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 - June 30, 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 06/30/2017

7

01/01/2016 to 06/30/2016

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 06/30/2017

15

01/01/2016 to 06/30/2016

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

82

 

 


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

06/30/2017

 

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 - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Balance Sheet - Assets

(R$ thousand)

Code

Description

Current Quarter

Previous Year

06/30/2017

12/31/2016

1

Total Assets

41,397,532

41,716,949

1.01

Current assets

7,760,495

7,989,806

1.01.01

Cash and cash equivalent

541,870

1,466,746

1.01.02

Financial investments

728,968

758,433

1.01.02.02

Financial investments at amortized cost

728,968

758,433

1.01.03

Trade receivables

2,885,259

2,624,853

1.01.04

Inventory

2,995,090

2,504,230

1.01.08

Other current assets

609,308

635,544

1.02

Non-current assets

33,637,037

33,727,143

1.02.01

Long-term assets

1,452,567

1,395,962

1.02.01.09

Other non-current assets

1,452,567

1,395,962

1.02.02

Investments

22,663,562

22,703,508

1.02.03

Property, plant and equipment

9,454,733

9,580,126

1.02.04

Intangible assets

66,175

47,547

 

 

 

 

 

 

Page 2


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

06/30/2017

12/31/2016

2

Total liabilities

41,397,532

41,716,949

2.01

Current liabilities

4,562,730

4,108,798

2.01.01

Payroll and related taxes

162,205

135,676

2.01.02

Trade payables

1,480,982

1,312,183

2.01.03

Tax payables

75,593

66,445

2.01.04

Borrowings and financing

2,332,765

2,051,882

2.01.05

Other payables

455,278

464,531

2.01.06

Provisions

55,907

78,081

2.01.06.01

Provision for tax, social security, labor and civil risks

55,907

78,081

2.02

Non-current liabilities

31,033,254

31,413,623

2.02.01

Long term Borrowings and financing

27,704,734

28,196,893

2.02.02

Other payables

64,711

76,499

2.02.03

Deferred Taxes

586,436

587,357

2.02.04

Provisions

2,677,373

2,552,874

2.02.04.01

Provision for tax, social security, labor and civil risks

576,604

548,537

2.02.04.02

Other provisions

2,100,769

2,004,337

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

227,835

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

1,153,668

1,019,299

2.03

Shareholders’ equity

5,801,548

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)

(1,875,725)

(1,301,961)

2.03.08

Other comprehensive income

3,137,243

2,956,459

 

 

Page 3


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statements of Income   

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

04/01/2017 to 06/30/2017

01/01/2017 to 06/30/2017

04/01/2016 to 06/30/2016

01/01/2016 to 06/30/2016

3.01

Revenues from sale of goods and rendering of services

2,307,558

4,793,774

2,191,674

4,169,314

3.02

Costs from sale of goods and rendering of services

(2,048,091)

(4,007,404)

(1,906,666)

(3,545,062)

3.03

Gross profit

259,467

786,370

285,008

624,252

3.04

Operating expenses/income

89,717

(62,329)

(644,259)

(1,514,245)

3.04.01

Selling expenses

(199,237)

(362,762)

(137,596)

(306,229)

3.04.02

General and administrative expenses

(59,481)

(120,060)

(72,367)

(195,627)

3.04.04

Other operating income

2,082

5,664

1,730

4,570

3.04.05

Other operating expenses

(45,599)

(121,471)

(94,753)

(209,992)

3.04.06

Equity in results of affiliated companies

391,952

536,300

(341,273)

(806,967)

3.05

Profit before financial income (expenses) and taxes

349,184

724,041

(359,251)

(889,993)

3.06

Financial income (expenses)

(1,006,543)

(1,298,726)

388,189

133,008

3.06.01

Financial income

51,152

132,880

68,242

86,671

3.06.02

Financial expenses

(1,057,695)

(1,431,606)

319,947

46,337

3.06.02.01

Net exchange differences over financial instruments

(452,812)

(145,635)

1,099,074

2,154,895

3.06.02.02

Financial expenses

(604,883)

(1,285,971)

(779,127)

(2,108,558)

3.07

Profit (loss) before taxes

(657,359)

(574,685)

28,938

(756,985)

3.08

Income tax and social contribution

(2,035)

921

2,050

2,449

3.09

Profit (loss) from continued operations

(659,394)

(573,764)

30,988

(754,536)

3.10

Profit (loss) from discontinued operations

-

-

(135)

198

3.11

Profit (loss) for the year

(659,394)

(573,764)

30,853

(754,338)

 

 

 

 

 

 

3.99.01.01

Common shares

(0.48587)

(0.42278)

0.02273

(0.55583)

3.99.02.01

Common shares

(0.48587)

(0.42278)

0.02273

(0.55583)

 

 

Page 4


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statements of Comprehensive Income

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

04/01/2017 to 06/30/2017

01/01/2017 to 06/30/2017

04/01/2016 to 06/30/2016

01/01/2016 to 06/30/2016

4.01

(Loss) profit for the year

(659,394)

(573,764)

30,853

(754,338)

4.02

Other comprehensive income

12,992

180,784

412,619

829,930

4.02.01

Actuarial gains over pension plan of affiliates, net of taxes

28

58

29

114

4.02.04

Cumulative translation adjustments for the year

169,101

129,458

(278,981)

(460,092)

4.02.05

Available-for-sale assets

65,199

118,498

95,500

127,853

4.02.10

(Loss) / gain on the percentage change in investments

0

2,814

584

584

4.02.11

Gain (loss) on cash flow hedge accounting

(198,906)

(65,862)

538,461

1,072,884

4.02.13

Realization of cash flow hedge accounting reclassified to income statement

5,319

21,721

7,826

20,523

4.02.14

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

(27,749)

(25,903)

49,200

68,064

4.03

Comprehensive income for the year

(646,402)

(392,980)

443,472

75,592

 

 

 

Page 5


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 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 06/30/2017

01/01/2016 to 06/30/2016

6.01

Net cash from operating activities

(376,178)

1,096,182

6.01.01

Cash from operations

542,306

(871,793)

6.01.01.01

Profit (loss) for the period

(573,764)

(754,338)

6.01.01.02

Financial charges in borrowing and financing raised

1,169,977

1,257,102

6.01.01.03

Financial charges in borrowing and financing granted

(26,238)

(17,550)

6.01.01.04

Depreciation, depletion and amortization

339,643

275,222

6.01.01.05

Equity in results of affiliated companies

(536,300)

806,769

6.01.01.06

Deferred tax

(921)

(2,500)

6.01.01.08

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

5,893

(26,343)

6.01.01.09

Exchange differences, net

197,168

(2,436,646)

6.01.01.12

Write-off of PPE and Intangible assets

(121)

20,729

6.01.01.13

Provision for environmental liabilities and decommissioning of assets

(37,937)

0

6.01.01.14

Others

4,906

5,762

6.01.02

Changes in assets and liabilities

(918,484)

1,967,975

6.01.02.01

Trade receivables - third parties

(222,676)

(66,349)

6.01.02.02

Trade receivables - related parties

(32,950)

272,198

6.01.02.03

Inventories

(490,860)

617,162

6.01.02.04

Receivables - related parties

1,040,902

2,292,740

6.01.02.05

Tax assets

(84,645)

199,099

6.01.02.06

Judicial deposits

(13,081)

32,595

6.01.02.10

Trade payables

168,799

5,618

6.01.02.11

Payroll and related taxes

26,529

(135)

6.01.02.12

Taxes in installments – REFIS

9,006

55,379

6.01.02.14

Payables to related parties

10,569

(22,840)

6.01.02.16

Interest paid

(1,307,039)

(1,324,899)

6.01.02.17

Interest received - Related Parties

187

0

6.01.02.19

Others

(23,225)

(92,593)

6.02

Net cash used in investing activities

(205,240)

(82,009)

6.02.01

Advance for future capital increase

(14,737)

(212,939)

6.02.02

Purchase of property, plant and equipment

(210,069)

(608,265)

6.02.08

Intercompany loans granted

(16,540)

0

6.02.09

Intercompany loans received 

7,297

0

6.02.10

Exclusive funds

(656)

84,688

6.02.11

Financial Investments, net of redemption

29,465

654,507

6.03

Net cash used in financing activities

(343,573)

(389,838)

6.03.01

Borrowings and financing raised, net of transaction cost

0

(26,018)

6.03.02

Borrowings and financing, related parties

0

40,239

6.03.03

Funding Forfaiting/ Drawee Risk

0

78,240

6.03.04

Payment Forfaiting / Drawee Risk

0

(257,631)

6.03.05

Amortization of borrowings and financing

(299,219)

(184,429)

6.03.06

Amortization of borrowings and financing - related parties

(44,354)

(40,239)

6.04

Exchange rate on translating cash and cash equivalents

115

(22,066)

6.05

Increase (decrease) in cash and cash equivalents

(924,876)

602,269

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

541,870

2,487,468

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 6


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statement of Changes in Equity - 01/01/2017 to 06/30/2017

(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

-

-

-

(573,764)

180,784

(392,980)

5.05.01

Profit (loss) for the period

-

-

-

(573,764)

0

(573,764)

5.05.02

Other comprehensive income

-

-

-

0

180,784

180,784

5.05.02.04

Translation adjustments for the year

-

-

-

0

129,458

129,458

5.05.02.08

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

-

-

-

0

58

58

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

0

118,498

118,498

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

0

2,814

2,814

5.05.02.12

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

-

-

-

0

(44,141)

(44,141)

5.05.02.13

(Loss) / gain on foreign investments

-

-

-

0

(25,903)

(25,903)

5.07

Closing balance

4,540,000

30

-

(1,875,725)

3,137,243

5,801,548

 

 

 

 

 

Page 7


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

(R$ thousand)

               

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

5.01

Opening balances

4,540,000

30

-

(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

-  

-  

-  

(754,338)

829,930

75,592

5.05.01

Profit (loss) for the period

-  

-  

-  

(754,338)

0

(754,338)

5.05.02

Other comprehensive income

-  

-  

-  

0

829,930

829,930

5.05.02.04

Translation adjustments for the year

-  

-  

-  

0

(460,092)

(460,092)

5.05.02.08

Actuarial gains on pension plan, net of taxes

-  

-  

-  

0

114

114

5.05.02.09

Available-for-sale assets, net of taxes

-  

-  

-  

0

127,853

127,853

5.05.02.10

(Loss) / gain on the percentage change in investments

-  

-  

-  

0

584

584

5.05.02.11

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

-  

-  

-  

0

1,072,884

1,072,884

5.05.02.12

Realization of cash flow hedge reclassified to the income statement

-

-

-

0

20,523

20,523

5.05.02.13

(Loss) / gain on foreign investments

-  

-  

-  

0

68,064

68,064

5.07

Closing balance

4,540,000

30

-

(1,121,552)

2,620,623

6,039,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                                                                                                                          

Page 8


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 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 06/30/2017

01/01/2016 to 06/30/2016

7.01

Revenues

5,904,126

5,137,596

7.01.01

Sales of products and rendering of services

5,916,515

5,161,434

7.01.02

Other revenues

2,146

(14,507)

7.01.04

Allowance for (reversal of) doubtful accounts

(14,535)

(9,331)

7.02

Raw materials acquired from third parties

(4,525,385)

(4,148,693)

7.02.01

Cost of sales and services

(4,042,279)

(3,658,296)

7.02.02

Materials, electric power, outsourcing and other

(484,983)

(488,406)

7.02.03

Impairment/recovery of assets

1,877

(1,991)

7.03

Gross value added

1,378,741

988,903

7.04

Retentions

(339,643)

(275,222)

7.04.01

Depreciation, amortization and depletion

(339,643)

(275,222)

7.05

Wealth created

1,039,098

713,681

7.06

Value added received

712,535

(1,039,150)

7.06.01

Equity in income of affiliates

536,300

(806,967)

7.06.02

Financial income

132,880

86,671

7.06.03

Others

43,355

(318,854)

7.06.03.01

Others and exchange gains

43,355

(318,854)

7.07

Wealth for distribution

1,751,633

(325,469)

7.08

Wealth distributed

1,751,633

(325,469)

7.08.01

Personnel

610,446

562,304

7.08.01.01

Salaries and wages

454,795

429,873

7.08.01.02

Benefits

124,005

99,496

7.08.01.03

Severance payment (FGTS)

31,646

32,935

7.08.02

Taxes, fees and contributions

239,662

227,638

7.08.02.01

Federal

181,132

178,213

7.08.02.02

State

58,519

49,425

7.08.02.03

Municipal

11

0

7.08.03

Remuneration on third-party capital

1,475,289

(360,875)

7.08.03.01

Interest

1,285,666

2,108,926

7.08.03.02

Leases

5,612

5,215

7.08.03.03

Others

184,011

(2,475,016)

7.08.03.03.01

Others and exchange losses

184,011

(2,475,016)

7.08.04

Remuneration on Shareholders' capital

(573,764)

(754,338)

7.08.04.03

Retained earnings (accumulated losses)

(573,764)

(754,338)

7.08.05

Others

0

(198)

7.08.05.01

Gain (loss) on discontinued operations

0

(198)

 

 

                                                                                                                                                                                          

Page 9


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet - Assets

(R$ thousand)

       

Code

Description

Current Quarter

Previous Year

06/30/2017

12/31/2016

1

Total Assets

43,846,990

44,153,623

1.01

Current assets

12,164,101

12,444,918

1.01.01

Cash and cash equivalent

3,591,339

4,871,162

1.01.02

Financial investments

737,165

760,391

1.01.02.02

Financial investments measured at amortized cost

737,165

760,391

1.01.03

Trade receivables

2,417,950

1,997,216

1.01.04

Inventory

4,449,326

3,964,136

1.01.08

Other current assets

968,321

852,013

1.02

Non-current assets

31,682,889

31,708,705

1.02.01

Long-term assets

1,764,303

1,745,971

1.02.01.06

Deferred tax assets

55,681

70,151

1.02.01.09

Other non-current assets

1,708,622

1,675,820

1.02.02

Investments

4,728,154

4,568,451

1.02.03

Property, plant and equipment

17,897,741

18,135,879

1.02.04

Intangible assets

7,292,691

7,258,404

           

 

 

                                                                                                                                                                                          

Page 10


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

06/30/2017

12/31/2016

2

Total liabilities

43,846,990

44,153,623

2.01

Current liabilities

6,710,153

5,496,683

2.01.01

Payroll and related taxes

294,273

253,837

2.01.02

Trade payables

2,077,763

1,763,206

2.01.03

Tax payables

177,863

231,861

2.01.04

Borrowings and financing

3,094,761

2,117,448

2.01.05

Other payables

976,654

1,021,724

2.01.06

Provisions

88,839

108,607

2.01.06.01

Provision for tax, social security, labor and civil risks

88,839

108,607

2.02

Non-current liabilities

30,093,872

31,272,419

2.02.01

Long term Borrowings and financing

27,046,927

28,323,570

2.02.02

Other payables

133,606

131,137

2.02.03

Deferred tax liabilities

1,146,699

1,046,897

2.02.04

Provisions

1,766,640

1,770,815

2.02.04.01

Provision for tax, social security, labor and civil risks

735,868

        704,485

2.02.04.02

Other provisions

1,030,772

     1,066,330

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

311,506

347,064

2.02.04.02.04

Pension and healthcare plan

719,266

            719,266

2.03

Consolidated Shareholders’ equity

7,042,965

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)

(1,875,725)

(1,301,961)

2.03.08

Other comprehensive income

3,137,243

2,956,459

2.03.09

Profit attributable to the non-controlling interests

1,241,417

1,189,993

         

 

 

  Page 11


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statements of Income   

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

04/01/2017 to 06/30/2017

01/01/2017 to 06/30/2017

04/01/2016 to 06/30/2016

01/01/2016 to 06/30/2016

3.01

Revenues from sale of goods and rendering of services

4,310,609

8,722,205

4,163,827

8,161,113

3.02

Costs from sale of goods and rendering of services

(3,325,893)

(6,419,367)

(3,239,694)

(6,313,355)

3.03

Gross profit

984,716

2,302,838

924,133

1,847,758

3.04

Operating expenses/income

(651,325)

(1,217,660)

(659,620)

(1,362,268)

3.04.01

Selling expenses

(479,275)

(849,067)

(393,170)

(842,560)

3.04.02

General and administrative expenses

(112,418)

(230,877)

(104,263)

(264,322)

3.04.04

Other operating income

5,647

12,146

11,745

34,017

3.04.05

Other operating expenses

(104,672)

(210,360)

(190,664)

(351,759)

3.04.06

Equity in results of affiliated companies

39,393

60,498

16,732

62,356

3.05

Profit before financial income (expenses) and taxes

333,391

1,085,178

264,513

485,490

3.06

Financial income (expenses)

(828,619)

(1,325,843)

(189,842)

(1,074,441)

3.06.01

Financial income

88,710

205,229

139,952

382,572

3.06.02

Financial expenses

(917,329)

(1,531,072)

(329,794)

(1,457,013)

3.06.02.01

Net exchange differences over financial instruments

(233,939)

(61,195)

495,481

190,003

3.06.02.02

Financial expenses

(683,390)

(1,469,877)

(825,275)

(1,647,016)

3.07

Profit (loss) before taxes

(495,228)

(240,665)

74,671

(588,951)

3.08

Income tax and social contribution

(144,728)

(281,676)

(28,413)

(141,821)

3.09

Profit (loss) from continued operations

(639,956)

(522,341)

46,258

(730,772)

3.10

Profit (loss) from discontinued operations

0

0

(135)

198

3.11

Consolidated Profit (loss) for the year

(639,956)

(522,341)

46,123

(730,574)

3.11.01

Profit attributable to the controlling interests

(659,394)

(573,764)

30,853

(754,338)

3.11.02

Profit attributable to the non-controlling interests

19,438

51,423

15,270

23,764

3.99.01.01

Common shares

(0.48587)

(0.42278)

0.02273

(0.55583)

3.99.02.01

Common shares

(0.48587)

(0.42278)

0.02273

(0.55583)

 

 

                                                                                                                                                                                          

Page 12


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statement of Comprehensive Income

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

04/01/2017 to 06/30/2017

01/01/2017 to 06/30/2017

04/01/2016 to 06/30/2016

01/01/2016 to 06/30/2016

4.01

Consolidated profit (loss) for the year

(639,956)

(522,341)

46,123

(730,574)

4.02

Other comprehensive income

12,992

180,784

412,619

829,930

4.02.01

Actuarial gains over pension plan of affiliates, net of taxes

28

58

29

114

4.02.04

Cumulative translation adjustments for the year

169,101

129,458

(278,981)

(460,092)

4.02.05

Available-for-sale assets

65,199

118,498

95,500

127,853

4.02.09

(Loss) / gain on the percentage change in investments

0

2,814

584

584

4.02.10

Gain (loss) on cash flow hedge accounting

(198,906)

(65,862)

538,461

1,072,884

4.02.12

Realization of cash flow hedge accounting reclassified to income statement

5,319

21,721

7,826

20,523

4.02.13

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

(27,749)

(25,903)

49,200

68,064

4.03

Consolidated comprehensive income for the year

(626,964)

(341,557)

458,742

99,356

4.03.01

Attributed to controlling Shareholders

(646,402)

(392,980)

443,472

75,592

4.03.02

Attributed to non-controlling Shareholders

19,438

51,423

15,270

23,764

 

 

                                                                                                                                                                                          

Page 13


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 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 06/30/2017

01/01/2016 to 06/30/2016

6.01

Net cash from operating activities

(491,240)

(730,946)

6.01.01

Cash from operations

1,712,893

(118,710)

6.01.01.01

Profit (loss) attributable to the controlling interests

(573,764)

(754,338)

6.01.01.02

Profit (loss) attributable to the non-controlling interests

51,423

23,764

6.01.01.03

Financial charges in borrowing and financing raised

1,324,092

1,485,733

6.01.01.04

Financial charges in borrowing and financing granted

(37,123)

(26,838)

6.01.01.05

Depreciation, depletion and amortization

767,676

637,392

6.01.01.06

Equity in in results of affiliated companies

(60,498)

(63,407)

6.01.01.07

Deferred tax

94,862

87,731

6.01.01.08

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

10,520

(23,909)

6.01.01.09

Exchange differences, net

164,655

(1,359,310)

6.01.01.10

Gain (loss) from derivative financial instruments

(18,241)

362

6.01.01.16

Write-down of PPE and Intangible assets

36,175

26,988

6.01.01.17

Gain on repurchase of debt securities

0

(146,214)

6.01.01.18

Provision for environmental liabilities and decommissioning of assets

(35,558)

0

6.01.01.20

Others

(11,326)

(6,664)

6.01.02

Changes in assets and liabilities

(2,204,133)

(612,236)

6.01.02.01

Trade receivables - third parties

(382,425)

(112,548)

6.01.02.02

Trade receivables - related parties

18,306

(8,526)

6.01.02.03

Inventories

(448,196)

1,107,265

6.01.02.04

Receivables - related parties

(2,809)

0

6.01.02.05

Tax assets

(60,014)

235,524

6.01.02.06

Judicial deposits

(23,484)

24,624

6.01.02.08

Trade payables

296,934

(96,459)

6.01.02.09

Payroll and related taxes

39,141

4,580

6.01.02.10

Taxes in installments – REFIS

(60,177)

(45,162)

6.01.02.12

Payables to related parties

(10,199)

4,212

6.01.02.14

Interest paid

(1,502,635)

(1,583,668)

6.01.02.15

Interest received - Related Parties

8,678

0

6.01.02.17

Others

(77,253)

(142,078)

6.02

Net cash used in investing activities

(387,889)

(1,287,504)

6.02.02

Advance for future capital increase

0

(190,435)

6.02.03

Purchase of property, plant and equipment

(427,426)

(797,054)

6.02.09

Receivable/payable from derivative financial instruments

19,657

(715,547)

6.02.10

Acquisition of intangible assets

(274)

(6)

6.02.11

Intercompany loans granted

(15,188)

0

6.02.12

Intercompany loans received 

12,116

0

6.02.13

Financial Investments, net of redemption

23,226

415,538

6.03

Net cash used in financing activities

(399,140)

(671,439)

6.03.01

Borrowings and financing, net of transaction cost

0

(26,950)

6.03.03

Funding Forfaiting / Drawee Risk

0

78,240

6.03.04

Payment Forfaiting / Drawee Risk

0

(257,631)

6.03.05

Amortization of borrowings and financing

(399,140)

(307,395)

6.03.09

Buyback of debt securities

0

(157,703)

6.04

Exchange rate on translating cash and cash equivalents

(1,554)

(32,122)

6.05

Increase (decrease) in cash and cash equivalents

(1,279,823)

(2,722,011)

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

3,591,339

5,139,041

           

 

Page 14


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statements of Changes in Equity - 01/01/2017 to 06/30/2017

(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

-

-

-

(573,764)

180,784

(392,980)

51,423

(341,557)

5.05.01

Profit (loss) for the year

-

-

-

(573,764)

0

(573,764)

51,423

(522,341)

5.05.02

Other comprehensive income

-

-

-

0

180,784

180,784

0

180,784

5.05.02.04

Translation adjustments for the year

-

-

-

0

129,458

129,458

0

129,458

5.05.02.08

Actuarial gains on pension plan, net of taxes

-

-

-

0

58

58

0

58

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

0

118,498

118,498

0

118,498

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

0

2,814

2,814

0

2,814

5.05.02.11

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

-

-

-

0

(44,141)

(44,141)

0

(44,141)

5.05.02.13

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

-

-

-

0

(25,903)

(25,903)

0

(25,903)

5.06

Internal changes in shareholders’ equity

-

-

-

0

0

0

1

1

5.06.04

Non-controlling interests in affiliates

-

-

-

0

0

0

1

1

5.07

Closing balance

4,540,000

30

-

(1,875,725)

3,137,243

5,801,548

1,241,417

7,042,965

 

 

 

                                                                                                                                                                                          

Page 15


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statements of Changes in Equity - 01/01/2016 to 06/30/2016

(R$ thousand)

                   

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

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

-

-

-

(754,338)

829,930

75,592

23,764

99,356

5.05.01

Profit (loss) for the year

-

-

-

(754,338)

0

(754,338)

23,764

(730,574)

5.05.02

Other comprehensive income

-

-

-

0

829,930

829,930

0

829,930

5.05.02.04

Translation adjustments for the year

-

-

-

0

(460,092)

(460,092)

0

(460,092)

5.05.02.08

Actuarial gains on pension plan, net of taxes

-

-

-

0

114

114

0

114

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

0

127,853

127,853

0

127,853

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

0

584

584

0

584

5.05.02.11

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

-

-

-

0

1,072,884

1,072,884

0

1,072,884

5.05.02.12

Realization of cash flow hedge reclassified to the income statement

-

-

-

0

20,523

20,523

0

20,523

5.05.02.13

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

-

-

-

0

68,064

68,064

0

68,064

5.06

Internal changes in shareholders’ equity

-

-

-

0

0

0

(607)

(607)

5.06.04

Non-controlling interests in affiliates

-

-

-

0

0

0

(607)

(607)

5.07

Closing balance

4,540,000

30

-

(1,121,552)

2,620,623

6,039,101

1,150,936

7,190,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 16


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - June 30, 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 06/30/2017

01/01/2016 to

06/30/2016

7.01

Revenues

9,995,812

9,256,589

7.01.01

Sales of products and rendering of services

10,005,651

9,280,632

7.01.02

Other revenues

4,412

(14,552)

7.01.04

Allowance for (reversal of) doubtful debts

(14,251)

(9,491)

7.02

Raw materials acquired from third parties

(6,570,310)

(6,674,582)

7.02.01

Cost of sales and services

(5,241,057)

(5,395,787)

7.02.02

Materials, electric power, outsourcing and other

(1,297,496)

(1,278,427)

7.02.03

Impairment/recovery of assets

(31,757)

(368)

7.03

Gross value added

3,425,502

2,582,007

7.04

Retentions

(767,676)

(634,938)

7.04.01

Depreciation, amortization and depletion

(767,676)

(634,938)

7.05

Wealth created

2,657,826

1,947,069

7.06

Value added received

360,365

(751,008)

7.06.01

Equity in income of affiliates

60,498

62,356

7.06.02

Finance income

205,229

382,572

7.06.03

Others

94,638

(1,195,936)

7.06.03.01

Others and exchange gains

94,638

(1,195,936)

7.07

Wealth for distribution

3,018,191

1,196,061

7.08

Wealth distributed

3,018,191

1,196,061

7.08.01

Personnel

1,114,933

1,023,430

7.08.01.01

Salaries and wages

869,017

818,379

7.08.01.02

Benefits

197,980

155,501

7.08.01.03

Severance payment (FGTS)

47,936

49,550

7.08.02

Taxes, fees and contributions

791,757

633,194

7.08.02.01

Federal

638,338

522,032

7.08.02.02

State

142,565

101,022

7.08.02.03

Municipal

10,854

10,140

7.08.03

Remuneration on third-party capital

1,633,842

270,209

7.08.03.01

Interest

1,469,572

1,647,382

7.08.03.02

Leases

14,196

10,041

7.08.03.03

Others

150,074

(1,387,214)

7.08.03.03.01

Others and exchange losses

150,074

(1,387,214)

7.08.04

Remuneration on Shareholders' capital

(522,341)

(730,574)

7.08.04.03

Retained earnings (accumulated losses)

(573,764)

(754,338)

7.08.04.04

Non-controlling interests in retained earnings

51,423

23,764

7.08.05

Others

0

(198)

7.08.05.01

Gain (loss) on discontinued operations

0

(198)

 

 

Page 17


 
nbsp;

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Comments on the Company’s Consolidated Performance

 

 

2Q17 Earnings Release 

 

Companhia Siderúrgica Nacional (CSN) (B3 S.A. - BRASIL BOLSA BALCÃO S.A. - BRASIL BOLSA BALCÃO: CSNA3) (NYSE: SID) discloses results for the second quarter of 2017 (2Q17). 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 second quarter of 2017 (2Q17) and comparisons are for the first quarter of 2017 (1Q17) and for the second quarter of 2016 (2Q16) without Metallic, unless otherwise specified. The Real/U.S. Dollar exchange rate was R$3.3076 on June 30, 2017 and R$3.1684 on March 31, 2017.

 

Operating and Financial Highlights

 

·          EBITDA totaled R$896 million , 5% up on 2Q16, accompanied by an EBITDA margin of 20%.

·          Iron ore sales reached 7,8 million tonnes, 8% higher than in 1Q17 .

·          In 2Q17, CSN’s domestic steel sales came to 652,000 tonnes , 6% higher than in 1Q17.

·          The net debt/EBITDA ratio closed 2Q17 at 5.7x, following a downward path.

 

Highlights

2Q16

1Q17

2Q17

 

Change

 

2Q17

x

1Q17

2Q17

x

2Q16

                     

Steel Sales (thousand t)

1,251

1,194

1,174

 

-2%

-6%

- Domestic Market

53%

52%

56%

 

4%

-4%

- Overseas Subsidiaries

40%

41%

39%

 

-2%

1%

- Exports

7%

7%

5%

 

-2%

3%

                     

Iron Ore Sales (thousand t)1

9,267

7,244

7,818

 

8%

-16%

- Domestic Market

7%

19%

17%

 

-2%

10%

- Exports

93%

81%

83%

 

2%

-10%

                     

Consolidated Results (R$ Million)

                   

Net Revenue

4,164

4,412

4,311

 

-2%

4%

Gross Profit

924

1,318

985

 

-25%

7%

Adjusted EBITDA

855

1,333

896

 

-33%

5%

                     

Adjusted Net Debt

25,873

25,477

26,754

 

5%

3%

Adjusted Cash Position

5,678

5,146

4,545

 

-12%

-20%

Net Debt / Adjusted EBITDA

8.3x

5.4x

5.7x

 

0.2x

(2.6x)

 

 

¹Adjusted EBITDA is calculated based on net income/loss, plus depreciation and amortization, income tax, net financial result, results from investees and other operating revenue (expenses), and includes the proportionate share of EBITDA of the jointly-owned subsidiaries MRS Logística and CBSI. It has also included the Company’s stakes of 100% in Congonhas Minérios, 37.27% in MRS and 50% in CBSI as of December 2015.

²Adjusted Net Debt and Adjusted Cash Position include the stakes of 100% in Congonhas Minérios, 37.27% in MRS and 50% in CBS excluding Forfaiting and drawee risk operations.

 

CSN’s Consolidated Results

   

Page 18


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

·          Net revenue totaled R$4,311 million in 2Q17, in line with the steel product sales volume compared with the immediately previous quarter and the slight upturn in shipped volume in the mining segment, but negatively affected by decrease iron prices compared with the previous quarter.

 

·          COGS came to R$3,326 million in 2Q17, 8% higher than in the previous quarter.

 

·          Gross profit totaled R$985 million, 25% down on 1Q17, while the gross margin reached 22.8%, slight fall in net revenue and 8% higher COGS compared with the previous quarter.

 

·          Selling, general and administrative expenses amounted to R$592 million in 2Q17, 21% higher than in 1Q17, especially due to the higher share of iron ore CIF sales in the mix.

 

·          Other operating income (expenses) was a net expense of R$99 million in 2Q17, exactly in line with the previous quarter.

 

·          In 2Q17, the net financial result was negative by R$829 million, as a result of financial expenses of R$912 million. the financial expenses were reduced by the financial revenue of R$84 million, the exchange rate variation was negatively affected in 2Q17.

 

 

Financial Result (R$ Million) 2Q16 1Q17 2Q17
Financial Result - IFRS (190 ) (497) (829)
Financial Revenues 141 103 84
Financial Expenses (331) (601) (912)

Financial Expenses (ex-exchange rates variation)

(826) (787) (683)
Result with Exchange Rate Variation 495 186 (229)
Monetary and Exchange Rate Variation 1,202 308 (461)
Hedge Accounting (588) (135) 227
Notional Amount of Derivatives Contracted (119) 13 5
Others - - -

 

 

 

·          CSN’s equity result was a positive R$40 million in 2Q17, versus R$20 million in 1Q17. This result was chiefly due to the improved performance of MRS.

 

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

2Q16

1Q17

2Q17

Change

2Q17

x

1Q17

2Q17

x

2Q16

MRS Logística

          32

          39

         54

40%

69%

CBSI

            -  

            0

           1

-

-

TLSA

           (4)

           (4)

         (5)

25%

25%

Arvedi Metalfer BR

            -  

           (1)

           1

-

-

Eliminations

         (10)

        (13)

       (11)

-15%

-10%

Unrealized Profit

          (2)

-

-

-

-

Share of Profits (Losses) of Investees

          17

          20

         40

100%

135%

 

·           CSN recorded a second-quarter net loss of R$640 million, versus net income of R$118 million in 1Q17.

 

 

Page 19


 
 


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

Adjusted EBITDA (R$ million)

2Q16

1Q17

2Q17

Change

2Q17

x

1Q17

2Q17

x

2Q16

Profit (Loss) for the Period

  46

118

(640)

-

-

(-) Depreciation

303

390

  356

-9%

17%

(+)  Income Tax and Social Contribution

2 8

137

  145

6%

-

(-) Net Financial Result

190

 497

829

67%

-

EBITDA (CVM Instruction 527)

575

1,142

689

-40%

20%

(+) Other Operating Income/Expenses

179

  99

99

-

-42%

(+) Share of Profit (Loss) of Investees

(17)

(20)

  (40)

-

-

(-) Proportionate EBITDA of Jointly-Owned Subsidiaries

  125

113

  147

30%

18%

Adjusted EBITDA

855

  1,333

896

-33%

5%

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.

 

·   Adjusted EBITDA amounted to R$896 million in 2Q17, accompanied by an adjusted EBITDA margin of 20.8%, in line with 2Q16.

 

 

 

 

 

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

 

 

Debt

 

On June 30, 2017, consolidated net debt totaled R$26,754 million, while the net debt/EBITDA ratio, calculated based on LTM adjusted EBITDA, stood at 5.7x.

 

Page 20


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

Foreign Exchange Exposure

 

The net FX exposure of our consolidated balance sheet excluding Perpetual Bond on June 30, 2017 was US$689 million, 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)

3/31/2017

6/30/2017

Cash

            1,091

               890

Accounts Receivable

               335

               406

Total Assets

            1,426

           1,296

Borrowings and Financing

          (4,327)

          (4,324)

Suppliers

             (115)

               (70)

Other Liabilities

                (15)

               (13)

Total Liabilities

          (4,458)

          (4,407)

Foreign Exchange Exposure

          (3,032)

          (3,110)

Notional Amount of Derivatives Contracted, Net

                   -  

            -  

Cash Flow Hedge Accounting

            1,429

           1,421

Net Foreign Exchange Exposure

          (1,603)

          (1,689)

Perpetual Bonds

            1,000

           1,000

Net Foreign Exchange Exposure excluding Perpetual Bonds

             (603)

             (689)

 

 

Page 21


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

Capex

 

CSN invested R$239 million in 2Q17.

 

 

Capex (R$ million)

2Q16

1Q17

2Q17

Steel

132

92

102

Mining

61

59

106

Cement

261

24

20

Logistics

13

13

11

Other

0

0

0

 Total Capex - IFRS

           467

           188

           239

 

Working Capital

 

As a result, working capital invested in the Company’s business totaled R$3,597 million in 2Q17, R$566 million more than in 1Q17, chiefly due increase in accounts receivable and inventories.

 

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.

 

 

Working Capital (R$ Million) 2 Q16 1 Q17 2 Q17 Change
2Q17 x 1Q17 2Q17 x 2Q16
Assets 4,874 5,526 6,252 725 1,378
Accounts Receivable 1,579 1,849 2,300 450 721
Inventories Turnover 3,108 3,562 3,744 182 636
Advances to Taxes 186 115 207 92 21
Liabilities 2,074 2,495 2,655 160 581
Suppliers 1,345 1,934 2,078 144 733
Salaries and Social Contribution 260 252 294 43 34
Taxes Payable 418 190 183 -6 -235
Advances from Clients 51 119 100 -19 49
Working Capital 2,799 3,031 3,597 566 798
 
Turnover Ratio (days) 2 Q16 1 Q17 2 Q17 Change
2Q17 x 1Q17 2Q17 x 2Q16
Receivables 31 33 41 8 10
Supplier Payment 39 56 59 3 20
Investory Turnover 90 104 106 2 16
Cash Conversion Cycle 82 81 88 7 6

 

Results by Segment

 

Page 22


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

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:

 

    

 

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

 

 

Net Revenue by Segment – 2Q17 (R$ million)

                                              

 
 

 

 

 

 

 

Page 23


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

Results 2Q17


(R$ MM)

Steel Mining   Logistics
(Port)
  Logistics
(Railways)
  Cement   Energy   Corporate/Eli
minations
  Consolidated
           
           
Net Revenue 3,055   1,067   52   364   114   111   (452) 4,311
Domestic Market 1,749   246   52   364   114   111   (674) 1,963
Foreign Market 1,305   821   -   -   -   -   222   2,348
Cost of Goods Sold (2,628) (742) (38) (244) (126) (71) 523   (3,326)
Gross Profit 426   325 15   121   (13) 40   71   985
Selling, General and Administrative Expenses (271) (42) (7) (23) (20) (7) (222) (592)
Depreciation 172   124   4   65   33   6   (48) 356
Proportional EBITDA of Jointly Controlled Companies -   -   -   -   -   -   147   147
Adjusted EBITDA 327   408   12   163    (0)   39    (53)   896

 

 

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

 

 

 

Steel

 

According to the World Steel Association (WSA), global crude steel production totaled 836 million tonnes in the first half of 2017, 4.5% more than in the same period last year. According to the Brazilian Steel Institute – IABr, domestic crude steel production came to 16.7 million tonnes, 12.4% up. Apparent steel consumption grew by 2.8%, to 9.2 million tonnes, with domestic sales of 8.1 million tonnes and imports of 1.2 million tonnes. Exports totaled 7.3 million tonnes, 9.2% more than in the same period last year. According to INDA (the Brazilian Steel Distributors’ Association), first-half steel purchases by distributors declined by 4.1% year-on-year, totaling 1.4 million tonnes. Inventories stood at 955,900 tonnes at the close of 2Q17, 0.7% more than in the previous month, while inventory turnover fell to 4.3 months.

Page 24


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Automotive

 

 

According to ANFAVEA (the Auto Manufacturers’ Association), vehicle production totaled 1.3 million units in 1H17, 23.3% up on 1H16. In the same period, new light car, commercial vehicle, truck and bus licensing increased by 8.0% to 913,000 units.

 

Construction

 

According to ABRAMAT (the Construction Material Manufacturers’ Association), sales of building materials fell by 7.1% between 1H16 and 1H17.

 

Home Appliances

 

According to IBGE (the Brazilian Institute of Geography and Statistics), home appliance production in the year through June fell by 1.8% over the same period last year.

 

Results from CSN’s Steel Operation

 

·            Total sales came to 1,173,000 tonnes in 2Q17, 2% less than in 1Q17, broken down as follows: 56% from the domestic market, 39% from our subsidiaries abroad and 5% from exports. 

 

 

·           In 2Q17, CSN’s domestic steel sales came to 652,000 tonnes, 6% higher than in 1Q17. Of this total, 592,000 tonnes corresponded to flat steel and 60,000 tonnes to long steel.

 

 

·          Foreign steel sales amounted to 521,000 tonnes in 2Q17, 10% down on the previous three months. Of this total, exports reached 64,000 tonnes, the overseas subsidiaries sold 457,000 tonnes, 157,000 of which by LLC, 205,000 by SWT and 95,000 by Lusosider.

 

·          In the second 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, in line with 1Q17, considering all the markets in which the Company operates. The foreign market was one of the quarter's highlights, with the share of coated products remaining high, at 88% in 2Q17.

 

 

·           Net revenue totaled R$3,055 million in 2Q17, in line with 1Q17. Net average revenue per tonne stood at R$2,536, 1% higher than 1Q17.

 

 

 

Page 25


 
 


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·          COGS moved up by 10% over the previous quarter, to R$2,628 million.  
 
·           The production cost amounted to R$2,093 million in 2Q17, 12% more than in 1Q17, must highlight the higher production in 2Q17, 9% upturn in the slab production volum. The cost was affected by the higher iron ore, coke and scrab price, besides that, maintenance of the blast furnace #3 and the hot strip mill. The slab production cost came to R$ 1,414/t, 3% higher than 1Q17.

 

 

Flat Steel Production
(Thousand tonnes)
Total Slabs (UPV + Third Parties)
Crude Steel Production
Third Parties Slabs
Total Rolled Products
Total Long Products

 

 

 

 

 

 

 

Mining

 

After the price surge that enabled less competitive producers to return to the market, iron ore prices fell substantially following increased supply and port inventories. In addition, the monetary tightening by the Chinese government restricted steelmakers’ access to credit, also contributing to the slowdown in Chinese exports. Given this scenario, the commodity’s price averaged US$62.90/dmt (Platts, Fe62%, N. China) in 2Q17, 27% down on the previous quarter.

 

Page 26


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

In 2Q17, seaborne freight charges were impacted by increased transoceanic cargo volume, which in turn pushed up vessel rental costs. Maritime freight costs on Route CI-C3 (Tubarão-Qingdao) averaged US$13.56/t in 2Q17, 4% up on 1Q17.

 

Results from CSN’s Mining Operations

 

·          In 2Q17, iron ore production totaled 7,9 million tonnes, in line with 1Q17.

 

·          Iron ore sales reached 7,8 million tonnes in 2Q17, 8% up on 1Q17, in the quarter, 1.3 million tonnes from CSN Mineração were sold to CSN’s Presidente Vargas Plant.

 

Production Volume and Mining Sales

2Q16

1Q17

2Q17

Change

(thousand t)

2Q17

x

1Q17

 

2Q17

x

2Q16

Iron Ore Production

8,537

7,858

7,948

1%

 

-7%

Third Parties Purchase

1,376

137

167

22%

 

-88%

Total Production + Purchase

9,913

7,995

8,115

1%

 

-18%

UPV Sale

695

1,347

1,307

-3%

 

88%

 Third Parties Sales Volume

8,572

5,897

6,511

10%

 

-24%

Total Sales

9,267

7,244

7,818

8%

 

-16%

 

·         Net revenue from mining operations totaled R$1,067 million, 9% lower than in 1Q17.  CFR+ FOB unit revenue stood at US$49,5/t in 2Q17, 20% less than in the previous quarter, while the iron ore price index ( Platts , 62% Fe, N. China) also fell by 27% in the same period.

 

·         Mining COGS came to R$742 million in 2Q17, 17% lower than in 1Q17.

 

·         Adjusted EBITDA totaled R$408 million in 2Q17, 34% down on 1Q17, with an adjusted EBITDA margin of 38.2%, 14.6p.p. lower than in 1Q17.

 

 

 

 

The table above shows the breakdown of CSN's price of modality, CFR+FOB, by quarter, as of 4Q16.

 

 

Logistics

Railway Logistics: Net revenue stood at R$364 million in 2Q17, generating EBITDA of R$163 million, accompanied by an EBITDA margin of 45%.

 

Page 27


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Port Logistics : Sepetiba Tecon handled 39,000 containers, in addition to 212,000 tonnes of steel products and 1,000 tonnes of general cargo in 2Q17. Net revenue totaled R$52 million, generating EBITDA of R$12 million, accompanied by an EBITDA margin of 23%.

 

 

Sepetiba TECON Highlights

2Q16

1Q17

2Q17

Change

2Q17

x

1Q17

2Q17

x

2Q16

Containers Volume (thousand units)

32

30

39

30%

24%

Steel Products Volume (thousand t)

197

275

212

-23%

8%

General Cargo Volume (thousand t)

1

5

1

-80%

77%

 

 

 

Cement

 

According to IBGE’s Monthly Survey of Industry (PIM-PF), Brazil’s cement production increased by 2.1% in the first six months of 2017.

 

Preliminary figures from SNIC ( the Cement Industry Association ) indicate domestic cement sales of 26 million tonnes in the first half of 2017, 8.8% less than in the same period the year before.  For 2017 as a whole, SNIC estimates an annual decline of 5% to 9% in sales.

 

Results from CSN’s Cement Operations

 

In 2Q17, cement sales totaled 831,000 tonnes, 1% up on 1Q17, while net revenue amounted to R$114 million.

 

Cement Highlights       Change
  2 Q16 1 Q17 2 Q17
(thousand t)       2Q17 x   1Q17 2Q17  x     2Q16
Total Production 606 817 841   3%     39   %  
Total Sales 594 821 831     1%     40   %  

 

Energy

 

According to the Energy Research Company (EPE), Brazilian electricity consumption totaled 233 GWh in the first six months of 2017, 0.4% more than in the same period last year. Consumption in the industrial segment remained flat in the period, edging up by a mere 0.1%.

 

Results from CSN’s Energy Operations

 

In 2Q17, net revenue from energy operations totaled R$111 million, EBITDA stood at R$39 million and the EBITDA margin was 35%.

 

Capital Market

 

CSN’s shares depreciated by 20% in 2Q17, while the IBOVESPA dropped by 4% in the same period. Daily traded volume on the B3 S.A. - BRASIL BOLSA BALCÃO averaged R$67.9 million. On the New York Stock Exchange (NYSE), CSN’s American Depositary Receipts (ADRs) fell by 25%, versus the Dow Jones’ 3% appreciation. On the NYSE, daily traded volume of CSN’s ADRs averaged US$5.1 million.

 

 

 

 

Page 28


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

2Q17

Number of shares in thousands

1,387,524

Market Cap:

 

Closing price (R$/share)

                   7.18

Closing price (US$/ADR)

                     2.15

Market cap (R$ million)

9,962

Market cap (US$ million)

                   2,983

Total return including dividends and interest on equity

 

CSNA

-20%

SID

-25%

Ibovespa

-4%

Dow Jones

3%

Volume

 

Daily average (thousand shares)

7,173

Daily average (R$ thousand)

67,954

Daily average (thousand ADRs)

2,333

Daily average (US$ thousand)

5,132

Source: Bloomberg

 

 

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

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

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

 

 

 

1.      DESCRIPTION OF BUSINESS

 

Companhia Siderúrgica Nacional “CSN”, also referred to as the Company or Parent Company, is a publicly-held company incorporated on April 9, 1941, under the laws of the Federative Republic of Brazil (Companhia Siderúrgica Nacional, its subsidiaries, 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.

 

 

 

Page 30


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·        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).

 

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.

 

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.

 

 

 

Page 31


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

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 June 30, 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

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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 June 30, 2017, US$1 is equivalent to R$3.3082 (R$3.2591 as of December 31, 2016) and €1 is equivalent to R$3.7750 (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 condensed interim financial statements for the period ended June 30, 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

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·                       Companies

 

   

Equity interests (%)

 

Companies

 

06/30/2017

 

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

Lusosider Ibérica S.A. (1)

 

99.94

     

Steel, commercial and industrial activities and equity interests

CSN Mining Portugal, Unipessoal Lda. (1)

 

87.52

 

 

 

Sale and product representation

             

Direct interest in joint operations: proportionate consolidation

           

Itá Energética S.A.

 

48.75

 

          48.75

 

Electric power generation

Consórcio da Usina Hidrelétrica de Igarapava

 

17.92

 

          17.92

 

Electric power consortium

             

Direct interest in joint ventures: equity method

 

 

 

 

 

 

MRS Logística S.A.

 

18.64

 

          18.64

 

Railroad transportation

Aceros Del Orinoco S.A.

 

31.82

 

          31.82

 

Dormant company

CBSI - Companhia Brasileira de Serviços de Infraestrutura

 

50.00

 

          50.00

 

Equity interests and product sales and iron ore

Transnordestina Logística S.A.

 

46.30

 

          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;

(1)    Companies incorporated in 2017.

 

 

Page 34


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

·                       Exclusive funds

 

   

Equity interests (%)

 

Exclusive funds

 

06/30/2017

 

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

             

 

 

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

 

The Company reclassified the cash flow hedge result for the second quarter of 2016 from finance income to other operating expenses in the amount of R$20,523 (in line with the classification used in 2017).

 

The Company also reclassified the result for June 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

 

 

 

 

 

 

06/30/2016

 

 

 

 

 

06/30/2016

 

 

As originally reported

 

Reclassifications

 

Restated

 

As originally reported

 

Reclassifications

 

Restated

Net revenue

 

       8,193,149

 

                  (32,036)

 

        8,161,113

 

   4,169,314

 

                               

 

              4,169,314

Cost of goods sold

 

     (6,344,665)

 

                    31,310

 

      (6,313,355)

 

  (3,545,062)

 

                               

 

            (3,545,062)

Operating income (expenses)

 

     (1,343,279)

 

                  (18,989)

 

      (1,362,268)

 

  (1,493,524)

 

                  (20,721)

 

            (1,514,245)

Selling expenses

 

        (844,604)

 

                      2,044

 

         (842,560)

 

     (306,229)

 

                               

 

               (306,229)

General and administrative expenses

 

        (264,341)

 

                           19

 

         (264,322)

 

     (195,627)

 

                               

 

               (195,627)

Equity results

 

            63,407

 

                    (1,051)

 

             62,356

 

     (806,769)

 

                       (198)

 

               (806,967)

Other operating income (expenses), net

 

        (297,741)

 

                  (20,001)

 

         (317,742)

 

     (184,899)

 

                  (20,523)

 

               (205,422)

Income before financial results

 

          505,205

 

                  (19,715)

 

           485,490

 

     (869,272)

 

                  (20,721)

 

               (889,993)

Finance income (expenses), net

 

     (1,093,958)

 

                    19,517

 

      (1,074,441)

 

      112,485

 

                    20,523

 

                 133,008

 Income before income tax and social contribution

 

        (588,753)

 

                       (198)

 

         (588,951)

 

     (756,787)

 

                       (198)

 

               (756,985)

Income tax and social contribution

 

        (141,821)

 

                               

 

         (141,821)

 

          2,449

 

 

 

                     2,449

Profit (loss) from continued operations

 

        (730,574)

 

                       (198)

 

         (730,772)

 

     (754,338)

 

                       (198)

 

               (754,536)

Profit (loss) from discontinued operations

 

 

 

                         198

 

                  198

 

 

 

                         198

 

                        198

Loss for the period

 

        (730,574)

 

                               

 

         (730,574)

 

     (754,338)

 

                               

 

               (754,338)

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

Participation of controlling interest

 

        (754,338)

 

                               

 

         (754,338)

 

     (754,338)

 

                               

 

               (754,338)

Participation of non-controlling interest

 

            23,764

 

                               

 

             23,764

 

 

 

 

 

 

   

        (730,574)

 

                               

 

         (730,574)

 

     (754,338)

 

                               

 

               (754,338)

 

 

 

 

Page 35


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

3.      CASH AND CASH EQUIVALENTS

 

 

 

 

Consolidated

 

 

 

Parent Company

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Current

 

 

 

 

 

 

 

Cash and cash equivalents

             

Cash and banks

213,287

 

502,480

 

33,292

 

30,308

               

Short-term investments

 

 

 

 

 

 

 

In Brazil:

             

Government securities

18,327

 

17,929

 

10,014

 

17,178

Private securities

433,167

 

1,390,707

 

108,754

 

1,216,461

 

451,494

 

1,408,636

 

118,768

 

1,233,639

Abroad:

             

Time deposits

2,926,558

 

2,960,046

 

389,810

 

202,799

Total short-term investments

3,378,052

 

4,368,682

 

508,578

 

1,436,438

Cash and cash equivalents

3,591,339

 

4,871,162

 

541,870

 

1,466,746

 

 

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

   

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

CDB - Bank certificate of deposit (1)

 

692,550

 

658,476

 

692,550

 

658,476

Government securities (2)

 

44,615

 

101,915

 

36,418

 

99,957

 

 

737,165

 

760,391

 

728,968

 

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$29,365 (R$56,151 as of December 31, 2016) and LFT securing investments total R$15,250 (45,765 as of December 31, 2016).

 

Page 36


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

5.      TRADE RECEIVABLES

 

     

Consolidated

 

   

Parent Company

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Trade receivables

 

 

 

 

 

 

 

Third parties

 

 

 

 

 

 

 

Domestic market

1,150,095

 

1,027,639

 

921,174

 

733,608

Foreign market

1,225,556

 

919,936

 

122,395

 

67,652

 

2,375,651

 

1,947,575

 

1,043,569

 

801,260

Allowance for doubtful accounts

(186,772)

 

(172,782)

 

(138,886)

 

(124,351)

 

2,188,879

 

1,774,793

 

904,683

 

676,909

Related parties (note 17 a)

111,531

 

129,837

 

1,067,048

 

1,034,098

 

2,300,410

 

1,904,630

 

1,971,731

 

1,711,007

               

Other receivables

             

Dividends receivable (note 17 a) (*)

75,631

 

37,679

 

885,202

 

873,473

Advances to employees

25,170

 

34,607

 

14,157

 

21,953

Other receivables

16,739

 

18,471

 

14,169

 

18,418

 

117,540

 

90,757

 

913,528

 

913,844

 

2,417,950

 

1,995,387

 

2,885,259

 

2,624,851

               

 (*) Refers mainly to dividends receivable from CSN Mineração S.A. amounting to R$ 843,770.

 

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$245,313 as of June 30, 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

   

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Current

 

   1,678,298

 

   1,381,255

 

      490,273

 

      404,259

Past-due up to 180 days

 

      277,009

 

      245,012

 

      193,926

 

      139,036

Past-due over 180 days

 

      420,344

 

      321,308

 

      359,370

 

      257,965

 

 

   2,375,651

 

   1,947,575

 

   1,043,569

 

      801,260

 

 

 

 

 

 

 

 

 

 

 

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

 

       

Consolidated

 

   

Parent Company

   

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Opening balance

 

    (172,782)

 

    (151,733)

 

    (124,351)

 

    (112,502)

Estimated losses

 

      (28,859)

 

      (25,474)

 

      (27,189)

 

      (16,347)

Recovery of receivables

 

        14,869

 

          4,425

 

        12,654

 

          4,498

Closing balance

 

    (186,772)

 

    (172,782)

 

    (138,886)

 

    (124,351)

                 

 

 

Page 37


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

6.      INVENTORIES

 

 

 

 

Consolidated

 

 

 

Parent Company

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Finished goods

1,512,402

 

1,183,619

 

1,145,038

 

784,130

Work in progress

963,558

 

674,860

 

814,305

 

557,598

Raw materials

994,592

 

1,124,158

 

644,791

 

767,020

Spare Parts

828,635

 

824,478

 

420,732

 

412,206

Iron ore

273,581

 

255,029

 

13,640

 

18,899

Advances to suppliers

2,628

 

3,168

 

1,453

 

1,689

(-) Provision for losses

(126,070)

 

(101,176)

 

(44,869)

 

(37,312)

 

4,449,326

 

3,964,136

 

2,995,090

 

2,504,230

               

 

 

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

 

       

Consolidated

 

   

Parent Company

   

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Opening balance

 

(101,176)

 

(111,427)

 

(37,312)

 

(40,462)

Reversal / (losses)  for slow-moving and obsolescence

(24,894)

 

10,251

 

(7,557)

 

3,150

Closing balance

 

(126,070)

 

(101,176)

 

(44,869)

 

(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

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Judicial deposits (note 15)

 

 

 

 

355,639

 

331,258

 

 

 

 

 

286,119

 

273,038

Credits with the PGFN (1)

     

 

46,774

 

46,774

 

     

 

46,774

 

46,774

Recoverable taxes (2)

836,645

 

780,715

 

390,956

 

386,872

 

527,062

 

471,955

 

208,311

 

178,773

Prepaid expenses

62,426

 

27,011

 

25,531

 

20,421

 

28,565

 

2,785

 

6,780

   

Actuarial asset - related party (note 17 a)

 

 

 

 

102,195

 

119,854

 

 

 

 

 

95,787

 

109,106

Derivative financial instruments (Note 12 I)

535

 

2,298

       

 

             

Exclusive funds

 

 

 

 

 

 

 

 

535

 

 

 

 

 

 

Securities held for trading (note 12 I)

2,883

 

2,966

         

2,717

 

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)

 

 

 

 

13,880

 

15,291

 

 

 

 

 

1,435

 

2,847

Loans with related parties (note 17 and 12 I)

       

511,478

 

479,960

 

30,845

 

25,602

 

405,766

 

375,716

Other receivables from related parties (note 17 a)

3,708

 

5,768

 

31,270

 

32,020

 

19,584

 

132,384

 

315,557

 

311,414

Others

62,124

 

33,255

 

59,802

 

72,273

         

59,440

 

71,696

 

968,321

 

852,013

 

1,708,622

 

1,675,820

 

609,308

 

635,544

 

1,452,567

 

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

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

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 June 30, 2017.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2017

             

12/31/2016

 

06/30/2016

Companies

 

Number of shares held by
CSN in units

 

% Direct equity interest

 

Participation in

 

% Direct equity interest

 

Participation in

 

Adjusted

     

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

 

 5,846,897

 

 5,899,540

 

 (52,643)

 

 (260,410)

 

 100.00

 

 6,436,140

 

 6,228,374

 

 207,766

 

 (74,813)

CSN Islands IX Corp.

(1)

           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 (1,384)

CSN Islands XI Corp.

 

 50,000

 

 

 

 100.00

 

 2,541,398

 

 2,552,581

 

 (11,183)

 

 (31,879)

 

 100.00

 

 2,530,563

 

 2,509,866

 

 20,697

 

 29,165

CSN Islands XII Corp.

 

 1,540

     

 100.00

 

 2,222,863

 

 3,312,705

 

 (1,089,842)

 

 (70,544)

 

 100.00

 

 2,244,240

 

 3,263,539

 

 (1,019,299)

 

 143,336

CSN Minerals S.L.U.

 

  3,500

 

 

 

 100.00

 

 3,581,911

 

 10,470

 

 3,571,441

 

 282,901

 

 100.00

 

 3,833,669

 

 9,840

 

 3,823,829

 

 (835,350)

CSN Export Europe, S.L.U.

 

  3,500

     

 100.00

 

 684,183

 

 33,847

 

 650,336

 

 14,051

 

 100.00

 

 666,362

 

 30,077

 

 636,285

 

 (201,146)

CSN Metals S.L.U.

 

  16,504,020

 

 

 

 100.00

 

 653,711

 

 23,971

 

 629,740

 

 14,000

 

 100.00

 

 636,408

 

 20,668

 

 615,740

 

 (189,903)

CSN Americas S.L.U.

 

 3,500

     

 100.00

 

 1,494,847

 

 4,565

 

 1,490,282

 

 141,885

 

 100.00

 

 1,492,678

 

 4,445

 

 1,488,233

 

 (234,309)

CSN Steel S.L.U.

 

  22,042,688

 

 

 

 100.00

 

 2,446,524

 

 1,564,544

 

 881,980

 

 33,349

 

 100.00

 

 2,537,179

 

 1,585,977

 

 951,202

 

 333,219

Sepetiba Tecon S.A.

 

 254,015,052

     

 99.99

 

 450,168

 

 164,541

 

 285,627

 

 9,585

 

 99.99

 

 441,214

 

 165,172

 

 276,042

 

 9,927

Minérios Nacional  S.A.

 

 66,393,587

 

 

 

 99.99

 

 74,591

 

 27,177

 

 47,414

 

 (6,482)

 

 99.99

 

 74,738

 

 28,038

 

 46,700

 

 (7,460)

Fair Value - Minérios Nacional

                     

 2,123,507

     

 

 

 

 

 

 

 2,123,507

 

 

Estanho de Rondônia S.A.

 

 121,861,697

 

 

 

 99.99

 

 34,230

 

 28,528

 

 5,702

 

 (5,562)

 

 99.99

 

 32,816

 

 21,552

 

 11,264

 

 (6,995)

Companhia Metalúrgica Prada

 

 313,651,399

     

 99.99

 

 694,566

 

 560,675

 

 133,891

 

 (14,937)

 

 99.99

 

 769,337

 

 620,509

 

 148,828

 

 (32,694)

CSN Mineração S.A.

 

 158,419,480

 

 

 

 87.52

 

 13,611,294

 

 5,112,325

 

 8,498,969

 

 402,265

 

 87.52

 

 13,039,767

 

 4,943,090

 

 8,096,677

 

 163,145

CSN Energia S.A.

 

 43,150

     

 100.00

 

 115,729

 

 52,544

 

 63,185

 

 29,072

 

 100.00

 

 109,290

 

 39,654

 

 69,636

 

 12,879

FTL - Ferrovia Transnordestina Logística S.A.

 

 395,302,149

 

 

 

 90.78

 

 427,892

 

 129,614

 

 298,278

 

 (59,606)

 

 90.78

 

 484,218

 

 126,334

 

 357,884

 

 904

Companhia Florestal do Brasil

 

 38,364,462

     

 99.99

 

 35,199

 

 4,783

 

 30,416

 

 (2,259)

 

 99.99

 

 35,206

 

 5,179.0

 

 30,027

 

 (964)

Nordeste Logística

 

 99,999

 

 

 

 99.99

 

 80

 

 55

 

 25

 

 (1)

 

 99.99

 

 81

 

 55

 

 26

 

 (55)

CGPAR - Construção Pesada S.A.

 

 100,000

     

 100.00

 

 34,194

 

 20,139

 

 14,055

 

 723

 

 100.00

 

 40,889

 

 27,558

 

 13,331

   

Fair Value of property, plant and equipment - CGPAR

 

 

 

 

 

 

 

 

 

 

 

  50,008

 

 (3,940)

 

 

 

 

 

 

 

 53,949

 

 

               

 34,950,277

 

    19,502,604

 

 17,621,188

 

 472,211

     

 35,404,795

 

 19,629,927

 

 17,952,324

 

 (892,498)

Joint-venture and Joint-operation

                                               

Itá Energética S.A.

 

 253,606,846

     

 48.75

 

 274,093

 

 24,785

 

 249,308

 

 5,288

 

 48.75

 

 282,383

 

 27,728

 

 254,655

 

 4,639

MRS Logística S.A.

 

 26,611,282

 

 2,673,312

 

 18.64

 

 1,485,292

 

 841,912

 

 643,380

 

 46,210

 

 18.64

 

 1,411,526

 

 795,903

 

 615,623

 

 46,531

CBSI - Companhia Brasileira de Serviços de Infraestrutura

 

 1,876,146

     

 50.00

 

 17,219

 

 14,073

 

 3,146

 

 1,090

 

 50.00

 

 13,574

 

 11,517

 

 2,057

 

 1,417

CGPAR - Construção Pesada S.A.

 (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 3,091

Transnordestina Logística S.A.

 

 24,168,304

     

 46.28

 

 3,720,689

 

 2,505,923

 

 1,214,766

 

 (8,798)

 

 49.02

 

 3,786,556

 

 2,566,315

 

 1,220,241

 

 (10,742)

Fair Value allocated to TLSA on loss of control

 

 

 

 

 

 

 

 

 

 

 

  271,116

 

 

 

 

 

 

 

 

 

 271,116

 

 

               

 5,497,293

 

 3,386,693

 

 2,381,716

 

 43,790

     

 5,494,039

 

 3,401,463

 

 2,363,692

 

 44,936

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

 

 (44)

 

 

 

 

 

 

 

 

 52,802

 

 48,063

 

 4,739

 

 447

 

 

 

 53,101

 

 48,258

 

 4,843

 

 (44)

Classified ad available for sale (note 12 I)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Usiminas

 

 

 

 

 

 

 

 

 

 

 

 1,471,884

 

 

 

 

 

 

 

 

 

 1,353,664

 

 

Panatlântica

 

 

 

 

 

 

 

 

 

 

 

 20,881

 

 

 

 

 

 

 

 

 

 20,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 1,492,765

 

 

 

 

 

 

 

 

 

 1,374,268

 

 

Other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profits on subsidiaries' inventories

 

 

 

 

 

 

 

 

 

 

 

 (54,053)

 

 20,405

 

 

 

 

 

 

 

 (74,459)

 

 45,041

Others

 (3)

 

 

 

 

 

 

 

 

 

 

 63,539

 

 (553)

 

 

 

 

 

 

 

 63,541

 

 (4,402)

 

 

 

 

 

 

 

 

 

 

 

 

 9,486

 

 19,852

 

 

 

 

 

 

 

 (10,918)

 

 40,639

Total investments

 

 

 

 

 

 

 

 

 

 

 

 21,509,894

 

 536,300

 

 

 

 

 

 

 

 21,684,209

 

 (806,967)

                                                 

Classification of investments in the balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in assets

 

 

 

 

 

 

 

 

 

 

 

 22,663,562

 

 

 

 

 

 

 

 

 

 22,703,508

 

 

Investments with equity deficit

 

 

 

 

 

 

 

 

 

 

 

 (1,153,668)

 

 

 

 

 

 

 

 

 

 (1,019,299)

 

 

                       

 21,509,894

                 

 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.

 

 

 

Page 39


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

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)

(36,959)

 

(36,765)

 

(945,893)

 

(2,469,827)

Comprehensive income (2)

121,374

 

713,442

 

224,925

 

314,230

Equity pickup (3)

84,583

 

108,031

 

536,300

 

(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 property, plant and equipment - Acquisition of control -  CGPAR

 

     

57,889

Amortization of fair value - Investment in MRS

(5,873)

 

(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

9

 

(1,472)

     

(3,420)

Closing balance

4,728,154

 

4,568,451

 

21,509,894

 

21,684,209

Classified in assets - Investiments

4,728,154

 

4,568,451

 

22,663,562

 

22,703,508

Classified in liabilities - Provision for investment with equity deficit

       

(1,153,668)

 

(1,019,299)

Closing balance

4,728,154

 

4,568,451

 

21,509,894

 

21,684,209

               
                 

 

 

1.     In 2017, refers to the allocation of dividends of subsidiaries CSN Minerals, CSN Steel, CSN Americas, CSN Energia, Itá Energética and MRS Logística.

 

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 40


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

     

Consolidated

 

06/30/2017

 

06/30/2016 Adjusted

Equity in results of affiliated companies

 

 

 

MRS Logística S.A.

92,396

 

93,038

CBSI - Companhia Brasileira de Serviços de Infraestrutura

1,090

 

1,417

Transnordestina

(8,798)

 

(10,742)

Arvedi Metalfer do Brasil

447

 

(44)

Others

(552)

 

675

 

84,583

 

84,344

Eliminations

     

To cost of sales

(21,624)

 

(23,414)

To taxes

7,352

 

7,961

Others

     

Amortization of fair value - Investment in MRS

(5,873)

   

Amortization of fair value - Investment in CGPAR

(3,940)

   

Others

   

(6,535)

Equity in results

60,498

 

62,356

 

 

 

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:

 

   

06/30/2017

 

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

 

576,562

 

3,074

 

42,802

 

                   18,628

 

345,164

 

2,925

 

1,899

 

17,689

   

Advances to suppliers

 

8,477

 

2,384

     

                          13

                   

Other current assets

 

472,988

 

25,701

 

50,622

 

                   15,561

 

406,170

 

19,603

 

54,652

 

16,054

   

Total current assets

 

1,058,027

 

31,159

 

93,424

 

                   34,202

 

751,334

 

22,528

 

56,551

 

33,743

   

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Other non-current assets

 

708,081

 

440

 

257,105

 

                   28,289

 

598,577

 

234

 

261,292

 

29,219

   

Investments, PP&E and intangible assets

 

6,202,452

 

2,838

 

7,685,534

 

                 499,749

 

6,215,442

 

3,434

 

7,407,189

 

516,186

   

Total non-current assets

 

6,910,533

 

3,278

 

7,942,639

 

                 528,038

 

6,814,019

 

3,668

 

7,668,481

 

545,405

   

Total Assets

 

7,968,560

 

34,437

 

8,036,063

 

                 562,240

 

7,565,353

 

26,196

 

7,725,032

 

579,148

   
                                     

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Borrowings and financing

 

685,636

     

54,202

     

653,491

     

76,441

       

Other current liabilities

 

1,026,606

 

28,145

 

124,197

 

                   47,614

 

740,319

 

23,034

 

134,747

 

53,858

   

Total current liabilities

 

1,712,242

 

28,145

 

178,399

 

                   47,614

 

1,393,810

 

23,034

 

211,188

 

53,858

   

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Borrowings and financing

 

2,220,280

 

                 

 

5,233,973

     

2,176,357

 

 

 

5,024,404

       

Other non-current liabilities

 

584,317

 

 

 

 

 

                     3,225

 

699,830

 

 

 

 

 

3,020

   

Total non-current liabilities

 

2,804,597

 

                 

 

5,233,973

 

                     3,225

 

2,876,187

 

 

 

5,024,404

 

3,020

   

Shareholders’ equity

 

3,451,721

 

6,292

 

2,623,691

 

                 511,401

 

3,302,808

 

4,113

 

2,489,440

 

522,369

   

Total liabilities and shareholders’
equity

 

7,968,560

 

34,437

 

8,036,063

 

                 562,240

 

7,572,805

 

27,147

 

7,725,032

 

579,247

   
           

 

                       
   

01/01/2017 and 06/30/2017

 

01/01/2016 and 06/30/2016

 

 

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%

 

51.81%

 

48.75%

 

50.00%

Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

1,692,281

 

66,512

     

83,479

 

1,581,554

 

61,199

     

85,757

 

        65,570

Cost of sales and services

 

(1,125,474)

 

(58,859)

 

 

 

(38,649)

 

(1,061,738)

 

(52,815)

 

 

 

(45,887)

 

       (47,683)

Gross profit

 

566,807

 

7,653

     

44,830

 

519,816

 

8,384

     

39,870

 

        17,887

Operating (expenses) income

 

(85,712)

 

(3,851)

 

(13,249)

 

(28,665)

 

(3,613)

 

(4,385)

 

(15,337)

 

(25,964)

 

         (7,615)

Finance income (costs), net

 

(102,908)

 

(575)

 

(5,753)

 

252

 

(129,168)

 

(891)

 

(7,788)

 

494

 

            (412)

Income before income tax and social
contribution

 

378,187

 

3,227

 

(19,002)

 

16,417

 

387,035

 

3,108

 

(23,125)

 

14,400

 

          9,860

Current and deferred income tax
and social contribution

 

(130,274)

 

(1,048)

 

 

 

(5,570)

 

(137,397)

 

(274)

     

(4,884)

 

         (3,679)

Profit / (loss) for the period

 

247,913

 

2,179

 

(19,002)

 

10,847

 

249,638

 

2,834

 

(23,125)

 

9,516

 

          6,181

 

 

Page 41


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·          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.

 

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.

 

 

 

Page 42


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

       5,519

 

          14,089

 

             48,222

 

           379

 

           1,806

 

              300

 

70,315

Acquisitions

       

             32,234

 

           376

 

       393,213

 

           1,603

 

427,426

Capitalized interest (notes 23 and 27)

 

 

 

 

 

 

 

 

         51,245

 

 

 

51,245

Write-off

          660

 

          31,093

 

           (20,790)

 

    (28,009)

 

          (2,281)

 

            (446)

 

(19,773)

Depreciation

 

 

         (85,088)

 

         (628,011)

 

      (2,802)

 

 

 

       (20,880)

 

(736,781)

Transfers to other asset categories

       2,635

 

          61,737

 

           338,589

 

        1,330

 

      (356,598)

 

       (47,693)

   

Transfers to intangible assets

 

 

 

 

 

 

 

 

        (22,584)

 

         (3,596)

 

(26,180)

Others

       

                  800

     

          (5,187)

 

                (3)

 

(4,390)

Balance at June 30, 2017

   273,443

 

     2,837,510

 

      12,140,674

 

        4,437

 

    2,320,478

 

       321,199

 

17,897,741

Cost

   273,443

 

     3,781,196

 

      21,385,538

 

    177,211

 

    2,320,478

 

       556,698

 

28,494,564

Accumulated depreciation

            -  

 

       (943,686)

 

      (9,244,864)

 

  (172,774)

 

 

 

     (235,499)

 

(10,596,823)

Balance at June 30, 2017

   273,443

 

     2,837,510

 

      12,140,674

 

        4,437

 

    2,320,478

 

       321,199

 

17,897,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

                

 

 

 

            15,506

 

          144

 

      193,607

 

          812

 

           210,069

Capitalized interest (notes 23 and 27)

                 

        12,264

     

             12,264

Write-off

 

          453

 

         24,823

 

          (22,771)

 

          (34)

 

        (2,281)

 

            (1)

 

                  189

Depreciation

     

        (16,074)

 

        (311,852)

 

     (1,348)

     

     (2,885)

 

          (332,159)

Transfers to other asset categories

 

       2,449

 

          (4,378)

 

          245,806

 

          596

 

    (248,257)

 

       3,784

 

                        

Transfers to intangible assets

                 

      (22,584)

 

     (3,596)

 

            (26,180)

Others

 

 

 

 

 

                 (18)

 

 

 

        10,442

 

 

 

             10,424

Balance at June 30,2017

 

     86,252

 

    1,098,177

 

       7,374,324

 

     14,372

 

      877,778

 

       3,830

 

    9,454,733

Cost

 

     86,252

 

    1,314,368

 

     12,970,375

 

   114,627

 

      877,778

 

   117,546

 

  15,480,946

Accumulated depreciation

     

      (216,191)

 

     (5,596,051)

 

 (100,255)

     

 (113,716)

 

   (6,026,213)

Balance at June 30,2017

 

     86,252

 

    1,098,177

 

       7,374,324

 

     14,372

 

      877,778

 

       3,830

 

    9,454,733

 

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

 

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.

 

 

 

Page 43


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Project description

 

Start date

 

Completion date

 

06/30/2017

 

12/31/2016

Logistics

 

 

 

 

 

 

 

 

 

 

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

   

111,314

 

103,284

 

 

 

 

          

 

                 

   

111,314

 

103,284

Mining 

 

 

 

 

 

 

   

     

 

 

  Expansion of Casa de Pedra Mine capacity production.  

 

2007

 

2018

(1)

727,416

 

689,160

 

 

  Expansion of TECAR export capacity.  

 

2009

 

2020

(2)

266,790

 

253,545

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

   

309,875

 

261,056

 

 

 

 

          

 

                 

   

1,304,081

 

1,203,761

Steel

 

 

 

 

 

 

   

     

 

 

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

 

2008

 

2019

   

95,058

 

91,779

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

(3)

239,074

 

307,448

 

 

 

 

          

 

                 

   

334,132

 

399,227

Cement

 

 

 

 

 

 

   

     

 

 

   Construction of cement plants.  

 

2011

 

2020

(4)

541,095

 

529,631

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

   

29,856

 

24,961

 

 

 

 

          

 

                 

   

570,951

 

554,592

Construction in progress

 

 

 

 

 

2,320,478

 

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

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

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 44


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

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

   

            27,258

 

          122

 

             11,375

     

                41

 

        38,796

     

                

Acquisitions and expenditures

 

 

 

 

          274

 

 

 

 

 

 

 

             274

 

 

 

                

Transfer of property, plant and equipment

       

     26,180

             

        26,180

 

     26,180

 

     26,180

Write-offs (note 22)

 

 

 

 

           (68)

 

 

 

 

 

 

 

             (68)

 

             (68)

 

          (68)

Amortization 

   

       (18,496)

 

    (11,222)

     

           (1,177)

     

      (30,895)

 

     (7,484)

 

     (7,484)

Balance at June 30, 2017

   3,590,931

 

       306,422

 

     83,539

 

           127,571

 

      3,183,747

 

              481

 

   7,292,691

 

     66,175

 

     66,175

 Cost

   3,834,234

 

       488,022

 

   164,521

 

           127,571

 

      3,185,701

 

              481

 

   7,800,530

 

   126,279

 

   126,279

 Accumulated amortization

    (133,973)

 

     (181,600)

 

    (80,982)

 

 

 

           (1,954)

 

 

 

    (398,509)

 

   (60,104)

 

   (60,104)

 Adjustment for accumulated recoverable value

    (109,330)

                     

    (109,330)

     

                

Balance at June 30, 2017

   3,590,931

 

       306,422

 

     83,539

 

           127,571

 

      3,183,747

 

              481

 

   7,292,691

 

     66,175

 

     66,175

                                   

 

 

(*) 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

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

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.

 

 

 

Page 45


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

     

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment

 

1% to 3,5%

 

         57,359

 

       110,944

 

       489,614

 

       482,347

 

         57,359

 

       110,944

 

           489,614

 

           482,347

Prepayment

 

3,51% to 8%

 

       403,730

 

       438,802

 

    4,288,530

 

    4,290,062

 

       403,730

 

       438,802

 

        4,288,530

 

        4,290,061

Prepayment - Intercompany

3,51% to 8%

                 

         70,650

 

         72,128

 

        4,903,997

 

        4,876,840

Perpetual bonds

 

7%

 

           4,503

 

           4,436

 

    3,308,200

 

    3,259,100

 

 

 

 

 

 

 

 

Bonds

 

4,14% to 10%

 

       139,193

 

       137,126

 

5,612,683

 

    5,529,380

               

Bonds Intercompany

 

4,14% to 10%

 

 

 

 

 

 

 

 

 

27,452

 

         27,044

 

3,436,592

 

        3,385,587

Intercompany

 

Libor 6M to 3%

                 

       166,521

 

       149,654

 

        2,761,778

 

        2,719,420

Others

 

1,2% to 8%

 

       102,531

 

         95,983

 

       189,963

 

       259,262

 

 

 

 

 

 

 

 

       

707,316

 

787,291

 

13,888,990

 

13,820,151

 

725,712

 

798,572

 

15,880,511

 

15,754,255

LOCAL CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES/FINAME

 

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

 

         72,392

 

         73,736

 

       984,889

 

    1,012,268

 

         42,719

 

         43,467

 

932,642

 

           945,633

Debentures

 

110,8% to 113,7% CDI

 

       542,721

 

       538,003

 

    1,153,717

 

    1,270,383

 

       542,721

 

       538,003

 

1,153,717

 

        1,270,383

Prepayment (*)

 

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

    1,732,230

 

       570,778

 

    3,865,000

 

    5,080,000

 

       977,484

 

       519,806

 

2,580,000

 

        3,080,000

CCB

 

112,5% and 113% CDI

 

         68,815

 

       181,143

 

    7,200,000

 

    7,200,000

 

         68,815

 

       181,143

 

7,200,000

 

        7,200,000

       

2,416,158

 

1,363,660

 

13,203,606

 

14,562,651

 

1,631,739

 

1,282,419

 

11,866,359

 

12,496,016

Total Borrowings and Financing

 

3,123,474

 

2,150,951

 

27,092,596

 

28,382,802

 

2,357,451

 

2,080,991

 

27,746,870

 

28,250,271

Transaction Costs and Issue Premiums

 

       (28,713)

 

       (33,503)

 

       (45,669)

 

       (59,232)

 

       (24,686)

 

       (29,109)

 

           (42,136)

 

           (53,378)

Total Borrowings and Financing + Transaction Costs

 

3,094,761

 

2,117,448

 

27,046,927

 

28,323,570

 

2,332,765

 

2,051,882

 

27,704,734

 

28,196,893

 

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

 

As of June 30, 2017, the inflation-adjusted principal of long-term borrowings, financing and debentures by maturity year is as follows:

 

   

 

 

Consolidated

 

 

 

Parent Company

2018

 

      4,088,938

 

15%

 

      6,643,738

 

24%

2019

 

      7,234,922

 

27%

 

      5,575,867

 

20%

2020

 

      7,567,478

 

28%

 

      4,700,229

 

17%

2021

 

      2,227,923

 

8%

 

      2,833,170

 

10%

2022

 

      1,843,402

 

7%

 

      2,119,724

 

8%

After 2022

 

         821,733

 

3%

 

      5,874,142

 

21%

Perpetual Bonds

 

      3,308,200

 

12%

 

 

 

 

 

 

    27,092,596

 

100%

 

    27,746,870

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 46


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

 

06/30/2017

  

12/31/2016

  

06/30/2017

 

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

 

          (399,140)

 

            (695,938)

 

            (343,573)

 

             (298,015)

Payment forfaiting / Drawee Risk

            (407,155)

 

 

 

             (407,155)

Payment of charges

 

       (1,502,647)

 

         (3,044,342)

 

         (1,307,039)

 

          (2,566,293)

Payment of charges Forfaiting / Drawee Risk

                (5,694)

 

 

 

                 (5,694)

Provision of charges

 

        1,375,337

 

           3,156,120

 

          1,182,242

 

           2,661,090

Provision of charges Forfaiting / Drawee Risk

                  4,237

 

 

 

                  4,237

Others  (1)

 

           227,120

 

         (2,956,999)

 

             257,094

 

          (3,268,561)

Closing balance

 

      30,141,688

 

         30,441,018

 

        30,037,499

 

         30,248,77 5

 

1. Includes unrealized exchange and monetary variations.

 

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

 

·        Paid

 

       

Consolidated

Transaction

 

Principal

 

Charges

 Bonds

 

   

289,201

 Fixed Rate Notes

 

84,762

 

7,008

 Debentures

 

96,667

 

121,965

 Bank Credit Bill

     

567,148

 Export Credit Note

 

20,000

 

374,224

 Pre - Export Payment

 

163,567

 

104,689

 BNDES/FINAME

 

34,144

 

38,412

 Total

 

399,140

 

1,502,647

 

 

·        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 June 30, 2017, the Company has provisioned R$33,193 in the Consolidated and R$20,120 in the Parent Company for commission on assumption of risks.

 

 

Page 47


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

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 June 30, 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 swap s.

 

·            Classification of financial instruments

 

 

 

Consolidated

 

 

 

06/30/2017

 

 

 

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

 

 

 

 

          3,591,339

 

 

 

   3,591,339

 

 

 

 

 

          4,871,162

 

 

 

   4,871,162

Short-term investments

       4

       

             737,165

     

      737,165

         

             760,391

     

      760,391

Trade receivables

       5

 

 

 

 

          2,300,410

 

 

 

   2,300,410

 

 

 

 

 

          1,904,630

 

 

 

   1,904,630

Derivative financial instruments

       7

   

535

         

535

     

          2,298

         

          2,298

Trading securities

       7

 

 

          2,883

 

 

 

 

 

          2,883

 

 

 

          2,966

 

 

 

 

 

          2,966

Dividends receivable

       5

           

           75,631

 

75631

             

           37,679

 

        37,679

Total

 

 

 

          3,418

 

          6,628,914

 

           75,631

 

   6,707,963

 

 

 

          5,264

 

          7,536,183

 

           37,679

 

   7,579,126

 

                 

                   

                 

                   

Non-current

 

 

 

 

 

 

 

 

 

                   

 

 

 

 

 

 

 

 

 

                   

Other trade receivables

       7

       

               13,880

     

        13,880

         

               15,291

     

        15,291

Investments

       8

  1,492,765

 

 

 

 

 

 

 

   1,492,765

 

  1,374,268

 

 

 

 

 

 

 

   1,374,268

Loans - related parties

       7

       

511,478

     

      511,478

         

479,960

     

      479,960

Total

 

  1,492,765

 

 

 

             525,358

 

 

 

   2,018,123

 

  1,374,268

 

 

 

             495,251

 

 

 

   1,869,519

 

                                       

Total Assets

 

  1,492,765

 

          3,418

 

          7,154,272

 

           75,631

 

   8,726,086

 

  1,374,268

 

          5,264

 

          8,031,434

 

           37,679

 

   9,448,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

                 

                   

                 

                   

Current

 

 

 

 

 

 

 

 

 

                   

 

 

 

 

 

 

 

 

 

                   

Borrowings and financing

     11

           

      3,123,474

 

   3,123,474

             

      2,150,951

 

   2,150,951

Derivative financial instruments

     12

 

 

 

 

 

 

 

 

 

 

 

 

             121

 

 

 

 

 

             121

Trade payables

             

      2,077,763

 

   2,077,763

             

      1,763,206

 

   1,763,206

Dividends and interest on capital

     13

 

 

 

 

 

 

         484,706

 

      484,706

 

 

 

 

 

 

 

         484,570

 

      484,570

Total

 

 

 

                    

 

 

 

      5,685,943

 

   5,685,943

 

 

 

             121

 

 

 

      4,398,727

 

   4,398,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

                 

                   

                 

                   

Borrowings and financing

     11

 

 

 

 

 

 

    27,092,596

 

 27,092,596

 

 

 

 

 

 

 

    28,382,802

 

 28,382,802

Total

 

 

 

 

 

 

 

    27,092,596

 

 27,092,596

 

 

 

 

 

 

 

    28,382,802

 

 28,382,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

    32,778,539

 

 32,778,539

 

 

 

             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:

 

Consolidated

 

   

06/30/2017

     

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

     

535

 

535

     

2,298

 

2,298

Trading securities

 

2,883

     

2,883

 

2,966

     

2,966

Non-current

                       

Available-for-sale financial assets

 

                     

Investments

 

1,492,765

     

1,492,765

 

1,374,268

     

1,374,268

Total Assets

 

1,495,648

 

535

 

1,496,183

 

1,377,234

 

2,298

 

1,379,532

                         

Liabilities

 

                     

Current

                       

Financial liabilities at fair value through profit or loss

 

                     

Derivative financial instruments

                 

121

 

121

Total Liabilities

 

               

121

 

121

                         
 
 

 

Page 48


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

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 second 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

 

06/30/2017

 

Quantity

 

12/31/2016

 

Variation in the period

   

Share price

 

Closing Balance

   

Share price

 

Closing Balance

 

Share price

 

Variation in the carrying amount

Ordinárias

 

107,156,651

 

8.83

 

946,193

 

107,156,651

 

8.26

 

885,114

 

0.57

 

61,079

Preferenciais

 

114,280,556

 

4.60

 

525,691

 

114,280,556

 

4.10

 

468,550

 

0.50

 

57,141

 

 

221,437,207

     

1,471,884

 

221,437,207

     

1,353,664

     

118,220

                                 

 

 

As of June 30, 2017 and December 31, 2016, the Company's interest in USIMINAS comprised 15.19% in common shares and 20.86% in preferred shares.

 

Page 49


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

As of June 30, 2017, the amount recognized in comprehensive income for available-for-sale investments, net of taxes, is R$830,329 (R$678,035 as of December 31, 2016).

 

III -           Financial risk management:

 

As of June 30, 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 June 30, 2017 is as follows:

 

   

 

 

06/30/2017

Foreign Exchange Exposure

 

(Amounts in US$’000)

 

(Amounts in €’000)

Cash and cash equivalents overseas

 

890,215

 

9,108

Trade receivables

 

403,925

 

7,546

 Other assets

 

2,122

 

4,161

Total Assets

 

1,296,262

 

20,815

Borrowings and financing

 

(4,323,743)

 

(73,163)

Trade payables

 

(69,726)

 

(2,791)

Other liabilities

 

(13,215)

 

(5,712)

Total Liabilities

 

(4,406,684)

 

(81,666)

Foreign exchange exposure

 

(3,110,422)

 

(60,851)

Cash flow hedge accounting

 

1,421,000

   

Net Investment hedge accounting

 

   

72,000

Net foreign exchange exposure

 

(1,689,422)

 

11,149

Perpetual Bonds

 

1,000,000

   

Net foreign exchange exposure excluding perpetual bonds

 

(689,422)

 

11,149

 

 

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 50


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

·            Portfolio of derivative financial instruments

 

               

 

 

 

 

06/30/2017

     

 

 

 

 

12/31/2016

 

06/30/2017

               

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

 

 

 

 

 

 

 

 

 

 

 

 

 

         10,250

 

       33,435

 

       (31,137)

 

         2,298

 

               (229)

Total swap cambial dólar x euro

     

                     

 

                  

 

                   

 

                  

 

         10,250

 

       33,435

 

       (31,137)

 

         2,298

 

               (229)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BM&FBovespa

 

9/29/2017

 

Real

 

    3,267,087

         

            535

 

    1,641,378

         

           (121)

 

            18,242

Total Future DI

 

 

 

    3,267,087

 

                   

 

                   

 

            535

 

    1,641,378

 

                  

 

                   

 

           (121)

 

            18,242

                                         

 

 

 

 

 

 

                  

 

                   

 

            535

 

 

 

       33,435

 

       (31,137)

 

         2,177

 

            18,013

 

 

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

 

 

 

 

 

 

 

 

 

 

 

06/30/2017

Instruments

 

Assets

 

Liabilities

 

Finance income (expenses), net (Note 23)

 

Current

 

Total

 

Current

 

Total

 

Dollar to euro swap

 

               

(229)

Future DI

 

       

535

 

535

 

18,242

 

 

       

535

 

535

 

18,013

 

                  12/31/2016  

06/30/2016

Instruments

 

Assets

 

Liabilities

 

Finance income (expenses), net (Note 23)

 

Current

 

Total

 

Current

 

Total

 

Future Dollar BM&F

 

               

(800,621)

Future DI

 

       

(121)

 

(121)

   

Dollar to euro swap

 

2,298

 

2,298

         

(6,898)

Fixed rate to CDI swap

 

               

(299)

CDI to fixed rate swap

 

               

(63)

 

 

2,298

 

2,298

 

(121)

 

(121)

 

(807,881)

 

 

 

 

 

 

 

 

Page 51


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

·        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 June 30, 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 June 30, 2017:

 

                                   

06/30/2017

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Hedged period

 

Exchange rate on designation

 

Designated amounts (US$’000)

 

Amortized part (USD'000)

 

Effect on result (*) (R$'000)

 

Impact on shareholder's 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

 

              (374,400)

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 

 

2.5601

 

           175,000

 

           (78,333)

 

             16,725

 

                (72,322)

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

 

 

 

 

 

                (63,010)

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

         

                  (7,614)

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

 

 

 

 

 

                  (2,320)

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

         

                     (696)

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

 

 

 

 

 

                    1,720

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

         

                    1,188

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

 

 

 

 

 

                    3,325

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

         

                    1,425

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

 

 

 

 

 

                    2,199

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)

         

                     (772)

08/03/2015

 

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

 

 

 

 

 

                  30,459

Total

 

 

 

 

 

 

 

 

 

 

 

        1,566,000

 

         (145,000)

 

             21,721

 

              (480,818)

                                     

 

 (*) 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.

 

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 June 30, 2017 is as follows:

 

 

12/31/2016

 

Movement

 

Realization

 

06/30/2017

Cash flow hedge accounting

436,677

 

65,862

 

(21,721)

 

480,818

Fair value of cash flow hedge accounting, net of taxes

436,677

 

65,862

 

(21,721)

 

480,818

 

 

As of June 30, 2017, the hedging relationships established by the Company were effective, according to prospective tests conducted. Thus, no reversal for hedge accounting ineffectiveness was recognized.

 

 

 

 

Page 52


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

·        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 finance income and costs 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 June 30, 2017 are as follows:

 

                       

06/30/2017

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

 

(31,901)

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

 

(31,901)

                         

 

 

1.      In January 201 7 , the portion of a debt designated as hedging instrument was settled.

 

 

 

 

 

 

 

The movement in the amounts related to net investment hedge recognized in shareholders’ equity as of June 30, 2017 is as follows:

 

 

12/31/2016

 

Movement

 

Realization

 

06/30/2017

Net Investment hedge accounting

(57,804)

 

25,903

     

(31,901)

Fair value of net investment hedge in foreign operations

(57,804)

 

25,903

     

(31,901)

 

 

As of June 30, 2017, the hedging relationships established by the Company were effective, according to prospective tests conducted. Therefore, no reversal for hedge ineffectiveness was recognized.

 

 

 

Page 53


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

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 June 30, 2017.

 

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

 

   

 

 

 

 

 

 

06/30/2017

Currency

 

Exchange rate

 

Probable scenario

 

Scenario 1

 

Scenario 2

USD

 

                    3.3082

 

             3.2909

 

       4.1353

 

           4.9623

EUR

 

                    3.7750

 

             3.9033

 

       4.7188

 

           5.6625

 

 

   

 

 

 

 

06/30/2017

Interest

 

Interest rate

 

Scenario 1

 

Scenario 2

CDI

 

10.14%

 

12.68%

 

15.21%

TJLP

 

7.00%

 

8.75%

 

10.50%

LIBOR

 

1.45%

 

1.81%

 

2.17%

 

 

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

 

   

 

 

 

 

 

 

 

 

06/30/2017

Instruments

 

Notional

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Hedge accounting of exports

 

1,421,000

 

Dollar

 

(24,583)

 

1,175,238

 

2,350,476

 

 

                 

Currency position

 

(3,110,422)

 

Dollar

 

53,810

 

(2,572,475)

 

(5,144,950)

(not including exchange derivatives above)

 

                 
                     

Consolidated exchange position

 

(1,689,422)

 

Dollar

 

29,227

 

(1,397,237)

 

(2,794,474)

(including exchange derivatives above)

                   

 

 

                 

Net Investment hedge accounting

 

72,000

 

Euro

 

9,238

 

67,950

 

135,900

 

 

                 

Currency position

 

(60,851)

 

Euro

 

(7,807)

 

(57,427)

 

(114,854)

 

 

                 

Consolidated exchange position

 

11,149

 

Euro

 

1,431

 

10,523

 

21,046

(including exchange derivatives above)

 

                 

 

 

 (*) The probable scenarios were calculated considering the following variations for the risks: Real x Dollar – appreciation of Real by 0.52% / Real x Euro – depreciation of Real by 3.40%. Source: quotations from Central Bank of Brazil on 12/20/2017.

 

 

 

 

Page 54


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·        Sensitivity analysis of interest rate swap

 

The Company considered scenarios 1 and 2 as 25% and 50% for the sensitivity analysis as of June 30, 2017.

 

   

 

 

 

 

 

 

 

 

06/30/2017

Instruments

 

Notional amount

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Future DI

 

  3,267,087

 

CDI

 

                535

 

        82,821

 

      165,641

 

 

 (*) The sensitivity analysis is based on the assumption of maintaining, as a probable scenario, the market values as of June 30, 2017 recognized in the company's assets and liabilities.

 

 

 

Page 55


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

·        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 June 30, 2017.

 

                         

Consolidated

       

 

     

 

   

Impact on profit or loss

Changes in interest rates

 

% p.a

   

Assets

 

Liabilities

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

TJLP

 

    7.00

 

 

   

(1,023,364)

 

(2,868)

 

(17,909)

 

(35,818)

Libor

 

    1.45

       

(5,186,155)

 

(53,078)

 

(18,770)

 

(37,539)

CDI

 

  10.14

 

 

433,167

 

(14,321,771)

 

(249,151)

 

(352,076)

 

(704,152)

 

 

 (*) The sensitivity analysis is based on the assumption of maintaining, as a probable scenario, the market values as of June 30, 2017 recognized in the company's assets and liabilities.

 

12.d) Liquidity risk

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

At June 30, 2017

Less than one year

 

From one to two years

 

From two to five years

 

Over five years

 

Total

Borrowings, financing and debentures

3,123,474

 

11,323,860

 

11,638,803

 

4,129,933

 

30,216,070

Trade payables

2,077,763

             

2,077,763

Dividends and interest on capital (note 13)

484,706

             

484,706

 

 

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:

 

 

 

 

06/30/2017

 

 

 

12/31/2016

 

Carrying amount

 

Fair value (*)

 

Carrying amount

 

Fair value (*)

Perpetual bonds

3,312,703

 

2,014,388

 

3,263,536

 

1,702,134

Bonds

5,751,876

 

5,017,671

 

5,666,506

 

4,907,339

 

 (*) Source: Bloomberg

 

 

 

Page 56


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

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

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Payables to related parties  (note 17 a)

728

 

10,927

 

 

 

 

 

205,011

 

182,810

 

56,308

 

67,940

Derivative financial instruments (Note 12 I)

 

 

121

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive funds (1)

 

 

 

 

 

 

 

 

 

 

121

 

 

 

 

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

484,706

 

484,570

         

2,345

 

2,209

       

Advances from customers

99,729

 

90,720

 

 

 

 

 

85,750

 

80,652

 

 

 

 

Taxes in installments

22,194

 

24,444

 

81,542

 

83,312

 

9,408

 

9,397

 

1,479

 

1,524

Profit sharing - employees

115,340

 

211,791

 

 

 

 

 

76,823

 

148,788

 

 

 

 

Provision for freight

57,586

 

57,586

         

10,764

 

10,764

       

Provision for industrial restructuring

13,000

 

13,000

 

 

 

 

 

 

 

 

 

 

 

 

Taxes payable

       

8,410

 

8,518

         

6,924

 

7,035

Other provisions

23,162

 

23,162

 

 

 

 

 

6,890

 

6,890

 

 

 

 

Third party materials in our possession

   

288

                       

Other payables

160,209

 

105,115

 

43,654

 

39,307

 

58,287

 

22,900

 

 

 

 

 

976,654

 

1,021,724

 

133,606

 

131,137

 

455,278

 

464,531

 

64,711

 

76,499

 

 

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

 

2. Dividends payable by the subsidiary CSN Mineração.

 

14.    INCOME TAX AND SOCIAL CONTRIBUTION

 

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

 

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

 

 

             

Consolidated

 

Six months ended

 

Three months ended

 

06/30/2017

 

06/30/2016
Adjusted

 

06/30/2017

 

06/30/2016
Adjusted

Income tax and social contribution income (expense)

 

 

 

 

 

 

 

Current

(186,814)

 

(54,090)

 

(72,659)

 

(26,786)

Deferred

(94,862)

 

(87,731)

 

(72,069)

 

(1,627)

 

(281,676)

 

(141,821)

 

(144,728)

 

(28,413)

 

 

             

Parent Company

 

Six months ended

 

Three months ended

 

06/30/2017

 

06/30/2016

 

06/30/2017

 

06/30/2016

Income tax and social contribution income (expense)

 

 

 

 

 

 

 

Current

   

(51)

       

Deferred

921

 

2,500

 

(2,035)

 

2,050

 

921

 

2,449

 

(2,035)

 

2,050

 

 

 

 

 

 

Page 57


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

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

 

             

Consolidated

 

Six months ended

 

Three months ended

 

06/30/2017

 

06/30/2016
Adjusted

 

06/30/2017

 

06/30/2016 Adjusted

(Loss)/Profit before income tax and social contribution

              (240,665)

 

              (588,951)

 

              (495,228)

 

                  74,671

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

                  81,826

 

                200,243

 

                168,378

 

                (25,388)

Adjustment to reflect the effective rate:

             

Equity pickup

                  23,906

 

                  21,558

 

                  14,392

 

                    6,047

Profit with differentiated rates or untaxed

                  31,982

 

              (358,181)

 

                  52,822

 

              (178,296)

Transfer pricing adjustment

                  (7,579)

 

                (13,028)

 

                  (6,926)

 

                  31,144

Tax loss carryforwards without recognizing deferred taxes

              (383,681)

 

              (791,260)

 

              (245,800)

 

              (346,453)

Limit of Indebtdness

                (16,429)

 

                (18,681)

 

                  (8,659)

 

                  (9,470)

Unrecorded deferred taxes on temporary differences 

                313,374

 

                703,320

 

                183,179

 

                390,075

Deferred taxes on foreign profit

 

 

 

 

 

 

                    6,798

Estimated provision/Reversal for deferred income and social contribution tax credits

              (351,119)

 

                112,622

 

              (322,421)

 

                  82,841

Amortization of goodwill

 

 

 

 

 

 

                    8,325

Tax incentives

                    3,709

     

                    2,120

   

Other permanent deductions (additions)

                  22,335

 

                    1,586

 

                  18,187

 

                    5,964

Income tax and social contribution in profit for the period

              (281,676)

 

              (141,821)

 

              (144,728)

 

                (28,413)

Effective tax rate

-117%

 

-24%

 

-29%

 

38%

               
             

Parent Company

 

Six months ended

 

Three months ended

 

06/30/2017

 

06/30/2016

 

06/30/2017

 

06/30/2016

(Loss)/Profit before income tax and social contribution

              (574,685)

 

              (756,985)

 

              (657,359)

 

                  28,938

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

                195,393

 

                257,375

 

                223,502

 

                  (9,839)

Adjustment to reflect the effective rate:

 

 

 

       

Equity pickup

                183,682

 

              (274,369)

 

                133,264

 

              (116,033)

Limit of Indebtdness

                (16,429)

 

                (18,681)

 

                  (8,659)

 

                  (9,470)

Tax loss carryforwards without recognizing deferred taxes

              (349,455)

 

              (776,690)

 

              (233,404)

 

              (342,258)

Unrecorded deferred taxes on temporary differences 

                310,336

 

                700,146

 

                180,962

 

                394,787

Estimated provision/Reversal for deferred income and social contribution tax credits

              (351,119)

 

                112,622

 

              (322,421)

 

                  82,841

Other permanent deductions (additions)

                  28,513

 

                    2,046

 

                  24,721

 

                    2,022

Income tax and social contribution in profit for the period

                       921

 

                    2,449

 

                  (2,035)

 

                    2,050

Effective tax rate

0.16%

 

0.32%

 

-0.31%

 

-7.08%

 

 

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.

 

           

 

 

 

Page 58


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

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

 

06/30/2017

Deferred tax assets

 

 

 

 

 

 

 

 

 

Income tax losses

                 970,800

 

 

 

          237,041

 

         (37,783)

 

             1,170,058

Social contribution tax losses

                 340,629

 

 

 

            88,340

 

         (13,597)

 

                415,372

Temporary differences

            (2,288,175)

 

                 (19,259)

 

         (420,243)

 

           51,229

 

           (2,676,448)

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

                 256,936

 

 

 

             (4,150)

 

           14,839

 

                267,625

- Provision for environmental liabilities

                   95,048

     

           (15,687)

     

                  79,361

- Asset impairment losses

                   93,908

 

 

 

            10,322

 

 

 

                104,230

- Inventory impairment losses

                   35,703

     

              5,796

     

                  41,499

- (Gains)/losses on financial instruments

                   (2,300)

 

 

 

                  (24)

 

 

 

                  (2,324)

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

                 705,929

 

                 (40,289)

         

                665,640

- Actuarial liability (pension and healthcare plan)

                 134,578

 

 

 

            70,806

 

 

 

                205,384

- Accrued supplies and services

                 123,101

     

            22,177

     

                145,278

- Allowance for doubtful accounts

                   42,008

 

 

 

              4,425

 

 

 

                  46,433

- Goodwill on merger

                        815

     

                (103)

     

                       712

- Unrealized exchange differences (1)

              1,589,651

 

 

 

            11,496

 

 

 

             1,601,147

- (Gain) on loss of control over Transnordestina

                 (92,180)

             

                (92,180)

- Cash flow hedge accounting

                 148,471

 

                  15,008

 

 

 

 

 

                163,479

-  Fair Value acquisition of SWT/CBL

               (199,001)

 

                 (18,253)

 

            12,809

     

              (204,445)

- Estimated (losses)/Reversals to deferred tax credits

            (3,013,730)

 

                 (45,722)

 

         (351,119)

 

 

 

           (3,410,571)

Unrecognized deferred taxes

            (1,324,437)

 

                  71,003

 

           (70,307)

 

           36,192

 

           (1,287,549)

Business Combination

            (1,072,824)

 

 

 

              3,427

 

 

 

           (1,069,397)

- Other

                 190,149

 

                   (1,006)

 

         (120,111)

 

                198

 

                  69,230

Total

               (976,746)

 

                 (19,259)

 

           (94,862)

 

              (151)

 

           (1,091,018)

                   

Total Deferred Assets

                   70,151

 

 

 

 

 

 

 

                  55,681

Total Deferred Liabilities

            (1,046,897)

             

           (1,146,699)

Total Deferred

               (976,746)

 

 

 

 

 

 

 

           (1,091,018)

 

             

Parent Company

 

Opening balance

 

Movement

Closing balance

 

12/31/2016

 

Comprehensive
income

 

P&L

 

06/30/2017

Deferred tax assets

 

 

 

 

 

 

 

Income tax losses

                 802,813

 

 

 

       254,847

 

              1,057,660

Social contribution tax losses

                 280,164

 

 

 

         94,609

 

                 374,773

Temporary differences

            (1,670,334)

     

     (348,535)

 

            (2,018,869)

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

                 219,595

 

 

 

         (5,852)

 

                 213,743

- Provision for environmental liabilities

                   92,802

     

       (15,644)

 

                   77,158

- Asset impairment losses

                   62,398

 

 

 

           1,384

 

                   63,782

- Inventory impairment losses

                   12,686

     

           2,569

 

                   15,255

(Gain)/loss in financial instruments

                   (2,300)

 

 

 

              (24)

 

                   (2,324)

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

                 705,929

 

                 (40,289)

     

                 665,640

- Actuarial liability (pension and healthcare plan)

                 137,023

 

 

 

         70,806

 

                 207,829

- Accrued supplies and services

                   93,760

     

         15,346

 

                 109,106

- Allowance for doubtful accounts

                   27,714

 

 

 

           4,672

 

                   32,386

- Unrealized exchange differences (1)

              1,657,193

     

         36,095

 

              1,693,288

(Gain) in control loss on Transnorderstina

                 (92,180)

 

 

 

 

 

                 (92,180)

- Cash flow hedge accounting

                 148,471

 

                  15,008

     

                 163,479

Estimated(losses)/reversals to deferred tax credits

            (3,013,730)

 

                 (45,722)

 

     (351,119)

 

            (3,410,571)

Unrecognized deferred taxes

            (1,115,571)

 

                  71,003

 

       (39,119)

 

            (1,083,687)

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

- Other

                 139,138

 

 

 

       (67,649)

 

                   71,489

Total

               (587,357)

 

                          -  

 

              921

 

               (586,436)

 

             

Total Deferred Liabilities

               (587,357)

 

 

 

 

 

               (586,436)

Total Deferred

               (587,357)

         

               (586,436)

 

 (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

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

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 second quarter of 2017, these foreign subsidiaries generated profits amounting to R$ 1,950,075. 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$ 485,531.

 

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

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Income tax and social contribution

 

 

 

 

 

 

 

Actuarial gains on defined benefit pension plan

30,293

 

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

(74,086)

 

(33,796)

 

(74,086)

 

(33,796)

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

74,086

 

33,796

 

74,086

 

33,796

Exchange differences on translating foreign operations

(425,510)

 

(425,510)

 

(425,510)

 

(425,510)

Cash flow hedge accounting

126,702

 

109,813

 

126,702

 

109,813

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

(126,702)

 

(109,813)

 

(126,702)

 

(109,813)

 

(428,617)

 

(428,676)

 

(425,510)

 

(425,510)

 

 

Page 60


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

As of June 30, 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

 

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Tax

 

122,173

 

119,523

 

69,084

 

62,035

 

69,977

 

70,979

 

53,882

 

48,831

Social security

 

72,708

 

62,574

 

48,614

 

48,614

 

71,250

 

61,594

 

48,614

 

48,614

Labor

 

459,462

 

485,422

 

202,288

 

186,823

 

354,121

 

381,255

 

164,353

 

156,978

Civil

 

147,997

 

137,857

 

24,208

 

23,179

 

120,190

 

110,420

 

17,050

 

16,395

Environmental

 

22,367

 

7,716

 

2,220

 

2,220

 

16,973

 

2,370

 

2,220

 

2,220

Deposit of a guarantee

 

 

 

 

 

9,225

 

8,387

 

 

 

 

 

 

 

 

 

 

824,707

 

813,092

 

355,639

 

331,258

 

632,511

 

626,618

 

286,119

 

273,038

 
  The changes in the provisions for tax, social security, labor, civil and environmental risks in the period ended June 30, 2017 were as follows:

 

                   

Consolidated

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2016

 

Additions

 

Accrued charges

 

Net utilization of reversal

 

06/30/2017

Tax

 

119,523

 

5,732

 

5,229

 

(8,311)

 

122,173

Social security

 

62,574

 

8,128

 

2,006

     

72,708

Labor

 

485,422

 

16,545

 

17,562

 

(60,067)

 

459,462

Civil

 

137,857

 

3,528

 

10,567

 

(3,955)

 

147,997

Environmental

 

7,716

 

15,635

 

236

 

(1,220)

 

22,367

   

813,092

 

49,568

 

35,600

 

(73,553)

 

824,707

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2016

 

Additions

 

Accrued charges

 

Net utilization of reversal

 

06/30/2017

Tax

 

70,979

 

4,332

 

2,961

 

(8,295)

 

69,977

Social security

 

61,594

 

8,128

 

1,528

     

71,250

Labor

 

381,255

 

10,629

 

11,511

 

(49,274)

 

354,121

Civil

 

110,420

 

1,680

 

8,820

 

(730)

 

120,190

Environmental

 

2,370

 

14,535

 

85

 

(17)

 

16,973

   

626,618

 

39,304

 

24,905

 

(58,316)

 

632,511

 

 

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).

 

§   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 June 30, 2017 and December 31, 2016.

 

   

Consolidated

 

 

06/30/2017

 

12/31/2016

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

 

8,725,497

 

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.

 

2,553,517

 

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

 

2,427,665

 

2,327,499

         

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

 

1,712,141

 

1,644,898

         

Tax foreclosures - ICMS - Electricity credits

 

885,706

 

838,192

 

 

     

Installments MP 470 - alleged insufficiency of tax losses

 

682,749

 

652,553

 

 

     

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

 

1,660,676

 

1,505,079

         

Disallowance of the ICMS credits - Transfer of iron ore

 

596,042

 

570,997

         

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

 

292,172

 

279,511

         

Disallowance of the tax losses arising on adjustments to the SAPLI

 

476,420

 

455,214

         

Assessment Notice - ICMS - shipping and return merchandise for Industrialization

 

788,091

 

749,492

         

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

 

195,628

 

185,249

         

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

 

367,896

 

348,512

         

Other tax (federal, state, and municipal) lawsuits

 

2,937,300

 

2,727,258

         

Social security lawsuits

 

272,726

 

263,951

         

Law suit applied by Brazilian antitrust authorities (CADE)

 

97,828

 

96,316

         

Other civil lawsuits

 

857,727

 

814,440

         

Labor and social security lawsuits

 

1,361,107

 

1,138,155

         

Environmental lawsuits

 

404,832

 

375,272

         
   

27,295,720

 

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 61


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

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 June 30, 2017.

 

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

 

 

 

 

Consolidated

 

 

 

Parent Company

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Environmental liabilities

233,760

 

273,475

 

227,250

 

265,772

Asset retirement obligations

77,746

 

73,589

 

585

   

 

311,506

 

347,064

 

227,835

 

265,772

 

Page 62


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

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

   

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables  (note 5)

 

      111,531

 

       129,837

         

       111,531

 

           129,837

Dividends receivable (note 5)

 

        75,631

 

         37,679

 

 

 

 

 

         75,631

 

             37,679

Actuarial asset  (note 7)

         

         102,195

 

       119,854

 

       102,195

 

           119,854

Financial investments/ investments

 

      188,364

 

       315,319

 

 

 

 

 

       188,364

 

           315,319

Loans (note 7)

     

                    

 

         511,478

 

       479,960

 

       511,478

 

           479,960

Other receivables  (note 7)

 

          3,708

 

           5,768

 

           31,270

 

         32,020

 

         34,978

 

             37,788

   

      379,234

 

       488,603

 

         644,943

 

       631,834

 

    1,024,177

 

        1,120,437

Liabilities

 

 

 

 

 

 

 

 

 

                    

 

 

Other payables (note 13)

                 

                    

   

Accounts payable

 

             728

 

         10,927

 

 

 

 

 

              728

 

             10,927

Trade payables

 

        58,059

 

         50,623

         

         58,059

 

             50,623

Actuarial liabilities

 

 

 

 

 

           28,004

 

         28,004

 

         28,004

 

             28,004

   

        58,787

 

         61,550

 

           28,004

 

         28,004

 

         86,791

 

             89,554

 

 

 

 

 

 

 

 

 

 

 

 

 

   

06/30/2017

 

06/30/2016
Adjusted

               

Statement of Income

 

 

 

 

               

Revenues

                       

Sales

 

      438,348

 

       378,563

               

Interest (note 23)

 

        35,281

 

         27,474

               

Expenses

 

 

 

 

               

Purchases

 

     (558,017)

 

     (518,102)

               

Interest

 

 

 

            (130)

               

Foreing exchange and monetary variations, net

 

          3,562

                   

 

 

       (80,826)

 

     (112,195)

               

 

 

Page 63


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

·        By company

 

 

 

     

Consolidated

 

Assets

Liabilities

Statement of Income

Current

Non-current

Total

Current

Non-current

Total

Sales

Purchases

Finance income (expenses), net

Foreign exchange and monetary variations, net

Total

Joint-venture and Joint-operation

Itá Energética S.A.

   

                    

             2,652

 

                2,652

 

            (16,009)

(16,009)

MRS Logística S.A.

74,909

 

         74,909

           32,189

 

              32,189

 

          (458,203)

(458,203)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

860

 

              860

           22,051

 

              22,051

                   39

            (73,989)

(73,950)

Transnordestina Logística S.A (1)

247

         489,824

       490,071

             1,542

 

                1,542

              2,181

              (4,358)

           29,222

27,045

 

76,016

         489,824

       565,840

           58,434

                  

              58,434

              2,220

          (552,559)

           29,222

(521,117)

Other related parties

 

                    

 

 

                         

 

 

 

CBS Previdência

         102,195

       102,195

 

       28,004

              28,004

     

Fundação CSN

1,831

 

           1,831

                353

 

                   353

                   13

              (2,238)

 

(2,225)

Banco Fibra (2)

188,364

 

       188,364

   

             4,603

3,562

8,165

Panatlântica (3)

106,047

             2,250

       108,297

          412,608

 

 

412,608

Ibis Participações e Serviços

              (3,071)

 

(3,071)

Partifib Projetos Imobiliários

206

 

              206

              1,236

 

 

1,236

Vicunha Imóveis Ltda.

                 (116)

 

(116)

Vicunha Serviços Ltda.

                   (33)

 

(33)

 

296,448

         104,445

       400,893

                353

       28,004

              28,357

          413,857

              (5,458)

             4,603

3,562

416,564

Associates

Arvedi Metalfer do Brasil S.A.

6,770

           50,674

         57,444

   

                         

            22,271

 

             1,456

23,727

 

Total at 06/30/2017

379,234

         644,943

    1,024,177

           58,787

       28,004

              86,791

          438,348

          (558,017)

           35,281

3,562

(80,826)

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 06/30/2017 (Adjusted)

          378,563

          (518,102)

           27,344

 

(112,195)

       

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 June 30, 2017, the loans amounted to R$489,824 (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

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

·        By transaction

 

   

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

Current

Non-current

Total

   

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (1) (note 5)

 

1,067,048

 

1,034,098

         

1,067,048

 

1,034,098

Dividends receivable (note 5)

 

885,202

 

873,473

 

 

 

 

 

885,202

 

873,473

Actuarial asset  (note 7)

         

95,787

 

109,106

 

95,787

 

109,106

Empréstimos (note 7)

 

30,845

 

25,602

 

405,766

 

375,716

 

436,611

 

401,318

Short-term investments / Investments (2)

 

113,193

 

811,990

 

88,214

 

81,382

 

201,407

 

893,372

Exclusive funds (note 7)

 

535

 

 

 

 

 

 

 

535

 

 

Other receivables(3) (note 7)

 

19,584

 

132,384

 

315,557

 

311,414

 

335,141

 

443,798

 

 

2,116,407

 

2,877,547

 

905,324

 

877,618

 

3,021,731

 

3,755,165

Liabilities

                       

Borrowings and financing

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment (note 11)

 

70,650

 

72,128

 

4,903,997

 

4,876,840

 

4,974,647

 

4,948,968

Intercompany bonds (note 11)

 

27,452

 

27,044

 

3,436,592

 

3,385,587

 

3,464,044

 

3,412,631

Intercompany loans (note 11)

 

166,521

 

149,654

 

2,761,778

 

2,719,420

 

2,928,299

 

2,869,074

 

 

264,623

 

248,826

 

11,102,367

 

10,981,847

 

11,366,990

 

11,230,673

Other payables (note 13)

                       

Trade payables (4)

 

205,011

 

182,810

 

56,308

 

67,940

 

261,319

 

250,750

Exclusive funds (2) (note 13)

     

121

             

121

Trade payables

 

143,783

 

141,048

 

 

 

 

 

143,783

 

141,048

Actuarial liabilities

         

28,004

 

28,004

 

28,004

 

28,004

 

 

348,794

 

323,979

 

84,312

 

95,944

 

433,106

 

419,923

                         

 

 

06/30/2017

 

06/30/2016

               

Statement of income

 

 

                   

Revenues

 

 

 

 

               

Sales/Others

 

1,541,649

 

1,364,264

               

Interest (note 23)

 

29,433

 

17,620

               

Exclusive funds (note 23)

 

34,627

         

Foreign exchange and monetary variation, net

 

         19,934

 

 

     

Expenses

 

           

Purchases

 

  (1,019,763)

 

     (665,007)

     

Interests (note 23)

 

     (260,489)

 

     (252,806)

     

Foreign exchange and monetary variation, net

 

     (166,957)

 

    2,186,217

     

Exclusive funds (note 23)

 

   

     (731,130)

     

 

 

178,434

 

1,919,158

     

 

 

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$ 113,193 as of June 30, 2017 (R$811,990 as of December 31, 2016) and investments in Usiminas shares classified as available-for-sale investments, in noncurrent, total R$ 88,214 (R$81,382 as of December 31, 2016).

 

3.     Current: Refers mainly to pass through of administrative expenses amounting to R$7,902 (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

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

·        By company

 

 

 

     

Parent Company

 

Assets

Liabilities

Statement of Income

Current

Non-current

Total

Current

Non-current

Total

Sales

Purchases

Finance income (costs), net

Exchange rates, net

Total

Subsidiaries

 

 

 

 

 

 

 

 

Companhia Metalúrgica Prada (1)

203,999

121,336

325,335

             7,687

             196

           7,883

      283,000

      (28,100)

   

      254,900

Estanho de Rondônia S.A.

8,576

1,766

10,342

 

 

                    

             562

      (11,649)

                288

 

      (10,799)

Sepetiba Tecon S.A.

34,464

89,677

124,141

           21,537

 

         21,537

 

      (49,035)

             1,429

 

      (47,606)

Minérios Nacional S.A.

 

7,800

7,800

                    4

 

                  4

 

 

 

 

                   

CSN Mineração S.A. (2)

1,009,773

 

1,009,773

           56,836

 

         56,836

        54,236

    (531,009)

   

    (476,773)

CSN Energia S.A.

116

 

116

           31,056

 

         31,056

 

    (165,902)

                      

 

    (165,902)

Ferrovia Transnordestina Logística S.A.

7

16,268

16,275

                455

        56,112

         56,567

               40

 

                      

         (3,422)

        (3,382)

Companhia Siderúrgica Nacional, LLC (3)

412,572

 

412,572

         201,786

 

       201,786

      437,301

        (9,421)

 

        12,548

      440,428

CSN Europe Lda.

   

           14,146

      101,627

       115,773

   

           (1,221)

         (1,508)

        (2,729)

CSN Resources S.A. (4)

 

 

         242,295

   8,394,667

    8,636,962

 

 

       (226,627)

     (124,593)

    (351,220)

Lusosider Aços Planos, S.A.

167,224

 

167,224

                161

 

              161

      351,595

   

          7,386

      358,981

CSN Islands XI Corp. (5)

 

 

 

   1,058,624

    1,058,624

 

 

 

       (15,712)

      (15,712)

CSN Islands XII Corp. (6)

   

             8,181

   1,455,608

    1,463,789

   

         (31,302)

       (20,330)

      (51,632)

CSN Ibéria Lda.

 

 

 

        91,841

         91,841

 

 

           (1,339)

         (1,392)

        (2,731)

Companhia de Embalagens Metálicas MMSA

5,404

44,859

50,263

   

                    

       

                   

Companhia Florestal do Brasil

 

2,581

2,581

 

 

 

 

 

 

 

 

Stahlwerk Thüringen GmbH

   

 

                  18

 

                18

       

                   

CGPAR Construção Pesada S.A.

5,153

 

5,153

 

 

                    

 

 

 

 

                   

 

1,847,288

284,287

2,131,575

         584,162

 11,158,675

  11,742,837

   1,126,734

    (795,116)

       (258,772)

     (147,023)

      (74,177)

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

ITA Energética S.A

8,775

 

8,775

   

                    

       

                   

MRS Logística S.A.

37,444

 

37,444

           13,415

 

         13,415

 

    (174,035)

 

 

    (174,035)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

728

 

728

           15,797

 

         15,797

               20

      (46,988)

   

      (46,968)

Transnordestina Logística S.A.

247

384,112

384,359

 

 

                    

 

 

           23,065

 

        23,065

 

47,194

384,112

431,306

           29,212

                   

         29,212

               20

    (221,023)

           23,065

                   

    (197,938)

Other related parties

 

 

 

 

 

                    

 

 

 

 

 

CBS Previdência

 

95,787

95,787

 

        28,004

         28,004

       

                   

Fundação CSN

1,831

 

1,831

                  43

 

                43

               13

           (404)

 

 

           (391)

Banco Fibra

15

 

15

   

                    

   

             3,195

 

          3,195

Panatlântica

106,047

2,250

108,297

 

 

                    

      412,608

 

 

 

      412,608

Ibis Participações e Serviços

   

                    

   

                    

 

        (3,071)

   

        (3,071)

Partifib Projetos Imobiliários

206

 

206

 

 

                    

          1,236

 

 

 

          1,236

Vicunha Imóveis Ltda.

       

                    

 

           (116)

   

           (116)

Vicunha Serviços Ltda.

 

 

 

 

                    

 

             (33)

 

 

             (33)

 

108,099

98,037

206,136

                  43

        28,004

         28,047

      413,857

        (3,624)

             3,195

                   

      413,428

Associates

Arvedi Metalfer do Brasil S.A.

113

50,674

50,787

   

                    

          1,038

 

             1,456

 

          2,494

 

Exclusive Funds

Diplic II, Caixa Vertice e VR1 (7)

113,713

88,214

201,927

 

                   

                    

 

 

           34,627

 

        34,627

                       

Total at 06/30/2017

2,116,407

905,324

3,021,731

         613,417

 11,186,679

  11,800,096

   1,541,649

 (1,019,763)

       (196,429)

     (147,023)

      178,434

Total at 12/31/2016

2,877,547

877,618

3,755,165

         572,805

 11,077,791

  11,650,596

 

 

 

 

 

Total at 06/30/2016

   1,364,264

    (665,007)

       (972,854)

   2,192,755

   1,919,158

 

 

1.       Companhia Metalúrgica Prada: Refers mainly to receivables in the amount of R$203,999 as of June 30, 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$166,958.

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

 

3.       Companhia Siderurgica Nacional, LLC: Receivables of R$412,572 as of June 30, 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 June 30, 2017, the loans amounted to R$8.636.962 (R$8.495.912 as of December 31, 2016).

 

5.       CSN Islands XI Corp.: Intercompany contracts in US dollars. As of June 30, 2017, the loans amounted to R$1.058.624 (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 June 30, 2017, the loans amounted to R$1.463.789 (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$56,696 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

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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 June 30, 2017.

 

   

06/30/2017

 

06/30/2016

   

Statement of income

Short-term benefits for employees and officers (*)

 

                31,403

 

                63,136

Post-employment benefits

 

                       63

 

                     203

 

 

                31,466

 

                63,339

 

 

 (*) 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 June 30, 2017 and December 31, 2016 is R$4,540,000 represented by 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 June 30, 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 6404/76, up to the ceiling of 20% of the share capital.  

 

 

18.d) Ownership structure

 

As of June 30, 2017, the Company’s ownership structure was as follows:

 

 

 

   

 

 

06/30/2017

 

 

 

 

 

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

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

18.e) Treasury shares

 

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

 

 

Program

 

Board’s Authorization

 

Authorized quantity

 

Program period

 

Average buyback price

 

Minimum and maximum buyback price

 

Number bought back

 

Share cancelation

 

 

Balance in treasury

 

3/13/2014

 

   70,205,661

 

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

 

R$ 9.34

 

R$ 9.22 and R$ 9.45

 

      2,350,000

 

                      

 

 

      2,350,000

 

4/15/2014

 

   67,855,661

 

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

 

R$ 8.97

 

R$ 8.70 and R$ 9.48

 

      9,529,500

 

                      

   

    11,879,500

 

5/23/2014

 

   58,326,161

 

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

 

R$ 9.21

 

R$ 8.61 and R$ 9.72

 

    31,544,500

 

                      

 

 

    43,424,000

 

6/26/2014

 

   26,781,661

 

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

 

R$ 10.42

 

R$ 9.33 and R$ 11.54

 

    26,781,661

 

                      

   

    70,205,661

               

 

7/18/2014

 

                     

 

 

 

Not applicable

 

Not applicable

 

                      

 

    60,000,000

 

 

    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 (*)

 

03/31/2015

 

   32,770,055

 

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

 

                     

 

                                  

 

                      

 

                      

 

 

                      

 

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

 

 

As of June 30, 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 06/30/2017 (*)

            30,391,000

 

R$ 238,976

 

 R$       4.48

 

 R$ 10.07

 

 R$           7.86

 

R$214,864

 

 

 (*) The last share average quotation on B3 - Brasil, Bolsa, Balcão as of June 30, 2017 of R$ 7.07 per share was used.

 

 

Page 68


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

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.

 

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

 

Six months ended

 

Three months ended

 

06/30/2017

 

06/30/2016 Adjusted

 

06/30/2017

 

06/30/2016 Adjusted

 

Common shares

 

Common shares

(Loss) profit for the year

 

 

 

 

 

 

 

Continued operations

(573,764)

 

(754,536)

 

(659,394)

 

30,988

Discontinued operations

   

198

     

(135)

 

(573,764)

 

(754,338)

 

(659,394)

 

30,853

Weighted average number of shares

1,357,133,047

 

1,357,133,047

 

1,357,133,047

 

1,357,133,047

Basic and diluted EPS

             

Continued operations

(0.42278)

 

(0.55598)

 

(0.48587)

 

0.02283

Discontinued operations

   

0.00015

     

(0.00010)

 

(0.42278)

 

(0.55583)

 

(0.48587)

 

0.02273

 

 

 

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

 

 

 (*) No dividends were submitted for approval during 2016.

 

Page 69


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

20.    NET SALES REVENUE

 

Net sales revenue is comprised as follows:

               

  Consolidated

   

Six months ended

 

Three months ended

   

06/30/2017

 

06/30/2016

Adjusted

 

06/30/2017

 

06/30/2016

Adjusted

Gross revenue

 

 

 

 

 

 

 

 

Domestic market

 

5,286,400

 

4,611,421

 

2,662,701

 

2,341,925

Foreign market

 

4,857,813

 

4,771,684

 

2,394,564

 

2,429,306

 

 

10,144,213

 

9,383,105

 

5,057,265

 

4,771,231

Deductions

 

             

Sales returns and discounts

 

(138,562)

 

(102,473)

 

(94,810)

 

(35,007)

Taxes on sales

 

(1,283,446)

 

(1,119,519)

 

(651,846)

 

(572,397)

   

(1,422,008)

 

(1,221,992)

 

(746,656)

 

(607,404)

Net revenue

 

8,722,205

 

8,161,113

 

4,310,609

 

4,163,827

                 

 

   

 

 

 

     

 Parent Company

   

Six months ended

 

Three months ended

   

06/30/2017

 

06/30/2016

 

06/30/2017

 

06/30/2016

Gross revenue

 

 

 

 

 

 

 

 

Domestic market

 

4,847,662

 

4,292,415

 

2,441,257

 

2,192,875

Foreign market

 

1,198,317

 

960,004

 

525,330

 

539,623

 

 

6,045,979

 

5,252,419

 

2,966,587

 

2,732,498

Deductions

 

             

Sales returns and discounts

 

(129,464)

 

(90,985)

 

(88,820)

 

(29,928)

Taxes on sales

 

(1,122,741)

 

(992,120)

 

(570,209)

 

(510,896)

 

 

(1,252,205)

 

(1,083,105)

 

(659,029)

 

(540,824)

Net revenue

 

4,793,774

 

4,169,314

 

2,307,558

 

2,191,674

 

 

 

 

 

Page 70


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

21.    EXPENSES BY NATURE

 

               

 Consolidated

   

Six months ended

 

Three months ended

   

06/30/2017

 

06/30/2016

Adjusted

 

06/30/2017

 

06/30/2016

Adjusted

Raw materials and inputs

 

(2,572,618)

 

(2,122,365)

 

(1,362,740)

 

(953,612)

Labor cost

 

(1,144,533)

 

(1,284,348)

 

(591,264)

 

(661,414)

Supplies

 

(675,416)

 

(732,578)

 

(347,107)

 

(403,196)

Maintenance cost (services and materials)

 

(540,436)

 

(648,757)

 

(285,345)

 

(357,308)

Outsourcing services

 

(1,608,859)

 

(1,753,246)

 

(870,099)

 

(962,590)

 Depreciation, amortization and depletion

 

(745,654)

 

(611,634)

 

(355,770)

 

(303,039)

Others

 

(211,795)

 

(267,309)

 

(105,261)

 

(95,968)

   

(7,499,311)

 

(7,420,237)

 

(3,917,586)

 

(3,737,127)

                 

Classified as:

 

             

Cost of sales

 

(6,419,367)

 

(6,313,355)

 

(3,325,893)

 

(3,239,694)

Selling expenses

 

(849,067)

 

(842,560)

 

(479,275)

 

(393,170)

General and administrative expenses

 

(230,877)

 

(264,322)

 

(112,418)

 

(104,263)

 

 

(7,499,311)

 

(7,420,237)

 

(3,917,586)

 

(3,737,127)

                 

 

   

 

 

 

     

 Parent Company

   

Six months ended

 

Three months ended

   

06/30/2017

 

06/30/2016

 

06/30/2017

 

06/30/2016

Raw materials and inputs

 

(2,198,737)

 

(1,533,676)

 

(1,120,165)

 

(750,204)

Labor cost

 

(583,208)

 

(724,201)

 

(298,200)

 

(370,501)

Supplies

 

(493,837)

 

(518,872)

 

(255,683)

 

(291,063)

Maintenance cost (services and materials)

 

(320,830)

 

(390,349)

 

(171,495)

 

(221,246)

Outsourcing services

 

(522,137)

 

(523,290)

 

(267,521)

 

(287,935)

 Depreciation, amortization and depletion

 

(339,643)

 

(275,222)

 

(169,389)

 

(139,697)

Others

 

(31,834)

 

(81,308)

 

(24,356)

 

(55,983)

   

(4,490,226)

 

(4,046,918)

 

(2,306,809)

 

(2,116,629)

                 

Classified as:

 

             

Cost of sales

 

(4,007,404)

 

(3,545,062)

 

(2,048,091)

 

(1,906,666)

Selling expenses

 

(362,762)

 

(306,229)

 

(199,237)

 

(137,596)

General and administrative expenses

 

(120,060)

 

(195,627)

 

(59,481)

 

(72,367)

 

 

(4,490,226)

 

(4,046,918)

 

(2,306,809)

 

(2,116,629)

 

 

 

Page 71


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Six months ended

 

Three months ended

 

 

06/30/2017

 

06/30/2016

Adjusted

 

06/30/2017

 

06/30/2016

]Adjusted

Production cost

 

729,547

 

600,078

 

347,941

 

297,349

Selling expenses

 

4,429

 

4,409

 

2,212

 

2,194

General and administrative expenses

 

11,678

 

7,147

 

5,617

 

3,496

 

 

745,654

 

611,634

 

355,770

 

303,039

Other operational (*)

 

22,022

 

23,304

 

10,630

 

11,196

 

 

767,676

 

634,938

 

366,400

 

314,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Parent Company

 

 

Six months ended

 

Three months ended

 

 

06/30/2017

 

06/30/2016

 

06/30/2017

 

06/30/2016

Production cost

 

327,119

 

267,168

 

163,137

 

135,700

Selling expenses

 

3,694

 

3,608

 

1,843

 

1,798

General and administrative expenses

 

8,830

 

4,446

 

4,409

 

2,199

 

 

339,643

 

275,222

 

169,389

 

139,697

 

 

 

 

 

 

 

 

 

 

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

 

 

 

Page 72


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

22.   OTHER OPERATING INCOME (EXPENSES)

 

               

 Consolidated

   

Six months ended

 

Three months ended

   

06/30/2017

 

06/30/2016

Adjusted

 

06/30/2017

 

06/30/2016

Adjusted

Other operating income

 

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

 

                    1,016

 

                  24,960

 

                       337

 

                    6,284

Rentals and leases

 

                       919

 

                       578

 

                       460

 

                       250

Contractual fines

 

                       993

 

                             

 

                       993

 

                             

Other revenues

 

                    9,218

 

                    8,479

 

                    3,857

 

                    5,211

   

                  12,146

 

                  34,017

 

                    5,647

 

                  11,745

                 

Other operating expenses

 

 

 

 

 

 

 

 

Taxes and fees

 

                  (4,127)

 

                (90,172)

 

                  (2,646)

 

                (79,410)

Write-off / (Provision) of judicial deposits

 

                  (1,340)

 

                (17,165)

 

                  (4,616)

 

                       116

Reversal/(Provision) of environmental liabilities

 

                    1,224

 

                     (545)

 

                  (2,126)

 

                       597

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

                (51,984)

 

                (72,374)

 

                (13,631)

 

                (31,734)

Depreciation of unused equipment and amortization of intangible assets

                (18,368)

 

                (23,304)

 

                  (6,976)

 

                (11,196)

  Write-off and net reversal losses (notes 9 and 10) 

 

                (19,841)

 

                (26,988)

 

                (10,007)

 

                (14,022)

  (Losses) /reversals estimated in inventories  

 

                  (4,753)

 

                  12,517

 

                     (662)

 

                  (2,106)

 Losses on spare parts 

 

                  (1,661)

 

                  (7,473)

 

                     (411)

 

                     (894)

  Studies and project engineering expenses 

 

                (16,917)

 

                (13,245)

 

                  (8,737)

 

                  (7,514)

 Research and development expenses 

 

                  (1,659)

 

                  (1,168)

 

                     (983)

 

                     (593)

  Advisory expenses 

 

                       (39)

 

                (19,305)

 

                       (23)

 

                (16,740)

 Healthcare plan expenses  

 

                (45,389)

 

                (33,913)

 

                (23,303)

 

                (14,824)

Reversal/(Provision) for industrial reestructuring

     

                             

     

                             

Realized cash flow hedge  (note 12 b)

 

                (21,721)

 

                (20,523)

 

                  (5,319)

 

                  (7,826)

  Other expenses 

 

                (23,785)

 

                (38,101)

 

                (25,232)

 

                  (4,518)

 

 

              (210,360)

 

              (351,759)

 

              (104,672)

 

              (190,664)

  Other operating income (expenses), net 

 

              (198,214)

 

              (317,742)

 

                (99,025)

 

              (178,919)

 

 

Page 73


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

               

 Parent Company

   

Six months ended

 

Three months ended

   

06/30/2017

 

06/30/2016 Adjusted

 

06/30/2017

 

06/30/2016 Adjusted

Other operating income

 

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

 

                       655

 

                    2,573

 

                       125

 

                       685

Rentals and leases

 

                       739

 

                       550

 

                       370

 

                       222

Dividends received

 

                       476

     

                       476

   

Other revenues

 

                    3,794

 

                    1,447

 

                    1,111

 

                       823

   

                    5,664

 

                    4,570

 

                    2,082

 

                    1,730

   

 

           

Other operating expenses

 

 

 

 

 

 

 

 

Taxes and fees

 

                  (1,594)

 

                (13,102)

 

                     (875)

 

                (12,406)

Write-off / (Provision) of judicial deposits

 

                  (1,456)

 

                (17,171)

 

                  (4,498)

 

                       110

Reversal/(Provision) of environmental liabilities

 

                    4,020

 

                       746

 

                     (836)

 

                    1,083

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

                (35,247)

 

                (67,158)

 

                  (5,226)

 

                (21,722)

  Write-off and net reversal losses (notes 9 and 10) 

 

                       121

 

                (20,729)

 

                    5,580

 

                (13,140)

  (Losses) /reversals estimated in inventories  

 

                    5,269

 

                     (412)

 

                    4,174

 

                    2,066

Losses on spare parts

 

                  (1,661)

 

                  (1,081)

 

                     (411)

 

                     (894)

  Studies and project engineering expenses 

 

            (16,353)

 

            (12,457)

 

              (8,157)

 

              (6,886)

 Research and development expenses 

 

              (1,659)

 

              (1,168)

 

                 (983)

 

                 (593)

Healthcare plan expenses 

 

            (45,149)

 

            (33,915)

 

            (23,205)

 

            (14,825)

  Advisory expenses 

 

                   (39)

 

            (19,291)

 

                   (23)

 

            (16,727)

Realized cash flow hedge  (note 12 b)

 

            (21,721)

 

            (20,523)

 

              (5,319)

 

              (7,826)

  Other expenses 

 

                  (6,002)

 

                  (3,731)

 

                  (5,820)

 

                  (2,993)

 

 

              (121,471)

 

              (209,992)

 

                (45,599)

 

                (94,753)

  Other operating income (expenses), net 

 

              (115,807)

 

              (205,422)

 

                (43,517)

 

                (93,023)

 

Page 74


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

23.    FINANCIAL INCOME (EXPENSES)
 
               

 Consolidated

   

Six months ended

 

Three months ended

   

06/30/2017

 

06/30/2016 Adjusted

 

06/30/2017

 

06/30/2016 Adjusted

Financial income

 

 

 

 

 

 

 

 

    Related parties (note 17 a)

 

                  35,281

 

                  27,474

 

                  15,104

 

                  14,561

Income from short-term investments 

 

                  97,106

 

                137,264

 

                  43,528

 

                  81,349

Gain from derivative

 

                  18,242

     

                    5,018

   

Gain on repurchase of debt securities

 

                  26,745

 

                156,329

 

                  14,181

 

                  12,552

Other income

 

                  27,855

 

                  61,505

 

                  10,879

 

                  31,490

 

 

                205,229

 

                382,572

 

                  88,710

 

                139,952

Financial expenses

 

 

 

 

 

 

 

 

Borrowings and financing - foreign currency

 

              (435,102)

 

              (487,884)

 

              (221,005)

 

              (230,051)

Borrowings and financing - local currency

 

              (940,235)

 

           (1,108,724)

 

              (428,237)

 

              (561,249)

Related parties  (note 17 a)

 

 

 

                     (130)

 

 

 

                       (38)

Capitalized interest  (notes 09 and 27)

 

                  51,245

 

                110,875

 

                  24,712

 

                  53,214

Losses on derivatives

 

 

 

                     (362)

 

 

 

 

Interest, fines and late payment charges

 

                  (5,772)

 

                (20,179)

 

                  (2,981)

 

                (14,167)

Commission and bank fees

 

                (78,010)

 

                (68,558)

 

                (39,135)

 

                (45,681)

PIS/COFINS over financial income

 

                (12,985)

 

                (25,265)

 

                  (6,527)

 

                (12,535)

Other financial expenses

 

                (49,018)

 

                (46,789)

 

                (10,217)

 

                (14,768)

 

 

           (1,469,877)

 

           (1,647,016)

 

              (683,390)

 

              (825,275)

Foreign exchange and monetary variation, net

 

 

 

 

 

 

 

 

Monetary variation, net

 

                    4,072

 

                (16,177)

 

                    2,708

 

                (15,040)

Exchange variation, net

 

                (65,038)

 

             1,013,699

 

              (236,648)

 

                629,358

Exchange variation on derivatives

 

                     (229)

 

              (807,519)

 

                           1

 

              (118,837)

 

 

                (61,195)

 

                190,003

 

              (233,939)

 

                495,481

 

 

 

 

 

 

 

 

 

Financial income (expenses), net

 

           (1,325,843)

 

           (1,074,441)

 

              (828,619)

 

              (189,842)

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Future Dollar BM&F

 

 

 

              (800,621)

 

 

 

              (119,445)

Dollar-to-euro swap

 

                     (229)

 

                  (6,898)

 

                           1

 

                       608

 

 

                     (229)

 

              (807,519)

 

                           1

 

              (118,837)

Swap Pré x CDI

 

 

 

                     (299)

 

 

 

 

Swap CDI x Pré

 

 

 

                       (63)

 

 

 

 

DI Future

 

                  18,242

 

 

 

                    5,018

 

 

 

 

                  18,242

 

                     (362)

 

                    5,018

 

 

 

 

                  18,013

 

              (807,881)

 

                    5,019

 

              (118,837)

 

 

Page 75


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

               

 Parent Company

   

Six months ended

 

Three months ended

   

06/30/2017

 

06/30/2016 Adjusted

 

06/30/2017

 

06/30/2016 Adjusted

Financial income

 

 

 

 

 

 

 

 

Related parties  (note 17 b)

 

                  64,060

 

                  17,620

 

                  21,472

 

                    9,121

Income from short-term investments 

 

                  44,681

 

                  35,849

 

                  19,611

 

                  31,986

Other income

 

                  24,139

 

                  33,202

 

                  10,069

 

                  27,135

 

 

                132,880

 

                  86,671

 

                  51,152

 

                  68,242

Financial expenses

               

Borrowings and financing - foreign currency

 

              (113,113)

 

              (114,687)

 

                (57,838)

 

                (54,608)

Borrowings and financing - local currency

 

              (808,640)

 

              (952,550)

 

              (368,368)

 

              (482,287)

Related parties  (note 17 a)

 

              (260,489)

 

              (983,936)

 

              (141,028)

 

              (205,886)

Capitalized interest  (notes 09 and 27)

 

                  12,264

 

                  62,942

 

                    5,730

 

                  30,212

Interest, fines and late payment charges

 

                     (540)

 

                  (7,196)

 

                     (296)

 

                  (4,563)

Commission and bank fees

 

                (69,301)

 

                (64,185)

 

                (34,805)

 

                (43,327)

PIS/COFINS over financial income

 

                (10,581)

 

                (19,676)

 

                  (5,390)

 

                (12,359)

Other financial expenses

 

                (35,571)

 

                (29,270)

 

                  (2,888)

 

                  (6,309)

 

 

           (1,285,971)

 

           (2,108,558)

 

              (604,883)

 

              (779,127)

Foreign exchange and monetary variation, net

               

Monetary variation, net

 

                  (8,924)

 

                (10,694)

 

                  (3,823)

 

                  (4,914)

Exchange variation, net

 

              (136,711)

 

             2,165,589

 

              (448,989)

 

             1,103,988

 

 

              (145,635)

 

             2,154,895

 

              (452,812)

 

             1,099,074

                 

Financial income (expenses), net

 

           (1,298,726)

 

                133,008

 

           (1,006,543)

 

                388,189

 

 

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:

 

 

               

Six months ended

 

 

 

 

 

 

 

 

06/30/2017

P&L

Steel

Mining 

Logistics

 

Energy

Cement

Corporate expenses/elimination

Consolidated

Port

Railroads

Metric tons (Thou.) (*)

            2,367,751

          15,061,705

 

 

 

    1,651,805

  (2,653,965)

 

Net revenues

             

                      

Domestic market

            3,537,807

               436,631

               107,277

               687,883

       200,841

       239,544

  (1,257,568)

      3,952,415

Foreign market

            2,587,944

            1,804,603

                            

                            

                    

                    

       377,243

      4,769,790

Total net revenue (note 20)

            6,125,751

            2,241,234

               107,277

               687,883

       200,841

       239,544

     (880,325)

      8,722,205

Cost of sales and services

          (5,022,739)

          (1,378,128)

               (74,714)

             (524,035)

     (140,070)

     (256,179)

       976,498

    (6,419,367)

Gross profit

            1,103,012

               863,106

                 32,563

               163,848

         60,771

       (16,635)

         96,173

      2,302,838

General and administrative expenses

             (506,759)

               (81,997)

               (14,248)

               (46,884)

       (13,316)

       (38,812)

     (377,928)

    (1,079,944)

Depreciation

               341,263

               247,112

                   7,835

               168,260

           9,995

         67,329

       (96,140)

         745,654

Proportionate EBITDA of joint ventures

           

       259,635

         259,635

Adjusted EBITDA

               937,516

            1,028,221

                 26,150

               285,224

         57,450

         11,882

     (118,260)

      2,228,183

                 

Sales by geographic area

 

 

 

 

 

 

 

 

Asia

                   4,790

            1,668,753

 

 

 

 

       377,243

      2,050,786

North America

            1,004,662

                            

         

      1,004,662

Latin America

               249,254

                            

 

 

 

 

 

         249,254

Europe

            1,309,214

               135,850

         

      1,445,064

Others

                 20,024

                            

 

 

 

 

 

           20,024

Foreign market

            2,587,944

            1,804,603

                            

                            

                    

                    

       377,243

      4,769,790

Domestic market

            3,537,807

               436,631

               107,277

               687,883

       200,841

       239,544

  (1,257,568)

      3,952,415

Total

            6,125,751

            2,241,234

               107,277

               687,883

       200,841

       239,544

     (880,325)

      8,722,205

 

 

Page 76


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

               

Three months ended

 

 

 

 

 

 

 

 

06/30/2017

P&L

Steel

Mining 

Logistics

 

Energy

Cement

Corporate expenses/elimination

Consolidated

Port

Railroads

Metric tons (Thou.) (*)

1,173,505

7,817,851

 

830,574

(1,306,998)

Net revenues

     

Domestic market

1,749,290

246,320

52,062

364,493

110,678

113,893

(673,873)

1,962,863

Foreign market

1,305,255

820,809

221,682

2,347,746

Total net revenue (note 20)

3,054,545

1,067,129

52,062

364,493

110,678

113,893

(452,191)

4,310,609

Cost of sales and services

(2,628,181)

(741,673)

(37,520)

(243,963)

(70,931)

(126,494)

522,869

(3,325,893)

Gross profit

426,364

325,456

14,542

120,530

39,747

(12,601)

70,678

984,716

General and administrative expenses

(271,255)

(41,631)

(7,155)

(22,522)

(6,673)

(20,190)

(222,267)

(591,693)

Depreciation

172,221

124,461

4,375

64,636

5,678

32,678

(48,279)

355,770

Proportionate EBITDA of joint ventures

146,842

146,842

Adjusted EBITDA

327,330

408,286

11,762

162,644

38,752

(113)

(53,026)

895,635

 

Sales by geographic area

Asia

734

977,343

North America

524,038

524,038

Latin America

98,640

98,640

Europe

675,296

                 65,882

741,178

Others

6,547

 

6,547

Foreign market

1,305,255

820,809

221,682

2,347,746

Domestic market

1,749,290

246,320

52,062

364,493

110,678

113,893

(673,873)

1,962,863

Total

3,054,545

1,067,129

52,062

364,493

110,678

113,893

(452,191)

4,310,609

Six months ended

06/30/2016 Adjusted

P&L

Steel

Mining 

Logistics

Energy

Cement

Corporate expenses/elimination

Consolidated

Port

Railroads

Metric tons (Thou.) (*)

2,498,700

17,562,229

1,165,822

(1,741,423)

 

Net revenues

 

Domestic market

3,107,517

228,360

95,114

640,503

134,069

223,107

(958,393)

3,470,277

Foreign market

2,579,441

1,729,237

 

 

 

 

382,158

4,690,836

Total net revenue (note 20)

5,686,958

1,957,597

95,114

640,503

134,069

223,107

(576,235)

8,161,113

Cost of sales and services

(4,758,814)

(1,492,028)

(70,194)

(440,972)

(98,959)

(203,435)

751,047

(6,313,355)

Gross profit

928,144

465,569

24,920

199,531

35,110

19,672

174,812

1,847,758

General and administrative expenses

(469,297)

(36,571)

(11,610)

(50,402)

(11,979)

(34,726)

(492,297)

(1,106,882)

Depreciation

330,708

219,332

6,619

112,155

8,559

30,244

(95,983)

611,634

Proportionate EBITDA of joint ventures

                            

                            

       

234,801

234,801

Adjusted EBITDA

789,555

648,330

19,929

261,284

31,690

15,190

(178,667)

1,587,311

 

Sales by geographic area

Asia

28,200

1,439,498

382,158

1,849,856

North America

1,088,419

                            

1,088,419

Latin America

142,499

                            

142,499

Europe

1,305,806

203,955

1,509,761

Others

14,517

85,784

100,301

Foreign market

2,579,441

1,729,237

382,158

4,690,836

Domestic market

3,107,517

228,360

95,114

640,503

       134,069

       223,107

(958,393)

3,470,277

Total

5,686,958

1,957,597

95,114

640,503

       134,069

       223,107

(576,235)

8,161,113

 

Page 77


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

   

Three months ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2016 Adjusted

   

Steel

 

Mining 

 

Logistics

 

Energy

 

Cement

 

Corporate
expenses/
elimination

 

Consolidated

       

Port

 

Railroads

       

Metric tons (Thou.) (*)

 

1,252,565

 

9,267,136

 

 

 

 

 

 

 

       594,385

 

(694,698)

 

 

Net revenues

                             

                      

Domestic market

 

1,607,150

 

77,287

 

44,691

 

337,362

 

         65,920

 

       108,903

 

(472,328)

 

      1,768,985

Foreign market

 

1,270,667

 

938,754

 

                            

 

                            

 

                    

 

                    

 

185,421

 

      2,394,842

Total net revenue (note 20)

 

2,877,817

 

1,016,041

 

44,691

 

337,362

 

         65,920

 

       108,903

 

(286,907)

 

      4,163,827

Cost of sales and services (**)

 

(2,458,907)

 

(742,643)

 

(34,153)

 

(226,601)

 

       (47,845)

 

     (102,243)

 

372,698

 

    (3,239,694)

Gross profit

 

418,910

 

273,398

 

10,538

 

110,761

 

         18,075

 

           6,660

 

85,791

 

         924,133

General and administrative expenses

 

(213,979)

 

(12,815)

 

(3,332)

 

               (26,521)

 

         (6,033)

 

       (17,069)

 

(217,684)

 

       (497,433)

Depreciation

 

164,480

 

104,898

 

3,326

 

                 56,460

 

           4,279

 

         17,432

 

(47,836)

 

         303,039

Proportionate EBITDA of joint ventures

                         

124,908

 

         124,908

Adjusted EBITDA

 

369,411

 

365,481

 

10,532

 

               140,700

 

         16,321

 

           7,023

 

(54,821)

 

         854,647

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

23,531

 

773,628

 

 

 

 

 

 

 

 

 

       185,421

 

         982,580

North America

 

507,242

 

                            

                     

         507,242

Latin America

 

76,455

 

                            

 

 

 

 

 

 

 

 

 

 

 

           76,455

Europe

 

653,847

 

138,992

                     

         792,839

Others

 

9,592

 

26,134

 

 

 

 

 

 

 

 

 

 

 

           35,726

Foreign market

 

1,270,667

 

938,754

 

                            

 

                            

 

                    

 

                    

 

185,421

 

      2,394,842

Domestic market

 

1,607,150

 

77,287

 

44,691

 

               337,362

 

         65,920

 

       108,903

 

(472,328)

 

      1,768,985

Total

 

2,877,817

 

1,016,041

 

44,691

 

               337,362

 

         65,920

 

       108,903

 

(286,907)

 

      4,163,827

 

 

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

 

 

 

 

Page 78


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·        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 finance 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

   

Six months ended

 

Three months ended

   

06/30/2017

 

06/30/2016 Adjusted

 

06/30/2017

 

06/30/2016 Adjusted

Net income (loss) for the year

 

(522,341)

 

(730,574)

 

(639,956)

 

46,123

Results from discontinued operations

     

(198)

     

135

Depreciation/Amortization/Depletion

 

745,654

 

611,634

 

355,770

 

303,039

Income tax and social contribution (note 14)

 

281,676

 

141,821

 

144,728

 

28,413

Financial income (expenses) (note 23)

 

1,325,843

 

1,074,441

 

828,619

 

189,842

EBITDA

 

1,830,832

 

1,097,124

 

689,161

 

567,552

Other operating income (expenses) (note 22)

 

198,214

 

317,742

 

99,025

 

178,919

Equity in results of affiliated companies

 

(60,498)

 

(62,356)

 

(39,393)

 

(16,732)

Proportionate EBITDA of joint ventures

 

259,635

 

234,801

 

146,842

 

124,908

Adjusted EBITDA (*)

 

2,228,183

 

1,587,311

 

895,635

 

854,647

                 

 

 (*) 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.

 

25.    GUARANTEES

 

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

 

 

 

Currency

 

Maturities

 

Borrowings

Tax foreclosure

Others

Total

         

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

12/31/2016

Transnordestina Logísitca

R$

 

Up to 09/19/2056 and Indefinite

 

   2,547,937

 

   2,547,937

 

      22,214

 

      23,007

 

           3,866

 

         4,866

 

      2,574,017

 

      2,575,810

                                       

FTL - Ferrovia Transnordestina

R$

 

11/15/2020

 

        69,905

 

        76,700

         

                    

     

           69,905

 

           76,700

                                       

Sepetiba Tecon

R$

 

Indefinite

 

 

 

 

 

 

 

 

 

         36,308

 

       28,914

 

           36,308

 

           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

                                       

Estanho de Rondônia

R$

 

07/15/2022

 

          3,741

 

 

 

 

 

 

 

 

 

 

 

             3,741

 

 

 

 

 

 

 

                             

Total in R$

 

 

 

 

   4,621,583

 

   4,624,637

 

      25,376

 

      26,169

 

         62,034

 

       55,640

 

      4,708,993

 

      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$

 

 

 

 

 10,306,565

 

 12,135,468

                 

    10,306,565

 

    12,135,468

 

 

 

 

 

 14,928,148

 

 16,760,105

 

      25,376

 

      26,169

 

         62,034

 

       55,640

 

    15,015,558

 

    16,841,914

 

Page 79


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

26.    INSURANCE
 
Aiming to properly mitigate risk and in view of the nature of its operations, the Company and its subsidiaries have taken out several different types of insurance policies. Such policies are contracted in line with the 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

 

06/30/2017

 

12/31/2016

 

06/30/2017

 

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

Acquisition of fixed assets through loan

   

7,437

       

Capitalization with advance to future capital increase

       

9,844

   

Borrowings granted to capitalize subisidiaries

509

     

509

 

52,419

 

153,795

 

679,458

 

16,887

 

180,094

 

 

Page 80


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

Quarterly Financial Information - June 30, 2017 – CIA SIDERURGICA NACIONAL

Version: 1

 

28.    STATEMENT OF COMPREHENSIVE INCOME

 

 

 

Consolidated

 

Parent Company

 

 

 Six months ended

 

 Three months ended

 

 Six months ended

 

 Three months ended

 

 

06/30/2017

 

06/30/2016

 

06/30/2017

 

06/30/2016

 

06/30/2017

 

06/30/2016

 

06/30/2017

 

06/30/2016

 Profit (loss) for the period

 

(522,341)

 

(730,574)

 

(639,956)

 

46,123

 

(573,764)

 

(754,338)

 

(659,394)

 

30,853

 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

58 

 

                      114

 

                       28

 

                       29

 

                       58

 

                      114

 

                       28

 

                       29

 

 

                       58

 

                      114

 

                       28

 

                       29

 

                       58

 

                      114

 

                       28

 

                       29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that could be subsequently reclassified to the statement of income

 

 

 

 

 

 

 

 

 

 

 

 Cumulative translation adjustments for the period

 

              129,458

 

             (460,092)

 

              169,101

 

            (278,981)

 

              129,458

 

             (460,092)

 

              169,101

 

            (278,981)

 Assests avaible for sale

 

              118,498

 

               127,853

 

                65,199

 

                95,500

 

              118,498

 

               127,853

 

                65,199

 

                95,500

 (Loss)/gain on the percentage change in investmens

 

                  2,814

 

                      584

 

                           

 

                     584

 

                  2,814

 

                      584

 

                            

 

                     584

 (Loss)/gain on cash flow hedge accounting

 

              (65,862)

 

            1,072,884

 

            (198,906)

 

              538,461

 

              (65,862)

 

            1,072,884

 

            (198,906)

 

              538,461

 Realization on cash flow hedge accounting reclassified to income statements

 

                 20,523

 

                  5,319

 

                  7,826

 

                21,721

 

                 20,523

 

                  5,319

 

                  7,826

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

 

 

 

 

 

 

 

 

 

(25,903)

 

68,064

 

(27,749)

 

49,200

(Loss)/gain on foreingn investment hedge

 

              (25,903)

 

                 68,064

 

              (27,749)

 

                49,200

 

                           

 

                            

 

              (18,864)

 

                            

 

 

              180,726

 

               829,816

 

                12,964

 

              412,590

 

              180,726

 

               829,816

 

                (5,900)

 

              412,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

              180,784

 

               829,930

 

                12,992

 

              412,619

 

              180,784

 

               829,930

 

                (5,872)

 

              412,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total comprehensive income for the period

 

            (341,557)

 

                 99,356

 

            (626,964)

 

              458,742

 

            (392,980)

 

                 75,592

 

            (665,266)

 

              443,472

 Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Participation of controlling interest 

 

            (392,980)

 

                 75,592

 

            (646,402)

 

              443,472

 

            (392,980)

 

                 75,592

 

            (665,266)

 

              443,472

 Participation of non-controlling interest 

 

51,423

 

23,764

 

19,438

 

15,270

 

 

 

 

 

 

 

 

 

 

            (341,557)

 

                 99,356

 

            (626,964)

 

              458,742

 

            (392,980)

 

                 75,592

 

            (665,266)

 

              443,472

 

 

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 81

 


 

 

 

 

 

(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 June 30, 2017, which comprises the balance sheet as at June 30, 2017 and the related income statement and statement of comprehensive income for the quarter and six-month periods then ended, and the statement of changes in equity and statement of cash flows for the six-month period then ended, including a summary of significant accounting policies and other explanatory notes

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

Scope of review

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

Conclusion on the individual and consolidated interim financial information

Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual and consolidated interim financial information included in the Interim Financial Information Form (ITR) referred to above is not prepared, in all material respects, in

Page 82


 

 

 

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).

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 six-month period ended June 30, 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 83


 

 

 

 

 

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 six-month period ended June 30, 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 June 30, 2016 was issued on August 15, 2016 (without modification) and re-issued on November 14, 2016 and re-issued again on October 27, 2017. Both 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 84

 

 

 

SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: February 6, 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.