Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Company Information |
|
Capital Breakdown |
1 |
Cash Distribution |
2 |
Parent Company Financial Statements |
|
Balance Sheet – Assets |
3 |
Balance Sheet – Liabilities |
4 |
Statement of Income |
5 |
Statement of Comprehensive Income |
6 |
Statement of Cash Flows |
7 |
Statement of Changes in Shareholders’ Equity |
|
1/1/2015 to 03/31/2015 |
9 |
1/1/2014 to 03/31/2014 |
10 |
Statement of Value Added |
11 |
Consolidated Financial Statements |
|
Balance Sheet - Assets |
12 |
Balance Sheet - Liabilities |
13 |
Statement of Income |
14 |
Statement of Comprehensive Income |
15 |
Statement of Cash Flows |
16 |
Statement of Changes in Shareholders’ Equity |
|
1/1/2015 to 03/31/2015 |
18 |
1/1/2014 to 03/31/2014 |
19 |
Statement of Value Added |
20 |
Comments on the Company’s Consolidated Performance |
21 |
Notes to the Financial Statements |
32 |
Reports and Statements |
|
Unqualified Independent Auditors’ Review Report |
76 |
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Company Information / Capital Breakdown
Number of Shares (Units) |
Current Quarter 03/31/2015 |
|
Paid-in Capital |
|
|
Common |
1,387,524,047 |
|
Preferred |
0 |
|
Total |
1,387,524,047 |
|
Treasury Shares |
|
|
Common |
30,391,000 |
|
Preferred |
0 |
|
Total |
30,391,000 |
|
Page 1 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Company Information / Cash distribution |
||||||
Event |
Approval |
Dividends |
Inition Payment |
Type of share |
Class of share |
Dividends per common share (R$/share) |
Meeting of Board of Directors |
03/11/2015 |
Dividends |
03/19/2015 |
Ordinary |
|
0.20263 |
PAGE 2 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Parent Company Statements / Balance Sheet - Assets |
| ||
(R$ thousand) |
| ||
| |||
Code |
Description |
Current Quarter |
YTD Previous Year 12/31/2014 |
1 |
Total assets |
52,244,146 |
49,599,467 |
1.01 |
Current assets |
8,992,823 |
8,692,821 |
1.01.01 |
Cash and cash equivalents |
3,224,062 |
3,146,393 |
1.01.03 |
Trade receivables |
1,800,733 |
1,604,498 |
1.01.04 |
Inventories |
2,898,813 |
3,036,799 |
1.01.08 |
Other current assets |
1,069,215 |
905,131 |
1.02 |
Non-current assets |
43,251,323 |
40,906,646 |
1.02.01 |
Long-term receivables |
4,130,590 |
3,509,307 |
1.02.01.06 |
Deferred taxes |
3,072,986 |
2,438,929 |
1.02.01.09 |
Other non-current assets |
1,057,604 |
1,070,378 |
1.02.02 |
Investments |
25,822,983 |
24,199,129 |
1.02.03 |
Property, plant and equipment |
13,210,550 |
13,109,294 |
1.02.04 |
Intangible assets |
87,200 |
88,916 |
PAGE 3 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Parent Company Statements / Balance Sheet – Liabilities |
|||
(R$ thousand) |
|||
Code |
Description |
Current Quarter 03/31/2015 |
YTD Previous Year 12/31/2014 |
2 |
Total liabilities |
52,244,146 |
49,599,467 |
2.01 |
Current liabilities |
5,994,558 |
5,630,365 |
2.01.01 |
Payroll and related taxes |
156,972 |
165,718 |
2.01.02 |
Trade payables |
1,296,621 |
1,390,311 |
2.01.03 |
Taxes payable |
207,734 |
86,920 |
2.01.04 |
Borrowings and financing |
2,964,796 |
2,720,235 |
2.01.05 |
Other payables |
824,288 |
803,597 |
2.01.06 |
Provisions |
544,147 |
463,584 |
2.01.06.01 |
Provision for tax, social security, labor and civil risks |
544,147 |
463,584 |
2.02 |
Non-current liabilities |
40,082,441 |
38,272,634 |
2.02.01 |
Borrowings and financing |
28,460,278 |
26,369,912 |
2.02.02 |
Other payables |
9,668,815 |
9,818,512 |
2.02.04 |
Provisions |
1,953,348 |
2,084,210 |
2.02.04.01 |
Provision for tax, social security, labor and civil risks |
219,432 |
174,649 |
2.02.04.02 |
Other provisions |
1,733,916 |
1,909,561 |
2.02.04.02.03 |
Provisions for environmental liabilities and asset retirement obligations |
232,324 |
233,262 |
2.02.04.02.04 |
Pension and healthcare plan |
587,740 |
587,74 |
2.02.04.02.05 |
Provision for losses on investments |
913,852 |
1,088,559 |
2.03 |
Shareholders’ equity |
6,167,147 |
5,696,468 |
2.03.01 |
Paid-in capital |
4,540,000 |
4,540,000 |
2.03.02 |
Capital reserves |
30 |
30 |
2.03.04 |
Earnings reserves |
846,908 |
1,131,298 |
2.03.04.01 |
Legal reserve |
361,641 |
361,641 |
2.03.04.02 |
Statutory reserve |
742,243 |
999,243 |
2.03.04.09 |
Treasury shares |
-238,976 |
-229,586 |
2.03.05 |
Profit /Losses |
392,056 |
0 |
2.03.08 |
Other comprehensive income |
388,153 |
25,140 |
|
|
|
|
|
|
|
|
PAGE 4 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Parent Company Statements / Statements of Income (R$ thousand) | ||||
Code |
Description |
Current Quarter 1/1/2015 to 03/31/2015 |
YTD Previous Year 1/1/2014 to 03/31/2014 | |
3.01 |
Net revenue from sales and/or services |
3,058,032 |
3,490,453 | |
3.02 |
Cost of sales and/or services |
-2,189,432 |
-2,311,229 | |
3.03 |
Gross profit |
868,600 |
1,179,224 | |
3.04 |
Operating expenses/income |
1,014,030 |
-632,776 | |
3.04.01 |
Selling expenses |
-145,918 |
-97,377 | |
3.04.02 |
General and administrative expenses |
-84,564 |
-82,863 | |
3.04.04 |
Other operating income |
3,722 |
4,646 | |
3.04.05 |
Other operating expenses |
-201,760 |
-166,057 | |
3.04.06 |
Share of profits (losses) of investees |
1,442,550 |
-291,125 | |
3.05 |
Profit before finance income (costs) and taxes |
1,882,630 |
546,448 | |
3.06 |
Finance income (costs) |
-2,028,355 |
-578,827 | |
3.06.01 |
Finance income |
494,693 |
8,569 | |
3.06.02 |
Finance costs |
-2,523,048 |
-587,396 | |
3.06.02.01 |
Net exchange difference on financial instruments |
-1,659,972 |
314,502 | |
3.06.02.02 |
Finance costs |
-863,076 |
-901,898 | |
3.07 |
Loss before taxes on income |
-145,725 |
-32,379 | |
3.08 |
Income tax and social contribution |
537,781 |
87,713 | |
3.09 |
Profit from continuing operations |
392,056 |
55,334 | |
3.11 |
Profit for the period |
392,056 |
55,334 | |
3.99 |
Earnings per share - (R$/share) |
|
| |
3.99.01 |
Basic earnings per share |
|
| |
3.99.01.01 |
Common shares |
0.28887 |
0.03796 | |
3.99.02 |
Diluted earnings per share |
|
| |
3.99.02.01 |
Common shares |
0.28887 |
0.03796 |
PAGE 5 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Parent Company Statements / Statement of Comprehensive Income |
|||
(R$ thousand) |
|||
Code |
Description |
Current Quarter 01/01/2015 to |
YTD Previous Year 01/01/2014 to 3/31/2014 |
4.01 |
Profit for the period |
392,056 |
55,334 |
4.02 |
Other comprehensive income |
363,013 |
-470,811 |
4.02.01 |
Actuarial gains on defined benefit pension plan |
125 |
1,710 |
4.02.02 |
Cumulative translation adjustments for the period |
176,771 |
-44,326 |
4.02.03 |
Available-for-sale assets |
597,135 |
-631,003 |
4.02.04 |
Income tax and social contribution on available-for-sale assets |
-203,026 |
214,541 |
4.02.05 |
Available-for-sale assets from investments in subsidiaries |
68,699 |
-11,733 |
4.02.06 |
Impairment of available-for-sale assets |
8,417 |
0 |
4.02.07 |
Income tax and social contribution on impairment of available-for-sale assets |
-2,862 |
0 |
4.02.08 |
Loss on cash flow hedge accounting |
-427,645 |
0 |
4.02.09 |
Income tax and social contribution on impairment of available-for-sale assets |
145,399 |
0 |
4.03 |
Comprehensive income for the period |
755,069 |
-415,477 |
PAGE 6 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Parent Company Statements / Statement of Cash Flows – Indirect Method |
|||
(R$ thousand) |
|||
Code |
Description |
Current Quarter |
YTD Previous Year |
6.01 |
Net cash generated by operating activities |
1,084,289 |
362,699 |
6.01.01 |
Cash generated from operations |
1,498,010 |
1,033,504 |
6.01.01.01 |
Profit for the period |
392,056 |
55,334 |
6.01.01.02 |
Charges on borrowings and financing |
815,393 |
756,064 |
6.01.01.03 |
Charges on loans and financing granted |
-4,970 |
-3,896 |
6.01.01.04 |
Depreciation, depletion and amortization |
206,329 |
234,661 |
6.01.01.05 |
Share of profits (losses) of investees |
-1,442,550 |
291,125 |
6.01.01.06 |
Deferred income tax and social contribution |
-694,546 |
-99,430 |
6.01.01.07 |
Provision for tax, social security, labor, civil and environmental risks |
125,346 |
62,219 |
6.01.01.08 |
Inflation adjustment and exchange differences, net |
2,084,988 |
-322,072 |
6.01.01.09 |
Gain on derivative transactions |
0 |
636 |
6.01.01.10 |
Impairment of available-for-sale assets |
8,417 |
0 |
6.01.01.11 |
Residual value of permanent assets written off |
3,842 |
4,288 |
6.01.01.14 |
Other provisions |
3,705 |
54,575 |
6.01.02 |
Other provisions |
-413,721 |
-670,805 |
6.01.02.01 |
Trade receivables - third parties |
-66,978 |
-48,430 |
6.01.02.02 |
Trade receivables - third parties |
38,075 |
-109,782 |
6.01.02.03 |
Inventories |
161,598 |
-226,215 |
6.01.02.04 |
Receivables - related parties |
-1,943 |
0 |
6.01.02.05 |
Recoverable taxes |
57,644 |
-690 |
6.01.02.06 |
Judicial deposits |
-4,310 |
-2,598 |
6.01.02.07 |
Dividends received from related parties |
0 |
205,259 |
6.01.02.09 |
Trade payables |
-201,233 |
108,615 |
6.01.02.10 |
Payroll and related taxes |
23,241 |
7,920 |
6.01.02.11 |
Taxes in installments - REFIS |
123,552 |
-67,415 |
6.01.02.13 |
Payables to related parties |
9,690 |
6,488 |
6.01.02.15 |
Interest paid |
-555,887 |
-545,210 |
6.01.02.16 |
Interest received |
12 |
13,563 |
6.01.02.18 |
Interest on swaps paid |
0 |
-633 |
6.01.02.19 |
Other |
2,818 |
-11,677 |
6.02 |
Net cash used in investing activities |
-420 |
-91,530 |
6.02.01 |
Investments |
-7,847 |
-19,818 |
6.02.02 |
Purchase of property, plant and equipment |
-304,379 |
-235,967 |
6.02.03 |
Capital reduction of the subsidiary and joint venture |
486,758 |
0 |
6.02.05 |
Related parties loans |
-11,938 |
-3,860 |
6.02.06 |
Receipt of related parties loans |
75 |
168,115 |
6.02.07 |
Quotas of exclusive funds |
-163,089 |
0 |
6.03 |
Net cash used in financing activities |
-1,055,659 |
-236,819 |
6.03.01 |
Borrowings and financing raised |
389,540 |
690,556 |
6.03.02 |
Borrowings and financing raised - related parties |
0 |
116,640 |
6.03.03 |
Redemption of borrowings |
-535,978 |
-594,833 |
6.03.04 |
Redemption of borrowings - related parties |
-349,912 |
-24,312 |
6.03.05 |
Dividends and interest on capital paid |
-549,829 |
-424,870 |
6.03.06 |
Treasury shares |
-9,390 |
0 |
6.04 |
Exchange differences on translating cash and cash equivalents |
49,459 |
0 |
6.05 |
Increase in cash and cash equivalents |
77,669 |
34,350 |
6.05.01 |
Cash and equivalents at the beginning of the period |
3,146,393 |
206,624 |
6.05.02 |
Cash and equivalents at the end of the period |
3,224,062 |
240,974 |
PAGE 7 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Parent Company Statements / Statement of Changes in Shareholders´ Equity - 1/1/2015 to 03/31/2015 | ||||||
(R$ thousand) |
Code |
Description |
Paid-in capital |
Capital reserve, granted options and treasury shares |
Earnings reserve |
Retained earnings |
Other comprehensive income |
Shareholders’ equity |
5.01 |
Opening balances |
4,540,000 |
30 |
1,131,298 |
0 |
25,140 |
5,696,468 |
5.03 |
Adjusted opening balances |
4,540,000 |
30 |
1,131,298 |
0 |
25,140 |
5,696,468 |
5.04 |
Capital transactions with shareholders |
0 |
0 |
-284,390 |
0 |
0 |
-284,390 |
5.04.04 |
Treasury shares acquired |
0 |
0 |
-9,390 |
0 |
0 |
-9,390 |
5.04.06 |
Dividends |
0 |
0 |
-275,000 |
0 |
0 |
-275,000 |
5.05 |
Total comprehensive income |
0 |
0 |
0 |
392,056 |
363,013 |
755,069 |
5.05.01 |
Profit for the period |
0 |
0 |
0 |
392,056 |
0 |
392,056 |
5.05.02 |
Other comprehensive income |
0 |
0 |
0 |
0 |
363,013 |
363,013 |
5.05.02.04 |
Translation adjustments for the period |
0 |
0 |
0 |
0 |
176,771 |
176,771 |
5.05.02.06 |
Actuarial gains on defined benefit pension plan, net of taxes |
0 |
0 |
0 |
0 |
125 |
125 |
5.05.02.07 |
Available-for-sale assets, net of taxes |
0 |
0 |
0 |
0 |
468,363 |
468,363 |
5.05.02.08 |
Loss on hedge accounting, net of taxes |
0 |
0 |
0 |
0 |
-282,246 |
-282,246 |
5.07 |
Closing balances |
4,540,000 |
30 |
846,908 |
392,056 |
388,153 |
6,167,147 |
PAGE 8 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Parent Company Statements / Statement of Changes in Shareholders´ Equity - 1/1/2014 to 03/31/2014 |
| ||||||
(R$ thousand) |
| ||||||
Code |
Description |
Paid-in capital |
Capital reserve, granted options and treasury shares |
Earnings reserve |
Retained earnings |
Other comprehensive income |
Shareholders´ Equity |
5.01 |
Opening balances |
4,540,000 |
30 |
2,839,568 |
0 |
716,972 |
8,096,570 |
5.03 |
Adjusted opening balances |
4,540,000 |
30 |
2,839,568 |
0 |
716,972 |
8,096,570 |
5.04 |
Capital transactions with shareholders |
0 |
0 |
-425,000 |
0 |
0 |
-425,000 |
5.04.06 |
Dividends |
0 |
0 |
-425,000 |
0 |
0 |
-425,000 |
5.05 |
Total comprehensive income |
0 |
0 |
0 |
55,334 |
-470,811 |
-415,477 |
5.05.01 |
Profit for the period |
0 |
0 |
0 |
55,334 |
0 |
55,334 |
5.05.02 |
Other comprehensive income |
0 |
0 |
0 |
0 |
-470,811 |
-470,811 |
5.05.02.04 |
Translation adjustments for the period |
0 |
0 |
0 |
0 |
-44,326 |
-44,326 |
5.05.02.07 |
Actuarial gains on defined benefit pension plan |
0 |
0 |
0 |
0 |
1,710 |
1,710 |
5.05.02.08 |
Available-for-sale assets, net of taxes |
0 |
0 |
0 |
0 |
-428,195 |
-428,195 |
5.07 |
Closing balances |
4,540,000 |
30 |
2,414,568 |
55,334 |
246,161 |
7,256,093 |
PAGE 9 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Parent Company Statements / Statement of Value Added |
|||
(R$ thousand) |
|||
Code |
Description |
Current Quarter 1/1/2015 to 3/31/2015 |
YTD Prior Year 01/01/2014 to 3/31/2014 |
7.01 |
Revenues |
3,723,968 |
4,265,934 |
7.01.01 |
Sales of products and services |
3,669,030 |
4,217,900 |
7.01.02 |
Other revenues |
61,531 |
49,773 |
7.01.04 |
Allowance for (reversal of) doubtful debts |
-6,593 |
-1,739 |
7.02 |
Raw materials acquired from third parties |
-2,485,835 |
-2,601,607 |
7.02.01 |
Costs of sales and services |
-1,950,754 |
-2,198,768 |
7.02.02 |
Materials, electric power, outside services and other |
-525,191 |
-381,414 |
7.02.03 |
Impairment/recovery of assets |
-1,473 |
-21,425 |
7.02.04 |
Other |
-8,417 |
0 |
7.02.04.01 |
Impairment of available-for-sale assets |
-8,417 |
0 |
7.03 |
Gross value added |
1,238,133 |
1,664,327 |
7.04 |
Retentions |
-206,329 |
-234,661 |
7.04.01 |
Depreciation, amortization and depletion |
-206,329 |
-234,661 |
7.05 |
Wealth created |
1,031,804 |
1,429,666 |
7.06 |
Value added received as transfer |
2,634,817 |
-292,728 |
7.06.01 |
Share of profits (losses) of investees |
1,442,550 |
-291,125 |
7.06.02 |
Finance income |
494,693 |
8,569 |
7.06.03 |
Other |
697,574 |
-10,172 |
7.06.03.01 |
Other and exchange variation - gain |
697,574 |
-10,172 |
7.07 |
Wealth for distribution |
3,666,621 |
1,136,938 |
7.08 |
Wealth distributed |
3,666,621 |
1,136,938 |
7.08.01 |
Personnel |
329,522 |
291,687 |
7.08.01.01 |
Salaries and wages |
251,291 |
225,733 |
7.08.01.02 |
Benefits |
60,889 |
48,979 |
7.08.01.03 |
Severance pay fund (FGTS) |
17,342 |
16,975 |
7.08.02 |
Taxes, fees and contributions |
-277,119 |
210,515 |
7.08.02.01 |
Federal |
-319,590 |
182,960 |
7.08.02.02 |
State |
40,155 |
21,361 |
7.08.02.03 |
Municipal |
2,316 |
6,194 |
7.08.03 |
Lenders and lessors |
3,222,162 |
579,402 |
7.08.03.01 |
Interest |
862,664 |
901,650 |
7.08.03.02 |
Leases |
2,608 |
2,715 |
7.08.03.03 |
Other |
2,356,890 |
-324,963 |
7.08.03.03.01 |
Other and exchange variation - loss |
2,356,890 |
-324,963 |
7.08.04 |
Shareholders |
392,056 |
55,334 |
7.08.04.03 |
Retained earnings (accumulated losses) for the period |
392,056 |
55,334 |
PAGE 10 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Consolidated Financial Statements / Balance Sheet - Assets |
|||
(R$ thousand) |
|||
Code |
Description |
Current Quarter |
YTD Previous Year |
1 |
Total assets |
51,568,445 |
49,767,100 |
1.01 |
Current assets |
16,314,338 |
15,935,502 |
1.01.01 |
Cash and cash equivalents |
9,070,785 |
8,686,021 |
1.01.03 |
Trade receivables |
2,009,697 |
1,753,056 |
1.01.04 |
Inventories |
3,958,557 |
4,122,122 |
1.01.08 |
Other current assets |
1,275,299 |
1,374,303 |
1.02 |
Non-current assets |
35,254,107 |
33,831,598 |
1.02.01 |
Long-term receivables |
4,257,164 |
3,598,352 |
1.02.01.02 |
Investments measured at amortized cost |
42,549 |
34,874 |
1.02.01.06 |
Deferred taxes |
3,285,500 |
2,616,058 |
1.02.01.09 |
Other non-current assets |
929,115 |
947,420 |
1.02.02 |
Investments |
14,250,403 |
13,665,453 |
1.02.03 |
Property, plant and equipment |
15,782,164 |
15,624,140 |
1.02.04 |
Intangible assets |
964,376 |
943,653 |
PAGE 11 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Consolidated Financial Statements / Balance Sheet - Liabilities |
| ||
(R$ thousand) |
| ||
Code |
Description |
Current Quarter 3/31/2015 |
YTD Previous Year 12/31/2014 |
2 |
Total liabilities |
51,568,445 |
49,767,100 |
2.01 |
Current liabilities |
5,522,042 |
6,362,938 |
2.01.01 |
Payroll and related taxes |
214,427 |
219,740 |
2.01.02 |
Trade payables |
1,555,728 |
1,638,505 |
2.01.03 |
Taxes payable |
483,542 |
318,675 |
2.01.04 |
Borrowings and financing |
1,745,801 |
2,790,524 |
2.01.05 |
Other payables |
890,958 |
845,109 |
2.01.06 |
Provisions |
631,586 |
550,385 |
2.01.06.01 |
Provision for tax, social security, labor and civil risks |
631,586 |
550,385 |
2.02 |
Non-current liabilities |
39,841,003 |
37,669,187 |
2.02.01 |
Borrowings and financing |
29,375,089 |
27,092,855 |
2.02.02 |
Other payables |
9,154,978 |
9,315,363 |
2.02.03 |
Deferred taxes |
246,022 |
238,892 |
2.02.04 |
Provisions |
1,064,914 |
1,022,077 |
2.02.04.01 |
Provision for tax, social security, labor and civil risks |
239,412 |
195,783 |
2.02.04.02 |
Other provisions |
825,502 |
826,294 |
2.02.04.02.03 |
Provision for environmental liabilities and asset retirement obligations |
237,735 |
239,539 |
2.02.04.02.04 |
Pension and healthcare plan |
587,767 |
587,755 |
2.03 |
Shareholders’ equity |
6,205,400 |
5,734,975 |
2.03.01 |
Paid-in capital |
4,540,000 |
4,540,000 |
2.03.02 |
Capital reserves |
30 |
30 |
2.03.04 |
Earnings reserves |
846,908 |
1,131,298 |
2.03.04.01 |
Legal reserve |
361,641 |
361,641 |
2.03.04.02 |
Statutory reserve |
724,243 |
999,243 |
2.03.04.09 |
Treasury shares |
-238,976 |
-229,586 |
2.03.05 |
Profit /Losses |
392,056 |
0 |
2.03.08 |
Other comprehensive income |
388,153 |
25,140 |
2.03.09 |
Non-controlling interests |
38,253 |
38,507 |
PAGE 12 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Consolidated Financial Statements / Statements of Income |
||
(R$ thousand) |
||
Code |
Description |
Current Quarter 01/01/2015 to 03/31/2015 |
YTD PreviousYear 01/01/2014 to 03/31/2014 |
3.01 |
Net revenue from sales and/or services |
4,010,252 |
4,370,878 |
3.02 |
Cost of sales and/or services |
-3,025,533 |
-3,034,529 |
3.03 |
Gross profit |
984,719 |
1,336,349 |
3.04 |
Operating expenses/income |
-225,734 |
-515,899 |
3.04.01 |
Selling expenses |
-300,830 |
-189,915 |
3.04.02 |
General and administrative expenses |
-109,845 |
-103,853 |
3.04.04 |
Other operating income |
5,962 |
7,713 |
3.04.05 |
Other operating expenses |
-219,499 |
-184,341 |
3.04.06 |
Share of profits (losses) of investees |
398,478 |
-45,503 |
3.05 |
Profit before finance income (costs) and taxes |
758,985 |
820,450 |
3.06 |
Finance income (costs) |
-869,700 |
-741,199 |
3.06.01 |
Finance income |
56,136 |
38,052 |
3.06.02 |
Finance costs |
-925,836 |
-779,251 |
3.06.02.01 |
Net exchange losses on financial instruments |
-65,243 |
-55,216 |
3.06.02.02 |
Finance costs |
-860,593 |
-724,035 |
3.07 |
Profit (loss) before taxes on income |
-110,715 |
79,251 |
3.08 |
Income tax and social contribution |
502,517 |
-27,155 |
3.09 |
Profit from continuing operations |
391,802 |
52,096 |
3.11 |
Consolidated profit for the period |
391,802 |
52,096 |
3.11.01 |
Attributed to owners of the Company |
392,056 |
55,334 |
3.11.02 |
Attributed to non-controlling interests |
-254 |
-3,238 |
3.99 |
Earnings per share - (R$/share) |
||
3.99.01 |
Basic earnings per share |
||
3.99.01.01 |
Common shares |
0.28887 |
0.03796 |
3.99.02 |
Diluted earnings per share |
||
3.99.02.01 |
Common shares |
0.28887 |
0.03796 |
PAGE 13 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
|
||||
Consolidated Financial Statements / Statement of Comprehensive Income |
| |||
(R$ thousand) |
| |||
Code |
Description |
Current Quarter 01/01/2015 to 03/31/2015 |
YTD PreviousYear 01/01/2014 to 03/31/2014 | |
4.01 |
Consolidated profit for the period |
391,802 |
52,096 | |
4.02 |
Other comprehensive income |
363,013 |
-470,811 | |
4.02.01 |
Actuarial gains on defined benefit plan from investments in subsidiaries |
0 |
1,710 | |
4.02.02 |
Actuarial (losses) gains on defined benefit pension plan |
202 |
0 | |
4.02.03 |
Income tax and social contribution on actuarial (losses) gains on defined benefit pension plan |
-77 |
0 | |
4.02.04 |
Cumulative translation adjustments for the period |
176,771 |
-44,326 | |
4.02.05 |
Available-for-sale assets |
648,403 |
-648,780 | |
4.02.06 |
Income tax and social contribution on available-for-sale assets |
-185,595 |
220,585 | |
4.02.07 |
Impairment of available-for-sale assets |
8,417 |
0 | |
4.02.08 |
Income tax and social contribution on impairment of available-for-sale assets |
-2,862 |
0 | |
4.02.09 |
(Loss) gain on cash flow hedge accounting |
-427,645 |
0 | |
4.02.10 |
Income tax and social contribution on (loss) gain on cash flow hedge accounting |
145,399 |
0 | |
4.03 |
Consolidated comprehensive income for the period |
754,815 |
-418,715 | |
4.03.01 |
Attributed to owners of the Company |
755,069 |
-415,477 | |
4.03.02 |
Attributed to non-controlling interests |
-254 |
-3,238 | |
PAGE 14 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Consolidated Financial Statements / Statement of Cash Flows – Indirect Method | |||
(R$ thousand) |
|||
Code |
Description |
Current Quarter 01/01/2015 to 3/31/2015 |
YTD Previous Year 01/01/2014 to 3/31/2014 |
6.01 |
Net cash generated by operating activities |
1,642,006 |
576,219 |
6.01.01 |
Cash generated from operations |
2,268,532 |
1,121,670 |
6.01.01.01 |
Profit for the period attributable to owners of the Company |
392,056 |
55,334 |
6.01.01.02 |
Loss for the period attributable to non-controlling interests |
-254 |
-3,238 |
6.01.01.03 |
Charges on borrowings and financing |
803,433 |
656,367 |
6.01.01.04 |
Charges on loans and financing granted |
-5,025 |
-8,850 |
6.01.01.05 |
Depreciation, depletion and amortization |
273,502 |
294,406 |
6.01.01.06 |
Share of profits (losses) of investees |
-398,478 |
45,503 |
6.01.01.07 |
Deferred income tax and social contribution |
-716,476 |
-96,856 |
6.01.01.08 |
Provision for tax, social security, labor, civil and environmental risks |
124,830 |
63,089 |
6.01.01.09 |
Inflation adjustment and exchange differences, net |
1,767,227 |
68,703 |
6.01.01.10 |
Gain on derivative transactions |
1,125 |
3,069 |
6.01.01.11 |
Impairment of available-for-sale assets |
8,417 |
0 |
6.01.01.12 |
Residual value of permanent assets written off |
3,985 |
4,628 |
6.01.01.13 |
Other provisions |
14,190 |
39,515 |
6.01.02 |
Changes in assets and liabilities |
-626,526 |
-545,451 |
6.01.02.01 |
Trade receivables - third parties |
-190,889 |
114,057 |
6.01.02.02 |
Trade receivables - related parties |
-9,701 |
-62,335 |
6.01.02.03 |
Inventories |
190,195 |
-220,191 |
6.01.02.04 |
Receivables from related parties |
0 |
-17,124 |
6.01.02.05 |
Recoverable taxes |
33,391 |
16,329 |
6.01.02.06 |
Judicial deposits |
-5,535 |
-2,633 |
6.01.02.07 |
Dividends received from related parties |
0 |
202,015 |
6.01.02.08 |
Trade payables |
-118,373 |
210,719 |
6.01.02.09 |
Payroll and related taxes |
33,168 |
19,989 |
6.01.02.10 |
Taxes in installments - REFIS |
173,390 |
-64,240 |
6.01.02.11 |
Payables to related parties |
1,709 |
-155 |
6.01.02.13 |
Interest paid |
-724,617 |
-731,334 |
6.01.02.14 |
Interest received |
12 |
13,563 |
6.01.02.15 |
Interest on swaps paid |
0 |
-633 |
6.01.02.16 |
Other |
-9,276 |
-23,478 |
6.02 |
Net cash generated by (used in) investing activities |
413,490 |
-135,745 |
6.02.01 |
Investments |
0 |
-5,846 |
6.02.02 |
Purchase of property, plant and equipment |
-338,026 |
-298,490 |
6.02.03 |
Capital reduction in subsidiaries |
466,758 |
0 |
6.02.04 |
Receipt/payment in derivative transactions |
304,401 |
3,879 |
6.02.06 |
Purchase of intangible assets |
-105 |
-257 |
6.02.07 |
Intercompany loans |
-11,938 |
-3,860 |
6.02.08 |
Receipt of intercompany loans |
75 |
168,115 |
6.02.09 |
Short-term investment, net of redeemed amount |
-7,675 |
714 |
6.03 |
Net cash used in financing activities |
-1,852,855 |
-104,988 |
6.03.01 |
Borrowings and financing raised |
391,156 |
934,146 |
6.03.02 |
Redemption of borrowings |
-1,597,317 |
-614,264 |
6.03.04 |
Dividends and interest on capital paid |
-549,829 |
-424,870 |
6.03.05 |
Capital contribution by non-controlling shareholders |
-9,390 |
0 |
6.03.06 |
Buyback of debt securities |
-87,475 |
0 |
6.04 |
Exchange differences on translating cash and cash equivalents |
182,123 |
-330,786 |
6.05 |
Increase (decrease) in cash and cash equivalents |
384,764 |
4,700 |
6.05.01 |
Cash and equivalents at the beginning of the period |
8,686,021 |
9,995,672 |
6.05.02 |
Cash and equivalents at the end of the period |
9,070,785 |
10,000,372 |
PAGE 15 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Consolidated Financial Statements / Statement of Changes in Shareholders´ Equity - 1/1/2015 to 3/31/2015 |
Code |
Description |
Paid-in capital |
Capital reserve, granted options and treasury shares |
Earnings reserve |
Retained earnings |
Other comprehensive income |
Shareholders’ equity |
Non-controlling interests |
Consolidated shareholders’ equity |
5.01 |
Opening balances |
4,540,000 |
30 |
1,131,298 |
0 |
25,140 |
5,696,468 |
38,507 |
5,734,975 |
5.03 |
Adjusted opening balances |
4,540,000 |
30 |
1,131,298 |
0 |
25,140 |
5,696,468 |
38,507 |
5,734,975 |
5.04 |
Capital transactions with shareholders |
0 |
0 |
-284,390 |
0 |
0 |
-284,390 |
0 |
-284,390 |
5.04.04 |
Treasury shares acquired |
0 |
0 |
-9,390 |
0 |
0 |
-9,390 |
0 |
-9,390 |
5.04.06 |
Dividend |
0 |
0 |
-275,000 |
0 |
0 |
-275,000 |
0 |
-275,000 |
5.05 |
Total comprehensive income |
0 |
0 |
0 |
392,056 |
363,013 |
755,069 |
-254 |
754,815 |
5.05.01 |
Profit for the period |
0 |
0 |
0 |
392,056 |
0 |
392,056 |
-254 |
391,802 |
5.05.02 |
Other comprehensive income |
0 |
0 |
0 |
0 |
363,013 |
363,013 |
0 |
363,013 |
5.05.02.04 |
Translation adjustments for the period |
0 |
0 |
0 |
0 |
176,771 |
176,771 |
0 |
176,771 |
5.05.02.06 |
(Actuarial (losses) gains on defined benefit pension plan, net of taxes |
0 |
0 |
0 |
0 |
125 |
125 |
0 |
125 |
5.05.02.07 |
Available-for-sale assets, net of taxes |
0 |
0 |
0 |
0 |
468,363 |
468,363 |
0 |
468,363 |
5.05.02.08 |
(Loss) gain on hedge accounting, net of taxes |
0 |
0 |
0 |
0 |
-282,246 |
-282,246 |
0 |
-282,246 |
5.07 |
Closing balances |
4,540,000 |
30 |
846,908 |
392,056 |
388,153 |
6,167,147 |
38,253 |
6,205,400 |
PAGE 16 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Consolidated Financial Statements / Statement of Changes in Shareholders´ Equity - 1/1/2014 to 03/31/2014 | |||||||||
(R$ thousand) |
|||||||||
Code |
Description |
Paid-in capital |
Capital reserve, granted options and treasury shares |
Earnings reserve |
Retained earnings |
Other comprehensive income |
Shareholders´ Equity |
Non-controlling interests |
Consolidated shareholders' equity |
5.01 |
Opening balances |
4,540,000 |
30 |
2,839,568 |
0 |
716,972 |
8,096,570 |
-27,511 |
8,069,059 |
5.03 |
Adjusted opening balances |
4,540,000 |
30 |
2,839,568 |
0 |
716,972 |
8,096,570 |
-27,511 |
8,069,059 |
5.04 |
Capital transactions with shareholders |
0 |
0 |
-425,000 |
0 |
0 |
-425,000 |
0 |
-425,000 |
5.04.06 |
Dividends |
0 |
0 |
-425,000 |
0 |
0 |
-425,000 |
0 |
-425,000 |
5.05 |
Total comprehensive income |
0 |
0 |
0 |
55,334 |
-470,811 |
-415,477 |
-3,238 |
-418,715 |
5.05.01 |
Profit for the period |
0 |
0 |
0 |
55,334 |
55,334 |
-3,238 |
52,096 | |
5.05.02 |
Other comprehensive income |
0 |
0 |
0 |
0 |
-470,811 |
-470,811 |
0 |
-470,811 |
5.05.02.04 |
Translation adjustments for the period |
0 |
0 |
0 |
0 |
-44,326 |
-44,326 |
0 |
-44,326 |
5.05.02.07 |
Actuarial (losses) gains on defined benefit pension plan |
0 |
0 |
0 |
0 |
1,710 |
1,710 |
0 |
1,710 |
5.05.02.08 |
Available-for-sale assets, net of taxes |
0 |
0 |
0 |
0 |
-428,195 |
-428,195 |
0 |
-428,195 |
5.07 |
Closing balances |
4,540,000 |
30 |
2,414,568 |
55,334 |
246,161 |
7,256,093 |
-30,749 |
7,225,344 |
PAGE 17 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Consolidated Financial Statements / Statement of Value Added | |||
(R$ thousand) |
|||
Code |
Description |
Current Quarter 01/01/2015 to 3/31/2015 |
YTD Previous Year 01/01/2014 to 3/31/2014 |
7.01 |
Revenues |
4,752,234 |
5,236,997 |
7.01.01 |
Sales of products and services |
4,698,184 |
5,189,439 |
7.01.02 |
Other revenues |
61,898 |
49,906 |
7.01.04 |
Allowance for (reversal of) doubtful debts |
-7,848 |
-2,348 |
7.02 |
Raw materials acquired from third parties |
-3,325,485 |
-3,309,802 |
7.02.01 |
Costs of sales and services |
-2,632,493 |
-2,805,092 |
7.02.02 |
Materials, electric power, outside services and other |
-683,759 |
-481,519 |
7.02.03 |
Impairment/recovery of assets |
-816 |
-23,191 |
7.02.04 |
Other |
-8,417 |
0 |
7.02.04.01 |
Impairment of assets available for sale |
-8,417 |
0 |
7.03 |
Gross value added |
1,426,749 |
1,927,195 |
7.04 |
Retentions |
-273,502 |
-294,406 |
7.04.01 |
Depreciation, amortization and depletion |
-273,502 |
-294,406 |
7.05 |
Wealth created |
1,153,247 |
1,632,789 |
7.06 |
Value added received as transfer |
2,234,942 |
-942,712 |
7.06.01 |
Share of profits (losses) of investees |
398,478 |
-45,503 |
7.06.02 |
Finance income |
56,136 |
38,052 |
7.06.03 |
Other |
1,780,328 |
-935,261 |
7.06.03.01 |
Other and exchange variation - gain |
1,780,328 |
-935,261 |
7.07 |
Wealth for distribution |
3,388,189 |
690,077 |
7.08 |
Wealth distributed |
3,388,189 |
690,077 |
7.08.01 |
Personnel |
463,793 |
393,796 |
7.08.01.01 |
Salaries and wages |
367,509 |
311,928 |
7.08.01.02 |
Benefits |
76,047 |
62,032 |
7.08.01.03 |
Severance pay fund (FGTS) |
20,237 |
19,836 |
7.08.02 |
Taxes, fees and contributions |
-176,470 |
396,581 |
7.08.02.01 |
Federal |
-257,857 |
340,944 |
7.08.02.02 |
State |
75,959 |
45,731 |
7.08.02.03 |
Municipal |
5,428 |
9,906 |
7.08.03 |
Lenders and lessors |
2,709,064 |
-152,396 |
7.08.03.01 |
Interest |
377,584 |
814,965 |
7.08.03.02 |
Leases |
3,962 |
4,159 |
7.08.03.03 |
Other |
2,327,518 |
-971,520 |
7.08.03.03.01 |
Other and exchange variation - loss |
2,327,518 |
-971,520 |
7.08.04 |
Shareholders |
391,802 |
52,096 |
7.08.04.03 |
Retained earnings (accumulated losses) for the period |
392,056 |
55,334 |
7.08.04.04 |
Non-controlling interests in retained earnings |
-254 |
-3,238 |
PAGE 18 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Global economic activity is showing gradual signs of a recovery. The U.S. economy continues to grow moderately, while most of the European countries managed to reverse in 2014, the shrinkage of recent years. The emerging economies, however, have been presenting a slower growth pace.
The global Purchasing Managers Index (PMI) closed March at 53.5 points. The IMF expects global GDP growth of 3.5% this year and 3.7% in 2016.
USA
The U.S. activity indicators are pointing to a moderate economic growth. GDP growth of 0.2% in 1Q15 was negatively impacted by the rigorous winter and port strikes on the west coast, which jeopardized exports. The FED estimates 2015 GDP growth of between 2.3% and 2.7%.
Although industrial production fell by 0.6% in March over February, the 12-month figure moved up by 2.0%, with installed capacity use of 78.4%.
Unemployment fell to 5.5% in March, 1.1 p.p. down on the same month last year and within the 5.2% to 5.5% band considered by most of the FOMC (the FED’s Monetary Policy Committee) to be full employment.
In the 12 months through March, the Consumer Price Index dipped by 0.2%, well below the FOMC’s target of 2% p.a.
Given this scenario, at its last meeting in April the FOMC deemed it appropriate to maintain interest rates at between 0 and 0.25% until the labor market improves and inflation converges towards the 2% p.a. target.
Europe
The Eurozone is showing signs of a recovery in activity, with the adoption of an expansionist monetary policy by the ECB. The block’s compound PMI reached 54.0 points in March 2015, versus 53.3 points in February, while industrial production increased by 1.1% in February over previous month.
According to Eurostat, unemployment rate was 11.3% in March 2015, flat over the previous month, but below the 11.7% recorded in March of last year. Of the member nations, Germany posted the lowest rate, with 4.7%, while Greece and Spain had the highest, with 25.7% and 23%, respectively.
Also according to Eurostat, retail sales fell by 0.2% in February 2015 over January but moved up by 3% year-on-year.
In the UK, manufacturing PMI closed March at 54.4 points, the highest figure for the last eight months. According to the British Treasury, the consensus of estimates points to GDP growth of 2.7% in 2015. The consumer price index edged up by 0.3% in 1Q15 over 1Q14.
Asia
China has been showing signs of a slowdown in growth. Preliminary figures from the Chinese Bureau of Statistics indicate GDP expansion of 7.0% in 1Q15, versus 7.4% in 1Q14, but still within the target defined by the government. Manufacturing PMI, disclosed by HSBC, has been signaling a deterioration in economic conditions since December 2014 and closed March at 49.6 points.
The growth rate of Investments in fixed assets fell from 17.6% in 1Q14 to 13.5% in 1Q15, while industrial production growth of 5.6% in the 12 months through March 2015 was below the average of 7.9% recorded in the previous 12 months.
The deceleration in the construction industry was even more apparent. According to the National Bureau of Statistics, sector investments increased by 8.5% in 1Q15, close to half the 16.8% recorded in 1Q14.
PAGE 19 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Given this scenario, the Chinese government once again reduced the reserve requirements rate by 1 p.p. and further monetary and fiscal stimuli are expected ahead.
Japan continued to stage a moderate recovery. Manufacturing PMI fell to 50.3 points in March 2015 from 51.6 points in the previous month, while retail sales declined from 1.3% in January 2015 over December 2014. Despite the government measures to stimulate the economy, inflation remained below the target of 2% p.a. determined by the Japanese Central Bank, whose Monetary Policy Committee estimates GDP growth of between 1.5% and 2.1% in 2015.
Brazil
Against a background of political uncertainty, Brazil’s economy slowed, accompanied by increased inflation, higher interest rates and the depreciation of the currency.
GDP in 2014 remained virtually flat over the previous year, while in the 12 months through February 2015, the seasonally-adjusted Central Bank Economic Activity Index (IBC-Br) fell by 0.6%.
According to a survey by the CNI (National Confederation of Industry), industrial production fell in March, with the index closing at 48.2 points, under 50 points.
The Central Bank’s FOCUS report estimates GDP shrinkage of 1.18% in 2015, followed by growth of 1.0% in 2016.
Inflation measured by the IPCA consumer price index increased by 1.32% in March, giving 8.13% in 12 months, above the ceiling of the inflationary target defined by the Monetary Policy Committee (COPOM). As a result, the COPOM has been maintaining a restrictive monetary policy, raising the Selic benchmark interest rate by 0.5 p.p. to 13.25% p.a. at its last meeting in April. The FOCUS report expects 2015 inflation of 8.26%, with a Selic of 13.50% at year-end.
On the foreign exchange front, the dollar appreciated by 20.8% against the real in 1Q15, closing March at R$3.208.
Macroeconomic Projections
|
2015 |
2016 |
IPCA (%) |
8.26 |
5.60 |
Commercial dollar (final) – R$ |
3.20 |
3.30 |
SELIC (final - %) |
13.50 |
11.50 |
GDP (%) |
-1.18 |
1.00 |
Industrial Production (%) |
-2.50 |
1.50 |
Source: FOCUS BACEN Base: April 30, 2015
Consolidated net revenue totaled R$4,010 million in 1Q15, 5.0% up on the previous quarter, chiefly due to higher net revenue from the steel segment, which offset the reduction in revenue from the mining segment.
In 1Q15, consolidated COGS came to R$3,025 million, 4% more than in 4Q14, mainly due to lower steel product sales volume.
PAGE 20 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Gross profit totaled R$985 million in 1Q15, 7% up on the previous three months, primarily due to the gross profit from the steel segment.
SG&A expenses totaled R$411 million in 1Q15, 9% down on the R$450 million recorded in 4Q14, mainly due to lower expenses with iron ore freight, given the Company’s sales strategy.
Other Operating Expenses (Revenues) amounted to R$214 million in 1Q15, 28% less than the R$295 million posted in quarter before, basically due to the non-recurring negative impact of R$133 million in 4Q14, related to the reclassification of accrued losses from investments in shares recorded as available for sale, partially offset by the addition of tax provisions of R$34 million in 1Q15.
The Company uses Adjusted EBITDA to measure the segments' performance and operating cash flow capacity. It comprises net income before the net financial result, income and social contribution taxes, depreciation and amortization, results from investees and other operating revenue (expenses). Adjusted EBITDA includes the Company’s proportional interest in Namisa, MRS Logística and CBSI. Adjusted EBITDA totaled R$911 million in 1Q15, 10% down on 4Q14, basically due to the EBITDA from the steel and mining segments. The adjusted EBITDA margin EBITDA came to 22%, 3 p.p. down on the previous quarter.
The 1Q15 equity result totaled R$398 million, 62%, or R$152 million more than in 4Q14, essentially due to the positive result from the joint controlled entity, Namisa.
The 1Q15 net financial result was negative by R$870 million, chiefly due to the following factors:
· Interest on loans and financing totaling R$803 million;
· Expenses of R$11 million with the monetary restatement of tax installments;
· Other financial expenses totaling R$47 million;
· Monetary and exchange variations amounting to R$65 million;
These negative effects were partially offset by consolidated financial revenues of R$56 million.
Gross debt, net debt and the net debt/EBITDA ratio presented below reflect the Company’s proportional interest in Namisa, MRS Logística and CBSI, as well as the impact from the partial spin-off of Transnordestina Logística S/A.
On March 31, 2015, consolidated net debt came to R$20.0 billion, R$1.1 billion more than the R$18.9 billion recorded at the end of 4Q14, mainly due to:
PAGE 21 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
· Dividend payments of R$0.5 billion;
· Investments of R$0.4 billion in fixed assets;
· A R$0.7 billion effect related to the cost of debt;
· Net foreign exchange variation of R$0.4 billion.
These effects were partially offset by 1Q15 EBITDA of R$0.9 billion.
The net debt/EBITDA ratio based on LTM adjusted EBITDA closed the first quarter at 4.8x, 0.8x up on the ratio recorded at the end of the previous quarter.
CSN posted consolidated net income of R$392 million in 1Q15, R$325 million higher than in 4Q14, primarily due to the upturn in gross profit, reduced operating expenses, the improved equity result and the timing difference between the tax and accounting treatment of the foreign exchange variation.
Investments reflect the Company’s proportional interest in Namisa, MRS Logística and CBSI. The Company has ceased consolidating its interest in Transnordestina Logística S/A, due to the latter’s partial spin-off at the end of 2013, and the consequent entry into effect of the new shareholders’ agreement.
CSN invested R$407 million in 1Q15, allocated as follows:
ü Mining: R$123 million;
ü Steel: R$121 million;
ü Cement: R$90 million;
ü Logistics: R$73 million.
At the close of 1Q15, working capital allocated to the Company’s businesses totaled R$2.65 billion, very close to the end-of-2014 figure, given that the increase in accounts receivable and the reduction in the suppliers line were virtually offset by the reduction in inventories, due to the sending of finished products to the subsidiaries abroad and the upturn in taxes payable. The inventory turnover period narrowed by 11 days, offsetting the 5-day increase in the average receivables period and the 6-day reduction in the average supplier payment period.
PAGE 22 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
WORKING CAPITAL (R$ MM) |
1Q14 |
4Q14 |
1Q15 |
Change 1Q15 x 4Q14 |
Change 1Q15 x 1Q14 |
Assets |
4,126 |
5,006 |
5,153 |
147 |
1,027 |
Accounts Receivable |
1,621 |
1,651 |
1,901 |
250 |
280 |
Inventory (*) |
2,415 |
3,296 |
3,115 |
-181 |
700 |
Advances to Taxes |
89 |
59 |
137 |
78 |
48 |
Liabilities |
1,616 |
2,373 |
2,499 |
126 |
883 |
Suppliers |
1,105 |
1,672 |
1,589 |
-83 |
484 |
Salaries and Social Contribution |
196 |
340 |
374 |
34 |
178 |
Taxes Payable |
286 |
338 |
512 |
174 |
226 |
Advances from Clients |
30 |
23 |
24 |
1 |
(5) |
Working Capital |
2,510 |
2,633 |
2,654 |
22 |
145 |
|
|
|
|
|
|
TURNOVER RATIO |
1Q14 |
4Q14 |
1Q15 |
Change 1Q15 x 4Q14 |
Change 1Q15 x 1Q14 |
Receivables |
28 |
31 |
36 |
5 |
8 |
Supplier Payment |
33 |
53 |
47 |
-6 |
14 |
Inventory Turnover |
72 |
104 |
93 |
-11 |
21 |
Cash Conversion Cycle |
67 |
82 |
82 |
0 |
15 |
(*) Inventory - includes "Advances to Suppliers" and does not include "Supplies". |
|
|
The Company maintains integrated operations in five business segments: steel, mining, logistics, cement and energy. The main assets and/or companies comprising each segment are presented below:
Steel |
Mining |
Logistics |
Cement |
Energy | ||||
Usina Presidente Vargas |
Casa de Pedra |
Railways: |
Volta Redonda |
CSN Energia | ||||
Porto Real |
Namisa (60%) |
-MRS |
Arcos |
Itasa | ||||
Paraná |
Tecar |
-FTL |
|
| ||||
LLC |
ERSA |
|
|
| ||||
Lusosider |
|
|
|
| ||||
Prada (Distribution and |
|
Port: |
|
| ||||
Packaging) |
|
-Sepetiba Tecon |
|
| ||||
Metalic |
|
|
|
| ||||
Long Steel (UPV) |
|
|
|
| ||||
SWT |
|
|
|
|
The information on CSN’s five business segments is derived from the accounting data, together with allocations and the apportionment of costs among the segments. Results by segment reflect the Company’s proportional interest in Namisa, MRS Logística and CBSI, as well as the full consolidation of FTL.
Net Revenue by Segment – 1Q15 (R$ million)
PAGE 23 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Adjusted EBITDA by Segment – 1Q15 (R$ million)
Results by Segment
R$ million |
1Q15 | |||||||||||||||
Consolidated Results |
Steel |
Mining |
Logistics (Port) |
Logistics (Railways) |
Energy |
Cement |
Corporate/ |
Consolidated | ||||||||
Net Revenue |
3,123 |
658 |
47 |
251 |
64 |
101 |
(233) |
4,010 | ||||||||
Domestic Market |
2,011 |
38 |
47 |
251 |
64 |
101 |
(271) |
2,241 | ||||||||
Foreign Market |
1,112 |
620 |
38 |
1,769 | ||||||||||||
Cost of Goods Sold |
(2,366) |
(567) |
(31) |
(180) |
(47) |
(67) |
231 |
(3,026) | ||||||||
Gross Profit |
758 |
91 |
16 |
71 |
17 |
34 |
(2) |
985 | ||||||||
Selling, General and Administrative Expenses |
(232) |
(21) |
(6) |
(23) |
(6) |
(15) |
(108) |
(411) | ||||||||
Depreciation |
158 |
86 |
3 |
45 |
4 |
9 |
(41) |
264 | ||||||||
Proportional EBITDA of Jointly Controlled Companies |
73 |
73 | ||||||||||||||
Adjusted EBITDA |
683 |
156 |
13 |
93 |
15 |
28 |
(78) |
911 |
R$ million |
|
|
|
|
|
|
|
4Q14 | ||||||||
Consolidated Results |
Steel |
Mining |
Logistics (Port) |
Logistics (Railways) |
Energy |
Cement |
Corporate/ |
Consolidated | ||||||||
Net Revenue |
2,734 |
831 |
56 |
267 |
76 |
109 |
(254) |
3,820 | ||||||||
Domestic Market |
1,971 |
54 |
56 |
267 |
76 |
109 |
(286) |
2,247 | ||||||||
Foreign Market |
763 |
777 |
- |
- |
- |
- |
32 |
1,573 | ||||||||
Cost of Goods Sold |
(2,021) |
(734) |
(40) |
(173) |
(47) |
(72) |
187 |
(2,899) | ||||||||
Gross Profit |
714 |
98 |
16 |
95 |
29 |
37 |
(67) |
921 | ||||||||
Selling, General and Administrative Expenses |
(192) |
(12) |
(6) |
(38) |
(5) |
(17) |
(181) |
(450) | ||||||||
Depreciation |
201 |
113 |
3 |
49 |
4 |
10 |
(43) |
338 | ||||||||
Proportional EBITDA of Jointly Controlled Companies |
- |
- |
- |
- |
- |
- |
202 |
202 | ||||||||
Adjusted EBITDA |
723 |
199 |
13 |
106 |
28 |
30 |
(89) |
1,010 |
Scenario
According to the World Steel Association (WSA), global crude steel production totaled 400 million tonnes in 1Q15, 1.8% less than in the same period last year, with China, responsible for 200 million tonnes, recording a 1.7% downturn. Existing global capacity use fell by 1 p.p. in March/2015 over the close of 2014 to 71.6%.
The WSA expects apparent steel consumption to edge up by 0.5% worldwide in 2015 and dip by 0.5% in China.
PAGE 24 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
According to the Brazilian Steel Institute (IABr), domestic crude steel production came to 8.4 million tonnes in 1Q15, 0.7% up on 1Q14, while rolled flat output totaled 6.6 million tonnes, up by 4.4% in the same period last year.
Apparent domestic steel product consumption amounted to 6.1 million tonnes in 1Q15, 2.7% less than in 1Q14, while sales of rolled flat and long steel, both produced in the country totaled 5.1 million tonnes, down by 5.1% over 1Q14.
On the other hand, imports of long and flat steel came to 1.0 million tonnes in 1Q15, 13% more than in 1Q14, while exports climbed by 39% to 2.8 million tonnes.
The IABr estimates domestic sales of 19.1 million tonnes, 8% less than in 2014, accompanied by a 8% decline in apparent consumption to 22.7 million tonnes. On the other hand, imports are expected to fall by 6% to 3.6 million tonnes, with exports increasing by 38% to 13.5 million tonnes.
Automotive
According to ANFAVEA (the Auto Manufacturers’ Association), vehicle production totaled 663,000 units in 1Q15, 16% down on 1Q14, while domestic sales in 1Q15 came to 674,000 units, down by 17% in the same period last year, reflecting the slowdown in domestic economic activity. Also according to ANFAVEA, exports amounted to 79,000 units in 1Q15, up by 6% over the same quarter last year.
FENABRAVE (the Vehicle Distributors’ Association), on the other hand, estimated a 15% year-on-year reduction in sales in 1Q15, led by the truck segment with a decline of 36%.
ANFAVEA expects vehicle production and sales to fall by 10% and 13%, respectively, in 2015, accompanied by a 1% upturn in exports.
Construction
According to SECOVI (the São Paulo Residential Builders’ Association), new residential real estate launches in the city of São Paulo totaled 1,418 units in the first two months of 2015, 4.8% up on the 1,353 units recorded in the same period last year. In the 12 months through February 2015, however, there was a 1% year-on-year reduction to 31,679 units.
According to ABRAMAT (the Construction Material Manufacturers’ Association), domestic sales of building materials fell by 8.8% in 1Q15 over 1Q14, reflecting reduced building activity in the real estate and infrastructure areas. The Association expects sales to inch up by 1% in 2015.
Home Appliances
Production by the home appliance industry fell by 10% in the first two months of 2015 over the same period the year before, due to the reduced pace of economic activity.
Eletros (the Home Appliance and Consumer Electronics Manufacturers’ Association) expects a 15% decline in the sale of stoves, automatic washing machines and refrigerators in 1Q15.
Distribution
According to INDA (the Brazilian Steel Distributors’ Association), flat steel purchases by distributors in 1Q15 totaled 1.0 million tonnes, 6.1% down year-on-year.
Domestic sales by the associated network came to 982,000 tonnes, 16% less than in 1Q14. On the other hand, inventories closed March at 1.1 million tonnes, 1.8% up on the previous month and representing 3.2 months of sales.
INDA expects domestic flat steel sales by distributors to fall by 5% in 2015.
PAGE 25 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Sales Volume
CSN sold 1.4 million tonnes of steel in 1Q15, 12% up on 4Q14. Of this total, 63% went to the domestic market, 34% were sold by overseas subsidiaries and 3% went to exports.
Domestic Sales Volume
Domestic steel sales totaled 881,000 tonnes in 1Q15, 2% more than in 4Q14.
Foreign Sales Volume
Foreign steel sales amounted to 526,000 tonnes in 1Q15, 36% up on the previous three months. Of this total, the overseas subsidiaries sold 476,000 tonnes, 212,000 tonnes of which by SWT, 84,000 tonnes by Lusosider and 180,000 tonnes by LLC, continuing with the Company’s strategy begun in 4Q14 of increasing its sales abroad. Direct exports came to 50,000 tonnes in 1Q15.
Prices
Net revenue per tonne averaged R$2,162 in 1Q15, 1% higher than the 4Q14 average.
Net Revenue
Net revenue from steel operations totaled R$3,123 million, a 14% improvement over 4Q14, chiefly due to the upturn in sales volume.
Cost of Goods Sold (COGS)
Steel segment COGS came to R$2,366 million in 1Q15, 17% up on the previous quarter, also mainly due to the increase in sales volume.
Adjusted EBITDA
Adjusted steel segment EBITDA totaled R$683 million in 1Q15, with an adjusted EBITDA margin of 22%.
Production (Parent Company)
The Presidente Vargas Steelworks (UPV) produced 1.1 million tonnes of crude steel in 1Q15, 5% more than in 4Q14, while consumption of slabs purchased from third parties fell by 29% to 69,000 tonnes.
Production of rolled steel came to 1.0 million tonnes, virtually flat over the previous quarter.
Flat Steel Production (in Thousand t) |
1Q14 |
4Q14 |
1Q15 |
Change | |
1Q15 x 1Q14 |
1Q15 x 4Q14 | ||||
Crude Steel - P. Vargas Mill (flat steel) |
1,098 |
1,063 |
1,115 |
2% |
5% |
Purchased Slabs from Third Parties |
102 |
97 |
69 |
-32% |
-29% |
Total Crude Steel |
1,200 |
1,160 |
1,184 |
-1% |
2% |
Total Rolled Products |
1,054 |
1,051 |
1,020 |
-3% |
-3% |
PAGE 26 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Production Costs (Parent Company)
In 1Q15, the Presidente Vargas Steelworks’ total production costs came to R$1.55 billion, 3% up on 4Q14, chiefly due the R$84 million rise in expenses with reducing agents as a result of the devaluation of the real, and higher consumption of imported coke due to the revamp of the coke plants, partially offset by the R$42 million reduction in depreciation expenses as a result of the revision of the working life of fixed assets carried out at the end of 2014.
STEEL PRODUCTION COSTS (Parent Company)
Scenario
In 1Q15, prices in the seaborne iron ore market continued to fall, reaching their lowest levels since the index was created in mid-2008. On the supply side, high output from the main Australian mining companies and the resilience of the high-cost producers were chiefly responsible for the decline. On the demand side, the slowdown on the real estate sector and the reduced pace of industrial activity in China jeopardized local demand for steel, limiting steel production and iron ore consumption growth.
Given this scenario, the Platts Fe62% CFR China index averaged US$62.40/dmt in 1Q15, 16% down on the 4Q14 average. The iron ore quality premium varied between US$1.10/dmt and US$1.30/dmt per 1% of Fe content, while freight costs on the Tubarão/Qingdao route fell by a hefty 44% over 4Q14, averaging US$10.56/wmt.
Considering the significant drop in seaborne iron ore prices , CSN is focused on several measures to reduce its production costs , including extraction and processing of seaborne iron ore and port and freight costs, to remain among the most competitive mining companies of the world.
Brazil exported 79 million tonnes of iron ore in the first quarter, 17% down on 4Q14.
PAGE 27 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Iron Ore Sales
Iron ore sales totaled 5.4 million tonnes1 in 1Q15, 28% less than in the previous quarter, given the optimization of the product mix. Of this total, 4.8 million tonnes came from Casa de Pedra mine and 0.6 million tonnes from Namisa1. The Tecar terminal shipped 6.3 million tonnes, while own consumption came to 1.4 million tonnes.
1 Sales volumes include 100% of the stake in NAMISA.
Net Revenue
Net revenue from mining operations came to R$658 million in 1Q15, 21% down on the quarter before, due to the decline in international iron ore prices and the reduction in sales volume, partially offset by the devaluation of the real and improvement in the product mix.
Cost of Goods Sold (COGS)
Mining COGS totaled R$567 million in 1Q15, 23% less than in 4Q14 due to the cost reduction programs implemented by the Company, lower costs with iron ore purchases from third-parties, and the reduction in sales volume.
Adjusted EBITDA
Adjusted first-quarter EBITDA came to R$156 million, 22% down on 4Q14, with an adjusted EBITDA margin of 24%, identical to the previous quarter’s figure.
Scenario
Port Logistics
According to ANTAQ (National Waterway Transport Agency), Brazil’s port installations handled around 969 million tonnes in 2014, 4.3% up on the year before. Bulk solids totaled 590 million tonnes and containers came to 9.3 million TEUs1, 3.7% and 4.7% more, respectively, than in 2013.
1 TEU (Twenty‐Foot Equivalent Unit) – transportation unit equivalent to a standard 20-feet intermodal container
Analysis of Results
Railway Logistics
Net revenue from railway logistics totaled R$251 million in 1Q15, COGS came to R$180 million and adjusted EBITDA amounted to R$93 million, with an adjusted EBITDA margin of 37%.
Port Logistics
In the first quarter, net revenue from port logistics came to R$47 million, COGS totaled R$31 million and adjusted EBITDA amounted to R$13 million, with an adjusted EBITDA margin of 28%.
Scenario
According to the IBGE’s Monthly Industrial Survey, Brazilian cement production in the first two months of 2015 fell by 8.9% year-on-year, chiefly due to the impacts of the slowdown in economic activity.
Analysis of Results
In 1Q15, cement sales totaled 525,000 tonnes, 4% down on 4Q14 due to sales seasonality, but 7% up on 1Q14. Net revenue came to R$101 million and COGS amounted to R$66 million, generating adjusted EBITDA of R$28 million and an adjusted EBITDA margin of 28% in 1Q15, a 1 p.p. improvement over 4Q14.
PAGE 28 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Scenario
According to the Energy Research Company (EPE), Brazilian electricity consumption totaled 121 TWh in 1Q15, 0.6% down year-on-year. In 1Q15, the commercial and residential segments posted respective growth of 1.6% and 1.4%, while the industrial segment recorded a 3.9% decline.
Analysis of Results
In the first quarter, net revenue from the energy segment amounted to R$64 million and COGS totaled R$47 million, generating adjusted EBITDA of R$15 million and an adjusted EBITDA margin of 24%.
CSN’s shares appreciated by 5% in 1Q15, while the IBOVESPA moved up by 2% in the same period. Daily traded volume in CSN’s shares on the BM&F Bovespa averaged around R$30 million. On the NYSE, CSN’s ADRs fell by 13%, versus the Dow Jones’ 0.3% decline. On the NYSE, daily traded volume of CSN’s ADRs averaged US$5 million.
Capital Markets - CSNA3 / SID | |
1Q15 | |
N# of shares | 1,387,524 |
Market Capitalization | |
Closing price (R$/share) | 5.43 |
Closing price (US$/ADR) | 1.68 |
Market Capitalization (R$ million) | 7,534 |
Market Capitalization (US$ million) | 2,331 |
Total return including dividends and interest on equity | |
CSNA3 | 5% |
SID | -13% |
Ibovespa | 2% |
Dow Jones | -0.3% |
Volume | |
Average daily (thousand shares) | 5,879 |
Average daily (R$ Thousand) | 30,397 |
Average daily (thousand ADRs) | 2,971 |
Average daily (US$ Thousand) | 5,329 |
Source: Economática |
PAGE 29 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
(Expressed in thousands of reais – R$, unless otherwise stated)
1. DESCRIPTION OF BUSINESS
Companhia Siderúrgica Nacional “CSN”, also referred to as the Company or Parent Company, is a publicly-held company incorporated on April 9, 1941, under the laws of the Federative Republic of Brazil (Companhia Siderúrgica Nacional, its subsidiaries, joint ventures, joint operations and associates collectively referred to herein as the "Group”). The Company’s registered office is located in São Paulo, SP, Brazil.
CSN has shares listed on the São Paulo Stock Exchange (BM&F BOVESPA) and the New York Stock Exchange (NYSE). Accordingly, it reports its information to the Brazilian Securities Commission (CVM) and the U.S. Securities and Exchange Commission (SEC).
The Group's main operating activities are divided into five (5) operating segments as follows:
· Steel:
The Company’s main industrial facility is the Presidente Vargas Steel Mill (“UPV”), located in the city of Volta Redonda, State of Rio de Janeiro. This segment consolidates the operations related to the production, distribution and sale of flat steel, long steel, metallic containers and galvanized steel. In addition to the facilities in Brazil, CSN has operations in the United States, Portugal and Germany aimed at gaining markets and performing excellent services for final consumers. Its steels are used in the home appliances, civil construction and automobile industries. CSN holds the concession to operate TECAR a solid bulk terminal, one of the four terminals that form the Port of Itaguai, located in Rio de Janeiro. Imports of coal and coke are made through this terminal.
· Mining:
The production of iron ore is developed in the city of Congonhas, in the State of Minas Gerais. It further mines tin in the State of Rondônia to supply the needs of UPV, with the excess of these raw materials being sold to subsidiaries and third parties.
Iron ore is substantially sold in the international market, especially in Europe and Asia. The prices in force in these markets are historically cyclical and subject to significant fluctuations over short periods as a result of many factors related to global demand, to the strategies adopted by major steel producers and to the exchange rate. All these factors are beyond the Company's control. The outflow of the ore is done by TECAR.
· Cement:
CSN entered the cement market boosted by the synergy between this new activity and its already existing businesses. Next to the Presidente Vargas Steel Mill in Volta Redonda (RJ), it installed a new business unit: CSN Cimentos, which produces CP-III type cement by using slag produced by the UPV blast furnaces in Volta Redonda. It also explores limestone and dolomite at the Arches drive in the State of Minas Gerais, to supply the needs of UPV and of the cement plant.
· Logistics
Railroads:
CSN has equity interests in three railroad companies: MRS Logística S. A., which manages the former Southeast Railway System of Rede Ferroviária Federal S.A., Transnordestina Logística S. A. (“TLSA”) and FTL - Ferrovia Transnordestina Logística S.A. (“FTL”), which operate the Northeast Railway System of RFFSA, in the States of Maranhão, Piauí, Ceará, Rio Grande do Norte, Paraíba, Pernambuco and Alagoas, with TLSA being responsible for the sections of Missão Velha - Salgueiro, Salgueiro - Trindade, Trindade - Eliseu Martins, Salgueiro - Porto de Suape and Missão Velha - Porto de Pecém (Railway System II) and FTL being responsible for the sections of São Luiz - Mucuripe, Arrojado - Recife, Itabaiana - Cabedelo, Paula Cavalcante - Macau and Propriá - Jorge Lins (Railway System I).
PAGE 30 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Ports:
In the State of Rio de Janeiro, by means of its subsidiary Sepetiba Tecon S. A., the Company operates the Container Terminal (Tecon) at the Itaguaí Port. Located in the Bay of Sepetiba, this port has privileged highway, railroad and maritime access.
Tecon handles the shipments of CSN steel products, movement of containers, as well as storage, consolidation and deconsolidation of cargo.
· Energy:
As energy is fundamental in its production process, the Company has assets for generation of electric power to guarantee its self-sufficiency.
Note 23 - Segment Information provides a breakdown of financial information by business segment of CSN
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
2.a) Basis of preparation
The individual and consolidated condensed interim financial statements have been prepared and are being presented in accordance with the International Accounting Standards (IAS 34 – Interim Financial Reporting) issued by the International Accounting Standards Board (IASB), which correlate in Brazil is the CPC 21 (R1) (Interim Financial Statements and Consolidated Interim Financial Statements) issued by the CPC (Accounting Pronouncements Committee) and approved by CVM (Brazilian Securities Commission).
The significant accounting policies applied in these condensed interim financial statements are consistent with the policies described in Note 2 to the Company's financial statements for the year ended December 31, 2014, filed with the CVM.
These condensed interim financial statements do not include all requirements of annual or full financial statements and, accordingly, should be read together with the Company's financial statements for the year ended December 31, 2014.
Therefore, in these condensed interim financial statements the following notes were not repeated, either due to redundancy or to relevance in relation to those already presented in the annual financial statements:
Note 02 – Summary of significant accounting policies
Note 25 – Employee benefits
Note 27 - Commitments
The individual and consolidated condensed interim financial statements were approved by the Board of Directors on May 4, 2015.
2.b) Basis of presentation
The consolidated condensed interim financial statements are presented in Brazilian reais (R$), which is the Company’s functional currency and the Group’s presentation currency.
Transactions in foreign currencies are translated into the functional currency using the exchange rates in effect at the dates of the transactions or valuation on which items are remeasured. The asset and liability balances are translated at the exchange rate in effect at the end of the reporting period. As of March 31, 2015, US$1 is equivalent to R$3.2080 (R$2.6562 as of December 31, 2014), €1 is equivalent to R$3.4457 (R$3.2270 as of December 31, 2014).
PAGE 31 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
2.c) Basis of consolidation
The accounting practices were evenly applied to all consolidated companies. The consolidated condensed interim financial statements for the period ended March 31, 2015 and the year ended December 31, 2014 include the following direct and indirect subsidiaries and jointly controlled entities, as well as the exclusive funds as described below:
· Companies
Equity interests (%) |
||||||
Companies |
3/31/2015 |
12/31/2014 |
Core business | |||
Direct interest in subsidiaries: full consolidation |
||||||
CSN Islands VII Corp. |
|
100.00 |
|
100.00 |
|
Financial transactions |
CSN Islands IX Corp. |
100.00 |
100.00 |
Financial transactions | |||
CSN Islands X Corp. |
|
100.00 |
|
100.00 |
|
Financial transactions |
CSN Islands XI Corp. |
100.00 |
100.00 |
Financial transactions | |||
CSN Islands XII Corp. |
|
100.00 |
|
100.00 |
|
Financial transactions |
CSN Minerals S.L.U. |
100.00 |
100.00 |
Equity interests | |||
CSN Export Europe, S.L.U. |
|
100.00 |
|
100.00 |
|
Financial transactions and equity interests |
CSN Metals S.L.U. |
100.00 |
100.00 |
Equity interests and financial transactions | |||
CSN Americas S.L.U. |
|
100.00 |
|
100.00 |
|
Equity interests and financial transactions |
CSN Steel S.L.U. |
100.00 |
100.00 |
Equity interests and financial transactions | |||
TdBB S.A (*) |
|
100.00 |
|
100.00 |
|
Dormant company |
Sepetiba Tecon S.A. |
99.99 |
99.99 |
Port services | |||
Mineração Nacional S.A. |
|
99.99 |
|
99.99 |
|
Mining and equity interests |
Companhia Florestal do Brasil |
99.99 |
99.99 |
Reforestation | |||
Estanho de Rondônia S.A. |
|
99.99 |
|
99.99 |
|
Tin mining |
Cia Metalic Nordeste |
99.99 |
99.99 |
Manufacture of containers and distribution of steel products | |||
Companhia Metalúrgica Prada |
|
99.99 |
|
99.99 |
|
Manufacture of containers and distribution of steel products |
CSN Cimentos S.A. |
100.00 |
100.00 |
Cement manufacturing | |||
CSN Gestão de Recursos Financeiros Ltda. (*) |
|
99.99 |
|
99.99 |
|
Dormant company |
Congonhas Minérios S.A. |
99.99 |
99.99 |
Mining and equity interests | |||
CSN Energia S.A. |
|
99.99 |
|
99.99 |
|
Sale of electric power |
FTL - Ferrovia Transnordestina Logística S.A. |
88.41 |
88.41 |
Railroad logistics | |||
Indirect interest in subsidiaries: full consolidation |
|
|
|
|
|
|
Companhia Siderúrgica Nacional LLC |
100.00 |
100.00 |
Steel | |||
CSN Europe Lda. |
|
100.00 |
|
100.00 |
|
Financial transactions, product sales and equity interests |
CSN Ibéria Lda. |
100.00 |
100.00 |
Financial transactions, product sales and equity interests | |||
Lusosider Projectos Siderúrgicos S.A. |
|
99.94 |
|
99.94 |
|
Equity interests and product sales |
Lusosider Aços Planos, S. A. |
99.99 |
99.99 |
Steel and equity interests | |||
CSN Acquisitions, Ltd. |
|
100.00 |
|
100.00 |
|
Financial transactions and equity interests |
CSN Resources S.A. |
100.00 |
100.00 |
Financial transactions and equity interests | |||
CSN Holdings (UK) Ltd |
|
100.00 |
|
100.00 |
|
Financial transactions and equity interests |
CSN Handel GmbH |
100.00 |
100.00 |
Financial transactions, product sales and equity interests | |||
Companhia Brasileira de Latas |
|
100.00 |
|
100.00 |
|
Sale of cans and containers in general and equity interests |
Rimet Empreendimentos Industriais e Comerciais S. A. |
100.00 |
100.00 |
Production and sale of steel containers and forestry | |||
Companhia de Embalagens Metálicas MMSA |
|
99.67 |
|
99.67 |
|
Production and sale of cans and related activities |
Companhia de Embalagens Metálicas - MTM |
99.67 |
99.67 |
Production and sale of cans and related activities | |||
CSN Steel Holdings 1, S.L.U. |
|
100.00 |
|
100.00 |
|
Financial transactions, product sales and equity interests |
CSN Steel Holdings 2, S.L.U. |
100.00 |
100.00 |
Financial transactions, product sales and equity interests | |||
Stalhwerk Thüringen GmbH |
|
100.00 |
|
100.00 |
|
Production and sale of long steel and related activities |
CSN Steel Sections UK Limited (*) |
100.00 |
100.00 |
Dormant company | |||
CSN Steel Sections Polska Sp.Z.o.o |
|
100.00 |
|
100.00 |
|
Financial transactions, product sales and equity interests |
CSN Asia Limited |
100.00 |
100.00 |
Commercial representation | |||
Direct interest in joint operations: proportionate consolidation |
|
|
|
|
|
|
Itá Energética S.A. |
48.75 |
48.75 |
Electric power generation | |||
CGPAR - Construção Pesada S.A. |
|
50.00 |
|
50.00 |
|
Mining support services and equity interests |
Consórcio da Usina Hidrelétrica de Igarapava |
17.92 |
17.92 |
Electric power consortium | |||
Direct interest in joint ventures: equity method |
|
|
|
|
|
|
Nacional Minérios S.A. |
60.00 |
60.00 |
Mining and equity interests | |||
MRS Logística S.A. |
|
27.27 |
|
27.27 |
|
Railroad transportation |
Aceros Del Orinoco S.A. |
31.82 |
31.82 |
Dormant company | |||
CBSI - Companhia Brasileira de Serviços de Infraestrutura |
|
50.00 |
|
50.00 |
|
Provision of services |
Transnordestina Logística S.A. |
62.64 |
62.64 |
Railroad logistics | |||
Indirect interest in joint ventures: equity method |
|
|
|
|
|
|
Namisa International Minérios SLU |
60.00 |
60.00 |
Financial transactions, product sales and equity interests | |||
Namisa Europe, Unipessoal Lda. |
|
60.00 |
|
60.00 |
|
Equity interests and sales of products and minerals |
Namisa Handel GmbH |
60.00 |
60.00 |
Financial transactions, product sales and equity interests | |||
MRS Logística S.A. |
|
6.00 |
|
6.00 |
|
Railroad transportation |
Namisa Asia Limited |
60.00 |
60.00 |
Commercial representation | |||
Direct interest in associates: equity method |
|
|
|
|
|
|
Arvedi Metalfer do Brasil S.A. |
20.00 |
20.00 |
Metallurgy and equity interests |
(*) Dormant companies. Therefore, they were not presented in the Note 7.a, in which are disclosed only the companies accounted for under the equity method.
PAGE 32 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
· Exclusive funds
Equity interests (%) |
||||||
Exclusive funds |
3/31/2015 |
12/31/2014 |
Core business | |||
Direct interest: full consolidation |
|
|
|
|
|
|
Diplic - Private credit balanced mutual fund |
100.00 |
100.00 |
Investment fund | |||
Mugen - Private credit balanced mutual fund |
|
100.00 |
|
100.00 |
|
Investment fund |
Caixa Vértice - Private credit balanced mutual fund |
100.00 |
100.00 |
Investment fund | |||
VR1 - Private credit balanced mutual fund (*) |
|
100.00 |
|
|
|
Investment fund |
(*) In March 2015, the Company made a partial spin-off of certain financial assets, from Diplic fund to VR1 fund managed by BTG Pactual Serviços Financeiros S.A. DTVM.
3. CASH AND CASH EQUIVALENTS
|
|
Consolidated |
|
|
Parent Company | ||
|
3/31/2015 |
|
12/31/2014 |
3/31/2015 |
12/31/2014 | ||
Current |
|
|
|
|
|
|
|
Cash and cash equivalents |
|||||||
Cash and banks |
209,220 |
|
192,595 |
|
31,330 |
|
14,638 |
Short-term investments |
|
|
|
|
|
|
|
In Brazil: |
|||||||
Government securities |
210,162 |
|
246,407 |
|
150,447 |
|
205,304 |
Private securities |
472,921 |
486,730 |
245,011 |
264,500 | |||
|
683,083 |
|
733,137 |
|
395,458 |
|
469,804 |
Abroad: |
|||||||
Time deposits |
8,178,482 |
|
7,760,289 |
|
2,797,274 |
|
2,661,951 |
Total short-term investments |
8,861,565 |
8,493,426 |
3,192,732 |
3,131,755 | |||
Cash and cash equivalents |
9,070,785 |
|
8,686,021 |
|
3,224,062 |
|
3,146,393 |
The funds available in the Company and subsidiaries set up in Brazil are basically invested in investment funds, classified as exclusive, which were consolidated, with repurchase agreements backed by government and private securities, with fixed rate yield and immediate liquidity.
Private securities are short-term investments in Bank Deposit Certificates (CDBs) with yields pegged to the Interbank Deposit Certificate (CDI) fluctuation, and government securities are basically repurchase agreements backed by National Treasury Notes and National Treasury Bills. The funds are managed by BTG Pactual Serviços Financeiros S.A. DTVM and Caixa Econômica Federal and their assets collateralize possible losses on investments and transactions carried out. The funds’ investments were also consolidated in the individual financial statements.
A significant part of the funds of the Company and its foreign subsidiaries is invested in time deposits with leading banks, bearing fixed rates. Additionally, in 2015 there were capital reductions in the subsidiaries Nacional Minérios and Cia Metalic, in the amount of R$486,758. (See note 7 (b).)
PAGE 33 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
4. TRADE RECEIVABLES
Consolidated |
|
Parent Company | ||||
3/31/2015 |
|
12/31/2014 |
|
3/31/2015 |
12/31/2014 | |
Trade receivables |
|
|
|
|
|
|
Third parties |
|
|
|
|
|
|
Domestic market |
946,725 |
|
861,518 |
|
554,651 |
548,417 |
Foreign market |
888,225 |
|
762,935 |
|
118,179 |
87,668 |
|
1,834,950 |
|
1,624,453 |
|
672,830 |
636,085 |
Allowance for doubtful debts |
(135,071) |
(127,223) |
(100,129) |
(93,536) | ||
|
1,699,879 |
|
1,497,230 |
|
572,701 |
542,549 |
Related parties (Note 16 - b) |
201,203 |
153,737 |
1,138,092 |
969,343 | ||
|
1,901,082 |
|
1,650,967 |
|
1,710,793 |
1,511,892 |
Other receivables |
||||||
Dividends receivable (Note 16 - b) |
59,430 |
|
59,470 |
|
67,513 |
67,553 |
Advances to employees |
29,410 |
32,743 |
20,410 |
22,977 | ||
Other receivables |
19,775 |
|
9,876 |
|
2,017 |
2,076 |
108,615 |
102,089 |
89,940 |
92,606 | |||
|
2,009,697 |
|
1,753,056 |
|
1,800,733 |
1,604,498 |
In accordance with CSN’ internal sales policy and the maintenance of its short-term receivables (up to 7 days), the Company has transactions relating to assignment of receivables without co-obligation in which, after assigning the customer’s trade notes/bills and receiving the amounts from each transaction closed, CSN settles the trade receivables and becomes entirely free of the credit risk on the transaction. This transaction totals R$331,395 as of March 31, 2015 (R$264,411 as of December 31, 2014), less the trade receivables.
The breakdown of gross trade receivables from third parties is as follows:
Consolidated |
|
Parent Company | ||||||
3/31/2015 |
|
12/31/2014 |
|
3/31/2015 |
12/31/2014 | |||
Not past due |
|
1,451,783 |
|
1,284,824 |
|
539,106 |
|
464,322 |
Past-due up to180 days |
|
265,580 |
|
236,843 |
|
41,691 |
|
90,612 |
Past-due over 180 days |
|
117,587 |
|
102,786 |
|
92,033 |
|
81,151 |
|
|
1,834,950 |
|
1,624,453 |
|
672,830 |
|
636,085 |
The changes in the Company’s allowance for doubtful debts are as follows:
Consolidated |
|
|
|
Parent Company | ||||
3/31/2015 |
|
12/31/2014 |
|
3/31/2015 |
12/31/2014 | |||
Opening balance |
|
(127,223) |
|
(114,172) |
|
(93,536) |
|
(88,518) |
Estimated losses |
|
(11,052) |
|
(25,305) |
|
(9,035) |
|
(15,915) |
Recovery of receivables |
|
3,204 |
|
12,254 |
|
2,442 |
|
10,897 |
Closing balance |
(135,071) |
(127,223) |
(100,129) |
(93,536) |
PAGE 34 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
5. INVENTORIES
Consolidated |
|
|
|
Parent Company | |||
3/31/2015 |
|
12/31/2014 |
|
3/31/2015 |
12/31/2014 | ||
Finished goods |
1,270,175 |
|
1,270,182 |
|
768,969 |
|
794,223 |
Work in progress |
932,995 |
858,811 |
|
810,335 |
733,759 | ||
Raw materials |
795,330 |
|
1,006,620 |
|
465,860 |
|
621,450 |
Storeroom supplies |
965,960 |
949,062 |
|
834,323 |
825,983 | ||
Iron ore |
106,015 |
|
147,699 |
|
106,015 |
|
147,699 |
Advances to suppliers |
2,560 |
2,329 |
|
1,760 |
1,741 | ||
(-) Provision for losses |
(114,478) |
|
(112,581) |
|
(88,449) |
|
(88,056) |
3,958,557 |
4,122,122 |
|
2,898,813 |
3,036,799 |
Changes in the allowance for inventory losses are as follows:
Consolidated |
|
|
|
Parent Company | ||||
3/31/2015 |
|
12/31/2014 |
|
3/31/2015 |
12/31/2014 | |||
Opening balance |
|
(112,581) |
|
(102,185) |
|
(88,056) |
|
(83,426) |
Provision for losses/reversals of slow-moving and |
|
(1,897) |
(10,396) |
(393) |
(4,630) | |||
Closing balance |
|
(114,478) |
|
(112,581) |
|
(88,449) |
|
(88,056) |
PAGE 35 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
6. OTHER CURRENT AND NON-CURRENT ASSETS
The group of other current and non-current assets is comprised as follows:
Consolidated |
|
Parent Company | |||||||||||||
Current |
Non-current |
|
Current |
|
Non-current | ||||||||||
3/31/2015 |
12/31/2014 |
|
3/31/2015 |
12/31/2014 |
|
3/31/2015 |
12/31/2014 |
|
3/31/2015 |
12/31/2014 | |||||
Judicial deposits (Note 14) |
|
|
|
|
294,339 |
|
288,804 |
|
|
|
|
|
244,212 |
|
239,902 |
Credits with the PGFN (1) |
|
83,125 |
81,792 |
|
|
83,125 |
81,792 | ||||||||
Recoverable taxes (2) |
594,315 |
|
598,497 |
|
126,407 |
|
155,616 |
|
424,672 |
|
453,258 |
|
58,988 |
|
88,046 |
Prepaid expenses |
60,601 |
36,226 |
31,948 |
33,323 |
|
48,987 |
24,151 |
14,875 |
15,620 | ||||||
Actuarial asset - related party (Note 16 b) |
|
|
|
|
97,188 |
|
97,173 |
|
|
|
|
|
96,717 |
|
96,914 |
Derivative financial instruments (Note 11 I) |
354,650 |
174,611 |
|
||||||||||||
Exclusive fund quotas (3) |
|
|
|
|
|
|
|
|
307,107 |
|
144,018 |
|
|
|
|
Securities held for trading (Note 11 I) |
10,889 |
13,798 |
7,525 |
9,451 |
|||||||||||
Ore inventory (4) |
|
|
|
|
144,483 |
|
144,483 |
|
|
|
|
|
144,483 |
|
144,483 |
Northeast Investment Fund - FINOR |
8,452 |
8,452 |
8,452 |
8,452 | |||||||||||
Other receivables (Note 11 I) |
|
|
|
|
902 |
|
1,347 |
|
|
|
|
|
1,538 |
|
1,450 |
Loans with related parties (Note 16 b) |
220,414 |
517,493 |
125,730 |
117,357 |
116,349 |
106,218 |
59,309 |
52,619 | |||||||
Other receivables from related parties (Note 16 b) |
12,674 |
|
15,780 |
|
5,596 |
|
7,037 |
|
164,575 |
|
168,035 |
|
335,736 |
|
329,330 |
Other |
21,756 |
17,898 |
10,945 |
12,036 |
10,169 |
11,770 | |||||||||
|
1,275,299 |
|
1,374,303 |
|
929,115 |
|
947,420 |
|
1,069,215 |
|
905,131 |
|
1,057,604 |
|
1,070,378 |
1 Refers to the excess judicial deposit originated by the 2009 REFIS (Tax Debt Refinancing Program).
2 Refers mainly to taxes on revenue (PIS/COFINS) and State VAT (ICMS) on the acquisition of fixed assets which will be recovered over a 48-month period, and income tax and social contribution for offset.
3. Refers to derivatives transactions managed by exclusive funds.
4. Long-term iron ore inventories that will be used after the construction of the processing plant, which will produce pellet feed, expected to start operating in the second half of 2017.
7. INVESTMENTS
The information related to the description of activities of subsidiaries, joint ventures, joint operations, associates and other investments did not have changes in relation to that disclosed in the Company's financial statements as of December 31, 2014 and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of March 31, 2015.
PAGE 36 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
7.a) Direct equity interests in subsidiaries, joint ventures, joint operations, associates and other investments
|
03/31/2015 |
12/31/2014 |
03/31/2014 | |||||||||||||||||||||
Companies |
Number of |
|
|
|
|
|
|
|
||||||||||||||||
shares held by CSN |
% |
Profit |
% |
Profit | ||||||||||||||||||||
in units) |
Direct equity |
Shareholders' |
(loss) |
Direct equity |
Shareholders' |
(loss) | ||||||||||||||||||
Common |
Preferred |
interest |
Assets |
Liabilities |
equity |
for the period |
interest |
Assets |
Liabilities |
equity |
for the period | |||||||||||||
Subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CSN Islands VII Corp. |
20,001,000 |
100.00 |
7,341,132 |
7,158,885 |
182,247 |
535,768 |
100.00 |
7,214,810 |
7,568,331 |
(353,521) |
(30,863) | |||||||||||||
CSN Islands VIII Corp. |
(*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(497) | ||||||||
CSN Islands IX Corp. |
3,000,000 |
100.00 |
1,918 |
1,918 |
(3) |
100.00 |
1,113,075 |
1,111,155 |
1,920 |
(175) | ||||||||||||||
CSN Islands X Corp. |
|
1,000 |
|
|
|
100.00 |
|
22 |
|
74,948 |
|
(74,926) |
|
(13,313) |
|
100.00 |
|
20 |
|
61,633 |
|
(61,613) |
|
1,426 |
CSN Islands XI Corp. |
50,000 |
100.00 |
2,644,817 |
2,635,245 |
9,572 |
1,129 |
100.00 |
2,236,207 |
2,227,764 |
8,443 |
(341) | |||||||||||||
CSN Islands XII Corp. |
|
1,540 |
|
|
|
100.00 |
|
2,390,398 |
|
3,211,448 |
|
(821,050) |
|
(163,227) |
|
100.00 |
|
2,000,851 |
|
2,658,674 |
|
(657,823) |
|
(16,706) |
CSN Minerals S.L.U. |
3,500 |
100.00 |
4,514,124 |
16,915 |
4,497,209 |
361,209 |
100.00 |
4,151,169 |
15,169 |
4,136,000 |
(166,518) | |||||||||||||
CSN Export Europe, S.L.U. |
|
3,500 |
|
|
|
100.00 |
|
1,132,893 |
|
5,106 |
|
1,127,787 |
|
199,939 |
|
100.00 |
|
930,973 |
|
3,125 |
|
927,848 |
|
(28,876) |
CSN Metals S.L.U. |
16,504,020 |
100.00 |
1,026,656 |
36,607 |
990,049 |
175,297 |
100.00 |
846,160 |
31,408 |
814,752 |
(48,067) | |||||||||||||
CSN Americas S.L.U. |
|
3,500 |
|
|
|
100.00 |
|
1,774,013 |
|
21,684 |
|
1,752,329 |
|
114,374 |
|
100.00 |
|
1,588,221 |
|
23,490 |
|
1,564,731 |
|
(60,728) |
CSN Steel S.L.U. |
22,042,688 |
100.00 |
2,321,453 |
1,485,808 |
835,645 |
(145,990) |
100.00 |
2,152,431 |
1,274,343 |
878,088 |
(43,363) | |||||||||||||
Sepetiba Tecon S.A. |
|
254,015,052 |
|
|
|
99.99 |
|
365,854 |
|
123,588 |
|
242,266 |
|
6,723 |
|
99.99 |
|
358,321 |
|
122,778 |
|
235,543 |
|
16,760 |
Mineração Nacional S.A. |
999,999 |
99.99 |
1,122 |
22 |
1,100 |
25 |
99.99 |
1,097 |
22 |
1,075 |
20 | |||||||||||||
Estanho de Rondônia S.A. |
|
51,665,047 |
|
|
|
99.99 |
|
36,373 |
|
16,751 |
|
19,622 |
|
(1,456) |
|
99.99 |
|
35,101 |
|
14,023 |
|
21,078 |
|
(3,020) |
Cia Metalic Nordeste |
92,459,582 |
99.99 |
174,446 |
38,328 |
136,118 |
3,397 |
99.99 |
187,571 |
34,849 |
152,722 |
2,464 | |||||||||||||
Companhia Metalúrgica Prada |
|
78,283,207 |
|
|
|
99.99 |
|
647,227 |
|
482,956 |
|
164,271 |
|
(26,240) |
|
99.99 |
|
618,212 |
|
427,701 |
|
190,511 |
|
(19,114) |
CSN Cimentos S.A. |
3,734,582,665 |
100.00 |
1,177,538 |
67,876 |
1,109,662 |
16,493 |
100.00 |
1,088,997 |
64,652 |
1,024,345 |
15,538 | |||||||||||||
Congonhas Minérios S.A. |
|
64,610,862 |
|
|
|
99.99 |
|
2,058,032 |
|
2,075,908 |
|
(17,876) |
|
(2,274) |
|
99.99 |
|
1,996,460 |
|
2,012,062 |
|
(15,602) |
|
(1,511) |
CSN Energia S.A. |
43,149 |
99.99 |
84,685 |
17,502 |
67,183 |
7,913 |
99.99 |
73,569 |
14,299 |
59,270 |
9,115 | |||||||||||||
FTL - Ferrovia Transnordestina Logística S.A. |
306,241,571 |
|
|
|
88.41 |
|
554,841 |
|
263,030 |
|
291,811 |
|
(1,935) |
|
88.41 |
|
566,259 |
|
272,513 |
|
293,746 |
|
(1,896) | |
Companhia Florestal do Brasil |
21,120,514 |
99.99 |
29,505 |
8,531 |
20,974 |
(1) |
99.99 |
29,471 |
8,495 |
20,976 |
||||||||||||||
Joint ventures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nacional Minérios S.A. |
(**) |
285,040,443 |
60.00 |
9,892,166 |
491,418 |
9,400,748 |
396,481 |
60.00 |
10,113,587 |
642,561 |
9,471,026 |
82,767 | ||||||||||||
Itá Energética S.A. |
|
253,606,846 |
|
|
|
48.75 |
|
317,913 |
|
15,255 |
|
302,658 |
|
932 |
|
48.75 |
|
316,345 |
|
14,618 |
|
301,727 |
|
3,754 |
MRS Logística S.A. |
52,414,154 |
40,301,916 |
27.27 |
1,970,813 |
1,179,022 |
791,791 |
15,232 |
27.27 |
1,959,145 |
1,182,454 |
776,691 |
18,271 | ||||||||||||
CBSI - Companhia Brasileira de Serviços de Infraestrutura |
1,876,146 |
|
|
|
50.00 |
|
15,063 |
|
13,557 |
|
1,506 |
|
(1,975) |
|
50.00 |
|
18,678 |
|
15,196 |
|
3,482 |
|
(110) | |
CGPAR - Construção Pesada S.A. |
50,000 |
50.00 |
57,482 |
48,310 |
9,172 |
2,612 |
50.00 |
61,689 |
55,129 |
6,560 |
2,636 | |||||||||||||
Transnordestina Logística S.A. |
|
22,701,071 |
|
1,397,545 |
|
62.64 |
|
4,205,614 |
|
2,916,246 |
|
1,289,368 |
|
(7,569) |
|
62.64 |
|
4,115,120 |
|
2,818,184 |
|
1,296,936 |
|
(7,035) |
Fair Value allocated to Transnordestina |
659,105 |
659,105 |
||||||||||||||||||||||
Associates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Arvedi Metalfer do Brasil |
27,239,971 |
20.00 |
61,870 |
44,930 |
16,940 |
211 |
20.00 |
60,101 |
44,429 |
15,672 |
(2,416) | |||||||||||||
|
|
|
|
|
|
|
|
44,797,970 |
|
22,449,876 |
|
23,007,199 |
|
1,473,752 |
|
|
|
43,833,640 |
|
22,719,057 |
|
21,773,688 |
|
(278,485) |
Classified as available-for-sale |
||||||||||||||||||||||||
Usiminas |
|
|
|
|
|
|
|
|
|
|
|
1,938,002 |
|
|
|
|
|
|
|
|
|
1,340,896 |
|
|
Panatlântica |
31,618 |
31,589 |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1,969,620 |
|
|
|
|
|
|
|
|
|
1,372,485 |
|
|
Other investments |
||||||||||||||||||||||||
Profits on subsidiaries' inventories |
|
|
|
|
|
|
|
|
|
|
(132,707) |
|
(32,085) |
|
|
|
|
|
|
|
(100,622) |
|
(11,658) | |
Other |
65,019 |
883 |
65,019 |
(982) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(67,688) |
|
(31,202) |
|
|
|
|
|
|
|
(35,603) |
|
(12,640) |
Total investments |
24,909,131 |
1,442,550 |
23,110,570 |
(291,125) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Classification of investments in the balance sheet |
||||||||||||||||||||||||
Investments in assets |
|
|
|
|
|
|
|
|
|
|
|
25,822,983 |
|
|
|
|
|
|
|
|
|
24,199,129 |
|
|
Investments with negative equity |
(913,852) |
(1,088,559) |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
24,909,131 |
|
|
|
|
|
|
|
|
|
23,110,570 |
|
|
The number of shares, the balances of assets, liabilities and shareholders' equity, and the amounts of profit or loss for the period refer to the equity interests held by CSN in those companies.
(*) Company extinguished in 2014.
(**) The assets and liabilities refer to the consolidated balance sheet.
PAGE 37 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
7.b) Changes in investments in subsidiaries, joint ventures, joint operations, associates, and other investments
Consolidated |
Parent Company | ||||||
3/31/2015 |
|
12/31/2014 |
3/31/2015 |
|
12/31/2014 | ||
Opening balance of investments |
13,665,453 |
|
13,487,023 |
|
24,199,129 |
|
27,005,592 |
Opening balance of provision for impairment loss |
|
|
|
|
(1,088,559) |
|
(1,231,511) |
Capital increase/acquisition of shares |
|
|
10,279 |
|
|
|
93,960 |
Capital reduction (1) |
(466,758) |
(486,758) |
(3,120,344) | ||||
Dividends |
39 |
|
395,307 |
|
39 |
|
275,731 |
Comprehensive income (2) |
648,403 |
(970,266) |
842,730 |
(1,011,188) | |||
Share of profits of investees (3) |
403,264 |
|
743,119 |
|
1,442,550 |
|
1,098,243 |
Other |
2 |
(9) |
87 | ||||
Closing balance of investments |
14,250,403 |
|
13,665,453 |
|
25,822,983 |
|
24,199,129 |
Closing balance of provision for impairment loss |
|
(913,852) |
(1,088,559) | ||||
Total |
14,250,403 |
|
13,665,453 |
|
24,909,131 |
|
23,110,570 |
1. Refers to capital reduction in the companies Nacional Minérios S.A. and Cia Metalic Nordeste, in 2015. In 2014, refers to capital reduction in the subsidiaries CSN Steel, CSN Americas, CSN Metals, CSN Minerals and CSN Export.
2. Refers to the mark-to-market of investments classified as available for sale and translation to the reporting currency of the foreign investments, the functional currency of which is not the Brazilian reais.
3. The table below shows the reconciliation of the equity in results of affiliated companies included on investment balance with the amount disclosed in the income statement and it is due to the elimination of the results of the CSN´s transactions with these companies:
Consolidado | |||
3/31/2015 |
|
12/31/2014 | |
Equity in results of affiliated companies |
|
|
|
Nacional Minérios S.A. |
396,481 |
673,060 | |
MRS Logística S.A. |
15,060 |
|
102,476 |
CBSI - Companhia Brasileira de Serviços de Infraestrutura |
(1,976) |
572 | |
Transnordestina |
(7,569) |
|
(27,465) |
Arvedi Metalfer do Brasil |
1,268 |
(5,524) | |
|
403,264 |
|
743,119 |
Eliminations |
|||
To cost of sales |
(7,919) |
|
(45,812) |
To net sales |
668 |
50,261 | |
To finance costs (a) |
|
|
(628,629) |
To income taxes |
2,465 |
212,221 | |
Adjusted share of profit of joint ventures |
398,478 |
|
331,160 |
(a) As disclosed in note 7 (c) and note 16 (b), the Company signed an investment agreement for the new strategic alliance with the Asian Consortium. As a result, Namisa suspended the recognition of interest on the advances made for the operational agreements between CSN and Namisa.
PAGE 38 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
7.c) Investments in joint ventures and joint operations
The balances of the balance sheets and income statements of the companies under shared control are stated below:
03/31/2015 |
12/31/2014 | |||||||||||||||||||||||
|
Joint-Venture |
|
Joint-Operation |
Joint-Venture |
|
Joint-Operation | ||||||||||||||||||
Equity interest (%) |
Nacional Minérios (*) |
MRS Logística |
CBSI |
Transnordestina |
Itá Energética |
CGPAR |
Nacional Minérios (*) |
|
MRS Logística |
|
CBSI |
|
Transnordestina |
Itá Energética |
|
CGPAR | ||||||||
60.00% |
27.27% |
50.00% |
62.64% |
48.75% |
50.00% |
60.00% |
27.27% |
50.00% |
62.64% |
48.75% |
50.00% | |||||||||||||
Balance sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
||||||||||||||||||||||||
Cash and cash equivalents |
|
5,175,151 |
|
223,929 |
|
2,534 |
|
293,119 |
|
41,662 |
|
23,774 |
|
5,499,139 |
|
266,905 |
|
925 |
|
511,586 |
|
31,436 |
|
27,253 |
Advances to suppliers |
376,559 |
9,628 |
135 |
246 |
215 |
250,469 |
13,994 |
98 |
364 |
337 | ||||||||||||||
Other current assets |
|
265,491 |
|
557,882 |
|
21,574 |
|
56,595 |
|
17,974 |
|
36,494 |
|
309,054 |
|
532,016 |
|
30,164 |
|
54,196 |
|
15,859 |
|
32,146 |
Total current assets |
5,817,201 |
791,439 |
24,243 |
349,714 |
59,882 |
60,483 |
6,058,662 |
812,915 |
31,187 |
565,782 |
47,659 |
59,736 | ||||||||||||
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advances to suppliers |
9,098,231 |
9,236,170 |
||||||||||||||||||||||
Other non-current assets |
|
133,438 |
|
571,962 |
|
87 |
|
278,461 |
|
32,046 |
|
312 |
|
129,504 |
|
503,849 |
|
86 |
|
253,307 |
|
32,371 |
|
85 |
Investments, PP&E and intangible assets |
1,438,074 |
5,863,795 |
5,795 |
6,085,584 |
560,202 |
54,168 |
1,431,643 |
5,867,645 |
6,083 |
5,750,208 |
568,883 |
63,557 | ||||||||||||
Total non-current assets |
|
10,669,743 |
|
6,435,757 |
|
5,882 |
|
6,364,045 |
|
592,248 |
|
54,480 |
|
10,797,317 |
|
6,371,494 |
|
6,169 |
|
6,003,515 |
|
601,254 |
|
63,642 |
Total assets |
16,486,944 |
7,227,196 |
30,125 |
6,713,759 |
652,130 |
114,963 |
16,855,979 |
7,184,409 |
37,356 |
6,569,297 |
648,913 |
123,378 | ||||||||||||
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings and financing |
60,082 |
391,451 |
190,206 |
17,898 |
368,818 |
382,332 |
187,331 |
25,520 | ||||||||||||||||
Other current liabilities |
|
455,382 |
|
756,666 |
|
25,897 |
|
173,452 |
|
31,293 |
|
49,545 |
|
429,345 |
|
851,850 |
|
27,718 |
|
84,594 |
|
29,986 |
|
52,744 |
Total current liabilities |
515,464 |
1,148,117 |
25,897 |
363,658 |
31,293 |
67,443 |
798,163 |
1,234,182 |
27,718 |
271,925 |
29,986 |
78,264 | ||||||||||||
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings and financing |
28,386 |
2,728,107 |
4,288,552 |
23,443 |
29,541 |
2,657,635 |
4,223,796 |
23,443 | ||||||||||||||||
Other non-current liabilities |
|
275,180 |
|
447,385 |
|
1,217 |
|
3,228 |
|
|
|
5,734 |
|
243,231 |
|
444,379 |
|
2,674 |
|
3,172 |
|
|
|
8,551 |
Total non-current liabilities |
303,566 |
3,175,492 |
1,217 |
4,291,780 |
|
29,177 |
272,772 |
3,102,014 |
2,674 |
4,226,968 |
|
31,994 | ||||||||||||
Shareholders’ equity |
|
15,667,914 |
|
2,903,587 |
|
3,011 |
|
2,058,321 |
|
620,837 |
|
18,343 |
|
15,785,044 |
|
2,848,213 |
|
6,964 |
|
2,070,404 |
|
618,927 |
|
13,120 |
Total liabilities and shareholders’ equity |
16,486,944 |
7,227,196 |
30,125 |
6,713,759 |
652,130 |
114,963 |
16,855,979 |
7,184,409 |
37,356 |
6,569,297 |
648,913 |
123,378 |
01/01/2015 a 03/31/2015 |
01/01/2014 a 03/31/2014 | |||||||||||||||||||||||
|
Joint-Venture |
|
Joint-Operation |
Joint-Venture |
|
Joint-Operation | ||||||||||||||||||
Equity interest (%) |
Nacional Minérios (*) |
MRS Logística |
CBSI |
|
Transnordestina |
Itá Energética |
CGPAR |
Nacional Minérios (*) |
|
MRS Logística |
|
CBSI |
|
Transnordestina |
Itá Energética |
|
CGPAR | |||||||
60.00% |
27.27% |
50.00% |
62.64% |
48.75% |
50.00% |
60.00% |
27.27% |
50.00% |
77.30% |
48.75% |
50.00% | |||||||||||||
Statements of Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
108,527 |
699,080 |
34,664 |
37,212 |
60,280 |
453,090 |
784,616 |
33,997 |
14 |
41,242 |
56,917 | |||||||||||||
Cost of sales and services |
|
(113,934) |
|
(485,159) |
|
(36,015) |
|
|
|
(22,531) |
|
(46,456) |
|
(322,508) |
|
(562,658) |
|
(32,486) |
|
30 |
|
(19,344) |
|
(47,471) |
Gross profit |
(5,407) |
213,921 |
(1,351) |
14,681 |
13,824 |
130,582 |
221,958 |
1,511 |
44 |
21,898 |
9,446 | |||||||||||||
Operating (expenses) income |
|
(37,869) |
|
(66,892) |
|
(2,318) |
|
(8,281) |
|
(12,063) |
|
(5,037) |
|
(19,872) |
|
(75,802) |
|
(1,882) |
|
(5,590) |
|
(11,085) |
|
(863) |
Finance income (costs), net |
866,302 |
(59,282) |
(281) |
(3,802) |
268 |
(495) |
143,196 |
(38,763) |
151 |
(3,555) |
847 |
(276) | ||||||||||||
Income before income tax and social contribution |
|
823,026 |
|
87,747 |
|
(3,950) |
|
(12,083) |
|
2,886 |
|
8,292 |
|
253,906 |
|
107,393 |
|
(220) |
|
(9,101) |
|
11,660 |
|
8,307 |
Current and deferred income tax and social contribution |
(162,225) |
(31,890) |
(975) |
(3,069) |
(115,961) |
(40,391) |
(3,959) |
(3,036) | ||||||||||||||||
Profit for the period |
|
660,801 |
|
55,857 |
|
(3,950) |
|
(12,083) |
|
1,911 |
|
5,223 |
|
137,945 |
|
67,002 |
|
(220) |
|
(9,101) |
|
7,701 |
|
5,271 |
(*) Refer to the consolidated balances and profit or loss of Nacional Minérios S. A.
The balance sheet and income statement amounts refer to 100% of the companies’ results.
· NACIONAL MINÉRIOS S.A. - (“Namisa”)
New strategic alliance with the Asian Consortium
On December 11, 2014, CSN’s Board of Directors approved the formation of a strategic alliance with the Asian Consortium.
This transaction consists of creating a joint venture between CSN and the Asian Consortium, under which the Asian Consortium will contribute its 40% stake in Namisa to Congonhas Minérios S.A. (“Congonhas Minérios”), a non-operating subsidiary of CSN, and to which CSN will contribute its Casa de Pedra iron ore mine, its 60% stake in Namisa, its 8.63% stake in MRS, and the assets of and the rights to manage and operate the TECAR Port concession.
As a result of CSN’s and the Asian Consortium’s contributions and the agreements reached during the negotiations between the parties, immediately after the transaction is closed CSN and the Asian Consortium will hold 88.25% and 11.75% of Congonhas Minérios’ capital on a debt free and cash basis, respectively. The final stakes will be determined taking into account the debt and cash adjustments, and the working capital difference on the closing date.
The transaction also provides for an earn-out mechanism, under which a qualifying liquidity event occurring within certain valuation parameters and a given period of time agreed after the transaction is closed could dilute the Consortium’s equity interest in Congonhas Minérios from 11.75% up to 8.21%.
PAGE 39 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
The transaction’s primary purpose is to capture synergies among the businesses involved in this reorganization and generate shareholder value to create a world-class company. The main synergies identified are related to procedure optimization, increasing operation efficiencies and cutting operating costs, and capital expansion.
Part of Congonhas Minérios’ iron ore production will be sold to members of the Asian Consortium and CSN. These rights are laid down in long-term supply agreements.
The transaction closing is subject to the parties reaching a consensus on a business plan, regulatory approvals by antitrust authorities and the governmental authorities responsible for regulating mining rights, and other conditions precedent usual in this type of transaction. The closing date is scheduled for the end of 2015.
8. PROPERTY, PLANT AND EQUIPMENT
The information related to property, plant and equipment did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
Land |
|
Buildings |
|
Machinery, equipment and facilities |
|
Furniture and fixtures |
|
Construction in progress |
|
Other (*) |
|
Total |
Balance at December 31, 2014 |
216,458 |
|
2,432,450 |
|
10,499,676 |
|
36,633 |
|
2,243,967 |
|
194,956 |
|
15,624,140 |
Cost |
216,458 |
3,021,437 |
16,791,750 |
167,410 |
2,243,967 |
414,276 |
22,855,298 | ||||||
Accumulated depreciation |
|
|
(588,987) |
|
(6,292,074) |
|
(130,777) |
|
|
|
(219,320) |
|
(7,231,158) |
Balance at December 31, 2014 |
216,458 |
2,432,450 |
10,499,676 |
36,633 |
2,243,967 |
194,956 |
15,624,140 | ||||||
Effect of foreign exchange differences |
3,523 |
|
12,221 |
|
63,992 |
|
237 |
|
760 |
|
2,624 |
|
83,357 |
Acquisitions |
119,698 |
1,008 |
212,975 |
4,345 |
338,026 | ||||||||
Capitalized interest (Notes 22 and 26) |
|
|
|
|
|
|
|
24,325 |
|
|
|
24,325 | |
Write-offs |
(142) |
(11) |
(3,827) |
(5) |
(3,985) | ||||||||
Depreciation |
|
|
(25,129) |
|
(231,300) |
|
(1,451) |
|
|
|
(4,454) |
|
(262,334) |
Transfers to other asset categories |
14,457 |
75,493 |
(90,039) |
89 |
|||||||||
Transfers to intangible assets |
|
|
|
|
|
|
|
(1,429) |
|
|
|
(1,429) | |
Other |
(19,876) |
(1,183) |
1,123 |
(19,936) | |||||||||
Balance at March 31, 2015 |
219,981 |
|
2,433,999 |
|
10,507,541 |
|
36,416 |
|
2,385,549 |
|
198,678 |
|
15,782,164 |
Cost |
219,981 |
3,056,790 |
17,024,089 |
169,811 |
2,385,549 |
427,238 |
23,283,458 | ||||||
Accumulated depreciation |
|
|
(622,791) |
|
(6,516,548) |
|
(133,395) |
|
|
|
(228,560) |
|
(7,501,294) |
Balance at March 31, 2015 |
219,981 |
2,433,999 |
10,507,541 |
36,416 |
2,385,549 |
198,678 |
15,782,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent Company |
|
|
Land |
|
Buildings |
|
Machinery, equipment and facilities |
|
Furniture and fixtures |
|
Construction in progress |
|
Other (*) |
|
Total |
Balance at December 31, 2014 |
|
110,181 |
|
1,786,572 |
|
8,882,070 |
|
29,036 |
|
2,118,097 |
|
183,338 |
|
13,109,294 |
Cost |
110,181 |
2,003,303 |
13,877,027 |
136,041 |
2,118,097 |
301,835 |
18,546,484 | |||||||
Accumulated depreciation |
|
|
|
(216,731) |
|
(4,994,957) |
|
(107,005) |
|
|
|
(118,497) |
|
(5,437,190) |
Balance at December 31, 2014 |
110,181 |
1,786,572 |
8,882,070 |
29,036 |
2,118,097 |
183,338 |
13,109,294 | |||||||
Acquisitions |
|
|
|
|
114,792 |
|
509 |
|
189,040 |
|
38 |
|
304,379 | |
Capitalized interest (Notes 22 and 26) |
24,325 |
24,325 | ||||||||||||
Write-offs |
|
|
|
|
|
|
|
(11) |
|
(3,827) |
|
(4) |
|
(3,842) |
Depreciation |
(14,064) |
(185,963) |
(1,217) |
(2,862) |
(204,106) | |||||||||
Transfers to other asset categories |
|
|
|
14,457 |
|
67,603 |
|
|
|
(82,060) |
|
|
|
|
Transfers to intangible assets |
(507) |
(507) | ||||||||||||
Other |
|
|
|
|
|
(19,066) |
|
|
|
(1,159) |
|
1,232 |
|
(18,993) |
Balance at March 31, 2015 |
110,181 |
1,786,965 |
8,859,436 |
28,317 |
2,243,909 |
181,742 |
13,210,550 | |||||||
Cost |
|
110,181 |
|
2,017,760 |
|
13,979,983 |
|
136,506 |
|
2,243,909 |
|
302,282 |
|
18,790,621 |
Accumulated depreciation |
(230,795) |
(5,120,547) |
(108,189) |
(120,540) |
(5,580,071) | |||||||||
Balance at March 31, 2015 |
|
110,181 |
|
1,786,965 |
|
8,859,436 |
|
28,317 |
|
2,243,909 |
|
181,742 |
|
13,210,550 |
(*) Refer basically to railway assets such as courtyards, tracks and railway sleepers, and leasehold improvements, vehicles, hardware, mines and ore deposits, and spare part inventories.
PAGE 40 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
The breakdown of the projects comprising construction in progress is as follows:
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
Project description |
|
Start date |
|
Completion date |
|
3/31/2015 |
|
12/31/2014 |
Logistics |
|
|
|
|
|
|
|
|
|
|
|
|
Current investments for maintenance of current operations. |
|
|
|
|
|
50,569 |
|
45,522 |
50,569 |
45,522 | |||||||||
Mining |
|
|
|
|
|
|
|
|
|
|
Expansion of Casa de Pedra Mine capacity production. |
2007 |
2015/2016 |
(1) |
494,027 |
462,075 | |||||
|
|
Expansion of TECAR export capacity. |
|
2009 |
|
2017 |
(2) |
340,964 |
|
332,394 |
Current investments for maintenance of current operations. |
50,818 |
60,236 | ||||||||
|
|
|
|
|
|
|
|
885,809 |
|
854,705 |
Steel |
||||||||||
|
|
Construction of a long steel plant to produce rebar and machine wire. |
|
2008 |
|
2014 |
(3) |
92,381 |
|
95,991 |
Implementation of the AF#3’s gas pressure recovery. |
2006 |
2015 |
1,140 | |||||||
|
|
Expansion of the service center/Mogi. |
|
2013 |
|
2015 |
(4) |
51,276 |
|
46,993 |
Current investments for maintenance of current operations. |
166,572 |
159,499 | ||||||||
|
|
|
|
|
|
|
|
310,229 |
|
303,623 |
Cement |
||||||||||
|
|
Construction of cement plants. |
|
2011 |
|
2016 |
(5) |
1,137,507 |
|
1,030,938 |
Current investments for maintenance of current operations. |
1,435 |
9,179 | ||||||||
|
|
|
|
|
|
|
|
1,138,942 |
|
1,040,117 |
Total construction in progress |
2,385,549 |
2,243,967 |
(1) Expected date for completion of the Central Plant Stage 1 and Magnetic Separators;
(2) Expected date for completion of the 60 Mtpa stage;
(3) Startup in the first half of 2014; negotiations in progress with advances for new plants;
(4) Expected date for completion of Service Center/Mogi;
(5) Expected date for completion of Minas Gerais unit.
In the last quarter of 2014 the management conducted a review of useful lives for all the Company's units. Due to the current investment maintenance in the industrial facilities equipment, the useful life of machinery and equipment has increased due to this review. Therefore, the estimated useful lives for the current year are as follows:
Consolidated |
Parent Company | ||||||
3/31/2015 |
|
3/31/2014 |
|
3/31/2015 |
|
3/31/2014 | |
Buildings |
43 |
|
43 |
|
42 |
|
41 |
Machinery, equipment and facilities |
18 |
14 |
|
18 |
|
13 | |
Furniture and fixtures |
10 |
|
11 |
|
11 |
|
11 |
Other |
29 |
|
26 |
|
13 |
|
18 |
PAGE 41 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
8.a) Depreciation expense:
Additions to depreciation, amortization and depletion for the period were distributed as follows:
Consolidated |
|
|
|
Parent Company | |||
3/31/2015 |
|
3/31/2014 |
|
3/31/2015 |
3/31/2014 | ||
Production cost |
258,876 |
|
279,464 |
|
202,412 |
|
230,561 |
Selling expenses |
2,300 |
2,217 |
1,778 |
1,687 | |||
General and administrative expenses |
3,322 |
|
3,665 |
|
2,139 |
|
2,413 |
264,498 |
285,346 |
206,329 |
234,661 | ||||
Other operating expenses (*) |
9,004 |
|
9,060 |
|
|
|
|
273,502 |
294,406 |
206,329 |
234,661 |
(*) Refers to the depreciation of unused equipment and intangible assets amortization, see note 21.
9. INTANGIBLE ASSETS
The information related to intangible assets did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of March 31, 2015.
Consolidated |
Parent Company | |||||||||||||
Goodwill |
|
Customer relationships |
Software |
Trademarks and patents |
|
Other |
|
Total |
Goodwill |
Software |
|
Total | ||
Balance at December 31, 2014 |
407,434 |
|
347,115 |
79,867 |
109,052 |
|
185 |
|
943,653 |
|
13,091 |
75,825 |
|
88,916 |
Cost |
666,768 |
415,964 |
153,080 |
109,052 |
185 |
1,345,049 |
14,135 |
110,241 |
124,376 | |||||
Accumulated amortization |
(150,004) |
|
(68,849) |
(73,213) |
|
|
|
|
(292,066) |
|
(1,044) |
(34,416) |
|
(35,460) |
Adjustment for accumulated recoverable value |
(109,330) |
(109,330) |
||||||||||||
Balance at December 31, 2014 |
407,434 |
|
347,115 |
79,867 |
109,052 |
|
185 |
|
943,653 |
|
13,091 |
75,825 |
|
88,916 |
Effect of foreign exchange differences |
22,915 |
39 |
7,391 |
12 |
30,357 |
|||||||||
Acquisitions and expenditures |
|
|
|
105 |
|
|
|
|
105 |
|
|
|
|
|
Transfer of property, plant and equipment |
507 |
922 |
1,429 |
507 |
507 | |||||||||
Amortization |
|
|
(8,580) |
(2,588) |
|
|
|
|
(11,168) |
|
|
(2,223) |
|
(2,223) |
Balance at March 31, 2015 |
407,434 |
361,450 |
77,930 |
116,443 |
1,119 |
964,376 |
13,091 |
74,109 |
87,200 | |||||
Cost |
666,768 |
|
444,155 |
156,138 |
116,443 |
|
1,119 |
|
1,384,623 |
|
14,135 |
110,748 |
|
124,883 |
Accumulated amortization |
(150,004) |
(82,705) |
(78,208) |
(310,917) |
(1,044) |
(36,639) |
(37,683) | |||||||
Adjustment for accumulated recoverable value |
(109,330) |
|
|
|
|
|
|
|
(109,330) |
|
|
|
|
|
Balance at March 31, 2015 |
407,434 |
361,450 |
77,930 |
116,443 |
1,119 |
964,376 |
13,091 |
74,109 |
87,200 |
10. BORROWINGS, FINANCING AND DEBENTURES
.
The balances of borrowings, financing and debentures, which are carried at amortized cost, are as follows:
PAGE 42 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Consolidated |
Parent Company | |||||||||||||||||
Rates p.a. (%) |
|
Current liabilities |
|
Non-current liabilities |
Current liabilities |
|
Non-current liabilities | |||||||||||
3/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 | |||||||||||
FOREIGN CURRENCY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepayment |
1% to 3.5% |
447,422 |
346,719 |
2,779,197 |
2,338,327 |
125,413 |
76,642 |
2,779,197 |
2,323,290 | |||||||||
Prepayment |
|
3.51% to 7.5% |
|
35,497 |
|
12,411 |
|
2,069,160 |
|
1,713,249 |
|
132,603 |
|
158,915 |
|
7,976,050 |
|
6,869,730 |
Perpetual bonds |
7% |
4,366 |
3,615 |
3,208,000 |
2,656,200 |
|||||||||||||
Fixed rate notes |
|
4.14% to 10% |
|
46,370 |
|
1,236,634 |
|
5,986,176 |
|
4,996,352 |
|
1,478,233 |
|
1,187,610 |
|
1,924,800 |
|
1,593,720 |
Intercompany bonds |
6M Libor + 2.25% and 3% |
55,390 |
96,032 |
73,839 |
1,100,748 |
910,983 | ||||||||||||
Other |
|
1.2% to 8% |
|
89,196 |
|
51,634 |
|
347,120 |
|
387,240 |
|
|
|
|
|
|
|
|
678,241 |
1,651,013 |
14,389,653 |
12,091,368 |
1,832,281 |
1,497,006 |
13,780,795 |
11,697,723 | |||||||||||
LOCAL CURRENCY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BNDES/FINAME |
TJLP + 1.5% to 3.2% and fixed rate of 2.5% to 10% |
46,359 |
85,373 |
996,961 |
965,849 |
14,976 |
48,308 |
915,085 |
879,681 | |||||||||
Debentures |
|
105.8% to 111.2% of CDI |
|
283,388 |
|
847,411 |
|
1,650,000 |
|
1,550,000 |
|
283,388 |
|
847,411 |
|
1,650,000 |
|
1,550,000 |
Prepayment |
106.5% to 110.79% of CDI and fixed rate of 8% |
539,091 |
118,870 |
5,200,000 |
5,345,000 |
450,346 |
93,087 |
3,200,000 |
3,345,000 | |||||||||
CCB |
|
112.5% of CDI |
|
113,936 |
|
101,841 |
|
7,200,851 |
|
7,200,499 |
|
113,937 |
|
101,841 |
|
7,200,000 |
|
7,200,000 |
Intercompany bonds |
110.79% of CDI |
187,270 |
148,686 |
1,780,629 |
1,759,474 | |||||||||||||
Other |
|
|
|
9,049 |
|
9,422 |
|
12,028 |
|
11,549 |
|
102,291 |
|
2,258 |
|
|
|
|
1,091,823 |
1,162,917 |
15,059,840 |
15,072,897 |
1,152,208 |
1,241,591 |
14,745,714 |
14,734,155 | |||||||||||
Total borrowings and financing |
|
1,770,064 |
|
2,813,930 |
|
29,449,493 |
|
27,164,265 |
|
2,984,489 |
|
2,738,597 |
|
28,526,509 |
|
26,431,878 | ||
Transaction costs and issue premiums |
(24,263) |
(23,406) |
(74,404) |
(71,410) |
(19,693) |
(18,362) |
(66,231) |
(61,966) | ||||||||||
Total borrowings and financing + transaction costs |
|
1,745,801 |
|
2,790,524 |
|
29,375,089 |
|
27,092,855 |
|
2,964,796 |
|
2,720,235 |
|
28,460,278 |
|
26,369,912 |
The balances of prepaid related parties borrowings total R$6,003,996 as of March 31, 2015 (R$5,302,985 as of December 31, 2014) and the balances of Fixed Rate Notes and related parties Bonds total R$3,403,033 (R$2,781,330 as of December 31, 2014), see note 16b.
· Maturities of borrowings, financing and debentures presented in non-current liabilities
As of March 31, 2015, the inflation-adjusted principal of long-term borrowings, financing and debentures by maturity year is as follows:
|
|
Consolidated |
|
|
Parent Company | |||
2016 |
|
2,390,614 |
|
8% |
|
3,913,614 |
|
14% |
2017 |
4,502,739 |
15% |
4,335,419 |
15% | ||||
2018 |
|
4,762,253 |
|
16% |
|
4,461,247 |
|
16% |
2019 |
6,703,454 |
23% |
5,090,794 |
18% | ||||
2020 |
|
5,849,970 |
|
20% |
|
3,000,395 |
|
11% |
After 2021 |
2,032,463 |
7% |
7,725,040 |
26% | ||||
Perpetual bonds |
|
3,208,000 |
|
11% |
|
|
|
|
|
|
29,449,493 |
|
100% |
|
28,526,509 |
|
100% |
PAGE 43 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
· Amortizations and new borrowings, financing and debentures
The table below shows the amortizations and new funding in the current period:
Consolidated |
Parent Company | |||||||
|
31/3/2015 |
|
31/12/2014 |
31/3/2015 |
|
31/12/2014 | ||
Opening balance |
|
29,883,379 |
|
27,746,430 |
|
29,090,147 |
|
25,249,354 |
Funding transactions |
401,706 |
1,907,479 |
400,000 |
3,401,090 | ||||
Repayment |
|
(1,597,317) |
|
(1,288,046) |
|
(885,890) |
|
(1,338,772) |
Charges - payments |
(724,617) |
(2,401,241) |
(555,887) |
(2,084,300) | ||||
Charges - provision |
|
689,333 |
|
2,524,849 |
|
691,137 |
|
2,309,311 |
Buyback of debt securities |
(87,475) |
(172,432) |
||||||
Other |
|
2,555,881 |
|
1,566,340 |
|
2,685,567 |
|
1,553,464 |
Closing balance |
31,120,890 |
29,883,379 |
31,425,074 |
29,090,147 |
(*) Includes interest and unrealized foreign exchange and monetary variations.
· Loans raised
In the first quarter of 2015, the Company contracted with Banco do Brasil a promissory note in the amount of R$ 100,000 and an export prepayment in the amount of R$200,000, maturing in September 2015 and December 2017, respectively. Also issued 10,000 debentures, in a single, unsecured and non-convertible series at the unit face value of R$10 totaled R$100,000, maturing in January 2022 with early redemption option.
· Amortization
In the first quarter of 2015, the Company amortized the amount of R$2,321,934 (principal and interest), being basically R$1,101,324 of Fixed Rate Notes, R$570,234 of 6ª issue Debentures.
· Guarantees provided
Guarantees provided for the borrowings comprise property, plant and equipment items and sureties and do not include guarantees provided for subsidiaries and jointly controlled entities. As of March 31, 2015, the amount of the borrowing is R$2,291 (R$2,256 as of December 31, 2014).
The Company’s borrowing and financing agreements with certain financial institutions contain some covenants that are usual in agreements of this nature and the Company is compliant with them as of March 31, 2015.
11. FINANCIAL INSTRUMENTS
The information related to financial instruments did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of March 31, 2015.
I - Identification and measurement of financial instruments
PAGE 44 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
The Company enters into transactions involving various financial instruments, mainly cash and cash equivalents, including short-term investments, marketable securities, trade receivables, trade payables, and borrowings and financing. Additionally, it also carries out transactions involving derivative financial instruments, especially exchange and interest rate swaps.
· Classification of financial instruments
Consolidated |
|
3/31/2015 |
|
12/31/2014 | ||||||||||||||||||
Notes |
Available-for-sale |
Fair value through profit or loss |
Loans and receivables - effective interest rate |
Other liabilities - amortized cost method |
|
Balances |
Available-for-sale |
Fair value through profit or loss |
Loans and receivables - effective interest rate |
Other liabilities - amortized cost method |
|
Balances | ||||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
||||||||||||||||||||||
Cash and cash equivalents |
|
3 |
|
|
|
|
|
9,070,785 |
|
|
|
9,070,785 |
|
|
|
|
|
8,686,021 |
|
|
|
8,686,021 |
Trade receivables, net |
|
4 |
|
|
|
|
|
1,901,082 |
|
|
|
1,901,082 |
|
|
|
|
|
1,650,967 |
|
|
|
1,650,967 |
Derivative financial instruments |
|
6 |
|
|
|
354,650 |
|
|
|
|
|
354,650 |
|
|
|
174,611 |
|
|
|
|
|
174,611 |
Trading securities |
6 |
10,889 |
10,889 |
13,798 |
13,798 | |||||||||||||||||
Total |
|
|
|
|
|
365,539 |
|
10,971,867 |
|
|
|
11,337,406 |
|
|
|
188,409 |
|
10,336,988 |
|
|
|
10,525,397 |
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other trade receivables |
6 |
902 |
902 |
1,347 |
1,347 | |||||||||||||||||
Investments |
|
|
|
2,089,432 |
|
|
|
|
|
|
|
2,089,432 |
|
1,441,032 |
|
|
|
|
|
|
|
1,441,032 |
Short-term investments |
42,549 |
42,549 |
34,874 |
34,874 | ||||||||||||||||||
Total |
|
|
|
2,089,432 |
|
|
|
43,451 |
|
|
|
2,132,883 |
|
1,441,032 |
|
|
|
36,221 |
|
|
|
1,477,253 |
Total assets |
|
|
|
2,089,432 |
|
365,539 |
|
11,015,318 |
|
|
|
13,470,289 |
|
1,441,032 |
|
188,409 |
|
10,373,209 |
|
|
|
12,002,650 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
||||||||||||||||||||||
Borrowings and financing |
|
10 |
|
|
|
|
|
|
|
1,770,064 |
|
1,770,064 |
|
|
|
|
|
|
|
2,813,930 |
|
2,813,930 |
Derivative financial instruments |
12 |
24,327 |
24,327 |
65 |
65 | |||||||||||||||||
Trade payables |
|
|
|
|
|
|
|
|
|
1,555,728 |
|
1,555,728 |
|
|
|
|
|
|
|
1,638,505 |
|
1,638,505 |
Dividends and interest on capital |
2,269 |
2,269 |
277,097 |
277,097 | ||||||||||||||||||
Total |
|
|
|
|
|
24,327 |
|
|
|
3,328,061 |
|
3,352,388 |
|
|
|
65 |
|
|
|
4,729,532 |
|
4,729,597 |
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings and financing |
10 |
29,449,493 |
29,449,493 |
27,164,265 |
27,164,265 | |||||||||||||||||
Derivative financial instruments |
|
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
21,301 |
|
|
|
|
|
21,301 |
Total |
|
|
|
29,449,493 |
29,449,493 |
|
21,301 |
|
27,164,265 |
27,185,566 | ||||||||||||
Total liabilities |
|
|
|
|
|
24,327 |
|
|
|
32,777,554 |
|
32,801,881 |
|
|
|
21,366 |
|
|
|
31,893,797 |
|
31,915,163 |
· Fair value measurement
The following table shows the financial instruments recognized at fair value through profit or loss using a valuation method:
Consolidated |
|
|
|
|
|
|
3/31/2015 |
|
|
|
|
|
12/31/2014 | |||
Level 1 |
Level 2 |
Level 3 |
Balances |
Level 1 |
Level 2 |
Level 3 |
Balances | |||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
||||||||||||||||
Financial assets at fair value through profit or loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
354,650 |
354,650 |
174,611 |
174,611 | ||||||||||||
Trading securities |
|
10,889 |
|
|
|
|
|
10,889 |
|
13,798 |
|
|
|
|
|
13,798 |
Non-current assets |
||||||||||||||||
Available-for-sale financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments |
2,089,432 |
2,089,432 |
1,441,032 |
1,441,032 | ||||||||||||
Total assets |
|
2,100,321 |
|
354,650 |
|
|
|
2,454,971 |
|
1,454,830 |
|
174,611 |
|
|
|
1,629,441 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
||||||||||||||||
Financial liabilities at fair value through profit or loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
24,327 |
24,327 |
65 |
65 | ||||||||||||
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities at fair value through profit or loss |
||||||||||||||||
Derivative financial instruments |
|
|
|
|
|
|
|
|
|
|
|
21,301 |
|
|
|
21,301 |
Total liabilities |
|
24,327 |
|
24,327 |
|
21,366 |
|
21,366 |
PAGE 45 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
II – Investments in financial instruments classified as available for sale and measured at fair value through OCI
These consist mainly of investments in shares acquired in Brazil involving top ranked companies, which are recognized in non-current assets, and any gains or losses are recognized in shareholders' equity, where they will remain until actual realization of the securities or when any loss is considered unrecoverable.
Impairment of financial assets classified as available for sale
The Company has investments in common (USIM3) and preferred (USIM5) shares (“Usiminas Shares”), designated as available-for-sale financial assets as they do not meet the criteria to be classified within any of the other categories of financial instruments (loans and receivables, held-to-maturity investments or financial assets at fair value through profit or loss). The asset is classified as a non-current asset under line item “investments” and is carried at fair value based on the quoted price on the stock exchange (BM&FBOVESPA).
Considering the volatility of the quotations of Usiminas shares, the Company evaluated whether, at the end of the reporting period, there was objective evidence of impairment of these financial assets, i.e., the Company’s management evaluated if the decline in the market value of Usiminas shares should be considered either significant or prolonged. In turn, this valuation requires judgment based on CSN’s policy, prepared according to practices used in the domestic and international markets, and consists of an instrument by instrument analysis based on quantitative and qualitative information available in the market, from the time an instrument shows a drop of 20% or more in its market value or from the time there is a significant drop in its market value as compared to its acquisition price during more than twelve months.
As of March 31, 2015, after a new decline in the quoted prices of the common shares (USIM5) as compared with the quoted prices as of December 31, 2014, the Company reclassified the accumulated losses for the quarter recognized in other comprehensive income, amounting to R$5,555, net of income tax and social contribution, to profit (loss) for the period, recognizing R$8,417 in other operating expenses and R$2,862 in deferred taxes
Beginning this date, pursuant to a Company's policy, gains and losses arising from the variation of the quotation of shares were recognized in other comprehensive income.
The Company’s interest in Usiminas has not changed as compared with the percentage disclosed in the financial statements as of December 31, 2014.
· Share Market risks
The Company is exposed to the risk of changes in share prices due to the investments made and classified as available-for-sale.
The Company considers as probable scenario the amounts carried at market values as of March 31, 2015, net of tax of R$741,796. Therefore, there is no impact on the financial instruments classified as available-for-sale.
According to the Company’s accounting policies, any negative changes in the investment in Usiminas considered significant (impairment) are recognized in profit or loss, and positive changes are recognized in comprehensive income until the investment is realized.
III - Financial Instrument Policies:
As of March 31, 2015, there were no changes in the financial risk management policies in relation to those disclosed in the Company's financial statements for the year ended December 31, 2014.
PAGE 46 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
· Foreign exchange exposure
The consolidated net exposure as of March 31, 2015 is as follows:
|
|
|
|
3/31/2015 |
Foreign Exchange Exposure |
(Amounts in US$’000) |
(Amounts in €’000) | ||
Cash and cash equivalents overseas |
|
2,566,138 |
|
5,353 |
Trade receivables |
184,704 |
8,039 | ||
Related parties loans |
|
17,266 |
|
|
Other assets |
110 |
11,561 | ||
Total assets |
|
2,768,218 |
|
24,953 |
Borrowings and financing |
(4,542,062) |
(120,775) | ||
Trade payables |
|
(145,615) |
|
(6,301) |
Intercompany borrowings |
(17,266) |
|||
Other liabilities |
|
(11,667) |
|
(44,474) |
Total liabilities |
(4,716,610) |
(171,550) | ||
Foreign exchange exposure |
|
(1,948,392) |
|
(146,597) |
Notional amount of derivatives contracted, net |
688,000 |
(60,000) | ||
Cash flow hedge accounting |
|
775,000 |
|
|
Net foreign exchange exposure |
(485,392) |
(206,597) |
Gains and losses on these transactions are consistent with the policies and strategies defined by management.
· Exchange swap transactions
PAGE 47 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
3/31/2015 |
12/31/2014 |
3/31/2015 | ||||||||||||||||||||
Appreciation (R$) |
Fair value (market) |
Appreciation (R$) |
|
Fair value (market) |
Impact on finance income (cost) in 2015 | |||||||||||||||||
Counterparties |
Functional currency |
Functional currency |
Notional amount |
Asset position |
Liability position |
Amounts receivable/ (payable) |
Notional amount |
Asset position |
Liability position |
Amounts receivable/ (payable) |
||||||||||||
Santander |
|
|
|
Dollar |
|
|
|
|
|
|
|
|
|
10,000 |
|
30,414 |
|
(25,068) |
|
5,346 |
|
(18) |
Total dollar x CDI swap |
|
|
|
|
10,000 |
30,414 |
(25,068) |
5,346 |
(18) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Itaú BBA |
04/02/2015 à 05/05/2015 |
Dollar |
150,000 |
479,852 |
(407,962) |
71,890 |
340,000 |
900,795 |
(845,425) |
55,370 |
96,491 | |||||||||||
HSBC |
|
04/02/2015 à 05/05/2015 |
|
Dollar |
|
348,000 |
|
1,113,438 |
|
(946,586) |
|
166,852 |
|
568,000 |
|
1,502,936 |
|
(1,430,394) |
|
72,542 |
|
214,087 |
HSBC |
Dollar |
10,000 |
26,416 |
(26,481) |
(65) |
65 | ||||||||||||||||
Deutsche Bank |
|
04/02/2015 à 04/08/2015 |
|
Dollar |
|
65,000 |
|
208,045 |
|
(174,900) |
|
33,145 |
|
140,000 |
|
370,134 |
|
(361,327) |
|
8,807 |
|
50,645 |
Goldman Sachs |
04/02/2015 à 05/05/2015 |
Dollar |
95,000 |
303,968 |
(260,362) |
43,606 |
130,000 |
344,207 |
(329,258) |
14,949 |
58,954 | |||||||||||
Santander |
|
04/02/15 |
|
Dollar |
|
30,000 |
|
96,032 |
|
(80,444) |
|
15,588 |
|
30,000 |
|
79,224 |
|
(77,576) |
|
1,648 |
|
16,358 |
Total dollar x real swap (NDF) |
688,000 |
2,201,335 |
(1,870,254) |
331,081 |
1,218,000 |
3,223,712 |
(3,070,461) |
153,251 |
436,600 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HSBC |
4/17/2015 |
Euro |
60,000 |
206,934 |
(208,481) |
(1,547) |
30,000 |
98,688 |
(96,444) |
2,244 |
27,571 | |||||||||||
Itaú BBA |
|
|
|
Euro |
|
|
|
|
|
|
|
|
|
60,000 |
|
197,366 |
|
(192,888) |
|
4,478 |
|
5,883 |
Total dollar x euro swap (NDF) |
60,000 |
206,934 |
(208,481) |
(1,547) |
90,000 |
296,054 |
(289,332) |
6,722 |
33,454 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BBVA |
06/29/2015 a 07/18/2015 |
Dollar |
2,740 |
8,775 |
(8,598) |
177 |
177 | |||||||||||||||
Banco Novo |
|
04/30/2015 a 11/30/2015 |
|
Dollar |
|
75,354 |
|
241,330 |
|
(225,255) |
|
16,075 |
|
18,009 |
|
47,866 |
|
(46,481) |
|
1,385 |
|
14,690 |
BNPP |
04/13/2015 a 07/06/2015 |
Dollar |
21,723 |
69,570 |
(62,607) |
6,963 |
31,516 |
83,768 |
(80,215) |
3,553 |
3,410 | |||||||||||
DB |
|
|
|
Dollar |
|
|
|
|
|
|
|
|
|
30,604 |
|
81,343 |
|
(77,054) |
|
4,289 |
|
(5,709) |
Total dollar-to-euro swap |
99,817 |
319,675 |
(296,460) |
23,215 |
80,129 |
212,977 |
(203,750) |
9,227 |
12,568 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Itaú BBA |
03/01/16 |
Real |
150,000 |
172,829 |
(182,241) |
(9,412) |
150,000 |
168,496 |
(177,265) |
(8,769) |
(643) | |||||||||||
HSBC |
|
02/05/16 a 03/01/16 |
|
Real |
|
185,000 |
|
212,189 |
|
(224,907) |
|
(12,718) |
|
185,000 |
|
206,843 |
|
(218,768) |
|
(11,925) |
|
(793) |
Deutsche Bank |
03/01/16 |
Real |
10,000 |
11,454 |
(12,104) |
(650) |
10,000 |
11,167 |
(11,774) |
(607) |
(43) | |||||||||||
Total Fixed rate-to-CDI interest rate swap |
|
|
345,000 |
|
396,472 |
|
(419,252) |
|
(22,780) |
|
345,000 |
|
386,506 |
|
(407,807) |
|
(21,301) |
|
(1,479) | |||
Itaú BBA |
|
03/01/16 |
|
Real |
|
30,000 |
|
30,338 |
|
(30,277) |
|
61 |
|
|
|
|
|
|
|
|
|
61 |
HSBC |
02/05/16 a 03/01/16 |
Real |
120,000 |
121,282 |
(120,989) |
293 |
293 | |||||||||||||||
Total interest rate- to-CDI swap |
|
|
|
150,000 |
|
151,620 |
|
(151,266) |
|
354 |
|
|
|
|
|
|
|
|
|
354 | ||
|
|
|
|
3,276,036 |
|
(2,945,713) |
|
330,323 |
|
|
|
4,149,663 |
|
(3,996,418) |
|
153,245 |
|
481,479 |
PAGE 48 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
11.b) Transactions with Derivative Financial Instruments:
· Classification of the derivatives in the balance sheet and statement of income
3/31/2015 | ||||||||||||||
Instruments |
Assets |
Liabilities |
|
Finance income (costs), net (Note 23) | ||||||||||
Current |
Non-current |
Total |
Current |
Non-current |
Total |
|||||||||
Dollar-to-CDI swap (*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(18) |
Dollar-to-real swap (NDF) |
331,081 |
331,081 |
436,600 | |||||||||||
Dollar-to-euro swap (NDF) |
|
|
|
|
|
|
|
1,547 |
|
|
|
1,547 |
|
33,454 |
Dollar-to-euro swap |
23,215 |
23,215 |
12,568 | |||||||||||
Fixed rate-to-CDI swap |
|
|
|
|
|
|
|
|
|
22,780 |
|
22,780 |
|
(1,479) |
CDI-to-fixed rate swap |
354 |
354 |
354 | |||||||||||
|
|
354,650 |
|
|
354,650 |
|
1,547 |
|
22,780 |
|
24,327 |
|
481,479 |
|
|
|
|
|
|
|
|
|
|
|
12/31/2014 |
3/31/2014 | ||
Instruments |
Assets |
Liabilities |
|
Finance income (costs), net (Note 23) | ||||||||||
Current |
Non-current |
Total |
Current |
Non-current |
Total |
|||||||||
Dollar-to-CDI swap |
|
5,346 |
|
|
|
5,346 |
|
|
|
|
|
(18,772) | ||
Dollar-to-real swap (NDF) |
153,316 |
153,316 |
65 |
65 |
(71,363) | |||||||||
Dollar-to-euro swap (NDF) |
|
6,722 |
|
|
|
6,722 |
|
|
|
|
|
(557) | ||
Dollar-to-euro swap |
9,227 |
9,227 |
(485) | |||||||||||
Libor-to-CDI swap (**) |
|
|
|
|
|
|
|
|
|
|
(636) | |||
Fixed rate-to-CDI swap |
21,301 |
21,301 |
(2,433) | |||||||||||
|
|
174,611 |
|
|
|
174,611 |
|
65 |
|
21,301 |
|
21,366 |
|
(94,246) |
(*) The positions of the swap transactions were settled in January 2015
(**) The positions of the swap transactions were settled in May 2014, together with their guarantee deposit.
Fixed rate-to-CDI swap
The purpose of this transaction is to peg obligations subject to a post-fixed rate (CDI) to a fixed rate. Basically, the Company contracted swaps for its obligations indexed to CDI, in which it receives interest on the notional amount (long position) and pays a pre-fixed rate on the notional amount of the contract date (short position). The gains and losses on this contract are directly related to CDI fluctuations. In general, these are transactions conducted in the Brazilian over-the-counter market that have as counterparty a prime financial institution.
· Hedge accounting
Beginning November 1, 2014, the Company formally designated cash flow hedging relationships to protect highly probable future cash flows against US dollar fluctuations.
In order to better reflect the accounting impacts of this foreign exchange hedging strategy on its profit, CSN designated part of its US dollar-denominated liabilities as a hedging instrument of its future exports. As a result, foreign exchange differences arising on translating the designated liabilities will be temporarily recognized in shareholders’ equity and allocated to profit or loss when such exports are carried out, which will allow recognizing the US dollar impact on liabilities and exports concurrently.
The table below shows a summary of the hedging relationships:
PAGE 49 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
3/31/2015 | ||||||||||||||
Designation Date |
|
Hedging Instrument |
|
Hedged item |
|
Type of hedged risk |
|
Hedged period |
|
Exchange rate on designation |
|
Designated amounts (US$’000) |
|
Impact on shareholders’ equity |
11/3/2014 |
|
Export prepayments in US$ to third parties |
|
Part of the highly probable future monthly iron ore exports |
|
Foreign exchange - R$ vs. US$ spot rate |
|
October 2016- September 2019 |
|
2.4442 |
|
500,000 |
|
(381,900) |
12/1/2014 |
Export prepayments in US$ to third parties |
Part of the highly probable future monthly iron ore exports |
Foreign exchange - R$ vs. US$ spot rate |
October 2015-February 2019 |
2.5601 |
175,000 |
(113,383) | |||||||
12/18/2014 |
|
Export prepayments in US$ to third parties |
|
Part of the highly probable future monthly iron ore exports |
|
Foreign exchange - R$ vs. US$ spot rate |
|
May 2020 |
|
2.6781 |
|
100,000 |
|
(52,995) |
Total |
|
|
|
|
|
|
775,000 |
(548,278) |
In the hedging relationships described above, the amounts of the debt instruments were fully designated for equivalent iron ore export portions.
The movements in the hedge accounting amounts recognized in shareholders’ equity as of March 31, 2015 are as follows:
12/31/2014 |
|
Addition |
|
Reversal |
|
3/31/2015 | |
Cash flow hedge accounting |
120,633 |
|
427,645 |
|
|
|
548,278 |
Income tax and social contribution on cash flow hedge accounting |
(41,015) |
(145,399) |
(186,414) | ||||
Fair value of cash flow hedge, net of taxes |
79,618 |
|
282,246 |
|
|
|
361,864 |
As of March 31, 2015 the hedging relationships established by the Company were effective, according to the prospective tests conducted. Thus, no reversal for hedge accounting ineffectiveness was recognized.
· Sensitivity analysis of Derivative Financial Instruments and Foreign Exchange Exposure
The Company considered scenarios 1 and 2 as 25% and 50% of appreciation for volatility of the currency, using as reference the closing exchange rate as of March 31, 2015.
The currencies used in the sensitivity analysis and its scenarios are shown below:
3/31/2015 | ||||||
Currency |
Exchange rate |
Scenario 1 |
Scenario 2 | |||
USD |
|
3.2080 |
|
2.4060 |
|
1.6040 |
EUR |
3.4457 |
2.5843 |
1.7229 | |||
USD x EUR |
|
1.0741 |
|
0.8056 |
|
0.5371 |
3/31/2015 | ||||||
Interest |
Interest rate |
Scenario 1 |
Scenario 2 | |||
CDI |
|
12.60% |
|
9.45% |
|
6.30% |
The effects on income statement, considering both scenarios are shown below:
PAGE 50 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
|
|
|
|
|
|
|
|
03/31/2015 | ||
Instruments |
Notional amount |
Risk |
Probable scenario (*) |
Scenario 1 |
Scenario 2 | |||||
|
|
|
|
|
|
|
|
|
|
|
Dollar-to-real swap (NDF) |
688,000 |
Dollar |
331,081 |
(550,334) |
(1,100,668) | |||||
|
|
|
|
|
|
|
|
|
|
|
Hedge accounting of exports |
775,000 |
Dollar |
548,278 |
(621,550) |
(1,243,100) | |||||
|
|
|
|
|
|
|
|
|
|
|
Exchange position functional currency BRL |
(1,948,392) |
Dollar |
1,562,610 |
3,125,220 | ||||||
(not including exchange derivatives above) |
|
|
|
|
|
|
|
|
|
|
Consolidated exchange position |
|
(485,392) |
|
Dollar |
|
879,359 |
|
390,726 |
|
781,452 |
(including exchange derivatives above) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
Dollar-to-euro swap (NDF) |
(60,000) |
Euro |
(1,547) |
51,734 |
103,468 | |||||
|
|
|
|
|
|
|
|
|
|
|
Exchange position functional currency BRL |
(146,597) |
Euro |
126,283 |
252,566 | ||||||
(not including exchange derivatives above) |
|
|
|
|
|
|
|
|
|
|
Consolidated exchange position |
|
(206,597) |
|
Euro |
|
(1,547) |
|
178,017 |
|
356,034 |
(including exchange derivatives above) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
Dollar-to-euro swap |
99,817 |
Dollar |
23,215 |
106,737 |
320,212 |
(*) The sensitivity analysis is based on the assumption of maintaining, as a probable scenario, the market values as of March 31, 2015 recognized in the company's assets and liabilities.
11.c) Interest rate risk
· Sensitivity analysis of interest rate swaps
|
|
|
|
|
|
|
|
3/31/2015 | ||
Instruments |
Notional amount |
Risk |
Probable scenario (*) |
Scenario 1 |
Scenario 2 | |||||
|
|
|
|
|
|
|
|
|
|
|
Fixed rate-to-CDI interest rate swap |
345,000 |
CDI |
(22,780) |
(11,034) |
(22,032) | |||||
|
|
|
|
|
|
|
|
|
| |
Dollar-to-CDI interest rate swap |
150,000 |
CDI |
354 |
3,376 |
7,450 |
(*) The sensitivity analysis is based on the assumption of maintaining as probable scenario the market values as of March 31, 2015 recognized in the company's assets and liabilities.
The Company considered scenarios 1, and 4 as 25% and 50% of appreciation for volatility of the interest as of March 31, 2015.
PAGE 51 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
· Sensitivity analysis of changes in interest rates
The Company considers the effects of a 5% increase or decrease in interest rates on its outstanding borrowings, financing and debentures as of March 31, 2015 in the condensed interim financial statements.
Impact on profit or loss | ||||
Changes in interest rates |
% p.a |
3/31/2015 | ||
TJLP |
|
5.50 |
|
2,797 |
Libor |
0.40 |
1,056 | ||
CDI |
|
12.60 |
|
93,020 |
11.d) Liquidity risk
Below are the contractual maturities of financial liabilities, including interest.
|
|
|
|
|
|
|
|
Consolidated | |
At March 31, 2015 |
Less than one year |
From one to two years |
From two to five years |
Over five years |
|
Total | |||
Borrowings, financing and debentures |
1,770,064 |
|
6,893,353 |
|
17,315,677 |
|
5,240,463 |
|
31,219,557 |
Derivative financial instruments |
24,327 |
|
|
|
|
|
|
|
24,327 |
Trade payables |
1,555,728 |
|
|
|
|
|
|
|
1,555,728 |
Dividends and interest on capital |
2,269 |
2,269 | |||||||
At December 31, 2014 |
|
|
|
|
|
|
|
|
|
Borrowings, financing and debentures |
2,813,930 |
7,075,910 |
15,650,855 |
4,437,500 |
29,978,195 | ||||
Derivative financial instruments |
65 |
|
21,301 |
|
|
|
|
|
21,366 |
Trade payables |
1,638,505 |
1,638,505 | |||||||
Dividends and interest on capital |
277,097 |
|
|
|
|
|
|
|
277,097 |
· Fair values of assets and liabilities as compared to their carrying amounts
The estimated fair values for certain consolidated long-term borrowings and financing were calculated at prevailing market rates, taking into consideration the nature, terms and risks similar to those of the recorded contracts, as compared below:
|
|
3/31/2015 |
|
|
12/31/2014 | ||
Carrying amount |
Fair value |
Carrying amount |
Fair value | ||||
Perpetual bonds |
3,212,366 |
|
2,179,136 |
|
2,659,815 |
|
1,974,031 |
Fixed rate notes |
6,032,546 |
|
5,631,321 |
|
6,232,986 |
|
6,267,272 |
PAGE 52 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
12. OTHER PAYABLES
The group of other payables classified in current and non-current liabilities is comprised as follows:
|
|
|
|
|
Consolidated |
|
|
|
|
|
Parent Company | ||||
|
Current |
Non-current |
|
Current |
|
Non-current | |||||||||
3/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 |
|
3/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 | |||||||
Payables to related parties (Note 16 b) |
516,931 |
|
249,758 |
|
9,098,777 |
|
9,236,716 |
|
585,996 |
|
339,613 |
|
9,662,498 |
|
9,810,648 |
Derivative financial instruments (Note 11 I) |
24,327 |
|
65 |
|
|
|
21,301 |
|
|
|
|
|
|
|
|
Dividends and interest on capital payable to Company owners |
|
152,966 |
|
|
|
|
|
|
|
152,966 |
|
|
|
| |
Dividends and interest on capital payable non-controlling interets |
2,269 |
124,131 |
2,269 |
124,131 |
|||||||||||
Advances from customers |
24,398 |
|
22,905 |
|
|
|
|
|
16,008 |
|
14,932 |
|
|
|
|
Taxes in installments |
37,461 |
33,358 |
17,235 |
20,728 |
29,109 |
23,348 |
1,823 | ||||||||
Profit sharing - employees |
158,938 |
|
120,278 |
|
|
|
|
|
141,153 |
|
108,902 |
|
|
|
|
Other payables |
126,634 |
141,648 |
38,966 |
36,618 |
49,753 |
39,705 |
6,317 |
6,041 | |||||||
|
890,958 |
|
845,109 |
|
9,154,978 |
|
9,315,363 |
|
824,288 |
|
803,597 |
|
9,668,815 |
|
9,818,512 |
13. INCOME TAX AND SOCIAL CONTRIBUTION
The information related to income tax and social contribution did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of March 31, 2015.
13.a) Income tax and social contribution recognized in profit or loss:
The income tax and social contribution recognized in profit or loss for the period are as follows:
Consolidated |
|
Parent Company | |||||
3/31/2015 |
|
3/31/2014 |
|
3/31/2015 |
|
3/31/2014 | |
Income tax and social contribution (expense) income |
|
|
|
|
|
|
|
Current |
(213,959) |
|
(124,011) |
|
(156,765) |
|
(11,717) |
Deferred |
716,476 |
|
96,856 |
|
694,546 |
|
99,430 |
|
502,517 |
|
(27,155) |
|
537,781 |
87,713 |
The reconciliation of Company and consolidated income tax and social contribution expenses and income and the result from applying the effective rate on profit before income tax (IRPJ) and social contribution (CSLL) are as follows:
Consolidated |
|
Parent Company | |||||
3/31/2015 |
|
3/31/2014 |
|
3/31/2015 |
|
3/31/2014 | |
(Loss) profit before income tax and social contribution |
(110,715) |
|
79,251 |
|
(145,725) |
|
(32,379) |
Tax rate |
34% |
34% |
|
34% |
34% | ||
Income tax and social contribution at combined statutory rate |
37,643 |
|
(26,945) |
|
49,547 |
|
11,009 |
Adjustment to reflect the effective rate: |
|
||||||
Share of profit of investees |
135,483 |
|
(15,471) |
|
490,467 |
|
76,733 |
Profit with differentiated rates or untaxed |
341,267 |
20,625 |
|||||
Transfer pricing adjustment |
(241) |
|
(4,926) |
|
(241) |
|
(4,926) |
Tax losses without deferred tax recognized |
(10,830) |
(4,820) |
|||||
Indebtdness limit |
(7,718) |
|
|
|
(7,718) |
|
|
Other permanent deductions (add-backs) |
6,913 |
4,382 |
5,726 |
4,897 | |||
Income tax and social contribution for the year |
502,517 |
|
(27,155) |
|
537,781 |
|
87,713 |
Effective tax rate |
454% |
34% |
369% |
271% |
PAGE 53 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
13.b) Deferred income tax and social contribution:
The deferred income tax and social contribution are calculated on income tax and social contribution loss carryforwards and related temporary differences between the tax bases of assets and liabilities and the accounting balances of the financial statements.
Consolidated | |||||||
Opening balance |
|
Movement |
Closing balance | ||||
12/31/2014 |
Comprehensive income |
|
Profit or loss |
3/31/2015 | |||
Deferred tax assets |
|
|
|
|
|
|
|
Income tax losses |
383,185 |
|
11,113 |
|
(50,249) |
344,049 | |
Social contribution tax losses |
|
75,662 |
|
|
|
(18,087) |
57,575 |
Temporary differences |
2,157,211 |
(50,163) |
776,828 |
2,883,876 | |||
- Provision for tax, social security, labor, civil and environmental risks |
|
226,741 |
|
|
|
35,491 |
262,232 |
- Provision for environmental liabilities |
71,925 |
(554) |
71,371 | ||||
- Asset impairment losses |
|
68,981 |
|
|
|
255 |
69,236 |
- Inventory impairment losses |
32,366 |
289 |
32,655 | ||||
- (Gains)/losses on financial instruments |
|
(6,419) |
|
|
|
891 |
(5,528) |
- (Gains)/losses on available-for-sale financial assets |
618,291 |
(188,457) |
2,862 |
432,696 | |||
- Actuarial liability (pension and healthcare plan) |
|
163,627 |
|
(77) |
|
|
163,550 |
- Accrued supplies and services |
68,483 |
13,726 |
82,209 | ||||
- Estimated losses on doubtful debts |
|
29,852 |
|
|
|
2,236 |
32,088 |
- Goowill on merger |
(102,659) |
(102,659) | |||||
- Unrealized exchange differences (*) |
|
1,011,007 |
|
|
|
695,431 |
1,706,438 |
- (Gain) on loss of control over Transnordestina |
(224,096) |
(224,096) | |||||
- Cash flow hedge accounting |
|
41,015 |
|
145,399 |
|
|
186,414 |
- Other |
158,097 |
(7,028) |
26,201 |
177,270 | |||
Non-current assets |
|
2,616,058 |
|
(39,050) |
|
708,492 |
3,285,500 |
Deferred tax liabilities |
|||||||
- Fair value adjustment - Acquisition of SWT |
|
222,454 |
|
14,068 |
|
(7,346) |
229,176 |
- Other |
16,438 |
1,046 |
(638) |
16,846 | |||
Non-current liabilities |
|
238,892 |
|
15,114 |
|
(7,984) |
246,022 |
PAGE 54 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Parent company | |||||||
Opening balance |
|
Movement |
Closing balance | ||||
12/31/2014 |
Comprehensive income |
|
Profit or loss |
3/31/2015 | |||
Deferred tax assets |
|
|
|
|
|
|
|
Income tax losses |
219,211 |
|
|
|
(50,249) |
|
168,962 |
Social contribution tax losses |
75,662 |
|
|
|
(18,087) |
|
57,575 |
Temporary differences |
2,144,056 |
(60,489) |
762,882 |
2,846,449 | |||
- Provision for tax, social security, labor, civil and environmental risks |
218,645 |
|
|
|
35,054 |
|
253,699 |
- Provision for environmental liabilities |
71,925 |
(554) |
71,371 | ||||
- Asset impairment losses |
62,304 |
|
|
|
573 |
|
62,877 |
- Inventory impairment losses |
29,939 |
134 |
30,073 | ||||
- (Gains)/losses on financial instruments |
(5,037) |
|
|
|
569 |
|
(4,468) |
- (Gains)/losses on available-for-sale financial assets |
594,397 |
(205,888) |
2,862 |
391,371 | |||
- Actuarial liability (pension and healthcare plan) |
163,763 |
|
|
|
|
|
163,763 |
- Accrued supplies and services |
66,619 |
13,728 |
80,347 | ||||
- Estimated losses on doubtful debts |
25,987 |
|
|
|
2,118 |
|
28,105 |
- Unrealized exchange differences (*) |
1,011,007 |
695,431 |
1,706,438 | ||||
- (Gain) on loss of control over Transnordestina |
(224,096) |
|
|
|
|
|
(224,096) |
- Cash flow hedge accounting |
41,015 |
145,399 |
186,414 | ||||
- Other |
87,588 |
|
|
|
12,967 |
|
100,555 |
Non-current assets |
2,438,929 |
(60,489) |
694,546 |
3,072,986 |
(*) The Company taxes foreign exchange differences on a cash basis to calculate income tax and social contribution.
As of March 31, 2015, the information related to the Group´s income tax and social contribution loss carryforwards did not have significant changes in relation to that disclosed in the Company´s financial statements as of December 31, 2014 (note 13). As a result, the estimated recovery of the deferred tax assets remains the same as previously disclosed by the Company.
The Company’s corporate structure includes foreign subsidiaries whose profits are subject to income tax levied by the related countries, recognized at tax rates lower than in Brazil.
In the 2011 period to the first quarter of 2015, these subsidiaries generated profits amounting to R$3,870,350, which tax authorities may understand that have already been distributed, hence, it would be subject to additional taxation in Brazil, in the approximate amount of R$1,315,919. The Company, based on its legal counsel's opinion, assessed the likelihood of loss in a potential challenge by tax authorities as possible and, therefore, no provision was recognized in the condensed interim financial statements.
· Law 12.973/14
Law 12.973, enacted in May 2014, brought significant changes to tax legislation, which among others, revoked the Transition Tax Regime (RTT).Theses changes directly impact the determination of the income tax and social contribution basis. As from 2015, the application of the Law is mandatory and CSN applied the Law´s requirements to the interim financial statements as of March 31, 2015.
PAGE 55 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
13.c) Income tax and social contribution recognized in shareholders' equity:
The income tax and social contribution recognized directly in shareholders' equity are as follows:
Consolidated |
Parent Company | |||||
3/31/2015 |
|
12/31/2014 |
3/31/2015 |
|
12/31/2014 | |
Income tax and social contribution |
|
|
|
|
|
|
Actuarial gains on defined benefit pension plan |
65,295 |
|
65,372 |
65,247 |
|
65,247 |
Changes in the fair value on available-for-sale financial assets |
(329,316) |
|
(140,859) |
(336,023) |
|
(130,135) |
Exchange differences on translating foreign operations |
(425,510) |
|
(425,510) |
(425,510) |
|
(425,510) |
Cash flow hedge accounting |
186,414 |
|
41,015 |
186,414 |
|
41,015 |
(503,117) |
(459,982) |
(509,872) |
|
(449,383) |
14. PROVISION FOR TAX, SOCIAL SECURITY, LABOR, CIVIL AND ENVIRONMENTAL RISKS AND JUDICIAL DEPOSITS
As of March 31, 2015, the information related to judicial deposits and proceedings did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014. Details of the accrued amounts and related judicial deposits are as follows:
|
Consolidated |
|
Parent Company | ||||||
|
Accrued liabilities |
Judicial deposits |
|
Accrued liabilities |
Judicial deposits | ||||
|
3/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 |
|
03/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 |
Tax |
162,119 |
129,524 |
79,758 |
77,836 |
|
142,922 |
109,173 |
67,634 |
67,483 |
Social security |
63,330 |
62,277 |
46,193 |
46,193 |
|
62,550 |
61,498 |
46,193 |
46,193 |
Labor |
507,841 |
444,243 |
144,822 |
136,396 |
|
442,278 |
377,224 |
115,139 |
105,833 |
Civil |
123,745 |
106,143 |
17,979 |
17,897 |
101,869 |
86,360 |
13,588 |
13,588 | |
Environmental |
13,963 |
3,981 |
1,697 |
1,697 |
|
13,960 |
3,978 |
1,628 |
1,628 |
Judicial deposits |
|
|
3,890 |
8,785 |
|
|
30 |
5,177 | |
|
870,998 |
746,168 |
294,339 |
288,804 |
|
763,579 |
638,233 |
244,212 |
239,902 |
The changes in the provisions for tax, social security, labor, civil and environmental risks in the period ended March 31, 2015 were as follows:
Consolidated | ||||||
|
|
|
|
|
|
Current + Non-current |
Nature |
12/31/2014 |
Additions |
Net adjustment |
Net utilization of reversal |
3/31/2015 | |
Tax |
129,524 |
32,185 |
1,667 |
(1,257) |
|
162,119 |
Social security |
62,277 |
1,053 |
63,330 | |||
Labor |
444,243 |
66,846 |
19,515 |
(22,763) |
|
507,841 |
Civil |
106,143 |
5,046 |
13,897 |
(1,341) |
123,745 | |
Environmental |
3,981 |
11,537 |
29 |
(1,584) |
|
13,963 |
746,168 |
115,614 |
36,161 |
(26,945) |
870,998 |
PAGE 56 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
|
|
|
|
|
|
Parent Company |
|
|
|
|
|
|
Current + Non-current |
Nature |
|
12/31/2014 |
Additions |
Net adjustment |
Net utilization of reversal |
3/31/2015 |
Tax |
|
109,173 |
32,185 |
1,667 |
(103) |
142,922 |
Social security |
61,498 |
1,052 |
62,550 | |||
Labor |
|
377,224 |
59,445 |
11,784 |
(6,175) |
442,278 |
Civil |
86,360 |
2,978 |
13,190 |
(659) |
101,869 | |
Environmental |
|
3,978 |
11,537 |
29 |
(1,584) |
13,960 |
638,233 |
106,145 |
27,722 |
(8,521) |
763,579 |
The provision for tax, social security, labor, civil and environmental liabilities was estimated by management and is mainly based on the legal counsel’s assessment. Only proceedings for which the risk is classified as probable loss are accrued. Moreover, this provision includes tax liabilities resulting from contingencies filed by the Company, subject to SELIC (Central Bank’s policy rate).
§ Other administrative and judicial proceedings
In the first quarter ended on March 31, 2015, there were no significant changes in the proceeding´s progress classified as possible risk of loss by the external legal counsel. The table below shows a summary of the balance of the main legal matters compared with the balance at December 31, 2014. The increase in the period substantially reflects the monetary adjustment.
|
3/31/2015 |
12/31/2014 | ||
Tax assessment notice issued against the Company for an alleged sale of 40% of the shares of its joint venture NAMISA to a Japanese-Korean consortium, |
|
7,159,502 |
|
7,068,252 |
Tax foreclosures - ICMS - Electricity credits |
755,047 |
742,727 | ||
Installments MP 470 - alleged insufficiency of tax losses |
|
530,218 |
|
521,340 |
Offset of taxes that were not approved by the Federal Revenue Service - IRPJ/CSLL, PIS/COFINS e IPI |
533,217 |
523,171 | ||
Assessment notice for an alleged nonpayment of taxes- IRPJ/CSLL - foreign subsidiaries (2010) |
|
484,216 |
|
476,316 |
Disallowance of the ICMS credits - Transfer of iron ore |
454,464 |
446,907 | ||
Disallowance of the ICMS credits - ICMS - acquisition of subsidiary |
|
261,808 |
|
257,536 |
ICMS - Refers to the transfer of imported raw material at an amount lower than the price disclosed in the import documentation |
234,080 |
230,261 | ||
Disallowance of the tax losses arising on adjustments to the SAPLI |
|
368,869 |
|
362,489 |
Other tax (federal, state, and municipal) lawsuits. |
3,083,279 |
2,870,796 | ||
Annulment action filed by CSN against CADE |
|
63,463 |
|
63,463 |
Other civil lawsuits |
383,870 |
382,641 | ||
Labor and social security lawsuits |
|
1,370,240 |
|
1,369,004 |
Environmental lawsuits |
108,045 |
115,024 | ||
|
|
15,790,318 |
|
15,429,927 |
The assessments made by the legal counsel define these administrative and judicial proceedings as entailing risk of possible loss and, therefore, no provision was recorded in conformity with Management’s judgment and accounting practices adopted in Brazil.
PAGE 57 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
15. PROVISION FOR ENVIRONMENTAL LIABILITIES AND ASSET RETIREMENT OBLIGATION - ARO
The information related to provisions for environmental liabilities and asset retirement obligation - ARO did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014.
The balance of the provision for environmental liabilities and asset retirement obligation - ARO is as follows:
|
|
|
Consolidated |
|
|
|
Parent Company |
3/31/2015 |
|
12/31/2014 |
|
3/31/2015 |
|
12/31/2014 | |
Environmental liabilities |
209,913 |
|
211,544 |
|
209,913 |
|
211,544 |
Asset retirement obligations |
27,822 |
|
26,995 |
|
22,411 |
|
21,718 |
|
237,735 |
|
238,539 |
|
232,324 |
|
233,262 |
16. RELATED-PARTY BALANCES AND TRANSACTIONS
The information related to related-party transactions did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014.
16 a) Transactions with Holding Company
· Liabilities
Companies |
Proposed |
Paid |
Dividends |
Dividends | |
Vicunha Siderurgia |
|
282,571 |
Rio Iaco |
|
23,568 |
Total at 3/31/2015 |
|
306,139 |
Total at 12/31/2014 |
152,966 |
220,349 |
PAGE 58 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
16 b) Transactions with subsidiaries, jointly controlled entities, associates, exclusive funds and other related parties
· By transaction
Consolidated | ||||||||||||
|
Current |
|
Non-current |
|
Total | |||||||
3/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 | |||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables (note 4) |
201,203 |
153,737 |
201,203 |
153,737 | ||||||||
Loans (note 6) |
|
220,414 |
|
517,493 |
|
125,730 |
|
117,357 |
|
346,144 |
|
634,850 |
Dividends receivable (note 4) |
59,430 |
59,470 |
59,430 |
59,470 | ||||||||
Actuarial asset |
|
|
|
|
|
97,188 |
|
97,173 |
|
97,188 |
|
97,173 |
Other receivables (note 6) |
12,674 |
15,780 |
5,596 |
7,037 |
18,270 |
22,817 | ||||||
|
|
493,721 |
|
746,480 |
|
228,514 |
|
221,567 |
|
722,235 |
|
968,047 |
Liabilities |
||||||||||||
Empréstimos e financiamentos |
|
|
|
|
|
|
|
|
|
|
|
|
Loans related parties (note 10) |
55,390 |
55,390 |
||||||||||
Other payables (Note 12) |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
3,165 |
2,681 |
546 |
546 |
3,711 |
3,227 | ||||||
Advances from customers |
|
513,766 |
|
247,077 |
|
9,098,231 |
|
9,236,170 |
|
9,611,997 |
|
9,483,247 |
Trade payables |
22,911 |
63,165 |
22,911 |
63,165 | ||||||||
Actuarial liability |
|
|
|
|
|
11,287 |
|
11,275 |
|
11,287 |
|
11,275 |
595,232 |
312,923 |
9,110,064 |
9,247,991 |
9,705,296 |
9,560,914 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
3/31/2015 |
12/31/2014 |
|||||||||||
Statement of Income |
|
|
|
|
||||||||
Revenues |
||||||||||||
Sales |
|
209,015 |
|
351,370 |
||||||||
Interest |
22,087 |
11,066 |
||||||||||
Expenses |
|
|
|
|
||||||||
Purchases |
(270,801) |
(285,052) |
||||||||||
Interest |
|
(138,425) |
|
(108,985) |
||||||||
(178,124) |
(31,601) |
· By company
Consolidated | ||||||||||||||||||||
Assets |
Liabilities |
Statement of Income | ||||||||||||||||||
Current |
Non-current |
Total |
Current |
Non-current |
Total |
Sales |
Purchases |
Finance income and costs, net |
Total | |||||||||||
Subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ferrovia Transnordestina Logística S.A. (1) |
54,343 |
66,421 |
120,764 |
(1,103) |
3,366 |
2,263 | ||||||||||||||
|
|
54,343 |
|
66,421 |
|
120,764 |
|
|
|
|
|
|
|
|
|
(1,103) |
|
3,366 |
|
2,263 |
Joint ventures |
||||||||||||||||||||
CGPAR Construção Pesada S.A. |
|
4,746 |
|
|
|
4,746 |
|
17 |
|
|
|
17 |
|
|
|
(33,217) |
|
|
|
(33,217) |
Nacional Minérios S.A. (2) |
174,751 |
174,751 |
569,735 |
9,098,777 |
9,668,512 |
17,170 |
(42,172) |
(131,247) |
(156,249) | |||||||||||
MRS Logística S.A. |
|
24,579 |
|
|
|
24,579 |
|
7,624 |
|
|
|
7,624 |
|
|
|
(154,984) |
|
|
|
(154,984) |
CBSI - Companhia Brasileira de Serviços e Infraestrutura |
4,775 |
2,368 |
7,143 |
826 |
826 |
13 |
(38,700) |
(38,687) | ||||||||||||
Transnordestina Logística S.A (3) |
|
110,362 |
|
47,184 |
|
157,546 |
|
16,920 |
|
|
|
16,920 |
|
|
|
|
|
4,251 |
|
4,251 |
319,213 |
49,552 |
368,765 |
595,122 |
9,098,777 |
9,693,899 |
17,183 |
(269,073) |
(126,996) |
|
(378,886) | ||||||||||
Other related parties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CBS Previdência |
97,188 |
97,188 |
11,287 |
11,287 |
||||||||||||||||
Fundação CSN |
|
319 |
|
75 |
|
394 |
|
73 |
|
|
|
73 |
|
|
|
(495) |
|
12 |
|
(483) |
Banco Fibra |
6,741 |
6,741 | ||||||||||||||||||
Usiminas |
|
1,187 |
|
|
|
1,187 |
|
|
|
|
|
|
|
110 |
|
|
|
|
|
110 |
Panatlântica |
89,635 |
89,635 |
37 |
37 |
190,301 |
190,301 | ||||||||||||||
Taquari Participações S.A |
(130) |
(130) | ||||||||||||||||||
|
|
91,141 |
|
97,263 |
|
188,404 |
|
110 |
|
11,287 |
|
11,397 |
|
190,411 |
|
(625) |
|
6,753 |
|
196,539 |
Associates |
||||||||||||||||||||
Arvedi Metalfer do Brasil S.A. |
|
29,024 |
|
15,278 |
|
44,302 |
|
|
|
|
|
|
|
1,421 |
|
|
|
539 |
|
1,960 |
Total at 3/31/2015 |
493,721 |
228,514 |
722,235 |
595,232 |
|
9,110,064 |
9,705,296 |
209,015 |
(270,801) |
(116,338) |
(178,124) | |||||||||
Total at 12/31/2014 |
|
746,480 |
|
221,567 |
|
968,047 |
|
312,923 |
|
9,247,991 |
|
9,560,914 |
|
|
|
|
|
|
|
|
Total at 3/31/2014 |
|
|
|
|
|
|
|
|
351,370 |
(285,052) |
(97,919) |
|
(31,601) |
PAGE 59 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
1. Refers to loans of the subsidiary FTL - Ferrovia Transnordestina Logística S.A to the joint venture Transnordestina Logística S.A.
2. Nacional Minérios S.A: Asset: Refers mainly to prepayment transactions with the indirect subsidiaries CSN Europe, CSN Export and CSN Ibéria. Contracts in US$: interest equivalent to 5.37% with final maturity in June 2015. As of March 31, 2015, borrowings total R$55,930 (R$364,118 as of December 31, 2014) and accounts receivable in the amount of R$81,300 (R$80,003 as of December 31, 2014 related to iron ore purchases.
Liabiliy: Refers mainly to the advance from customer received from jointly controlled entity Nacional Minérios S.A. regarding the contractual obligation of supply of iron ore and port services. The contract is subject to interest rate of 12.5% p.a. and expires in September 2042.
As disclosed in note 7.c), the Company signed an investment agreement for the new strategic alliance formed with the Asian Consortium. During the procedures required to close the transaction, the interest established in the agreements was canceled; however, a resolutive condition was introduced to reinstate the collection of interest retrospectively if the deal is not closed. However, since CSN holds 60% stake in Namisa, the Company began to accrue 40% interest provided for in contracts that would be due to Asian partners, in the case the deal does not occur.
3. Transnordestina Logística S.A: Refers mainly to contracts in R$: interest equivalent to 108.00% of the CDI with final maturity in March 2017. As of March 31, 2015, borrowings total R$154,317 (R$141,358 as of December 31, 2014 classified in short term and R$43,955 classified in long term.
· By transaction
Parent Company | ||||||||||||
|
|
Current |
|
Current |
|
Total | ||||||
3/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 |
3/31/2015 |
12/31/2014 | |||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables (1) (note 4) |
1,138,092 |
969,343 |
1,138,092 |
969,343 | ||||||||
Loans (note 6) |
|
116,349 |
|
106,218 |
|
59,309 |
|
52,619 |
|
175,658 |
|
158,837 |
Dividends receivable (note 4) |
67,513 |
67,553 |
67,513 |
67,553 | ||||||||
Actuarial asset |
|
|
|
|
|
96,717 |
|
96,914 |
|
96,717 |
|
96,914 |
Short-term investments / Investments (2) |
190,860 |
252,895 |
133,294 |
87,475 |
324,154 |
340,370 | ||||||
Other receivables (4) (note 6) |
|
164,575 |
|
168,035 |
|
335,736 |
|
329,330 |
|
500,311 |
|
497,365 |
1,677,389 |
1,564,044 |
625,056 |
566,338 |
2,302,445 |
2,130,382 | |||||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings and financing |
||||||||||||
Prepayment (note10) |
|
97,106 |
|
146,504 |
|
5,906,890 |
|
5,156,481 |
|
6,003,996 |
|
5,302,985 |
Fixed rate notes and intercompany bonds (Note 10) |
1,478,233 |
1,187,610 |
1,924,800 |
1,593,720 |
3,403,033 |
2,781,330 | ||||||
Intercompany borrowings (note10) |
|
283,302 |
|
222,525 |
|
2,881,377 |
|
2,670,457 |
|
3,164,679 |
|
2,892,982 |
Other payables (Note 12) |
||||||||||||
Accounts payable |
|
72,227 |
|
62,536 |
|
564,267 |
|
574,478 |
|
636,494 |
|
637,014 |
Advances from customers (3) |
513,769 |
277,077 |
9,098,231 |
9,236,170 |
9,612,000 |
9,513,247 | ||||||
Trade payables |
|
91,796 |
|
250,104 |
|
|
|
|
|
91,796 |
|
250,104 |
Actuarial liability |
11,260 |
11,260 |
11,260 |
11,260 | ||||||||
|
|
2,536,433 |
|
2,146,356 |
|
20,386,825 |
|
19,242,566 |
|
22,923,258 |
|
21,388,922 |
|
|
3/31/2015 |
|
12/31/2014 |
||||||||
Statement of Income |
|
|||||||||||
Revenues |
|
|
|
|
||||||||
Sales |
1,403,347 |
1,572,042 |
||||||||||
Interest |
|
4,970 |
|
3,016 |
||||||||
Exclusive funds |
480,142 |
|||||||||||
|
|
|
|
|
||||||||
Expenses |
||||||||||||
Purchases |
|
(398,294) |
|
(379,646) |
||||||||
Interest |
(386,914) |
(407,607) |
||||||||||
Exchange differences, net |
|
(1,640,782) |
|
197,169 |
||||||||
Exclusive funds |
(88,517) |
|||||||||||
|
|
(537,531) |
|
896,457 |
PAGE 60 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
1. Related parties receivables arise from product sales and service transactions between the parent, subsidiaries and joint ventures.
2. Short-term investments total R$190,860 as of March 31, 2015 (R$396,914 as of December 31, 2014) and investments in Usiminas shares classified as available-for-sale total R$133,294 (R$87,475 as of December 31, 2014).
3. Nacional Minérios S.A.: Advance from customer of the joint venture Nacional Minérios S.A., as mentioned above.
4. Current: refers mainly to the assignment of credits from tax losses with the companies Sepetiba Tecon, CSN Energia, Companhia Metalúrgica Prada, FTL – Ferrovia Transnordestina Logística, Companhia Brasileira de Latas, Rimet, and Companhia de Embalagens Metálicas MMSA.
Non-current: refer refers mainly to the advance for future capital increase with the companies Transnordestina Logística, FTL – Ferrovia Transnordestina, CSN Energia, and Companhia Florestal do Brasil.
PAGE 61 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
· By company
|
Parent Company | |||||||||||||||||||||
Assets |
Liabilities |
Statement of Income | ||||||||||||||||||||
Current |
Non-current |
Total |
Current |
Non-current |
Total |
Sales |
Purchases |
Finance income and costs, net |
Exchange differences, net |
Total | ||||||||||||
Subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Companhia Metalic Nordeste |
834 |
834 |
5,339 |
5,339 |
24,776 |
(348) |
24,428 | |||||||||||||||
Companhia Metalúrgica Prada |
|
105,493 |
|
121,336 |
|
226,829 |
|
13,392 |
|
195 |
|
13,587 |
|
252,166 |
|
(29,313) |
|
|
|
|
|
222,853 |
CSN Cimentos S.A. (1) |
13,685 |
13,685 |
245 |
399,650 |
399,895 |
47,447 |
(1,193) |
(10,908) |
35,346 | |||||||||||||
Estanho de Rondônia S.A. |
|
8,207 |
|
|
|
8,207 |
|
|
|
|
|
|
|
|
|
(1,384) |
|
|
|
|
|
(1,384) |
Companhia Florestal do Brasil |
8,477 |
8,477 |
||||||||||||||||||||
Sepetiba Tecon S.A. |
|
16,236 |
|
77,063 |
|
93,299 |
|
6,256 |
|
|
|
6,256 |
|
663 |
|
(4,248) |
|
167 |
|
|
|
(3,418) |
Mineração Nacional |
19 |
19 |
||||||||||||||||||||
Congonhas Minérios S.A. (2) |
|
|
|
|
|
|
|
187,270 |
|
1,799,976 |
|
1,987,246 |
|
|
|
|
|
(60,691) |
|
|
|
(60,691) |
CSN Energia S.A. |
885 |
885 |
(486) |
(486) |
(65,091) |
(65,091) | ||||||||||||||||
Ferrovia Transnordestina Logística S.A. |
|
3,132 |
|
45,071 |
|
48,203 |
|
|
|
144,529 |
|
144,529 |
|
26 |
|
|
|
|
|
|
|
26 |
ITA Energética S.A |
501 |
501 |
||||||||||||||||||||
Companhia Brasileira de Latas |
|
157,784 |
|
78,193 |
|
235,977 |
|
15,965 |
|
|
|
15,965 |
|
18,398 |
|
(547) |
|
|
|
|
|
17,851 |
Companhia Siderúrgica Nacional, LLC |
585,049 |
585,049 |
42,850 |
42,850 |
254,808 |
80,891 |
335,699 | |||||||||||||||
CSN Europe Lda. |
|
|
|
|
|
|
|
8,103 |
|
98,548 |
|
106,651 |
|
|
|
|
|
(1,644) |
|
(16,951) |
|
(18,595) |
CSN Resources S.A. (3) |
1,599,810 |
7,131,855 |
8,731,665 |
(144,398) |
(1,524,048) |
(1,668,446) | ||||||||||||||||
CSN Export Europe, S.L. |
|
|
|
|
|
|
|
35,234 |
|
|
|
35,234 |
|
|
|
|
|
(831) |
|
(6,633) |
|
(7,464) |
Lusosider Aços Planos, S.A. |
121,486 |
121,486 |
20,472 |
20,472 | ||||||||||||||||||
CSN Handel GmbH (4) |
|
77,991 |
|
|
|
77,991 |
|
71,648 |
|
|
|
71,648 |
|
596,061 |
|
|
|
|
|
89,619 |
|
685,680 |
CSN Islands XII Corp. (5) |
28,222 |
1,618,436 |
1,646,658 |
(30,300) |
(278,383) |
(308,683) | ||||||||||||||||
CSN Ibéria Lda. |
|
|
|
|
|
|
|
|
|
83,599 |
|
83,599 |
|
|
|
|
|
(471) |
|
(14,338) |
|
(14,809) |
Stahlwerk Thüringen GmbH |
2,149 |
2,149 | ||||||||||||||||||||
1,091,302 |
330,140 |
1,421,442 |
2,013,848 |
11,276,788 |
13,290,636 |
1,194,345 |
(99,975) |
(249,076) |
(1,649,371) |
(804,077) | ||||||||||||
Joint ventures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CGPAR Construção Pesada S.A. |
15,992 |
15,992 |
35 |
35 |
(66,433) |
(66,433) | ||||||||||||||||
Nacional Minérios S.A. |
|
119,362 |
|
|
|
119,362 |
|
514,345 |
|
9,098,777 |
|
9,613,122 |
|
17,170 |
|
(42,172) |
|
(137,672) |
|
8,589 |
|
(154,085) |
MRS Logística S.A. |
24,579 |
24,579 |
7,322 |
7,322 |
(152,143) |
(152,143) | ||||||||||||||||
CBSI - Companhia Brasileira de Serviços e Infraestrutura |
|
4,767 |
|
2,368 |
|
7,135 |
|
773 |
|
|
|
773 |
|
|
|
(36,946) |
|
|
|
|
|
(36,946) |
Transnordestina Logística S.A. |
110,362 |
47,184 |
157,546 |
4,251 |
4,251 | |||||||||||||||||
|
|
275,062 |
|
49,552 |
|
324,614 |
|
522,475 |
|
9,098,777 |
|
9,621,252 |
|
17,170 |
|
(297,694) |
|
(133,421) |
|
8,589 |
|
(405,356) |
Other related parties |
||||||||||||||||||||||
CBS Previdência |
|
|
|
96,717 |
|
96,717 |
|
|
|
11,260 |
|
11,260 |
|
|
|
|
|
|
|
|
|
|
Fundação CSN |
319 |
75 |
394 |
73 |
73 |
(495) |
12 |
(483) | ||||||||||||||
Usiminas |
|
1,187 |
|
|
|
1,187 |
|
|
|
|
|
|
|
110 |
|
|
|
|
|
|
|
110 |
Panatlântica |
89,635 |
89,635 |
37 |
37 |
190,301 |
190,301 | ||||||||||||||||
Taquari Participações S.A |
(130) |
(130) | ||||||||||||||||||||
|
|
91,141 |
|
96,792 |
|
187,933 |
|
110 |
|
11,260 |
|
11,370 |
|
190,411 |
|
(625) |
|
12 |
|
|
|
189,798 |
Associates |
||||||||||||||||||||||
Arvedi Metalfer do Brasil S.A. |
|
29,024 |
|
15,278 |
|
44,302 |
|
|
|
|
|
|
|
1,421 |
|
|
|
539 |
|
|
|
1,960 |
Exclusive funds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diplic, Mugen and Vértice |
190,860 |
133,294 |
324,154 |
480,144 |
480,144 | |||||||||||||||||
Total at 3/31/2015 |
|
1,677,389 |
|
625,056 |
|
2,302,445 |
|
2,536,433 |
|
20,386,825 |
|
22,923,258 |
|
1,403,347 |
|
(398,294) |
|
98,198 |
|
(1,640,782) |
|
(537,531) |
Total at 12/31/2014 |
1,564,044 |
566,338 |
2,130,382 |
2,146,356 |
19,242,566 |
21,388,922 |
|
|
|
|
| |||||||||||
Total at 3/31/2014 |
|
|
|
|
|
|
|
1,572,042 |
(379,646) |
(493,108) |
197,169 |
896,457 |
1. CSN Cimentos S.A.: Payables of R$399,650 as of March 31, 2015 (R$418,938 as of December 31, 2014), classified in long term related to the purchase of the clinker plant.
2. Congonhas Minérios S.A.: Refers mainly to borrowings with final maturity in March 2018 and interest of 101.50% of the CDI, total R$1,987,246 (R$1,908,160 as of December 31, 2014).
3. CSN Resources S.A.: Contracts in dollars of Prepayment, Fixed Rate Notes and Intercompany Bonds, interest of 9.13% with final maturity in June 2047. As of March 31, 2015, borrowings total R$8,731,665 (R$7,490,873 as of December 31, 2014).
4. CSN Handel GMBH: Receivables of R$77,991 as of March 31, 2015 (R$122,061 as of December 31, 2014). Refer to sales transactions on mining products.
5. CSN Islands XII Corp: Contracts in US$: interest of 7.64% with final maturity in February 2025. As of March 31, 2015, borrowings total R$1,646,658 (R$1,363,481 as of December 31, 2014).
PAGE 62 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
16 c) Key management personnel
The key management personnel, who have authority and responsibility for planning, directing and controlling the Company’s activities, include the members of the Board of Directors and statutory directors. The following is information on the compensation of such personnel and the related balances as of March 31, 2015.
3/31/2015 |
3/31/2014 | |||
Statement of Income | ||||
Short-term benefits for employees and officers |
|
5,791 |
|
2,261 |
Post-employment benefits |
30 |
13 | ||
Other long-term benefits |
|
n/a |
|
n/a |
Severance benefits |
n/a |
n/a | ||
Share-based compensation |
|
n/a |
|
n/a |
5,821 |
2,274 |
n/a – Not applicable
17. SHAREHOLDERS' EQUITY
17.a) Paid-in capital
Fully subscribed and paid-in capital as of March 31, 2015 and December 31, 2014 is R$4,540,000 represented by 1,387,524,047 book-entry common shares (1,387,524,047 as of December 31, 2014), without par value. Each common share entitles its holder to one vote in Shareholders’ Meetings.
17.b) Authorized capital
The Company’s bylaws in effect as of March 31, 2015 determine that the capital can be raised to up to 2,400,000,000 shares by decision of the Board of Directors.
17.c) Legal reserve
This reserve is recognized at the rate of 5% of the profit for each period, as provided for by Article 193 of Law 6.404/76, up to the ceiling of 20% of share capital.
17.d) Ownership structure
As of March 31, 2015, the Company’s ownership structure was as follows:
|
|
|
|
3/31/2015 |
|
|
|
12/31/2014 | |||
Number of common shares |
% of total shares |
% of voting capital |
Number of common shares |
% of total shares |
% of voting capital | ||||||
Vicunha Siderurgia S.A. |
|
697,719,990 |
|
50.29% |
|
51.41% |
|
697,719,990 |
|
50.29% |
51.34% |
Rio Iaco Participações S.A. (*) |
|
58,193,503 |
|
4.19% |
|
4.29% |
|
58,193,503 |
|
4.19% |
4.28% |
Caixa Beneficente dos Empregados da CSN - CBS |
|
12,788,231 |
|
0.92% |
|
0.94% |
|
12,788,231 |
|
0.92% |
0.94% |
BNDES Participações S.A. - BNDESPAR |
|
8,794,890 |
|
0.63% |
|
0.65% |
|
8,794,890 |
|
0.63% |
0.65% |
NYSE (ADRs) |
|
340,985,199 |
|
24.58% |
|
25.13% |
|
342,466,899 |
|
24.68% |
25.20% |
BM&FBovespa |
|
238,651,234 |
|
17.20% |
|
17.58% |
|
239,010,634 |
|
17.23% |
17.59% |
|
|
1,357,133,047 |
|
97.81% |
|
100.00% |
|
1,358,974,147 |
|
97.94% |
100.00% |
Treasury shares |
|
30,391,000 |
|
2.19% |
|
|
|
28,549,900 |
|
2.06% |
|
Total shares |
|
1,387,524,047 |
|
100.00% |
|
|
|
1,387,524,047 |
|
100.00% |
|
(*) Rio Iaco Participação S. A. is a company part of the control group.
PAGE 63 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
17. e) Treasury shares
The Board of Directors authorized several programs for repurchase of shares issued by the Company, to be held in treasury for subsequent sale or cancelation in order to maximize the generation of value to the shareholder through an efficient capital structure management, as shown in the table below:
Program |
Board’s Authorization |
Authorized quantity |
Program period |
Average buyback price |
Minimum and maximum buyback price |
number bought back |
Share cancelation |
Balance in treasury | |||||||||
1st |
|
3/13/2014 |
|
70,205,661 |
|
3/14/2014-4/14/2014 |
|
R$ 9.34 |
|
R$ 9.22 and R$ 9.45 |
|
2,350,000 |
|
|
|
|
2,350,000 |
2nd |
4/15/2014 |
67,855,661 |
4/16/2014-5/23/2014 |
R$ 8.97 |
R$ 8.70 and R$ 9.48 |
9,529,500 |
11,879,500 | ||||||||||
3rd |
|
5/23/2014 |
|
58,326,161 |
|
5/26/2014-6/25/2014 |
|
R$ 9.21 |
|
R$ 8.61 and R$ 9.72 |
|
31,544,500 |
|
|
|
|
43,424,000 |
4th |
6/26/2014 |
26,781,661 |
6/26/2014-7/17/2014 |
R$ 10.42 |
R$ 9.33 and R$ 11.54 |
26,781,661 |
70,205,661 | ||||||||||
|
|
7/18/2014 |
|
|
|
|
|
Not applicable |
|
Not applicable |
|
|
|
60,000,000 |
(1) |
|
10,205,661 |
5th |
7/18/2014 |
64,205,661 |
7/18/2014-8/18/2014 |
R$ 11.40 |
R$ 11.40 |
240,400 |
10,446,061 | ||||||||||
|
|
8/19/2014 |
|
|
|
|
|
Not applicable |
|
Not applicable |
|
|
|
10,446,061 |
(1) |
|
|
6th |
8/19/2014 |
63,161,055 |
8/19/2014-9/25/2014 |
R$ 9.82 |
R$ 9.47 and R$ 10.07 |
6,791,300 |
6,791,300 | ||||||||||
7th |
|
9/29/2014 |
|
56,369,755 |
|
9/29/2014-12/29/2014 |
|
R$ 7.49 |
|
R$ 4.48 and R$ 9.16 |
|
21,758,600 |
|
|
|
|
28,549,900 |
8th (*) |
12/30/2014 |
34,611,155 |
12/31/2014-3/31/2015 |
R$ 5.10 |
R$ 4.90 and R$ 5.39 |
1,841,100 |
30,391,000 | ||||||||||
9º (*) |
|
3/31/2015 |
|
32,770,055 |
|
4/01/2015 - 6/30/2015 |
|
|
|
|
|
|
|
|
|
|
|
(*) There were no share buyback in this program.
1. On July 18, 2014 and August 19, 2014, the Board of Directors approved the cancelation of 60,000,000 and 10,446,061 shares held in treasury, respectively, without any change in the amount of the Company’s capital.
As of March 31, 2015, the position of the treasury shares was as follows:
Bought back |
Amount |
Share price |
Share | |||||||
number |
paid for |
market price | ||||||||
(in units) |
the shares |
Minimum |
|
Maximum |
|
Average |
as of 03/31/2015 (*) | |||
30,391,000 |
|
R$ 238,976 |
|
R$4.48 |
|
R$ 11.54 |
|
R$7.86 |
|
R$ 165,023 |
(*) The quotation of the shares on the BM&FBovespa as of March 31, 2015, of R$5.43 per share, was used.
17.f) Policy on investments and payment of interest on capital and dividends
At a meeting held on December 11, 2000, the Board of Directors decided to adopt a profit distribution policy which, after compliance with the provisions in Law 6.404/76, as amended by Law 9.457/97, will entail the distribution of all the profit to the Company’s shareholders, provided that the following priorities are observed, irrespective of their order: (i) carrying out the business strategy; (ii) fulfilling its obligations; (iii) making the required investments; and (iv) maintaining a healthy financial situation of the Company.
PAGE 64 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
17.g) Earnings/(loss) per share:
Basic earnings (loss) per share were calculated based on the profit attributable to the owners of CSN divided by the weighted average number of common shares outstanding during the period, excluding the common shares purchased and held as treasury shares, as follows:
Consolidated |
Parent Company | ||||||
3/31/2015 |
|
3/31/2014 |
3/31/2015 |
|
3/31/2014 | ||
Common shares |
Common shares | ||||||
Profit for the period |
|
|
|
|
|
|
|
Attributable to owners of the Company |
392,056 |
|
55,334 |
392,056 |
|
55,334 | |
Weighted average number of shares |
1,357,202 |
|
1,457,542 |
|
1,357,202 |
|
1,457,542 |
Basic and diluted EPS |
0.28887 |
0.03796 |
0.28887 |
0.03796 |
18. DIVIDENDS AND INTEREST ON CAPITAL
On March 11, 2015, the Board of Directors approved the proposal for payment, as advance of mandatory minimum dividend, from the retained earnings reserve (statutory reserve of working capital), the amount of R$275,000 in dividends, corresponding to R$ 0,202633043 per share. The dividends were paid as from March 19, 2015, without inflation adjustment, to shareholders domiciled in Brazil.
The tables below show the history of dividends and interest on capital approved and paid:
Year |
|
Approval Year |
|
Dividends |
|
Interest on capital |
|
Total |
Year |
|
Payment Year |
|
Dividends |
|
Interest on capital |
|
Total | |
2013 |
|
2013 |
|
610,000 |
|
190,000 |
|
800,000 |
2013 |
|
2013 |
|
610,503 |
|
190,000 |
|
800,503 | |
2014 |
2014 |
700,000 |
700,000 |
2014 |
2014 |
424,939 |
424,939 | |||||||||||
2015 |
|
2015 |
|
275,000 |
|
|
|
275,000 |
|
|
2015 |
|
274,917 |
|
|
|
274,917 | |
Total Approved |
1,585,000 |
190,000 |
1,775,000 |
2015 |
2015 |
274,912 |
274,912 | |||||||||||
Total Paid |
|
1,585,271 |
|
190,000 |
|
1,775,271 |
PAGE 65 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
19. NET SALES REVENUE
Net sales revenue is comprised as follows:
Consolidated |
|
|
Parent Company | |||||
3/31/2015 |
|
3/31/2014 |
3/31/2015 |
|
3/31/2014 | |||
Gross revenue |
|
|
|
|
|
|
|
|
Domestic market |
|
2,942,631 |
|
3,526,857 |
|
2,713,048 |
|
3,268,888 |
Foreign market |
|
1,794,017 |
|
1,691,623 |
|
987,948 |
|
972,563 |
|
|
4,736,648 |
|
5,218,480 |
|
3,700,996 |
|
4,241,451 |
Deductions |
|
|
|
|
|
|
|
|
Cancelled sales and discounts |
|
(38,464) |
|
(29,041) |
|
(31,966) |
|
(23,551) |
Taxes levied on sales |
|
(687,932) |
|
(818,561) |
|
(610,998) |
|
(727,447) |
|
|
(726,396) |
|
(847,602) |
|
(642,964) |
|
(750,998) |
Net revenue |
|
4,010,252 |
|
4,370,878 |
|
3,058,032 |
|
3,490,453 |
20. EXPENSES BY NATURE
|
|
Consolidated |
|
|
Parent Company | |||
3/31/2015 |
3/31/2014 |
3/31/2015 |
3/31/2014 | |||||
Raw materials and inputs |
|
(1,447,223) |
|
(1,493,417) |
|
(842,763) |
|
(941,229) |
Labor cost |
(428,079) |
(410,300) |
(357,164) |
(327,001) | ||||
Supplies |
|
(261,260) |
|
(271,434) |
|
(253,270) |
|
(258,458) |
Maintenance cost (services and materials) |
(241,135) |
(320,614) |
(235,014) |
(310,483) | ||||
Outsourcing services |
|
(721,164) |
|
(513,224) |
|
(450,859) |
|
(380,159) |
Depreciation, amortization and depletion (Note 8 a) |
(264,498) |
(285,346) |
(206,329) |
(234,661) | ||||
Other |
|
(72,849) |
|
(33,962) |
|
(74,515) |
|
(39,478) |
(3,436,208) |
(3,328,297) |
(2,419,914) |
(2,491,469) | |||||
Classified as: |
|
|
|
|
|
|
|
|
Cost of sales |
(3,025,533) |
(3,034,529) |
(2,189,432) |
(2,311,229) | ||||
Selling expenses |
|
(300,830) |
|
(189,915) |
|
(145,918) |
|
(97,377) |
General and administrative expenses |
(109,845) |
(103,853) |
(84,564) |
(82,863) | ||||
|
|
(3,436,208) |
|
(3,328,297) |
|
(2,419,914) |
|
(2,491,469) |
PAGE 66 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
21. OTHER OPERATING INCOME (EXPENSES)
Consolidated |
Parent Company | |||||||
03/31/2015 |
|
03/31/2014 |
|
03/31/2015 |
|
03/31/2014 | ||
Other operating income |
|
|
|
|
|
|
|
|
Indemnities/gains on lawsuits |
1,728 |
967 |
1,618 |
553 | ||||
Rentals and leases |
|
285 |
|
507 |
|
285 |
|
252 |
Reversal of provisions |
3,136 |
3,136 | ||||||
Other revenues |
|
3,949 |
|
3,103 |
|
1,819 |
|
705 |
5,962 |
7,713 |
3,722 |
4,646 | |||||
|
||||||||
Other operating expenses |
|
|
|
|
|
|
|
|
Taxes and fees |
(11,867) |
(3,828) |
(10,826) |
(2,168) | ||||
Provision for judicial deposits |
|
(52) |
|
(5,934) |
|
(57) |
|
(5,522) |
Reversal (provision) of environmental liabilities |
3,476 |
(2,760) |
3,476 |
(2,760) | ||||
Provision for tax, social security, labor, civil and environmental risks, |
(147,533) |
|
(105,504) |
|
(144,783) |
|
(102,089) | |
Nondeductible contractual fines |
(234) |
(118) |
(7) |
(29) | ||||
Depreciation of unused equipment and amortization of intangible assets (Note 8 a) |
|
(9,004) |
|
(9,060) |
|
|
|
|
Residual value of permanent assets written off (Note 8) |
(3,985) |
(4,628) |
(3,842) |
(4,288) | ||||
Inventory impairment losses/reversals (Note 5) |
|
(1,897) |
|
(16,200) |
|
(393) |
|
(14,624) |
Losses on spare parts |
(5,566) |
(5,566) |
||||||
Studies and project engineering expenses |
|
(8,487) |
|
(9,934) |
|
(8,361) |
|
(9,762) |
Research and development expenses |
(751) |
(895) |
(751) |
(895) | ||||
Healthcare plan expenses |
|
(14,962) |
|
(13,443) |
|
(14,962) |
|
(13,443) |
Impairment of available-for-sale financial assets |
(8,417) |
(8,417) |
||||||
Other expenses |
|
(10,220) |
|
(12,037) |
|
(7,271) |
|
(10,477) |
(219,499) |
(184,341) |
(201,760) |
(166,057) | |||||
Other operating income (expenses), net |
|
(213,537) |
|
(176,628) |
|
(198,038) |
|
(161,411) |
PAGE 67 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
22. FINANCE INCOME (COSTS)
|
|
Consolidated |
|
|
Parent Company | |||
3/31/2015 |
3/31/2014 |
3/31/2015 |
3/31/2014 | |||||
Finance income |
|
|
|
|
|
|
|
|
Related parties (Note 16 b) |
22,087 |
11,066 |
485,112 |
3,016 | ||||
Income from short-term investments |
|
29,340 |
|
20,000 |
|
5,240 |
|
552 |
Gains on derivatives (*) |
354 |
|||||||
Other income |
|
4,355 |
|
6,986 |
|
4,341 |
|
5,001 |
56,136 |
38,052 |
494,693 |
8,569 | |||||
Finance costs |
||||||||
Borrowings and financing - foreign currency |
|
(217,729) |
|
(167,893) |
|
(46,079) |
|
(24,625) |
Borrowings and financing - local currency |
(471,604) |
(423,423) |
(406,725) |
(367,629) | ||||
Related parties (Note 16 b) |
|
(138,425) |
|
(108,985) |
|
(386,914) |
|
(496,124) |
Capitalized interest (Notes 8 and 26) |
24,325 |
43,934 |
24,325 |
43,934 | ||||
Losses on derivatives (*) |
|
(1,479) |
|
(3,069) |
|
|
|
(636) |
Interest, fines and late payment charges |
(11,014) |
(40,615) |
(8,007) |
(38,151) | ||||
Other finance costs |
|
(44,667) |
|
(23,984) |
|
(39,676) |
|
(18,667) |
(860,593) |
(724,035) |
(863,076) |
(901,898) | |||||
Inflation adjustment and exchange differences, net |
||||||||
Inflation adjustments, net |
|
6,267 |
|
5,729 |
|
(3,540) |
|
2,619 |
Exchange differences, net |
(554,114) |
30,232 |
(1,656,432) |
311,883 | ||||
Exchange losses on derivatives (*) |
|
482,604 |
|
(91,177) |
|
|
|
|
(65,243) |
(55,216) |
(1,659,972) |
314,502 | |||||
Finance costs, net |
|
(869,700) |
|
(741,199) |
|
(2,028,355) |
|
(578,827) |
(*) Statement of gains and losses on derivative transactions |
|
|
|
|
|
|
|
|
Dollar-to-CDI swap |
(18) |
(18,772) |
||||||
Dollar-to-real swap (NDF) |
|
436,600 |
|
(71,363) |
|
|
|
|
Dollar-to-euro swap (NDF) |
33,454 |
(557) |
||||||
Dollar-to-euro swap |
|
12,568 |
|
(485) |
|
|
|
|
|
|
482,604 |
|
(91,177) |
|
|
|
|
Libor-to-CDI swap |
(636) |
(636) | ||||||
Fixed rate-to-CDI swap |
|
(1,479) |
|
(2,433) |
|
|
|
|
CDI-to-fixed rate swap |
|
354 |
|
|
|
|
|
|
(1,125) |
(3,069) |
|
(636) | |||||
|
|
481,479 |
|
(94,246) |
|
|
|
(636) |
23. SEGMENT INFORMATION
The information related to segment information did not have changes in relation to that disclosed in the Company's financial statements as of December 31, 2014 and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of March 31, 2015.
According to the Group’s structure, its businesses are distributed into five (5) operating segments.
PAGE 68 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3/31/2015 | ||
Profit or loss |
Steel |
Mining |
Logistics |
Energy |
Cement |
Corporate |
Consolidated | |||||||||
Port |
|
Railroads |
||||||||||||||
Metric tons (thou.) - (unaudited) (*) |
|
1,407,307 |
|
5,193,577 |
|
|
|
|
|
|
|
518,874 |
|
|
|
|
Net revenues |
||||||||||||||||
Domestic market |
|
2,011,316 |
|
37,802 |
|
46,846 |
|
251,174 |
|
63,691 |
|
100,631 |
|
(270,679) |
|
2,240,781 |
Foreign market |
1,111,791 |
619,980 |
37,700 |
1,769,471 | ||||||||||||
Total net revenue (Note 19) |
|
3,123,107 |
|
657,782 |
|
46,846 |
|
251,174 |
|
63,691 |
|
100,631 |
|
(232,979) |
|
4,010,252 |
Cost of sales and services |
(2,365,555) |
(566,701) |
(30,569) |
(180,332) |
(46,949) |
(66,530) |
231,103 |
(3,025,533) | ||||||||
Gross profit |
|
757,552 |
|
91,081 |
|
16,277 |
|
70,842 |
|
16,742 |
|
34,101 |
|
(1,876) |
|
984,719 |
General and administrative expenses |
(231,657) |
(21,097) |
(6,123) |
(22,966) |
(5,543) |
(15,252) |
(108,037) |
(410,675) | ||||||||
Depreciation (Note 8 a) |
|
157,596 |
|
86,048 |
|
3,175 |
|
44,713 |
|
4,242 |
|
9,389 |
|
(40,665) |
|
264,498 |
Proportionate EBITDA of joint ventures |
72,608 |
72,608 | ||||||||||||||
Adjusted EBITDA |
|
683,491 |
|
156,032 |
|
13,329 |
|
92,589 |
|
15,441 |
|
28,238 |
|
(77,970) |
|
911,150 |
Sales by geographic area |
|
|
|
|
|
|
|
| ||||||||
Asia |
|
2,010 |
|
541,014 |
|
|
|
|
|
|
|
|
|
37,700 |
|
580,724 |
North America |
481,394 |
481,394 | ||||||||||||||
Latin America |
|
80,748 |
|
42,730 |
|
|
|
|
|
|
|
|
|
|
|
123,478 |
Europe |
535,895 |
36,236 |
572,131 | |||||||||||||
Other |
|
11,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
11,744 |
Foreign market |
1,111,791 |
619,980 |
37,700 |
1,769,471 | ||||||||||||
Domestic market |
|
2,011,316 |
|
37,802 |
|
46,846 |
|
251,174 |
|
63,691 |
|
100,631 |
|
(270,679) |
|
2,240,781 |
TOTAL |
3,123,107 |
657,782 |
46,846 |
251,174 |
63,691 |
100,631 |
(232,979) |
4,010,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3/31/2014 | ||
Profit or loss |
Steel |
Mining |
Logistics |
Energy |
Cement |
Corporate |
Consolidated | |||||||||
Port |
|
Railroads |
||||||||||||||
Metric tons (thou.) - (unaudited) (*) |
|
1,388,395 |
|
5,509,670 |
|
|
|
|
|
|
|
487,692 |
|
|
|
|
Net revenues |
||||||||||||||||
Domestic market |
|
2,355,499 |
|
99,749 |
|
60,176 |
|
277,264 |
|
65,057 |
|
98,040 |
|
(250,079) |
|
2,705,706 |
Foreign market |
771,405 |
1,147,695 |
(253,928) |
1,665,172 | ||||||||||||
Total net revenue (Note 19) |
|
3,126,904 |
|
1,247,444 |
|
60,176 |
|
277,264 |
|
65,057 |
|
98,040 |
|
(504,007) |
|
4,370,878 |
Cost of sales and services |
(2,394,701) |
(716,093) |
(34,057) |
(204,989) |
(41,987) |
(65,211) |
422,509 |
(3,034,529) | ||||||||
Gross profit |
|
732,203 |
|
531,351 |
|
26,119 |
|
72,275 |
|
23,070 |
|
32,829 |
|
(81,498) |
|
1,336,349 |
General and administrative expenses |
(165,719) |
(15,953) |
(593) |
(28,373) |
(4,701) |
(14,731) |
(63,698) |
(293,768) | ||||||||
Depreciation (Note 8 a) |
|
194,729 |
|
69,763 |
|
1,966 |
|
38,919 |
|
4,272 |
|
8,572 |
|
(32,875) |
|
285,346 |
Proportionate EBITDA of joint ventures |
111,861 |
111,861 | ||||||||||||||
Adjusted EBITDA |
|
761,213 |
|
585,161 |
|
27,492 |
|
82,821 |
|
22,641 |
|
26,670 |
|
(66,210) |
|
1,439,788 |
Sales by geographic area |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Asia |
|
4,433 |
|
1,099,799 |
|
|
|
|
|
|
|
|
|
|
|
1,104,232 |
North America |
169,338 |
169,338 | ||||||||||||||
Latin America |
|
45,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
45,244 |
Europe |
549,248 |
47,896 |
597,144 | |||||||||||||
Other |
|
3,142 |
|
|
|
|
|
|
|
|
|
|
|
(253,928) |
|
(250,786) |
Foreign market |
771,405 |
1,147,695 |
(253,928) |
1,665,172 | ||||||||||||
Domestic market |
|
2,355,499 |
|
99,749 |
|
60,176 |
|
277,264 |
|
65,057 |
|
98,040 |
|
(250,079) |
|
2,705,706 |
TOTAL |
3,126,904 |
1,247,444 |
60,176 |
277,264 |
65,057 |
98,040 |
(504,007) |
4,370,878 |
Adjusted EBITDA is the tool based on which the chief operating decision maker measures segment performance and the capacity to generate recurring operating cash, and consists of profit for the year less net finance income (costs), income tax and social contribution, depreciation and amortization, share of profits of investments, and other operating income (expenses), plus the proportional EBITDA of jointly controlled entities.
Even though it is an indicator used in segment performance measurements, EBITDA is not a measurement recognized by accounting practices adopted in Brazil or IFRS, does not have a standard definition, and may not be comparable with measurements using similar names provided by other entities.
PAGE 69 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
As required by IFRS 8, the table below shows the reconciliation of the measurement used by the chief operating decision maker with the results determined using the accounting practices.
Consolidated | ||
3/31/2015 |
3/31/2014 | |
Profit for the period |
391,802 |
52,096 |
Depreciation (Note 8 a) |
264,498 |
285,346 |
Income tax and social contribution (Note 13) |
(502,517) |
27,155 |
Finance income (Note 22) |
869,700 |
741,199 |
EBITDA |
1,023,483 |
1,105,796 |
Other operating income (expenses) (Note 21) |
213,537 |
176,628 |
Share of profit (loss) of investees |
(398,478) |
45,503 |
Proportionate EBITDA of joint ventures |
72,608 |
111,861 |
Adjusted EBITDA (*) |
911,150 |
1,439,788 |
(*) The Company discloses its adjusted EBITDA net of its share of profits of investments and other operating income (expenses) because it understands that these should not be included in the calculation of recurring operating cash generation.
24. GUARANTEES
The Company is liable for guarantees for its subsidiaries and joint ventures, as follows:
Currency |
Maturities |
Borrowings |
Tax foreclosure |
Other |
Total | ||||||||||||||
3/31/2015 |
|
12/31/2014 |
3/31/2015 |
|
12/31/2014 |
3/31/2015 |
|
12/31/2014 |
3/31/2015 |
|
12/31/2014 | ||||||||
Transnordestina Logísitca |
R$ |
|
Up to 9/19/2056 and indefinite |
|
2,530,010 |
|
2,451,682 |
|
38,766 |
|
38,766 |
|
5,658 |
|
5,975 |
|
2,574,434 |
|
2,496,423 |
FTL - Ferrovia Transnordestina |
R$ |
11/15/2020 |
137,550 |
140,550 |
142 |
137,550 |
140,692 | ||||||||||||
CSN Cimentos |
R$ |
|
Up to 10/25/2015 and indefinite |
|
|
|
|
|
26,423 |
|
26,423 |
|
39,776 |
|
39,776 |
|
66,199 |
|
66,199 |
Prada |
R$ |
Up to 2/10/2016 and indefinite |
333 |
10,133 |
19,340 |
19,340 |
19,673 |
29,473 | |||||||||||
CSN Energia |
R$ |
|
Indefinite |
|
|
|
|
|
2,829 |
|
2,829 |
|
|
|
|
|
2,829 |
|
2,829 |
Congonhas Minérios |
R$ |
5/21/2019 |
2,000,000 |
2,000,000 |
2,000,000 |
2,000,000 | |||||||||||||
Fundação CSN |
R$ |
|
Indefinite |
|
1,003 |
|
1,003 |
|
|
|
|
|
|
|
|
|
1,003 |
|
1,003 |
Estanho de Rondônia |
106 |
106 | |||||||||||||||||
Total in R$ |
|
|
|
|
4,668,563 |
|
4,593,235 |
|
68,351 |
|
78,151 |
|
64,774 |
|
65,339 |
|
4,801,688 |
|
4,736,725 |
CSN Islands IX |
400,000 |
400,000 | |||||||||||||||||
CSN Islands XI |
US$ |
|
9/21/2019 |
|
750,000 |
|
750,000 |
|
|
|
|
|
|
|
|
|
750,000 |
|
750,000 |
CSN Islands XII |
US$ |
Perpetual |
1,000,000 |
1,000,000 |
1,000,000 |
1,000,000 | |||||||||||||
CSN Resources |
US$ |
|
7/21/2020 |
|
1,200,000 |
|
1,200,000 |
|
|
|
|
|
|
|
|
|
1,200,000 |
|
1,200,000 |
CSN Handel |
US$ |
6/27/2015 |
100,000 |
100,000 |
100,000 |
100,000 | |||||||||||||
Total in US$ |
|
|
|
|
3,050,000 |
|
3,450,000 |
|
|
|
|
|
|
|
|
|
3,050,000 |
|
3,450,000 |
CSN Steel S.L. |
EUR |
|
1/31/2020 |
|
120,000 |
|
120,000 |
|
|
|
|
|
|
|
|
|
120,000 |
|
120,000 |
Lusosider Aços Planos |
EUR |
Indefinite |
25,000 |
25,000 |
25,000 |
25,000 | |||||||||||||
Total in EUR |
|
|
|
|
145,000 |
|
145,000 |
|
|
|
|
|
|
|
|
|
145,000 |
|
145,000 |
Total in R$ |
10,284,027 |
9,631,805 |
10,284,027 |
9,631,805 | |||||||||||||||
|
|
|
|
|
14,952,590 |
|
14,225,040 |
|
68,351 |
|
78,151 |
|
64,774 |
|
65,339 |
|
15,085,715 |
|
14,368,530 |
PAGE 70 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
25. INSURANCE
Aiming to properly mitigate risk and in view of the nature of its operations, the Company and its subsidiaries have taken out several different types of insurance policies. Such policies are contracted in line with the CSN Risk Management policy and are similar to the insurance taken out by other companies operating in the same lines of business as CSN and its subsidiaries. The risks covered under such policies include the following: Domestic Transportation, International Transportation, Carrier’s Civil Liability, Life and Casualty, Health Coverage, Fleet Vehicles, D&O (Civil Liability Insurance for Directors and Officers),
General Civil Liability, Engineering Risks, Sundry Risks, Export Credit, Performance Bond and Port Operator’s Civil Liability.
In 2014, after negotiation with insurers and reinsurers in Brazil and abroad, an Insurance Issue Certificate was issued for the contracting of a policy of Operational Risk of Property Damages and Loss of Profits, with effect from September 30, 2014 to September 30, 2015. Under the insurance policy, the LMI (Maximum Limit of Indemnity) is US$600,000,000 and covers the following units and subsidiaries of the Company: Usina Presidente Vargas, Mineração Casa de Pedra, CSN Paraná, Terminal de Cargas Tecar, Terminal Tecon, Namisa, CSN Handel and Namisa Handel. CSN takes responsibility for a range of retention of US$375,000,000 in excess of the deductibles for property damages and loss of profits.
In view of their nature, the risk assumptions adopted are not part of the scope of an audit of financial statements and, accordingly, were not audited by our independent auditors.
26. ADDITIONAL INFORMATION TO CASH FLOWS
The table below shows the additional information about transactions related to the statements of cash flows:
Consolidated |
Parent Company | ||||||
3/31/2015 |
|
12/31/2014 |
3/31/2015 |
|
12/31/2014 | ||
Income tax and social contribution paid |
67,970 |
|
98,040 |
|
57,400 |
|
20,470 |
Addition to PP&E with interest capitalization |
24,325 |
165,789 |
24,325 |
165,789 | |||
|
92,295 |
|
263,829 |
|
81,725 |
|
186,259 |
PAGE 71 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
27. STATEMENT OF COMPREHENSIVE INCOME
Consolidated |
Parent Company | ||||
3/31/2015 |
3/31/2014 |
3/31/2015 |
3/31/2014 | ||
Profit for the period |
391,802 |
52,096 |
|
392,056 |
55,334 |
Other comprehensive income |
|||||
Items that will not be subsequently reclassified to the statement of income |
|
|
|
|
|
Actuarial gains on the defined benefit plan from investments in subsidiaries |
1,710 |
125 |
1,710 | ||
Actuarial (losses) gains on defined benefit pension plan |
202 |
|
|
|
|
Income tax and social contribution on actuarial (losses) gains on defined benefit pension plan |
(77) |
|
|
| |
125 |
1,710 |
125 |
1,710 | ||
Items that could be subsequently reclassified to the statement of income |
|
|
|
|
|
Cumulative translation adjustments for the period |
176,711 |
(44,326) |
176,711 |
(44,326) | |
Available-for-sale assets |
648,403 |
(648,780) |
|
597,135 |
(631,003) |
Income tax and social contribution on available-for-sale assets |
(185,595) |
220,585 |
(203,026) |
214,541 | |
Available-for-sale assets from investments in subsidiaries |
|
|
|
68,699 |
(11,733) |
Impairment of available-for-sale assets |
8,417 |
8,417 |
|||
Income tax and social contribution on impairment of available-for-sale assets |
(2,862) |
|
|
(2,862) |
|
(Loss) gain on cash flow hedge accounting |
(427,645) |
(427,645) |
|||
Income tax and social contribution on (loss) gain on cash flow hedge accounting |
145,399 |
|
|
145,399 |
|
362,828 |
(472,521) |
362,828 |
(472,521) | ||
|
363,013 |
(470,811) |
|
363,013 |
(470,811) |
Total comprehensive income for the period |
754,815 |
(418,715) |
|
755,069 |
(415,477) |
Attributable to: |
|
|
|
|
|
Owners of the Company |
755,069 |
(415,477) |
755,069 |
(415,477) | |
Non-controlling interests |
(254) |
(3,238) |
|
|
|
754,815 |
(418,715) |
755,069 |
(415,477) |
PAGE 72 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
28. SUBSEQUENT EVENTS
· CSN Cimentos Merger
The Ordinary and Extraordinary Shareholders´ Meeting held on April 28, 2015 approved the proposed merger by the Company, of its subsidiary CSN Cimentos S.A. The merger, which will be effective only from May 1st of 2015 will result in the processes optimization and maximize results by focusing on a single organizational structure of all commercial and administrative activities of both companies.
PAGE 73 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
(Convenience Translation into English from the Original Previously Issued in Portuguese)
REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION
To the Board of Directors and Shareholders of
Companhia Siderúrgica Nacional
São Paulo – SP
Introduction
We have reviewed the accompanying individual and consolidated interim financial information of Companhia Siderúrgica Nacional (the “Company”), identified as Parent and Consolidated, respectively, included in the Interim Financial Information Form (ITR), for the three-month period ended March 31, 2015, which comprises the balance sheet as of March 31, 2015 and the related statements of income, comprehensive income, changes in equity and cash flows for the three-month period then ended, including the explanatory notes.
The Company’s Management is responsible for the preparation of the individual and consolidated interim financial information in accordance with technical pronouncement CPC 21 (R1) - Interim Financial Information and international standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB, as well as for the presentation of such information in accordance with the standards issued by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of the Interim Financial Information (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review.
Scope of review
We conducted our review in accordance with Brazilian and international standards on review of interim financial information (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with standards on auditing and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion on interim financial information
Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual and consolidated interim financial information included in the interim financial information referred to above was not prepared, in all material respects, in accordance with CPC 21 (R1) and IAS 34, applicable to the preparation of Interim Financial Information (ITR), and presented in accordance with the standards issued by the CVM.
PAGE 74 of 75
CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE |
| |
ITR –– Quarterly Financial Information - March 31, 2015 – CIA SIDERURGICA NACIONAL |
Version: 1 |
Other matters
Statements of value added
We have also reviewed the individual and consolidated statements of value added (DVA) for the three-month period ended March 31, 2015, prepared under the responsibility of the Company’s Management, the presentation of which is required by the standards issued by the CVM applicable to the preparation of Interim Financial Information (ITR) and considered as supplemental information for International Financial Reporting Standards - IFRSs, which do not require the presentation of DVA. These statements were subject to the same review procedures described above, and, based on our review, nothing has come to our attention that causes us to believe that they were not prepared, in all material respects, consistently with the individual and consolidated interim financial information taken as a whole.
The accompanying individual and consolidated interim financial information has been translated into English for the convenience of readers outside Brazil.
São Paulo, May 04, 2015
DELOITTE TOUCHE TOHMATSU |
Roberto Wagner Promenzio |
Auditores Independentes |
Engagement Partner |
|
|
PAGE 75 of 75
COMPANHIA SIDERÚRGICA NACIONAL | |
By: |
/S/ Benjamin Steinbruch
|
Benjamin Steinbruch
Chief Executive Officer |
| |
By: |
/S/ David Moise Salama
|
David Moise Salama
Investor Relations Executive 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.