
2,615,181 |
0 |
3.11.01 |
To controlling Shareholders of the Parent Company |
2,516,376 |
2,618,934 |
0 |
3.11.02 |
To non-controlling Shareholders |
-185 |
-3,753 |
0 |
3.99 |
Earnings per Share - (in Reais) |
|
|
|
3.99.01 |
Basic and diluted Earnings per Share |
|
|
|
3.99.01.01 |
Common |
1.72594 |
1.75478 |
0.00000 |
3.99.02 |
Basic and diluted Earnings per Share |
|
|
|
3.99.02.01 |
Common |
1.72594 |
1.75478 |
0.00000 |
Page 15 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Consolidated Financial Statements / Statement of Comprehensive Income
R$ (in thousands)
Code |
Description |
Last fiscal year 01/01/2010 to 12/31/2010 |
First prior fiscal year 01/01/2009 to 12/31/2009 |
Second prior fiscal year 01/01/2008 to 01/01/2009 |
4.01 |
Consolidated net income/loss for the period |
2,516,191 |
2,615,181 |
0 |
4.02 |
Other comprehensive income |
417,700 |
-585,113 |
0 |
4.02.03 |
-Accumulated translation adjustments and foreign exchange gain of long term investment nature, net of taxes (-) R$270,229 |
-69,270 |
-618,723 |
0 |
4.02.04 |
- Pension plans, net of taxes corresponding to R$10,838 |
-28,603 |
-3,275 |
0 |
4.02.05 |
- Available-for sale financial assets, net of taxes corresponding to (-) R$75,520 |
515,573 |
36,885 |
0 |
4.03 |
Consolidated comprehensive income for the period |
2,933,891 |
2,030,068 |
0 |
4.03.01 |
Attributed to the Companys controlling shareholders |
2,933,891 |
2,030,068 |
0 |
Page 16 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Consolidated Financial Statements / Statement of Cash Flows Indirect Method
R$ (in thousands)
Code |
Description |
Last fiscal year 01/01/2010 to 12/31/2010 |
First prior fiscal year 01/01/2009 to 12/31/2009 |
Second prior fiscal year 01/01/2008 to 01/01/2009 |
6.01 |
Net cash from operating activities |
2,482,535 |
-773,019 |
0 |
6.01.01 |
Cash generated in the operations |
5,340,886 |
2,234,450 |
0 |
6.01.01.01 |
Net income of the year |
2,516,191 |
2,615,181 |
0 |
6.01.01.02 |
Provision for charges on loans and financing |
1,489,191 |
1,130,089 |
0 |
6.01.01.03 |
Depreciation / depletion / amortization |
806,169 |
780,152 |
0 |
6.01.01.04 |
Result from the write-off and sale of assets |
5,827 |
70,494 |
0 |
6.01.01.07 |
Deferred income and social contribution taxes |
257,326 |
117,881 |
0 |
6.01.01.08 |
Provision for swap/forward |
126,492 |
-88,986 |
0 |
6.01.01.09 |
Gain/Loss with percentage variation |
0 |
-835,115 |
0 |
6.01.01.10 |
Provision for actuarial liabilities |
2,393 |
-47,622 |
0 |
6.01.01.11 |
Provision for contingencies |
199,558 |
99,157 |
0 |
6.01.01.12 |
Net monetary and foreign exchange variations |
57,119 |
-2,024,573 |
0 |
6.01.01.13 |
Provision for losses from notes receivable |
-46,675 |
1,527 |
0 |
6.01.01.14 |
Other provisions |
-72,705 |
416,265 |
0 |
6.01.02 |
Variation on assets and liabilities |
-2,858,351 |
-3,007,469 |
0 |
6.01.02.01 |
Receivables |
143,250 |
-51,082 |
0 |
6.01.02.02 |
Inventory |
-794,331 |
926,260 |
0 |
6.01.02.05 |
Taxes to offset |
247,366 |
-313,697 |
0 |
6.01.02.06 |
Trade Accounts Payable |
11,964 |
-1,137,203 |
0 |
6.01.02.07 |
Salaries and social charges |
-36,757 |
15,257 |
0 |
6.01.02.08 |
Taxes |
-101,723 |
263,734 |
0 |
6.01.02.09 |
Taxes paid in installments Refis |
-414,473 |
-103,775 |
0 |
6.01.02.12 |
Judicial deposits |
-33,822 |
-737,041 |
0 |
6.01.02.13 |
Contingent liabilities |
16,868 |
-422,375 |
0 |
6.01.02.16 |
Interests paid |
-1,190,423 |
-992,280 |
0 |
6.01.02.17 |
Interest paid on swap |
-676,163 |
-742,700 |
0 |
6.01.02.18 |
Other |
-30,107 |
287,433 |
0 |
6.02 |
Net cash from investment activities |
-4,635,797 |
-617,331 |
0 |
6.02.01 |
Receipt/payment from derivative operations |
395,346 |
248,966 |
0 |
6.02.05 |
Net effects equity swap |
0 |
1,420,322 |
0 |
6.02.06 |
Investments |
-1,370,016 |
-284,232 |
0 |
6.02.07 |
Property, plant and equipment |
-3,635,911 |
-1,996,759 |
0 |
6.02.08 |
Intangible assets |
-25,216 |
-5,628 |
0 |
6.03 |
Net cash from financing activities |
4,650,582 |
1,510,476 |
0 |
6.03.01 |
Loans and financing |
8,789,548 |
7,671,696 |
0 |
6.03.03 |
Financial institutions - principal |
-2,706,982 |
-2,783,313 |
0 |
6.03.04 |
Dividends and interest on shareholders equity |
-1,560,795 |
-2,027,600 |
0 |
6.03.05 |
Treasury shares |
0 |
-1,350,307 |
0 |
6.03.06 |
Paid-in capital in subsidiaries by non-controlling shareholder |
128,811 |
0 |
0 |
6.04 |
Exchange variation over cash and cash equivalents |
-228,833 |
-1,300,744 |
0 |
6.05 |
Increase (decrease) of cash and cash equivalents |
2,268,487 |
-1,180,618 |
0 |
6.05.01 |
Opening balance of cash and cash equivalents |
7,970,791 |
9,151,409 |
0 |
6.05.02 |
Closing balance of cash and cash equivalents |
10,239,278 |
7,970,791 |
0 |
Page 17 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Consolidated Financial Statements / Statement of Changes in Shareholders Equity 01/01/2010 to 12/31/2010
R$ (in thousands)
Code |
Description |
Paid-in Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves |
Accumulated Profit/Losses |
Other Comprehensive Income |
Shareholders Equity |
Non-controlliing interest |
Consolidated Shareholders Equity |
5.01 |
Opening balances |
1,680,947 |
30 |
5,444,605 |
-33,417 |
-585,715 |
6,506,450 |
83,060 |
6,589,510 |
5.03 |
Adjusted opening balances |
1,680,947 |
30 |
5,444,605 |
-33,417 |
-585,715 |
6,506,450 |
83,060 |
6,589,510 |
5.04 |
Capital operations with Shareholders |
0 |
0 |
49,034 |
-1,856,800 |
0 |
-1,807,766 |
0 |
-1,807,766 |
5.04.06 |
Dividends |
0 |
0 |
0 |
-272,297 |
0 |
-272,297 |
0 |
-272,297 |
5.04.07 |
Interest on shareholders equity |
0 |
0 |
0 |
-356,800 |
0 |
-356,800 |
0 |
-356,800 |
5.04.08 |
Cancelled treasury shares |
0 |
0 |
-34 |
0 |
0 |
-34 |
0 |
-34 |
5.04.09 |
Additional proposed dividends |
0 |
0 |
1,227,703 |
-1,227,703 |
0 |
0 |
0 |
0 |
5.04.10 |
Approval of proposed dividends |
0 |
0 |
-1,178,635 |
0 |
0 |
-1,178,635 |
0 |
-1,178,635 |
5.05 |
Total comprehensive income |
0 |
0 |
0 |
2,516,376 |
417,700 |
2,934,076 |
-185 |
2,933,891 |
5.05.01 |
Net income for the period |
0 |
0 |
0 |
2,516,376 |
0 |
2,516,376 |
-185 |
2,516,191 |
5.05.02 |
Other comprehensive income |
0 |
0 |
0 |
0 |
417,700 |
417,700 |
0 |
417,700 |
5.05.02.04 |
Translation adjustments for the period |
0 |
0 |
0 |
0 |
-69,270 |
-69,270 |
0 |
-69,270 |
5.05.02.08 |
Pension plan gain/loss |
0 |
0 |
0 |
0 |
-28,603 |
-28,603 |
0 |
-28,603 |
5.05.02.09 |
Available-for-sale assets |
0 |
0 |
0 |
0 |
515,573 |
515,573 |
0 |
515,573 |
5.06 |
Other changes in shareholders equity |
0 |
0 |
626,159 |
-626,159 |
0 |
0 |
107,053 |
107,053 |
5.06.01 |
Recording of reserves |
0 |
0 |
626,159 |
-626,159 |
0 |
0 |
0 |
0 |
5.06.05 |
Non-controlliing interest |
0 |
0 |
0 |
0 |
0 |
0 |
128,811 |
128,811 |
5.06.06 |
Non-controlling interest variation (%) |
0 |
0 |
0 |
0 |
0 |
0 |
-21,758 |
-21,758 |
5.07 |
Closing balances |
1,680,947 |
30 |
6,119,798 |
0 |
-168,015 |
7,632,760 |
189,928 |
7,822,688 |
Page 18 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Consolidated Financial Statements / Statement of Changes in Shareholders Equity 01/01/2009 to 12/31/2009
R$ (in thousands)
Code |
Description |
Paid-in Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves |
Accumulated Profit/Losses |
Other Comprehensive Income |
Shareholders Equity |
Non-controlliing interest |
Consolidated Shareholders Equity |
5.01 |
Opening balances |
1,680,947 |
30 |
3,768,756 |
1,012,732 |
200,124 |
6,662,589 |
0 |
6,662,589 |
5.02 |
Prior years adjustments |
0 |
0 |
485,816 |
-928 |
-200,726 |
284,162 |
0 |
284,162 |
5.02.01 |
IFRS adjustments |
0 |
0 |
0 |
-24,867 |
0 |
-24,867 |
0 |
-24,867 |
5.02.02 |
Other adjustments |
0 |
0 |
0 |
-176,185 |
-602 |
-176,787 |
0 |
-176,787 |
5.02.03 |
Adjustment of accumulated translation differences according to CPC 37 (R1) |
0 |
0 |
0 |
200,124 |
-200,124 |
0 |
0 |
0 |
5.02.04 |
Additional proposed dividends |
0 |
0 |
485,816 |
0 |
0 |
485,816 |
0 |
485,816 |
5.03 |
Adjusted opening balances |
1,680,947 |
30 |
4,254,572 |
1,011,804 |
-602 |
6,946,751 |
0 |
6,946,751 |
5.04 |
Equity transactions with shareholders |
0 |
0 |
-657,488 |
-1,819,965 |
0 |
-2,477,453 |
0 |
-2,477,453 |
5.04.04 |
Treasury shares acquired |
0 |
0 |
-1,350,307 |
0 |
0 |
-1,350,307 |
0 |
-1,350,307 |
5.04.06 |
Dividends |
0 |
0 |
0 |
-1,500,000 |
0 |
-1,500,000 |
0 |
-1,500,000 |
5.04.07 |
Interest on shareholders equity |
0 |
0 |
0 |
-319,965 |
0 |
-319,965 |
0 |
-319,965 |
5.04.09 |
Additional proposed dividends |
0 |
0 |
1,178,635 |
0 |
0 |
1,178,635 |
0 |
1,178,635 |
5.04.10 |
Approval of proposed dividends |
0 |
0 |
-485,816 |
0 |
0 |
-485,816 |
0 |
-485,816 |
5.05 |
Total comprehensive income |
0 |
0 |
0 |
2,622,265 |
-585,113 |
2,037,152 |
-3,753 |
2,033,399 |
5.05.01 |
Net income for the period |
0 |
0 |
0 |
2,618,934 |
0 |
2,618,934 |
-3,753 |
2,615,181 |
5.05.02 |
Other comprehensive income |
0 |
0 |
0 |
3,331 |
-585,113 |
-581,782 |
0 |
-581,782 |
5.05.02.06 |
IFRS adjustments |
0 |
0 |
0 |
3,331 |
0 |
3,331 |
0 |
3,331 |
5.05.02.08 |
Pension plan gain/loss |
0 |
0 |
0 |
0 |
-3,275 |
-3,275 |
0 |
-3,275 |
5.05.02.09 |
Available-for-sale assets |
0 |
0 |
0 |
0 |
36,885 |
36,885 |
0 |
36,885 |
5.05.02.10 |
Translation adjustments of the period and exchange gain investments on foreign operations, net of taxes corresponding to (-) R$270,229 |
0 |
0 |
0 |
0 |
-618,723 |
-618,723 |
0 |
-618,723 |
5.06 |
Other changes in shareholders equity |
0 |
0 |
1,847,521 |
-1,847,521 |
0 |
0 |
86,813 |
86,813 |
5.06.01 |
Recording of reserves |
0 |
0 |
1,847,521 |
-1,847,521 |
0 |
0 |
0 |
0 |
5.06.04 |
Non-controlling interest |
0 |
0 |
0 |
0 |
0 |
0 |
86,813 |
86,813 |
5.07 |
Closing balances |
1,680,947 |
30 |
5,444,605 |
-33,417 |
-585,715 |
6,506,450 |
83,060 |
6,589,510 |
Page 19 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Consolidated Financial Statements / Statement of Added Value
R$ (in thousands)
Code |
Description |
Last fiscal year 01/01/2010 to 12/31/2010 |
First prior fiscal year 01/01/2009 to 12/31/2009 |
Second prior fiscal year 01/01/2008 to 01/01/2009 |
7.01 |
Revenues |
17,038,272 |
13,883,911 |
0 |
7.01.01 |
Sales of Goods, Products and Services |
17,054,701 |
13,222,642 |
0 |
7.01.02 |
Other Revenues |
-11,707 |
787,212 |
0 |
7.01.04 |
Allowance for/Reversal of Doubtful Accounts |
-4,722 |
-125,943 |
0 |
7.02 |
Input Acquired from Third Parties |
-8,272,938 |
-7,522,577 |
0 |
7.02.01 |
Costs of Products, Goods and Services Sold |
-6,950,839 |
-6,102,329 |
0 |
7.02.02 |
Materials, Energy, Third Party Services and Other |
-1,304,238 |
-1,390,533 |
0 |
7.02.03 |
Loss/Recovery of Assets |
-17,861 |
-29,715 |
0 |
7.03 |
Gross Added Value |
8,765,334 |
6,361,334 |
0 |
7.04 |
Retention |
-806,169 |
-780,152 |
0 |
7.04.01 |
Depreciation, Amortization and Depletion |
-806,169 |
-780,152 |
0 |
7.05 |
Net Added Value Produced |
7,959,165 |
5,581,182 |
0 |
7.06 |
Added Value Received in Transfers |
-123,989 |
743,444 |
0 |
7.06.01 |
Equity Pick-Up |
|
13 |
0 |
7.06.02 |
Financial Income |
-128,069 |
102,546 |
0 |
7.06.03 |
Other |
4,080 |
640,885 |
0 |
7.07 |
Total Added Value to Distribute |
7,835,176 |
6,324,626 |
0 |
7.08 |
Distribution of Added Value |
7,835,176 |
6,324,626 |
0 |
7.08.01 |
Personnel |
1,325,117 |
1,022,844 |
0 |
7.08.01.01 |
Direct Compensation |
996,392 |
796,990 |
0 |
7.08.01.02 |
Benefits |
254,569 |
167,570 |
0 |
7.08.01.03 |
Government Severance Indemnity Fund for Employees (FGTS) |
74,156 |
58,284 |
0 |
7.08.02 |
Taxes, Fees and Contributions |
2,189,740 |
2,332,129 |
0 |
7.08.02.01 |
Federal |
1,800,382 |
1,840,427 |
0 |
7.08.02.02 |
State |
355,556 |
463,497 |
0 |
7.08.02.03 |
Municipal |
33,802 |
28,205 |
0 |
7.08.03 |
Third Party Capital Remuneration |
1,804,128 |
354,472 |
0 |
7.08.03.01 |
Interest |
1,781,498 |
346,728 |
0 |
7.08.03.02 |
Rentals |
22,630 |
7,744 |
0 |
Page 20 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Consolidated Financial Statements / Statement of Added Value
R$ (in thousands)
Code |
Description |
Last fiscal year 01/01/2010 to 12/31/2010 |
First prior fiscal year 01/01/2009 to 12/31/2009 |
Second prior fiscal year 01/01/2008 to 01/01/2009 |
7.08.04 |
Remuneration of Shareholders Equity |
2,516,191 |
2,615,181 |
0 |
7.08.04.01 |
Interest on Shareholders Equity |
356,800 |
319,965 |
0 |
7.08.04.02 |
Dividends |
1,500,000 |
1,500,000 |
0 |
7.08.04.03 |
Retained Earnings / Accumulated Losses for the Period |
659,576 |
798,969 |
0 |
7.08.04.04 |
Non-controlling Interest in Retained Earnings |
-185 |
-3,753 |
0 |
Page 21 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
(In thousands of Reais, unless otherwise stated)
1. OPERATIONS
Companhia Siderúrgica Nacional is a Corporation, established on April 9, 1941, in accordance with Brazilian laws (Companhia Siderúrgica Nacional and its subsidiaries and jointly-owned subsidiaries, jointly called "CSN" or Company).
CSN is a Company which holds shares listed on the São Paulo Stock Exchange (IBOVESPA index) and on the New York stock Exchange (NYSE), reporting its information on the Brazilian Securities and Exchange Commission (CVM) and on the Securities and Exchange Commission (SEC).
The main operating activities of CSN are divided in 5 segments:
Steel:
Its main industrial complex is the Presidente Vargas Steelworks (UPV) located in the city of Volta Redonda, State of Rio de Janeiro. This segment consolidates the operations related to the production, distribution and sale of flat steel, metal packaging and galvanized steel, with operations in Brazil, the United States and Portugal, aiming at gaining markets and ensuring excellent services to end consumers. Additionally, it operates in the home appliances, construction and the automobile segments.
Mining:
The iron ore production is developed in the city of Congonhas, in the State of Minas Gerais. CSN also explores limestone and dolomite in the branches in the State of Minas Gerais and tin in the State of Rondônia, in order to meet the needs of UPV and the surplus raw materials are traded with subsidiaries and third parties. CSN holds the concession to operate TECAR, a solid bulk terminal, one of the four terminals of the Itaguaí Port, located in the city of Rio de Janeiro. Coal and coke are imported through this terminal.
Cement:
The Company started in the cement market boosted by the synergy among this new activity and its already existing businesses. A new business unit has been set up beside Presidente Vargas Mill, city of Volta Redonda, State of Rio de Janeiro): CSN Cimentos, which is already producing CP-III cement, uses the scrap produced from blast furnaces of Volta Redonda Plant itself. Currently, clinker used in cement production is bought from third parties, however, it will be manufactured by CSN Cimentos in 2011, upon the conclusion of the first stage of the plant in Arcos (MG), where CSN also has a limestone mine.
Logistics:
Railways:
CSN holds interest in two railway companies: MRS Logística, which operates the former Southeast Network of Rede Ferroviária Federal S.A. and Transnordestina Logística, which operates the RFFSAs former Northeast Network, in the states of Maranhão, Piauí, Ceará, Rio Grande do Norte, Paraíba, Pernambuco and Alagoas.
Ports:
The Company operates two terminals in the State of Rio de Janeiro: the Terminal for Solid Bulk (Tecar) and the Terminal for Containers (Sepetiba Tecon), in the Port of Itaguaí. Located in Sepetiba bay, which has a privileged road, rail and sea access.
Page 22 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
In Tecon, is performed the flow of CSNs steel products, movement of containers, cargo storage, consolidation and deconsolidation.
Energy:
The Company is one the largest consumers of industrial electricity of Brazil; its consumption is equivalent to the Federal District as a whole. As energy is essential in its productive process, the Company has invested in electricity generation assets to ensure its self-sufficiency.
For further details on strategic investments related to the Companys segments, please refer to Notes 12, 13 and 28, in the Segment Information.
2. SUMMARY OF MAIN ACCOUNTING POLICIES AND PRACTICES
(a) Preparation basis
The consolidated financial statements were prepared and presented in accordance with the accounting practices adopted in Brazil, including the pronouncements issued by the Committee of Accounting Pronouncements (CPCs).
The consolidated financial statements were prepared and presented in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board.
These being the first financial statements presented in accordance with CPC and IFRS by the Company. The main differences between the accounting practices previously adopted in Brazil (former BR GAAP) and CPCs/IFRS, including reconciliations of shareholders equity and income statement of the year, are described in Note 4.2, 4.3 and 4.4.
The financial statements of the parent Company were prepared according to the accounting practices adopted in Brazil, issued by Brazilian Accounting Pronouncements Committee (CPC), and accompany the consolidated financial statements.
The preparation of the financial statements in accordance with IFRS and CPC requires the use of certain critical accounting estimates and also the judgment by the Companys management team in the process to apply the Companys accounting policy. Those parts requiring a higher judgment level and having greater complexity, as well as the parts where assumptions and estimates are significant to the consolidated financial statements, are being disclosed on the notes to this report, and are related to the allowance for doubtful accounts,provision for inventory losses, provision for labor liabilities civil, tax, environmental and social insurance, depreciation, amortization, depletion, provision for reducing the amount recoverable, deferred taxes, financial instruments and benefits employees. Actual results could differ from those estimates
Accounting statements are presented in thousands of reais (R$). Depending on applicable IFRS rule, the measurement criterion used in the preparation of the financial statements considers historical cost, net value of realization, fair value, or recovery value. When IFRS and CPCs allow for the option between acquisition cost or other measurement criterion (for instance, systematic remeasurement), the acquisition cost criterion is used.
The parent Company and consolidated accounting statements were approved by the Board of Directors as of March 22, 2011.
(b) Consolidated financial statements
The accounting practices have been considered on a uniform basis to all consolidated companies.
Page 23 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The consolidated financial statements in the years ended on December 31, 2009 and 2010 include the following subsidiaries, associates and jointly-owned subsidiaries, both direct and indirect ones, in addition to exclusive funds Diplic and Mugen, as stated below:
· Companies
Interest in the capital stock (%) |
|||
Companies | 2010 | 2009 | Main activity |
Direct interest: full consolidation | |||
CSN Islands VII | 100.00 | 100.00 | Financial operations |
CSN Islands VIII | 100.00 | 100.00 | Financial operations |
CSN Islands IX | 100.00 | 100.00 | Financial operations |
CSN Islands X | 100.00 | 100.00 | Financial operations |
CSN Islands XI | 100.00 | 100.00 | Financial operations |
CSN Islands XII | 100.00 | 100.00 | Financial operations |
Tangua | 100.00 | 100.00 | Financial operations |
International Investment Fund | 100.00 | 100.00 | Holding Company and financial operations |
CSN Minerals (1) | 100.00 | 100.00 | Holding Company |
CSN Export | 100.00 | 100.00 | Financial operations, sale of products and Holding Company |
CSN Metals (2) | 100.00 | 100.00 | Holding Company and financial operations |
CSN Americas (3) | 100.00 | 100.00 | Holding Company and financial operations |
CSN Steel | 100.00 | 100.00 | Holding Company and financial operations |
TdBB S.A | 100.00 | 100.00 | Inactive Company |
Galvasud - absorbed on 01/29/2010 | 99.99 | Steelmaking | |
Sepetiba Tecon | 99.99 | 99.99 | Port services |
Mineração Nacional | 99.99 | 99.99 | Mining and Holding Company |
CSN Aços Longos | 99.99 | 99.99 | Production and sale of steel and/or metallurgical products |
Florestal Nacional (4) | 99.99 | 99.99 | Reforestation |
Estanho of Rondônia - ERSA | 99.99 | 99.99 | Tin mining |
Cia Metalic Nordeste | 99.99 | 99.99 | Packaging production and distribution of steel products |
Companhia Metalúrgica Prada | 99.99 | 99.99 | Packaging production and distribution of steel products |
CSN Cimentos | 99.99 | 99.99 | Production of cement |
Inal Nordeste | 99.99 | 99.99 | Steel product service center |
CSN Gestão of Recursos Financeiros | 99.99 | 99.99 | Inactive Company |
Congonhas Minérios | 99.99 | 99.99 | Mining and Holding Company |
CSN Energia | 99.99 | 99.90 | Electricity trading |
Transnordestina Logística | 76.45 | 84.34 | Railway logistics |
Special partnership - Closed on 11/30/2010 | 39.47 | Holding Company | |
Indirect interest: full consolidation | |||
CSN Aceros | 100.00 | 100.00 | Holding Company |
CSN Cayman - closed on 08/31/2010 | 100.00 | Financial operations, sale of products and Holding Company | |
CSN IRON - closed on 01/31/10 | 100.00 | Financial operations and Holding Company | |
Companhia Siderurgica Nacional LLC | 100.00 | 100.00 | Steelmaking |
CSN Europe (5) | 100.00 | 100.00 | Financial operations, sale of products and Holding Company |
CSN Ibéria | 100.00 | 100.00 | Financial operations and Holding Company |
CSN Portugal (6) | 100.00 | 100.00 | Financial operations and sale of products |
Lusosider Projectos Siderúrgicos | 100.00 | 100.00 | Holding Company |
Lusosider Aços Planos | 99.94 | 99.94 | Steelmaking and Holding Company |
CSN Acquisitions | 100.00 | 100.00 | Financial operations and Holding Company |
CSN Resources (7) | 100.00 | 100.00 | Financial operations and coporate interests |
CSN Finance UK Ltd | 100.00 | 100.00 | Financial operations and Holding Company |
CSN Holdings UK Ltd | 100.00 | 100.00 | Financial operations and Holding Company |
Energy I - closed on 08/31/2010 | 99.99 | Holding Company | |
Itamambuca Participações | 99.99 | 99.99 | Mining and Holding Company |
Special partnership - closed on 11/30/2010 | 60.53 | Holding Company | |
Direct interest: proportional consolidation | |||
Nacional Minérios (NAMISA) | 59.99 | 59.99 | Mining and Holding Company |
Itá Energética | 48.75 | 48.75 | Electricity generation |
MRS Logística | 22.93 | 22.93 | Railway logistics |
Consortium of Igarapava Hydroelectric Plant | 17.92 | 17.92 | Electricity consortium |
Aceros Del Orinoco | 22.73 | 22.73 | Dormant company |
Indirect interest: proportional consolidation | |||
Namisa International Minerios SLU | 60.00 | 60.00 | Holding Company and sale of products and ore (subsidiary of Nacional Minérios) |
Namisa Europe | 60.00 | 60.00 | Holding Company and sale of products and ore (subsidiary of Nacional Minérios) |
Pelotização Nacional - absorbed on 12/30/2010 | 59.99 | Mining and Holding Company (subsidiary of Nacional Minérios) | |
MG Minérios - absorbed on 12/30/2010 | 59.99 | Mining and Holding Company (subsidiary of Nacional Minérios) | |
MRS Logística | 10.34 | 10.34 | Rail transport |
Aceros Del Orinoco | 9.08 | 9.08 | Dormant company |
(1) New corporate name of CSN Energy, changed as of December 15, 2010.
(2) New corporate name of CSN Overseas, changed as of December 15, 2010.
(3) New corporate name of CSN Panamá, changed as of December 15, 2010.
(4) New corporate name of Itaguaí Logística, changed as of December 27, 2010.
(5) New corporate name of CSN Madeira, changed as of January 8, 2010.
(6) New corporate name of Hickory, changed as of January 8, 2010.
(7) New corporate name of CSN Cement, changed as of June 18, 2010.
Page 24 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
· Exclusive funds
Interest in the capital stock (%) |
|||
Specific purpose companies | 2010 | 2009 | Main activities |
Direct interest: full consolidation | |||
DIPLIC - Multimarket investment fund | 100.00 | 100.00 | Investment fund |
Mugen - Multimarket investment fund | 100.00 | 100.00 | Investment fund |
In the preparation of the consolidated financial statements, the following consolidation procedures have been adopted:
· Unrealized gains in transactions with subsidiaries, jointly-owned subsidiaries and affiliated are eliminated according to CSNs share in the consolidation process. Unrealized losses are eliminated in the same way as unrealized gains, however only if there is no reduction to the recovery value (impairment). The reference date of the financial statements of the subsidiaries, affiliated companies and jointly-owned subsidiaries is the same as of the parent Company, and its accounting policies are in line with the policies adopted by the Company
· Subsidiaries
Subsidiaries are considered all entities (including special-purpose entities), whose financing and operating policies may be carried out by the Company, where usually there is a share ownership of more than a half of voting rights. The existence and the effect of potential voting rights, which are currently exercisable or convertible, are take into consideration by evaluation IF the Company controls other entity. Subsidiaries are fully consolidated as of the date when the control is transferred to the Company and are no longer consolidated as of the date when the control ends.
· Affiliated Companies
Affiliated companies are all entities where the Company holds a significant influence, but not the control, usually jointly with a share ownership of 20% to 50% from voting rights. Investments in affiliated companies are accounted for by the equity method and initially are recognized by their cost value. Company's investment in affiliated companies includes goodwill recognized from the business acquisition, plus the investors share at retained post-acquisition profits and other changes in net asset value, reduced by any accumulated impairment loss.
· Jointly-owned subsidiaries
The financial statements of jointly-owned subsidiaries are included in the consolidated financial statements as of the date when the shared control starts until the date it no longer exists. The jointly owned subsidiaries are consolidated proportionally.
· Parent Company financial statement
In the parent Company financial statements, the subsidiaries and jointly-owned subsidiaries are accounted for by the equity method. The same adjustments are made both in the parent Company financial statements to the consolidated financial statements. Considering CSN, accounting practices adopted in Brazil applied in the parent Company financial statements are different from IFRS applicable to the separated financial statements, only through the investments in subsidiaries and affiliated companies by the equity method of accounting while according to IFRS it would be cost or fair value.
Page 25 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
(c) Foreign currencies
· Functional and presentation currency
Items included in the financial statements of each one of the Companys subsidiaries are measured using the currency of the main economic environment, where each subsidiary operates (functional currency). Consolidated financial statements are presented in R$, which is the Companys functional currency and, also, the Groups presentation currency.
· Transactions and balances
Foreign currency operations are converted into the functional currency, using foreign exchange rates effective on the transaction or evaluation dates, when items are remeasured. Exchange gains and losses resulting from the settlement of these transactions and the conversion by foreign exchange rates as of December 31, 2010, related to monetary assets and liability in foreign currencies, are recognized on the statement of income, except when deferred on shareholders equity as qualified cash flow hedge operations and qualified net investment hedged operations.
Balance accounts are translated by the exchange rate as of the balance sheet date, US$1 being equal to R$1.6662 as of December 31, 2010 (R$1.7412 as of December 31, 2009). EUR 1 being equal to R$ 2.2280 (R$2,5073 as of December 31, 2009) e JPY 1 being equal to R$0,0205 (R$0,0188 as of December 31, 2009).
All other exchange gains and losses, including exchange gains and losses related to loans, cash and cash equivalents are presented on the statement of income as income or financial expense.
Changes to fair value of monetary securities in foreign currency, classified as available for sale, are split into foreign exchange variations related to the security`s amortized cost and other variations to the securitys book value are registered under shareholders equity.
Exchange variations from non-monetary financial assets and liabilities, for instance, investments in shares classified as measured to fair value through income statement, are recorded under income statement as part of fair value gain or loss. Exchange variations of non-monetary financial assets, for example, investments in shares classified as available for sale, are included on other comprehensive income under shareholders equity.
· Group Companies
The results and financial position of all of the Groups entities (none of them has currency from a hyperinflationary economy), whose functional currency is different from the presentation currency, are converted into the presentation currency, as follows:
· Assets and liabilities from each balance sheet presented are translated by the closing rate on the balance sheet date.
· Revenues and expenses from each income statement are translated by average exchange rates (unless this average is not a reasonable rounding to the cumulative effect of rates in force on the operations date, and, in such case, revenues and expenses are converted by the rate on the operations dates); and
· All resulting exchange rate differences are registered as a separate component under other comprehensive income.
Under the consolidation, exchange rate differences resulting from the conversion of monetary items with characteristics of the net investment in foreign operations are recorded under shareholders equity. When an operation overseas is partially disposed of or sold, exchange rate differences previously registered under other comprehensive income are recorded in income statement as part of gain or loss on sale.
Page 26 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
(d) Cash and cash equivalents
Cash and cash equivalents include cash, bank deposits and other short-term investments of immediate liquidity, redeemable in up to 90 days from the balance sheet dates, immediately convertible into cash and with an insignificant risk of change in their market value. Deposit certificates that may be redeemed at any time without penalties are considered cash equivalents.
(e) Trade accounts receivable
Trade accounts receivable are recorded at the invoiced amount, including the respective taxes and ancillary expenses and credits from clients in foreign currency corrected at the exchange rate as of the date of the financial statements. The allowance for doubtful accounts was recorded in an amount considered enough to support possible losses. Managements assessment takes into account the clients history, the financial situation and the opinion of our legal advisors regarding the receipt of these credits for the recording of this provision.
(f) Inventories
These are recorded at the lowest value between the cost and the net realizable value. The average weighted cost method is used in the acquisition of raw materials. Cost of both finished and under preparation products consists of raw material, labor, other direct costs (based on the normal production capacity). Net realization value is the sale price estimated on the normal course of business, net of estimated conclusion costs and estimated costs necessary to carry on the sale.
(g) Investments
Investments in subsidiaries, jointly-owned subsidiaries and associated companies are recorded and measured by the equity accounting method and recognized initially by the cost. The gains and losses are recognized in income for the period as operating income (or expenses) in the parent Company financial statements. In the case of exchange variation of investment abroad whose functional currency is different to the Companys currency, variations in the amount of investments deriving solely from the exchange variation are recorded in the equity cumulative translation adjustment account, in the Companys shareholders equity, and are only reclassified to income statement when the investment is sold or written-off by loss. Other investments are recorded and held at cost, or fair value.
When necessary, the accounting practices of the subsidiaries and jointly-owned subsidiaries are adjusted to ensure criteria, consistency and uniformity with the practices adopted by the Company.
(h) Property, plant and equipment
Recorded by acquisition, formation or construction costs, net of accumulated depreciation or depletion and impairment. Depreciation is computed under the straight-line method based on the economic useful life remaining of the related assets according to note 14, and depletion of mines is calculated based on the amount of iron ore extracted, and plots of land are not depreciated as they are considered as undefined useful life. The Company records in the book value of property, plant, and equipment, the cost, replacing the part of the item which is substituting, if it is probable that future economic benefits incorporated therein will be reverted to the Company, and if the asset cost may be estimated in a reliable manner. All other expenses are registered to the expense account when incurred. Interest costs are capitalized until these projects are concluded.
If some components of the assets from property, plant and equipment have different useful lives, these components are depreciated as a different item from property, plant and equipment.
Page 27 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Gains and losses from disposal are determined by the comparison of the sale value less the residual value and are registered in other operating income/expenses.
Development costs of new iron ore fields or to expand the capacity of operating mines are capitalized and amortized by the method of units produced (extracted) based on probable and proven ore amounts. Exploration expenditures are deemed as expenses until the mining activity is made feasible; after this period, the subsequent development costs are capitalized.
(i) Intangible assets
Intangible assets comprise of assets acquired from third parties, including by means of business combinations, and/or those internally generated.
These assets are recorded at the acquisition or formation cost, less amortization calculated through the straight-line method based on exploitation or recovery terms.
Intangible assets with undefined useful lives, as well as goodwill for expected future profitability, are no longer amortized.
· Goodwill
Goodwill is represented by the positive difference between paid and/or payable value for the purchase of a business and the net amount of fair value of assets and liabilities of the subsidiary acquired. The goodwill from acquisitions of subsidiaries is recorded as intangible assets in the consolidated financial statements. In the parent Company financial statements the goodwill is recorded as investments. Negative goodwill is recorded as gain in the result for the period, on the acquisition date. Goodwill is annually tested to verify impairment losses. Gains and losses from the disposal of a Cash Generating Units (CGU) include goodwill book value relating to the CGU sold.
Goodwill is allocated to Cash Generating Units (CGUs) for the purpose of impairment test. The allocation is made for Cash Generating Units or groups of Cash Generating Units, that should benefit from the business combination of which goodwill was originated, and are not a bigger unit as compared to the operational segment.
· Software
Software licenses acquired are capitalized based on incurred costs to buy software and when they are ready to be used. These costs are amortized under the straight-line method during the estimated economic useful life.
(j) Impairment of non-financial assets
Assets with an undefined useful life, such as goodwill, are not subject to amortization and are tested on an annual basis to verify impairment. Assets subject to amortization are reviewed to verify impairment whenever events or changes to circumstances show that book value may not be recoverable. Impairment loss is accounted for by book value of the asset exceeds its recoverable value. For purposes of impairment evaluation, assets are divided into the lowest levels to which there are identifiable positive cash inflows separately (Cash Generating Units (CGU)). Non-financial assets, except goodwill, which have been impaired, are subsequently reviewed to analyze a possible impairment reversal on the report presentation date.
Page 28 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
(k) Employee Benefits
i. Employee benefits
Defined contribution plans
A defined contribution plan is a post-employment benefit plan under which an entity pays fixed contribution to a separate entity (social security plan) and it will have no legal or constructive liability to pay additional values. Liabilities for contributions to defined contribution pension plans are accounted for as employee benefit expenses to the income statement in the periods where services are provided by employees. Contributions paid in advance are recorded as an asset upon the cash repayment condition or the decrease in future payments is available. Contributions to a defined contribution plan whose maturity is expected for 12 months after the final period where the employee provides the service are discounted to their present values.
Defined benefit plans
A defined benefit plan is a post-employment benefit plan other than the defined contribution plan. The Company`s net liability as to defined benefit pension plans is individually calculated to each plan through the value estimate of the future benefit employees accounted for as return by services provided for in the current period and previous periods; that benefit is brought to its present value. Any costs of unregistered previous services and fair values of any plan assets are discounted. Discount rate is the return shown on the presentation date of the financial statements to first-tier debt securities, whose maturity dates are close to the Companys debt conditions and that are denominated in the same currency in which benefits are expected to be paid. The calculation is made on an annual basis by a qualified actuary through the project unit credit method. When calculation results in a benefit to the Company, asset to be recorded is limited to total of any unregistered previous services costs and the present value of economic benefits available as future refund of the plan or decrease in future contribution to the plan. In order to calculate present value of economic benefits, a consideration is given to any minimum costing requirements applied to any plan in the Company. An economic benefit is available to the Company if it is realizable during the plans life, or in the settlement of the plan liabilities.
When benefits of a plan are increased, the increased benefit portion relating to employees previous service is registered in the income statement by the straight-line method during the average period until benefits become vested. Under the condition that benefits become immediately vested, expense is instantly recorded under income statement.
The Company chose to account for all actuarial gains and losses resulting from defined benefit plans directly in other comprehensive income.
ii. Profit sharing and incentive compensation
Profit sharing of employees is subject to achieving certain operating and financial targets, mainly allocated to the production cost when applicable and to general and administrative expenses.
(l) Provisions
Provisions are registered when: (i) the Company has a present liability either legal or acquired resulting from past events, (ii) it is likely to have a future disbursement to settle a present liability, and (iii) when the value may be estimated with reasonable safety. Provisions are determined by discounting future cash flows expected based on a discount rate before taxes that shows a market valuation of the cash value in time and, where appropriate, specific liability risks. The liability increase due to time is recorded as financial expense.
Page 29 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
(m) Concessions
The Company has government concessions and payments are classified as operating lease.
(n) Capital Stock
Common shares are classified under shareholders equity.
Additional costs directly attributed to the issue of new shares or options are stated in shareholders equity as a deduction of the amount raised, net of taxes.
When any Company of the Group buys shares from the Companys capital stock (treasury shares), the value paid, including any additional costs directly chargeable (net of income tax), is decreased from the shareholders equity ascribed to the Companys shareholders until shares are cancelled or issued again. When these shares are subsequently issued again, any amount received, net of any additional costs of the transaction, directly chargeable and respective income tax and social contribution effects, it is included in the shareholders equity ascribed to the Companys shareholders.
(o) Operating revenue
The revenue from the sale of goods in the normal course of operations is measured at the fair value of the consideration received or receivable The operating revenue is recognized when there is persuasive evidence that the significant risks and rewards incidental to the ownership of the goods have been transferred to the buyer; it is probable that future economic benefits will flow to the entity, that the associated costs and the possible return of goods can be measured reliably; the entity does not retain continuing involvement with the goods sold and the amount of revenue can be measured reliably. If it is probable that discounts will be granted and the amount can be reliably measured, then such discounts are recognized as a reduction of operating revenue as sales are recognized. Service revenue is recognized when services are rendered.
The transfer of risks and rewards is determined by the individual terms of the contract of sale. For export sales, the transfer of risks and rewards of ownership depend on the terms of delivery set out in the incoterms governing the contract.
(p) Financial income/expenses
Financial income includes interest income on funds invested funds (including financial assets available for sale), dividend income (except for dividends received from investees stated under the equity method in the parent Company), gains on sale of financial assets available for sale, gains and losses arising from the change in the fair value of financial assets measured at fair value through profit or loss, and gains on hedging derivatives that are recognized in income. Interest income is recognized in income (loss) using the effective interest method. Dividend income is recognized in income when the Companys right to receive the dividend is established. The dividend distributions received from investees recorded under the equity method reduce the investment amount.
Financial expenses include borrowing costs, net of the discount to present value of provisions, dividends on preferred shares classified as liabilities, losses in the fair value of financial instruments measured at the fair value through profit or loss, impairment losses recognized in the financial assets, and losses on hedging instruments that are recognized in income. Borrowing costs that are not directly attributable to the acquisition, construction or production of a qualifying asset are measured in income using the effective interest method.
Exchange gains and losses are reported on a net basis.
Page 30 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
(q) Income tax and social contribution
Income tax is calculated at the rate of 15%, plus a surtax of 10% on taxable income exceeding R$240, whereas social contribution is calculated at the rate of 9% on taxable income. Tax losses can offset against future taxable income, limited to 30% of taxable income for the year.
Income tax and social contribution expense comprises current and deferred tax. Current and deferred taxes are recognized in profit or loss except to the extent that it relates to a business combination, or items recognized directly in equity.
Current tax is the expected tax payable or receivable on the taxable income or loss for the year, using tax rates enacted or substantively enacted, at the reporting date, and any adjustment to tax payable in respect of previous years.
Deferred taxation is recognized on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts. Deferred taxation is not accounted for on the following temporary differences: the initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss, and differences related to investments in subsidiaries and controlled entities when it is probable that they will not be reversed in the foreseeable future. In addition, deferred tax liability is not recognized for taxable temporary differences resulting in the initial recognition of goodwill. Deferred taxation is calculated using the rates that are expected to apply to the temporary differences when they are reversed, based on the laws that were enacted or substantively enacted until the financial statement reporting date.
Deferred tax assets and liabilities may be netted if there is a legal right to offset the current tax asset and liability amounts and they relate to the same taxing authority.
A deferred income tax and social contribution asset is recognized by unused tax losses, tax credits and deductible temporary differences when it is probable that future income subject to taxation will be available and against which they will be used.
Deferred income tax and social contribution assets are reviewed at each reporting date and will be reduced as their realization is no longer probable.
(r) Earnings per share
Earnings per share is calculated through the net income for the year attributable to the Companys controlling interests and the weighted average of the common shares outstanding in the respective period. Diluted earnings per share is calculated through the said average of the outstanding shares, adjusted by instruments potentially convertible into shares, with a diluting effect, in the reporting periods. The Company does not have instruments potentially convertible into shares and, consequently, diluted earnings per share are equal to basic earnings per share.
(s) Environmental costs and restoration of areas
The Company recognizes a provision for recovery costs and fines when a loss is probable and the amounts of related costs can be reliably determined. Usually, a provision in the amount to be used in the recovery in the amount is recorded until the feasibility study is completed or the commitment to a formal action plan is fulfilled.
Expenses related to compliance with environmental regulations are charged to income (loss) or capitalized, as appropriate. The capitalization is considered as appropriate when the expenses refer to items that will continue to benefit the Company and that are basically pertinent to the acquisition and installation of equipment to control pollution and/or prevention.
Page 31 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
(t) Research and development
All these costs are recognized in the statement of income when incurred, except when meet the criteria for capitalization. Expenses on the research and development of new products for the year ended December 31, 2010 was R$4,314 (R$2,515 in 2009).
(u) Financial instruments
i) Classification
Financial assets are classified in the following categories: measured at fair value through profit and loss, loans and receivables, held to maturity and available for sale. The classification depends on the purpose for which the financial assets were acquired. The Companys Management sets forth the classification of its financial assets at the initial recognition.
· Financial assets measured at fair value through profit and loss
Financial assets measured at fair value through profit and loss are financial assets held for active and frequent trading. Derivatives are also categorized as held for trading and, therefore, are classified in this category, unless they have been recorded as protection hedge and cash-flow hedge instruments. Assets in this category are classified as current.
· Loans and receivables
This category includes loans granted and receivables that are non-derivative financial assets with fixed payment or to be established, not priced at an active market. They are included as current assets, except those with a maturity term greater than 12 months after the balance sheet date (these are classified as noncurrent assets). Loans and receivables comprise loans to associated companies, trade accounts receivable, other accounts receivable and cash and cash equivalents, excluding short-term investments. Cash and cash equivalents are measured at fair value. Loans and receivables are accounted for at the amortized cost, using the effective interest rate method.
· Financial assets held to maturity
They are basically financial assets acquired with the financial purpose and ability to be held in portfolio until maturity. Investments held to maturity are initially recognized at fair value plus any directly attributable transaction costs. After initial recognition, are measured at amortized cost using the effective interest method, decreased by any loss on the impairment.
· Financial assets available for sale
These are non-derivative financial assets, designated as available for sale, that are not classified in any other category. They are included in noncurrent assets when they are the Companys strategic investments, unless Management intends to dispose of the investment within 12 months after the balance sheet date. Financial assets available for sale are recorded at fair value.
ii) Recognition and Measurement
Regular way purchases and sales of financial assets are recognized on the trade date, i.e., on the date Company undertakes to buy or sell the asset. The investments are initially recognized at fair value, plus transaction costs for all the financial assets not classified at the fair value through profit or loss. Financial assets at fair value through profit or loss are initially recognized at their fair value and transaction costs are expensed in the income statement. Financial assets are written off when the rights to receive cash flow from the investments expire or are transferred; in the latter case, provided that the Company has transferred significantly all the risks and rewards of the ownership. Financial assets available for sale and the financial assets measured at fair value through profit or loss are subsequently recognized at fair value. Loans and receivables are accounted for at amortized cost, using the effective interest rate method. Gains or losses arising from changes in the fair value of financial assets measured at fair value through profit (loss) are presented in the income statement in financial income in the period when they occur.
Page 32 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Revenue from dividends of financial assets measured at fair value through profit or loss is recognized in the income statement as part of other financial income, when the Companys right to receive the dividends is established.
The changes in the fair value of financial assets denominated in foreign current and classified as available for sale, are divided between the conversion differences resulting from the changes in the amortized cost of the financial assets and other changes in the financial assets carrying amount. The exchange rate changes in financial assets are recognized in income (expenses). The exchange rate changes in non-financial assets are recognized in income (expenses). The changes in the fair value of financial and non-financial assets, classified as available for sale are recognized in other comprehensive income.
Interest on available-for-sale securities, calculated under the effective interest rate method, is recognized in the income statement as other income. Dividends of shareholders equitys instruments available for sale, such as shares, are recognized in the income statement as part of other financial income, when the Companys right to receive payments is established.
The fair value of publicly quoted investments is based on current purchase prices. If the market of a financial asset (and bonds not listed on the stock exchange) is not active, the Company establishes fair value through valuation techniques. These methods include the use of transactions recently contracted with third parties, reference other instruments that are substantially similar and an analysis of discounted cash flows and option pricing models that optimize the use of market generated information and minimize the use of information provided by the Company's management.
The Company measures at the balance sheet date if there is objective evidence that a financial asset or a group of financial assets is impaired. In the case of available-for-sale bonds, a significant or long decrease in the fair value to below its cost value is an indicator that it is impaired. If there is any evidence of impairment of available-for-sale financial assets, the cumulative loss measured as the difference between cost of purchase and the current fair value, less any impairment loss for the financial asset previously recorded in income, is transferred from shareholders' equity and recognized in the income statement. Impairment losses recognized in equitys instruments are not reversed through the income statement
· Offsetting financial instruments
A financial asset and a financial liability is offset and the net amount presented in the balance sheet when an entity has a legally enforceable right to set off the recognized amounts and intends either to settle on a net basis, or to realize the asset and settle the liability simultaneously.
· Impairment of financial assets
Assets measured at the amortized cost
The Company evaluates at the end of each reporting period if there is objective evidence that the financial asset or group of financial assets is impaired. An asset or a group of financial assets is impaired and the impairment losses are incurred only if there is objective evidence of impairment as the result of one or more events occurred after the initial recognition of the assets (a loss event) and that loss event (or events) has an impact on estimated future cash flows of the financial asset or group of financial assets that can be measured reliably.
Page 33 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The criteria CSN uses to determine if there is objective evidence of impairment loss include:
· relevant financial difficulty of the issuer or debtor;
· A contract breach, such as default or arrears in interest or principal payments;
· the issuer, for economic or legal reasons related to the financial difficulty of the borrower, guarantees the borrower a concession that the creditor would not consider;
· it is likely that the borrower will undergo bankruptcy or another financial reorganization;
· the disappearance of an active market for that financial asset due to financial difficulties; or
· observable data indicating that there is a measurable reduction in estimated future cash flows from a portfolio of financial assets, since the initial recognition of these assets, although the reduction still cannot be identified with the individual financial assets in the portfolio, including
- Adverse change in the payment situation of the borrowers in the portfolio;
- National or local economic conditions that relate to the default on the portfolios assets.
The amount of loss is measured as the difference between the carrying amount of the assets and the present value of estimated future cash flows (excluding future credit losses that have not been incurred) discounted at the financial assets original effective interest. The carrying amount of the asset is written down and the amount of loss is recognized in the income statement. If a loan or investment held to maturity has a variable interest rate, the discount rate to measure an impairment loss is the current effective interest rate determined pursuant to the agreement. The Company may measure impairment based on the fair value of an instrument using an observable market price.
If, in a subsequent period, the impairment loss is reduced and the reduction can be objectively related to an event that occurred after the impairment was recognized (an improvement in the debtors credit classification), the reversal of the impairment will be recognized in the consolidated income statement.
Assets classified as available for sale
At the end of each reporting period, CSN assesses whether there is objective evidence of a deteriorated financial asset or group of financial assets. For debt notes, CSN utilizes the criteria mentioned in (a) above. In the case of equity instruments (shares) classified as available for sale, a material or extended drop in the fair value of the asset below its cost is also evidence that assets are deteriorated. Should any such evidence exist for financial assets available for sale, the accumulated loss - measured as the difference between the acquisition cost and its current fair value, less any impairment over the financial asset previously recorded as loss, will be reclassified from equity and recognized in the consolidated income statement. If, in a subsequent period, the fair value of a debt instrument classified as available for sale increases, and such increase can be objectively related to an event occurred after the impairment was recognized as loss, the impairment loss is reverted through the consolidated income statement.
Page 34 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
iii) Derivative instruments and hedge activities
· Foreign exchange gain of long term investment nature
Any gain or loss of the instrument related to the effective hedge portion is recognized in capital stock. The gain or loss related to the non-effective portion is immediately recognized in the statement of income under Other net gains (losses).
Gains and losses accumulated in equity are included in the statement of income when foreign operation is partially disposed of or sold.
· Derivatives measured at fair value through profit and loss
Our derivative instruments do not qualify for hedge accounting. Changes in fair value of any of these derivative instruments are immediately recognized in the statement of income under Other net gains (losses). Although the Company uses derivatives for hedging purposes, it does not apply hedge accounting.
(v) Information by segment
An operational segment is a Group component committed to the business activities, from which it can obtain revenues and incur in expenses, including revenues and expenses related to transactions with any other Group component. All operating income from operational segments are regularly reviewed by CSNs Executive Board for decision-making about funds to be allocated to the segment and performance evaluation, to which there is distinctive financial information available (see Note 28).
(w) Government grants
Government grants are not recognized until there is reasonable safety that the Company will comply with related conditions and that grants will be received and then systematically recognized in income during the periods in which the Company recognizes as expense corresponding costs that grants intend to offset.
The Company has state tax incentives in the North and Northeast regions, which are recognized in income as corresponding costs and expenses reduction.
(x) New rules and interpretations not yet adopted
Several IFRS rules, amendments to rules and interpretations issued by IASB have not yet come into force for the year ended on December 31, 2010, which are:
· Limited exemption from Comparative IFRS 7 Disclosures for First-time Adopters.
· Improvements to IFRS 2010.
· IFRS 9 Financial Instruments
· Prepayment of a minimum fund requirement (Amendment to IFRIC 14)
· Amendments to IAS 32 Classification of rights issues
CPC has not issued yet pronouncements corresponding to the aforementioned IFRS, but we expect that CPC will issue them before the date required for their effectiveness. The early adoption of IFRS pronouncements is subject to previous approval in a ruling act of the Brazilian Securities and Exchange Commission.
The Company did not estimate the effect of these new standards on its financial statements.
3. RESTATEMENT of 2008 and 2009 FINANCIAL STATEMENTS
Page 35 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
· Health Plan - post-retirement employees
Until to December 31, 2009, costs with health care plan for former employees until 1997 sponsored by the Company were accounted for on a monthly basis when incurred, without the recording of the constructive liability resulting from future payments likely to be made.
As a result of the IFRS adoption and the detailed review of policies and agreements related to any post-retirement payment to employees, it has been noticed the need for registration of the constructive obligation and, therefore, the Company decided to make retroactive adjustments in the financial statements to years 2008 and 2009, issued in accordance with the accounting practices adopted in Brazil.
The balances of accounts affected by the restatement as of January 1, 2009 are stated as follows:
Parent Company | Consolidated | ||||||||||
Published | Adjustments | Adjusted | Published | Adjustments | Adjusted | ||||||
Assets | |||||||||||
Deferred income and social contribution taxes | 1,230,147 | 90,762 | 1,320,909 | 1,493,058 | 90,762 | 1,583,820 | |||||
Liabilities | |||||||||||
Provision for pension fund - Post-employment benefits | 117,568 | 266,947 | 384,515 | 117,568 | 266,947 | 384,515 | |||||
Shareholders' equity | 6,662,589 | (176,185) | 6,486,404 | 6,662,589 | (176,185) | 6,486,404 |
The balances of accounts affected by the restatement as of December 31, 2009 are stated as follows:
Parent Company | Consolidated | ||||||||||
Published | Adjustments | Adjusted | Published | Adjustments | Adjusted | ||||||
Assets | |||||||||||
Deferred income and social contribution taxes | 899,544 | 97,046 | 996,590 | 1,861,571 | 97,046 | 1,958,617 | |||||
Liabilities | |||||||||||
Provision for pension fund - Post-employment benefits | 69,946 | 285,430 | 355,376 | 69,946 | 285,430 | 355,376 | |||||
Shareholders' equity | 5,510,433 | (188,384) | 5,322,049 | 5,510,433 | (188,384) | 5,322,049 | |||||
Result | |||||||||||
Other operating expenses | (588,186) | (12,025) | (600,211) | (698,360) | (12,025) | (710,385) | |||||
Deferred income and social contribution taxes | 94,906 | 5,330 | 100,236 | (109,323) | 5,330 | (103,993) | |||||
Net income for the year | 2,568,577 | (6,695) | 2,561,882 | 2,594,912 | (6,695) | 2,588,217 | |||||
Basic earnings per share (R$) | 3.52350 | 3.51431 | 3.55962 | 3.55044 |
Additionally, the statements of other comprehensive income, changes in shareholders equity, cash flows, and added value, as well as Note 30 (Employee benefits), Note 10 (Deferred Income Tax and Social Contribution), Note 4.4 (Shareholders Equity) were adjusted to show accounting balances and disclosures after the corrections mentioned in the paragraph and tables above.
4. TRANSITION TO IFRS
4.1. First-time adoption of IFRS
As informed in Note 2(a), the consolidated financial statements for the year ended December 31, 2010 are the first annual consolidated financial statements in accordance with IFRS. The Company adopted CPCs 43(R) and 37R1 (equal to IFRS 1) while preparing these consolidated financial statements.
The Parent Companys financial statements for the year ended December 31, 2010 are the first annual individual statements in accordance with the CPCs. The Company adopted CPCs 37 R1 and 43(R) while preparing these individual financial statements.
Page 36 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The transition date is January 1, 2009. Management prepared the opening balance sheets according to the CPCs and IFRS on this date, in line with the accounting policies mentioned in Note 2.
While preparing these financial statements, the Company adopted the relevant mandatory exceptions and certain optional exemptions related to the complete retrospective adoption.
While preparing its opening IFRS balance sheet, the Company adjusted the amounts earlier presented in the financial statements, prepared according to BRGAAP, which serve as the basis for the previous accounting (previous accounting practices) involved in the financial statements. (Note 3)
4.2. Exemptions from a few other IFRS requirements
The Company chose to adopt the following exemptions relating to the retrospective adoption of other IFRS, according CPC 37 (equal to IFRS 1):
(a) Exemption of employee benefits Defined benefits plan
The Company chose to recognize all the past actuarial gains and losses till the transition date against accrued earnings. The adoption of this exemption is detailed in Note 30.
(b) Exemption of business combination according to IFRS 3
The Company adopted the exemption relating to business combinations described in CPC 37 R1(equal to IFRS 1) and decided not to remeasure and restate the business combinations that ocurred before January 1, 2009, the transition date.
(c) Exemption of fair value as the deemed cost of fixed assets:
The Company chose not to measure its fixed and intangible assets at fair value on the transition date, carrying them at the historical acquisition cost, with monetary restatement according to the inflation indexes till December 31, 1997, in accordance with IAS 21 and IAS 29. The adoption of this exemption is detailed in Note 14.
Page 37 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
4.3. Explanation of the transition to IFRS
(a) Business combination
Goodwill is the surplus of acquisition cost in relation to the Companys share of the net fair value of identifiable assets, liabilities and contingent liabilities of the Company acquired. If there is a negative goodwill identified by the acquirers share in the fair value of the assets, liabilities and contingent liabilities acquired in relation to the cost of acquisition, it should recognize it immediately in the income statement.
As mentioned earlier, the Company chose not to remeasure the business acquisitions that took place before January 1, 2009, according to the exemption of business combinations, in accordance to CPC 37 (equal to IFRS 1 ). Acquisitions after January 1, 2009 were booked in accordance with IFRS 3 (Business Combinations).
(b) Deferred Assets
With regard to the pre-operating expenses booked before the transition date, the Company chose to recognize the net balance in retained earnings on the transition date.
Until December 31, 2008, the Company adopted as an accounting practice, the capitalization of pre-operating expenses in deferred assets. Pre-operating expenses that were not attributed to the cost of fixed assets or the formation of intangible assets were immediately recognized as expense.
Part of the expenses recognized earlier as deferred assets related to pre-operating expenses attributable to the cost of certain goods was allocated to fixed assets.
(c) Deferred Taxes
Deferred income tax is recognized by the future estimated effect of the temporary differences and the tax losses, as well as the negative social contribution base. A deferred income tax liability is recognized for all the temporary tax differences, whereas the deferred income tax asset is recognized only to the extent it is probable that a taxable income is available against which the deductible temporary difference can be used. The deferred tax assets and liabilities are classified as long term. The current tax assets and liabilities are offset if the Company is legally entitled to do so and if they are related to the taxes assessed by the same tax authority. If the criterion for offsetting the current tax assets and liabilities is met, the deferred tax assets and liabilities will also be offset. The income tax relating to items recognized directly under shareholders equity in the current period or previous period is recognized directly in the same account.
(d) Property, plant and equipment
i. Cost
· Option to adopt historical cost
The Company has not opted to utilize the deemed cost to the valuation of its fixed assets because under the accounting procedures in effect in 2009 (BR GAAP) its fixed assets already materially met the requirements for recognition, valuation, and presentation set forth in CPC 27 (IAS 16), primarily because: (i) internal controls relevant to fixed assets at the time of the transition (1/1/2009) already included periodic review of the best estimates regarding the useful life and the residual value of said assets; (ii) the procedures used to establish the value of fixed assets in accordance with the prior accounting standards were reviewed and confirmed to be in adherence with CPC 27 (IAS 16), including, but not limited to, their consideration of the non capitalization of exchange rate variation and non-indexing in periods in which the country was undergoing hyperinflationary periods, etc., and (iii) the segmentation and classification of the main fixed asset items subject to depreciation already took into consideration the effects of differentiated depreciation on the primary fixed assets components.
Page 38 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Moreover, the Company understands that the accounting practice of valuing fixed assets in accordance with their historical price calculated on the basis of the best estimate of depreciation and the provision for the loss of recoverable value, when required, is a procedure that best represents its fixed assets.
· Hyperinflation in 1996 and 1997
Under the former BR GAAP and in accordance with IAS 29, hyperinflationary accounting procedures were applicable in Brazil during the countrys domestic hyperinflationary period through 1995. However, according to IFRS guidelines, the Brazilian economy remained in a hyperinflationary state in 1996 and 1997 as well. The effect of recognizing those two additional periods was reflected in the transitional adjustments.
· Borrowing costs
Fixed assets items are booked at cost, including the capitalized interest incurred during periods of new facilities construction. Exchange variations on loans denominated in foreign currency are capitalized to property, plant and equipment, when they reflect adjustments in interest rates.
ii. Depreciation
The basis for calculation is the cost of the asset minus the estimated residual sales value. There is no specific recommended method for calculating depreciation, but the method selected must be applied consistently to all significant components of the assets and the depreciation should be distributed evenly among each of the accounting periods, that best represents the realization of economic benefits over the useful life of the assets.
The estimated useful life of the fixed assets was reviewed, and the adjustments to the depreciation of the assets booked under fixed assets were made on a prospective basis beginning January 1, 2010. For more details, see Note 14.
(e) Earnings per share
The basic and diluted earnings per share (LPA) figures must be disclosed by entities listed on a stock exchange that issue or that may issue shares.
Basic LPA is figured by dividing the profit or loss attributable to the controlling entity during the period in question by the weighted average of its outstanding shares.
Diluted LPA is calculated by adjusting the numerator used in the basic LPA calculation and the average number of outstanding shares (the denominator) for the effects of all possible dilutive influences on the outstanding shares in the period included. Since CSN does not have any instrument potentially convertible into shares with dilutive effect in the stated periods, its diluted LPA is equal to its basic LPA.
Information for basic and diluted LPA from the current period and from previous periods are adjusted for to reflect those transactions that do not involve conversion actions with the potential to alter the number of shares without a corresponding change in net equity (for example, bonuses, or stock consolidations or splits). Basic and diluted LPA are also adjusted to reflect bonus issues, stock splits or reverse stock splits that occur after balance sheet dates but before the issuances of financial statements are authorized. The number of shares is adjusted as if the event had taken place at the beginning of the first period presented.
(f) Dividends and interest on shareholders equity
The dividends proposed or declared after the balance sheet date but before the authorized issuance of the financial statements should not be booked as liabilities, unless they meet that definition as of the balance sheet date.
Page 39 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
(g) Reclassifications
Under IFRS rules, the following reclassifications affecting consolidated financial statements are also prepared:
i. Balance sheet reclassifications:
· Judicial deposits are presented as a non-current asset item rather than net of provisions for contingencies;
· Taxes credits or obligations are presented on a net basis;
· Deferred taxes are reclassified as non-current;
· Deferred tax assets and liabilities will be compensated when the entity possesses the executable legal right to do so and if they are related to taxes levied by the same taxing authority.
ii. Income statement Reclassifications:
· Financial income is presented after figuring operating income on the net financial income (loss);
Page 40 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
4.4. Reconciliation of the consolidated financial statements adjusted to IFRS and disclosed
i. Balance Sheet on January 1, 2009
01/01/2009 | |||||||||
BRGAAP | BRGAAP | IFRS | |||||||
Published | Restated | Reclassifications | Adjustments | IFRS | |||||
ASSETS | |||||||||
Current | 18,352,070 | 18,352,070 | (432,746) | 25,181 | 17,944,505 | ||||
Cash and cash equivalents | 9,151,409 | 9,151,409 | 9,151,409 | ||||||
Trade accounts receivable | 1,086,557 | 1,086,557 | 1,086,557 | ||||||
Inventory | 3,622,775 | 3,622,775 | (1,526) | 3,621,249 | |||||
Income and social contribution taxes to offset | 128,055 | 128,055 | 128,055 | ||||||
Deferred income and social contribution taxes | 739,227 | 739,227 | (739,227) | ||||||
Dividends proposed receivable | 42,890 | 42,890 | 26,707 | 69,597 | |||||
Guaranteed margin of financial instruments | 2,570,050 | 2,570,050 | 2,570,050 | ||||||
Other | 1,011,107 | 1,011,107 | 306,481 | 1,317,588 | |||||
Non-current | 13,145,369 | 13,236,131 | 2,113,702 | (41,942) | 15,307,891 | ||||
Long-term assets | 2,490,802 | 2,581,564 | 2,113,702 | 12,483 | 4,707,749 | ||||
Deferred income and social contribution taxes | 753,831 | 844,593 | 739,227 | 13,085 | 1,596,905 | ||||
Taxes recoverable | 302,831 | 302,831 | 302,831 | ||||||
Judicial deposits | 740,341 | 740,341 | 1,366,910 | 2,107,251 | |||||
Accounts receivable | 376,374 | 376,374 | (602) | 375,772 | |||||
Prepaid expenses | 125,011 | 125,011 | 125,011 | ||||||
Other | 192,414 | 192,414 | 7,565 | 199,979 | |||||
Investment | 1,512 | 1,512 | 1,512 | ||||||
Property, plant and equipment | 10,083,777 | 10,083,777 | 21,708 | (33,651) | 10,071,834 | ||||
Intangible assets | 526,796 | 526,796 | 526,796 | ||||||
Deferred | 42,482 | 42,482 | (21,708) | (20,774) | |||||
TOTAL ASSETS | 31,497,439 | 31,588,201 | 1,680,956 | (16,761) | 33,252,396 | ||||
LIABILITIES | |||||||||
Current | 9,633,228 | 9,633,228 | 320,243 | (459,108) | 9,494,363 | ||||
Suppliers | 1,939,205 | 1,939,205 | 1,939,205 | ||||||
Loans and financing | 2,916,759 | 2,916,759 | 340,868 | 3,257,627 | |||||
Debentures | 44,428 | 44,428 | 44,428 | ||||||
Social and labor liabilities | 117,994 | 117,994 | 117,994 | ||||||
Tax liabilities | 333,811 | 333,811 | 333,811 | ||||||
Tax paid in installments | 249,930 | 249,930 | 249,930 | ||||||
Provision for pension fund | 54,818 | 54,818 | (54,818) | ||||||
Dividends payable | 1,790,642 | 1,790,642 | (459,108) | 1,331,534 | |||||
Tax, social security, labor and civil provisions | 91,710 | 91,710 | 69,434 | 161,144 | |||||
Financial instruments - equity swap | 1,596,394 | 1,596,394 | 1,596,394 | ||||||
Other | 497,537 | 497,537 | (35,241) | 462,296 | |||||
Non-current | 15,201,622 | 15,468,569 | 1,360,713 | (18,000) | 16,811,282 | ||||
Loans and financing | 8,040,773 | 8,040,773 | 7,565 | 8,048,338 | |||||
Debentures | 632,760 | 632,760 | 632,760 | ||||||
Tax, social security, labor and civil provisions | 2,450,126 | 2,450,126 | 1,297,475 | 3,747,601 | |||||
Provision for environmental liability | 71,425 | 71,425 | 14,224 | 85,649 | |||||
Deferred income and social contribution taxes | 855 | 1,326 | 2,181 | ||||||
Taxes paid in installments | 795,052 | 795,052 | 795,052 | ||||||
Obligations with related parties | 2,878,200 | 2,878,200 | 2,878,200 | ||||||
Provision for pension fund | 62,750 | 329,697 | 54,818 | (20,375) | 364,140 | ||||
Other | 270,536 | 270,536 | (14,224) | 1,049 | 257,361 | ||||
Shareholders' equity | 6,662,589 | 6,486,404 | 460,347 | 6,946,751 | |||||
Capital stock | 1,680,947 | 1,680,947 | 1,680,947 | ||||||
Capital reserve | 30 | 30 | 30 | ||||||
Profit reserve | 3,682,865 | 3,682,865 | 85,891 | 485,816 | 4,254,572 | ||||
Additional proposed dividends | 485,816 | 485,816 | |||||||
Other | 3,682,865 | 3,682,865 | 85,891 | 3,197,049 | |||||
Retained earnings | (176,185) | 1,212,855 | (24,866) | 1,011,804 | |||||
Equity valuation adjustments | 1,298,747 | 1,298,747 | (1,298,746) | (603) | (602) | ||||
TOTAL LIABILITIES + SHAREHOLDERS' EQUITY | 31,497,439 | 31,588,201 | 1,680,956 | (16,761) | 33,252,396 |
Page 41 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
ii. Reconciliation of shareholders equity BRGAAP x IFRS on January 1, 2009
Note | 01/01/2009 | ||
Shareholders' equity in BRGAAP | 6,486,404 | ||
IFRS adjustments: | |||
Deferred assets | 4.3 b | (44,113) | |
Capitalized exchange variation | 4.3 d | (194,368) | |
Monetary correction of hyperinflationary period | 4.3 d | 180,635 | |
Depreciation | 4.3 d | 637 | |
Additional dividends (minimum mandatory) | 4.3 f | 485,816 | |
Pension plan - Private pension | 4.2 a | 50,035 | |
Pension plan - Health plan | 4.2 a | (29,661) | |
Deferred income and social security taxes without IFRS adjustments | 4.3 c | 11,759 | |
Other adjustments - net | (393) | ||
Shareholders' equity in IFRS | 6,946,751 |
Page 42 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
iii. Balance Sheet on December 31, 2009
12/31/2009 | |||||||||
BRGAAP | BRGAAP | IFRS | IFRS | ||||||
Published | Restated | Reclassifications | Adjustments | ||||||
ASSETS | |||||||||
Current | 13,568,594 | 13,568,594 | (749,273) | 16,152 | 12,835,473 | ||||
Cash and cash equivalents | 7,970,791 | 7,970,791 | 7,970,791 | ||||||
Trade accounts receivable | 1,186,315 | 1,186,315 | 1,186,315 | ||||||
Inventory | 2,588,946 | 2,588,946 | (35) | 16,462 | 2,605,373 | ||||
Income and social contribution taxes to offset | 398,172 | 398,172 | 398,172 | ||||||
Deferred income and social contribution taxes | 749,272 | 749,272 | (749,272) | ||||||
Other | 675,098 | 675,098 | 34 | (310) | 674,822 | ||||
Non-current | 15,598,630 | 15,695,676 | 2,241,576 | (47,222) | 17,890,030 | ||||
Long-term assets | 3,640,162 | 3,737,208 | 2,241,573 | (1,559) | 5,977,222 | ||||
Deferred income and social contribution taxes | 1,112,299 | 1,209,345 | 749,272 | (1,559) | 1,957,058 | ||||
Taxes recoverable | 236,852 | 236,852 | 236,852 | ||||||
Judicial deposits | 1,214,670 | 1,214,670 | 1,492,301 | 2,706,971 | |||||
Accounts receivable | 212,486 | 212,486 | 212,486 | ||||||
Credits with subsidiaries | 479,120 | 479,120 | 479,120 | ||||||
Prepaid expenses | 105,921 | 105,921 | 105,921 | ||||||
Other | 278,814 | 278,814 | 278,814 | ||||||
Investment | 321,889 | 321,889 | 13 | 321,902 | |||||
Property, plant and equipment | 11,145,530 | 11,145,530 | 17,846 | (30,029) | 11,133,347 | ||||
Intangible assets | 457,580 | 457,580 | (21) | 457,559 | |||||
Deferred | 33,469 | 33,469 | (17,843) | (15,626) | |||||
TOTAL ASSETS | 29,167,224 | 29,264,270 | 1,492,303 | (31,070) | 30,725,503 | ||||
LIABILITIES | |||||||||
Current | 5,128,196 | 5,128,196 | 48,897 | (1,179,027) | 3,998,066 | ||||
Suppliers | 504,223 | 504,223 | 504,223 | ||||||
Loans and financing | 1,160,407 | 1,160,407 | (77,146) | 1,083,261 | |||||
Debentures | 30,659 | 30,659 | 30,659 | ||||||
Obligations with related parties | 80,062 | 80,062 | 80,062 | ||||||
Social and labor liabilities | 134,190 | 134,190 | 134,190 | ||||||
Tax liabilities | 336,804 | 336,804 | 336,804 | ||||||
Taxes paid in installments | 582,190 | 582,190 | 582,190 | ||||||
Provision for pension fund | 57,158 | 57,158 | (57,158) | ||||||
Dividends payable | 1,562,085 | 1,562,085 | (1,179,006) | 383,079 | |||||
Tax, social security, labor and civil provisions | 83,462 | 83,462 | 106,055 | 189,517 | |||||
Other | 596,956 | 596,956 | 77,146 | (21) | 674,081 | ||||
Non-current | 18,445,535 | 18,730,965 | 1,443,406 | (36,444) | 20,137,927 | ||||
Loans and financing | 12,547,840 | 12,547,840 | (18,729) | 12,529,111 | |||||
Debentures | 624,570 | 624,570 | 624,570 | ||||||
Tax, social security, labor and civil provisions | 1,452,422 | 1,452,422 | 1,386,248 | 2,838,670 | |||||
Provision for environmental liability | 116,544 | 116,544 | 15,524 | 132,068 | |||||
Deferred income and social contribution taxes | 28,325 | 28,325 | 1,715 | 30,040 | |||||
Taxes paid in installments | 437,231 | 437,231 | 437,231 | ||||||
Obligations with related parties | 2,980,772 | 2,980,772 | 2,980,772 | ||||||
Provision for pension fund | 12,788 | 298,218 | 57,158 | (38,231) | 317,145 | ||||
Other | 245,043 | 245,043 | 3,205 | 72 | 248,320 | ||||
Shareholders' equity attributed to controlling shareholders | 5,510,433 | 5,322,049 | 1,184,401 | 6,506,450 | |||||
Capital stock | 1,680,947 | 1,680,947 | 1,680,947 | ||||||
Capital reserve | 30 | 30 | 30 | ||||||
Profit reserve | 4,211,770 | 4,211,770 | 54,200 | 1,178,635 | 5,444,605 | ||||
Additional proposed dividends |
1,178,635 | 1,178,635 | |||||||
Other |
4,211,770 | 4,211,770 | 54,200 | 4,265,970 | |||||
Retained earnings | (188,384) | 150,604 | 4,363 | (33,417) | |||||
Equity valuation adjustment | (382,314) | (382,314) | (204,804) | 1,403 | (585,715) | ||||
Non-controlling interest | 83,060 | 83,060 | 83,060 | ||||||
Shareholders' equity | 5,593,493 | 5,405,109 | 1,184,401 | 6,589,510 | |||||
TOTAL LIABILITIES + SHAREHOLDERS' EQUITY | 29,167,224 | 29,264,270 | 1,492,303 | (31,070) | 30,725,503 |
Page 43 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
iv. Reconciliation of shareholders equity BRGAAP x IFRS on December 31, 2009
Note | 12/31/2009 | ||
Shareholders' equity in BRGAAP | 5,405,109 | ||
IFRS adjustments: | |||
Deferred assets | 4.3 b | (37,163) | |
Capitalized exchange variation | 4.3 d | (173,145) | |
Monetary correction of hyperinflationary period | 4.3 d | 164,323 | |
Depreciation | 4.3 d | 637 | |
Additional dividends (minimum mandatory) | 4.3 f | 1,178,635 | |
Pension plan - Private pension | 69,947 | ||
Pension plan - Health plan | (31,714) | ||
Deferred income and social contribution taxes without IFRS adjustments | 4.3 c | (3,277) | |
Other adjustments - net | 16,158 | ||
Shareholders' equity in IFRS | 6,589,510 |
v. Statement of income for the year ended on December 31, 2009
12/31/2009 | |||||||
BRGAAP | BRGAAP As | IFRS | IFRS | ||||
Published | Restated | adjustments | |||||
Net sales and/or services revenue | 10,978,364 | 10,978,364 | 10,978,364 | ||||
Cost of goods and/or services sold | (7,045,504) | (7,045,504) | 23,385 | (7,022,119) | |||
Depreciation, depletion and amortization | (751,266) | (751,266) | 4,102 | (747,164) | |||
Other | (6,294,238) | (6,294,238) | 19,283 | (6,274,955) | |||
GROSS INCOME | 3,932,860 | 3,932,860 | 23,385 | 3,956,245 | |||
Operating expenses/income | (400,455) | (412,480) | 17,467 | (395,013) | |||
Sales | (635,784) | (635,784) | (635,784) | ||||
Depreciation and amortization | (6,250) | (6,250) | (6,250) | ||||
Other | (629,534) | (629,534) | (629,534) | ||||
General and administrative | (483,067) | (483,067) | 2,995 | (480,072) | |||
Depreciation and amortization | (29,733) | (29,733) | 2,995 | (26,738) | |||
Other | (453,334) | (453,334) | (453,334) | ||||
Other operating income | 1,416,756 | 1,416,756 | (21) | 1,416,735 | |||
Other operating expenses | (698,360) | (710,385) | 14,480 | (695,905) | |||
Equity pick-up | 13 | 13 | |||||
EARNINGS BEFORE FINANCIAL RESULT AND TAXES | 3,532,405 | 3,520,380 | 40,852 | 3,561,232 | |||
Financial | (246,435) | (246,435) | (246,435) | ||||
Financial income | 586,025 | 586,025 | 586,025 | ||||
Financial expenses | (832,460) | (832,460) | (832,460) | ||||
Monetary and exchange variation - net | 1,060,055 | 1,060,055 | 1,060,055 | ||||
Financial expenses | (1,892,515) | (1,892,515) | (1,892,515) | ||||
INCOME BEFORE TAXES/INTEREST | 3,285,970 | 3,273,945 | 40,852 | 3,314,797 | |||
Current income and social contribution taxes | (581,735) | (581,735) | (581,735) | ||||
Deferred income and social contribution taxes | (109,323) | (103,993) | (13,888) | (117,881) | |||
Deferred income tax | (83,497) | (79,578) | (10,211) | (89,789) | |||
Deferred social contribution | (25,826) | (24,415) | (3,677) | (28,092) | |||
NET INCOME FOR THE YEAR | 2,594,912 | 2,588,217 | 26,964 | 2,615,181 | |||
Attributed to controlling shareholders | 2,598,665 | 2,591,970 | 2,618,934 | ||||
Attributed to non-controlling shareholders | (3,753) | (3,753) | (3,753) |
Page 44 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
vi. Reconciliation of income BRGAAP x IFRS for the year ended on December 31, 2009
Note | 2009 | ||
Net income in BRGAAP | 2,588,217 | ||
IFRS adjustments: | |||
Deferred assets | 4.3 b | 7,519 | |
Capitalized exchange variation | 4.3 d | 23,545 | |
Monetary correction of hyperinflationary period | 4.3 d | (16,312) | |
Pension plan | 4.2 a | 14,481 | |
Deferred income and social contribution taxes on IFRS adjustments | 4.3 c | (13,887) | |
Other adjustments - net | 11,618 | ||
Net income in IFRS | 2,615,181 |
Page 45 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
vii. Reconciliation of cash flow BRGAAP x IFRS for the year ended on December 31, 2009
Consolidated | |||||||
2009 | |||||||
BRGAAP Published | BRGAAP As | IFRS | IFRS | ||||
Restated | adjustments | ||||||
Cash flow of operating activities: | |||||||
Net income for the period | 2,594,912 | 2,588,217 | 26,964 | 2,615,181 | |||
Adjustments for the reconciliation of net income for the period | |||||||
with the funds from the operating activities: | |||||||
- Monetary and exchange variations - net | (2,024,573) | (2,024,573) | (2,024,573) | ||||
- Provision for charges on loans and financing | 1,130,089 | 1,130,089 | 1,130,089 | ||||
- Depreciation/depletion/amortization | 787,249 | 787,249 | (7,097) | 780,152 | |||
- Income from the write-off and disposal of assets | 70,494 | 70,494 | 70,494 | ||||
- Non-operating gains (losses) | (835,115) | (835,115) | (835,115) | ||||
- Deferred income and social contribution taxes | 109,324 | 103,994 | 13,887 | 117,881 | |||
- Provision for losses on notes receivable | 1,527 | 1,527 | 1,527 | ||||
- Provision for actuarial liabilities - CBS | (47,622) | (47,622) | (47,622) | ||||
- Provision for swap | (88,986) | (88,986) | (88,986) | ||||
- Provision for contingencies | 99,157 | 99,157 | 99,157 | ||||
- Other provisions | 437,994 | 450,019 | (33,754) | 416,265 | |||
2,234,450 | 2,234,450 | 2,234,450 | |||||
- Accounts receivable | (51,082) | (51,082) | (51,082) | ||||
- Inventory | 926,260 | 926,260 | 926,260 | ||||
- Recoverable taxes | (313,697) | (313,697) | (313,697) | ||||
- Taxes payable | 263,734 | 263,734 | 263,734 | ||||
- Taxes paid in installments - Refis | (103,775) | (103,775) | (103,775) | ||||
- Suppliers | (1,137,203) | (1,137,203) | (1,137,203) | ||||
- Salaries and payroll charges | 15,257 | 15,257 | 15,257 | ||||
- Contingent liabilities | (422,375) | (422,375) | (422,375) | ||||
- Judicial deposits | (737,041) | (737,041) | (737,041) | ||||
- Interests paid | (992,280) | (992,280) | (992,280) | ||||
- Interests paid on swap | (742,700) | (742,700) | (742,700) | ||||
- Other | 287,433 | 287,433 | 287,433 | ||||
Changes in assets and liabilities | (3,007,469) | (3,007,469) | (3,007,469) | ||||
Net cash from operating activities | (773,019) | (773,019) | (773,019) | ||||
- Net effects from equity swap | 1,420,322 | 1,420,322 | 1,420,322 | ||||
- Swaps receivable | 248,966 | 248,966 | 248,966 | ||||
- Investment | (284,232) | (284,232) | (284,232) | ||||
- Property, plant and equipment | (1,996,759) | (1,996,759) | (1,996,759) | ||||
- Intangible assets | (5,628) | (5,628) | (5,628) | ||||
Net cash used in investment activities | (617,331) | (617,331) | (617,331) | ||||
- Loans and financing | 7,671,696 | 7,671,696 | 7,671,696 | ||||
- Interest on shareholders' equity | (2,027,600) | (2,027,600) | (2,027,600) | ||||
- Treasury shares | (1,350,307) | (1,350,307) | (1,350,307) | ||||
- Financial institutions - principal | (2,783,313) | (2,783,313) | (2,783,313) | ||||
Net cash used in financing activities | 1,510,476 | 1,510,476 | 1,510,476 | ||||
Exchange variation on cash and cash equivalents | (1,300,744) | (1,300,744) | (1,300,744) | ||||
Increase (decrease) in cash and cash equivalents | (1,180,618) | (1,180,618) | (1,180,618) | ||||
Cash and cash equivalents at the beginning of the year | 9,151,409 | 9,151,409 | 9,151,409 | ||||
Cash and cash equivalents at the end of the year | 7,970,791 | 7,970,791 | 7,970,791 |
Page 46 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
4.5 Reconciliation of quarterly consolidated information adjusted to the IFRS and disclosed
This information was subject to special reviewing procedures by the independent auditors, in accordance with the CVM requirements for Quarterly Information (NPA 06 by IBRACON), and were not audited in the scope of the Financial Statements.
i. Reconciliation of shareholders equity BRGAAP x IFRS in the quarters of 2010
3/31/2010 | 6/30/2010 | 9/30/2010 | |||
Shareholders' equity in BRGAAP - Published | 6,014,631 | 6,849,252 | 7,520,138 | ||
Shareholders' equity in BRGAAP - As Restated | 5,826,247 | 6,660,868 | 7,331,754 | ||
IFRS adjustments: | |||||
Deferred assets | (35,398) | (34,038) | (32,731) | ||
Capitalized exchange variation | (156,301) | (151,860) | (147,361) | ||
Monetary correction | 156,977 | 153,537 | 149,977 | ||
Depreciation | 637 | 637 | 637 | ||
Exceeding dividends (mandatory minimum) | 1,178,635 | ||||
Pension Plan - Private | 32,312 | ||||
Pension Plan - Health insurance | (31,714) | (31,714) | (31,714) | ||
Useful life revision | 16,814 | 39,659 | 62,736 | ||
Deemed Cost | (35,555) | (34,879) | (34,202) | ||
Deferred income and social contribution taxes without IFRS adjustments | (5,305) | (14,105) | (22,945) | ||
Other adjustments | 4,467 | 4,476 | 4,475 | ||
Shareholders' equity in IFRS | 6,951,816 | 6,592,581 | 7,280,626 |
ii. Reconciliation of net income BRGAAP x IFRS in the quarters of 2010
3/31/2010 | 6/30/2010 | 9/30/2010 | |||
Net income in BRGAAP | 481,572 | 1,375,571 | 2,095,783 | ||
Deferred assets | 1,933 | 3,293 | 4,600 | ||
Capitalized exchange variation | 7,180 | 11,620 | 16,120 | ||
Pension Plan - Private | (37,635) | (69,947) | (69,947) | ||
Monetary correction | (7,346) | (10,786) | (14,346) | ||
Useful life review | 17,490 | 41,012 | 64,765 | ||
Other adjustments | (11,681) | (11,681) | (11,681) | ||
Deferred income and social contribution taxes without IFRS adjustments | (2,576) | (11,376) | (20,215) | ||
Net income in IFRS | 448,937 | 1,327,706 | 2,065,079 |
iii. Reconciliation of shareholders equity BRGAAP x IFRS in the quarters of 2009
3/31/2009 | 6/30/2009 | 9/30/2009 | 12/31/2009 | ||||
Shareholders' equity in BRGAAP - Published | 6,907,591 | 6,927,542 | 6,354,786 | 5,593,493 | |||
Shareholders' equity in BRGAAP - As Restated | 6,731,406 | 6,751,357 | 6,178,601 | 5,405,109 | |||
IFRS adjustments: | |||||||
Deferred assets | (41,210) | (40,016) | (38,316) | (37,163) | |||
Capitalized exchange variation | (191,654) | (187,305) | (179,631) | (173,145) | |||
Monetary correction | 175,932 | 176,771 | 172,267 | 164,323 | |||
Depreciation | 637 | 637 | 637 | 637 | |||
Exceeding dividends (mandatory minimum) | 485,816 | 1,178,635 | |||||
Pension Plan - Private | 55,094 | 60,151 | 65,208 | 69,947 | |||
Pension Plan - Health insurance | (29,661) | (29,661) | (29,661) | (31,714) | |||
Defered income and social contribution taxes without IFRS adjustments | 8,950 | 5,064 | 1,693 | (3,277) | |||
Other adjustments | (844) | 176 | 160 | 16,158 | |||
Shareholders' equity in IFRS | 7,194,466 | 6,737,174 | 6,170,958 | 6,589,510 |
Page 47 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
iv. Reconciliation of net income BRGAAP x IFRS in the quarters of 2009
3/31/2009 | 6/30/2009 | 9/30/2009 | 12/31/2009 | ||||
Net income in BRGAAP | 368,824 | 703,568 | 1,853,230 | 2,588,217 | |||
Deferred assets |
2,902 | 4,097 | 5,797 | 7,519 | |||
Capitalized exchange variation |
5,036 | 9,386 | 17,060 | 23,545 | |||
Pension Plan - Private |
4,527 | 9,052 | 13,578 | 14,481 | |||
Monetary correction |
(4,703) | (3,864) | (8,369) | (16,312) | |||
Deferred income and social contribution taxes without IFRS adjustments |
(2,628) | (6,333) | (9,523) | (13,887) | |||
Other adjustments |
7 | (3) | (35) | 11,618 | |||
Net income in IFRS | 373,965 | 715,903 | 1,871,738 | 2,615,181 |
5. RELATED PARTIES TRANSACTIONS
a) Transactions with Parent Company
Vicunha Siderurgia S.A. is a holding Company whose purpose is to hold interest in other companies. It is the Companys main shareholder, with a 47.86% interest in the voting capital.
CSN recorded interest on shareholders equity for the year, paid dividends and interest on shareholders equity for Vicunha Siderurgia in the amount indicated in the table below, according to the percentage of Vicunha Siderurgias interest in CSN as of the closing date of this quarterly information.
Parent Company | Minimum mandatory dividend |
Interest on shareholders' equity proposed |
Dividends distributed |
Interest on shareholders' equity paid |
Additional proposed dividends | |||||
Total in 2010 | 130,701 | 170,813 | 717,834 | 33,499 | 587,524 | |||||
Total in 2009 | 179,459 | 153,121 | 689,747 | 243,060 | 538,376 |
The corporate structure of Vicunha Siderurgia is described as follows (unaudited information):
Rio Purus Participações S.A. holds 60% in National Steel and 59.99% in Vicunha Steel S.A.
CFL Participações S.A. holds 40% in National Steel and 39.99% in Vicunha Steel S.A.
National Steel holds 33.04% in Vicunha Aços
Vicunha Steel holds 66.96% in Vicunha Aços
Vicunha Aços holds 99.99% in Vicunha Siderurgia
b) Transactions with jointly-owned subsidiaries
The Company holds interest in jointly-owned subsidiaries in the strategic areas of mining, logistics and power generation. The characteristics, purposes and transactions with these companies are stated as follows:
Page 48 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
· Assets
Accounts | Dividends | Loans (*) | ||||||
Companies | receivable | receivable | Total | |||||
Nacional Minérios | 46,492 | 587,770 | 1,241,095 | 1,875,357 | ||||
MRS Logística | 776 | 23,898 | 24,674 | |||||
Itá Energética | 5,321 | 5,321 | ||||||
Total in 2010 | 47,268 | 616,989 | 1,241,095 | 1,905,352 | ||||
Total in 2009 | 26,947 | 336,461 | 1,231,721 | 1,595,129 |
(*) Loan agreement in the amount of R$1,197,800, starting on January 28, 2009, and interest rates of R$43,295 on December 31, 2010, the face value of this agreement is entitled to compensatory interest corresponding to 101% of CDI Cetip, maturing on January 31, 2012.
· Liabilities
Liabilities | ||||||||
Advance from | Loans / Checking | |||||||
Companies | clients | accounts | Other | Total | ||||
Nacional Minérios | 7,924,542 | 18,423 | 7,942,965 | |||||
MRS Logística | 55,217 | 55,217 | ||||||
Itá Energética | 13,123 | 13,123 | ||||||
Total in 2010 | 7,924,542 | 18,423 | 68,340 | 8,011,305 | ||||
Total in 2009 | 7,638,658 | 11,823 | 86,635 | 7,737,116 |
Nacional Minérios: the advance from clients received from the jointly-owned subsidiary Nacional Minérios S.A. is related to the contractual obligation of iron ore supply and port services. The contract has a 12.5% p.a. interest rate and maturity expected for June 2042. The amount due in 2011 corresponds to R$325,099.
MRS Logística: in other accounts payable we recorded the amount provisioned to cover take-or-pay and block rates contractual expenses related to the rail transportation contract.
Itá Energética: it is related to the electric power supply billed under normal market conditions of the Brazilian energy market, ruled by Electric Power Trade Chamber.
· Income
Revenues | Expenses | |||||||||||
Companies | Sales | Interest and monetary and exchange variations |
Total | Purchases | Interest and monetary and exchange variations |
Total | ||||||
Nacional Minérios | 694,378 | 114,943 | 809,321 | 23,788 | 934,014 | 957,802 | ||||||
MRS Logística | 371,705 | 371,705 | ||||||||||
Itá Energética | 154,277 | 154,277 | ||||||||||
Total in 2010 | 694,378 | 114,943 | 809,321 | 549,770 | 934,014 | 1,483,784 | ||||||
Total in 2009 | 508,882 | 105,407 | 614,289 | 950,189 | 898,349 | 1,848,538 |
The Company`s main operations with jointly-owned subsidiaries are purchase and sale of products and services that include iron ore supply, port service provision transactions, rail transportation as well as electric power supply for operations.
Page 49 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
c) Transactions with subsidiaries and special purpose entities (exclusive investment funds)
· Assets
Companies | Accounts receivable |
Marketable securities (1) |
Loans(3) / Advances |
Dividends receivable |
Advance for future capital increase |
Derivative financial instruments(2) |
Total | ||||||
CSN Islands VIII | 4,166 | 254,231 | 258,397 | ||||||||||
CSN Portugal | 437,440 | 437,440 | |||||||||||
CSN Europe | 303,975 | 303,975 | |||||||||||
CSN Aços Longos | 257,237 | 257,237 | |||||||||||
Inal Nordeste | 9,433 | 9,433 | |||||||||||
International Investment Fund | 20,724 | 20,724 | |||||||||||
Cia Metalurgia Prada | 58,405 | 40,000 | 98,405 | ||||||||||
CSN Cimentos | 3,417 | 662,084 | 665,501 | ||||||||||
Cia. Metalic Nordeste | 1,595 | 1,595 | |||||||||||
Estanho Rondônia - ERSA | 3,731 | 3,731 | |||||||||||
Transnordestina | 289,314 | 289,314 | |||||||||||
Florestal Nacional | 117,184 | 117,184 | |||||||||||
Sepetiba Tecon | 144 | 5,555 | 5,699 | ||||||||||
Itamambuca Participações | 301 | 301 | |||||||||||
Exclusive funds | 204,677 | 204,677 | |||||||||||
Total in 2010 | 814,409 | 204,677 | 141,639 | 5,856 | 1,252,801 | 254,231 | 2,673,613 | ||||||
Total in 2009 | 1,004,646 | 2,724,714 | 20,521 | 7,964 | 182,537 | 152,209 | 4,092,591 |
(1) The financial investments and the investments in exclusive funds are managed by Banco BTG Pactual. In 2010 the balance is composed only by shares of Usiminas, classified as investment.
(2) Financial instrument agreement, specifically swap between CSN and Islands VIII.
(3) International Investment Fund agreement in US$ dollars: 4.3% p.a. interest with undefined maturity.
Florestal Nacional agreement in Brazilian reais (R$): 103.0 and 105.5% CDI interest due on April 1st, 2011.
Accounts receivable derive from sales operations of products and services among the parent Company and the subsidiaries.
· Liabilities
Loans and financing | Accounts payable | |||||||||||
Companies | Pre-payment (1) | Fixed Rate Notes(2) |
Loans and Intercompany Bonds (2) |
Loans(3) / Checking accounts |
Other | Total | ||||||
CSN Resources | 1,715,891 | 1,080,432 | 2,796,323 | |||||||||
CSN Islands VIII | 1,214,767 | 1,531 | 1,216,298 | |||||||||
CSN Portugal | 364,830 | 364,830 | ||||||||||
CSN Ibéria | 740,368 | 257,362 | 997,730 | |||||||||
CSN Europe | 17,415 | 294,614 | 312,029 | |||||||||
CSN Aceros | 16,750 | 16,750 | ||||||||||
Congonhas Minérios | 1,155,991 | 1,155,991 | ||||||||||
Exclusive funds | 40,405 | 40,405 | ||||||||||
Other(*) | 3,369 | 3,369 | ||||||||||
Total in 2010 | 2,080,721 | 1,955,135 | 2,253,838 | 570,257 | 43,774 | 6,903,725 | ||||||
Total in 2009 | 2,368,683 | 1,793,350 | 1,143,915 | 605,817 | 1,728 | 5,913,493 |
Transactions with these subsidiaries are carried out under market conditions.
(1) Contracts in US$ - CSN Resources: interest from 2.26% to 10.00% p.a. with maturity in June 2018.
Contracts in US$ - CSN Portugal: interest from 6.15% to 7.43% p.a. with maturity in May 2015.
Page 50 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
(2) Contracts in US$ - CSN Resources: InterCompany Bonds, interest of 9.12% p.a. with maturity on June 1, 2047.
Contracts in US$ - CSN Resources (part): 3.99% p.a. with maturity in April 2013.
Contracts in YEN CSN Islands VIII: interest of 5.65% p.a. with maturity in December 2013.
Contracts in YEN CSN Resources: interest of 4.14% p.a. with maturity on July 13, 2015.
Contracts in US$ - CSN Europe (part): semiannual Libor + 2.25% p.a. with maturity on September 15, 2011.
Contracts in R$ - Congonhas Minérios: 100.5% to 105.5% p.a. of CDI, with maturity postponed to April 1st, 2011 (with previous maturity on December 15, 2010).
(3) Contracts in US$ - CSN Ibéria (part): semiannual Libor + 3% p.a. with indefinite maturity.
Contracts in US$ - CSN Europe (part): semiannual Libor + 3% p.a. with indefinite maturity.
(*) Other: CSN Cimentos, Companhia Metalúrgica Prada, Cia. Metalic Nordeste, Sepetiba Tecon and Inal Nordeste.
· Income
Revenues | Expenses | |||||||||||
Companies | Sales | Interest and monetary and exchange variations |
Total | Purchases | Interest and monetary and exchange variations |
Total | ||||||
Companhia Metalúrgica Prada | 923,711 | 923,711 | 17,939 | 17,939 | ||||||||
CSN Export | 603,668 | 24,487 | 628,155 | 25,113 | 25,113 | |||||||
CSN Islands VIII | 93,017 | 93,017 | ||||||||||
CSN Resources | 120,240 | 120,240 | ||||||||||
CSN Europe | 437,226 | 13,849 | 451,075 | 29,690 | 29,690 | |||||||
CSN Ibéria | 51,126 | 51,126 | ||||||||||
Cia. Metalic Nordeste | 81,804 | 81,804 | 1,916 | 1,916 | ||||||||
GalvaSud | 48,114 | 48,114 | 3,316 | 3,316 | ||||||||
Estanho of Rondônia - ERSA | 27,389 | 27,389 | ||||||||||
Inal Nordeste | 48,987 | 48,987 | 707 | 707 | ||||||||
Sepetiba Tecon | 3,018 | 3,018 | 13,598 | 13,598 | ||||||||
Congonhas Minérios | 29,123 | 29,123 | ||||||||||
CSN Cimentos | 36,780 | 36,780 | 106 | 106 | ||||||||
CSN Portugal | 9,126 | 8,910 | 18,036 | 23,181 | 23,181 | |||||||
Namisa Europe | 357 | 357 | ||||||||||
CSN Aceros | 754 | 754 | ||||||||||
International Investment Fund | 203 | 203 | ||||||||||
Exclusive funds | 93,046 | 93,046 | ||||||||||
Florestal Nacional | 5,160 | 5,160 | ||||||||||
Total in 2010 | 2,192,434 | 53,720 | 2,246,154 | 64,971 | 464,536 | 529,507 | ||||||
Total in 2009 | 3,043,334 | 467,469 | 3,510,803 | 179,387 | 880,540 | 1,059,927 |
The Companys main operations with subsidiaries are the purchase and sale of products and services, including iron ore, steel and port services.
d) Other related parties
· CBS Previdência
The Company is its main sponsor, a non-profit civil association set up in July 1960, whose main purpose is to pay supplementary benefits to those paid by social security. As a sponsor, CSN maintains payment transactions of contributions and actuarial liability recognition ascertained in defined benefit plans, Note 30.
Page 51 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
· Fundação CSN
The Company develops socially responsible policies currently focused on Fundação CSN, whose sponsor is the Company. Transactions between the parties are related to operating and financial support for Fundação CSN to develop social projects, mainly in the localities where CSN operates.
· Banco Fibra
Banco Fibra is under the same control structure of Vicunha Siderurgia, and financial transactions with this bank are limited to transactions in checking accounts and financial investments in fixed income.
· CBL Companhia Brasileira de Latas
CBL (Companhia Brasileira de Latas) operates in the metallic steel packages segment, serving the chemical and food segments, supplying packages to the main companies in the market, in which CSN holds shares considering it is a debenturer of CBL, accounting for a participation of 0.0053%.
On December 31, 2010, in the long-term, the Company had accounts receivable amounting to R$239,039 (R$239,039 in 2009), and debentures, amounting to R$212,870 (R$212,870 in 2009) from Grupo CBL (Companhia Brasileira de Latas) which is duly covered by a provision for losses in the same amount.
The balances of transactions between the Company and these entities are shown as follows:
Assets and Liabilities
Assets | Liabilities | |||||||||||||
Empresa | Banks/Marketable securities |
Accounts Receivables |
Checking account |
Total | Actuarial liabilities |
Other accounts payable |
Total | |||||||
CBS Previdência | 367,839 | 367,839 | ||||||||||||
Fundação CSN | 1,199 | 1,199 | 37 | 37 | ||||||||||
Banco Fibra | 86 | 86 | ||||||||||||
Usiminas | 12,455 | 12,455 | 16,096 | 16,096 | ||||||||||
Panatlântica | 12,227 | 12,227 | ||||||||||||
86 | 24,682 | 1,199 | 25,967 | 367,839 | 16,133 | 383,972 | ||||||||
34 | 906 | 940 | 317,145 | 90 | 317,235 |
Income
Revenues | Expenses | |||||||||||
Company | Interest/ sales revenue |
Other revenues |
Total | Pension Fund Expenses |
Other expenses |
Total | ||||||
CBS Previdência | 90 | 90 | 82,041 | 82,041 | ||||||||
Fundação CSN | 2,385 | 2,385 | ||||||||||
Banco Fibra | 680 | 680 | ||||||||||
CBL | 84,350 | 84,350 | 37,672 | 37,672 | ||||||||
Usiminas | 103,486 | 103,486 | 18,594 | 18,594 | ||||||||
Panatlântica | 224,795 | 224,795 | ||||||||||
Total em 2010 | 413,311 | 90 | 413,401 | 82,041 | 58,651 | 140,692 | ||||||
Total em 2009 | 97,487 | 190 | 97,677 | 76,420 | 1,305 | 77,725 |
Page 52 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
e) Key-management personnel
Key management personnel are responsible for planning, directing and controlling the Companys activities and include the members of the Board of Directors and statutory directors. Information on compensation and balances existing on December 31, 2010 is shown below.
2010 | 2009 | ||
Income | Income | ||
Short-term benefits for employees and management | 17,881 | 21,926 | |
Post-employment benefits | 81 | 75 | |
Other long-term benefits | n/a | n/a | |
Benefits of labor agreement termination | n/a | n/a | |
Share-based compensation | n/a | n/a | |
17,962 | 22,001 |
n/a Not applicable
f) Policy for investments and payment of interest on shareholders equity and distribution of dividends
As of December 11, 2000, the CSN Board of Directors decided to adopt a profit distribution policy which will result in the full distribution of net income to its shareholders, in compliance with Law 6,404/76 amended by Law 9,457/97, provided that the following priorities are preserved, irrespective of their order: (i) business strategy; (ii) compliance with liabilities; (iii) execution of the necessary investments; and (iv) maintenance of the Companys good financial standing.
6. CASH AND CASH EQUIVALENTS
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Current assets | |||||||
Cash and cash equivalents | |||||||
Cash and Banks | 156,580 | 142,045 | 14,033 | 31,023 | |||
Marketable securities | |||||||
In Brazil: | |||||||
Exclusive investment funds | 2,724,714 | ||||||
Government bonds | 477,529 | 3,339,972 | |||||
Fixed income and debentures (*) | 2,134,364 | 1,304,713 | 93,062 | 116,545 | |||
2,611,893 | 4,644,685 | 93,062 | 2,841,259 | ||||
Abroad: | |||||||
Time Deposits | 7,470,805 | 3,184,061 | 1,202 | 637 | |||
Total Marketable securities | 10,082,698 | 7,828,746 | 94,264 | 2,841,896 | |||
Cash and cash equivalents | 10,239,278 | 7,970,791 | 108,297 | 2,872,919 |
The available financial funds in the Parent Company and subsidiaries established in Brazil are primarily invested in exclusive investment funds, whose cash is mostly invested in repurchase operations pegged to Brazilian government bonds, with immediate liquidity. Additionally, a significant portion of the financial funds of the Company and its subsidiaries abroad is invested in Time Deposits in first-tier banks.
The exclusive investment funds, managed by BTG Pactual Serviços Financeiros S.A DTVM, and its assets, are accountable for possible losses in investments and operations carried out. The Company may bear the funds operation fees (management, custody and audit fees) and it may also be called to back the shareholders equity in the event of losses resulting from interest rate, exchange rate or other financial asset variations.
Page 53 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Fixed Income: financial investments in the amount of R$2,079,549 in the consolidated and R$93,062 in the parent Company, backed by Bank Deposit Certificates, with remuneration based on the variation of Interbank Deposit Certificates (CDI).
(*) Debentures: Investments in the jointly-controlled subsidiary MRS amounting to R$54,815 in debentures, with remuneration based on the variation of Interbank Deposit Certificates (CDI) in securities of Santander, Votorantim, Safra, Itaú BBA and Bradesco.
7. TRADE ACCOUNTS RECEIVABLE
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Clients | |||||||
Third-parties | |||||||
Domestic market | 846,507 | 977,239 | 577,589 | 493,145 | |||
Foreign market | 530,356 | 359,355 | 14,948 | 3,255 | |||
Allowance for doubtful accounts | (117,402) | (164,077) | (99,023) | (107,558) | |||
1,259,461 | 1,172,517 | 493,514 | 388,842 | ||||
Related parties (Note 5) | 13,798 | 861,677 | 1,031,593 | ||||
1,259,461 | 1,186,315 | 1,355,191 | 1,420,435 | ||||
Other accounts receivable | |||||||
Dividends receivable | 622,544 | 344,425 | |||||
Loans to subsidiaries | 17,318 | 13,569 | 164,210 | 33,921 | |||
Other receivables | 90,980 | 128,057 | 39,027 | 30,972 | |||
108,298 | 141,626 | 825,781 | 409,318 | ||||
1,367,759 | 1,327,941 | 2,180,972 | 1,829,753 |
In order to meet the needs of some domestic market clients, related to the extension of steel payment term, in common agreement with CSN groups internal commercial policy and the maintenance of its short-term receivables (up to 14 days), as requested by the client, loan granting operations without co-obligation are negotiated between the client and common banks, where CSN group grants trade bills/notes issued by it to common banks.
Considering the type of the loan granting operations without co-obligation, CSN group, after granting client trade bills/notes and receiving funds from closing each operation, settles accounts receivable and fully releases itself from the operation credit risk.
This operation amounts to R$247,680 on December 31, 2010 (R$235,204 in 2009), deducted from accounts receivable.
Below, the breakdown of provision for trade accounts receivable losses of the Company:
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Opening balance | (164,077) | (162,550) | (107,558) | (78,518) | |||
Provision for losses from trade accounts receivable | (7,439) | (68,524) | (8,535) | (93,771) | |||
Credits recovered | 54,114 | 66,997 | 17,070 | 64,731 | |||
(117,402) | (164,077) | (99,023) | (107,558) |
Page 54 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
8. INVENTORIES
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Finished products | 1,016,594 | 600,955 | 783,556 | 377,760 | |||
Work in process | 588,723 | 510,006 | 550,824 | 442,037 | |||
Raw materials | 656,286 | 581,393 | 534,514 | 446,842 | |||
Supplies | 864,205 | 711,855 | 737,407 | 595,550 | |||
Iron ore | 313,716 | 249,978 | 179,543 | 150,279 | |||
Provision for losses | (83,738) | (48,814) | (79,131) | (40,465) | |||
3,355,786 | 2,605,373 | 2,706,713 | 1,972,003 |
Certain items taken as obsolete, or with a low turnover, were the purpose of provisions.
On December 31, 2010 the Company had iron ore long-term inventories amounting to R$130,341, classified in other non-current assets.
9. OTHER CURRENT ASSETS
Other current assets recorded under current assets are as follows:
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
prepaid taxes | 89,596 | 54,831 | 7,129 | ||||
Guaranteed margin - finacial instruments (Note 17) | 254,485 | 115,949 | |||||
Unrealizad gains with derivatives (Note 17) | 254,231 | 152,209 | |||||
344,081 | 170,780 | 261,360 | 152,209 |
10. DEFERRED INCOME AND SOCIAL CONTRIBUTION TAXES
(a) Income and social contribution taxes recognized in the income statement:
Income and social contribution taxes recognized in the income statement are shown below:
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Expenses (revenue) with income and social contribution taxes | |||||||
Current | 313,371 | 581,735 | 90,485 | 270,649 | |||
Deferred | 257,326 | 117,881 | 74,632 | (88,266) | |||
Total | 570,697 | 699,616 | 165,117 | 182,383 |
Page 55 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The reconciliation of income and social contribution taxes expenses and revenues of the Parent Company and consolidated and the effective IR and CSLL rate are shown as follows:
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Income before income and social contribution taxes | 3,086,888 | 3,314,797 | 2,681,493 | 2,801,317 | |||
Tax rate | 34% | 34% | 34% | 34% | |||
Income and social contribution taxes at the combined tax rate | (1,049,542) | (1,127,031) | (911,708) | (952,448) | |||
Adjustments to reflect the effective tax rate: | |||||||
Benefit of interest on shareholders' equity - JCP | 121,312 | 108,788 | 121,312 | 108,788 | |||
Equity income of subsidiaries at different rates or which are not taxable | 216,529 | 169,314 | 508,987 | 452,996 | |||
Tax incentives | 33,824 | 11,732 | 33,824 | 9,309 | |||
Adjustments from installments from Law 11,941 and MP 470 (Note 20) | 106,216 | 252,838 | 88,729 | 252,153 | |||
Other permanent exclusions (additions) | 964 | (115,257) | (6,261) | (53,181) | |||
Income and social contribution taxes on net income for the year | (570,697) | (699,616) | (165,117) | (182,383) | |||
Effective rate | 18% | 21% | 6% | 7% |
(*) In 2009 refers mainly by the constitution of deferred income tax on the tax loss carryfowards of the subsidiary Prada
(b) Deferred income and social contribution taxes:
Deferred income and social contribution taxes are recorded in order to reflect future tax effects attributable to temporary differences between the tax base of assets, liabilities and the respective carrying value.
Consolidated | Parent Company | ||||||||||
2010 | 2009 | 01/01/2009 | 2010 | 2009 | 01/01/2009 | ||||||
Deferred | |||||||||||
Tax loss on income tax | 4,944 | 162,123 | 307,545 | 143,688 | 233,643 | ||||||
Negative basis of social contribution | 1,871 | 56,661 | 110,763 | 54,574 | 83,855 | ||||||
Temporary differences | 1,586,126 | 1,708,234 | 1,176,416 | 854,437 | 799,920 | 1,018,122 | |||||
- Provision for contingencies | 298,708 | 279,184 | 556,725 | 276,098 | 265,092 | 544,120 | |||||
- Provision for losses in assets | 40,345 | 46,984 | 39,519 | 22,342 | 39,173 | 35,072 | |||||
- Provision for losses in inventories | 26,011 | 17,969 | 6,899 | 25,660 | 15,231 | 6,306 | |||||
- Provision for gains/losses in financial instruments | 183,169 | 160,239 | 78,821 | 116,753 | 139,297 | 90,772 | |||||
- Provision for interest on shareholders' equity | 121,351 | 20,706 | 91,276 | 121,351 | 20,706 | 91,276 | |||||
- Provision for long-term sales | 1,221 | 6,806 | 2,383 | 1,221 | 6,806 | 2,383 | |||||
- Provision for inputs and services | 43,828 | 33,929 | 26,074 | 31,371 | 34,008 | 25,696 | |||||
- Allowance for doubtful accounts | 146,865 | 102,482 | 59,950 | 144,732 | 78,520 | 38,318 | |||||
- Provision for payments of private pension plan | 7,012 | 4,358 | 21,336 | 23,782 | 39,973 | ||||||
- IFRS Adjustments | 57,813 | 103,532 | 102,757 | 37,475 | 98,638 | 105,473 | |||||
- Tax benefit from merger | 599,730 | 791,184 | 61,563 | 36,780 | |||||||
- Other | 60,073 | 140,861 | 129,113 | 40,654 | 78,667 | 38,733 | |||||
Total | 1,592,941 | 1,927,018 | 1,594,724 | 854,437 | 998,182 | 1,335,620 | |||||
Non-current assets | 1,592,941 | 1,957,058 | 1,596,905 | 854,437 | 998,182 | 1,335,620 | |||||
Non-current liabilities | (30,040) | (2,181) |
Some companies of the group, recorded tax credits on corporate income tax loss carryforwards and negative basis of social contribution that are not subject to statute of limitations based on the history of profitability and on the expectations of future taxable income determined in technical valuation approved by the Management.
In July 2010, the Company adhered to the Tax Recovery Program REFIS and chose to offset part of the tax loss balance as of December 31, 2009 and portion B of the tax accounting ledger (LALUR) of the corporate income tax and negative basis of social contribution in the amount of R$110,192 and R$39,669, respectively, with the last four installments of the tax recovery program, debit modality as provided for Provisional Measure 470/09 paid in 12 months, according to the applicable legislation.
For being subject to any material aspects that might change realization projections, the book value of deferred tax assets is reviewed monthly and projections are reviewed annually. These studies indicate the realization of these tax assets within the term established by said Instruction and within the 30% limit of the taxable income.
Page 56 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Some of CSNs subsidiaries have tax credits amounting to R$265,532 and R$69,910 of corporate income tax on tax loss carryforwards and negative basis of social contribution, for which no deferred tax was recorded, of which R$14,800 expire in 2011, R$50 in 2012, R$8,902 in 2013, R$623 in 2014, R$25,594 in 2015 and R$42,265 in 2025. The remaining tax credits refer to domestic companies, thus, these do not expire.
The tax benefit over goodwill of Nacional Minérios S.A., resulting from the merger of Big Jump in July 2009, was R$1,391,858. Up to December 2010, R$394,360 (R$115,988 in 2009) was realized, and remains R$997,498 to be realized by 2014. From 2011 to 2013 this realization will be R$278,372 per year. In 2014, the last year, the benefit will be R$162,382.
Undistributed profits related to the Companys foreign subsidiaries were invested and continued to be invested in its operations. These undistributed profits related to the Companys foreign subsidiaries amounted to R$2,434,537 on December 31, 2010. If circumstances change and the Company resolves to repatriate these unshared profits, the related tax risk will be R$1,083,367.
(c) Income tax recognized in shareholders equity:
Income tax and social contribution directly recognized in shareholders' equity are shown below:
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
(Losses)/gains from Income and social contribution taxes | |||||||
Actuarial gains and losses | 125,065 | 76,069 | 125,065 | 76,069 | |||
Available-for-sale financial instruments | 75,522 | - | 11,242 | - | |||
Net investment | 433,297 | 425,510 | 433,297 | 425,510 |
(d) Tax incentives
The Company benefits from tax incentives of income tax based on prevailing laws, such as: Employee Meal Program, Rouanet Law, Tax Incentives from Audiovisual Activities, Child and Teenager Rights Funds and Incentive to Sports and Sports for the Disabled Projects. On December 31, 2010, they amounted to R$8,160 (R$11,732 in 2009).
(e) Transitional Tax Regime
The Transitional Tax Regime (RTT), which was regulated by Law 11,941/09, will be effective until the law that rules tax effects of new accounting methods becomes effective, aiming at tax neutrality.
The regime was optional in calendar years 2008 and 2009, provided that: (i) it is applied to the two-year period 2008-2009, not to a single calendar year; and (ii) the option is expressed in the Statement of Corporate Economic-Financial Information (DIPJ), mandatory as of calendar year 2010.
The Company chose to adopt the RTT in 2008. As a consequence, for the purposes of calculating the income tax and social contribution on net income for the years ended in 2009 and 2008, prerogatives set forth in the RTT were used.
Page 57 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
11. OTHER NONCURRENT ASSETS
Other noncurrent assets classified in long-term assets are broken down as follows:
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Judicial deposits (Note 21) | 2,774,706 | 2,706,971 | 2,704,026 | 2,640,162 | |||
Taxes recoverable (*) | 247,910 | 236,852 | 122,868 | 153,578 | |||
Other | 283,478 | 278,814 | 172,202 | 162,717 | |||
3,306,094 | 3,222,637 | 2,999,096 | 2,956,457 |
(*) This mainly refers to PIS/COFINS and ICMS on the acquisition of fixed assets, which will be recovered during a 48-month period.
12. INVESTMENTS
a) Direct interest in subsidiaries and jointly-owned subsidiaries
2010 | 2009 | 01/01/2009 | ||||||||||||||||||||||||||||||||
Companies | Number of shares (in units) |
% Direct interest |
Net income (loss) for the year |
Assets | Liabilities | Shareholders' equity |
% Direct interest |
Net income (loss) for the year |
Assets | Liabilities | Shareholders' equity |
% Direct interest |
Net income (loss) for the year |
Assets | Liabilities | Shareholders' equity | ||||||||||||||||||
Common | Preferred | |||||||||||||||||||||||||||||||||
Cia. Metalic Nordeste | 92,293,156 | 99.99 | 14,667 | 153,707 | 48,472 | 105,235 | 99.99 | (2,801) | 137,661 | 52,283 | 85,378 | 99.99 | 12,846 | 159,699 | 71,416 | 88,283 | ||||||||||||||||||
INAL Nordeste | 43,985,567 | 99.99 | (6,556) | 41,926 | 11,524 | 30,402 | 99.99 | (10,580) | 51,295 | 14,337 | 36,958 | 99.99 | 2,004 | 58,785 | 17,248 | 41,537 | ||||||||||||||||||
CSN Aços Longos | 271,278,162 | 99.99 | (3,953) | 529,833 | 265,516 | 264,317 | 99.99 | (1,452) | 279,618 | 69,629 | 209,989 | 99.99 | 175,778 | 138,971 | 36,807 | |||||||||||||||||||
GalvaSud | 8,424 | 99.99 | 109,115 | 863,077 | 89,868 | 773,209 | 99.99 | 115,770 | 899,091 | 150,147 | 748,944 | |||||||||||||||||||||||
CSN Steel | 1,680,726,588 | 100.00 | (296,474) | 3,450,038 | 99,293 | 3,350,745 | 100.00 | (43,528) | 1,427,993 | 13,785 | 1,414,208 | 100.00 | 58,352 | 2,017,855 | 91,268 | 1,926,587 | ||||||||||||||||||
CSN Metals | 7,173,411 | 100.00 | (37,882) | 972,894 | 5,905 | 966,989 | 100.00 | 27,039 | 1,078,928 | 73,811 | 1,005,117 | 100.00 | 90,744 | 1,400,672 | 95,618 | 1,305,054 | ||||||||||||||||||
CSN Americas | 4,240,032 | 100.00 | 124,758 | 964,271 | 4,857 | 959,414 | 100.00 | 136,473 | 786,128 | 93,290 | 692,838 | 100.00 | (136,810) | 895,003 | 127,776 | 767,227 | ||||||||||||||||||
CSN Minerals | 3,675,319 | 100.00 | 213,954 | 1,649,792 | 4,463 | 1,645,329 | 100.00 | 635,848 | 935,631 | 15,012 | 920,619 | 100.00 | (529,270) | 525,584 | 14,010 | 511,574 | ||||||||||||||||||
CSN Export | 1,036,429 | 100.00 | 136,530 | 499,857 | 155,713 | 344,144 | 100.00 | (9,607) | 1,225,617 | 1,018,004 | 207,613 | 100.00 | 29,540 | 1,480,010 | 1,301,544 | 178,466 | ||||||||||||||||||
Companhia Metalurgica Prada | 3,155,036 | 100.00 | (24,022) | 609,133 | 170,423 | 438,710 | 99.99 | (80,908) | 634,071 | 150,485 | 483,586 | 100.00 | (5,568) | 808,232 | 180,229 | 628,003 | ||||||||||||||||||
CSN Islands VII | 20,001,000 | 100.00 | (4,866) | 254,706 | 227,013 | 27,693 | 100.00 | (14,963) | 167,840 | 135,282 | 32,558 | 100.00 | 13,533 | 91,810 | 44,288 | 47,522 | ||||||||||||||||||
CSN Islands VIII | 1,000 | 100.00 | 39,831 | 1,224,853 | 1,178,529 | 46,324 | 100.00 | (2,089) | 1,124,418 | 1,118,113 | 6,305 | 100.00 | 4,159 | 1,541,912 | 1,533,518 | 8,394 | ||||||||||||||||||
CSN Islands IX | 3,000,000 | 100.00 | (3,686) | 698,345 | 698,567 | (222) | 100.00 | (4,604) | 729,792 | 729,821 | (29) | 100.00 | (2,968) | 983,316 | 980,756 | 2,560 | ||||||||||||||||||
CSN Islands X | 1,000 | 100.00 | (3,205) | 92 | 35,645 | (35,553) | 100.00 | 6,666 | 1,297,131 | 1,329,479 | (32,348) | 100.00 | (13,456) | 1,748,889 | 1,787,903 | (39,014) | ||||||||||||||||||
CSN Islands XI | 50,000 | 100.00 | (5,695) | 1,277,555 | 1,271,521 | 6,034 | 100.00 | (24,381) | 1,310,270 | 1,328,547 | (18,277) | 100.00 | ||||||||||||||||||||||
CSN Islands XII | 1,540 | 100.00 | (29,194) | 1,634,731 | 1,663,925 | (29,194) | ||||||||||||||||||||||||||||
Tangua | 10 | 100.00 | 6,419 | 21,228 | 39 | 21,189 | 100.00 | (986,513) | 248,983 | 41 | 248,942 | 100.00 | (179,964) | 7,184,358 | 53 | 7,184,305 | ||||||||||||||||||
International Investment Fund | 50,000 | 100.00 | 13,511 | 141,852 | 20,724 | 121,128 | 100.00 | 31,649 | 128,136 | 20,521 | 107,615 | 100.00 | (18) | 30,205 | 26,730 | 3,475 | ||||||||||||||||||
MRS Logística | 188,332,667 | 151,667,313 | 22.93 | 435,570 | 4,804,343 | 2,784,495 | 2,019,848 | 22.93 | 605,722 | 4,923,726 | 3,207,026 | 1,716,700 | 22.93 | 663,190 | 4,618,547 | 3,034,898 | 1,583,649 | |||||||||||||||||
Transnordestina Logística | 1,000,000,000 | 255,863,653 | 76.45 | (817) | 2,801,908 | 1,995,861 | 806,047 | 84.34 | (23,708) | 927,682 | 397,093 | 530,589 | 84.50 | (10,702) | 627,767 | 339,769 | 287,998 | |||||||||||||||||
Sepetiba Tecon | 254,015,053 | 99.99 | 23,389 | 293,264 | 105,350 | 187,914 | 99.99 | 34,341 | 282,218 | 100,984 | 181,234 | 99.99 | 32,689 | 248,606 | 92,040 | 156,566 | ||||||||||||||||||
Itá Energética | 520,219,172 | 48.75 | 45,958 | 852,239 | 255,324 | 596,915 | 48.75 | 50,011 | 961,334 | 325,766 | 635,568 | 48.75 | 35,160 | 997,709 | 399,863 | 597,846 | ||||||||||||||||||
CSN Energia | 26,123 | 99.99 | (20,947) | 17,929 | (1) | 17,930 | 99.90 | (1,548) | 97,292 | 97,885 | (593) | 99.90 | (9,799) | 135,795 | 44,065 | 91,730 | ||||||||||||||||||
Estanho of Rondônia - ERSA | 34,236,307 | 99.99 | 3,417 | 27,684 | 9,548 | 18,136 | 99.99 | (8,052) | 19,561 | 4,842 | 14,719 | 99.99 | 4,958 | 32,104 | 904 | 31,199 | ||||||||||||||||||
Congonhas Minérios | 64,610,863 | 99.99 | (12,865) | 2,035,285 | 2,013,926 | 21,359 | 99.99 | 381 | 5,934 | 34 | 5,900 | 99.99 | 437 | 5,575 | 56 | 5,519 | ||||||||||||||||||
Mineração Nacional | 1,000,000 | 99.99 | 48 | 1,048 | 2 | 1,046 | 99.99 | (2) | 998 | 998 | 99.99 | (433) | 1,000 | 1,000 | ||||||||||||||||||||
Nacional Minérios | 475,067,405 | 59.99 | 1,974,019 | 13,688,670 | 2,934,166 | 10,754,504 | 59.99 | 917,068 | 12,260,093 | 2,431,517 | 9,828,576 | 59.99 | 198,516 | 9,185,503 | 1,082,268 | 8,103,235 | ||||||||||||||||||
Pelotização Nacional | 99.99 | (421) | 600 | (400) | 1,000 | |||||||||||||||||||||||||||||
CSN Cimentos | 854,313,855 | 99.99 | (15,382) | 1,217,313 | 854,590 | 362,723 | 99.99 | (29,180) | 612,527 | 300,628 | 311,899 | 99.99 | (5,967) | 416,520 | 351,113 | 65,407 | ||||||||||||||||||
Florestal Nacional | 1,000,000 | 99.99 | (23,266) | 449,901 | 525,806 | (75,905) | 99.99 | (2) | 998 | 998 | 99.99 | (365) | 1,000 | 1,000 |
The number of shares, the amounts of income/loss for the period and shareholders' equity refer to 100% of the companies income.
Page 58 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
b) Investment breakdown
2010 | 2009 | ||
Opening balance of investments | 13,796,654 | 19,583,495 | |
Opening balance of provision for losses | (51,246) | (39,014) | |
Capital increase/decrease | 2,430,965 | (5,133,980) | |
Dividends | (622,544) | (446,026) | |
Result of equity pick-up and provision for losses | 1,438,170 | 486,187 | |
Comprehensive income | (161,036) | ||
Merger of subsidiary (*) | (835,115) | ||
Other | (12,054) | 129,861 | |
Closing balance on investments | 16,959,784 | 13,796,654 | |
Closing balance of provision for losses | (140,875) | (51,246) |
(*) Gain in equity results of the jointly-controlled subsidiary Namisa resulting from tax benefit due to the reverse merger of Big Jump (shareholder of Namisa) (Note 10 b).
c) Additional Information on the main operating subsidiaries
· CIA. METALIC NORDESTE
The Company, with its head office located in Maracanaú, State of Ceará, has as its main corporate purpose the manufacturing of metallic packaging destined to the beverage industry.
Its operation unit can be characterized as one of the worlds most modern ones and counts on two different production lines: the can production line, whose raw material is tin-coated steel, supplied by the parent Company, and the lid production line, whose raw material is aluminum.
Its production is mainly geared towards the Brazilian northern and northeastern markets, with the surplus production of lids sold abroad.
· INAL NORDESTE
Based in Camaçari, State of Bahia, the Company has as its main purpose to reprocess and distribute the CSN steel products, operating as a service and distribution center in the Northeast region of the country.
· AÇOS LONGOS
Established in Volta Redonda in the state of Rio de Janeiro, it aims at manufacturing and selling rolled long steel, except tubes.
In October 2, 2009, the Company still pre-operational, started the construction works of the plant, which is expected to be concluded in 2011 and to become operational in 2012.
· GALVASUD
On January 29, 2010, CSN merged subsidiary GalvaSud S.A., headquartered in Porto Real, in the state of Rio de Janeiro, given the resemblance between the activities performed by both companies. The equity merger resulted in the optimization of processes and maximization of results, by concentrating both companies selling, operating and administrative activities in one single organizational structure. The Company informed the merger, approved at the Extraordinary General Meeting held on January 29, 2010, to shareholders and to the market on January 13, 2010 by disclosing a Material Fact.
Page 59 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The amounts included totaled a net asset of R$783,421, which mainly corresponded to cash and cash equivalents of R$299,232, inventory of R$122,104, fixed assets of R$228,138 and other assets and liabilities amounting to R$142,355.
· COMPANHIA METALÚRGICA PRADA
Packages
In the market since 1936, Companhia Metalúrgica Prada operates in the metallic steel packages segment, manufacturing the best and safest cans, buckets and aerosol containers, serving the chemical and food segments, supplying lithography packages and services to the main companies in the market.
In its three production units São Paulo, Pelotas and Uberlândia Prada produces more than 1 billion steel cans per year, a performance achieved due to a combination of attributes present in the Companys path since its foundation.
Distribution
PRADA Distribuição processes and distributes flat steel with a diversified line of products. It supplies coils, rolls, plates, strips, blanks, metallic sheets, shapes, tubes and tiles, among other products, to the most different industries - from automotive to civil construction. Materials produced by PRADA Distribuição are made from hot and cold-rolled coils, hot-dip galvanized, tin plate, chrome-plated steel, uncoated, pre-painted and galvalume. PRADA Distribuição is also specialized in providing steel processing service, meeting the demand of many Brazilian companies.
· SEPETIBA TECON
Company whose objective is to exploit the No.1 Containers Terminal of the Itaguaí Port, located in Itaguaí, State of Rio de Janeiro. This terminal is linked to Presidente Vargas Steelworks by the Southeast railroad network, which is granted to MRS Logística. Services agreement covers the handling and warehousing operation of containers, vehicles, steel products, among other containers washing and sanitation products and services.
When concession is extinguished, all the rights and privileges transferred to Tecon will return to the federal government, together with Tecons assets and those resulting from its investments in leased properties, declared reversible by the federal government, as they are deemed necessary to carry on the services granted. The reversible assets will be indemnified by the federal government by the residual value of their cost, verified in Tecons accounting records, after deducting the depreciations.
Sepetiba Tecon was the winner of the auction that occurred on September 3, 1998 for the takeover of the terminal concession and this concession allows the exploitation of the aforementioned terminal for the term of 25 years, extendable for another term of 25 years.
· CSN ENERGIA
Its main purpose is distributing and trading the surplus electric power generated by CSN and by companies, consortiums or other entities in which Company holds an interest.
· TRANSNORDESTINA LOGÍSTICA
Transnordestina has as its main purpose the exploitation and development of the public rail cargo transport service for the Northeast network of Brazil.
Page 60 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Transnordestina entered into a concession agreement with the Federal Government on December 31, 1997 for a period of 30 years, extendable for another equal period. The agreement allows the development of the public service of exploitation of the northeast network which comprises seven States of the Federal Government in an extension longer than 4,300 km. The concession also comprises the lease of assets of Rede Ferroviária Federal S.A. (RFFSA) which serve this network and include, among others, constructions, permanent tracks, locomotives, railcars, vehicles, tracks and accessories.
When concession is extinguished, all the rights and privileges transferred to Transnordestina will return to the federal government, together with Transnordestinas assets and those resulting from its investments in leased properties, declared reversible by the federal government, as they are deemed necessary to carry on the services granted. The reversible assets will be indemnified by the federal government by the residual value of their cost, verified in Transnordestinas accounting records, after deducting the depreciations.
In May 2009, Fundo de Investimentos do Nordeste FINOR paid up capital in Transnordestina by issuing 45,513,333 preferred shares in the amount of R$27,308, corresponding to a 6.40% interest in Transnordestinas capital stock.
On December 10, 2009, the Company increased Transnordestinas capital stock, with the issue of 124,831,721 common shares, which were subscribed and paid-up upon the capitalization of advance for future capital increase. As a consequence, the Companys interest in Transnordestina increased to 84.34%, whereby Transnordestina was fully merged.
In March 2010, Fundo de Investimentos do Nordeste increased Transnordestinas capital in the amount of R$89,438. Due to this capital increase, CSNs interest on Transnordestinas total capital stock went from 84.34% to 72.56%. Transnordestina will continue to be fully consolidated and the difference of percentage not corresponding to the Company will be accounted as non controlling interest.
On May 7, 2010, 45,513,333 preferred shares were transferred and subscribed by FINOR to CSN. Due to this transfer, CSN now holds 77.02% interest in Transnordestinas capital stock.
On October 15, 2010, CSN subscribed and paid-up 174,264,420 common shares in the capital stock of Transnordestina and now holds 76.45% of the capital stock.
· ESTANHO DE RONDÔNIA - ERSA
Ersa is a subsidiary based in the State of Rondônia, where it operates two units, one in the city of Itapuã do Oeste and the other one in the city of Ariquemes. The subsidiarys mining operation for cassiterite (tin ore) is located in Itapuã do Oeste and the casting operation from which metallic tin is obtained, which is the raw material used in UPV for the production of tin plates, is located in Ariquemes.
· CSN CIMENTOS
Based in Volta Redonda, State of Rio de Janeiro, it has the production and trading of cement as its corporate purpose. CSN Cimentos use as one of its raw material the blast furnace slag from the pig iron production of the Presidente Vargas Steelworks. The Company started to operate on May 14, 2009, with capacity to produce 200 thousand tonnes of cement, monthly.
d) Additional information on indirect interest abroad
· COMPANHIA SIDERURGICA NACIONAL - LLC
Page 61 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Incorporated in 2001 with the assets and liabilities of the extinct Heartland Steel Inc., headquartered in Wilmington, State of Delaware USA, it has an industrial plant in Terre Haute, State of Indiana USA, where there is a complex comprising a cold rolling line, a hot pickling line for spools and a galvanization line. CSN LLC is a wholly-owned indirect subsidiary of CSN Americas.
· LUSOSIDER
Incorporated in 1996 in succession to Siderurgia Nacional a Company privatized by the Portuguese government that year. Lusosider is the only Portuguese Company of the steel sector to produce cold-re-rolled flat steel, with a corrosion-resistant coating. The Company presents in Paio Pires an installed capacity of around 550 thousand tonnes/year to produce four large groups of steel products: galvanized plate, cold-rolled plate, pickled and oiled plate.
Products manufactured by Lusosider may be used in the packaging industry, civil construction (pipes and metallic structures) and in home appliance components.
e) Other investments
· RIVERSDALE MINING LIMITED - Riversdale
Incorporated in 1986, Riversdale Mining Limited (Riversdale) is a mining Company listed on the Australian Stock Exchange. Riversdale intends to develop a diversified mining Company, focusing on growth by investing in mining opportunities. The Company has anthracite mines in South Africa, and a metallurgical and thermal coal mine in Mozambique.
In November 2009, the Companys Board of Directors approved the acquisition by indirect subsidiary CSN Madeira Lda (currently called CSN Europe Lda) of non-controlling interest in Riversdale Mining Limiteds capital stock. The acquisition comprised, at the first stage, 28,750,598 shares representing, at that time, 14.99% of Riversdales capital stock and, on January 8, 2010, the proper Australian authorities allowed CSN Europe to conclude the second stage of the transaction, and acquire 2,482,729 shares, for the price of six Australian dollars and ten cents (A$6.10) per share.
In January 2010, with the conclusion of two stages of the operation, CSN indirectly held an interest of 16.20% of Riversdales capital stock. Subsequently, due to the exercise of purchase options issued by Riversdale, the Company´s indirect interest decreased to 15.6%.
Between July and August 2010, Riversdale issued news shares and raised funds, of which CSN Europe took part acquiring 5,602,478 new common shares, holding the total amount of 36,835,805 shares, maintaining its 15.6% interest in the capital stock of Riversdale.
· PANATLÂNTICA
On January 5, 2010, the Companys Board of Directors approved the acquisition of common shares representing 9.39% of the capital stock of Panatlântica S.A. (Panatlântica), a publicly-held Company, headquartered in the city of Gravataí, state of Rio Grande do Sul, whose purpose is the industrialization, trade, imports, exports and processing of steel and ferrous or non-ferrous metals, coated or not. This investment is appraised at fair value.
· USIMINAS
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS headquartered in Belo Horizonte, state of Minas Gerais, aims at exploiting the steel industry and related industries. The Company manufactures flat rolled steel at the Intendente Câmara and José Bonifácio de Andrada e Silva Plants, located in the city of Ipatinga, state of Minas Gerais, and in the city of Cubatão, state of São Paulo, respectively, destined to the domestic market and exports.
Page 62 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The Company owns and explores iron ore mines located in the city of Itaúna, state of Minas Gerais, aiming at meeting the production costs verticalization and optimization strategies. The Company owns service and distribution centers in several regions of Brazil, besides the ports of Cubatão, state of São Paulo, and Praia Mole, state of Espírito Santo, strategic sites to ship its products.
The Company is listed at the São Paulo Stock Exchange (Bovespa: USIM3 and USIM5). On December 31, 2010, CSN directly and indirectly held 4.97% of Usiminas capital stock.
13. INVESTMENTS IN JOINT-CONTROLLED COMPANIES
The amounts of the balance sheet and of the statement of income of the companies whose control is shared are shown as follows. These amounts were consolidated in the Companys financial statements, in accordance with the interest described in item (a) of Note 10.
2010 | 2009 | ||||||||||
NAMISA | MRS | ITASA | NAMISA | MRS | ITASA | ||||||
Current assets | 3,937,574 | 1,034,466 | 82,817 | 2,266,333 | 1,271,294 | 78,005 | |||||
Non-current assets | 9,519,584 | 3,769,878 | 769,422 | 9,651,083 | 3,652,432 | 883,329 | |||||
Long-term assets | 8,570,421 | 476,758 | 48,850 | 8,773,789 | 763,116 | 5,385 | |||||
Investments, property, plant and equipment and deferred assets |
949,163 | 3,293,120 | 720,572 | 877,294 | 2,889,316 | 877,944 | |||||
Total Assets | 13,457,158 | 4,804,344 | 852,239 | 11,917,416 | 4,923,726 | 961,334 | |||||
Current liabilities | 1,273,436 | 1,015,234 | 115,454 | 624,682 | 1,469,225 | 118,072 | |||||
Non-current liabilities | 1,455,604 | 1,769,262 | 139,870 | 1,473,765 | 1,737,801 | 207,694 | |||||
Shareholders' equity | 10,728,118 | 2,019,848 | 596,915 | 9,818,969 | 1,716,700 | 635,568 | |||||
Total Liabilities and Shareholders' Equity | 13,457,158 | 4,804,344 | 852,239 | 11,917,416 | 4,923,726 | 961,334 |
2010 | 2009 | ||||||||||
NAMISA | MRS | ITASA | NAMISA | MRS | ITASA | ||||||
Net Revenue | 2,937,169 | 2,247,101 | 222,594 | 1,465,327 | 2,275,950 | 226,453 | |||||
Cost of goods and services rendered | (1,109,067) | (1,326,655) | (76,600) | (889,681) | (1,217,982) | (73,583) | |||||
Gross income (loss) | 1,828,102 | 920,446 | 145,994 | 575,646 | 1,057,968 | 152,870 | |||||
Operating (expenses) and income | (476,621) | (306,668) | (52,422) | (339,882) | (118,866) | (51,677) | |||||
Net financial income | 1,016,778 | 38,243 | (23,890) | 1,073,547 | (51,995) | (25,508) | |||||
Income (loss) before income and social contribution taxes | 2,368,259 | 652,021 | 69,682 | 1,309,311 | 887,107 | 75,685 | |||||
Current and deferred income and social contribution taxes | (412,989) | (216,451) | (23,724) | (402,475) | (281,385) | (25,674) | |||||
Net income for the year | 1,955,270 | 435,570 | 45,958 | 906,836 | 605,722 | 50,011 |
· NACIONAL MINÉRIOS NAMISA
Headquartered in Congonhas, state of Minas Gerais, the NAMISA main purpose is the production, purchase and sale of iron ore and it sells its products mainly in the foreign market. Its main operations are developed in the municipalities of Congonhas, Ouro Preto, Itabirito and Rio Acima, state of Minas Gerais, and in Itaguaí, state of Rio de Janeiro.
In December 2008, CSN sold 2,271,825 shares of the voting capital of Nacional Minérios S.A. to Big Jump Energy Participações S.A. ("Big Jump"), whose shareholders are the companies Posco and Brazil Japan Iron Ore Corp (Itochu Corporation, JFE Steel Corporation, Sumitomo Metal Industries, Ltd., Kobe Steel Ltd., Nisshin Steel Co. Ltd., Nippon Steel). Subsequently to this sale, Big Jump subscribed new shares, paying in cash the total of US$3,041,473 thousand, corresponding to R$7,286,154 thousand, R$6,707,886 thousand of which were recorded as goodwill at the subscription of the shares.
Due to the corporate structure of the jointly-owned subsidiary, in which an Asian Consortium holds 40% and CSN 60% and, due to the shareholders agreement entered into between the parties, CSN consolidated it in a proportional manner.
Page 63 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Such shareholders' agreement provides that certain extreme situations of stalemate between the shareholders, not resolved after the procedures of mediation and negotiation between CEOs of the parties, may give rise CSN the right to exercise the purchase option and the option exercise Big Jump sale of stake ownership of Big Jump in Namisa.
Other contracts to enable this association, among them the contract for the purchase of shares and long-term operating contracts between the CSN and Namisa (Note 31), provide for certain obligations to do that, if not met or resolved in a timely manner in certain extreme situations, can give rise to the aggrieved party the right to exercise the put option or purchase, as appropriate, of the shareholding of Big Jump in Namisa.
Continuing the restructuring process of Namisa, on July 30, 2009, the jointly-controlled subsidiary merged its former parent company Big Jump Energy Participações S.A., and Brazil and Posco Japan Iron Corp. began holding a direct interest of 39.99%.
At the merger there was no change in the participation of CSN.
· MRS LOGÍSTICA
The Companys main purpose is to exploit, by onerous concession, the public rail cargo transport service in the right of way of the Southeast network, located in the stretch connecting Rio de Janeiro, São Paulo and Belo Horizonte, of Rede Ferroviária Federal S.A. - RFFSA, privatized on September 20, 1996. In 2008, CSN transferred to Namisa 10% of its interest in MRS, and decreased this direct interest from 32.93% to 22.93%.
In addition to this direct interest, the Company also holds an indirect interest of 6% through Nacional Minérios S.A. Namisa, a proportionally consolidated Company, and 4.34% through International Investment Fund.
MRS may also exploit modal transportation services regarding the rail transport and take part in developments aiming at the extension of rail transport services granted.
To provide the services which are the purpose of the concession obtained for a 30-year period, as from December 1, 1996, and extendable for another equal period at the exclusive discretion of the grantor, MRS leased from RFFSA, for the same period of the concession, the assets necessary to operate and maintain rail cargo transportation activities. When concession is extinguished, all the leased assets will be transferred to the possession of the railway operator designated in that same act.
· ITÁ ENERGÉTICA S.A. - ITASA
CSN holds 48.75% of the subscribed capital and the total amount of common shares issued by Itasa, a special purpose entity (SPE) originally established to make feasible the construction of the Itá Hydroelectric Power Plant, the contracting of the supply of goods and services necessary to carry out the venture and the obtainment of financing through the offering of the corresponding guarantees.
Itasa holds a 60.5% interest in the Itá Consortium, which was created for the exploitation of the Itá Hydroelectric Power Plant pursuant to the concession agreement of December 28, 1995, and its Addendum 1 dated July 31, 2000, entered into between the consortium holders (Itasa and Centrais Geradoras do Sul do Brasil - Gerasul, formerly called Tractebel Energia S.A.), granted by the Federal Government, by means of the Brazilian Agency for Electric Energy (ANEEL), whose maturity ends in October 2030.
In accordance with the terms provided for in the Consortium Agreement, ITASA is entitled to 60.5% of the average 668 MW, which is correspondent to the energy project apportioned among the consortium holders, while the other consortium holder, Tractebel Energia S.A. (Tractebel), will hold the remaining 39.5 %. From the Companys average 404.14 MW, the average of 342.95 MW is sold to its sharehoders at the ratio of their participation in the Company, and the average of 61.19 MW is sold to the consortium holder Tractebel.
Page 64 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
· CONSORTIUM OF THE IGARAPAVA HYDROELECTRIC POWER PLANT
The Igarapava Hydroelectric Power Plant is located in Rio Grande, 400 km from Belo Horizonte and 450 km from São Paulo, with installed capacity of 210 MW, formed by 5 bulb-type generating units, and is considered a landmark for energy generation in Brazil.
Igarapava stands out for being the first Hydroelectric Power Plant built by a consortium of 5 large companies.
CSN holds 17.92% of the consortium subscribed capital, whose specific purpose is the distribution of electric energy, which is distributed according to the interest percentage of each Company.
The property plant and equipment balance in 2010, net of depreciation amounts to R$32,919 (R$38,150 in 2009) and the expense amount attributed to CSN totaled R$7,333 in 2010 (R$6,442 in 2009).
14. PROPERTY, PLANT AND EQUIPMENT
Consolidated | |||||||||||||
Land | Buildings | Machinery, equipment and facilities |
Furniture and fixtures |
Work in process |
Other (**) | Total | |||||||
Cost of property, plant and equipment | |||||||||||||
Balance on January 1, 2009 | 131,918 | 1,109,598 | 6,270,174 | 103,935 | 2,367,352 | 1,743,074 | 11,726,051 | ||||||
Exchange variation effect | (4,366) | (20,246) | (125,167) | (3,576) | (950) | (10,568) | (164,873) | ||||||
Acquisitions | 1,996,759 | 1,996,759 | |||||||||||
Disposals | (181) | (24,615) | (10,568) | (26,364) | (28,407) | (90,135) | |||||||
Transfer to other category of assets | (1,493) | 391,101 | 1,603,859 | 2,179 | (2,242,232) | 246,586 | |||||||
Other | (2,507) | 589 | 5,334 | (4,830) | 27,811 | 26,397 | |||||||
Balance on December 31, 2009 | 126,059 | 1,477,765 | 7,724,840 | 97,304 | 2,089,735 | 1,978,496 | 13,494,199 | ||||||
Exchange variation effect | (1,659) | (2,914) | (31,235) | (1,230) | (746) | (11,919) | (49,703) | ||||||
Acquisitions | 3,635,911 | 3,635,911 | |||||||||||
Disposals | (12,754) | (302) | (15,501) | (5,129) | (33,686) | ||||||||
Transfer to other category of assets | 10,785 | 131,138 | 1,633,738 | 10,645 | (1,195,423) | (590,883) | |||||||
Write-off from supplies to internal consumption | (154,662) | (154,662) | |||||||||||
Other (*) | 40,607 | (194,344) | 101,028 | 23,017 | 1,830 | 21,909 | (5,953) | ||||||
Balance on December 31, 2010 | 175,792 | 1,411,645 | 9,415,617 | 129,434 | 4,515,806 | 1,237,812 | 16,886,106 | ||||||
Accumulated depreciation | |||||||||||||
Balance on January 1, 2009 | (147,187) | (961,984) | (79,135) | (465,911) | (1,654,217) | ||||||||
Exchange variation effect | 8,111 | 77,922 | 2,955 | 6,644 | 95,632 | ||||||||
Depreciation | (51,619) | (602,726) | (3,912) | (133,088) | (791,345) | ||||||||
Losses due to impairment | (11,472) | (11,472) | |||||||||||
Disposals | 1,669 | 10,544 | 7,428 | 19,641 | |||||||||
Other | 2,441 | 3,773 | (5,341) | (19,964) | (19,091) | ||||||||
Balance on December 31, 2009 | (188,254) | (1,481,346) | (74,889) | (616,363) | (2,360,852) | ||||||||
Exchange variation effect | 2,739 | 28,473 | 1,180 | 1,546 | 33,938 | ||||||||
Depreciation | (74,344) | (677,266) | (4,469) | (36,877) | (792,956) | ||||||||
Disposals | 7,689 | 280 | 19,889 | 27,858 | |||||||||
Transfer to other category of assets | 28,849 | (290,017) | (54) | 261,222 | |||||||||
Other | 32,973 | (29,126) | (23,055) | 1,681 | (17,527) | ||||||||
Balance on December 31, 2010 | (198,037) | (2,441,593) | (101,007) | (368,902) | (3,109,539) | ||||||||
Net Property, Plant and Equipment | |||||||||||||
January 1, 2009 | 131,918 | 962,411 | 5,308,190 | 24,800 | 2,367,352 | 1,277,163 | 10,071,834 | ||||||
December 31, 2009 | 126,059 | 1,289,511 | 6,243,494 | 22,415 | 2,089,735 | 1,362,133 | 11,133,347 | ||||||
December 31, 2010 | 175,792 | 1,213,608 | 6,974,024 | 28,427 | 4,515,806 | 868,910 | 13,776,567 |
(*) Refers mainly to the adjustment of ITASA that chose to adopt the attributed cost.
Page 65 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Parent Company | |||||||||||||
Land | Buildings | Machinery, equipment and facilities |
Furniture and fixtures |
Work in process |
Other (**) | Total | |||||||
Cost of property, plant and equipment | |||||||||||||
Balance on January 1, 2009 | 84,708 | 506,380 | 5,030,247 | 77,461 | 1,598,458 | 273,209 | 7,570,463 | ||||||
Acquisitions | 1,164,430 | 1,164,430 | |||||||||||
Disposals | (22,691) | (10,346) | (21,372) | (21,736) | (76,145) | ||||||||
Transfer to other category of assets | (1,493) | 227,714 | 1,392,428 | 883 | (1,631,222) | 11,690 | |||||||
Other | (309) | 277 | 5,200 | (2,845) | 11,755 | 14,078 | |||||||
Balance on December 31, 2009 | 83,215 | 733,785 | 6,400,261 | 73,198 | 1,107,449 | 274,918 | 8,672,826 | ||||||
Acquisitions through business combination | 697 | 38,896 | 233,581 | 3,057 | 2,720 | 278,951 | |||||||
Acquisitions | 1,549,303 | 1,549,303 | |||||||||||
Sales | (588) | (280) | (15,419) | (1,684) | (17,971) | ||||||||
Transfer to other category of assets | 10,221 | 69,390 | 716,332 | 8,349 | (995,042) | 190,750 | |||||||
Write-off from supplies to internal consumption | (154,662) | (154,662) | |||||||||||
Other | 46 | (15,413) | 28,854 | 2,891 | 24,038 | 40,416 | |||||||
Balance on December 31, 2010 | 94,133 | 842,117 | 7,334,173 | 113,178 | 1,649,182 | 336,080 | 10,368,863 | ||||||
Accumulated depreciation | |||||||||||||
Balance on January 1, 2009 | (28,444) | (515,358) | (59,865) | (76,953) | (680,620) | ||||||||
Depreciation | (26,564) | (534,296) | (2,828) | (7,330) | (571,018) | ||||||||
Losses due to impairment | (11,472) | (11,472) | |||||||||||
Disposals | 1,307 | 10,346 | 4,759 | 16,412 | |||||||||
Other | 2,566 | 1,402 | (5,204) | (3,728) | (4,964) | ||||||||
Balance on December 31, 2009 | (52,442) | (1,046,945) | (57,551) | (94,724) | (1,251,662) | ||||||||
Acquisitions through business combination | (2,248) | (44,512) | (1,708) | (2,353) | (50,821) | ||||||||
Depreciation | (20,555) | (591,130) | (3,385) | (7,712) | (622,782) | ||||||||
Disposals | 181 | 275 | 16,726 | 17,182 | |||||||||
Other | (46) | (110) | (28,856) | 648 | (28,364) | ||||||||
Balance on December 31, 2010 | (75,291) | (1,682,516) | (91,225) | (87,415) | (1,936,447) | ||||||||
Net Property, Plant and Equipment | |||||||||||||
January 1, 2009 | 84,708 | 477,936 | 4,514,889 | 17,596 | 1,598,458 | 196,256 | 6,889,843 | ||||||
December 31, 2009 | 83,215 | 681,343 | 5,353,316 | 15,647 | 1,107,449 | 180,194 | 7,421,164 | ||||||
December 31, 2010 | 94,133 | 766,826 | 5,651,657 | 21,953 | 1,649,182 | 248,665 | 8,432,416 |
(**) In the consolidated it refers to railway assets, such as yards, tracks and railway sleepers. In the controlling entities it also include leasehold improvements, vehicles, hardware, mines and fields and replacement storehouses.
Below, the weighted average term of depreciation (years):
The useful life of property, plant and equipment is as follows:
Consolidated | Parent Company | ||
Buildings | 45 | 45 | |
Machinery, equipment and facilities | 15 | 15 | |
Furniture and fixtures | 10 | 10 | |
Other | 15 | 15 |
The Company chose to adopt historical cost reviewing the remaining economic useful life of property, plant and equipment, estimated by external experts. Effects resulting from the evaluation, recorded as of January 1, 2010, are as follows:
Parent Company:
Reduction in depreciation expenses R$25,633
Consolidated:
Reduction in depreciation expenses R$69,744
a) Loan costs were capitalized in the amount of R$179,626 (R$82,713 in 2009) in the parent Company and R$215,624 (R$85,260 in 2009) in the consolidated. These costs are basically estimated for mining, cement, long steel and Transnordestina projects, mainly relating to: (i) Casa de Pedra expansion (ii) construction of the cement plant in the city of Volta Redonda (State of Rio de Janeiro) and of the clinker plant in the city of Arcos (State of Minas Gerais); (iii) construction of the long steel mill in the city of Volta Redonda (State of Rio de Janeiro) and (iv) extension of Transnordestina railroad, which will connect the countryside of the northeast region to the ports of Suape (State of Pernambuco) and Pecém (State of Ceará).
Page 66 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Below, the capitalization rates used in borrowing costs:
RATES | |
Specific projects |
Non-specific projects |
TJLP + 1.3% and 3.2% UM006 + 2.7% |
7.44% |
b) The additions of depreciation, amortization and depletion for the period are presented as follows:
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Production cost | 770,542 | 747,164 | 614,679 | 559,628 | |||
Sales expenses | 6,471 | 6,250 | 5,021 | 4,988 | |||
General and administrative expenses | 29,156 | 26,738 | 8,152 | 7,471 | |||
806,169 | 780,152 | 627,852 | 572,087 |
c) CSN leases information technology equipment under several agreements and contracts as operating lease. Total expenses in 2010 added up to R$4,446 (R$3,731 in 2009).
d) Itasa, CSN subsidiary, which chose to adopt attributable cost, adjusting opening balance sheets on the transition date as of January 1, 2009 for its fair values, estimated by external experts. The need to apply the attributable cost option was mainly due to the economic environment they operate and other particularities of the Companys businesses. The effect in the parent Company was a reduction in the amount of R$36,232 recorded under shareholders equity.
15. INTANGIBLE ASSETS
Consolidated | |||||||||
Goodwill | Intangible with definite useful life |
Software | Other | Total | |||||
Acquisition cost | |||||||||
Balance on January 1, 2009 | 743,469 | 49,909 | 43,089 | 836,467 | |||||
Acquisitions and expenses | 5,628 | 5,628 | |||||||
Deferred income and social contribution taxes on goodwill of reverse merger in the subsidiary (**) | (39,462) | (39,462) | |||||||
Balance on December 31, 2009 | 704,007 | 49,909 | 48,717 | 802,633 | |||||
Acquisitions and expenses | 25,239 | 1,002 | 26,241 | ||||||
Disposals | (23) | (23) | |||||||
Balance on December 31, 2010 | 704,007 | 49,909 | 73,933 | 1,002 | 828,851 | ||||
Amortization | |||||||||
Balance on January 1, 2009 | (257,172) | (34,936) | (17,563) | (309,671) | |||||
Amortization | (4,991) | (7,275) | (12,266) | ||||||
Impairment | (23,137) | (23,137) | |||||||
Balance on December 31, 2009 | (280,309) | (39,927) | (24,838) | (345,074) | |||||
Amortization | (4,991) | (16,353) | (21,344) | ||||||
Disposals | 23 | 23 | |||||||
Balance at the end of the period | (280,309) | (44,918) | (41,168) | (366,395) | |||||
Net intangible assets | |||||||||
January 1, 2009 | 486,297 | 14,973 | 25,526 | 526,796 | |||||
December 31, 2009 | 423,698 | 9,982 | 23,879 | 457,559 | |||||
December 31, 2010 | 423,698 | 4,991 | 32,765 | 1,002 | 462,456 |
(*) Transfer relating to deferred Income Tax/Social Contribution.
Page 67 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Concession intangible asset with definite useful life refers to the amount originally paid by shareholders, whose economic fundamental was the expectation of future result due to the concession right incorporated by the Company. Amortization is calculated by the straight-line method at 10% p.a.
Parent Company | |||||
Goodwill | Software | Total | |||
Acquisition cost | |||||
Balance on January 1, 2009 | 206,928 | 17,327 | 224,255 | ||
Acquisitions and expenses | 2,846 | 2,846 | |||
Goodwill in the reverse merger in the subsidiary (*) | 76,599 | 76,599 | |||
Balance on December 31, 2009 | 283,527 | 20,173 | 303,700 | ||
Acquisitions and expenses | 1,332 | 1,332 | |||
Disposals | (23) | (23) | |||
Balance on December 31, 2010 | 283,527 | 21,482 | 305,009 | ||
Amortization | |||||
Balance on January 1, 2009 | (183,790) | (4,416) | (188,206) | ||
Amortization | (3,763) | (3,763) | |||
Impairment | (23,137) | (23,137) | |||
Balance on December 31, 2009 | (206,927) | (8,179) | (215,106) | ||
Amortization | (3,784) | (3,784) | |||
Disposals | 23 | 23 | |||
Balance on December 31, 2010 | (206,927) | (11,940) | (218,867) | ||
Net intangible assets | |||||
January 1, 2009 | 23,138 | 12,911 | 36,049 | ||
December 31, 2009 | 76,600 | 11,994 | 88,594 | ||
December 31, 2010 | 76,600 | 9,542 | 86,142 |
(**)The Company carried out a recoverability study for the tax benefit on goodwill resulting from the acquisition of subsidiaries, finding unnecessary to record impairment on such assets for fiscal year 2010.
Software useful life is 5 years. Annual depreciation rate is 20%.
Goodwill: The goodwill economic basis is the expected future profitability and, in accordance with the new pronouncements, these amounts are not amortized as from January 1, 2009, when they started to be subject only to impairment tests, which did not result in impairment charges.
Goodwill from investments | Balance in 2010 |
Investee | ||
Parent Company | ||||
Galvasud | 13,091 | CSN | ||
Prada | 63,509 | CSN | ||
Subtotal Parent Company | 76,600 | |||
NAMISA | ||||
CFM | 339,615 | Namisa | ||
Cayman do Brasil | 7,483 | Namisa | ||
Total consolidated | 423,698 |
· Goodwill test for impairment
For impairment test purposes, the goodwill is allocated to CSNs operational divisions which represent the lowest level inside the Company in which goodwill is monitored for in-house management purposes, never above the Operational segments.
Page 68 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Cash generating unit | Segment | 2010 | 2009 | 01/01/09 | ||||
Mining (Namisa) | Mining | 347,098 | 347,098 | 347,098 | ||||
Ersa | Mining | 23,137 | ||||||
Packaging | Steel | 63,509 | 63,509 | 96,227 | ||||
Flat steel | Steel | 13,091 | 13,091 | 19,835 | ||||
423,698 | 423,698 | 486,297 |
The recoverable value of the Packaging Cash Generating Unit (CGU) was based on its value in use with the assistance of independent appraisers, which was used for impairment test, as the following criteria have been met:
· No significant changes occurred in assets and liabilities;
· The calculation resulted in a recoverable value that substantially exceeded the book value at CGU;
· There is no evidence or facts and circumstances showing the loss of assets in use from the date of last valuation prepared by independent appraisers.
The recoverable value of Cash Generating Units (UCG) Mining (Namisa) is above the book value and was determined based on the discounted cash flow, at a discount rate net of income and social contribution taxes of 9.72% p.a. in US dollars, considering long-term contracts for the purchase of iron ore maturing in 2042. Revenue from the sale of iron ore under these long-term contracts was limited to contractual amounts.
The recoverable value of Cash Generating Units mentioned above (except for Packages and Mining) was determined based on discounted cash flows and is above the book value. The projections used are based on budgets approved by CSNs Board of Directors and consider the following items:
· Average Gross Margin of each Cash Generating Units based on track record and projections approved by the Board for the next 3 years;
· Costs updates based on inflation projections in the long term;
· Annual discount rate of 11.92% before income tax and social contribution;
· Average growth rate used in extrapolated cash flows after the budgeted period of 0.5% p.a.
The Management determined the budgeted gross margin based on the past performance and market growth expectations. Cash flow amounts after 3 years were extrapolated based on estimated growth rates and based on projections included in specific reports of the sector.
During 2009, given the reduction of production for strategic purposes, the Cash Generating Units Ersa registered losses due to a R$23.137 reduction in the recoverable amount. This loss was fully allocated to the goodwill and registered under other operating expenses.
Based on these assumptions, no impairment was identified in the aforementioned cash generating units.
Page 69 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
16. LOANS, FINANCING AND DEBENTURES
Consolidated | Parent Compan | ||||||||||||||||||
Current liabilities | Non-current liabilities | Current liabilities | Non-current liabilities | ||||||||||||||||
Rates (%) | 2010 | 2009 | 2010 | 2009 | Rates (%) | 2010 | 2009 | 2010 | 2009 | ||||||||||
FOREIGN CURRENCY | |||||||||||||||||||
Advance of Exchange Agreement (ACC) | 4.35% and 4.98% | 233,837 | 4.35% and 4.98% | 233,837 | |||||||||||||||
Prepayment | 1.24% to 3.50% | 473,255 | 309,437 | 1,840,269 | 2,872,698 | 1.24% to 3.50% | 473,485 | 59,136 | 2,006,889 | 1,357,726 | |||||||||
Prepayment | 3.51% to 7.50% | 138,210 | 522,116 | 3.51% to 7.50% | 372,519 | 515,008 | 1,454,688 | 2,729,647 | |||||||||||
Prepayment | 7.51% to 10.00% | 15,596 | 16,298 | 366,564 | 383,064 | ||||||||||||||
Perpetual bonds | 7.00% and 9.50% | 2,268 | 26,191 | 1,666,200 | 1,305,900 | ||||||||||||||
Fixed rate notes | 6.50% to 9.75% | 76,006 | 29,339 | 3,832,260 | 2,263,560 | 1.50% to 5.65% | 6,613 | 683,217 | 1,949,345 | 1,110,892 | |||||||||
Fixed rate notes | 10.50% | 32,074 | 33,518 | 666,480 | 696,480 | 9.13% | 7,349 | 7,679 | 999,720 | 1,044,720 | |||||||||
Import financing | 3.52% to 6.00% | 57,293 | 42,107 | 59,322 | 80,481 | 3.52% to 6.00% | 31,626 | 20,242 | 23,437 | 16,613 | |||||||||
Import financing | 6.01% to 8.00% | 16,849 | 38,041 | 24,396 | 41,679 | 6.01% to 8.00% | 16,849 | 38,041 | 24,396 | 41,679 | |||||||||
BNDES/Finame | Int. rate Res. 635/87 + 1.70% and 2.70% |
20,085 | 19,796 | 55,256 | 75,241 | Int. rate Res. 635/87 + 1.70% and 2.70% |
17,875 | 17,479 | 50,148 | 67,615 | |||||||||
Other | 3.30% and 4.19% and 5.37% and CDI + 1.20% |
85,790 | 27,826 | 103,587 | 126,870 | Libor 6M + 2.25% and 4.00% |
34,603 | 28,204 | 68,504 | 74,887 | |||||||||
901,830 | 760,092 | 8,769,886 | 7,462,909 | 976,515 | 1,619,141 | 6,943,691 | 6,826,843 | ||||||||||||
LOCAL CURRENCY | |||||||||||||||||||
BNDES/Finame | TJLP + 1.50% to 3.20% | 308,968 | 280,802 | 1,907,596 | 1,634,920 | TJLP + 1.50% to 3.20% |
196,176 | 181,348 | 910,961 | 953,492 | |||||||||
Debentures | 103.60 % CDI and 9.40% + IGPM and 1.00% + TJLP |
41,750 | 30,659 | 1,760,846 | 624,570 | 103.60 % CDI | 26,755 | 21,592 | 600,000 | 600,000 | |||||||||
Prepayment | 104.80% and 109.50 % CDI |
64,216 | 31,217 | 3,400,000 | 1,400,000 | 104.80% and 109.50 % CDI |
38,266 | 31,217 | 1,400,000 | 1,400,000 | |||||||||
CCB | 112.50% CDI | 1,354 | 19,782 | 3,000,000 | 2,000,000 | 112.50% CDI | 1,354 | 19,782 | 3,000,000 | 2,000,000 | |||||||||
Intercompany | 100.50% to 105.50% CDI |
1,155,991 | |||||||||||||||||
Other | 100% IGPDI and 106% CDI and CDI + 0.29% and 5% and 14% |
26,443 | 18,489 | 23,303 | 93,444 | 100% IGPDI | 1,744 | 1,570 | 6,964 | 7,833 | |||||||||
442,731 | 380,949 | 10,091,745 | 5,752,934 | 1,420,286 | 255,509 | 5,917,925 | 4,961,325 | ||||||||||||
Total loans and financing | 1,344,561 | 1,141,041 | 18,861,631 | 13,215,843 | 2,396,801 | 1,874,650 | 12,861,616 | 11,788,168 | |||||||||||
Transaction costs | (35,929) | (27,121) | (80,816) | (62,162) | (30,454) | (23,568) | (44,614) | (56,060) | |||||||||||
Total loans and financing + transaction costs | 1,308,632 | 1,113,920 | 18,780,815 | 13,153,681 | 2,366,347 | 1,851,082 | 12,817,002 | 11,732,108 |
On December 31, 2010, funding transaction costs are as follows:
Consolidated | |||||||||||||||||
Short-term | Long-term | ||||||||||||||||
Total | 2012 | 2013 | 2014 | 2015 | After 2015 | TJ (1) | TIR (2) | ||||||||||
Fixed rate notes | 3,900 | 23,155 | 2,786 | 2,920 | 2,219 | 2,068 | 13,162 | 6,5% até 10% | 6,75% até 10,7% | ||||||||
BNDES | 637 | 5,602 | 2,763 | 403 | 334 | 300 | 1,802 | 1,3% até 1,7% | 1,44% até 7,39% | ||||||||
BNDES | 1,578 | 3,440 | 1,578 | 1,578 | 284 | 2,2% até 3,2% | 7,59% até 9,75% | ||||||||||
Pre-payment | 7,590 | 27,089 | 7,591 | 7,591 | 5,928 | 1,750 | 4,229 | 109,50% e 110,79% CDI | 10,08% até 12,44% | ||||||||
Pre-payment | 676 | 3,461 | 676 | 676 | 676 | 578 | 855 | 2,37% e 3,24% | 2,68% até 4,04% | ||||||||
CCB | 20,765 | 17,881 | 16,727 | 1,154 | 113,5% até 117,5% CDI | 11,33% até 12,82% | |||||||||||
Other | 783 | 188 | 188 | 103,6% CDI | 12.59% | ||||||||||||
Total | 35,929 | 80,816 | 32,309 | 14,322 | 9,441 | 4,696 | 20,048 | ||||||||||
Parent Company | |||||||||||||||||
Short-term | Long-term | ||||||||||||||||
Total | 2012 | 2013 | 2014 | 2015 | After 2015 | TJ (1) | TIR (2) | ||||||||||
Fixed rate notes | 701 | 1,403 | 701 | 702 | 9.75% | 10.01% | |||||||||||
BNDES | 403 | 3,242 | 403 | 403 | 334 | 300 | 1,802 | 1,30% até 1,70% | 1,44% até 7,39% | ||||||||
BNDES | 1,453 | 3,149 | 1,453 | 1,453 | 243 | 2,2% até 3,2% | 7,59% até 9,75% | ||||||||||
Prepayment | 5,841 | 15,861 | 5,841 | 5,841 | 4,179 | 109,50% CDI | 10.08% | ||||||||||
Prepayment | 509 | 2,891 | 509 | 509 | 509 | 509 | 855 | 2,37% e 3,24% | 2,68% até 4,04% | ||||||||
CCB | 20,765 | 17,881 | 16,727 | 1,154 | 112,5% CDI | 11,33% até 12,82% | |||||||||||
Other | 782 | 187 | 187 | 103,6% CDI | 12.59% | ||||||||||||
Total | 30,454 | 44,614 | 25,821 | 10,062 | 5,265 | 809 | 2,657 |
(1) TJ contractual annual interest rate
(2) TIR internal return annual rate
Page 70 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
On December 31, 2010, the principal of long-term loans, financing and debentures presents the following composition, by year of maturity:
Consolidated | Parent Company | |||||||
2012 | 2,165,803 | 11.5% | 2,083,976 | 16.2% | ||||
2013 | 2,088,254 | 11.1% | 2,574,384 | 20.0% | ||||
2014 | 1,947,418 | 10.3% | 2,074,421 | 16.1% | ||||
2015 | 2,187,899 | 11.6% | 2,463,610 | 19.2% | ||||
2016 | 2,221,853 | 11.8% | 1,732,319 | 13.5% | ||||
After 2016 | 6,584,204 | 34.9% | 1,932,906 | 15.0% | ||||
Perpetual bonds | 1,666,200 | 8.8% | ||||||
18,861,631 | 100.0% | 12,861,616 | 100.0% |
In September 2009, the Company issued bonds amounting to US$750 million through subsidiary CSN Islands XI Corp., which are due in September 2019 and pay 6.875% p.a., and interest rates paid twice a year as of March 2010. The Issuer may redeem the transaction in advance, with the payment of premium to the bonds creditors.
In July 2010, the Company issued bonds amounting to US$1 billion through its subsidiary CSN Resources, which are due in July 2020 and pay 6.5% p.a., its interest rates are paid twice a year as of January 2011. The Issuer may redeem the transaction in advance, with the payment of premium to the bonds creditors.
In September 2010, the Company issued bonds amounting to US$1 billion through subsidiary CSN Islands XII Corp. These indefinite maturity bonds pay 7% p.a. and interest rates will be paid quarterly as of December 2010, and the issuer has the option to redeem the transaction at its face value in any maturity date for the interest as of September 23, 2015 (including).
On October 14, 2010, the Company fully redeemed Guaranteed Perpetual Bonds issued in 2005, through its wholly-owned subsidiary CSN Islands X Corp., guaranteed by CSN, at a 9.50% p.a. interest rate and amounting to US$750 million, plus the accrued interest rates and not paid up to the redemption date and any additional amounts payable regarding the Guaranteed Perpetual Bonds.
The collateral provided for loans comprise fixed asset items, sureties, bank guarantees and securitization operations (exports), as shown in the following table and do not include the guarantees provided to subsidiaries and jointly-owned subsidiaries.
2010 | 2009 | |
Property, plant and equipment | 47,985 | 47,985 |
Personal guarantee | 74,488 | 74,612 |
Imports | 21,820 | 41,964 |
Securitization (exports) | 288,338 | 206,125 |
432,631 | 370,686 |
Page 71 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The following table shows the amortization and funding in the current period:
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Opening balance | 14,356,884 | 11,983,153 | 13,662,818 | 13,064,803 | |||
Funding | 8,789,548 | 7,671,696 | 2,663,709 | 5,946,354 | |||
Amortization | (3,897,405) | (3,775,593) | (2,393,173) | (3,457,822) | |||
Other (*) | 957,165 | (1,522,372) | 1,325,063 | (1,890,517) | |||
Closing balance | 20,206,192 | 14,356,884 | 15,258,417 | 13,662,818 |
(*) Including exchange and monetary variations.
a) Loans and financing with certain agents contain covenants, with which the Company is in compliance on December 31, 2010.
· DEBENTURES
i. Companhia Siderurgica Nacional
As approved at the Board of Directors Meeting held on December 20, 2005 and ratified on April 24, 2006, the Company issued, on February 1, 2006, 60,000 non-convertible and unsecured debentures, in one single tranche, with a unit face value of R$10. These debentures were issued in the total issuance value of R$600,000. The credits from the negotiations with the financial institutions were received on May 3, 2006.
Compensation interest is applied on the face value of these debentures corresponding to 103.6% of the Clearing House for the Custody and Financial Settlement of Securities (Cetip) Interbank Deposit Certificate (CDI), and the maturity of the face value is scheduled for February 1, 2012, with early redemption option.
ii. Transnordestina Logística
On March 10, 2010, Transnordestina Logística S.A., obtained from the Northeast Development Bank (FDNE), approval for the issue of the 1st series of its 1st Private Issue of debentures convertible into shares, totaling ten tranches amounting to R$2,672,400. The first, third, fourth, seventh and ninth tranches refer to funds to be invested in module Missão Velha Salgueiro Trindade and Salgueiro Port of Suape, which also includes investments in Port of Suape and reconstruction of stretch Cabo Porto Real de Colégio. The second and fifth tranches refer to funds to be invested in module Eliseu Martins Trindade. The sixth, eighth and tenth tranches refer to funds to be invested in module Missão Velha Pecém, which also includes investments in Port of Pecém. The second and third tranches were fully subscribed and paid-up according to the dates and amounts shown below:
Issue | Series | General Meeting |
Number Issued |
Unitary Face Value |
Issue | Maturity | Charges | Balance 2010 | ||||||||
1st | 1st | 02/08/10 | 336,647,184 | R$ 1.00 | 09/03/10 | 03/10/27 | TJLP + 0.85% p.a | 336,647 | ||||||||
1st | 2nd | 02/08/10 | 350,270,386 | R$ 1.00 | 25/11/10 | 03/10/27 | TJLP + 0.85% p.a | 350,270 | ||||||||
1st | 3rd | 02/08/10 | 338,035,512 | R$ 1.00 | 01/12/10 | 03/10/27 | TJLP + 0.85% p.a | 338,036 |
Page 72 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
17. FINANCIAL INSTRUMENTS
I - Identification and valuation of financial instruments
The Company operates with several financial instruments, from which the most relevant are funds available, including financial investments, securities, trade accounts receivable, accounts payable to suppliers and loans and financing. In addition, the Company also operates with derivative financial instruments, especially exchange swap and interest rate swap operations.
Considering the nature of instruments, the fair value is basically determined by using market prices in Brazil and abroad and prices at the Commodities and Futures Exchange. The amounts recorded in current assets and liabilities either have acid test ratio or are mostly due in three-month periods or less. Given the term and characteristics of these instruments, which are systematically renegotiated, book values are close to fair values.
Classification of financial instruments
2010 | 2009 | |||||||||||||||||||
Consolidated - R$ thousand | Available- for-sale |
Fair value through profit and loss |
Loans and receivables - effective rate |
Other liabilities - Amortized cost method |
Balances | Available- for-sale |
Fair value through profit and loss |
Loans and receivables - effective rate |
Other liabilities - Amortized cost method |
Balances | ||||||||||
Assets | ||||||||||||||||||||
Current | ||||||||||||||||||||
Cash and cash equivalents | 10,239,278 | 10,239,278 | 7,970,791 | 7,970,791 | ||||||||||||||||
Net accounts receivable | 1,259,461 | 1,259,461 | 1,186,315 | 1,186,315 | ||||||||||||||||
Guarantee margin of financial instruments | 254,485 | 254,485 | 115,949 | 115,949 | ||||||||||||||||
Securitization reserve fund | 22,644 | 22,644 | 91,703 | 91,703 | ||||||||||||||||
Non-current | ||||||||||||||||||||
Other receivables | 73,731 | 73,731 | 59,952 | 59,952 | ||||||||||||||||
Investments | 2,102,112 | 2,102,112 | 319,727 | 319,727 | ||||||||||||||||
Securitization reserve fund | 32,031 | 32,031 | 34,389 | 34,389 | ||||||||||||||||
Liabilities | ||||||||||||||||||||
Current | ||||||||||||||||||||
Loans and financing | 1,302,811 | 1,302,811 | 1,110,382 | 1,110,382 | ||||||||||||||||
Debentures | 41,750 | 41,750 | 30,659 | 30,659 | ||||||||||||||||
Derivatives | 116,407 | 116,407 | 77,147 | 77,147 | ||||||||||||||||
Suppliers | 521,156 | 521,156 | 504,223 | 504,223 | ||||||||||||||||
Non-current | ||||||||||||||||||||
Loans and financing | 17,100,785 | 17,100,785 | 12,591,273 | 12,591,273 | ||||||||||||||||
Debentures | 1,760,844 | 1,760,844 | 624,570 | 624,570 | ||||||||||||||||
Derivatives | 263 | 263 | 18,730 | 18,730 |
Fair value measuring
Financial instruments recorded at their fair value require the disclosure of fair value measurement in three hierarchical levels:
· Level 1: prices stated (unadjusted) in current markets for identical assets and liabilities
· Level 2: Other information available, except that of level 1, which is noticeable to assets or liabilities, directly (with prices) or indirectly (resulting from prices).
· Level 3: Available information due to little or none market activity, which is significant to set assets fair value.
Page 73 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The table below shows financial instruments recorded at fair value, using the evaluation method:
2010 | 2009 | |||||||||||||||
Consolidated - R$ thousand | Level 1 | Level 2 | Level 3 | Balances | Level 1 | Level 2 | Level 3 | Balances | ||||||||
Assets | ||||||||||||||||
Non-current | ||||||||||||||||
Available-for-sale financial assets | ||||||||||||||||
Investments | 2,102,112 | 2,102,112 | 319,727 | 319,727 | ||||||||||||
Liabilities | ||||||||||||||||
Current | ||||||||||||||||
Financial liabilities at fair value through profit and loss | ||||||||||||||||
Derivatives | 116,407 | 116,407 | 77,147 | 77,147 | ||||||||||||
Non-current | ||||||||||||||||
Derivatives | 263 | 263 | 18,729 | 18,729 |
Instruments related to other price fluctuation risks for financial assets
II - Cash and cash equivalents, financial investments, accounts receivable, other current assets, suppliers, accounts payable and other current liabilities
Amounts that are accounted for in the financial statements by their book value are substantially similar to those which would be reached in case they were traded in the market. Fair values of other long-term assets and liabilities are not significantly different from their book values, except for the amounts below.
The estimated fair value for consolidated long-term loans and financing was calculated at market rates in force, considering the nature, term and risks similar to those of registered contracts, compared below:
2010 | 2009 | ||||||
Book Value | Market Value | Book Value | Market Value | ||||
Perpetual bonds | 1,668,468 | 1,663,701 | 1,332,091 | 1,317,327 | |||
Fixed Rate Notes | 4,605,997 | 4,966,629 | 3,022,138 | 3,283,359 |
III Investments in available-for-sale securities and measured at fair value through profit and loss
These mainly represent investments in shares acquired in Brazil and abroad from first-tier companies rated by international rating agencies as investment grade, which are recorded in non-current assets and gains and eventual losses are recorded in shareholders equity, remaining there until the effective realization of these securities, or when an eventual loss is deemed impaired.
Financial assets measured at fair value through profit and loss are recorded under current assets and gains and eventual losses are recorded as financial revenue and expenses respectively.
IV - Financial risk management policy
The Company has and follows a risk management policy that provides guidance on the risks incurred by the Company. According to this policy, the nature and general position of financial risks is regularly monitored and managed with the purpose of evaluating results and the financial impact on cash flow. Credit limits and the quality of the counterparties hedge are also periodically revised.
The risk management policy was established by the Board of Directors. According to this policy, market risks are hedged when it is considered necessary to support the corporate strategy or when it is necessary to maintain the financial flexibility level.
Under the risk management policy, the Company manages some risks by using derivative instruments. The Companys risk policy forbids speculative negotiations and short sale.
Page 74 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
· Liquidity risk
This is the risk that the Company might not have sufficient cash to honor its financial commitments, due to term or volume mismatch between receipts and expected payments.
In order to manage cash liquidity in domestic and foreign currency, disbursement and future receipts assumptions were established and are daily monitored by the Treasury. Payment schedules for long-term installments of loans, financings and debentures are presented in Note16.
Below are the contracted financial liabilities maturities, including the payment of estimated interest.
Consolidated | |||||||
December 31. 2010 | Less than 1 year | 1 -2 years | 2 - 5 years | Over 5 years | |||
Loans, financing and debentures | 1,344,561 | 4,254,057 | 6,357,168 | 8,250,406 | |||
Derivative financial instruments | 116,407 | 263 | |||||
Suppliers | 521,156 | ||||||
December 31. 2009 | |||||||
Loans, financing and debentures | 1,141,041 | 5,864,415 | 4,150,017 | 3,201,411 | |||
Derivative financial instruments | 77,147 | 18,729 | |||||
Suppliers | 504,223 |
· Exchange rate risk
The Company evaluates its exposure to exchange rate risk by subtracting its liabilities from its assets in US dollar, Euro and Iene, recording its net exposure to exchange risk, which is effectively the exposure risk in foreign currency. Therefore, in addition to accounts receivable from exports and investments abroad that are economically natural hedge instruments, the Company evaluates and uses several financial instruments, such as derivative instruments (swap, dollar x real, future exchange contracts) to manage its exposure to exchange rate variation risks of the real against U.S. dollar.
Policies for the use of hedging derivatives
The Companys financial policy reflects the liquidity parameters, credit and market risk approved by the Audit Committee and Board of Directors. The use of derivative instruments, with the purpose of preventing interest rate and foreign exchange rate fluctuations from having a negative impact on the Companys balance sheet and statement of income, should comply with the same parameters. Pursuant to internal rules, this financial investment policy was approved and is managed by the Board of Executive Officers.
As a routine, the Board of Executive Officers presents and discusses, at the meetings of the Board of Executive Officers and Board of Directors, the Companys financial positions. Pursuant to the Bylaws, significant amount operations require previous approval by the Companys Management. The use of other derivative instruments is subject to prior approval by the Board of Directors.
In order to finance its activities, the Company often resorts to capital markets, either domestic or international ones, and due to the debt profile it seeks, part of the Companys debt is pegged to foreign currency, mainly to the U.S. dollar, which motivates the Company to seek hedge for its indebtedness through derivative financial instruments.
In order to contract financial instruments and derivatives with the purpose of hedge in compliance with the structure of internal controls, the Company adopts the following policies:
Page 75 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
· continuous ascertainment of the exchange exposure, which occurs by means of the assessment of assets and liabilities exposed to foreign currency, within the following terms: (i) accounts receivable and payable in foreign currency; (ii) cash and cash equivalents and debt in foreign currency, considering the maturity of assets and liabilities exposed to exchange rate fluctuation;
· presentation of the financial position and foreign exchange exposure, as a routine, at meetings of the Board of Executive Officers and of the Board of Directors which approve this hedging strategy;
· contracting of hedge derivative operations only with first-tier banks, diluting the credit risk due to diversification of these banks;
The consolidated net exposure to the foreign exchange rate on December 31, 2010 is shown as follows:
2010 | |
Consolidated (amounts in US$ thousand) | |
Cash and cash equivalents abroad | 4,239,578 |
Margin of derivative guarantee | 152,734 |
Trade accounts receivable - foreign market clients | 96,584 |
Securitization reserve fund | 32,814 |
Other assets | 130,645 |
Total assets | 4,652,355 |
Loans and financing | (5,734,873) |
Suppliers | (7,795) |
Other liabilities | (59,981) |
Total liabilities | (5,802,649) |
Gross exposure | (1,150,294) |
Notional value of contracted derivatives | 1,249,529 |
Net exposure | 99,235 |
The results obtained with these operations are in accordance with the policies and strategies defined by the Management.
· Real-U.S. Dollar Commercial Exchange Rate Futures Contract
It seeks to hedge foreign-denominated liabilities against the Real variation. The Company may buy or sell commercial U.S. dollar futures contracts on the Commodities and Futures Exchange (BM&F) to mitigate the foreign currency exposure of its US dollar-denominated liabilities. The specifications of the Real-U.S. dollar exchange rate futures contract, including detailed explanation on the contracts characteristics and calculation of daily adjustments, are published by BM&F and disclosed on its website (www.bmf.com.br). In 2010, the Company paid R$179,564 and received R$259,490 in adjustments, thus having a gain of R$79,926. Gains and losses from these contracts are directly related to the currency fluctuations. On December 31, 2010, the Company did not have outstanding transactions.
· Exchange swap transactions
The Company carries out exchange swap operations, aiming to protect its assets and liabilities of possible US dollar/Brazilian real fluctuations. Said exchange swap protection provides the Company, through the contract long position, FRA (Forward Rate Agreement) exchange coupon gain, which at the same time improves investment rates and reduces fundraising in the foreign market.
Page 76 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
On December 31, 2010, the Company held an exchange swap long position of US$1,178,000 thousand (US$1,519,500 thousand in 2009), where it was received, from the long position, exchange variation over 2.29% per year on average (in 2009 exchange variation over 0.88% per year), and paid 100% of CDI in the exchange swap contract short position.
On December 31, 2010, the consolidated position of these contracts is as follows:
i) Outstanding operations
Notional value (US$ thousand) | Valuation 2010 (R$ thousand) |
Fair value (market) (R$ |
Amount payable in the year (R$ thousand) | |||||||||
Counterparties | 2010 | Operation maturity | Long-term position |
Short-term position |
2010 | Amount payable | ||||||
HSBC | 223,000 | 01/03/11 | 372,794 | (385,900) | (13,106) | (13,106) | ||||||
Deutsche Bank | 265,000 | 01/03/2011 to 02/01/2011 | 443,143 | (468,544) | (25,401) | (25,401) | ||||||
Itau BBA | 450,000 | 01/03/11 | 751,835 | (778,892) | (27,057) | (27,057) | ||||||
Santander | 110,000 | 01/03/2011 to 01/02/2015 | 183,787 | (190,395) | (6,608) | (6,608) | ||||||
Goldman Sachs | 130,000 | 01/03/2011 to 01/02/2015 | 215,302 | (224,658) | (9,356) | (9,356) | ||||||
1,178,000 | 1,966,861 | (2,048,389) | (81,528) | (81,528) |
ii) Settled operations
Notional value (US$ thousand) |
Valuation 2010 (R$ thousand) |
Valuation 2009 (R$ thousand) |
Fair value (market) (R$ thousand) |
Amount paid/received in the year (R$ thousand) | ||||||||||||||||
Counterparties | 2010 | 2009 | Long-term position |
Short-term position |
Long-term position |
Short-term position |
2010 | 2009 | Amount received |
Amount paid | ||||||||||
Deutsche Bank | 983,000 | 1,740,799 | (1,748,563) | (7,764) | 6,170 | (13,934) | ||||||||||||||
Goldman Sachs | 2,132,000 | 300,000 | 3,857,227 | (3,845,925) | 523,270 | (527,928) | 11,302 | (4,658) | 54,579 | (38,619) | ||||||||||
HSBC | 3,680,500 | 6,442,985 | (6,587,554) | (144,569) | 17,266 | (161,835) | ||||||||||||||
Itau BBA | 2,890,000 | 130,000 | 5,081,102 | (5,111,321) | 226,753 | (228,968) | (30,219) | (2,215) | 64,845 | (92,849) | ||||||||||
Santander | 4,601,220 | 1,024,500 | 8,285,964 | (8,292,883) | 1,788,212 | (1,824,172) | (6,919) | (35,960) | 131,592 | (102,551) | ||||||||||
Westlb | 265,000 | 65,000 | 475,789 | (491,788) | 113,379 | (114,569) | (15,999) | (1,190) | (14,809) | |||||||||||
14,551,720 | 1,519,500 | 25,883,866 | (26,078,034) | 2,651,614 | (2,695,637) | (194,168) | (44,023) | 274,452 | (424,597) |
The net position of the aforementioned contracts is recorded in a specific derivative account as a loss in the amount of R$81,528 in 2010 (loss of R$44,023 in 2009) and its effects are recognized in the Companys financial result as loss in the amount of R$231,673.
The subsidiaries Tecon and Lusosider maintain derivative operations to hedge against Yen and US Dollar exposures. The notional value of these operations are JPY 2,390,398 and US$3,065 respectively and the results of these operations are consolidated in the Companys results in the amount of R$11,387. As of December 31,2010, the net liability position was R$ 8,042.
The jointly-owned subsidiary MRS Logística has derivative (swap) operations with a notional of US$71,529 which caused proportional losses to the Companys interest, in the amount of R$19,775 recognized in CSNs consolidated financial results. On December 31, 2010, the net liability position was R$ 27,517.
In addition to the swaps above mentioned, the Company also made NDFs (Non Deliverable Forward) of its assets in Euros. Basically, the Company realized financial derivatives of its assets in Euros, from which it will receive the difference between the exchange variation in U.S. dollars observed in the period, multiplied by the notional value (long position) and pays the difference between the exchange variation in Euros observed in the period, over the notional value in Euros on the agreement date (short position). These are over-the-counter Brazilian market operations, and first-tier financial institutions are the counterparties, contracted within exclusive funds.
Page 77 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
On December 31, 2010, the consolidated position of these agreements was as follows:
i) Outstanding transactions
Notional value (EUR thousand) |
Valuation - 2010 (R$ thousand) |
Fair value (market) (R$ thousand) |
Amount receivable in the year (R$ thousand) | |||||||||
Counterparties | 2010 | Operation maturity |
Long-term position |
Short-term position |
2010 | Amount receivable | ||||||
Deutsche Bank | 25,000 | 1/20/2011 | 56,648 | (55,707) | 941 | 941 | ||||||
Goldman Sachs | 50,000 | 1/20/2011 | 113,295 | (111,415) | 1,880 | 1,880 | ||||||
HSBC | 15,000 | 1/20/2011 | 34,029 | (33,424) | 605 | 605 | ||||||
90,000 | 203,972 | (200,546) | 3,426 | 3,426 |
ii) Settled operations
Notional value (EUR thousand) | Valuation - 2010 (R$ thousand) | Amount payable in the year (R$ thousand) | ||||||||||
Counterparties | 2010 | Operation maturity | Long-term position |
Short-term position |
Amount receivable / received |
Amount payable / paid | ||||||
Itau BBA | 25,000 | 07/12/10 | 56,833 | (57,010) | (177) | |||||||
Deutsche Bank | 30,000 | 7/12/2010 to 9/15/2010 | 68,061 | (68,266) | (205) | |||||||
HSBC | 75,000 | 7/12/2010 to 11/18/2010 | 170,998 | (175,322) | (4,324) | |||||||
Goldman Sachs | 125,000 | 9/15/2010 to 11/18/2010 | 283,127 | (288,610) | (5,483) | |||||||
255,000 | 579,019 | (589,208) | (10,189) |
· Sensitivity analysis
For the consolidated exchange operations with US Dollar fluctuation risk, based on the foreign exchange rate on December 31, 2010 of R$1.6662 per US$1.00, adjustments were estimated for five scenarios:
- Scenario 1: Probable scenario, 1.6736 future U.S. Dollar rate in the BM&F, maturing on February 1st, 2010, collected on December 31, 2010;
- Scenario 2: (25% of Real appreciation) R$/US$ parity of 1.2497;
- Scenario 3: (50% of Real appreciation) R$/US$ parity of 0.8331;
- Scenario 4: (25% of Real devaluation) R$/US$ parity of 2.0828;
- Scenario 5: (50% of Real devaluation) R$/US$ parity of 2.4993.
2010 | |||||||||||||
Risk | US$ notional value |
Scenario 1 | Scenario 2 | Scenario 3 | Scenario 4 | Scenario 5 | |||||||
1.6662 | 1.6736 | 1.2497 | 0.8331 | 2.0828 | 2.4993 | ||||||||
Exchange swap | U.S. Dollar fluctuation | 1,178,000 | 8,720 | (490,696) | (981,392) | 490,696 | 981,392 | ||||||
Exchange position - functional currency Brazilian Reais | U.S. Dollar fluctuation | (1,150,294) | (8,514) | 479,155 | 958,310 | (479,155) | (958,310) | ||||||
(not including foreign exchange derivatives above) | |||||||||||||
Consolidated exchange position | U.S. Dollar fluctuation | 99,235 | 735 | (41,336) | (82,673) | 41,336 | 82,673 | ||||||
(including foreign exchange derivatives above) |
Page 78 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
For the consolidated exchange operations with Euro fluctuation risk, based on the foreign exchange rate on December 31, 2010 of R$2.2280 per $1.00, adjustments were estimated for five scenarios:
- Scenario 1: Probable scenario, R$2.2188 future Euro rate in the BM&F, maturing on February 1st, 2010, collected on December 31, 2010;
- Scenario 2: (25% of Real appreciation) R$/$ parity of 1.6710;
- Scenario 3: (50% of Real appreciation) R$/$ parity of 1.1140;
- Scenario 4: (25% of Real devaluation) R$/$ parity of 2.7850;
- Scenario 5: (50% of Real devaluation) R$/$ parity of 3.3420.
2010 | |||||||||||||
Risk | EUR Notional value |
Scenario 1 | Scenario 2 | Scenario 3 | Scenario 4 | Scenario 5 | |||||||
2.2280 | 2.2188 | 1.6710 | 1.1140 | 2.7850 | 3.3420 | ||||||||
Exchange swap | EURO fluctuation | 90,000 | (831) | (50,130) | (100,260) | 50,130 | 100,260 | ||||||
Exchange position - functional currency | |||||||||||||
Brazilian Reais | EURO fluctuation | 5,588 | (52) | (3,113) | (6,225) | 3,113 | 6,225 | ||||||
(not including foreign exchange derivatives above) | |||||||||||||
Consolidated exchange position | EURO fluctuation | 95,588 | (883) | (53,243) | (106,485) | 53,243 | 106,485 | ||||||
(including foreign exchange derivatives above) |
Interest rate risk
Short and long-term liabilities, indexed to floating interest rates and inflation indexes. Due to this exposure, the Company maintains derivatives to manage these risks better.
· Libor x CDI swap transactions
The purpose of these transactions is to hedge liabilities indexed to US Dollar Libor from Brazilian interest rate fluctuations. The Company has basically executed swaps of its liabilities indexed to Libor, in which it receives interest of 1.25% p.a. on the notional value in dollar (long position) and pays 96% of the Interbank Deposit Certificate CDI on the notional value in Reais on the date of the contracting (short position). The notional value of these swaps on December 31, 2010 is US$150,000 thousand, hedging an export pre-payment operation in the same amount. The gains and losses from these contracts are directly related to exchange (dollar), Libor and CDI fluctuations. They are related to operations in the Brazilian over-the-counter market, in general, having first-tier financial institutions as counterparts.
On December 31, 2010, the position of these contracts is as follows:
a) Outstanding operations
Notional value US$ thousand |
Valuation-2010 (R$ thousand) |
Fair value (market) (R$ thousand) |
Amount payable in the year (R$ thousand) | |||||||||
Date of maturity |
Counterparties | 2010 | Long-term position |
Short-term position |
2010 | Amount payable | ||||||
2/12/2011 | CSFB | 150,000 | 254,575 | (257,584) | (3,009) | (3,009) |
Page 79 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
b) Settled operations
Notional value US$ thousand |
Valuation - 2010 (R$ thousand) |
Valuation - 2009 (R$ thousand) |
Fair value (market) (R$ thousand) |
|||||||||||||||||
Date of maturity |
Counterparties | 2010 | 2009 | Long-term position |
Short-term position |
Long-term position |
Short-term position |
2010 | 2009 | Amount paid | ||||||||||
02/12/2010 | CSFB | 150,000 | 150,000 | 255,316 | (259,411) | 254,787 | (256,971) | (4,095) | (2,184) | (1,911) | ||||||||||
05/12/2010 | CSFB | 150,000 | 255,228 | (259,066) | (3,838) | (3,838) | ||||||||||||||
12/08/2010 | CSFB | 150,000 | 255,367 | (260,316) | (4,949) | (4,949) | ||||||||||||||
12/11/2010 | CSFB | 150,000 | 255,320 | (260,475) | (5,155) | (5,155) | ||||||||||||||
1,021,231 | (1,039,268) | 254,787 | (256,971) | (18,037) | (2,184) | (15,853) |
The net position of the aforementioned contracts is recorded in a specific derivative account as loss in the amount of R$3,009 on December 31, 2010 and its effects are recognized in the Companys financial result as a loss in the amount of R$18,862.
· Sensitivity analysis of interest rate swaps
2010 | |||||||||
US$ notional | Risk | Probable | 25% | 50% | |||||
Interest rate swaps Libor vs CDI | 150,000 | (Libor) US$ | (1,795) | (26,823) | (31,904) |
· Sensitivity analysis of interest rate variations
The Company considers the effects of a 5% increase or decrease of interest rates over its loans, financing and outstanding debentures on December 31, 2010 of its Consolidated Financial Statements.
Effects on results | |||
2010 | 2009 | ||
Variations in interest rates | |||
TJLP | 6,465 | 5,603 | |
Libor | 7,102 | 7,466 | |
CDI | 42,103 | 17,209 |
· Shares market price risks
The Company is exposed to risks of changes in share prices due to the investments held and classified as available for sale.
The table below summarizes the share price variation effects on shareholders equity and other comprehensive income.
Consolidated | |||
Other comprehensive income | 2010 | 2009 | |
Net variation in the market value of available-for-sale financial instruments | 515,572 | 36,885 |
The Company received in 2010 the amount of R$11,754 referring to interest on shareholders equity.
Investments in ADR/shares acquired from first-tier companies traded at BOVESPA and ASX (Australian Securities Exchange).
Page 80 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The sensitivity analysis is based on the assumption of maintaning the market values of 12/31/2010 as probable scenario. Therefore, not impacting on the above-mentioned financial instruments classified as available for sale. The Company considered the scenarios presented below for volatilidade das ações.
Scenario 1: (25% of shares appreciation);
Scenario 2: (50% of of shares appreciation);
Scenario 3: (25% of shares devaluaition);
Scenario 4: (50% of shares devaluation)
Impact on Shareholders' Equity | ||||||||
Companies | 25% | 50% | 25% | 50% | ||||
Usiminas | 204,934 | 409,867 | (204,934) | (409,867) | ||||
Riversdale Mining Limited | 103,103 | 206,205 | (103,103) | (206,205) | ||||
Planatlântica | 2,551 | 5,101 | (2,551) | (5,101) | ||||
310,587 | 621,174 | (310,587) | (621,174) |
· Credit risk
The exposure to credit risk of financial institutions complies with the parameters established in the financial policy. The Company normally uses a detailed analysis of its equity and financial situation, in addition to that of its customers and suppliers, establishing a credit limit and a permanent follow up of its debt balance.
Regarding its financial investments, the Company only invests in low credit risk institutions assessed by rating agencies. Since part of the Companies funds is invested in Brazilian government bonds, there is also exposure to the Brazils credit risk.
· Capital Management
The Company manages its capital structure with the purpose of protecting/preserving its capacity to continually offer return to shareholders and benefits to other interested parties, in addition to keeping an ideal capital structure to reduce this cost.
Other risks instruments associated with fluctuation in prices of financial assets
Total return equity swap contracts
On August 13, 2009, the Company pre-settled the total return equity swap operation contracted on September 5, 2008, as approved by the Board of Directors on July 8, 2009.
2009 | ||||||||||
Date of issue |
Settlement date |
Notional value (US$ |
Assets | Liabilities | Market value | |||||
9/5/2008 | 8/13/2009 | 1,050,763 | 1,364,812 | (1,934,741) | (569,929) |
Despite this operations accumulated losses from September 5, 2008 up to the date of its settlement, in the amount of R$569,929, during 2009 the operation generated a profit totaling R$1,026,465.
Swap contract without cash, had as counterpart Banco Goldman Sachs International, was pegged to 29,684,400 American Depositary Receipts (ADR) of Companhia Siderúrgica Nacional (long position) and Libor of 3 months + spread of 0.75% p.a. (short position).
Page 81 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The gains and losses from this contract were directly related to foreign exchange fluctuations, the Companys ADRs and Libor quotation. This instrument was recorded in other accounts payable in the balance sheet, and gains and loss, by accrual period, in the Companys financial income (loss).
This operation had deposit related to the guarantee margin with the counterparty in the amount of US$593,410 remunerated daily at the Fed Fund rate, and this deposit was released on the operation settlement date. The guarantee margin was recorded in other accounts receivable under current assets.
V Guaranteed deposits
The Company has guaranteed deposits amounting to R$254,485 (R$115,964 in 2009); which is invested at the Deutsche to guarantee the derivative financial instrument agreements, specially swap between CSN Islands VIII and CSN. Additionally, the Company has a securitization reserve fund amounting to R$54,675 (R$126,092 in 2009) as set forth in the securitization program agreements (see Note 16).
Page 82 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
18. OTHER LIABILITIES
Other liabilities classified under current and non-current liabilities are as follows:
Current | Non current | ||||||||||||||
Consolidated | Parent Company | Consolidated | Parent Company | ||||||||||||
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | ||||||||
Obligations with related parties (Note 5) | 148,364 | 80,062 | 372,185 | 200,152 | 3,028,924 | 2,980,772 | 8,141,037 | 8,056,146 | |||||||
Unrealized losses with derivatives (Note 17) | 116,407 | 77,146 | 3,010 | 2,184 | 263 | 18,729 | |||||||||
Dividends and interest on shareholders' equity | 631,344 | 383,079 | 630,051 | 383,079 | |||||||||||
Advances to clients | 35,361 | 85,464 | 29,003 | 29,607 | |||||||||||
Taxes paid in installments (Note 20) | 656,678 | 582,190 | 652,894 | 547,292 | 859,898 | 437,231 | 829,537 | 277,050 | |||||||
Other liabilities | 266,798 | 410,633 | 223,848 | 319,224 | 178,350 | 229,591 | 136,996 | 144,776 | |||||||
1,854,952 | 1,618,574 | 1,910,991 | 1,481,538 | 4,067,435 | 3,666,323 | 9,107,570 | 8,477,972 |
19. SURETIES AND GUARANTEES
The Company has the following liabilities with its subsidiaries and jointly-owned subsidiaries, in the amount of R$7,484,271 (R$4,863,348 in 2009), for guarantees provided:
In million | |||||||||||||||||||
Currency | Maturity | Loans | Tax foreclosure | Other | Total | ||||||||||||||
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Transnordestina | R$ | 06/01/2010 to 05/08/2028 | 1,145,397 | 298,000 | 5,186 | 2,800 | 1,150,583 | 300,800 | |||||||||||
CSN Cimentos | R$ | Indefinite | 32,745 | 26,100 | 26,987 | 26,987 | 59,732 | 53,087 | |||||||||||
Prada | R$ | Indefinite | 9,958 | 9,900 | 740 | 1,900 | 10,699 | 11,800 | |||||||||||
Sepetiba Tecon | R$ | Indefinite | 1,465 | 1,900 | 15,000 | 15,000 | 61,519 | 66,500 | 77,983 | 83,400 | |||||||||
Itá Energética | R$ | 09/15/2013 | 9,587 | 93,700 | 9,587 | 93,700 | |||||||||||||
CSN Energia | R$ | Indefinite | 1,029 | 1,000 | 2,336 | 3,300 | 3,365 | 4,300 | |||||||||||
Total in R$ | 1,156,449 | 393,600 | 58,732 | 52,000 | 96,767 | 101,487 | 1,311,948 | 547,087 | |||||||||||
CSN Islands VIII | US$ | 12/16/2013 | 550,000 | 550,000 | 550,000 | 550,000 | |||||||||||||
CSN Islands IX | US$ | 01/15/2015 | 400,000 | 400,000 | 400,000 | 400,000 | |||||||||||||
CSN Islands X | US$ | Perpetual | 750,000 | 750,000 | |||||||||||||||
CSN Islands XI | US$ | 09/21/2019 | 750,000 | 750,000 | 750,000 | 750,000 | |||||||||||||
CSN Islands XII | US$ | Perpetual | 1,000,000 | 1,000,000 | |||||||||||||||
Aços Longos | US$ | 12/31/2011 | 4,431 | 8,700 | 4,431 | 8,700 | |||||||||||||
CSN Resources | US$ | 07/21/2020 | 1,000,000 | 1,000,000 | |||||||||||||||
CSN Cimentos | US$ | 07/15/2010 | 200 | 200 | |||||||||||||||
Namisa | US$ | 12/31/2009 | 20,000 | 20,000 | |||||||||||||||
Total in US$ | 3,704,431 | 2,478,900 | 3,704,431 | 2,478,900 | |||||||||||||||
Total in R$ | 6,172,323 | 4,316,261 | 6,172,323 | 4,316,261 | |||||||||||||||
7,328,772 | 4,709,861 | 58,732 | 52,000 | 96,767 | 101,487 | 7,484,271 | 4,863,348 |
20. TAXES PAID IN INSTALLMENTS
· Tax recovery program (Refis)
· Federal Refis
On November 26, 2009, CSN and its subsidiaries adhered to the Federal Tax Repayment Program (REFIS) introduced by Law 11,941/09 and Provisional Measure 470/09, in order to settle their tax and social security liabilities through a special settlement and installment payment system. The adhesion to special tax programs reduced the amount payable of fines, interests and legal charges previously due.
The Managements decision took into account the matters judged by higher courts, as well as the evaluation of its external advisors as to the possibility of a favorable court decision for the lawsuits in progress.
In November 2009 and February 2010, companies recorded the adjustments necessary to be made in the provisions, as well as reductions in debits set forth in special programs, according to the waiver date of administrative appeals or legal proceedings. In 2009, the Parent Company recorded a positive effect of R$505,853 before IRPJ and CSLL whereas the consolidated was R$507,633. In 1Q10, those amounts corresponded to a negative effect of R$48,890 and R$42,364 before IRPJ and CSLL in the Parent Company and consolidated, respectively, which were recorded in other operating revenues and expenses and financial income (loss) (see Notes 26 and 27).
Page 83 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The new debit value after the application of reductions related to the tax program of Law 11,941/09 was offset with court deposits related to these lawsuits and is subject to validation by the proper authorities. The remaining balance will be paid in 180 monthly installments as of the consolidation of debits by the authorities.
As for debits recorded pursuant to Provisional Measure 470/09, these are being paid in 12 installments as of November 2009. In July 2010, the Company chose to offset with the amounts of tax loss carryforwards and negative basis of social contribution the last four installments of this tax recovery program, pursuant to the possibility set forth in the applicable legislation.
Respective authorities are still examining the data presented with the purpose of consolidating the debits included in installment payments set forth by Provisional Measure 470/09 and Law 11,941/09.
On December 31, 2010, the position of debits from Refis, recorded in taxes paid in installments was R$1,410,062 (R$824,342 in 2009) in the parent Company and R$1,444,207 (R$826,844 in 2009) in the consolidated.
· State Refis
On January 18, 2010, the state of Rio de Janeiro enacted Law 5,647/10, which implemented the Tax Recovery Program. Based on this new rule, amounts due have reduced fines and interests and could be settled with judgment debts of the government until May 31, 2010. The Company and its subsidiaries, CSN Cimentos and MRS, have chosen to include certain state tax debits in the Tax Recovery Program (REFIS), which amounted to R$52,387, with no significant impact on the income for the year.
21. TAX, SOCIAL SECURITY, LABOR AND CIVIL PROVISIONS AND JUDICIAL DEPOSITS
Several proceedings involving actions and complaints of a number of issues are being challenged at the proper jurisdictions. The breakdown of the amounts recorded as provisions and the respective judicial deposits related to those actions are shown as follows:
2010 | 2009 | 01/01/2009 | |||||||||
Judicial deposits |
Liabilities provisioned |
Judicial deposits |
Liabilities provisioned |
Judicial deposits |
Liabilities provisioned | ||||||
Social security and labor | 78,302 | 183,141 | 58,617 | 131,032 | 43,331 | 120,403 | |||||
Civil | 38,646 | 54,613 | 31,066 | 41,625 | 22,025 | 44,704 | |||||
Tax | 847,301 | 67,427 | 839,008 | 15,753 | 1,266 | ||||||
Guaranteed deposits | 43,856 | 42,184 | 39,563 | ||||||||
1,008,105 | 305,181 | 970,875 | 188,410 | 104,919 | 166,373 | ||||||
Legal liabilities challenged in court: | |||||||||||
Tax | |||||||||||
IPI premium credit | 1,227,892 | 1,227,892 | 1,227,892 | 1,227,892 | 1,196,822 | 2,227,203 | |||||
CSLL credit on exports | 401,916 | 1,240,158 | 1,156,830 | ||||||||
SAT | 50,880 | 66,650 | |||||||||
Education allowance | 36,189 | 33,121 | 36,189 | 33,121 | 36,189 | 33,121 | |||||
CIDE | 54,211 | 27,545 | 29,913 | 27,674 | 27,616 | 27,390 | |||||
Income tax / "Plano Verão" | 341,551 | 20,892 | 339,215 | 20,892 | 336,826 | 20,892 | |||||
Other provisions | 36,078 | 113,552 | 36,078 | 108,203 | 370,268 | 107,436 | |||||
1,695,921 | 1,824,918 | 1,669,287 | 2,708,820 | 1,967,721 | 3,639,522 | ||||||
2,704,026 | 2,130,099 | 2,640,162 | 2,897,230 | 2,072,640 | 3,805,895 | ||||||
Total current - consolidated | 200,288 | 172,657 | 149,799 | ||||||||
Total non-current - parent company | 2,704,026 | 1,929,811 | 2,640,162 | 2,724,573 | 2,072,640 | 3,656,096 | |||||
Total current - consolidated | 222,461 | 189,517 | 161,144 | ||||||||
Total non-current - parent company | 2,774,706 | 2,016,842 | 2,706,971 | 2,838,670 | 2,107,251 | 3,747,601 |
Page 84 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The change in provisions for contingencies for the years ended December 31, 2010 and December 31, 2009 are as follows:
Consolidated | ||||||||||||||||
Non current | Current | |||||||||||||||
Nature | 2009 | Additions | Final charges | Utilization | Transfer to taxes in installments |
2009 | 2010 | 2009 | ||||||||
Civil | 17,717 | 5,500 | 5,384 | (5,393) | 23,208 | 57,622 | 43,711 | |||||||||
Labor | 18,778 | 7,511 | (2,940) | 23,349 | 164,839 | 145,806 | ||||||||||
Tax | 2,696,181 | 60,707 | 519,074 | (957,809) | (406,893) | 1,911,260 | ||||||||||
Pension plan | 105,994 | 36,966 | 16,550 | (100,485) | 59,025 | |||||||||||
2,838,670 | 103,173 | 548,519 | (1,066,627) | (406,893) | 2,016,842 | 222,461 | 189,517 | |||||||||
Parent Company | ||||||||||||||||
Non current | Current | |||||||||||||||
Nature | 2009 | Additions | Final charges | Utilization | Transfer to taxes in installments |
2009 | 2010 | 2009 | ||||||||
Civil | 5,500 | (5,000) | 500 | 54,113 | 41,625 | |||||||||||
Labor | 146,175 | 131,032 | ||||||||||||||
Tax | 2,673,693 | 49,532 | 506,397 | (930,384) | (406,893) | 1,892,345 | ||||||||||
Pension plan | 50,880 | 36,966 | 16,550 | (67,430) | 36,966 | |||||||||||
2,724,573 | 91,998 | 522,947 | (1,002,814) | (406,893) | 1,929,811 | 200,288 | 172,657 |
The provisions for civil, labor, tax, environmental and social security liabilities were estimated by the Companys Management substantially based on the opinion of its legal counsel, and only the cases classified as risk of probable loss were recorded. Additionally, the provisions include tax liabilities arising from actions taken on the Companys initiative, plus SELIC (Special Settlement and Custody System) interest.
The Company and its subsidiaries are defendants in other judicial and administrative proceedings (labor, civil and tax) in the approximate amount of R$4,200,104, R$2,939,678 of which corresponds to tax proceedings, R$302,847 to civil actions and R$957,579 to labor and social security lawsuits. According to the Companys legal counsel, these administrative and legal proceedings are assessed as possible risk of loss. These proceedings were not accrued in accordance with the Managements judgment and with accounting practices adopted in Brazil.
a) Labor proceedings
On December 31, 2010, the Company is defendant in 9,302 labor claims, with a provision in the amount of R$146,175 (R$131,032 in 2009). Most of the pleadings of the actions are related to joint and/or subsidiary liability, wage parity, additional allowances for unhealthy and hazardous activities, overtime and differences related to the 40% fine on FGTS (severance pay) resulting from the federal governments economic plans, health plan, action for damages due to alleged occupational disease or accident and profit sharing differences from 1997 to 1999 and from 2001 to 2003.
b) Civil proceedings
Among the civil judicial proceedings to which the Company is defendant, there are mainly actions with indemnification request. Such proceedings, in general, arise from occupational accidents, diseases, contractual controversies, related to the Companys industrial activities. A provision in the amount of R$54,113 on December 31, 2010 (R$41,625 in 2009) was recorded for proceedings involving civil matters.
Among the environmental administrative/legal proceedings in which the Company is defendant, these mainly refer to administrative proceedings aiming the verification of possible environmental irregularities and the environmental licenses regularization; at courts, there are collection suits of fines levied due to these irregularities
Page 85 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
and public civil actions requesting the regularization cumulated with indemnities, which include environmental restoration, in most of the cases. These proceedings usually derive from controversies related to alleged damage to the environment, concerning the Companys industrial activities. On December 31, 2010, the Company accrued the amount of R$500 for environmental-related lawsuits.
c) Tax proceedings
§ Income and Social Contribution Taxes
(i) Plano Verão - The parent Company claims the recognition of the financial-tax effects on the calculation of the income and social contribution taxes on net income, related to the 51.87% inflation write-down of the Consumer Price Index (IPC), which occurred in January and February 1989 (Plano Verão).
In 2004, the proceeding was concluded and a final and unappealable decision was reached, granting the right to apply the index of 42.72% (January 1989), from which the 12.15% already applied should be deducted. The use of the index of 10.14% (February 1989) was also granted. The proceeding is currently under expert inspection.
On December 31, 2010 the Company recorded R$341,551 (R$339,215 in 2009) deposited in court and classified in a specific court deposit account in long-term receivables and provision of R$20,892 (R$20,892 in 2009), representing the portion not recognized in court.
(ii) Social Contribution on Net Income - Exports In February 2004, the Company filed a lawsuit in order to be exempted from the social contribution payment on its export revenues/earnings, as well as obtaining a court authorization to be able to repeat/offset all social contribution values that had been improperly paid on export revenues/earnings since the publication of the Amendment 33/2001, which provided a new wording to Article 149, paragraph 2 of CF/88, when establishing that social contributions will not levy on revenues resulting from exports.
In March 2004, a preliminary injunction was issued, later confirmed in a court decision, which authorized the exclusion (of the CSLL calculation basis) only from the profit from exports.
Said decision was renewed by the 4th Panel of the 2nd Regional Federal Court (TRF), which overruled the writ claimed by the Parent Company. An Extraordinary Appeal was filed against this decision, whose progress was suspended until the Brazilian Federal Court (STF) renders a decision on the matter in the records of the Extraordinary Appeal 564,413 (leading case), in which the existence of a general rebound of this very constitutional issue was acknowledged.
In December 2008, the Company received a Collection Letter of the amounts referred to the exclusion of revenues on the CSLL calculation basis. Consequently, the Companys Management approved the adhesion of the Collection Letter to the tax payment in installments program set forth by Law 11,941/2009 (REFIS), and also the litigation continuity about the main principle, related to the non-levy of CSLL on export profit, which was recently judged by the Supreme Court in Extraordinary Appeal notices 564,413 (leading case) in dissenting opinion (6X5) to taxpayers, still pending publication and that shall be purpose of an appeal.
Up to December 31, 2010, the amount of suspended liability and the credits offset based on the aforementioned proceeding was R$401,916 (R$1,240,158 in 2009), plus Selic interest rate.
§ Contribution for intervention in the Economic Domain - CIDE
The parent Company questioned the legality of Law 10168/00, which established the payment of CIDE on the amounts paid, credited or remitted to beneficiaries not resident in Brazil, for royalties or remuneration purposes on supply contracts, technical assistance, trademark license agreement and exploitation of patents.
Page 86 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The lower court decision was unfavorable, which was ratified by the 2nd Regional Federal Court (TRF). Appeals for Clarification of Judgment were filed, which were rejected, and an Extraordinary Appeal was filed at STF, which is awaiting decision as to its admissibility.
Due to adverse decisions and benefits from reduction of fines and interest rates, the Companys Board of Directors approved the adhesion of said litigation to the tax recovery program of Law 11,941/2009.
After having applied the benefits of this program, the Company also maintains judicial deposits in the amount of R$6,141, out of which R$2,895 refer to excess deposits after the application of REFIS reductions that may be offset with other debits discussed in court by the taxpayer or converted into income. On December 31, 2010, there is a provision in the amount of R$3,246 (R$3,376 in 2009), which includes legal charges.
§ Education allowance
The parent Company challenged the unconstitutionality of the education allowance and the possible recovery of the amounts paid in the period from January 5, 1989 to October 16, 1996. The proceeding was judged unfounded, and the Federal Regional Court maintained its unfavorable decision, which is final and unappealable.
In view of this fact, CSN attempted to pay the amount due, but FNDE and INSS did not reach an agreement about who should receive it. A fine was also demanded, but CSN did not agree on it.
CSN filed new proceedings questioning the above-mentioned facts and deposited in court the amounts due. In the first proceeding, the 1st level sentence judged partially favorable the pleading, in which the Judge removed the amount of the fine, maintaining, however, the SELIC rate. The Company presented brief of respondent to the defendants appeal, and appealed concerning the SELIC rate.
The amount provided for and deposited in court on December 31, 2010 totals R$33,121 (R$33,121 in 2009).
§ Workers Compensation Insurance - SAT
The parent Company is challenging in court the increase in the SAT rate from 1% to 3% and is also contests the raise in SAT for purposes of Contribution to Special Retirement, whose rate was set at 6%, in accordance with the legislation, for employees who are exposed to harmful agents.
As for the first proceeding mentioned above, the lower court decision was unfavorable and the proceeding is under judgment in the 2nd Region of the Federal Regional Court. As for the second proceeding it ended up unfavorably for the Company, and the total amount due in this proceeding of R$33,077, which was deposited in court, was converted into revenue for the benefit of INSS.
The amount accrued on December 31, 2010, totals R$36,966 (R$50,880 in 2009), which includes legal additions and is exclusively related to the process of rate difference from 1% to 3% for all establishments of the Company. Due to the probability of losing of this discussion, the Companys Board of Directors approved the adhesion of said discussions to the installment payment set forth by Law 11941/09. Due to the adhesion to REFIS and the withdrawal from the litigation that discussed the rate increase from 1% to 3%, CSN included the period that had not been assessed in the Common Installment Program, which awaits ratification.
§ IPI premium credit on exports
The Brazilian tax laws allowed companies to recognize IPI premium credit until 1983, when the Brazilian government, through Executive act, cancelled these benefits, prohibiting companies to use these credits.
The parent Company challenged the constitutionality of this act and filed a claim to obtain the right to use the IPI premium credit on exports from 1992 to 2002, once only laws enacted by the legislative branch may cancel or revoke benefits prepared by prior legislation.
Page 87 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
In August 2003 the Company obtained a favorable lower court decision, authorizing the use of the credits aforementioned. The national treasury appealed against this decision and obtained a favorable decision, and the Company then filed a special and extraordinary appeal against this decision at the Superior Court of Justice and at the Federal Supreme Court, respectively.
Between September 2006 and May 2007, the Brazilian Treasury filed 5 tax foreclosures and 3 administrative proceedings against the Company, related to the payment of taxes which were offset with IPI premium credits. The total payment amount was restated at approximately R$4.5 billion on December 31, 2010.
On August 29, 2007, CSN offered property to be levied upon treasury shares in the amount of R$536 million. 25% of this amount will be replaced by judicial deposits in monthly installments performed up to December 31, 2007 and as these substitutions take place, it was requested that the equivalent amount in shares be released from the levy of execution for the share price determined at the closing price of the day prior to the deposit. The requirement was pending decision.
On August 13, 2009, the Federal Supreme Court issued a decision with effects of general repercussion establishing that the IPI Premium Credit was only effective up to October 1990. Thus, the credits determined after 1990 were not recognized, and, in view of this court decision, the Companys Board of Directors approved the adhesion of said issues to the tax recovery programs of tax debits pursuant to the Provisional Measure 470/09 and Law 11941/09, in which there is the advantage of reduced fines, interest and legal charges.
The Company held accrued the amount of credits already offset, increased by default charges up to September 30, 2009. The new debit value after the application of reductions set forth in the program of Law 11941/09, was offset with court deposits related to said operations, resulting in an excess deposits amounting to R$516 million after the application of REFIS reductions, which can be offset with other debits included in the installment payment or refunded. Such debits are yet subject to ratification by the proper authorities, which will take place as of the second quarter of 2011.
Debits registered pursuant to MP 470/09 have been paid in 12 installments as of November 2009, and the last four installments were replaced by the amounts of loss carryforwards and negative basis of social contribution, pursuant to the possibility set forth in the applicable legislation. Proper authorities are still examining the data presented to consolidate debits included in said payment in installments. Up to the moment, four administrative proceedings, amounting to R$1,8 billion, are being challenged in court by proper authorities, two of which were purpose of registry as an overdue tax liability. The Company promptly challenged appeals in the administrative scope (by presenting proper appeals) in view of strong arguments about the inclusion of such debits in the payment in installments allowed for by MP 470/09 and, by means of an Injunction, suspended the appeals presented, said effect will suspend the enforceability of said debts until a final decision is issued in the administrative scope. Administrative Proceedings which aim at including again the debts in the Provisional Measure 470/09 have still been analyzed.
§ Other
The parent Company also recorded provisions for proceedings related to INSS, Severance Pay (FGTS) - Supplementary Law 110, COFINS Law 10833/03, PIS - Law 10637/02 and PIS/COFINS - Manaus Free-trade Zone, amount of which totaled R$84,367 on December 31, 2010 (R$72,124 in 2009), which includes legal accruals.
Regarding the Cofins debit Law 10833/03, the Board of Executive Officers approved the adhesion of said discussions to the tax recovery program Law 11941/09. The Parent Company maintained a provision in the amount of credits already offset, increased by default charges up to September 30, 2009.
The new debit value after the application of reductions set forth in the program of Law 11941/09, was offset by court deposits related to said operations, resulting in an excess deposits amounting to R$9,141 after the application of REFIS reductions, which can be offset by other debits included in the installment payment, or under court decision or refunded. Such debits are yet subject to ratification by the proper authorities yet, which will take place by 2011.
Page 88 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
On June 14, 2010, the Regional Federal Court of Brasília rejected the annulment action filed by CSN against CADE Administrative Council for Economic Defense, which aimed at annulling its injunction for the so-infringements provided for in Articles 20 and 21, item I of Law 8884/1984. The respective appeals were presented against this decision, which were denied allowing for a Motion for Clarification that await final decision. It remained pending. The collection of the fine, amounting to R$65,292, was suspended by Court decision, which granted a provisional supersede as to guarantee the debit through a surety issued by CSN. This action is classified under risk of possible loss.
22. PROVISIONS FOR ENVIRONMENTAL LIABILITIES AND DECOMMISSIONING
a) Environmental liabilities
On December 31, 2010, the Company has a provision in the amount of R$271,608 in the Parent Company and R$278,106 in the consolidated (R$116,309 and R$116,544 in 2009) for use in expenses related to services for environmental investigation and recovery of areas potentially polluted within the plants in the States of Rio de Janeiro, Minas Gerais and Santa Catarina. The expenses estimates are reviewed periodically by adjusting the amounts already recorded, whenever necessary. These are the Managements best estimates considering the degraded area recovery studies and those in process of exploitation.
Provisions are measured by present value of expenses that shall be required to settle the obligation, using a rate before taxes, which reflects the markets current valuations of cash value over time and the specific risks of obligation. The higher obligation due to passage of time is recognized as financial expenses.
The long term interest rate used for discount at present value and adjustments to provisions accounted for 11.00% in December 31,2010. The constituted liabilities are periodically adjusted based on the discount rates plus the interest rate (IGPM) at force in the period.
b) Assets decommissioning
Liabilities related to assets decommissioning consist of costs estimates due to decommissioning or restoration of areas at the shutdown of mineral resources exploitation and extraction activities. Initial measurement is recognized as liability discounted at present value and subsequently by adding expenses over time. Assets decommissioning costs corresponding to the initial liability is capitalized as part of the book value of that asset that has been depreciated during the assets useful life period. The liability recorded on December 31, 2010 was R$13,435 in the Parent Company and R$17,421 in the consolidated (R$11,915 and R$15,524 in 2009).
23. SHAREHOLDERS EQUITY
i.Paid in capital stock
The Companys fully subscribed and paid-in capital stock on December 31, 2010 amounted to R$1,680,947 (R$1,680,947 on December 31, 2009), split into 1,483,033,685 (755,179,610 in 2009) common book-entry shares, with no par value. Each share is entitled to one vote in the resolutions of the General Meeting. The Extraordinary General Meeting held on March 25, 2010, approved the split of shares representing the capital stock. After this split, each share is now represented by two (2) new shares. At the Extraordinary General Meeting held on November 1st, 2010 the shareholders approved to cancel 27,325,535 shares held in treasury.
Page 89 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
ii. Authorized capital stock
The Companys bylaws in force on December 31, 2010, determine that the capital stock can be increased up to 2,400,000,000 shares, by decision of the Board of Directors.
iii. Legal reserve
Recorded at the proportion of 5% on the net income determined in each period, pursuant to Article 193 of Law 6404/76, reaching the limit for its recording, as determined by the current legislation.
iv. Treasury shares
The Company holds 25,063,577 shares in treasury issued by itself purchased in the market for the amount of R$570,176 (R$1,191,559 in 2009) for future sale or cancelation. The market value on December 31, 2010 was R$668,446 (R$1,466,895 in 2009).
v. Shareholding structure
On December 31, 2010, the shareholding structure was as follows:
2010 | ||||||
Number of Common Shares |
% Total shares | % excluding treasury shares | ||||
Vicunha Siderurgia S.A. | 697,719,990 | 47.05% | 47.86% | |||
Rio Iaco Participações S.A. | 58,193,503 | 3.92% | 3.99% | |||
Caixa Beneficente dos Empregados da CSN - CBS | 12,788,231 | 0.86% | 0.88% | |||
BNDESPAR | 31,773,516 | 2.14% | 2.18% | |||
Sundry (ADR - NYSE) | 358,913,048 | 24.20% | 24.62% | |||
Other shareholders (approximately 10 thousand) | 298,581,820 | 20.13% | 20.47% | |||
1,457,970,108 | 98.31% | 100.00% | ||||
Treasury shares | 25,063,577 | 1.69% | ||||
Total shares | 1,483,033,685 | 100.00% |
vi. Breakdown of outstanding shares
Breakdown of outstanding common shares | Number of | Balance of | ||
shares | treasury shares | |||
Initial balance in 2009 | 1,517,338,908 | 69,468,768 | ||
Acquisition of treasury shares | (59,368,800) | 59,368,800 | ||
Cancellation of shares | (76,448,456) | |||
Balance on December 31, 2009 | 1,457,970,108 | 52,389,112 | ||
Cancellation of shares | (27,325,535) | |||
Balance on December 31, 2010 | 1,457,970,108 | 25,063,577 |
Page 90 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
24. SHAREHOLDERS REMUNERATION
12/31/2010 | |
Net income for the year | 2,516,376 |
IFRS adjustment - First-time adoption | (33,416) |
Basic net income to calculate dividends | 2,482,960 |
Proposed Allocation: | |
Investment reserve | (626,160) |
Total allocation in reserves | (626,160) |
Interest on shareholders' equity | (356,800) |
Dividends proposed | (1,500,000) |
Total dividends and interest on shareholders' equity proposed | (1,856,800) |
Weighted average of number of shares | 1,457,970 |
Dividends and interest on equity per share | 1.2736 |
Additional information: | |
Minimum mandatory dividends (*) | 629,094 |
Leftover from previous years | 957 |
630,051 |
(*) The Bylaws of the CSN decides to distribute dividends in the mandatory minimum percentage of 25% after exclusion of legal reserves.
a) Interest on shareholders equity
The Companys Management will propose to the Annual General Meeting the payment of interest on shareholders equity in the amount of R$356,800, equivalent to R$0.244724 per share of the outstanding capital stock on this date.
The calculation of interest on shareholders equity is based on the variation of the Long-Term Interest Rate (TJLP) on shareholders equity, limited to 50% of the income for the year before income tax or 50% of retained earnings and profit reserves, in which case the higher of the two limits may be used, pursuant to the legislation in force.
In compliance with the CVM Resolution 207, of December 31, 1996, and with tax rules, the Company opted to record the proposed interest on shareholders equity, as corresponding entry against the financial expenses account, and reverse it in the same account, and not presenting it in the statement of income and not generating effects on net income, except with respect to tax effects recognized in deferred income and social contribution taxes. Management will propose that the amount of interest on shareholders equity be attributed to the mandatory minimum dividend.
Page 91 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
25. NET REVENUE
Net selling revenue is broken down as follows:
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Gross Revenue | |||||||
Local market | 13,201,074 | 10,488,409 | 11,770,069 | 9,079,288 | |||
Foreign market | 4,270,333 | 3,197,187 | 1,130,695 | 1,494,799 | |||
17,471,407 | 13,685,595 | 12,900,764 | 10,574,087 | ||||
Deductions | |||||||
Sales cancelled and discounts | (416,706) | (462,954) | (133,287) | (99,254) | |||
Taxes on sales | (2,604,191) | (2,244,278) | (2,315,507) | (1,870,472) | |||
(3,020,897) | (2,707,232) | (2,448,794) | (1,969,727) | ||||
Net Revenue | 14,450,510 | 10,978,364 | 10,451,970 | 8,604,360 |
26. OTHER OPERATING EXPENSES AND INCOME
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Other operating expenses | (643,081) | (695,905) | (613,072) | (676,248) | |||
Taxes and fees | (81,394) | (109,753) | (68,885) | (89,570) | |||
Effect of REFIS Law 11,941/09 and MP 470/09 (Note 20) | (8,444) | (42,835) | |||||
Provision for contingencies and net losses of reversals | (260,235) | (297,695) | (210,439) | (275,897) | |||
contractual penalties and nondeductible | (155,445) | (46,882) | (167,865) | (63,075) | |||
Fixed cost - stoppage | (21,213) | (34,198) | (18,101) | (29,571) | |||
Derecognition of obsolete assets | (32,098) | (112,483) | (24,886) | (107,276) | |||
Expenses with project engineering | (21,142) | (6,385) | (21,109) | (6,385) | |||
Impairment ERSA | (23,137) | (23,137) | |||||
Other liabilities | (63,110) | (65,372) | (58,952) | (81,337) | |||
Other operating income | 92,478 | 1,416,735 | 120,942 | 1,405,341 | |||
Extemporaneous credit PIS / COFINS / ICMS | 32,739 | 32,739 | |||||
Gains from investments (Note 10b) | 2,534 | 835,115 | 2,893 | 835,115 | |||
Effect of REFIS Law 11,941/09 and MP 470/09 (Note 20) | 505,297 | 504,762 | |||||
Gain on the acquisition of judgment debt to the municipality of Piraí | 15,595 | 15,595 | |||||
Other income | 41,610 | 76,323 | 69,715 | 65,464 | |||
Other operating (expenses) and income | (550,603) | 720,830 | (492,130) | 729,093 |
Page 92 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
27. FINANCIAL EXPENSES AND INCOME
Consolidated | Parent Company | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Financial expenses: | |||||||
Loans and financing - foreign currency | (641,632) | (598,849) | (105,541) | (138,894) | |||
Loans and financing - local currency | (791,926) | (277,699) | (609,594) | (257,776) | |||
Related parties | (374,929) | (365,150) | (1,396,861) | (1,955,035) | |||
Capitalized interest | 215,624 | 85,260 | 179,626 | 82,713 | |||
PIS/COFINS on other revenues | (1,079) | (1,072) | (1,044) | (1,072) | |||
Losses from derivative instruments (*) | (27,252) | (152,102) | (18,864) | (17,445) | |||
Effect of REFIS Law 11,941/09 and MP 470/09, net | (33,921) | 2,336 | (6,055) | 1,091 | |||
Interest rates, fines and tax charges | (283,768) | (281,190) | (244,571) | (242,593) | |||
Other financial expenses | (261,570) | (304,049) | (230,549) | (275,422) | |||
(2,200,453) | (1,892,515) | (2,433,453) | (2,804,433) | ||||
Financial income: | |||||||
Related parties | 53,491 | 55,750 | 121,177 | 106,013 | |||
Income on financial investments | 394,183 | 276,177 | 36,386 | 7,072 | |||
Other income | 195,466 | 254,098 | 76,044 | 213,666 | |||
643,140 | 586,025 | 233,607 | 326,751 | ||||
Monetary variations: | |||||||
- Gains | 271 | 8,465 | 1,876 | 7,947 | |||
- Losses | (8,714) | 69,266 | (6,003) | 2,331 | |||
(8,443) | 77,731 | (4,127) | 10,278 | ||||
Exchange variations: | |||||||
- Gains | (585,719) | (295,526) | (30,669) | (199,809) | |||
- Losses | 398,527 | 995,064 | 171,421 | 1,985,323 | |||
- Exchange variations with derivatives (*) | (158,510) | 282,786 | |||||
(345,702) | 982,324 | 140,752 | 1,785,514 | ||||
Net monetary and exchange variations | (354,145) | 1,060,055 | 136,625 | 1,795,792 | |||
Net financial income/(loss) | (1,911,458) | (246,435) | (2,063,221) | (681,890) | |||
(*) Statement of income from derivative operations | |||||||
Swap CDI x USD | (231,673) | (581,523) | |||||
Swap EUR x USD | (6,763) | ||||||
Swap Libor x CDI | (18,864) | (17,445) | (18,864) | (17,445) | |||
U.S. Dollar Futures | 79,926 | (231,563) | |||||
Total return equity swap | 1,026,463 | ||||||
Other | (8,388) | (65,248) | |||||
(185,762) | 130,684 | (18,864) | (17,445) |
Page 93 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
28. INFORMATION BY OPERATING SEGMENT
According to the Companys structure, its businesses are distributed in five operational segments. Consequently, CSN has analyzed its information by segment as follows:
· Steel
The steel division encompasses all operations related to the production, distribution, and sale of flat steel products, steel containers and galvanized steel in Brazil, the U.S. and Portugal. The segment makes steel packaging materials for Brazils chemical and food industries and also serves the countrys civil construction, while line (appliances) automotive and motors and compressors segments. The Companys steel units produce highly durable hot- and cold-laminated, galvanized and pre-painted steel products. The Company also makes tinplate, a raw material used in the production of packaging products. At Lusosider, in Portugal, the division also produces metallic leafing, in addition to galvanized steel products. CSN LLC, which operates in the U.S., serves the local market, offering cold-laminated and galvanized products. The production of long steel is slated to begin in 2012. With an initial production of 500 thousand tons, the Company will consolidates its position as a one-stop provider for the civil construction industry, rounding out its portfolio of high valued-added products in the steel chain.
· Mining
The mining division encompasses the firms iron ore and tin operations. Those high quality iron ore operations are located in the Iron Quadrangle region of Minas Gerais State, the Casa de Pedra mine, located in Congonhas, Minas Gerais, which produces high quality iron ore, as does its subsidiary Nacional Minérios S.A. (Namisa), which owns its own mines, also of excellent quality. It also sells iron ore for third parties. CSN also owns the Estanho de Rondônia S.A. (ERSA) mining Company, which operates tin mining and smelting operations.
The Company holds the concession to operate TECAR, a solid bulk terminal, one of the four terminals consisting Port of Itaguaí, located in the State of Rio de Janeiro. Coal and coke imports are carried out by means of this terminal.
· Logistics
i. Rail
CSN holds stakes in two rail companies: MRS Logística, which manages Southeast Network formerly run by Rede Ferroviária Federal S.A. (RFFSA), and Transnordestina Logística, which operates RFFSAs former Northeast Network, which traverses the states on Maranhão, Piauí, Ceará, Rio Grande do Norte, Paraíba, Pernambuco and Alagoas.
a) MRS
The transport services provided by MRS are fundamental to the supply of raw materials and the movement of end products to their destinations. All of the iron ore, carbon and coke used at the Presidente Vargas Plant is transported by MRS, as well as a portion of the steel produced by CSN for the domestic market and for export.
Railroad system in Southeastern Brazil, with a 1,674 km rail network, serves the industrial triangle São Paulo - Rio de Janeiro - Minas Gerais in the southeast, connecting its mines located in Minas Gerais to ports located in São Paulo and Rio de Janeiro, and to CSNs steel plants, Companhia Siderúrgica Paulista, or Cosipa, and Gerdau Açominas. In addition to serving other clients, the line transports iron ore from its mines of Casa de Pedra in Minas Gerais and coke and coal from Port of Itaguaí, in the State of Rio de Janeiro, to the city of Volta Redonda, and transports its exports to the Ports of Itaguaí and Rio de Janeiro. Its transportation volume accounts for nearly 28% of the total volume of the railroad system in southeastern Brazil.
Page 94 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
b) Transnordestina Logística
CSN and the federal government will jointly finance the implementation of the Transnordestina Project, which involves the construction of nearly 1,728 kilometers of new lines. That project, which is slated for conclusion in 2013, also includes extensions of and improvements of part of the infrastructure (or rows) of the Transnordestina Logísticas concession network, which will be expanded from its current 2,600 operational kilometers to approximately 4,300 operational kilometers.
Tansnordestina Logística S.A. holds a 30-year concession granted in 1998 to operate the rail system in northeastern Brazil. The rail system in northeastern Brazil comprises a 4,238 km network and operates in the States of Maranhão, Piauí, Ceará, Paraíba, Pernambuco, Alagoas, and Rio Grande do Norte. In addition, it connects itself to the main ports of the region, thus offering an important competitive advantage by means of opportunities for combined transportation solutions and customized logistic projects.
The project will increase transportation capacity of Transnordestina Logística by 20 times, almost the same level of the worlds most modern railways.
Transnordestina will become the best logistic option to export grains through the ports of Pecém and Suape, as well as other solid bulks, such as iron ore of the Northeast Region, playing an important part in the regions development.
ii. Ports Logistics
The ports logistics segment encompasses operation of the Sepetiba Tecon terminal built in the post-privatization period. The Sepetiba terminals infrastructure can meet all the needs of exporters, importers and ship-owners, since its installed capacity surpasses those of most other Brazilian terminals. Its berths have an excellent depth of 14.5 meters and plenty of storage space, and the terminal also provides adequate access to state-of-the-art equipment, systems and intermodal connections.
The Companys Constant investment in terminal projects consolidates the Port Complex of Itaguaí as one of the countrys most modern ones, currently with a movement capacity of 480 thousand containers on an annual basis and 30 million tons of bulk.
· Energy
CSN is one of the major industrial consumers of electricity in Brazil. Considering that energy is essential in its productive process, the Company invests in energy generation assets to guarantee its self-sufficiency, which include: the Itá Hydroelectric Plant, located in Santa Catarina State, with an installed capacity of 1,450 MW, in which CSN holds a 29.5% interest; the Igarapava Hydroelectric Plant, located in Minas Gerais, which has an installed capacity of 210 MW and in which CSN holds a 17.9% interest; and the thermo-electric co-generation station, with 238 MW, operational at the Presidente Vargas steelworks since 1999. The station uses residual gases deriving from its own steel production as fuel. CSN obtains 430 MW of energy from these three energy generation assets.
· Cement
The cement division consolidates the Companys cement production, distribution and sales operations, which use the slag produced by the Volta Redonda plants blast furnaces. Currently, the clinker used in cement production is leased from third parties however, it will be produced by CSN itself in 2011, when the first stage of the Arcos factory in Minas Gerais will be completed. CSN also has a limestone mine on that site, which is already part of its cement division.
The information presented to the Management pertinent to each division is generally derived directly from the accounting records combined with a few inter-unit allocations.
Page 95 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Sales by geographic area are determined based on customer location. In consolidated terms, Brazilian sales consist of revenues obtained from clients in Brazil, while export sales correspond to revenues obtained from clients abroad.
2010 | |||||||||||||||
Steel | Ore | Logistics | Electricity | Cement | Elimination | Consolidated | |||||||||
Port | Railway | ||||||||||||||
Result | |||||||||||||||
Tonnes (thousand) - (unaudited) (*) | 4,795,851 | 18,554,984 | 991,789 | 24,342,624 | |||||||||||
Revenue | |||||||||||||||
Local market | 8,763,470 | 573,976 | 119,315 | 838,436 | 113,517 | 201,841 | (363,750) | 10,246,805 | |||||||
Foreign market | 1,162,539 | 3,041,166 | 4,203,705 | ||||||||||||
Cost of products and services rendered | (6,095,348) | (1,186,962) | (70,046) | (521,747) | (41,579) | (163,631) | 392,571 | (7,686,742) | |||||||
Gross revenue | 3,830,661 | 2,428,180 | 49,269 | 316,689 | 71,938 | 38,210 | 28,821 | 6,763,768 | |||||||
Selling and administrative expenses | (573,572) | (134,580) | (16,590) | (70,644) | (25,555) | (43,119) | (350,759) | (1,214,819) | |||||||
Depreciation | 519,411 | 145,817 | 5,577 | 102,629 | 22,501 | 13,648 | (3,414) | 806,169 | |||||||
Adjusted EBITDA | 3,776,500 | 2,439,417 | 38,256 | 348,674 | 68,884 | 8,739 | (325,352) | 6,355,118 | |||||||
2010 | |||||||||||||||
Steel | Ore | Logistics | Electricity | Cement | Elimination | Consolidated | |||||||||
Port | Railway | ||||||||||||||
Sales by geographic area | |||||||||||||||
Asia | 40,752 | 2,513,499 | 2,554,251 | ||||||||||||
North America | 432,229 | 432,229 | |||||||||||||
Latin America | 193,692 | 193,692 | |||||||||||||
Europe | 454,997 | 527,667 | 982,664 | ||||||||||||
Other | 40,868 | 40,868 | |||||||||||||
Foreign market | 1,162,538 | 3,041,166 | 4,203,704 | ||||||||||||
Local market | 8,763,471 | 573,976 | 119,315 | 838,436 | 113,517 | 201,841 | (363,750) | 10,246,806 | |||||||
TOTAL | 9,926,009 | 3,615,142 | 119,315 | 838,436 | 113,517 | 201,841 | (363,750) | 14,450,510 |
(*) The ore sales volumes presented in this chart include those of the Company and its stake in subsidiaries (Namisa 60%).
2009 | |||||||||||||||
Steel | Ore | Logistics | Electricity | Cement | Elimination | Consolidated | |||||||||
Port | Railway | ||||||||||||||
Result | |||||||||||||||
Tonnes (thousands) - (unaudited) (*) | 4,110,266 | 17,478,837 | 338,272 | 21,927,375 | |||||||||||
Revenue | |||||||||||||||
Local market |
7,045,510 | 247,490 | 144,363 | 822,503 | 116,641 | 60,380 | (330,353) | 8,106,534 | |||||||
Foreign market | 1,155,780 | 1,716,050 | 2,871,830 | ||||||||||||
Cost of products and services rendered | (5,572,268) | (1,179,304) | (75,563) | (464,104) | (43,363) | (60,893) | 373,376 | (7,022,119) | |||||||
Gross revenue | 2,629,022 | 784,236 | 68,800 | 358,399 | 73,278 | (513) | 43,023 | 3,956,245 | |||||||
Selling and administrative expenses | (490,708) | (108,137) | (14,290) | (58,283) | (24,978) | (16,135) | (403,325) | (1,115,856) | |||||||
Depreciation | 484,351 | 134,665 | 10,776 | 109,514 | 25,234 | 8,714 | 6,898 | 780,152 | |||||||
Adjusted EBITDA | 2,622,665 | 810,764 | 65,286 | 409,630 | 73,534 | (7,934) | (353,404) | 3,620,541 | |||||||
2009 | |||||||||||||||
Steel | Ore | Logistics | Electricity | Cement | Elimination | Consolidated | |||||||||
Port | Railway | ||||||||||||||
Sales by geographic area | |||||||||||||||
Asia | 248,663 | 1,368,608 | 1,617,271 | ||||||||||||
North America | 322,798 | 79,426 | 402,224 | ||||||||||||
Latin America | 117,982 | 117,982 | |||||||||||||
Europe | 424,314 | 268,016 | 692,330 | ||||||||||||
Other | 42,023 | 42,023 | |||||||||||||
Foreign market | 1,155,780 | 1,716,050 | 2,871,830 | ||||||||||||
Local market | 7,045,510 | 247,490 | 144,363 | 822,503 | 116,641 | 60,380 | (330,353) | 8,106,534 | |||||||
TOTAL | 8,201,290 | 1,963,540 | 144,363 | 822,503 | 116,641 | 60,380 | (330,353) | 10,978,364 |
Page 96 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
(*) The ore sales volumes presented in this chart include those of the Company and its stake in subsidiaries (Namisa 60%).
The adjusted EBITDA comprises the net income plus income before taxes, income and social contribution, depreciation and amortization, in addition to other operating revenues (expenses), which are excluded for being non recurring items
The Companys Board of Executive Officers uses the adjusted EBITDA as means of measuring the recurring generation capacity of operational cash, allowing for comparison criteria with other companies.
2010 | 2009 | ||
Adjusted EBITDA | 6,355,118 | 3,620,541 | |
Depreciation | (806,169) | (780,152) | |
Other operating expenses (Note 26) | (550,603) | 720,843 | |
Financial result (Note 27) | (1,911,458) | (246,435) | |
Income before taxes | 3,086,888 | 3,314,797 | |
Income and social contribution taxes (Note 10) | (570,697) | (699,616) | |
Net income | 2,516,191 | 2,615,181 |
Page 97 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
· Quarterly Information
This information was subject to special reviewing procedures by the independent auditors, in accordance with the CVM requirements for Quarterly Financial Information (NPA 06 by IBRACON), and were not audited in the scope of the Financial Statements.
3/31/2010 | |||||||||||||||
Steel | Ore | Logistics | Electricity | Cement | Corporate expenses / Elimination |
Consolidated | |||||||||
Port | Railway | ||||||||||||||
Result | |||||||||||||||
Tonnes (thousands) - (unaudited) (*) | 1,261,586 | 4,178,734 | 226,778 | 5,667,097 | |||||||||||
Revenue | |||||||||||||||
Local market | 2,277,085 | 93,147 | 28,225 | 202,272 | 27,019 | 36,436 | (116,398) | 2,547,787 | |||||||
Foreign market | 276,283 | 360,560 | 636,843 | ||||||||||||
Cost of products and services render | (1,514,396) | (190,476) | (16,899) | (110,132) | (7,960) | (37,113) | 95,909 | (1,781,066) | |||||||
Gross revenue | 1,038,972 | 263,232 | 11,326 | 92,141 | 19,059 | (676) | (20,489) | 1,403,565 | |||||||
Selling and administrative expenses | (146,765) | (31,997) | (3,661) | (15,884) | (6,427) | (7,142) | (101,291) | (313,168) | |||||||
Depreciation | 131,328 | 35,506 | 3,041 | 23,714 | 5,625 | 2,253 | (2,515) | 198,952 | |||||||
Adjusted EBITDA | 1,023,534 | 266,741 | 10,705 | 99,971 | 18,258 | (5,565) | (124,295) | 1,289,349 | |||||||
6/30/2010 | |||||||||||||||
Steel | Ore | Logistics | Electricity | Cement | Corporate expenses / Elimination |
Consolidated | |||||||||
Port | Railway | ||||||||||||||
Result | |||||||||||||||
Tonnes (thousands) - (unaudited) (*) | 1,299,480 | 4,631,394 | 146,125 | 6,076,999 | |||||||||||
Revenue | |||||||||||||||
Local market | 2,486,787 | 110,544 | 26,742 | 222,528 | 27,865 | 39,464 | (48,421) | 2,865,507 | |||||||
Foreign market | 272,344 | 734,701 | 1,007,045 | ||||||||||||
Cost of products and services render | (1,572,285) | (294,661) | (19,196) | (126,201) | (9,598) | (26,010) | 70,590 | (1,977,361) | |||||||
Gross revenue | 1,186,846 | 550,583 | 7,545 | 96,327 | 18,267 | 13,453 | 22,169 | 1,895,192 | |||||||
Selling and administrative expenses | (144,584) | (36,039) | (3,660) | (17,033) | (6,574) | (6,898) | (87,889) | (302,676) | |||||||
Depreciation | 121,123 | 36,353 | 3,057 | 24,105 | 5,230 | 3,079 | 2,125 | 195,072 | |||||||
Adjusted EBITDA | 1,163,385 | 550,897 | 6,943 | 103,399 | 16,924 | 9,634 | (63,595) | 1,787,587 | |||||||
9/30/2010 | |||||||||||||||
Steel | Ore | Logistics | Electricity | Cement | Corporate expenses / Elimination |
Consolidated | |||||||||
Port | Railway | ||||||||||||||
Result | |||||||||||||||
Tonnes (thousands) - (unaudited) (*) | 1,190,720 | 5,270,703 | 308,489 | 6,769,912 | |||||||||||
Revenue | |||||||||||||||
Local market | 2,202,652 | 158,354 | 31,318 | 228,825 | 30,339 | 64,493 | (103,906) | 2,612,076 | |||||||
Foreign market | 290,156 | 1,046,601 | 1,336,757 | ||||||||||||
Cost of products and services render | (1,527,646) | (372,211) | (19,794) | (129,991) | (13,495) | (50,127) | 113,574 | (1,999,691) | |||||||
Gross revenue | 965,162 | 832,745 | 11,524 | 98,834 | 16,844 | 14,366 | 9,668 | 1,949,142 | |||||||
Selling and administrative expenses | (144,054) | (38,183) | (4,494) | (53,819) | (6,342) | (12,028) | (58,294) | (317,213) | |||||||
Depreciation | 136,142 | 36,573 | 3,072 | 24,123 | 6,024 | 4,018 | (6,009) | 203,944 | |||||||
Adjusted EBITDA | 957,250 | 831,135 | 10,103 | 69,138 | 16,527 | 6,356 | (54,635) | 1,835,873 |
Page 98 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
3/31/2009 | |||||||||||||||
Steel | Ore | Logistics | Electricity | Cement | Corporate expenses / Elimination |
Consolidated | |||||||||
Port | Railway | ||||||||||||||
Result | |||||||||||||||
Tonnes (thousands) - (unaudited) (*) | 643,381 | 5,164,614 | 5,807,995 | ||||||||||||
Revenue | |||||||||||||||
Local market | 1,414,290 | 46,571 | 45,273 | 167,336 | 30,912 | 254 | (70,659) | 1,633,977 | |||||||
Foreign market | 183,745 | 626,259 | 810,004 | ||||||||||||
Cost of products and services render | (1,270,446) | (434,195) | (17,350) | (106,384) | (11,545) | (242) | 152,724 | (1,687,438) | |||||||
Gross revenue | 327,589 | 238,635 | 27,923 | 60,952 | 19,367 | 12 | 82,065 | 756,543 | |||||||
Selling and administrative expenses | (104,787) | (30,147) | (3,018) | (13,827) | (5,977) | (1,217) | (76,687) | (235,660) | |||||||
Depreciation | 118,272 | 23,899 | 2,667 | 26,993 | 6,328 | 1,307 | (17,083) | 162,383 | |||||||
Adjusted EBITDA | 341,074 | 232,387 | 27,572 | 74,118 | 19,718 | 102 | (11,705) | 683,266 | |||||||
6/30/2009 | |||||||||||||||
Steel | Ore | Logistics | Electricity | Cement | Corporate expenses / Elimination |
Consolidated | |||||||||
Port | Railway | ||||||||||||||
Result | |||||||||||||||
Tonnes (thousands) - (unaudited) (*) | 947,398 | 3,443,276 | 24,652 | 4,415,326 | |||||||||||
Revenue | |||||||||||||||
Local market | 1,697,920 | 46,928 | 32,120 | 185,158 | 29,168 | 5,112 | (71,808) | 1,924,598 | |||||||
Foreign market | 217,906 | 349,195 | 567,101 | ||||||||||||
Cost of products and services render | (1,394,503) | (184,545) | (18,145) | (109,180) | (10,209) | (6,955) | 15,140 | (1,708,397) | |||||||
Gross revenue | 521,323 | 211,578 | 13,975 | 75,978 | 18,959 | (1,843) | (56,668) | 783,302 | |||||||
Selling and administrative expenses | (96,621) | (25,120) | (3,940) | (13,264) | (3,555) | (2,862) | (123,855) | (269,217) | |||||||
Depreciation | 105,057 | 37,801 | 2,674 | 27,937 | 3,807 | 1,349 | 22,471 | 201,096 | |||||||
Adjusted EBITDA | 529,759 | 224,259 | 12,709 | 90,651 | 19,211 | (3,356) | (158,052) | 715,181 | |||||||
9/30/2009 | |||||||||||||||
Steel | Ore | Logistics | Electricity | Cement | Corporate expenses / Elimination |
Consolidated | |||||||||
Port | Railway | ||||||||||||||
Result | |||||||||||||||
Tonnes (thousands) - (unaudited) (*) | 1,319,705 | 4,727,006 | 122,341 | 6,169,052 | |||||||||||
Revenue | |||||||||||||||
Local market | 1,814,461 | 82,764 | 41,050 | 242,543 | 29,122 | 23,864 | (101,358) | 2,132,446 | |||||||
Foreign market | 470,854 | 382,468 | 853,322 | ||||||||||||
Cost of products and services render | (1,534,099) | (304,359) | (20,939) | (117,929) | (11,005) | (23,361) | 125,144 | (1,886,548) | |||||||
Gross revenue | 751,216 | 160,873 | 20,111 | 124,614 | 18,117 | 503 | 23,786 | 1,099,220 | |||||||
Selling and administrative expenses | (156,269) | (26,679) | (3,262) | (12,800) | (5,479) | (5,742) | (87,624) | (297,855) | |||||||
Depreciation | 125,629 | 35,855 | 2,666 | 27,951 | 5,054 | 2,870 | 1,247 | 201,272 | |||||||
Adjusted EBITDA | 720,576 | 170,049 | 19,515 | 139,765 | 17,692 | (2,369) | (62,591) | 1,002,637 |
29. EARNINGS PER SHARE
Basic earnings per share:
Basic earnings per share is based on profit ascribable to CSNs controlling of R$2,516,376 (R$2,618,934 in 2009) divided by the weighted average of outstanding common shares during the year (after the stock splitting), except common shares purchased and held in treasury and was calculated as follows:
2010 | 2009 | 2010 | 2009 | ||||
Common Shares | Common Shares | ||||||
Profit attributed to CSN's shareholders | 2,516,376 | 2,618,934 | 2,516,376 | 2,618,934 | |||
Weighted average of the number of shares | 1,457,970 | 1,492,453 | 1,457,970 | 1,492,453 | |||
Basic and Diluted EPS | 1.72594 | 1.75478 | 1.72594 | 1.75478 |
Page 99 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
30. BENEFITS TO EMPLOYEES
Pension plans granted by the Company cover substantially all employees. Plans are administered by a foundation named Caixa Beneficente dos Empregados da CSN (CBS), a private non-profit pension fund established in July 1960, which has as its members employees (and ex- employees) of the parent company and certain of its subsidiaries, that joined the fund by agreement, and CBSs own employees. The board of directors of CBS is comprised of its president and two directors, chosen by CSN, the principal sponsor of CBS. The Deliberative Council is CBSs higher guidance presided over by the president of the pension fund and composed of ten members, six of them chosen by CSN, the principal sponsor of CBS, and four of them are elected by participants.
Up to December 1995, CBS Previdência administered two benefit plans based on years of service, salary and social security benefits. On December 27, 1995, the Secretaria de Previdência Complementar (SPC) approved the implementation of a new benefit plan, effective as of the abovementioned date, called Plano Misto de Benefício Suplementar (The Hybrid Plan), structured in the form of a variable contribution plan. Employees hired after this date may only join the new plan (Hybrid Plan"). Additionally, all active employees who were participants in the old defined benefit plan were offered the opportunity to switch to the new Hybrid Plan. As of December 31, 2010, CBS had 30,540 participants (28,419 in 2009), which 15,433 were active (12,884 in 2009), 9,888 were retired employees (10,117 in 2009) and 5,219 were beneficiaries (5,418 in 2009). Of the total participants at December 31, 2010, 14,108 belong to the defined benefit plan and 16,432 to hybrid plan.
CBSs assets are mainly invested in restricted operations (backed by in federal public securities, federal public securities indexed to the inflation, shares, loans and real estate. On December 31, 2010, CBS held 12,788,231 common shares of CSN (70,981,734 common shares on December 31, 2009). In 2010, CBS received R$73 million dividends on shareholders equity from these shares. The entitys total pension assets amounted to R$3.4 billion and R$3.6 billion on December 31, 2009 and 2010, respectively. CBSs fund managers try to combine the plan assets with the benefit liabilities payable in the long term. Brazilian pension funds are subject to certain restrictions related to their investment capacity in foreign assets and, consequently, funds invest mainly in securities in Brazil.
a. Description of pension plans
Plano de 35% da media salarial
This plan, which began on February 1st, 1996, is a defined benefit plan for the purpose of paying retirements (due to time in service, special cases, disability or age) on a life-long basis, equivalent to 35% of the participants adjusted average for the last 12 salaries. The plan also guarantees the payment of a sickness allowance to a participant on sick leave through the Official Pension Plan and it also guarantees the payment of benefits, death grant and a cash grant. This plan became inactive on October 31, 1977, when the supplementation of the average salary plan.
Plano de suplementação da média salarial
The defined benefit plan began on November 1, 1977. The purpose of this plan is to supplement the difference between the 12 last average adjusted salaries of the participant and the benefit paid by the Social Security Pension Plan (Previdência Oficial) benefit, to the retired employees, on a life-long basis. Like in the 35% Average Salary Plan, there is sickness allowance, death grant and pension coverage. This plan became inactive on December 26, 1995, after the combined supplementary benefits plan has been implemented.
Plano Misto de Benefício Suplementar (Hybrid plan)
Begun on December 27, 1995, this is a variable contribution plan. Besides the programmed pension benefit, there is the payment of risk benefits (pension in activity, disability and sickness/accident benefit). In this plan, the retirement benefit is calculated based on the total accumulated sponsors and participants contributions per month, as well as on each participants payment option, which may occur by lifetime (with or without receiving death benefit) or by a percentage applied on the balance of the benefit generating fund (loss by indefinite term). Upon the participants retirement grant, the plan starts having a defined benefit plan.
Page 100 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
b. Investment policy
The investment policy sets forth principles and guidelines that should rule investments from funds of the entity, aiming to promote safety, liquidity and profitability necessary to ensure balance between the plan assets and liabilities, based on the Asset Liability Management (ALM) study, which takes into consideration the benefits of the participants and beneficiaries of each plan.
The investment plan is reviewed on a yearly basis and approved by the Deliberative Council taking into consideration a 5-year period, as set forth by CGPC Rule 7 of December 4, 2003. Investment limits and criteria set forth in the policy are based on Resolution 3792/09, published by the Brazilian Monetary Council (CMN).
c. Employee benefits
2010 | 2009 | 1/1/2009 | |||
Obligations recorded in the Balance Sheet | |||||
Pension plan benefits | 67,532 | ||||
Post-employment health benefits | 367,839 | 317,145 | 296,608 | ||
367,839 | 317,145 | 364,140 |
Assets and liabilities conciliation of employee benefits is described as follows:
2010 | 2009 | 01/01/2009 | |||
Present value of defined benefits | 1,982,556 | 1,731,767 | 1,415,029 | ||
Fair value of the plan's assets | (2,316,018) | (2,160,158) | (1,396,350) | ||
Deficit/(Surplus) | (333,462) | (428,391) | 18,679 | ||
Restriction to actuarial assets due to recovery limitation | 280,582 | 380,092 | 18,737 | ||
Net Liabilities/(Assets) | (52,879) | (48,299) | 37,416 | ||
Liabilities | 67,534 | ||||
Assets (*) | (52,879) | (48,299) | (30,118) | ||
Net Liabilities/Assets recognized in the balance sheet | (52,879) | (48,299) | 37,416 |
(*) Assets from the actuarial valuation were not recorded by the Company as they do not clearly evidence their realization, pursuant to item 59 of CPC 33 Employee benefits and IAS 19 Employee benefits.
Present value breakdown of defined benefit liability during the year is as follows:
2010 | 2009 | ||
Present value of the obligations in the end of the year | 1,731,767 | 1,415,029 | |
Cost of services | 1,313 | 1,249 | |
Cost of interest rates | 185,285 | 174,122 | |
Benefits paid | (166,147) | (148,561) | |
Actuarial losses/(gains) | 225,341 | 287,146 | |
Other | 4,999 | 2,782 | |
Present value of obligations at the end of the year | 1,982,556 | 1,731,767 |
Page 101 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Fair value breakdown of plan assets during the year is as follows:
2010 | 2009 | ||
Fair value of assets in the beginning of the year | (2,160,158) | (1,396,350) | |
Expected return of the plan's assets | (218,229) | (176,356) | |
Sponsors' contributions | (63,109) | (68,890) | |
Participants' contributions | (2,782) | ||
Benefits paid | 166,147 | 148,561 | |
Actuarial gains/(losses) | (40,669) | (664,341) | |
Fair value of the plan's assets on December 31 | (2,316,018) | (2,160,158) |
Breakdown of amounts to be recognized in the statement of income is as follows:
2010 | 2009 | ||
Cost of services | 1,313 | 1,249 | |
Cost of interest rates | 185,285 | 174,122 | |
Expected return of the plan's assets | (218,229) | (176,356) | |
Total unrecognized revenue (*) | (31,631) | (4,467) | |
Total costs recognized on the statement of income | 3,482 | ||
Total costs (income), net (*) | (31,631) | (985) |
(*) Income resulting from the actuarial valuation was not recorded by the Company as it does not clearly evidence its realization, pursuant to item 59 of CPC 33 Employee benefits, IAS 19 Employee benefits.
Cost is recognized in the income statement under other operating expenses.
Breakdown of actuarial gains and losses is as follows:
2010 | 2009 | ||
Actuarial (gains) and losses | 184,671 | (377,195) | |
Restriction due to recovery limitation | (99,509) | 361,355 | |
Total cost actuarial (gain) and losses | 85,162 | (15,840) |
(*) There were no changes in actuarial liabilities/(assets) from 2009 to 2010. The actuarial loss results from fluctuation in investments comprising CBSs assets portfolio.
Actuarial gains and losses history is as follows:
2010 | 2009 | 1/1/2009 | |||
Present value of the defined benefit | 1,982,556 | 1,731,767 | 1,415,029 | ||
Fair value of the plan's assets | (2,316,018) | (2,160,158) | (1,396,350) | ||
Surplus | 333,462 | 428,391 | (18,679) | ||
Adjustment on the plan's obligations | 225,341 | 287,146 | |||
Adjustments on the plan's assets | 40,669 | 664,341 |
Page 102 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The main actuarial assumptions used were as follows:
2010 | 2009 | 01/01/2009 | |||
Actuarial financing method | Unitary Projected Credit | Unitary Projected Credit | Unitary Projected Credit | ||
Functional currency | Real (R$) | Real (R$) | Real (R$) | ||
Accounting of the plan's assets | Market value | Market value | Market value | ||
Value used as estimate of equity at the end of the year | Best estimate for the equity at the end of the year, using the projection of amounts recorded in October | Best CBS estimate for 12/31/2009 | Best CBS estimate for 01/01/2009 | ||
Discount rate | 10.66% | 11.18% | 12.76% - 13.07% | ||
Inflation rate | 4.40% | 4.20% | 4.50% | ||
Nominal salary increase rate | 5.44% | 5.24% | 5.55% | ||
Nominal benefit increase rate | 4.40% | 4.20% | 4.50% | ||
Investment return rate | 11.31% - 12.21% | 10.21% - 10.78% | 12.93% - 13.21% | ||
General mortality table | AT 2000 by gender | AT 2000 by gender | AT 2000 by gender | ||
Disability entry table | Mercer Disability with probabilities x 2 | Mercer Disability with probabilities x 2 | Mercer Disability with probabilities x 2 | ||
Disabled mortality table | Winklevoss - 1% | Winklevoss - 1% | Winklevoss | ||
Turnover table | 2% p.a. millennium plan, null for defined benefit plans | 2% p.a. millennium plan, null for defined benefit plans | 2% p.a. millennium plan, null for defined benefit plans | ||
Retirement age | 100% on the first date the individual becomes eligible to a retirement benefit programmed by the plan | 100% on the first date the individual becomes eligible to a retirement benefit programmed by the plan | 100% on the first date the individual becomes eligible to a retirement benefit programmed by the plan | ||
Family breakdown of active participants | 95% will be married at the time of retirement, the wife is 4 years younger than the husband | 95% will be married at the time of retirement, the wife is 4 years younger than the husband | 95% will be married at the time of retirement, the wife is 4 years younger than the husband |
Assumptions regarding the mortality table are based on statistics and mortality tables published. These tables represent an average life expectancy in years of the employee retiring at the age of 65, as follows:
2010 | 2009 | 1/1/2009 | |||
Longevity at the age of 65 for current participants | |||||
Male | 19.55 | 19.55 | 18.63 | ||
Female | 22.17 | 22.17 | 21.98 | ||
Longevity at the age of 65 for current participants | |||||
Male | 19.55 | 19.55 | 18.63 | ||
Female | 22.17 | 22.17 | 21.98 |
The actual return of the plan assets was R$258,898 (R$840,697 on December 31, 2009).
The asset allocation are presented as follows:
2010 | 2009 | ||||||
Variable income | 234,303 | 10.12% | 1,308,232 | 60.56% | |||
Fixed income | 1,961,306 | 84.68% | 756,424 | 35.01% | |||
Properties | 52,352 | 2.26% | 41,190 | 1.92% | |||
Other | 68,057 | 2.94% | 54,312 | 2.51% | |||
Total | 2,316,018 | 100.00% | 2,160,158 | 100.00% |
The expected return of the assets are presented as follows:
2010 | 2009 | ||
Variable income | 15.58% | 12.30% | |
Fixed income | 10.44% | 9.48% | |
Properties | 9.62% | 9.71% | |
Other | 9.62% | 16.05% | |
Total | 10.31% | 11.50% |
Variable income assets are mainly invested in CSNs shares.
Fixed income assets are mainly composed of debentures, interbank deposit certificates ("CDI") and National Treasury Notes (NTN-B).
Page 103 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Real properties refer to the buildings valued by a Company specialized in assets valuation. CSN or its subsidiaries do not use any assets.
Referring to the mixed plan which has defined contribution components, the expenses in 2010 totaled R$ 22,514 (R$19,560 in 2009).
d. Expected contributions
Expected contributions of R$64,747 will be paid to the defined benefit plans in 2011.
For combined supplementary benefit plan, with defined contribution elements, expected contributions of R$25,000 will be paid in 2011.
e. Post-employment health care plan
It is related to Bradesco health care plan created on December 1st, 1996 exclusively covering former retired employees, pensioners, those who were granted amnesty, veterans, widows of injured employees and retirees until March 20, 1997 and their respective legal dependents, since then, the health plan does not allow the inclusion of new beneficiaries. The Plan is sponsored by CSN and managed by the Caixa Beneficente dos Empregados da Cia Siderúrgica Nacional CBS.
Amounts registered in the balance sheet were determined as follows:
2010 | 2009 | ||
Present value of obligations | 367,839 | 317,145 | |
Liabilities | 367,839 | 317,145 |
Interest on actuarial liability was R$35,457 (R$38,440 in 2009)
The reconciliation of liabilities of health benefits is as follows:
2010 | 2009 | ||
Actuarial Liabilities in the beginning of the year | 317,145 | 296,608 | |
Cost of current service | 35,457 | 38,440 | |
Sponsor's contributions calculated for the previous year | (33,064) | (35,136) | |
Recognition of (Gains)/Losses in the year | 48,301 | 17,232 | |
Actuarial Liabilities in the end of the year | 367,839 | 317,145 |
Actuarial gains and losses registered in shareholders equity are as follows:
2010 | 2009 | ||
Actuarial obligation losses | 48,301 | 17,232 | |
Losses recognized in shareholders' equity | 48,301 | 17,232 |
Actuarial gains and losses history is as follows:
2010 | 2009 | 01/01/2009 (*) | |||
Present value of defined benefit | 367,839 | 317,145 | 296,608 | ||
Deficit/(Surplus) | 367,839 | 317,145 | 296,608 | ||
Adjustments on the plan's obligations | 48,301 | 17,232 | 9,023 |
(*) IAS 19/CPC 33 requires a five-year disclosure, however, it does not have to be applied retroactively to an entity applying IFRS/CPCs for the first time.
Page 104 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The effect of a 1% change in the presumed trend rate of health cost is as follows:
2010 | 2009 | ||||
Increase | Decrease | Increase | Decrease | ||
Effect on total cost of current services and financial cost | 3,603 | (3,128) | 3,274 | (2,847) | |
Effect on defined benefit | 34,122 | (29,617) | 29,287 | (25,461) |
Actuarial assumptions used to calculate post-employment health benefits were as follows:
2010 | 2009 | ||
Biometrics | |||
General mortality table | AT 2000 by gender | AT 2000 by gender | |
Turnover | N/A | N/A | |
Family breakdow n | Real breakdow n | Real breakdow n | |
Financial | 2010 | 2009 | |
Nominal rate of actuarial discount | 10.77% | 11.18% | |
Inflation | 4.40% | 4.20% | |
Increase in Medical Assistance Costs due to age | 1.50% | 1.50% | |
Nominal grow th rate in Medical Assistance Costs | 2.31% | 2.31% | |
Average Medical Assistance Costs | 316.22 | 274.16 |
31. COMMITMENTS
a. TAKE-OR-PAY CONTRACTS
On December 31, 2010 and 2009, the Company had take-or-pay agreements, as shown below:
Payments | Minimum future commitments | |||||||||||||||||||||
Company engaged | Nature of Service | Contract conditions | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | After 2016 | Total | |||||||||||
MRS Logística | Iron ore transportation | Transportation of at least 80% of the tonnes agreed upon by MRS. | 157,685 | 92,504 | 136,607 | 136,607 | 136,607 | 136,607 | 136,607 | 68,303 | 751,338 | |||||||||||
MRS Logística | Iron ore, coke and coal transportation | Transportation of 8,280,000 tonnes p.a. for coal, coke and other reduction products is 3,600,000 tonnes p.a. | 259,979 | 7,151 | 133,412 | 100,060 | 233,472 | |||||||||||||||
FCA | Mining products transportation | Transportation of at least 1,900,000 tonnes p.a. | 58,473 | 419 | 63,085 | 63,085 | 63,085 | 189,255 | ||||||||||||||
FCA | Rail transportation of clinker by FCA to CSN Cimentos. | Carriage of at least 675,000 tons of clinker per year in 2011 and 738,000 tons of clinker per year from 2012. | 24,638 | 26,937 | 26,937 | 26,937 | 26,937 | 116,727 | 249,113 | |||||||||||||
ALL | Railway transportation of steel products | Railway transportation of at least 20,000 tonnes of steel products in the month , from the Água Branca Terminal in São Paulo to CSN PR in Araucária - Paraná . | 10,214 | 14,760 | 3,690 | 18,450 | ||||||||||||||||
White Martins | Gas supply (oxygen, nitrogen and argon). | CSN is committed to acquire at least 90% of the annual volume of gas contracted with White Martins. | 103,008 | 103,098 | 88,698 | 88,698 | 88,698 | 88,698 | 88,698 | 88,698 | 532,188 | |||||||||||
CEG Rio | Natural gas supply | CSN is committed to acquire at least 286,160.000 m 3 of natural gas | 359,780 | 431,093 | 264,646 | 264,646 | 529,292 | |||||||||||||||
Vale S.A | Ore pellets supply | CSN is committed to acquire at least 90% of the volume of ore pellets guaranteed by the contract | 22,268 | 195,221 | 141,765 | 141,765 | 141,765 | 94,510 | 519,805 | |||||||||||||
Compagás | Natural gas supply | CSN is committed to acquire at least 80% of the annual volume of natural gas contracted with Compagás . | 11,984 | 15,318 | 11,754 | 11,754 | 11,754 | 11,754 | 11,754 | 105,786 | 164,556 | |||||||||||
COPEL | Electricity supply | CSN is committed to acquire at least 80% of the annual volume of electricity contracted with COPEL. | 9,583 | 13,178 | 8,809 | 8,809 | 8,809 | 8,809 | 8,809 | 52,852 | 96,897 | |||||||||||
K&K Tecnologia | Supply of mud for blast furnace generated in the pig iron production. | CSN is committed to acquire at least 3,000 tonnes monthly of mud for blast furnace to be processed at CSN's mud concentration plant | 6,480 | 6,480 | 6,480 | 6,480 | 6,480 | 46,980 | 79,380 | |||||||||||||
Multiserv Ltda | Processing of slag resulting from the production of pig iron and steel. | The Multiserver Ltd undertakes to perform the processing of at least 400,000 tons per month of slag to CSN, resulting from the production of pig iron and steel. | 32,819 | 37,279 | 28,416 | 28,416 | 28,416 | 14,208 | 99,456 | |||||||||||||
1,015,579 | 905,475 | 923,070 | 880,947 | 512,551 | 388,003 | 279,285 | 479,346 | 3,463,202 |
Page 105 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
b. Concession agreements
On December 31, 2010, the minimum future payments referring to governmental concessions have the following maturities:
Minimum future commitments | ||||||||||||||||
Concession | Nature of service | 2011 | 2012 | 2013 | 2014 | 2015 | After 2016 | Total | ||||||||
MRS | 30-year concession, renewable for another 30 years of iron ore transportation from Casa of Pedra mine in Minas Gerais and coke and coal from the Itaguaí Port, in Rio of Janeiro to Volta Redonda and exports directed to Itaguaí and Rio of Janeiro Ports. | 9,480 | 9,480 | 9,480 | 9,480 | 9,480 | 4,740 | 52,140 | ||||||||
Transnordestina | 30-year concession granted on December 31, 1997, renewable for another 30 years to develop the public utility service to operate Brazil's northeast railway system. The railway system in the northeast region comprises 4,238 km of railway network and operates in Maranhão, Piauí, Ceará, Paraíba, Pernambuco, Alagoas and Rio Grande do Norte. | 5,809 | 5,809 | 5,809 | 5,809 | 5,809 | 69,705 | 98,750 | ||||||||
Tecar | Concession to operate TECAR, a solid bulk terminal, one of the four terminals of the Itaguaí port located in Rio of Janeiro, maturing in 2022 and renewable for another 25 years. | 4,556 | 3,220 | 3,220 | 3,220 | 3,220 | 23,099 | 40,535 | ||||||||
Tecon | 25-year concession granted on September 3, 1998 , renewable for another 25 years to operate the containers terminal at the Itaguaí port. | 20,490 | 20,490 | 20,490 | 20,490 | 20,490 | 215,142 | 317,592 | ||||||||
40,335 | 38,999 | 38,999 | 38,999 | 38,999 | 312,686 | 509,017 |
c. Projects and other commitments
· Steelmaking Flat and long steel
The Company has been setting up a long steel plant in the city of Volta Redonda, State of Rio de Janeiro, within its main steelmaking facility. CSN intends to produce 500,000 tonnes/year of long steel products, aiming at 400,000 tonnes/year of iron rode and 100,000 tonnes/year of wire rod. Total investment in manufacturing long-steel products will be nearly R$974 million. Facilities will use off scouring and pig iron as main raw material. In addition to this mill, CSN has developed two completely new long steel projects in Brazil, also with 500,000 tonnes/year capacity each. The Company expects these two mills to start production up to the end of 2013. CSN has been developing a flat steel project, with 1.5 million tonnes per year (Mtpa) estimated capacity, in a place to be confirmed yet.
· Iron ore project
CSNs iron ore business includes expansion of mining activities and port facilities. CSN estimates to manufacture 89 million tonnes per year (Mtpa) iron ore products by 2014: 50 million tonnes per year (Mtpa) in Casa de Pedra and 39 million tonnes per year (Mtpa) in Namisa. The Company expects to finance these investments with the Brazilian Development Bank (BNDES), export credit agencies, security-offering procedures, and free cash flow from its current operations.
In addition, CSN has invested on increasing the capacity of Port of Itaguaí (TECAR) to a level of 84 million tonnes per year (Mtpa). Current annual export capacity is equivalent to 30 million tonnes.
In addition to these projects under implementation, the Company has considered other Greenfield and Brownfield project opportunities, in addition to acquisition options.
CSN owns the concession to operate TECAR, a solid bulk terminal, one of the four terminals that compose Itaguaí Port, located in the city of Rio de Janeiro. Coal and coke are imported through this terminal. The concession agreement has a 25-year term, which is renewable for another 25 years.
When the concession is extinguished, all the rights and privileges transferred to CSN will return to CDRJ (Port Authority of Rio de Janeiro), together with the assets under CSNs possession and those resulting from its investments in leased assets declared reversible by CDRJ as they are necessary to carry on the service granted.
Page 106 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The reversible assets will be indemnified by CDRJ by their residual value of their cost, after deducting depreciation/amortization.
· Cement project
The Company has invested R$814 million in a whole new grinding mill in the city of Volta Redonda, already in operation, and a clinker furnace in the city of Arcos, State of Minas Gerais, with 2.4 million tonnes per year (Mtpa) and 830,000 tonnes/year capacity, respectively. This project is a landmark for CSN in the cement market by taking advantage from offscouring coming from its blast furnaces and limestone reserves in the city of Arcos.
In 4Q10, CSNs cement sales added up to 342,799 tonnes (338,000 in 2009), expecting to reach total production capacity by 2012. These investments have been partially financed by the Brazilian Development Bank (BNDES).
In addition to this plant, the Company has developed other projects: building an integrated cement plant in the city of Arcos, with an up to 1 million tonnes per year (Mtpa) capacity, and considering the construction of other three cement integrated plants (cement and clinker) in Brazil by 2014, also with 1 million tonnes per year (Mtpa) capacity each. Altogether, these operations and projects will total 6.4 million tonnes per year (Mtpa) capacity until 2014.
· Nova Transnordestina Project
In August of 2006, in order to allow the implementation of a main infrastructure project lead by the Brazilian federal government, CSN management team, approved a merger transaction of Transnordestina S.A., the Company which the Nova Transnordestina Project is related, with Companhia Ferroviária do Nordeste - CFN, an controlled Company of CSN, currently called Transnordestina Logística S.A., which holds a 30-year concession granted in 1998 to operate Ferrovia Nordestina da RFFSA, with 4,238 km of rail network. Nova Transnordestina Project includes an additional 1,728 km of rail network of last generation gagging. The Company expects that investments allow Transnordestina Logística to increase transportation of several products, such as iron ore, limestone, soybean, cotton, sugar cane, oil and fuel. Investments will be financed by means of several agencies, such as Fundo de Investimento do Nordeste (FINOR), Superintendência de Desenvolvimento do Nordeste (SUDENE) and the Brazilian Development Bank (BNDES). The Company obtained certain required environmental authorization, acquired some equipment and services and the implementation is in progress in certain regions.
The Company guarantees loans of Transnordestina from BNDES, totaling R$373.5 million on December 31, 2010. These loans are for the purpose of financing Transnordestinas infrastructure investments. The maximum amount for future payments which may be required to the guarantor as guarantee is R$373.5.
· Logistic Platform Project of CSN Itaguaí
Pursuant to concession terms, CSN is responsible for unloading at least 3.4 million tonnes of coal and coke from CSNs suppliers through this terminal on an annual basis, as well as third-party loading. Among approved investments disclosed by CSN, highlights to the development and expansion of the solid bulk terminal in Itaguaí to deal with up to 130 million tonnes of iron ore per year.
Page 107 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
· Long-term agreements with Namisa
The Company entered into long term agreements with Namisa for port operation services and iron ore supply (ROM) of Casa de Pedra mine, as described below:
i. Operational port service agreement
On December 30, 2008, CSN signed an agreement for the port services with Namisa, for a period of 34 years, which is related to receive, handle, store and ship iron ore from Namisa in annual volumes ranging from 18.0 million tons and 39.0 million tons. CSN has received approximately R$ 5.3 billion as part of advance due for services to be provided under this agreement. The amount of port services is reviewed quarterly and adjusted, considering changes in the market price of iron ore.
ii. High silicon
On December 30, 2008, CSN signed an agreement for the iron ore supply (ROM) of high silica to Namisa, for a period of 30 years, in volumes ranging from 42.0 million tons to 54.0 million tons per years. CSN has received approximately R$ 1.6 billion as part of advance due for the supplies to be made under this agreement. The value of the provision is reviewed quarterly and adjusted, considering changes in the market price of iron ore.
iii. Low silicon ROM
On December 30, 2008, CSN signed an agreement for the supply of crude iron ore (ROM) low silica to Namisa, for a period of 35 years, in volumes ranging from 2.8 million tons to 5.04 million tons per years. CSN has received approximately $ 424 million as part of an advance due for supplies to be made under this agreement. The value of the provision is reviewed quarterly and adjusted, considering changes in the market price of iron ore.
32. INSURANCE
Aiming at properly mitigating risks and in view of the nature of its operations, the Company and its subsidiaries took out several different types of insurance policies. The policies are taken out in line with the Risk Management policy and are similar to insurances taken out by other companies operating in the same line as CSN and its subsidiaries. The coverage of these policies include: National Transportation, International Transportation, Carrier Civil Responsibility, Import, Export, Life and Personal Accidents Insurance, Health, Vehicle Fleet, D&O (Administrator Civil Responsibility Insurance), General Civil Responsibility, Engineering Risks, Sundry Risks, Export Credit, Guarantee Insurance and Port Operator Civil Responsibility.
The Company also renewed the Property Damage and Loss of Profits insurances to its entities and subsidiaries with the following exceptions: Usina Presidente Vargas, Casa de Pedra, Mineração Arcos, CSN Paraná, Terminal de Carvão TECAR (it has Property Damage), which are under negotiation with insurance and reinsurance companies in Brazil and abroad in order to obtain, place and pay these other policies.
The risk assumptions adopted, given their nature, are not part of the scope of a financial statement audit, and, consequently, they were not reviewed by our independent auditors.
33. SUBSEQUENT EVENTS
· On January 26, 2011, the Company released to the market a Material Fact, that it increased its ownership in the capital stock of Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS, thorough acquisitions of common and preferred shares. Then the Company held 5.03% common shares and 4.99% preferred shares, as disclosed to the market on January 13, 2011.
Between January 26 and March 21, 2011, the Company acquired common shares. With these acquisitions, the Company owns 8.62% of common shares.
Page 108 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
The Company is considering strategies towards its investment in Usiminas, including possible additional share acquisitions higher than mentioned values. Possible additional purchases could lead to changes in Usiminas ownership or management structure.
· On January 28, 2011, CSN merged into subsidiary CSN Aços Longos S.A. The merger optimized processes, reduced and simplified administrative costs, mainly management ones, due to the concentration into one single organizational structure of all commercial, operational and administrative activities of its companies.
· On February 3, 2011, the Company loaned R$2 billion from the Brazilian Federal Savings Bank (Caixa Econômica Federal). The operation was carried out by means of line Company Special Credit Large Corporations, upon the issue of a bank credit note in the loan total amount, due in 94 months.
· From February 1st to February 10, 2011, the Company acquired 10,456,086 shares of the capital stock of Mineradora Riversdale Mining Limited, amounting to R$281,438, an indirect interest of 19.98% in the capital stock of Riversdale.
Page 109 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
Independent Auditors Report on the Financial Statements
(a free translation from the original in Portuguese)
To
The Board of Directors and Shareholders
Companhia Siderúrgica Nacional
Rio de Janeiro - RJ
We have audited the accompanying individual and consolidated financial statements of Companhia Siderúrgica Nacional (the Company), identified as Parent and Consolidated, respectively, which comprises the statement of financial position as at December 31, 2010 and the related statements of income, comprehensive income, changes in shareholders equity and cash flows for the year then ended, as well as a summary of significant accounting policies and other explanatory information.
Managements Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these individual financial statements in accordance with the accounting practices adopted in Brazil and of these consolidated financial statements in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB), and in accordance with accounting practices adopted in Brazil, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
Independent Auditors Responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with Brazilian and International Standards on Auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures selected to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement in the financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the entitys preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion on the individual financial statements
Page 110 of 115
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
DFP STANDARD FINANCIAL STATEMENTS December 31, 2010 CIA SIDERURGICA NACIONAL
|
Version: 1 |
In our opinion, the aforementioned individual financial statements present fairly, in all material respects, the individual financial position of Companhia Siderúrgica Nacional as at December 31, 2010, and its financial performance and its cash flows for the year then ended in accordance with the accounting practices adopted in Brazil.
Opinion on the consolidated financial statements
In our opinion, the aforementioned consolidated financial statements present fairly, in all material respects, the consolidated financial position of Companhia Siderúrgica Nacional as of December 31, 2010, and its consolidated financial performance and its consolidated cash flows for the year then ended in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB) and the accounting practices adopted in Brazil.
Emphasis of matter paragraph
As mentioned in note 2, the individual financial statements were prepared in accordance with the accounting practices adopted in Brazil. In the case of Companhia Siderúrgica Nacional these practices differ from the IFRS, applicable to the separate financial statements, only with respect to the measurements of investments in subsidiaries, associated companies and jointly controlled entities measured by the equity method, while for IFRS purposes these investments would be measured at cost or fair value.
As mentioned in note 32 to the financial statements, the Company has been negotiating with insurance and reinsurance companies in Brazil and abroad, in order to obtain insurance coverage for property damages and business interruption in certain sites of the Company.
Other matters
Statements of added value
We also examined the individual and consolidated statements of added value (DVA), which are the responsibility of Companys management, for the year ended on December 31, 2010, for which the disclosure is required by Brazilian corporation laws applicable to publicly-held companies and is an additional information for IFRS which does not require this disclosure. These statements were submitted to the same audit procedures previously described and, in our opinion, are fairly presented in all its material respects, in relation to the financial statements taken as whole.
São Paulo, March 22, 2011
KPMG Auditores Independentes
CRC SP-014428/O-6 F-RJ
Original in Portuguese signed by
Anselmo Neves Macedo
Accountant CRC SP-160482/O-6 S-RJ
Page 111 of 115
COMPANHIA SIDERÚRGICA NACIONAL | |
By: |
/S/ Benjamin Steinbruch
|
Benjamin Steinbruch
Chief Executive Officer |
| |
By: |
/S/ Paulo Penido Pinto Marques
|
Paulo Penido Pinto Marques
Chief Financial Officer and Investor Relations Officer |
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.