siditr2q15_6k.htm - Generated by SEC Publisher for SEC Filing
 
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 August 20, 2015
Commission File Number 1-14732
 

 
COMPANHIA SIDERÚRGICA NACIONAL
(Exact name of registrant as specified in its charter)
 
National Steel Company
(Translation of Registrant's name into English)
 
Av. Brigadeiro Faria Lima 3400, 20º andar
São Paulo, SP, Brazil
04538-132
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports
under cover Form 20-F or Form 40-F. 
Form 20-F ___X___ Form 40-F _______

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

Yes _______ No ___X____
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Table of Contents

 

Company Information

 

Capital Breakdown

1

Cash Distribution

2

Parent Company Financial Statements

 

Balance Sheet – Assets

3

Balance Sheet – Liabilities

4

Statement of Income

5

Statement of Comprehensive Income

6

Statement of Cash Flows

7

Statement of Changes in Shareholders’ Equity

 

1/1/2015 to 06/30/2015

9

1/1/2014 to 06/30/2014

10

Statement of Value Added

11

Consolidated Financial Statements

 

Balance Sheet - Assets

12

Balance Sheet - Liabilities

13

Statement of Income

14

Statement of Comprehensive Income

15

Statement of Cash Flows

16

Statement of Changes in Shareholders’ Equity

 

1/1/2015 to 06/30/2015

18

1/1/2014 to 06/30/2014

19

Statement of Value Added

20

Comments on the Company’s Consolidated Performance

22

Notes to the Financial Statements

32

Reports and Statements

 

Unqualified Independent Auditors’ Review Report

82

 


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

06/30/2015

 

Paid-in Capital

 

 

Common

1,387,524,047

 

Preferred

0

 

Total

1,387,524,047

 

Treasury Shares

 

 

Common

30,391,000

 

Preferred

0

 

Total

30,391,000

 

 
 

PAGE 1 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Company Information / Cash distribution

         
             

Event

Approval

Dividends

Start date Payment

Type of share

Class of share

Dividends per common share (R$/share)

             

Meeting of Board of Directors

03/11/2015

Dividends

03/19/2015

Ordinary

 

0.20263

 

 

 

PAGE 2 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

Parent Company Statements / Balance Sheet - Assets

(In thousand of Reais)

 

 

   

As of

Code

Description

June 30, 2015

December 31, 2014

1

Total assets

50,819,250

49,599,467

1.01

Current assets

8,584,404

8,692,821

1.01.01

Cash and cash equivalents

2,241,912

3,146,393

1.01.03

Trade receivables

2,114,594

1,604,498

1.01.04

Inventories

3,418,312

3,036,799

1.01.08

Other current assets

809,586

905,131

1.02

Non-current assets

42,234,846

40,906,646

1.02.01

Long-term receivables

4,357,256

3,509,307

1.02.01.06

Deferred taxes

3,213,075

2,438,929

1.02.01.09

Other non-current assets

1,144,181

1,070,378

1.02.02

Investments

23,839,714

24,199,129

1.02.03

Property, plant and equipment

13,952,132

13,109,294

1.02.04

Intangible assets

85,744

88,916

 

 

 

 

PAGE 3 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1


 

 

Parent Company Statements / Balance Sheet – Liabilities

(In thousand of Reais)

   
   

As of

Code

Description

June 30, 2015

December 31, 2014

2

Total liabilities

50,819,250

49,599,467

2.01

Current liabilities

6,640,388

5,630,365

2.01.01

Payroll and related taxes

184,243

165,718

2.01.02

Trade payables

1,610,607

1,390,311

2.01.03

Taxes payable

65,140

86,920

2.01.04

Borrowings and financing

3,587,009

2,720,235

2.01.05

Other payables

1,101,463

803,597

2.01.06

Provisions

91,926

463,584

2.01.06.01

Provision for tax, social security, labor and civil risks

91,926

463,584

2.02

Non-current liabilities

39,003,031

38,272,634

2.02.01

Borrowings and financing

27,447,333

26,369,912

2.02.02

Other payables

9,118,330

9,818,512

2.02.04

Provisions

2,437,368

2,084,210

2.02.04.01

Provision for tax, social security, labor and civil risks

709,148

174,649

2.02.04.02

Other provisions

1,728,220

1,909,561

2.02.04.02.03

Provisions for environmental liabilities and asset retirement obligations

218,023

233,262

2.02.04.02.04

Pension and healthcare plan

587,767

587,740

2.02.04.02.05

Provision for losses on investments

922,430

1,088,559

2.03

Shareholders’ equity

5,175,831

5,696,468

2.03.01

Paid-in capital

4,540,000

4,540,000

2.03.02

Capital reserves

30

30

2.03.04

Earnings reserves

846,908

1,131,298

2.03.04.01

Legal reserve

361,641

361,641

2.03.04.02

Statutory reserve

724,243

999,243

2.03.04.09

Treasury shares

-238,976

-229,586

2.03.05

Profit /Losses

-222,212

0

2.03.08

Other comprehensive income

11,105

25,140

 

 

 

 

 

 

 

 

 

 

 

PAGE 4 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

Parent Company Statements / Statements of Income

(In thousand of Reais)

Code

Description

 

Three months ended June 30, 2015

Six months ended June 30, 2015

Three months ended June 30, 2014

Six months ended June 30, 2014

3.01

Net revenue from sales and/or services

 

2,870,847

5,928,879

3,230,159

6,720,612

3.02

Cost of sales and/or services

 

-2,267,849

-4,457,281

-2,060,158

-4,371,387

3.03

Gross profit

 

602,998

1,471,598

1,170,001

2,349,225

3.04

Operating (expenses)/income

 

-760,491

253,539

-483,847

-1,116,623

3.04.01

Selling expenses

 

-148,232

-294,150

-114,031

-211,408

3.04.02

General and administrative expenses

 

-90,806

-175,370

-103,896

-186,759

3.04.04

Other operating income

 

8,547

12,269

5,183

9,829

3.04.05

Other operating expenses

 

-204,927

-406,687

-14,184

-180,241

3.04.06

Equity pickup

 

-325,073

1,117,477

-256,919

-548,044

3.05

Profit before finance income (costs) and taxes

 

-157,493

1,725,137

686,154

1,232,602

3.06

Finance income (expenses)

 

-555,237

-2,583,592

-738,750

-1,317,577

3.06.01

Finance income

 

-87,637

407,056

17,297

25,866

3.06.02

Finance expenses

 

-467,600

-2,990,648

-756,047

-1,343,443

3.06.02.01

Net exchange difference on financial instruments

 

310,866

-1,349,106

233,413

547,915

3.06.02.02

Finance costs

 

-778,466

-1,641,542

-989,460

-1,891,358

3.07

Loss before taxes on income

 

-712,730

-858,455

-52,596

-84,975

3.08

Income tax and social contribution

 

98,462

636,243

74,311

162,024

3.09

(Loss) Profit from continuing operations

 

-614,268

-222,212

21,715

77,049

3.11

(Loss) Profit for the period

 

-614,268

-222,212

21,715

77,049

3.99

Earnings per share - (R$/share)

 

 

 

 

 

3.99.01

Basic earnings per share

 

 

 

 

 

3.99.01.01

Common shares

 

-0.45262

-0.16373

0.01505

0.05313


 
 

 

 

PAGE 5 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1


 

 

Parent Company Statements / Statement of Comprehensive Income

(In thousand of Reais)

 

 

 

 

Code

Description

Three months ended June 30, 2015

Six months ended June 30, 2015

Three months ended June 30, 2014

Six months ended June 30, 2014

4.01

(Loss) Profit for the period

-614,268

-222,212

21,715

77,049

4.02

Other comprehensive income

-377,048

-14,035

-299,832

-770,643

4.02.01

Actuarial gains on defined benefit pension plan from investments in subsidiaries, net of taxes

-221

-96

0

1,710

4.02.02

Actuarial gains on defined benefit pension plan

348

348

0

0

4.02.03

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

-118

-118

0

0

4.02.04

Cumulative translation adjustments for the period

-7,815

168,956

-43,021

-87,347

4.02.05

Available-for-sale assets

-594,881

2,254

-428,462

-1,059,465

4.02.06

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

202,259

-767

145,677

360,218

4.02.07

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

-89,516

-20,817

-5,737

-17,470

4.02.08

Impairment of available-for-sale assets

89,434

97,851

48,047

48,047

4.02.09

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

-30,407

-33,269

-16,336

-16,336

4.02.10

(Loss) gain on percentage change in investments

-43

-43

0

0

4.02.11

(Loss) gain on cash flow hedge accounting

81,685

-345,960

0

0

4.02.12

Income tax and social contribution on (loss) gain on cash flow hedge accounting

-27,773

117,626

0

0

4.03

Comprehensive income for the period

-991,316

-236,247

-278,117

-693,594

 

 

 

PAGE 6 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

Parent Company Statements / Statement of Cash Flows – Indirect Method

(In thousand of Reais)

   

Code

Description

Six months ended June 30, 2015

Six months ended June 30, 2014

6.01

Net cash generated by operating activities

154,128

765,413

6.01.01

Cash generated from operations

1,998,343

2,036,338

6.01.01.01

(Loss) Profit for the period

-222,212

77,049

6.01.01.02

Charges on borrowings and financing

1,575,442

1,558,999

6.01.01.03

Charges on loans and financing granted

-9,535

-6,136

6.01.01.04

Depreciation, depletion and amortization

424,556

477,392

6.01.01.05

Equity pickup

-1,117,477

548,044

6.01.01.06

Deferred income tax and social contribution

-642,283

-162,024

6.01.01.08

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

146,453

-13,702

6.01.01.09

Inflation adjustment and exchange differences, net

1,720,814

-557,575

6.01.01.10

Gain on derivative transactions

0

943

6.01.01.11

Impairment of available-for-sale assets

97,851

48,047

6.01.01.12

Residual value of permanent assets written off

3,907

5,090

6.01.01.14

Other provisions

20,827

60,211

6.01.02

Changes in assets and liabilities

-1,844,215

-1,270,925

6.01.02.01

Trade receivables - third parties

-172,718

36,317

6.01.02.02

Trade receivables – related parties

-158,525

-78,039

6.01.02.03

Inventories

-328,120

-519,235

6.01.02.04

Receivables - related parties

-1,550

236,892

6.01.02.05

Recoverable taxes

-59,206

-37,133

6.01.02.06

Judicial deposits

-13,396

-22,281

6.01.02.10

Trade payables

96,574

346,314

6.01.02.11

Payroll and related taxes

-24,717

-55,818

6.01.02.12

Taxes in installments - REFIS

-27,922

-95,102

6.01.02.14

Payables to related parties

41,557

48,136

6.01.02.16

Interest paid

-1,201,511

-1,142,625

6.01.02.17

Interest received

651

13,580

6.01.02.18

Interest on swaps paid

0

-633

6.01.02.19

Other

4,668

-1,298

6.02

Net cash generated by (used) in investing activities

-51,015

-543,785

6.02.01

Investments/AFAC

-18,452

-37,574

6.02.02

Purchase of property, plant and equipment

-828,458

-654,445

6.02.03

Cash from merger of subsidiary

129,745

0

6.02.04

Capital reduction of the subsidiary and joint venture

486,758

0

6.02.08

Related parties loans

-25,143

-19,956

6.02.09

Receipt of related parties loans

5,546

168,190

 

 

 

PAGE 7 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

6.02.10

Quotas of exclusive funds

198,989

0

6.03

Net cash used in financing activities

-1,007,594

-280,824

6.03.01

Borrowings and financing raised, net of costs of transactions

595,000

1,134,086

6.03.02

Borrowings and financing raised - related parties

0

382,977

6.03.03

Redemption of borrowings

-585,436

-874,313

6.03.04

Redemption of borrowings - related parties

-457,936

-100,724

6.03.05

Dividends and interest on capital paid

-549,832

-424,933

6.03.06

Treasury shares

-9,390

-397,917

6.05

Increase (decrease) in cash and cash equivalents

-904,481

-59,196

6.05.01

Cash and equivalents at the beginning of the period

3,146,393

206,624

6.05.02

Cash and equivalents at the end of the period

2,241,912

147,428

 

 

 

PAGE 8 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

Parent Company Statements / Statement of Changes in Shareholders´ Equity - 1/1/2015 to 6/30/2015

(In thousand of Reais)

 

 

 

 

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings

Other comprehensive income

Shareholders’ equity

5.01

Opening balances

4,540,000

30

1,131,298

0

25,140

5,696,468

5.03

Adjusted opening balances

4,540,000

30

1,131,298

0

25,140

5,696,468

5.04

Capital transactions with shareholders

0

0

-284,390

0

0

-284,390

5.04.04

Treasury shares acquired

0

0

-9,390

0

0

-9,390

5.04.06

Dividends

0

0

-275,000

0

0

-275,000

5.05

Total comprehensive income

0

0

0

-222,212

-14,035

-236,247

5.05.01

(Loss) Profit for the period

0

0

0

-222,212

0

-222,212

5.05.02

Other comprehensive income

0

0

0

0

-14,035

-14,035

5.05.02.04

Translation adjustments for the period

0

0

0

0

168,956

168,956

5.05.02.08

Actuarial gains on defined benefit plan, net of taxes

0

0

0

0

134

134

5.05.02.09

Available-for-sale assets, net of taxes

0

0

0

0

45,252

45,252

5.05.02.10

Loss on percentage change in investments

0

0

0

0

-43

-43

5.05.02.11

Loss on hedge accounting, net of taxes

0

0

0

0

-228,334

-228,334

5.07

Closing balances

4,540,000

30

846,908

-222,212

11,105

5,175,831

 

 

 

 

PAGE 9 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Statements / Statement of Changes in Shareholders´ Equity - 1/1/2014 to 6/30/2014

(In thousand of Reais)

           

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings/

Other comprehensive income

Shareholders´ Equity

5.01

Opening balances

4,540,000

30

2,839,568

0

716,972

8,096,570

5.03

Adjusted opening balances

4,540,000

30

2,839,568

0

716,972

8,096,570

5.04

Capital transactions with shareholders

0

0

-867,438

0

0

-867,438

5.04.04

Treasury shares acquired

0

0

-442,438

0

0

-442,438

5.04.06

Dividends

0

0

-425,000

0

0

-425,000

5.05

Total comprehensive income

0

0

0

77,049

-770,643

-693,594

5.05.01

Profit for the period

0

0

0

77,049

0

77,049

5.05.02

Other comprehensive income

0

0

0

0

-770,643

-770,643

5.05.02.04

Cumulative translation adjustments for the period

0

0

0

0

-87,347

-87,347

5.05.02.08

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

0

0

0

0

1,710

1,710

5.05.02.09

Available-for-sale financial assets, net of taxes

0

0

0

0

-685,006

-685,006

5.07

Closing balances

4,540,000

30

1,972,130

77,049

-53,671

6,535,538

               
 
 

 

 

PAGE 10 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Parent Company Statements / Statement of Value Added

(In thousand of Reais)

   

Code

Description

Six months ended June 30, 2015

Six months ended June 30, 2014

7.01

Revenues

7,173,036

8,175,552

7.01.01

Sales of products and services

7,128,823

8,130,141

7.01.02

Other revenues

62,125

49,740

7.01.04

Allowance for (reversal of) doubtful debts

-17,912

-4,329

7.02

Raw materials acquired from third parties

-5,054,210

-4,680,965

7.02.01

Costs of sales and services

-3,996,450

-4,070,934

7.02.02

Materials, electric power, third-parties services and other

-954,824

-545,092

7.02.03

Impairment/recovery of assets

-5,085

-16,892

7.02.04

Other

-97,851

-48,047

7.02.04.01

Impairment of available-for-sale assets

-97,851

-48,047

7.03

Gross value added

2,118,826

3,494,587

7.04

Retentions

-424,556

-477,392

7.04.01

Depreciation, amortization and depletion

-424,556

-477,392

7.05

Wealth created

1,694,270

3,017,195

7.06

Value added received as transfer

2,126,557

-544,481

7.06.01

Equity pickup

1,117,477

-548,044

7.06.02

Finance income

407,056

25,866

7.06.03

Other

602,024

-22,303

7.06.03.01

Other and exchange variation - gain

602,024

-22,303

7.07

Wealth for distribution

3,820,827

2,472,714

7.08

Wealth distributed

3,820,827

2,472,714

7.08.01

Personnel

679,471

612,674

7.08.01.01

Salaries and wages

518,615

478,017

7.08.01.02

Benefits

127,447

102,049

7.08.01.03

Severance pay fund (FGTS)

33,409

32,608

7.08.02

Taxes, fees and contributions

-226,792

459,931

7.08.02.01

Federal

-293,008

386,685

7.08.02.02

State

62,039

61,130

7.08.02.03

Municipal

4,177

12,116

7.08.03

Return on third-party capital

3,590,360

1,323,060

7.08.03.01

Interest

1,641,127

1,890,923

7.08.03.02

Leases

4,874

5,032

7.08.03.03

Other

1,944,359

-572,895

7.08.03.03.01

Other and exchange variation - loss

1,944,359

-572,895

7.08.04

Shareholders

-222,212

77,049

7.08.04.03

Retained earnings/ Losses for the period

-222,212

77,049

       
 

 

 

PAGE 11 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet - Assets

(In thousand of Reais)

   
       

Code

Description

Current Quarter
6/30/2015

YTD Previous Year
12/31/2014

1

Total assets

50,117,826

49,767,100

1.01

Current assets

15,171,959

15,935,502

1.01.01

Cash and cash equivalents

7,844,428

8,686,021

1.01.03

Trade receivables

2,049,480

1,753,056

1.01.04

Inventories

4,399,938

4,122,122

1.01.08

Other current assets

878,113

1,374,303

1.02

Non-current assets

34,945,867

33,831,598

1.02.01

Long-term receivables

4,358,779

3,598,352

1.02.01.02

Investments measured at amortized cost

0

34,874

1.02.01.06

Deferred taxes

3,298,157

2,616,058

1.02.01.09

Other non-current assets

1,060,622

947,420

1.02.02

Investments

13,526,104

13,665,453

1.02.03

Property, plant and equipment

16,105,894

15,624,140

1.02.04

Intangible assets

955,090

943,653

       

 

 

 
 

 

 

PAGE 12 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet - Liabilities

(In thousand of Reais)

 

 

 

 

As of

Code

Description

June 30, 2015

June 30, 2014

2

Total liabilities

50,117,826

49,767,100

2.01

Current liabilities

5,073,656

6,362,938

2.01.01

Payroll and related taxes

236,138

219,740

2.01.02

Trade payables

1,761,657

1,638,505

2.01.03

Taxes payable

264,536

318,675

2.01.04

Borrowings and financing

1,553,294

2,790,524

2.01.05

Other payables

1,130,057

845,109

2.01.06

Provisions

127,974

550,385

2.01.06.01

Provision for tax, social security, labor and civil risks

127,974

550,385

2.02

Non-current liabilities

39,830,375

37,669,187

2.02.01

Borrowings and financing

28,968,671

27,092,855

2.02.02

Other payables

9,009,169

9,315,363

2.02.03

Deferred taxes

239,563

238,892

2.02.04

Provisions

1,612,972

1,022,077

2.02.04.01

Provision for tax, social security, labor and civil risks

801,636

195,783

2.02.04.02

Other provisions

811,336

826,294

2.02.04.02.03

Provision for environmental liabilities and asset retirement obligations

223,569

238,539

2.02.04.02.04

Pension and healthcare plan

587,767

587,755

2.03

Shareholders’ equity

5,213,795

5,734,975

2.03.01

Paid-in capital

4,540,000

4,540,000

2.03.02

Capital reserves

30

30

2.03.04

Earnings reserves

846,908

1,131,298

2.03.04.01

Legal reserve

361,641

361,641

2.03.04.02

Statutory reserve

724,243

999,243

2.03.04.09

Treasury shares

-238,976

-229,586

2.03.05

Profit /Losses

-222,212

0

2.03.08

Other comprehensive income

11,105

25,140

2.03.09

Non-controlling interests

37,964

38,507

       
 

 

 

PAGE 13 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statements of Income

(In thousand of Reais)

 

 

Code

Description

Three months ended June 30, 2015

Six months ended June 30, 2015

Three months ended June 30, 2014

Six months ended June 30, 2014

3.01

Net revenue from sales and/or services

3,687,140

7,697,392

4,052,407

8,423,285

3.02

Cost of sales and/or services

-2,847,095

-5,872,628

-2,746,592

-5,781,121

3.03

Gross profit

840,045

1,824,764

1,305,815

2,642,164

3.04

Operating expenses/income

-688,079

-913,813

-456,526

-972,425

3.04.01

Selling expenses

-311,344

-612,174

-233,652

-423,567

3.04.02

General and administrative expenses

-109,897

-219,742

-124,171

-228,024

3.04.04

Other operating income

12,562

18,524

9,753

17,466

3.04.05

Other operating expenses

-235,578

-455,077

-41,067

-225,408

3.04.06

Equity pickup

-43,822

354,656

-67,389

-112,892

3.05

Profit before finance income (costs) and taxes

151,966

910,951

849,289

1,669,739

3.06

Finance income (expenses)

-771,695

-1,641,395

-814,935

-1,556,134

3.06.01

Finance income

43,477

99,613

53,430

91,482

3.06.02

Finance expenses

-815,172

-1,741,008

-868,365

-1,647,616

3.06.02.01

Net exchange losses on financial instruments

-7,223

-72,466

-60,987

-116,203

3.06.02.02

Finance costs

-807,949

-1,668,542

-807,378

-1,531,413

3.07

Profit (loss) before taxes on income

-619,729

-730,444

34,354

113,605

3.08

Income tax and social contribution

5,136

507,653

-15,321

-42,476

3.09

Profit (loss) from continuing operations

-614,593

-222,791

19,033

71,129

3.11

Consolidated (loss)/ profit for the period

-614,593

-222,791

19,033

71,129

3.11.01

Attributed to owners of the Company

-614,268

-222,212

21,715

77,049

3.11.02

Attributed to non-controlling interests

-325

-579

-2,682

-5,920

 

 

 

PAGE 14 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Code

Description

Three months ended June 30, 2015

Six months ended June 30, 2015

Three months ended June 30, 2014

Six months ended June 30, 2014

3.99

Earnings per share - (R$/share)

 

 

 

 

3.99.01

Basic earnings per share

 

 

 

 

3.99.01.01

Common shares

-0,45262

-0,16373

0,01505

0,05313

 

 

 

PAGE 15 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statement of Comprehensive Income (In thousand of Reais)

Code

Description

Three months ended June 30, 2015

Six months ended June 30, 2015

Three months ended June 30, 2014

Six months ended June 30, 2014

4.01

Consolidated (loss) profit for the period

-614,593

-222,791

19,033

71,129

4.02

Other comprehensive income

-377,048

-14,035

-299,832

-770,643

4.02.01

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

0

0

0

1,710

4.02.02

Actuarial (losses) gains on defined benefit pension plan

0

202

0

0

4.02.03

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

9

-68

0

0

4.02.04

Cumulative translation adjustments for the period

-7,815

168,956

-43,021

-87,347

4.02.05

Available-for-sale assets

-677,690

-29,287

-441,223

-1,090,003

4.02.06

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

195,552

9,957

150,016

370,601

4.02.07

Impairment of available-for-sale assets

89,434

97,851

52,115

52,115

4.02.08

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

-30,407

-33,269

-17,719

-17,719

4.02.09

(Loss) gain on percentage change in investments

-43

-43

0

0

4.02.10

(Loss) gain on cash flow hedge accounting

81,685

-345,960

0

0

4.02.11

Income tax and social contribution on (loss) gain on cash flow hedge accounting

-27,773

117,626

0

0

4.03

Consolidated comprehensive income for the period

-991,641

-236,826

-280,799

-699,514

4.03.01

Attributed to owners of the Company

-991,316

-236,247

-278,117

-693,594

4.03.02

Attributed to non-controlling interests

-325

-579

-2,682

-5,920

           

 

 

 

PAGE 16 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statement of Cash Flows – Indirect Method

(In thousand of Reais)

   

 

 

Code

Description

Six months ended June 30, 2015

Six months ended June 30, 2014

6.01

Net cash generated by operating activities

1,001,263

416,545

6.01.01

Cash generated from operations

2,958,173

2,019,987

6.01.01.01

(Loss)/Profit for the period attributable to owners of the Company

-222,212

77,049

6.01.01.02

Loss for the period attributable to non-controlling interests

-579

-5,920

6.01.01.03

Charges on borrowings and financing

1,583,962

1,349,446

6.01.01.04

Charges on loans and financing granted

-8,659

-22,359

6.01.01.05

Depreciation, depletion and amortization

561,655

600,153

6.01.01.06

Equity pickup

-354,656

112,892

6.01.01.07

Deferred income tax and social contribution

-599,697

-177,889

6.01.01.08

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

183,442

-8,035

6.01.01.09

Inflation adjustment and exchange differences, net

1,633,246

-16,519

6.01.01.10

Gain on derivative transactions

2,658

-2,240

6.01.01.11

Impairment of available-for-sale assets

97,851

52,115

6.01.01.16

Residual value of permanent assets written off

4,553

5,821

6.01.01.17

Other provisions

76,609

55,473

6.01.02

Changes in assets and liabilities

-1,956,910

-1,603,442

6.01.02.01

Trade receivables - third parties

-262,503

16,609

6.01.02.02

Trade receivables - related parties

-29,283

-118,099

6.01.02.03

Inventories

-253,368

-549,274

6.01.02.04

Receivables from related parties

0

108,635

6.01.02.05

Recoverable taxes

19,757

-47,031

6.01.02.06

Judicial deposits

-23,068

-23,369

6.01.02.08

Trade payables

86,589

490,551

6.01.02.09

Payroll and related taxes

-17,311

-46,466

6.01.02.10

Taxes in installments - REFIS

-128,492

-109,009

6.01.02.12

Payables to related parties

13,657

3,506

6.01.02.14

Interest paid

-1,358,562

-1,331,725

6.01.02.15

Interest received

651

13,580

6.01.02.16

Interest on swaps paid

0

-633

6.01.02.17

Other

-4,977

-10,717

6.02

Net cash generated by (used in) investing activities

185,918

-628,929

6.02.02

Investments

0

-5,846

6.02.03

Purchase of property, plant and equipment

-900,637

-781,896

6.02.07

Capital reduction in subsidiaries

466,758

0

6.02.09

Receipt/payment in derivative transactions

551,882

3,879

6.02.10

Purchase of intangible assets

-201

-324

6.02.11

Related parties loans

-25,143

-19,956

6.02.12

Receipt of related parties loans

58,385

173,371

6.02.13

Short-term investment, net of redeemed amount

34,874

1,843

6.03

Net cash used in financing activities

-2,022,975

-366,342

6.03.01

Borrowings and financing raised, net of transaction costs

599,071

1,384,720

6.03.02

Redemption of borrowings

-1,969,314

-906,748

6.03.03

Redemption of borrowings – related parties

-52,839

0

6.03.04

Dividends and interest on capital paid

-549,832

-424,933

6.03.06

Treasury shares

-9,390

-397,917

6.03.07

Buyback of debt securities

-40,671

-21,464

 

 

 

PAGE 17 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

Code

Description

Six months ended June 30, 2015

Six months ended June 30, 2014

 

 

 

 

6.04

Exchange differences on translating cash and cash equivalents

-5,799

-396,974

6.05

Increase (decrease) in cash and cash equivalents

-841,593

-975,700

6.05.01

Cash and equivalents at the beginning of the period

8,686,021

9,995,672

6.05.02

Cash and equivalents at the end of the period

7,844,428

9,019,972

       
 

 

 

PAGE 18 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statement of Changes in Shareholders´ Equity - 1/1/2015 to 6/30/2015- (In thousand of Reais)

 

             

 

 

 

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings

Other comprehensive income

Shareholders’ equity

Non-controlling interests

Consolidated shareholders’ equity

5.01

Opening balances

4,540,000

30

1,131,298

0

25,140

5,696,468

38,507

5,734,975

5.03

Adjusted opening balances

4,540,000

30

1,131,298

0

25,140

5,696,468

38,507

5,734,975

5.04

Capital transactions with shareholders

0

0

-284,390

0

0

-284,390

0

-284,390

5.04.04

Treasury shares acquired

0

0

-9,390

0

0

-9,390

0

-9,390

5.04.06

Dividends

0

0

-275,000

0

0

-275,000

0

-275,000

5.05

Total comprehensive income

0

0

0

-222,212

-14,035

-236,247

-579

-236,826

5.05.01

(Loss) Profit for the period

0

0

0

-222,212

0

-222,212

-579

-222,791

5.05.02

Other comprehensive income

0

0

0

0

-14,035

-14,035

0

-14,035

5.05.02.04

Translation adjustments for the period

0

0

0

0

168,956

168,956

0

168,956

5.05.02.08

Actuarial gains on defined benefit plan, net of taxes

0

0

0

0

134

134

0

134

5.05.02.09

Available-for-sale assets, net of taxes

0

0

0

0

45,252

45,252

0

45,252

5.05.02.10

Loss on percentage change in investments

0

0

0

0

-43

-43

0

-43

5.05.02.11

Loss on hedge accounting, net of taxes

0

0

0

0

-228,334

-228,334

0

-228,334

5.06

Internal changes in shareholders’ equity

0

0

0

0

0

0

36

36

5.06.04

Non-controlling interests in subsidiaries

0

0

0

0

0

0

36

36

5.07

Closing balances

4,540,000

30

846,908

-222,212

11,105

5,175,831

37,964

5,213,795

 

 

 

 

PAGE 19 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

Consolidated Financial Statements / Statement of Changes in Shareholders´ Equity - 1/1/2014 to 6/30/2014

(In thousand of Reais)

               

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

2,839,568

0

716,972

8,096,570

-27,511

8,069,059

5.03

Adjusted opening balances

4,540,000

30

2,839,568

0

716,972

8,096,570

-27,511

8,069,059

5.04

Capital transactions with shareholders

0

0

-867,438

0

0

-867,438

0

-867,438

5.04.04

Treasury shares acquired

0

0

-442,438

0

0

-442,438

0

-442,438

5.04.06

Dividends

0

0

-425,000

0

0

-425,000

0

-425,000

5.05

Total comprehensive income

0

0

0

77,049

-770,643

-693,594

-5,920

-699,514

5.05.01

Profit for the period

0

0

0

77,049

0

77,049

-5,920

71,129

5.05.02

Other comprehensive income

0

0

0

0

-770,643

-770,643

0

-770,643

5.05.02.04

Cumulative translation adjustments for the period

0

0

0

0

-87,347

-87,347

0

-87,347

5.05.02.08

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

0

0

0

0

1,710

1,710

0

1,710

5.05.02.09

Available-for-sale financial assets, net of taxes

0

0

0

0

-685,006

-685,006

0

-685,006

5.07

Closing balances

4,540,000

30

1,972,130

77,049

-53,671

6,535,538

-33,431

6,502,107

30 1,972,130   77,049    -53,671  6,535,538   -33,431  6,502,107

 

 

PAGE 20 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statement of Value Added

(In thousand of Reais)

   
       

Code

Description

Six months ended June 30, 2015

Six months ended June 30, 2014

7.01

Revenues

9,068,252

10,058,590

7.01.01

Sales of products and services

9,025,572

10,011,520

7.01.02

Other revenues

62,929

52,199

7.01.04

Allowance for (reversal of) doubtful debts

-20,249

-5,129

7.02

Raw materials acquired from third parties

-6,401,935

-6,122,306

7.02.01

Costs of sales and services

-5,019,457

-5,252,473

7.02.02

Materials, electric power, third-parties services and other

-1,278,681

-799,084

7.02.03

Impairment/recovery of assets

-5,946

-18,634

7.02.04

Other

-97,851

-52,115

7.02.04.01

Impairment of assets available for sale

-97,851

-52,115

7.03

Gross value added

2,666,317

3,936,284

7.04

Retentions

-561,655

-600,153

7.04.01

Depreciation, amortization and depletion

-561,655

-600,153

7.05

Wealth created

2,104,662

3,336,131

7.06

Value added received as transfer

5,022,318

-1,691,048

7.06.01

Equity pickup

354,656

-112,892

7.06.02

Finance income

99,613

91,482

7.06.03

Other

4,568,049

-1,669,638

7.06.03.01

Other and exchange variation - gain

4,568,049

-1,669,638

7.07

Wealth for distribution

7,126,980

1,645,083

7.08

Wealth distributed

7,126,980

1,645,083

7.08.01

Personnel

958,691

819,557

7.08.01.01

Salaries and wages

752,281

652,074

7.08.01.02

Benefits

163,045

129,160

7.08.01.03

Severance pay fund (FGTS)

43,365

38,323

7.08.02

Taxes, fees and contributions

81,827

771,819

7.08.02.01

Federal

-64,711

670,132

7.08.02.02

State

136,130

82,533

7.08.02.03

Municipal

10,408

19,154

7.08.03

Return on third-parties capital

6,309,253

-17,422

7.08.03.01

Interest

1,314,562

1,710,725

7.08.03.02

Leases

7,373

7,743

7.08.03.03

Other

4,987,318

-1,735,890

7.08.03.03.01

Other and exchange variation - loss

4,987,318

-1,735,890

7.08.04

Shareholders

-222,791

71,129

7.08.04.03

Retained earnings / Loss for the period

-222,212

77,049

7.08.04.04

Non-controlling interests in retained earnings

-579

-5,920

 

 

 

PAGE 21 of 83


 
 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 
 

Economic Scenario

 

The global economy has been posting moderate and uneven growth, with the developed countries continuing to make gradual progress and the emerging nations recording a slowdown. The International Monetary Fund (IMF) estimates global GDP growth of 3.3% in 2015, and 3.8% in 2016.

 

In the United States, the FED’s monetary policy has contributed to the recovery of economic activity, with an increase in business and consumer confidence. In 2Q15, the economy advanced 2.3% at an annual rate, reflecting the increase of 2.9% in the personal consumer expenditure. Unemployment continues to decline, falling from 5.6% at the end of last year to 5.3% in June 2015, its lowest level in the last seven years. The upturn in the economy reinforces the expectations of an increase in interest rates before the end of the year.

 

In the Eurozone, the indicators are signaling a slight recovery of activity, albeit in a disparate manner. The compound Purchasing Managers Index (PMI) increased from 50.6 points in December/2014 to 54.2 points in June/2015. Unemployment in the Eurozone as a whole has remained virtually flat in 2015 at around 11%, although it reached 25% in Greece in April, the bloc’s highest figure.

 

As for the emerging countries, the measures introduced by the Chinese government to stimulate the economy, including interest rate cuts and a reduction in reserve requirements, helped maintain the pace of growth in 2Q15, when GDP recorded a year-on-year expansion of 7%, within the government’s growth target.

 

In Brazil, the scenario remains challenging, with high inflation and low growth, creating more difficulties for the monetary and fiscal policy makers. The IBC-Br, the Central Bank’s economic activity index, recorded a 2.64% downturn through May. According to IBGE, the industrial production shrank 6.3% in the 1H15.

 

The Caged (General Employment and Unemployment Register) indicated a deterioration in the job market. In June, 111,000 jobs were eliminated, the first negative June result since the series began in 1998.

 

The IPCA consumer price index moved up by 8.89% in the 12 months through June, above the ceiling of the inflationary target. The Focus Report is predicting annual inflation of 9.32% in 2015 and the Central Bank has consequently been introducing successive increases in interest rates, which reached 14.25% p.a. at the close of July/2015.

 

 

 

Macroeconomic Projections

2015

2016

IPCA (%)

9.32

5.43

Commercial dollar (final - R$/US$)

3.40

3.50

SELIC Target (final - %)

14.25

12.00

GDP (%)

-1.97

0.00

Industrial Production (%)

-5.21

1.15

Source: FOCUS BACEN

 

Base: August 07, 2015

 

 

 

 

PAGE 22 of 83


 
 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

CSN Consolidated Results

 

·         Net revenue totaled R$3,687 million in 2Q15, 8% down on the previous quarter. COGS came to R$2,847 million in 2Q15, 6% less than in 1Q15. Most of the reduction came from the steel and mining segments.

 

·         SG&A expenses totaled R$421 million in 2Q15, 3% up on the R$411 million recorded in 1Q15, primarily due to an increase of expenses with iron ore freight, as a result of higher CIF sales.

 

·         Other operating revenue/expenses totaled R$223 million in 2Q15, 4% up on the R$214 million recorded in 1Q15. In 2Q15, the Company recognized impairment of R$89 million due to the reduction in the market value of Usiminas’ preferred shares.

·         The 2Q15 net financial result was negative by R$772 million, due to the following factors: i) Interest on loans and financing totaling R$780 million; ii) Net monetary and exchange variations amounting to R$7 million; iii­) Interest, fines and default charges related to taxes totaling R$2 million; iv) Other financial expenses amounting to R$26 million. These negative effects were partially offset by consolidated financial revenue of R$43 million.

·         The equity result was negative by R$44 million in 2Q15, versus a positive R$398 million in 1Q15, chiefly influenced by the effect from the foreign exchange variation on Namisa’s cash. The table below presents the breakdown of this item:

 

R$ MM

1Q15

2Q15

Variação

2Q15 x 1Q15

Namisa

396

(49)

-

MRS Logística

15

24

60%

CBSI

(2)

0

-

TLSA

(8)

(7)

-12%

Arvedi Metalfer BR

1

(3)

-

Eliminations

(5)

(9)

80%

Equity Result

398

(44)

-

 

·         In 2Q15, CSN posted a net loss of R$615 million, versus net income of R$392 million in 1Q15, chiefly due to: i) the reduction in gross profit; ii) the negative variation in equity result between the quarters; iii) the positive effect, in 1Q15, from the use of tax credits, due to the temporary difference in the recognition of the foreign exchange variation between the tax and accounting regimes.

 

·         Adjusted EBITDA totaled R$801 million in 2Q15, a 12% decline on 1Q15. The adjusted EBITDA margin came to 20%, 2 p.p. down on the previous quarter.

 

R$ MM

2Q14

1Q15

2Q15

Change

2Q15 x 1Q15

2Q15 x 2Q14

Adjusted EBITDA1

1,303

911

801

-12%

-39%

Proportionate EBITDA of Joint Ventures

(58)

(73)

(104)

43%

77%

Share of Profit (Loss) of Investees

(67)

398

(44)

-

-35%

Other Operating Income (Expenses)

(31)

(214)

(223)

4%

612%

Finance Income

(815)

(870)

(772)

-11%

-5%

Income Tax and Social Contribution

(15)

503

5

-99%

-

Depreciation

(296)

(264)

(279)

5%

-6%

Profit (loss) for the Period

19

392

(615)

-

-

 

1 The Adjusted EBITDA is comprised of net income/loss before the net financial result, income and social contribution taxes, depreciation and amortization, results from investees and other operating revenue/expenses.  Adjusted EBITDA includes the Company’s proportional interest in Namisa, MRS Logística and CBSI.

 

 
 

 

 

PAGE 23 of 83


 
 
 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 
 

 

Indebtedness

 

Gross debt, net debt and the net debt/EBITDA ratio presented below reflect the Company’s proportional interest in Namisa, MRS Logística and CBSI.

 

On June 30, 2015, consolidated net debt came to R$20.8 billion, while net debt/EBITDA ratio based on LTM adjusted EBITDA closed the second quarter at 5.6x.

 

 

 

 

 

 

 

 

 

 

 

PAGE 24 of 83


 
 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 
 

Capex

 

CSN’s investments stood at R$901 million in 1H15, in accordance with IFRS, as presented below:

 

Investment (R$ MM) 2014 1Q15 2Q15 1H15
Steel 565 121 159 280
Mining 624 116 296 412
Cement 506 90 92 182
Logistics 111 11 13 24
Others 44 - 4 4
Total Investment - IFRS 1,850 338 563 901

 

 

Working Capital

 

At the close of 2Q15, working capital allocated to the Company’s businesses totaled R$3,253 million, R$599 million more than at the end of 1Q15, chiefly due to the R$468 million increase in inventories. The inventory turnover period increased by 17 days and the accounts receivables period by 2 days, partially offset by the 9 day upturn in the average supplier payment period.

 

Working Capital (R$ MM) 2Q14 1Q15 2Q15 Change
2Q15 x 1Q15 2Q15 x 2Q14
Assets 4,480 5,153 5,698 545 1,218
Accounts Receivable 1,716 1,901 1,936 35 220
Inventory (*) 2,643 3,115 3,583 468 940
Advances to Taxes 121 137 178 41 58
Liabilities 1,747 2,499 2,445 -54 697
Suppliers 1,257 1,589 1,807 218 550
Salaries and Social Contribution 218 374 322 -52 104
Taxes Payable 241 512 286 -226 45
Advances from Clients 31 24 30 6 -1
Working Capital 2,732 2,654 3,253 599 521
 
 
Turnover Ratio (days) 2Q14 1Q15 2Q15

Change

2Q15 x 1Q15 2Q15 x 2Q14
Receivables 31 36 38 2 7
Supplier Payment 39 47 56 9 17
Inventory Turnover 83 93 110 17 27
Cash Conversion Cycle 75 82 92 10 17

 

      (*) Inventory - includes "Advances to Suppliers" and does not include "Supplies".

 

 

 

 

 

 

 

PAGE 25 of 83


 
 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 
 

Results by Business Segments

 

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:

 

 

The information on CSN’s five business segments is derived from the accounting data, together with allocations and the apportionment of costs among the segments. Results by segment reflect the Company’s proportional interest in Namisa, MRS Logística and CBSI, as well as the full consolidation of FTL.

 

Net Revenue by Segment – 2Q15 (R$ million)

 

 
 

 

 

 

 
 

 

PAGE 26 of 83


 
 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 
 
Adjusted EBITDA by Segment – 2Q15 (R$ million)

 

                 
Results by Segment 2Q15 (R$ MM) Steel Mining

Logistics

(Port)

Logistics 

(Railways)

Energy Cement

Corporate/

Eliminations

Consolidated
 
Net Revenue 2,764 680 43 280 60 115 (256) 3,687
Domestic Market 1,734 35 43 280 60 115 (291) 1,978
Foreign Market 1,030 645 - - - - 34 1,710
Cost of Goods Sold (2,224) (534) (32) (199) (48) (75) 266 (2,847)
Gross Profit 540 146 11 81 12 40 10 840
Selling, General and Administrative Expenses (207) (10) (5) (21) (6) (18) (154) (421)
Depreciation 168 91 3 46 4 10 (44) 279
Proportional EBITDA of Jointly Controlled Companies - - - - - - 104 104
Adjusted EBITDA 500 228 9 107 11 32 (85) 801
 
Results by Segment 1Q15 (R$ MM)

Steel

Mining

Logistics

(Port)

Logistics

(Railways)

Energy

Cement

Corporate/

Eliminations

Consolidated

 
Net Revenue 3,123 658 47 251 64 101 (233) 4,010
Domestic Market 2,011 38 47 251 64 101 (271) 2,241
Foreign Market 1,112 620 - - - - 38 1,769
Cost of Goods Sold (2,366) (567) (31) (180) (47) (67) 231 (3,026)
Gross Profit 758 91 16 71 17 34 (2) 985
Selling, General and Administrative Expenses (232) (21) (6) (23) (6) (15) (108) (411)
Depreciation 158 86 3 45 4 9 (41) 264
Proportional EBITDA of Jointly Controlled Companies - - - - - - 73 73
Adjusted EBITDA 683 156 13 93 15 28 (78) 911

 

 

Steel

 

According to the World Steel Association, global crude steel production totaled 813 million tonnes in 1H15, 2% less than in the same period last year. In the domestic market, however, preliminary figures from the Brazilian Steel Institute (IABr) indicate a 2.0% increase in the same period, reaching 17.0 million tonnes.

 

Domestic rolled flat output fell by 4.8% to 12.0 million tonnes in 1H15. At the same period, apparent consumption declined by 10.4% to 11.7 million tonnes, with domestic sales of 9.7 million tonnes and imports and of 2.0 million tonnes. On the other hand, exports reached 2.1 million tonnes, a 50% increase over 1H14.

 

The IABr estimates a 12.8% decrease in apparent consumption in 2015, to 22.3 million tonnes, with domestic sales of 18.3 milion tonnes and imports of 4.0 milion tonnes.

 

In the distribution segment, the figures from INDA (the Brazilian Steel Distributors’ Association) indicates flat steel purchases and sales by distributors totaled 1.8 million tonnes each in 1H15, 15.1% and 18.6% down, respectively, on the first six months of last year. Inventories closed June at 1.0 million tonnes, flat over the December/2014, while the turnover period increased to 4.1 months, compared to 3.9 months in the end of 2014.

 

Automotive

 

The performance of the auto industry in 1H15 recorded a deterioration over the same period last year. According to ANFAVEA (the Auto Manufacturers’ Association), vehicle production totaled 1.28 million units, 19% down on 1H14, with sales of 1.32 million units, down by 21%. The association expects annual vehicle sales to fall by 20,6% over 2014, reaching 2.78 milion of units, while FENABRAVE (the Vehicle Distributors’ Association) expects 2015 vehicle sales to decrease by 24% over last year.

 
 
 

 

PAGE 27 of 83


 
 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 
 

Construction

 

According to SECOVI-SP (the São Paulo Residential Builders’ Association), new residential real estate launches in the city of São Paulo dropped by 18.6% year-on-year in the first five months, while sales of new units fell by 11.4%. For 2015 as a whole, the association expects a reduction of between 23% and 25% in launches and a decline of between 15% and 20% in new unit sales.

 

The balance of construction industry jobs fell by 4.4% in the first half over 1H14, equivalent to a reduction of slightly less than 135,000 positions. According to the Central Bank’s June inflation report, construction GDP is expected to shrink by 5.5% this year.

 

Home Appliances

 

According to IBGE, home appliance productions fell 9.2% in 1H15 over the same period last year, and 4.1% in the last twelve months ended in June, due to the low level of business and consumer confidence.

 

CSN’ Steel Results

 

The parent Company produced 1.1 million tonnes of crude steel in 2Q15, stable over 1Q15, while consumption of slabs purchased from third parties totaled 69,000 tonnes, generating rolled flat output of 1.0 million tonnes, slightly more than in 1Q15. In the first half, the steelworks’ production also remained stable over 1H14 at around 2.2 million tonnes, while rolled flat output fell by close to 5%.

 

Flat Steel Production (Parent Company)

1Q15

2Q15

1H14

1H15

Change

(Thousand t)

2Q15 x 1Q15

1H15 x 1H14

Crude Steel - P. Vargas Mill (flat steel)

1,115

1,119

2,217

2,234

0%

1%

Purchased Slabs from Third Parties

69

69

204

138

0%

-32%

Total Crude Steel

1,184

1,188

2,422

2,372

0%

-2%

Total Rolled Products

1,020

1,032

2,151

2,052

1%

-5%

 

·         CSN sold 1.3 million tonnes of steel products in 2Q15, 10% down on 1Q15. Of this total, 60% went to the domestic market, 36% were sold by overseas subsidiaries and 4% went to exports, increasing the share of international market sales. First-half sales totaled 2.7 million tonnes, the same level as in 1H14.

 

 

·         Domestic steel sales totaled 759,000 tonnes in 2Q15, 14% less than in 1Q15. Of this total, 717,000 tonnes referred to flat steel and 42,000 tonnes to long steel.

 

 

·         Foreign steel sales amounted to 503,000 tonnes in 2Q15, 4% down on the previous three months. Of this total, the overseas subsidiaries sold 451,000 tonnes, 204,000 tonnes of which by SWT, 88,000 tonnes by Lusosider and 159,000 tonnes by LLC, while direct exports came to 52,000 tonnes.

 

·        Net revenue totaled R$2,764 million in 2Q15, an 11% decline over 1Q15, due to the downturn in sales volume. Net revenue per tonne averaged R$2,172, virtually identical to the R$2,162 recorded in 1Q15.

 

 

·        COGS came to R$2,225 million in 2Q15, 6% down on the previous quarter.

 

 

 
 

 

PAGE 28 of 83


 
 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 
 

 

 

 

·         The parent company total production costs came to R$1.68 billion in 2Q15, 8% up on 1Q15, chiefly due to: i) the R$55 million upturn in energy costs due to the scheduled maintenance of the unit’s thermoelectric plants; ii) the R$35 million increase in costs with reducing agents and coating metals, chiefly as a result of the devaluation of the real; and iii) the R$10 million upturn in other scheduled maintenance stoppages.

 

·         Adjusted EBITDA totaled R$500 million in 2Q15, 27% less than in the previous quarter, with an adjusted EBITDA margin of 18%, down by 4 p.p. over the previous quarter.

 

 

Mining

 

In 2Q15, the supply and demand had contrasting effects on iron ore prices. The interruption in production by certain high-cost seaborne market and Chinese producers, as well as higher rainfall in Australia, contributed to a temporary spike in prices, which exceeded US$65/dmt (Platts, 62% Fe, N. China) in mid-June. On the other hand, the poor performance of the Chinese real estate sector continued to jeopardize local demand for steel and iron ore, negatively affecting the iron ore prices, which averaged US$58.45/dmt (Platts, 62% Fe, N. China) in 2Q15, 6% down on the 1Q15 average.

 

 

CSN’ Mining Results

 

·         Production totaled 6.8 million tonnes1 in 2Q15, 14% more than in 1Q15, with the Casa de Pedra mine producing a record 6.3 million tonnes. First-half production came to 12.7 million tonnes1.

 

·         Purchases reached 1.0 million tonnes in 2Q15, due to market opportunities, and 1.6 million tonnes in the first half.

 

·         Sales stood at 6.0 million tonnes1 in 2Q15, 10% more than in the previous quarter. Of this total, 4.9 million tonnes came from the Casa de Pedra mine and 1.1 million tonnes1 from Namisa. In addition to sales to third parties, the Company routed 1.4 million tonnes to its own steel production in 2Q15.

 

·         First-half sales totaled 11.4 million tonnes1, 9.8 million tonnes from the Casa de Pedra mine and 1.6 million tonnes1 from Namisa. Own consumption came to 2.8 million tonnes in 1H15.

 

·          Net revenue came to R$680 million in 2Q15, 3% up on the quarter before, due to higher sales volume, partially offset by the decline in iron ore prices in the quarter.

 

·         COGS totaled R$534 million in 2Q15, 6% less than in 1Q15, due to the reduction in production costs and the greater dilution of fixed costs.

 

·         Adjusted EBITDA came to R$228 million, 46% up on 1Q15, primarily due to the reduction in production costs, higher sales volume and the impact of the devaluation of the real, partially offset by the decline in iron ore prices. All these factors contributed to the upturn in the EBITDA margin, which widened by 9 p.p. from 24%, in 1Q15, to 33% in 2Q15.

 

1Volumes include 100% of NAMISA

 

Logistics

 

 

According to the ANTF (National Railway Transport Association), the Brazilian railways transported 233 million tonnes in 1H15, 5.5% up year-on-year.

 

 

 

PAGE 29 of 83


 
 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

According to ANTAQ (National Waterway Transport Agency), Brazil’s port installations handled around 225 million tonnes in 1Q15, 2.5% up on the same period last year. Bulk solids totaled 135 million tonnes in 1Q15, led by iron ore with an upturn of 5.1%, and containers came to 2.2 million TEUs1, 2.8% more than in 1Q14.

1 TEU (Twenty‐Foot Equivalent Unit) – transportation unit equivalent to a standard 20-feet intermodal container.

 

CSN’ Logistics Results

 

Railway Logistics: Net revenue totaled R$280 million in 2Q15, generating an Adjusted EBITDA of R$107 million, with an adjusted EBITDA margin of 38%.

Port Logistics: In the second quarter, net revenue from port logistics came to R$43 million generating adjusted EBITDA of R$9 million, with an adjusted EBITDA margin of 21%.  In 1H15 Tecon handled to the foreign market of 361,000 tonnes of steel products, 117,000 tonnes of general cargo and 70,000 containers.

 

Cement

 

According to the IBGE’s Monthly Industrial Survey (PIM-PF), Brazilian cement production in the first half of 2015 fell by 7.2% over the same period last year, accompanying the performance of the construction industry.

 

According to ABRAMAT (the Construction Material Manufacturers’ Association), sales of building materials fell by 7.0% in the first half over 1H14. In May, the association revised its annual building materials sales projection from growth of 1% to a decline of 2% over the year before.

 

 

CSN’ Cement Results

 

In 2Q15, cement sales totaled 579,000 tonnes, 10% up on 1Q15, generating net revenue of R$115 million. Adjusted EBITDA came to R$32 million in 2Q15 and the EBITDA margin stood at 28%, in line with 1Q15.

 

Energy

 

According to the Energy Research Company (EPE), Brazilian electricity consumption totaled 236 TWh in 1H15, 1.1% down year-on-year, impacted by the 4.2% slide in industrial consumption with lower level of activity. Consumption in the commercial segment, on the other hand, increased by 1.7% while residential consumption edged up by 0.3%. In this scenario, EPE has revised its electricity consumption projections for the next years, expecting a decrease of 1.6% in 2015 over the consumption of last year.

 

 

CSN’ Energy Results

 

In 2Q15, net revenue from the energy segment amounted to R$60 million, generating adjusted EBITDA of R$11 million and an adjusted EBITDA margin of 18%.

 

Capital Markets

 

CSN’s shares depreciated by 5% in 2Q15, while the IBOVESPA moved up by 4%. Daily traded volume in CSN’s shares on the BM&F Bovespa averaged around R$35.0 million. On the New York Stock Exchange (NYSE), CSN’s American Deposit Receipts (ADRs) fell by 2%, versus the Dow Jones’ 1% decline. On the NYSE, daily traded volume of CSN’s ADRs averaged US$6.7 million.

 

 

2Q15

Number of shares in thousand

1,387,524

Market Capitalization

 

Closing price (R$/share)

5.17

Closing price (US$/ADR)

1.65

Market Capitalization (R$ million)

7,173

Market Capitalization (US$ million)

2,289

Total return including dividends and interest on equity

CSNA3

-5%

SID

-2%

Ibovespa

4%

Dow Jones

-1%

Volume

 

Average daily (thousand shares)

5,084

Average daily (R$ Thousand)

35,059

Average daily (thousand ADRs)

3,000

Average daily (US$ Thousand)

6,726

Source: Economática

 
 
 
 

 

PAGE 30 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

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

 

1.     DESCRIPTION OF BUSINESS

 

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

                                                               

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

 

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

 

·       Steel:

 

The Company’s main industrial facility is the Presidente Vargas Steel Mill (“UPV”), located in the city of Volta Redonda, State of Rio de Janeiro. This segment consolidates the operations related to the production, distribution and sale of flat steel, long steel, metallic containers and galvanized steel. In addition to the facilities in Brazil, CSN has operations in the United States, Portugal and Germany aimed at gaining markets and performing excellent services for final consumers. Its steels are used in the home appliances, civil construction and automobile industries. CSN holds the concession to operate TECAR a solid bulk terminal, one of the four terminals that form the Port of Itaguai, located in Rio de Janeiro. Imports of coal and coke are made through this terminal.

 

·       Mining:

 

The production of iron ore is developed in the city of Congonhas, in the State of Minas Gerais. It further mines tin in the State of Rondônia to supply the needs of UPV, with the excess of these raw materials being sold to subsidiaries and third parties.

 

Iron ore is substantially sold in the international market, especially in Europe and Asia. The prices in force in these markets are historically cyclical and subject to significant fluctuations over short periods as a result of many factors related to global demand, to the strategies adopted by major steel producers and to the exchange rate. All these factors are beyond the Company's control. The outflow of the ore is done by TECAR.

 

 

·       Cement:

 

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

 

·       Logistics

 

Railroads:

 

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


 

 

PAGE 31 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

Ports:

 

In the State of Rio de Janeiro, by means of its subsidiary Sepetiba Tecon S. A., the Company operates the Container Terminal (Tecon) at the Itaguaí Port.  Located in the Bay of Sepetiba, this port has privileged highway, railroad and maritime access.

 

Tecon handles the shipments of CSN steel products, movement of containers, as well as storage, consolidation and deconsolidation of cargo.

 

·       Energy:

 

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

 

Note 23 - Segment Information provides a breakdown of financial information by business segment of CSN.

 

 

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

2.a) Basis of preparation

 

The individual and consolidated condensed interim financial statements have been prepared and are being presented in accordance with the International Accounting Standards (IAS 34 – Interim Financial Reporting) issued by the International Accounting Standards Board (IASB), which correlate in Brazil is the CPC 21 (R1) (Interim Financial Statements and Consolidated Interim Financial Statements) issued by the CPC (Accounting Pronouncements Committee) and approved by CVM (Brazilian Securities Commission).

 

The significant accounting policies applied in these condensed interim financial statements are consistent with the policies described in Note 2 to the Company's financial statements for the year ended December 31, 2014, filed with the CVM.

 

These condensed interim financial statements do not include all requirements of annual or full financial statements and, accordingly, should be read together with the Company's financial statements for the year ended December 31, 2014.

 

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

 

Note 02 – Summary of significant accounting policies

Note 14 – Taxes in installments

Note 25 – Employee benefits

Note 27 - Commitments

 

The individual and consolidated condensed interim financial statements were approved by the Board of Directors on August 12th, 2015.

 

2.b) Basis of presentation

 

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

 

Transactions in foreign currencies are translated into the functional currency using the exchange rates in effect at the dates of the transactions or valuation on which items are remeasured. The asset and liability balances are translated at the exchange rate in effect at the end of the reporting period. As of June 30, 2015, US$1 is equivalent to R$3.1026 (R$2.6562 as of December 31, 2014), €1 is equivalent to R$3.4603 (R$3.2270 as of December 31, 2014).

 

 

 

PAGE 32 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

2.c) Basis of consolidation

 

The accounting practices were consistently applied to all consolidated companies. The consolidated condensed interim financial statements for the period ended June 30, 2015 and the year ended December 31, 2014 include the following direct and indirect subsidiaries and jointly controlled entities, as well as the exclusive funds as described below:

 

·           Companies

 

 

 

 

PAGE 33 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

   

Equity interests (%)

 

   

Companies

 

6/30/2015

 

12/31/2014

   

Core business

               

Direct interest in subsidiaries: full consolidation

             

CSN Islands VII Corp.

 

100.00

 

100.00

 

 

Financial transactions

CSN Islands IX Corp.

 

100.00

 

100.00

   

Financial transactions

CSN Islands X Corp.

 

100.00

 

100.00

 

 

Financial transactions

CSN Islands XI Corp.

 

100.00

 

100.00

   

Financial transactions

CSN Islands XII Corp.

 

100.00

 

100.00

 

 

Financial transactions

CSN Minerals S.L.U.

 

100.00

 

100.00

   

Equity interests

CSN Export Europe, S.L.U.

 

100.00

 

100.00

 

 

Financial transactions and equity interests

CSN Metals S.L.U.

 

100.00

 

100.00

   

Equity interests and financial transactions

CSN Americas S.L.U.

 

100.00

 

100.00

 

 

Equity interests and financial transactions

CSN Steel S.L.U.

 

100.00

 

100.00

   

Equity interests and financial transactions

TdBB S.A (*)

 

100.00

 

100.00

 

 

Equity interests

Sepetiba Tecon S.A.

 

99.99

 

99.99

   

Port services

Mineração Nacional S.A.

 

99.99

 

99.99

 

 

Mining and equity interests

Companhia Florestal do Brasil

 

99.99

 

99.99

   

Reforestation

Estanho de Rondônia S.A.

 

99.99

 

99.99

 

 

Tin mining

Cia Metalic Nordeste

 

99.99

 

99.99

   

Manufacture of containers and distribution of steel products

Companhia Metalúrgica Prada

 

99.99

 

99.99

 

 

Manufacture of containers and distribution of steel products

CSN Cimentos S.A. (1)

     

100.00

   

Cement manufacturing

CSN Gestão de Recursos Financeiros Ltda. (*)

 

99.99

 

99.99

 

 

Management of funds and securities portfolio

Congonhas Minérios S.A.

 

99.99

 

99.99

   

Mining and equity interests

CSN Energia S.A.

 

99.99

 

99.99

 

 

Sale of electric power

FTL - Ferrovia Transnordestina Logística S.A.

 

89.79

 

88.41

   

Railroad logistics

               

Indirect interest in subsidiaries: full consolidation

 

 

 

 

 

 

 

Companhia Siderúrgica Nacional LLC

 

100.00

 

100.00

   

Steel

CSN Europe Lda.

 

100.00

 

100.00

 

 

Financial transactions, product sales and equity interests

CSN Ibéria Lda.

 

100.00

 

100.00

   

Financial transactions, product sales and equity interests

Lusosider Projectos Siderúrgicos S.A.

 

99.94

 

99.94

 

 

Equity interests and product sales

Lusosider Aços Planos, S. A.

 

99.99

 

99.99

   

Steel and equity interests

CSN Acquisitions, Ltd.

 

100.00

 

100.00

 

 

Financial transactions and equity interests

CSN Resources S.A.

 

100.00

 

100.00

   

Financial transactions and equity interests

CSN Holdings (UK) Ltd

 

100.00

 

100.00

 

 

Financial transactions and equity interests

CSN Handel GmbH

 

100.00

 

100.00

   

Financial transactions, product sales and equity interests

Companhia Brasileira de Latas

 

100.00

 

100.00

 

 

Sale of cans and containers in general and equity interests

Rimet Empreendimentos Industriais e Comerciais S. A.

 

100.00

 

100.00

   

Production and sale of steel containers and forestry

Companhia de Embalagens Metálicas MMSA

 

99.67

 

99.67

 

 

Production and sale of cans and related activities

Companhia de Embalagens Metálicas - MTM

 

99.67

 

99.67

   

Production and sale of cans and related activities

CSN Steel Holdings 1, S.L.U.

 

100.00

 

100.00

 

 

Financial transactions, product sales and equity interests

CSN Productos Siderúrgicos S.L. (2)

 

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

               

Direct interest in joint operations: proportionate consolidation

 

 

 

 

 

 

 

Itá Energética S.A.

 

48.75

 

48.75

   

Electric power generation

CGPAR - Construção Pesada S.A.

 

50.00

 

50.00

 

 

Mining support services and equity interests

Consórcio da Usina Hidrelétrica de Igarapava

 

17.92

 

17.92

   

Electric power consortium

               

Direct interest in joint ventures: equity method

 

 

 

 

 

 

 

Nacional Minérios S.A.

 

60.00

 

60.00

   

Mining and equity interests

MRS Logística S.A.

 

27.27

 

27.27

 

 

Railroad transportation

Aceros Del Orinoco S.A.

 

31.82

 

31.82

   

Dormant company

CBSI - Companhia Brasileira de Serviços de Infraestrutura

 

50.00

 

50.00

 

 

Provision of services

Transnordestina Logística S.A.

 

62.70

 

62.64

   

Railroad logistics

               

Indirect interest in joint ventures: equity method

 

 

 

 

 

 

 

Namisa International Minérios SLU

 

60.00

 

60.00

   

Financial transactions, product sales and equity interests

Namisa Europe, Unipessoal Lda.

 

60.00

 

60.00

 

 

Equity interests and sales of products and minerals

Namisa Handel GmbH

 

60.00

 

60.00

   

Financial transactions, product sales and equity interests

MRS Logística S.A.

 

6.00

 

6.00

 

 

Railroad transportation

Namisa Asia Limited

 

60.00

 

60.00

   

Commercial representation

               

Direct interest in associates: equity method

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

20.00

 

20.00

   

Metallurgy and equity interests

(*) Dormant companies. Therefore, they were not presented in the Note 7.a, in which are disclosed only the companies accounted for under the equity method.

 

1. Company incorporated in May 2015, as detailed in note 7.

2. New corporate name of CSN Steel Holdings 2, S.L.U., amended in May 2015.

 

 

 

PAGE 34 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·           Exclusive funds

   

Equity interests (%)

   

Exclusive funds

 

6/30/2015

 

12/31/2014

 

Core business

Direct interest: full consolidation

 

 

 

 

 

 

Diplic - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

Mugen - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

Caixa Vértice - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

VR1 - Private credit balanced mutual fund (*)

 

100.00

 

 

 

Investment fund

        

(*) In March 2015, the Company made a partial spin-off of certain financial assets, from Diplic fund to VR1 fund, both managed by BTG Pactual Serviços Financeiros S.A. DTVM.

 

3.     CASH AND CASH EQUIVALENTS

 

 

Consolidated

 

Parent Company

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Current

 

 

 

 

 

 

 

Cash and cash equivalents

             

Cash and banks

355,835

 

192,595

 

36,124

 

14,638

               

Short-term investments

 

 

 

 

 

 

 

In Brazil:

             

Government securities

401,332

 

246,407

 

286,323

 

205,304

Private securities

59,121

 

486,730

 

22,703

 

264,500

 

460,453

 

733,137

 

309,026

 

469,804

Abroad:

             

Time deposits

7,028,140

 

7,760,289

 

1,896,762

 

2,661,951

Total short-term investments

7,488,593

 

8,493,426

 

2,205,788

 

3,131,755

Cash and cash equivalents

7,844,428

 

8,686,021

 

2,241,912

 

3,146,393

 

The funds available in the Company and subsidiaries set up in Brazil are basically invested in investment funds, classified as exclusive, which financial statements were consolidated with the financial statements, consolidated and individual of the Company. The funds include repurchase agreements backed by government and private securities, with fixed rate yield and immediate liquidity.

 

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

 

A significant part of the funds of the Company and its foreign subsidiaries is invested in time deposits with banks considered by the Company as first rate, bearing fixed rates.

 

 

 

PAGE 35 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

4.     TRADE RECEIVABLES

 

 

Consolidated

 

Parent Company

 

6/30/2015

 

12/31/2014

 

6/30/2015

12/31/2014

Trade receivables

 

 

 

 

 

 

Third parties

 

 

 

 

 

 

Domestic market

1,092,711

 

861,518

 

722,920

548,417

Foreign market

825,599

 

762,935

 

113,250

87,668

 

1,918,310

 

1,624,453

 

836,170

636,085

Allowance for doubtful debts

(147,538)

 

(127,223)

 

(111,448)

(93,536)

 

1,770,772

 

1,497,230

 

724,722

542,549

Related parties (Note 16 - b)

165,445

 

153,737

 

1,263,968

969,343

 

1,936,217

 

1,650,967

 

1,988,690

1,511,892

             

Other receivables

           

Dividends receivable (Note 16 - b)

74,106

 

59,470

 

103,625

67,553

Advances to employees

28,781

 

32,743

 

20,267

22,977

Other receivables

10,376

 

9,876

 

2,012

2,076

 

113,263

 

102,089

 

125,904

92,606

 

2,049,480

 

1,753,056

 

2,114,594

1,604,498

 

In accordance with CSN’ internal sales policy, the Company performs transactions relating to assignment of receivables without co-obligation in which, after assigning the customer’s trade notes/bills and receiving the amounts from each transaction closed, CSN derecognizes the trade receivables and becomes entirely free of the credit risk on the transaction. This transaction totals R$242,174 as of June 30, 2015 (R$264,411 as of December 31, 2014), deducted from the trade receivables.

 

 

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

 

   

Consolidated

 

Parent Company

   

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Not past due

 

1,433,304

 

1,284,824

 

663,678

 

464,322

Past-due up to 180 days

 

356,271

 

236,843

 

72,073

 

90,612

Past-due over 180 days

 

128,735

 

102,786

 

100,419

 

81,151

 

 

1,918,310

 

1,624,453

 

836,170

 

636,085

 

 

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

 

   

Consolidated

 

Parent Company

   

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Opening balance

 

(127,223)

 

(114,172)

 

(93,536)

 

(88,518)

Estimated losses

 

(26,500)

 

(25,305)

 

(23,143)

 

(15,915)

Recovery of receivables

 

6,185

 

12,254

 

5,231

 

10,897

Closing balance

 

(147,538)

 

(127,223)

 

(111,448)

 

(93,536)

 

        

 

 

 

PAGE 36 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

5.     INVENTORIES

                                                  

 

Consolidated

 

Parent Company

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Finished goods

1,333,430

 

1,270,182

 

915,608

 

794,223

Work in progress

1,008,960

 

858,811

 

870,164

 

733,759

Raw materials

1,126,826

 

1,006,620

 

799,220

 

621,450

Storeroom supplies

935,842

 

949,062

 

818,763

 

825,983

Iron ore

110,185

 

147,699

 

110,185

 

147,699

Advances to suppliers

3,690

 

2,329

 

868

 

1,741

(-) Provision for losses

(118,995)

 

(112,581)

 

(96,496)

 

(88,056)

 

4,399,938

 

4,122,122

 

3,418,312

 

3,036,799

 

Changes in the allowance for inventory losses are as follows:

 

   

Consolidated

 

Parent Company

   

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Opening balance

 

(112,581)

 

(102,185)

 

(88,056)

 

(83,426)

Provision for losses on/reversals of slow-moving and
obsolete inventories (Note 21)

 

(6,414)

 

(10,396)

 

(8,440)

 

(4,630)

Closing balance

 

(118,995)

 

(112,581)

 

(96,496)

 

(88,056)

 

 

6.     OTHER CURRENT AND NON-CURRENT ASSETS

 

The groups of other current and non-current assets is comprised as follows:

 

 

Consolidated

 

Parent Company

 

Current

 

Non-current

 

Current

 

Non-current

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Judicial deposits (Note 14)

 

 

 

 

311,872

 

288,804

 

 

 

 

 

259,820

 

239,902

Credits with the PGFN (1)

     

 

84,558

 

81,792

 

     

 

84,558

 

81,792

Recoverable taxes (2)

683,748

 

598,497

 

116,271

 

155,616

 

558,589

 

453,258

 

52,682

 

88,046

Prepaid expenses

42,368

 

36,226

 

30,699

 

33,323

 

32,401

 

24,151

 

14,130

 

15,620

Actuarial asset - related party (Note 16 b)

 

 

 

 

97,189

 

97,173

 

 

 

 

 

97,189

 

96,914

Derivative financial instruments (Note 11 I)

8,606

 

174,611

       

 

             

Exclusive fund quotas (3)

 

 

 

 

 

 

 

 

 

 

144,018

 

 

 

 

Securities held for trading (Note 11 I)

10,886

 

13,798

         

10,727

 

9,451

       

Ore inventory (4)

 

 

 

 

144,483

 

144,483

 

 

 

 

 

144,483

 

144,483

Northeast Investment Fund - FINOR

       

8,452

 

8,452

         

8,452

 

8,452

Other receivables (Note 11 I)

 

 

 

 

1,059

 

1,347

 

 

 

 

 

1,515

 

1,450

Loans with related parties (Note 16 b)

90,748

 

517,493

 

222,278

 

117,357

 

46,418

 

106,218

 

142,112

 

52,619

Other receivables from related parties (Note 16 b)

12,054

 

15,780

 

31,387

 

7,037

 

161,451

 

168,035

 

327,062

 

329,330

Other

29,703

 

17,898

 

12,374

 

12,036

         

12,178

 

11,770

 

878,113

 

1,374,303

 

1,060,622

 

947,420

 

809,586

 

905,131

 

1,144,181

 

1,070,378

 

1. Refers to the excess judicial deposit originated by the 2009 REFIS (Tax Debt Refinancing Program).

 

2. Refers mainly to taxes (PIS/COFINS) and State VAT (ICMS) on the acquisition of fixed assets which will be recovered over a 48-month period, and income tax and social contribution for offset.

 

3. Refers to derivatives transactions managed by exclusive funds.

 

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

 

 

 

PAGE 37 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

7.     INVESTMENTS

 

The information related to the activities of subsidiaries, joint ventures, joint operations, associates and other investments did not have changes in relation to that disclosed in the Company's financial statements as of December 31, 2014, except for the events mentioned below and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of June 30, 2015.

 

·         Event occurred in the second quarter of 2015

 

·         Merger of CSN Cimentos

 

As disclosed in Significant Event dated April 9th 2015, the Company has proposed the merger of its subsidiary CSN Cimentos S.A. with the net assets of R$ 1,109,662,  as of March 31, 2015, resulting in the optimization of processes and maximize results by focusing on a single organizational structure of all commercial activities and administrative of the two entities. At the Annual an Extraordinary Shareholders´ Meeting, held on April 30th, 2015, was approved the merger as from May 1st, 2015 and as a result of the operation, CSN Cimentos was extinguished and CSN assumed all its assets, rights and obligations.

 

The table below shows the allocation of net assets incorporated into the balance sheet of CSN:

 

 

 

 

3/31/2015

 

5/01/2015

   

Amount - Appraisal Report

 

Closing balance

Cash and cash equivalents

 

122,081

 

129,745

Trades receivable

 

429,450

 

433,542

Inventories

 

23,617

 

21,814

Deferred taxes

 

54,781

 

29,042

Other current assets and non current assets

 

30,030

 

21,452

Available-for-sale investments

 

119,811

 

93,564

Property, plant and equipment and Intangible assets

 

397,768

 

397,570

Trade payables

 

(31,041)

 

(30,180)

Other current liabilities and non current liabilities

 

(36,835)

 

(35,544)

Net assets

 

1,109,662

 

1,061,005

 

 

 

PAGE 38 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2015

             

12/31/2014

 

6/30/2014

Companies

 

Number of

                     

 

 

 

 

 

 

 

   
 

shares held by CSN

 

%

             

Profit

 

%

             

Profit

 

in units)

 

Direct equity

         

Shareholders'

 

(loss)

 

Direct equity

         

Shareholders'

 

(loss)

 

Common

 

Preferred

 

interest

 

Assets

 

Liabilities

 

equity

 

for the period

 

interest

 

Assets

 

Liabilities

 

equity

 

for the period

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands VII Corp.

 

20,001,000

     

100.00

 

7,152,897

 

7,163,111

 

(10,214)

 

343,307

 

100.00

 

7,214,810

 

7,568,331

 

(353,521)

 

(35,308)

CSN Islands VIII Corp.

(*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(877)

CSN Islands IX Corp.

 

3,000,000

     

100.00

 

1,853

 

 

1,853

 

(68)

 

100.00

 

1,113,075

 

1,111,155

 

1,920

 

(260)

CSN Islands X Corp.

 

1,000

 

 

 

100.00

 

19

 

72,987

 

(72,968)

 

(11,356)

 

100.00

 

20

 

61,633

 

(61,613)

 

2,425

CSN Islands XI Corp.

 

50,000

     

100.00

 

2,598,064

 

2,591,008

 

7,056

 

(1,387)

 

100.00

 

2,236,207

 

2,227,764

 

8,443

 

(610)

CSN Islands XII Corp.

 

1,540

 

 

 

100.00

 

2,286,990

 

3,106,380

 

(819,390)

 

(161,566)

 

100.00

 

2,000,851

 

2,658,674

 

(657,823)

 

(33,157)

CSN Minerals S.L.U.

 

3,500

     

100.00

 

4,548,281

 

16,302

 

4,531,979

 

395,979

 

100.00

 

4,151,169

 

15,169

 

4,136,000

 

(338,739)

CSN Export Europe, S.L.U.

 

3,500

 

 

 

100.00

 

1,101,527

 

6,497

 

1,095,030

 

167,182

 

100.00

 

930,973

 

3,125

 

927,848

 

(51,010)

CSN Metals S.L.U.

 

16,504,020

     

100.00

 

995,646

 

36,212

 

959,434

 

144,682

 

100.00

 

846,160

 

31,408

 

814,752

 

(85,633)

CSN Americas S.L.U.

 

3,500

 

 

 

100.00

 

1,739,841

 

20,840

 

1,719,001

 

95,142

 

100.00

 

1,588,221

 

23,490

 

1,564,731

 

(118,647)

CSN Steel S.L.U.

 

22,042,688

     

100.00

 

2,272,419

 

1,472,259

 

800,160

 

(187,757)

 

100.00

 

2,152,431

 

1,274,343

 

878,088

 

(71,858)

Sepetiba Tecon S.A.

 

254,015,052

 

 

 

99.99

 

362,953

 

117,477

 

245,476

 

9,932

 

99.99

 

358,321

 

122,778

 

235,543

 

28,696

Mineração Nacional S.A.

 

999,999

     

99.99

 

1,145

 

24

 

1,121

 

46

 

99.99

 

1,097

 

22

 

1,075

 

38

Estanho de Rondônia S.A.

 

51,665,047

 

 

 

99.99

 

36,675

 

17,737

 

18,938

 

(2,140)

 

99.99

 

35,101

 

14,023

 

21,078

 

(6,336)

Cia Metalic Nordeste

 

92,459,582

     

99.99

 

175,483

 

36,025

 

139,458

 

6,737

 

99.99

 

187,571

 

34,849

 

152,722

 

2,211

Companhia Metalúrgica Prada

 

78,283,207

 

 

 

99.99

 

676,333

 

544,301

 

132,032

 

(58,478)

 

99.99

 

618,212

 

427,701

 

190,511

 

(45,723)

CSN Cimentos S.A.

                         

20,012

 

100.00

 

1,088,997

 

64,652

 

1,024,345

 

44,200

Congonhas Minérios S.A.

 

64,610,862

 

 

 

99.99

 

1,998,280

 

2,018,138

 

(19,858)

 

(4,255)

 

99.99

 

1,996,460

 

2,012,062

 

(15,602)

 

(2,650)

CSN Energia S.A.

 

43,149

     

99.99

 

87,916

 

18,760

 

69,156

 

9,886

 

99.99

 

73,569

 

14,299

 

59,270

 

32,082

FTL - Ferrovia Transnordestina Logística S.A.

306,241,571

 

 

 

89.79

 

560,643

 

226,642

 

334,001

 

(4,782)

 

88.41

 

566,259

 

272,513

 

293,746

 

(3,458)

Companhia Florestal do Brasil

 

21,120,514

     

99.99

 

32,253

 

11,284

 

20,969

 

(7)

 

99.99

 

29,471

 

8,495

 

20,976

 

(14)

Joint ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nacional Minérios S.A.

(**)

285,040,443

     

60.00

 

9,757,896

 

406,130

 

9,351,766

 

347,498

 

60.00

 

10,113,587

 

642,561

 

9,471,026

 

119,065

Itá Energética S.A.

 

253,606,846

 

 

 

48.75

 

320,673

 

36,555

 

284,118

 

3,827

 

48.75

 

316,345

 

14,618

 

301,727

 

3,443

MRS Logística S.A.

 

52,414,154

 

40,301,916

 

27.27

 

2,120,243

 

1,319,496

 

800,747

 

38,906

 

27.27

 

1,959,145

 

1,182,454

 

776,691

 

45,874

CBSI - Companhia Brasileira de Serviços de Infraestrutura

1,876,146

 

 

 

50.00

 

16,019

 

14,802

 

1,217

 

(2,263)

 

50.00

 

18,678

 

15,196

 

3,482

 

(5)

CGPAR - Construção Pesada S.A.

50,000

     

50.00

 

54,871

 

43,870

 

11,001

 

4,441

 

50.00

 

61,689

 

55,129

 

6,560

 

5,543

Transnordestina Logística S.A.

 

22,761,085

 

1,397,545

 

62.70

 

4,298,687

 

3,013,019

 

1,285,668

 

(14,490)

 

62.64

 

4,115,120

 

2,818,184

 

1,296,936

 

(12,357)

Fair Value allocated to TLSA on loss of control

                 

659,105

                 

659,105

   

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil

 

27,239,971

     

20.00

 

62,366

 

48,023

 

14,343

 

(2,386)

 

20.00

 

60,101

 

44,429

 

15,672

 

(177)

 

 

 

 

 

 

 

 

43,259,973

 

22,357,879

 

21,561,199

 

1,136,642

 

 

 

43,833,640

 

22,719,057

 

21,773,688

 

(523,242)

Classified as available-for-sale

                                           

Usiminas

 

 

 

 

 

 

 

 

 

 

 

1,380,123

 

 

 

 

 

 

 

 

 

1,340,896

 

 

Panatlântica

                     

31,618

                 

31,589

   

 

 

 

 

 

 

 

 

 

 

 

 

1,411,741

 

 

 

 

 

 

 

 

 

1,372,485

 

 

Other investments

                                               

Profits on subsidiaries' inventories

 

 

 

 

 

 

 

 

 

 

(120,674)

 

(20,052)

 

 

 

 

 

 

 

(100,622)

 

(23,395)

Other

                     

65,018

 

887

             

65,019

 

(1,407)

 

 

 

 

 

 

 

 

 

 

 

 

(55,656)

 

(19,165)

 

 

 

 

 

 

 

(35,603)

 

(24,802)

Total investments

                     

22,917,284

 

1,117,477

             

23,110,570

 

(548,044)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classification of investments in the balance sheet

                                       

Investments in assets

 

 

 

 

 

 

 

 

 

 

 

23,839,714

 

 

 

 

 

 

 

 

 

24,199,129

 

 

Investments with negative equity

                     

(922,430)

                 

(1,088,559)

   

 

 

 

 

 

 

 

 

 

 

 

 

22,917,284

 

 

 

 

 

 

 

 

 

23,110,570

 

 

 

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

 

(*) Company extinguished in 2014.

(**) The assets and liabilities refer to the consolidated balance sheet for the stake held by CSN.

 

        

 

 

PAGE 39 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

7.b) Changes in investments in subsidiaries, joint ventures, joint operations, associates, and other investments

 

 

Consolidated

 

Parent Company

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Opening balance of investments

13,665,453

 

13,487,023

 

24,199,129

 

27,005,592

Opening balance of provision for impairment loss

 

 

 

 

(1,088,559)

 

(1,231,511)

Capital increase/acquisition of shares

3,229

 

10,279

 

85,301

 

93,960

Capital reduction (1)

(466,758)

     

(486,758)

 

(3,120,344)

Dividends

(14,679)

 

395,307

 

(36,116)

 

275,731

Comprehensive income (2)

(29,296)

 

(970,266)

 

187,815

 

(1,011,188)

Equity pickup (3)

368,150

 

743,119

 

1,117,477

 

1,098,243

Parent Company Incorporation

 

 

 

 

(1,061,005)

 

 

Other

5

 

(9)

 

 

 

87

Closing balance of investments

13,526,104

 

13,665,453

 

23,839,714

 

24,199,129

Closing balance of provision for impairment loss

 

 

 

 

(922,430)

 

(1,088,559)

Total

13,526,104

 

13,665,453

 

22,917,284

 

23,110,570

 

 

1.   Refers to capital reduction in the companies Nacional Minérios S.A. and Cia Metalic Nordeste, in 2015. In 2014, refers to capital reduction in the subsidiaries CSN Steel, CSN Americas, CSN Metals, CSN Minerals and CSN Export.

 

2.   Refers to the mark-to-market of investments classified as available for sale and translation to the reporting currency of the foreign investments, the functional currency of which is not the Brazilian reais.

 

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

 

 

Consolidated

 

6/30/2015

 

12/31/2014

Equity in results of affiliated companies

 

 

 

Nacional Minérios S.A.

347,498

 

673,060

MRS Logística S.A.

38,734

 

102,476

CBSI - Companhia Brasileira de Serviços de Infraestrutura

(2,264)

 

572

Transnordestina

(14,489)

 

(27,465)

Arvedi Metalfer do Brasil

(1,329)

 

(5,524)

 

368,150

 

743,119

Eliminations

     

To cost of sales

(18,258)

 

(45,812)

To net revenues

(2,188)

 

50,261

To finance expenses (a)

 

 

(628,629)

To taxes

6,952

 

212,221

Adjusted share of profit of joint ventures

354,656

 

331,160

 

(a)    As disclosed in note 7 (c) and note 16 (b), the Company signed an investment agreement for the new strategic alliance with the Asian Consortium. As a result, Namisa suspended the recognition of interest on the advances made for the operational agreements between CSN and Namisa.

 

 

 

PAGE 40 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

7.c) Investments in joint ventures and joint operations

 

The balances of the balance sheets and income statements of the companies under shared control are stated below:

 

   

06/30/2015

 

12/31/2014

 

 

Joint-Venture

 

Joint-Operation

 

Joint-Venture

 

Joint-Operation

Equity interest (%)

 

Nacional Minérios (*)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

Nacional Minérios (*)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

60.00%

 

27.27%

 

50.00%

 

62.70%

 

48.75%

 

50.00%

 

60.00%

 

27.27%

 

50.00%

 

62.64%

 

48.75%

 

50.00%

Balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                                               

Cash and cash equivalents

 

4,996,227

 

779,911

 

895

 

127,923

 

56,004

 

7,673

 

5,499,139

 

266,905

 

925

 

511,586

 

31,436

 

27,253

Advances to suppliers

 

505,576

 

8,665

 

1,669

     

248

 

95

 

250,469

 

13,994

 

98

     

364

 

337

Other current assets

 

232,938

 

455,894

 

23,955

 

63,436

 

18,234

 

45,964

 

309,054

 

532,016

 

30,164

 

54,196

 

15,859

 

32,146

Total current assets

 

5,734,741

 

1,244,470

 

26,519

 

191,359

 

74,486

 

53,732

 

6,058,662

 

812,915

 

31,187

 

565,782

 

47,659

 

59,736

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advances to suppliers

 

8,954,114

                     

9,236,170

                   

Other non-current assets

 

136,838

 

567,332

 

88

 

266,328

 

31,791

 

7,816

 

129,504

 

503,849

 

86

 

253,307

 

32,371

 

85

Investments, PP&E and intangible assets

 

1,437,467

 

5,963,370

 

5,431

 

6,398,284

 

551,513

 

48,195

 

1,431,643

 

5,867,645

 

6,083

 

5,750,208

 

568,883

 

63,557

Total non-current assets

 

10,528,419

 

6,530,702

 

5,519

 

6,664,612

 

583,304

 

56,011

 

10,797,317

 

6,371,494

 

6,169

 

6,003,515

 

601,254

 

63,642

Total assets

 

16,263,160

 

7,775,172

 

32,038

 

6,855,971

 

657,790

 

109,743

 

16,855,979

 

7,184,409

 

37,356

 

6,569,297

 

648,913

 

123,378

                                                 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

4,689

 

431,281

     

104,506

     

15,887

 

368,818

 

382,332

     

187,331

     

25,520

Other current liabilities

 

387,455

 

684,329

 

29,135

 

226,728

 

73,279

 

51,660

 

429,345

 

851,850

 

27,718

 

84,594

 

29,986

 

52,744

Total current liabilities

 

392,144

 

1,115,610

 

29,135

 

331,234

 

73,279

 

67,547

 

798,163

 

1,234,182

 

27,718

 

271,925

 

29,986

 

78,264

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

27,231

 

3,287,416

 

 

4,449,227

     

17,586

 

29,541

 

2,657,635

 

 

4,223,796

     

23,443

Other non-current liabilities

 

257,508

 

435,715

 

469

 

25,000

 

1,705

 

2,609

 

243,231

 

444,379

 

2,674

 

3,172

 

 

 

8,551

Total non-current liabilities

 

284,739

 

3,723,131

 

469

 

4,474,227

 

1,705

 

20,195

 

272,772

 

3,102,014

 

2,674

 

4,226,968

 

 

 

31,994

Shareholders’ equity

 

15,586,277

 

2,936,431

 

2,434

 

2,050,510

 

582,806

 

22,001

 

15,785,044

 

2,848,213

 

6,964

 

2,070,404

 

618,927

 

13,120

Total liabilities and shareholders’ equity

 

16,263,160

 

7,775,172

 

32,038

 

6,855,971

 

657,790

 

109,743

 

16,855,979

 

7,184,409

 

37,356

 

6,569,297

 

648,913

 

123,378

               

 

     

 

                       
   

01/01/2015 a 06/30/2015

 

01/01/2014 a 06/30/2014

 

 

Joint-Venture

 

Joint-Operation

 

Joint-Venture

 

Joint-Operation

Equity interest (%)

 

Nacional Minérios (*)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

Nacional Minérios (*)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

60.00%

 

27.27%

 

50.00%

 

62.70%

 

48.75%

 

50.00%

 

60.00%

 

27.27%

 

50.00%

 

62.68%

 

48.75%

 

50.00%

Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

272,735

 

1,470,683

 

76,603

     

76,034

 

103,532

 

841,439

 

1,400,424

 

70,488

 

14

 

72,799

 

122,458

Cost of sales and services

 

(258,558)

 

(1,016,883)

 

(75,532)

 

 

 

(41,003)

 

(78,992)

 

(660,435)

 

(977,661)

 

(66,522)

 

-

 

(41,869)

 

(102,638)

Gross profit

 

14,178

 

453,800

 

1,071

     

35,031

 

24,540

 

181,004

 

422,763

 

3,966

 

14

 

30,930

 

19,820

Operating (expenses) income

 

(52,552)

 

(110,658)

 

(5,025)

 

(15,337)

 

(24,283)

 

(9,396)

 

(79,958)

 

(104,327)

 

(4,091)

 

(12,690)

 

(22,225)

 

(1,706)

Finance income (costs), net

 

719,659

 

(125,965)

 

(572)

 

(7,788)

 

1,129

 

(957)

 

331,036

 

(59,735)

 

175

 

(7,039)

 

2,078

 

(576)

Income before income tax and social contribution

 

681,284

 

217,177

 

(4,526)

 

(23,125)

 

11,877

 

14,187

 

432,082

 

258,701

 

50

 

(19,715)

 

10,783

 

17,538

Current and deferred income tax and social contribution

 

(102,120)

 

(74,503)

 

 

 

(4,026)

 

(5,306)

 

(233,640)

 

(90,477)

 

(59)

 

-

 

(3,721)

 

(6,452)

Profit / (loss) for the period

 

579,164

 

142,674

 

(4,526)

 

(23,125)

 

7,851

 

8,881

 

198,442

 

168,224

 

(9)

 

(19,715)

 

7,062

 

11,086

 

(*) Refer to the consolidated balances and profit or loss of Nacional Minérios S. A.

 

The balance sheet and income statement of the period amounts refer to 100% of the companies’ results.

 

·       NACIONAL MINÉRIOS S.A. - (“Namisa”)

 

New strategic alliance with the Asian Consortium

 

On December 11, 2014, CSN’s Board of Directors approved the formation of a strategic alliance with the Asian Consortium (“JKTC”) .

 

This transaction consists of creating a partnership between CSN and the Asian Consortium, under which the Asian Consortium will contribute its 40% stake in Namisa to Congonhas Minérios S.A. (“Congonhas Minérios”), a non-operating subsidiary of CSN, and to which CSN will contribute its Casa de Pedra iron ore mine, its 60% stake in Namisa, its 8.63% stake in MRS, and the assets of and the rights to manage and operate the TECAR Port concession.    

 

After closing the deal, CSN and the JKTC will hold approximately 88.25% and 11.75% of the share capital of Congonhas Minérios, respectively.

 

These percentages were set considering the valuation of the entities´ net assets that will compose Congonhas Minérios and adjustments resulting from negotiations between CSN and JKTC involving the extinction of existing operating agreements between CSN and Namisa. As usual in transactions of this nature, in its closing will be held cash adjustments, debt and working capital.

 

The transaction also provides for an earn-out mechanism, under which a qualifying liquidity event occurring within certain valuation parameters and a given period of time agreed after the transaction is closed could dilute the JKTC equity interest in Congonhas Minérios from 11.75% up to 8.21%.

 

 

 

PAGE 41 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The transaction’s primary purpose is to capture synergies among the businesses involved in this reorganization and generate shareholder value to create a world-class company. The main synergies identified are related to procedure optimization, increasing operation efficiencies and cutting operating costs, and capital expansion.

 

A portion of Congonhas Minérios’ iron ore production will be sold to members of the JKTC and CSN. These rights are laid down in long-term supply agreements.

 

The closing of the transaction is subject to the parties reaching a consensus on a business plan, regulatory approvals by antitrust authorities and the governmental authorities responsible for regulating mining and ports rights, and other conditions precedent usual in this type of transaction. The closing date is scheduled for the end of 2015.

 

If the transaction described above is not completed by the mentioned closing date (end of 2015), some obligations, the terms and conditions of the operation established in the agreements signed between the Company and JKTC in the year 2008, which remain suspended as a result of the transaction signing, will again be in force.

 

The shareholders' agreement signed in 2008 provides that certain situations of standstill between the shareholders and not resolved after mediation and negotiation procedures between the parties´ executives may give rise to the Company's right to exercise call option and the consortium´s right to exercise put option of its stake in Namisa.

 

Other agreements signed in order to enable this association in 2008, among the share purchase agreement as well as the long-term operating agreements between Namisa and the Company, provide for certain obligations that if not accomplished or resolved in the deadlines can give rise to, in certain situations, to the aggrieved party´s right to exercise put option or purchase, as appropriate, the shareholding of the JKTC in the Namisa.

 

Any of these events can generate a significant disbursement that may have adverse effect on the Company.

 

8.     PROPERTY, PLANT AND EQUIPMENT

 

The information related to property, plant and equipment did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014.

 

 

Consolidated

 

Land

 

Buildings

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction in progress

 

Other (*)

 

Total

Balance at December 31, 2014

216,458

 

2,432,450

 

10,499,676

 

36,633

 

2,243,967

 

194,956

 

15,624,140

Cost

216,458

 

3,021,437

 

16,791,750

 

167,410

 

2,243,967

 

414,276

 

22,855,298

Accumulated depreciation

 

 

(588,987)

 

(6,292,074)

 

(130,777)

 

 

 

(219,320)

 

(7,231,158)

Balance at December 31, 2014

216,458

 

2,432,450

 

10,499,676

 

36,633

 

2,243,967

 

194,956

 

15,624,140

Effect of foreign exchange differences

3,749

 

12,237

 

61,615

 

307

 

751

 

1,997

 

80,656

Acquisitions

   

4

 

192,696

 

1,401

 

698,771

 

7,765

 

900,637

Capitalized interest (Notes 22 and 26)

 

 

 

 

 

 

 

 

70,483

 

 

 

70,483

Write-offs (note 21)

       

(681)

 

(13)

 

(3,827)

 

(32)

 

(4,553)

Depreciation

 

 

(50,556)

 

(476,842)

 

(2,864)

 

 

 

(8,627)

 

(538,889)

Transfers to other asset categories

   

230,854

 

343,570

 

28

 

(575,109)

 

657

   

Transfers to intangible assets

 

 

 

 

 

 

 

 

(1,782)

 

 

 

(1,782)

Other

       

(32,677)

     

9,158

 

(1,279)

 

(24,798)

Balance at June 30, 2015

220,207

 

2,624,989

 

10,587,357

 

35,492

 

2,442,412

 

195,437

 

16,105,894

Cost

220,207

 

3,272,773

 

17,339,755

 

170,297

 

2,442,412

 

424,869

 

23,870,313

Accumulated depreciation

 

 

(647,784)

 

(6,752,398)

 

(134,805)

 

 

 

(229,432)

 

(7,764,419)

Balance at June 30, 2015

220,207

 

2,624,989

 

10,587,357

 

35,492

 

2,442,412

 

195,437

 

16,105,894

 

 

 

 

PAGE 42 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

Parent Company

 

 

Land

 

Buildings

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction in progress

 

Other (*)

 

Total

Balance at December 31, 2014

 

110,181

 

1,786,572

 

8,882,070

 

29,036

 

2,118,097

 

183,338

 

13,109,294

Cost

 

110,181

 

2,003,303

 

13,877,027

 

136,041

 

2,118,097

 

301,835

 

18,546,484

Accumulated depreciation

 

 

 

(216,731)

 

(4,994,957)

 

(107,005)

 

 

 

(118,497)

 

(5,437,190)

Balance at December 31, 2014

 

110,181

 

1,786,572

 

8,882,070

 

29,036

 

2,118,097

 

183,338

 

13,109,294

Acquisitions

 

 

 

 

176,847

 

786

 

650,590

 

235

 

828,458

Merger of subsidiaries

 

1,400

 

214,879

 

175,298

 

561

 

13

 

4,713

 

396,864

Capitalized interest (Notes 22 and 26)

 

 

 

 

 

70,483

 

 

70,483

Write-offs (note 21)

         

(37)

 

(12)

 

(3,827)

 

(31)

 

(3,907)

Depreciation

 

 

 

(28,846)

 

(383,164)

 

(2,440)

 

 

 

(5,665)

 

(420,115)

Transfers to other asset categories

     

200,713

 

316,108

 

11

 

(516,832)

 

 

Transfers to intangible assets

 

 

 

 

 

 

 

 

 

(563)

 

 

 

(563)

Other

 

 

 

 

 

(35,549)

 

 

 

9,187

 

(2,020)

 

(28,382)

Balance at June 30, 2015

 

111,581

 

2,173,318

 

9,131,573

 

27,942

 

2,327,148

 

180,570

 

13,952,132

Cost

 

111,581

 

2,441,565

 

14,491,214

 

137,919

 

2,327,148

 

304,377

 

19,813,804

Accumulated depreciation

 

 

 

(268,247)

 

(5,359,641)

 

(109,977)

 

 

 

(123,807)

 

(5,861,672)

Balance at June 30, 2015

 

111,581

 

2,173,318

 

9,131,573

 

27,942

 

2,327,148

 

180,570

 

13,952,132

 

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

 

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

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Project description

 

Start date

 

Completion date

 

6/30/2015

 

12/31/2014

Logistics

 

 

     

 

       

 

 

Current investments for maintenance of current operations.

 

 

 

 

 

58,046

 

45,522

   

         

58,046

 

45,522

Mining

 

 

 

 

 

 

 

 

 

 

   

Expansion of Casa de Pedra Mine capacity production.

 

2007

 

2015/2016

(1)

691,272

 

462,075

 

 

Expansion of TECAR export capacity.

 

2009

 

2017

(2)

378,116

 

332,394

   

Current investments for maintenance of current operations.

         

58,133

 

60,236

 

 

 

 

 

 

 

 

1,127,521

 

854,705

Steel

                   

 

 

Construction of a long steel plant to produce rebar and machine wire.

 

2008

 

2015

(3)

91,722

 

95,991

   

Implementation of the AF#3’s gas pressure recovery.

 

2006

 

2015

 

386

 

1,140

 

 

Expansion of the service center/Mogi.

 

2013

 

2015

(4)

9,211

 

46,993

   

Current investments for maintenance of current operations.

         

228,130

 

159,499

 

 

 

 

 

 

 

 

329,449

 

303,623

Cement

                   

 

 

Construction of cement plants.

 

2011

 

2016

(5)

926,259

 

1,030,938

   

Current investments for maintenance of current operations.

         

1,137

 

9,179

 

 

 

 

 

 

 

 

927,396

 

1,040,117

Total construction in progress

         

2,442,412

 

2,243,967

 

 

(1)  Expected date for completion of the Central Plant Stage 1 and Magnetic Separators;

(2)  Expected date for completion of the 60 Mtpa stage;

(3) Startup in the first half of 2014; negotiations in progress with advances for new plants;

(4) Expected date for completion of Service Center/Mogi;

(5) Expected date for completion of Minas Gerais unit.

 

 

 

PAGE 43 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

In the last quarter of 2014 the management conducted a review of useful lives for all the Company's units. Due to the current investment maintenance in the industrial facilities equipment, the useful life of machinery and equipment has increased due to this review. Therefore, the estimated useful lives for the current year are as follows:

 

 

 

Consolidated

 

Parent Company

 

6/30/2015

 

6/30/2014

 

6/30/2015

 

6/30/2014

Buildings

43

 

43

 

42

 

41

Machinery, equipment and facilities

18

 

14

 

18

 

13

Furniture and fixtures

10

 

11

 

11

 

11

Other

29

 

26

 

13

 

18

 

 

8.a) Depreciation and amortization expense:

 

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

 

 

 

Consolidated

 

Six-month period ended

 

Three-month period ended

 

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

Production cost

531,909

 

569,819

 

273,033

 

290,355

Selling expenses

4,630

 

4,447

 

2,330

 

2,230

General and administrative expenses

6,639

 

7,328

 

3,317

 

3,663

 

543,178

 

581,594

 

278,680

 

296,248

Other operating expenses (*)

18,477

 

18,559

 

9,473

 

9,499

 

561,655

 

600,153

 

288,153

 

305,747

 

 

Parent Company

 

Six-month period ended

 

Thee-month period ended

 

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

Production cost

416,685

 

468,423

 

214,273

 

237,862

Selling expenses

3,658

 

3,389

 

1,880

 

1,702

General and administrative expenses

4,213

 

4,866

 

2,074

 

2,453

 

424,556

 

476,678

 

218,227

 

242,017

Other operating expenses (*)

 

 

714

 

 

 

714

 

424,556

 

477,392

 

218,227

 

242,731

 

(*) Refers to the depreciation of unused equipment and intangible assets amortization, see note 21.

 

 

 

 

PAGE 44 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

9.     INTANGIBLE ASSETS

 

The information related to intangible assets did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of June 30, 2015.

 

 

Consolidated

 

Parent Company

 

Goodwill

 

Customer relationships

Software

Trademarks and patents

 

Other

 

Total

 

Goodwill

Software

 

Total

Balance at December 31, 2014

407,434

 

347,115

79,867

109,052

 

185

 

943,653

 

13,091

75,825

 

88,916

Cost

666,768

 

415,964

153,080

109,052

 

185

 

1,345,049

 

14,135

110,241

 

124,376

Accumulated amortization

(150,004)

 

(68,849)

(73,213)

 

 

 

 

(292,066)

 

(1,044)

(34,416)

 

(35,460)

Adjustment for accumulated recoverable value

(109,330)

             

(109,330)

         

Balance at December 31, 2014

407,434

 

347,115

79,867

109,052

 

185

 

943,653

 

13,091

75,825

 

88,916

Effect of foreign exchange differences

   

24,285

39

7,884

 

12

 

32,220

       

Acquisitions and expenditures

 

 

 

123

 

 

78

 

201

 

 

 

 

Merger of subsidiary

               

   

706

 

706

Transfer of property, plant and equipment

 

 

 

860

 

 

922

 

1,782

 

 

563

 

563

Amortization

   

(17,647)

(5,119)

       

(22,766)

   

(4,441)

 

(4,441)

Balance at June 30, 2015

407,434

 

353,753

75,770

116,936

 

1,197

 

955,090

 

13,091

72,653

 

85,744

Cost

666,768

 

446,037

156,631

116,936

 

1,197

 

1,387,569

 

14,135

112,368

 

126,503

Accumulated amortization

(150,004)

 

(92,284)

(80,861)

 

 

 

 

(323,149)

 

(1,044)

(39,715)

 

(40,759)

Adjustment for accumulated recoverable value

(109,330)

             

(109,330)

         

Balance at June 30, 2015

407,434

 

353,753

75,770

116,936

 

1,197

 

955,090

 

13,091

72,653

 

85,744

 

10.   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

     

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment

 

1% to 3.5%

 

141,603

 

346,719

 

2,835,776

 

2,338,327

 

141,603

 

76,642

 

2,835,776

 

2,323,290

Prepayment

 

3.51% to 8%

 

20,076

 

12,411

 

2,001,177

 

1,713,249

 

115,918

 

158,915

 

7,713,994

 

6,869,730

Perpetual bonds

 

7%

 

4,223

 

3,615

 

3,102,600

 

2,656,200

               

Fixed rate notes

 

4.14% to 10%

 

145,342

 

1,236,634

 

5,789,498

 

4,996,352

 

1,387,198

 

1,187,610

 

1,861,560

 

1,593,720

Intercompany bonds

 

6M Libor + 2.25% and 3%

             

99,602

 

73,839

 

1,065,088

 

910,983

Other

 

1.2% to 8%

 

93,818

 

51,634

 

347,985

 

387,240

 

 

 

 

 

 

 

 

       

405,062

 

1,651,013

 

14,077,036

 

12,091,368

 

1,744,321

 

1,497,006

 

13,476,418

 

11,697,723

LOCAL CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES/FINAME

 

TJLP + 1.5% to 3.2% and fixed rate of 2.5% to 10%

 

41,859

 

85,373

 

998,359

 

965,849

 

13,363

 

48,308

 

922,859

 

879,681

Debentures

 

105.8% to 111.2% of CDI

 

310,646

 

847,411

 

1,650,000

 

1,550,000

 

310,646

 

847,411

 

1,650,000

 

1,550,000

Prepayment

 

106.5% to 110.79% of CDI and fixed rate of 8%

584,987

 

118,870

 

5,100,000

 

5,345,000

 

554,853

 

93,087

 

3,100,000

 

3,345,000

CCB

 

112.5% of CDI

 

123,482

 

101,841

 

7,200,000

 

7,200,499

 

226,983

 

101,841

 

7,200,000

 

7,200,000

Intercompany bonds

 

110.79% of CDI

                 

755,834

 

148,686

 

1,159,443

 

1,759,474

Other

 

 

 

111,447

 

9,422

 

12,102

 

11,549

 

1,232

 

2,258

 

 

 

 

       

1,172,421

 

1,162,917

 

14,960,461

 

15,072,897

 

1,862,911

 

1,241,591

 

14,032,302

 

14,734,155

Total borrowings and financing

 

1,577,483

 

2,813,930

 

29,037,497

 

27,164,265

 

3,607,232

 

2,738,597

 

27,508,720

 

26,431,878

Transaction costs and issue premiums

 

(24,189)

 

(23,406)

 

(68,826)

 

(71,410)

 

(20,223)

 

(18,362)

 

(61,387)

 

(61,966)

Total borrowings and financing + transaction costs

 

1,553,294

 

2,790,524

 

28,968,671

 

27,092,855

 

3,587,009

 

2,720,235

 

27,447,333

 

26,369,912

 

 

 

 

 

PAGE 45 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The balances of prepaid related parties borrowings total R$5,808,660 as of June 30, 2015 (R$5,302,985 as of December 31, 2014) and the balances of Fixed Rate Notes and related parties Bonds total R$3,248,758 (R$2,781,330 as of December 31, 2014), see note 16b.

 

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

 

As of June 30, 2015, the inflation-adjusted principal of long-term borrowings, financing and debentures by maturity year is as follows:

 

   

Consolidated

 

Parent Company

2016

 

2,189,764

 

8%

 

3,144,068

 

11%

2017

 

4,478,860

 

15%

 

4,304,667

 

15%

2018

 

4,746,281

 

16%

 

4,376,277

 

16%

2019

 

6,577,908

 

23%

 

4,995,901

 

18%

2020

 

5,919,578

 

20%

 

3,160,094

 

11%

After 2021

 

2,022,506

 

7%

 

7,527,713

 

28%

Perpetual bonds

 

3,102,600

 

11%

 

 

 

 

 

 

29,037,497

 

100%

 

27,508,720

 

100%

 

 

·       Amortizations and new borrowings, financing and debentures

 

The table below shows the amortizations and new funding in the current period:

 

   

Consolidated

 

Parent Company

 

 

6/30/2015

 

31/12/2014

 

6/30/2015

 

31/12/2014

Opening balance

 

29,883,379

 

27,746,430

 

29,090,147

 

25,249,354

Funding transactions

 

612,634

 

1,907,479

 

608,563

 

3,401,090

Repayment

 

(2,022,153)

 

(1,288,046)

 

(1,043,372)

 

(1,338,772)

Charges - payments

 

(1,358,562)

 

(2,401,241)

 

(1,201,511)

 

(2,084,300)

Charges - provision

 

1,398,358

 

2,524,849

 

1,376,480

 

2,309,311

Buyback of debt securities

 

(40,671)

 

(172,432)

       

Other

 

2,048,980

 

1,566,340

 

2,204,035

 

1,553,464

Closing balance

 

30,521,965

 

29,883,379

 

31,034,342

 

29,090,147

 

(*) Includes foreign exchange and monetary variations.

 

 

·       Loans raised

 

In the first quarter of 2015, the Company contracted with Banco do Brasil a promissory note in the amount of R$ 100,000 and an export prepayment in the amount of R$200,000, maturing in September 2015 and December 2017, respectively. Also issued 10,000 debentures, in a single, unsecured and non-convertible series at the unit face value of R$10 totaled R$100,000, maturing in January 2022 with early redemption option.

 

In the second quarter of 2015, the Company contracted with Caterpillar Financial Services an export prepayment agreement in the amount of R$208,563, maturing in March 2020.

 

 

 

PAGE 46 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·       Amortization

 

In 2015, the Company amortized the amount of R$3,380,715 (principal and interest), being basically R$1,395,258 of Fixed Rate Notes, R$667,205 of export prepayment, R$666,964 of Debentures and R$450,529 of CCB.

 

 

·       Guarantees provided

 

Guarantees provided for the borrowings comprise property, plant and equipment items and sureties and do not include guarantees provided for subsidiaries and jointly controlled entities. As of June 30, 2015, the amount of the borrowing is R$1,233 (R$2,256 as of December 31, 2014).

 

The Company’s borrowing and financing agreements with BNDES contain some covenants that are usual in agreements of this nature and the Company is compliant with them as of June 30, 2015.

 

 

11.   FINANCIAL INSTRUMENTS

 

The information related to financial instruments did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of June 30, 2015.

 

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. Additionally, it also carries out transactions involving derivative financial instruments, especially exchange and interest rate swaps.

 

·           Classification of financial instruments

 

 

 

PAGE 47 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated

     

6/30/2015

 

12/31/2014

 

Notes

 

Available-for-sale

 

Fair value through profit or loss

 

Loans and receivables - effective interest rate

 

Other liabilities - amortized cost method

 

Balances

 

Available-for-sale

 

Fair value through profit or loss

 

Loans and receivables - effective interest rate

 

Other liabilities - amortized cost method

 

Balances

                     

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                                           

Cash and cash equivalents

 

3

 

 

 

 

 

7,844,428

 

 

 

7,844,428

 

 

 

 

 

8,686,021

 

 

 

8,686,021

Trade receivables, net

 

4

 

 

 

 

 

1,936,217

 

 

 

1,936,217

 

 

 

 

 

1,650,967

 

 

 

1,650,967

Derivative financial instruments

 

6

 

 

 

8,606

 

 

 

 

 

8,606

 

 

 

174,611

 

 

 

 

 

174,611

Trading securities

 

6

     

10,886

         

10,886

     

13,798

         

13,798

Loans - related parties

 

6

 

 

 

 

 

90,748

 

 

 

90,748

 

 

 

 

 

517,493

 

 

 

517,493

Total

 

 

 

 

19,492

 

9,871,393

 

 

 

9,890,885

 

 

 

188,409

 

10,854,481

 

 

 

11,042,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

             

                         

Other trade receivables

 

6

 

 

 

 

 

1,059

 

 

 

1,059

 

 

 

 

 

1,347

 

 

 

1,347

Investments

     

1,411,741

             

1,411,741

 

1,441,032

             

1,441,032

Short-term investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34,874

 

 

 

34,874

Loans - related parties

 

6

         

222,278

     

222,278

         

117,357

     

117,357

Total

 

 

 

1,411,741

 

 

 

223,337

 

 

 

1,635,078

 

1,441,032

 

 

 

153,578

 

 

 

1,594,610

                                             

Total assets

     

1,411,741

 

19,492

 

10,094,730

 

 

 

11,525,963

 

1,441,032

 

188,409

 

11,008,059

 

 

 

12,637,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

                                         

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

10

             

1,577,483

 

1,577,483

             

2,813,930

 

2,813,930

Derivative financial instruments

 

12

 

 

 

56,330

 

 

 

 

 

56,330

 

 

 

65

 

 

 

 

 

65

Trade payables

                 

1,761,657

 

1,761,657

             

1,638,505

 

1,638,505

Dividends and interest on capital

 

 

 

 

 

 

 

 

 

2,265

 

2,265

 

 

 

 

 

 

 

277,097

 

277,097

Total

     

 

 

56,330

 

 

 

3,341,405

 

3,397,735

 

 

 

65

 

 

 

4,729,532

 

4,729,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

                                         

Borrowings and financing

 

10

 

 

 

 

 

 

 

29,037,497

 

29,037,497

 

 

 

 

 

 

 

27,164,265

 

27,164,265

Derivative financial instruments

 

12

                         

21,301

         

21,301

Total

 

 

 

 

 

 

 

 

 

29,037,497

 

29,037,497

 

 

 

21,301

 

 

 

27,164,265

 

27,185,566

                                             

Total liabilities

 

 

 

 

 

56,330

 

 

 

32,378,902

 

32,435,232

 

 

 

21,366

 

 

 

31,893,797

 

31,915,163

 

 

·           Fair value measurement

 

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

 

Consolidated

 

 

 

 

 

 

 

6/30/2015

 

 

 

 

 

 

 

12/31/2014

 

Level 1

 

Level 2

 

Level 3

 

Balances

 

Level 1

 

Level 2

 

Level 3

 

Balances

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                               

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

8,606

     

8,606

     

174,611

     

174,611

Trading securities

 

10,886

 

 

 

 

 

10,886

 

13,798

 

 

 

 

 

13,798

Non-current assets

                               

Available-for-sale financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

1,411,741

         

1,411,741

 

1,441,032

         

1,441,032

Total assets

 

1,422,627

 

8,606

 

 

 

1,431,233

 

1,454,830

 

174,611

 

 

 

1,629,441

                                 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

                               

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

56,330

     

56,330

     

65

     

65

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities at fair value through profit or loss

                               

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

21,301

 

 

 

21,301

Total liabilities

 

 

 

56,330

 

 

 

56,330

 

 

 

21,366

 

 

 

21,366

 

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

 

These consist mainly of investments in shares acquired in Brazil involving companies considered as top ranked by the Company, which are recognized in non-current assets, and any gains or losses are recognized in shareholders' equity, where they will remain until actual realization of the securities or when any loss is considered unrecoverable.

 

 Impairment of financial assets classified as available for sale

 

 

 

 

PAGE 48 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

The Company has investments in common (USIM3) and preferred (USIM5) shares (“Usiminas Shares”), designated as available-for-sale financial assets as they do not meet the criteria to be classified within any of the other categories of financial instruments (loans and receivables, held-to-maturity investments or financial assets at fair value through profit or loss). The asset is classified as a non-current asset under line item “investments” and is carried at fair value based on the quoted price on the stock exchange (BM&FBOVESPA). According to Company´s policy, the gains and losses arising from changes in the price of shares are recorded directly in equity under other comprehensive income.

 

Considering the volatility of the quotations of Usiminas shares, the Company evaluated whether, at the end of the reporting period, there was objective evidence of impairment of these financial assets, i.e., the Company’s management evaluated if the decline in the market value of Usiminas shares should be considered either significant or prolonged. In turn, this valuation requires judgment based on CSN’s policy, prepared according to practices used in the domestic and international markets, and consists of an instrument by instrument analysis based on quantitative and qualitative information available in the market, from the time an instrument shows a drop of 20% or more in its market value or from the time there is a significant drop in its market value as compared to its acquisition price during more than twelve months. If a decline in the market value of the instrument is considered prolonged, the corresponding part previously recorded in other comprehensive income must be registered as impairment loss in the income statement.

 

As of March 31, 2015, after a decline in the quoted prices of the common shares (USIM5) as compared with the quoted prices as of December 31, 2014, the Company reclassified the accumulated losses for the quarter recognized in other comprehensive income, amounting to R$5,555, net of income tax and social contribution, to profit (loss) for the period, recognizing R$8,417 in other operating expenses and R$2,862 in deferred taxes.

 

As of June 30, 2015, after a new decline in the quoted prices of the common shares (USIM5) as compared with the quoted prices as of March 31, 2015, the Company reclassified the accumulated losses for the quarter recognized in other comprehensive income, amounting to R$59,027 net of income tax and social contribution, to profit (loss) for the period, recognizing R$89,434 in other operating expenses and R$30,407 in deferred taxes.

 

 

The Company’s interest in Usiminas has not changed as compared with the percentage disclosed in the financial statements as of December 31, 2014.

 

·       Share Market risks

 

The Company is exposed to the risk of changes in share prices due to the investments made and classified as available-for-sale.

 

According to the Company’s accounting policies, any negative changes in the investment in Usiminas considered significant (impairment) are recognized in profit or loss, and positive changes are recognized in comprehensive income until the investment is realized.

 

As of June 30, 2015, the amount recognized in comprehensive income for investments available for sale, net of taxes is R$318,685.

 

III -   Financial Instrument Policies:

 

As of June 30, 2015, there were no changes in the financial risk management policies in relation to those disclosed in the Company's financial statements for the year ended December 31, 2014.

 

 

 

11.a) Foreign exchange risk

 

·           Foreign exchange exposure

 

The consolidated net exposure as of June 30, 2015 is as follows:

 

 

 

PAGE 49 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

6/30/2015

Foreign Exchange Exposure

 

(Amounts in US$’000)

 

(Amounts in €’000)

Cash and cash equivalents overseas

 

2,268,576

 

5,721

Trade receivables

 

177,710

 

9,381

Other assets

 

126

 

3,285

Total assets

 

2,446,412

 

18,387

Borrowings and financing

 

(4,525,332)

 

(121,950)

Trade payables

 

(149,689)

 

(7,978)

Other liabilities

 

(18,012)

 

(33,712)

Total liabilities

 

(4,693,033)

 

(163,640)

Foreign exchange exposure

 

(2,246,621)

 

(145,253)

Notional amount of derivatives contracted, net

 

645,000

   

Cash flow hedge accounting

 

775,000

 

 

Net foreign exchange exposure

 

(826,621)

 

(145,253)

 

Gains and losses on these transactions are consistent with the policies and strategies defined by management.

 

 

·            Exchange swap transactions

 

               

6/30/2015

     

12/31/2014

 

6/30/2015

               

Appreciation (R$)

 

Fair value (market)

     

Appreciation (R$)

 

Fair value (market)

 

Impact on finance income (cost) in 2015

Counterparties

 

Functional currency

 

Functional currency

 

Notional amount

 

Asset position

 

Liability position

 

Amounts receivable/ (payable)

 

Notional amount

 

Asset position

 

Liability position

 

Amounts receivable/ (payable)

 

Santander

 

 

 

Dollar

 

 

 

 

 

 

 

 

 

10,000

 

30,414

 

(25,068)

 

5,346

 

(18)

Total dollar x CDI swap

 

 

 

 

 

 

 

 

 

10,000

 

30,414

 

(25,068)

 

5,346

 

(18)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itaú BBA

 

6/7/2015

 

Dollar

 

30,000

 

92,957

 

(94,679)

 

(1,722)

 

340,000

 

900,795

 

(845,425)

 

55,370

 

83,057

HSBC

 

7/14/2015

 

Dollar

 

60,000

 

185,904

 

(185,722)

 

182

 

568,000

 

1,502,936

 

(1,430,394)

 

72,542

 

151,772

HSBC

 

7/02/2015 to 7/14/2015

 

Dollar

 

275,000

 

852,101

 

(868,291)

 

(16,190)

 

10,000

 

26,416

 

(26,481)

 

(65)

 

(16,125)

Deutsche Bank

 

7/14/2015

 

Dollar

 

30,000

 

92,952

 

(92,883)

 

69

 

140,000

 

370,134

 

(361,327)

 

8,807

 

49,324

Deutsche Bank

 

7/02/2015 to 7/14/2015

 

Dollar

 

140,000

 

433,801

 

(442,680)

 

(8,879)

 

 

 

 

 

 

 

 

 

(8,879)

Goldman Sachs

 

7/14/2015

 

Dollar

 

30,000

 

92,952

 

(92,782)

 

170

 

130,000

 

344,207

 

(329,258)

 

14,949

 

49,853

Goldman Sachs

 

7/02/2015 to 7/6/2015

 

Dollar

 

80,000

 

247,886

 

(252,528)

 

(4,642)

 

 

 

 

 

 

 

 

 

(4,642)

Santander

 

 

 

Dollar

 

 

 

 

 

 

 

 

30,000

 

79,224

 

(77,576)

 

1,648

 

12,445

Total dollar x real swap (NDF)

     

645,000

 

1,998,553

 

(2,029,565)

 

(31,012)

 

1,218,000

 

3,223,712

 

(3,070,461)

 

153,251

 

316,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HSBC

     

Euro

                 

30,000

 

98,688

 

(96,444)

 

2,244

 

33,783

Itaú BBA

 

 

 

Euro

 

 

 

 

 

 

 

 

 

60,000

 

197,366

 

(192,888)

 

4,478

 

5,885

Total dollar x euro swap (NDF)

 

 

 

 

 

 

 

 

 

90,000

 

296,054

 

(289,332)

 

6,722

 

39,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBVA

 

07/07/2015 to 12/31/2015

 

Dollar

 

11,331

 

35,041

 

(34,805)

 

236

                 

236

Banco Novo

 

07/27/2015 to 11/30/2015

 

Dollar

 

57,345

 

177,346

 

(176,369)

 

977

 

18,009

 

47,866

 

(46,481)

 

1,385

 

(408)

BNPP

 

07/06/2015 to 11/30/2015

 

Dollar

 

44,012

 

136,110

 

(130,076)

 

6,034

 

31,516

 

83,768

 

(80,215)

 

3,553

 

2,481

DB

 

 

 

Dollar

 

 

 

 

 

 

 

 

 

30,604

 

81,343

 

(77,054)

 

4,289

 

(5,193)

Total dollar-to-euro swap

 

112,688

 

348,497

 

(341,250)

 

7,247

 

80,129

 

212,977

 

(203,750)

 

9,227

 

(2,884)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itaú BBA

 

1/3/2016

 

Real

 

150,000

 

177,401

 

(187,751)

 

(10,350)

 

150,000

 

168,496

 

(177,265)

 

(8,769)

 

(1,581)

HSBC

 

2/5/16 to 3/1/16

 

Real

 

185,000

 

217,874

 

(231,708)

 

(13,834)

 

185,000

 

206,843

 

(218,768)

 

(11,925)

 

(1,909)

Deutsche Bank

 

1/3/2016

 

Real

 

10,000

 

11,757

 

(12,470)

 

(713)

 

10,000

 

11,167

 

(11,774)

 

(607)

 

(106)

Total Fixed rate-to-CDI interest rate swap

 

345,000

 

407,032

 

(431,929)

 

(24,897)

 

345,000

 

386,506

 

(407,807)

 

(21,301)

 

(3,596)

                                             

Itaú BBA

 

1/3/2016

 

Real

 

30,000

 

31,255

 

(31,077)

 

178

 

 

 

 

 

 

 

 

 

178

HSBC

 

02/05/16 to 03/01/16

 

Real

 

120,000

 

124,950

 

(124,190)

 

760

                 

760

Total interest rate- to-CDI swap

 

150,000

 

156,205

 

(155,267)

 

938

 

 

 

 

 

 

 

 

 

938

                                             

 

 

 

 

2,910,287

 

(2,958,011)

 

(47,724)

 

 

 

4,149,663

 

(3,996,418)

 

153,245

 

350,913

 

 

 

 

 

PAGE 50 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

11.b) Transactions with Derivative Financial Instruments:

 

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

 

                       

06/30/2015

Instruments

Assets

 

Liabilities

Finance income (costs), net (Note 22)

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

Dollar - to-CDI swap (*)

 

 

 

 

 

 

 

 

 

 

(18)

Dollar- to- real swap (NDF)

421

     

421

 

31,433

     

31,433

316,805

Dollar- to- euro swap (NDF)

 

 

 

 

 

 

 

 

 

 

39,668

Dollar - to- euro swap

7,247

     

7,247

         

(2,884)

Fixed rate- to- CDI swap

 

 

 

 

 

24,897

 

 

 

24,897

(3,596)

CDI -to- fixed rate swap

938

     

938

         

938

 

8,606

 

 

 

8,606

 

56,330

 

 

 

56,330

350,913

                         
                     

12/31/2014

06/30/2014

Instruments

Assets

 

Liabilities

Finance income (costs), net (Note 22)

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

Dollar- to- CDI swap (*)

5,346

 

 

 

5,346

 

 

 

 

 

 

(22,087)

Dollar-to- real swap (NDF)

153,316

     

153,316

 

65

     

65

(158,796)

Dollar -to-euro swap(NDF)

6,722

 

 

 

6,722

 

 

 

 

 

 

675

Dollar -to- euro -swap

9,227

     

9,227

           

463

Libor -to - CDI swap (**)

 

 

 

 

 

 

 

 

 

 

 

(943)

Fixed rate-to- CDI swap

               

21,301

 

21,301

3,183

 

174,611

 

 

 

174,611

 

65

 

21,301

 

21,366

(177,505)

(*) The positions of the swap transactions were settled in January 2015

 

(**) The positions of the swap transactions were settled in May 2014, together with their guarantee deposit.

 

Fixed rate-to-CDI swap

 

The purpose of this transaction is to peg obligations subject to a post-fixed rate (CDI) to a fixed rate. Basically, the Company contracted swaps for its obligations indexed to CDI, in which it receives interest on the notional amount (long position) and pays a pre-fixed rate on the notional amount of the contract date (short position). The gains and losses on this contract are directly related to CDI fluctuations. In general, these are transactions conducted in the Brazilian over-the-counter market that have as counterparty a prime financial institution.

 

·       Hedge accounting

 

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

 

In order to better reflect the accounting impacts of this foreign exchange hedging strategy on its profit, CSN designated part of its US dollar-denominated liabilities as a hedging instrument of its future exports. As a result, foreign exchange differences arising on translating the designated liabilities have been temporarily recognized in shareholders’ equity and allocated to profit or loss when such exports are carried out, which will allow recognizing the US dollar impact on liabilities and exports concurrently.

 

The table below shows a summary of the hedging relationships as of June 30, 2015:

 

 

 

PAGE 51 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

                           

6/30/2015

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Hedged period

 

Exchange rate on designation

 

Designated amounts (US$’000)

 

Impact on shareholders’ equity

11/3/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2016- September 2019

 

2.4442

 

500,000

 

(329,200)

12/1/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2015-February 2019

 

2.5601

 

175,000

 

(94,938)

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

 

(42,455)

Total

 

 

 

 

 

 

 

 

 

 

 

775,000

 

(466,593)

 

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

 

The movements in the hedge accounting amounts recognized in shareholders’ equity as of June 30, 2015 are as follows:

 

               
 

12/31/2014

 

Addition

 

Reversal

 

6/30/2015

Cash flow hedge accounting

120,633

 

345,960

 

 

 

466,593

Income tax and social contribution on cash flow hedge accounting

(41,015)

 

(117,626)

     

(158,641)

Fair value of cash flow hedge, net of taxes

79,618

 

228,334

 

 

 

307,952

 

 

As of June 30, 2015 the hedging relationships established by the Company were effective, according to the prospective tests conducted. Thus, no reversal for hedge accounting ineffectiveness was recognized.

 

·         Sensitivity analysis of Derivative Financial Instruments and Foreign Exchange Exposure

 

The Company considered scenarios 1 and 2 as 25% and 50% of deterioration for volatility of the currency, using as reference the closing exchange rate as of June 30, 2015.

 

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

 

 

   

6/30/2015

Currency

 

Exchange rate

 

Scenario 1

 

Scenario 2

USD

 

3.1026

 

3.8783

 

4.6539

EUR

 

3.4603

 

4.3254

 

5.1905

USD x EUR

 

1.1153

 

1.3941

 

1.6730

             
   

6/30/2015

Interest

 

Interest rate

 

Scenario 1

 

Scenario 2

CDI

 

13.64%

 

17.05%

 

20.46%

 

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

 

 

 

 

 

PAGE 52 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

   

6/30/2015

Instruments

 

Notional amount

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Dollar-to-real swap (NDF)

 

645,000

 

Dollar

 

218,948

 

499,638

 

999,275

 

 

 

 

 

 

 

 

 

 

 

Hedge accounting of exports

 

775,000

 

Dollar

 

263,423

 

601,129

 

1,202,258

 

 

 

 

 

 

 

 

 

 

 

Currency position

 

(2,246,621)

 

Dollar

 

(763,626)

 

(1,742,592)

 

(3,485,183)

(not including exchange derivatives above)

 

 

 

 

 

 

 

 

 

 

                     

Consolidated exchange position

 

(826,621)

 

Dollar

 

(281,255)

 

(641,825)

 

(1,283,650)

(including exchange derivatives above)

                   

 

 

 

 

 

 

 

 

 

 

 

Currency position

 

(145,253)

 

Euro

 

(45,319)

 

(125,655)

 

(251,311)

(not including exchange derivatives above)

 

 

 

 

 

 

 

 

 

 

                     

Consolidated exchange position

 

(145,253)

 

Euro

 

(45,319)

 

(125,655)

 

(251,311)

(including exchange derivatives above)

                   

 

 

 

 

 

 

 

 

 

 

 

Dollar-to-euro swap

 

112,688

 

Dollar

 

7,207

 

(64,594)

 

(107,657)

 

 

(*) The likely scenarios were calculated considering the following changes to the risks: Real x Dollar - Real devaluation of 10.96% / Real x Euro – Real devaluation of 9.02% / Dollar x Euro - Dollar appreciation of 2.02%. Source: prices Banco Central do Brasil in 8/03/2015.

 

11.c) Interest rate risk

 

·         Sensitivity analysis of interest rate swaps

 

 

   

6/30/2015

Instruments

 

Notional amount

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Fixed rate-to-CDI interest rate swap

 

345,000

 

CDI

 

(24,897)

 

(8,214)

 

(16,343)

 

 

 

 

 

 

 

 

 

 

 

Dollar-to-CDI interest rate swap

 

150,000

 

CDI

 

938

 

1,182

 

4,212

 

 

(*) The sensitivity analysis is based on the assumption of maintaining as probable scenario the market values as of June 30, 2015 recognized in the company's assets and liabilities.

 

The Company considered scenarios 1, and 2 as 25% and 50% of deterioration for volatility of the interest as of June 30, 2015.

 

·         Sensitivity analysis of changes in interest rates

 

The Company considered the scenarios 1, and 2 as 25% and 50% of evolution for volatility of the interest as of 30 June, 2015  

 

           

Impact on profit or loss

Changes in interest rates

 

% a.a

 

Probable scenario

 

Scenario 1

 

Scenario 2

TJLP

 

6.00

 

(6,465)

 

(15,255)

 

(30,510)

Libor

 

0.44

 

(37,575)

 

(5,517)

 

(11,034)

CDI

 

13.64

 

(204,843)

 

(503,370)

 

(1,006,740)

 

(*) The sensitivity analysis is based on the assumption of maintaining as probable scenario the market values at June 30, 2015 recorded in the Company´s assets and liabilities.

 

 

 

PAGE 53 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

11.d) Liquidity risk

 

Below are the contractual maturities of financial liabilities, including interest.

 

 

 

Consolidated

At June 30, 2015

Less than one year

 

From one to two years

 

From two to five years

 

Over five years

 

Total

Borrowings, financing and debentures

1,577,483

 

6,668,624

 

17,243,767

 

5,125,106

 

30,614,980

Derivative financial instruments

56,330

 

 

 

 

 

 

 

56,330

Trade payables

1,761,657

 

 

 

 

 

 

 

1,761,657

Dividends and interest on capital

2,265

             

2,265

At December 31, 2014

 

 

 

 

 

 

 

 

 

Borrowings, financing and debentures

2,813,930

 

7,075,910

 

15,650,855

 

4,437,500

 

29,978,195

Derivative financial instruments

65

 

21,301

 

 

 

 

 

21,366

Trade payables

1,638,505

             

1,638,505

Dividends and interest on capital

277,097

 

 

 

 

 

 

 

277,097

 

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

 

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

 

 

 

 

6/30/2015

 

 

 

12/31/2014

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

Perpetual bonds

3,106,823

 

2,040,801

 

2,659,815

 

1,974,031

Fixed rate notes

5,934,840

 

5,368,196

 

6,232,986

 

6,267,272

 

 

 

 

 

PAGE 54 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

12.   OTHER PAYABLES

 

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

 

 

Consolidated

 

Parent Company

 

Current

Non-current

 

Current

 

Non-current

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Payables to related parties (Note 16 b)

763,433

 

249,758

 

8,954,660

 

9,236,716

 

864,911

 

339,613

 

9,110,526

 

9,810,648

Derivative financial instruments (Note 11 I)

56,330

 

65

 

 

 

21,301

 

 

 

 

 

 

 

 

Exclusive funds (1)

 

 

 

 

 

 

 

 

54,971

 

 

 

 

 

 

Dividends and interest on capital payable to Company owners

   

152,966

         

 

 

152,966

       

Dividends and interest on capital payable non-controlling interets

2,265

 

124,131

 

 

 

 

 

2,265

 

124,131

 

 

 

 

Advances from customers

30,481

 

22,905

         

21,591

 

14,932

       

Taxes in installments

30,201

 

33,358

 

15,458

 

20,728

 

22,462

 

23,348

 

1,476

 

1,823

Profit sharing - employees

85,264

 

120,278

         

71,798

 

108,902

       

Other payables

162,083

 

141,648

 

39,051

 

36,618

 

63,465

 

39,705

 

6,328

 

6,041

 

1,130,057

 

845,109

 

9,009,169

 

9,315,363

 

1,101,463

 

803,597

 

9,118,330

 

9,818,512

 

1. Refers to derivative transactions managed by exclusive funds.

 

13.   INCOME TAX AND SOCIAL CONTRIBUTION

 

The information related to income tax and social contribution did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of June 30, 2015.

 

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

 

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

 

 

Consolidated

 

Six-month period ended

 

Three-month period ended

 

6/30/2015

 

6/30/2014

 

6/30/2015

 

6/30/2014

Income tax and social contribution (expense) income

 

 

 

 

 

 

 

Current

(92,044)

 

(220,365)

 

121,915

 

(96,354)

Deferred

599,697

 

177,889

 

(116,779)

 

81,033

 

507,653

 

(42,476)

 

5,136

 

(15,321)

 

 

 

 

 

 

 

 

 

Parent Company

 

Six-month period ended

 

Three-month period ended

 

6/30/2015

 

6/30/2014

 

6/30/2015

 

6/30/2014

Income tax and social contribution (expense) income

 

 

 

 

 

 

 

Current

(6,040)

 

 

150,725

 

11,717

Deferred

642,283

 

162,024

 

(52,263)

 

62,594

 

636,243

 

162,024

 

98,462

 

74,311

 

 

The reconciliation of Company and consolidated income tax and social contribution expenses and income and the result from applying the effective rate on profit before income tax (IRPJ) and social contribution (CSLL) are as follows:

 

                

 

 

 

PAGE 55 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

             

Consolidated

 

Six-month period ended

 

Three-month period ended

 

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

(Loss) Profit before income tax and social contribution

(730,444)

 

113,605

 

(619,729)

 

34,354

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

248,351

 

(38,626)

 

210,708

 

(11,680)

Adjustment to reflect the effective rate:

             

Share of profits of investees

120,583

 

(38,383)

 

(14,900)

 

(22,912)

Profit with differentiated rates or untaxed

195,504

 

70,328

 

(145,763)

 

42,034

Transfer pricing adjustment

(22,335)

 

(11,509)

 

(22,094)

 

(6,583)

Tax loss carryforwards without recognizing deferred taxes

(25,194)

 

(21,281)

 

(14,364)

 

(8,929)

Indebtdness limit

(18,712)

 

 

 

(10,994)

 

 

Other permanent deductions (add-backs)

9,456

 

(3,005)

 

2,543

 

(7,251)

Income tax and social contribution in profit for the period

507,653

 

(42,476)

 

5,136

 

(15,321)

Effective tax rate

69%

 

37%

 

1%

 

45%

               
             

Parent Company

 

Six-month period ended

 

Three-month period ended

 

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

(Loss) profit before income tax and social contribution

(858,455)

 

(84,975)

 

(712,730)

 

(52,596)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

291,875

 

28,892

 

242,328

 

17,883

Adjustment to reflect the effective rate:

             

Share of profits of investees

379,942

 

156,009

 

(110,525)

 

79,276

Transfer pricing adjustment

(22,335)

 

(11,509)

 

(22,094)

 

(6,583)

Indebtdness limit

(18,712)

 

 

 

(10,994)

 

 

Other permanent deductions (add-backs)

5,473

 

(11,368)

 

(253)

 

(16,265)

Income tax and social contribution in profit for the period

636,243

 

162,024

 

98,462

 

74,311

Effective tax rate

74%

 

191%

 

14%

 

141%

 

13.b) Deferred income tax and social contribution:

 

The deferred income tax and social contribution are calculated on income tax and social contribution loss carryforwards and related temporary differences between the tax bases of assets and liabilities and the accounting balances of the financial statements.

 

 

 

PAGE 56 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

   

Consolidated

   

Opening balance

 

Movement

Closing balance

   

12/31/2014

 

Comprehensive income

 

Profit or loss

6/30/2015

Deferred tax assets

 

 

 

 

 

 

 

Income tax losses

 

383,185

 

11,629

 

(177,548)

217,266

Social contribution tax losses

 

75,662

 

 

 

(699)

74,963

Temporary differences

 

2,157,211

 

86,070

 

762,647

3,005,928

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

 

226,741

 

 

 

44,538

271,279

- Provision for environmental liabilities

 

71,925

     

(5,653)

66,272

- Asset impairment losses

 

68,981

 

 

 

3,867

72,848

- Inventory impairment losses

 

32,366

     

2,194

34,560

- (Gains)/losses on financial instruments

 

(6,419)

 

 

 

859

(5,560)

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

 

618,291

 

(23,312)

 

33,269

628,248

- Actuarial liability (pension and healthcare plan)

 

163,627

 

(68)

 

 

163,559

- Accrued supplies and services

 

68,483

     

38,577

107,060

- Allowance for doubtful debts

 

29,852

 

 

 

5,057

34,909

- Goodwill on merger

 

(102,659)

 

(8,435)

 

111,094

 

- Unrealized exchange differences (*)

 

1,011,007

 

 

 

539,736

1,550,743

- (Gain) on loss of control over Transnordestina

 

(224,096)

       

(224,096)

- Cash flow hedge accounting

 

41,015

 

117,626

 

 

158,641

- Other

 

158,097

 

259

 

(10,891)

147,465

Non-current assets

 

2,616,058

 

97,699

 

584,400

3,298,157

               

Deferred tax liabilities

             

- Fair value adjustment - Acquisition of SWT

 

222,454

 

14,768

 

(15,072)

222,150

- Other

 

16,438

 

1,200

 

(225)

17,413

Non-current liabilities

 

238,892

 

15,968

 

(15,297)

239,563

 

 

 

 

Parent company

 

Opening balance

 

Movement

Closing balance

 

12/31/2014

 

Comprehensive income

 

Profit or loss

 

Incorporation

6/30/2015

Deferred tax assets

 

 

 

 

 

 

 

 

Income tax losses

219,211

 

 

 

(1,943)

 

 

217,268

Social contribution tax losses

75,662

 

 

 

(699)

 

 

74,963

Temporary differences

2,144,056

 

102,821

 

644,925

 

29,042

2,920,844

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

218,645

 

 

 

43,564

 

6,153

268,362

- Provision for environmental liabilities

71,925

     

(5,653)

   

66,272

- Asset impairment losses

62,304

 

 

 

4,186

 

6,356

72,846

- Inventory impairment losses

29,939

     

2,039

 

831

32,809

- (Gains)/losses on financial instruments

(5,037)

 

 

 

540

 

(1,063)

(5,560)

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

594,397

 

(14,805)

 

33,269

 

15,387

628,248

- Actuarial liability (pension and healthcare plan)

163,763

 

 

 

 

 

(203)

163,560

- Accrued supplies and services

66,619

     

39,033

 

1,408

107,060

- Allowance for doubtful debts

25,987

 

 

 

4,823

 

151

30,961

- Unrealized exchange differences (*)

1,011,007

     

539,736

   

1,550,743

- (Gain) on loss of control over Transnordestina

(224,096)

 

 

 

 

 

 

(224,096)

- Cash flow hedge accounting

41,015

 

117,626

       

158,641

- Other

87,588

 

 

 

(16,612)

 

22

70,998

Non-current assets

2,438,929

 

102,821

 

642,283

 

29,042

3,213,075

 

 

 

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

 

 

 

PAGE 57 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

As of June 30, 2015, the information related to the Group´s income tax and social contribution loss carryforwards did not have significant changes in relation to that disclosed in the Company´s financial statements as of December 31, 2014. As a result, the estimated recovery of the deferred tax assets remains the same as previously disclosed by the Company.

 

The Company’s corporate structure includes foreign subsidiaries whose profits are subject to income tax levied by the related countries, recognized at tax rates lower than in Brazil.

 

From 2011 to the second quarter of 2015, these subsidiaries generated profits amounting to R$3,815,542, which tax authorities may understand that have already been distributed, hence, it would be subject to  additional taxation in Brazil, in the approximate amount of R$1,297,284. The Company, based on its legal counsel's opinion, assessed the likelihood of loss in a potential challenge by tax authorities as possible and, therefore, no provision was recognized in the condensed interim financial statements.

 

 

·         Law 12.973/14

 

Law 12.973, enacted in May 2014, brought significant changes to tax legislation, which among others, revoked the Transition Tax Regime (RTT).Theses changes directly impact the determination of the income tax and social contribution basis. As from 2015, the application of the Law is mandatory and CSN applied the Law´s requirements.

 

 

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

 

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

 

 

Consolidated

 

Parent Company

 

6/30/2015

 

12/31/2014

6/30/2015

 

12/31/2014

Income tax and social contribution

 

 

 

 

 

 

Actuarial gains on defined benefit pension plan

65,128

 

65,372

65,247

 

65,247

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

(164,171)

 

(140,859)

(144,940)

 

(130,135)

Actuarial gains and assets available for sale by incorporation

 

 

 

(19,349)

 

 

Exchange differences on translating foreign operations

(425,510)

 

(425,510)

(425,510)

 

(425,510)

Cash flow hedge accounting

158,641

 

41,015

158,641

 

41,015

 

(365,912)

 

(459,982)

(365,911)

 

(449,383)

 

 

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

 

As of June 30, 2015, the information related to judicial deposits and proceedings did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014. Details of the accrued amounts and related judicial deposits are as follows:

 

 

Consolidated

 

Parent Company

 

Accrued liabilities

Judicial deposits

 

Accrued liabilities

Judicial deposits

 

6/30/2015

12/31/2014

6/30/2015

12/31/2014

 

6/30/2015

12/31/2014

6/30/2015

12/31/2014

Tax

203,544

129,524

80,695

77,836

 

147,791

109,173

67,842

67,483

Social security

65,184

62,277

46,193

46,193

 

64,367

61,498

46,193

46,193

Labor

529,306

444,243

157,691

136,396

 

476,761

377,224

130,469

105,833

Civil

117,205

106,143

21,708

17,897

 

97,788

86,360

13,688

13,588

Environmental

14,371

3,981

1,697

1,697

 

14,367

3,978

1,628

1,628

Judicial deposits

 

 

3,888

8,785

 

 

 

 

5,177

 

929,610

746,168

311,872

288,804

 

801,074

638,233

259,820

239,902

 

The changes in the provisions for tax, social security, labor, civil and environmental risks in the period ended June 30, 2015 were as follows:

 

 

 

 

PAGE 58 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

           

Consolidated

 

 

 

 

 

 

Current + Non-current

Nature

12/31/2014

Additions

Net adjustment

Net utilization of reversal

 

6/30/2015

Tax

129,524

102,867

3,149

(31,996)

 

203,544

Social security

62,277

 

2,907

   

65,184

Labor

444,243

141,504

33,034

(89,475)

 

529,306

Civil

106,143

7,888

15,493

(12,319)

 

117,205

Environmental

3,981

14,367

 

(3,977)

 

14,371

 

746,168

266,626

54,583

(137,767)

 

929,610

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2014

Additions

Net adjustment

Net utilization of reversal

6/30/2015

Tax

 

109,173

67,462

3,149

(31,993)

147,791

Social security

 

61,498

 

2,869

 

64,367

Labor

 

377,224

134,144

31,355

(65,962)

476,761

Civil

 

86,360

7,869

14,238

(10,679)

97,788

Environmental

 

3,978

14,367

 

(3,978)

14,367

   

638,233

223,842

51,611

(112,612)

801,074

 

 

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

 

§  Other administrative and judicial proceedings

 

In the second quarter ended on June 30, 2015, there were no significant changes in the proceeding´s progress classified as possible risk of loss by the external legal counsel, except for the review of the environmental and tax proceedings. The table below shows a summary of the balance of the main legal matters compared with the balance at December 31, 2014. The increase in the other instances substantially reflects the monetary adjustment.

 

   

 

 

 

 

 

6/30/2015

 

12/31/2014

Tax assessment notice issued against the Company for an alleged sale of 40% of the shares of its joint venture NAMISA to a Japanese-Korean consortium,

 

7,317,598

 

7,068,252

Tax foreclosures - ICMS - Electricity credits

 

776,361

 

742,727

Installments MP 470 - alleged insufficiency of tax losses

 

545,601

 

521,340

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

 

922,294

 

523,171

Assessment notice for an alleged nonpayment of taxes- IRPJ/CSLL - foreign subsidiaries (2010)

 

497,904

 

476,316

Disallowance of the ICMS credits - Transfer of iron ore

 

467,557

 

446,907

Disallowance of the ICMS credits - ICMS - acquisition of subsidiary

 

269,209

 

257,536

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

 

240,697

 

230,261

Disallowance of the tax losses arising on adjustments to the SAPLI

 

379,672

 

362,489

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

 

2,735,851

 

2,870,796

Social security lawsuits

 

280,215

 

299,341

Annulment action filed by CSN against CADE

 

63,463

 

63,463

Other civil lawsuits

 

416,708

 

382,641

Labor and social security lawsuits

 

1,076,800

 

1,069,663

Environmental lawsuits

 

302,910

 

115,024

   

16,292,840

 

15,429,927

 
 

 

 

PAGE 59 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

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

 

Environmental proceedings

 

 

Environmental proceedings have high complexity for estimating the amount at risk, as they must be considered, among several aspects, procedural developments, the extent of damage and the remediation costs´ projection.

 

During the second quarter 2015, in line with the Company's accounting policy of ongoing evaluation of the ongoing proceedings, management, supported by its internal and external legal counsel, reevaluated their environmental contingencies. As a result of this work, there was an increase of  possible risk in R$187,886, of which R$ 172,647 million refer to a public civil action filed by the city of Volta Redonda.

 

There are other environmental proceedings to which it is not yet possible to assess the risk and contingency amount due to the aforementioned complexity estimation, the peculiarities of the matters which concern them and their procedural stages.

 

 

 

 

15.   PROVISION FOR ENVIRONMENTAL LIABILITIES AND ASSET RETIREMENT OBLIGATION - ARO

 

The information related to provisions for environmental liabilities and asset retirement obligation - ARO did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014.

 

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

 

 

Consolidated

 

Parent Company

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Environmental liabilities

194,919

 

211,544

 

194,919

 

211,544

Asset retirement obligations

28,650

 

26,995

 

23,104

 

21,718

 

223,569

 

238,539

 

218,023

 

233,262

 

 

16.   RELATED-PARTY BALANCES AND TRANSACTIONS

 

The information related to related-party transactions did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2014.

 

 

 

PAGE 60 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

16 a) Transactions with Holding Company

 

·  Liabilities

 

       

Companies

Proposed

 

Paid

Dividends

 

Dividends

Vicunha Aços (*)

 

 

282,571

Rio Iaco

 

 

23,568

Total at 6/30/2015

 

 

306,139

Total at 12/31/2014

152,966

 

220,349

 

(*) CSN is controlled by Vicunha Aços as of June 30, 2015, considering the incorporation of Vicunha Siderurgia by Vicunha Aços on that date.

 

 

 

PAGE 61 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

16 b) Transactions with subsidiaries, jointly controlled entities, associates, exclusive funds and other related parties

 

·           By transaction

 

       

Consolidated

 

 

Current

 

Non-Current

 

Total

   

06/30/2015

 

12/31/2014

 

06/30/2015

12/31/2014

 

06/30/2015

 

12/31/2014

Assets

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (note 4)

 

165,445

 

153,737

       

165,445

 

153,737

Dividends receivable (note 4)

 

74,106

 

59,470

 

 

 

 

74,106

 

59,470

Actuarial asset

         

97,189

97,173

 

97,188

 

97,173

Loans (note 6)

 

90,748

 

517,493

 

222,278

117,357

 

313,026

 

634,850

Other receivables (note 6)

 

12,054

 

15,780

 

31,387

7,037

 

43,441

 

22,817

 

 

342,353

 

746,480

 

350,854

221,567

 

693,207

 

968,047

Liabilities

                     

Other payables (Note 12)

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

3,567

 

2,681

 

546

546

 

4,113

 

3,227

Advances from customers

 

759,866

 

247,077

 

8,954,114

9,236,170

 

9,713,980

 

9,483,247

Trade payables

 

19,350

 

63,165

       

19,350

 

63,165

Actuarial liabilities

 

 

 

 

 

11,287

11,275

 

11,287

 

11,275

   

782,783

 

312,923

 

8,965,947

9,247,991

 

9,748,730

 

9,560,914

 

 

 

 

 

 

 

 

 

 

 

 

   

06/30/2015

 

06/30/2014

             

Statement of income

 

 

 

 

             

Revenues

                     

Sales

 

382,528

 

636,468

             

Interest

 

32,119

 

22,395

             

Expenses

 

 

 

 

             

Purchases

 

(559,208)

 

(386,898)

             

Interest

 

(256,087)

 

(219,613)

             
   

(400,648)

 

52,352

             

 

 

 

 

PAGE 62 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – 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 and costs, net

 

Total

                   

Subsidiaries

                                       

Ferrovia Transnordestina Logística S.A. (1)

 

44,327

 

80,166

 

124,493

 

 

 

 

 

 

 

 

 

(2,278)

 

7,100

 

4,822

Others

 

1,481

 

 

 

1,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,808

 

80,166

 

125,974

 

 

 

 

 

 

 

 

 

(2,278)

 

7,100

 

4,822

Joint ventures

                                       

CGPAR Construção Pesada S.A.

 

4,118

 

 

 

4,118

 

 

 

 

 

 

 

 

 

(56,525)

 

 

 

(56,525)

Nacional Minérios S.A. (2)

 

122,766

     

122,766

 

759,866

 

8,954,660

 

9,714,526

 

42,081

 

(88,766)

 

(248,330)

 

(295,015)

MRS Logística S.A.

 

39,229

 

 

 

39,229

 

1,399

 

 

 

1,399

 

 

 

(322,832)

 

 

 

(322,832)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

3,298

 

2,367

 

5,665

 

972

     

972

 

20

 

(84,745)

     

(84,725)

Transnordestina Logística S.A (3)

 

46,419

 

126,259

 

172,678

 

20,246

 

 

 

20,246

 

 

 

 

 

9,404

 

9,404

   

215,830

 

128,626

 

344,456

 

782,483

 

8,954,660

 

9,737,143

 

42,101

 

(552,868)

 

(238,926)

 

(749,693)

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

     

97,189

 

97,189

     

11,287

 

11,287

               

Fundação CSN

 

 

 

 

 

 

 

191

 

 

 

191

 

 

 

(1,061)

 

3

 

(1,058)

Banco Fibra

                                 

6,741

 

6,741

Usiminas

 

1,441

 

 

 

1,441

 

 

 

 

 

 

 

12,289

 

(1,230)

 

 

 

11,059

Panatlântica

 

79,274

     

79,274

 

109

     

109

 

326,750

         

326,750

Ibis Participações e Serviços

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,641)

 

 

 

(1,641)

Taquari Participações S.A

                             

(130)

     

(130)

 

 

80,715

 

97,189

 

177,904

 

300

 

11,287

 

11,587

 

339,039

 

(4,062)

 

6,744

 

341,721

Associates

                                       

Arvedi Metalfer do Brasil S.A.

 

 

 

44,873

 

44,873

 

 

 

 

 

 

 

1,388

 

 

 

1,114

 

2,502

Total at 6/30/2015

 

342,353

 

350,854

 

693,207

 

782,783

 

8,965,947

 

9,748,730

 

382,528

 

(559,208)

 

(223,968)

 

(400,648)

Total at 12/31/2014

 

746,480

 

221,567

 

968,047

 

312,923

 

9,247,991

 

9,560,914

 

 

 

 

 

 

 

 

Total at 6/30/2014

 

 

 

 

 

 

636,468

 

(386,898)

 

(197,218)

52,352

 

1.   Refers to loans of the subsidiary FTL - Ferrovia Transnordestina Logística S.A to the joint venture Transnordestina Logística S.A. The contract has a 102.5% p.a interest rate and maturity expected in June 2017.

 

 

2.   Nacional Minérios S.A: Asset: Refers mainly to accounts receivable in the amount of R$84,704 (R$80,003 as of December 31, 2014) related to iron ore purchases.

 

Liabiliy: Refers mainly to the advance from customer received from jointly controlled entity Nacional Minérios S.A. regarding the contractual obligation of supply of iron ore and port services. The contract is subject to interest rate of 12.5% p.a. and expires in September 2042.

As disclosed in note 7.c), the Company signed an investment agreement for the new strategic alliance formed with the Asian Consortium. During the procedures required to close the transaction, the interest established in the agreements was canceled; however, a resolutive condition was introduced to reinstate the collection of interest retrospectively if the deal is not closed. However, since CSN holds 60% stake in Namisa, the Company began to accrue 40% interest provided for in contracts that would be due to Asian partners, in the case the deal does not occur.

 

3.   Transnordestina Logística S.A: Refers mainly to contracts in R$: interest equivalent to 108.00% of the CDI with final maturity in June 2017. As of June 30, 2015, borrowings total R$172,678 (R$141,358 as of December 31, 2014)

 

 

 

PAGE 63 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

·           By transaction

 

   

Parent Company

 

 

Current

 

Non-Current

 

Total

   

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (1) (note 4)

 

1,263,968

 

969,343

         

1,263,968

 

969,343

Dividends receivable (note 4)

 

103,625

 

67,553

 

 

 

 

 

103,625

 

67,553

Actuarial asset

         

97,189

 

96,914

 

97,189

 

96,914

Loans (note 6)

 

46,418

 

106,218

 

142,112

 

52,619

 

188,530

 

158,837

Short-term investments / Investments (2)

 

286,323

 

396,914

 

87,571

 

87,475

 

373,894

 

484,389

Other receivables (3) (note 6)

 

161,451

 

168,035

 

327,062

 

329,330

 

488,513

 

497,365

   

1,861,785

 

1,708,063

 

653,934

 

566,338

 

2,515,719

 

2,274,401

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

                       

Prepayment (note10)

 

95,842

 

146,504

 

5,712,818

 

5,156,481

 

5,808,660

 

5,302,985

Fixed rate notes and intercompany bonds (Note 10)

 

1,387,198

 

1,187,610

 

1,861,560

 

1,593,720

 

3,248,758

 

2,781,330

Intercompany borrowings (note10)

 

855,436

 

222,525

 

2,224,531

 

2,670,457

 

3,079,967

 

2,892,982

Other payables (Note 12)

                       

Accounts payable (4)

 

105,042

 

62,536

 

156,412

 

574,478

 

261,454

 

637,014

Advances from customers (5)

 

759,869

 

277,077

 

8,954,114

 

9,236,170

 

9,713,983

 

9,513,247

Exclusive funds (note 12)

 

54,971

 

 

 

 

 

 

 

54,971

 

 

Trade payables

 

213,960

 

250,104

         

213,960

 

250,104

Actuarial liability

 

 

 

 

 

11,287

 

11,260

 

11,287

 

11,260

   

3,472,318

 

2,146,356

 

18,920,722

 

19,242,566

 

22,393,040

 

21,388,922

                         

 

 

6/30/2015

 

06/30/2014

               

Statement of Income

 

 

                   

Revenues

 

 

 

 

               

Sales

 

2,750,132

 

4,071,614

               

Interest

 

10,746

 

6,136

               

Exclusive funds

 

372,782

                   

 

 

 

 

 

               

Expenses

                       

Purchases

 

(875,265)

 

(598,586)

               

Interest

 

(713,396)

 

(822,028)

               

Exchange differences, net

 

(1,315,934)

 

350,527

               

Exclusive funds

     

(166,783)

               

 

 

229,065

 

2,840,880

               

 

1.   The related parties receivables arise from product sales and service transactions between the parent, subsidiaries and joint ventures.

 

2.   Short-term investments total R$286,323 as of June 30, 2015 (R$396,914 as of December 31, 2014) and investments in Usiminas shares classified as available-for-sale total R$87,571 (R$87,475 as of December 31, 2014).

 

3.    Current: refers mainly to the assignment of credits from tax losses with the companies Sepetiba Tecon, CSN Energia, Companhia Metalúrgica Prada, FTL – Ferrovia Transnordestina Logística, Companhia Brasileira de Latas, Rimet, and Companhia de Embalagens Metálicas MMSA.

 

Non-current: refer refers mainly to the advance for future capital increase with the companies Transnordestina Logística, FTL – Ferrovia Transnordestina, CSN Energia, and Companhia Florestal do Brasil.

 

 

 

PAGE 64 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

4.  Non-current: Reduction by the write-off of the liability relating to purchase of clinker plant due to the merger of subsidiary CSN Cimentos, in the amount of R$403,431 as described in note 7.

 

5.  Nacional Minérios S.A.: Advance from customer of the joint venture Nacional Minérios S.A., as mentioned above.

 

·           By company

 

   

Parent Company

   

Assets

 

Liabilities

 

Statement of Income

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance income and costs, net

 

Exchange differences, net

 

Total

                     

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Companhia Metalic Nordeste

             

7,542

     

7,542

 

44,718

 

(651)

         

44,067

Companhia Metalúrgica Prada

 

172,174

 

121,336

 

293,510

 

17,332

 

195

 

17,527

 

512,862

 

(63,529)

 

 

 

 

 

449,333

CSN Cimentos S.A.

                         

62,028

 

(1,800)

 

(14,691)

     

45,537

Estanho de Rondônia S.A.

 

8,760

 

 

 

8,760

 

 

 

 

 

 

 

 

 

(6,436)

 

 

 

 

 

(6,436)

Companhia Florestal do Brasil

     

11,284

 

11,284

                               

Sepetiba Tecon S.A.

 

10,783

 

77,063

 

87,846

 

14,847

 

 

 

14,847

 

1,996

 

(8,421)

 

226

 

 

 

(6,199)

Mineração Nacional

 

19

     

19

                               

Congonhas Minérios S.A. (1)

 

 

 

 

 

 

 

755,834

 

1,179,379

 

1,935,213

 

 

 

 

 

(126,229)

 

 

 

(126,229)

CSN Energia S.A.

 

885

     

885

                 

(136,286)

         

(136,286)

Ferrovia Transnordestina Logística S.A.

 

3,121

 

7,799

 

10,920

 

 

 

135,735

 

135,735

 

47

 

 

 

 

 

 

 

47

ITA Energética S.A

 

21,938

     

21,938

                               

Companhia Brasileira de Latas

 

161,105

 

78,193

 

239,298

 

15,956

 

 

 

15,956

 

41,487

 

(1,227)

 

 

 

 

 

40,260

Companhia Siderúrgica Nacional, LLC (2)

 

529,610

     

529,610

 

99,845

     

99,845

 

456,377

 

(9,624)

     

64,839

 

511,592

CSN Europe Lda.

 

 

 

 

 

 

 

8,156

 

95,311

 

103,467

 

 

 

 

 

(1,697)

 

(13,713)

 

(15,410)

CSN Resources S.A. (3)

             

1,547,528

 

6,897,535

 

8,445,063

         

(256,122)

 

(1,243,478)

 

(1,499,600)

CSN Export Europe, S.L.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,018)

 

(4,826)

 

(5,844)

Lusosider Aços Planos, S.A.

 

153,410

     

153,410

 

55,772

     

55,772

 

93,318

         

17,450

 

110,768

CSN Handel GmbH (4)

 

206,500

 

 

 

206,500

 

105,040

 

 

 

105,040

 

1,154,784

 

 

 

 

 

88,970

 

1,243,754

CSN Islands XII Corp. (5)

             

26,958

 

1,565,262

 

1,592,220

         

(57,912)

 

(225,209)

 

(283,121)

CSN Ibéria Lda.

 

 

 

 

 

 

 

 

 

81,358

 

81,358

 

 

 

 

 

(974)

 

(11,593)

 

(12,567)

Stahlwerk Thüringen GmbH

                             

(40,464)

         

(40,464)

 

 

1,268,305

 

295,675

 

1,563,980

 

2,654,810

 

9,954,775

 

12,609,585

 

2,367,617

 

(268,438)

 

(458,417)

 

(1,327,560)

 

313,202

Joint ventures

                                           

CGPAR Construção Pesada S.A.

 

14,734

 

 

 

14,734

 

 

 

 

 

 

 

 

 

(113,049)

 

 

 

 

 

(113,049)

Nacional Minérios S.A.

 

122,766

     

122,766

 

759,866

 

8,954,660

 

9,714,526

 

42,081

 

(88,766)

 

(254,754)

 

11,626

 

(289,813)

MRS Logística S.A.

 

39,229

 

 

 

39,229

 

1,399

 

 

 

1,399

 

 

 

(316,205)

 

 

 

 

 

(316,205)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

3,294

 

2,367

 

5,661

 

972

     

972

 

7

 

(84,745)

         

(84,738)

Transnordestina Logística S.A.

 

46,419

 

126,259

 

172,678

 

 

 

 

 

 

 

 

 

 

 

9,404

 

 

 

9,404

   

226,442

 

128,626

 

355,068

 

762,237

 

8,954,660

 

9,716,897

 

42,088

 

(602,765)

 

(245,350)

 

11,626

 

(794,401)

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

     

97,189

 

97,189

     

11,287

 

11,287

                   

Fundação CSN

 

 

 

 

 

 

 

191

 

 

 

191

 

 

 

(1,061)

 

3

 

 

 

(1,058)

Usiminas

 

1,441

     

1,441

             

12,289

 

(1,230)

         

11,059

Panatlântica

 

79,274

 

 

 

79,274

 

109

 

 

 

109

 

326,750

 

 

 

 

 

 

 

326,750

Ibis Participações e Serviços

                             

(1,641)

         

(1,641)

Taquari Participações S.A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(130)

 

 

 

 

 

(130)

   

80,715

 

97,189

 

177,904

 

300

 

11,287

 

11,587

 

339,039

 

(4,062)

 

3

 

 

 

334,980

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

     

44,873

 

44,873

             

1,388

     

1,114

     

2,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive funds

                                           

Diplic, Mugen and Vértice

 

286,323

 

87,571

 

373,894

 

54,971

 

 

 

54,971

 

 

 

 

 

372,782

 

 

 

372,782

Total at 6/30/2015

 

1,861,785

 

653,934

 

2,515,719

 

3,472,318

 

18,920,722

 

22,393,040

 

2,750,132

 

(875,265)

 

(329,868)

 

(1,315,934)

 

229,065

Total at 12/31/2014

 

1,708,063

 

566,338

 

2,274,401

 

2,146,356

 

19,242,566

 

21,388,922

 

 

 

 

 

 

 

 

 

 

Total at 6/30/2014

 

 

 

 

 

 

 

 

 

 

 

 

 

4,071,614

 

(598,586)

 

(982,675)

 

350,527

 

2,840,880

 

 

1.   Congonhas Minérios S.A.: Refers mainly to borrowings with final maturity in May 2018 and interest of 101.50% of the CDI, total R$1,915,277 as of June 30, 2015 (R$1,908,160 as of December 31, 2014).

 

2.   Companhia Siderúrgica Nacional, LLC: Receivables in the amount of R$529,610 as of June 30, 2015 (R$415,788 as of December 31, 2014) referring to sales operations of steel for resale.

 

3.   CSN Resources S.A.: Contracts in dollars of Prepayment, Fixed Rate Notes and Intercompany Bonds, interest of 9.13% with final maturity in June 2047. As of June 30, 2015, borrowings total R$8,445,063 (R$7,490,873 as of December 31, 2014).

 

 

 

PAGE 65 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

4.   CSN Handel GMBH: Receivables of R$206,500 as of June 30, 2015 (R$122,061 as of December 31, 2014). Refer to sales transactions on mining products.

 

5.   CSN Islands XII Corp: Contracts in US$: interest of 7.64% with final maturity in February 2025. As of June 30, 2015, borrowings total R$1,592,220 (R$1,363,481 as of December 31, 2014).

 

 

16 c) Key management personnel

 

The key management personnel, who have authority and responsibility for planning, directing and controlling the Company’s activities, include the members of the Board of Directors and statutory directors. The following is information on the compensation of such personnel and the related balances as of June 30, 2015.

 

   

06/30/2015

 

06/30/2014

   

Income statement

Short-term benefits for employees and officers

 

26,297

 

28,936

Post-employment benefits

 

117

 

42

 

 

26,414

 

28,978

 

17.   SHAREHOLDERS' EQUITY

 

17.a)  Paid-in capital

 

Fully subscribed and paid-in capital as of June 30, 2015 and as of December 31, 2014 is R$4,540,000 represented by 1,387,524,047 book-entry common shares, without par value. Each common share entitles its holder to one vote in Shareholders’ Meetings.

 

17.b) Authorized capital

 

The Company’s bylaws in effect as of June 30, 2015 determine that the capital can be raised to up to 2,400,000,000 shares by decision of the Board of Directors.

 

17.c) Legal reserve

 

This reserve is recognized at the rate of 5% of the profit for each period, as provided for by Article 193 of Law 6.404/76, up to the ceiling of 20% of share capital.  

 

17.d) Ownership structure

 

As of June 30, 2015, the Company’s ownership structure was as follows:

 

 

 

 

 

 

PAGE 66 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

   

6/30/2015

 

12/31/2014

   

Number of common shares

 

% of total shares

 

% of voting capital

 

Number of common shares

 

% of total shares

% of voting capital

Vicunha Aços S.A. (*)

 

697,719,990

 

50.29%

 

51.41%

 

697,719,990

 

50.29%

51.34%

Rio Iaco Participações S.A. (**)

 

58,193,503

 

4.19%

 

4.29%

 

58,193,503

 

4.19%

4.28%

Caixa Beneficente dos Empregados da CSN - CBS

 

12,788,231

 

0.92%

 

0.94%

 

12,788,231

 

0.92%

0.94%

BNDES Participações S.A. - BNDESPAR

 

8,794,890

 

0.63%

 

0.65%

 

8,794,890

 

0.63%

0.65%

NYSE (ADRs)

 

336,451,199

 

24.25%

 

24.79%

 

342,466,899

 

24.68%

25.20%

BM&FBovespa

 

243,185,234

 

17.53%

 

17.92%

 

239,010,634

 

17.23%

17.59%

 

 

1,357,133,047

 

97.81%

 

100.00%

 

1,358,974,147

 

97.94%

100.00%

Treasury shares

 

30,391,000

 

2.19%

 

 

 

28,549,900

 

2.06%

 

Total shares

 

1,387,524,047

 

100.00%

 

 

 

1,387,524,047

 

100.00%

 

(*) CSN is controlled by Vicunha Aços as of June 30, 2015, considering the incorporation of Vicunha Siderurgia by Vicunha Aços on that date.

(**) Rio Iaco Participação S. A. is a company part of the control group.

 

 

17. e) Treasury shares

 

The Board of Directors authorized several programs for repurchase of shares issued by the Company, to be held in treasury for subsequent sale or cancelation in order to maximize the generation of value to the shareholder through an efficient capital structure management, as shown in the table below:

 

Program

 

Board’s Authorization

 

Authorized quantity

 

Program period

 

Average buyback price

 

Minimum and maximum buyback price

 

number bought back

 

Share cancelation

   

Balance in treasury

 

3/13/2014

 

70,205,661

 

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

 

R$ 9.34

 

R$ 9.22 e 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 e 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 e 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 e R$ 11.54

 

26,781,661

       

70,205,661

 

 

7/18/2014

 

 

 

 

 

Not applicable

 

Not applicable

 

 

 

60,000,000

(1)

 

10,205,661

 

7/18/2014

 

64,205,661

 

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

 

R$ 11.40

 

R$ 11.40

 

240,400

       

10,446,061

 

 

8/18/2014

 

 

 

 

 

Not applicable

 

Not applicable

 

 

 

10,446,061

(1)

 

 

8/19/2014

 

63,161,055

 

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

 

R$ 9.82

 

R$ 9.47 e R$ 10.07

 

6,791,300

       

6,791,300

 

9/29/2014

 

56,369,755

 

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

R$ 7.49

 

R$ 4.48 e 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 e R$ 5.39

 

1,841,100

       

30,391,000

9º (*)

 

3/31/2015

 

32,770,055

 

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

 

 

 

 

 

 

 

 

 

 

 

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

 

1.   On July 18, 2014 and August 19, 2014, the Board of Directors approved the cancelation of 60,000,000 and 10,446,061 shares held in treasury, respectively, without any change in the amount of the Company’s capital.

 

As of June 30, 2015, the position of the treasury shares was as follows:

 

 

Bought back

 

Amount

 

Share price

 

Share

number

 

paid for

   

market price

(in units)

 

the shares

 

Minimum

 

Maximum

 

Average

 

as of 6/30/2015 (*)

30,391,000

 

R$ 238,976

 

R$ 4.48

 

R$ 11.54

 

R$7.86

 

R$ 157,121

 

 

(*) The quotation of the shares on the BM&FBovespa as of June 30, 2015, of R$5.17 per share, was used.

 

 

 

 

 

PAGE 67 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

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

 

At a meeting held on December 11, 2000, the Board of Directors decided to adopt a dividend distribution policy which, after compliance with the provisions in Law 6.404/76, as amended by Law 9.457/97, will entail the distribution of all the dividend 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.

 

 

17.g) Earnings/(loss) per share (EPS):

 

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

 

 

Parent Company

 

Six-month period ended

 

Three-month period ended

 

06/30/2015

06/30/2014

 

06/30/2015

 

06/30/2014

 

Common shares

 

Common shares

(Loss) profit for the year

 

 

 

 

 

 

Attributable to owners of the Company

(222,212)

77,049

 

(614,268)

 

21,715

Weighted average number of shares

1,357,167

1,450,296

 

1,357,133

 

1,442,706

Basic and diluted LPA

(0.16373)

0.05313

 

(0.45262)

 

0.01505

 

 

18.   DIVIDENDS AND INTEREST ON CAPITAL

 

On March 11, 2015, the Board of Directors approved the proposal for payment, as advance of mandatory minimum dividend, from the retained earnings reserve (statutory reserve of working capital), the amount of R$275,000 in dividends, corresponding to R$ 0,202633043 per share. The dividends were paid as from March 19, 2015, without inflation adjustment.,

 

The tables below show the history of dividends and interest on capital approved and paid:

 

                                     

Year

 

Approval Year

 

Dividends

 

Interest on capital

 

Total

 

Year

 

Payment Year

 

Dividends

 

Interest on capital

 

Total

2013

 

2013

 

610,000

 

190,000

 

800,000

 

2013

 

2013

 

610,503

 

190,000

 

800,503

2014

 

2014

 

700,000

     

700,000

 

2014

 

2014

 

424,939

     

424,939

2015

 

2015

 

275,000

 

 

 

275,000

 

 

 

2015

 

274,917

 

 

 

274,917

Total Approved

 

1,585,000

 

190,000

 

1,775,000

 

2015

 

2015

 

274,915

     

274,915

                   

Total Paid

 

1,585,274

 

190,000

 

1,775,274

 

 

 

 

PAGE 68 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

19.   NET SALES REVENUE

 

Net sales revenue is comprised as follows:

 

   

Consolidated

   

Six-month period ended

Three-month period ended

   

06/30/2015

 

06/30/2014

06/30/2015

 

06/30/2014

Gross revenue

 

 

 

 

 

 

 

Domestic market

 

5,644,015

 

6,826,842

2,701,384

 

3,299,985

Foreign market

 

3,534,614

 

3,238,911

1,740,597

 

1,547,288

 

 

9,178,629

 

10,065,753

4,441,981

 

4,847,273

Deductions

 

 

 

 

 

 

 

Cancelled sales and discounts

 

(153,057)

 

(54,233)

(114,593)

 

(25,192)

Taxes levied on sales

 

(1,328,180)

 

(1,588,235)

(640,248)

 

(769,674)

 

 

(1,481,237)

 

(1,642,468)

(754,841)

 

(794,866)

Net revenue

 

7,697,392

 

8,423,285

3,687,140

 

4,052,407

 

 

 

 

 

 

 

 

   

Parent Company

   

Six-month period ended

Three month period ended

   

06/30/2015

 

06/30/2014

06/30/2015

 

06/30/2014

Gross revenue

 

 

 

 

 

 

 

Domestic market

 

5,271,493

 

6,290,914

2,558,445

 

3,022,026

Foreign market

 

1,990,270

 

1,886,392

1,002,322

 

913,829

 

 

7,261,763

 

8,177,306

3,560,767

 

3,935,855

Deductions

 

 

 

 

 

 

 

Cancelled sales and discounts

 

(132,940)

 

(47,165)

(100,974)

 

(23,614)

Taxes levied on sales

 

(1,199,944)

 

(1,409,529)

(588,946)

 

(682,082)

 

 

(1,332,884)

 

(1,456,694)

(689,920)

 

(705,696)

Net revenue

 

5,928,879

 

6,720,612

2,870,847

 

3,230,159

 

 

 

 

 

PAGE 69 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

20.   EXPENSES BY NATURE

 

   

Consolidated

   

Six-month period ended

 

Three - month period ended

   

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

Raw materials and inputs

 

(2,662,845)

 

(2,717,377)

 

(1,215,622)

 

(1,223,961)

Labor cost

 

(881,269)

 

(811,069)

 

(453,190)

 

(400,769)

Supplies

 

(526,761)

 

(510,876)

 

(265,501)

 

(239,441)

Maintenance cost (services and materials)

 

(493,757)

 

(527,531)

 

(252,623)

 

(206,917)

Outsourcing services

 

(1,501,228)

 

(1,076,997)

 

(780,064)

 

(563,773)

Depreciation, amortization and depletion (Note 8 a)

 

(543,178)

 

(581,594)

 

(278,680)

 

(296,248)

Other

 

(95,506)

 

(207,268)

 

(22,656)

 

(173,306)

   

(6,704,544)

 

(6,432,712)

 

(3,268,336)

 

(3,104,415)

                 

Classified as:

 

 

 

 

 

 

 

 

Cost of sales

 

(5,872,628)

 

(5,781,121)

 

(2,847,095)

 

(2,746,592)

Selling expenses

 

(612,174)

 

(423,567)

 

(311,344)

 

(233,652)

General and administrative expenses

 

(219,742)

 

(228,024)

 

(109,897)

 

(124,171)

 

 

(6,704,544)

 

(6,432,712)

 

(3,268,336)

 

(3,104,415)

                 
                 
   

Parent Company

   

Six-month period ended

 

Three- month period ended

   

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

Raw materials and inputs

 

(1,684,969)

 

(1,761,083)

 

(842,206)

 

(819,854)

Labor cost

 

(731,283)

 

(654,128)

 

(374,119)

 

(327,127)

Supplies

 

(513,235)

 

(488,443)

 

(259,965)

 

(229,985)

Maintenance cost (services and materials)

 

(480,504)

 

(513,134)

 

(245,490)

 

(202,650)

Outsourcing services

 

(980,921)

 

(722,565)

 

(530,062)

 

(342,406)

Depreciation, amortization and depletion (Note 8 a)

 

(424,556)

 

(476,678)

 

(218,227)

 

(242,017)

Other

 

(111,333)

 

(153,523)

 

(36,818)

 

(114,046)

 

 

(4,926,801)

 

(4,769,554)

 

(2,506,887)

 

(2,278,085)

                 

Classified as:

 

 

 

 

 

 

 

 

Cost of sales

 

(4,457,281)

 

(4,371,387)

 

(2,267,849)

 

(2,060,158)

Selling expenses

 

(294,150)

 

(211,408)

 

(148,232)

 

(114,031)

General and administrative expenses

 

(175,370)

 

(186,759)

 

(90,806)

 

(103,896)

 

 

(4,926,801)

 

(4,769,554)

 

(2,506,887)

 

(2,278,085)

 

 

 

 

PAGE 70 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

21.   OTHER OPERATING INCOME (EXPENSES)

 

             

Consolidated

 

Six-month period ended

 

Theree- month period ended

 

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

Other operating income

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

3,068

 

3,238

 

1,340

 

2,271

Rentals and leases

571

 

528

 

286

 

21

Reversal of provisions

   

3,136

     

Dividends received

5,103

 

 

 

5,103

 

 

Other revenues

9,782

 

10,564

 

5,833

 

7,461

 

18,524

 

17,466

 

12,562

 

9,753

               

Other operating expenses

             

Taxes and fees

(14,606)

 

(18,692)

 

(2,739)

 

(14,864)

Write-off of judicial deposits

(555)

 

(19,396)

 

(503)

 

(13,462)

Reversal (provision) of environmental liabilities

2,663

 

154,701

 

(813)

 

157,461

Tax provisions, social security, labor, civil and environmental net of reversals

(214,783)

 

(178,686)

 

(67,250)

 

(73,182)

Contractual penalties

(244)

 

(7,061)

 

(10)

 

(6,943)

Depreciation of unused equipment and amortization of intangible assets (Note 8a)

(18,477)

 

(18,559)

 

(9,473)

 

(9,499)

Residual value of permanent assets written off (Note 8)

(4,553)

 

(5,821)

 

(568)

 

(1,193)

Inventory impairment losses/reversals (Note 5)

(6,414)

 

(9,567)

 

(4,517)

 

6,633

Losses spare

(17,093)

 

 

 

(11,527)

 

 

Studies and project engineering expenses

(21,991)

 

(20,595)

 

(13,504)

 

(10,661)

Spending on research and development

(1,622)

 

(1,684)

 

(871)

 

(789)

Healthcare plan expenses

(29,869)

 

(26,552)

 

(14,907)

 

(13,109)

Impairment of available- for-sale financial assests

(97,851)

 

(52,115)

 

(89,434)

 

(52,115)

Other expenses

(29,682)

 

(21,381)

 

(19,462)

 

(9,344)

 

(455,077)

 

(225,408)

 

(235,578)

 

(41,067)

Other operating income (expenses), net

(436,553)

 

(207,942)

 

(223,016)

 

(31,314)

 

 

 

 

PAGE 71 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

Parent Company

 

Six-month period ended

 

Three - month period ended

 

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

Other operating income

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

2,780

 

2,679

 

1,162

 

2,126

Rentals and leases

571

 

528

 

286

 

276

Reversal of provisions

 

 

3,136

 

 

 

 

Dividends received

5,103

 

 

 

5,103

 

 

Other revenues

3,815

 

3,486

 

1,996

 

2,781

 

12,269

 

9,829

 

8,547

 

5,183

               

Other operating expenses

             

Taxes and fees

(11,332)

 

(15,831)

 

(506)

 

(13,663)

Write-off of judicial deposits

(559)

 

(18,848)

 

(502)

 

(13,326)

Reversal (provision) of environmental liabilities

2,663

 

154,701

 

(813)

 

157,461

Tax provisions, social security, labor, civil and environmental net of reversals

(204,629)

 

(169,357)

 

(59,846)

 

(67,268)

Contractual penalties

(7)

 

(6,951)

 

 

 

(6,922)

Depreciation of unused equipment and amortization of intangible assets (Note 8a)

   

(714)

     

(714)

Residual value of permanent assets written off (Note 8)

(3,907)

 

(5,090)

 

(65)

 

(802)

Inventory impairment losses/reversals (Note 5)

(8,440)

 

(8,178)

 

(8,047)

 

6,446

Losses spare

(17,093)

 

 

 

(11,527)

 

 

Studies and project engineering expenses

(21,824)

 

(20,291)

 

(13,463)

 

(10,529)

Spending on research and development

(1,622)

 

(1,684)

 

(871)

 

(789)

Healthcare plan expenses

(29,869)

 

(26,552)

 

(14,907)

 

(13,109)

Impairment of available- for-sale financial assets

(97,851)

 

(48,047)

 

(89,434)

 

(48,047)

Other expenses

(12,217)

 

(13,399)

 

(4,946)

 

(2,922)

 

(406,687)

 

(180,241)

 

(204,927)

 

(14,184)

Other operating income (expenses), net

(394,418)

 

(170,412)

 

(196,380)

 

(9,001)

 

 

 

 

 

PAGE 72 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

22.   FINANCE INCOME (COSTS)

 

 

Consolidated

 

Six-month period ended

 

Three- month period ended

 

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

Finance income

 

 

 

 

 

 

 

Related parties (Note 16 b)

32,119

 

22,395

 

10,032

 

11,329

Income from short-term investments

54,828

 

40,560

 

25,488

 

20,560

Gains on derivatives (*)

938

 

3,183

 

584

 

3,183

Other income

11,728

 

25,344

 

7,373

 

18,358

 

99,613

 

91,482

 

43,477

 

53,430

Finance expenses

 

 

 

 

 

 

 

Borrowings and financing - foreign currency

(417,030)

 

(328,678)

 

(199,301)

 

(160,785)

Borrowings and financing - local currency

(981,328)

 

(874,925)

 

(509,724)

 

(451,502)

Related parties (Note 16 b)

(256,087)

 

(219,613)

 

(117,662)

 

(110,628)

Capitalized interest (Notes 8 and 26)

70,483

 

73,770

 

46,158

 

29,836

Losses on derivatives (*)

(3,596)

 

(943)

 

(2,117)

 

2,126

Interest, fines and late payment charges

(12,644)

 

(80,702)

 

(1,630)

 

(40,087)

Other finance expenses

(68,340)

 

(100,322)

 

(23,673)

 

(76,338)

 

(1,668,542)

 

(1,531,413)

 

(807,949)

 

(807,378)

Inflation adjustment and exchange differences, net

             

Inflation adjustments, net

7,476

 

4,717

 

1,209

 

(1,012)

Exchange differences, net

(433,513)

 

58,825

 

120,601

 

28,593

Exchange losses on derivatives (*)

353,571

 

(179,745)

 

(129,033)

 

(88,568)

 

(72,466)

 

(116,203)

 

(7,223)

 

(60,987)

               

Finance expenses, net

(1,641,395)

 

(1,556,134)

 

(771,695)

 

(814,935)

               

(*) Statement of gains and losses on derivative transactions

 

 

 

 

 

 

 

Dollar-to-CDI swap

(18)

 

(22,087)

     

(3,315)

Dollar-to-real swap (NDF)

316,805

 

(158,796)

 

(119,795)

 

(87,433)

Dollar-to-euro swap (NDF)

39,668

 

675

 

6,214

 

1,232

Dollar-to-euro swap

(2,884)

 

463

 

(15,452)

 

948

 

353,571

 

(179,745)

 

(129,033)

 

(88,568)

Libor-to-CDI swap

 

 

(943)

 

 

 

(307)

Fixed rate-to-CDI swap

(3,596)

 

3,183

 

(2,117)

 

5,616

Swap CDI x Pré

938

 

 

 

584

 

 

 

(2,658)

 

2,240

 

(1,533)

 

5,309

 

350,913

 

(177,505)

 

(130,566)

 

(83,259)

 

 

 

 

PAGE 73 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

Parent Company

 

Six-month period ended

 

Three - month period ended

 

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

Finance income

 

 

 

 

 

 

 

Related parties (Note 16b)

383,528

 

6,136

 

(101,584)

 

3,120

Income from short-term investments

12,919

 

1,983

 

7,679

 

1,431

Gains on derivatives (*)

10,609

 

17,747

 

6,268

 

12,746

 

407,056

 

25,866

 

(87,637)

 

17,297

Finance expenses

             

Borrowings and financing - foreign currency

(86,020)

 

(50,112)

 

(39,941)

 

(25,487)

Borrowings and financing - local currency

(846,509)

 

(760,629)

 

(439,784)

 

(393,000)

Related parties (Note 16b)

(713,396)

 

(988,811)

 

(326,482)

 

(492,687)

Capitalized interest (Notes 8 and 26)

70,483

 

73,770

 

46,158

 

29,836

Losses on derivatives (*)

 

 

(943)

 

 

 

(307)

Interest, fines and late payment charges

(8,464)

 

(74,130)

 

(457)

 

(35,979)

Other finance expenses

(57,636)

 

(90,503)

 

(17,960)

 

(71,836)

 

(1,641,542)

 

(1,891,358)

 

(778,466)

 

(989,460)

Inflation adjustment and exchange differences, net

 

 

 

 

 

 

 

Monetary variations, net

(7,861)

 

(5,875)

 

(4,321)

 

(8,494)

Exchange differences, net

(1,341,245)

 

553,790

 

315,187

 

241,907

 

(1,349,106)

 

547,915

 

310,866

 

233,413

               

Finance expenses, net

(2,583,592)

 

(1,317,577)

 

(555,237)

 

(738,750)

               

(*) Statement of gains and losses on derivative transactions

 

 

 

 

 

 

 

Libor-to-CDI swap

   

(943)

     

(307)

 

 

 

(943)

 

 

 

(307)

 

 

23.   SEGMENT INFORMATION

 

The information related to segment information did not have changes in relation to that disclosed in the Company's financial statements as of December 31, 2014 and, accordingly, the Company decided not to repeat it in the condensed interim financial statements.

 

According to the Group’s structure, its businesses are distributed into five (5) operating segments.

 

 

 

 

 

PAGE 74 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

                                 
   

Six-month period ended

   

6/30/2015

   

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

       

Port

 

Railroads

       

Metric tons (thou.) - (unaudited) (*)

 

2,668,458

 

10,760,664

 

 

 

 

 

 

 

1,097,641

 

 

 

 

Net revenues

                               

Domestic market

 

3,745,469

 

72,841

 

90,193

 

531,036

 

124,047

 

215,959

 

(561,246)

 

4,218,299

Foreign market

 

2,141,649

 

1,265,412

                 

72,032

 

3,479,093

Total net revenue (Note 19)

 

5,887,118

 

1,338,253

 

90,193

 

531,036

 

124,047

 

215,959

 

(489,214)

 

7,697,392

Cost of sales and services

 

(4,590,040)

 

(1,101,023)

 

(62,603)

 

(378,885)

 

(94,997)

 

(141,935)

 

496,855

 

(5,872,628)

Gross profit

 

1,297,078

 

237,230

 

27,590

 

152,151

 

29,050

 

74,024

 

7,641

 

1,824,764

General and administrative expenses

 

(438,966)

 

(30,870)

 

(11,592)

 

(43,980)

 

(11,180)

 

(33,437)

 

(261,891)

 

(831,916)

Depreciation (Note 8 a)

 

325,108

 

177,357

 

6,345

 

91,001

 

8,517

 

19,573

 

(84,723)

 

543,178

Proportionate EBITDA of joint ventures

                         

176,159

 

176,159

Adjusted EBITDA

 

1,183,220

 

383,717

 

22,343

 

199,172

 

26,387

 

60,160

 

(162,814)

 

1,712,185

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ásia

 

10,612

 

1,170,513

 

 

 

 

 

 

 

 

 

72,032

 

1,253,157

North America

 

843,749

                         

843,749

Latin America

 

184,371

 

42,730

 

 

 

 

 

 

 

 

 

 

 

227,101

Europe

 

1,085,129

 

52,169

                     

1,137,298

Other

 

17,788

 

 

 

 

 

 

 

 

 

 

 

 

 

17,788

Foreign market

 

2,141,649

 

1,265,412

                 

72,032

 

3,479,093

Domestic market

 

3,745,469

 

72,841

 

90,193

 

531,036

 

124,047

 

215,959

 

(561,246)

 

4,218,299

TOTAL

 

5,887,118

 

1,338,253

 

90,193

 

531,036

 

124,047

 

215,959

 

(489,214)

 

7,697,392

                                 
                                 
   

Three-month period ended

   

6/30/2015

Resultado

 

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou.) - (unaudited) (*)

 

1,261,151

 

5,567,087

 

 

 

 

 

 

 

578,767

 

 

 

 

Net revenues

                               

Domestic market

 

1,734,153

 

35,040

 

43,346

 

279,863

 

60,356

 

115,328

 

(290,568)

 

1,977,518

Foreign market

 

1,029,858

 

645,432

 

 

 

 

 

34,332

 

1,709,622

Total net revenue (Note 19)

 

2,764,011

 

680,472

 

43,346

 

279,863

 

60,356

 

115,328

 

(256,236)

 

3,687,140

Cost of sales and services

 

(2,224,484)

 

(534,322)

 

(32,033)

 

(198,553)

 

(48,048)

 

(75,406)

 

265,751

 

(2,847,095)

Gross profit

 

539,527

 

146,150

 

11,313

 

81,310

 

12,308

 

39,922

 

9,515

 

840,045

General and administrative expenses

 

(207,308)

 

(9,773)

 

(5,470)

 

(21,014)

 

(5,637)

 

(18,184)

 

(153,855)

 

(421,241)

Depreciation (Note 8 a)

 

167,511

 

91,309

 

3,170

 

46,288

 

4,275

 

10,184

 

(44,057)

 

278,680

Proportionate EBITDA of joint ventures

                         

103,550

 

103,550

Adjusted EBITDA

 

499,730

 

227,686

 

9,013

 

106,584

 

10,946

 

31,922

 

(84,847)

 

801,034

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ásia

 

8,602

 

629,499

 

 

 

 

 

 

 

 

 

34,332

 

672,433

North America

 

362,355

                         

362,355

Latin America

 

103,623

 

 

 

 

 

 

 

 

 

 

 

 

 

103,623

Europe

 

549,234

 

15,933

                     

565,167

Other

 

6,044

 

 

 

 

 

 

 

 

 

 

 

 

 

6,044

Foreign market

 

1,029,858

 

645,432

 

 

 

 

 

34,332

 

1,709,622

Domestic market

 

1,734,153

 

35,040

 

43,346

 

279,863

 

60,356

 

115,328

 

(290,568)

 

1,977,518

TOTAL

 

2,764,011

 

680,472

 

43,346

 

279,863

 

60,356

 

115,328

 

(256,236)

 

3,687,140

                                 
                                 
   

Six-month period ended

   

06/30/2014

Profit or loss

 

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou.) - (unaudited) (*)

 

2,650,764

 

11,802,610

 

 

 

 

 

 

 

1,051,183

 

 

 

 

Net revenues

                             

Domestic market

 

4,540,816

 

181,924

 

106,983

 

503,242

 

151,721

 

211,239

 

(460,898)

 

5,235,027

Foreign market

 

1,428,632

 

2,182,281

 

 

 

 

 

(422,655)

 

3,188,258

Total net revenue (Note 19)

 

5,969,448

 

2,364,205

 

106,983

 

503,242

 

151,721

 

211,239

 

(883,553)

 

8,423,285

Cost of sales and services

 

(4,477,804)

 

(1,456,333)

 

(64,982)

 

(361,412)

 

(91,114)

 

(136,864)

 

807,388

 

(5,781,121)

Gross profit

 

1,491,644

 

907,872

 

42,001

 

141,830

 

60,607

 

74,375

 

(76,165)

 

2,642,164

General and administrative expenses

 

(334,138)

 

(35,972)

 

(802)

 

(49,729)

 

(9,459)

 

(31,943)

 

(189,548)

 

(651,591)

Depreciation (Note 8 a)

 

396,510

 

154,887

 

3,992

 

77,759

 

8,545

 

17,816

 

(77,915)

 

581,594

Proportionate EBITDA of joint ventures

                         

170,223

 

170,223

Adjusted EBITDA

 

1,554,016

 

1,026,787

 

45,191

 

169,860

 

59,693

 

60,248

 

(173,405)

 

2,742,390

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ásia

 

16,399

 

2,120,042

 

 

 

 

 

 

 

 

 

(422,655)

 

1,713,786

North America

 

331,927

                         

331,927

Latin America

 

67,388

 

 

 

 

 

 

 

 

 

 

 

 

 

67,388

Europe

 

1,007,186

 

62,239

                     

1,069,425

Other

 

5,732

 

 

 

 

 

 

 

 

 

 

 

 

 

5,732

Foreign market

 

1,428,632

 

2,182,281

 

 

 

 

 

(422,655)

 

3,188,258

Domestic market

 

4,540,816

 

181,924

 

106,983

 

503,242

 

151,721

 

211,239

 

(460,898)

 

5,235,027

TOTAL

 

5,969,448

 

2,364,205

 

106,983

 

503,242

 

151,721

 

211,239

 

(883,553)

 

8,423,285

 

 

 

 

 

PAGE 75 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

   

Three-month period ended

   

06/30/2014

Profit or loss

 

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou.) - (unaudited) (*)

 

1,262,370

 

6,292,940

 

 

 

 

 

 

 

563,492

 

 

 

 

Net revenues

                               

Domestic market

 

2,185,318

 

82,175

 

46,807

 

225,977

 

86,664

 

113,199

 

(210,819)

 

2,529,321

Foreign market

 

657,227

 

1,034,586

 

 

 

 

 

(168,727)

 

1,523,086

Total net revenue (Note 19)

 

2,842,545

 

1,116,761

 

46,807

 

225,977

 

86,664

 

113,199

 

(379,546)

 

4,052,407

Cost of sales and services

 

(2,083,103)

 

(740,240)

 

(30,925)

 

(156,423)

 

(49,128)

 

(71,654)

 

384,881

 

(2,746,592)

Gross profit

 

759,442

 

376,521

 

15,882

 

69,554

 

37,536

 

41,545

 

5,335

 

1,305,815

General and administrative expenses

 

(168,419)

 

(20,019)

 

(209)

 

(21,356)

 

(4,758)

 

(17,212)

 

(125,850)

 

(357,823)

Depreciation (Note 8 a)

 

201,781

 

85,124

 

2,026

 

38,840

 

4,273

 

9,243

 

(45,039)

 

296,248

Proportionate EBITDA of joint ventures

                         

58,362

 

58,362

Adjusted EBITDA

 

792,804

 

441,626

 

17,699

 

87,038

 

37,051

 

33,576

 

(107,192)

 

1,302,602

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ásia

 

11,966

 

1,020,243

 

 

 

 

 

 

 

 

 

(168,727)

 

863,482

North America

 

162,589

                         

162,589

Latin America

 

22,144

 

 

 

 

 

 

 

 

 

 

 

 

 

22,144

Europe

 

457,938

 

14,343

                     

472,281

Other

 

2,590

 

 

 

 

 

 

 

 

 

 

 

 

 

2,590

Foreign market

 

657,227

 

1,034,586

 

 

 

 

 

(168,727)

 

1,523,086

Domestic market

 

2,185,318

 

82,175

 

46,807

 

225,977

 

86,664

 

113,199

 

(210,819)

 

2,529,321

TOTAL

 

2,842,545

 

1,116,761

 

46,807

 

225,977

 

86,664

 

113,199

 

(379,546)

 

4,052,407

 

 (*) The ore sales volumes presented in this note take into consideration Company sales and the interest in its subsidiaries and jointly controlled entities (Namisa 60%).

 

Adjusted EBITDA is the tool based on which the chief operating decision maker measures segment performance and the capacity to generate recurring operating cash, and consists of profit for the year less net finance income (expenses), income tax and social contribution, depreciation and amortization, share of profits of investments, and other operating income (expenses), plus the proportional EBITDA of jointly controlled entities.

 

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

 

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.

 

 

 

PAGE 76 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

   

Consolidated

   

Six-month period ended

 

Three-month period ended

   

06/30/2015

 

06/30/2014

 

06/30/2015

 

06/30/2014

(Loss)/Profit for the period

 

(222,791)

 

71,129

 

(614,593)

 

19,033

Depreciation (Note 8 a)

 

543,178

 

581,594

 

278,680

 

296,248

Income tax and social contribution (Note 13)

 

(507,653)

 

42,476

 

(5,136)

 

15,321

Finance income (Note 22)

 

1,641,395

 

1,556,134

 

771,695

 

814,935

EBITDA

 

1,454,129

 

2,251,333

 

430,646

 

1,145,537

Other operating income (expenses) (Note 21)

 

436,553

 

207,942

 

223,016

 

31,314

Share of profits of investees

 

(354,656)

 

112,892

 

43,822

 

67,389

Proportionate EBITDA of joint ventures

 

176,159

 

170,223

 

103,550

 

58,362

Adjusted EBITDA (*)

 

1,712,185

 

2,742,390

 

801,034

 

1,302,602

 

 

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

 

24. GUARANTEES

 

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

 

 

 

Currency

 

Maturities

 

Borrowings

 

Tax foreclosure

 

Other

 

Total

         

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

 

6/30/2015

 

12/31/2014

Transnordestina Logísitca

R$

 

Up to 9/19/2056 and indefinite

 

2,530,010

 

2,451,682

 

38,766

 

38,766

 

6,783

 

5,975

 

2,575,559

 

2,496,423

                                       

FTL - Ferrovia Transnordestina

R$

 

11/15/2020

 

158,200

 

140,550

         

450

 

142

 

158,650

 

140,692

                                       

CSN Cimentos (*)

R$

 

 

 

 

 

 

 

 

 

26,423

 

 

 

39,776

 

 

 

66,199

                                       

Cia Metalurgica Prada

R$

 

Up to 2/10/2016 and indefinite

         

333

 

10,133

 

19,340

 

19,340

 

19,673

 

29,473

                                       

CSN Energia

R$

 

Indefinite

 

 

 

 

 

2,829

 

2,829

 

 

 

 

 

2,829

 

2,829

                                       

Congonhas Minérios

R$

 

5/21/2019

 

2,000,000

 

2,000,000

                 

2,000,000

 

2,000,000

                                       

Fundação CSN

R$

 

Indefinite

 

1,003

 

1,003

 

 

 

 

 

 

 

 

 

1,003

 

1,003

                                       

Estanho de Rondônia

                           

106

     

106

Others (**)

R$

 

12/31/2015

 

12,000

 

 

 

 

 

 

 

 

 

 

 

12,000

 

 

                                       

Total in R$

 

 

 

 

4,701,213

 

4,593,235

 

41,928

 

78,151

 

26,573

 

65,339

 

4,769,714

 

4,736,725

                                       

CSN Islands IX

           

400,000

                     

400,000

                                       

CSN Islands XI

US$

 

9/21/2019

 

750,000

 

750,000

 

 

 

 

 

 

 

 

 

750,000

 

750,000

                                       

CSN Islands XII

US$

 

Perpetual

 

1,000,000

 

1,000,000

                 

1,000,000

 

1,000,000

                                       

CSN Resources

US$

 

7/21/2020

 

1,200,000

 

1,200,000

 

 

 

 

 

 

 

 

 

1,200,000

 

1,200,000

                                       

CSN Handel

US$

 

6/27/2015

     

100,000

                     

100,000

                                       

Total in US$

 

 

 

 

2,950,000

 

3,450,000

 

 

 

 

 

 

 

 

 

2,950,000

 

3,450,000

                                       

CSN Steel S.L.

EUR

 

1/31/2020

 

120,000

 

120,000

 

 

 

 

 

 

 

 

 

120,000

 

120,000

                                       

Lusosider Aços Planos

EUR

 

Indefinite

 

25,000

 

25,000

                 

25,000

 

25,000

                                       

Total in EUR

 

 

 

 

145,000

 

145,000

 

 

 

 

 

 

 

 

 

145,000

 

145,000

Total in R$

       

9,654,414

 

9,631,805

                 

9,654,414

 

9,631,805

 

 

 

 

 

14,355,627

 

14,225,040

 

41,928

 

78,151

 

26,573

 

65,339

 

14,424,128

 

14,368,530

 

(*) Company incorporated in May 2015.

(**) Guarantees for the subsidiaries Companhia Metalurgica Prada, Cia Metalic Nordeste, Sepetiba Tecon, Nacional Minérios, CSN Energia and Ersa.

 

 

 

PAGE 77 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

25. INSURANCE

 

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

General Civil Liability, Engineering Risks, Sundry Risks, Export Credit, Performance Bond and Port Operator’s Civil Liability.

 

In 2014, after negotiation with insurers and reinsurers in Brazil and abroad, an Insurance Issue Certificate was issued for the contracting of a policy of Operational Risk of Property Damages and Loss of Profits, with effect from September 30, 2014 to September 30, 2015. Under the insurance policy, the LMI (Maximum Limit of Indemnity) is US$600,000,000 and covers the following units and subsidiaries of the Company:  Usina Presidente Vargas, Mineração Casa de Pedra, CSN Paraná, Terminal de Cargas Tecar, Terminal Tecon, Namisa, CSN Handel and Namisa Handel. CSN takes responsibility for a range of retention of US$375,000,000 in excess of the deductibles for property damages and loss of profits.

 

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

 

 

 

26. ADDITIONAL INFORMATION TO CASH FLOWS

 

As mentioned in note 7, on May 1st, 2015, the Company incorporated the subsidiary CSN Cimentos S.A. Part of the net assets, as shown below, are not included in the statement of cash flows:

 

 

 

05/01/2015

 

Closing balance

Trades receivable

433,542

Inventories

21,814

Deferred taxes

29,042

Other current assets and non current assets

21,452

Available-for-sale investments

93,564

Property, plant and equipment and Intangible assets

397,570

Trade payables

(30,180)

Other current liabilities and non current liabilities

(35,544)

Net assets

931,260

 

Additionally, the table below shows the additional information about transactions related to the statements of cash flows:

 

     

Consolidated

     

Parent Company

 

06/30/2015

 

12/31/2014

 

06/30/2015

 

12/31/2014

Income tax and social contribution paid

134,094

 

98,040

 

120,075

 

20,470

Increase of PP&E with interest capitalization

70,483

 

165,789

 

70,483

 

165,789

 

204,577

 

263,829

 

190,558

 

186,259

 

 

 

 

PAGE 78 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

27. STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

Consolidated

 

Six-month period ended

 

Three-month period ended

 

6/30/2015

 

06/30/2014

 

6/30/2015

 

06/30/2014

(Loss) Profit for the period

(222,791)

 

71,129

 

(614,593)

 

19,033

               

Other comprehensive income

             
               

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

 

 

 

 

 

 

 

Actuarial gains on the defined benefit plan from investments in subsidiaries

1,710

 

 

 

Actuarial (losses) gains on defined benefit pension plan

202

 

 

 

 

 

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

 (68)

 

 

   9  

 

 

134

 

1,710

 

9

 

 

               

Items that could be subsequently reclassified to the statement of income

 

 

 

 

 

 

 

Cumulative translation adjustments for the period

168,956

 

(87,347)

 

(7,815)

 

(43,021)

Available-for-sale assets

(29,287)

 

(1,090,003)

 

(677,690)

 

(441,223)

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

9,957

 

370,601

 

195,552

 

150,016

Available-for-sale assets from investments in subsidiaries

 

 

 

 

 

 

 

Impairment of available-for-sale assets

97,851

 

52,115

 

89,434

 

52,115

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

 (33,269)

 

(17,719)

 

(30,407)

 

(17,719)

(Loss) gain on percentage change in investments

(43)

     

(43)

   

(Loss) gain on cash flow hedge accounting

(345,960)

 

 

 

81,685

 

 

Income tax and social contribution on (loss) gain on cash flow hedge accounting

 117,626

 

 

 

(27,773)

 

 

 

(14,169)

 

(772,353)

 

(377,057)

 

(299,832)

               
 

(14,035)

 

(770,643)

 

(377,048)

 

(299,832)

               

Total comprehensive income for the period

(236,826)

 

(699,514)

 

(991,641)

 

(280,799)

               

Attributable to:

 

 

 

 

 

 

 

Owners of the Company

(236,247)

 

(693,594)

 

(991,316)

 

(278,117)

Non-controlling interests

(579)

 

(5,920)

 

(325)

 

(2,682)

 

(236,826)

 

(699,514)

 

(991,641)

 

(280,799)

 

 

 

 

 

 

PAGE 79 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

 

 

 

Parent Company

 

Six-month period ended

 

Three-month period ended

 

6/30/2015

 

06/30/2014

 

6/30/2015

 

06/30/2014

(Loss) Profit for the period

(222,212)

 

77,049

 

(614,268)

 

21,715

               

Other comprehensive income

             
               

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

 

 

 

 

 

 

 

Actuarial gains on the defined benefit plan from investments in subsidiaries

 (96)

 

1,710

 

(221)

 

 

Actuarial (losses) gains on defined benefit pension plan

348

 

 

 

348

 

 

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

 (118)

 

 

   (118)  

 

 

134

 

1,710

 

9

 

 

               

Items that could be subsequently reclassified to the statement of income

 

 

 

 

 

 

 

Cumulative translation adjustments for the period

168,956

 

(87,347)

 

(7,815)

 

(43,021)

Available-for-sale assets

2,254

 

(1,059,465)

 

(594,881)

 

(428,462)

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

(767)

 

360,218

 

202,259

 

145,677

Available-for-sale assets from investments in subsidiaries

(20,817)

 

(17,470)

 

(89,516)

 

(5,737)

Impairment of available-for-sale assets

97,851

 

48,047

 

89,434

 

48,047

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

(33,269)

 

(16,336)

 

(30,407)

(Loss) gain on percentage change in investments

(43)

     

(43)

   

(Loss) gain on cash flow hedge accounting

(345,960)

 

 

 

81,685

 

 

Income tax and social contribution on (loss) gain on cash flow hedge accounting

 117,626

 

 

 

(27,773)

 

 

 

(14,169)

 

(772,353)

 

(377,057)

 

(299,832)

               
 

(14,035)

 

(770,643)

 

(377,048)

 

(299,832)

               

Total comprehensive income for the period

(236,247)

 

(693,594)

 

(991,316)

 

(278,117)

               

Attributable to:

 

 

 

 

 

 

 

Owners of the Company

(236,247)

 

(693,594)

 

(991,316)

 

(278,117)

Non-controlling interests

 

 

 

 

 

 

 

 

(236,247)

 

(693,594)

 

(991,316)

 

(278,117)

 

 

 

 

 

PAGE 80 of 83


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

ITR –– Quarterly Financial Information - June 30, 2015 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

28. SUBSEQUENT EVENTS

 

 

·         Public Civil Action

 

In July, 2015 CSN became aware of public civil action filed by the Federal Public Ministry (MPF) against the Company, alleging that the operation of the Presidente Vargas Steel Mill- UPV would be irregular regarding the environmental license in view of the alleged breach of obligations under the Conduct Adjustment Agreement 026/2010, between CSN and the INEA (State Institute for the Environment). From this alleged irregularity the MPF presumes the occurrence of damage to the environment and addresses technical aspects of the steel operation. In its expression on the injunction application for suspension of the sintering activities, CSN clarified that the activities carried out in the plant is fully supported by the environmental license, which remains fully valid and in accordance with current legislation. This request from MPF for an injunction was dismissed. The Company and its legal counsel assessed this case and concluded that it is not yet possible to assess the risk and contingency amount due to the aforementioned complexity estimation, the peculiarities of the matters which concern them and their procedural stages.

 

 

 

PAGE 81 of 83


 

 

(Convenience Translation into English from the Original Previously Issued in Portuguese)

 

REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

 

To the Board of Directors and Shareholders of

Companhia Siderúrgica Nacional

São Paulo – SP

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Siderúrgica Nacional (the “Company”), identified as Parent and Consolidated, respectively, included in the Interim Financial Information Form (ITR), for the three-month period ended June 30, 2015, which comprises the balance sheet as of June 30, 2015 and the related statements of income, comprehensive income, changes in equity and cash flows for the three and six-month period then ended, including the explanatory notes.

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

Scope of review

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

Conclusion on interim financial information

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

 

 

 

 

 

PAGE 82 of 83


 

 

Other matters

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, 2015, prepared under the responsibility of the Company’s Management, the presentation of which is required by the standards issued by the CVM applicable to the preparation of Interim Financial Information (ITR) and considered as supplemental information for International Financial Reporting Standards - IFRSs, which do not require the presentation of DVA. These statements were subject to the same review procedures described above, and, based on our review, nothing has come to our attention that causes us to believe that they were not prepared, in all material respects, consistently with the individual and consolidated interim financial information taken as a whole.

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

São Paulo, August 12, 2015

DELOITTE TOUCHE TOHMATSU

Gilberto Grandolpho

Auditores Independentes

Engagement Partner

 

 

 

 

 

 

 

 

PAGE 83 of 83

 

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: August 20, 2015
 
COMPANHIA SIDERÚRGICA NACIONAL
By:
/S/ Benjamin Steinbruch

 
Benjamin Steinbruch
Chief Executive Officer

 

 
By:
/S/ Gustavo Henrique Santos de Sousa

 
Gustavo Henrique Santos de Sousa
Controllership, Taxes and Investor Relations 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.