Report of Foreign Issuer (6-k)


 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of January, 2018
Commission File Number 1-14732
 

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

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

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

Yes _______ No ___X____


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – 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

 

01/01/2017 to 03/31/2017

7

01/01/2016 to 03/31/2016

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

 

01/01/2017 to 03/31/2017

15

01/01/2016 to 03/31/2016

16

Statement of Value Added

17

Comments on the Company’s Consolidated Performance

18

Notes to the quarterly financial information

30

Reports and Statements

 

Unqualified Independent Auditors’ Review Report

7 7

 

 


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

03/31/2017

 

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

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Balance Sheet - Assets

(R$ thousand)

Code

Description

Current Quarter

Previous Year

03/31/2017

12/31/2016

1

Total Assets

41,416,050

41,716,949

1.01

Current assets

7,902,001

7,989,806

1.01.01

Cash and cash equivalent

961,290

1,466,746

1.01.02

Financial investments

731,560

758,433

1.01.02.02

Financial investments at amortized cost

731,560

758,433

1.01.03

Trade receivables

2,841,368

2,624,853

1.01.04

Inventory

2,771,024

2,504,230

1.01.08

Other current assets

596,759

635,544

1.02

Non-current assets

33,514,049

33,727,143

1.02.01

Long-term assets

1,424,992

1,395,962

1.02.01.09

Other non-current assets

1,424,992

1,395,962

1.02.02

Investments

22,521,072

22,703,508

1.02.03

Property, plant and equipment

9,498,079

9,580,126

1.02.04

Intangible assets

69,906

47,547

 

 

 

 

 

                                                                                                  Page 2

 


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

03/31/2017

12/31/2016

2

Total liabilities

41,416,050

41,716,949

2.01

Current liabilities

4,172,497

4,108,798

2.01.01

Payroll and related taxes

134,543

135,676

2.01.02

Trade payables

1,496,827

1,312,183

2.01.03

Tax payables

61,498

66,445

2.01.04

Borrowings and financing

1,872,447

2,051,882

2.01.05

Other payables

538,159

464,531

2.01.06

Provisions

69,023

78,081

2.01.06.01

Provision for tax, social security, labor and civil risks

69,023

78,081

2.02

Non-current liabilities

30,795,603

31,413,623

2.02.01

Long term Borrowings and financing

27,565,313

28,196,893

2.02.02

Other payables

69,429

76,499

2.02.03

Deferred Taxes

584,401

587,357

2.02.04

Provisions

2,576,460

2,552,874

2.02.04.01

Provision for tax, social security, labor and civil risks

573,309

548,537

2.02.04.02

Other provisions

2,003,151

2,004,337

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

266,640

265,772

2.02.04.02.04

Pension and healthcare plan

719,266

719,266

2.02.04.02.05

Provision for losses on investments

1,017,245

1,019,299

2.03

Shareholders’ equity

6,447,950

6,194,528

2.03.01

Share 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

Accumulated profit/(losses)

(1,216,331)

(1,301,961)

2.03.08

Other comprehensive income

3,124,251

2,956,459

 

 

Page 3

 


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statements of Income 

(R$ thousand)

 

 

 

 

 

Year to date

YTD previous year

Code

Description

01/01/2017 to 03/31/2017

01/01/2016 to 03/31/2016

3.01

Revenues from sale of goods and rendering of services

2,486,216

1,977,640

3.02

Costs from sale of goods and rendering of services

(1,959,313)

(1,638,396)

3.03

Gross profit

526,903

339,244

3.04

Operating expenses/income

(152,046)

(869,986)

3.04.01

Selling expenses

(163,525)

(168,633)

3.04.02

General and administrative expenses

(60,579)

(123,260)

3.04.04

Other operating income

3,582

2,840

3.04.05

Other operating expenses

(75,872)

(115,239)

3.04.06

Equity in results of affiliated companies

144,348

(465,694)

3.05

Profit before financial income (expenses) and taxes

374,857

(530,742)

3.06

Financial income (expenses)

(292,183)

(255,181)

3.06.01

Financial income

81,728

18,429

3.06.02

Financial expenses

(373,911)

(273,610)

3.06.02.01

Net exchange differences over financial instruments

307,177

1,055,821

3.06.02.02

Financial expenses

(681,088)

(1,329,431)

3.07

Profit (loss) before taxes

82,674

(785,923)

3.08

Income tax and social contribution

2,956

399

3.09

Profit (loss) from continued operations

85,630

(785,524)

3.10

Profit (loss) from discontinued operations

0

333

3.11

Profit (loss) for the year

85,630

(785,191)

 

 

 

 

3.99.01.01

Common shares

0.06310

       (0.57856)

3.99.02.01

Common shares

0.06310

       (0.57856)

 

                                                                                                                                                                                        Page 4

 


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

 

   

Year to date

YTD previous year

Code

Description

01/01/2017 to 03/31/2017

01/01/2016 to 03/31/2016

4.01

(Loss) profit for the year

85,630

(785,191)

4.02

Other comprehensive income

167,792

417,311

4.02.01

Actuarial gains over pension plan of affiliates, net of taxes

30

85

4.02.02

Cumulative translation adjustments for the year

(39,643)

(181,111)

4.02.03

Available-for-sale assets

53,299

32,353

4.02.5

(Loss) / gain on the percentage change in investments

2,814

0

4.02.8

Gain (loss) on cash flow hedge accounting

133,044

534,423

4.02.10

Realization of cash flow hedge accounting reclassified to income statement

16,402

12,697

4.02.11

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

1,846

18,864

4.03

Comprehensive income for the year

253,422

(367,880)

 

 

                                                                                                                                                       Page 5

 


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

   

Year to date

YTD previous year

Code

Description

01/01/2017 to 03/31/2017

01/01/2016 to 03/31/2016

6.01

Net cash from operating activities

(167.443)

(470,360)

6.01.01

Cash from operations

427.478

(744,785)

6.01.01.01

Profit (loss) for the period

85.630

(785,191)

6.01.01.02

Financial charges in borrowing and financing raised

608,474

630,953

6.01.01.03

Financial charges in borrowing and financing granted

(13,720)

(8,470)

6.01.01.04

Depreciation, depletion and amortization

170,254

135,525

6.01.01.05

Equity in results of affiliated companies

(144,348)

465,361

6.01.01.06

Deferred tax

(2,956)

(450)

6.01.01.07

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

15,714

21,868

6.01.01.08

Exchange differences, net

(301,616)

(1,221,066)

6.01.01.09

Write-off of PPE and Intangible assets

2,742

7,590

6.01.01.10

Provision for environmental liabilities and decommissioning of assets

868

337

6.01.01.12

Others

6,436

8,758

6.01.02

Changes in assets and liabilities

(594,921)

274,425

6.01.02.01

Trade receivables - third parties

(150,012)

(23,251)

6.01.02.02

Trade receivables - related parties

(59,418)

87,172

6.01.02.03

Inventories

(266,794)

14,092

6.01.02.04

Receivables - related parties

474,367

823,783

6.01.02.05

Tax assets

(44,811)

14,263

6.01.02.06

Judicial deposits

(10,466)

9,326

6.01.02.09

Trade payables

184,644

(21,070)

6.01.02.10

Payroll and related taxes

(1,133)

1,446

6.01.02.11

Taxes in installments – REFIS

(5,028)

63,419

6.01.02.13

Payables to related parties

(15,285)

0

6.01.02.15

Interest paid

(738,016)

(671,713)

6.01.02.16

Interest received - Related Parties

187

0

6.01.02.19

Others

36,844

(23,042)

6.02

Net cash used in investing activities

(93,231)

(145,105)

6.02.01

Advance for future capital increase

(7,410)

(7,231)

6.02.02

Purchase of property, plant and equipment

(105,372)

(236,057)

6.02.04

Capital increase - subsidiary

0

(2,200)

6.02.05

Intercompany loans granted

(14,524)

0

6.02.06

Intercompany loans received 

7,297

0

6.02.07

Exclusive funds

(95)

123,852

6.02.08

Financial Investments, net of redemption

26,873

(23,469)

6.03

Net cash used in financing activities

(244,599)

(131,019)

6.03.01

Borrowings and financing raised, net of transaction cost

0

76,338

6.03.02

Borrowings and financing, related parties

0

40,239

6.03.03

Transaction Costs

0

(26,006)

6.03.04

Amortization of borrowings and financing

(215,207)

(221,590)

6.03.05

Amortization of borrowings and financing - related parties

(29,392)

0

6.04

Exchange rate on translating cash and cash equivalents

(183)

(6,469)

6.05

Increase (decrease) in cash and cash equivalents

(505,456)

(752,953)

6.05.01

Cash and equivalents at the beginning of the year

1,466,746

1,885,199

6.05.02

Cash and equivalents at the end of the year

961,290

1,132,246

 

 

Page 6

 


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statement of Changes in Equity - 01/01/2017 to 03/31/2017

(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

-

(1,301,961)

2,956,459

6,194,528

5.03

Adjusted opening balances

4,540,000

30

-

(1,301,961)

2,956,459

6,194,528

5.05

Total comprehensive income

-

-

-

85,630

167 ,792

253,422

5.05.01

Profit (loss) for the period

-

-

-

85,630

-

85,630

5.05.02

Other comprehensive income

-

-

-

-

167,792

167,792

5.05.02.04

Translation adjustments for the year

-

-

-

-

(39,643)

(39,643)

5.05.02.06

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

-

-

-

-

30

30

5.05.02.07

Available-for-sale assets, net of taxes

-

-

-

-

53,299

53,299

5.05.02.08

(Loss) / gain on the percentage change in investments

-

-

-

-

2,814

2,814

5.05.02.09

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

-

-

-

-

149,446

149,446

5.05.02.10

(Loss) / gain on foreign investments

-

-

-

-

1,846

1,846

5.07

Closing balance

4,540,000

30

-

(1,216,331)

3,124,251

6,447,950

 

 

 

 

                                                                                            Page 7

 


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statement of Changes in Equity - 01/01/2016 to 03/31/2016

(R$ thousand)

               

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

5.01

Opening balances

4,540,000

30

-

(367,214)

1,790,693

5,963,509

5.03

Adjusted opening balances

4,540,000

30

-

(367,214)

1,790,693

5,963,509

5.05

Total comprehensive income

-  

-  

-  

(785,191)

417,311

(367,880)

5.05.01

Profit (loss) for the period

-  

-  

-  

(785,191)

0

(785,191)

5.05.02

Other comprehensive income

-  

-  

-  

-  

417,311

417,311

5.05.02.04

Translation adjustments for the year

-  

-  

-  

-  

(181,111)

(181,111)

5.05.02.06

Actuarial gain (loss) on pension plan, net of taxes

-  

-  

-  

-  

85

85

5.05.02.07

Available-for-sale assets, net of taxes

-  

-  

-  

-  

32,353

32,353

5.05.02.08

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

-  

-  

-  

-  

534,423

534,423

5.05.02.09

Realization of cash flow hedge reclassified to the income statement

-

-

-

-

12,697

12,697

5.05.02.10

(Loss) / gain on foreign investments

-  

-  

-  

-

18,864

18,864

5.07

Closing balance

4,540,000

30

-

(1,152,405)

2,208,004

5,595,629

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 8

                                                                                                                                                                                          


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statement of Value Added

(R$ thousand)

   

Year to date

Previous year

Code

Description

01/01/2017 to 03/31/2017

01/01/2016 to 03/31/2016

7.01

Revenues

3,046,543

2,447,647

7.01.01

Sales of products and rendering of services

3,038,748

2,458,864

7.01.02

Other revenues

2,110

45

7.01.04

Allowance for (reversal of) doubtful accounts

5,685

(11,262)

7.02

Raw materials acquired from third parties

(2,235,392)

(1,716,408)

7.02.01

Cost of sales and services

(1,980,282)

(1,446,531)

7.02.02

Materials, electric power, outsourcing and other

(258,922)

(267,269)

7.02.03

Impairment/recovery of assets

3,812

(2,608)

7.03

Gross value added

811,151

731,239

7.04

Retentions

(170,254)

(135,525)

7.04.01

Depreciation, amortization and depletion

(170,254)

(135,525)

7.05

Wealth created

640,897

595,714

7.06

Value added received

208,755

(629,954)

7.06.01

Equity in income of affiliates

144,348

(465,694)

7.06.02

Financial income

81,728

18,429

7.06.03

Others

(17,321)

(182,689)

7.06.03.01

Others and exchange gains

(17,321)

(182,689)

7.07

Wealth for distribution

849,652

(34,240)

7.08

Wealth distributed

849,652

(34,240)

7.08.01

Personnel

292,020

309,192

7.08.01.01

Salaries and wages

221,052

239,994

7.08.01.02

Benefits

56,293

49,640

7.08.01.03

Severance payment (FGTS)

14,675

19,558

7.08.02

Taxes, fees and contributions

117,347

349,292

7.08.02.01

Federal

91,158

328,262

7.08.02.02

State

26,191

21,030

7.08.02.03

Municipal

(2)

0

7.08.03

Remuneration on third-party capital

354,655

92,800

7.08.03.01

Interest

681,020

1,329,594

7.08.03.02

Leases

2,499

2,822

7.08.03.03

Others

(328,864)

(1,239,616)

7.08.03.03.01

Others and exchange losses

(328,864)

(1,239,616)

7.08.04

Remuneration on Shareholders' capital

85,630

(785,191)

7.08.04.03

Retained earnings (accumulated losses)

85,630

(785,191)

7.08.05

Others

0

(333)

7.08.05.01

Gain (loss) on discontinued operations

0

(333)

 

 

Page 9

                                                                                                                                                                                          


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet - Assets

(R$ thousand)

     

Code

Description

Current Quarter

Previous Year

03/31/2017

12/31/2016

1

Total Assets

43,778,165

44,153,623

1.01

Current assets

12,149,265

12,444,918

1.01.01

Cash and cash equivalent

4,315,796

4,871,162

1.01.02

Financial investments

734,688

760,391

1.01.02.02

Financial investments measured at amortized cost

734,688

760,391

1.01.03

Trade receivables

1,931,081

1,997,216

1.01.04

Inventory

4,259,964

3,964,136

1.01.08

Other current assets

907,736

852,013

1.01.08.03

Others

907,736

852,013

1.02

Non-current assets

31,628,900

31,708,705

1.02.01

Long-term assets

1,791,202

1,745,971

1.02.01.06

Deferred tax assets

88,050

70,151

1.02.01.09

Other non-current assets

1,703,152

1,675,820

1.02.02

Investments

4,652,783

4,568,451

1.02.03

Property, plant and equipment

17,921,071

18,135,879

1.02.04

Intangible assets

7,263,844

7,258,404

       

 

 

Page 10

                                                                                                                                                                                          


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

03/31/2017

12/31/2016

2

Total liabilities

43,778,165

44,153,623

2.01

Current liabilities

5,407,953

5,496,683

2.01.01

Payroll and related taxes

251,521

253,837

2.01.02

Trade payables

1,934,358

1,763,206

2.01.03

Tax payables

177,488

231,861

2.01.04

Borrowings and financing

1,837,999

2,117,448

2.01.05

Other payables

1,105,992

1,021,724

2.01.06

Provisions

100,595

108,607

2.01.06.01

Provision for tax, social security, labor and civil risks

100,595

108,607

2.02

Non-current liabilities

30,700,275

31,272,419

2.02.01

Long term Borrowings and financing

27,688,594

28,323,570

2.02.02

Other payables

128,301

131,137

2.02.03

Deferred tax liabilities

1,084,701

1,046,897

2.02.04

Provisions

1,798,679

1,770,815

2.02.04.01

Provision for tax, social security, labor and civil risks

729,831

        704,485

2.02.04.02

Other provisions

1,068,848

     1,066,330

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

349,582

347,064

2.02.04.02.04

Pension and healthcare plan

719,266

            719,266

2.03

Consolidated Shareholders’ equity

7,669,937

7,384,521

2.03.01

Share Capital

4,540,000

4,54 0,000

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

Accumulated profit/(losses)

(1,216,331)

(1,301,961)

2.03.08

Other comprehensive income

3,124,251

2,956,459

2.03.09

Profit attributable to the non-controlling interests

1,221,987

1,189,993

       

 

 

Page 11

                                                                                                                                                                                          


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statements of Income 

(R$ thousand)

   

Year to date

YTD previous year

Code

Description

01/01/2017 to 03/31/2017

01/01/2016 to 03/31/2016

3.01

Revenues from sale of goods and rendering of services

4,411,596

3,997,286

3.02

Costs from sale of goods and rendering of services

(3,093,474)

(3,073,661)

3.03

Gross profit

1,318,122

923,625

3.04

Operating expenses/income

(566,335)

(702,648)

3.04.01

Selling expenses

(369,792)

(449,390)

3.04.02

General and administrative expenses

(118,459)

(160,059)

3.04.04

Other operating income

6,499

22,272

3.04.05

Other operating expenses

(105,688)

(161,095)

3.04.06

Equity in results of affiliated companies

21,105

45,624

3.05

Profit before financial income (expenses) and taxes

751,787

220,977

3.06

Financial income (expenses)

(497,224)

(884,599)

3.06.01

Financial income

116,519

242,620

3.06.02

Financial expenses

(613,743)

(1,127,219)

3.06.02.01

Net exchange differences over financial instruments

172,744

(305,478)

3.06.02.02

Financial expenses

(786,487)

(821,741)

3.07

Profit (loss) before taxes

254,563

(663,622)

3.08

Income tax and social contribution

(136,948)

(113,408)

3.09

Profit (loss) from continued operations

117,615

(777,030)

3.10

Profit (loss) from discontinued operations

0

333

3.11

Consolidated Profit (loss) for the year

117,615

(776,697)

3.11.01

Profit attributable to the controlling interests

85,630

(785,191)

3.11.02

Profit attributable to the non-controlling interests

31,985

8,494

3.99.01.01

Common shares

0.06310

(0.57856)

3.99.02.01

Common shares

0.06310

(0.57856)

 

Page 12

                                                                                                                                                                                          


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statement of Comprehensive Income

(R$ thousand)

   

Year to date

YTD previous year

Code

Description

01/01/2017 to 03/31/2017

01/01/2016 to 03/31/2016

4.01

Consolidated profit (loss) for the year

117,615

(776,697)

4.02

Other comprehensive income

167,792

417,311

4.02.01

Actuarial gains over pension plan of affiliates, net of taxes

30

85

4.02.04

Cumulative translation adjustments for the year

(39,643)

(181,111)

4.02.05

Available-for-sale assets

53,299

32,353

4.02.07

(Loss) / gain on the percentage change in investments

2,814

-

4.02.09

Gain (loss) on cash flow hedge accounting

133,044

534,423

4.02.11

Realization of cash flow hedge accounting reclassified to income statement

16,402

12,697

4.02.12

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

1,846

18,864

4.03

Consolidated comprehensive income for the year

285,407

(359,386)

4.03.01

Attributed to controlling Shareholders

253,422

(367,880)

4.03.02

Attributed to non-controlling Shareholders

31,985

8,494

 

 

 

Page 13

                                                                                                                                                                                          


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statements of Cash Flows – Indirect Method

(R$ thousand)

       
   

Year to date

YTD previous year

Code

Description

01/01/2017 to 03/31/2017

01/01/2016 to 03/31/2016

6.01

Net cash from operating activities

(104,517)

(939,450)

6.01.01

Cash from operations

929,170

(164,143)

6.01.01.01

Profit (loss) attributable to the controlling interests

85,630

(785,191)

6.01.01.02

Profit (loss) attributable to the non-controlling interests

31,985

8,494

6.01.01.03

Financial charges in borrowing and financing raised

686,998

747,647

6.01.01.04

Financial charges in borrowing and financing granted

(16,276)

(12,913)

6.01.01.05

Depreciation, depletion and amortization

401,276

321,944

6.01.01.06

Equity in in results of affiliated companies

(21,105)

(44,979)

6.01.01.07

Deferred tax

22,793

86,104

6.01.01.08

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

17,478

16,525

6.01.01.09

Exchange differences, net

(272,176)

(379,360)

6.01.01.10

Gain (loss) from derivative financial instruments

(13,224)

362

6.01.01.12

Write-down of PPE and Intangible assets

2,572

12,966

6.01.01.13

Gain on repurchase of debt securities

0

(146,214)

6.01.01.14

Provision for environmental liabilities and decommissioning of assets

2,518

1,142

6.01.01.15

Others

701

9,330

6.01.02

Changes in assets and liabilities

(1,033,687)

(775,307)

6.01.02.01

Trade receivables - third parties

87,436

(219,640)

6.01.02.02

Trade receivables - related parties

(21,349)

(8,407)

6.01.02.03

Inventories

(312,169)

443,691

6.01.02.04

Receivables - related parties

1,727

0

6.01.02.05

Tax assets

(2,852)

62,152

6.01.02.06

Judicial deposits

(15,347)

4,098

6.01.02.08

Trade payables

192,477

(59,340)

6.01.02.09

Payroll and related taxes

(1,670)

14,283

6.01.02.10

Taxes in installments – REFIS

(56,195)

(31,274)

6.01.02.11

Payables to related parties

(8,654)

508

6.01.02.13

Interest paid

(929,979)

(932,279)

6.01.02.15

Interest received - Related Parties

187

0

6.01.02.17

Others

32,701

(49,099)

6.02

Net cash used in investing activities

(153,386)

(919,927)

6.02.02

Purchase of property, plant and equipment

(188,306)

(329,832)

6.02.04

Receivable/(payable) from derivative financial instruments

15,200

(556,682)

6.02.06

Acquisition of intangible assets

(267)

(6)

6.02.07

Intercompany loans granted

(15,188)

0

6.02.08

Intercompany loans received 

9,472

0

6.02.09

Financial Investments, net of redemption

25,703

(33,407)

6.03

Net cash used in financing activities

(306,516)

(438,466)

6.03.01

Borrowings and financing raised, net of transaction cost

0

76,338

6.03.02

Transaction cost

0

(26,770)

6.03.03

Amortization of borrowings and financing

(306,516)

(336,936)

6.03.06

Buyback of debt securities

0

(151,098)

6.04

Exchange rate on translating cash and cash equivalents

9,053

(55,143)

6.05

Increase (decrease) in cash and cash equivalents

(555,366)

(2,352,986)

6.05.01

Cash and equivalents at the beginning of the year

4,871,162

7,861,052

6.05.02

Cash and equivalents at the end of the year

4,315,796

5,508,066

 

Page 14

 


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statements of Changes in Equity - 01/01/2017 to 03/31/2017

(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

-

(1,301,961)

2,956,459

6,194,528

1,189,993

7,384,521

5.03

Adjusted opening balances

4,540,000

30

-

(1,301,961)

2,956,459

6,194,528

1,189,993

7,384,521

5.05

Total comprehensive income

-

-

-

85,630

167,792

253,422

31,985

285,407

5.05.01

Profit (loss) for the year

-

-

-

85,630

0

85,630

31,985

117,615

5.05.02

Other comprehensive income

-

-

-

0

167,792

167,792

0

167,792

5.05.02.04

Translation adjustments for the year

-

-

-

0

(39,643)

(39,643)

0

(39,643)

5.05.02.06

Actuarial gains on pension plan, net of taxes

-

-

-

0

30

30

0

30

5.05.02.07

Available-for-sale assets, net of taxes

-

-

-

0

53,299

53,299

0

53,299

5.05.02.08

(Loss) / gain on the percentage change in investments

-

-

-

0

2,814

2,814

0

2,814

5.05.02.09

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

-

-

-

0

149,446

149,446

0

149,446

5.05.02.10

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

-

-

-

0

1,846

1,846

0

1,846

5.06

Internal changes in shareholders’ equity

-

-

-

0

0

0

9

9

5.06.04

Non-controlling interests in affiliates

-

-

-

0

0

0

9

9

5.07

Closing balance

4,540,000

30

-

(1,216,331)

3,124,251

6,447,950

1,221,987

7,669,937

 

 

                                                                                                                                                                                          

Page 15


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statements of Changes in Equity - 01/01/2016 to 03/31/2016

(R$ thousand)

                   

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

-

(367,214)

1,790,693

5,963,509

1,127,779

7,091,288

5.03

Adjusted opening balances

4,540,000

30

-

(367,214)

1,790,693

5,963,509

1,127,779

7,091,288

5.05

Total comprehensive income

-

-

-

(785,191)

417,311

(367,880)

8,494

(359,386)

5.05.01

Profit (loss) for the year

-

-

-

(785,191)

0

(785,191)

8,494

(776,697)

5.05.02

Other comprehensive income

-

-

-

0

417,311

417,311

0

417,311

5.05.02.04

Translation adjustments for the year

-

-

-

0

(181,111)

(181,111)

0

(181,111)

5.05.02.06

Actuarial gains on pension plan, net of taxes

-

-

-

0

85

85

0

85

5.05.02.07

Available-for-sale assets, net of taxes

-

-

-

0

32,353

32,353

0

32,353

5.05.02.08

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

-

-

-

0

534,423

534,423

0

534,423

5.05.02.09

Realization of cash flow hedge reclassified to the income statement

-

-

-

0

12,697

12,697

0

12,697

5.05.02.10

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

-

-

-

0

18,864

18,864

0

18,864

5.06

Internal changes in shareholders’ equity

-

-

-

0

0

0

(609)

(609)

5.06.04

Non-controlling interests in affiliates

-

-

-

0

0

0

(609)

(609)

5.07

Closing balance

4,540,000

30

-

(1,152,405)

2,208,004

5,595,629

1,135,664

6,731,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 16


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statements of Value Added

(R$ thousand)

   

Year to date

Previous year

Code

Description

01/01/2017 to 03/31/2017

01/01/2016 to

03/31/2016

7.01

Revenues

5,052,156

4,531,181

7.01.01

Sales of products and rendering of services

5,043,196

4,544,408

7.01.02

Other revenues

3,013

260

7.01.04

Allowance for (reversal of) doubtful debts

5,947

(13,487)

7.02

Raw materials acquired from third parties

(3,149,745)

(3,031,157)

7.02.01

Cost of sales and services

(2,547,733)

(2,329,581)

7.02.02

Materials, electric power, outsourcing and other

(605,184)

(706,770)

7.02.03

Impairment/recovery of assets

3,172

5,194

7.03

Gross value added

1,902,411

1,500,024

7.04

Retentions

(401,276)

(320,703)

7.04.01

Depreciation, amortization and depletion

(401,276)

(320,703)

7.05

Wealth created

1,501,135

1,179,321

7.06

Value added received

35,072

(417,740)

7.06.01

Equity in income of affiliates

21,105

45,624

7.06.02

Financial income

116,519

242,620

7.06.03

Others

(102,552)

(705,984)

7.06.03.01

Others and exchange gains

(102,552)

(705,984)

7.07

Wealth for distribution

1,536,207

761,581

7.08

Wealth distributed

1,536,207

761,581

7.08.01

Personnel

529,763

550,380

7.08.01.01

Salaries and wages

416,986

442,306

7.08.01.02

Benefits

90,981

78,795

7.08.01.03

Severance payment (FGTS)

21,796

29,279

7.08.02

Taxes, fees and contributions

375,785

562,933

7.08.02.01

Federal

302,090

508,031

7.08.02.02

State

68,423

49,502

7.08.02.03

Municipal

5,272

5,400

7.08.03

Remuneration on third-party capital

513,044

425,298

7.08.03.01

Interest

786,419

821,895

7.08.03.02

Leases

6,542

5,011

7.08.03.03

Others

(279,917)

(401,608)

7.08.03.03.01

Others and exchange losses

(279,917)

(401,608)

7.08.04

Remuneration on Shareholders' capital

117,615

(776,697)

7.08.04.03

Retained earnings (accumulated losses)

85,630

(785,191)

7.08.04.04

Non-controlling interests in retained earnings

31,985

8,494

7.08.05

Others

0

(333)

7.08.05.01

Gain (loss) on discontinued operations

0

(333)

 

 

Page 17


 
 

 

Comments on the Company’s Consolidated Performance

 

 

1Q17 Earnings Release

 

Companhia Siderúrgica Nacional (CSN) (B3 S.A. – BOLSA BRASIL BALCÃO : CSNA3) (NYSE: SID) discloses results for the first quarter of 2017 (1Q17). The information disclosed in Brazilian Reais and prepared in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB); and also in accordance with accounting practices adopted in Brazil and fully convergent with international accounting standards, issued by the Accounting Pronouncements Committee (CPC) and referenced by the Brazilian Securities and Exchange Commission (CVM), pursuant to CVM Instruction 485 of 09/01/2010. The below text encompasses the Company's consolidated results for the first quarter of 2017 (1Q17) and comparisons are for the fourth quarter of 2016 (4Q16) and for the first quarter of 2016 (1Q16) without Metallic, unless otherwise specified. The Real/U.S. Dollar exchange rate was R$3.1684 on March 31, 2017 and R$3.2591 on December 31, 2016.

 

 

Operating and Financial Highlights

 

·          EBITDA totaled R$1,333 million , 82% up on 1Q16, accompanied by an EBITDA margin of 28.7%, 11 p.p. higher than in the previous year.

·          Leverage declined by 3.2x, from 8.7x on 1Q16 to 5.5x on 1Q17.

·          Steel EBITDA came to R$610 million , 12% higher on 4Q16, while apparent steel consumption climbed 5.0% according to the Brazilian Steel Institute (IABr).

·          Mining EBITDA reached R$620 million , 21% higher than in 4Q16.

 

 

 
        Change  
Highlights   1Q16   4Q16   1Q17      
        1Q17 x 4Q16   1Q17 x 1Q16  
Steel Sales (thousand t)   1,248   1,187   1,194   1%   -4%  
- Domestic Market   52%   62%   52%   -10%   0%  
- Overseas Subsidiaries   42%   34%   41%   7%   -1%  
- Exports   6%   4%   8%   4%   2%  
Iron Ore Sales (thousand t)1   8,295   9,191   7,244   -21%   -13%  
- Domestic Market   13%   14%   19%   5%   6%  
- Exports   87%   86%   81%   -5%   -6%  
Consolidated Results (R$ Million)            
Net Revenue   3,997   4,519   4,412   -2%   10%  
Gross Profit   923   1,349   1,318   -2%   43%  
Adjusted EBITDA   733   1,249   1,333   7%   82%  
Adjusted Net Debt   26,654   25,831   25,477   -1%   -4%  
Adjusted Cash Position   6,472   5,762   5,146   -11%   -20%  
Net Debt / Adjusted EBITDA   8.7x   6.3x   5.5x   (0,89x)   (3.22x)  

 

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. The Adjusted EBITDA includes 100% interest in Congonhas Minérios, 37.27% in MRS and 50% in CBSI as of December 2015.

² Adjusted Net Debt and Adjusted Cash and Cash Equivalents includes 100% of Congonhas Minérios, 37.27% of MRS and 50% of CBSI, excluding Forfaiting and Drawee risk operations.

 

 

                        Page 18


 
 

 

CSN’s Consolidated Results

 

·          Net revenue totaled R$4,412 million in 1Q17, 2% down on 4Q16, due to lower sold volume in the mining segment and despite the price increases and the slight upturn in steel product sales volume compared with the previous quarter.

 

·          COGS came to R$3,093 million in 1Q17, 2% lower than in the previous quarter.

 

·          Gross profit totaled R$1,318 million, 2% down on 4Q16. The gross margin stood at 29.9%, in line with the previous quarter.

 

·          Selling, general and administrative expenses amounted to R$488 million in 1Q17, 17% less than in 4Q16.

 

·          Other operating income (expenses) was an expense of R$99 million in 1Q17, versus negative R$114 million in 4Q16.

 

·          In 1Q17, the net financial result was negative by R$497 million, as a result of financial expenses of R$601 million, which has been partially offset by financial revenue of R$103 million. 

 

Financial Result (R$ million)

1Q16

4Q16

1Q17

Financial Result - IFRS

     (885)

(677)

(497)

Financial Revenue

      243

115

103

Financial Expenses

 (1,128)

(792)

(601)

Financial Expenses (ex-exchange variation)

     (821)

(813)

(787)

Result with Exchange Variation

     (307)

21

186

Monetary and Exchange Variation

      936

5

308

Hedge Accounting

     (554)

17

(135)

Derivative Result

     (689)

(2)

13

 

·          CSN’s equity result was a positive R$21 million in 1Q17, versus a negative R$24 million in 4Q16. This result was chiefly due to the performance of TLSA.

 

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

1Q16

4Q16

1Q17

Change

1Q17

x

4Q16

1Q17

x

1Q16

MRS Logística

          61

          20

39

91%

(37%)

CBSI

             1

            1

-

-

-

TLSA

           (7)

        (35)

(4)

(88%)

(39%)

Arvedi Metalfer BR

            -  

-

(1)

-

-

Eliminations

         (11)

          (9)

(13)

45%

26%

Share of Profit (Loss) of Investees

          46

        (24)

21

-

(55%)

 

·           CSN recorded a first-quarter net income of R$118 million, versus loss income of R$56 million in 4Q16. The result in 1Q17 is for the better performance of the financial result, which recorded R$ 497 million, and R$ 677 million in 4Q16, 27% down on the last quarter of 2016.

 

 

 

 

 

 

Adjusted EBITDA (R$ million)

1Q16

4Q16

1Q17

Change

1Q17

x

4Q16

1Q17

x

1Q16

Profit (Loss) for the Period

  (777)

(56)

118

-

-

(*) Result of Discontinued Operations

-

3

-

-

-

(-) Depreciation

309

356

390

10%

26%

(+)  Income Tax and Social Contribution

113

2

137

-

21%

(-) Net Financial Result

885

677

497

(27%)

(45%)

EBITDA (CVM Instruction 527)

542

982

1,142

(16%)

111%

(+) Other Operating Income / Expenses

139

 114

99

(13%)

(21%)

(+) Share of Profit (Loss) of Investees

  (46)

24

(21)

-

(54%)

(-) Proportionate EBITDA of Jointly-Owned Subsidiaries

110

129

113

(13%)

3%

Adjusted EBITDA

733

1,249

1,333

7%

82%

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

 

Page 19


 
 

 

·          Adjusted EBITDA amounted to R$1,333 million in 1Q17, versus R$1,249 million in the previous quarter, accompanied by an adjusted EBITDA margin of 29%, 2.4 p.p. up.

 

 

 

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

 

Debt

 

The adjusted amounts of EBITDA, debt and cash included the stakes of 100% in CSN Mineração, 37.27% in MRS and 50% in CBSI, as well as financial investments used as collateral for exchange operations on the B3 S.A. – BOLSA BRASIL BALCÃO . On March 31, 2017, consolidated net debt totaled R$25,477 million, while the net debt/EBITDA ratio, calculated based on LTM adjusted EBITDA, stood at 5.5x.

 

 

Page 20

 


 
 

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

 

 

Foreign Exchange Exposure

 

The FX exposure of our consolidated balance sheet on March 31, 2017 was US$ 603 million, ex bond as shown in the table below.

 

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

 

 

 

Foreign Exchange Exposure

IFRS

(US$ million)

12/31/2016

3/31/2017

Cash

            914

              1,091

Accounts Receivable

             373

               331

Total Assets

            1,290

           1,425

Borrowings and Financing

          (4,373)

          (4,327)

Suppliers

             (97)

               (115)

Other Liabilities

                (18)

               (15)

Total Liabilities

          (4,488)

          (4,458)

Foreign Exchange Exposure

          (3,198)

          (3,032)

Notional Amount of Derivatives Contracted, Net

                   -  

            -  

Cash Flow Hedge Accounting

            1,458

           1,429

Net Foreign Exchange Exposure

          (1,740)

          (1,603)

Perpetual Bonds

            1,000

           1,000

Net Foreign Exchange Exposure excluding Perpetual Bonds

             (740)

             (603)

 

 

 

Capex

 

CSN invested R$189 million in 1Q17, 58% less of 4Q16.

 

Page 21

 

 
 

Capex (R$ million)

1Q16

4Q16

1Q17

Steel

119

208

92

Mining

62

78

59

Cement

139

135

24

Logistics

10

23

13

Other

-

8

-

Total Capex - IFRS

330

452

189

 

Working Capital

 

The working capital invested in the Company’s business totaled R$3,031 million in 1Q17, R$161 million more than in 4Q16, chiefly due to the R$171 million increase in inventories. On a same comparison basis, the average receivable period down on 2 days, while payment periods and inventory turnover increased by 5 days and 10 days, respectively.

 

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

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

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

·          Recoverable Taxes: Composed only by the Income (IRPJ) and Social Contribution (CSLL) Taxes amount included in Recoverable Taxes;

·          Taxes Payable: Composed by the Current Liabilities account Taxes Payable plus Taxes in Installments;

·          Advance from Clients: Subaccount of Other Liabilities recorded in Current Liabilities;

·          Suppliers: Includes Forfaiting and Drawee Risk (Note 13 to the Quarterly Information - ITR).

 

 

Working Capital (R$ Million)

1Q16

4Q16

1Q17

 

Change

 

1Q17

x

4Q16

1Q17

x

1Q16

Assets

5,573

5,210

5,526

 

316

-47

Accounts Receivable

1,689

1,905

1,849

 

-57

160

Inventories Turnover

3,587

3,251

3,562

 

311

-24

Advances to Taxes

298

54

115

 

60

-183

Liabilities

2,266

2,340

2,495

 

155

229

Suppliers

1,543

1,763

1,934

 

171

392

Salaries and Social Contribution

244

254

252

 

-2

8

Taxes Payable

412

232

190

 

-41

-222

Advances from Clients

67

91

119

 

28

52

Working Capital

3,307

2,870

3,031

 

161

-276

 

 

 

 

 

 

 

 

 

 

 

Turnover Ratio (days)

1Q16

4Q16

1Q17

 

Change

 

1Q17

x

4Q16

1Q17

x

1Q16

Receivables

33

35

33

 

-2

0

Supplier Payment

46

51

56

 

5

10

Investory Turnover

106

94

104

 

10

-2

Cash Conversion Cycle

93

78

81

 

3

-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 22

 


 
 

 

 

Notes: As of 2013, the Company ceased the proportional consolidation of its jointly-owned subsidiaries Namisa, MRS and CBSI.  For the purpose of preparing and presenting the information by business segment, Management opted to maintain the proportional consolidation of its jointly-owned subsidiaries, in line with historical data. In the reconciliation of CSN’s consolidated results, these companies’ results are eliminated in the “Corporate Expenses/Elimination” column.

Since the end of 2015, after the combination of CSN’s mining assets (Casa de Pedra, Namisa and Tecar), the consolidated results have included all the data related to this new company.

 

Net Revenue by Segment – 1Q17  (R$ million)

 

 

 

 

 

 

 

Page 23

 


 
 

Adjusted EBITDA by Segment – 1Q17 (R$ million)

 
 

 


 

 

 

 

1Q17 Result

Steel

 

Mining

 

Port Logistics 

 

 Railway Logistics

 

Cement

 

Energy

 

 Corporate Expenses/Elimination

 

 Consolidated

 (R$ million)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenue

3,071

 

1,174

 

55

 

323

 

126

 

90

 

(428)

 

4,412

Domestic Market

1,789

 

190

 

55

 

323

 

126

 

90

 

(584)

 

1,990

Exports

1,283

 

984

 

-

 

-

 

-

 

-

 

156

 

2,422

Cost of Goods and Services Sold

(2,395)

 

(636)

 

(37)

 

(280)

 

(130)

 

(69)

 

454

 

(3,093)

Gross Profit

677

 

538

 

18

 

43

 

(4)

 

21

 

25

 

1,318

S&A expenses

(235)

 

(40)

 

(7)

 

(24)

 

(19)

 

(7)

 

(156)

 

(488)

Depreciation

169

 

123

 

3

 

104

 

35

 

4

 

(48)

 

390

Proportionate EBITDA of Jointly-Owned Subsidiaries

-

 

-

 

-

 

-

 

-

 

-

 

113

 

113

Adjusted EBITDA

610

 

620

 

14

 

123

 

12

 

19

 

(65)

 

1,333

 

4Q16 Result

Steel

 

Mining

 

Port Logistics

 

 Railway Logistics

 

Cement

 

Energy

 

 Corporate Expenses/Elimination

 

 Consolidated

 

 (R$ million)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenue

2,962

 

1,317

 

62

 

                324

 

128

 

67

 

              (341)

 

4,519

 

Domestic Market

1,979

 

              168

 

62

 

                324

 

128

 

67

 

              (570)

 

2,159

 

Exports

982

 

          1,149

 

-  

 

                  -  

 

-  

 

-  

 

                228

 

2,359

 

Cost of Goods and Services Sold

  (2,334)

 

 (797)

 

 (34)

 

              (237)

 

 (133)

 

 (48)

 

                413

 

(3,170)

 

Gross Profit

628

 

              521

 

28

 

                  87

 

 (5)

 

19

 

                  72

 

1,349

 

S&A expenses

 (262)

 

 (133)

 

 (6)

 

                  (9)

 

 (20)

 

 (7)

 

              (148)

 

(585)

 

Depreciation

179

 

              124

 

3

 

                  58

 

28

 

4

 

                (41)

 

356

 

Proportionate EBITDA of Jointly-Owned Subsidiaries

-  

 

                 -  

 

-  

 

                  -  

 

-  

 

-  

 

                129

 

129

 

Adjusted EBITDA

545

 

              511

 

26

 

                137

 

2

 

17

 

                  12

 

1,249

                                                               

 

 

Page 24

 


 
 

 

Steel

 

According to the World Steel Association (WSA), global crude steel production totaled 410 billion tonnes in the first quarter of 2017, 5.7% more than in 1Q16. According to the Brazilian Steel Institute (IABr), domestic crude steel production came to 8.2 million tonnes, 10.9% up , ,  the apparent consumption moved up by 5.0%, to 4.6 million tonnes, with domestic sales of 4.0 million tonnes and imports of 637,000 tonnes. Exports totaled 3.8 million tonnes, 17.4% more than in the same period last year. According to the Brazilian Steel Distributors’ Association (INDA), 1Q17 steel purchases sales remain flat, while sales fell totaling 759,600 tonnes .  Inventories stood at 951,500 tonnes at the close of 1Q17, 3.6% more than in the previous quarter while inventory turnover fell to 3.7 months.

 

Automotive

 

According to the Auto Manufacturers’ Association (ANFAVEA), vehicle production totaled 610 million units in 1Q17, 24% up on 1Q16. In the same period, new car, light commercial vehicle, truck and bus licensing fell by 1.9% to 472,000 units.  The association expects an increase of 4.0% in vehicle licensing in 2017, with the sale of 2.13 million units and production of 2.41 million units, 11.9% more than in 2016.

 

Construction

 

According to the Construction Material Manufacturers’ Association (ABRAMAT), sales of building materials fell 6.3% between 1Q16 and 1Q17.

 

Home Appliances

 

According to the Brazilian Institute of Geography and Statistics (IBGE), home appliance production increased 4.5% in the first quarter over the same period last year.

 

 

Results from CSN’s Steel Operation

 

 

·               Total sales came to 1,194,000 tonnes in 1Q17, 1% up 4Q16, broken down as follows: 52% from the domestic market, 40% from our subsidiaries abroad and 8% from exports.

 

·           In 1Q17, CSN’s domestic steel sales came to 617,000 tonnes, 16% less than in 4Q16. Of this total, 566,000 tonnes corresponded to flat steel and 51,000 tonnes to long steel.

 

·          First-quarter export sales amounted to 577,000 tonnes, 28% up on the 4Q16 figure. Of this total, direct exports reached 92,000 tonnes, the overseas subsidiaries sold 485,000 tonnes, 157,000 LLC, 228,000 by SWT and 100,000 by Lusosider. 

 

·          In the first quarter, CSN maintained its high share of coated products as a percentage of total sales volume, following the strategy of adding more value to its product mix. Sales of coated products such as galvanized items and tin plate  accounted for 59% of flat steel sales, 1.4% up on 4Q16, including all the markets where the Company operates. The export market was one of the quarter's highlights, with the share of coated products remaining high, at 87% in 1Q17.  

 

·          Net revenue totaled R$3,071 million in 1Q17, 4% up on 4T16, mostly due to higher steel sales volume and the price increase observed this quarter. In the first quarter, average net revenue per tonne stood at R$2,522, 3% higher than in 4Q16 .

 

Sales Volume (%) – Steel

 

                    1,246                     1,187                      1,194

 

 

Page 25

 


 
 

 

 

 

 

·             COGS moved up by 3% over the previous quarter, to R$2,395 million .

 

·            Company’s production cost amounted to R$1,865 million in 1Q17, 4% more than in 4Q16, particularly due to the increase in coal prices.

 

·           The slab production cost reached R$1,367/t, 16% up on 4Q16.

 

·          Adjusted EBITDA totaled R$610 million in the first quarter, increasing by 12% over the R$545 million posted in 4Q16. The adjusted EBITDA margin increased 1.5 p.p. over the previous quarter, to 19.9%.

 

 

In 1Q17, plate production totaled 982 thousand tons, a 4% increase compared to 4Q16. The production of laminates 8% less than in 4Q16, totaling 874 thousand tons in the quarter.

 

Flat Steel Production

1Q16

4Q16

1Q17

Change

(Thousand tonnes)

1Q17

x

4Q16

1Q17

x

1Q16

Total Slabs (UPV + Third Parties)

836

1,058

999

(6%)

20%

Crude Steel Production

835

942

982

4%

18%

Third Parties Slabs

1

116

18

-

-

Total Rolled Products

746

952

874

(8%)

17%

Total Long Steel

38

54

53

-

39%

 

 

Page 26


 
 

 

 

 

Mining

 

Demand for steel in China remained high, influenced by heavy investments in infrastructure and the strong construction activity in the first quarter. Given this scenario, rising steel prices pushed up iron ore prices, which came to more than US$95.00/dmt in February and averaged US$85.64/dmt (Platts, Fe62%, N. China) at the end of 1Q17, 21% comparing to the previous quarter.

 

In the first quarter, maritime freight was positively impacted by the upturn in crude prices and, consequently, in ship fuel.  As a result, Route BCI-C3 (Tubarão-Qingdao) averaged US$13.03/t, 10% up on 4Q16.

 

Results from CSN’s Mining Operation

 

·          CSN’s first-quarter iron ore production totaled 7.8 million tonnes, in line with the 4Q16 figure.

 

·          Iron ore sales amounted to 7.2 million tonnes in 1Q17, 21% down on 4Q16.  CSN Mineração sold 1.3 million tonnes of iron ore to the President Vargas Plant (UPV).

 

Production Volume and Mining Sales

1Q16

4Q16

1Q17

Change

(thousand t)

1Q17

x

4Q16

1Q17

x

1Q16

Iron Ore Production¹

7,326

7,758

7,858

1%

 

7%

Third Parties Purchase

617

609

137

(78%)

 

(78%)

Total Production + Purchase

7,943

8,367

7,995

(4%)

 

1%

                     

UPV Sale

1,047

1,264

1,347

7%

 

29%

 Third Parties Sales Volume

7,248

7,927

5,897

(26%)

 

(19%)

Total Sales

8,295

9,191

7,244

(21%)

 

(13%)

¹ Production and sales volumes includes 100% interest in Congonhas in December 2015.

2 As of December 2015, Congonhas Minérios began selling iron ore to CSN’s President Vargas Plant (UPV).

 

·          Net revenue from mining operations totaled R$1,174 million in 1Q17, 11% down on 4Q16 due to the lower sales volume. CRF+FOB unit revenue stood at US$53/t in 4Q16 , 20% up on the previous quarter, while the iron ore price index (Platts, 62% Fe, N. China) rose 21% in the same period.

 

·        In the first quarter, mining COGS totaled R$636 million, 20% less than in 4Q16, influenced by lower sales volume.

 

·      Adjusted EBITDA amounted to R$620 million in 1Q17, 20% higher than in 4Q16, accompanied by an adjusted EBITDA margin of 52.8%, 14.0 p.p. up, chiefly due to the reduction in total sales volume. 

 

 

Page 27  


 
 

 

CSN Mineração’s Iron Ore Price

(CFR + FOB* - US$/wmt delivered to China)

 

 

The table above shows the breakdown of CSN's price of modality, CFR+FOB, by quarter, as of 2Q16.

 

Logistics

Railway Logistics : first-quarter net revenue totaled R$323 million, generating EBITDA of R$123 million and an EBITDA margin of 38%.

 

Port Logistics : in the first quarter, Sepetiba Tecon handled 275,000 tonnes of steel products, in addition to 5,000 tonnes of general cargo and approximately 30,000 containers. First-quarter net revenue came to R$55 million, accompanied by EBITDA of R$14 million and an EBITDA margin of 26%.

                                   

 

Sepetiba TECON Highlights

1Q16

4Q16

1Q17

Change

1Q17

x

4Q16

1Q17

x

1Q16

Container Volume (thousand units)

39

35

30

(15%)

(23%)

 Steel Product Volume (thousand t)

143

338

275

(19%)

92%

 General Cargo Volume (thousand t)

12

7

5

(27%)

(58%)

 

 

 

Cement

 

According to IBGE’s Monthly Survey of Industry (PIM-PF), Brazil’s cement production in the last twelve months recorded year-on-year reduction of 9.3%, in line with the civil construction segment’s performance.

 

Preliminary figures from the Cement Industry Association (SNIC) indicate local cement sales of 13 million tonnes in 1Q17, 8.2% less than in the previous year.  The SNIC expects 2017 cement sales to fall by between 5% and 7% over 2016.

 

Results from CSN’s Cement Operation

 

In 1Q17, cement sales amounted to 821,000 tonnes, 3% more than in 4Q16, while net revenue came to R$126 million.  EBITDA totaled R$12 million, with an EBITDA margin o f 10%. 

 

Cement Highlights

1Q16

4Q16

1Q17

Change

(thousand t)

1Q17

x

4Q16

1Q17

x

1Q16

Total Production

580

801

817

2%

41%

Total Sales

571

799

821

3%

44%

 

 

Page 28


 
 

 

Energy

According to the Energy Research Company (EPE), Brazilian electricity consumption until March 2017 recorded a year-on-year increase of 2.0%, to 118GWh.  Consumption in the industrial and commercial segments grew by 1.1% and 0.5%, respectively.

 

Results from CSN’s Energy Operation

 

In 1Q17, net revenue from energy operations totaled R$90 million, EBITDA stood at R$19 million and the EBITDA margin was 21%.

 

 

Capital Market

 

CSN’s shares appreciated by 6% in 1Q17, while the Ibovespa increased by 7% in the same period. Daily traded volume on the B3 S.A. – BOLSA BRASIL BALCÃO  averaged R$51.8 million. On the New York Stock Exchange (NYSE), CSN’s American Depositary Receipts (ADRs) appreciated by 15%, versus the Dow Jones’ 1% upturn. On the NYSE, daily traded volume of CSN’s ADRs averaged US$8.3 million.

 

Certain of the statements contained herein are forward-looking statements, which express or imply results, performance or events that are expected in the future. These include future results that may be implied by historical results and the statements under ‘Outlook’.  Actual results, performance or events may differ materially from those expressed or implied by the forward-looking statements as a result of several factors, such as the general and economic conditions in Brazil and other countries, interest rate and exchange rate levels, protectionist measures in the U.S., Brazil and other countries, changes in laws and regulations and general competitive factors (on a global, regional or national basis) .


 

Page 29

 

 

 

 


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

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

 

1.      DESCRIPTION OF BUSINESS

 

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

CSN is listed on the São Paulo Stock Exchange (B3 - Brasil, Bolsa, Balcão) and on the New York Stock Exchange (NYSE). Accordingly, the Company reports its information to the Brazilian Securities and Exchange Commission (CVM) and the U.S. Securities and Exchange Commission (SEC).

 

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

 

·        Steel:

 

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

 

·        Mining:

 

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

 

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

 

The Company´s mining activities also comprise exploitation of tin in the State of Rondônia, to supply the needs of the UPV. The surplus of these raw materials is sold to subsidiaries and third parties.

 

·        Cement:

 

CSN entered the cement market boosted by the synergy between this activity and its existing businesses. Next to the Presidente Vargas Steelworks (UPV) in Volta Redonda (RJ), the Company installed a new business unit that produces CP-III type cement using slag produced by the UPV’s blast furnaces. It also exploits limestone and dolomite at the Arcos unit in the State of Minas Gerais, to meet the needs of the UPV and of the cement plant.

 

In the second half of 2016, the Company started the operation of a new clinker kiln in Arcos, where it already operates a clinker kiln using limestone from a Company’s mine and two cement mills. With this project, the cement production capacity in the Southeast may reach 4.4 million tons per year. In a later stage the Company evaluates the implementation of an advanced milling unit, adding another 1 million tons.

 

 

·        Logistics

 

Railroads:

 

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

 

 

Page 30


 
 


 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

Ports:

 

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

 

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

 

·        Energy:

 

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

 

Note 24 - “Segment Information” details the financial information per CSN´s business segment.

 

·        Going Concern

 

In 2017, the Company paid, including principal and interest, approximately R$4 billion of its borrowings and financing. During 2018 the borrowings are expected to be paid and, including interest to be incurred next year, amount to approximately R$7.7 billion. 

 

The financial leverage may adversely affect the businesses, financial conditions and operating results, entailing the following:

 

·          Allocation of a substantial part of the cash generated from operations for repayment of the borrowings and financing.

·          Exposure to (i) fluctuations in interest rates due to the renegotiation of debts and eventual new borrowings taken, and (ii) fluctuations in exchange rates since a significant part of the borrowings and financing is denominated in foreign currency.

·          Increase in economic and financial vulnerability due to adverse conditions of the industry and segment, limiting the funds available in the short term, considering the high financial leverage and the expected cash disbursements;

·          Limitation of the Company’s ability to enter into new businesses (acquisitions) until the financial leverage is reduced;

·          Limitation of the Company’s ability to obtain new credit lines under more favorable interest conditions due to the risks associated to the current financial leverage.

 

 

 

Page 31


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

The Company’s ability to continue as a going concern depends, therefore, on the achievement of operating targets defined by Management, and on the refinancing of existing debts and/or actions related to financial deleveraging.

In addition to the continuous focus on operating income improvement, Management has various initiatives in progress to increase the Company’s liquidity through the extension of payment terms of borrowings and financing.

 

This plan was started in 2015 with the renegotiation of R$ 2.5 billion with Caixa Econômica Federal and R$ 2.2 billion with Banco do Brasil S.A, postponing the maturities from 2016 and 2017 to 2018 through 2022. In 2016, the Company extended the installments of certain NCE contracts amounting to R$ 100 million and prepayments of US$ 66 million with Bradesco, postponing the maturities from 2016 to 2019. For 2017, Management remains committed to the plan to extend it debt payment term, mainly those of short term, seeking the renegotiation of borrowings and financing in the amount of R$ 1.5 billion.

 

Additionally, Management studies financial deleveraging alternatives based on the disposal of non-strategic assets; however, it is not possible to affirm that these sales will occur within a twelve-month period. Thus, the Company did not segregate and did not reclassify any assets in the financial statements as discontinued operations in accordance with CPC 31 (IFRS 5).

 

Based on Management’s cash flow projections that covered the operating period until December 2018, which depend on factors such as the achievement of production targets, sales volumes and prices, as well as on renegotiations of borrowings and financing, Management believes that the Company has the appropriate resources to continue as a going concern in a reasonably foreseeable period of time. Accordingly, the Company’s financial information for the quarter ended March 31, 2017 has been prepared on the assumption that the Company will continue as a going concern.

 

2.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

2.a) Basis of preparation

 

The Group’s parent company and consolidated condensed interim financial information (“condensed quarterly information”) has been prepared in accordance with International Financial Reporting Standards (“IFRS”), implemented in Brazil through the Accounting Pronouncements Committee (“CPC”), approved by the Brazilian Securities and Exchange Commission (“CVM”) and the Federal Accounting Council (“CFC”). All the relevant information of the interim financial statements, and only this information, is being disclosed and corresponds to the information used by the Company's management in its activities

 

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

 

The significant accounting policies applied in this condensed interim financial information are consistent with the policies described in Note 2 to the Company’s financial statements for the year ended December 31, 2016, filed with CVM.

 

This condensed interim financial information does not include all requirements of annual or full financial statements and, accordingly, should be read in conjunction with the Company’s financial statements for the year ended December 31, 2016.

 

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

 

Note 02 – Summary of significant accounting policies

Note 03 – Business combination

Note 04 - Noncurrent assets held for sale and results from discontinued operations

Note 10 - Investments

Note 17 - Taxes in installments

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

Note 28 – Employee benefits

Note 30 – Commitments

 

The parent company and consolidated condensed interim financial information was approved by Management on December 22, 2017.

 

 

Page 32


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

2.b) Basis of presentation

 

The consolidated condensed interim financial information is presented in Brazilian reais, which is the Company’s principal functional currency and the Group’s presentation currency.

 

Transactions in foreign currencies are translated into the functional currency using the exchange rates in effect at the dates of the transactions or valuations when items are remeasured. The asset and liability balances are translated at the exchange rates prevailing at the end of the reporting period. As of March 31, 2017, US$1 is equivalent to R$3.1684 (R$3.2591 as of December 31, 2016) and €1 is equivalent to R$3.3896 (R$3.4384 as of December 31, 2016), according to the rates obtained from the Central Bank of Brazil website.

 

2.c) Basis of consolidation

 

The accounting policies have been consistently applied to all consolidated companies. The consolidated interim financial statements for the period ended March 31, 2017 and year ended December 31, 2016 include the following direct and indirect subsidiaries and joint ventures, as well as the exclusive funds, as described below:

 

 

 

 

Page 33


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

·                       Companies

 

 

 

Equity interests (%)

   

Companies

 

03/31/2017

 

12/31/2016

 

Core business

 

 

 

 

 

 

 

Direct interest in subsidiaries: full consolidation

CSN Islands VII Corp.

 

       100.00

 

       100.00

 

Financial transactions

CSN Islands XI Corp.

 

       100.00

 

       100.00

 

Financial transactions

CSN Islands XII Corp.

 

       100.00

 

       100.00

 

Financial transactions

CSN 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.

 

         99.99

 

         99.99

 

Mining and Equity interests

Companhia Florestal do Brasil

         99.99

 

         99.99

 

Reforestation

Estanho de Rondônia S.A.

 

         99.99

 

         99.99

 

Tin Mining

Companhia Metalúrgica Prada

         99.99

 

         99.99

 

Manufacture of containers and distribution of steel products

CSN Gestão de Recursos Financeiros Ltda. (*)

         99.99

 

         99.99

 

Management of funds and securities portfolio

CSN Mineração S.A.

 

         87.52

 

         87.52

 

Mining and Equity interests

CSN Energia S.A.

 

       100.00

 

       100.00

 

Sale of electric power

FTL - Ferrovia Transnordestina Logística S.A.

         90.78

 

         90.78

 

Railroad logistics

Nordeste Logística S.A.

 

         99.99

 

         99.99

 

Port services

CGPAR - Construção Pesada S.A.

       100.00

 

       100.00

 

Mining support services and Equity interests

 

 

 

 

 

 

 

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 Resources S.A.

 

       100.00

 

       100.00

 

Financial transactions 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

CSN Mining GmbH

 

         87.52

 

         87.52

 

Financial transactions, product sales and Equity interests

CSN Mining Asia Limited

 

         87.52

 

         87.52

 

Commercial representation

Aceros México CSN

 

       100.00

 

       100.00

 

Commercial representation, sale of steel and related activity

 

 

 

 

 

 

 

Direct interest in joint operations: proportionate consolidation

Itá Energética S.A.

 

         48.75

 

         48.75

 

Electric power generation

Consórcio da Usina Hidrelétrica de Igarapava

         17.92

 

         17.92

 

Electric power consortium

 

 

 

 

 

 

 

Direct interest in joint ventures: equity method

MRS Logística S.A.

 

         18.64

 

         18.64

 

Railroad transportation

Aceros Del Orinoco S.A.

 

         31.82

 

         31.82

 

Dormant company

CBSI - Companhia Brasileira de Serviços de Infraestrutura

         50.00

 

         50.00

 

Equity interests and product sales and iron ore

Transnordestina Logística S.A.

         46.28

 

         49.02

 

Railroad logistics

 

 

 

 

 

 

 

Indirect interest in joint ventures: equity method

MRS Logística S.A.

 

         16.30

 

         16.30

 

Railroad transportation

 

 

 

 

 

 

 

Direct interest in associates: equity method

Arvedi Metalfer do Brasil S.A.

         20.00

 

         20.00

 

Metallurgy and Equity interests

             

 

(*) Dormant companies, therefore, they are presented in note 8.a., where information on companies accounted for under the equity method is disclosed;

 

·                       Exclusive funds

 

   

Equity interests (%)

 

Exclusive funds

 

03/31/2017

 

12/31/2016

 

Core business

Direct interest: full consolidation

 

 

 

 

 

 

Diplic II  - Private credit balanced mutual fund

 

       100.00

 

       100.00

 

Investment fund

Caixa Vértice - Private credit balanced mutual fund

 

       100.00

 

       100.00

 

Investment fund

VR1 - Private credit balanced mutual fund

 

       100.00

 

       100.00

 

Investment fund

 

 

Page 34


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

2.d) Restatement of account balances as of March 2016

 

The Company reclassified the cash flow hedge result for the first quarter of 2016 from financial income to other operating expenses in the amount of R$12,697 (in line with the classification used in 2017).

 

The Company also reclassified the result for March 2016 of subsidiary Cia. Metalic do Nordeste (“Metalic”) to the group of discontinued operations to allow a better comparability due to the sale of 100% of the shares to Can-Pack S.A. in November 2016.

 

The effects of the reclassifications are shown below:

 

 

           

Consolidated

         

Parent Company

           

03/31/2016

         

03/31/2016

   

As originally reported

 

Reclassifications

 

Restated

 

As originally reported

 

Reclassifications

 

Restated

Net revenue

 

4,008,071

 

(10,785)

 

3,997,286

 

1,977,640

     

1,977,640

Cost of goods sold

 

(3,082,026)

 

8,365

 

(3,073,661)

 

(1,638,396)

     

(1,638,396)

Operating income (expenses)

 

(692,113)

 

(10,535)

 

(702,648)

 

(856,956)

 

(13,030)

 

(869,986)

Selling expenses

 

(450,421)

 

1,031

 

(449,390)

 

(168,633)

     

(168,633)

General and administrative expenses

 

(160,111)

 

52

 

(160,059)

 

(123,260)

     

(123,260)

Equity results

 

44,979

 

645

 

45,624

 

(465,361)

 

(333)

 

(465,694)

Other operating income (expenses), net

 

(126,560)

 

(12,263)

 

(138,823)

 

(99,702)

 

(12,697)

 

(112,399)

Profit/(loss) before financial result

 

233,932

 

(12,955)

 

220,977

 

(517,712)

 

(13,030)

 

(530,742)

Financial income (expenses), net

 

(896,939)

 

12,340

 

(884,599)

 

(267,878)

 

12,697

 

(255,181)

Loss before income tax and social contribution

 

(663,007)

 

(615)

 

(663,622)

 

(785,590)

 

(333)

 

(785,923)

Income tax and social contribution

 

(113,690)

 

282

 

(113,408)

 

399

     

399

Profit (loss) from continued operations

 

(776,697)

 

(333)

 

(777,030)

 

(785,191)

 

(333)

 

(785,524)

Profit (loss) from discontinued operations

     

333

 

333

     

333

 

333

Net income (loss) for the year

 

(776,697)

     

(776,697)

 

(785,191)

     

(785,191)

Attributable to:

                       

Participation of controlling interest

 

(785,191)

     

(785,191)

 

(785,191)

     

(785,191)

Participation of non-controlling interest

 

8,494

     

8,494

           
   

(776,697)

     

(776,697)

 

(785,191)

     

(785,191)

 

 

 

3.      CASH AND CASH EQUIVALENTS

 

 

 

 

 

Consolidated

 

 

 

Parent Company

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Current

 

 

 

 

 

 

 

Cash and cash equivalents

             

Cash and banks

          247,359

 

          502,480

 

            29,032

 

            30,308

               

Short-term investments

 

 

 

 

 

 

 

In Brazil:

             

Government securities

            16,539

 

            17,929

 

            15,129

 

            17,178

Private securities

          607,856

 

       1,390,707

 

          256,802

 

       1,216,461

 

          624,395

 

       1,408,636

 

          271,931

 

       1,233,639

Abroad:

             

Time deposits

3,444,042

 

2,960,046

 

660,327

 

202,799

Total short-term investments

4,068,437

 

4,368,682

 

932,258

 

1,436,438

Cash and cash equivalents

4,315,796

 

4,871,162

 

961,290

 

1,466,746

 

Page 35


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

The funds available at the parent company and subsidiaries established in Brazil are basically invested in investment funds, considered exclusive, and their financial statements were consolidated into the Company’s statements. The funds include repurchase agreements backed by private and government securities, with fixed rate income and immediate liquidity.

 

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

 

A significant part of the funds is invested abroad in time deposits in banks considered by management as top rated banks and the returns are based on fixed interest rates.

 

4.      SHORT-TERM INVESTMENTS

 

 

       

Consolidated

 

   

Parent Company

   

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

CDB - Bank certificate of deposit (1)

 

      675,263

 

      658,476

 

      675,263

 

      658,476

Government securities (2)

 

        59,425

 

      101,915

 

        56,297

 

        99,957

 

 

      734,688

 

      760,391

 

      731,560

 

      758,433

                 

 

 

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

 

2.     Investments in National Treasury Bills (LFT) managed by its exclusive funds, which secure futures contracts traded at B3 - Brasil, Bolsa, Balcão detailed in note 12(b), total R$25,784 (R$56,151 as of December 31, 2016) and LFT securing investments total R$33,639 (45,765 as of December 31, 2016).

 

 

 

5.      TRADE RECEIVABLES

 

 

     

Consolidated

 

   

Parent Company

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Trade receivables

 

 

 

 

 

 

 

Third parties

 

 

 

 

 

 

 

Domestic market

1,099,586

 

1,027,639

 

848,267

 

733,608

Foreign market

765,686

 

919,936

 

122,636

 

67,652

 

1,865,272

 

1,947,575

 

970,903

 

801,260

Allowance for doubtful accounts

    (166,930)

 

    (172,782)

 

    (118,666)

 

    (124,351)

 

1,698,342

 

1,774,793

 

852,237

 

676,909

Related parties (note 17 a)

151,186

 

129,837

 

1,093,516

 

1,034,098

 

1,849,528

 

1,904,630

 

1,945,753

 

1,711,007

               

Other receivables

             

Dividends receivable (note 17 a) (*)

37,679

 

37,679

 

863,723

 

873,473

Advances to employees

25,489

 

34,607

 

15,040

 

21,953

Other receivables

        18,385

 

        20,300

 

        16,852

 

        18,420

 

        81,553

 

        92,586

 

      895,615

 

      913,846

 

   1,931,081

 

   1,997,216

 

   2,841,368

 

   2,624,853

 

(*) Refers mainly to dividends receivable from CSN Mineração S.A.amounting to R$ 831,865.

 

Page 36


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

In accordance with the internal sales policy the Group carries out transactions of assignment of receivables without co-obligation in which, after assigning the customer’s trade notes/bills and receiving the amounts from each transaction closed, CSN settles the receivables and becomes entirely free from the credit risk of the transaction. This transaction totals R$380,146 as of March 31, 2017 (R$263,644 as of December 31, 2016), less the trade receivables.

 

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

 

 

       

Consolidated

 

   

Parent Company

   

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Current

 

   1,238,103

 

   1,381,255

 

      486,809

 

      404,259

Past-due up to 180 days

 

      250,508

 

      245,012

 

      166,531

 

      139,036

Past-due over 180 days

 

      376,661

 

      321,308

 

      317,563

 

      257,965

 

 

   1,865,272

 

   1,947,575

 

      970,903

 

      801,260

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

       

Consolidated

 

   

Parent Company

   

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Opening balance

 

    (172,782)

 

    (151,733)

 

    (124,351)

 

    (112,502)

Estimated losses

 

        (6,570)

 

      (25,474)

 

        (5,475)

 

      (16,347)

Recovery of receivables

 

        12,422

 

          4,425

 

        11,160

 

          4,498

Closing balance

 

    (166,930)

 

    (172,782)

 

    (118,666)

 

    (124,351)

                 

 

 

6.      INVENTORIES

                                                  

 

 

 

Consolidated

 

 

 

Parent Company

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Finished goods

1,268,893

 

1,183,619

 

872,283

 

784,130

Work in progress

821,555

 

674,860

 

673,778

 

557,598

Raw materials

1,136,718

 

1,124,158

 

824,621

 

767,020

Spare parts

810,854

 

824,478

 

410,587

 

412,206

Iron ore

335,422

 

255,029

 

26,010

 

18,899

Advances to suppliers

2,604

 

3,168

 

1,211

 

1,689

(-) Provision for losses

(116,082)

 

(101,176)

 

(37,466)

 

(37,312)

 

       4,259,964

 

       3,964,136

 

       2,771,024

 

       2,504,230

               
 

 

Page 37


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

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

 

 

       

Consolidated

 

   

Parent Company

   

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Opening balance

 

(101,176)

 

(111,427)

 

(37,312)

 

(40,462)

Reversal / (losses)  for slow-moving and obsolescence

 

(14,906)

 

10,251

 

(154)

 

3,150

Closing balance

 

(116,082)

 

(101,176)

 

(37,466)

 

(37,312)

 

 

 

 

 

 

 

 

 

 

 

7.      OTHER CURRENT AND NONCURRENT ASSETS

 

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

 

 

         

Consolidated

             

Parent Company

 

Current

Non-current

Current

 

Non-current

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Judicial deposits (note 15)

       

346,572

 

331,258

         

283,504

 

273,038

Credits with the PGFN (1)

       

46,774

 

46,774

         

46,774

 

46,774

Recoverable taxes (2)

779,315

 

780,715

 

391,124

 

386,872

 

502,671

 

471,955

 

192,868

 

178,773

Prepaid expenses

71,267

 

27,011

 

19,572

 

20,421

 

41,615

 

2,785

       

Actuarial asset - related party (note 17 a)

       

112,970

 

119,854

         

103,859

 

109,106

Derivative financial instruments (Note 12 I)

   

2,298

                       

Securities held for trading (note 12 I)

3,586

 

2,966

         

3,420

 

2,818

       

Iron ore inventory (3)

       

144,499

 

144,499

               

Northeast Investment Fund – FINOR

       

26,598

 

26,598

         

26,598

 

26,598

Other receivables (note 12 I)

       

14,327

 

15,291

         

1,883

 

2,847

Loans with related parties (note 17 a e 12 I)

       

501,766

 

479,960

 

27,993

 

25,602

 

394,085

 

375,716

Other receivables from related parties (note 17 a)

4,756

 

5,768

 

31,645

 

32,020

 

21,060

 

132,384

 

308,605

 

311,414

Others

48,812

 

33,255

 

67,305

 

72,273

         

66,816

 

71,696

 

907,736

 

852,013

 

1,703,152

 

1,675,820

 

596,759

 

635,544

 

1,424,992

 

1,395,962

                               

 

1.     Refers to the excess of judicial deposit originated by the 2009 REFIS program (Tax Debt Refinancing Program). After the settlement of the program amount, the balance of one of the lawsuits was withdrawn by the Company with a court 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 implementation of the processing plant, generating as final product the pellet feed, expected to start operating in the second half of 2018.

 

Page 38


 

 

 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

8.      INVESTMENTS

 

The information on the activities of subsidiaries, joint ventures, joint operations, associates and other investments did not have any changes in relation to that disclosed in the Company's financial statements as of December 31, 2016 and, accordingly, the Company decided not to repeat it in the condensed interim financial information as of March 31, 2017.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2017

             

12/31/2016

 

03/31/2016

Companies

 

Number of shares held by CSN ( in units )

 

% Direct equity interest

 

Participation in

 

% Direct equity interest

 

Participation in

 

Reclassification

     

Assets

 

Liabilities

 

Shareholders’ equity

 

Profit / (loss) for the period

   

Assets

 

Liabilities

 

Shareholders’ equity

 

Profit / (loss) for the period

 

Common

 

Preferred

                   

Investments under the equity method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

                                               

CSN Islands VII Corp.

         

20,001,000

 

 

 

 100.00

 

 6,037,040

 

 5,895,716

 

 141,324

 

 (66,443)

 

 100.00

 

 6,436,140

 

 6,228,374

 

 207,766

 

 (260,473)

CSN Islands IX Corp.

 (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                

 

 

 

 (209)

CSN Islands XI Corp.

         

 50,000

 

 

 

 100.00

 

 2,410,476

 

 2,405,491

 

 4,985

 

 (15,712)

 

 100.00

 

 2,530,563

 

 2,509,866

 

 20,697

 

 51,002

CSN Islands XII Corp.

         

 1,540

 

 

 

 100.00

 

 2,155,470

 

 3,172,715

 

 (1,017,245)

 

 2,054

 

 100.00

 

 2,244,240

 

 3,263,539

 

 (1,019,299)

 

 68,608

CSN Minerals S.L.U.

         

  3,500

 

 

 

 100.00

 

 3,643,478

 

 9,583

 

 3,633,895

 

 (41,743)

 

 100.00

 

 3,833,669

 

 9,840

 

 3,823,829

 

 (278,036)

CSN Export Europe, S.L.U.

         

  3,500

 

 

 

 100.00

 

 651,454

 

 30,093

 

 621,361

 

 (14,924)

 

 100.00

 

 666,362

 

 30,077

 

 636,285

 

 (111,855)

CSN Metals S.L.U.

         

  16,504,020

 

 

 

 100.00

 

 622,276

 

 20,936

 

 601,340

 

 (14,399)

 

 100.00

 

 636,408

 

 20,668

 

 615,740

 

 (103,895)

CSN Americas S.L.U.

         

 3,500

 

 

 

 100.00

 

 1,460,831

 

 4,227

 

 1,456,604

 

 20,795

 

 100.00

 

 1,492,678

 

 4,445

 

 1,488,233

 

 (118,682)

CSN Steel S.L.U.

         

  22,042,688

 

 

 

 100.00

 

 2,291,829

 

 1,482,045

 

 809,784

 

 49,190

 

 100.00

 

 2,537,179

 

 1,585,977

 

 951,202

 

 175,046

Sepetiba Tecon S.A.

         

 254,015,052

 

  

 

 99.99

 

 445,916

 

 163,774

 

 282,142

 

 6,100

 

 99.99

 

 441,214

 

 165,172

 

 276,042

 

 4,149

Minérios Nacional  S.A.

         

 66,393,587

 

 

 

 99.99

 

 74,277

 

 23,430

 

 50,847

 

 (3,049)

 

 99.99

 

 74,738

 

 28,038

 

 46,700

 

 (4,876)

Fair Value - Minérios Nacional

         

 

 

 

 

 

 

 

 

 

 

 2,123,507

 

 

 

 

 

 

 

  

 

 2,123,507

 

 

Estanho de Rondônia S.A.

         

 121,861,697

 

 

 

 99.99

 

 32,123

 

 23,688

 

 8,435

 

 (2,829)

 

 99.99

 

 32,816

 

 21,552

 

 11,264

 

 (2,975)

Companhia Metalúrgica Prada

         

 313,651,399

 

 

 

 99.99

 

 755,242

 

 607,554

 

 147,688

 

 (1,140)

 

 99.99

 

 769,337

 

 620,509

 

 148,828

 

 (23,684)

CSN Mineração S.A.

         

 158,419,480

 

 

 

 87.52

 

 13,351,661

 

 4,993,038

 

 8,358,623

 

 261,932

 

 87.52

 

 13,039,767

 

 4,943,090

 

 8,096,677

 

 65,090

CSN Energia S.A.

         

 43,150

 

 

 

 100.00

 

 127,254

 

 48,996

 

 78,258

 

 8,621

 

 100.00

 

 109,290

 

 39,654

 

 69,636

 

 6,241

FTL - Ferrovia Transnordestina Logística S.A.

         

 395,302,149

 

 

 

 90.78

 

 437,122

 

 128,632

 

 308,490

 

 (49,394)

 

 90.78

 

 484,218

 

 126,334

 

 357,884

 

 (762)

Companhia Florestal do Brasil

         

 38,364,462

 

 

 

 99.99

 

 35,249

 

 3,682

 

 31,567

 

 (1,108)

 

 99.99

 

 35,206

 

 5,179

 

 30,027

 

 (479)

 Nordeste Logística

         

 99,999

 

 

 

 99.99

 

 81

 

 55

 

 26

 

 

 

 99.99

 

 81

 

 55

 

 26

 

 

CGPAR - Construção Pesada S.A.

         

 100,000

 

 

 

 100

 

 36,827

 

 23,331

 

 13,496

 

 165

 

 100

 

 40,889

 

 27,558

 

 13,331

 

 

 Fair Value Fixed Assets - CGPAR

         

 

 

 

 

 

 

 

 

 

 

  50,008

 

 (3,940)

 

  

 

 

 

 

 

 53,949

 

 

 

 

 

 

 

 

 

 

 34,568,606

 

 19,036,986

 

 17,705,135

 

 134,176

 

 

 

  35,404,795

 

 19,629,927

 

 17,952,324

 

 (535,790)

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itá Energética S.A.

         

 253,606,846

 

 

 

 48.75

 

 273,887

 

 16,950

 

 256,937

 

 2,283

 

 48.75

 

 282,383

 

 27,728

 

 254,655

 

 2,289

MRS Logística S.A.

         

 26,611,282

 

 2,673,312

 

 18.64

 

 1,405,062

 

 770,144

 

 634,918

 

 19,278

 

 18.64

 

 1,411,526

 

 795,903

 

 615,623

 

 30,613

CBSI - Companhia Brasileira de Serviços de Infraestrutura

         

 1,876,146

 

 

 

 50.00

 

 14,166

 

 11,735

 

 2,431

 

 375

 

 50.00

 

 13,574

 

 11,517

 

 2,057

 

 1,416

CGPAR - Construção Pesada S.A.

 (2)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

                                

 

 

 

 

 

 

 

 1,514

Transnordestina Logística S.A.

         

 24,168,304

 

 

 

 46.28

 

 3,688,926

 

 2,469,626

 

 1,219,300

 

 (4,264)

 

 49.02

 

 3,786,556

 

 2,566,315

 

 1,220,241

 

 (6,987)

Fair Value alocated to TLSA due to control loss

         

 

 

 

 

 

 

 

 

 

 

  271,116

 

 

 

 

 

 

 

 

 

 271,116

 

 

 

 

 

 

 

 

 

 

 5,382,041

 

 3,268,455

 

 2,384,702

 

 17,672

 

 

 

 5,494,039

 

 3,401,463

 

 2,363,692

 

 28,845

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil

         

 27,239,971

 

 

 

 20.00

 

 52,802

 

 48,063

 

 4,739

 

 447

 

 20.00

 

 53,101

 

 48,258

 

 4,843

 

 

 

 

 

 

 

 

 

 

 52,802

 

 48,063

 

 4,739

 

 447

 

 

 

 53,101

 

 48,258

 

 4,843

 

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Usiminas

         

 

 

 

 

 

 

 

 

 

 

 1,405,378

 

 

 

 

 

 

 

 

 

 1,353,664

 

 

Panatlântica

         

 

 

 

 

 

 

 

 

 

 

 22,188

 

 

 

 

 

 

 

 

 

                              20,604

 

 

 

         

 

 

 

 

 

 

 

 

 

 

 1,427,566

 

 

 

 

 

  

 

 

 

 1,374,268

 

 

Other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profits on subsidiaries' inventories

         

 

 

 

 

 

 

 

 

 

 

 (81,854)

 

 (7,396)

 

 

 

 

 

 

 

 (74,459)

 

 42,617

Others

 (3)

 

 

 

 

 

 

 

 

 

 

 63,539

 

 (551)

 

 

 

 

 

 

 

 63,541

 

 (1,366)

 

         

 

 

 

 

 

 

 

 

 

 

  (18,315)

 

 (7,947)

 

 

 

 

 

 

 

 (10,918)

 

 41,251

Total investments

     

 

 

 

 

 

 

 

 

 

 

 21,503,827

 

 144,348

 

 

 

 

 

 

 

 21,684,209

 

 (465,694)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classification of investments in the balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in assets

         

 

 

 

 

 

 

 

 

 

 

 22,521,072

 

 

 

 

 

 

 

 

 

 22,703,508

 

 

Investments with equity deficit

         

 

 

 

 

 

 

 

 

 

 

               (1,017,245)

 

 

 

 

 

 

 

 

 

 (1,019,299)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 21,503,827

 

 

 

 

 

 

 

 

 

 21,684,209

 

 

 

(1)         Company liquidated in 2016;

(2)         Acquisition of control in 2016.

(3)         Refers mainly to the goodwill of the subsidiary Cia Metalúrgica Prada amounting to R$63,509.

 

 

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

 

 

 

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

 

 

     

Consolidated

     

Parent Company

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Opening balance

4,568,451

 

3,998,239

 

21,684,209

 

24,422,283

Classified in assets - Investiments

4,568,451

 

3,998,239

 

22,703,508

 

25,517,369

Classified in liabilities - Provision for investments with equity deficit

       

(1,019,299)

 

(1,095,086)

Opening balance

4,568,451

 

3,998,239

 

21,684,209

 

24,422,283

Capital increase/acquisition of shares

509

 

190,651

 

10,353

 

242,854

Dividends (1)

   

(36,765)

 

(353,429)

 

(2,469,827)

Comprehensive income (2)

56,146

 

713,442

 

18,346

 

314,230

Equity pickup  (3)

34,554

 

108,031

 

144,348

 

(370,343)

Reclassification of Metallic's investment on September 30, 2016 to held for sale

           

(123,290)

Reclassification of Metallic's result for discontinued operations

           

(6,786)

Acquisition of 50% interest in CGPAR

           

8,608

Fair value of fixed assets - control acquisition - CGPAR

         

57,889

Amortization of fair value - Investment in MRS

(2,937)

 

(11,746)

       

Amortization of fair value - Investment in CGPAR

(3,940)

 

(3,940)

       

Impairment of the Fair Value of Transnordestina

   

(387,989)

     

(387,989)

Others

   

(1,472)

     

(3,420)

Closing balance

4,652,783

 

4,568,451

 

21,503,827

 

21,684,209

Classified in assets - Investiments

4,652,783

 

4,568,451

 

22,521,072

 

22,703,508

Classified in liabilities - Provision for investment with equity deficit

       

(1,017,245)

 

(1,019,299)

Closing balance

4,652,783

 

4,568,451

 

21,503,827

 

21,684,209

               

 

1.     In 2017, refers to the allocation of dividends of subsidiaries CSN Minerals, CSN Steel and, CSN America..

 

2.     Refers to the mark-to-market of investments classified as available for sale and translation to reporting currency of the foreign investment whose functional currency is not the Real, actuarial gain/loss and gain/loss on investment hedge from investments accounted for under the equity method.

 

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

 

Page 39


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

     

Consolidated

 

03/31/2017

 

03/31/2016

Adjusted

       

Equity in results of affiliated companies

 

 

 

MRS Logística S.A.

                    38,547

 

                    61,210

CBSI - Companhia Brasileira de Serviços de Infraestrutura

                         375

 

                      1,416

Transnordestina

                    (4,264)

 

                    (6,987)

Arvedi Metalfer do Brasil

                         447

 

                               

Others

                       (551)

 

                    (1,775)

 

34,554

 

53,864

Eliminations

     

To cost of sales

(9,958)

 

(13,462)

To taxes

3,386

 

4,577

Others

                               

 

                               

Amortization of fair value - Investment in MRS

(2,937)

 

                               

Amortization of fair value - Investment in CGPAR

(3,940)

 

                               

Others

   

645

Equity in results

                    21,105

 

                    45,624

 

 

Page 40


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

 

8.c) Investments in joint ventures and joint operations

 

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

 

 

           

03/31/2017

             

12/31/2016

   

Joint-Venture

 

Joint-Operation

 

Joint-Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

34.94%

 

50.00%

 

46.30%

 

48.75%

 

34.94%

 

50.00%

 

49.02%

 

48.75%

Balance sheet

               

 

             

Current assets

               

 

             

Cash and cash equivalents

 

251,856

 

2,728

 

93,993

 

9,340

 

345,164

 

2,925

 

1,899

 

17,689

Advance to suppliers

 

7,963

 

2,070

     

19

 

7,452

 

951

     

99

Other current assets

 

424,855

 

20,041

 

55,051

 

15,886

 

406,170

 

19,603

 

54,652

 

16,054

Total current assets

 

684,674

 

24,839

 

149,044

 

25,245

 

758,786

 

23,479

 

56,551

 

33,842

Non-current assets

               

 

             

Other non-current assets

 

694,662

 

356

 

259,793

 

28,797

 

598,577

 

234

 

261,292

 

29,219

Investments, PP&E and intangible assets

 

6,158,794

 

3,136

 

7,558,623

 

507,778

 

6,215,442

 

3,434

 

7,407,189

 

516,186

Total non-current assets

 

6,853,456

 

3,492

 

7,818,416

 

536,575

 

6,814,019

 

3,668

 

7,668,481

 

545,405

Total Assets

 

7,538,130

 

28,331

 

7,967,460

 

561,820

 

7,572,805

 

27,147

 

7,725,032

 

579,247

                 

 

             

Current liabilities

               

 

             

Borrowings and financing

 

684,780

     

54,442

   

 

653,491

     

76,441

   

Other current liabilities

 

821,388

 

23,469

 

130,959

 

31,647

 

740,319

 

23,034

 

134,747

 

53,858

Total current liabilities

 

1,506,168

 

23,469

 

185,401

 

31,647

 

1,393,810

 

23,034

 

211,188

 

53,858

Non-current liabilities

               

 

             

Borrowings and financing

 

2,033,095

     

5,148,575

   

 

2,176,357

     

5,024,404

   

Other non-current liabilities

 

592,548

         

3,123

 

699,830

         

3,020

otal non-current liabilities

 

2,625,643

     

5,148,575

 

3,123

 

2,876,187

     

5,024,404

 

3,020

Shareholders’ equity

 

3,406,319

 

4,862

 

2,633,484

 

527,050

 

3,302,808

 

4,113

 

2,489,440

 

522,369

Total liabilities and shareholders’
equity

 

7,538,130

 

28,331

 

7,967,460

 

561,820

 

7,572,805

 

27,147

 

7,725,032

 

579,247

                                 

 

 

Page 41


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

               

01/01/2017 a 03/31/2017

                 

01/01/2016 a 03/31/2016

 

 

Joint-Venture

 

Joint-Operation

 

 

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

34.94%

 

50.00%

 

46.30%

 

48.75%

 

34.94%

 

50.00%

 

56.92%

 

48.75%

 

50.00%

Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

798,330

 

31,459

     

40,877

 

749,218

 

33,017

     

42,466

 

32,013

Cost of sales and services

 

(560,503)

 

(28,041)

     

(19,467)

 

(514,726)

 

(27,601)

     

(23,016)

 

(23,245)

Gross profit

 

237,827

 

3,418

     

21,410

 

234,492

 

5,416

     

19,450

 

8,768

Operating income (expenses)

 

(23,843)

 

(1,975)

 

(7,028)

 

(14,309)

 

83,055

 

(2,250)

 

(7,656)

 

(12,895)

 

(3,696)

Financial income (expenses), net

 

(54,701)

 

(376)

 

(2,181)

 

(16)

 

(65,690)

 

(334)

 

(4,620)

 

551

 

(281)

Income before income tax and social contribution

 

159,283

 

1,067

 

(9,209)

 

7,085

 

251,857

 

2,832

 

(12,276)

 

7,106

 

4,791

Current and deferred income tax
and social contribution

 

(55,855)

 

(318)

     

(2,403)

 

(87,621)

         

(2,410)

 

(1,764)

Profit / (loss) for the period

 

103,428

 

749

 

(9,209)

 

4,682

 

164,236

 

2,832

 

(12,276)

 

4,696

 

3,027

 

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

 

TLSA is primarily engaged in the public service operation and development of a railroad network in the Northeast of Brazil, comprising the rail links Velha-Salgueiro, Salgueiro-Trindade, Trindade-Eliseu Martins, Salgueiro- Porto de Suape, and Missão Velha-Porto de Pecém (“Railway System II”).

 

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

 

During 2017, the other shareholders of TLSA subscribed 5,708,087 shares in the amount of R$723,858, diluting CSN’s interest in TLSA’s capital to 46.30%. As a result of the transactions described above and the change in the shareholders’ interest in TLSA’s capital in 2017, the Company recognized a gain of R$2,814 in shareholders’ equity under other comprehensive income.

 

 

Page 42


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

Even though as of December 31, 2016 the Company reports negative net working capital of R$ 182,339, Management counts on the funds from its shareholders and third parties for completion of the work, which are expected to be available based on agreements previously entered into and recent discussions between the involved parties. After analyzing this matter, Management considered as appropriate the use of the accounting basis of operational continuity (going concern) of the project in the preparation of the financial statements for the year ended December 31, 2016.

 

Accordingly, TLSA conducted an impairment test of its long-lived assets using the discounted cash flow method. In order to perform the test, TLSA adopted the following main assumptions:

 

Measurement of recoverable amount:

 

 

Cash flow projection

Until 2057

Gross margin

Estimated based on market study to capture cargo and operating costs according to market trend studies

Cost estimate

Costs based on study and market trends

Growth rate in perpetuity

Growth rate was not considered because the model projection is until the end of the concession.

Discount rate

Ranges from 4.25% to 7.90% in real terms.

 

In addition, CSN, as an investor, conducted an impairment test of its interest in TLSA, based on TLSA’s dividend payment capacity, a methodology known as Dividend Discount Model, or DDM, to remunerate the capital invested by its shareholders. In order to conduct this test, some factors were taken into account, such as:

 

·          The dividend flow was obtained from TLSA nominal cash flow;

·          The dividend flow was calculated considering the annual interest percentages, considering the dilutions of CSN’s interest arising from the repayment of debts;

·          This dividend flow was discounted to present value using the cost of equity (Ke) included in TLSA’s WACC rate; and

·          This Ke obtained was that calculated in TLSA’s “rolling WACC”.

 

 

Another important aspect that was considered in the impairment analysis of CSN’s investment in TLSA was the need to apply an additional risk percentage to the discount rate in addition to that already used to determine TLSA”s discounted cash flow. Due to the sharing of investor risks and the fact that the asset that is being tested represents the cash-generating unit, which in turn equals the legal entity, the risk determined by CSN’s management is the same as that applied by TLSA in the evaluation of the investment, and therefore an additional risk factor to the model would not apply.

 

As a result of the test performed, the Company recognized in 2016 a loss on the surplus value of TLSA’s investment in the amount of R$ 387,989 recorded in other operating expenses and R $ 131,916 in deferred taxes.

 

9.      PROPERTY, PLANT AND EQUIPMENT

 

The information on property, plant and equipment has not changed significantly in relation to that disclosed in the Company's financial statements as of December 31, 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Land

 

Buildings and Infrastructure

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2016

264,629

 

2,815,679

 

12,369,630

 

33,163

 

2,260,864

 

391,914

 

18,135,879

Cost

264,629

 

3,637,903

 

20,712,371

 

173,821

 

2,260,864

 

676,529

 

27,726,117

Accumulated depreciation

   

(822,224)

 

(8,342,741)

 

(140,658)

     

(284,615)

 

(9,590,238)

Balance at December 31, 2016

264,629

 

2,815,679

 

12,369,630

 

33,163

 

2,260,864

 

391,914

 

18,135,879

Effect of foreign exchange differences

(805)

 

(2,577)

 

(11,330)

 

(57)

 

(351)

 

(378)

 

(15,498)

Acquisitions

       

10,800

 

180

 

176,926

 

400

 

188,306

Capitalized interest (notes 23 and 27)

               

26,533

     

26,533

Write - offs

   

(953)

 

(6,476)

 

(37)

 

(2,281)

 

7,243

 

(2,504)

Depreciation

   

(47,317)

 

(326,371)

 

(1,401)

     

(11,246)

 

(386,335)

Transfers to other asset categories

   

62,661

 

229,623

 

1,330

 

(245,687)

 

(47,927)

   

Transfers to intangible assets

               

(22,584)

 

(3,595)

 

(26,179)

Others

       

(300)

     

1,170

 

(1)

 

869

Balance at March 31, 2017

263,824

 

2,827,493

 

12,265,576

 

33,178

 

2,194,590

 

336,410

 

17,921,071

Cost

263,824

 

3,697,784

 

20,941,899

 

174,855

 

2,194,590

 

552,072

 

27,825,024

Accumulated depreciation

   

(870,291)

 

(8,676,323)

 

(141,677)

     

(215,662)

 

(9,903,953)

Balance at March 31, 2017

263,824

 

2,827,493

 

12,265,576

 

33,178

 

2,194,590

 

336,410

 

17,921,071

 

 

Page 43


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

Land

 

Buildings and Infrastructure

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2016

 

83,350

 

1,093,806

 

7,447,653

 

15,014

 

934,587

 

5,716

 

9,580,126

Cost

 

83,350

 

1,275,784

 

12,567,114

 

114,141

 

934,587

 

116,987

 

15,091,963

Accumulated depreciation

 

   

(181,978)

 

(5,119,461)

 

(99,127)

     

(111,271)

 

(5,511,837)

Balance at December 31, 2016

 

83,350

 

1,093,806

 

7,447,653

 

15,014

 

934,587

 

5,716

 

9,580,126

Acquisitions

 

       

5,370

 

33

 

99,731

 

238

 

105,372

Capitalized interest (notes 23 and 27)

                 

6,534

     

6,534

Write - offs

 

   

(953)

 

(2,123)

 

(34)

 

(2,281)

 

2,717

 

(2,674)

Depreciation

     

(7,939)

 

(156,359)

 

(674)

     

(1,530)

 

(166,502)

Transfers to other asset categories

 

   

(2,477)

 

179,425

 

596

 

(181,328)

 

3,784

   

Transfers to intangible assets

                 

(22,584)

 

(3,595)

 

(26,179)

Others

 

       

(8)

     

1,410

     

1,402

Balance at March 31, 2017

 

83,350

 

1,082,437

 

7,473,958

 

14,935

 

836,069

 

7,330

 

9,498,079

Cost

 

83,350

 

1,271,905

 

12,745,765

 

114,651

 

836,069

 

117,047

 

15,168,787

Accumulated depreciation

     

(189,468)

 

(5,271,807)

 

(99,716)

     

(109,717)

 

(5,670,708)

Balance at March 30, 2017

 

     83,350

 

    1,082,437

 

       7,473,958

 

     14,935

 

      836,069

 

       7,330

 

    9,498,079

 

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

Page 44


 

 

 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

The assumptions used for the impairment test in December 2016 are still effective and there is not factor that justifies the recognition of impairment in the quarter.

 

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

 

 

 

 

 

 

 

 

 

 

Consolidado

 

 

Project description

 

Start date

 

Completion Date

 

03/31/2017

 

12/31/2016

Logistics

 

 

 

 

 

 

 

 

 

 

   

  Current investments for maintenance of current operations.  

 

          

 

                 

   

      102,629

 

     103,284

 

 

 

 

          

 

                 

   

      102,629

 

     103,284

Mining 

           

   

     

 

 

  Expansion of Casa de Pedra Mine capacity production.  

 

2007

 

2018

(1)

      712,057

 

     689,160

   

  Expansion of TECAR export capacity.  

 

2009

 

2020

(2)

      258,602

 

     253,545

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

   

      269,047

 

     261,056

       

          

 

                 

   

   1,239,706

 

  1,203,761

Steel

 

 

 

 

 

 

   

 

 

 

   

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

 

2008

 

2019

   

        93,483

 

       91,779

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

(3)

      196,963

 

     307,448

 

 

 

 

          

 

                 

   

      290,446

 

     399,227

Cement

 

 

 

 

 

 

   

 

 

 

 

 

  Construction of cement plants.  

 

2011

 

2020

(4)

      532,580

 

     529,631

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

   

        29,229

 

       24,961

 

 

 

 

          

 

                 

   

      561,809

 

     554,592

Construction in progress

 

 

 

 

 

   2,194,590

 

  2,260,864

                     

 

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

(2)    Estimated completion date of phase 60 Mtpa;

(3)    Refers substantially to renovation of coke ovens batteries and reuse of carbo-chemical cooling water;

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

 

The estimated useful lives are as follows:

 

 

     

Consolidated

   

Parent Company

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

In Years

 

 

 

 

 

 

 

Buildings

41

 

41

 

42

 

42

Machinery, equipment and facilities

18

 

18

 

19

 

19

Furniture and fixtures

12

 

12

 

11

 

11

Others

14

 

14

 

11

 

11

 

 

 

 

 

 

Page 45


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

10.    INTANGIBLE ASSETS

 

                         

Consolidated

     

Parent Company

 

Goodwill

 

Customer relationships

 

Software

 

Trademarks
and
patents

 

Rights and licenses (*)

 

Others

 

Total

 

Software

 

Total

Balance at December 31, 2016

3,590,931

 

297,660

 

68,253

 

116,196

 

3,184,924

 

440

 

7,258,404

 

47,547

 

47,547

 Cost

3,834,234

 

444,635

 

183,166

 

116,196

 

3,185,700

 

440

 

7,764,371

 

98,992

 

98,992

 Accumulated amortization

(133,973)

 

(146,975)

 

(114,913)

     

(776)

     

(396,637)

 

(51,445)

 

(51,445)

 Adjustment for accumulated recoverable value

(109,330)

                     

(109,330)

       

Balance at December 31, 2016

3,590,931

 

297,660

 

68,253

 

116,196

 

3,184,924

 

440

 

7,258,404

 

47,547

 

47,547

Effect of foreign exchange differences

   

(4,318)

 

(24)

 

(1,649)

     

(6)

 

(5,997)

       

Acquisitions and expenditures

       

267

             

267

       

Transfer of property, plant and equipment

       

26,179

             

26,179

 

26,179

 

26,179

Write-offs (note 22)

       

(68)

             

(68)

 

(68)

 

(68)

Amortization 

   

(8,994)

 

(5,615)

     

(332)

     

(14,941)

 

(3,752)

 

(3,752)

Balance at March 31, 2017

3,590,931

 

284,348

 

88,992

 

114,547

 

3,184,592

 

434

 

7,263,844

 

69,906

 

69,906

 Cost

3,834,234

 

438,344

 

164,644

 

114,547

 

3,185,701

 

434

 

7,737,904

 

125,768

 

125,768

 Accumulated amortization

(133,973)

 

(153,996)

 

(75,652)

     

(1,109)

     

(364,730)

 

(55,862)

 

(55,862)

 Adjustment for accumulated recoverable value

(109,330)

                     

(109,330)

       

Balance at March 31, 2017

3,590,931

 

284,348

 

88,992

 

114,547

 

3,184,592

 

434

 

7,263,844

 

69,906

 

69,906

 

 

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

 

 

 

The average useful lives by nature are as follows:

 

 

     

Consolidated

     

Parent Company

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

 

 

 

 

 

 

 

Software

8

 

8

 

8

 

8

Customer relationships

13

 

13

 

 

 

 

 

 

 

The assumptions used for the impairment test in December 2016 are still effective and there is not factor that justifies the recognition of impairment in the quarter.

 

11.    BORROWINGS, FINANCING AND DEBENTURES

 

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

 

               

Consolidated

 

 

 

 

 

 

 

Parent Company

   

Rates p.a.  (%)

 

Current liabilities

Non-current liabilities

 

Current liabilities

Non-current liabilities

 

     

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

FOREIGN CURRENCY

 

 

 

                             

Prepayment

 

 1% to 3,5%

 

81,411

 

110,944

 

468,923

 

482,347

 

81,411

 

110,944

 

468,923

 

482,347

Prepayment

 

3,51% to 8%

 

461,046

 

438,802

 

4,107,303

 

4,290,062

 

461,046

 

438,802

 

4,107,303

 

4,290,061

 Prepayment - Intecompany

 

 3,51% to 8%

 

               

44,556

 

72,128

 

4,711,018

 

4,876,840

Perpetual bonds

 

7%

 

4,313

 

4,436

 

3,168,400

 

3,259,100

               

Bonds

 

4,14% to 10%

 

43,949

 

137,126

 

5,375,499

 

5,529,380

 

69,658

 

27,044

 

3,291,367

 

3,385,587

Bonds Intercompany

 

 4,14% to 10%

 

                             

Intercompany

 

Libor 6M to 3%

 

               

152,591

 

149,654

 

2,644,400

 

2,719,420

Others

 

1,2% to 8%

 

90,608

 

95,983

 

171,101

 

259,262

               

 

 

 

 

681,327

 

787,291

 

13,291,226

 

13,820,151

 

809,262

 

798,572

 

15,223,011

 

15,754,255

LOCAL CURRENCY

 

 

 

                             

BNDES/FINAME

 

1,3% + TJLP and Fixed rate 2,5% to 6% + 1,5%

 

73,156

 

73,736

 

999,150

 

1,012,268

 

43,182

 

43,467

 

939,676

 

945,633

Debentures

 

110,8% to 113,7% CDI

 

515,532

 

538,003

 

1,170,383

 

1,270,383

 

515,532

 

538,003

 

1,170,383

 

1,270,383

Prepayment

 

109,5% to 116,5% CDI and fixed rate of 8%

522,652

 

570,778

 

5,080,000

 

5,080,000

 

454,928

 

519,806

 

3,080,000

 

3,080,000

CCB

 

112,5% and 113% CDI

 

76,434

 

181,143

 

7,200,000

 

7,200,000

 

76,434

 

181,143

 

7,200,000

 

7,200,000

 

 

 

 

1,187,774

 

1,363,660

 

14,449,533

 

14,562,651

 

1,090,076

 

1,282,419

 

12,390,059

 

12,496,016

Total Borrowings and Financing

 

1,869,101

 

2,150,951

 

27,740,759

 

28,382,802

 

1,899,338

 

2,080,991

 

27,613,070

 

28,250,271

Transaction Costs and Issue Premiums

 

(31,102)

 

(33,503)

 

(52,165)

 

(59,232)

 

(26,891)

 

(29,109)

 

(47,757)

 

(53,378)

Total Borrowings and Financing + Transaction Costs

 

1,837,999

 

2,117,448

 

27,688,594

 

28,323,570

 

1,872,447

 

2,051,882

 

27,565,313

 

28,196,893

                                       
 

 

Page 46


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

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

 

As of March 31, 2017, the principal amount of long-term borrowings, financing and debentures by maturity year, adjusted for interest and inflation, is as follows:

 

 

   

 

 

Consolidated

 

 

 

Parent Company

2018

 

      5,308,629

 

19%

 

      7,032,265

 

25%

2019

 

      7,060,863

 

25%

 

      5,452,468

 

20%

2020

 

      7,344,655

 

26%

 

      4,593,480

 

17%

2021

 

      2,204,795

 

8%

 

      2,774,303

 

10%

2022

 

      1,833,451

 

7%

 

      2,088,048

 

8%

After 2022

 

         819,966

 

3%

 

      5,672,506

 

20%

Perpetual bonds

 

      3,168,400

 

12%

 

 

 

 

 

 

    27,740,759

 

100%

 

    27,613,070

 

100%

 

 

 

 

 

 

 

 

 

 

 

11.b) Borrowings, financing and debentures raised and paid

 

The table below shows the borrowings, financing and debentures raised and paid during the period:

 

 

       

Consolidated

     

Parent Company

 

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Opening balance

 

      30,441,018

 

         34,282,515

 

        30,248,775

 

         33,988,090

Raised

 

                        

 

                30,034

 

                       -  

 

                62,836

Forfaiting  funding / Drawee Risk Raised

 

                     -  

 

                78,240

 

                       -  

 

                78,240

Payment of principal

 

          (306,516)

 

            (695,938)

 

            (244,599)

 

             (298,015)

Payment of principal Forfaiting/Drawee Risk

 

                     -  

 

            (407,155)

 

                       -  

 

             (407,155)

Payment of charges

 

          (929,979)

 

         (3,044,342)

 

            (738,016)

 

          (2,566,293)

Payment of charges Forfaiting/Drawee Risk

 

                        

 

                (5,694)

 

                          

 

                 (5,694)

Provision of charges

 

           726,095

 

           3,156,120

 

             615,008

 

           2,661,090

Provision of charges Forfaiting / Drawee Risk

 

                     -  

 

                  4,237

 

                       -  

 

                  4,237

Others  (1)

 

          (404,025)

 

         (2,956,999)

 

            (443,408)

 

          (3,268,561)

Closing balance

 

      29,526,593

 

         30,441,018

 

        29,437,760

 

         30,248,775

 

 

 

 

1. Includes unrealized exchange and monetary variations.

 

Page 47


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

In the first quarter of 2017, the Group paid borrowings as shown below:

 

 

 

·        Paid

 

 

       

Consolidated

Transaction

 

Principal

 

Charges

 Fixed Rate Notes

 

81,909

 

237,352

 Debentures

 

96,667

 

85,458

 Bank Credit Bill

 

   

351,812

 Export Credit Note

 

20,000

 

214,308

 Pre - Export Payment

 

88,938

 

21,506

 BNDES/FINAME

 

17,142

 

19,047

 Others

 

1,860

 

496

 Total

 

306,516

 

929,979

         

 

 

·        Covenants

 

The Company’s borrowing agreements provide for the fulfillment of certain non-financial obligations, as well as the maintenance of certain parameters and performance indicators, such as the publication of its audited financial statements within the regulatory terms or payment of commission on assumption of risks in case the indicator of net debt to EBITDA reaches the levels set out in such agreements.

 

As of March 31, 2017, the Company has provisioned R$36,375 in the Consolidated and R$16,767 in the Parent Company for commission on assumption of risks.

 

 

 

Page 48


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

12.    FINANCIAL INSTRUMENTS

 

The information on policies applied to financial instruments has not changed significantly in relation to that disclosed in the Company's financial statements as of December 31, 2016 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial information as of March 31, 2017.

 

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.

 

 

 

·            Classification of financial instruments

 

Consolidated

     

 

 

03/31/2017

 

 

 

12/31/2016

 

Notes

 

Available for sale

 

Fair value through profit or loss

 

Loans and receivables 
 

 

Other liabilities measured at amortized cost method

 

Balances

 

Available for sale

 

Fair value through profit or loss

 

Loans and receivables 

 

Other liabilities measured at amortized cost method

 

Balances

                     

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

3

 

 

 

 

 

  4,315,796

 

 

 

4,315,796

 

 

 

 

 

  4,871,162

 

 

 

4,871,162

Short-term investments

 

4

 

 

 

 

 

734,688

 

 

 

  734,688

 

 

 

 

 

760,391

 

 

 

  760,391

Trade receivables

 

5

 

 

 

 

 

  1,849,528

 

 

 

1,849,528

 

 

 

 

 

  1,904,630

 

 

 

1,904,630

Derivative financial instruments

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

  2,298

 

 

 

 

 

  2,298

Trading securities

 

7

 

 

 

  3,586

 

 

 

 

 

  3,586

 

 

 

  2,966

 

 

 

 

 

  2,966

 

 

5

 

 

 

 

 

 

 

37,679

 

  37,679

 

 

 

 

 

 

 

37,679

 

  37,679

Total

 

 

 

 

 

  3,586

 

  6,900,012

 

37,679

 

6,941,277

 

 

 

  5,264

 

  7,536,183

 

37,679

 

7,579,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other trade receivables

 

7

 

 

 

 

 

14,327

 

 

 

  14,327

 

 

 

 

 

15,291

 

 

 

  15,291

Investments

 

8

 

  1,427,566

 

 

 

 

 

 

 

1,427,566

 

  1,374,268

 

 

 

 

 

 

 

1,374,268

Loans - related parties

 

7

 

 

 

 

 

501,766

 

 

 

  501,766

 

 

 

 

 

479,960

 

 

 

  479,960

Total

 

 

 

  1,427,566

 

 

 

516,093

 

 

 

1,943,659

 

  1,374,268

 

 

 

495,251

 

 

 

1,869,519

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

  1,427,566

 

  3,586

 

  7,416,105

 

37,679

 

8,884,936

 

  1,374,268

 

  5,264

 

  8,031,434

 

37,679

 

9,448,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

11

 

 

 

 

 

 

 

  1,869,101

 

1,869,101

 

 

 

 

 

 

 

  2,150,951

 

2,150,951

Derivative financial instruments

 

12

 

 

 

26

 

 

 

 

 

26

 

 

 

121

 

 

 

 

 

121

Trade payables

 

 

 

 

 

 

 

 

 

  1,934,358

 

1,934,358

 

 

 

 

 

 

 

  1,763,206

 

1,763,206

Dividends and interest on capital

 

13

 

 

 

 

 

 

 

484,570

 

  484,570

 

 

 

 

 

 

 

484,570

 

  484,570

Total

 

 

 

 

 

26

 

 

 

  4,288,029

 

4,288,055

 

 

 

121

 

 

 

  4,398,727

 

4,398,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

11

 

 

 

 

 

 

 

  27,740,759

 

 27,740,759

 

 

 

 

 

 

 

  28,382,802

 

 28,382,802

Total

 

 

 

 

 

 

 

 

 

  27,740,759

 

 27,740,759

 

 

 

 

 

 

 

  28,382,802

 

 28,382,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

 

 

 

26

 

 

 

  32,028,788

 

 32,028,814

 

 

 

121

 

 

 

  32,781,529

 

 32,781,650

 

 

·            Fair value measurement

 

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

 

 

 

Page 49


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

Consolidated

 

       

03/31/2017

         

12/31/2016

 

Level 1

 

Level 2

 

Balances

 

Level 1

 

Level 2

 

Balances

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current

                       

Financial assets at fair value through profit or loss     

 

                     

Derivative financial instruments

                 

2,298

 

2,298

Trading securities

 

3,586

     

3,586

 

2,966

     

2,966

Non-current

                       

Available-for-sale financial assets

 

                     

Investments

 

1,427,566

     

1,427,566

 

1,374,268

     

1,374,268

Total Assets

 

1,431,152

     

1,431,152

 

1,377,234

 

2,298

 

1,379,532

                         

Liabilities

 

                     

Current

                       

Financial liabilities at fair value through profit or loss

 

                     

Derivative financial instruments

     

26

 

26

     

121

 

121

Total Liabilities

 

   

26

 

26

     

121

 

121

 

 

II – Investments in securities 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 included 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 (B3 - Brasil, Bolsa, Balcão). According to the Company's policy, the gains and losses arising from changes in share prices are recorded directly in shareholders’ equity, as other comprehensive income.

 

The Company's accounting policy requires a quarterly analysis based on quantitative and qualitative information available in the market from the moment the instrument demonstrates a drop of more than 20% in its market value or from a significant drop in market value compared to their acquisition cost for more than 12 months. If the Company concludes that there was a significant drop in the instrument’s price, an impairment loss must be recognized. In 2012, considering the price of Usiminas shares on B3 - Brasil, Bolsa, Balcão, the first impairment of these shares was recognized. Under this policy, whenever the share price reaches a level lower than the last impairment recognized, the Company must recognize new losses in profit or loss, redefining the new minimum level of the share price.

 

During 2016 and until the first quarter of 2017, no impairment was recognized and the gains arising from change in share prices in the period was recognized in other comprehensive income:

 

 

Class of shares

 

Quantity

 

03/31/2017

 

 

12/31/2016

 

Variation in the period

   

Share price

 

Carrying amount

 

Quantity

Share price

 

Carrying amount

 

Share price

 

Variation in the carrying amount

Common

 

107,156,651

 

8.38

 

897,973

 

107,156,651

8.26

 

885,114

 

0.12

 

12,859

Preferred

 

114,280,556

 

4.44

 

507,405

 

114,280,556

4.10

 

468,550

 

0.34

 

38,855

 

 

221,437,207

     

1,405,378

 

221,437,207

   

1,353,664

     

51,714

                               

 

 

As of March 31, 2017 and December 31, 2016, the Company's interest in USIMINAS comprised 15.19% in common shares and 20.86% in preferred shares.

 

 

Page 50


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

As of March 31, 2017, the amount recognized in comprehensive income for available-for-sale investments, net of taxes, is R$756,243 (R$678,035 as of December 31, 2016).

 

III -           Financial risk management:

 

As of March 31, 2017, 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, 2016.

 

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

 

·            Foreign exchange rate risk:

 

The exposure arises from the existence of assets and liabilities denominated in Dollar or Euro, since the Company's functional currency is substantially the real and is denominated natural currency hedge. The net exposure is the result of offsetting the natural currency exposure by hedging instruments adopted by CSN.

 

The consolidated net exposure as of March 31, 2017 is as follows.

 

 

       

03/31/2017

Foreign Exchange Exposure

 

(Amounts in US$’000)

 

(Amounts in €’000)

Cash and cash equivalents overseas

 

1,090,887

 

17,879

Trade receivables

 

330,506

 

10,123

 Other assets

 

4,045

 

10,084

Total Assets

 

1,425,438

 

38,086

Borrowings and financing

 

(4,327,371)

 

(72,457)

Trade payables

 

(115,056)

 

(5,194)

Other liabilities

 

(15,209)

 

(5,905)

Total Liabilities

 

(4,457,636)

 

(83,556)

Foreign exchange exposure

 

(3,032,198)

 

(45,470)

Cash flow hedge accounting

 

1,429,333

   

Net Investment hedge accounting

 

   

72,000

Net foreign exchange exposure

 

(1,602,865)

 

26,530

Perpetual Bonds

 

1,000,000

   

Net foreign exchange exposure excluding perpetual bonds

 

(602,865)

 

26,530

 

 

CSN is currently in process of redefining its currency hedge strategy. The Company began to focus its hedging strategy to preserve its cash flow capturing the existing natural relationships and the use of derivative instruments to hedge CSN’s future cash flows.

 

·            Interest rate risk:

 

The risk arises from short and long term liabilities with fixed or floating interest rates and inflation indices.

 

In item 12b) we show the derivatives and hedging strategies to hedge foreign exchange and interest rate risks.

 

12.b) Hedging instruments: Derivatives and hedge accounting:

 

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

 

 

 

Page 51


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

·            Portfolio of derivative financial instruments

 

 

               

 

 

 

 

03/31/2017

     

 

 

 

 

12/31/2016

 

03/31/2017

       

Appreciation (R$)

 

Fair value
(market)

     

Appreciation (R$)

 

Fair value
(market)

 

Impact on financial income (expenses) in 2017

Counterparties

 

Maturity

 

Functional Currency

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

BNPP

 

3/9/2017

 

Dollar

 

                    

 

           

10,250

 

33,435

 

(31,137)

 

2,298

 

(229)

Total dollar-to-euro swap

         

                    

             

10,250

 

33,435

 

(31,137)

 

2,298

 

(229)

 

 

 

 

 

 

 

 

                             

BM&FBovespa

 

1/2/2017

 

Real

 

    2,219,433

 

       

(26)

 

1,641,378

 

-

 

-

 

(121)

 

13,224

Total Future DI

     

    2,219,433

         

(26)

 

1,641,378

 

-

 

-

 

(121)

 

13,224

 

 

 

 

 

 

 

 

                             
               

(26)

     

33,435

 

(31,137)

 

2,177

 

12,995

                                             

 

 

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

 

 

 

 

 

 

 

 

 

 

   

03/31/2017

Instruments

 

Assets

 

Liabilities

 

Financial income and expenses, net (Note 23)

 

Current

 

Total

 

Current

 

Total

 

Dollar - to - euro swap

                 

(229)

Future DI

 

       

(26)

 

(26)

 

13,224

           

(26)

 

(26)

 

12,995

                     

 

 

 

 

 

 

 

 

 

 

 

               

12/31/2016

 

03/31/2016

Instruments

 

Assets

 

Liabilities

 

Financial income and expenses, net (Note 23)

 

Current

 

Total

 

Current

 

Total

 

Future Dollar BM&F

 

 

 

 

         

(681,176)

Future DI

 

       

(121)

 

(121)

   

Dollar - to - euro swap

 

2,298

 

2,298

         

(7,506)

Fixed rate - to - CDI swap

 

 

 

 

 

 

 

 

 

(299)

CDI - to - fixed rate swap

 

 

 

 

         

(63)

 

 

2,298

 

2,298

 

(121)

 

(121)

 

(689,044)

                     
                     
 

 

Page 52


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

·        Cash flow hedge accounting

 

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

 

In order to better reflect the accounting impacts of this foreign exchange hedging strategy on the Company’s results, CSN designated part of its US dollar-denominated liabilities as a hedging instrument of its future exports. As a result, foreign exchange differences arising from designated liabilities will be temporarily recognized in shareholders’ equity and recognized in profit or loss when such exports are carried out, allowing the concurrent recognition of the dollar impact on liabilities and on exports. The adoption of this hedge accounting does not entail entering into any financial instrument. As of March 31, 2017, US$1.4 billion in exports to be carried out until October 2022 is designated.

 

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

 

The table below shows a summary of the hedging relationships as of March 31, 2017:

 

 

                                   

03/31/2017

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Hedged period

 

Exchange rate on designation

 

Designated amounts (US$’000)

 

Amortizated part (USD'000)

 

Effect on result (R$'000)

 

Impact on shareholders' equity (R$'000)

11/ 03 /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 to September 2019

 

2.4442

 

           500,000

 

           (66,667)

 

               4,996

 

              (313,820)

12/01/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  October 2015 to February 2019 (2)

 

2.5601

 

           175,000

 

           (70,000)

 

             11,406

 

                (63,877)

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

 

                        

 

                        

 

                (49,030)

07/21/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  July 2019 to March 2021

 

3.1813

 

             60,000

 

                        

 

                        

 

                       774

07/23/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  July 2019 to March 2021

 

3.2850

 

           100,000

 

                        

 

                        

 

                  11,660

07/23/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  October 2018 to October 2022

 

          3.2850

 

             30,000

 

                        

 

                        

 

                    3,498

07/24/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  October 2018 to October 2022

 

3.3254

 

           100,000

 

                        

 

                        

 

                  15,700

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  October 2018 to October 2022

 

3.3557

 

             25,000

 

                        

 

                        

 

                    4,683

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  October 2018 to October 2022

 

3.3557

 

             70,000

 

                        

 

                        

 

                  13,111

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  October 2018 to October 2022

 

3.3557

 

             30,000

 

                        

 

                        

 

                    5,619

07/28/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  October 2018 to October 2022

 

3.3815

 

             30,000

 

                        

 

                        

 

                    6,393

08 / 01 /2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  (1)

 

3.3940

 

             (9,000)

 

                        

 

                        

 

                  (2,030)

08/0 3 /2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

  October 2018 to October 2022

 

3.3940

 

           355,000

 

                        

 

                        

 

                  80,088

Total

 

 

 

 

 

 

 

 

 

 

 

        1,566,000

 

         (136,667)

 

             16,402

 

              (287,231)

 

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

 (1) - During the designation in August 2015, we reviewed the future export projections and identified that the amount of US$ 9 million designated previously was no longer probable to be realized due to the decrease of the Platt’s value. Therefore, we discontinued the hedging relationship in August 2015. The exchange rate for the period remains recorded in shareholders’ equity until the settlement of the debt.

 

 

 

Page 53


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

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

 

 

The movement in hedge accounting amounts recognized in shareholders’ equity as of March 31, 2017 is as follows:

 

 

 

12/31/2016

 

Movement

 

Realization

 

03/31/2017

Cash flow hedge accounting

           436,677

 

         (133,044)

 

            (16,402)

 

           287,231

Fair value of cash flow hedge, net of taxes

           436,677

 

         (133,044)

 

            (16,402)

 

           287,231

 

 

As of March 31, 2017, the hedging relationships established by the Company were effective, according to prospective tests conducted. Thus, no reversal for hedge accounting ineffectiveness was recognized.

 

 

·        Hedge of net investment in foreign operation

 

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

 

As from September 1, 2015, CSN began to adopt the net investment hedge to eliminate such exposure and cover future fluctuations of the Euro on such borrowings. Non-derivative financial liabilities were designated, represented by borrowing agreements with financial institutions in the amount of € 120 million. The account balances as of March 31, 2017 are as follows:

 

 

                       

03/31/2017

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

 

      (59,650)

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)

 

           (48,000)

 

                   

Total

 

 

 

 

 

 

 

 

 

             72,000

 

      (59,650)

1.      In January 2017, the portion of a debt designated as hedging instrument was settled.

 

 

 

Page 54

 


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

The movement in the amounts related to net investment hedge recognized in shareholders’ equity as of March 31, 2017 is as follows:

 

 

 

12/31/2016

 

Movement

 

Realization

 

03/31/2017

Net Investment hedge accounting

       (57,804)

 

                (1,846)

 

                      

 

           (59,650)

Fair value of net investment hedge in foreign operations

       (57,804)

 

                (1,846)

 

                      

 

           (59,650)

 

 

As of March 31, 2017, the hedging relationships established by the Company were effective, according to prospective tests conducted. Therefore, no reversal for hedge ineffectiveness was recognized.

 

12.c) Sensitivity analysis

 

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

 

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

 

The Company considered scenarios 1 and 2 as 25% and 50% deterioration for currency volatility using as reference the closing exchange rate as of March 31, 2017.

 

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

 

   

 

 

 

 

 

 

03/31/2017

Currency

 

Exchange rate

 

Probable scenario

 

Scenario 1

 

Scenario 2

USD

 

                    3.1684

 

             3.2909

 

       3.9605

 

           4.7526

EUR

 

                    3.3896

 

             3.9033

 

       4.2370

 

           5.0844

                 

 

             
   

 

 

 

 

03/31/2017

Interest

 

Interest rate

 

Scenario 1

 

Scenario 2

CDI

 

12.13%

 

15.16%

 

18.20%

TJLP

 

7.50%

 

9.38%

 

11.25%

LIBOR

 

1.42%

 

1.78%

 

2.13%

 

 

 

 

 

 

 

 

Page 55


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

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

   

 

 

 

 

 

 

 

 

03/31/2017

Instruments

 

Notional

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Hedge accounting of exports

 

1,429,333

 

Dollar

 

175,093

 

1,132,175

 

2,264,350

 

 

                 

Currency position

 

(3,032,198)

 

Dollar

 

(371,444)

 

(2,401,804)

 

(4,803,608)

(not including exchange derivatives above)

 

                 
                     

Consolidated exchange position

 

(1,602,865)

 

Dollar

 

(196,351)

 

(1,269,629)

 

(2,539,258)

(including exchange derivatives above)

                   

 

 

                 

Net Investment hedge accounting

 

72,000

 

Euro

 

36,986

 

61,013

 

122,026

 

 

                 

Currency position

 

(45,470)

 

Euro

 

(23,358)

 

(38,531)

 

(77,062)

 

 

                 

Consolidated exchange position

 

26,530

 

Euro

 

13,628

 

22,482

 

44,964

(including exchange derivatives above)

 

                 

 

 

 (*) The probable scenarios were calculated considering the following variations for the risks: Real x Dollar – depreciation of Real by 3.87% / Real x Euro – depreciation of Real by 15,16%. Source: quotations from Central Bank of Brazil on 12/20/2017.

 

 

·        Sensitivity analysis of interest rate swap

 

The Company considered scenarios 1 and 2 as 25% and 50% for the sensitivity analysis as of March 31, 2017.

 

 

   

 

 

 

 

 

 

 

 

03/31/2017

Instruments

 

Notional amount

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Future DI

 

  2,219,433

 

CDI

 

                (26)

 

        67,304

 

      134,609

                     

 

 (*) The sensitivity analysis is based on the assumption of maintaining, as a probable scenario the market values as of March 31, 2017 recognized in the company's assets and liabilities.

 

·        Sensitivity analysis of changes in interest rates

 

The Company considered scenarios 1 and 2 as 25% and 50% of changes in interest volatility as of March 31, 2017.

 

Consolidated

       

 

 

 

 

 

   

Impact on profit or loss

Changes in interest rates

 

% p.a

 

 

Assets

 

Liabilities

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

TJLP

 

      7.50

 

 

 

 

(1,058,515)

 

(3,306)

 

(19,847)

 

(39,694)

Libor

 

      1.42

 

 

 

 

(5,040,924)

 

(77,758)

 

(17,936)

 

(35,872)

CDI

 

    12.13

 

 

607,856

 

(14,323,819)

 

(251,668)

 

(415,937)

 

(831,874)

 

 

 (*) The sensitivity analysis is based on the assumption of maintaining as a probable scenario the market values as of March 31, 2017 recognized in the company's assets and liabilities.

 

 

 

Page 56


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

12.d) Liquidity risk

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

At March 31, 2017

Less than one year

 

From one to two years

 

From two to five yyears

 

Over five years

 

Total

Borrowings, financing and debentures

1,869,101

 

12,369,492

 

11,382,901

 

3,988,366

 

29,609,860

Derivative financial instruments

26

             

26

Trade payables

1,934,358

             

1,934,358

Dividends and interest on capital (Note 13)

484,570

             

484,570

 

 

 

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 compared below:

 

 

 

 

 

 

03/31/2017

 

 

 

12/31/2016

 

Carrying amount

 

Fair Value(*)

 

Carrying amount

 

Fair Value(*)

Perpetual bonds

3,172,713

 

1,654,764

 

3,263,536

 

1,702,134

Fixed Rate Notes

5,419,448

 

4,770,769

 

5,666,506

 

4,907,339

 

 (*) Source: Bloomberg

 

 

13.    OTHER PAYABLES

 

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

  

 

Consolidated

 

Parent Company

 

Current

 

Non-current

 

Current

 

Non-current

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Payables to related parties  (note 17 a)

2,273

 

10,927

 

 

 

 

 

174,505

 

182,810

 

60,960

 

67,940

Derivative financial instruments  (note 12 I)

26

 

121

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive funds (1)

 

 

 

 

 

 

 

 

26

 

121

 

 

 

 

Dividends and interest on capital payable  (note 12 I) (2)

484,570

 

484,570

 

 

 

 

 

2,209

 

2,209

 

 

 

 

Advances from customers

117,150

 

90,720

 

 

 

 

 

105,968

 

80,652

 

 

 

 

Taxes in installments

23,437

 

24,444

 

82,179

 

83,312

 

9,403

 

9,397

 

1,503

 

1,524

Profit sharing – employees

267,303

 

211,791

 

 

 

 

 

185,308

 

148,788

 

 

 

 

Freight provision

57,586

 

57,586

 

 

 

 

 

10,764

 

10,764

 

 

 

 

Provision for industrial restructuring

13,000

 

13,000

 

 

 

 

 

 

 

 

 

 

 

 

Taxes payable

 

 

 

 

8,452

 

8,518

 

 

 

 

 

6,966

 

7,035

Other provision

23,162

 

23,162

 

 

 

 

 

6,890

 

6,890

 

 

 

 

Third party materials in our possession

288

 

288

 

 

 

 

 

 

 

 

 

 

 

 

Other payables

117,197

 

105,115

 

37,670

 

39,307

 

43,086

 

22,900

 

 

 

 

 

1,105,992

 

1,021,724

 

128,301

 

       131,137

 

    538,159

 

    464,531

 

         69,429

 

         76,499

 

1. Refers to derivative transactions managed by the exclusive funds.

 

2. Dividends payable by the subsidiary CSN Mineração.

 

Page 57


 

 

 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

14.    INCOME TAX AND SOCIAL CONTRIBUTION

 

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

 

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

     

Consolidated

     

Parent Company

 

03/31/2017

 

03/31/2016   
Adjusted

 

03/31/2017

 

03/31/2016

               

Income tax and social contribution income (expense)

             

Current

(114,155)

 

(27,304)

     

(51)

Deferred

(22,793)

 

(86,104)

 

2,956

 

450

 

(136,948)

 

(113,408)

 

2,956

 

399

 

 

 

 

 

 

 

 

 

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

 

 

 

Consolidated

     

Parent Company

 

03/31/2017

 

03/31/2016
Adjusted

 

03/31/2017

 

03/31/2016
Adjusted

               

(Loss)/Profit before income tax and social contribution

254,563

 

(663,622)

 

82,674

 

(785,923)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

(86,551)

 

225,631

 

(28,109)

 

267,214

Adjustment to reflect the effective rate:

             

Equity pickup

9,514

 

15,512

 

50,418

 

(158,336)

Profit with differentiated rates or untaxed

(20,840)

 

(179,885)

       

Transfer pricing adjustment

(653)

 

(44,172)

       

Tax loss carryforwards without recognizing deferred taxes

(137,880)

 

(444,807)

 

(116,051)

 

(434,432)

Limit of Indebtdness

(7,770)

 

(9,211)

 

(7,770)

 

(9,211)

Unrecorded deferred taxes on temporary differences 

130,195

 

313,245

 

129,374

 

305,359

Deferred taxes on foreign profit

   

(6,798)

       

Amortization of goodwill

   

(8,325)

       

Tax incentives

1,590

           

Reversal of estimated losses for deferred income and social contribution tax credits

(28,698)

 

29,781

 

(28,698)

 

29,781

Other permanent deductions (additions)

4,145

 

(4,379)

 

3,792

 

24

Income tax and social contribution in profit for the period

(136,948)

 

(113,408)

 

2,956

 

399

Effective tax rate

54%

 

-17%

 

-4%

 

0%

 

 

Currently, there are no sufficiently strong evidences to support the recognition of tax credits. For this reason, we maintained the recognition of tax credits arising from income tax and social contribution losses up to the limit of 30% of the deferred tax liabilities.

 

 

14.b) Deferred income tax and social contribution:

 

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

 

                 

Consolidated

 

Opening balance

 

Movement

 

Closing balance

 

12/31/2016

 

Comprehensive
income

 

P&L

 

Others

 

03/31/2017

Deferred tax assets

 

 

 

 

 

 

 

 

 

Income tax losses

970,800

     

72,651

 

(37,783)

 

1,005,668

Social contribution tax losses

340,629

     

26,622

 

(13,597)

 

353,654

Temporary differences

(2,288,175)

 

3,044

 

(122,066)

 

51,224

 

(2,355,973)

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

256,936

     

(5,198)

 

14,839

 

266,577

- Provision for environmental liabilities

95,048

     

(1,953)

     

93,095

- Asset impairment losses

93,908

     

(1,631)

     

92,277

- Inventory impairment losses

35,703

     

1,518

     

37,221

- (Gains)/losses on financial instruments

(2,300)

     

2,883

     

583

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

705,929

 

(18,122)

         

687,807

- Actuarial liability (pension and healthcare plan)

134,578

     

70,806

     

205,384

- Accrued supplies and services

123,101

     

8,735

     

131,836

- Allowance for doubtful debts

42,008

     

4,515

     

46,523

- Goodwill on merger

815

     

(52)

     

763

- Unrealized exchange differences (1)

1,589,651

     

(107,681)

     

1,481,970

- (Gain) on loss of control over Transnordestina

(92,180)

             

(92,180)

- Cash flow hedge accounting

148,471

 

(45,236)

         

103,235

- Estimated (losses)/Reversals to deferred tax credits

(3,013,730)

 

61,476

 

(28,698)

     

(2,980,952)

Unrecognized deferred taxes

(1,324,437)

 

1,882

 

(54,345)

 

36,192

 

(1,340,708)

-  Fair Value acquisition of SWT/CBL

(199,001)

 

2,901

 

6,227

     

(189,873)

- Business Combination

(1,072,824)

     

1,661

     

(1,071,163)

- Other

190,149

 

143

 

(18,853)

 

193

 

171,632

Total

(976,746)

 

3,044

 

(22,793)

 

(156)

 

(996,651)

 

                 

    Total Deferred Assets

70,151

             

88,050

Total Deferred Liabilities

(1,046,897)

             

(1,084,701)

Total Deferred

(976,746)

             

(996,651)

 

 

 

 

 

 

 

 

 

 

 

 

Page 58


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

             

Parent Company

 

Opening balance

 

Movement

Closing balance

 

12/31/2016

 

Comprehensive
income

 

P&L

 

03/31/2017

Deferred tax assets

 

 

 

 

 

 

 

Income tax losses

802,813

     

84,988

 

887,801

Social contribution tax losses

280,164

     

31,063

 

311,227

Temporary differences

(1,670,334)

     

(113,095)

 

(1,783,429)

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

219,595

     

(6,140)

 

213,455

- Provision for environmental liabilities

92,802

     

(2,252)

 

90,550

- Asset impairment losses

62,398

     

(11)

 

62,387

- Inventory impairment losses

12,686

     

52

 

12,738

(Gain)/loss in financial instruments

(2,300)

     

2,883

 

583

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

705,929

 

(18,122)

     

687,807

- Actuarial liability (pension and healthcare plan)

137,023

     

70,806

 

207,829

- Accrued supplies and services

93,760

     

6,045

 

99,805

- Allowance for doubtful debts

27,714

     

4,672

 

32,386

- Unrealized exchange differences (1)

1,657,193

     

(99,990)

 

1,557,203

(Gain) in control loss on Transnorderstina

(92,180)

         

(92,180)

- Cash flow hedge accounting

148,471

 

(45,236)

     

103,235

- Estimated (losses)/Reversals to deferred tax credits

(3,013,730)

 

61,476

 

(28,698)

 

(2,980,952)

Unrecognized deferred taxes

(1,115,571)

 

1,882

 

(33,336)

 

(1,147,025)

- Business Combination

(721,993)

         

(721,993)

- Deferred taxes over business combination - CGPAR

(22,609)

         

(22,609)

- Deferred taxes on amortization of surplus value - CGPAR

1,340

         

1,340

- Others

139,138

     

(27,126)

 

112,012

Total

(587,357)

     

2,956

 

(584,401)

 

             

Total Deferred Liabilities

(587,357)

         

(584,401)

Total Deferred

(587,357)

         

(584,401)

 

 

 

 

 

 

 

 

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

Page 59


 

 

 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

In its corporate structure, the Company has foreign subsidiaries whose profits are subject to income tax in the countries where they were established at rates lower than those prevailing in Brazil. In the period from 2012 to the first quarter of 2017, these foreign subsidiaries generated profits amounting to R$ 1,789,700. If the tax authorities understand that these profits are subject to additional taxation in Brazil in respect of income tax and social contribution, these, if due, would total approximately R$ 487,789.

 

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

 

 

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

 

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

 

 

 

Consolidated

 

   

Parent Company

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Income tax and social contribution

 

 

 

 

 

 

 

Actuarial gains on defined benefit pension plan

30,264

 

30,234

 

33,400

 

33,400

Losses estimated for deferred income and social contribution tax credits - actuarial gains

(33,400)

 

(33,400)

 

(33,400)

 

(33,400)

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

(51,918)

 

(33,796)

 

(51,918)

 

(33,796)

Losses estimated for deferred income and social contribution tax assets - available for sale assets

51,918

 

33,796

 

51,918

 

33,796

Exchange differences on translating foreign operations

(425,510)

 

(425,510)

 

(425,510)

 

(425,510)

Cash flow hedge accounting

66,459

 

109,813

 

66,459

 

109,813

Losses estimated for deferred income and social contribution tax credits - cash flow hedge

(66,459)

 

(109,813)

 

(66,459)

 

(109,813)

 

(428,646)

 

(428,676)

 

(425,510)

 

(425,510)

 

 

 

 

 

 

 

 

 

 

Page 60


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

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

 

As of March 31, 2017, the information on judicial deposits and lawsuits has not changed significantly in relation to that disclosed in the Company's financial statements as of December 31, 2016. The details of the provisioned amounts and the related judicial deposits are presented below:

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

Parent Company

 

 

Accrued liabilities

 

Judicial deposits

 

Accrued liabilities

 

Judicial deposits

 

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Tax

 

117,812

 

119,523

 

66,853

 

62,035

 

66,629

 

70,979

 

53,882

 

48,831

Social security

 

71,864

 

62,574

 

48,614

 

48,614

 

70,437

 

61,594

 

48,614

 

48,614

Labor

 

486,314

 

485,422

 

197,037

 

186,823

 

381,256

 

381,255

 

162,099

 

156,978

Civil

 

145,198

 

137,857

 

23,462

 

23,179

 

119,481

 

110,420

 

16,689

 

16,395

Environmental

 

9,238

 

7,716

 

2,220

 

2,220

 

4,529

 

2,370

 

2,220

 

2,220

Deposit of a guarantee

         

8,386

 

8,387

               

 

 

830,426

 

813,092

 

346,572

 

331,258

 

642,332

 

626,618

 

283,504

 

273,038

 

The movement in the provision for tax, social security, labor, civil and environmental risks in the period ended March 31, 2017 is as follows:

 

                   

Consolidated

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2016

 

Additions

 

Accrued Charges

 

Net utilization of reversal

 

03/31/2017

Tax

 

119,523

 

2,134

 

2,755

 

(6,600)

 

117,812

Social security

 

62,574

 

8,038

 

1,252

     

71,864

Labor

 

485,422

 

8,965

 

9,433

 

(17,506)

 

486,314

Civil

 

137,857

 

2,092

 

8,087

 

(2,838)

 

145,198

Environmental

 

7,716

 

2,111

 

176

 

(765)

 

9,238

   

813,092

 

23,340

 

21,703

 

(27,709)

 

830,426

                     

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2016

 

Additions

 

Accrued Charges

 

Net utilization of reversal

 

03/31/2017

Tax

 

70,979

 

691

 

1,559

 

(6,600)

 

66,629

Social security

 

61,594

 

8,038

 

805

     

70,437

Labor

 

381,255

 

5,657

 

6,440

 

(12,096)

 

381,256

Civil

 

110,420

 

1,975

 

7,086

 

-

 

119,481

Environmental

 

2,370

 

2,111

 

48

 

-

 

4,529

   

626,618

 

18,472

 

15,938

 

(18,696)

 

642,332

                     

 

 

 

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

 

 

Page 61


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

 

§   Other administrative and judicial proceedings

 

The table below shows a summary of the main matters classified as possible risk compared with the balances as of March 31, 2017 and December 31, 2016.

 

 

 

 

03/31/2017

 

12/31/2016

Assesment and imposition of fine (AIIM) - Income tax and social contribution - Capital gain on sale of Namisa's shares

 

8,578,543

 

8,415,142

 

 

     

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

 

2,508,221

 

2,457,855

 

 

     

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

 

2,380,236

 

2,327,499

 

 

     

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

 

1,680,301

 

1,644,898

 

 

     

Tax foreclosures - ICMS - Electricity credits

 

863,208

 

838,192

 

 

     

Installments MP 470 - alleged insufficiency of tax losses

 

668,451

 

652,553

 

 

     

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

 

1,534,633

 

1,505,079

 

 

     

Disallowance of the ICMS credits - Transfer of iron ore

 

584,183

 

570,997

 

 

     

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

 

286,177

 

279,511

 

 

     

Disallowance of the tax losses arising on adjustments to the SAPLI

 

466,379

 

455,214

 

 

     

Assessment Notice - ICMS - shipping and return merchandise for Industrialization

 

769,814

 

749,492

 

 

     

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

 

190,713

 

185,249

 

 

     

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

 

358,718

 

348,512

 

 

     

Other tax (federal, state, and municipal) lawsuits

 

2,807,279

 

2,727,258

 

 

     

Social security lawsuits

 

268,808

 

263,951

 

 

     

Law suit applied by Brazilian antitrust authorities (CADE)

 

97,088

 

96,316

 

 

     

Other civil lawsuits

 

841,316

 

814,440

 

 

     

Labor and social security lawsuits

 

1,252,637

 

1,138,155

 

 

     

Environmental lawsuits

 

404,822

 

375,272

 

 

     
 

 

26,541,527

 

25,845,585

         

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

Page 62


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

16.    PROVISION FOR ENVIRONMENTAL LIABILITIES AND ASSET RETIREMENT OBLIGATIONS

 

The information on provision for environmental liabilities and asset retirement obligations has not changed in relation to that disclosed in the Company's financial statements as of December 31, 2016 and, accordingly, the Company decided not to repeat it in the condensed interim financial information as of March 31, 2017.

 

 

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

 

 

 

 

 

Consolidated

 

 

 

Parent Company

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Environmental liabilities

274,226

 

273,475

 

266,640

 

265,772

Asset retirement obligations

75,356

 

73,589

 

 

 

 

 

349,582

 

347,064

 

266,640

 

265,772

       

 

     

 

17.    RELATED-PARTY BALANCES AND TRANSACTIONS

 

The information on related-party transactions has not changed significantly in relation to that disclosed in the Company's financial statements as of December 31, 2016.

 

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

 

·        By transaction

 

   

Consolidated

   

Current

Non-current

Total

   

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables  (note 5)

 

151,186

 

129,837

         

151,186

 

129,837

Dividends receivable (note 5)

 

37,679

 

37,679

         

37,679

 

37,679

Actuarial asset  (note 7)

         

112,970

 

119,854

 

112,970

 

119,854

Financial investments/ investments

 

179,719

 

315,319

         

179,719

 

315,319

Loans (note 7)

         

501,766

 

479,960

 

501,766

 

479,960

Other receivables  (note 7)

 

4,756

 

5,768

 

31,645

 

32,020

 

36,401

 

37,788

   

373,340

 

488,603

 

646,381

 

631,834

 

1,019,721

 

1,120,437

Liabilities

 

                     

Other payables (note 13)

                       

Accounts payable

 

2,273

 

10,927

         

2,273

 

10,927

Trade payables

 

47,412

 

50,623

         

47,412

 

50,623

Actuarial liabilities

 

       

28,004

 

28,004

 

28,004

 

28,004

   

49,685

 

61,550

 

28,004

 

28,004

 

77,689

 

89,554

 

 

                     
   

3/31/2017

 

3/31/2016

               
     

Adjusted

               

Statement of Income

 

 

 

 

               

Revenues

                       

Sales

 

250,657

 

189,343

               

Interest (note 23)

 

20,177

 

12,913

               

Expenses

 

                     

Purchases

 

(258,307)

 

(240,020)

               

Interest

 

   

(92)

               

Foreing exchange and monetary variations, net

 

(4,381)

                   

 

 

8,146

 

(37,856)

               
                         
 

 

Page 63


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

·        By company

 

   

Consolidated

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance income (expenses), net

 

Foreign exchange and monetary variation, net

 

Total

                     

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itá Energética S.A.

         

 

2,742

     

2,742

     

  (7,961)

         

(7,961)

MRS Logística S.A.

 

  37,217

 

 

 

37,217

 

26,332

 

 

 

26,332

 

 

 

  (212,078)

 

 

 

 

 

(212,078)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

  1,904

     

1,904

 

15,305

     

15,305

 

  5

 

  (35,105)

         

(35,100)

Transnordestina Logística S.A (1)

 

247

 

480,800

 

481,047

 

2,679

 

 

 

2,679

 

1,271

 

 

 

15,508

 

 

 

16,779

   

  39,368

 

480,800

 

520,168

 

47,058

 

 

47,058

 

1,276

 

  (255,144)

 

15,508

 

 

(238,360)

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

     

112,971

 

112,971

     

28,004

 

28,004

                 

Fundação CSN

 

  1,829

 

 

 

1,829

 

  279

 

 

 

  279

 

 

 

(583)

 

 

 

 

 

  (583)

Banco Fibra (2)

 

  179,719

     

179,719

         

         

3,902

 

(4,381)

 

  (479)

Panatlântica (3)

 

  146,946

 

2,625

 

149,571

 

 

 

 

 

 

239,675

 

 

 

 

 

 

 

239,675

Ibis Participações e Serviços

         

 

  370

     

  370

     

  (2,502)

         

(2,502)

Partifib Projetos Imobiliários

 

148

 

 

 

  148

 

 

 

 

 

 

  827

 

 

 

 

 

 

 

  827

Vicunha Imóveis Ltda.

                     

     

(20)

         

  (20)

Vicunha Serviços Ltda.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(58)

 

 

 

 

 

  (58)

   

  328,642

 

115,596

 

444,238

 

  649

 

28,004

 

28,653

 

240,502

 

  (3,163)

 

3,902

 

(4,381)

 

236,860

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

 5,330

 

49,985

 

55,315

 

1,978

     

1,978

 

8,879

     

  767

     

9,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at 03/31/2017

 

  373,340

 

646,381

 

  1,019,721

 

49,685

 

28,004

 

77,689

 

250,657

 

  (258,307)

 

20,177

 

(4,381)

 

8,146

Total at 12/31/2016

 

  488,603

 

631,834

 

  1,120,437

 

61,550

 

28,004

 

89,554

 

878,992

 

 (1,099,851)

 

57,779

 

(18,398)

 

(181,478)

Total at 03/31/2016 (Adjusted)

 

 

 

 

 

 

 

 

 

 

 

 

 

189,343

 

  (240,020)

 

12,821

 

 

 

(37,856)

 

 

1.     Transnordestina Logística S.A: Assets: Refers mainly to loan agreements in R$: Interest from 102.0% to 115.0% of the CDI. As of March 31, 2017, the loans amounted to R$480,800 (R$459,762 as of December 31, 2016).

 

2.     Banco Fibra S.A: Assets: Refers to financial investments in time deposits.

 

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

 

 

 

 

 

 

 

 

 

Page 64


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

 

·        By transaction

 

   

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

Current

Non-current

Total

   

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (1) (note 5)

 

1,093,516

 

1,034,098

 

 

 

 

 

1,093,516

 

1,034,098

Dividends receivable (note 5)

 

863,723

 

873,473

 

 

 

 

 

863,723

 

873,473

Actuarial asset  (note 7)

 

 

 

 

 

103,859

 

109,106

 

103,859

 

109,106

Empréstimos (note 7)

 

27,993

 

25,602

 

394,085

 

375,716

 

422,078

 

401,318

Short-term investments / Investments (2)

 

194,000

 

811,990

 

84,136

 

81,382

 

278,136

 

893,372

Other receivables(3) (note 7)

 

21,060

 

132,384

 

308,605

 

311,414

 

329,665

 

443,798

 

 

2,200,292

 

2,877,547

 

890,685

 

877,618

 

3,090,977

 

3,755,165

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment (note 11)

 

44,556

 

72,128

 

4,711,018

 

4,876,840

 

4,755,574

 

4,948,968

 Intercompany bonds (note 11)

 

69,658

 

27,044

 

3,291,367

 

3,385,587

 

3,361,025

 

3,412,631

Intercompany loans (note 11)

 

152,591

 

149,654

 

2,644,400

 

2,719,420

 

2,796,991

 

2,869,074

 

 

266,805

 

248,826

 

10,646,785

 

10,981,847

 

10,913,590

 

11,230,673

Other payables (Note 15)

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable (4)

 

174,505

 

182,810

 

60,960

 

67,940

 

235,465

 

250,750

Exclusive funds (2) (note 13)

 

26

 

121

 

 

 

 

 

26

 

121

Trade payables

 

133,433

 

141,048

 

 

 

 

 

133,433

 

141,048

Actuarial liabilities

 

 

 

 

 

28,004

 

28,004

 

28,004

 

28,004

 

 

307,964

 

323,979

 

88,964

 

95,944

 

396,928

 

419,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2017

 

03/31/2016

 

 

 

 

 

 

 

 

Statement of income

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Sales/Others

 

869,358

 

614,085

 

 

 

 

 

 

 

 

Interest (note 23)

 

16,913

 

8,499

 

 

 

 

 

 

 

 

Exclusive funds (note 23)

 

25,673

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Purchases

 

     (467,131)

 

     (369,941)

 

 

 

 

 

 

 

 

Interests (note 23)

 

     (119,461)

 

     (133,341)

 

 

 

 

 

 

 

 

Foreing exchange and monetary variations, net

 

       283,731

 

    1,085,469

 

 

 

 

 

 

 

 

Exclusive funds (note 23)

 

 

 

     (644,709)

 

 

 

 

 

 

 

 

 

 

609,083

 

560,062

 

 

 

 

 

 

 

 

 

 

 

1.     Receivables from sales of goods and services between the parent company, subsidiaries and joint ventures.

 

2.     Assets: Financial investments classified in current total R$ 194,000 as of March 31, 2017 (R$811,990 as of December 31, 2016) and investments in Usiminas shares classified as available-for-sale investments, in noncurrent, total R$ 84,138 (R$81,382 as of December 31, 2016).

 

3.     Current: Refers mainly to pass through of administrative expenses amounting to R$9,296 (R$120,621 as of December 31, 2016).

Noncurrent: Refers mainly to advance for future capital increases, dividends receivable and receivables from acquisition of debentures.

 

4.       Current: Refers mainly to commission and logistics expenses related to sales of steel for resale through its subsidiary CSN LLC.

 

Noncurrent: Refers mainly to assignment of credits from income tax and social contribution losses with Ferrovia Transnordestina Logistica)

 

Page 65


 

 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

· By company

 

 
 
   

 

             

Parent Company

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance income (expenses), net

 

foreign exchange and monetary variations, net

 

Total

                     

Subsidiaries

 

 

 

 

 

                    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Companhia Metalúrgica Prada (1)

 

      228,892

 

         121,336

 

       350,228

 

           10,892

 

             196

 

         11,088

 

      162,124

 

      (14,290)

         

      147,834

Estanho de Rondônia S.A.

 

          5,941

 

             1,766

 

           7,707

 

             1,376

 

 

 

           1,376

 

             117

 

        (5,494)

 

                114

 

 

 

        (5,263)

Sepetiba Tecon S.A.

 

        33,800

 

           89,677

 

       123,477

 

           18,137

     

         18,137

     

      (25,456)

 

                765

     

      (24,691)

Minérios Nacional S.A.

 

 

 

             5,850

 

           5,850

 

 

 

 

 

                    

 

 

 

 

 

 

 

 

 

                   

Csn Mineração S.A( 2 )

 

      983,307

     

       983,307

 

           56,565

     

         56,565

 

        27,772

 

    (230,496)

         

    (202,724)

CSN Energia S.A.

 

          4,332

 

 

 

           4,332

 

           27,151

 

 

 

         27,151

 

 

 

      (79,510)

 

                      

 

 

 

      (79,510)

Ferrovia Transnordestina Logística S.A.

 

                   

 

           10,891

 

         10,891

     

        60,764

 

         60,764

 

                   

     

                      

 

                (1,958)

 

        (1,958)

Companhia Siderúrgica Nacional, LLC (3)

 

      439,962

 

 

 

       439,962

 

         171,424

 

 

 

       171,424

 

      247,281

 

        (5,538)

 

 

 

              (14,981)

 

      226,762

CSN Europe Lda.

         

                    

 

           13,196

 

        97,331

 

       110,527

         

              (272)

 

                 2,786

 

          2,514

CSN Resources S.A. (4)

 

 

 

 

 

 

 

         234,860

 

   8,039,920

 

    8,274,780

 

 

 

 

 

       (103,149)

 

             230,154

 

      127,005

Lusosider Aços Planos, S.A.

 

      128,760

     

       128,760

 

                145

     

              145

 

      191,557

         

                (5,652)

 

      185,905

CSN Islands XI Corp. (5)

 

 

 

 

 

                    

 

 

 

   1,013,888

 

    1,013,888

 

 

 

 

 

 

 

               29,024

 

        29,024

CSN Islands XII Corp. (6)

         

                    

 

           18,749

 

   1,408,354

 

    1,427,103

         

         (15,387)

 

               41,886

 

        26,499

CSN Ibéria Lda.

 

 

 

 

 

                    

 

 

 

        87,292

 

         87,292

 

 

 

 

 

              (653)

 

                 2,472

 

          1,819

Companhia de Embalagens Metálicas MMSA

          5,404

 

           44,859

 

         50,263

         

                    

                 

                   

Companhia Florestal do Brasil

 

 

 

             2,581

 

           2,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stahlwerk Thüringen GmbH

         

                    

         

                    

                 

                   

CGPAR Construção Pesada S.A.

 

          5,219

 

 

 

           5,219

 

 

 

 

 

                    

 

 

 

 

 

 

 

 

 

                   

 

 

   1,835,617

 

         276,960

 

    2,112,577

 

         552,495

 

 10,707,745

 

  11,260,240

 

      628,851

 

    (360,784)

 

       (118,582)

 

             283,731

 

      433,216

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ITA Energética S.A

 

          2,040

 

 

 

           2,040

 

 

 

 

 

                    

 

 

 

 

 

 

 

 

 

                   

MRS Logística S.A.

 

        18,742

 

 

 

         18,742

 

           12,198

 

 

 

         12,198

 

 

 

      (81,940)

 

 

 

 

 

      (81,940)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

             723

 

 

 

              723

 

             9,535

 

 

 

           9,535

 

                 5

 

      (21,448)

 

 

 

 

 

      (21,443)

Transnordestina Logística S.A.

 

             247

 

         373,120

 

       373,367

 

 

 

 

 

                    

 

 

 

 

 

           12,073

 

 

 

        12,073

 

 

        21,752

 

         373,120

 

       394,872

 

           21,733

 

                   

 

         21,733

 

                 5

 

    (103,388)

 

           12,073

 

                          

 

      (91,310)

Other related parties

 

 

 

 

 

                    

 

 

 

 

 

                    

 

 

 

 

 

 

 

 

 

 

CBS Previdência

 

 

 

         103,859

 

       103,859

 

 

 

        28,004

 

         28,004

 

 

 

 

 

 

 

 

 

                   

Fundação CSN

 

          1,829

 

 

 

           1,829

 

                145

 

 

 

              145

 

 

 

           (379)

 

 

 

 

 

           (379)

Banco Fibra

 

               15

 

 

 

                15

 

                      

 

 

 

                    

 

 

 

 

 

             3,194

 

 

 

          3,194

Panatlântica

 

      146,946

 

             2,625

 

       149,571

 

                      

 

 

 

                    

 

      239,675

 

 

 

 

 

 

 

      239,675

Ibis Participações e Serviços

 

 

 

 

 

                    

 

                370

 

 

 

              370

 

 

 

        (2,502)

 

 

 

 

 

        (2,502)

Partifib Projetos Imobiliários

 

             148

 

 

 

              148

 

 

 

 

 

                    

 

             827

 

 

 

 

 

 

 

             827

 

 

 

 

 

 

 

 

 

 

 

 

                     

 

 

 

             (20)

 

 

 

 

 

             (20)

 

 

 

 

 

 

 

 

 

 

 

 

                     

 

 

 

             (58)

 

 

 

 

 

             (58)

 

 

      148,938

 

         106,484

 

       255,422

 

                515

 

        28,004

 

         28,519

 

      240,502

 

        (2,959)

 

             3,194

 

                          

 

      240,737

Associates

 

 

 

 

 

 

 

 

 

 

 

                    

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

                    

 

           49,985

 

         49,985

 

 

 

 

 

                    

 

 

 

 

 

                767

 

 

 

             767

 

 

 

 

 

 

                    

 

 

 

 

 

                    

 

 

 

 

 

 

 

 

 

 

Exclusive Funds

 

 

 

 

 

                    

 

 

 

 

 

                    

 

 

 

 

 

 

 

 

 

 

Diplic II, Caixa Vertice and VR1 (7)

 

      193,985

 

           84,136

 

       278,121

 

                  26

 

                   

 

                26

 

 

 

 

 

           25,673

 

 

 

        25,673

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at 03/31/2017

 

   2,200,292

 

         890,685

 

    3,090,977

 

         574,769

 

 10,735,749

 

  11,310,518

 

      869,358

 

    (467,131)

 

         (76,875)

 

             283,731

 

      609,083

Total at 12/31/2016

 

   2,877,547

 

         877,618

 

    3,755,165

 

         572,805

 

 11,077,791

 

  11,650,596

 

 

 

 

 

 

 

 

 

 

Total at 03/31/2016

 

 

 

 

 

                    

 

 

 

 

 

                    

 

      614,085

 

    (369,941)

 

       (769,551)

 

          1,085,469

 

      560,062

 

1.   Companhia Metalúrgica Prada: Refers mainly to receivables in the amount of R$228,892 as of March 31, 2017, and debentures from the indirect subsidiary CBL in the amount of R$121,336.

 

2.   CSN Mineração: Assets: Refers mainly to dividends declared by Namisa in the amount of R$694.080 assumed by CSN Mineração on the merger as of December 31, 2015, dividends for 2016 in the amount of R$149,690, and pass through of administrative expenses in the amount of R$139,098.

Liabilities: Payables from purchases of iron ore and port services.

 

3.   Companhia Siderurgica Nacional, LLC: Receivables of R$439,962 as of March 31, 2017 (R$479,625 as of December 31, 2016), related to sale of steel for resale.

 

4.   CSN Resources SA: Prepayment, Fixed Rate Notes and Intercompany Bonds contracts in dollar. As of March 31, 2017, the loans amounted to R$8,274,780 (R$8,495,912 as of December 31, 2016).

 

5.   CSN Islands XI Corp.: Intercompany contracts in US dollars. As of March 31, 2017, loans total R$1,013,888 (R$1,042,912 as of December 31, 2016).

 

6.   CSN Islands XII Corp.: Refers mainly to prepayment contracts and Intercompany contracts in dollar. As of March 31, 2017, loans total R$1,427,103 (R$1,489,631 as of December 31, 2016).

 

7.   Exclusive funds: Current assets: Refers mainly to investments in government securities and CDBs, of which R$113.599 million in CDBs at Banco Fibra. Noncurrent assets: Refers to Usiminas S.A. shares. The funds VR1 and Diplic II are managed by Taquari Asset.

 

 

Page 66


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

17.b) Key management personnel

 

The key management personnel with authority and responsibility for planning, directing and controlling the Company’s activities, include the members of the Board of Directors and statutory directors. The following is information on the compensation of such personnel and the related balances as of March 31, 2017.

 

 

         
   

03/31/2017

 

03/31/2016

   

Statement  of Income

Short-term benefits for employees and officers (*)

 

                  5,283

 

                39,809

Post-employment benefits

 

                       53

 

                     118

 

 

                  5,336

 

                39,927

 

 

 (*) The compensation of key management personnel in 2016 includes payments of contracts with executives that were linked to parameters that were achieved mainly in the first quarter of 2016.

 

18.    SHAREHOLDERS’ EQUITY

 

18.a) Paid-in capital

 

Fully subscribed and paid-in capital as of March 31, 2017 and December 31, 2016 is R$4,540,000 comprising 1,387,524,047 book-entry common shares without par value. Each common share entitles to one vote in resolutions of the General Meeting.

 

18.b) Authorized capital

 

The Company’s bylaws in effect as of March 31, 2017 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 the share capital.  

 

 

 

18.d) Ownership structure

 

As of March 31, 2017, the Company’s ownership structure was as follows:

 

   

 

 

 

 

3/31/2017

 

 

 

 

 

12/31/2016

   

Number of common shares

 

% of total shares

 

% of voting capital

 

Number of common shares

 

% of total shares

 

% of voting capital

Vicunha Aços S.A. (*)

 

682,855,454

 

49.21%

 

50.32%

 

682,855,454

 

49.21%

 

50.32%

Rio Iaco Participações S.A. (*)

 

58,193,503

 

4.19%

 

4.29%

 

58,193,503

 

4.19%

 

4.29%

CFL Participações S.A. (*)   

 

3,977,536

 

0.29%

 

0.29%

 

3,977,536

 

0.29%

 

0.29%

Vicunha Textil S.A. (*)                      

 

4,927,000

 

0.36%

 

0.36%

 

4,927,000

 

0.36%

 

0.36%

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)

 

323,546,664

 

23.32%

 

23.84%

 

323,546,664

 

23.32%

 

23.84%

B3 - Brasil, Bolsa, Balcão

 

254,694,969

 

18.36%

 

18.77%

 

254,694,969

 

18.36%

 

18.77%

 

 

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%

   

 (*) Controlling group companies.

 

 

Page 67


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL


 

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

 

 

    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

 

 

                      

 

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 12/29/2014

 

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 (*)

 

3/31/2015

 

   32,770,055

 

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

 

                     

 

                                  

 

                      

 

                      

 

 

                      



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

 

 

As of March 31, 2017, the position of the treasury shares was as follows:

 

Quantity purchased

(in units)

 

Amount

 

Share price

 

Share

 

paid for

 

 

 

 

 

 

 

market price

 

the shares

 

Minimum

 

Maximum

 

Average

 

 as of 3/31/2017 (*)

            30,391,000

 

R$ 238,976

 

 R$       4.48

 

 R$ 10.07

 

 R$           7.86

 

R$279,901

 

 (*) The last share average quotation on B3 - Brasil, Bolsa, Balcão as of March 31, 2017 of R$ 9.21 per share was used.

 

 

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, in 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 68

 


 

 

 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

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

 

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

 

 

     

Parent Company

 

03/31/2017

 

03/31/2016
Adjusted

   
 

Common Shares

(Loss) profit for the year

 

 

 

Continued operations

                  85,630

 

              (785,524)

Discontinued operations

                          -  

 

                       333

 

                  85,630

 

              (785,191)

Weighted average number of shares

      1,357,133,047

 

      1,357,133,047

Basic and diluted EPS

 

 

 

Continued operations

                0.06310

 

              (0.57881)

Discontinued operations

                          -  

 

                0.00025

 

                0.06310

 

              (0.57856)

       

 

 

 

19.    PAYMENT TO SHAREHOLDERS

 

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

 

 

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

                   

2016

 

                53

   

Total approved

 

       975,000

 

       975,000

 

Total Paid

 

       974,827

 

       974,774

 

 

20.    NET SALES REVENUE

 

Net sales revenue is comprised as follows:

       

  Consolidated

     

 Parent Company

   

03/31/2017

 

03/31/2016

 

03/31/2017

 

03/31/2016

Gross revenue

 

 

 

 

 

 

 

 

Domestic market

 

             2,623,699

 

             2,269,496

 

             2,406,405

 

             2,099,540

Foreign market

 

             2,463,249

 

             2,342,378

 

                672,987

 

                420,381

 

 

             5,086,948

 

             4,611,874

 

             3,079,392

 

             2,519,921

Deductions

 

 

 

 

 

 

 

 

Sales returns and discounts

 

                (43,752)

 

                (67,466)

 

                (40,644)

 

                (61,057)

Taxes on sales

 

              (631,600)

 

              (547,122)

 

              (552,532)

 

              (481,224)

 

 

              (675,352)

 

              (614,588)

 

              (593,176)

 

              (542,281)

Net revenue

 

             4,411,596

 

             3,997,286

 

             2,486,216

 

             1,977,640

 

 

 

 

 

 

 

 

 

 

 

Page 69


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

21.    EXPENSES BY NATURE

   

 

 

 Consolidated

 

 

 

 Parent Company

   

03/31/2017

 

03/31/2016

Adjusted

 

03/31/2017

 

03/31/2016

                 

Raw materials and inputs

 

(1,209,878)

 

(1,168,753)

 

(1,078,571)

 

(783,472)

Labor cost

 

(553,269)

 

(622,934)

 

(285,008)

 

(353,700)

Supplies

 

(328,309)

 

(329,382)

 

(238,154)

 

(227,809)

Maintenance cost (services and materials)

 

(255,091)

 

(291,448)

 

(149,334)

 

(169,104)

Outsourcing services

 

(738,760)

 

(790,656)

 

(254,617)

 

(235,355)

Depreciation, Amortization and Depletion

 

(389,884)

 

(308,595)

 

(170,254)

 

(135,525)

Others

 

(106,534)

 

(171,342)

 

(7,479)

 

(25,324)

   

(3,581,725)

 

(3,683,110)

 

(2,183,417)

 

(1,930,289)

                 

Classified as:

 

             

Cost of sales

 

(3,093,474)

 

(3,073,661)

 

(1,959,313)

 

(1,638,396)

Selling expenses

 

(369,792)

 

(449,390)

 

(163,525)

 

(168,633)

General and administrative expenses

 

(118,459)

 

(160,059)

 

(60,579)

 

(123,260)

 

 

(3,581,725)

 

(3,683,110)

 

(2,183,417)

 

(1,930,289)

                 

 

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

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Parent Company

 

 

3/31/2017

 

3/31/2016 Adjusted

 

3/31/2017

 

3/31/2016

Production cost

 

381,606

 

302,729

 

163,982

 

131,468

Selling expenses

 

2,217

 

2,215

 

1,851

 

1,810

General and administrative expenses

 

6,061

 

3,651

 

4,421

 

2,247

 

 

389,884

 

308,595

 

170,254

 

135,525

Other operational (*)

 

11,392

 

12,108

 

 

 

 

 

 

401,276

 

320,703

 

170,254

 

135,525

 

 

 

 

 

 

 

 

 

 

 (*) Refers to the amortization of intangible assets as described in note 22.

 

22.    OTHER OPERATING INCOME (EXPENSES)

       

 Consolidated

     

 Parent Company

   

3/31/2017

 

3/31/2016

 

3/31/2017

 

3/31/2016

     

Adjusted

   

Adjusted

Other operating income

 

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

 

679

 

18,676

 

530

 

1,888

Rentals and leases

 

459

 

328

 

369

 

328

Contractual fines

 

348

 

299

 

152

 

283

Other revenues

 

5,013

 

2,969

 

2,531

 

341

 

 

6,499

 

22,272

 

3,582

 

2,840

 

 

             

Other operating expenses

 

             

Taxes and fees

 

(1,481)

 

(10,762)

 

(719)

 

(696)

Write-off/(Provision) of judicial deposits

 

3,276

 

(17,281)

 

3,042

 

(17,281)

Reversion /(Provision) for environmental risks

 

3,350

 

(1,142)

 

4,856

 

(337)

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

(38,353)

 

(40,640)

 

(30,021)

 

(45,436)

Contractual fines

 

             

Depreciation of unused equipment and amortization of intangible assets

(11,392)

 

(12,108)

       

 Write-off /reversals of fixed assets and intangibles (notes 9 and 10) 

 

(2,572)

 

(12,966)

 

(2,742)

 

(7,590)

  (Losses) /reversals estimated in inventories  

 

(4,091)

 

14,623

 

1,095

 

(2,478)

 Losses on spare parts

 

(1,250)

 

(6,579)

 

(1,250)

 

(187)

 Studies and project engineering expenses

 

(8,180)

 

(5,731)

 

(8,196)

 

(5,571)

 Research and development expenses

 

(676)

 

(575)

 

(676)

 

(575)

  Advisory expenses

 

(16)

 

(2,565)

 

(16)

 

(2,563)

 Healthcare plan expenses

 

(22,086)

 

(19,089)

 

(21,944)

 

(19,090)

Realized cash flow hedge  (note 12 b)

 

(16,402)

 

(12,697)

 

(16,402)

 

(12,697)

 Other expenses

 

(5,815)

 

(33,583)

 

(2,899)

 

(738)

 

 

(105,688)

 

(161,095)

 

(75,872)

 

(115,239)

  Other operating income (expenses), net 

 

(99,189)

 

(138,823)

 

(72,290)

 

(112,399)

 

 

Page 70


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

23.    FINANCIAL INCOME (EXPENSES)

 

   

 

 

Consolidated

 

 

 

Parent Company

   

3/31/2017

 

3/31/2016

 

3/31/2017

 

3/31/2016

     

Adjusted

   

Adjusted

Financial income

 

 

 

 

 

 

 

 

    Related parties (note 17 a)

 

20,177

 

12,913

 

42,586

 

8,499

Income from short-term investments 

 

53,578

 

55,915

 

25,070

 

3,863

Gain from derivative

 

13,224

           

Gain on repurchase of debt securities

 

12,564

 

143,777

       

Other income

 

16,976

 

30,015

 

14,072

 

6,067

 

 

116,519

 

242,620

 

81,728

 

18,429

Financial expenses

 

             

Borrowings and financing - foreign currency

 

(214,097)

 

(257,833)

 

(55,275)

 

(60,079)

Borrowings and financing - local currency

 

(511,998)

 

(547,475)

 

(440,272)

 

(470,263)

Related parties  (note 17 a)

 

   

(92)

 

(119,461)

 

(778,050)

Capitalized interest  (notes 09 and 27)

 

26,533

 

57,661

 

6,534

 

32,730

Losses on derivatives

 

   

(362)

       

Interest, fines and late payment charges

 

(2,791)

 

(6,014)

 

(244)

 

(2,633)

PIS/COFINS over financial income

 

(38,875)

 

(22,877)

 

(34,496)

 

(20,858)

Other financial expenses

 

(6,458)

 

(12,730)

 

(5,191)

 

(7,317)

 

 

(38,801)

 

(32,019)

 

(32,683)

 

(22,961)

Foreign exchange and monetary variation, net

 

(786,487)

 

(821,741)

 

(681,088)

 

(1,329,431)

 

 

             

Monetary variation, net

 

1,364

 

(1,137)

 

(5,101)

 

(5,780)

Exchange variation, net

 

171,609

 

384,341

 

312,278

 

1,061,601

Exchange variation on derivatives

 

(229)

 

(688,682)

       

Financial income (expenses), net

 

172,744

 

(305,478)

 

307,177

 

1,055,821

 

 

             

Financial income (costs), net

 

(497,224)

 

(884,599)

 

(292,183)

 

(255,181)

 

 

             

Statement of gains and (losses) on derivative transactions (note 12b)

           

Dollar-to-euro swap

 

(229)

 

(7,506)

       

Future Dollar BM&F

 

   

(681,176)

       

 

 

(229)

 

(688,682)

       

Swap Pré x CDI

 

   

(299)

       

Swap CDI x Pré

 

   

(63)

       

DI Future

 

13,224

           

 

 

13,224

 

(362)

       

 

 

12,995

 

(689,044)

       
 

 

Page 71


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

 

24.    SEGMENT INFORMATION

 

The segment information has not changed in relation to that disclosed in the Company's financial statements as of December 31, 2016. Therefore, management decided not to repeat it in this condensed interim financial information.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2017

P&L

 

Steel

 

Mining 

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (Thou.) - (Unaudited) (*)

 

  1,194,246

 

  7,243,854

 

 

 

 

 

 

 

821,231

 

  (1,346,967)

 

 

Net revenues

                             

Domestic market

 

  1,788,518

 

190,311

 

55,215

 

323,390

 

90,163

 

125,651

 

(583,696)

 

  1,989,552

Foreign market

 

  1,282,689

 

983,794

 

 

 

 

 

155,561

 

  2,422,044

Total net revenue (note 20)

 

  3,071,207

 

  1,174,105

 

55,215

 

323,390

 

90,163

 

125,651

 

(428,135)

 

  4,411,596

Cost of sales and services

 

  (2,394,558)

 

(636,455)

 

(37,194)

 

(280,072)

 

(69,139)

 

(129,685)

 

453,629

 

  (3,093,474)

Gross profit

 

676,649

 

537,650

 

18,021

 

43,318

 

21,024

 

(4,034)

 

25,494

 

  1,318,122

General and administrative expenses

 

(235,504)

 

(40,384)

 

(7,093)

 

(24,362)

 

(6,643)

 

(18,480)

 

(155,785)

 

(488,251)

Depreciation

 

169,042

 

122,651

 

3,460

 

103,625

 

4,317

 

34,650

 

(47,861)

 

389,884

Proportionate EBITDA of joint ventures

                         

112,792

 

112,792

Adjusted EBITDA

 

610,187

 

619,917

 

14,388

 

122,581

 

18,698

 

12,136

 

(65,360)

 

  1,332,547

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

4,055

 

913,827

 

 

 

 

 

 

 

 

 

155,561

 

  1,073,443

North America

 

480,624

 

                     

480,624

Latin America

 

150,614

 

 

 

 

 

 

 

 

 

 

 

 

 

150,614

Europe

 

633,917

 

69,967

                     

703,884

Others

 

13,479

 

 

 

 

 

 

 

 

 

 

 

 

 

13,479

Foreign market

 

  1,282,689

 

983,794

 

 

 

 

 

155,561

 

  2,422,044

Domestic market

 

  1,788,518

 

190,311

 

55,215

 

323,390

 

90,163

 

125,651

 

(583,696)

 

  1,989,552

Total

 

  3,071,207

 

  1,174,105

 

55,215

 

323,390

 

90,163

 

125,651

 

(428,135)

 

  4,411,596

                                 

 

    

 

 

Page 72


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2016 (Adjusted)

P&L

 

Steel

 

Mining 

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (Thou.) - (Unaudited) (*)

 

  1,246,135

 

  8,295,093

 

 

 

 

571,436

 

  (1,046,725)

 

 

Net revenues

                             

Domestic market

 

  1,500,366

 

151,073

 

50,423

 

303,141

 

68,149

 

114,204

 

(486,063)

 

  1,701,293

Foreign market

 

  1,308,774

 

790,483

 

 

 

 

 

196,736

 

  2,295,993

Total net revenue (note 20)

 

  2,809,140

 

941,556

 

50,423

 

303,141

 

68,149

 

114,204

 

(289,327)

 

  3,997,286

Cost of sales and services

 

  (2,299,907)

 

(749,385)

 

(36,040)

 

(214,370)

 

(51,113)

 

(101,191)

 

378,345

 

  (3,073,661)

Gross profit

 

509,233

 

192,171

 

14,383

 

88,771

 

17,036

 

13,013

 

89,018

 

923,625

General and administrative expenses

 

(255,318)

 

(23,755)

 

(8,278)

 

(23,881)

 

(5,946)

 

(17,657)

 

(274,614)

 

(609,449)

Depreciation

 

166,229

 

114,434

 

3,293

 

55,695

 

4,279

 

12,812

 

(48,147)

 

308,595

Proportionate EBITDA of joint ventures

 

 

                 

109,893

 

109,893

Adjusted EBITDA

 

420,144

 

282,850

 

9,398

 

120,585

 

15,369

 

8,168

 

(123,850)

 

732,664

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

4,669

 

665,871

 

 

 

 

 

196,736

 

867,276

North America

 

581,176

 

 

 

 

 

 

 

581,176

Latin America

 

66,044

 

 

 

 

 

 

 

66,044

Europe

 

651,959

 

64,963

 

 

 

 

 

 

716,922

Others

 

4,926

 

59,649

 

 

 

 

 

 

64,575

Foreign market

 

  1,308,774

 

790,483

 

 

 

 

 

196,736

 

  2,295,993

Domestic market

 

  1,500,366

 

151,073

 

50,423

 

303,141

 

68,149

 

114,204

 

(486,063)

 

  1,701,293

Total

 

  2,809,140

 

941,556

 

50,423

 

303,141

 

68,149

 

114,204

 

(289,327)

 

  3,997,286

 

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

 

 

 

·        Adjusted EBITDA

 

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

 

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

 

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

 

 

       

Consolidated

   

03/31/2017

 

03/31/2016
 Adjusted

     

Net income (loss) for the year

 

117,615

 

(776,697)

Results from discontinued operations

 

-

 

(333)

Depreciation

 

389,884

 

308,595

Income tax and social contribution (note 14)

 

136,948

 

113,408

Financial income (expenses) (note 23)

 

497,224

 

884,599

EBITDA

 

1,141,671

 

529,572

Other operating income (expenses) (note 22)

 

99,189

 

138,823

Equity in results of affiliated companies

 

(21,105)

 

(45,624)

Proportionate EBITDA of joint ventures

 

112,792

 

109,893

Adjusted EBITDA (*)

 

1,332,547

 

732,664

 

 

 

 

 

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

 

 

Page 73


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

25.    GUARANTEES

 

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

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

       

 

 

 

 

Currency

 

Maturities

 

Borrowings

Tax foreclosure

Others

Total

         

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Transnordestina Logísitca

R$

 

Up to 09/19/2056 and Indefinite

 

2,547,937

 

2,547,937

 

  23,007

 

  23,007

 

4,866

 

4,866

 

  2,575,810

 

  2,575,810

                                       

FTL - Ferrovia Transnordestina

R$

 

11/15/2020

 

  79,855

 

  76,700

         

     

79,855

 

76,700

                                       

Sepetiba Tecon

R$

 

Indefinite

 

 

 

 

 

 

 

 

 

28,914

 

28,914

 

28,914

 

28,914

                                       

Cia Metalurgica Prada

R$

 

Indefinite

         

333

 

333

 

19,340

 

19,340

 

19,673

 

19,673

                                       

CSN Energia

R$

 

Indefinite

 

 

 

 

 

  2,829

 

  2,829

 

 

 

 

 

2,829

 

2,829

                                       

CSN Mineração

R$

 

09/22/2022

 

2,000,000

 

2,000,000

         

2,520

 

2,520

 

  2,002,520

 

  2,002,520

                                       
                                       

Total in R$

 

 

 

 

4,627,792

 

4,624,637

 

  26,169

 

  26,169

 

55,640

 

55,640

 

  4,709,601

 

  4,706,446

                                       

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$

 

 

 

 

9,838,272

 

 12,135,468

 

 

 

 

 

 

 

 

 

  9,838,272

 

  12,135,468

         

 14,466,064

 

 16,760,105

 

  26,169

 

  26,169

 

55,640

 

55,640

 

  14,547,873

 

  16,841,914

 

 

Page 74


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

26.    INSURANCE

 

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

 

In 2016, 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 October 30, 2016 to September 30, 2017. Under the insurance policy, the LMI (Maximum Limit of Indemnity) is US$600 million and covers the following Company’s units and subsidiaries: Presidente Vargas Steelworks, CSN Mineração, Sepetiba Tecon and CSN Mining. CSN is liable for the first range of retention of US$375 million in excess of the deductibles for property damages and loss of profits.

 

As of September 30, 2017, after negotiations the policies were renewed until March 31, 2018.

 

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

 

 

 

27.    ADDITIONAL INFORMATION TO CASH FLOWS

 

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

 

 

     

Consolidated

     

Parent Company

 

03/31/2017

 

12/31/2016

 

03/31/2017

 

12/31/2016

Income tax and social contribution paid

126,753

 

456,227

       

Addition to PP&E with interest capitalization

26,533

 

215,794

 

6,534

 

127,675

Capital increase with no cash effect

   

7,437

       

Capitalization with advance to future capital increase

       

9,844

   

Borrowings granted to capitalize subsidiaries

509

     

509

 

52,419

 

153,795

 

679,458

 

16,887

 

180,094

               

 

 

Page 75


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE


Version: 1


Quarterly Financial Information - March 31, 2017 – CIA SIDERURGICA NACIONAL

 

 

28.    STATEMENT OF COMPREHENSIVE INCOME

  

 

   

 

 

 Consolidated 

 

 

 

 Parenty Company

   

03/31/2017

 

03/31/2016

 

03/31/2017

 

03/31/2016

 Profit (loss) for the period

 

              117,615

 

             (776,697)

 

                85,630

 

             (785,191)

                 

 Other comprehensive income

               
                 

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

 

 

 

 

 

 

 

 

 Actuarial of the defined benefit plan from investments in subsidiaries, net of taxes

    30

 

                        85

 

                       30

 

85

 

 

30

 

                        85

 

                       30

 

                        85

                 

Items that could be subsequently reclassified to the statement of income

 

 

 

 

 

 

 

 

 Cumulative translation adjustments for the period

 

              (39,643)

 

             (181,111)

 

              (39,643)

 

             (181,111)

 Assests avaible for sale

 

                53,299

 

                 32,353

 

                53,299

 

                 32,353

 (Loss)/gain on the percentage change in investments 

 

                  2,814

 

                            

 

                  2,814

 

                            

 (Loss)/gain on cash flow hedge accounting

 

              133,044

 

               534,423

 

              133,044

 

               534,423

 Realization on cash flow hedge accounting reclassified to income statements

    16,402  

 

                 12,697

 

                16,402

 

  12,697

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

 

                           

 

                            

 

                  1,846

 

                 18,864

(Loss)/gain on foreingn investment hedge

 

                  1,846

 

                 18,864

 

                           

 

                            

 

 

              167,762

 

               417,226

 

              167,762

 

               417,226

                 

 

 

              167,792

 

               417,311

 

              167,792

 

               417,311

                 

 Total comprehensive income for the period

 

              285,407

 

             (359,386)

 

              253,422

 

             (367,880)

 

 

 

 

 

 

 

 

 

 Attributable to:

               

 Participation of controlling interest 

 

              253,422

 

             (367,880)

 

              253,422

 

             (367,880)

 Participation of non-controlling interest 

 

                31,985

 

                   8,494

 

                           

 

                            

 

 

              285,407

 

             (359,386)

 

              253,422

 

             (367,880)

 

 

 

29.    INDEPENDENT INVESTIGATION – CONSTRUCTION OF THE LONG STEEL PLANT 

 

Considering the information from a Company’s officer published in the press in April 2017, based on testimonials made before the Court, the Audit Committee decided to hire a specialized forensic service to conduct an independent external investigation of the contractual relationship related to the construction of CSN’s Long Steel Plant (contract in which there would have been alleged undue payments, as bonus, as a form of reimbursement for payments made to political parties), and to analyze the extent of the business relationships between the contracting parties. The conclusion of the investigation is that nothing from the testimonials referred to above was confirmed, and there are no contingencies deriving from the matters investigated. Consequently, the Company understands that there is no basis to justify the setting up of a provision for losses or the disclosure of a contingency. In October 2017, complying with a determination of the Supreme Federal Court, the Federal Police started an investigation of the facts reported in those testimonials previously mentioned. To date, nothing has been found out in such investigation.

 

30.    EVENTS AFTER THE REPORTING PERIOD

 

·          Environmental notice to suspend the operations of Presidente Vargas Plant (UPV)

 

On December 1, 2017, the Company received an environmental notice from the INEA (State Institute of Environment) to suspend the operations of the Presidente Vargas Plant, in Volta Redonda, State of Rio de Janeiro, from December 10, 2017. The reason stated by INEA was an alleged non-observance and non-compliance by the Company with the Conduct Adjustment Agreement (TAC) signed with the environmental authorities of the State of Rio de Janeiro. On December 7, 2017, the Company obtained a preliminary authorization to continue with its activities of the UPV for a 180-day term and, during this period, a definitive solution for this matter will be discussed between the Company and the environmental authorities.

 

 

 

Page 76


 

 

 

 

 

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

Independent auditor’s report on review of the interim financial information

To:

Companhia Siderúrgica Nacional

São Paulo – SP

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Siderúrgica Nacional (“Company”), identified as Parent and Consolidated, respectively, included in the Interim Financial Information Form (ITR) for the quarter ended March 31, 2017, which comprises the balance sheet as at March 31, 2017 and the related income statement and statement of comprehensive income for the quarter and three-month periods then ended, and the statement of changes in equity and statement of cash flows for the three-month period then ended, including a summary of significant accounting policies and other explanatory notes

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

Scope of review

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

Conclusion on the individual and consolidated interim financial information

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

 

 

Page 77


 

 

 

 

 

Emphasis of matter

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

We draw attention to note 8.c) to the interim financial information, which describes the stage of completion of the new railway network by the jointly-controlled subsidiary Transnordestina Logística S.A. (TLSA), currently under construction and originally scheduled to be completed by January 2017. The construction time frame is being reviewed and discussed by the relevant government bodies. The completion of the works under the project (and the consequent start of operations) is contingent upon receiving ongoing financial contribution from TLSA´s shareholders and third parties. These events and conditions, together with other issues described in said note to the interim financial information, indicate the existence of significant uncertainty that may cast significant doubt as to TLSA’s ability to continue as a going concern. Our conclusion is not qualified regarding this matter.

Other matters

Interim statements of value added

We have also reviewed the individual and consolidated statements of value added (DVA) for the three-month period ended March 31, 2017, prepared under the responsibility of the Company’s management, the presentation of which is required by the standards issued by the Brazilian Securities and Exchange Commission (CVM) applicable to the preparation of interim financial information and considered supplemental information by IFRS, which does not require the presentation of a DVA. This interim financial information was subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that it was not fairly presented, in all material respects, in relation to the individual and consolidated interim financial information taken as a whole.

 

Page 78


 

 

 

 

Audit and review of the corresponding figures for the prior year and quarter

The figures corresponding to the year ended December 31, 2016, presented for purposes of comparison, were previously audited by another independent auditor, who issued an opinion thereon on October 27, 2017, containing emphasis-of-matter paragraphs regarding the restatement of the individual and consolidated financial statements as at December 31, 2015 and the ability of Transnordestina Logística S.A. (TLSA) to continue as a going concern, which is also an emphasis of matter in this quarter. The figures corresponding to the three-month period ended March 31, 2016, also presented for purposes of comparison, were reviewed by other independent auditors, whose report on review of the individual and consolidated interim financial information for the quarter ended March 31, 2016 was originally issued on May 11, 2016 (without modification) and re-issued on November 14, 2016 and re-issued again on October 27, 2017. Both restated reports were issued without modifications, containing emphasis-of-matter paragraphs regarding the restatement of the respective financial statements and TLSA´s ability to continue as a going concern (the later one emphasis is just applicable to the report re-issued on October 27, 2017).

São Paulo, December 22, 2017

 

Nelson Fernandes Barreto Filho

 

Grant Thornton Auditores Independentes

 

 

Page 79

 

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: February 16, 2018
 
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.