siditr2q16_6ka.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

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

 
COMPANHIA SIDERÚRGICA NACIONAL
(Exact name of registrant as specified in its charter)
 
National Steel Company
(Translation of Registrant's name into English)
 
Av. Brigadeiro Faria Lima 3400, 20º andar
São Paulo, SP, Brazil
04538-132
(Address of principal executive office)
 

Indicate by check mark whether the registrant files or will file annual reports
under cover Form 20-F or Form 40-F. 
Form 20-F ___X___ Form 40-F _______

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

Yes _______ No ___X____


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Table of Contents

 

Company Information

 

Capital Breakdown

1

Parent Company Financial Statements

 

Balance Sheet – Assets

2

Balance Sheet – Liabilities

3

Statement of Income

4

Statement of Comprehensive Income

5

Statement of Cash Flows

6

Statement of Changes in Shareholders’ Equity

 

01/01/2016 to 06/30/2016

7

01/01/2015 to 06/30/2015

8

Statement of Value Added

9

Consolidated Financial Statements

 

Balance Sheet - Assets

10

Balance Sheet - Liabilities

11

Statement of Income

12

Statement of Comprehensive Income

13

Statement of Cash Flows

14

Statement of Changes in Shareholders’ Equity

 

01/01/2016 to 06/30/2016

15

01/01/2015 to 06/30/2015

16

Statement of Value Added

17

Comments on the Company’s Consolidated Performance

18

Notes to the quarterly financial information

32

Reports and Statements

 

Unqualified Independent Auditor’s Review Report

83


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

06/30/2016

Paid-in Capital

 

Common

1,387,524,047

Preferred

0

Total

1,387,524,047

Treasury Shares

 

Common

30,391,000

Preferred

0

Total

30,391,000

 

 

 

Page 1 

 


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Statements / Balance Sheet - Assets

 

(R$ thousand)

   
       

Code

Description

Current Quarter

Previous Year

06/30/2016

12/31/2015

1

Total assets

40,523,192

44,570,369

1.01

Current assets

7,745,548

8,842,440

1.01.01

Cash and cash equivalents

2,487,468

1,885,199

1.01.02

Financial investments

109,092

763,599

1.01.02.02

Financial investments measured at amortized cost

0

763,599

1.01.03

Trade receivables

2,245,449

2,467,523

1.01.04

Inventories

2,233,580

2,850,744

1.01.08

Other current assets

669,959

875,375

1.02

Non-current assets

32,777,644

35,727,929

1.02.01

Long-term receivables

1,225,883

1,281,470

1.02.01.09

Other non-current assets

1,225,883

1,281,470

1.02.02

Investments

22,246,875

25,517,369

1.02.03

Property, plant and equipment

9,245,398

8,866,348

1.02.04

Intangible assets

59,488

62,742

 

 

 

 

 

 

Page 2


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Parent Company Statements / Balance Sheet – Liabilities

 

(R$ thousand)

   
       

Code

Description

Current Quarter

Previous Year

06/30/2016

12/31/2015

2

Total liabilities

40,523,192

44,570,369

2.01

Current liabilities

3,533,932

4,272,372

2.01.01

Payroll and related taxes

142,050

141,496

2.01.02

Trade payables

748,094

742,364

2.01.03

Taxes payable

57,989

5,814

2.01.04

Borrowings and financing

2,174,927

2,879,073

2.01.05

Other payables

325,240

411,699

2.01.06

Provisions

85,632

91,926

2.01.06.01

Provision for tax, social security, labor and civil risks

85,632

91,926

2.02

Non-current liabilities

30,950,159

34,334,488

2.02.01

Borrowings and financing

27,903,434

31,109,017

2.02.02

Other payables

88,404

126,450

2.02.03

Deferred taxes

663,581

666,081

2.02.04

Provisions

2,294,740

2,432,940

2.02.04.01

Provision for tax, social security, labor and civil risks

544,323

564,372

2.02.04.02

Other provisions

1,750,417

1,868,568

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

249,486

259,115

2.02.04.02.04

Pension and healthcare plan

514,367

514,367

2.02.04.02.05

Provision for losses on investments

986,564

1,095,086

2.03

Consolidated Shareholders’ equity

6,039,101

5,963,509

2.03.01

Issued capital

4,540,000

4,540,000

2.03.02

Capital reserves

30

30

2.03.04.02

Earnings reserves

238,976

238,976

2.03.04.09

Treasury shares

-238,976

-238,976

2.03.05

Profit/(Losses)

-1,121,552

              -367,214

2.03.08

Other comprehensive income

2,620,623

1,790,693

 

 

 

 

 

Page 3


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Parent Company Statements / Statements of income

     

(R$ thousand)

       

Code

Description

Current Quarter

Year To Date

Same Quarter
Previous Year

YTD Previous Year

04/01/2016 to 06/30/2016

01/01/2016 to 06/30/2016

04/01/2015 to 06/30/2015

01/01/2015 to 06/30/2015

3.01

Net revenue from sales and/or services

2,191,674

4,169,314

2,870,847

5,928,879

3.02

Cost of sales and/or services

-1,906,666

-3,545,062

-2,267,849

-4,457,281

3.03

Gross profit

285,008

624,252

602,998

1,471,598

3.04

Operating expenses/income

-636,568

-1,493,524

-760,491

253,539

3.04.01

Selling expenses

-137,596

-306,229

-148,232

-294,150

3.04.02

General and administrative expenses

-72,367

-195,627

-90,806

-175,370

3.04.04

Other operating income

1,730

4,570

8,547

12,269

3.04.05

Other operating expenses

-86,927

-189,469

-204,927

-406,687

3.04.06

Equity in income of affiliates

-341,408

-806,769

-325,073

1,117,477

3.05

Profit before finance income (costs) and taxes

-351,560

-869,272

-157,493

1,725,137

3.06

Finance income (costs)

380,363

112,485

-555,237

-2,583,592

3.06.01

Finance income

68,242

86,671

-87,637

407,056

3.06.02

Finance expenses

312,121

25,814

-467,600

-2,990,648

3.06.02.01

Net exchange difference on financial instruments

1,091,248

2,134,372

310,866

-1,349,106

3.06.02.02

Finance expenses

-779,127

-2,108,558

-778,466

-1,641,542

3.07

Profit (loss) before taxes on income

28,803

-756,787

-712,730

-858,455

3.08

Income tax and social contribution

2,050

2,449

98,462

636,243

3.09

Profit (loss) from continuing operations

30,853

-754,338

-614,268

-222,212

3.11

Profit (loss) for the year

30,853

-754,338

-614,268

-222,212

3.99

Earnings per share - (R$/share)

       

3.99.01

Basic earnings per share

       

3.99.01.01

Common shares

0.02273

-0.55583

-0.45262

-0.16373

 

 

 

                                                                                                                                                                                          

Page 4


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Statements / Statement of Comprehensive Income

   

(R$ thousand)

     
   

Current Quarter

Year to date

Same Quarter Previous Year

YTD Previous Year

Code

Description

04/1/2016 to 06/30/2016

1/1/2016 to 06/30/2016

4/1/2015 to 06/30/2015

1/1/2015 to 06/30/2015

4.01

Profit (loss) for the year

 30,853

 -754,338

-614,268

-222,212

4.02

Other comprehensive income

412,619

829,930

-377,048

-14,035

4.02.01

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

29

114

-221

-96

4.02.02

Actuarial (losses) gains on defined benefit

0

0

348

348

4.02.03

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

0

0

-118

-118

4.02.04

Cumulative translation adjustments for the year

-278,981

-460,092

-7,815

168,956

4.02.05

Available-for-sale assets

95,500

127,853

-594,881

2,254

4.02.06

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

0

0

202,259

-767

4.02.07

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

0

0

-89,516

-20,817

4.02.08

Impairment of available-for-sale assets

0

0

89,434

97,851

4.02.09

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

0

0

-30,407

-33,269

4.02.10

(Loss) / gain on the percentage change in investments

584

584

-43

-43

4.02.11

(Loss) gain on cash flow hedge accounting

538,461

1,072,884

81,685

-345,960

4.02.12

Income tax and social contribution on cash flow hedge accounting

0

0

-27,773

117,626

4.02.13

Realization of cash flow hedge reclassified to the income statement

7,826

20,523

0

0

4.02.14

(Loss) gain on net investment hedge

49,200

68,064

0

0

4.03

Comprehensive income for the year

443,472

 75,592

-991,316

-236,247

 

 

 

 

                                                                                                                                                                                          

Page 5


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Statements / Statement of Cash Flows – Indirect Method

(R$ thousand)

   

Code

Description

Year To Date

YTD Previous Year

01/01/2016 to 06/30/2016

01/01/2015 to 6/30/2015

6.01

Net cash generated by operating activities

1,096,182

330,933

6.01.01

Cash generated from operations

-871,793

1,998,343

6.01.01.01

Profit (loss) for the year

 -754,338

-222,212

6.01.01.02

Charges on borrowings and financing

1,257,102

1,575,442

6.01.01.03

Charges on loans and financing granted

-17,550

-9,535

6.01.01.04

Depreciation, depletion and amortization

275,222

424,556

6.01.01.05

Equity in income (losses) of affiliates

806,769

-1,117,477

6.01.01.06

Deferred income tax and social contribution

-2,500

-642,283

6.01.01.08

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

-26,343

146,453

6.01.01.09

Inflation adjustment and exchange differences, net

-2,436,646

1,720,814

6.01.01.11

Impairment of available-for-sale assets

0

97,851

6.01.01.12

Residual value of permanent assets written off

20,729

3,907

6.01.01.14

Other provisions

5,762

20,827

6.01.02

Changes in assets and liabilities

1,967,975

-1,667,410

6.01.02.01

Trade receivables - third parties

-66,349

-172,718

6.01.02.02

Trade receivables - related parties

272,198

-158,525

6.01.02.03

Inventories

617,162

-328,120

6.01.02.04

Receivables - related parties / Dividends

-7,350

-1,550

6.01.02.05

Recoverable taxes

199,099

-59,206

6.01.02.06

Judicial deposits

32,595

-13,396

6.01.02.07

Dividends received - related parties

2,300,090

0

6.01.02.10

Trade payables

5,618

277,095

6.01.02.11

Payroll and related taxes

-135

-24,717

6.01.02.12

Taxes in installments - REFIS

55,379

-27,922

6.01.02.14

Payables to related parties

-22,840

41,557

6.01.02.16

Interest paid

-1,324,899

-1,205,227

6.01.02.17

Interest received

0

651

6.01.02.19

Other

-92,593

4,668

6.02

Net cash used in investing activities

-82,009

-51,015

6.02.01

Investments / Advances for future capital increase

-212,939

-18,452

6.02.02

Purchase of property, plant and equipment

-608,265

-828,458

6.02.03

Cash reduction of subsidiaries and joint ventures

0

129,745

6.02.04

Capital reduction in subsidiary and joint venture

0

486,758

6.02.08

Intercompany loans granted

0

-25,143

6.02.09

Intercompany loans received 

0

5,546

6.02.10

Exclusive funds

84,688

198,989

6.02.11

Financial Investments, net of redemption

654,507

0

6.03

Net cash used in financing activities

-389,838

-1,184,399

6.03.01

Borrowings and financing, net of transaction cost

-26,018

595,000

6.03.02

Borrowings and financing - related parties

40,239

0

6.03.03

Funding Forfaiting / drawee Risk

78,240

386,143

6.03.04

Payment Forfaiting / drawee Risk

-257,631

-562,948

6.03.05

Amortization of principal on borrowings and financing

-184,429

-585,436

6.03.06

Amortization of principal on borrowings and financing - related parties

-40,239

-457,936

6.03.07

Payments of dividends and interests on shareholder´s equity

0

-549,832

6.03.08

Treasury shares

0

-9,390

6.04

Exchange differences on translating cash and cash equivalents

-22,066

0

6.05

Increase (decrease) in cash and cash equivalents

602,269

-904,481

6.05.01

Cash and equivalents at the beginning of the year

1,885,199

3,146,393

6.05.02

Cash and equivalents at the end of the year

2,487,468

2,241,912

 

 

 

 

                                                                                                                                                                                          

Page 6


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statement of Changes in Equity - 01/01/2016 to 06/30/2016

(R$ thousand)

       

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

5.01

Opening balances

4,540,000

30

0

-367,214

1,790,693

5,963,509

5.03

Adjusted opening balances

4,540,000

30

0

         -367,214

1,790,693

5,963,509

5.05

Total comprehensive income

0

0

0

 -754,338

829,930

 75,592

5.05.01

Profit (loss) for the year

0

0

0

 -754,338

0

 -754,338

5.05.02

Other comprehensive income

0

0

0

0

829,930

829,930

5.05.02.04

Translation adjustments for the year

0

0

0

0

-460,092

-460,092

5.05.02.08

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

0

0

0

0

114

114

5.05.02.09

Available-for-sale assets, net of taxes

0

0

0

0

127,853

127,853

5.05.02.10

(Loss) / gain on the percentage change in investments

0

0

0

0

584

584

5.05.02.11

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

0

0

0

0

1,072,884

1,072,884

5.05.02.12

Realization of cash flow hedge accounting reclassified to income statement

0

0

0

0

20,523

20,523

5.05.02.13

(Loss) / gain on foreign investment hedge

0

0

0

0

68,064

68,064

5.07

Closing balance

4,540,000

30

0

 -1,121,552

2,620,623

6,039,101

 

 

 

 

                                                                                                                                                                                          

Page 7


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statement of Changes in Equity - 01/01/2015 to 06/30/2015

(R$ thousand)

       

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

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

-222,212

-14,035

-236,247

5.05.01

Profit for the year

0

0

0

-222,212

0

-222,212

5.05.02

Other comprehensive income

0

0

0

0

-14,035

-14,035

5.05.02.04

Translation adjustments for the year

0

0

0

0

168,956

168,956

5.05.02.08

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

0

0

0

0

134

134

5.05.02.09

Available-for-sale assets, net of taxes

0

0

0

0

45,252

45,252

5.05.02.10

(Loss) / gain on the percentage change in investments

0

0

0

0

-43

-43

5.05.02.11

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

0

0

0

0

-228,334

-228,334

5.07

Closing balance

4,540,000

30

846,908

-222,212

11,105

5,175,831

 

 

 

                                                                                                                                                                                          

Page 8


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Statements / Statement of Value Added

 

(R$ thousand)

   
       

Code

Description

Year to Date

YTD Prior Year 

01/01/2016 to 06/30/2016

01/01/2015 to 06/30/2015

7.01

Revenues

5,137,596

7,173,036

7.01.01

Sales of products and services

5,161,434

7,128,823

7.01.02

Other revenues

-14,507

62,125

7.01.04

Allowance for (reversal of) doubtful debts

-9,331

-17,912

7.02

Raw materials acquired from third parties

-4,128,170

-5,054,210

7.02.01

Cost of sales and services

-3,658,296

-3,996,450

7.02.02

Materials, electric power, outside services and other

-467,883

-954,824

7.02.03

Impairment/recovery of assets

-1,991

-5,085

7.02.04

Other

0

-97,851

7.02.04.01

Impairment of available-for-sale assets

0

-97,851

7.03

Gross value added

1,009,426

2,118,826

7.04

Retentions

-275,222

-424,556

7.04.01

Depreciation, amortization and depletion

-275,222

-424,556

7.05

Wealth created

734,204

1,694,270

7.06

Value added received as transfer

 -1,038,952

2,126,557

7.06.01

Equity in income of affiliates

 -806,769

1,117,477

7.06.02

Finance income

86,671

407,056

7.06.03

Other

-318,854

602,024

7.06.03.01

Other and exchange gains

-318,854

602,024

7.07

Wealth for distribution

 -304,748

3,820,827

7.08

Wealth distributed

 -304,748

3,820,827

7.08.01

Personnel

562,304

679,471

7.08.01.01

Salaries and wages

429,873

518,615

7.08.01.02

Benefits

99,496

127,447

7.08.01.03

Severance pay fund (FGTS)

32,935

33,409

7.08.02

Taxes, fees and contributions

227,638

-226,792

7.08.02.01

Federal

178,213

-293,008

7.08.02.02

State

49,425

62,039

7.08.02.03

Municipal

0

4,177

7.08.03

Remuneration on third-party capital

-340,352

3,590,360

7.08.03.01

Interest

2,108,926

1,641,127

7.08.03.02

Leases

5,215

4,874

7.08.03.03

Other

-2,454,493

1,944,359

7.08.03.03.01

Other and exchange losses

-2,454,493

1,944,359

7.08.04

Remuneration on Shareholders capital

 -754,338

-222,212

7.08.04.03

Retained earnings (accumulated losses)

 -754,338

-222,212

 

 

 

                                                                                                                                                                                          

Page 9


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet - Assets

 

(R$ thousand)

   
       

Code

Description

Current Quarter

Previous Year

06/30/2016

12/31/2015

1

Total assets

43,145,687

47,339,409

1.01

Current assets

11,925,609

16,430,691

1.01.01

Cash and cash equivalents

5,139,041

7,861,052

1.01.02

Financial investments

322,925

763,599

1.01.02.02

Financial investments measured at amortized cost

322,925

763,599

1.01.03

Trade receivables

1,688,377

1,578,277

1.01.04

Inventories

3,834,048

4,941,314

1.01.08

Other current assets

941,218

1,286,449

1.02

Non-current assets

31,220,078

30,908,718

1.02.01

Long-term receivables

1,605,680

1,661,987

1.02.01.06

Deferred taxes

73,108

78,066

1.02.01.09

Other non-current assets

1,532,572

1,583,921

1.02.02

Investments

4,400,294

3,998,239

1.02.03

Property, plant and equipment

17,908,164

17,826,226

1.02.04

Intangible assets

7,305,940

7,422,266

 

 

 

 

                                                                                                                                                                                          

Page 10


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet – Liabilities

 

(R$ thousand)

   

Code

Description

Current Quarter

Previous Year

06/30/2016

12/31/2015

2

Total liabilities

43,145,687

47,339,409

2.01

Current liabilities

4,181,108

5,082,199

2.01.01

Payroll and related taxes

261,743

256,840

2.01.02

Trade payables

1,194,942

1,293,008

2.01.03

Taxes payable

397,148

457,391

2.01.04

Borrowings and financing

1,337,872

1,874,681

2.01.05

Other payables

865,285

1,073,017

2.01.06

Provisions

124,118

127,262

2.01.06.01

Provision for tax, social security, labor and civil risks

124,118

127,262

2.02

Non-current liabilities

31,774,542

35,165,992

2.02.01

Borrowings and financing

29,004,967

32,407,834

2.02.02

Other payables

137,032

131,284

2.02.03

Deferred taxes

1,103,443

1,072,033

2.02.04

Provisions

1,529,100

1,554,771

2.02.04.01

Provision for tax, social security, labor and civil risks

690,707

711,472

2.02.04.02

Other provisions

838,393

843,299

2.02.04.02.03

Provision for environmental liabilities and asset retirement obligations

324,025

328,931

2.02.04.02.04

Pension and healthcare plan

514,368

514,368

2.03

Consolidated Shareholders’ equity

7,190,037

7,091,288

2.03.01

Issued capital

4,540,000

4,540,000

2.03.02

Capital reserves

30

30

2.03.04.02

Earnings reserves

238,976

238,976

2.03.04.09

Treasury shares

-238,976

-238,976

2.03.05

Profit/(Losses)

 -1,121,552

-367,214

2.03.08

Other comprehensive income

2,620,623

1,790,693

2.03.09

Non-controlling interests

1,150,963

1,127,779

 

 

 

                                                                                                                                                                                          

Page 11


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statements of Income   

     

(R$ thousand)

       

Code

Description

Current Quarter

Year To Date

Same Quarter
Previous Year

YTD Previous Year

04/01/2016 to 06/30/2016

01/01/2016 to 06/30/2016

04/01/2015 to 06/30/2015

01/01/2015 to 06/30/2015

3.01

Net revenue from sales and/or services

4,185,078

8,193,149

3,687,140

7,697,392

3.02

Cost of sales and/or services

-3,262,639

-6,344,665

-2,847,095

-5,872,628

3.03

Gross profit

922,439

1,848,484

840,045

1,824,764

3.04

Operating expenses/income

-651,166

-1,343,279

-688,079

-913,813

3.04.01

Selling expenses

-394,183

-844,604

-311,344

-612,174

3.04.02

General and administrative expenses

-104,230

-264,341

-109,897

-219,742

3.04.04

Other operating income

11,746

34,018

12,562

18,524

3.04.05

Other operating expenses

-182,927

-331,759

-235,578

-455,077

3.04.06

Equity in income of affiliates

18,428

63,407

-43,822

354,656

3.05

Profit before finance income (costs) and taxes

271,273

505,205

151,966

910,951

3.06

Finance income (costs)

 -197,019

 -1,093,958

-771,695

-1,641,395

3.06.01

Finance income

140,729

383,883

43,477

99,613

3.06.02

Finance Expenses

 -337,748

 -1,477,841

-815,172

-1,741,008

3.06.02.01

Net exchange difference on financial instruments

487,675

169,435

-7,223

-72,466

3.06.02.02

Finance Expenses

 -825,423

 -1,647,276

-807,949

-1,668,542

3.07

Profit (loss) before taxes on income

74,254

 -588,753

-619,729

-730,444

3.08

Income tax and social contribution

 -28,131

 -141,821

5,136

507,653

3.09

Profit (loss) from continuing operations

 46,123

 -730,574

-614,593

-222,791

3.11

Consolidated profit (loss) for the year

 46,123

 -730,574

-614,593

-222,791

3.11.01

Attributed to controlling Shareholders

 30,853

 -754,338

-614,268

-222,212

3.11.02

Attributed to non-controlling Shareholders

15,270

23,764

-325

-579

3.99

Earnings per share - (R$/share)

       

3.99.01

Basic earnings per share

       

3.99.01.01

Common shares

0.02273

 -0.55583

-0.45262

-0.16373

 

 

                                                                                                                                                                                          

Page 12


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statement of Comprehensive Income

   

(R$ thousand)

     
   

Current Quarter

Year to date

Same Quarter Previous Year

YTD Previous Year

Code

Description

04/01/2016 to 06/30/2016

01/01/2016 to 06/30/2016

04/01/2015 to 06/30/2015

01/01/2015 to 06/30/2015

4.01

Consolidated profit (loss) for the year

 46,123

 -730,574

-614,593

-222,791

4.02

Other comprehensive income

412,619

829,930

-377,048

-14,035

4.02.01

Actuarial gains on defined benefit plan from investments in subsidiaries

29

114

0

0

4.02.02

Actuarial gains (losses) on defined benefit pension plan

0

0

0

202

4.02.03

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

0

0

9

-68

4.02.04

Cumulative translation adjustments for the year

-278,981

-460,092

-7,815

168,956

4.02.05

Available-for-sale assets

95,500

127,853

-677,690

-29,287

4.02.06

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

0

0

195,552

9,957

4.02.07

Impairment of available-for-sale assets

0

0

89,434

97,851

4.02.08

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

0

0

-30,407

-33,269

4.02.09

(Loss) / gain on the percentage change in investments

584

584

-43

-43

4.02.10

Gain (loss) on cash flow hedge accounting

538,461

1,072,884

81,685

-345,960

4.02.11

Income tax and social contribution on cash flow hedge accounting

0

0

-27,773

117,626

4.02.12

Realization of cash flow hedge accounting reclassified to income statement

7,826

20,523

0

0

4.02.13

(Loss) / gain on foreign investment hedge

49,200

68,064

0

0

4.03

Consolidated comprehensive income for the year

458,742

 99,356

-991,641

-236,826

4.03.01

Attributed to controlling Shareholders

443,472

 75,592

-991,316

-236,247

4.03.02

Attributed to non-controlling Shareholders

15,270

23,764

-325

-579

 

 

                                                                                                                                                                                          

Page 13


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statement of Cash Flows – Indirect Method

(R$ thousand)

   

Code

Description

Year to Date

YTD Previous Year

01/01/2016 to 06/30/2016

01/01/2015 to 06/30/2015

6.01

Net cash generated by operating activities

-730,946

1,178,068

6.01.01

Cash generated from operations

 -118,710

2,958,173

6.01.01.01

 Profit (loss) for the year attributable to owners of the Company

 -754,338

-222,212

6.01.01.02

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

23,764

-579

6.01.01.03

Charges on borrowings and financing

1,485,733

1,583,962

6.01.01.04

Charges on loans and financing granted

-26,838

-8,659

6.01.01.05

Depreciation, depletion and amortization

637,392

561,655

6.01.01.06

Equity in income (losses) of affiliates

-63,407

-354,656

6.01.01.07

Deferred income tax and social contribution

87,731

-599,697

6.01.01.08

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

-23,909

183,442

6.01.01.09

Inflation adjustment and exchange differences, net

-1,359,310

1,633,246

6.01.01.10

Gain on derivative transactions

362

2,658

6.01.01.11

Impairment of available-for-sale assets

0

97,851

6.01.01.16

 Residual value of permanent assets written off

26,988

4,553

6.01.01.17

Gain on repurchase of debt securities

-146,214

0

6.01.01.20

Other provisions

-6,664

76,609

6.01.02

Changes in assets and liabilities

 -612,236

-1,780,105

6.01.02.01

Receivables - related parties

-112,548

-262,503

6.01.02.02

Receivables - related parties

-8,526

-29,283

6.01.02.03

Inventories

1,107,265

-253,368

6.01.02.05

Recoverable taxes

235,524

19,757

6.01.02.06

Judicial deposits

24,624

-23,068

6.01.02.08

Trade payables

-96,459

267,110

6.01.02.09

Payroll and related taxes

4,580

-17,311

6.01.02.10

Taxes in installments - REFIS

 -45,162

-128,492

6.01.02.12

Payables to related parties

4,212

13,657

6.01.02.14

Interest paid

-1,583,668

-1,362,278

6.01.02.15

Interest received

0

651

6.01.02.17

Other

-142,078

-4,977

6.02

Net cash used in investing activities

-1,287,504

185,918

6.02.02

Investments

-190,435

0

6.02.03

Purchase of property, plant and equipment

-797,054

-900,637

6.02.07

Capital reduction on joint venture

0

466,758

6.02.09

Receipt/payment in derivative transactions

-715,547

551,882

6.02.10

Purchase of intangible assets

-6

-201

6.02.11

Intercompany loans granted

0

-25,143

6.02.12

Intercompany loans received 

0

58,385

6.02.13

Financial Investments, net of redemption

415,538

34,874

6.03

Net cash used in financing activities

-671,439

-2,199,780

6.03.01

Capitalization net of transactions cost

-26,950

599,071

6.03.03

Funding Forfaiting / Drawee Risk

78,240

386,143

6.03.04

Payment Forfaiting / Drawee Risk

-257,631

-562,948

6.03.05

Amortization of principal on borrowings and financing

-307,395

-1,969,314

6.03.06

Amortization of principal on borrowings and financing - related parties

0

-52,839

6.03.07

Payments of dividends and interests on shareholder´s equity

0

-549,832

6.03.08

Treasury shares

0

-9,390

6.03.09

Buyback of debt securities

-157,703

-40,671

6.04

Exchange differences on translating cash and cash equivalents

-32,122

-5,799

6.05

Increase (decrease) in cash and cash equivalents

-2,722,011

-841,593

6.05.01

Cash and equivalents at the beginning of the year

7,861,052

8,686,021

6.05.02

Cash and equivalents at the end of the year

5,139,041

7,844,428

 

 

 

Page 14


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statement of Changes in Equity - 1/1/2016 to 06/30/2016

 

(R$ thousand)

           

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

0

-367,214

1,790,693

       5,963,509

1,127,779

7,091,288

5.03

Adjusted opening balances

4,540,000

30

0

         -367,214

1,790,693

        5,963,509

1,127,779

7,091,288

5.05

Total comprehensive income

0

0

0

 -754,338

829,930

 75,592

23,764

 99,356

5.05.01

Profit (loss) for the year

0

0

0

 -754,338

0

 -754,338

23,764

 -730,574

5.05.02

Other comprehensive income

0

0

0

0

829,930

829,930

0

829,930

5.05.02.04

Translation adjustments for the year

0

0

0

0

-460,092

-460,092

0

-460,092

5.05.02.08

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

0

0

0

0

114

114

0

114

5.05.02.09

Available-for-sale assets, net of taxes

0

0

0

0

127,853

127,853

0

127,853

5.05.02.10

(Loss) / gain on the percentage change in investments

0

0

0

0

584

584

0

584

5.05.02.11

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

0

0

0

0

1,072,884

1,072,884

0

1,072,884

5.05.02.12

Realization of cash flow hedge accounting reclassified to income statement

0

0

0

0

20,523

20,523

0

20,523

5.05.02.13

(Loss) / gain on foreign investment hedge

0

0

0

0

68,064

68,064

0

68,064

5.06

Internal changes in shareholders’ equity

0

0

0

0

0

0

-607

-607

5.06.04

Non-controlling interests in subsidiaries

0

0

0

0

0

0

-607

-607

5.07

Closing balance

4,540,000

30

0

 -1,121,552

2,620,623

6,039,101

1,150,936

7,190,037

 

 

Page 15


 
 

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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statement of Changes in Equity - 1/1/2015 to 06/30/2015

 

(R$ thousand)

           

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

1,131,298

0

25,140

5,696,468

38,507

5,734,975

5.03

Adjusted opening balances

4,540,000

30

1,131,298

0

25,140

5,696,468

38,507

5,734,975

5.04

Capital transactions with shareholders

0

0

-284,390

0

0

-284,390

0

-284,390

5.04.04

Treasury shares acquired

0

0

-9,390

0

0

-9,390

0

-9,390

5.04.06

Dividend

0

0

-275,000

0

0

-275,000

0

-275,000

5.05

Total comprehensive income

0

0

0

-222,212

-14,035

-236,247

-579

-236,826

5.05.01

Profit (loss) for the period

0

0

0

-222,212

0

-222,212

-579

-222,791

5.05.02

Other comprehensive income

0

0

0

0

-14,035

-14,035

0

-14,035

5.05.02.04

Translation adjustments for the period

0

0

0

0

168,956

168,956

0

168,956

5.05.02.08

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

0

0

0

0

134

134

0

134

5.05.02.09

Available-for-sale assets, net of taxes

0

0

0

0

45,252

45,252

0

45,252

5.05.02.10

(Loss) / gain on the percentage change in investments

0

0

0

0

-43

-43

0

-43

5.05.02.11

(Loss) gain on hedge accounting, net of taxes

0

0

0

0

-228,334

-228,334

0

-228,334

5.06

Internal changes in shareholders’ equity

0

0

0

0

0

0

36

36

5.06.04

Non-controlling interests in subsidiaries

0

0

0

0

0

0

36

36

5.07

Closing balances

4,540,000

30

846,908

-222,212

11,105

5,175,831

37,964

5,213,795

 

 

                                                                                                                                                                                          

Page 16


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

      Consolidated Financial Statements / Statement of Value Added

 

      (R$thousand)

     
       

Code

Description

Year to Date

Previous Year 

1/1/2016 to 6/30/2016

01/01/2015 to 6/30/2015

7.01

Revenues

9,298,317

9,068,252

7.01.01

Sales of products and services

9,322,360

9,025,572

7.01.02

Other revenues

-14,552

62,929

7.01.04

Allowance for (reversal of) doubtful debts

-9,491

-20,249

7.02

Raw materials acquired from third parties

-6,694,416

-6,401,935

7.02.01

Cost of sales and services

-5,434,217

-5,019,457

7.02.02

Materials, electric power, outside services and other

-1,259,658

-1,278,681

7.02.03

Impairment/recovery of assets

-541

-5,946

7.02.04

Other

0

-97,851

7.02.04.01

Impairment of available-for-sale assets

0

-97,851

7.03

Gross value added

2,603,901

2,666,317

7.04

Retentions

-637,392

-561,655

7.04.01

Depreciation, amortization and depletion

-637,392

-561,655

7.05

Wealth created

1,966,509

2,104,662

7.06

Value added received as transfer

-748,600

5,022,318

7.06.01

Equity in income of affiliates

63,407

354,656

7.06.02

Finance income

383,883

99,613

7.06.03

Other

-1,195,890

4,568,049

7.06.03.01

Other and exchange gains

-1,195,890

4,568,049

7.07

Wealth for distribution

1,217,909

7,126,980

7.08

Wealth distributed

1,217,909

7,126,980

7.08.01

Personnel

1,024,077

958,691

7.08.01.01

Salaries and wages

818,711

752,281

7.08.01.02

Benefits

155,793

163,045

7.08.01.03

Severance pay fund (FGTS)

49,573

43,365

7.08.02

Taxes, fees and contributions

633,323

81,827

7.08.02.01

Federal

522,161

-64,711

7.08.02.02

State

101,022

136,130

7.08.02.03

Municipal

10,140

10,408

7.08.03

Remuneration on third-party capital

291,083

6,309,253

7.08.03.01

Interest

1,647,644

1,314,562

7.08.03.02

Leases

10,041

7,373

7.08.03.03

Other

-1,366,602

4,987,318

7.08.03.03.01

Other and exchange losses

-1,366,602

4,987,318

7.08.04

Remuneration on Shareholders capital

 -730,574

-222,791

7.08.04.03

Retained earnings (accumulated losses)

 -754,338

-222,212

7.08.04.04

Non-controlling interests in retained earnings

23,764

-579

 

 

 

Page 17

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Comments on the Company’s Consolidated Statement

 

Restatements of Results for the Second Quarter of 2016

 

 

 

Companhia Siderúrgica Nacional (CSN) (BM&FBOVESPA: CSNA3) (NYSE: SID) announces today its consolidated results for the second quarter of 2016 (2Q16), which are presented in Brazilian Reais and in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB), and with Brazilian accounting practices, which are fully convergent with international accounting norms, issued by the Accounting Pronouncements Committee (CPC) and approved by the Brazilian Securities and Exchange Commission (CVM), pursuant to CVM Instruction 485 of September 1, 2010. All comments presented herein refer to the Company’s 2Q16 consolidated results and comparisons refer to the first quarter of 2016 (1Q16) and the second quarter of 2015 (2Q15), unless otherwise stated. The Real/U.S. Dollar exchange rate was R$3.2092 on June 30, 2016 and R$3.5583 on March 31, 2016.

 

Highlights

2Q15

1Q16

2Q16

Change

2Q16

x

1Q16

2Q16

x

2Q15

                   

Steel Sales (thousand t)

1,261

1,246

1,253

1%

(1%)

   - Domestic Market

60%

52%

53%

1%

(7%)

   - Overseas Subsidiaries

36%

42%

40%

(3%)

2%

   - Exports

4%

6%

7%

2%

5%

       

 

 

 

 

 

 

Iron Ore Sales (thousand t)1

5,987

8,295

9,267

12%

55%

   - Domestic Market

1%

13%

7%

(5%)

6%

   - Exports

99%

87%

93%

5%

(6%)

       

 

 

 

 

 

 

Consolidated Results (R$ million)

     

 

 

 

 

 

 

Net Revenue

3,687

4,008

4,185

4%

14%

COGS

(2,847)

(3,082)

(3,263)

5%

15%

Gross Profit

840

926

922

-

10%

SG&A Expenses

(421)

(611)

(498)

(18%)

18%

Adjusted EBITDA2

801

733

855

17%

7%

       

 

 

 

 

 

 

Adjusted Net Debt3

20,769

26,654

25,873

(3%)

25%

Adjusted Cash Position

11,102

6,472

5,678

(12%)

(49%)

Net Debt / Adjusted EBITDA

5.6x

8.7x

8.3x

 (0.4x)

2.7x 

 

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

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

³ Adjusted Net Debt and Adjusted Cash and Cash Equivalents included 33.27% of the stake in MRS, 60% of the interest in Namisa and 50% of the stake in CBSI until November 2015. As of December 2015, they included 100% of Congonhas Minérios, 32.27% of MRS and 50% of CBSI, excluding Forfaiting and drawee risk operations.

 

 

 

 

 

 

 

Closing Market Indicators on June 30, 2016

BM&FBovespa (CSNA3): R$7.82/share

Market Cap: R$10.850 billion (US$4.429 billion)

NYSE (SID): US$2.45/ADR (1 ADR = 1 share)

 

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

 

 

 

Page 18

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

CSN’s Consolidated Results

 

·         Net revenue totaled R$4,185 million in 2Q16, 4% up on 1Q16 and 14% more than in the same period last year. In relation to the previous quarter, the upturn was primarily due to increased sales volume in the mining segment and higher steel prices. Concerning 2Q15, the improvement was also due to the increase in mining sales volume.

 

·         COGS amounted to R$3,263 million, 6% up on the previous three months and 15% more than in 2Q15, chiefly due to higher iron ore output and increased costs as a result of the blast furnace #3 stoppage.

 

·         Second-quarter gross profit came to R$922 million, in line with 1Q16, with a gross margin of 22%, 1p.p. down on the first quarter. In relation to 2Q15, gross profit climbed by 10% and the gross margin narrowed by 1p.p., from 23% to 21%.

 

·         Selling, general and administrative expenses totaled R$498 million, 18% less than in 1Q16, but 18% higher year-on-year. These variations were largely due to distribution costs, which were 11% lower than in 1Q16, but 32% more than in the same quarter last year.

 

·         Other operating income (expenses) was a net expense of R$171 million in 2Q16, 35% up on the quarter before, due to the payment of provisioned taxes, and 23% down on 2Q15. 

 

·         Working capital came to R$2,867 million, R$525 million less than in 1Q16, while the financial cycle closed the second quarter at 82 days, 13 days less than in the previous quarter.

 

·         Adjusted net debt fell by 3% over 2Q16, totaling R$25,873 million, while leverage ended the quarter at 8.3x, versus 8.7x in the previous three months.

                                                                                                                                                                                                                                      

·         The proportional net financial result was negative by R$220 million in 2Q16, due to: i) financial expenses (excluding the exchange variation) of R$848 million; ii) the positive exchange variation result of R$478 million. The result was partially offset by the financial revenue of R$150 million.

 

Financial Result (R$ million)

2Q15

1Q16

2Q16

Financial Result - IFRS

 (772)

           (897)

           (197)

(+) Financial Result of Joint-Venture

 (114)

              (25)

              (24)

(+) Namisa

    (92)

                 -  

                 -  

(+) MRS

    (22)

              (25)

              (24)

(=) Proporcional Financial Result

 (886)

           (922)

           (220)

Financial Revenues

     58

             252

             150

Financial Expenses

 (944)

        (1,173)

           (370)

Financial Expenses (ex-exchange rates variation)

 (830)

           (844)

           (848)

Result with Exchange Rate Variation

 (114)

           (329)

             478

Monetary and Exchange Rate Variation

     82

             950

          1,220

Hedge Accounting

    (82)

           (566)

           (595)

Notional Amount of Derivatives Contracted

 (114)

           (713)

           (146)

 

·         CSN’s equity result was a positive R$18 million in 2Q16, versus a positive R$45 million in 1Q16 and a negative R$44 million in 2Q15, chiefly due to MRS’s equity result, which fell from R$61 million, in 1Q16, to R$32 million, as shown below:

 

Page 19

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Share of profits (losses) of investees (R$ million)

2Q15

1Q16

2Q16

Namisa

         (49)

           -  

          -  

MRS Logística

          24

          61

         32

CBSI

            -  

            1

           -

TLSA

           (7)

           (7)

         (4)

Arvedi Metalfer BR

           (3)

           -  

         -

Eliminations

           (9)

        (11)

       (10)

Share of profits (losses) of investees

         (44)

          45

         18

 

·         CSN recorded a second-quarter net profit of R$46 million, versus net losses of R$777 million and R$615 million in 1Q16 and 2Q15, respectively. The improvement was primarily due to the recovery of the financial result, which was negative by R$197 million in 2Q16, versus R$897 million negative in 1Q16 and R$772 million negative in 2Q15.

 

Adjusted EBITDA (R$ million)

2Q15

1Q16

2Q16

Change

2Q16

x

1Q16

2Q16

x

2Q15

Profit (loss) for the Period

(615)

(777)

46

(97%)

(96%)

   Depreciation

279

310

304

(2%)

9%

   Income Tax and Social Contribution

(5)

114

28

(25%)

-

   Finance Income

772

897

197

(78%)

(74%)

 

 

 

 

 

 

EBITDA (ICVM 527)

431

544

576

6%

34%

 

 

 

 

 

 

   Other Operating Income (Expenses)

223

127

171

35%

(23%)

   Share of Profit (Loss) of Investees

44

(45)

(18)

(59%)

-

   Proportionate EBITDA of Joint Ventures

104

107

126

18%

22%

 

 

 

 

 

 

Adjusted EBITDA1

801

733

855

17%

7%

 

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

 

·         Adjusted EBITDA amounted to R$855 million in 2Q16, 17% up on the quarter before and 7% more than in 2Q15, accompanied by an adjusted EBITDA margin of 19.4%, 2.1p.p. higher than in 1Q16, but 1.1p.p. down on 2Q15.

 

 

 

 

 

Page 20

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Debt

 

The adjusted amounts of EBITDA, Debt and Cash included the stakes of 60% in Namisa, 33.27% in MRS and 50% in CBSI until November 2015 and the stakes of 100% in Congonhas Minérios, 37.27% in MRS and 50% in CBSI as of December 2015, as well as financial investments used as collateral for exchange operations on the BM&FBovespa. On June 30, 2016, consolidated net debt totaled R$25,873 million, while the net debt/EBITDA ratio stood at 8.28x, based on LTM adjusted EBITDA.

 

 

 

 

 

 

Foreign Exchange Exposure

 

In 2Q16, CSN began reviewing its FX hedge strategy, which led the company to completely unwind it FX derivatives position. As a result, the FX exposure of our consolidated balance sheet on June 30, 2016 was US$1,791 million, as shown in the table below. It is important to mention that the net FX exposure includes a liability totaling US$1.0 billion in the Loans and Financing line related to the Perpetual Bonds, which, due to its nature, will not require disbursements for the settlement of the principal amount in the foreseeable future. The company’s hedge strategy began to focus on preserving its cash flow, replacing the exposure generated by the settlement of the derivatives for new Hedge Accounting designations, capturing the existing natural relations, as well as possibly using other financial instruments to protect CSN's future cash flow.

 

 

Page 21

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The hedge accounting adopted by CSN correlates the projected export inflows in dollars with part of the scheduled debt payments in the same currency. Therefore, the exchange variation of the dollar-denominated debt is temporarily booked in shareholders’ equity, flowing through P&L when revenues in USD from exports occur.

 

Foreign Exchange Exposure

IFRS

(US$ million)

03/31/2016

06/30/2016

Cash and cash equivalents overseas

1,288

802

Accounts Receivables

Others

315

7

307

10

Total Assets

1,610

1,119

Borrowings and Financing

(4,466)

(4,437)

Accounts Payable

(7)

(6)

Other Liabilities

(6)

(7)

Total Liabilities

(4,479)

(4,450)

     

Foreign Exchange Exposure

(2,870)

(3,332)

     

Notional Amount of Derivatives Contracted, Net

1,435

-

Cash Flow Hedge Accounting

1,549

1,541

Net Foreign Exchange Exposure

114

(1,791)

Perpetual Bonds

1,000

1,000

Net Foreign Exchange Exposure ex. Perpetual Bonds

1,114

(791)

 

 

Capex

 

CSN invested R$473 million in 2Q16, led by:

·         Investments in the new clinker kiln in Arcos-MG, which will start its operation in the 2H16, allowing the cement segment to generate competitive margins and scale gains in the Southeast region due to self-sufficiency in clinker production;

 

·         Projects designed to improve the operational and environmental performance of the Presidente Vargas Plant.

 

 

Investment (R$ million)

2Q15

1Q16

2Q16

Steel

162

119

136

Mining

296

62

61

Cement

92

139

261

Logistics

13

10

13

Others

0

0

3

 Total Investment IFRS

          563

           330

           473

 

 

 

 

 

 

 

Page 22

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Working Capital

 

As a result, working capital applied to the Company’s business totaled R$2,867 million in 2Q16, R$525 million less than in 1Q16, chiefly due to the R$481 million reduction in inventories. On a same comparison basis, the average receivable period fell by 5 days, while payment periods and inventory turnover fell by 9 and 23 days, respectively.

 

Working Capital (R$ million)

2Q15

1Q16

2Q16

Change

2Q16

x

1Q16

2Q16

x

2Q15

Assets

5,698

5,664

4,948

(716)

(750)

 

 

 

 

 

 

Accounts Receivable

1,936

1,746

1,622

(123)

(314)

Inventories Turnover

3,583

3,621

3,140

(481)

(443)

Advances to Taxes

178

298

186

(112)

8

Liabilities

2,445

2,272

2,081

(191)

(364)

 

 

 

 

 

 

Suppliers

1,807

1,542

1,347

(195)

(460)

Salaries and Social Contribution

322

245

262

17

(60)

Taxes Payable

286

418

422

4

136

Advances from Clients

30

67

50

(17)

20

Working Capital

3,253

3,392

2,867

(525)

(386)

 

 

 

 

 

 

 

 

 

 

Turnover Ratio (days)

2Q15

1Q16

2Q16

Change

2Q16

x

1Q16

2Q16

x

2Q15

 

 

 

 

 

 

Receivables

38

36

31

(5)

(7)

Supplier Payment

54

48

39

(9)

(15)

Investory Turnover

110

107

90

(17)

(20)

Cash Conversion Cycle

94

95

82

(13)

(12)

 

 

 

Results by Segment

 

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

Page 23

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

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

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

 

 

 
  

 


Page 24

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Results 2Q16

Steel

Mining

Logistics (Port)

Logistics (Railways)

Cement

Energy

Corporate/  Eliminations

Consolidated

 (R$ million)

               

Net Revenue

2,878

1,016

45

337

109

66

(266)

4,185

Domestic Market

1,607

77

45

337

109

66

(451)

1,790

Foreign Market

1,271

939

-

-

-

-

185

2,395

Cost of Goods Sold

(2,459)

(743)

(34)

(227)

(102)

(48)

350

(3,263)

Gross Profit

419

273

11

111

7

18

84

922

Selling, General and Administrative Expenses

(214)

(13)

(3)

(27)

(17)

(6)

(219)

(498)

Depreciation

164

105

3

56

17

4

(47)

304

Proportional EBITDA of Jointly Controlled Companies

-

-

-

-

-

-

126

126

Adjusted EBITDA

369

365

11

141

7

16

(55)

855

 

 

Results 1Q16

 Steel

 Mining

 Logistics (Port)

 Logistics (Railways)

Cement

Energy

 Corporate/  Eliminations

Consolidated

 (R$ million)

 

 

 

 

 

 

 

Net Revenue

2,809

941

50

303

114

68

(279)

4,008

Domestic Market

1,500

151

50

303

114

68

(475)

1,712

Foreign Market

1,309

790

-

-

-

-

197

2,296

Cost of Goods Sold

(2,300)

(749)

(36)

(214)

(101)

(51)

370

(3,082)

Gross Profit

509

192

14

89

13

17

91

926

Selling, General and Administrative Expenses

(255)

(24)

(8)

(24)

(18)

(6)

(276)

(611)

Depreciation

166

114

3

56

13

4

(47)

310

Proportional EBITDA of Jointly Controlled Companies

-

-

-

-

-

-

107

107

Adjusted EBITDA

420

283

9

121

8

15

(124)

733

 

 

 

Steel

 

According to preliminary figures from the World Steel Association (WSA), global crude steel production totaled 795 million tonnes in the first half, 2% down on the same period last year.

According to the Brazilian Steel Institute – IABr (also preliminary figures), domestic production came to 7.4 million tonnes in 2Q16, in line with the previous three months, giving a first-half total of 14.9 million tonnes, 13% down year-on-year, Domestic production of rolled products stood at 5.1 million tonnes in the second quarter, also in line with 1Q16, and 10.2 million tonnes in the first six months, 14.7% less than in 1H15, Apparent consumption through June totaled 9.0 million tonnes, 23.7% less than in 1H15, with domestic sales of 8.2 million tonnes, down by 15.5%, In the same period, imports dropped by 64.2% to 741,300 tonnes, while exports climbed by 16.6% to 6.7 million tonnes.

Page 25

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

According to INDA (the Brazilian Steel Distributors’ Association), 2Q16 steel purchases and sales by distributors fell by 11.3% and 7.7% over 2Q15 to 1,503,000 and 1,559,000 tonnes, respectively, Inventories closed the quarter at 866,000 tonnes, 1.4% down on the previous month, representing 3.3 months of sales.

 

Automotive

 

According to ANFAVEA (the Auto Manufacturers’ Association), vehicle production totaled 1 million units in the first half, 21% down on 1H15, In the same period, new car, light commercial vehicle, truck and bus licensing fell by 25% to 983,000 units, The association estimates a reduction in vehicle sales of up to 19% in 2016 over 2015, to 2.1 million units, while FENABRAVE (the Vehicle Distributors’ Association) expects a 15% reduction in vehicle sales.

 

Construction

 

According to SECOVI-SP (the São Paulo Residential Builders’ Association), residential real estate launches in the city of São Paulo totaled 5,731 units in the 1H16, 42.8% down on the 10,027 units launched in the same period last year.

 

According to ABRAMAT (the Construction Material Manufacturers’ Association), first-half sales of building materials fell by 14.3% over 1H15, The association also revised its 2016 estimate a decline of 8%.

 

 

Home Appliances

 

According to the Brazilian Institute of Geography and Statistics (IBGE), home appliance production in the first five months fell by 11% over the same period last year and by 17% in the last 12 months, respectively, reflecting the low level of business and consumer confidence.

 

 

 

 

Page 26

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

Results from CSN’s Steel Operations

·         Total steel product sales volume came to 1,253,000 tonnes in 2Q16, 1% up on 1Q16, Of this total, 53% went to the domestic market, 40% were sold by our subsidiaries abroad and 7% went to exports.

 

·         Second-quarter domestic steel sales totaled 669,000 tonnes, 3% up on 1Q16, 626,000 tonnes of which flat steel and 43,000 tonnes long steel.

 

·         Second-quarter foreign sales amounted to 584,000 tonnes, 2% down on 1Q16. Of this total, the overseas subsidiaries sold 499,000 tonnes, 178,000 of which by LLC, 219,000 by SWT and 103,000 by Lusosider, while direct exports came to 85,000 tonnes.

 

·         In 2Q16, CSN increased its share of coated products as a percentage of total sales volume, in line with its strategy of adding more value to the product mix. Total sales of coated products such as galvanized items and tin plate accounted for 57% of flat steel sales, versus 58% in the previous quarter. In the foreign market, the share of coated products moved up from 77% to 85% in the same period.

 

·         Net revenue totaled R$2,878 million in 2Q16, 2% up on 1Q16, primarily due to the upturn in sales volume and higher prices in the domestic market. Average net revenue per tonnes stood at R$2,224.

 

 

 

 

The parent company’s slab production totaled 500,000 tonnes in 2Q16, 40% and 55% down on 1Q16 and 2Q15, respectively, while flat rolled steel output came to 668,000 tonnes, 11% and 35% less than in 1Q16 and 2Q15, respectively. These results can be explained chiefly by the BF3 stoppage, which was inoperable by 22 days. 

 

 

Flat Steel Production (Parent Company)

2Q15

1Q16

2Q16

Change

(Thousand tonnes)

2Q16

x

1Q16

2Q16

x

2Q15

Total Slabs (UPV + Third Parties)

1,188

835

510

(39%)

(57%)

Crude Steel Production

1,119

835

500

(40%)

(55%)

Third Parties Slabs

69

0

10

-

(85%)

Total Rolled Products

1,032

746

668

(11%)

(35%)

 

 

Page 27

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·         COGS came to R$2,459 million in 2Q16, 7% more than in the previous three months, as a result of the reduction in fixed production cost dilution. The parent company’s production cost reached R$1,085 million in 2Q16, 19% down on 1Q16, due to the reduction in period output, due to the maintenance of BF3.

 

·         Slab production costs increased by 26%, from US$274/t, in 1Q16, to U$345/t. 

 

·         Adjusted EBITDA amounted to R$369 million in 2Q16, 12% down on the R$420 million recorded in the quarter before, accompanied by a 2p,p, reduction in the adjusted EBITDA margin from 15% to 13%.

 

 

 

Mining

 

In 2Q16, the seaborne iron ore market was influenced by the recovery in demand for steel in China. Policies to stimulate the economy ensured ample available credit, encouraging a recovery in the real estate market and construction activities; on the tax side, we noticed an increase in investments in infrastructure. In addition, low steel inventories throughout the production chain limited immediate delivery availability and positively pressured prices. In response to encouraged demand and fueled by the higher margins, steelmakers increased output by 9%, the highest quarter-on-quarter increase in more than three years. As a result, iron ore demand grew and the commodity’s price averaged US$55.66/dmt (Platts, Fe62%, N. China) in 2Q16, 15% up on 1Q16.

 

Maritime freight costs on Route CI-C3 (Tubarão-Qingdao) averaged US$8.43/t in 2Q16, 48% up on 1Q16. The route was positively impacted by a seasonal increase in transported volume by of capesize vessel and higher fuel prices.

 

Results from CSN’s Mining Operations

 

·         In 2Q16, iron ore production totaled 8,5 million tonnes, 17% and 26% up on 1Q16 and 2Q15, respectively.

 

·         Second-quarter iron ore purchases came to 1,4 million tonnes, 123% up on the previous quarter and 39% more than in 2Q15, as the Company took advantage of market opportunities.

 

·         Iron ore sales came to 9,3 million tonnes in 2Q16, 12% and 26% up on 1Q16 and 2Q15, respectively, thanks to sales volume to third parties. Around 695,000 tonnes from Congonhas Minérios were sold to CSN’s the Presidente Vargas Plant.

 

Production Volume and Mining Sales

2Q15

1Q16

2Q16

Variação

(thousand t)

2Q16

x

1Q16

 

2Q16

x

2Q15

Iron Ore Production¹

6,767

7,326

8,537

17%

 

26%

Third Parties Purchase

993

617

1,376

123%

 

39%

Total Production + Purchase

7,760

7,943

9,913

25%

 

28%

                     

UPV Sale

1,380

1,047

695

(34%)

 

(50%)

 Third Parties Sales Volume

5,987

7,248

8,572

18%

 

43%

Total Sales

7,367

8,295

9,267

12%

 

26%

 

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

 

Page 28

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

·           Net revenue from mining operations totaled R$1,0 billion in 2Q16, 8% up on 1Q16 and 49% more than in 2Q15 1Q15. The upturns in both periods were due to higher total iron ore sales volume, which came to 9,3 million tonnes this quarter.

 

·           Mining segment COGS came to R$743 million, in line to 1Q16 and 39% up on 2Q15, due to the higher volume of iron ore sold and higher purchases from third parties. In 2Q16, Congonhas Minérios recorded a Chinese delivery cost excluding depreciation of US$28.2/wmt, 10% down on the previous quarter, mainly due to a reduction in the mine’s production costs and in seaborne freight charges.

 

·         Adjusted EBITDA stood at R$365 million in 2Q16, 29% and 61% up on 1Q16 and 2Q15, respectively, with an adjusted EBITDA margin of 36%, 10 p.p. higher than 1T16, chiefly due to the increase in FOB export prices and reductions in production cost and seaborne freight.

 

 

 

 

 

 

 

 

 

 

Logistics

 

Results from CSN’s Logistics Operations

 

Railway Logistics: In 2Q16, net revenue came to R$337 million, generating EBITDA of R$141 million and an EBITDA margin of 42%.

 

Port Logistics: In the second quarter, Sepetiba Tecon handled 32,000 containers, in addition to 197,000 tonnes of steel products and 1,000 tonnes of general cargo. Net revenue totaled R$45 million, generating EBITDA of R$11 million, accompanied by an EBITDA margin of 24%.

 

 

Sepetiba TECON Highlights

2Q15

1Q16

2Q16

Change

2Q16

x

1Q16

2Q16

x

2Q15

Containers Volume (thousand units)

30

39

32

(19%)

4%

Steel Products Volume (thousand t)

221

143

197

38%

(11%)

General Cargo Volume (thousand t)

44

13

1

(95%)

(99%)

 

 

 

 

Page 29

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Cement

 

According to the IBGE’s Monthly Industrial Survey (PIM-PF), Brazil’s cement production fell by 14.2% year-on-year in 2Q16, in line with the performance of the construction industry.

 

Preliminary figures from SNIC (the Cement Industry Association) indicate domestic cement sales of 28 million tonnes in the first half of 2016, 14% less than in the same period the year before. For 2016 as a whole, SNIC estimates respective annual declines of 12% to 15% in sales and 9% to 11% in apparent consumption.

 

Results of CSN’s Cement Operations

 

In 2Q16, cement sales amounted to 594,000 tonnes, 4% up on 1Q16, while net revenue came to R$109 million. EBITDA totaled R$7 million, accompanied by an EBITDA margin of 6%.

 

Cement Highlights

2Q15

1Q16

2Q16

Change

 (thousand t)

2Q16

x

1Q16

2Q16

x

2Q15

Total Production

577

531

606

14%

5%

Total Sales

579

571

594

4%

3%

 

Energy

According to the Energy Research Company (EPE), Brazilian electricity consumption totaled 231 TWh in 1H16, 1.7% less than in the first six months of 2016. Consumption in the industrial and commercial segments fell by 5.3% and 1.5%, respectively, while residential consumption climbed by 1.2%.

 

Results from CSN’s Energy Operations

In 1Q16, net revenue from energy operations totaled R$66 million, EBITDA stood at R$16 million and the EBITDA margin came to 25%.

 

Capital Market

 

CSN’s shares appreciated by 9% in 2Q16, while the Ibovespa increased by 1% in the same period. Daily traded volume on the BM&FBovespa averaged R$88.9 million. On the New York Stock Exchange (NYSE), CSN’s American Depositary Receipts (ADRs) moved up by 24%, versus the Dow Jones’ 1% appreciation. On the NYSE, daily traded volume of CSN’s ADRs averaged US$7.1 million.

 

2Q16

Number of shares in thousand

1,387,524

Market Capitalization

 

Closing price (R$/share)

       7.82

Closing price (US$/ADR)

       2.45

Market Capitalization (R$ million)

   10,850

Market Capitalization (US$ million)

     3,399

Total return including dividends and interest on equity

 

CSNA3

9%

SID

24%

Ibovespa

1%

Dow Jones

1%

Volume

 

Average daily (thousand shares)

9,602

Average daily (R$ Thousand)

88,913

Average daily (thousand ADRs)

2,635

Average daily (US$ Thousand)

7,111

Source: Bloomberg

 

 

 

 

 

Page 30

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

SALES VOLUME CONSOLIDATED (thousand tonnes)
 
  2Q15  1Q16  2Q16  Change 
        2Q16 x 1Q16  2Q16 x 2Q15 
Flat Steel  717  611  626  15  (91) 
Slabs  0  -  0  0  (0) 
Hot Rolled  267  220  225  5  (42) 
Cold Rolled  151  108  117  9  (34) 
Galvanized  205  197  203  6  (1) 
Tin Plates  94  85  81  (4)  (13) 
Long Steel UPV  42  38  43  5  1 
DOMESTIC MARKET  758  649  669  20  (90) 
 
  2Q15  1Q16  2Q16  2Q16 x 1Q16  2Q16 x 2Q15 
Flat Steel  299  381  365  (16)  67 
Hot Rolled  59  59  29  (30)  (29) 
Cold Rolled  44  27  25  (2)  (18) 
Galvanized  165  265  259  (6)  94 
Tin Plates  31  30  52  22  21 
Long Steel (profiles)  204  216  219  3  14 
FOREIGN MARKET  503  597  584  (13)  81 
 
  2Q15  1Q16  2Q16  2Q16 x 1Q16  2Q16 x 2Q15 
Flat Steel  1,015  992  991  (1)  (24) 
Slabs  0  -  0  0  (0) 
Hot Rolled  326  280  254  (26)  (72) 
Cold Rolled  195  135  143  8  (52) 
Galvanized  370  462  462  0  93 
Tin Plates  125  115  133  18  8 
Long Steel UPV  42  38  43  5  1 
Long Steel (profiles)  204  216  219  3  14 
TOTAL MARKET  1,261  1,246  1,253  7  (9) 
 
SALES VOLUME PARENT COMPANY (thousand tonnes)
 
  2Q15  1Q16  2Q16  Change 
        2Q16 x 1Q16  2Q16 x 2Q15 
Flat Steel  812  709  696  (13)  (116) 
Slabs  0  -  0  0  (0) 
Hot Rolled  303  244  239  (5)  (64) 
Cold Rolled  175  124  129  5  (47) 
Galvanized  237  253  247  (6)  10 
Tin Plates  96  89  81  (8)  (15) 
Long Steel UPV  41  38  43  5  1 
DOMESTIC MARKET  853  747  738  (9)  (115) 
 
  2Q15  1Q16  2Q16  2Q16 x 1Q16  2Q16 x 2Q15 
Flat Steel  250  186  252  66  2 
Hot Rolled  143  53  3  (50)  (139) 
Cold Rolled  21  -  125  125  103 
Galvanized  55  103  55  (48)  0 
Tin Plates  31  30  -  (30)  (31) 
Long Steel (profiles)  -  -  -  -  - 
FOREIGN MARKET  250  186  252  66  2 
 
  2Q15  1Q16  2Q16  2Q16 x 1Q16  2Q16 x 2Q15 
Flat Steel  1,062  895  948  53  (114) 
Slabs  0  -  0  0  (0) 
Hot Rolled  446  297  308  11  (138) 
Cold Rolled  197  124  132  8  (65) 
Galvanized  291  356  371  15  80 
Tin Plates  127  119  136  17  9 
Long Steel UPV  41  38  43  5  1 
Long Steel (profiles)  -  -  -  -  - 
TOTAL MARKET  1,103  933  990  57  (113) 

 

 

Page 31

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

1.     DESCRIPTION OF BUSINESS

 

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

                                                               

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

 

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

 

·       Steel:

 

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

 

·       Mining:

 

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

 

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

 

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

 

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

 

·       Cement:

 

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

 

Page 32

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·       Logistics

 

Railroads:

 

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

 

Ports:

 

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

 

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

 

·       Energy:

 

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

 

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

 

·       Going Concern

 

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

 

 

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

2.a) Basis of preparation

 

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

 

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

 

Page 33

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

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

 

Note 2 - Summary of significant accounting policies

Note 3 – Business Combination

Note 10 – Investments

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

Note 28 - Employee benefits

Note 30 – Commitments

 

The consolidated and parent company interim financial statements for the period ended June 30, 2016, were restated on November 14, 2016 and are being restated, for the second time, as presented in note 2.e, under the approval by the Board of Directors on October 27, 2017.

 

2.b) Basis of presentation

 

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

 

Transactions in foreign currencies are translated into the functional currency using the exchange rates in effect at the dates of the transactions or valuation on which items are remeasured. The asset and liability balances are translated at the exchange rate in effect at the end of the reporting period. As of June 30, 2016, US$1 is equivalent to R$3.2098 (R$3.9048 as of December 31, 2015), €1 is equivalent to R$3.5414 (R$4.2504 as of December 31, 2015), according to the rates obtained from Central Bank of Brazil website.

 

 

2.c) Basis of consolidation

 

The accounting practices were treated uniformly in all the consolidated companies. The consolidated condensed interim financial statements for the period ended June 30, 2016 and the year ended December 31, 2015 include the following direct and indirect subsidiaries and jointly controlled entities, as well as the exclusive funds as described below:

 

Page 34

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·             Companies

 

   

Equity interests (%)

 

Companies

 

06/30/2016

 

12/31/2015

 

Core business

             

Direct interest in subsidiaries: full consolidation

 

 

 

 

 

 

CSN Islands VII Corp.

 

  100.00

 

  100.00

 

Financial transactions

CSN Islands IX Corp.

 

  100.00

 

  100.00

 

Financial transactions

CSN Islands XI Corp.

 

  100.00

 

  100.00

 

Financial transactions

CSN Islands XII Corp.

 

  100.00

 

  100.00

 

Financial transactions

CSN Minerals S.L.U.

 

  100.00

 

  100.00

 

Equity interests

CSN Export Europe, S.L.U.

 

  100.00

 

  100.00

 

Financial transactions and Equity interests

CSN Metals S.L.U.

 

  100.00

 

  100.00

 

Equity interests and Financial transactions

CSN Americas S.L.U.

 

  100.00

 

  100.00

 

Equity interests and Financial transactions

CSN Steel S.L.U.

 

  100.00

 

  100.00

 

Equity interests and Financial transactions

TdBB S.A (*)

 

  100.00

 

  100.00

 

Equity interests

Sepetiba Tecon S.A.

 

  99.99

 

  99.99

 

Port services

Minérios Nacional  S.A. (1)

 

  99.99

 

  99.99

 

Mining and Equity interests

Companhia Florestal do Brasil

 

  99.99

 

  99.99

 

Reforestation

Estanho de Rondônia S.A.

 

  99.99

 

  99.99

 

Tin Mining

Cia Metalic Nordeste

 

  99.99

 

  99.99

 

Manufacture of containers and distribution of steel products

Companhia Metalúrgica Prada

 

  99.99

 

  99.99

 

Manufacture of containers and distribution of steel products

CSN Gestão de Recursos Financeiros Ltda. (*)

 

  99.99

 

  99.99

 

Management of funds and securities portfolio

Congonhas Minérios S.A.

 

  87.52

 

  87.52

 

Mining and Equity interests

CSN Energia S.A.

 

  99.99

 

  99.99

 

Sale of electric power

FTL - Ferrovia Transnordestina Logística S.A.

 

  89.79

 

  89.79

 

Railroad logistics

Nordeste Logística S.A.

 

  99.99

 

  99.99

 

Port services

             

Indirect interest in subsidiaries: full consolidation

 

 

 

 

 

 

Companhia Siderúrgica Nacional LLC

 

  100.00

 

  100.00

 

Steel

CSN Europe Lda.

 

  100.00

 

  100.00

 

Financial transactions, product sales and Equity interests

CSN Ibéria Lda.

 

  100.00

 

  100.00

 

Financial transactions, product sales and Equity interests

Lusosider Projectos Siderúrgicos S.A.

 

  99.94

 

  99.94

 

Equity interests and product sales

Lusosider Aços Planos, S. A.

 

  99.99

 

  99.99

 

Steel and Equity interests

CSN Acquisitions, Ltd. (2)

 

 

  100.00

 

Financial transactions and Equity interests

CSN Resources S.A.

 

  100.00

 

  100.00

 

Financial transactions and Equity interests

CSN Holdings (UK) Ltd (2)

 

 

  100.00

 

Financial transactions and Equity interests

CSN Handel GmbH (3)

 

-

 

  87.52

 

Financial transactions, product sales and Equity interests

Companhia Brasileira de Latas

 

  100.00

 

  100.00

 

Sale of cans and containers in general and Equity interests

Companhia de Embalagens Metálicas MMSA

 

  99.67

 

  99.67

 

Production and sale of cans and related activities

Companhia de Embalagens Metálicas - MTM

 

  99.67

 

  99.67

 

Production and sale of cans and related activities

CSN Steel Holdings 1, S.L.U.

 

  100.00

 

  100.00

 

Financial transactions, product sales and Equity interests

CSN Productos Siderúrgicos S.L.

 

  100.00

 

  100.00

 

Financial transactions, product sales and Equity interests

Stalhwerk Thüringen GmbH

 

  100.00

 

  100.00

 

Production and sale of long steel and related activities

CSN Steel Sections UK Limited (*)

 

  100.00

 

  100.00

 

Sale of long steel

CSN Steel Sections Polska Sp.Z.o.o

 

  100.00

 

  100.00

 

Financial transactions, product sales and Equity interests

CSN Asia Limited

 

  100.00

 

  100.00

 

Commercial representation

Namisa International Minérios SLU

 

  87.52

 

  87.52

 

Financial transactions, product sales and Equity interests

Namisa Europe, Unipessoal Lda.

 

  87.52

 

  87.52

 

Equity interests, product  and iron ore sales

CSN Mining GmbH (4)

 

  87.52

 

  87.52

 

Financial transactions, product sales and Equity interests

Namisa Asia Limited

 

  87.52

 

  87.52

 

Commercial representation

             

Direct interest in joint operations: proportionate consolidation

           

Itá Energética S.A.

 

  48.75

 

  48.75

 

Electric power generation

CGPAR - Construção Pesada S.A.

 

  50.00

 

  50.00

 

Mining support services and Equity interests

Consórcio da Usina Hidrelétrica de Igarapava

 

  17.92

 

  17.92

 

Electric power consortium

             

Direct interest in joint ventures: equity method

           

MRS Logística S.A.

 

  18.64

 

  18.64

 

Railroad transportation

Aceros Del Orinoco S.A.

 

  31.82

 

  31.82

 

Dormant company

CBSI - Companhia Brasileira de Serviços de Infraestrutura

 

  50.00

 

  50.00

 

Equity interests and product sales and iron ore

Transnordestina Logística S.A.

 

  51.81

 

  56.92

 

Railroad logistics

             

Indirect interest in joint ventures: equity method

 

 

 

 

 

 

MRS Logística S.A.

 

  16.30

 

  16.30

 

Railroad transportation

             

Direct interest in associates: equity method

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

  20.00

 

  20.00

 

Metallurgy and Equity interests

 

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

 

(1) New corporate name of Mineração Nacional, amended in March 2016;

(2) Company liquidated in January 2016;

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

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

 

Page 35

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·                      Exclusive funds

 

   

Equity interests (%)

 

Exclusive funds

 

06/30/2016

 

12/31/2015

 

Core business

Direct interest: full consolidation

 

 

 

 

 

 

Diplic II  - Private credit balanced mutual fund

 

 100.00

 

 

 

Investment fund

Caixa Vértice - Private credit balanced mutual fund

 

 100.00

 

 100.00

 

Investment fund

VR1 - Private credit balanced mutual fund

 

 100.00

 

 100.00

 

Investment fund

Diplic  - Private credit balanced mutual fund (1)

 

 

 

 100.00

 

Investment fund

BB Steel - Private credit balanced mutual fund (1)

 

 

 

 100.00

 

Investment fund

 

(1) Multimarket investment fund fully redeemed.

 

2.d) Restatement of accounting balances at June 2015

 

· Forfaiting

 

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

 

· Drawee risk

 

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

 

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

 

a) Statements of cash flows at June 30, 2015

 

   

Consolidated

 

Parent Company

 

 

06/30/2015

 

06/30/2015

 

 

As Originally Reported

 

Reclassifications

 

Statement of Cash flow Ajusted

 

As Originally Reported

 

Reclassifications

 

Statement of Cash flow Ajusted

Cash generated by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the year attributed to controlling shareholders

 

  (222,212)

 

 

  (222,212)

 

  (222,212)

 

 

  (222,212)

Trade payables

 

  86,589

 

180,521

 

267,110

 

  96,574

 

180,521

 

277,095

Interest paid

 

(1,358,562)

 

  (3,716)

 

(1,362,278)

 

(1,201,511)

 

(3,716)

 

(1,205,227)

Others

 

2,495,448

 

 

  2,495,448

 

1,481,277

 

 

  1,481,277

Net cash generated by operating activities

 

1,001,263

 

176,805

 

  1,178,068

 

  154,128

 

176,805

 

330,933

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated by investing activies

 

  185,918

 

 

185,918

 

  (51,015)

 

 

  (51,015)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated by financing activities

                       

Funding Forfaiting/ Drawee risk

 

 

 

386,143

 

386,143

 

 

 

386,143

 

386,143

Payment Forfaiting / Drawee risk

 

 

 

  (562,948)

 

  (562,948)

 

 

 

(562,948)

 

  (562,948)

Others

 

(2,022,975)

 

 

(2,022,975)

 

(1,007,594)

 

 

(1,007,594)

Net cash used in financing activities

 

(2,022,975)

 

  (176,805)

 

(2,199,780)

 

(1,007,594)

 

(176,805)

 

(1,184,399)

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange differences on cash and cash equivalents

 

  (5,799)

 

 

  (5,799)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

  (841,593)

 

 

  (841,593)

 

  (904,481)

 

 

  (904,481)

 

   

 

 

 

 

Page 36

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

b) Statement of income and statement of comprehensive income at June 30, 2015
 

The Company has not restated the others statements of June 30, 2015 since the changes in those tables were not material.

 

2.e) Restatement of the Quarterly Financial Information for the six-month period ended June 30, 2016, previously restated on November 14, 2016.

 

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

 

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

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

 

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

 

a.     Business Combination

 

 

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

 

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

 

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

 

 

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

 

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

 

Page 37

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

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

 

The adjustments in items (a) and (b) that generated the restatement of the financial statements for the year ended December 31, 2015, which consequently impacted the six-month period ended June 30, 2016 are detailed in the table below:

 

 

·         Balance Sheet

 

o    June 2016

 

     

           

Consolidated

         

Parent Company

 

 

 

 

 

 

06/31/2016

 

 

 

 

 

06/30/2016

 

 

As Originally Reported

 

Reclassifications

 

Restated

 

As Originally Reported

 

Reclassifications

 

Restated

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

  11,925,609

 

 

11,925,609

 

  7,745,548

 

 

7,745,548

Non- current

 

  32,404,128

 

  (1,184,050)

 

31,220,078

 

  33,654,059

 

(876,415)

 

32,777,644

Long term receivables

 

  4,708,126

 

  (3,102,446)

 

1,605,680

 

  4,330,913

 

  (3,105,030)

 

1,225,883

Investments

 

  4,400,282

 

  12

 

4,400,294

 

  20,018,260

 

  2,228,615

 

22,246,875

Property, Plant and Equipment

 

  17,953,537

 

(45,373)

 

17,908,164

 

  9,245,398

 

 

9,245,398

Intangible

 

  5,342,183

 

  1,963,757

 

7,305,940

 

59,488

 

 

  59,488

TOTAL ASSETS

 

  44,329,737

 

  (1,184,050)

 

43,145,687

 

  41,399,607

 

(876,415)

 

40,523,192

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

                       

Current

 

  4,511,055

 

(329,947)

 

4,181,108

 

  3,533,932

 

 

3,533,932

Non- current

 

  31,149,356

 

625,186

 

31,774,542

 

  30,286,578

 

663,581

 

30,950,159

Shareholders' Equity

 

  8,669,326

 

  (1,479,289)

 

7,190,037

 

  7,579,097

 

  (1,539,996)

 

6,039,101

Commom stock

 

  4,540,000

 

 

4,540,000

 

  4,540,000

 

 

4,540,000

Capital reserves

 

  30

 

 

30

 

  30

 

 

30

Earnings reservers

 

  2,464,701

 

  (2,464,701)

 

 

 

  2,464,701

 

  (2,464,701)

 

 

Comprehensive Income

 

  1,468,293

 

  1,152,330

 

2,620,623

 

  1,468,293

 

  1,152,330

 

2,620,623

Profit (Loss) for the period

 

(893,927)

 

(227,625)

 

(1,121,552)

 

(893,927)

 

(227,625)

 

(1,121,552)

Non- controling interest

 

  1,090,229

 

60,707

 

1,150,936

 

 

 

 

 

Total Liabilities + Shareholders'  Equity

  44,329,737

 

  (1,184,050)

 

43,145,687

 

  41,399,607

 

(876,415)

 

40,523,192

 

 

 

 

 

Page 38

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

o    December 2015

  

           

Consolidated

         

Parent Company

 

 

 

 

 

 

12/31/2015

 

 

 

 

 

12/31/2015

 

 

As  Originally Reported

 

Reclassifications

 

Restated

 

As  Originally Reported

 

Reclassifications

 

Restated

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

16,430,691

 

 

16,430,691

 

  8,842,440

 

 

8,842,440

Non-Current

 

32,219,283

 

  (1,310,565)

 

30,908,718

 

  36,763,086

 

  (1,035,157)

 

35,727,929

Long - term receivables

 

4,890,948

 

  (3,228,961)

 

1,661,987

 

  4,510,431

 

  (3,228,961)

 

1,281,470

Investments

 

3,998,227

 

  12

 

3,998,239

 

  23,323,565

 

  2,193,804

 

25,517,369

Property,Plant and Equipment

 

17,871,599

 

(45,373)

 

17,826,226

 

  8,866,348

 

 

8,866,348

Intangible

 

5,458,509

 

  1,963,757

 

7,422,266

 

62,742

 

 

  62,742

TOTAL ASSETS

 

48,649,974

 

  (1,310,565)

 

47,339,409

 

  45,605,526

 

  (1,035,157)

 

44,570,369

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

                       

Current

 

5,325,571

 

(243,372)

 

5,082,199

 

  4,272,372

 

 

4,272,372

Non-current

 

34,588,740

 

577,182

 

35,165,922

 

  33,668,407

 

666,081

 

34,334,488

Shareholders ' equity

 

8,735,663

 

  (1,644,375)

 

7,091,288

 

  7,664,747

 

  (1,701,238)

 

5,963,509

Commom stock

 

4,540,000

 

 

4,540,000

 

  4,540,000

 

 

4,540,000

Capital reserves

 

30

 

 

30

 

  30

 

 

30

Earnings reserves

 

2,464,701

 

  (2,464,701)

 

 

  2,464,701

 

  (2,464,701)

 

Comprehensive income

 

  660,016

 

  1,130,677

 

1,790,693

 

660,016

 

  1,130,677

 

1,790,693

Accumulated Losses

 

 

 

(367,214)

 

  (367,214)

 

 

 

(367,214)

 

  (128,238)

Non- controling Interest

 

1,070,916

 

56,863

 

1,127,779

 

 

 

 

 

Total Liabilities + Shareholders ' Equity

 

48,649,974

 

  (1,310,565)

 

47,339,409

 

  45,605,526

 

  (1,035,157)

 

44,570,369

 

 

·         Statement of income

   

 

 

 

 

Consolidated

           

Parent Company

 

 

 

 

 

 

06/30/2016

 

 

 

 

 

 

06/30/2016

 

 

As Originally Reported

 

Reclassifications

 

Restated

 

 

As Originally Reported

 

Reclassifications

 

Restated

Net Revenue

 

8,193,149

 

 

 

8,193,149

 

 

4,169,314

 

 

 

4,169,314

Cost of goods sold

 

  (6,344,665)

 

 

 

  (6,344,665)

   

(3,545,062)

 

 

 

  (3,545,062)

Operating Income (expenses)

 

  (1,343,279)

 

 

 

  (1,343,279)

 

 

(1,520,490)

 

  26,966

 

  (1,493,524)

Selling Expenses

 

(844,604)

 

 

 

(844,604)

   

  (306,229)

 

 

 

(306,229)

General and administrative expenses

 

(264,341)

 

 

 

(264,341)

 

 

  (195,627)

 

 

 

(195,627)

Equity Results

 

  63,407

 

 

 

  63,407

   

  (833,736)

 

  26,967

 

(806,769)

Other Operating income (expenses),net

 

(297,741)

 

 

 

(297,741)

 

 

  (184,898)

 

  (1)

 

(184,899)

Income before financial results

 

  505,205

 

 

 

  505,205

   

  (896,238)

 

  26,966

 

(869,272)

Financial results ,net

 

  (1,147,497)

 

  53,539

 

  (1,093,958)

 

 

  112,485

 

 

 

  112,485

Income before income tax and social contribution

(642,292)

 

  53,539

 

(588,753)

   

  (783,753)

 

  26,966

 

(756,787)

Income tax and social contribution

 

(231,715)

 

  89,894

 

(141,821)

 

 

  (110,174)

 

  112,623

 

  2,449

Net income  for the year

 

(874,007)

 

  143,433

 

(730,574)

   

  (893,927)

 

  139,589

 

(754,338)

Atributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

Participation of controlling interest

 

(893,927)

 

  139,589

 

(754,338)

   

  (893,927)

 

  139,589

 

(754,338)

Participation of non - controlling interest

 

  19,920

 

  3,844

 

  23,764

 

 

 

 

 

 

 

   

(874,007)

 

  143,433

 

(730,574)

   

  (893,927)

 

  139,589

 

(754,338)

 

 

Page 39

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·         Statement of Value Added

 

           

Consolidated

         

Parent Company

 

 

 

 

 

 

06/30/2016

 

 

 

 

 

06/30/2016

 

 

As Originally Reported

 

Reclassifications

 

Restated

 

As Originally Reported

 

Reclassifications

 

Restated

Revenues

 

9,298,317

 

 

9,298,317

 

5,137,596

 

 

5,137,596

Inputs acquired from third parties

 

(6,694,416)

 

 

(6,694,416)

 

(4,128,170)

 

 

(4,128,170)

Gross added value

 

2,603,901

 

 

2,603,901

 

1,009,426

 

 

1,009,426

Withholdings

 

  (637,392)

 

 

  (637,392)

 

  (275,222)

 

 

  (275,222)

Net added value

 

1,966,509

 

 

1,966,509

 

  734,204

 

 

  734,204

Added value received on transfer

 

  (748,600)

 

 

  (748,600)

 

(1,065,919)

 

26,967

 

(1,038,952)

Equity in earnings of subsidiaries

 

  63,407

 

 

  63,407

 

  (833,736)

 

26,967

 

  (806,769)

Others

 

  (812,007)

 

 

  (812,007)

 

  (232,183)

 

 

  (232,183)

VALUE ADDED TOTAL TO BE DISTRIBUTED

 

1,217,909

 

 

1,217,909

 

  (331,715)

 

26,967

 

  (304,748)

                         

Staff and Charges

 

1,024,077

 

 

1,024,077

 

  562,304

 

 

  562,304

Taxes, fees and contributions

 

  723,217

 

  (89,894)

 

  633,323

 

  340,260

 

  (112,622)

 

  227,638

Remuneration of third-party capital

 

  344,622

 

  (53,539)

 

  291,083

 

  (340,352)

 

 

  (340,352)

Remuneration of shareholders' equity

 

  (874,007)

 

143,433

 

  (730,574)

 

  (893,927)

 

139,589

 

  (754,338)

  (Loss) profit for the year

 

  (893,927)

 

139,589

 

  (754,338)

 

  (893,927)

 

139,589

 

  (754,338)

Non-controlling interest

 

  19,920

 

3,844

 

  23,764

           

DISTRIBUTION OF VALUE ADDED

 

1,217,909

 

 

1,217,909

 

  (331,715)

 

26,967

 

  (304,748)

 

 

·         Statement of Changes in Equity

                     

Parent Company

     

Consolidated

 

 

 

 

 

 

 

 

 

 

 

06/30/2016

 

 

 

06/30/2016

 

Paid - in capital

 

Capital,reserve, granted options and treasury shares

 

Earnings reserve

 

Retained earnings (accumulated losses)

 

Other comprehensive income

 

Shareholders' equity

 

Non-controlling interests

 

Shareholders' equity

As Originally Reported 06/30/2016

4,540,000

 

  30

 

  2,464,701

 

  (893,927)

 

  1,468,293

 

  7,579,097

 

  1,090,229

 

  8,669,326

Reclassifications

 

 

 

  (2,464,701)

 

  (227,625)

 

  1,152,330

 

(1,539,996)

 

60,707

 

(1,479,289)

Restated 06/30/2016

4,540,000

 

  30

 

 

(1,121,552)

 

  2,620,623

 

  6,039,101

 

  1,150,936

 

  7,190,037

 

·         Statement of Cash Flows

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

 

3.     CASH AND CASH EQUIVALENTS         

 

 

 

 

Consolidated

 

 

 

  Parent Company

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Current

 

 

 

 

 

 

 

Cash and cash equivalents

             

Cash and banks

  678,446

 

  434,014

 

  34,050

 

  37,003

               

Short-term investments

 

 

 

 

 

 

 

In Brazil:

             

Government securities

260,251

 

  165,520

 

259,715

 

  164,311

Private securities

1,926,190

 

  945,420

 

1,729,034

 

  570,284

 

2,186,441

 

1,110,940

 

1,988,749

 

  734,595

Abroad:

             

Time deposits

2,274,154

 

6,316,098

 

464,669

 

1,113,601

Total short-term investments

4,460,595

 

7,427,038

 

2,453,418

 

1,848,196

Cash and cash equivalents

5,139,041

 

7,861,052

 

2,487,468

 

1,885,199

               

 

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

 

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

Page 40

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

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

 

4.     SHORT-TERM INVESTMENTS

 

     

Consolidated

 

 

 

Parent Company

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/21/2015

Time Deposit (1)

 212,810

 

 

 

 

 

 

Government securities (2)

 110,115

 

 763,599

 

 109,092

 

 763,599

 

 322,925

 

 763,599

 

 109,092

 

 763,599

 

 

1.     Financial investments that guarantee letters of credit issued by Banco do Brazil for the acquisition of the northeast and the south cement plants. The carrying amount of these investments on June 30, 2016 is R$212,810.

 

2.     Investment in Treasury Financial Letters (LFT) managed by its exclusive funds that have been qualified as a margin deposits for future contracts traded at BM&F Bovespa and detailed in note 12 (b) and LFT’s for investments.

 

5.     TRADE RECEIVABLES

 

     

Consolidated

 

   

Parent Company

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Trade receivables

 

 

 

 

 

 

 

Third parties

 

 

 

 

 

 

 

Domestic market

922,521

 

772,617

 

540,766

 

425,108

Foreign market

784,429

 

818,562

 

143,782

 

250,588

 

1,706,950

 

1,591,179

 

684,548

 

675,696

Allowance for doubtful debts

    (167,066)

 

    (151,733)

 

    (121,833)

 

    (112,502)

 

1,539,884

 

1,439,446

 

562,715

 

563,194

Related parties (Note 17 b)

82,602

 

61,366

 

933,505

 

1,140,172

 

1,622,486

 

1,500,812

 

1,496,220

 

1,703,366

               

Other receivables

             

Dividends receivable (Note 17 b) (*)

26,902

 

27,817

 

730,062

 

737,668

Advances to employees

31,676

 

40,190

 

19,066

 

24,465

Other receivables

          7,313

 

          9,458

 

             101

 

          2,024

 

        65,891

 

        77,465

 

      749,229

 

      764,157

 

   1,688,377

 

   1,578,277

 

   2,245,449

 

   2,467,523

 

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

                                                                                          

In accordance with Group’ internal sales policy the Group performs operations relating to assignment of receivables without co-obligation in which, after assigning the customer’s trade notes/bills and receiving the amounts from each transaction closed, CSN settles the trade receivables and becomes entirely free of the credit risk on the transaction. This transaction totals R$280,506 as of June 30, 2016 (R$232,275 as of December 31, 2015), less the trade receivables.

 

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

       

Consolidated

 

   

         Parent Company

   

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Current

 

  1,263,653

 

   1,049,033

 

      406,039

 

      423,801

Past-due up to 180 days

 

     268,173

 

      353,443

 

      163,173

 

      118,488

Past-due over 180 days

 

     175,124

 

      188,703

 

      115,336

 

      133,407

 

 

  1,706,950

 

   1,591,179

 

      684,548

 

      675,696

 

 

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

       

Consolidated

 

   

Parent Company

   

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Opening balance

 

(151,733)

 

(127,223)

 

(112,502)

 

(93,536)

Estimated losses

 

(51,578)

 

(35,631)

 

(47,266)

 

(26,288)

Recovery of receivables

 

36,245

 

11,121

 

37,935

 

4,504

Incorporation of CSN Cimentos and Spin-off assets to Congonhas

           

2,818

Closing balance

 

(167,066)

 

(151,733)

 

(121,833)

 

(112,502)

 

Page 41

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

6.     INVENTORIES
 
 

 

 

Consolidated

 

 

 

      Parent Company

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Finished goods

1,073,932

 

1,912,868

 

704,856

 

1,078,554

Work in progress

744,122

 

1,007,630

 

524,164

 

746,614

Raw materials

850,563

 

1,062,557

 

525,637

 

563,119

Spare Parts

947,575

 

962,078

 

506,825

 

489,816

Iron ore

309,313

 

95,461

 

8,741

 

6,912

Advances to suppliers

7,626

 

12,147

 

4,231

 

6,191

(-)Provision for losses

           (99,083)

 

       (111,427)

 

           (40,874)

 

             (40,462)

 

        3,834,048

 

       4,941,314

 

         2,233,580

 

          2,850,744

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

 

     

Consolidated

 

   

 Parent Company

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Opening balance

    (111,427)

 

    (112,581)

 

      (40,462)

 

      (88,056)

Reversal / (losses)  for slow-moving and obsolescence(note22)

        12,344

 

          1,154

 

           (412)

 

        15,835

Drop down of assets to Congonhas

 

 

 

 

 

 

        31,759

Closing balance

      (99,083)

 

    (111,427)

 

      (40,874)

 

      (40,462)

 

 

7.     OTHER CURRENT AND NON-CURRENT ASSETS

 

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

 

 

 

 

 

   

Consolidated

 

   

 

 

Parent  Company

 

Current

Non-current

Current

Non-current

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Judicial deposits (note 15)

 

 

 

 

346,495

 

328,542

 

 

 

 

 

273,027

 

263,046

Credits with the PGFN (1)

     

 

45,185

 

87,761

 

     

 

45,185

 

87,761

Recoverable taxes (2)

813,021

 

996,679

 

394,060

 

445,926

 

562,131

 

702,722

 

187,325

 

245,833

Prepaid expenses

81,390

 

119,456

 

22,089

 

28,119

 

40,339

 

19,440

     

4,500

Actuarial asset - related party (note 17 b)

 

 

 

 

99,580

 

114,433

 

 

 

 

 

101,305

 

112,660

Derivative financial instruments (note 12 I)

   

118,592

       

 

             

Exclusive funds (note 17b)

 

 

 

 

 

 

 

 

 

 

110,075

 

 

 

 

Securities held for trading (note 12 I)

12,882

 

10,778

         

12,752

 

10,659

       

Iron ore inventory (3)

 

 

 

 

144,499

 

144,499

 

 

 

 

 

 

 

 

Northeast Investment Fund – FINOR

       

10,888

 

10,888

         

8,452

 

8,452

Other receivables (note 12 I)

 

 

 

 

13,311

 

6,877

 

 

 

 

 

1,464

 

1,439

Loans with related parties (note 17 b and12 l )

       

400,053

 

373,214

         

257,480

 

239,930

Other receivables from related parties (note 17 b)

9,209

 

9,420

 

32,770

 

29,020

 

54,737

 

32,479

 

328,393

 

303,441

Others

24,716

 

31,524

 

23,642

 

14,642

         

23,252

 

14,408

 

941,218

 

1,286,449

 

1,532,572

 

1,583,921

 

669,959

 

875,375

 

1,225,883

 

1,281,470

 

 

(1) Refers to the excess of judicial deposit originated by the 2009 REFIS (Tax Debt Refinancing Program). After the settlement of the tax debt refinancing program, the amount related to one of the lawsuits was fully redeemed through a judicial authorization.

 

(2) Refers mainly to taxes on revenue (PIS/COFINS) and State VAT (ICMS) recoverable and income tax and social contribution for offset.

 

(3) Long-term iron ore inventories that will be used after the construction of the processing plant, which will produce pellet feed, expected to start operating in the second half of 2017.

Page 42

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

8.     INVESTMENTS

 

The information related to the description of activities of subsidiaries, jointly controlled entities, associates and other investments did not have changes in relation to that disclosed in the Company's financial statements as of December 31, 2015 and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of June 30, 2016.

 

·       Reduce of financial leverage

 

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

 

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

 

·       Transnordestina

 

The joint venture Transnordestina is in pre-operational phase and will continue as such until the completion of railway number II (rail network II). Approved construction schedule stablished the completion of the construction by January 2017. The said schedule is currently under review and being discussed with the government authorities, however, the Company's management believes that any delay in completion of the project will not cause a substantial negative impact on the expected return on the investment. After analyzing this matter, Company´s management has concluded for proper of use the accounting basis of operational continuity (going concern) in the preparation of the quarterly financial information.

 

Page 43

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2016

             

12/31/2015 (Restated)

 

06/30/2015

Companies

 

Number of shares held by CSN (In units)

 

% Direct equity Interest

 

Participation In

 

 

 

% Direct equity Interest

 

 

Participation In

 

 

 

 

     

Assets

 

Liabilities

 

Shareholder's Equity

 

Profit (loss) for the period

   

Assets

 

Liabilities

 

Shareholder's Equity

 

Profit (loss) for the period

                     
                     
 

Commom

 

Preferred

                   

Investments under the equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

                                               

CSN Islands VII Corp.

 

  20,001,000

 

 

 

100.00

 

  6,310,398

 

6,345,212

 

  (34,814)

 

(74,813)

 

100.00

 

7,877,792

 

  7,837,793

 

  39,999

 

  343,307

CSN Islands IX Corp.

 

3,000,000

     

100.00

 

948

 

3

 

945

 

  (1,384)

 

100.00

 

  2,329

 

 

2,329

 

(68)

CSN Islands X Corp.

(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,356)

CSN Islands XI Corp.

 

50,000

     

100.00

 

  2,517,658

 

2,466,501

 

51,157

 

29,165

 

100.00

 

  3,179,151

 

  3,157,160

 

  21,991

 

  (1,387)

CSN Islands XII Corp.

 

1,540

 

 

 

100.00

 

  2,262,421

 

3,214,171

 

  (951,750)

 

143,336

 

100.00

 

  2,815,700

 

3,910,786

 

(1,095,086)

 

  (161,566)

CSN Minerals S.L.U.

 

  3,500

     

100.00

 

3,926,850

 

11,106

 

  3,915,744

 

  (835,350)

 

100.00

 

5,644,572

 

  1,265

 

  5,643,307

 

  395,979

CSN Export Europe, S.L.U.

 

  3,500

 

 

 

100.00

 

  713,717

 

  93,522

 

  620,195

 

  (201,146)

 

100.00

 

1,397,512

 

9,373

 

  1,388,139

 

  167,182

CSN Metals S.L.U.

 

  16,504,020

     

100.00

 

  625,744

 

  24,672

 

  601,072

 

(189,903)

 

100.00

 

1,220,413

 

6,620

 

  1,213,793

 

144,682

CSN Americas S.L.U.

 

  3,500

 

 

 

100.00

 

1,627,041

 

  163,935

 

1,463,106

 

  (234,309)

 

100.00

 

  2,139,488

 

2,729

 

2,136,759

 

  95,142

CSN Steel S.L.U.

 

22,042,688

     

100.00

 

2,566,869

 

  1,581,876

 

984,993

 

333,219

 

100.00

 

2,819,140

 

  1,856,618

 

  962,522

 

(187,757)

Sepetiba Tecon S.A.

 

254,015,052

 

 

 

99.99

 

  397,287

 

  130,303

 

266,984

 

9,927

 

99.99

 

  391,889

 

130,650

 

261,239

 

9,932

Mineração Nacional  S.A.

 

65,020,211

     

99.99

 

  74,916

 

23,128

 

  51,788

 

(7,460)

 

99.99

 

73,880

 

14,632

 

  59,248

 

46

Fair value - Mineração

(2)

 

 

 

 

 

 

 

 

 

 

  2,123,507

 

 

 

 

 

 

 

 

 

2,123,507

 

 

Estanho de Rondônia S.A.

 

108,655,326

     

99.99

 

32,769

 

17,473

 

  15,296

 

(6,995)

 

99.99

 

32,028

 

  20,565

 

  11,463

 

  (2,140)

Cia Metalic Nordeste

 

92,459,582

 

 

 

99.99

 

163,360

 

  33,087

 

  130,273

 

198

 

99.99

 

  172,283

 

  42,207

 

130,076

 

6,737

Companhia Metalúrgica Prada

 

  313,651,399

     

99.99

 

  758,767

 

578,528

 

  180,239

 

  (32,694)

 

99.99

 

734,570

 

521,637

 

212,933

 

(58,478)

CSN Cimentos S.A.

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  20,012

CSN Mineração S.A.

(4)

  158,419,480

     

87.52

 

12,464,670

 

4,652,471

 

7,812,199

 

  163,145

 

87.52

 

  13,592,254

 

  5,943,254

 

  7,649,000

 

(4,255)

CSN Energia S.A.

 

  43,149

 

 

 

99.99

 

72,774

 

13,684

 

59,090

 

12,879

 

99.99

 

  87,316

 

27,471

 

  59,845

 

9,886

FTL - Ferrovia Transnordestina Logística S.A.

353,190,644

     

89.79

 

  522,854

 

  192,006

 

330,848

 

  904

 

89.79

 

  513,711

 

183,767

 

  329,944

 

(4,782)

Companhia Florestal do Brasil

 

35,454,849

 

 

 

99.99

 

34,878

 

  3,600

 

  31,278

 

  (964)

 

99.99

 

32,242

 

 

  32,242

 

  (7)

Nordeste Logística

 

99,999

     

99.99

 

  100

 

  55

 

  45

 

(55)

 

99.99

 

  100

     

100

   

 

 

 

 

 

 

 

 

35,074,021

 

19,545,333

 

17,652,195

 

(892,300)

 

 

 

  42,726,370

 

  23,666,527

 

  21,183,350

 

  761,109

Joint-venture and Joint-operation

                                           

Nacional Minérios S.A.

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  347,498

Itá Energética S.A.

 

  253,606,846

     

48.75

 

  286,475

 

  33,732

 

252,743

 

4,639

 

48.75

 

302,956

 

17,470

 

  285,486

 

3,827

MRS Logística S.A.

 

26,611,282

 

  2,673,312

 

  18.64

 

  1,478,595

 

  875,810

 

602,785

 

46,531

 

  18.64

 

  1,502,463

 

  945,958

 

  556,505

 

38,906

CBSI - Companhia Brasileira de Serviços de Infraestrutura

1,876,146

     

50.00

 

  12,893

 

11,914

 

979

 

1,417

 

50.00

 

  15,593

 

 15,091

 

  502

 

(2,263)

CGPAR - Construção Pesada S.A.

50,000

 

 

 

50.00

 

42,636

 

  30,944

 

11,692

 

  3,091

 

50.00

 

50,574

 

  39,972

 

10,602

 

  4,441

Transnordestina Logística S.A.

 

  22,761,085

 

  1,397,545

 

51.81

 

3,965,311

 

  2,704,425

 

  1,260,886

 

(10,742)

 

56.92

 

4,229,494

 

  2,958,449

 

  1,271,045

 

  (14,490)

Fair Value allocated to TLSA on loss of control

 

 

 

 

 

 

 

 

 

  659,105

 

 

 

 

 

 

 

 

 

659,105

 

 

               

5,785,910

 

  3,656,825

 

  2,788,190

 

44,936

     

6,101,080

 

  3,976,940

 

  2,783,245

 

  377,919

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil

 

  27,239,971

     

20.00

 

52,862

 

  49,436

 

  3,426

 

(44)

 

20.00

 

54,402

 

  53,363

 

  1,039

 

(2,386)

 

 

 

 

 

 

 

 

  52,862

 

49,436

 

3,426

 

  (44)

 

 

 

54,402

 

53,363

 

  1,039

 

(2,386)

Classified as available for sale (note 12 I)

                                           

Usiminas

 

 

 

 

 

 

 

 

 

 

 

769,489

 

 

 

 

 

 

 

 

 

  450,073

 

 

Panatlântica

                     

20,473

                 

  21,601

   

 

 

 

 

 

 

 

 

 

 

 

 

789,962

 

 

 

 

 

 

 

 

 

  471,674

 

 

Other investments

                                               

Profit on subisidiaries  inventories

 

 

 

 

 

 

 

 

 

 

  (37,001)

 

45,041

 

 

 

 

 

 

 

  (82,042)

 

(20,052)

Others

                     

63,539

 

(4,402)

             

65,017

 

887

 

 

 

 

 

 

 

 

 

 

 

 

26,538

 

40,639

 

 

 

 

 

 

 

  (17,025)

 

(19,165)

Total investments

                     

  21,260,311

 

(806,769)

             

  24,422,283

 

  1,117,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classification of investments in the balance sheet

                                       

Investments assets

 

 

 

 

 

 

 

 

 

 

 

22,246,875

 

 

 

 

 

 

 

 

 

25,517,369

 

 

Investments whith negative equity

                     

(986,564)

                 

(1,095,086)

   

 

 

 

 

 

 

 

 

 

 

 

 

  21,260,311

 

 

 

 

 

 

 

 

 

  24,422,283

 

 

(1) Company extinguished in 2015;
(2)  Fair value of mining and fixed assets rights arising from the business combination;
(3) Company incorporated in 2015;
(4) The amounts presented reflect off-balance adjustments made at the company CSN Mineração.

 

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

 

 

Page 44

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

     

Consolidated

     

     Parent Company

 

06/30/2016

Restated

 

12/31/2015

Restated

 

06/30/2016

Restated

 

12/31/2015

Restated

Opening balance of investments

3,998,239

 

13,665,453

 

25,517,369

 

24,199,129

Opening balance of loss provisions

                               

 

                               

 

(1,095,086)

 

(1,088,559)

Investment balance of Namisa 11.30.15

 

 

(10,160,981)

 

                               

 

 

Capital increase/acquisition of shares

 190,435

 

3,575

 

 201,263

 

490,842

Acquisition of 4,16% shares of Congonhas Minérios

 

 

                               

 

 

 

2,732,605

Capital reduction

 

 

(466,758)

 

 

 

(546,796)

Dividends (1)

 194

 

(54,464)

 

 (2,291,507)

 

(3,985,128)

Comprehensive income (2)

 128,558

 

(967,447)

 

 (263,477)

 

(426,622)

Comprehensive income - Business Combination

 

 

 

 

 

 

2,943,244

Capital contribution – Transfer of excluded assets

 

 

 

 

 

 

(547,494)

Equity pickup  (3)

 84,344

 

1,192,034

 

 (806,769)

 

5,604,950

Incorporation of subsidiary - CSN Cimentos

 

 

                               

 

 

 

(1,061,005)

Transfer of shares – Namisa and MRS

 

 

786,812

 

 

 

(6,173,113)

Transfer of  assets - Casa de Pedra and Tecar

 

 

 

 

 

 

156,723

Fair Value of assets  - Mineração Nacional

 

 

 

 

 

 

2,123,507

Others

 (1,476)

 

15

 

 (1,482)

 

 

Closing balance of investments

 4,400,294

 

 3,998,239

 

 22,246,875

 

 25,517,369

Balance of provision for investments with negative equity

 

 

 

 

 (986,564)

 

 (1,095,086)

Total

 4,400,294

 

 3,998,239

 

 21,260,311

 

 24,422,283

 

(1) In 2016 refers to the allocation of dividends from subsidiaries CSN Energia, Itá Energética, CGPAR Construção Pesada, CSN Minerals, CSN Export, CSN Steel, CSN Metals and CSN Americas.

 

(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), actuarial gain/loss and gain/loss on net investment hedge from investments measured by equity method.

 

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

 

     

 

Consolidated

 

06/30/2016

 

06/30/2015

Equity in results of affiliated companies

 

 

 

Nacional Minérios S.A.

                               

 

 347,498

MRS Logística S.A.

 93,038

 

 38,734

CBSI - Companhia Brasileira de Serviços de Infraestrutura

 1,417

 

 (2,263)

Transnordestina

 (10,742)

 

 (14,490)

Arvedi Metalfer do Brasil

 (44)

 

 (1,329)

Others

 675

 

 

 

84,344

 

368,150

Eliminations

 

 

 

To cost of sales

(23,414)

 

(18,258)

To net revenues

 

 

(2,188)

To taxes

7,961

 

6,952

Others

 (5,484)

 

 

Equity in results

 63,407

 

 354,656

 

 

Page 45

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

8.c) Joint ventures and joint operations financial information

 

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

 

                   

06/30/2016

                   

12/31/2015

 

 

Joint-Venture

 

Joint-Operation

 

 

 

 

Joint - Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

 CGPAR

 

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

 CGPAR

 

34.94%

 

50.00%

 

51.81%

 

48.75%

 

50.00%

   

34.94%

 

50.00%

 

56.92%

 

48.75%

 

50.00%

Balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                                         

Cash and cash equivalents

 

  578,179

 

  1,500

 

  30,793

 

7,769

 

7,784

 

 

671,475

 

  3,343

 

75,977

 

  36,647

 

  10,621

Advances to suppliers

 

  10,178

 

958

 

  35,992

 

  79

 

  60

   

6,854

 

289

 

  -

 

215

 

81

Other current assets

 

  540,078

 

  19,224

 

  87,680

 

17,130

 

38,264

 

 

657,000

 

  22,726

 

67,540

 

  17,137

 

  43,358

Total current assets

 

1,128,435

 

  21,682

 

  154,465

 

24,978

 

46,108

   

  1,335,329

 

  26,358

 

143,517

 

  53,999

 

  54,060

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-current assets

 

  675,618

 

275

 

 260,863

 

45,261

 

17,486

   

533,897

 

139

 

280,718

 

  32,880

 

  13,087

Investments, PP&E and intangible assets

 

6,128,579

 

  3,829

 

7,237,600

 

517,402

 

21,677

 

 

  6,191,459

 

  4,689

 

  7,006,464

 

  534,569

 

  34,000

Total non-current assets

 

6,804,197

 

  4,104

 

7,498,463

 

562,663

 

39,163

   

  6,725,356

 

  4,828

 

  7,287,182

 

  567,449

 

  47,087

Total Assets

 

7,932,632

 

  25,786

 

7,652,928

 

587,641

 

85,271

 

 

  8,060,685

 

  31,186

 

  7,430,699

 

  621,448

 

  101,147

                                           

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

  770,913

 

  -

 

  48,237

 

  -

 

9,063

   

844,296

 

-

 

167,112

 

  -

 

  10,849

Other current liabilities

 

  772,484

 

  23,008

 

  190,123

 

66,911

 

44,302

 

 

893,883

 

  28,794

 

250,440

 

  33,667

 

  55,281

Total current liabilities

 

1,543,397

 

  23,008

 

  238,360

 

66,911

 

53,365

   

  1,738,179

 

  28,794

 

417,552

 

  33,667

 

  66,130

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

2,576,007

 

 

 

4,841,095

 

  -

 

8,522

   

  2,772,462

 

 

 

  4,560,078

 

  -

 

  12,620

Other non-current liabilities

 

  579,298

 

820

 

  140,002

 

2,283

 

  -

 

 

564,407

 

  1,389

 

220,001

 

  2,170

 

  1,193

Total non-current liabilities

 

3,155,305

 

820

 

4,981,097

 

2,283

 

8,522

   

  3,336,869

 

  1,389

 

  4,780,079

 

  2,170

 

  13,813

Shareholders’ equity

 

3,233,930

 

  1,958

 

2,433,471

 

518,447

 

23,384

 

 

  2,985,637

 

  1,003

 

  2,233,068

 

  585,611

 

  21,204

Total liabilities and shareholders’
equity

 

7,932,632

 

  25,786

 

7,652,928

 

587,641

 

85,271

   

  8,060,685

 

  31,186

 

  7,430,699

 

  621,448

 

  101,147

 

 

 

   

01/01/2016 to 06/30/2016

   

01/01/2015 to 06/30/2015

 

 

Joint-Venture

 

Joint-Operation

 

Joint-Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

34.94%

 

50.00%

 

51.81%

 

48.75%

 

50.00%

   

27.27%

 

50.00%

 

62.70%

 

48.75%

 

50.00%

Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

1,581,554

 

  61,199

 

 

 

85,757

 

65,570

   

  1,470,683

 

  76,603

 

 

  76,034

 

  103,532

Cost of sales and services

 

(1,061,738)

 

(52,815)

 

 

 

(45,887)

 

(47,683)

 

 

  (1,016,883)

 

  (75,532)

 

 

  (41,003)

 

(78,992)

Gross profit

 

  519,816

 

  8,384

 

 

 

39,870

 

17,887

   

453,800

 

  1,071

 

 

  35,031

 

  24,540

Operating (expenses) and revenues

 

  (3,613)

 

(4,385)

 

(11,011)

 

(25,964)

 

(7,615)

 

 

(110,658)

 

  (5,025)

 

(15,337)

 

  (24,283)

 

(9,396)

Finance income (costs), net

 

  (129,168)

 

  (891)

 

(8,586)

 

  494

 

  (412)

   

(125,965)

 

(572)

 

(7,788)

 

  1,129

 

  (957)

Income before income tax and social
 contribution

 

  387,035

 

  3,108

 

(19,597)

 

14,400

 

9,860

 

 

217,177

 

  (4,526)

 

(23,125)

 

  11,877

 

  14,187

Current and deferred income tax
and social contribution

 

  (137,397)

 

  (274)

 

 

 

(4,884)

 

(3,679)

   

(74,503)

 

 

 

 

  (4,026)

 

(5,306)

Profit / (loss) for the period

 

  249,638

 

  2,834

 

(19,597)

 

9,516

 

6,181

 

 

142,674

 

  (4,526)

 

(23,125)

 

  7,851

 

  8,881

 

 

 

Page 46

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

9.   PROPERTY, PLANT AND EQUIPMENT

 

The information related to property, plant and equipment has not changed significantly compared to the disclosed in the Company's financial statements on December 31, 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Land

 

Buildings and Infrastructure

 

Machinery.
equipment
and facilities

 

Furniture
and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2014

216,458

 

2,432,450

 

  10,499,676

 

  36,633

 

  2,243,967

 

194,956

 

15,624,140

Cost

216,458

 

3,021,437

 

  16,791,750

 

  167,410

 

  2,243,967

 

414,276

 

22,855,298

Accumulated depreciation

 

 

(588,987)

 

  (6,292,074)

 

  (130,777)

 

 

 

(219,320)

 

  (7,231,158)

Balance at December 31, 2014

216,458

 

2,432,450

 

  10,499,676

 

  36,633

 

  2,243,967

 

194,956

 

15,624,140

Effect of foreign exchange differences

16,418

 

  51,910

 

230,588

 

  1,453

 

5,498

 

4,833

 

310,700

Acquisitions

1,841

 

  9,710

 

242,656

 

  3,292

 

  1,914,732

 

10,355

 

  2,182,586

Capitalized interest

 

 

 

 

 

 

 

166,366

 

 

 

166,366

Write-offs

     

(2,507)

 

(49)

 

  (3,827)

 

  (83)

 

  (6,466)

Depreciation

 

(103,387)

 

  (1,005,848)

 

  (6,214)

 

 

(11,573)

 

(1,127,022)

Transfers to other asset categories

22,623

 

  95,524

 

880,652

 

81

 

(1,270,903)

 

272,023

 

Transfers to intangible

 

 

 

 

 

 

 

  (1,852)

 

 

 

  (1,852)

Business Combination, fair value of assets acquired (nota 3)

6,199

 

  208,757

 

229,906

 

  3,534

 

146,734

 

66,591

 

661,721

Update of the ARO estimation

 

 

 

 

 

 

 

 

22,582

 

22,582

Others

 

(5,723)

 

(2,879)

     

  (1,329)

 

3,402

 

  (6,529)

Balance at December 31, 2015 (restated)

263,539

 

2,689,241

 

  11,072,244

 

  38,730

 

  3,199,386

 

563,086

 

17,826,226

Cost

263,539

 

3,429,573

 

  18,601,088

 

  182,830

 

  3,199,386

 

811,080

 

26,487,496

Accumulated depreciation

 

(740,332)

 

  (7,528,844)

 

  (144,100)

 

 

(247,994)

 

  (8,661,270)

Balance at December 31,2015 (restated)

263,539

 

2,689,241

 

  11,072,244

 

  38,730

 

  3,199,386

 

563,086

 

17,826,226

Effect of foreign exchange differences

(11,663)

 

(34,354)

 

(137,336)

 

(800)

 

  (7,800)

 

(3,149)

 

  (195,102)

Acquisitions

  4

 

100

 

44,574

 

392

 

735,885

 

23,537

 

804,492

Capitalized interest (notes 23 and 27)

 

 

 

 

 

 

110,875

 

 

110,875

Write-offs (note 22)

 

  (34)

 

(6,997)

 

(6)

 

(74)

 

(6,786)

 

  (13,897)

Depreciation

 

(57,218)

 

(535,721)

 

  (2,965)

 

 

(13,568)

 

  (609,472)

Transfers to other asset categories

 

  80,110

 

454,292

 

61

 

  (532,114)

 

(2,349)

 

Transfers to intangible assets

 

 

 

 

 

 

  (14,353)

 

 

  (14,353)

Others

 

 

 

  (542)

 

 

 

(63)

 

 

(605)

Balance at June 30,2016 (restated)

251,880

 

2,677,845

 

  10,890,514

 

  35,412

 

  3,491,742

 

560,771

 

17,908,164

Cost

251,880

 

3,452,097

 

  18,777,579

 

  178,434

 

  3,491,742

 

816,399

 

26,968,131

Accumulated depreciation

 

(774,252)

 

  (7,887,065)

 

  (143,022)

 

 

(255,628)

 

  (9,059,967)

Balance at June 30,2016 (restated)

251,880

 

2,677,845

 

  10,890,514

 

  35,412

 

  3,491,742

 

560,771

 

17,908,164

 

 

Page 47

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

Land

 

Buildings and Infrastructure

 

Machinery.
equipment
and facilities

 

Furniture
and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2014

  110,181

 

1,786,572

 

  8,882,070

 

  29,036

 

  2,118,097

 

  183,338

 

13,109,294

Cost

  110,181

 

2,003,303

 

  13,877,027

 

  136,041

 

  2,118,097

 

  301,835

 

  18,546,484

Accumulated depreciation

 

 

(216,731)

 

  (4,994,957)

 

  (107,005)

 

 

 

  (118,497)

 

(5,437,190)

Balance at December 31, 2014

  110,181

 

1,786,572

 

  8,882,070

 

  29,036

 

  2,118,097

 

  183,338

 

13,109,294

Acquisitions

 

 

  -

 

203,870

 

  2,030

 

  1,769,120

 

  4,484

 

  1,979,504

Incorporation of subsidiaries

  1,400

 

  214,879

 

175,298

 

561

 

  13

 

4,713

 

396,864

Transfers of the assets related to Casa de Pedra and Tecar

  (50,854)

 

  (1,287,945)

 

  (3,332,850)

 

  (9,268)

 

  (1,117,432)

 

(115,336)

 

(5,913,685)

Capitalized interest

               

160,777

     

160,777

Write-offs

 

 

 

 

  (91)

 

(14)

 

(3,827)

 

(58)

 

  (3,990)

Depreciation

   

(57,055)

 

(782,928)

 

  (4,680)

     

  (10,486)

 

  (855,149)

Transfer to other asset categories

  22,623

 

  218,343

 

959,632

 

14

 

  (1,200,871)

 

259

 

Transfer to intagible

               

  (624)

     

(624)

Others

 

 

(5,723)

 

(1,281)

 

 

 

(1,926)

 

  2,287

 

  (6,643)

Balance at December 31, 2015

  83,350

 

  869,071

 

  6,103,720

 

  17,679

 

  1,723,327

 

  69,201

 

8,866,348

Cost

  83,350

 

1,025,848

 

  10,677,122

 

  118,301

 

  1,723,327

 

  159,914

 

  13,787,862

Accumulated depreciation

 

(156,777)

 

  (4,573,402)

 

  (100,622)

 

 

 

  (90,713)

 

(4,921,514)

Balance at December 31, 2015

  83,350

 

  869,071

 

  6,103,720

 

  17,679

 

  1,723,327

 

  69,201

 

8,866,348

Acquisitions

 

 

 

25,182

 

165

 

565,284

 

  17,634

 

608,265

 Capitalized interest (Notes 23 and 27)

 

 

 

 

 

62,942

 

 

62,942

Write-offs  (Note 22)

 

(34)

 

  (7)

 

(3)

 

 

 

  (7,594)

 

  (7,638)

Depreciation

 

(12,348)

 

(255,604)

 

  (1,463)

 

 

 

  (3,100)

 

  (272,515)

Transfer to other asset categories

 

49,193

 

185,288

 

 

(234,481)

 

 

Tranfer to intangible

 

 

 

 

 

(12,544)

 

 

  (12,544)

Others

 

 

  (24)

 

 

  566

 

  (2)

 

  540

Balance at June 30, 2016

  83,350

 

  905,882

 

  6,058,555

 

  16,378

 

  2,105,094

 

  76,139

 

9,245,398

Cost

  83,350

 

1,075,172

 

  10,887,384

 

  118,056

 

  2,105,094

 

  176,116

 

14,445,172

Accumulated depreciation

 

(169,290)

 

  (4,828,829)

 

  (101,678)

 

 

 

  (99,977)

 

  (5,199,774)

Balance at June 30, 2016

  83,350

 

  905,882

 

  6,058,555

 

  16,378

 

  2,105,094

 

  76,139

 

9,245,398

 

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

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Project description

 

Start date

 

Completion date

 

06/30/2016

 

12/31/2015

Logistics

 

 

 

 

 

 

 

 

 

 

  Current investments for maintenance of current operations.

 

 

 

 

55,213

 

35,457

 

 

 

 

 

 

55,213

 

35,457

Mining 

         

 

     

 

  Expansion of Casa de Pedra Mine capacity production.

 

2007

 

2016/2017

(1)

738,528

 

709,945

 

  Expansion of TECAR export capacity.

 

2009

 

  2020

(2)

238,453

 

390,920

 

  Current investments for maintenance of current operations.

 

 

 

 

318,350

 

302,764

     

 

 

 

  1,295,331

 

  1,403,629

Steel

 

 

 

 

 

 

 

 

 

 

 Equipment supply for use in the steel operation.

 

2008

 

  2016

 

93,493

 

105,697

 

  Expansion of the service center/Mogi. 

 

2013

 

2015/2016

(3)

  77

 

14,950

 

  Current investments for maintenance of current operations.

 

 

 

(4)

  496,232

 

375,579

 

 

 

 

 

 

589,802

 

496,226

Cement

         

 

     

 

Construction of cement plants.

 

2011

 

2020

(5)

  1,541,785

 

  1,254,897

 

  Current investments for maintenance of current operations.

 

 

 

 

9,611

 

9,177

 

 

 

 

 

 

  1,551,396

 

  1,264,074

Construction in progress

         

  3,491,742

 

  3,199,386

 

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

(2) Estimated completion date of phase 60 Mtpa;

(3) Estimated completion date of Mogi Service Center;

(4) Refers substantially to the reforming of batteries for coke ovens;

(5) Estimated completion date of the unit Arcos / Minas Gerais

 

 

 

Page 48

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

     

Consolidated

     

Parent Company

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

 

 

 

 

 

 

 

Buildings

43

 

43

 

43

 

43

Machinery, equipment and facilities

18

 

18

 

18

 

18

Furniture and fixtures

11

 

11

 

11

 

11

Others

14

 

14

 

11

 

11

 

 

9.a) Depreciation, amortization and depletion expenses:

 

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

 

     

 

     

Consolidated

 

Six months ended

 

Three months ended

 

06/30/2016

 

06/30/2015

 

06/30/2016

 

06/30/2015

Production costs

602,414

 

531,909

 

298,503

 

273,033

Sales expenses

4,527

 

4,630

 

2,253

 

2,330

General and Administrative Expenses

7,147

 

6,639

 

3,496

 

3,317

 

614,088

 

543,178

 

304,252

 

278,680

Other operating expenses (*)

23,304

 

18,477

 

11,196

 

9,473

 

637,392

 

561,655

 

315,448

 

288,153

               
               
 

 

 

 

 

 

 

 

 

Parent Company

 

Six months ended

 

Three months ended

 

06/30/2016

 

06/30/2015

 

06/30/2016

 

06/30/2015

Production costs

267,168

 

416,685

 

135,700

 

214,273

Sales expenses

3,608

 

3,658

 

1,798

 

1,880

General and Administrative Expenses

4,446

 

4,213

 

2,199

 

2,074

 

275,222

 

424,556

 

139,697

 

218,227

 

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

 

Page 49

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

10.      INTANGIBLE ASSETS

 

The information related to intangible assets did not have relevant changes in relation to that disclosed in the Company's financial statements as of December 31, 2015 and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of June 30, 2016.

 

 

Consolidated

 

Parent Company

 

Goodwill

 

Customer relationships

 

Software

 

Trademarks
and
patents

 

Rigths and Licenses (*)

 

Others

 

Total

 

Goodwill

 

Software

 

Total

Balance at December 31, 2014

  407,434

 

347,115

 

79,867

 

  109,052

 

 

 

185

 

943,653

 

13,091

 

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

   

  104,136

 

 192

 

  34,584

     

60

 

138,972

         

Acquisitions and expenditures

 

 

 

 

1,234

 

 

 

  77

 

150

 

1,461

 

 

 

 

 

Incorporation of subsidiary - CSN Cimentos

   

 

             

 

 

     

  706

 

  706

Transfers of the assets related to Casa de Pedra and Tecar

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(18,912)

 

(18,912)

Business combination, fair value of assets e goodwill (note 3b)

3,196,588

 

  1,420

 

3,437

     

3,184,701

     

  6,386,146

         

Transfer of property. Plant and equipment

 

 

 

 

  930

 

 

 

  922

 

 

 

1,852

 

 

 

  624

 

  624

Amortization 

   

(39,395)

 

  (10,423)

         

 

 

  (49,818)

     

(8,592)

 

(8,592)

Balance at December 31,2015 (Restated)

3,604,022

 

413,276

 

75,237

 

  143,636

 

  3,185,700

 

395

 

  7,422,266

 

13,091

 

49,651

 

62,742

 Cost

  3,974,128

 

  549,302

 

  173,154

 

143,636

 

3,185,700

 

  395

 

8,026,315

 

  14,135

 

  84,552

 

  98,687

 Accumulated amortization

(260,776)

 

  (136,026)

 

(97,917)

 

 

 

 

 

(494,719)

 

  (1,044)

 

  (34,901)

 

  (35,945)

 Adjustment for accumulated recoverable value

(109,330)

 

 

 

 

 

 

 

 

 

(109,330)

 

 

 

 

 

 

Balance at December 31,2015 (Restated)

3,604,022

 

413,276

 

75,237

 

  143,636

 

  3,185,700

 

395

 

  7,422,266

 

13,091

 

49,651

 

62,742

Effect of foreign exchange differences

 

 (65,524)

 

(125)

 

  (23,959)

 

 

 

  (66)

 

  (89,674)

 

 

 

 

 

Acquisitions and expenditures

 

 

 

  6

 

 

 

 

 

 

  6

 

 

 

 

 

Transfer of property. Plant and equipment

 

 

 

14,353

 

 

 

 

 

 

14,353

 

 

 

12,544

 

12,544

Write-offs (note 22)

  (13,091)

 

 

 

 

 

 

 

 

 

  (13,091)

 

  (13,091)

 

 

 

(13,091)

Amortization 

 

(22,066)

 

  (5,854)

 

 

 

 

 

 

  (27,920)

 

 

 

(2,707)

 

(2,707)

Balance at June 30, 2016 (Restated)

3,590,931

 

325,686

 

83,617

 

  119,677

 

  3,185,700

 

329

 

  7,305,940

 

 

59,488

 

59,488

 Cost

3,834,234

 

457,911

 

179,464

 

  119,677

 

  3,185,700

 

329

 

  7,777,315

 

  14,135

 

97,096

 

111,231

 Accumulated amortization

  (133,973)

 

(132,225)

 

  (95,847)

 

 

 

 

 

  (362,045)

 

  (14,135)

 

(37,608)

 

(51,743)

 Adjustment for accumulated recoverable value

  (109,330)

 

 

 

 

 

 

 

 

 

  (109,330)

 

 

 

 

 

Balance at June 30,2016 (Restated)

3,590,931

 

325,686

 

83,617

 

  119,677

 

  3,185,700

 

329

 

  7,305,940

 

 

59,488

 

59,488

(*) Composed mainly by mineral rights with estimated resources of 1,101 million tons. Corresponding amortization is recorded based on production volumes.

 

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

 

     

Consolidated

     

  Parent Company

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Software

8

 

8

 

8

 

8

Customer relationships

13

 

13

 

 

 

 

 

 

Page 50

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

11.   BORROWINGS, FINANCING AND DEBENTURES

 

As of June 30, 2016 the balances of borrowings, financing and debentures, which are carried at amortized cost, are as follows:

 

       

Consolidated

 

Parent Company

   

Rates p.a.  (%)

 

Current liabilities

 

Non-current liabilities

 

Current liabilities

 

Non-current liabilities

     

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment (*)

 

 1% to 3.5%

 

109,231

 

207,657

 

528,547

 

  2,633,137

 

109,231

 

207,657

 

528,547

 

  2,633,137

Prepayment (*)

 

3.51% to 8%

 

369,012

 

286,487

 

  4,289,363

 

  3,429,716

 

439,384

 

372,474

 

  9,092,431

 

  9,272,766

Perpetual bonds

 

7%

 

4,369

 

5,315

 

  3,209,800

 

  3,904,800

               

Fixed rate notes (*)

 

4.14% to 10%

 

135,052

 

175,768

 

5,445,737

 

6,910,992

 

26,634

 

32,402

 

3,334,373

 

4,056,347

Intercompany (*)

 

Libor 6M to 3%

                 

1051237

 

1261861

 

1,757,871

 

2,137,040

Forfaiting (**)

 

Libor + Spread

 

151,079

 

288,772

 

 

 

 

 

151079

 

288772

 

 

 

 

Others

 

1.2% to 8%

 

98,528

 

115,594

 

270,368

 

425,635

               

 

 

 

 

867,271

 

1,079,593

 

13,743,815

 

17,304,280

 

1,777,565

 

2,163,166

 

14,713,222

 

18,099,290

LOCAL CURRENCY

                                   

BNDES/FINAME

 

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

 

66,393

 

55,435

 

  1,021,819

 

  1,018,189

 

39,581

 

27,847

 

944,921

 

928,622

Debentures

 

110.8% to 113.7% CDI

 

156,760

 

60,670

 

  1,653,333

 

  1,750,000

 

156,760

 

60,670

 

1,653,333

 

1,750,000

Prepayment (*)

 

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

194,418

 

522,418

 

  5,460,000

 

  5,200,000

 

143,347

 

473,139

 

3,460,000

 

3,200,000

CCB

 

112.5% and 113% CDI

 

91,390

 

92,976

 

  7,200,000

 

  7,200,000

 

91,390

 

92,976

 

7,200,000

 

7,200,000

Drawee risk (**)

 

 

 

 

 

84,063

 

 

 

 

 

 

 

84,063

 

 

 

 

Others

         

6,229

     

12,107

               

 

 

 

 

508,961

 

821,791

 

15,335,152

 

15,180,296

 

431,078

 

738,695

 

13,258,254

 

13,078,622

Total borrowings and financing (note 12 I)

 

1,376,232

 

1,901,384

 

29,078,967

 

32,484,576

 

2,208,643

 

2,901,861

 

27,971,476

 

31,177,912

Transaction costs and issue premiums

 

(38,360)

 

(26,703)

 

(74,000)

 

(76,742)

 

(33,716)

 

(22,788)

 

(68,042)

 

(68,895)

Total borrowings and financing + transaction costs

 

1,337,872

 

1,874,681

 

29,004,967

 

32,407,834

 

2,174,927

 

2,879,073

 

27,903,434

 

31,109,017

 

(*) The balances of Pre-export loans, Fixed Rate Notes and Intercompany Bonds from related parties of the parent company totals R$11,043,554 on June 30, 2016 (R$13,416,687 on December 31, 2015), see note 17b.
(**) The balances of forfaiting and drawee risk operations totals R$ 151,079 on June 30, 2016 (R$372,835 on December 31, 2015).

 

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

 

As of June 30, 2016, the breakdown of principal plus interest of long-term liabilities as borrowings, financing and debentures by maturity date is presented as follows:

 

   

 

 

Consolidated

 

 

 

Parent Company

2017

 

      1,111,025

 

4%

 

      2,668,109

 

10%

2018

 

      5,602,570

 

19%

 

      4,774,316

 

17%

2019

 

      6,896,445

 

24%

 

      5,271,913

 

19%

2020

 

      7,408,444

 

25%

 

      4,621,687

 

17%

2021

 

      2,208,657

 

8%

 

      2,788,330

 

10%

After 2021

 

      2,642,026

 

9%

 

      7,847,121

 

27%

Perpetual bonds

 

      3,209,800

 

11%

 

 

 

 

 

 

    29,078,967

 

100%

 

    27,971,476

 

100%

 

 

 

 

 

 

 

 

Page 51

 

 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·                   Amortization and new borrowings, financing and debentures

 

The table below presents the capitalizations and amortizations during the year:

 

       

Consolidated

     

     Parent Company

 

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Opening balance

 

 34,282,515

 

 30,354,058

 

 33,988,090

 

 29,560,826

Funding Transactions

 

 7,437

 

 978,206

 

 40,239

 

 2,694,533

Funding – Forfaiting/Drawee Risk

 

 78,240

 

 924,706

 

 78,240

 

 924,706

Repayment

 

 (611,239)

 

 (2,850,077)

 

 (224,668)

 

 (1,542,921)

Payments – Forfaiting / Drawee Risk

 

 (257,631)

 

 (1,146,306)

 

 (257,631)

 

 (1,146,306)

Payment of charges

 

 (1,582,124)

 

 (2,957,762)

 

 (1,323,355)

 

 (2,656,208)

Payment of charges - Forfaiting/Drawee Risk

 

 (1,544)

 

 (7,064)

 

 (1,544)

 

 (7,064)

Provision of charges

 

 1,593,578

 

 3,052,164

 

 1,317,017

 

 2,996,662

Provision of charges - Forfaiting / Drawee Risk

 3,030

 

 2,032

 

 3,030

 

 2,032

Other  (1)

 

 (3,169,423)

 

 5,932,558

 

(3,541,057)

 

 3,161,830

Closing balance

 

 30,342,839

 

 34,282,515

 

 30,078,361

 

 33,988,090

 

(1) Includes interests and unrealized foreign exchange variances.

 

In 2016, the Group capitalized and amortized loans as shown below:

 

·       Capitalization

               

     Consolidated

Transaction

 

Financial institution

 

Date

 

Amount

 

Maturity

 Financing 

 

 Kreissparkasse Saalfeld-Rudolstadt

 

June/16

 

 7,437

 

January 2018

 Total

 

 

 

 

 

 7,437

 

 

 

·       Amortization

 

       

Consolidated

Transaction

 

Principal

 

      Charges

 Fixed Rate Notes

 

105,178

 

388,450

 Debentures

     

130,306

 Bank Credit Bill

 

   

539,078

 Export Credit Note

 

65,000

 

403,811

 Pre - Export Payment

 

116,935

 

103,112

 BNDES/FINAME

 

16,326

 

16,589

 Pre - Debt Payment

 

303,844

   

 Others

 

3,956

 

778

 Total

 

611,239

 

1,582,124

 

12.   FINANCIAL INSTRUMENTS

 

The information related to financial instruments did not have significant changes compared to what was disclosed in Company's financial statements as of December 31, 2015 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of June 30, 2016.

 

I - Identification and measurement of financial instruments

 

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

 

 

 

 

 

 

Page 52

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·           Classification of financial instruments

 

Consolidated

     

 

 

06/30/2016

 

 

 

12/31/2015

 

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

                                           

Cash and cash equivalents

 

3

 

 

 

 

 

  5,139,041

 

 

 

5,139,041

 

 

 

 

 

  7,861,052

 

 

 

7,861,052

Short term investments - margin deposit

 

4

         

322,925

     

  322,925

         

763,599

     

  763,599

Trade receivables

 

5

 

 

 

 

 

  1,622,486

 

 

 

1,622,486

 

 

 

 

 

  1,500,812

 

 

 

1,500,812

Derivative financial instruments

 

7

                         

  118,592

         

  118,592

Trading securities

 

7

 

 

 

  12,882

 

 

 

 

 

  12,882

 

 

 

  10,778

 

 

 

 

 

  10,778

Dividends receivable

                 

26,902

 

  26,902

             

27,817

 

  27,817

Total

 

 

 

 

 

  12,882

 

  7,084,452

 

26,902

 

7,124,236

 

 

 

  129,370

 

  10,125,463

 

27,817

 

 10,282,650

                       

 

                 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other trade receivables

 

7

         

13,311

     

  13,311

         

6,877

     

  6,877

Investments

 

8

 

789,962

 

 

 

 

 

 

 

  789,962

 

471,674

 

 

 

 

 

 

 

  471,674

Borrowings - related parties

 

7

         

400,053

     

  400,053

         

373,214

     

  373,214

Total

 

 

 

789,962

 

 

 

413,364

 

 

 

1,203,326

 

471,674

 

 

 

380,091

 

 

 

  851,765

                                             

Total assets

     

789,962

 

  12,882

 

  7,497,816

 

26,902

 

8,327,562

 

471,674

 

  129,370

 

  10,505,554

 

27,817

 

 11,134,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

                     

 

                 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

11

             

  1,376,232

 

1,376,232

             

  1,901,384

 

1,901,384

Derivative financial instruments

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

  26,257

 

 

 

 

 

  26,257

Trade payables

 

             

  1,194,942

 

1,194,942

             

  1,293,008

 

1,293,008

Dividends and interest on capital

 

13

 

 

 

 

 

 

 

464,982

 

  464,982

 

 

 

 

 

 

 

464,982

 

  464,982

Total

     

 

 

 

 

 

 

  3,036,156

 

3,036,156

 

 

 

  26,257

 

 

 

  3,659,374

 

3,685,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

                     

 

                 

 

Borrowings and financing

 

11

 

 

 

 

 

 

 

  29,078,967

 

 29,078,967

 

 

 

 

 

 

 

  32,484,576

 

 32,484,576

Total

     

 

 

 

 

 

 

  29,078,967

 

 29,078,967

 

 

 

 

 

 

 

  32,484,576

 

 32,484,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

     

 

 

 

 

 

 

  32,115,123

 

 32,115,123

 

 

 

  26,257

 

 

 

  36,143,950

 

 36,170,207

 

·           Fair value measurement

 

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

 

 

Consolidated

06/30/2016

 

12/31/2015

 

Level 1

 

Balances

 

Level 1

 

Level 2

 

Balances

Assets

 

 

 

 

 

 

 

 

 

 

Current

                   

Financial assets at fair value through profit or loss 

 

 

 

 

 

 

 

 

Derivative financial instruments

             

118,592

 

  118,592

Trading securities

 

  12,882

 

  12,882

 

  10,778

 

 

 

  10,778

Non-current

                   

Available-for-sale financial assets

 

 

 

 

 

 

 

 

 

 

Investments

 

  789,962

 

  789,962

 

  471,674

     

  471,674

Total assets

 

  802,844

 

  802,844

 

  482,452

 

118,592

 

  601,044

                     

Liabilities

 

 

 

 

 

 

 

 

 

 

Current

                   

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

Derivative financial instruments

             

26,257

 

  26,257

Total liabilities

 

 

 

 

 

 

 

26,257

 

  26,257

 

 

 

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

 

The Company has investments in common (USIM3) and preferred (USIM5) shares of Usiminas (“Usiminas Shares”), designated as available-for-sale financial assets. The Company adopts this designation because the nature of the investment is not comprised in any other categories of financial instruments (loans and receivables, held-to-maturity investments or financial assets at fair value through profit or loss). The asset is classified as a non-current asset in line item “investments” and is carried at fair value based on the quoted price on the stock exchange (BM&FBOVESPA). According to the Company's policy, the gains and losses arising from changes in the price of shares are recorded directly in equity, as other comprehensive income During March 2016, the Usiminas’ Board of Directors authorized a capital increase amounting to R$64,882, through the issuance of up to 50,689,310 preferred shares. On April 22, 2016, CSN fully exercised its right of subscription, paying R$11,603 by 9,064,856 preferred shares. The capital increase has been approved by the Usiminas’ Board of Directors on June 03, 2016.

Page 53

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

The Usiminas’ Board of Directors authorized in April 2016 an increase in its share capital in the amount of  R$1,000,000, through the issuance of 200,000,000 common shares. Over again, on May 20, 2016, CSN fully exercised its right of subscription, paying R$178,832 by 35,766,351 preferred shares. The capital increase has been approved by the Usiminas’ Board of Directors on July 19, 2016.

 

As of June 30, 2016, there was no impairment recorded and the gain from the change in share price in the period was recorded in other comprehensive income (the impairment recorded as of 30 June, 2015 amounted to R$ 89,433):

 

Class of  shares

 

Quantity

 

06/30/2016

 

12/31/2015

 

Variation in the quarter

   

Share price

 

Carrying amount

Quantity

Share price

 

Carrying amount

 

Share price

 

Variation in the carrying amount

Common (*)

 

107,156,651

 

5.08

 

544,356

71,390,300

4.02

 

286,989

 

1.06

 

257,367

Preferred

 

114,280,556

 

1.97

 

225,133

105,215,700

1.55

 

163,084

 

0.42

 

62,049

 

 

221,437,207

     

769,489

     

450,073

     

319,416

 

(*) The quantity and carrying amount of the common shares already reflect the approval of the capital increase on July 19, 2016

 

As of June 30, 2016, the Company's shareholding equity in USIMINAS was 14.13% in the common shares and 20.86% in the preferred shares. Since July 19, 2016, upon approval of the capital increase in common shares, the Company's shareholding equity in USIMINAS is 15.19% of the common shares and 20.86% are preferred shares.

 

As of June 30, 2016 the carrying amounts recorded in other comprehensive income for investments available for sale is R$127,780 (R$ (73) as of December 31, 2015).

 

III - Financial risk management

 

As of June 30, 2016, there were no changes in the financial risk management policies in relation to those disclosed in the Company's financial statements for the year ended December 31, 2015

 

12.a) Foreign exchange and interest rate risks

·           Exchange rate risk

 

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

 

 

 

The consolidated net exposure as of June 30, 2016 is as follows:

       

06/30/2016

Foreign Exchange Exposure

 

(Amounts in US$’000)

 

(Amounts in €’000)

Cash and cash equivalents overseas

 

802,027

 

56,126

Trade receivables

 

306,844

 

9,423

 Other assets

 

9,740

 

15,840

Total assets

 

  1,118,611

 

81,389

Borrowings and financing

 

  (4,437,097)

 

(97,581)

Trade payables

 

(5,988)

 

(8,840)

Other liabilities

 

(7,216)

 

(81,329)

Total liabilities

 

(4,450,301)

 

(187,750)

Foreing exchange exposure

 

(3,331,690)

 

(106,361)

Cash flow hedge accounting

 

  1,541,000

 

Net Investment hedge accounting

 

 

96,000

Net foreign exchange exposure

 

(1,790,690)

 

(10,361)

Bonds Perpetual

 

  1,000,000

 

Net currency exposure of the Perpetual Notes

 

(790,690)

 

(10,361)

 

 

Page 54

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

During the second quarter of 2016 CSN initiated a process of reviewing its foreign exchange hedging strategy that resulted in the liquidation of the future dollar derivatives portfolio. Consequently, the net foreign exchange exposure on our consolidated balance sheet as of June 30, 2016 was US$1,790,690 thousand, as shown in the table above. It is important to mention that included in the net foreign exchange exposure there is a liability of US$ 1 billion, classified as loans and financing, related to perpetual bonds; which will not require a disbursement to settle its principal in the foreseeable future considering corresponding nature. Therefore, excluding perpetual bonds, the Company's net foreign exchange exposure amounts to US$ 790,690 thousand. The company began to focus its hedging strategy to preserve its cash flow and is analyzing the replacement of the exposure generated by the settlement of derivatives with new designations of hedge accounting, capturing existing natural relations, and may also utilize other derivative instruments with the objective of protecting future cash flows.

 

·           Interest rate risk

 

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

 

 

 

 

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

 

·       Portfolio of derivative financial instruments

 

 

Page 55

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

           

 

 

 

 

06/30/2016

     

 

 

 

 

12/31/2015

 

06/30/2016

           

Appreciation (R$)

 

Fair value
(market)

     

Appreciation (R$)

 

Fair value
(market)

 

Impact on finance income (cost) in 2016

Counterparties

 

Functional Currency

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

BM&FBovespa

 

Dollar

 

 

 

 

 

 

  1,435,000

 

110,075

 

 

 

110,075

 

(800,621)

Total forward dollar

     

 

 

 

 

 

  1,435,000

 

110,075

 

 

 

110,075

 

(800,621)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBVA

 

Dollar

 

 

 

 

 

 

39,450

 

154,017

 

(147,674)

 

6,343

 

(5,594)

BNPP

 

Dollar

 

 

 

 

 

 

18,700

 

73,007

 

(71,703)

 

1,304

 

(1,304)

Total dollar-to-euro swap

     

 

 

 

 

 

58,150

 

227,024

 

(219,377)

 

7,647

 

(6,898)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itaú BBA

 

Real

 

 

 

 

 

 

150,000

 

189,760

 

(200,680)

 

  (10,920)

 

  (137)

HSBC

 

Real

 

 

 

 

 

 

185,000

 

233,125

 

(247,710)

 

  (14,585)

 

  (153)

Deutsche Bank

 

Real

 

 

 

 

 

 

10,000

 

12,579

 

(13,331)

 

(752)

 

  (9)

Total Fixed rate-to-CDI interest rate swap

 

 

 

 

 

 

 

 

345,000

 

435,464

 

(461,721)

 

  (26,257)

 

  (299)

                                         

Itaú BBA

 

Real

 

 

 

 

 

 

30,000

 

33,396

 

(33,232)

 

  164

 

  (14)

HSBC

 

Real

 

 

 

 

 

 

120,000

 

133,508

 

(132,802)

 

  706

 

  (49)

Total interest rate- to-CDI swap

 

 

 

 

 

 

 

 

150,000

 

166,904

 

(166,034)

 

  870

 

  (63)

                                         

 

 

 

 

 

 

 

 

 

 

939,467

 

(847,132)

 

92,335

 

(807,881)

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

06/30/2016

Instruments

 

Assets

 

Liabilities

 

Finance income and expenses, net (Note 23)

 

Current

 

Total

 

Current

 

Total

 

Future Dollar BM&F

 

 

 

 

 

 

 

(800,621)

Dollar - to- euro swap

 

 

 

 

 

 

 

(6,898)

Fixed rate- to- CDI swap (*)

 

 

 

 

 

 

 

  (299)

CDI -to- fixed rate swap (*)

 

 

 

 

 

 

 

  (63)

 

 

 

 

 

 

 

 

(807,881)

                     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

               

12/31/2015

 

06/30/2015

Instruments

 

Assets

 

Liabilities

 

Finance income and expenses, net (Note 23)

 

Current

 

Total

 

Current

 

Total

 

Dollar - to-CDI swap

 

 

 

 

 

 

 

  (18)

Dollar- to- real NDF

 

 

 

 

 

 

 

316,805

Future Dollar BM&F

 

110,075

 

  110,075

 

 

 

 

Dollar- to- euro NDF

 

 

 

 

 

 

 

39,668

Dollar - to- euro swap

 

7,647

 

  7,647

 

 

 

 

(2,884)

Fixed rate- to- CDI swap

 

 

 

 

26,257

 

  26,257

 

(3,596)

CDI -to- fixed rate swap

 

  870

 

870

 

 

 

 

  938

   

  118,592

 

 118,592

 

26,257

 

  26,257

 

350,913

 

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

 

 

 

 

 

 

· Hedge accounting – cash flow

 

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

 

In order to better reflect the accounting impacts of this foreign exchange hedging strategy on its profit, CSN designated part of its US dollar-denominated liabilities as a hedging instrument of its future exports. As a result, foreign exchange differences arising on translating the designated liabilities shall 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.

 

Page 56

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

The table below shows a summary of the hedging relationships as of June 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2016

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Hedged period

 

Exchange rate on designation

 

Designated amounts (US$’000)

 

Amortizated part (USD'000)

 

Impact on finance income (expenses) (*)

 

Impact on shareholders’ equity

3/11/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2016-
September
2019

 

2.4442

 

  500,000

 

 

 

  (382,800)

1/12/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2015- February 2019

 

2.5601

 

  175,000

 

  (25,000)

 

20,523

 

  (97,455)

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

 

 

 

  (53,175)

07/21/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 March 2021

 

3.1813

 

  60,000

 

 

 

  (1,710)

07/23/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 March 2021

 

3.2850

 

  100,000

 

 

 

7,520

07/23/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2022

 

3.285

 

  30,000

 

 

 

2,256

07/24/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2022

 

3.3254

 

  100,000

 

 

 

11,560

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2022

 

3.3557

 

  25,000

 

 

 

3,648

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2022

 

3.3557

 

  70,000

 

 

 

10,213

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2022

 

3.3557

 

  30,000

 

 

 

4,377

07/28/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2022

 

3.3815

 

  30,000

 

 

 

5,151

1/8/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

(1)

 

3.3940

 

(9,000)

 

 

 

  (1,658)

3/8/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2022

 

3.3940

 

  355,000

 

 

 

65,391

Total

 

 

 

 

 

 

 

 

 

 

 

1,566,000

 

 (25,000)

 

20,523

 

  (426,682)

 

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

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

 

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

 

 

 

The movements in the hedge accounting amounts recognized in shareholders’ equity as of June 30, 2016 are as follows:

 

 

12/31/2015

 

Movement

 

Realization

 

06/30/2016

Cash flow hedge accounting

 1,520,089

 

 (1,072,884)

 

 (20,523)

 

 426,682

Income tax and social contribution on cash flow hedge accounting

 (516,831)

 

 364,781

 

 6,978

 

 (145,072)

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

 516,831

 

 (371,759)

 

 

 

145,072

Cash flow hedge accounting, net of taxes

 1,520,089

 

 (1,079,862)

 

 (13,545)

 

 426,682

 

 

As of June 30, 2016 the hedging relationships established by the Company were effective, according to the prospective tests conducted. Thus, no reversal for hedge accounting ineffectiveness was recognized.

Page 57

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

·       Net investment hedge in foreign subsidiaries

 

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

 

As from September 1st, 2015 CSN began to adopt hedge of net investment to eliminate exposure in order to cover future fluctuations of the Euro on such loans. Non-derivative financial liabilities have been designated represented by loan agreements with financial institutions in the amount of € 120 million. The carrying amounts on June 30, 2016 are:

 

                       

06/30/2016

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Exchange rate on designation

 

Designated amounts (EUR'000)

 

Impact on shareholders' equity

9/1/2015

 

Non-derivative financial liabilities in EUR – Debt contract

 

Investments in subsidiaries which EUR is the functional currency

 

Foreign exchange - R$ vs. EUR spot rate

 

4.0825

 

 120,000

 

 47,916

01/31/2016

 

Non-derivative financial liabilities in EUR – Debt contract

 

Investments in subsidiaries which EUR is the functional currency

 

Foreign exchange - R$ vs. EUR spot rate

 

 (1)

 

 (24,000)

   

Total

 

 

 

 

 

 

 

 

 

 96,000

 

 47,916

 

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

 

The changes in the amounts related to net investment hedge as of June 30, 2016 are presented below:

 

 

12/31/2015

 

Movement

 

Realization

 

06/30/2016

Net Investment hedge accounting

20,148

 

(68,064)

     

(47,916)

Fair value of net investment hedge in foreign operations

20,148

 

(68,064)

     

(47,916)

 

 

On June 30, 2016 hedge relationships established by the Company found to be effective, according to prospective tests. Therefore, no reversal by ineffectiveness of the hedge was recorded.

 

 

 

12.c) Sensitivity analysis

 

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

 

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

 

The Company considered scenarios 1 and 2 as 25% and 50% of deterioration for volatility of the currency, using as reference the closing exchange rate as of June 30, 2016.

 

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

 

   

 

 

 

 

 

 

06/30/2016

Currency

 

Exchange rate

 

Probable scenario

 

Scenario 1

 

   Scenario 2

USD

 

 3.2098

 

 3.1412

 

 4.0123

 

 4.8147

EUR

 

 3.5414

 

 3.7230

 

 4.4268

 

 5.3121

 

Page 58

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

The effects on income statement, considering both scenarios are shown below:

 

   

 

 

 

 

 

 

 

 

06/30/2016

Instruments

 

Notional amount

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Hedge accounting of exports

 

1,541,000

 

Dollar

 

(105,713)

 

1,236,575

 

2,473,151

 

 

                 

Currency position

 

(3,331,690)

 

Dollar

 

228,554

 

(2,673,515)

 

(5,347,029)

(Not including exchange derivatives above)

 

                 
                     

Consolidated exchange position

 

(1,790,690)

 

Dollar

 

122,841

 

(1,436,940)

 

(2,873,878)

(Including exchange derivatives above)

                   

 

 

                 

Net Investment hedge accounting

 

96,000

 

Euro

 

17,434

 

84,992

 

169,985

 

 

                 

Currency position

 

(106,361)

 

Euro

 

(19,315)

 

(94,166)

 

(188,332)

 

 

                 

Consolidated exchange position

 

(10,361)

 

Euro

 

(1,881)

 

(9,174)

 

(18,347)

(Including exchange derivatives above)

 

 

 

 

 

 

 

 

 

 

 

(*) The likely scenarios were calculated considering the following changes to the risks: Real x Dollar - Real depreciation of 1.32% / Real x Euro – Real appreciation of 5.13%. Source: Central Bank of Brazil on 09/25/2017.

 

·       Sensitivity analysis of changes in interest rates

 

The Company considered the scenarios 1, and 2 as 25% and 50% of evolution for volatility of the interest as of June 30, 2016.

 

 

               

Impact on profit or loss

Changes in interest rates

 

% p.a

Assets

 

Liabilities

Probable scenario (*)

 

Scenario 1

 

Scenario 2

TJLP

 

7.50

   

(1,070,670)

(8,751)

 

(20,075)

 

(40,150)

Libor

 

0.92

   

(5,251,233)

(44,920)

 

(12,132)

 

(24,264)

CDI

 

14.13

1,926,190

 

(14,438,793)

(325,900)

 

(442,008)

 

(884,016)

 

(*) The sensitivity analysis is based on the assumption of maintaining as probable scenario the market rates at June 30, 2016 recorded in the Company´s assets and liabilities.

 

Page 59

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

12.d) Liquidity risk

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

At June 30,2016

Less than one year

 

From one to two years

 

From two to five years

 

Over five years

 

Total

Borrowings, financing and debentures

 1,376,232

 

 6,713,595

 

 16,513,546

 

 5,851,826

 

 30,455,199

Trade payables

 1,194,942

 

 

 

 

 

 

 

 1,194,942

Dividends and interest on capital

 464,982

 

 

 

 

 

 

 

 464,982

 

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

 

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

 

 

 

 

06/30/2016

 

 

 

12/31/2015

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

Perpetual bonds

 3,214,169

 

 1,280,700

 

 3,910,115

 

 1,330,685

Fixed Rate Notes

 5,580,789

 

 3,410,094

 

 7,086,760

 

 3,915,310

 

13. OTHER PAYABLES

 

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

 

 

Consolidated

 

Parent Company

 

Current

 

Non-current

 

Current

 

Non-current

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Payables to related parties (note 17 b)

7,270

 

6,798

 

 

 

 

 

127,157

 

110,106

 

79,785

 

118,653

Derivative financial instruments (note 12 I)

 

 

26,257

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive funds (Note 17 b) (1)

 

 

 

 

 

 

 

 

 

 

25,387

 

 

 

 

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

464,982

 

464,982

         

2,262

 

2,262

       

Advances from customers

51,049

 

49,505

 

 

 

 

 

39,691

 

40,988

 

 

 

 

Taxes in installments

26,600

 

24,237

 

84,702

 

87,890

 

9,388

 

9,207

 

1,559

 

1,476

Profit sharing - employees

89,565

 

171,695

 

 

 

 

 

58,471

 

121,423

 

 

 

 

Provision for freight

26,811

 

105,104

         

8,679

 

10,190

       

Provision industrial restructuring

100,244

 

122,854

 

 

 

 

 

56,402

 

74,382

 

 

 

 

Taxes payable

       

21,498

 

7,805

         

7,060

 

6,321

Other provisions

35,795

 

30,784

 

 

 

 

 

17,397

 

10,289

 

 

 

 

Other payables

62,969

 

70,801

 

30,832

 

35,589

 

5,793

 

7,465

       

 

  865,285

 

 1,073,017

 

  137,032

 

131,284

 

  325,240

 

  411,699

 

88,404

 

126,450

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

 

 

 

Page 60

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

14.INCOME TAX AND SOCIAL CONTRIBUTION

 

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

 

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

 

 

 

 

 

 

 

 

Consolidated

 

Six months ended

 

Three months ended

 

06/30/2016
Restated

 

06/30/2015

 

06/30/2016
Restated

 

06/30/2015

Income tax and social contribution income (expense)

 

 

 

 

 

 

 

Current

     (54,090)

 

     (92,044)

 

     (26,504)

 

                 121,915

Deferred

     (87,731)

 

    599,697

 

       (1,627)

 

               (116,779)

 

   (141,821)

 

    507,653

 

     (28,131)

 

                     5,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

Six months ended

 

Three months ended

 

06/30/2016
Restated

 

06/30/2015

 

06/30/2016
Restated

 

06/30/2015

Income tax and social contribution income (expense)

 

 

 

 

 

 

 

Current

            (51)

 

       (6,040)

 

 

 

                 150,725

Deferred

        2,500

 

    642,283

 

        2,050

 

                 (52,263)

 

        2,449

 

    636,243

 

        2,050

 

                   98,462

 

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

 

             

Consolidated

 

Six months ended

 

Theree months ended

 

06/30/2016 Restated

 

06/30/2015

 

06/30/2016 Restated

 

06/30/2015

(Loss)/Profit  before income tax and social contribution

              (588,753)

 

              (730,444)

 

                  74,254

 

              (619,729)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

                200,176

 

                248,351

 

                (25,246)

 

                210,708

Adjustment to reflect the effective rate:

             

Equity pickup

                  21,558

 

                120,583

 

                    6,265

 

                (14,900)

Profit with differentiated rates or untaxed

              (358,175)

 

                195,504

 

              (178,308)

 

              (145,763)

Transfer pricing adjustment

                (13,028)

 

                (22,335)

 

                  31,144

 

                (22,094)

Tax loss carryforwards without recognizing deferred taxes

              (791,260)

 

                (25,194)

 

              (346,453)

 

                (14,364)

Limit of indebtdness

                (18,681)

 

                (18,712)

 

                  (9,470)

 

                (10,994)

Deferred taxes on temporary differences - non computed (1)

                703,320

     

                390,075

   

Deferred taxes on foreign profit

 

 

 

 

                    6,798

 

 

Estimated reversals for deferred income and social contribution tax credits

                112,622

     

                  82,841

   

Other permanent deductions (additions)

                    1,647

 

                    9,456

 

                    5,898

 

                    2,543

Amortization of goofwill

       

                    8,325

   

Income tax and social contribution in profit for the period

              (141,821)

 

                507,653

 

                (28,131)

 

                    5,136

Effective tax rate

-24%

 

69%

 

-4%

 

1%

 

 

 

Page 61

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

             

Parent Company

 

Six months ended

 

Theree months ended

 

06/30/2016 Restated

 

06/30/2015

 

06/30/2016 Restated

 

06/30/2015

(Loss)/ Profit before income e tax and social contribution

              (756,787)

 

              (858,455)

 

                  28,803

 

              (712,730)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

                257,308

 

                291,875

 

                  (9,793)

 

                242,328

Adjustment to reflect the effective rate:

 

 

 

       

Equity pickup

              (274,301)

 

                379,942

 

              (116,078)

 

              (110,525)

Transfer pricing adjustment

                          -  

 

                (22,335)

 

                          -  

 

                (22,094)

Limit of indebtdness

                (18,681)

 

                (18,712)

 

                  (9,470)

 

                (10,994)

Tax loss carryforwards without recognizing deferred taxes

              (776,690)

 

  

 

              (342,258)

 

                          -  

Deferred taxes on temporary differences - non computed (1)

                700,146

 

  

 

                394,787

 

                          -  

Estimated reversals  for deferred income and social contribution tax credits

                112,622

     

                  82,841

   

Other permanent deductions (additions)

                    2,045

 

                    5,473

 

                    2,021

 

                     (253)

Income tax and social contribution in profit for the period

                    2,449

 

                636,243

 

                    2,050

 

                  98,462

Effective tax rate

0%

 

74%

 

-7%

 

14%


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

 

 

Page 62

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

14.b) Deferred income tax and social contribution:

                               

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

 

  

                 

Consolidated

 

Opening Balance

 

Movement

 

Closing balance

 

12/31/2015 Restated

 

Comprehensive
income

 

P&L

 

Others

 

06/30/2016 Restated

Deferred tax assets

 

 

 

 

 

 

 

 

 

Income tax losses

                 417,256

 

 

 

          571,135

 

 

 

                988,391

Social contribution tax losses

                 161,769

 

 

 

          207,269

 

 

 

                369,038

Temporary differences

            (1,572,992)

 

                  49,327

 

         (866,135)

 

             2,036

 

           (2,387,764)

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

                 245,923

 

 

 

              7,032

 

 

 

                252,955

- Provision for environmental liabilities

                   89,290

     

             (2,146)

     

                  87,144

- Asset impairment losses

                   87,152

 

 

 

              2,560

 

                  (3)

 

                  89,709

- Inventory impairment losses

                   29,048

     

              1,824

     

                  30,872

- (Gains)/losses on financial instruments

                   (5,454)

 

 

 

              3,568

 

 

 

                  (1,886)

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

                 947,989

 

                 (43,470)

         

                904,519

- Actuarial liability (pension and healthcare plan)

                 164,167

             

                164,167

- Accrued supplies and services

                   92,401

 

 

 

            17,066

 

 

 

                109,467

- Allowance for doubtful debts

                   38,614

     

            16,876

     

                  55,490

- Goodwill on merger

                     9,211

 

 

 

             (8,254)

 

 

 

                       957

- Unrealized exchange differences (*)

              2,427,926

     

         (866,241)

     

             1,561,685

-  Gain in loss of control the Transnordestina

               (224,096)

 

 

 

 

 

 

 

              (224,096)

- Cash flow hedge accounting

                 516,831

 

               (371,759)

         

                145,072

-Aquisition Fair value SWT/CBL

               (299,574)

 

                  46,696

 

            17,788

 

 

 

              (235,090)

- Defered tax non computed

            (1,673,904)

 

                401,421

 

           (87,940)

     

           (1,360,423)

-Estimated losses to deferred tax credits

            (3,173,048)

 

                  13,808

 

          112,622

 

 

 

           (3,046,618)

- Business combination

            (1,058,088)

     

              1,165

     

           (1,056,923)

- Other

                 212,620

 

                    2,631

 

           (82,055)

 

             2,039

 

                135,235

Total

               (993,967)

 

                  49,327

 

           (87,731)

 

             2,036

 

           (1,030,335)

 

 

 

 

 

 

 

 

 

 

Total Deferred Assets

                   78,066

             

                  73,108

Total Deferred Liabilities

            (1,072,033)

 

 

 

 

 

 

 

           (1,103,443)

Total Deferred

               (993,967)

             

           (1,030,335)

 

 

Page 63

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

             

Parent Company

 

Opening balance

 

Movement

Closing balance

 

12/31/2015 Restated

 

Comprehensive
income

 

P&L

 

06/30/2015 Restated

Deferred tax assets

 

 

 

 

 

 

 

Income tax losses

                 226,246

 

 

 

       569,884

 

                 796,130

Social contribution tax losses

                   93,031

 

 

 

       206,806

 

                 299,837

Temporary differences

               (985,358)

 

  

 

     (774,190)

 

            (1,759,548)

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

                 216,862

 

 

 

           4,427

 

                 221,289

- Provision for environmental liabilities

                   88,501

     

         (2,420)

 

                   86,081

- Asset impairment losses

                   67,483

 

 

 

           2,902

 

                   70,385

- Inventory impairment losses

                   13,757

     

              140

 

                   13,897

- (Gain)/loss in financial instruments

                   (5,454)

 

 

 

           3,568

 

                   (1,886)

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

                 947,989

 

                 (43,470)

     

                 904,519

- Actuarial liability (pension and healthcare plan)

                 163,560

 

 

 

 

 

                 163,560

- Accrued supplies and services

                   49,040

     

         32,114

 

                   81,154

- Allowance for doubtful debts

                   28,087

 

 

 

            (481)

 

                   27,606

- Unrealized exchange differences (*)

              2,427,926

     

     (823,741)

 

              1,604,185

- Gain loss of control of the transnordestina

               (224,096)

 

 

 

 

 

               (224,096)

- Cash flow hedge accounting

                 516,831

 

               (371,759)

     

                 145,072

-Deferred taxes non computed

            (1,491,042)

 

                401,421

 

       (76,544)

 

            (1,166,165)

- Estimated loss to deferred tax credits

            (3,173,048)

 

                  13,808

 

       112,622

 

            (3,046,618)

- Business Combination

               (721,993)

 

 

 

 

 

               (721,993)

- Other

                 110,239

 

 

 

       (26,777)

 

                   83,462

Total

               (666,081)

 

                             

 

           2,500

 

               (663,581)

               

Total Deferred Liabilities

               (666,081)

 

 

 

 

 

                 663,581

Total Deferred

               (666,081)

         

                 663,581


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

 

The Company has foreign subsidiaries in its corporate structure, for which profits are taxed at income tax in the countries where they are domiciled by lower rates than those prevailing in Brazil. From 2012 up to the 2nd quarter of 2016 such foreign subsidiaries generated profits amounting to R$1,706,873. If for some reason tax authorities understand that these profits are subject to additional taxation in Brazil in respect of income tax and social contribution, which if due, would total R$459.628.

 

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

 

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

 

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

 

     

Consolidated

 

   

Parent Company

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Income tax and social contribution

 

 

 

 

 

 

 

Actuarial gains on defined benefit pension plan

           64,603

 

           64,489

 

           65,128

 

           65,246

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

         (65,128)

 

         (65,128)

 

         (65,128)

 

         (65,128)

Changes in the fair value on available-for-sale financial assets

                  38

 

                  38

 

                  38

 

           19,269

Actuarial gains and assets available for sale by incorporation

 

 

 

 

 

 

         (19,349)

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

                (38)

 

                (38)

 

                (38)

 

                (38)

Exchange differences on translating foreign operations

       (426,682)

 

       (425,510)

 

       (426,682)

 

       (425,510)

Cash flow hedge accounting

         145,072

 

         158,880

 

         145,072

 

         158,880

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

       (145,072)

 

       (158,880)

 

       (145,072)

 

       (158,880)

 

       (427,207)

 

       (426,149)

 

       (426,682)

 

       (425,510)

 

 

Page 64

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

On June 30, 2016, the information related to judicial deposits and processes has not changed significantly compared to the disclosed in the Company's financial statements as of December 31, 2015. The breakdown of the provisioned amounts and its respective judicial deposits are presented as following:

 

Consolidated

Parent Company

 

 

Accrued liabilities

Judicial deposits

      Accrued liabilities

Judicial deposits

 

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Tax

 

127,927

 

143,852

 

82,861

 

82,472

 

66,095

 

82,619

 

65,321

 

67,843

Social security

 

73,861

 

70,174

 

46,193

 

46,193

 

72,934

 

69,293

 

46,193

 

46,193

Labor

 

471,607

 

478,611

 

184,412

 

165,027

 

381,763

 

388,763

 

150,931

 

133,686

Civil

 

133,901

 

128,451

 

23,408

 

24,634

 

106,900

 

103,087

 

9,461

 

13,696

Environmental

 

7,529

 

17,646

 

1,190

 

1,697

 

2,263

 

12,536

 

1,121

 

1,628

Deposit of a guarantee

 

 

 

 

8,431

 

8,519

 

 

 

 

 

 

 

 

 

 

814,825

 

838,734

 

346,495

 

328,542

 

629,955

 

656,298

 

273,027

 

263,046

                                 


 

 

The changes in the provision for tax, social security, labor, civil and environmental risks in the year ended June 30, 2016 were as follows:

 

                   

Consolidated

 

 

 

 

 

 

 

 

       Current + Non- Current

Nature

 

12/31/2015

 

Additions

 

Accrued charges

 

Net utilization of reversal

 

06/30/2016

Tax

 

           143,852

 

                    

 

             5,093

 

                  (21,018)

 

         127,927

Social security

 

             70,174

 

                    

 

             3,687

 

                               

 

           73,861

Labor

 

           478,611

 

         26,297

 

           41,758

 

                  (75,059)

 

         471,607

Civil

 

           128,451

 

           2,188

 

             5,157

 

                    (1,895)

 

         133,901

Environmental

 

             17,646

 

           1,072

 

                454

 

                  (11,643)

 

             7,529

   

           838,734

 

         29,557

 

           56,149

 

                (109,615)

 

         814,825

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

 

 

Current + Non- current

Nature

 

12/31/2015

 

Additions

 

Accrued charges

 

Net utilization of reversal

 

06/30/2016

Tax

 

             82,619

 

                    

 

             2,651

 

                  (19,175)

 

           66,095

Social security

 

             69,293

 

                    

 

             3,641

 

                               

 

           72,934

Labor

 

           388,763

 

         17,589

 

           38,247

 

                  (62,836)

 

         381,763

Civil

 

           103,087

 

           2,022

 

             3,505

 

                    (1,714)

 

         106,900

Environmental

 

             12,536

 

                52

 

                202

 

                  (10,527)

 

             2,263

   

           656,298

 

         19,663

 

           48,246

 

                  (94,252)

 

         629,955

 

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

 

Page 65

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·         Other administrative and judicial proceedings

 

The table below shows a summary of the carrying amounts of the main legal matters with possible risk of loss at December 31, 2015 and at June 30, 2016. The increase in the carrying amounts substantially reflects the monetary update.

 

 

 

Consolidated

 

06/30/2016

12/31/2015

Income tax / Social contribution - Assessment Notice and imposition of fine (AIIM) - Capital gain for an alleged sale of the shares of its subsidiary NAMISA (note 29).

8,060,222

7,743,501

Income tax / Social contribution - Assessment Notice and imposition of fine (AIIM)  - Dissallowance of deductions of goodwill generated in the reverse incorporation of Big Jump by Namisa (note 29).

2,348,457

2,250,833

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

1,156,764

1,105,793

Tax foreclosures - ICMS - Electricity credits

831,640

785,043

Installments MP 470 - alleged insufficiency of tax losses

618,021

587,205

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

1,432,359

1,015,355

Income tax / Social contribution - Assessment Notice and imposition of fine (AIIM) - profits from foreign subsidiaries years 2008, 2010 and 2011 (1)

1,578,471

832,183

Disallowance of the ICMS credits - Transfer of iron ore

542,356

516,581

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

 

277,389

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

265,033

252,112

Disallowance of the tax losses arising on adjustments to the SAPLI

430,964

409,323

Assessment Notice - ICMS - shipping and return merchandise for Industrialization

572,991

541,338

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

177,108

170,835

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

2,787,313

2,537,626

Social security lawsuits

302,786

289,923

Law suit applied by Brazilian antitrust authorities (CADE)

94,659

70,423

Other civil lawsuits

755,628

763,576

Labor and social security lawsuits

1,111,944

1,032,678

Environmental lawsuits

342,375

359,046

 

23,409,091

21,540,763


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

(1) The increase is due to an assessment notice received in June 2016, related to the profits from foreign subsidiaries in 2011.

 

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.

 

·         Environmental lawsuits

 

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

 

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

 

 

Page 66

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

16.   PROVISION FOR ENVIRONMENTAL LIABILITIES AND ASSET RETIREMENT OBLIGATIONS

 

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

 

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

 

 

 

 

Consolidated

 

 

 

Parent Company

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Environmental liabilities

253,862

 

262,290

 

249,486

 

259,115

Asset retirement obligations

70,163

 

66,641

 

 

 

 

 

324,025

 

328,931

 

249,486

 

259,115

 

 

 

17.   RELATED-PARTY BALANCES AND TRANSACTIONS

 

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

 

17.a) Transactions with holding companies

 

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

 

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

 

·       By transaction

 

     

Consolidated

 

Current

Non-current

Total

 

06/30/2016

 

12/31/2015

 

06/30/2016

Restated

 

12/31/2015

Restated

 

06/30/2016

 

12/31/2015

Assets

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (note 5)

82,602

 

     61,366

         

     82,602

 

    61,366

Dividends receivable (note 5)

26,902

 

     27,817

 

 

 

 

 

26,902

 

27,817

Actuarial asset (note 7)

       

99,580

 

     114,433

 

99,580

 

114,433

Financial investments/ investments

161,084

 

 

 

 

 

 

 

161,084

 

 

Loans (note 7)

       

400,053

 

     373,214

 

400,053

 

373,214

Other receivables (note 7)

9,209

 

       9,420

 

32,770

 

       29,020

 

41,979

 

38,440

 

    279,797

 

     98,603

 

  532,403

 

     516,667

 

   812,200

 

  615,270

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Other payables (Note 13)

                     

Accounts payable

7,270

 

       6,798

 

 

 

 

 

7,270

 

6,798

Trade payables

112,863

 

     67,443

         

112,863

 

67,443

Actuarial liabilities

 

 

 

 

25,294

 

     25,294

 

25,294

 

25,294

 

    120,133

 

     74,241

 

  25,294

 

     25,294

 

   145,427

 

  99,535

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2016

 

06/30/2015

               

P&L

 

 

 

               

Revenues

                     

Sales

354,660

 

   382,528

               

Interest (Note 23)

27,474

 

     32,119

               

Expenses

 

 

 

               

Purchases

(517,964)

 

 (559,208)

               

Interest (Note 23)

 

 

 (256,087)

               
 

  (135,830)

 

 (400,648)

               

 

 

Page 67

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

·      By company

 

   

Consolidated

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance income (costs), net

 

Total

                   

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itá Energética S.A.

             

2,652

     

2,652

     

(16,097)

     

(16,097)

CGPAR Construção Pesada S.A.

 

          1,301

 

 

 

           1,301

 

           18,038

 

 

 

         18,038

 

 

 

      (39,930)

 

 

 

       (39,930)

MRS Logística S.A.

 

        26,199

     

         26,199

 

           54,829

     

         54,829

     

    (418,820)

     

     (418,820)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

          5,298

 

 

 

           5,298

 

           10,192

 

 

 

         10,192

 

                  9

 

      (34,603)

 

 

 

       (34,594)

Transnordestina Logística S.A (1)

     

         381,932

 

       381,932

 

           33,610

     

         33,610

 

           2,312

     

           25,413

 

         27,725

 

 

        32,798

 

         381,932

 

       414,730

 

         119,321

 

                  

 

       119,321

 

           2,321

 

    (509,450)

 

           25,413

 

     (481,716)

Other related parties

                                       

CBS Previdência

 

 

 

           99,580

 

         99,580

 

 

 

       25,294

 

         25,294

 

 

 

 

 

 

 

 

Fundação CSN

 

          1,830

     

           1,830

 

                  77

     

                77

               

Banco Fibra

 

      161,084

 

 

 

       161,084

 

 

 

 

 

 

 

 

 

 

 

                636

 

              636

Usiminas

             

                509

     

              509

 

         17,027

 

        (5,338)

     

         11,689

Panatlântica

 

        83,892

 

             3,750

 

         87,642

 

 

 

 

 

 

 

       320,845

 

 

 

 

 

       320,845

Ibis Participações e Serviços

                             

        (3,176)

     

(3,176)

Partifib Projetos Imobiliários

 

193

 

 

 

193

 

 

 

 

 

 

 

1,099

 

 

 

 

 

1,099

   

      246,999

 

         103,330

 

       350,329

 

                586

 

       25,294

 

         25,880

 

       338,971

 

        (8,514)

 

                636

 

       331,093

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

     

           47,141

 

         47,141

 

                226

     

              226

 

         13,368

     

             1,425

 

         14,793

Total at 06/30/2016

 

      279,797

 

         532,403

 

       812,200

 

         120,133

 

       25,294

 

       145,427

 

       354,660

 

    (517,964)

 

           27,474

 

     (135,830)

Total at 12/31/2015

 

98,603

 

516,667

 

615,270

 

74,241

 

25,294

 

99,535

 

725,285

 

(1,103,428)

 

63,751

 

(314,392)

Total at 06/30/2015

 

 

 

 

 

 

 

 

 

 

 

 

 

382,528

 

(559,208)

 

(223,968)

 

(400,648)


1. Transnordestina Logística S.A: Refers mainly to contracts in R$: interest equivalent to 108.0% and 102.0% of CDI with final maturity in June 2017. As of June 30, 2016, the borrowings carrying amounts totaled to R$381,932 (R$222,727 as of December 31, 2015).

 

Page 68

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·       By transaction

 

 

 

 

 

 

 

 

 

 

 

 

   Parent Company

 

Current

Non-current

Total

 

06/30/2016

 

12/31/2015

 

06/30/2016

Restated

 

12/31/2015

Restated

 

06/30/2016

 

12/31/2015

Assets

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (1) (note 5)

933,505

 

1,140,172

         

933,505

 

1,140,172

Dividends receivable (note 5)

730,062

 

   737,668

 

 

 

 

 

   730,062

 

737,668

Actuarial asset (note 7)

       

101,305

 

      112,660

 

101,305

 

112,660

Loans (note 7)

 

 

 

 

257,480

 

      239,930

 

257,480

 

239,930

Short-term investments / Investments (2)

1,220,999

 

 1,412,428

 

46,961

 

        28,078

 

1,267,960

 

1,440,506

Exclusive funds (note 7)

 

 

    110,075

 

 

 

 

 

 

 

110,075

Ohter receivables (3) (note 7)

54,737

 

    32,479

 

328,393

 

      303,441

 

383,130

 

335,920

 

2,939,303

 

3,432,822

 

734,139

 

684,109

 

3,673,442

 

4,116,931

Liabilities

                     

Borrowings and financing

 

 

 

 

 

 

 

 

 

 

 

    Prepayment (note 11)

70,371

 

    85,987

 

4,803,068

 

   5,843,050

 

4,873,439

 

5,929,037

    Fixed Rate Notes and Intercompany Bonds (note 11)

26,634

 

     32,402

 

3,334,373

 

   4,056,347

 

3,361,007

 

4,088,749

    Intercompany Loans (note 11)

1,051,237

 

  1,261,861

 

1,757,871

 

   2,137,040

 

2,809,108

 

3,398,901

 

1,148,242

 

1,380,250

 

9,895,312

 

12,036,437

 

11,043,554

 

13,416,687

Other payables (Note 13)

                     

     Accounts payable

127,141

 

    110,090

 

79,785

 

      118,653

 

206,926

 

228,743

     Advances from customers

16

 

        16

         

16

 

16

Exclusive funds (2) (note 13)

 

 

 25,387

 

 

 

 

 

 

 

25,387

Trade payables

152,787

 

153,559

         

152,787

 

153,559

Actuarial liabilities

 

 

 

 

25,293

 

      25,293

 

25,293

 

25,293

 

279,944

 

289,052

 

105,078

 

143,946

 

385,022

 

432,998

 

 

 

 

               
 

06/30/2016

 

06/30/2015

               

P&L

 

 

 

               

Revenues

                     

   Sales

1,364,264

 

  2,750,132

               

   Interest (note 23)

17,620

 

10,746

               

   Exclusive funds (note 23)

 

 

372,782

               

Expenses

                     

     Purchases

(665,007)

 

 (875,265)

               

     Interest (note 23)

(252,806)

 

  (713,396)

               

     Foreing exchange and monetary variations, net

2,186,217

 

(1,315,934)

               

     Exclusive funds (note 23)

(731,130)

                   

 

1,919,158

 

229,065

               

 

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

 

(2)   Assets: Financial investments classified as current totaled to R$ 1,220,999 as of June 30, 2016 (R$1,412,428 at December 31, 2015) and the interests in Usiminas, recorded in the exclusive funds and classified as investments available for sale, located in non-current assets, amounted to R$46,961 (R$28,078 as of December 31, 2015).

 

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

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

 

Page 69

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·       By company

 

 

   

Parent Company

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance income (costs), net

 

Exchange rates, net

 

Total

                     

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cia Metalic Nordeste

             

                  50

     

                50

 

        23,904

 

           (136)

 

              (128)

     

        23,640

Companhia Metalúrgica Prada (1)

 

222,697

 

121,336

 

344,033

 

12,944

 

196

 

13,140

 

485,731

 

      (52,168)

 

 

 

 

 

      433,563

Estanho de Rondônia S.A.

 

1,063

 

2,034

 

3,097

                 

        (5,128)

 

                  52

     

        (5,076)

Sepetiba Tecon S.A.

 

10,574

 

83,764

 

94,338

 

11,919

 

 

 

11,919

 

 

 

      (20,937)

 

                  (1)

 

 

 

      (20,938)

Minérios Nacional S.A.

     

7,196

 

7,196

                     

17

     

               17

CSN Mineração S.A (2)

 

733,916

 

 

 

733,916

 

31,555

 

 

 

31,555

 

308

 

    (261,677)

 

 

 

 

 

    (261,369)

CSN Energia S.A.

             

12,873

     

12,873

     

    (118,503)

 

(653)

     

    (119,156)

Ferrovia Transnordestina Logística S.A.

 

3,123

 

33,786

 

36,909

 

 

 

79,589

 

79,589

 

4

 

 

 

(6,537)

 

 

 

(6,533)

Companhia Siderúrgica Nacional, LLC (3)

 

432,985

     

432,985

 

123,936

     

123,936

 

374,983

 

(9,965)

     

(109,838)

 

      255,180

CSN Europe Lda.

 

 

 

 

 

 

 

10,861

 

98,604

 

109,465

 

 

 

 

 

             1,482

 

        21,350

 

        22,832

CSN Resources S.A. (4)

             

1,127,769

 

7,225,858

 

8,353,627

         

       (218,316)

 

   1,763,585

 

   1,545,269

Lusosider Aços Planos, S.A.

 

187,383

 

 

 

187,383

 

32,201

 

 

 

32,201

 

157,381

 

 

 

 

 

(38,895)

 

      118,486

CSN Islands XI Corp. (5)

                 

1,027,136

 

1,027,136

             

      222,400

 

      222,400

CSN Islands XII Corp. (6)

 

 

 

 

 

 

 

9,613

 

1,457,249

 

1,466,862

 

 

 

 

 

         (33,836)

 

      315,530

 

      281,694

CSN Ibéria Lda.

                 

86,465

 

86,465

         

           (1,355)

 

        18,623

 

        17,268

Companhia de Embalagens Metálicas MMSA

5,404

 

44,859

 

50,263

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Companhia Florestal do Brasil

     

2,648

 

2,648

                               

Stahlwerk Thüringen GmbH

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      (22,142)

 

 

 

 

 

      (22,142)

   

   1,597,145

 

         295,623

 

    1,892,768

 

      1,373,721

 

   9,975,097

 

  11,348,818

 

   1,042,311

 

    (490,656)

 

       (259,275)

 

   2,192,755

 

   2,485,135

Joint-venture e Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ITA Energética S.A

 

17,063

     

17,063

                               

CGPAR Construção Pesada S.A.

 

4,042

 

 

 

4,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MRS Logística S.A.

 

13,111

     

13,111

 

38,998

     

38,998

     

      (98,622)

         

      (98,622)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

1,028

 

 

 

1,028

 

15,436

 

 

 

15,436

 

9

 

(67,365)

 

 

 

 

 

      (67,356)

Transnordestina Logística S.A.

     

239,359

 

239,359

 

16

     

16

         

           16,125

     

        16,125

 

 

        35,244

 

         239,359

 

       274,603

 

           54,450

 

                   

 

         54,450

 

                 9

 

    (165,987)

 

           16,125

 

                   

 

    (149,853)

Other related parties

                                           

CBS Previdência

 

 

 

101,305

 

101,305

 

 

 

25,293

 

25,293

 

 

 

 

 

 

 

 

 

 

Fundação CSN

 

1,830

     

1,830

 

15

     

15

     

           (590)

         

           (590)

Banco Fibra

 

16

 

 

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Usiminas

                             

(4,598)

         

(4,598)

Panatlântica

 

83,892

 

3,750

 

87,642

 

 

 

 

 

 

 

320,845

 

 

 

 

 

 

 

      320,845

Ibis Participações e Serviços

                             

        (3,176)

         

        (3,176)

Partifib Projetos Imobiliários

 

193

 

 

 

193

 

 

 

 

 

 

 

1,099

 

 

 

 

 

 

 

          1,099

   

        85,931

 

         105,055

 

       190,986

 

                  15

 

        25,293

 

         25,308

 

      321,944

 

        (8,364)

 

                      

 

                   

 

      313,580

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

     

47,141

 

47,141

                     

             1,425

     

          1,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive Funds

                                           

Diplic, Caixa Vertice, VR1, BB Steel

 

1,220,983

 

46,961

 

1,267,944

 

 

 

 

 

 

 

 

 

 

 

       (731,129)

 

 

 

    (731,129)

Total at 06/30/2016

 

   2,939,303

 

         734,139

 

    3,673,442

 

      1,428,186

 

 10,000,390

 

  11,428,576

 

   1,364,264

 

    (665,007)

 

       (972,854)

 

   2,192,755

 

   1,919,158

Total at 12/31/2015

 

3,432,822

 

684,109

 

4,116,931

 

1,669,302

 

12,180,383

 

13,849,685

 

5,852,639

 

(1,636,308)

 

(145,389)

 

(3,780,650)

 

290,292

Total at 06/30/2015

 

 

 

 

 

 

 

 

 

 

 

 

 

2,750,132

 

(875,265)

 

(329,868)

 

(1,315,934)

 

229,065


(1) Companhia Metalurgica Prada refers mainly to accounts receivable and debentures from CBL amounting to R$219,362 and 121,336, respectively, as of June 30, 2016.

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

(3) Companhia Siderúrgica Nacional, LLC: On June 30, 2016 the carrying amounts of trade accounts receivable totaled R$432,985 (R$682,875 December 31, 2015), they are related to sale of steel to resellers.

(4) CSN Resources SA: Contracts in US dollars of Prepayment Fixed Rate Notes and Intercompany Bonds, the interest rate under this transaction is 9.13% and its maturity date is June 2047. On June 30, 2016, the loans amounted to R$8,353,627 (R$10,146,701 on December 31, 2015).

(5) CSN Islands XI Corp.: Contracts in US dollars, without interest, maturing on August 2017. On June 30 2016, the loans amounted to R$1,027,136 (R$1,249,536 as of December 31, 2015).

(6) CSN Islands XII Corp.: Contracts in US dollars, interest rate of 7.64% and maturing on February 2025. On June 30, 2016, the loans amounted to R$1,466,862 (R$1,784,417 on December 31, 2015). 

 

Page 70

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

17.c) Key management personnel

 

The key management personnel with authority and responsibility for planning, directing and controlling the Company’s activities, include the members of the Board of Directors and statutory directors. The following is information on the compensation of such personnel and the related balances as of June 30, 2016.

 

 

Six months ended

 

     Theree months ended

 

06/30/2016

 

06/30/2015

 

06/30/2016

06/30/2015

 

P&L

          P&L

Short-term benefits for employees and officers

       63,136

 

       26,297

 

       23,327

       20,506

Post-employment benefits

            203

 

            117

 

              85

              87

 

       63,339

 

       26,414

 

       23,412

       20,593

 

 

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

 

18.   SHAREHOLDERS' EQUITY

 

18.a) Paid-in capital

 

Fully subscribed and paid-in capital as of June 30, 2016 and December 31, 2015 is R$4,540,000 comprising 1,387,524,047 book-entry common shares without par value. Each common share entitles its holder to one vote in Shareholders’ Meetings.

 

18.b) Authorized capital

 

The Company’s bylaws in effect as of June 30, 2016 determine that the capital can be raised to up to 2,400,000,000 shares by decision of the Board of Directors.

 

18.c) Legal reserve

 

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

 

18.d) Ownership structure

 

As of June 30, 2016, the Company’s ownership structure was as follows:

 

 

 

 

 

06/30/2016

 

 

 

 

 

12/31/2015

 

Number of common shares

 

% of total shares

 

% of voting capital

 

Number of common shares

 

% of total shares

 

% of voting capital

Vicunha Aços S.A.

697,719,990

 

50.29%

 

51.41%

 

697,719,990

 

50.29%

 

51.41%

Rio Iaco Participações S.A.

58,193,503

 

4.19%

 

4.29%

 

58,193,503

 

4.19%

 

4.29%

Caixa Beneficente dos Empregados da CSN  CBS

20,143,031

 

1.45%

 

1.48%

 

20,143,031

 

1.45%

 

1.48%

BNDES Participações S.A. – BNDESPAR

8,794,890

 

0.63%

 

0.65%

 

8,794,890

 

0.63%

 

0.65%

NYSE (ADRs)

327,284,764

 

23.59%

 

24.12%

 

336,435,464

 

24.25%

 

24.79%

BM&FBovespa

244,996,869

 

17.66%

 

18.05%

 

235,846,169

 

17.00%

 

17.38%

 Total shares outstanding

1,357,133,047

 

97.81%

 

100.00%

 

1,357,133,047

 

97.81%

 

100.00%

Treasury shares

30,391,000

 

2.19%

 

 

 

30,391,000

 

2.19%

 

 

Total shares

1,387,524,047

 

100.00%

 

 

 

1,387,524,047

 

100.00%

 

 

 

 

 

 

 

Page 71

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

18.e) Treasury shares

 

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

 

 

Program

 

Board’s Authorization

 

Authorized quantity

 

Program period

 

Average buyback price

 

Minimum and maximum buyback price

 

Number bought back

 

Share cancelation

 

 

Balance in treasury

 

3/13/2014

 

   70,205,661

 

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

 

R$ 9.34

 

R$ 9.22 and R$ 9.45

 

      2,350,000

 

                      

 

 

      2,350,000

 

4/15/2014

 

   67,855,661

 

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

 

R$ 8.97

 

R$ 8.70 and R$ 9.48

 

      9,529,500

 

                      

   

    11,879,500

 

5/23/2014

 

   58,326,161

 

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

 

R$ 9.21

 

R$ 8.61 and R$ 9.72

 

    31,544,500

 

                      

 

 

    43,424,000

 

6/26/2014

 

   26,781,661

 

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

 

R$ 10.42

 

R$ 9.33 and R$ 11.54

 

    26,781,661

 

                      

   

    70,205,661

               

 

7/18/2014

 

                     

 

 

 

Not applicable

 

Not applicable

 

                      

 

    60,000,000

(1)

 

    10,205,661

 

7/18/2014

 

   64,205,661

 

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

 

R$ 11.40

 

R$ 11.40

 

         240,400

 

                      

   

    10,446,061

               

 

8/19/2014

 

                     

 

 

 

Not applicable

 

Not applicable

 

                      

 

    10,446,061

(1)

 

                      

 

8/19/2014

 

   63,161,055

 

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

 

R$ 9.82

 

R$ 9.47 and R$ 10.07

 

      6,791,300

 

                      

   

      6,791,300

 

9/29/2014

 

   56,369,755

 

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

 

R$ 7.49

 

R$ 4.48 and R$ 9.16

 

    21,758,600

 

                      

 

 

    28,549,900

 

12/30/2014

 

   34,611,155

 

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

 

R$ 5.10

 

R$ 4.90 and R$ 5.39

 

      1,841,100

 

                      

   

    30,391,000

9º (*)

 

03/31/2015

 

   32,770,055

 

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

 

                     

 

                            

 

                      

 

                      

 

 

                      


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

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

 

 

As of June 30, 2016, the position of the treasury shares was as follows:

 

Quantity purchased (Units)

 

Amount paid for the shares

 

                           Share price

 

Market price of the shares on 06/30/2016 (*)

     
   

Minimum

 

Maximum

 

Average

 

            30,391,000

 

R$ 238,976

 

R$       4.48

 

R$ 10.07

 

R$           7.86

 

R$ 237,658

 

(*) Using the last share quotation on BM&F Bovespa as of June 30, 2016 of R$7.82 per share.

 

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

 

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

 

 

 

Page 72

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

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

 

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

             

Parent Company

 

Six months ended

 

Three months ended

 

06/30/2016

Restated

 

06/30/2015

 

06/30/2016

Restated

 

06/30/2015

 

Common Shares

 

Common Shares

Net (Loss)/ Gain of the period

 

 

 

 

 

 

 

Attributable to owners of the Company

(754,338)

 

(222,212)

 

30,853

 

(614,268)

Weighted average number of shares

1,357,133,047

 

1,357,167,255

 

1,357,133,047

 

1,357,133,047

Basic and diluted EPS

(0.55583)

 

(0.16373)

 

0.02273

 

(0.45262)

               

 

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

 

 

 

19.   PAYMENT TO SHAREHOLDERS

 

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

 

Year

 

Approval Year

 

Dividends

 

Total

 

Year

 

Payment Year

 

Dividends

 

Total

2014

 

2014

 

       700,000

 

       700,000

 

2014

 

2014

 

       424,939

 

       424,939

2015

 

2015

 

       275,000

 

       275,000

 

               

 

2015

 

       274,917

 

       274,917

                    

 

                     

 

                    

 

                    

 

2015

 

2015

 

       274,918

 

       274,918

Total approved

 

       975,000

 

       975,000

 

Total paid

 

       974,774

 

       974,774

 

 

20.   NET SALES REVENUE

 

Net sales revenue is comprised as follows:

 

             

 Consolidated

 

Six months ended

 

Three months ended

 

06/30/2016

 

06/30/2015

 

06/30/2016

Restated

 

06/30/2015

Gross revenue

 

 

 

 

 

 

 

Domestic market

             4,653,263

 

             5,644,015

 

             2,367,186

 

             2,701,384

Foreign market

             4,771,684

 

             3,534,614

 

             2,429,306

 

             1,740,597

 

             9,424,947

 

             9,178,629

 

             4,796,492

 

             4,441,981

Deductions

 

 

 

 

 

 

 

Cancelled sales and discounts

              (102,587)

 

              (153,057)

 

                (33,807)

 

              (114,593)

Taxes on sales

           (1,129,211)

 

           (1,328,180)

 

              (577,607)

 

              (640,248)

 

           (1,231,798)

 

           (1,481,237)

 

              (611,414)

 

              (754,841)

Net revenue

             8,193,149

 

             7,697,392

 

             4,185,078

 

             3,687,140

 

 

 

 

 

 

 

 

 

 

 

 

     

 Parent Company

 

Six months ended

 

Three months ended

 

06/30/2016

 

06/30/2015

 

06/30/2016

 

06/30/2015

Gross revenue

 

 

 

 

 

 

 

Domestic market

             4,292,415

 

             5,271,493

 

             2,192,875

 

             2,558,445

Foreign market

                960,004

 

             1,990,270

 

                539,623

 

             1,002,322

 

             5,252,419

 

             7,261,763

 

             2,732,498

 

             3,560,767

Deductions

 

 

 

 

 

 

 

Cancelled sales and discounts

                (90,985)

 

              (132,940)

 

                (29,928)

 

              (100,974)

Taxes on sales

              (992,120)

 

           (1,199,944)

 

              (510,896)

 

              (588,946)

 

           (1,083,105)

 

           (1,332,884)

 

              (540,824)

 

              (689,920)

Net revenue

             4,169,314

 

             5,928,879

 

             2,191,674

 

             2,870,847

 

Page 73

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

21.   EXPENSES BY NATURE

 

 

 

 

 

 

 

 

 Consolidated

 

Six months ended

 

Three months ended

 

06/30/2016

 

06/30/2015

 

06/30/2016

Restated

 

06/30/2015

Raw materials and inputs

      (2,136,375)

 

      (2,662,845)

 

        (968,110)

 

     (1,215,622)

Labor cost

      (1,290,751)

 

         (881,269)

 

           (664,542)

 

        (453,190)

Supplies

         (733,689)

 

          (526,761)

 

           (403,640)

 

        (265,501)

Maintenance cost (services and materials)

         (651,244)

 

          (493,757)

 

           (358,538)

 

        (252,623)

Outsourcing services

      (1,758,476)

 

       (1,501,228)

 

           (965,281)

 

        (780,064)

Depreciation, amortization and depletion (note 9 a)

         (614,088)

 

          (543,178)

 

           (304,252)

 

        (278,680)

Others

         (268,987)

 

            (95,506)

 

             (96,689)

 

          (22,656)

 

      (7,453,610)

 

       (6,704,544)

 

        (3,761,052)

 

     (3,268,336)

               

Classified as:

 

 

 

 

 

 

 

Cost of sales

      (6,344,665)

 

       (5,872,628)

 

        (3,262,639)

 

     (2,847,095)

Selling expenses

         (844,604)

 

          (612,174)

 

           (394,183)

 

        (311,344)

General and administrative expenses

         (264,341)

 

          (219,742)

 

           (104,230)

 

        (109,897)

 

      (7,453,610)

 

       (6,704,544)

 

        (3,761,052)

 

     (3,268,336)

               
               
 

 

 

 

 

 

 

        Parent Company

 

Six months ended

 

Three months ended

 

06/30/2016

 

06/30/2015

 

06/30/2016

 

06/30/2015

Raw materials and inputs

      (1,533,676)

 

      (1,684,969)

 

           (750,204)

 

        (842,206)

Labor cost

         (724,201)

 

         (731,283)

 

           (370,501)

 

        (374,119)

Supplies

         (518,872)

 

         (513,235)

 

           (291,063)

 

        (259,965)

Maintenance cost (services and materials)

         (390,349)

 

        (480,504)

 

           (221,246)

 

        (245,490)

Outsourcing services

         (523,290)

 

        (980,921)

 

           (287,935)

 

        (530,062)

Depreciation, amortization and depletion (note 9 a)

         (275,222)

 

         (424,556)

 

           (139,697)

 

        (218,227)

Others

           (81,308)

 

        (111,333)

 

             (55,983)

 

          (36,818)

 

      (4,046,918)

 

      (4,926,801)

 

        (2,116,629)

 

     (2,506,887)

               

Classified as:

 

 

 

 

 

 

 

Cost of sales

      (3,545,062)

 

     (4,457,281)

 

        (1,906,666)

 

     (2,267,849)

Selling expenses

         (306,229)

 

        (294,150)

 

           (137,596)

 

        (148,232)

General and administrative expenses

         (195,627)

 

        (175,370)

 

             (72,367)

 

          (90,806)

 

      (4,046,918)

 

       (4,926,801)

 

        (2,116,629)

 

     (2,506,887)

 

 

Page 74

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

22.   OTHER OPERATING INCOME (EXPENSES)

 

             

 Consolidated

 

Six months ended

 

Three months ended

 

06/30/2016

 

06/30/2015

 

06/30/2016

 

06/30/2015

Other operating income

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

                 24,960

 

                   3,068

 

                6,284

 

                  1,340

Rentals and leases

                      578

 

                      593

 

                   250

 

                     308

Dividends received

                            

 

                   5,103

 

                         

 

                  5,103

Other revenues

                   8,480

 

                   9,760

 

                5,212

 

                  5,811

 

                 34,018

 

                 18,524

 

              11,746

 

                12,562

 

 

 

 

 

 

 

 

Other operating expenses

                            

 

                            

 

                         

 

                           

Taxes and fees

 (90,299)

 

 (13,266)

 

 (79,497)

 

      (1,399)

Write-off/(Provision) of judicial deposits

 (17,165)

 

 (555)

 

                   116

 

                   (503)

Provision for environmental risks

                     (545)

 

                   2,663

 

                   597

 

                   (813)

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

                (72,394)

 

              (214,783)

 

            (30,125)

 

              (67,250)

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

                (23,304)

 

                (18,477)

 

            (11,196)

 

                (9,473)

 Write- off of PP&E and intangible assets (notes 9 and 10)

                (26,988)

 

                  (4,553)

 

            (14,022)

 

                   (568)

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

                 12,344

 

 (6,414)

 

 (2,275)

 

                (4,517)

 Losses on spare parts

                  (7,473)

 

                (17,093)

 

                 (894)

 

              (11,527)

 Studies and project engineering expenses

                (13,245)

 

                (21,991)

 

              (7,514)

 

              (13,504)

 Research and development expenses

                  (1,168)

 

                  (1,622)

 

                 (593)

 

                   (871)

 Healthcare plan expenses

                (33,913)

 

                (29,869)

 

            (14,824)

 

              (14,907)

Impairment of available for sale financial assets

                            

 

                (97,851)

 

                         

 

              (89,434)

 Other expenses

                (57,609)

 

                (31,266)

 

            (22,700)

 

              (20,812)

 

              (331,759)

 

              (455,077)

 

          (182,927)

 

            (235,578)

 Other operating income (expenses), net

              (297,741)

 

              (436,553)

 

          (171,181)

 

            (223,016)

               
               
             

 Parent Company

 

Six months ended

 

Three months ended

 

06/30/2016

 

06/30/2015

 

06/30/2016

 

06/30/2015

Other operating income

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

                   2,573

 

                   2,780

 

                   685

 

                  1,162

Rentals and leases

                      550

 

                      571

 

                   222

 

                     286

Dividends received

                            

 

                   5,103

 

                         

 

                  5,103

Other revenues

                   1,447

 

                   3,815

 

                   823

 

                  1,996

 

                   4,570

 

                 12,269

 

                1,730

 

                  8,547

 

 

           

Other operating expenses

 

 

 

 

 

 

 

Taxes and fees

                (13,102)

 

                (11,332)

 

            (12,406)

 

                   (506)

Write-off/(Provision) of judicial deposits

                (17,171)

 

                     (559)

 

                   110

 

                   (502)

Provision for environmental risks

                      746

 

                   2,663

 

                1,083

 

                   (813)

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

                (67,158)

 

              (204,629)

 

            (21,722)

 

              (59,846)

Write- off of PP&E and intangible assets (notes 9 and 10)

                (20,729)

 

                  (3,907)

 

            (13,140)

 

                     (65)

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

                     (412)

 

                  (8,440)

 

                2,066

 

                (8,047)

Losses on spare parts

                  (1,081)

 

                (17,093)

 

                 (894)

 

              (11,527)

 Studies and project engineering expenses

            (12,457)

 

            (21,824)

 

          (6,886)

 

          (13,463)

 Research and development expenses

              (1,168)

 

              (1,622)

 

             (593)

 

               (871)

Healthcare plan expenses

            (33,915)

 

            (29,869)

 

        (14,825)

 

          (14,907)

Impairment of available-for-sale financial assets

                            

 

            (97,851)

 

                         

 

          (89,434)

Other expenses

            (23,022)

 

            (12,224)

 

        (19,720)

 

            (4,946)

 

              (189,469)

 

              (406,687)

 

            (86,927)

 

            (204,927)

 Other operating income (expenses), net

              (184,899)

 

              (394,418)

 

            (85,197)

 

            (196,380)

 

 

Page 75

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

23.   FINANCE INCOME (EXPENSES)

 

 

 

 

 

 

 

 

 Consolidated

 

Six months ended

 

Three months ended

 

06/30/2016

Restated

 

06/30/2015

 

06/30/2016

Restated

 

06/30/2015

Finance income

 

 

 

 

 

 

 

Related parties (note 17 b)

                  27,474

 

                  32,119

 

                  14,561

 

                  10,032

Income from short-term investments 

                138,567

 

                  54,828

 

                  82,124

 

                  25,488

Gain from derivative

   

                       938

     

                       584

Repurchase of debt securities

156,329

 

 

 

12,552

 

 

Other income

                61,513

 

                  11,728

 

                  31,492

 

                    7,373

 

                383,883

 

                  99,613

 

                140,729

 

                  43,477

Finance expenses

 

 

 

 

 

 

 

Borrowings and financing - foreign currency

              (487,884)

 

              (417,030)

 

              (230,051)

 

              (199,301)

Borrowings and financing - local currency

           (1,108,724)

 

              (981,328)

 

              (561,249)

 

              (509,724)

Related parties (note 17 b)

   

              (256,087)

     

              (117,662)

Capitalized interest (notes 9 and 27)

                110,875

 

                  70,483

 

                  53,214

 

                  46,158

Losses on derivatives

                     (362)

 

                  (3,596)

     

                  (2,117)

Interest, fines and late payment charges

                (20,188)

 

                (12,644)

 

                (14,174)

 

                  (1,630)

Commissions and bank charges

(68,691)

 

(40,203)

 

(45,734)

 

(19,329)

PIS/COFINS over financial income

(25,265)

 

 

 

(12,535)

 

 

Other finance expenses

(47,037)

 

                (28,137)

 

(14,894)

 

(4,344)

 

           (1,647,276)

 

           (1,668,542)

 

              (825,423)

 

              (807,949)

Inflation adjustment and exchange differences, net

             

Inflation adjustments, net

                (16,183)

 

                    7,476

 

                (15,043)

 

                    1,209

Exchange rates, net

                993,137

 

              (433,513)

 

                621,555

 

                120,601

Exchange gain/(losses) on derivatives

              (807,519)

 

                353,571

 

              (118,837)

 

(129,033)

 

                169,435

 

                (72,466)

 

                487,675

 

                  (7,223)

               

Finance income (expenses), net

(1,093,958)

 

           (1,641,395)

 

              (197,019)

 

              (771,695)

               

Statement of gains and (losses) on derivative transactions

 

 

 

 

 

 

Dollar-to-CDI swap

   

                       (18)

       

Dollar- to- real NDF

 

 

                316,805

 

 

 

              (119,795)

Future dollar BM&F

              (800,621)

     

              (119,445)

   

Dollar- to- euro NDF

 

 

                  39,668

 

 

 

                    6,214

Dollar - to- euro swap

                  (6,898)

 

                  (2,884)

 

                       608

 

                (15,452)

 

              (807,519)

 

                353,571

 

              (118,837)

 

              (129,033)

Fixed rate- to- CDI swap

                     (299)

 

                  (3,596)

     

                  (2,117)

CDI -to- fixed rate swap

                       (63)

 

                       938

 

 

 

                       584

 

                     (362)

 

                  (2,658)

 

 

 

                  (1,533)

 

              (807,881)

 

                350,913

 

              (118,837)

 

              (130,566)

 

 

 

 

 

 

 

 

 

Parent Company

 

Six months ended

 

Three months ended

 

06/30/2016

 

06/30/2015

 

06/30/2016

 

06/30/2015

Finance income

 

 

 

 

 

 

 

Related parties (note 17 b)

                  17,620

 

                383,528

 

                    9,121

 

              (101,584)

Income from short-term investments 

                  35,849

 

                  12,919

 

                  31,986

 

                    7,679

Other income

                  33,202

 

                  10,609

 

                  27,135

 

                    6,268

 

                  86,671

 

                407,056

 

                  68,242

 

                (87,637)

Finance expenses

             

Borrowings and financing - foreign currency

              (114,687)

 

                (86,020)

 

                (54,608)

 

                (39,941)

Borrowings and financing - local currency

              (952,550)

 

              (846,509)

 

              (482,287)

 

              (439,784)

Related parties (note 17 b)

              (983,936)

 

              (713,396)

 

              (205,886)

 

              (326,482)

Capitalized interest (notes 9 and 27)

                  62,942

 

                  70,483

 

                  30,212

 

                  46,158

Interest, fines and late payment charges

                  (7,196)

 

                  (8,464)

 

                  (4,563)

 

                     (457)

Commissions and bank charges

(64,185)

 

(32,333)

 

(43,327)

 

(16,725)

PIS/COFINS over financial income

(19,676)

 

 

 

(12,359)

 

 

Other finance expenses

(29,270)

 

(25,303)

 

(6,309)

 

(1,235)

 

           (2,108,558)

 

           (1,641,542)

 

              (779,127)

 

              (778,466)

Inflation adjustment and exchange differences, net

             

Inflation adjustments, net

                (10,694)

 

                  (7,861)

 

                  (4,914)

 

                  (4,321)

Exchange rates, net

             2,145,066

 

           (1,341,245)

 

             1,096,162

 

                315,187

 

             2,134,372

 

           (1,349,106)

 

             1,091,248

 

                310,866

Finance income (expenses), net

                112,485

 

           (2,583,592)

 

                380,363

 

              (555,237)

 

Page 76

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

24.   SEGMENT INFORMATION

 

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

 

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

 

 

                               

Six months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2016

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/

elimination

 

Consolidated

     

Port

 

Railroads

       

Metric Tons (Thou.)(*)

 

            2,498,700

 

          17,562,229

 

                            

 

                            

 

                    

 

    1,165,822

 

  (1,741,423)

 

                      

Net revenues

 

                            

 

                            

 

                            

 

                            

 

                     

 

                    

 

                    

 

                      

Domestic market

 

            3,107,517

 

               228,360

 

                 95,114

 

               640,503

 

       134,069

 

       223,107

 

     (926,357)

 

      3,502,313

Foreign market

 

            2,579,441

 

            1,729,237

 

                            

 

                            

 

                     

 

                    

 

       382,158

 

      4,690,836

Total net revenue (note 20)

 

            5,686,958

 

            1,957,597

 

                 95,114

 

               640,503

 

       134,069

 

       223,107

 

     (544,199)

 

      8,193,149

Cost of sales and services

 

          (4,758,814)

 

          (1,492,028)

 

               (70,194)

 

             (440,972)

 

       (98,959)

 

     (203,435)

 

       719,737

 

    (6,344,665)

Gross profit

 

               928,144

 

               465,569

 

                 24,920

 

               199,531

 

         35,110

 

         19,672

 

       175,538

 

      1,848,484

General and administrative expenses

 

             (469,297)

 

               (36,571)

 

               (11,610)

 

               (50,402)

 

       (11,979)

 

       (34,726)

 

     (494,360)

 

    (1,108,945)

Depreciation (note 9 a)

 

               330,708

 

               219,332

 

                   6,619

 

               112,155

 

           8,559

 

         30,244

 

       (93,529)

 

         614,088

Proportionate EBITDA of joint ventures

 

                            

 

                            

 

                             

 

                            

 

                    

 

                    

 

       233,686

 

         233,686

Adjusted EBITDA

 

               789,555

 

               648,330

 

                 19,929

 

               261,284

 

         31,690

 

         15,190

 

     (178,665)

 

      1,587,313

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

                 28,200

 

            1,439,498

 

                            

 

                            

 

                    

 

                    

 

       382,158

 

      1,849,856

North America

 

            1,088,419

 

                            

 

                            

 

                            

 

                     

 

                    

 

                    

 

      1,088,419

Latin America

 

               142,499

 

                            

 

                            

 

                            

 

                    

 

                    

 

                    

 

         142,499

Europe

 

            1,305,806

 

               203,955

 

                            

 

                             

 

                    

 

                    

 

                    

 

      1,509,761

Others

 

                 14,517

 

                 85,784

 

                            

 

                            

 

                    

 

                    

 

                    

 

         100,301

Foreign market

 

            2,579,441

 

            1,729,237

 

                             

 

                            

 

                    

 

                    

 

       382,158

 

      4,690,836

Domestic market

 

            3,107,517

 

               228,360

 

                 95,114

 

               640,503

 

       134,069

 

       223,107

 

     (926,357)

 

      3,502,313

Total

 

            5,686,958

 

            1,957,597

 

                 95,114

 

               640,503

 

       134,069

 

       223,107

 

     (544,199)

 

      8,193,149

 

 

 

                               

Three months ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2016

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/

elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou)(*)

 

            1,252,565

 

            9,267,136

 

                            

 

                            

 

                    

 

       594,385

 

     (694,698)

 

                      

Net revenues

 

                            

 

                            

 

                            

 

                            

 

                     

 

                    

 

                    

 

                      

Domestic market

 

            1,607,150

 

                 77,287

 

                 44,691

 

               337,362

 

         65,920

 

       108,903

 

     (451,077)

 

      1,790,236

Foreign market

 

            1,270,667

 

               938,754

 

                            

 

                            

 

                     

 

                    

 

       185,421

 

      2,394,842

Total net revenue (note 20)

 

            2,877,817

 

            1,016,041

 

                 44,691

 

               337,362

 

         65,920

 

       108,903

 

     (265,656)

 

      4,185,078

Cost of sales and services

 

          (2,458,907)

 

             (742,643)

 

               (34,153)

 

             (226,601)

 

       (47,845)

 

     (102,243)

 

       349,753

 

    (3,262,639)

Gross profit

 

               418,910

 

               273,398

 

                 10,538

 

               110,761

 

         18,075

 

           6,660

 

         84,097

 

         922,439

General and administrative expenses

 

             (213,979)

 

               (12,815)

 

                 (3,332)

 

               (26,521)

 

         (6,033)

 

       (17,069)

 

     (218,664)

 

       (498,413)

Depreciation (note 9 a)

 

               164,480

 

               104,898

 

                   3,326

 

                 56,460

 

           4,279

 

         17,432

 

       (46,623)

 

         304,252

Proportionate EBITDA of joint ventures

 

                            

 

                            

 

                             

 

                            

 

                    

 

                    

 

       126,367

 

         126,367

Adjusted EBITDA

 

               369,411

 

               365,481

 

                 10,532

 

               140,700

 

         16,321

 

           7,023

 

       (54,823)

 

         854,645

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

                 23,531

 

               773,628

 

                            

 

                            

 

                    

 

                    

 

       185,421

 

         982,580

North America

 

               507,242

 

                            

 

                            

 

                            

 

                     

 

                    

 

                    

 

         507,242

Latin America

 

                 76,455

 

                            

 

                            

 

                            

 

                    

 

                    

 

                    

 

           76,455

Europe

 

               653,847

 

               138,992

 

                            

 

                             

 

                    

 

                    

 

                    

 

         792,839

Others

 

                   9,592

 

                 26,134

 

                            

 

                            

 

                    

 

                    

 

                    

 

           35,726

Foreign market

 

            1,270,667

 

               938,754

 

                             

 

                            

 

                    

 

                    

 

       185,421

 

      2,394,842

Domestic market

 

            1,607,150

 

                 77,287

 

                 44,691

 

               337,362

 

         65,920

 

       108,903

 

     (451,077)

 

      1,790,236

Total

 

            2,877,817

 

            1,016,041

 

                 44,691

 

               337,362

 

         65,920

 

       108,903

 

     (265,656)

 

      4,185,078


(*) The iron ore volumes (Mining segment) presented in this note considered the company's sales and sales from its subsidiaries and jointly ventures. (In 2015, considers 60% interest in Namisa).

 

 

Page 77

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

                       

Six months ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2015

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/

elimination

 

Consolidated

     

Port

 

Railroads

       

Metric Tons (Thou.)(*)

 

            2,668,458

 

          10,760,664

 

                            

 

                            

 

                    

 

    1,097,641

 

                    

 

                      

Net revenues

 

                            

 

                            

 

                            

 

                            

 

                    

 

                    

 

                    

 

                      

Domestic market

 

            3,745,469

 

                 72,841

 

                 90,193

 

               531,036

 

       124,047

 

       215,959

 

     (561,246)

 

      4,218,299

Foreign market

 

            2,141,649

 

            1,265,412

 

                            

 

                            

 

                    

 

                    

 

         72,032

 

      3,479,093

Total net revenue (note 20)

 

            5,887,118

 

            1,338,253

 

                 90,193

 

               531,036

 

       124,047

 

       215,959

 

     (489,214)

 

      7,697,392

Cost of sales and services

 

          (4,590,040)

 

          (1,101,023)

 

               (62,603)

 

             (378,885)

 

       (94,997)

 

     (141,935)

 

       496,855

 

    (5,872,628)

Gross profit

 

            1,297,078

 

               237,230

 

                 27,590

 

               152,151

 

         29,050

 

         74,024

 

           7,641

 

      1,824,764

General and administrative expenses

 

             (438,966)

 

               (30,870)

 

               (11,592)

 

               (43,980)

 

       (11,180)

 

       (33,437)

 

     (261,891)

 

       (831,916)

Depreciation (note 9 a)

 

               325,108

 

               177,357

 

                   6,345

 

                 91,001

 

           8,517

 

         19,573

 

       (84,723)

 

         543,178

Proportionate EBITDA of joint ventures

 

                            

 

                            

 

                             

 

                            

 

                    

 

                    

 

       176,159

 

         176,159

Adjusted EBITDA

 

            1,183,220

 

               383,717

 

                 22,343

 

               199,172

 

         26,387

 

         60,160

 

     (162,814)

 

      1,712,185

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

                 10,612

 

            1,170,513

 

                            

 

                            

 

                    

 

                    

 

         72,032

 

      1,253,157

North America

 

               843,749

 

                            

 

                            

 

                            

 

                    

 

                    

 

                    

 

         843,749

Latin America

 

               184,371

 

                 42,730

 

                            

 

                            

 

                    

 

                    

 

                    

 

         227,101

Europe

 

            1,085,129

 

                 52,169

 

                             

 

                            

 

                    

 

                    

 

                    

 

      1,137,298

Others

 

                 17,788

 

                            

 

                            

 

                            

 

                    

 

                    

 

                    

 

           17,788

Foreign market

 

            2,141,649

 

            1,265,412

 

                            

 

                            

 

                    

 

                    

 

         72,032

 

      3,479,093

Domestic market

 

            3,745,469

 

                 72,841

 

                 90,193

 

               531,036

 

       124,047

 

       215,959

 

     (561,246)

 

      4,218,299

Total

 

            5,887,118

 

            1,338,253

 

                 90,193

 

               531,036

 

       124,047

 

       215,959

 

     (489,214)

 

      7,697,392

 

 

 

                               

Three months ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2015

   

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/

elimination

 

Consolidated

       

Port

 

Railroads

       

Metric Tons (Thou.)(*)

 

            1,261,151

 

            5,567,087

 

                            

 

                            

 

                    

 

       578,767

 

                    

 

                      

Net revenues

 

                            

 

                            

 

                            

 

                            

 

                     

 

                    

 

                    

 

                      

Domestic market

 

            1,734,153

 

                 35,040

 

                 43,346

 

               279,863

 

         60,356

 

       115,328

 

     (290,568)

 

      1,977,518

Foreign market

 

            1,029,858

 

               645,432

 

                            

 

                            

 

                     

 

                    

 

         34,332

 

      1,709,622

Total net revenue (note 20)

 

            2,764,011

 

               680,472

 

                 43,346

 

               279,863

 

         60,356

 

       115,328

 

     (256,236)

 

      3,687,140

Cost of sales and services

 

          (2,224,484)

 

             (534,322)

 

               (32,033)

 

             (198,553)

 

       (48,048)

 

       (75,406)

 

       265,751

 

    (2,847,095)

Gross profit

 

               539,527

 

               146,150

 

                 11,313

 

                 81,310

 

         12,308

 

         39,922

 

           9,515

 

         840,045

General and administrative expenses

 

             (207,308)

 

                 (9,773)

 

                 (5,470)

 

               (21,014)

 

         (5,637)

 

       (18,184)

 

     (153,855)

 

       (421,241)

Depreciation (note 9 a)

 

               167,511

 

                 91,309

 

                   3,170

 

                 46,288

 

           4,275

 

         10,184

 

       (44,057)

 

         278,680

Proportionate EBITDA of joint ventures

 

                            

 

                            

 

                             

 

                            

 

                    

 

                    

 

       103,550

 

         103,550

Adjusted EBITDA

 

               499,730

 

               227,686

 

                   9,013

 

               106,584

 

         10,946

 

         31,922

 

       (84,847)

 

         801,034

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

                   8,602

 

               629,499

 

                            

 

                            

 

                    

 

                    

 

         34,332

 

         672,433

North America

 

               362,355

 

                            

 

                            

 

                            

 

                     

 

                    

 

                    

 

         362,355

Latin America

 

               103,623

 

                            

 

                            

 

                            

 

                    

 

                    

 

                    

 

         103,623

Europe

 

               549,234

 

                 15,933

 

                            

 

                             

 

                    

 

                    

 

                    

 

         565,167

Others

 

                   6,044

 

                            

 

                            

 

                            

 

                    

 

                    

 

                    

 

             6,044

Foreign market

 

            1,029,858

 

               645,432

 

                            

 

                            

 

                    

 

                    

 

         34,332

 

      1,709,622

Domestic market

 

            1,734,153

 

                 35,040

 

                 43,346

 

               279,863

 

         60,356

 

       115,328

 

     (290,568)

 

      1,977,518

Total

 

            2,764,011

 

               680,472

 

                 43,346

 

               279,863

 

         60,356

 

       115,328

 

     (256,236)

 

      3,687,140


(*) The iron ore volumes (Mining segment) presented in this note considered the company's sales and sales from its subsidiaries and jointly ventures. (In 2015, considers 60% interest in Namisa).

 

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

Page 78

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

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

 

             

Consolidated

 

Six months ended

 

Three months ended

 

06/30/2016

Restated

 

06/30/2015

 

06/30/2016

Restated

 

06/30/2015

(Loss)/Profit for the period

(730,574)

 

             (222,791)

 

               46,123

 

             (614,593)

Depreciation, amortization and depletion (note 9 a)

               614,088

 

               543,178

 

               304,252

 

               278,680

Income tax and social contribution (note 14)

141,821

 

             (507,653)

 

               28,131

 

                 (5,136)

Finance income (expenses) (note 23)

            1,093,958

 

            1,641,395

 

               197,019

 

               771,695

EBITDA

            1,119,293

 

            1,454,129

 

               575,525

 

               430,646

Other operating income (expenses) (note 22)

               297,741

 

               436,553

 

               171,181

 

               223,016

Equity in results of affiliated companies

               (63,407)

 

             (354,656)

 

               (18,428)

 

                 43,822

Proportionate EBITDA of joint ventures

               233,686

 

               176,159

 

               126,367

 

               103,550

Adjusted EBITDA (*)

            1,587,313

 

            1,712,185

 

               854,645

 

               801,034


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

 

25.   GUARANTEES

 

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

 

 

 

Currency

 

Maturities

 

Borrowings

Tax foreclosure

Others

Total

         

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

 

06/30/2016

 

12/31/2015

Transnordestina Logísitca

R$

 

Up to 09/19/2056 and indefinite

 

   2,544,600

 

   2,544,600

 

      23,007

 

      39,559

 

           4,866

 

         5,991

 

     2,572,473

 

     2,590,150

                                       

FTL - Ferrovia Transnordestina

R$

 

11/15/2020

 

        81,700

 

        81,700

         

                    

 

            450

 

           81,700

 

           82,150

                                       

Sepetiba Tecon

R$

 

Indefinite

 

 

 

 

 

 

 

 

 

         28,914

 

 

 

           28,914

 

 

                                       

Cia Metalurgica Prada

R$

 

Up to 02/10/2016 and indefinite

         

           333

 

           333

 

         19,340

 

       19,340

 

           19,673

 

           19,673

                                       

CSN Energia

R$

 

Indefinite

 

 

 

 

 

        2,829

 

        2,829

 

 

 

 

 

             2,829

 

             2,829

                                       

Congonhas Minérios

R$

 

09/22/2022

 

   2,000,000

 

   2,000,000

         

           2,520

     

     2,002,520

 

     2,000,000

                                       

Fundação CSN

R$

 

Indefinite

 

          1,003

 

          1,003

 

 

 

 

 

 

 

 

 

             1,003

 

             1,003

                                       

Others

R$

         

        12,000

                     

           12,000

                                       

Total in R$

 

 

 

 

   4,627,303

 

   4,639,303

 

      26,169

 

      42,721

 

         55,640

 

       25,781

 

     4,709,112

 

     4,707,805

                                       

CSN Islands XI

US$

 

09/21/2019

 

      750,000

 

      750,000

                 

         750,000

 

         750,000

                                       

CSN Islands XII

US$

 

Perpetual

 

   1,000,000

 

   1,000,000

 

 

 

 

 

 

 

 

 

     1,000,000

 

     1,000,000

                                       

CSN Resources

US$

 

07/21/2020

 

   1,200,000

 

   1,200,000

                 

      1,200,000

 

      1,200,000

                                       

Total in US$

 

 

 

 

   2,950,000

 

   2,950,000

 

 

 

 

 

 

 

 

 

     2,950,000

 

     2,950,000

                                       

CSN Steel S.L.

EUR

 

1/31/2020

 

      120,000

 

      120,000

                 

         120,000

 

         120,000

                                       

Lusosider Aços Planos

EUR

 

Indefinite

 

        25,000

 

        25,000

 

 

 

 

 

 

 

 

 

           25,000

 

           25,000

                                       

Total in EUR

       

      145,000

 

      145,000

 

 

 

 

 

 

 

 

 

         145,000

 

         145,000

Total in R$

 

 

 

 

   9,982,413

 

 12,135,468

 

 

 

 

 

 

 

 

 

     9,982,413

 

   12,135,468

         

 14,609,716

 

 16,774,771

 

      26,169

 

      42,721

 

         55,640

 

       25,781

 

    14,691,525

 

    16,843,273

 

 

 

 

 

Page 79

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

26.   INSURANCE

 

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

 

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

 

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

 

27.   ADDITIONAL INFORMATION TO CASH FLOWS

 

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

 

     

Consolidated

   

  Parent Company

 

06/30/2016

 

06/30/2015

06/30/2016

 

06/30/2015

Income tax and social contribution paid

             25,943

 

           134,094

                        

 

           120,075

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

           110,875

 

             70,483

             62,942

 

             70,483

Acquisition of fixed assets without adding cash

               7,437

 

                        

                        

 

                        

Subsidiary capitalization from granted loan

                        

 

                        

             10,828

 

                        

 

           144,255

 

           204,577

             73,770

 

           190,558

 

 

Page 80

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

28.   COMPREHENSIVE INCOME STATEMENT

  

       
                Consolidated          Parent Company 
  Six months ended    Three months ended  Six months ended  Three months ended 
  06/31/2016
Restated 
  06/30/2015   06/31/2016
Restated 
06/30/2015 06/31/2016
Restated 
06/30/2015 06/31/2016
Restated 
06/30/2015
 
 
(Loss)/ Profit for the period  (730,574)    (222,791)  46,123  (614,593)  (754,338)  (222,212)  30,853  (614,268) 
Other comprehensive income                 
Items that will not be subsequently reclassified to the statement of income                 
Actuarial (loss) gain the defined benefit plan from investments in  114    29    114  (96)  29  (221) 
subsidiaries, net of taxes                 
Actuarial (losses)/gains on defined benefit pension plan    202        348    348 
Income tax and social contribution on actuarial (losses)/gains on defined benefit pension plan    (68)    9    (118)    (118) 
  114  134  29  9  114  134  29  9 
Items that could be subsequently reclassified to the                 
statement of income                 
Cumulative translation adjustments for the period  (460,092)  168,956  (278,981)  (7,815)  (460,092)  168,956  (278,981)  (7,815) 
Assets available for sale  127,853  (29,287)  95,500  (677,690)  127,853  2,254  95,500  (594,881) 
Income taxes and social contribution available for sale assets    9,957    195,552    (767)    202,259 
Available for sale assets from investments in subsidiaries, net of taxes           (20,817)    (89,516) 
Impairment on available for sale assets    97,851    89,434    97,851    89,434 
Income taxes and social contribution on impairment of available for sale assets   (33,269)    (30,407)    (33,269)    (30,407) 
(Loss) / gain on the percentage change in investments  584  (43)  584  (43)  584  (43)  584  (43) 
(Loss)/gain on cash flow hedge accounting  1,072,884  (345,960)  538,461  81,685  1,072,884  (345,960)  538,461  81,685 
Income tax and social contribution on (loss)/gain on cash flow    117,626    (27,773)    117,626    (27,773) 
hedge accounting                 
Realization of cash flow hedge accounting reclassified to  20,523    7,826    20,523    7,826   
income statements                 
(Loss)/gain on investments hedge of investments in subsidiaries          68,064    49,200   
(Loss)/gain on foreing investment hedge  68,064    49,200           
  829,816  (14,169)  412,590  (377,057)  829,816  (14,169)  412,590  (377,057) 
  829,930  (14,035)  412,619  (377,048)  829,930  (14,035)  412,619  (377,048) 
Total compreensive income for period  99,356  (236,826)  458,742  (991,641)  75,592  (236,247)  443,472  (991,316) 
Attributable to:                 
Participation of controlling interest  75,592  (236,247)  443,472  (991,316)  75,592  (236,247)  443,472  (991,316) 
Participation of non - controlling interest  23,764  (579)  15,270  (325)         
  99,356  (236,826)  458,742  (991,641)  75,592  (236,247)  443,472  (991,316) 

 

 

29.   SUBSEQUENT EVENTS

 

• Metalic Discontinued Operations

 

 

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

 

• CGPAR business combination

 

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

 

• Possible Proceedings

 

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

 

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

 

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

 

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

Page 81

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

• Cautionary decision – TCU – Transnordestina Logistica

 

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

 

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

 

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

 

 

·       Independent investigation – Construction of the Long Steel Plant 

 

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

 

Page 82

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

To the Board of Directors and Shareholders of

Companhia Siderúrgica Nacional

São Paulo - SP

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Siderúrgica Nacional (“Company”), included in the Interim Financial Information Form (ITR), for the quarter ended June 30, 2016, which comprises the balance sheet as at June 30, 2016, and the statement of profit and loss and statement of comprehensive income for the three- and six-month periods then ended, and the statement of changes in equity and statement of cash flows for the six-month period then ended, including the explanatory notes.

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

Scope of review

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

Conclusion on the interim financial information

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

Emphasis of matter

Restatement of the interim financial information for the six-month period ended June 30, 2016

On November 14, 2016, we reissued the review report, without modification, on the Company’s individual and consolidated interim financial information for the three- and six-month periods ended June 30, 2016. As described in note 2.e), the interim financial information referred to above has been adjusted and is being restated to reflect the impacts arising from the restatement of the financial statements for the year ended December 31, 2015, relating to: (i) the accounting and fair value

Page 83

 

 


 
 


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

 

ITR –– Quarterly Financial Information - June 30, 2016 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

measurement adjustments upon the application of technical pronouncement CPC 15 (R1) - Business Combination and international standard IFRS 3 - Business Combination, issued by the IASB, concerning the business combination conducted by subsidiary Congonhas Minérios S.A. and (ii) the review of the recoverability analysis and adjustments to deferred income tax and social contribution balances.

Continuity as a going concern of the joint venture Transnordestina Logística S.A.

 

We draw attention to note 8 to the interim financial information, which describes the completion stage of the new railway network of the joint venture Transnordestina Logística S.A.  (“TLSA”), currently under construction, the completion period of which was initially expected for January 2017 and is currently being reviewed and discussed with the relevant governmental agencies. The completion of the construction and consequent startup of operations depend on the continuing contribution of funds by its shareholders and third parties.  Those events or conditions, along with other matters described in said note, indicate that a material uncertainty exists, which may cast significant doubt on TLSA's ability to continue as a going concern.

Other matters

Statements of value added

We have also reviewed the individual and consolidated interim statements of value added (“DVA”) for the six-month period ended June 30, 2016, prepared under Management’s responsibility, the presentation of which is required by the standards issued by the Brazilian Securities Commission (“CVM”) applicable to the preparation of Interim Financial Information (ITR), and is considered as supplemental information for International Financial Reporting Standards (“IFRSs”), which do not require the presentation of a DVA. These statements were subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they are not prepared, in all material respects, in relation to the interim financial information taken as a whole.

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

São Paulo, October 27, 2017

DELOITTE TOUCHE TOHMATSU

Gilberto Grandolpho

Auditores Independentes

Engagement Partner

 

 

 

Page 84

 

 

 

SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: December 4, 2017
 
COMPANHIA SIDERÚRGICA NACIONAL
By:
/S/ Benjamin Steinbruch

 
Benjamin Steinbruch
Chief Executive Officer

 

 
By:
/S/ David Moise Salama

 
David Moise Salama
Executive Officer

 
 

 

 
FORWARD-LOOKING STATEMENTS

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