siditr3q18_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 November, 2018
Commission File Number 1-14732
 

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

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

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

Yes _______ No ___X____


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Table of Contents

 

Company Information

 

Capital Breakdown

1

Parent Company Financial Statements

 

Balance Sheet – Assets

2

Balance Sheet – Liabilities

3

Statement of Income

4

Statement of Comprehensive Income

5

Statement of Cash Flows

6

Statement of Changes in Shareholders’ Equity

 

01/01/2018 to 09/30/2018

7

01/01/2017 to 09/30/2017

8

Statement of Value Added

9

Consolidated Financial Statements

 

Balance Sheet - Assets

10

Balance Sheet - Liabilities

11

Statement of Income

12

Statement of Comprehensive Income

13

Statement of Cash Flows

14

Statement of Changes in Shareholders’ Equity

 

01/01/2018 to 09/30/2018

15

01/01/2017 to 09/30/2017

16

Statement of Value Added

17

Comments on the Company’s Consolidated Performance

18

Notes to the quarterly financial information

33

Comments on the Performance of Business Projections

91

Reports and Statements

 

Unqualified Independent Auditors’ Review Report

94

Officers Statement on the Financial Statements

96

Officers Statement on Auditor’s Report

97


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

09/30/2018

 

Paid-in Capital

 

 

Common

1,387,524,047

 

Preferred

0

 

Total

1,387,524,047

 

Treasury Shares

 

 

Common

7,409,500

 

Preferred

0

 

Total

7,409,500

 

 

 

Page 1


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Balance Sheet - Assets

(R$ thousand)

Code

Description

Current Quarter

Previous Year

09/30/2018

12/31/2017

1

Total Assets

41,358,610

42,365,935

1.01

Current assets

9,293,037

7,642,103

1.01.01

Cash and cash equivalents

1,402,224

393,504

1.01.02

Financial investments

891,735

716,461

1.01.02.03

Financial investments at amortized cost

891,735

716,461

1.01.03

Trade receivables

1,998,033

2,966,706

1.01.04

Inventory

3,340,188

2,951,352

1.01.08

Other current assets

1,660,857

614,080

1.01.08.03

Others

1,660,857

614,080

1.02

Non-current assets

32,065,573

34,723,832

1.02.01

Long-term assets

2,487,843

2,267,226

1.02.01.10

Other non-current assets

2,487,843

2,267,226

1.02.02

Investments

20,095,824

22,894,885

1.02.03

Property, plant and equipment

9,430,330

9.502,411

1.02.04

Intangible assets

51,576

59,310

 

 

 

 

Page 2


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

09/30/2018

12/31/2017

2

Total liabilities

41,358,610

 42,365,935

2.01

Current liabilities

10,588,043

 9,175,980

2.01.01

Payroll and related taxes

176,762

 133,774

2.01.02

Trade payables

2,289,181

 1,787,392

2.01.03

Tax payables

106,586

 86,496

2.01.04

Borrowings and financing

7,342,833

 6,578,171

2.01.05

Other payables

621,533

 515,561

2.01.06

Provisions

51,148

 74,586

2.01.06.01

Provision for tax, social security, labor and civil risks

51,148

 74,586

2.02

Non-current liabilities

23,313,697

 26,162,582

2.02.01

Long term Borrowings and financing

18,034,000

 22,454,846

2.02.02

Other payables

37.726

 57,599

2.02.03

Deferred Taxes

299.997

 570,559

2.02.04

Provisions

4.941.974

 3,079,578

2.02.04.01

Provision for tax, social security, labor and civil risks

552.574

 555,459

2.02.04.02

Other provisions

4.389.400

 2,524,119

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

180.212

 248,918

2.02.04.02.04

Pension and healthcare plan

908.721

 908,721

2.02.04.02.05

Provision for losses on investments

3.300.467

 1,366,480

2.03

Shareholders’ equity

7.456.870

 7,027,373

2.03.01

Share Capital

4.540.000

 4,540,000

2.03.02

Capital reserves

32.720

 30

2.03.04

Profit reserves

180.712

0

2.03.04.02

Earnings reserves

238.976

 238,976

2.03.04.09

Treasury shares

(58.264)

(238,976)

2.03.05

Accumulated profit/(losses)

2.062.159

(1,291,689)

2.03.08

Other comprehensive income

641.279

 3,779,032

 

 

Page 3


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statements of Income

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

07/01/2018 to 09/30/2018

01/01/2018 to 09/30/2018

07/01/2017 to 09/30/2017

01/01/2017 to 09/30/2017

3.01

Revenues from sale of goods and rendering of services

3,371,553

9,422,956

2,878,254

7,672,028

3.02

Costs from sale of goods and rendering of services

(2,773,360)

(7,518,935)

(2,432,348)

(6,439,752)

3.03

Gross profit

598,193

1,904,021

445,906

1,232,276

3.04

Operating (expenses)/income

273,796

2,693,442

(268,582)

(330,911)

3.04.01

Selling expenses

(148,558)

(453,968)

(186,675)

(549,437)

3.04.02

General and administrative expenses

(63,039)

(194,952)

(28,212)

(148,272)

3.04.04

Other operating income

1,893,195

3,336,930

6,170

11,834

3.04.05

Other operating expenses

(250,104)

(462,284)

(74,616)

(196,087)

3.04.06

Equity in results of affiliated companies

(1,157,698)

467,716

14,751

551,051

3.05

Profit before financial income (expenses) and taxes

871,989

4,597,463

177,324

901,365

3.06

Financial income (expenses)

(61,720)

(1,470,510)

43,410

(1,255,316)

3.06.01

Financial income

410,576

475,247

102,978

235,858

3.06.02

Financial expenses

(472,296)

(1,945,757)

(59,568)

(1,491,174)

3.06.02.01

Net exchange differences over financial instruments

(27,799)

(709,132)

478,274

332,639

3.06.02.02

Financial expenses

(444,497)

(1,236,625)

(537,842)

(1,823,813)

3.07

Profit (loss) before taxes

810,269

3,126,953

220,734

(353,951)

3.08

Income tax and social contribution

(88,734)

226,895

5,732

6,653

3.09

Profit (loss) from continued operations

721,535

3,353,848

226,466

(347,298)

3.11

Profit (loss) for the year

721,535

3,353,848

226,466

(347,298)

3.99                 

Earnings (loss) per common share – (Reais/share)

 

 

 

 

3.99.01

Basic

 

 

 

 

3.99.01.01

Common shares

0.52810

2.45474

0.16687

(0.25591)

3.99.02

Diluted

 

 

 

 

3.99.02.01

Common shares

0.52810

2.45474

0.16687

(0.25591)

 

 

Page 4


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statements of Comprehensive Income

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

07/01/2018 to 09/30/2018

01/01/2018 to 09/30/2018

07/01/2017 to 09/30/2017

01/01/2017 to 09/30/2017

4.01

(Loss) profit for the year

721,535

3,353,848

226,466

(347,298)

4.02

Other comprehensive income

(226,236)

(3,137,753)

667,498

848,282

4.02.01

Actuarial gains over pension plan of affiliates, net of taxes

30

89

30

88

4.02.04

Cumulative translation adjustments for the year

(29,171)

(17,175)

(47,328)

82,130

4.02.05

Fair value through other comprehensive income

-

(1,559,680)

496,044

614,542

4.02.10

(Loss) /Gain on the percentage change in investments

-

(105)

-

2,814

4.02.11

(Loss) /Gain on cash flow hedge accounting

(372,883)

(1,724,818)

200,236

134,374

4.02.13

Realization of cash flow hedge accounting reclassified to income statement

183,051

196,783

16,212

37,933

4.02.14

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

(7,263)

(32,196)

2,304

(23,599)

4.02.15

(Loss)/Gain on business combination

-

(651)

-

-

4.03

Comprehensive income for the year

495,299

216,095

893,964

500,984

 

 

 

Page 5


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statements of Cash Flows – Indirect Method

(R$ thousand)

   

Year to date

YTD previous year

Code

Description

01/01/2018 to 09/30/2018

01/01/2017 to 09/30/2017

6.01

Net cash from operating activities

6,345,358

498,973

6.01.01

Cash from operations

2,171,919

841,009

6.01.01.01

Profit (loss) for the period

3,353,848

(347,298)

6.01.01.03

Financial charges in borrowing and financing raised

1,154,172

1,670,505

6.01.01.04

Financial charges in borrowing and financing granted

(31,977)

(89,576)

6.01.01.05

Depreciation, depletion and amortization

443,017

497,288

6.01.01.06

Equity in results of affiliated companies

(467,716)

(551,051)

6.01.01.07

Deferred tax

(226,895)

(6,653)

6.01.01.08

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

(26,323)

(6,610)

6.01.01.09

Monetary and exchange variations, net

879,442

(278,230)

6.01.01.12

Write-off of property, plant and equipment and Intangible assets

13,201

(521)

6.01.01.13

Provision for environmental liabilities and decommissioning of assets

(68,706)

(49,914)

6.01.01.14

Updated shares - VJR

(1,547,265)

-

6.01.01.15

Intercompany debt relief

(1,310,886)

-

6.01.01.16

Others

8,007

3,069

6.01.02

Changes in assets and liabilities

4,173,439

(342,036)

6.01.02.01

Trade receivables - third parties

173,009

(229,704)

6.01.02.02

Trade receivables - related parties

(177,645)

(11,766)

6.01.02.03

Inventories

(388,836)

(243,844)

6.01.02.04

Receivables - related parties/dividends

6,189,677

1,576,325

6.01.02.05

Tax assets

(989,073)

(86,897)

6.01.02.06

Judicial deposits

(21,904)

(19,141)

6.01.02.09

Trade payables

501,789

345,228

6.01.02.10

Payroll and related taxes

42,988

26,229

6.01.02.11

Taxes in installments – REFIS

21,669

13,102

6.01.02.13

Payables to related parties

41,243

5,533

6.01.02.15

Interest paid

(1,261,483)

(1,748,225)

6.01.02.16

Interest received – related parties

1,522

187

6.01.02.18

Others

40,483

30,937

6.02

Net cash used in investing activities

(702,609)

(264,740)

6.02.01

Investments / Advance for future capital increase

(117,130)

(30,501)

6.02.02

Purchase of property, plant and equipment

(354,064)

(355,941)

6.02.07

Intercompany loans granted

(103,947)

(16,540)

6.02.09

Intercompany loans received 

8,429

7,297

6.02.10

Exclusive funds

-

(200)

6.02.11

Financial Investments, net of redemption

(175,274)

31,693

6.02.12

Cash received from disposal of investment – CGPAR

-

99,452

6.02.13

Cash received upon disposal of Usiminas’ shares

39,377

-

6.03

Net cash used in financing activities

(4,634,029)

(1,033,516)

6.03.01

Borrowings and financing raised

530,468

171,000

6.03.02

Transactions cost - Borrowings and financing

(57,625)

-

6.03.05

Amortization of borrowings and financing

(1,915,296)

(960,174)

6.03.06

Amortization of borrowings and financing - related parties

(3,404,978)

(244,342)

6.03.08

Sale of treasury shares

213,402

-

6.04

Exchange rate on translating cash and cash equivalents

-

975

6.05

Increase (decrease) in cash and cash equivalents

1,008,720

(798,308)

6.05.01

Cash and equivalents at the beginning of the year

393,504

1,466,746

6.05.02

Cash and equivalents at the end of the year

1,402,224

668,438

 

 

Page 6


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statement of Changes in Equity - 01/01/2018 to 09/30/2018

(R$ thousand)

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

5.01

Opening balances

4,540,000

30

-

(1,291,689)

3,779,032

7,027,373

5.03

Adjusted opening balances

4,540,000

30

-

(1,291,689)

3,779,032

7,027,373

5.04

Capital transaction with shareholders

-

32,690

180,712

-

-

213,402

5.04.05

Treasury shares sold

-

-

180,712

-

-

180,712

5.04.08

Gain on disposal of shares

-

32,690

-

-

-

32,690

5.05

Total comprehensive income

-

-

-

3,353,848

(3,137,753)

216,095

5.05.01

Profit for the period

-

-

-

3,353,848

-

3,353,848

5.05.02

Other comprehensive income

-

-

-

-

(3,137,753)

(3,137,753)

5.05.02.04

Translation adjustments for the year

-

-

-

-

(17,175)

(17,175)

5.05.02.08

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

-

-

-

-

89

89

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

-

(1,559,680)

(1,559,680)

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

-

(105)

(105)

5.05.02.11

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

-

-

-

-

(1,528,035)

(1,528,035)

5.05.02.13

(Loss) / gain on foreign investments

-

-

-

-

(32,196)

(32,196)

5.05.02.14   

(Loss) / gain on business combination

-

-

-

-

(651)

(651)

5.07

Closing balance

4,540,000

32,720

180,712

2,062,159

641,279

7,456,870

 

 

 

 

Page 7


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statement of Changes in Equity - 01/01/2017 to 09/30/2017

(R$ thousand)

               

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

5.01

Opening balances

4,540,000

30

-

(1,301,961)

2,956,459

6,194,528

5.03

Adjusted opening balances

4,540,000

30

-

(1,301,961)

2,956,459

6,194,528

5.05

Total comprehensive income

-

-

-

(347,298)

848,282

500,984

5.05.01

Profit (loss) for the period

-

-

-

(347,298)

-

(347,298)

5.05.02

Other comprehensive income

-

-

-

-

848,282

848,282

5.05.02.04

Translation adjustments for the year

-

-

-

-

82,130

82,130

5.05.02.08

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

-

-

-

-

88

88

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

-

614,542

614,542

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

-

2,814

2,814

5.05.02.11

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

-

-

-

-

172,307

172,307

5.05.02.13

(Loss) / gain on foreign investments

-

-

-

-

(23,599)

(23,599)

5.07

Closing balance

4,540,000

30

-

(1,649,259)

3,804,741

6,695,512

 

 

                                                                                                                                                                                          

Page 8


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company Financial Statements / Statement of Value Added

(R$ thousand)

   

Year to date

Previous year

Code

Description

01/01/2018 to 09/30/2018

01/01/2017 to 09/30/2017

7.01

Revenues

14.591.261

9,476,920

7.01.01

Sales of products and rendering of services

11.739.960

9,425,899

7.01.02

Other revenues

2.858.386

66,237

7.01.04

Allowance for (reversal of) doubtful debts

(7.085)

(15,216)

7.02

Raw materials acquired from third parties

(8,518,250)

(7,343,265)

7.02.01

Cost of sales and services

(7,974,515)

(6,627,795)

7.02.02

Materials, electric power, outsourcing and other

(543,723)

(714,074)

7.02.03

Impairment/recovery of assets

(12)

(1,396)

7.03

Gross value added

6,073,011

2.133.655

7.04

Retentions

(443,017)

(497,288)

7.04.01

Depreciation, amortization and depletion

(443,017)

(497,288)

7.05

Wealth created

5,629,994

1.636.367

7.06

Value added received

1,080,108

787.809

7.06.01

Equity in results of affiliates companies

467,716

551.051

7.06.02

Financial income

475,247

235.858

7.06.03

Others

137,145

900

7.06.03.01

Others and exchange gains

137,145

900

7.07

Wealth for distribution

6,710,102

2.424.176

7.08

Wealth distributed

6,710,102

2.424.176

7.08.01

Personnel

934,365

889.242

7.08.01.01

Salaries and wages

693,615

652.517

7.08.01.02

Benefits

192,532

182.239

7.08.01.03

Severance payment (FGTS)

48,218

54.486

7.08.02

Taxes, fees and contributions

348,815

384.352

7.08.02.01

Federal

121,522

288.265

7.08.02.02

State

227,290

96.071

7.08.02.03

Municipal

3

16

7.08.03

Remuneration on third-party capital

2,073,074

1.497.880

7.08.03.01

Interest

1,236,625

1.827.044

7.08.03.02

Leases

5,108

8.566

7.08.03.03

Others

831,341

(337,730)

7.08.03.03.01

Others and exchange losses

831,341

(337,730)

7.08.04

Remuneration on Shareholders' capital

3,353,848

(347,298)

7.08.04.03

Retained earnings (accumulated losses)

3,353,848

(347,298)

 

 

 

Page 9


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet - Assets

(R$ thousand)

     

Code

Description

Current Quarter

Previous Year

09/30/2018

12/31/2017

1

Total Assets

46,226,202

45,209,970

1.01

Current assets

12,708,158

11,881,496

1.01.01

Cash and cash equivalents

2,995,240

3,411,572

1.01.02

Financial investments

902,403

735,712

1.01.02.03

Financial investments measured at amortized cost

902,403

735,712

1.01.03

Trade receivables

2,142,670

2,276,215

1.01.04

Inventory

4,788,365

4,464,419

1.01.08

Other current assets

1,879,480

993,578

1.01.08.03

Others

1,879,480

993,578

1.02

Non-current assets

33,518,044

33,328,474

1.02.01

Long-term assets

2,832,006

2,591,594

1.02.01.03

Financial investments measured at amortized cost

8,018

0

1.02.01.07

Deferred tax assets

73,207

63,119

1.02.01.10

Other non-current assets

2,750,781

2,528,475

1.02.02

Investments

5,521,085

5,499,995

1.02.03

Property, plant and equipment

17,868,945

17,964,839

1.02.04

Intangible assets

7,296,008

7,272,046

 

 

 

Page 10


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

09/30/2018

12/31/2017

2

Total liabilities

46,226,202

45,209,970

2.01

Current liabilities

10,814,432

10,670,050

2.01.01

Payroll and related taxes

315,445

252,418

2.01.02

Trade payables

2,933,989

2,460,774

2.01.03

Tax payables

302,277

264,097

2.01.04

Borrowings and financing

6,409,689

6,526,902

2.01.05

Other payables

755,917

1,059,901

2.01.06

Provisions

97,115

105,958

2.01.06.01

Provision for tax, social security, labor and civil risks

97,115

105,958

2.02

Non-current liabilities

26,664,512

26,251,691

2.02.01

Borrowings and financing

23,666,381

22,983,942

2.02.02

Other payables

229,163

129,323

2.02.03

Deferred tax liabilities

894,098

1,173,559

2.02.04

Provisions

1,874,870

1,964,867

2.02.04.01

Provision for tax, social security, labor and civil risks

690,635

719,133

2.02.04.02

Other provisions

1,184,235

1,245,734

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

275,514

337,013

2.02.04.02.04

Pension and healthcare plan

908,721

908,721

2.03

Consolidated Shareholders’ equity

8,747,258

8,288,229

2.03.01

Share Capital

4,540,000

4,540,000

2.03.02

Capital reserves

32,720

30

2.03.04

Profit reserves

180,712

0

2.03.04.02

Earnings reserves

238,976

238,976

2.03.04.09

Treasury shares

(58,264)

(238,976)

2.03.05

Accumulated profit/(losses)

2,062,159

(1,291,689)

2.03.08

Other comprehensive income

641,279

3,779,032

2.03.09

Profit attributable to the non-controlling interests

1,290,388

1,260,856

       

 

 

 

Page 11


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statements of Income   

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

07/01/2018 to 09/30/2018

01/01/2018 to 09/30/2018

07/01/2017 to 09/30/2017

01/01/2017 to 09/30/2017

3.01

Revenues from sale of goods and rendering of services

6,164,989

16,917,953

4,809,671

13,531,876

3.02

Costs from sale of goods and rendering of services

(4,298,540)

(12,107,201)

(3,596,936)

(10,016,303)

3.03

Gross profit

1,866,449

4,810,752

1,212,735

3,515,573

3.04

Operating (expenses)/income

(453,100)

784,836

(550,540)

(1,768,200)

3.04.01

Selling expenses

(569,294)

(1,497,306)

(414,544)

(1,263,611)

3.04.02

General and administrative expenses

(105,785)

(331,033)

(76,174)

(307,051)

3.04.04

Other operating income

598,458

3,227,902

8,956

21,102

3.04.05

Other operating expenses

(420,325)

(710,737)

(106,780)

(317,140)

3.04.06

Equity in results of affiliated companies

43,846

96,010

38,002

98,500

3.05

Profit before financial income (expenses) and taxes

1,413,349

5,595,588

662,195

1,747,373

3.06

Financial income (expenses)

(423,225)

(2,005,993)

(277,797)

(1,603,640)

3.06.01

Financial income

335,885

426,659

80,841

286,070

3.06.02

Financial expenses

(759,110)

(2,432,652)

(358,638)

(1,889,710)

3.06.02.01

Net exchange differences over financial instruments

(87,663)

(749,442)

269,925

208,730

3.06.02.02

Financial expenses

(671,447)

(1,683,210)

(628,563)

(2,098,440)

3.07

Profit (loss) before taxes

990,124

3,589,595

384,398

143,733

3.08

Income tax and social contribution

(237,960)

(161,249)

(128,214)

(409,890)

3.09

Profit (loss) from continued operations

752,164

3,428,346

256,184

(266,157)

3.11

Consolidated Profit (loss) for the year

752,164

3,428,346

256,184

(266,157)

3.11.01

Profit attributable to the controlling interests

721,535

3,353,848

226,466

(347,298)

3.11.02

Profit attributable to the non-controlling interests

30,629

74,498

29,718

81,141

3.99                 

Earnings (loss) per common share – (Reais/share)

 

 

 

 

3.99.01

Basic

 

 

 

 

3.99.01.01

Common shares

0.52810

2.45474

0.16687

(0.25591)

3.99.02

Diluted

 

 

 

 

3.99.02.01

Common shares

0.52810

2.45474

0.16687

(0.25591)

 

Page 12


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

Consolidated Financial Statements / Statement of Comprehensive Income

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

07/01/2018 to 09/30/2018

01/01/2018 to 09/30/2018

07/01/2017 to 09/30/2017

01/01/2017 to 09/30/2017

4.01

Consolidated profit (loss) for the year

752,164

3,428,346

256,184

(266,157)

4.02

Other comprehensive income

(226,236)

(3,137,753)

667,498

848,282

4.02.01

Actuarial gains over pension plan of affiliates, net of taxes

30

89

30

88

4.02.04

Cumulative translation adjustments for the year

(29,171)

(17,175)

(47,328)

82,130

4.02.05

Fair value through other comprehensive income

-

(1,559,680)

496,044

614,542

4.02.09

(Loss)/gain on the percentage change in investments

-

(105)

-

2,814

4.02.10

(Loss)/gain on cash flow hedge accounting

(372,883)

(1,724,818)

200,236

134,374

4.02.12

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

(7,263)

(32,196)

2,304

(23,599)

4.02.13

Realization of cash flow hedge accounting reclassified to income statement

183,051

196,783

16,212

37,933

4.02.14

(Loss)/gain on business combination

-

(651)

-

-

4.03

Consolidated comprehensive income for the year

525,928

290,593

923,682

582,125

4.03.01

Attributed to controlling Shareholders

495,299

216,095

893,964

500,984

4.03.02

Attributed to non-controlling Shareholders

30,629

74,498

29,718

81,141

.

 

 

Page 13


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statements of Cash Flows – Indirect Method

(R$ thousand)

     
   

Year to date

YTD previous year

Code

Description

01/01/2018 to 09/30/2018

01/01/2017 to 09/30/2017

6.01

Net cash from operating activities

1,598,553

94,171

6.01.01

Cash from operations

3,752,663

2,420,104

6.01.01.01

Profit (loss) attributable to the controlling interests

3,353,848

(347,298)

6.01.01.03

Profit (loss) attributable to the non-controlling interests

74,498

81,141

6.01.01.04

Financial charges in borrowing and financing raised

1,451,934

1,899,125

6.01.01.05

Financial charges in borrowing and financing granted

(36.699)

(50,815)

6.01.01.06

Depreciation, depletion and amortization

962,051

1,123,076

6.01.01.07

Equity in in results of affiliated companies

(96,010)

(98,500)

6.01.01.08

Deferred tax

(279,896)

132,171

6.01.01.09

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

(39,918)

4,492

6.01.01.10

Monetary exchange variations, net

1,121,423

(239,384)

6.01.01.11

Gain (loss) from derivative financial instruments

-

(28,503)

6.01.01.12

Updated shares - VJR

(1,547,265)

-

6.01.01.13

Write-down of property, plant and equipment and Intangible assets

29,383

21.600

6.01.01.15

Net gain on sale of foreign subsidiary

(1,164,294)

-

6.01.01.16

Provision for environmental liabilities and decommissioning of assets

(61,499)

(44,694)

6.01.01.17

Others

(14,893)

(32,307)

6.01.02

Changes in assets and liabilities

(2,154,110)

(2,325,933)

6.01.02.01

Trade receivables - third parties

203,762

(219,153)

6.01.02.02

Trade receivables - related parties

2,114

11,141

6.01.02.03

Inventories

(524,708)

(263,261)

6.01.02.04

Receivables - related parties/dividends

1,654

(9,557)

6.01.02.05

Tax assets

(860,082)

(110,188)

6.01.02.06

Judicial deposits

(32,506)

(32,807)

6.01.02.08

Trade payables

481,117

480,512

6.01.02.09

Payroll and related taxes

65,421

41,601

6.01.02.10

Taxes in installments – REFIS

30,103

31,194

6.01.02.11

Payables to related parties

86,989

(10,356)

6.01.02.13

Interest paid

(1,707,468)

(2,126,761)

6.01.02.15

Interest received - Related Parties

-

8,678

6.01.02.17

Others

99,494

(126,976)

6.02

Net cash used in investing activities

525,126

(685,842)

6.02.02

Investments/AFAC

(96,902)

-

6.02.03

Purchase of property, plant and equipment

(810,088)

(715,869)

6.02.05

Receivable/payable from derivative financial instruments

(372)

30,374

6.02.06

Acquisition of intangible assets

(631)

(329)

6.02.08

Intercompany loans granted

(101.908)

(15,188)

6.02.09

Intercompany loans received 

-

12,116

6.02.10

Financial Investments, net of redemption

(174,709)

3,054

6.02.11          

Cash received from the sale of foreign subsidiary

1,670,359

-

6.02.12

Cash received from disposal of Usiminas’ shares

39,377

-

6.03

Net cash used in financing activities

(2,514,012)

(899,476)

6.03.01

Borrowings and financing

2.002.773

171,000

6.03.02

Transaction cost - Borrowings and financing

(85,679)

-

6.03.04

Amortization of borrowings and financing

(4,142,506)

(1,070,476)

6.03.07

Dividends and interest on equity

(502,002)

-

6.03.08

Treasury shares sold

213,402

-

6.04

Exchange rate on translating cash and cash equivalents

(25,999)

1,417

6.05

Increase (decrease) in cash and cash equivalents

(416,332)

(1,489,730)

6.05.01

Cash and equivalents at the beginning of the year

3,411,572

4,871,162

6.05.02

Cash and equivalents at the end of the year

2,995,240

3,381,432

 

 

 

 

 

Page 14


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Consolidated Financial Statements / Statements of Changes in Equity - 01/01/2018 to 09/30/2018

(R$ thousand)

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

-

(1,291,689)

3,779,032

7,027,373

1,260,856

8,288,229

5.03

Adjusted opening balances

4,540,000

30

-

(1,291,689)

3,779,032

7,027,373

1,260,856

8,288,229

5.04

Capital transaction with shareholders

-

32,690

180,712

-

-

213,402

-

213,402

5.04.05

Treasury shares sold

-

-

180,712

-

-

180,712

-

180,712

5.04.08

Gain on disposal of shares

-

32,690

-

-

-

32,690

-

32,690

5.05

Total comprehensive income

-

-

-

3,353,848

(3,137,753)

216,095

74,498

290,593

5.05.01

Profit (loss) for the year

-

-

-

3,353,848

-

3,353,848

74,498

3,428,346

5.05.02

Other comprehensive income

-

-

-

-

(3,137,753)

(3,137,753)

-

(3,137,753)

5.05.02.04

Translation adjustments for the year

-

-

-

-

(17,175)

(17,175)

-

(17,175)

5.05.02.08

Actuarial gains on pension plan, net of taxes

-

-

-

-

89

89

-

89

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

-

(1,559,680)

(1,559,680)

-

(1,559,680)

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

-

(105)

(105)

-

(105)

5.05.02.11

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

-

-

-

-

(1,528,035)

(1,528,035)

-

(1,528,035)

5.05.02.13

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

-

-

-

-

(32,196)

(32,196)

-

(32,196)

5.05.02.14

(Loss)/gain on business combination

-

-

-

-

(651)

(651)

-

(651)

5.06

Internal changes in shareholders’ equity

-

-

-

-

-

-

(44,966)

(44,966)

5.06.04

Non-controlling interests in affiliates

-

-

-

-

-

-

(44,966)

(44,966)

5.07

Closing balance

4,540,000

32,720

180,712

2,062,159

641,279

7,456,870

1,290,388

8,747,258

 

 

Page 15


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information – September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statements of Changes in Equity - 01/01/2017 to 09/30/2017

(R$ thousand)

                   

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

-

(1,301,961)

2,956,459

6,194,528

1,189,993

7,384,521

5.03

Adjusted opening balances

4,540,000

30

-

(1,301,961)

2,956,459

6,194,528

1,189,993

7,384,521

5.05

Total comprehensive income

-

-

-

(347,298)

848,282

500,984

81,141

582,125

5.05.01

Profit (loss) for the year

-

-

-

(347,298)

-

(347,298)

81,141

(266,157)

5.05.02

Other comprehensive income

-

-

-

-

848,282

848,282

-

848,282

5.05.02.04

Translation adjustments for the year

-

-

-

-

82,130

82,130

-

82,130

5.05.02.08

Actuarial gains on pension plan, net of taxes

-

-

-

-

88

88

-

88

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

-

614,542

614,542

-

614,542

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

-

2,814

2,814

-

2,814

5.05.02.11

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

-

-

-

-

172,307

172,307

-

172,307

5.05.02.13

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

-

-

-

-

(23,599)

(23,599)

-

(23,599)

5.06

Internal changes in shareholders’ equity

-

-

-

-

-

-

2

2

5.06.04

Non-controlling interests in affiliates

-

-

-

-

-

-

2

2

5.07

Closing balance

4,540,000

30

-

(1,649,259)

3,804,741

6,695,512

1,271,136

7,966,648

 

 

 

Page 16


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Consolidated Financial Statements / Statements of Value Added

(R$ thousand)

   

Year to date

Previous year

Code

Description

01/01/2018 to 09/30/2018

01/01/2017 to

09/30/2017

7.01

Revenues

22,171,878

15,483,245

7.01.01

Sales of products and rendering of services

19,436,579

15,497,404

7.01.02

Other revenues

2,741,131

4,600

7.01.04

Allowance for (reversal of) doubtful debts

(5,832)

(18,759)

7.02

Raw materials acquired from third parties

(13,096,711)

(10,324,959)

7.02.01

Cost of sales and services

(10,973,482)

(8,503,127)

7.02.02

Materials, electric power, outsourcing and other

(2,138,978)

(1,794,938)

7.02.03

Impairment/recovery of assets

15,749

(26,894)

7.03

Gross value added

9,075,167

5,158,286

7.04

Retentions

(962,051)

(1,123,076)

7.04.01

Depreciation, amortization and depletion

(962,051)

(1,123,076)

7.05

Wealth created

8,113,116

4,035,210

7.06

Value added received

767,695

308,508

7.06.01

Equity in results of affiliates companies

96,010

98,500

7.06.02

Financial income

426,659

286,070

7.06.03

Others

245,026

(76,062)

7.06.03.01

Others and exchange gains

245,026

(76,062)

7.07

Wealth for distribution

8,880,811

4,343,718

7.08

Wealth distributed

8,880,811

4,343,718

7.08.01

Personnel

1,704,716

1,583,499

7.08.01.01

Salaries and wages

1,336,162

1,232,164

7.08.01.02

Benefits

306,773

275,415

7.08.01.03

Severance payment (FGTS)

61,781

75,920

7.08.02

Taxes, fees and contributions

1,066,341

1,194,709

7.08.02.01

Federal

782,642

956,805

7.08.02.02

State

265,348

221,413

7.08.02.03

Municipal

18,351

16,491

7.08.03

Remuneration on third-party capital

2,681,408

1,831,667

7.08.03.01

Interest

1,683,210

2,101,671

7.08.03.02

Leases

19,307

21,668

7.08.03.03

Others

978,891

(291,672)

7.08.03.03.01

Others and exchange losses

978,891

(291,672)

7.08.04

Remuneration on Shareholders' capital

3,428,346

(266,157)

7.08.04.03

Retained earnings (accumulated losses)

3,353,848

(347,298)

7.08.04.04

Non-controlling interests in retained earnings

74,498

81,141

 

Page 17


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Comments on the Company’s Consolidated Performance

 

São Paulo, November 7, 2018

 

 

 

3Q18 Earnings Release

 

Companhia Siderúrgica Nacional (CSN) (BM & FBOVESPA: CSNA3) (NYSE: SID) announces today its results for the third quarter of 2018 (3Q18) in Brazilian reais, and its consolidated financial statements, which are presented in accordance with International Financial Reporting Standards (IFRS), issued by the International Accounting Standards Board (IASB) and with the accounting practices adopted in Brazil, which are fully convergent with international accounting standards, issued by the Accounting Pronouncements Committee (CPC) and approved by the Brazilian Securities and Exchange Commission (CVM), pursuant to CVM Instruction 485 of September 1, 2010. The comments presented herein refer to the Company's consolidated results for the third quarter of 2018 (3Q18) and comparisons are for the second quarter of 2018 (2Q18) and for the third quarter of 2017 (3Q17). The Brazilian real/US dollar exchange rate was R$ 4.0039 on September 30, 2018, R$ 3.8558 on June 30, 2018 and R$ 3.1680 on September 30, 2017.

 

3Q18 financial and operating Highlights

 

·         Generation of adjusted EBITDA of R$1,627 MM, a 34% increase over 3Q17 and 15% over 2Q18, with EBITDA margin of 25.2%.

·         Higher domestic sales volume of steel since 4Q14, reaching 912 thousand tons and an increase of 14% in relation to the previous quarter.

·         Adjusted EBITDA from mining increasing 52%, reaching R$811 MM (EBITDA margin of 49%) against 2Q18, with a higher volume of ore traded (+14%) and quality premiums.

·         Free cash flow, before financing activities, reached R$838 MM in 3Q18, against R$73 MM in 2Q18.

·         0.41x reduction in the leverage ratio, from 5.34x in the previous quarter to 4.93x in 3Q18, due to higher operating cash generation and EBITDA growth.

·         Net Income of R$752 MM in 3Q18, due to the strong operational evolution besides non operational revenues in the period, totaling R$3.4 billion in 2018.

 

 

 

 

 

Page 18


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Highlights

3Q17

2Q18

3Q18

 

Variation

 

3Q18

x

3Q17

3Q18

x

2Q18

Steel sales (thousand tons)

1,301

1,321

1,290

 

(1%)

(2%)

- Domestic market

802

798

912

 

14%

14%

- Subsidiaries abroad

425

449

329

 

(23%)

(27%)

- Export trade

74

74

48

 

(34%)

(34%)

                     

Iron ore sales (thousand tons)

7,954

8,130

9,288

 

17%

14%

- Domestic market

1,321

1,376

1,138

 

(14%)

(17%)

- Foreign market

6,633

6,754

8,150

 

23%

21%

                     

Consolidated result (R$ million)

                   

Net revenue

4,810

5,687

6,165

 

28%

8%

Gross profit

1,213

1,563

1,866

 

54%

19%

Adjusted EBITDA¹

1,213

1,420

1,627

 

34%

15%

                     

Adjusted net debt²

25,717

27,125

27,057

 

5%

(0%)

Adjusted cash/cash equivalents²

4,358

4,357

4,083

 

(6%)

(6%)

Net debt/Adjusted EBITDA

5.48x

5.34x

4.93x

 

-0.55 x

-0.41 x

¹Adjusted EBITDA is calculated based on net profit/loss, plus depreciation and amortization, income tax, net finance income (costs), share of profit (loss) of investees and other operating income (expenses), and includes the proportionate share of EBITDA of the jointly-owned subsidiaries MRS Logística and CBSI. Adjusted EBITDA includes 100% interest in CSN Mineração, 37.27% in MRS and 50% in CBSI.

² Adjusted net debt and adjusted cash account for 100% stake in CSN Mineração, 37.27% in MRS and 50% in CBSI.

 

 

CSN´s Consolidated Result

 

·         In 3Q18, net revenue totaled R$6,165 million, 8% and 28% higher than in 2Q18 and 3Q17, respectively. Compared to 2Q18, the improvement in performance was due to the increase in steel products prices and volumes in the domestic market, and in the mining segment.

 

·         In 3Q18, the cost of goods sold amounted to R$4,299 million, 4.2% higher than in 2Q18, due to the increase in raw material prices resulting from the appreciation of the US dollar against the Brazilian real, as well as higher manufacturing costs.

 

·         In the third quarter of 2018, gross profit totaled R$1,866 million, a strong increase of 54% over 3Q17, with a gross margin of 5.1 p.p. higher than the same basis of comparison, due to the strong gain in the mining’s margin.

 

·         In 3Q18, general and administrative expenses totaled R$106 million, with dilution of 2.1% (2Q18) to 1.7% (3Q18) of net revenue. Sales expenses totaled R$569 million, or 9.2% of net revenue, 0.9 p.p. above the figure recorded in 2Q18 (8.3% of net revenue) due to the increase in transoceanic iron ore freight expenses in cost and freight (CIF) sales.

 

·         In 3Q18, other net income (expenses) reached a positive value of R$178 million, mainly due to the recognition in the results of judicial assets and the valuation of Usiminas shares in the period.

 

·         In 3Q18, net financial result was negative by R$423 million. Finance costs (ex-variation) continued to decline, due to the lower Selic rate, since interest rates on local currency loans decreased from R$ 377MM in 3Q17 to R$ 254 MM in 3Q18. Inflation adjustments and exchange variations were impacted by the appreciation of the dollar in the period, generating a negative amount of R$465 million, partially off-set by hedge accounting positions.

 

 

Page 19


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Finance income (costs) (R$ million)

3Q17

2Q18

3Q18

Finance income (costs) - IFRS

(278)

(989)

(423)

Finance income

71

48

336

Finance costs

(348)

(1,037)

(759)

Finance costs (ex-variation)

(629)

(489)

(671)

Exchange rate changes

280

(548)

(88)

Inflation adjustments and exchange rate changes

473

(1,905)

(465)

Hedge accounting

(202)

1,353

380

Derivative gains

10

3

(3)

 

 

·        Share of profit of investees was positive by R$44 million in 3Q18, compared to R$27 million in 2Q18. This result was mainly due to better results in MRS.

 

Share of profit of investees
(R$ million)

3Q17

2Q18

3Q18

Variation

3Q18

x

3Q17

3Q18

x

2Q18

MRS Logistics

  54

  46

61

  13%

  33%

CBSI

1

  1

1

-

-

TLSA

(11)

(8)

(6)

  (45%)

(25%)

Arvedi Metalfer BR

  -

(2)

(2)

  -

-

Eliminations

(6)

  (10)

(11)

  83%

  10%

Share of profit of investees

  38

  27

44

  16%

  63%

 

 

 

·        In 3Q18, the Company recorded net profit of R$752 million, totaling R$3,428 million in 9M18.

 

Adjusted EBITDA (R$ million)

3Q17

2Q18

3Q18

Variation

3Q18

x

3Q17

3Q18

x

2Q18

Net profit (loss) for the period

256

1,190

752

194%

(37%)

(-) Depreciation

344

312

274

(20%)

(12%)

(+) Income tax and social contribution

128

(635)

240

87%

-

(+) Finance income (costs), net

278

989

423

52%

(57%)

EBITDA (ICVM 527)

1,006

1,855

1,689

68%

(9%)

(+) Other operating income (expenses)

98

(542)

(180)

-

(67%)

(+) Share of loss of investees

(38)

(27)

(44)

16%

63%

(-) Proportional EBITDA in jointly-owned subsidiaries

147

134

162

10%

21%

Adjusted EBITDA

1,213

1,420

1,627

34%

15%

 

¹The Company's adjusted EBITDA excludes equity interest and other operating income (expenses) as these items should not be considered when calculating the cash flow generated from operating activities.

 

Page 20


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·         Adjusted EBITDA totaled R$1,627 million, against R$1,420 million in 2Q18, a 15% increase resulted from the operational improvement especially in the mining and logistics segments. Adjusted EBITDA margin reached 25.2%, or 1.3 p.p. above the previous quarter.

 

 

 

Adjusted EBITDA Margin is calculated based on Adjusted EBITDA divided by adjusted net revenue, which includes 100% stake in CSN Mining, 37.27% in MRS and 50% in CBSI, as of December/15.

 

Free Cash Flow

 

In 3Q18, operating cash flow, as measured by Free Cash Flow, was R$838 million, positively influenced by higher EBITDA and a more efficient financial cycle. In the last 12 months, Free Cash Flow reached R$1,687 million.

 

 

¹Our working capital include changes in current assets and current liabilities, disregarding the impacts on the exchange rate variation, as well as non-recurring tax credit in the amount of R$725MM, related to the exclusion of PIS/COFINS from the ICMS base.

 

 

Debt

 

As of September 30, 2018, net adjusted debt reached R$ 27,057 million, while net debt/EBITDA ratio, calculated based on adjusted EBITDA of the last twelve months, reached 4.93x. In the quarter, the deleveraging effects from the increased LTM EBITDA led to a reduction of net debt/EBITDA by 0.41x, even considering the impacts of the exchange rate variation on dollarized debt.

 

 

Page 21


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Foreign exchange exposure

 

The net foreign exchange exposure of our consolidated balance sheet was US$1,433 million on September 30, 2018, as shown in the table below. It should be noted that within the net FX exposure, a liability of US$1.0 billion is included in the “Borrowings and financing'' line related to the Perpetual Bond, which, due to its nature, will not require disbursement for settlement of the principal amount in the foreseeable future.

 

The hedge accounting adopted by CSN correlates the projected exports inflow in dollars with part of the scheduled debt payments in the same currency. As a result, the exchange rate changes in the US dollar-denominated debt is temporarily recorded in equity and subsequently recorded in profit or loss when revenues in US dollars from exports occur.

 

Foreign exchange exposure

06/30/2018

09/30/2018

(US$ thousand)

IFRS

Cash

593

316

Trade receivables

329

359

Other

9

6

Total assets

931

681

Borrowings and financing

(4,237)

(4,250)

Suppliers

(202)

(160)

Other payables

(4)

(4)

Total liabilities

(4,443)

(4,415)

Natural foreign exchange exposure (assets - liabilities)

(3,512)

(3,734)

Derivatives, net

-

-

Cash flow hedge accounting

2,477

2,302

Foreign exchange exposure, net

(1,035)

(1,433)

Perpetual bond

1,000

1,000

Foreign exchange exposure, net (ex-bond)

(35)

(433)

 

 

 

Investments

 

R$ 325 million were invested in 3Q18, an increase of 24% over 2Q18, mainly due to project seasonality. The increase in steel and mining expenses are related to investments for better coking/sintering and filtration performance, respectively.

 

 

Page 22


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Investments (R$ million)

1Q17

2Q17

3Q17

4Q17

2017

1Q18

2Q18

3Q18

Steel

92

102

119

168

481

65

134

168

Mining

60

106

115

97

378

116

99

116

Cement

24

20

34

40

118

23

13

13

Logistics

13

11

19

33

76

18

15

25

Other

0

0

6

6

12

2

2

3

 Total investments - IFRS

 190

 239

 293

 344

 1,065

 223

 263

 325

 

Working capital

 

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

 

·         Trade receivables: excludes dividends receivable, advances to employees and other receivables;

·         Inventories: includes estimated losses and excludes the spare parts, which are not part of the cash conversion cycle and will be subsequently recorded in Fixed assets when consumed;

·         Advanced taxes: solely composed of income tax and social contribution included in line item ''Recoverable taxes";

·         Taxes payable: composed of line item "Taxes payable", in current liabilities, plus taxes in installments;

·         Advances from customers: recognized in line item "Other payables", in current liabilities;

 

Accordingly, working capital invested in the Company's business totaled R$2,727 million in 3Q18, reducing the financial cycle in 9 days when compared to 2Q18, due to the reduction in accounts receivable from the sale of CSN LLC and the decrease in the inventory position, normalized after the truck drivers' strike in 2Q18. 

 

Working capital (R$ million)

3Q17

2Q18

3Q18

 

Variation

 

3Q18

x

3Q17

3Q18

x

2Q18

Assets

5,868

6,924

6,432

 

564

(492)

Trade receivables

2,127

2,269

2,003

 

(124)

(266)

Inventories

3,545

4,458

4,054

 

509

(404)

Prepaid taxes

196

197

376

 

179

179

Liabilities

2,933

3,965

3,705

 

772

(260)

Trade payables

2,250

3,226

2,934

 

684

(292)

Payroll and related taxes

296

265

315

 

19

50

Taxes payable

279

337

323

 

44

(14)

Advances from customers

108

137

133

 

24

(4)

Working capital

2,935

2,959

2,727

 

(208)

(232)

 

 

 

 

 

 

 

 

 

 

 

Average term (days)

3Q17

2Q18

3Q18

 

Variation

 

3Q18

x

3Q17

3Q18

x

2Q18

Receipt

37

31

25

 

(12)

(6)

Payment

61

70

61

 

-

(9)

Inventories

97

97

85

 

(12)

(12)

Financial cycle

73

58

49

 

(24)

(9)

 

Business segment reporting

 

The Company maintains integrated operations in five business segments: Steel, Mining, Logistics, Cement and Energy. The main assets and/or companies comprising each segment are presented below:

 

 

Page 23


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

As of 2013, the Company no longer reports the proportional consolidation of its jointly-owned subsidiaries Namisa, MRS and CBSI. For the purposes of preparing and presenting the information by business segment, Management decided to maintain the proportional consolidation of the jointly-owned subsidiaries, as historically presented. For purposes of reconciliation of the consolidated result, the amounts recorded by these companies are not included in the "Corporate expenses/elimination" column.

After the closing of 2015, after the combination of CSN´s mining assets (Casa de Pedra, Namisa and Tecar), the consolidated result includes this new company´s information as a whole.

 

Page 24


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Results- 3Q18

Steel

Mining

Logistics (Port)

Logistics (Railway)

 Energy

 Cement

Corporate expenses/ elimination

Consolidated

(R$ million)

       

 

 

   

Net revenue

4,099

1,659

64

406

104

160

(329)

6,165

Domestic market

2,899

229

64

406

104

160

(678)

3,185

Foreign market

1,200

1,431

-

-

-

-

349

2,980

Cost of goods sold

(3,380)

(882)

(47)

(268)

(70)

(148)

495

(4,299)

Gross profit

719

778

17

138

35

12

167

1,866

SG&A

(221)

(37)

(8)

(24)

(7)

(23)

(355)

(675)

Depreciation

154

70

6

65

4

28

(53)

274

Proportional EBITDA - jointly-owned subsidiaries

-

-

-

-

-

-

162

162

Adjusted EBITDA

652

811

15

179

32

17

(79)

1,627

         

 

 

   

Results - 2Q18

Steel

Mining

Logistics (Port)

Logistics (Railway)

 Energy

 Cement

Corporate expenses/ elimination

Consolidated

(R$ million)

       

 

 

   

Net Revenue

4,093

1,331

64

370

113

152

(437)

5,687

Domestic market

2,421

225

64

370

113

152

(661)

2,684

Foreign market

1,672

1,106

-

-

-

-

225

3,003

Cost of goods sold

(3,276)

(855)

(49)

(262)

(74)

(122)

513

(4,124)

Gross profit

817

477

15

108

39

30

77

1,563

SG&A

(264)

(45)

(9)

(25)

(7)

(21)

(218)

(589)

Depreciation

155

102

5

64

4

34

(52)

312

Proportional EBITDA - jointly-owned subsidiaries

-

-

-

-

-

-

134

134

Adjusted EBITDA

708

533

12

147

36

42

(59)

1,420

         

 

 

   

Results - 3Q17

Steel

Mining

Logistics (Port)

Logistics (Railway)

 Energy

 Cement

Corporate expenses/ elimination

Consolidated

(R$ million)

       

 

 

   

Net Revenue

3,399

1,204

60

364

103

142

(462)

4,810

Domestic market

2,133

218

60

364

103

142

(638)

2,382

Foreign market

1,265

986

-

-

-

-

176

2,427

Cost of goods sold

(2,845)

(719)

(37)

(242)

(74)

(151)

471

(3,597)

Gross profit

553

486

23

122

29

(9)

8

1,213

SG&A

(253)

(40)

(6)

(21)

(7)

(20)

(143)

(491)

Depreciation

165

122

4

63

5

30

(45)

344

Proportional EBITDA - jointly-owned subsidiaries

-

-

-

-

-

-

147

147

Adjusted EBITDA

465

568

21

164

27

1

(33)

1,213

 

CSN's steel results

According to the World Steel Association (WSA), global crude steel production totaled 457.1 million tonnes (Mton) in 3Q18, or 6.7% higher than in 3Q17. Asia produced 324.9 Mton in 3Q18, 7.8% higher than the same period in 2017, while the European Union and North America increased by 0.7% and 4.4%, respectively, on the same basis of comparison.

·           In 3Q18, CSN's plate production totaled 937 thousand tons, a reduction of 6% compared to 2Q18 due to maintenance stoppage. In turn, the production of flat rolled products in 3Q18 remained stable when compared to 3Q17 and 8% lower than 2Q18, totaling 899 thousand tons. According to data from the Brazilian Steel Institute (IABr), in the first nine months of the year, domestic sales reached 13.8 million tons of steel, up 9.6% over the same period of the previous year. Apparent consumption reached 15.6 million tons in the same period, an increase of 8.7% over the same period of last year. Brazilian steel production totaled 26.1 million tons, up 2.5%.

 

Page 25


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Steel production

3Q17

2Q18

3Q18

Variation

(thousand tons)

3Q18

x

3Q17

3Q18

x

2Q18

Total plates (UPV + third parties)

1,069

997

938

(12%)

(6%)

Plate production

1,065

996

937

(12%)

(6%)

Third-party plates

4

0

1

(75%)

-

Total flat rolled products

903

981

899

(0%)

(8%)

Total long rolled products

50

53

51

2%

(3%)

 

·         CSN's total sales amounted to 1,290 thousand tons of steel products in 3Q18, or 2% and 1% lower than in 2Q18 and 3Q17, respectively. Adjusting for the effects of the sale of the plant in Terra Haute, USA, total sales would have grown by 4% against 2Q18.

 

 

 

·          In 3Q18 , the volume of steel sold by CSN in the domestic market totaled 912 thousand tons, 14% higher than in 2Q18. Of this total, 859 thousand tons refer to flat steel and 53 thousand tons to long steel products. The greater domestic market orientation with higher performance in the automotive, white goods, packaging and OEM segments resulted in a strong increase in sales of cold-rolled flat steel products (+21% - 3Q18x2Q18), galvanized items (+17% - 3Q18x2Q18) and tin plates (+20% - 3Q18x2Q18).

 

·         In the foreign market, CSN's sales in 3Q18 totaled 378 thousand tons, 28% lower than in the previous quarter mainly due to the sale of CSN LLC at the end of 2Q18 (-12% adjusting to this effect), in addition to the strategy of redirecting galvanized to the domestic market. In this period, 48 thousand tons were exported directly and 329 thousand tons were sold by the subsidiaries abroad, of which 65 thousand tons by LLC, 185 thousand tons by SWT and 79 thousand tons by Lusosider.

 

 

Page 26


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

·         In 3Q18, CSN maintained a high market share of coated products as a percentage of domestic sales volume (45% in 3Q18 against 44% in 2Q18), following the strategy of adding more value to its product mix. Sales of coated products such as galvanized items and tin plates accounted for 48% of flat steel sales, considering all markets in which the Company operates.

 

According to ANFAVEA (National Association of Automobile Manufacturers), in the third quarter of 2018, the production of automobiles, light commercial vehicles, trucks and buses reached 760,226 thousand units, an increase of 5.05%, compared to the same period of prior year. Exports, in turn, showed a lower performance, totaling 145,258 thousand vehicles sold, a decrease of 25% against the same period of the previous year. Anfavea estimates an increase of 11.9% in vehicle production in 2018, to 3.02 million units.

 

According to ABRAMAT (Brazilian Association of the Building Material Industry), building materials industry revenues increased by 2.7% in September 2018, compared to the same month a year ago, ergo the association maintains its estimate of growth of 1.5% in the industry revenues in 2018.

 

According to IBGE (Brazilian Institute of Geography and Statistics), home appliance production referring to data accumulated from 12 months to August, registered a growth of 3.1%, compared to the same period accumulated in 2017.

 

According to data from INDA (National Institute of Steel Distributors) in 3Q18, distribution purchases increased by 7% compared to 3Q17. Imports closed 3Q18 with a decrease of 12.5% ​​ in relation to the same period of 2017, with a total volume of 324 thousand tons.

 

 

·         Net steel revenue reached R$4,099 million in 3Q18, stable compared to 2Q18. Excluding distortions resulted from the sale of the plant in the US, net revenue grew 10% in the quarter. In addition to volume growth, the increase was also due to higher average price of steel, both in the domestic market (+5% vs. 2Q18) and in the external market (+8% vs. 2Q18).

 

·         Cost of goods sold in 3Q18 increased by 3.2% when compared to 2Q18, totaling R$3,380 million, chiefly influenced by the 9.6% devaluation of the Brazilian real against the US dollar in the period.

 

 

 

Page 27


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

·         Slab production cost in 3Q18 reached R$1,704/t, 4% higher than in 2Q18. The increase in prices of the main raw materials was additionally impacted by the exchange rate variation in the period.

 

·         Adjusted EBITDA reached R$ 652 million in 3Q18, 7.9% lower than the R$708 million recorded in 2Q18 due to  seasonal fluctuations in the performance of subsidiaries abroad. Adjusted EBITDA margin reached 15.9% in 3Q18, or 1.4 p.p. lower than in the previous quarter.

 

 

CSN's mining results

 

In 3Q18, steel production in China was 242,4 Mt, reaching a quarterly production record and representing a 10% increase compared to 3Q17. Resilient demand, capacity constraints and operating margins of steel companies produced a positive effect on prices, especially higher quality products. In this context, the iron ore price ratio closed 3Q18 averaging US$ 66.68/dmt (Platts, Fe62%, N. China), 2% up on 2Q18. The average dollar variation between the periods was +9.6%, benefiting iron ore revenues in local currency.

 

The decline in the global supply of high silica since 2Q18 resulted in a strong reduction in the market discount of this impurity in 3Q18. On the other hand, the low impurity of Alumina in the Casa de Pedra product, added to lower silica discounts and with better ore content in the quarter, provided a premium of US$2.1 /dmt for CSN.

 

In terms of maritime freight, the BCI-C3 (Tubarão-Qingdao) route reached an average of US$ 22.33/wmt in 3Q18, an increase of 28% over the previous quarter, driven by higher transoceanic volumes and higher oil prices.  

 

 

 

 

·         In 3Q18, CSN's iron ore production totaled 7.6 million tons, 13% higher than in 2Q18 due to the successful implementation of the mining plan and start-up of the first filtering plant. Iron ore purchases reached 1,501 thousand tons in 3Q18, down 20% from 2Q18.

 

·         Iron ore sales totaled 9.3 million tons in 3Q18, 14% above those recorded in 2Q18, with 1.1 million tons sold to the Presidente Vargas Plant and the rest distributed in the Asian and European markets.

 

Mining production and sales volume

3Q17

2Q18

3Q18

Variation

(thousand tons)

3Q18

x

3Q17

 

3Q18

x

2Q18

Iron ore production

7,738

6,744

7,620

(2%)

 

13%

Ore purchased from third parties

1,419

1,878

1,501

6%

 

(20%)

Total production + purchases

9,157

8,621

9,122

(0%)

 

6%

Sales to UPV

1,321

1,376

1,138

(14%)

 

(17%)

Volume sold to third parties

6,632

6,754

8,150

23%

 

21%

Total sales

7,953

8,130

9,288

17%

 

14%

Production and sales volumes include 100% stake in CSN Mineração.

Page 28


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·         In 3Q18, net revenue from mining reached R$1,659 million, 25% higher than in the previous quarter, due to the higher sales volume (+14%) and appreciation of the US dollar against the real. The CFR unit revenue for exports in 3Q18 reached US$69.4/dmt, a quarterly increase of 4% driven by alumina premiums. On the other hand, the CIF+FOB reference was US$56.8/wmt, stable compared to the previous period, impacted by higher maritime freight and FOB sales.

 

 

 

 

·         Mining sales cost totaled R$882 million in 3Q18, 3% up on 2Q18, due to the higher volume traded in the period (+14%). 

 

·         Adjusted EBITDA margin reached 49% in 3Q18, or 8.8pp. higher than 2Q18, while adjusted EBITDA reached R$ 811 million in 3Q18, 52% higher than 2Q18 due to higher volume, lower unit cost of ore placed on the ship, maintenance of realized price and appreciation of the dollar in the period.

 

 

CSN's logistics results

 

Railway Logistics: In 3Q18, net revenue reached R$406 million, generating adjusted EBITDA of R$179 million and adjusted  EBITDA margin of 44% (+4.3 p.p. against 2Q18).

 

Port Logistics: in 3Q18, Sepetiba Tecon shipped 88 thousand tons of steel products, in addition to 63 thousand tons of general cargo and approximately 63 thousand containers. In 3Q18, net revenue reached R$64 million, generating Adjusted EBITDA of R$ 15 million, with adjusted EBITDA margin of 23% (+4.6 p.p. against 2Q18).

 

Page 29


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Sepetiba TECON highlights

3Q17

2Q18

3Q18

Variation

3Q18

x

3Q17

3Q18

x

2Q18

Container volume (thousand units)

51

56

63

24%

12%

 Steel volume (thousand tons)

250

114

88

(65%)

(23%)

 General cargo volume (thousand tons)

0

98

63

-

(36%)

 

CSN's energy results

 

According to the Energy Research Company (EPE), the domestic electric energy consumption in Brazil increased by 1.3% in 3T18 compared to the same period of the previous year. The industrial sector posted an increase in energy consumption of 1.6% in the 9M18 versus the same period last year. The residential and commercial sectors increased energy consumption by 1.2% and 0.4%, respectively, compared to the same period.

In 3Q18, net revenue from energy totaled R$104 million (+2% vs. 3Q17) due to greater availability and sale of energy in the free market. Adjusted EBITDA was R$32 million and adjusted EBITDA margin of 31%.

 

CSN's cement results

In the first nine months of 2018, domestic cement sales totaled 39.5 million tons, according to preliminary industry data released by the National Cement Industry Union (SNIC). This amount represents a fall of 2.2% from the same period last year. According to SNIC, sales volume in the third quarter reflects the poor performance of the economic activity.

In 3Q18, CSN's cement sales was higher than in 2Q18. Net revenue reached R$ 160 million, 6% higher due to price and volumes increases, despite the adverse scenario in the sector. Adjusted EBITDA reached R$17 million, with adjusted EBITDA margin of 11%, impacted by higher raw materials prices, especially pet coke.

 

Page 30


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Capital market

 

In the third quarter of 2018, CSN's shares appreciated by 18.83%, while the Ibovespa index appreciated by 9.04%. The daily traded volume (CSNA3) on B3, in turn, totaled R$74.3 million. On the New York Stock Exchange (NYSE), the Company's American Depositary Receipts (ADRs) appreciated by 12.87%, while Dow Jones rose 9.01%. On NYSE, the daily traded volume of CSN´s ADRs was US$4.8 million.

 

           

 2Q18

3Q18

Number of shares in thousands

1,387,524

1,387,524

Market value

 

 

Closing price (R$/share)

 7.86

 9.34

Closing price (US$/ADR)

 2.02

 2.19

Market value (R$ million)

10,906

12,959

Market value (US$ million)

 2,832

 3,163

Total return

 

 

CSNA3

(1.8%)

18.83%

SID

(24%)

12.87%

Ibovespa

(14%)

9.04%

Dow Jones

2.65%

9.01%

Volume

 

 

Daily average (thousand shares)

9,422

8,479

Daily average (R$ thousand)

81,222

74,343

Daily average (thousand ADRs)

2,641

2,188

Daily average (US$ thousand)

6,310

4,807

Source: Bloomberg

 

 

 

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

 

 

 

 

Page 31


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

CONSOLIDATED SALES VOLUME (thousand tons)

                       

 

3Q17

2Q18

3Q18

 

Variation

 

 

3Q18

x

2Q18

 

3Q18

x

3Q17

 Flat Steel

  730

  748

  859

 

111

 

129

Slab

1

  -

  -

 

  -

 

  (1)

Hot-rolled

  267

  278

  300

 

22

 

33

Cold-rolled

  155

  142

  172

 

30

 

17

Galvanized

  234

  263

  307

 

44

 

73

Tin plates

  73

  66

  79

 

13

 

  6

 UPV Long steel

  72

  50

  53

 

3

 

  (19)

 DOMESTIC MARKET

  802

  798

  912

 

114

 

110

 

                   

 

 

3Q17

2Q18

3Q18

 

3Q18

x

2Q18

 

3Q18

x

3Q17

 Flat Steel

  321

  310

  193

 

(117)

 

(128)

Hot-rolled

  16

  24

  70

 

46

 

54

Cold-rolled

  22

  26

7

 

(19)

 

(15)

Galvanized

  233

  200

  69

 

(131)

 

(164)

Tin plates

  51

  61

  47

 

(14)

 

(4)

 Long steel (profiles)

  177

  212

  185

 

(27)

 

8

 FOREIGN MARKET

  499

  523

  378

 

(145)

 

(121)

 

 

 

 

             

 

 

3Q17

2Q18

3Q18

 

3Q18

x

2Q18

 

3Q18

x

3Q17

 Flat Steel

1,051

1,059

1,052

 

(7)

 

1

Slab

1

-

-

 

-

 

(1)

Hot-rolled

283

301

370

 

69

 

87

Cold-rolled

177

168

179

 

11

 

2

Galvanized

466

463

376

 

(87)

 

(90)

Tin plates

124

126

126

 

-

 

2

 UPV Long steel

72

50

53

 

3

 

(19)

 Long steel (profiles)

177

212

185

 

(27)

 

8

 TOTAL MARKET

1,300

1,321

1,290

 

(31)

 

(10)

 

 

 

 

 

 

 

 

 

Page 32


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

1.     DESCRIPTION OF BUSINESS

 

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

                                                               

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

 

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

 

·       Steel:

 

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

 

·       Mining:

 

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

 

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

 

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

 

·       Cement:

 

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

 

In the fourth quarter of 2016, the Company started the operation of its second clinker production line in Arcos/MG. As a result, the Company is self-sufficient in the production of cement, with an installed capacity of 4.7 million tons per year.

 

·       Logistics

 

Railroads:

 

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

 

Page 33


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Ports:

 

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

 

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

 

·       Energy:

 

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

 

Note 26 - “Segment Information” details the financial information per CSN´s business segment.

 

·       Going Concern

 

The interim financial information was prepared based on the normal continuity of its business.

 

Negotiations in progress for reprofiling part of the debts do not jeopardize the Company's operating continuity and Management does not have any other relevant operational restructuring plan that implies a change to the conclusion of the operational continuity. Further disclosures on the bases for evaluating the operational continuity were made in the disclosures of this subject included in the financial statements of December 31, 2017, approved by Management on March 26, 2018.

 

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

2.a) Basis of preparation

 

The Group’s parent company and consolidated condensed interim financial information (“condensed quarterly information”) have been prepared and are being presented in accordance with accounting practices adopted in Brazil based on the provisions of the Brazilian Corporate Law, pronouncements, guidelines and interpretations issued (CPC), standards issued by the Brazilian Securities and Exchange Commission (“CVM”) and International Financial Reporting Standards (“IFRS”) issued by the International Accounting Standard Board (IASB) and highlight all the relevant information of the interim financial statements, and only this information, is being disclosed and corresponds to the information used by the Company's management in its activities

 

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

 

The significant accounting policies applied in this condensed interim financial information are consistent with the policies described in Note 02 to the Company’s financial statements for the year ended December 31, 2017, filed with CVM.

 

 

Page 34


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

This condensed interim financial information does not include all requirements of annual or full financial statements and, accordingly, should be read in conjunction with the Company’s financial statements for the year ended December 31, 2017.

 

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

 

Note 02 – Summary of significant accounting policies

Note 08 - Investments

Note 15 - Taxes in installments

Note 16 - Provision for tax, social security, labor, civil and environmental risks and judicial deposits

Note 26 – Employee benefits

Note 27 – Commitments

 

The parent company and consolidated condensed interim financial information was approved by Management on November 07, 2018.

 

2.b) Basis of presentation

 

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

 

Transactions in foreign currencies are translated into the functional currency using the exchange rates in effect at the dates of the transactions or valuations when items are remeasured. The asset and liability balances are translated at the exchange rates prevailing at the end of the reporting period. As of September 30, 2018, US$1 is equivalent to R$4.0039 (R$3.3080 as of December 31, 2017) and €1 is equivalent to R$4.6545 (R$3.9693 as of December 31, 2017), according to the rates obtained from the Central Bank of Brazil website.

 

2.c) Basis of consolidation

 

The accounting policies have been consistently applied to all consolidated companies. The consolidated condensed interim financial statements for the period ended September 30, 2018 and year ended December 31, 2017 include the following direct and indirect subsidiaries and joint ventures, as well as the exclusive funds, as described below:

 

 

 

 

Page 35


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

·                      Companies

 

   

Equity interests (%)

 

Companies

 

9/30/2018

 

12/31/2017

 

Core business

             

Direct interest in subsidiaries: full consolidation

 

 

 

 

 

 

CSN Islands VII Corp.

 

  100.00

 

  100.00

 

Financial transactions

CSN Islands XI Corp.

 

  100.00

 

  100.00

 

Financial transactions

CSN Islands XII Corp.

 

  100.00

 

  100.00

 

Financial transactions

CSN Minerals S.L.U. (1)

 

-

 

  100.00

 

Equity interests

CSN Export Europe, S.L.U. (1)

 

-

 

  100.00

 

Financial transactions and Equity interests

CSN Metals S.L.U. (1)

 

-

 

  100.00

 

Equity interests and Financial transactions

CSN Americas S.L.U. (1)

 

-

 

  100.00

 

Equity interests and Financial transactions

CSN Steel S.L.U.

 

  100.00

 

  100.00

 

Equity interests and Financial transactions

TdBB S.A (*)

 

  100.00

 

  100.00

 

Equity interests

Sepetiba Tecon S.A.

 

  99.99

 

  99.99

 

Port services

Minérios Nacional  S.A.

 

  99.99

 

  99.99

 

Mining and Equity interests

Companhia Florestal do Brasil

 

  99.99

 

  99.99

 

Reforestation

Estanho de Rondônia S.A.

 

  99.99

 

  99.99

 

Tin Mining

Companhia Metalúrgica Prada

 

  99.99

 

  99.99

 

Manufacture of containers and distribution of steel products

CSN Gestão de Recursos Financeiros Ltda. (*)

 

  99.99

 

  99.99

 

Management of funds and securities portfolio

CSN Mineração S.A.

 

  87.52

 

  87.52

 

Mining and Equity interests

CSN Energia S.A.

 

  99.99

 

  99.99

 

Sale of electric power

FTL - Ferrovia Transnordestina Logística S.A.

 

  91.69

 

  90.78

 

Railroad logistics

Nordeste Logística S.A.

 

  99.99

 

  99.99

 

Port services

Aceros México CSN (2)

 

  0.08

 

-

 

Commercial representation, sale of steel and related activities

             

Indirect interest in subsidiaries: full consolidation

           

Companhia Siderúrgica Nacional LLC(3)

 

-

 

  100.00

 

Steel

Lusosider Projectos Siderúrgicos S.A.

 

  99.94

 

  99.94

 

Equity interests and product sales

Lusosider Aços Planos, S. A.

 

  99.99

 

  99.99

 

Steel and Equity interests

CSN Resources S.A.

 

  100.00

 

  100.00

 

Financial transactions and Equity interests

Companhia Brasileira de Latas

 

  99.99

 

  99.99

 

Sale of cans and containers in general and Equity interests

Companhia de Embalagens Metálicas MMSA

 

  99.67

 

  99.67

 

Production and sale of cans and related activities

Companhia de Embalagens Metálicas - MTM

 

  99.67

 

  99.67

 

Production and sale of cans and related activities

CSN Steel Holdings 1, S.L.U.

 

  100.00

 

  100.00

 

Financial transactions, product sales and Equity interests

CSN Productos Siderúrgicos S.L.

 

  100.00

 

  100.00

 

Financial transactions, product sales and Equity interests

Stalhwerk Thüringen GmbH

 

  100.00

 

  100.00

 

Production and sale of long steel and related activities

CSN Steel Sections UK Limited (*)

 

  100.00

 

  100.00

 

Sale of long steel

CSN Steel Sections Polska Sp.Z.o.o

 

  100.00

 

  100.00

 

Financial transactions, product sales and Equity interests

CSN Asia Limited

 

  100.00

 

  100.00

 

Commercial representation

CSN Mining Holding, S.L 

 

  87.52

 

  87.52

 

Financial transactions, product sales and Equity interests

CSN Mining GmbH

 

  87.52

 

  87.52

 

Financial transactions, product sales and Equity interests

CSN Mining Asia Limited (8)

 

  87.52

 

  87.52

 

Commercial representation

Aceros México CSN (2)

 

  99.92

 

  100.00

 

Commercial representation, sale of steel and related activities

Lusosider Ibérica S.A.

 

  99.94

 

  99.94

 

Steel, commercial and industrial activities, and equity interests.

CSN Mining Portugal, Unipessoal Lda.

 

  87.52

 

  87.52

 

Commercial and representation of products.

Companhia Siderúrgica Nacional LLC(3)

 

  100.00

 

-

 

Import and distribution / resale of products

CSN Inova Ltd.(4)

 

  100.00

 

-

 

Advisory and implementation of new development projects

             

Direct interest in joint operations: proportionate consolidation

           

Itá Energética S.A.

 

  48.75

 

  48.75

 

Electric power generation

Consórcio da Usina Hidrelétrica de Igarapava

 

  17.92

 

  17.92

 

Electric power consortium

             

Direct interest in joint ventures: equity method

 

 

 

 

 

 

MRS Logística S.A.

 

  18.64

 

  18.64

 

Railroad transportation

Aceros Del Orinoco S.A.

 

  31.82

 

  31.82

 

Dormant company

CBSI - Companhia Brasileira de Serviços de Infraestrutura

 

  50.00

 

  50.00

 

Equity interests and product sales and iron ore

Transnordestina Logística S.A.

 

  46.30

 

  46.30

 

Railroad logistics

             

Indirect interest in joint ventures: equity method

           

MRS Logística S.A.

 

  16.30

 

  16.30

 

Railroad transportation

             

Direct interest in associates: equity method

           

Arvedi Metalfer do Brasil S.A.

 

  20.00

 

  20.00

 

Metallurgy and Equity interests

(*) Dormant companies, therefore, they are presented in note 10.a., where information on companies accounted for under the equity method and fair value through profit or loss and comprehensive income are disclosed;

 

 

·                     Events in 2018

 

(1)     On February 6, 2018, the Spanish commercial registry recognized the merger by absorption of the companies by CSN Steel, S.L.U., date from which the companies were considered legally extinct, before third parties and for the purposes of commercial law, the merger is retroactive to the date of December 28, 2017.

 

(2)     Transfer of 1% stake in Aceros Mexico CSN from CSN Steel to Companhia Siderúrgica Nacional on February 1, 2018. On September 18, 2018, CSN Steel increased the capital of Aceros Mexico CSN, diluting the direct interest of Companhia Siderúrgica Nacional to 0.08%, with CSN Steel holding 99.92%.

 

(3)     On June 5, 2018 CSN LLC had its corporate name changed to "Heartland Steel Processing, LLC". On the same date, a new company was incorporated under the name "Companhia Siderúrgica Nacional, LLC", a wholly owned subsidiary of Heartland Steel Processing, LLC. On June 28, 2018, Companhia Siderúrgica Nacional, LLC., became a wholly-owned subsidiary of CSN Steel and, on June 29, 2018, Heartland Steel Processing, LLC was sold to Steel Dynamics, Inc. The remaining assets are registered at Companhia Siderúrgica Nacional, LLC, a subsidiary of CSN Steel (see note 4).

 

(4)     Company incorporated in 2018.

 

Page 36


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·                      Exclusive funds

 

   

Equity interests (%)

 

Exclusive funds

 

09/30/2018

 

12/31/2017

 

Core business

Direct interest: full consolidation

 

 

 

 

 

 

Diplic II  - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

Caixa Vértice - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

VR1 - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

             

 

 

3. ADOPTION OF NEW ACCOUNTING PRACTICES

 

The Company applied as of January 1, 2018, the IFRS 09 Financial Instruments (corresponding to CPC 48) and IFRS 15 Revenues from Contracts with Customers (corresponding to CPC 47), both of which were approved by CVM in November 2016 as well as interpretation IFRIC 22, corresponding to ICPC 21, approved in July 2017. IFRS 09 and 15 replaced IAS 39 Financial Instruments: Recognition and Measurement and IAS 18 Revenue and related interpretations, respectively.

 

The Company decided to adopt the modified transition method for the implementation of the new standards, where any transitory adjustment is recognized in retained earnings on January 1, 2018, without comparative adjustment and whose impacts are being detailed below:

 

• IFRS 9 / CPC 48 Financial instruments

 

The new pronouncement includes new rules on the classification and measurement of financial assets, as well as impairment of assets and new practices for hedge accounting, which are simplified below:

 

Classification and measurement - IFRS 9 establishes that financial assets should be classified and measured in one of three categories: amortized cost, fair value through other comprehensive income (VJORA) and fair value through profit or loss (VJR). The categories of held-to-maturity, loans and receivables and available for sale that were part of the scope of IAS 39, were removed.

 

Impairment of assets- the "incurred losses" model is replaced by an "estimated credit loss" model, where it is no longer necessary for a loss event to occur before recognition of the impairment loss. The model uses a two-pronged approach, in which the provision will be measured for expected credit losses for 12 months or for the entire life of the asset. These changes did not bring impacts to the Company.

 

Hedge Accounting - a new general hedge accounting model was included, which does not change, but fundamentally the types of hedge relationship or requirements for measurement and recognition of ineffectiveness. These changes did not bring impacts to the Company.

 

The main effect of the adoption of IFRS 09 is presented in note 14.II, referring to the classification from January 1, 2018 and measurement of the investment in Usinas Siderúrgicas de Minas Gerais S.A. - Usiminas and Panatlântica S.A. at fair value through profit or loss (VJR) and obtained a gain of R$ 1.5 billion (gross) as of September 30, 2018 recorded in other operating income and expenses (Note 24).

 

• IFRS 15 / CPC 47 Revenue from contract with customer

 

Revenue from contracts with customers - IFRS 15 establishes a new concept for revenue recognition, replacing IAS 18 Revenue, IAS 11 - Construction Contracts and related interpretations. The Company adopted IFRS 15 using the modified retrospective method, which does not require the restatement of comparative information

 

 

Page 37


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The new pronouncement establishes a five-step model for determining the recognition of revenue from customer contracts, as follows:

 

- Identification of the contract: identify when there is an agreement and the parties involved.

 

- Identify the performance obligations: from the definitive agreement, analyze the contractual promises, in order to identify which promised items can be considered as performance obligations.

 

- Determine the price of the obligation: The transaction price is the value of the consideration that the entity expects to receive by transferring the control of the promised goods and services, the value of the transaction can include fixed values, variable values ​​or both.

 

- Transaction Price Allocation: At the time of signing the contract, the transaction price must be allocated to each performance obligation.

 

- Recognize Revenue: Revenue recognition occurs at the time (or to the extent that) meets a performance obligation by transferring control of a good or service to a customer.

 

Analyzing the topic "identification of performance obligations", the Company identified in its operations the following performance obligations.

 

- Sale of finished products: the transfer of risks and benefits coincides with the transfer of control of the products, thus, the moment of recognition of revenue from product sales was not impacted by the adoption of this new standard.

 

- Provision of service: in the main services provided by the Company, the revenue recognition coincides with the conclusion of the service, therefore without impacts by the adoption of this standard.

 

- Freight / insurance liability in CFR / CIF incoterms: the freight service in the CFR and CIF modalities will be considered a separate service and therefore a separate performance obligation, with allocation of part of the price of the transaction recognized in profit or loss, according to the effective provision of the service over time.

 

The effect of the difference in the recognition of the portion of revenue allocated to freight does not significantly affect the Company's income. Therefore, such revenue will not be presented separately in the Company's financial statements.

 

In the other topics of the new standard, the Company did not identify material measurement impacts in the application of this standard

 

 

• IFRIC 22 / ICPC 21 Foreign currency transaction and down payment

 

Required to apply in January 2018, IFRIC 22, which corresponds to ICPC 21, is to regulate the concepts established in CPC 02 - Effects of Changes in Foreign Exchange Rates and Conversion of Financial Statements, on how to determine the transaction date with the purpose of determining the exchange rate to be used in the initial recognition of an asset, expense or revenue (or part thereof) in the derecognition of non-monetary assets or non-monetary liabilities arising from the payment or early receipt in foreign currency.

 

Generally speaking, the interpretation deals with transactions in foreign currency in which the Company recognizes a non-monetary asset or non-monetary liability resulting from early payment or receipt, even before the company recognizes the related asset, expense or revenue.

 

The consensus of this interpretation clarifies that the transaction date for determining the exchange rate to be used in the case of advances is defined as the date that the entity initially recognizes the non-monetary asset or non-monetary liability arising from the early payment or receipt. In the case of multiple payments or receipts in advance, the company shall determine the transaction date, each payment or advanced receipt.

 

Page 38


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

As the Company already adopts the practices established by CPC 02, establishing the historical rate at the time of recognition of non-monetary assets and liabilities related to the anticipation, there is no impact resulting from the application of this technical interpretation.

 

4. SALE OF FOREIGN SUBSIDIARY

 

During the second quarter of  2018, CSN announced to its shareholders and to the market, through a Material Fact, the sale by its wholly-owned subsidiary CSN Steel S.L.U., total interest in Companhia Siderúrgica Nacional LLC ("LLC") to Steel Dynamics, Inc. ("SDI"), approved on the same date by the Board of Directors. The LLC is located in the United States with operations in stripping, cold rolling and galvanizing of flat steel.

                               

Still in the second quarter of 2018, after fulfilling all the precedent conditions foreseen in the purchase and sale agreement entered into with SDI, the Company concluded the transaction with the transfer of the equity interest and receipt of the base value of the transaction, adjusted in US$ 400 million, as shown below:

 

   

 

 

6/30/2018

 

 

Changes in working capital

 

9/30/2018

   

U$$

 

R$

 

 

U$$

 

R$

 

R$

 

 

 

 

 

 

 

 

 

 

 

 

Receipt from the sale of the investment

 

395,661

 

1,525,590

           

1,525,590

Deposits in guarantee

 

2,000

 

7,712

           

7,712

Contractual expenses and fees (d)

 

2,339

 

9,021

           

9,021

Base value of the transaction (a)

 

400,000

 

1,542,323

           

1,542,323

Working capital to be received (b) (*)

 

34,008

 

131,127

   

3,581

 

14,402

 

145,529

Shareholders’ equity LLC (c)

 

133,445

 

514,537

           

514,537

Net gain on sale = (a+b-c-d)

 

298,224

 

1,149,892

   

3,581

 

14,402

 

1,164,294

 

 

(*) The final value of the transaction was subject to post-closing adjustment of working capital, which was completed in September 2018, the LLC's working capital ascertained and received was US$ 37,589 equivalent to R$ 145,529. The sale of LLC generates a cumulative gain in the year of R$1,164,294 (see note 24).

 

The net investment, results and cash flows from the sale of the investment are summarized below:

 

4.a) Balance sheet

 

 

LLC

 

06/30/2018

ASSETS

 

Current Assets

 418,014

Cash and cash equivalents

 760

Trade Receivable

 114,266

Inventory

 299,373

Other current assets

 3,615

 

 

Non-current assets

 191,431

Other non-current assets

 205

Property, plant and equipment

 191,226

 TOTAL ASSETS

 609,445

 

Page 39


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

LIABILITIES

 

Current Liabilities

 89,810

Borrowings and Financing

 5,446

Social and Labor obligations

 5,526

Trade payables

 76,400

Tax payables

 1,398

Other payables

 1,040

   

Non-current liabilities

 5,098

Borrowings and Financing

 5,098

 

 

Shareholders' equity (disposal)

 514,537

 

 

 TOTAL LIABILITIES

 609,445

   

 

 

4.b) Statement of Income

 

 

06/30/2018

 

06/30/2017

Net Revenues

997,061

 

472,409

Cost from sale of goods and rendering of services

(888,850)

 

(388,322)

Gross profit

108,211

 

84,087

Selling expenses

(24,650)

 

(10,521)

General and administrative expenses

(15,649)

 

(9,531)

Other operating expenses, net

(844)

 

(358)

Profit before financial income (expenses)

67,068

 

63,677

Financial income (expenses), net

(2,641)

 

(428)

Profit (loss) before taxes

64,427

 

63,249

Income tax and Social Contribution

(1,730)

 

-

Profit (loss) for the period

62,697

 

63,249

 

 

 

 

4.c) Statement of Cash Flows

 

 

 

06/30/2018

 

06/30/2017

Net cash provided by (used) by operating activities

149,691

 

(69,216)

Net cash provided by (used) by investing activities

(6,269)

 

(2,492)

Net cash provided by (used) by financing activities

(176,592)

 

(1,860)

Increase (decrease) in cash and cash equivalents for the period

(33,170)

 

(73,568)

Cash and equivalents at the beginning of the year

33,930

 

112,428

Cash and equivalents at the end of the year

760

 

38,860

 

 

Net cash receipts from the sale of subsidiary LLC

 

Page 40


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

06/30/2018

Net cash received from the sale of the asset

1,525,590

Cash and cash equivalents transferred on the sale of the assets

(760)

Working capital received

145,529

Net cash provided by the sale of assets

1,670,359

   

 

 

5.     CASH AND CASH EQUIVALENTS

 

 

 

 

Consolidated

 

 

 

Parent Company

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Current

 

 

 

 

 

 

 

Cash and cash equivalents

             

Cash and banks

 1,228,767

 

 193,702

 

 193,256

 

 38,311

               

Short-term investments

 

 

 

 

 

 

 

In Brazil:

             

Government securities

 12,227

 

 12,100

 

 570

 

 150

Private securities

 1,238,175

 

 644,525

 

 1,114,447

 

 79,116

 

 1,250,402

 

 656,625

 

 1,115,017

 

 79,266

Abroad:

             

Time deposits

516,071

 

2,561,245

 

93,951

 

275,927

Total short-term investments

1,766,473

 

3,217,870

 

1,208,968

 

355,193

Cash and cash equivalents

2,995,240

 

3,411,572

 

1,402,224

 

393,504

 

 

The funds available established in Brazil, are basically invested in repurchase agreements and Bank Certificate of Deposit (“CDBs”) and yield interest based on the floating of Certificates of Interbank Deposits (“CDI”) and government securities are basically repurchase agreements backed by National Treasury Notes. The funds are managed by BNY Mellon Serviços Financeiros DTVM S.A. and Caixa Econômica Federal (CEF). The Company invests part of the resources through the investments considered exclusive, and their financial statements were consolidated into the Company’s statements. The funds are managed by BNY Mellon Serviços Financeiros DTVM S.A. and Caixa Econômica Federal (CEF).

 

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

 

 

 

6.     FINANCIAL INVESTMENTS

 

   

 

 

 

 

Consolidated

 

Parent Company

   

Short term

 

Long term

 

Short term

   

09/30/2018

 

12/31/2017

 

09/30/2018

 

09/30/2018

 

12/31/2017

CDB - Bank certificate of deposit (1)

 

891,214

 

716,218

     

891,214

 

716,218

Government securities (2)

 

11,189

 

19,494

     

521

 

243

Time Deposit (3)

 

       

8,018

       
   

902,403

 

735,712

 

8,018

 

891,735

 

716,461

 

 

 

 

 

 

 

       

 

 

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

 

Page 41


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

2.    Investments in National Treasury Bills (LFT) managed by its exclusive funds.

 

3.    Investments in Time Deposit in custody to cover additional expenses of the sale of LLC.

 

 

 

7.     TRADE RECEIVABLES

 

     

Consolidated

 

   

Parent Company

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Trade receivables

 

 

 

 

 

 

 

Third parties

 

 

 

 

 

 

 

Domestic market

1,205,823

 

1,290,823

 

917,508

 

1,056,929

Foreign market

882,458

 

982,846

 

146,260

 

150,264

 

2,088,281

 

2,273,669

 

1,063,768

 

1,207,193

Allowance for doubtful debts

  (198,953)

 

(191,979)

 

  (147,477)

 

(140,392)

 

1,889,328

 

2,081,690

 

916,291

 

1,066,801

Related parties (note 19 a)

113,274

 

115,388

 

1,009,638

 

831,993

 

2,002,602

 

2,197,078

 

1,925,929

 

1,898,794

               

Other receivables

             

Dividends receivable (note 19 a) (*)

82,225

 

41,528

 

42,017

 

1,044,242

Advances to employees

41,891

 

33,942

 

27,174

 

22,123

Other receivables

  15,952

 

  3,667

 

  2,913

 

  1,547

 

  140,068

 

  79,137

 

  72,104

 

1,067,912

 

2,142,670

 

2,276,215

 

1,998,033

 

2,966,706

               

 (*) In 2018, the parent company received the amount of R$ 1,334,244 from the subsidiary CSN Mineração S.A., as dividends from prior years.

 

In accordance with the internal sales policy the Group carries out transactions of assignment of receivables without co-obligation in which, after assigning the customer’s trade notes/bills and receiving the amounts from each transaction closed, CSN settles the receivables and becomes entirely free from the credit risk of the transaction. This transaction totals R$17,783 as of September 30, 2018 (R$181,972 as of December 31, 2017).

 

 

 

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

 

   

Consolidated

 

   

Parent Company

   

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Current

 

1,424,193

 

1,391,839

 

576,671

 

530,774

Past-due up to 30 days

 

138,483

 

167,760

 

62,380

 

50,141

Past-due up to 180 days

 

74,986

 

142,346

 

35,082

 

114,230

Past-due over 180 days

 

450,619

 

571,724

 

389,635

 

512,048

 

 

2,088,281

 

2,273,669

 

1,063,768

 

1,207,193

 

 

 

 

 

 

 

 

 

 

 

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

 

Page 42


 
 

 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

   

Consolidated

 

Parent Company

   

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Opening balance

 

(191,979)

 

(172,782)

 

(140,392)

 

(124,351)

Estimated losses

 

(13,555)

 

(36,697)

 

(9,430)

 

(29,270)

Recovery of receivables

 

6,581

 

17,500

 

2,345

 

13,229

Closing balance

 

(198,953)

 

(191,979)

 

(147,477)

 

(140,392)

                 

 

 

 

 

8.     INVENTORIES

                                                  

 

 

 

Consolidated

 

 

 

Parent Company

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Finished goods

1,314,209

 

1,308,802

 

990,459

 

856,707

Work in progress

1,117,581

 

1,135,589

 

904,576

 

981,204

Raw materials

1,176,166

 

1,050,588

 

944,540

 

699,671

Spare Parts

864,915

 

814,725

 

496,678

 

435,827

Iron ore

309,744

 

278,041

 

31,510

 

20,914

Advances to suppliers

138,111

 

12,514

 

20,691

 

8,997

(-) Provision for losses

        (132,361)

 

(135,840)

 

          (48,266)

 

(51,968)

 

       4,788,365

 

4,464,419

 

       3,340,188

 

2,951,352

               

 

 

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

 

       

Consolidated

 

   

Parent Company

   

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Opening balance

 

(135,840)

 

(101,176)

 

(51,968)

 

(37,312)

Reversal / (losses) for slow-moving and obsolescence

3,479

 

(34,664)

 

3,702

 

(14,656)

Closing balance

 

(132,361)

 

(135,840)

 

(48,266)

 

(51,968)

 

 

9.     OTHER CURRENT AND NONCURRENT ASSETS

 

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

 

Page 43


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

 

   

Consolidated

 

   

 

 

   

Parent Company

 

Current

Non-current

Current

Non-current

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

Judicial deposits (note 17)

 

 

 

 

373,508

 

339,351

 

 

 

 

 

281,667

 

259,763

Credits with the PGFN (1)

     

 

46,774

 

46,774

 

     

 

46,774

 

46,774

Recoverable taxes (2)

1,700,377

 

866,986

 

424,147

 

401,071

 

1,482,709

 

530,748

 

271,970

 

234,858

Prepaid expenses

68,771

 

50,078

 

36,598

 

30,741

 

39,937

 

16,860

 

19,903

 

11,345

Actuarial asset - related party (note 19 a)

 

 

 

 

90,690

 

111,281

 

 

 

 

 

79,697

 

95,898

Derivative financial instruments (note 14 I)

1,039

           

 

             

Securities held for trading (note 14 I)

6,572

 

2,952

 

 

 

 

 

6,384

 

2,764

 

 

 

 

Iron ore inventory (3)

       

144,499

 

144,499

               

Northeast Investment Fund – FINOR

 

 

 

 

26,598

 

26,598

 

 

 

 

 

26,598

 

26,598

Other receivables (note 14 I)

       

6,905

 

20,024

         

1,252

 

5,364

Loans with related parties (note 19 a and 14 I)

2,616

 

2,441

 

693,126

 

554,694

 

17,930

 

26,701

 

578,833

 

444,091

Other receivables from related parties (note 19 a)

3,649

 

3,577

 

126,297

 

30,770

 

113,897

 

37,007

 

399,919

 

320,377

Monetary adjustment related to the Eletrobrás's compulsory loan (4)

 

 

 

 

755,151

 

755,151

 

 

 

 

 

755,151

 

755,151

Others

96,456

 

67,544

 

26,488

 

67,521

         

26,079

 

67,007

 

1,879,480

 

993,578

 

2,750,781

 

2,528,475

 

1,660,857

 

614,080

 

2,487,843

 

2,267,226

 

1.    Refers to the excess of judicial deposit originated by the 2009 REFIS program (Tax Debt Refinancing Program). After the settlement of the program amount, the balance of one of the lawsuits was withdrawn by the Company with a court authorization.

 

2.    Refers mainly to taxes on revenue (PIS/COFINS) and state VAT (ICMS) recoverable and income tax and social contribution for offset.  Additionally, in September, principal and monetary adjustment  was recognized in the amount of R$ 725,038 (see further details in notes 24 and 25)

 

3.    Long-term iron ore inventories that will be used after the implementation of the processing plant, generating as final product the pellet feed, expected to start operating in the first half of 2020.

 

4.    This is a net amount, certain and due, arising from a favorable final decision to the Company, which is irreversible and irrevocable, in order to apply the STJ's consolidated position on the subject, which culminated in the conviction of the Eletrobrás to the payment of the correct interest and monetary correction of the Compulsory Loan. The said final decision, as well as the certainty about the amounts involved in the settlement of the judgment (judicial procedure to request the satisfaction of the right), allowed the conclusion that the entry of this value is certain.

 

 

 

10.   INVESTMENTS

 

The information on the activities of subsidiaries, joint ventures, joint operations, associates and other investments did not have any changes in relation to that disclosed in the Company's financial statements as of December 31, 2017 and, accordingly, the Company decided not to repeat it in the condensed interim financial information as of September 30, 2018.

 

 

 

 

 

 

 

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

 

 

Page 44


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2018

             

12/31/2017

 

09/30/2017

Companies

 

Number of shares held by CSN in units

 

% Direct equity interest

 

Participation in

 

% Direct equity interest

 

Participation in

 

 

     

Assets

 

Liabilities

 

Shareholders’ equity

 

Profit / (loss) for the period

   

Assets

 

Liabilities

 

Shareholders’ equity

 

Profit / (loss) for the period

                     
                     
 

Common

 

Preferred

                   

Investments under the equity method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

                                               

CSN Islands VII Corp.

 

  20,001,000

 

 

 

100.00

 

1,125,069

 

2,818,890

 

(1,693,821)

 

  (1,515,668)

 

100.00

 

5,242,890

 

5,421,043

 

  (178,153)

 

(303,381)

CSN Islands XI Corp.

 

50,000

 

 

 

100.00

 

2,973,079

 

  3,088,467.0

 

(115,388)

 

  (72,884)

 

100.00

 

  2,514,894

 

  2,557,398

 

(42,504)

 

(46,032)

CSN Islands XII Corp.

 

1,540

 

 

 

100

 

2,518,095.0

 

  4,009,353.0

 

  (1,491,258.0)

 

  (345,435)

 

100

 

  2,166,682

 

3,312,505

 

(1,145,823)

 

(50,859)

CSN Minerals S.L.U.

 (1)

                                           

154,274

CSN Export Europe, S.L.U.

 (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,458)

CSN Metals S.L.U.

 (1)

                                           

(19,128)

CSN Americas S.L.U.

 (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

134,055

CSN Steel S.L.U.

 

22,042,688

 

 

 

100.00

 

3,845,060

 

246,737

 

3,598,323

 

1,811,859

 

100.00

 

  6,905,164

 

322,963

 

  6,582,201

 

44,545

Sepetiba Tecon S.A.

 

254,015,052

 

 

 

99.99

 

485,384

 

172,610

 

  312,774

 

13,529

 

99.99

 

459,647

 

  160,402

 

  299,245

 

  19,905

Minérios Nacional  S.A.

 

66,393,587

 

 

 

99.99

 

  129,547

 

  88,804

 

40,743

 

  447

 

99.99

 

  105,586

 

  65,290

 

40,296

 

(9,626)

Fair Value - Minérios Nacional

 

-

 

 

 

  -

 

-

 

  -

 

  2,123,507

 

  -

 

  -

 

-

 

  -

 

  2,123,507

 

-

Estanho de Rondônia S.A.

 

121,861,697

 

 

 

99.99

 

48,794

 

45,221

 

  3,573

 

  (1,399)

 

99.99

 

46,005

 

41,032

 

4,973

 

(8,079)

Companhia Metalúrgica Prada

 

445,921,292

 

 

 

99.99

 

671,410

 

  538,319

 

133,091

 

  (36,742)

 

99.99

 

655,748

 

  485,915

 

169,833

 

(30,532)

CSN Mineração S.A.

 

  158,419,480

 

 

 

87.52

 

12,951,407

 

  4,068,320

 

8,883,087

 

  545,406

 

87.52

 

  14,273,290

 

5,620,137

 

  8,653,153

 

617,692

CSN Energia S.A.

 

  43,149

 

 

 

99.99

 

132,631

 

  35,988

 

96,643

 

44,180

 

99.99

 

146,130

 

  55,030

 

91,100

 

42,732

FTL - Ferrovia Transnordestina Logística S.A.

 

  442,672,357

 

 

 

  91.69

 

409,080

 

116,462

 

  292,618

 

  (21,410)

 

90.78

 

  419,388

 

 138,888

 

  280,500

 

  (66,241)

Companhia Florestal do Brasil

 

  41,923,303

 

 

 

100

 

  34,945.0

 

  1,289.0

 

  33,656.0

 

  (101)

 

100

 

  34,910

 

  3,734

 

31,176

 

(3,379)

Nordeste Logística

 

99,999

 

 

 

99.99

 

  83

 

  55

 

  28

 

3

 

99.99

 

  80

 

  55

 

25

 

(1)

CGPAR - Construção Pesada S.A.

 (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

723

Fair Value - CGPAR

 

                                           

(3,940)

 

 

 

 

 

 

 

 

25,324,584

 

15,230,515

 

  12,217,576

 

421,785

 

 

 

  32,970,414

 

18,184,392

 

16,909,529

 

  461,270

 Joint-venture and Joint-operation

 

                                             

 Itá Energética S.A.

 

  253,606,846

 

 

 

48.75

 

256,653

 

  15,913

 

240,740

 

7,382

 

48.75

 

265,476

 

  18,104

 

  247,372

 

7,793

MRS Logística S.A.

 

26,611,282

 

  2,673,312

 

  18.64

 

  1,537,098

 

824,505

 

  712,593

 

  70,282

 

  18.64

 

  1,520,264

 

  857,581

 

  662,683

 

  73,310

CBSI - Companhia Brasileira de Serviços de Infraestrutura

 

1,876,146

 

 

 

50.00

 

23,082

 

18,454

 

  4,628

 

  3,127

 

50.00

 

  16,005

 

13,654

 

  2,351

 

  1,805

Transnordestina Logística S.A.

 

  24,168,304

 

 

 

46.30

 

  3,977,410

 

2,791,698

 

  1,185,712

 

(16,470)

 

46.30

 

3,806,380

 

2,604,198

 

1,202,182

 

  (19,347)

Fair Value alocated to TLSA due to control loss

 

 

 

 

 

 

 

 

 

 

  271,116

 

 

 

 

 

 

 

271,116

 

               

5,794,243

 

  3,650,570

 

2,414,789

 

64,321

     

  5,608,125

 

  3,493,537

 

2,385,704

 

  63,561

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil

 

  46,994,971

 

 

 

20.00

 

42,249

 

26,512

 

  15,737

 

(3,754)

 

20.00

 

43,653

 

  23,978

 

  19,675

 

447

 

 

 

 

 

 

 

  42,249

 

  26,512

 

  15,737

 

(3,754)

 

 

 

43,653

 

23,978

 

  19,675

 

  447

 Classified as fair value through profit or loss (note 14 I)

                                               

Usiminas

 

 

 

 

 

 

 

 

 

 

  2,143,092

 

 

 

 

 

 

 

2,200,459

 

Panatlântica

         

 

 

 

 

 

27,547

 

 

 

 

 

 

 

  21,974

 

 

 

 

 

 

 

 

 

 

 

 

2,170,639

 

 

 

 

 

 

 

2,222,433

 

Other investments

                                               

Profits on subsidiaries' inventories

 

 

 

 

 

 

 

 

 

 

(86,924)

 

(14,452)

 

 

 

 

 

 

(72,473)

 

25,865

Others

         

 

 

 

 

 

63,540

 

(184)

 

 

 

 

 

 

63,537

 

(92)

 

 

 

 

 

 

 

 

 

 

 

 

  (23,384)

 

  (14,636)

 

 

 

 

 

 

  (8,936)

 

25,773

Total investments

                     

16,795,357

 

467,716

             

21,528,405

 

  551,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classification of investments in the balance sheet

                                       

Investments in assets

 

 

 

 

 

 

 

 

 

 

 

20,095,824

 

 

 

 

 

 

 

 

 

  22,894,885

 

 

Investments with negative equity

                     

(3,300,467)

                 

  (1,366,480)

   

 

 

 

 

 

 

 

 

 

 

 

 

16,795,357

 

 

 

 

 

 

 

 

 

21,528,405

 

 

 

(1)     On February 6, 2018, the Spanish commercial registry recognized the merger by absorption of the companies by CSN Steel, S.L.U., date from which the companies were considered legally extinct, before third parties and for the purposes of commercial law, the merger is retroactive to the date of December 28, 2017.

 

(2)     Company sold in July 2017, to the subsidiary CSN Mineração.

 

 

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

 

 

 

 

 

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

 

 

 

Page 45


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

     

Consolidated

     

Parent Company

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Opening balance of investments

5,499,995

 

4,568,451

 

22,894,885

 

22,703,508

Opening balance of loss provisions

 

     

  (1,366,480)

 

(1,019,299)

Capital increase

 

 

20,579

 

 36,214

 

80,686

Dividends (1)

 (41,675)

 

(79,189)

 

  (5,265,606)

 

(2,059,972)

Comprehensive income (2)

     (1,559,590)

 

850,640

 

  (1,483,828)

 

1,021,099

Equity in results of affiliated companies (3)

 123,245

 

147,800

 

 467,716

 

901,836

Receipt arising from the sale of Usiminas’ shares

 (39,377)

 

 

 

 (39,377)

   

Update shares of fair value through profit or loss (Note 14 II)

 1,547,265

 

 

 

 1,547,265

   

Write-off of the investment – disposal of CGPAR

 

 

 

 

 

 

(14,055)

Surplus value of the assets – CGPAR

 

     

(50,009)

Capital Transactions - Business combination CGPAR

 

     

 

 

(35,389)

Amortization of fair value - investiment MRS

            (8,810)

 

(11,746)

     

 

Others

 32

 

3,460

 

 4,568

   

Closing balance of investments

       5,521,085

 

5,499,995

 

  20,095,824

 

22,894,885

Balance of provision for investments with negative equity

 

     

  (3,300,467)

 

(1,366,480)

Total

 5,521,085

 

5,499,995

 

 16,795,357

 

21,528,405

 

1.    In 2018, refers to the allocation of dividends of subsidiaries CSN Energia, Itá Energética, CSN Mineração, MRS Logística. In 2018, CSN Steel assigned and paid the amount of R$ 4,871,608.

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

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

 

Page 46


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

     

Consolidated

 

09/30/2018

 

09/30/2017

Equity in results of affiliated companies

 

 

 

MRS Logística S.A.

140,528

 

146,583

CBSI - Companhia Brasileira de Serviços de Infraestrutura

3,127

 

1,805

Transnordestina

(16,470)

 

(19,347)

Arvedi Metalfer do Brasil

(3,754)

 

447

Others

(186)

 

(92)

 

123,245

 

129,396

Eliminations

     

To cost of sales

(31,797)

 

(33,463)

To taxes

10,811

 

11,377

Others

     

Amortization of fair value - Investment in MRS

(8,810)

 

(8,810)

Others

 

2,561

 

 

 

Equity in results of affiliated companies adjusted

96,010

 

98,500

 

 

 

10.c) Investments in joint ventures and joint operations

 

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

 

               

9/30/2018

 

 

 

 

 

12/31/2017

 

 

Joint-Venture

 

 Joint-Operation

 

Joint-Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

34.94%

 

50.00%

 

46.30%

 

48.75%

 

34.94%

 

50.00%

 

46.30%

 

48.75%

Balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                               

Cash and cash equivalents

 

  495,708

 

  1,472

 

  18,160

 

21,692

 

  484,978

 

101

 

5,763

 

16,231

Advances to suppliers

 

  18,569

 

53

 

  2,925

 

  63

 

  14,911

 

37

     

  22

Other current assets

 

  600,707

 

  39,579

 

  62,604

 

15,568

 

  685,311

 

  28,475

 

49,494

 

16,447

Total current assets

 

1,114,984

 

  41,104

 

  83,689

 

37,323

 

1,185,200

 

  28,613

 

55,257

 

32,700

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-current assets

 

  732,889

 

  1,282

 

  226,401

 

26,288

 

  693,434

 

974

 

238,004

 

27,459

Investments, PP&E and intangible assets

 

6,398,628

 

  3,776

 

8,280,447

 

462,855

 

6,277,550

 

  2,423

 

  7,927,881

 

484,406

Total non-current assets

 

7,131,517

 

  5,058

 

8,506,848

 

489,143

 

6,970,984

 

  3,397

 

  8,165,885

 

511,865

Total Assets

 

8,246,501

 

  46,162

 

8,590,537

 

526,466

 

8,156,184

 

  32,010

 

  8,221,142

 

544,565

                                 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

  447,775

 

168

 

  146,645

 

 

  668,947

 

  1,411

 

52,691

   

Other current liabilities

 

1,328,939

 

  36,094

 

  117,405

 

17,731

 

1,272,365

 

  25,898

 

113,739

 

33,666

Total current liabilities

 

1,776,714

 

  36,262

 

  264,050

 

17,731

 

1,941,312

 

  27,309

 

166,430

 

33,666

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

2,088,588

 

644

 

5,668,647

 

 

2,084,422

 

 

 

  5,457,768

   

Other non-current liabilities

 

  558,154

 

 

 

  96,902

 

14,910

 

  575,170

 

 

 

  434

 

3,471

Total non-current liabilities

 

2,646,742

 

644

 

5,765,549

 

14,910

 

2,659,592

 

 

 

  5,458,202

 

3,471

Shareholders’ equity

 

3,823,045

 

  9,256

 

2,560,938

 

493,825

 

3,555,280

 

  4,701

 

  2,596,510

 

507,428

Total liabilities and shareholders’
equity

8,246,501

 

  46,162

 

8,590,537

 

526,466

 

8,156,184

 

  32,010

 

  8,221,142

 

544,565

           

 

             

 

   
               

01/01/2018 a 09/30/2018

             

01/01/2017 a 09/30/2017

 

 

Joint-Venture

 

Joint-Operation

 

Joint-Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

34.94%

 

50.00%

 

46.30%

 

48.75%

 

34.94%

 

50.00%

 

46.30%

 

48.75%

Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

2,733,791

 

  118,260

 

 

 

123,731

 

2,588,815

 

  102,977

 

  25

 

124,778

Cost of sales and services

 

(1,828,773)

 

(102,120)

 

 

 

(55,450)

 

(1,695,291)

 

  (90,550)

 

 

 

(57,498)

Gross profit

 

  905,018

 

  16,140

     

68,281

 

  893,524

 

  12,427

 

  25

 

67,280

Operating (expenses) income

 

  (206,610)

 

(7,496)

 

(14,873)

 

(44,998)

 

  (145,206)

 

  (6,161)

 

(31,704)

 

(43,459)

Finance income (costs), net

 

  (126,021)

 

  (56)

 

(20,699)

 

  (369)

 

  (147,755)

 

(817)

 

(10,106)

 

  372

Income before income tax and social
contribution

  572,387

 

  8,588

 

(35,572)

 

22,914

 

  600,563

 

  5,449

 

(41,785)

 

24,193

Current and deferred income tax
and social contribution

  (195,328)

 

(2,334)

 

 

 

(7,773)

 

  (207,257)

 

  (1,838)

 

 

(8,208)

(Loss) profit for the year, net

 

  377,059

 

  6,254

 

(35,572)

 

15,141

 

  393,306

 

  3,611

 

(41,785)

 

15,985

 

 

Page 47


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

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

 

The assumptions used to evaluate the impairment test in December 2017 remain valid and there is no trigger to justify records of impairment in the first quarter.

 

 

11.   PROPERTY, PLANT AND EQUIPMENT

 

The information on property, plant and equipment has not changed significantly in relation to that disclosed in the Company's financial statements as of December 31, 2017.

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Land

 

Buildings and Infrastructure

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2017

  279,740

 

    2,796,947

 

     11,985,920

 

     33,103

 

   2,475,935

 

      393,194

 

   17,964,839

Cost

  279,740

 

    3,819,929

 

     21,674,362

 

   164,152

 

   2,475,935

 

      669,096

 

   29,083,214

Accumulated depreciation

               

 

   (1,022,982)

 

     (9,688,442)

 

 (131,049)

 

                   

 

    (275,902)

 

  (11,118,375)

Balance at December 31, 2017

  279,740

 

    2,796,947

 

     11,985,920

 

     33,103

 

   2,475,935

 

      393,194

 

   17,964,839

Effect of foreign exchange differences

11,261

 

19,114

 

112,060

 

782

 

6,229

 

4,303

 

153,749

Acquisitions

55

 

421

 

94,272

 

923

 

717,983

 

7,104

 

820,758

Capitalized interest (notes 25 and 28)

               

52,808

     

52,808

Write-off and estimated losses, net of reversal (note 24)

   

(9,606)

 

(16,697)

 

(1)

 

(3,079)

     

(29,383)

Depreciation (note 23)

   

(103,097)

 

(787,343)

 

(4,088)

     

(17,751)

 

(912,279)

Transfers to other categories of assets

   

48,617

 

138,807

 

293

 

(180,266)

 

(7,451)

   

Sale of LLC

(238)

 

(16,950)

 

(145,958)

 

(181)

 

(6,070)

 

(21,829)

 

(191,226)

Transfer to intangible assets

 

 

 

 

 

 

 

 

(758)

 

(12)

 

(770)

Others

               

10,441

 

8

 

10,449

Balance at September 30, 2018

290,818

 

2,735,446

 

11,381,061

 

30,831

 

3,073,223

 

357,566

 

17,868,945

Cost

290,818

 

3,854,372

 

21,863,825

 

168,032

 

3,073,223

 

617,321

 

29,867,591

Accumulated depreciation

   

(1,118,926)

 

(10,482,764)

 

(137,201)

     

(259,755)

 

(11,998,646)

Balance at September 30, 2018

290,818

 

2,735,446

 

11,381,061

 

30,831

 

3,073,223

 

357,566

 

17,868,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

Land

 

Buildings and Infrastructure

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2017

 

94,485

 

1,091,303

 

7,375,505

 

13,830

 

906,851

 

20,437

 

9,502,411

Cost

 

94,485

 

1,334,093

 

13,159,644

 

96,609

 

906,851

 

118,888

 

15,710,570

Accumulated depreciation

     

(242,790)

 

(5,784,139)

 

(82,779)

     

(98,451)

 

(6,208,159)

Balance at December 31, 2017

 

94,485

 

1,091,303

 

7,375,505

 

13,830

 

906,851

 

20,437

 

9,502,411

Acquisitions

 

55

 

5

 

33,016

 

186

 

319,300

 

3,248

 

355,810

Capitalized interest (notes 25 and 28)

 

               

11,923

     

11,923

Write-off and estimated losses, net of reversal (note 24)

     

(9,527)

 

(3,674)

             

(13,201)

Depreciation (note 23)

 

   

(25,876)

 

(403,572)

 

(1,890)

     

(3,945)

 

(435,283)

Transfers to other categories of assets

         

22,176

     

(22,198)

 

22

   

Others

 

               

8,670

     

8,670

Balance at September 30, 2018

 

94,540

 

1,055,905

 

7,023,451

 

12,126

 

1,224,546

 

19,762

 

9,430,330

Cost

 

94,540

 

1,323,764

 

13,210,514

 

96,801

 

1,224,546

 

122,115

 

16,072,280

Accumulated depreciation

     

(267,859)

 

(6,187,063)

 

(84,675)

     

(102,353)

 

(6,641,950)

Balance at September 30, 2018

 

94,540

 

1,055,905

 

7,023,451

 

12,126

 

1,224,546

 

19,762

 

9,430,330

 

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

Page 48


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The assumptions used for the impairment test in December 2017 are still effective and there is not factor that justifies the recognition of impairment in the quarter.

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Project description

 

Start date

 

Completion date

 

09/30/2018

 

12/31/2017

Logistics

 

 

 

 

 

 

 

 

 

 

 

 

Current investments for maintenance of current operations.  

 

          

 

                 

   

104,138

 

106,956

 

 

 

 

          

 

                 

   

104,138

 

106,956

Mining 

 

 

 

 

 

 

   

     

 

 

  Expansion of Casa de Pedra Mine capacity production.  

 

2007

 

2020

(1)

778,756

 

750,999

 

 

  Expansion of TECAR export capacity.  

 

2009

 

2022

(2)

283,831

 

275,811

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

   

629,956

 

408,522

 

 

 

 

          

 

                 

   

1,692,543

 

1,435,332

Steel

 

 

 

 

 

 

   

     

 

 

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

 

2008

 

2019

   

102,745

 

99,483

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

(3)

524,926

 

228,029

 

 

 

 

          

 

                 

   

627,671

 

327,512

Cement

 

 

 

 

 

 

   

     

 

 

   Construction of cement plants.  

 

2011

 

2020

(4)

574,589

 

554,865

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

   

74,282

 

51,270

 

 

 

 

          

 

                 

   

648,871

 

606,135

Construction in progress

 

 

 

 

 

3,073,223

 

2,475,935

 

 

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

(2)   Estimated completion date of phase 60 Mtpa;

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

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

 

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

 

     

Consolidated

     

Parent Company

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

 

 

 

 

 

 

 

 

Buildings

38

 

39

 

41

 

41

Machinery, equipment and facilities

22

 

21

 

24

 

24

Furniture and fixtures

11

 

12

 

12

 

12

Others

15

 

17

 

13

 

12

 

 

Page 49


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

12.   INTANGIBLE ASSETS

 

 

Consolidated

 

Parent Company

 

Goodwill

 

Customer relationships

 

Software

 

Trademarks
and
patents

 

Rights and licenses (*)

 

Others

 

Total

 

Software

 

Total

Balance at December 31, 2017

  3,590,931

 

  300,875

 

73,185

 

134,137

 

3,172,469

 

  449

 

  7,272,046

 

59,310

 

  59,310

 Cost

  3,834,234

 

  513,068

 

167,162

 

134,137

 

3,185,701

 

  449

 

  7,834,751

 

126,279

 

  126,279

 Accumulated amortization

(133,973)

 

  (212,193)

 

  (93,977)

 

 

 

(13,232)

 

 

 

  (453,375)

 

  (66,969)

 

(66,969)

 Adjustment for accumulated recoverable value

(109,330)

                     

  (109,330)

       

Balance at December 31, 2017

  3,590,931

 

  300,875

 

73,185

 

134,137

 

3,172,469

 

  449

 

  7,272,046

 

59,310

 

  59,310

Effect of translation adjustment

   

  48,908

 

  194

 

23,155

     

  76

 

72,333

     

 

Acquisitions and expenditures

 

 

 

 

  631

 

 

 

 

 

 

 

  631

 

 

 

 

Transfer of property, plant and equipment

       

  770

             

  770

     

 

 Amortization (note 23)

 

 

  (34,552)

 

  (12,831)

 

 

 

(2,389)

 

 

 

  (49,772)

 

  (7,734)

 

(7,734)

Balance at September 30, 2018

  3,590,931

 

  315,231

 

61,949

 

157,292

 

3,170,080

 

  525

 

  7,296,008

 

51,576

 

  51,576

 Cost

  3,834,234

 

  601,391

 

185,568

 

157,292

 

3,185,701

 

  525

 

  7,964,711

 

125,768

 

  125,768

 Accumulated amortization

(133,973)

 

  (286,160)

 

  (123,619)

     

(15,621)

     

  (559,373)

 

  (74,192)

 

(74,192)

 Adjustment for accumulated recoverable value

(109,330)

 

 

 

 

 

 

 

 

 

 

 

  (109,330)

 

 

 

 

Balance at September 30, 2018

  3,590,931

 

  315,231

 

61,949

 

157,292

 

3,170,080

 

  525

 

  7,296,008

 

51,576

 

  51,576

 

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

 

The average useful lives by nature are as follows (in years):

 

     

Consolidated

     

Parent Company

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

 

 

 

 

 

 

 

 

Software

7

 

8

 

9

 

9

Customer relationships

13

 

13

 

 

 

 

               

 

 

The assumptions used for the impairment test in December 2017 are still effective and there is not factor that justifies the recognition of impairment in the quarter.

 

Page 50


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

13.   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

     

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment

 

1% to 3,5%

 

3,716

 

2,174

 

592,577

 

489,584

 

3,716

 

2,174

 

592,577

 

489,584

Prepayment

 

3,51% to 8%

 

  1,912,536

 

788,989

 

  3,096,683

 

  3,607,925

 

  1,912,535

 

788,989

 

  3,096,683

 

  3,607,925

Prepayment Intercompany

 

3,51% to 8%

                 

  1,393,020

 

72,019

 

  4,406,365

 

  4,856,104

Perpetual bonds

 

7%

 

5,450

 

4,503

 

  4,003,900

 

  3,308,000

 

 

 

 

 

 

 

 

Bonds

 

4,14% to 6,88%

  (1)

  1,957,186

 

139,184

 

  4,896,574

 

5,612,342

               

Bonds Intercompany

 

4,14% to 9,13%

 

 

 

 

 

 

 

 

 

10,155

 

27,450

 

372,363

 

3,436,385

Intercompany

 

Libor 6M to 3%

                 

  1,761,689

 

  1,113,411

     

1,620,921

ACE

 

3.14%

 

549,165

 

379,822

 

 

 

 

 

549,165

 

379,822

 

 

 

 

Others

 

1,2% to 8%

 

182,992

 

251,630

 

111,708

 

197,130

               

 

 

 

 

4,611,045

 

1,566,302

 

  12,701,442

 

13,214,981

 

5,630,280

 

2,383,865

 

8,467,988

 

14,010,919

LOCAL CURRENCY

                                   

BNDES/FINAME

 

1,3% to 8% + TJLP

 

75,121

 

71,121

 

910,657

 

960,872

 

52,312

 

43,235

 

885,048

 

918,466

Debentures

 

110,8% to 113,7% CDI

 

507,878

 

523,252

 

269,336

 

770,767

 

507,878

 

523,252

 

269,336

 

770,767

Prepayment

 

129,80% CDI and fixed of 8%

  (2)

367,981

 

  1,789,737

 

  3,910,918

 

  3,378,333

 

300,744

 

  1,048,204

 

2,523,403

 

2,093,333

CCB

 

126,8% CDI and Fixed of 9,12% to 11,17%

  (3)

876,943

 

  2,601,352

 

  5,963,396

 

  4,693,000

 

874,429

 

  2,601,352

 

5,957,024

 

4,693,000

 

 

 

 

1,827,923

 

4,985,462

 

  11,054,307

 

9,802,972

 

1,735,363

 

4,216,043

 

9,634,811

 

8,475,566

Total Borrowings and Financing (note 14 I)

 

6,438,968

 

6,551,764

 

  23,755,749

 

23,017,953

 

7,365,643

 

6,599,908

 

18,102,799

 

22,486,485

Transaction Costs and Issue Premiums

 

(29,279)

 

(24,862)

 

(89,368)

 

(34,011)

 

(22,810)

 

(21,737)

 

(68,799)

 

(31,639)

Total Borrowings and Financing + Transaction Costs

 

6,409,689

 

6,526,902

 

  23,666,381

 

22,983,942

 

7,342,833

 

6,578,171

 

18,034,000

 

22,454,846

 

 

(1)     In February 2018, the Company issued debt securities in the foreign market ("Notes"), through its subsidiary CSN Resources SA, in the amount of US$ 350 million, with maturity in 2023 and interest of 7.625% per annum. In parallel, a tender offer ("Tender Offer") of the Notes issued by CSN Islands XI Corp. and CSN Resources S.A., subsidiaries of the Company, having repurchased US$ 350 million in bonds with maturity in 2019 and 2020. The Notes are unconditionally and irrevocably guaranteed by the Company.

 

(2)     In February 2018, the Company concluded the renegotiation of its debt of R$4.9 billion with Banco do Brasil SA ("BB"), related to its own issues of Export Credit Notes plus the issues made by its subsidiary CSN Mineração, moving the maturities from 2018 to 2022 to maturity until December 2024, with a guarantee of part of the shares of Usiminas, owned by the Company.

 

(3)     In August 2018, the Company concluded the negociations to reprofile its debts of R$ 6.8 billion with Caixa Econômica Federal, referring to the Bank Credit Note, rescheduling the maturities throughout 2018 to 2023 to maturity up to 2024, with guarantee of shares of Usiminas shares owned by the Company.

 

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

 

In September 2018, the inflation-adjusted principal of long-term borrowings, financing and debentures by maturity year is as follows:

 

                       

Consolidated

 

 

Prepayment

 

Bonds

 

Perpetual bonds

 

CCB

 

Others

 

Total

2019

 

813,270

 

 

 

 

 

248,185

 

18,596

 

1,080,051

 

5%

2020

 

2,044,198

 

3,495,209

 

 

 

700,959

 

295,059

 

6,535,425

 

28%

2021

 

1,444,598

 

 

 

 

 

1,456,859

 

175,337

 

3,076,794

 

13%

2022

 

1,452,900

 

 

 

 

 

1,450,000

 

94,700

 

2,997,600

 

13%

2023

 

1,216,856

 

1,401,365

 

 

 

1,449,116

 

56,863

 

4,124,200

 

17%

After 2023

 

628,356

 

 

 

 

 

658,277

 

651,146

 

1,937,779

 

8%

Perpetual bonds

 

 

 

 

 

4,003,900

 

 

 

 

 

4,003,900

 

17%

   

7,600,178

 

4,896,574

 

4,003,900

 

5,963,396

 

1,291,701

 

23,755,749

 

100%

 

Page 51


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

                   

Parent Company

 

 

Prepayment

 

Bonds

 

CCB

 

Others

 

 

 

Total

 

2019

 

795,585

 

 

 

247,394

 

13,775

 

1,056,754

 

6%

2020

 

2,964,212

 

 

 

697,757

 

171,767

 

3,833,736

 

21%

2021

 

1,987,891

 

 

 

1,454,480

 

171,103

 

3,613,474

 

20%

2022

 

2,026,174

 

 

 

1,450,000

 

91,767

 

3,567,941

 

20%

2023

 

822,436

 

 

 

1,449,116

 

55,100

 

2,326,652

 

13%

After 2023

 

2,022,730

 

372,363

 

658,277

 

650,872

 

3,704,242

 

20%

 

 

10,619,028

 

372,363

 

5,957,024

 

1,154,384

 

18,102,799

 

100%

 

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

 

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

 

   

Consolidated

 

Parent Company

   

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Opening balance

 

29,510,844

 

30,441,018

 

29,033,017

 

30,248,775

Raised

 

2,013,443

 

538,771

 

532,214

 

371,000

Payment of principal

 

(4,142,506)

 

(1,528,023)

 

(5,320,274)

 

(1,652,283)

Payment of charges

 

(1,707,468)

 

(2,634,931)

 

(1,261,483)

 

(2,278,089)

Provision of charges

 

1,504,742

 

2,438,555

 

1,166,095

 

2,136,425

Disposal of LLC

 

(10,544)

 

 

 

 

 

 

Others  (1)

 

2,907,559

 

255,454

 

1,227,264

 

207,189

Closing balance

 

30,076,070

 

29,510,844

 

25,376,833

 

29,033,017

 

 

1. Includes unrealized exchange and monetary variations.

 

In September 2018, the Group raised and paid borrowings as shown below:

 

 

·         Raised

 

               

Consolidated

Transaction

 

Financial Institution

 

Date

 

Amount

 

Maturity

Fixed Rate Notes

 

BAYER LB/JB Morgan

 

January/18, March/18 and August/18

 

323,570

 

March/18, June/18 and March/19

Bonds

 

BONY

 

February/18

 

1,148,735

 

February/23

Advance on Exchange Contracts (ACC)

 

Banco do Brasil

 

April /18 and August/18

 

530,468

 

October/18 and february/19

Bank Credit Note (*)

 

Bank Fids/John Deere

 

August/18 and September/18

 

10,670

 

August/21 and september/21

Total

         

2,013,443

   

 

(*) Loan for acquisition of property, plant and equipment, the amount in Consolidated is R$10,670 and in the Parent Company R$1,746.

 

 

Page 52


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

·        Paid

       

Consolidated

Transaction

 

Principal

 

Charges

 Bonds

 

1,132,785

 

602,235

 Fixed Rate Notes

 

525,418

 

11,952

 Debentures

 

499,616

 

74,895

 Bank Credit Note

 

400,092

 

453,351

 Export Credit Note

 

813,865

 

348,207

 Pre - Export Payment

 

347,430

 

159,856

 BNDES/FINAME

 

49,496

 

54,404

 Advance on exchange contracts (ACC) 

 

373,804

 

2,568

 Total

 

4,142,506

 

1,707,468

         

 

 

 

·       Covenants

 

The Company’s borrowing agreements provide for the fulfillment of certain non-financial obligations, as well as the maintenance of certain parameters and performance indicators, such as the publication of its audited financial statements within the regulatory terms or payment of commission on assumption of risks in case the indicator of net debt to EBITDA reaches the levels set out in such agreements, under penalty of early maturity. Until now, the Company has complied with all financial and non-financial obligations (covenants) of its current contracts.

 

In September of 2018, the Company has provisioned R$32,230 in the Consolidated (R$30,843 as of December 31, 2017) and R$9,631 in the Parent Company (R$13,413 as of December 31, 2017) for commission on assumption of risks.

 

 

 

13.c) Guarantees

 

 

Page 53


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The Company is the guarantor or is liable for the guarantees given to its subsidiaries and joint ventures as follows:

 

 

Currency

 

Maturities

 

Borrowings

Tax foreclosure

Others

Total

         

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

Transnordestina Logísitca

R$

 

Up to 09/19/2056 and Indefinite

 

2,462,052

 

2,541,347

 

  26,558

 

  22,214

 

8,209

 

3,866

 

  2,496,819

 

  2,567,427

                                       

FTL - Ferrovia Transnordestina

R$

 

11/15/2020

 

  67,896

 

 69,405

                 

67,896

 

69,405

                                       

Sepetiba Tecon

R$

 

Indefinite

 

 

 

 

 

 

 

 

 

 

36,308

 

 

36,308

                                       

Cia Metalurgica Prada

R$

 

Indefinite

         

333

 

333

 

11,942

 

18,540

 

12,275

 

18,873

                                       

CSN Energia

R$

 

Indefinite

 

 

 

 

 

  2,829

 

  2,829

 

 

 

 

 

2,829

 

2,829

                                       

CSN Mineração

R$

 

12/22/2022

 

1,502,163

 

2,000,000

         

     

  1,502,163

 

  2,000,000

                                       

Estanho de Rondônia

R$

 

07/15/2022

 

  3,153

 

  3,153

 

 

 

 

 

 

 

 

3,153

 

3,153

                                       

Minérios Nacional S.A.

R$

 

07/16/2021 and 09/10/2021

 

  7,173

 

 

 

 

 

 

 

 

 

 

7,173

 

                                       

Total in R$

       

4,042,437

 

4,613,905

 

  29,720

 

  25,376

 

20,151

 

58,714

 

  4,092,308

 

  4,697,995

                                       

CSN Islands XI

US$

 

09/21/2019

 

  547,094

 

  750,000

 

 

 

 

 

 

 

 

 

547,094

 

750,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands XII

US$

 

Perpetual

 

1,000,000

 

1,000,000

                 

  1,000,000

 

  1,000,000

                                       

CSN Resources

US$

 

07/21/2020

 

1,402,906

 

1,200,000

 

 

 

 

 

 

 

 

 

  1,402,906

 

  1,200,000

                                       

Total in US$

       

2,950,000

 

2,950,000

 

 

 

 

 

 

 

 

 

  2,950,000

 

  2,950,000

                                       

CSN Steel S.L.

EUR

 

1/31/2020

 

  120,000

 

  120,000

 

 

 

 

 

 

 

 

 

120,000

 

120,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lusosider Aços Planos

EUR

 

Indefinite

 

  75,000

 

  25,000

                 

75,000

 

25,000

                                       

Total in EUR

 

 

 

 

  195,000

 

  145,000

 

 

 

 

 

 

 

 

 

195,000

 

145,000

Total in R$

       

 12,719,133

 

 10,334,149

                 

  12,719,133

 

  10,334,149

 

 

 

 

 

 16,761,570

 

 14,948,054

 

  29,720

 

  25,376

 

20,151

 

58,714

 

  16,811,441

 

  15,032,144

 

14.   FINANCIAL INSTRUMENTS

 

I - Identification and measurement of financial instruments

 

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

 

Considering the nature of the instruments, the fair value is basically determined by the use of quotations in the open capital market of Brazil and the Commodities and Futures Exchange. The amounts recorded in current assets and liabilities have immediate liquidity or maturity, mostly in terms of less than three months. Considering the term and the characteristics of these instruments, the book values approximate the fair values.

 

 

 

·           Classification of financial instruments

 

With the implementation of pronouncements CPC 48/ IFRS9, the classification of financial instruments: held to maturity, loans and receivables and available for sale were replaced by three categories of classification and measurement of financial instruments: amortized cost, fair value through other comprehensive income (VJORA) and fair value through profit or loss (VJR).

 

Page 54


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

     

 Consolidated

 

 Parent Company

 

   

 Disclosed on 12/31/2017

 

 Applied on 01/01/2018

 

 Balance at 12/31/2017

 

 Disclosed on 12/31/2017

 

 Applied on 01/01/2018

 

 Balance at 12/31/2017

 Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 Current

   

 

 

 

               

 Cash and cash equivalents

 

 

 Loans and Receivables

 

 Amortized cost

 

  3,411,572

 

 Loans and Receivables

 

 Amortized cost

 

  393,504

 Financial investments

   

 Loans and Receivables

 

 Amortized cost

 

  735,712

 

 Loans and Receivables

 

 Amortized cost

 

  716,461

 Accounts receivables, net

 

 

 Loans and Receivables

 

 Amortized cost

 

  2,197,078

 

 Loans and Receivables

 

 Amortized cost

 

  1,898,794

 Loans with related parties

   

 Loans and Receivables

 

 Amortized cost

 

   2,441

 

 Loans and Receivables

 

 Amortized cost

 

26,701

 Derivative financial instruments

 

 

 VJR

 

 VJR

 

 

 

 VJR

 

 VJR

 

 

 Trading securities

   

 VJR

 

 VJR

 

   2,952

 

 VJR

 

 VJR

 

   2,764

 Dividends receivable

 

 

 Amortized cost

 

 Amortized cost

 

41,528

 

 Amortized cost

 

 Amortized cost

 

  1,044,242

     

 

 

 

     

 

 

 

   

 Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 Loans with related parties

   

 Loans and Receivables

 

 Amortized cost

 

  554,694

 

 Loans and Receivables

 

 Amortized cost

 

  444,091

 Other trade receivables

 

 

 Loans and Receivables

 

 Amortized cost

 

20,024

 

 Loans and Receivables

 

 Amortized cost

 

   5,364

 Investments

   

 Available for sale

 

 VJR

 

  2,222,479

 

 Available for sale

 

 VJR

 

  2,222,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 Borrowings and financing

 

 

 Amortized cost

 

 Amortized cost

 

  6,551,764

 

 Amortized cost

 

 Amortized cost

 

  6,599,908

 Derivative financial instruments

 

 

 VJR

 

 VJR

 

 

 

 VJR

 

 VJR

 

 

 Trade payables

 

 

 Amortized cost

 

 Amortized cost

 

  2,460,774

 

 Amortized cost

 

 Amortized cost

 

  1,787,392

 Dividends and interest on capital

 

 

 Amortized cost

 

 Amortized cost

 

  510,692

 

 Amortized cost

 

 Amortized cost

 

   2,345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 Borrowings and financing

 

 

 Amortized cost

 

 Amortized cost

 

   23,017,953

 

 Amortized cost

 

 Amortized cost

 

   22,486,485

 

   

Consolidated

Consolidated

 

 

 

9/30/2018

 

12/31/2017

 

Notes

 

Fair value through profit or loss

 

Measured at amortized cost method

 

Balances

 

Fair value through profit or loss

 

Measured at amortized cost method

 

Balances

             

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

                           

Cash and cash equivalents

 

5

 

 

 

  2,995,240

 

2,995,240

 

 

 

  3,411,572

 

3,411,572

Short-term investments

 

6

 

   

902,403

 

  902,403

     

735,712

 

  735,712

Trade receivables

 

7

 

 

 

  2,002,602

 

2,002,602

 

 

 

  2,197,078

 

2,197,078

Dividends receivable

 

7

 

   

82,225

 

  82,225

     

41,528

 

  41,528

Derivative financial instruments

 

9

 

  1,039

 

 

 

  1,039

 

 

 

 

 

 

Trading securities

 

9

 

  6,572

     

  6,572

 

  2,952

     

  2,952

Loans - related parties

 

8

 

 

 

2,616

 

  2,616

 

 

 

2,441

 

  2,441

Total

 

 

 

  7,611

 

  5,985,086

 

5,992,697

 

  2,952

 

  6,388,331

 

6,391,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

       

 

         

 

Long-term Investments

 

6

 

 

 

8,018

 

  8,018

 

 

 

 

 

 

Other trade receivables

 

9

 

   

6,905

 

  6,905

     

20,024

 

  20,024

Investments

 

10

 

2,170,639

 

 

 

2,170,639

 

2,222,433

 

 

 

2,222,433

Loans - related parties

 

9

 

   

693,126

 

  693,126

     

554,694

 

  554,694

Total

 

 

 

2,170,639

 

708,049

 

2,878,688

 

2,222,433

 

574,718

 

2,797,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

2,178,250

 

  6,693,135

 

8,871,385

 

2,225,385

 

  6,963,049

 

9,188,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

       

 

         

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

13

 

   

  6,438,968

 

6,438,968

     

  6,551,764

 

6,551,764

Trade payables

 

 

 

 

 

  2,933,989

 

2,933,989

 

 

 

  2,460,774

 

2,460,774

Dividends and interest on capital

 

15

 

   

2,209

 

  2,209

     

510,692

 

  510,692

Total

 

 

 

 

 

  9,375,166

 

9,375,166

 

 

 

  9,523,230

 

9,523,230

 

 

 

 

                     

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

13

 

   

  23,755,749

 

 23,755,749

     

  23,017,953

 

 23,017,953

Total

 

 

 

 

 

  23,755,749

 

 23,755,749

 

 

 

  23,017,953

 

 23,017,953

 

 

 

 

                     

Total Liabilities

 

 

 

 

 

  33,130,915

 

 33,130,915

 

 

 

  32,541,183

 

 32,541,183

 

Page 55


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company

 

 

 

9/30/2018

 

12/31/2017

 

Notes

 

Fair value through profit or loss

 

Measured at amortized cost method

 

Balances

 

Fair value through profit or loss

 

Measured at amortized cost method

 

Balances

             

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

                           

Cash and cash equivalents

 

5

 

 

 

  1,402,224

 

1,402,224

 

 

 

393,504

 

  393,504

Short-term investments

 

6

     

891,735

 

  891,735

     

716,461

 

  716,461

Trade receivables

 

7

 

 

 

  1,925,929

 

1,925,929

 

 

 

  1,898,794

 

1,898,794

Dividends receivable

 

7

     

42,017

 

  42,017

     

  1,044,242

 

1,044,242

Trading securities

 

9

 

  6,384

 

 

 

  6,384

 

  2,764

 

 

 

  2,764

Loans - related parties

 

9

     

17,930

 

  17,930

     

26,701

 

  26,701

Total

 

 

 

  6,384

 

  4,279,835

 

4,286,219

 

  2,764

 

  4,079,702

 

4,082,466

 

 

           

 

         

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other trade receivables

 

9

     

1,252

 

  1,252

     

5,364

 

  5,364

Loans - related parties

 

9

 

 

 

578,833

 

  578,833

 

 

 

444,091

 

  444,091

Investments

 

10

 

2,170,639

     

2,170,639

 

2,222,433

     

2,222,433

Total

 

 

 

2,170,639

 

580,085

 

2,750,724

 

2,222,433

 

449,455

 

2,671,888

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

   

2,177,023

 

  4,859,920

 

7,036,943

 

2,225,197

 

  4,529,157

 

6,754,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

           

 

         

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

13

     

  7,365,643

 

7,365,643

     

  6,599,908

 

6,599,908

Trade payables

 

 

 

 

 

  2,289,181

 

2,289,181

 

 

 

  1,787,392

 

1,787,392

Dividends and interest on capital

 

15

     

2,209

 

  2,209

     

2,345

 

  2,345

Total

 

 

 

 

 

  9,657,033

 

9,657,033

 

 

 

  8,389,645

 

8,389,645

 

 

                         

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

13

     

  18,102,799

 

 18,102,799

     

  22,486,485

 

 22,486,485

Total

 

 

 

 

 

  18,102,799

 

 18,102,799

 

 

 

  22,486,485

 

 22,486,485

 

 

                         

Total Liabilities

 

 

 

 

 

  27,759,832

 

 27,759,832

 

 

 

  30,876,130

 

 30,876,130

 

 

 

Page 56


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·           Fair value measurement

 

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

 

Consolidated

 

   

09/30/2018

     

12/31/2017

 

Level 1

 

Level 2

 

Balances

 

Level 1

 

Level 2

 

Balances

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current

                       

Financial assets at fair value through profit or loss     

 

                     

Derivative financial instruments

 

 

 

1,039

 

1,039

 

 

 

 

 

 

Trading securities

 

6,572

 

 

 

6,572

 

2,952

 

 

 

2,952

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale financial assets

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

2,170,639

 

 

 

2,170,639

 

2,222,433

 

 

 

2,222,433

Total Assets

 

2,177,211

 

1,039

 

2,178,250

 

2,225,385

 

 

 

2,225,385

 

 

 

Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities.

 

Level 2: Includes observable inputs in market such as interest rates, exchange etc., but not prices traded in active markets.

 

There are no assets and liabilities classified as level 3.

 

 

II – Investments in securities measured at fair value through profit or loss

 

During the application of IAS 39/CPC 38 until December 2017, the Company has investments in equity instruments, measured at fair value through other comprehensive income, because the nature of the investment is not included in any other categories of financial instruments (loans and receivables, held-to-maturity investments or financial assets at fair value through profit or loss).

 

Gains and losses arising from the variation of the share price, were recorded directly in shareholders' equity under the account "Other comprehensive income" and for each significant decrease in market value an impairment loss was recognized in income.

 

With the implementation of the pronouncements IFRS 9 / CPC 48 as from January 1, 2018, the equity instruments classified as held-to-maturity should be classified as fair value through profit or loss (VJR). In this way, the Company reclassified the investments in common (USIM3) and preferred (USIM5) shares of Usiminas (“Usiminas Shares”), from fair value through other comprehensive income (VJORA) to fair value through profit or loss. In relation to Panatlântica shares (PATI3), currently classified as (VJORA), the Company based on its current business model, whose objective is to maintain this financial asset to obtain contractual cash flows, but adopts the option to reclassify it to VJR, recognizing changes in fair value in profit or loss. 

 

Accordingly, the credit balance accumulated in December 2017 in other comprehensive income of R$1,559,682 was reclassified to the statement of income from the effective date of the new standard. With the new classification, changes in fair value are recorded in the statement of income, whose movement occurred until September 30, 2018 generated a loss of R$ 12,417 and a cumulated gain of R$ 1,547,265. (See opening below and note 24).

 

Page 57


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Class of shares

 

9/30/2018

 

Sales of Shares

 

12/31/2017

 

 

 

Quantity

 

Share price

 

Closing Balance

 

Quantity

 

Share price

 

Cash Received

 

Quantity

 

Share price

 

Closing Balance

 

Fair value adjustment recognized in profit or loss

 

Amount reclassified from other comprehensive income to the income of the year

USIM3

 

  107,156,651

 

11.37

 

1,218,371

 

 

 

 

 

 

 

  107,156,651

 

10.83

 

  1,160,506

 

57,865

 

  694,685

USIM5

 

  111,144,456

 

8.32

 

  924,722

 

  3,136,100

 

12.56

 

39,377

 

  114,280,556

 

9.10

 

  1,039,953

 

(75,854)

 

  865,266

PATI3

 

  1,997,642

 

13.79

 

  27,546

 

 

 

 

 

 

 

  1,997,642

 

11.00

 

21,974

 

5,572

 

  (269)

   

220,298,749

     

2,170,639

 

  3,136,100

     

39,377

 

  223,434,849

     

  2,222,433

 

(12,417)

 

1,559,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,547,265

 

As of September 30, 2018 and December 31, 2017, the Company's interest in USIMINAS comprised 15.19%  in common shares and 20.29% (20.86% as of December 31,2017) in preferred shares.

 

In February 2018, 3,136,100 preferred shares (USIM5) were sold, totaling R$39,377 through the exclusive fund "VR1 - Multimarket Private Investment Fund".

 

 

Share market price risks

 

The Company is exposed to the risk of changes in the price of the shares due to the investments, valued at fair value through profit or loss and other comprehensive income that have their prices based on the market price on the stock exchange (B3).

 

 

III -           Financial risk management:

 

The Company follows risk management strategies, with guidelines in relation to the risks incurred by the company. The nature and general position of financial risks is regularly monitored and managed to assess the results and the financial impact on cash flow. The credit limits and hedge quality of the counterparties are also periodically reviewed.

 

Market risks are protected when it is considered necessary to support the corporate strategy or when it is necessary to maintain the level of financial flexibility.

 

The Company may manage some of the risks through the use of derivative instruments, not associated with any speculative trading or short selling.

 

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

 

·           Foreign exchange rate risk:

 

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

 

 

 

The consolidated net exposure as of September 30, 2018 is as follows:

 

 

 

Page 58


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

   

 

 

09/30/2018

Foreign Exchange Exposure

 

(Amounts in US$’000)

 

(Amounts in €’000)

Cash and cash equivalents overseas

 

316,370

 

2,845

Trade receivables

 

358,523

 

1,274

 Other assets

 

6,052

 

4,892

Total Assets

 

680,945

 

9,011

Borrowings and financing

 

(4,250,304)

 

(48,315)

Trade payables

 

(160,422)

 

(7,682)

Other liabilities

 

(4,484)

 

(988)

Total Liabilities

 

(4,415,210)

 

(56,985)

Foreign exchange exposure

 

(3,734,265)

 

(47,974)

Cash flow hedge accounting

 

2,301,712

 

 

Net Investment hedge accounting

 

 

 

48,000

Net foreign exchange exposure

 

(1,432,553)

 

26

Perpetual Bonds

 

1,000,000

 

 

Net foreign exchange exposure excluding perpetual bonds

 

(432,553)

 

26

 

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

 

·           Interest rate risk:

 

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

 

In item 14b) we show the derivatives and hedging strategies to hedge foreign exchange and interest rate risks.

 

14.b) Hedging instruments: Derivatives and cash flows hedge accounting and foreign investment hedge accounting

 

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

 

·           Portfolio of derivative financial instruments

 

Swap cambial Dollar x Euro

 

The subsidiary Lusosider has derivative operations to hedge its exposure of the dollar against the euro.

 

 

Page 59


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

                       

 

 

Consolidated

               

 

 

 

 

 

 

09/30/2018

               

Appreciation (R$)

 

Fair value
(market)

 

Impact on financial income (expenses) in 2018

Counterparties

 

Maturity

 

Functional Currency

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

BNPP

 

01/15/2019

 

Dollar

 

16,600

 

66,746

 

(65,707)

 

1,039

 

667

Total dollar-to-euro swap

     

16,600

 

66,746

 

(65,707)

 

1,039

 

667

                             

 

 

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

 

 

 

 

 

 

09/30/2018

09/30/2017

Instruments

 

Assets

 

Finance income (expenses), net (Note 25)

 

Current

 

Total

 

 

Dollar to euro swap

 

1,039

 

1,039

 

667

(229)

Future DI

 

 

 

 

 

 

28,503

 

 

1,039

 

1,039

 

667

28,274

               

 

·       Cash flow hedge accounting

 

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

 

In order to better reflect the accounting impacts of this foreign exchange hedging strategy on the Company’s results, CSN designated part of its US dollar-denominated liabilities as a hedging instrument of its future exports. As a result, foreign exchange differences arising from designated liabilities will be temporarily recognized in shareholders’ equity and recognized in profit or loss when such exports are carried out, allowing the concurrent recognition of the dollar impact on liabilities and on exports. The adoption of this hedge accounting does not entail entering into any financial instrument. As of September 30, 2018, US$2.3 billion in exports to be carried out from July 2018 until February 2023 are designated.

 

In order to support the aforementioned designations, the Company prepared formal documentation indicating how the hedge designation is aligned with CSN's objective and risk management strategy, identifying the hedging instruments used, the hedge object, the nature of the risk to be hedged and demonstrating the expectation of high effectiveness of the designated relations. Debt instruments have been designated in amounts equivalent to the portion of future exports. Therefore, the exchange variation of the instrument and the object are similar. According to the Company's accounting policy, continuous evaluations of prospective and retrospective effectiveness should be carried out, comparing the amounts designated with the amounts expected and approved in the Management's budgets, as well as the amounts actually exported.

 

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

 

 

 

The table below shows a summary of the hedging relationships as of September 30, 2018:

 

 

Page 60


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Hedged period

 

Exchange rate on designation

 

Designated amounts (US$’000)

 

Amortizated part (USD'000)

 

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

 

Impact on
Shareholders'
equity (R$'000)

11/3/2014

 

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

 

   (183,334)

 

86,050

 

  (493,904)

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

 

   (155,000)

 

36,766

 

(28,881)

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

 

  -  

 

  -  

 

  (132,580)

07/21/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 July 2019 - March
2021

 

3.1813

 

60,000

 

  -  

 

  -  

 

(49,356)

07/23/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 July 2019 - March
2021

 

3.285

 

  100,000

 

  -  

 

  -  

 

(71,890)

07/23/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 -
October 2022

 

3.285

 

30,000

 

(6,000)

 

   5,102

 

(17,254)

07/24/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 -
October 2022

 

3.3254

 

  100,000

 

  (20,000)

 

16,198

 

(54,280)

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 -
October 2022

 

3.3557

 

25,000

 

(5,000)

 

   3,898

 

(12,964)

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 -
October 2022

 

3.3557

 

70,000

 

  (14,000)

 

10,914

 

(36,299)

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 -
October 2022

 

3.3557

 

30,000

 

(6,000)

 

   4,677

 

(15,557)

07/28/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 October 2018 -
October 2022

 

3.3815

 

30,000

 

(6,000)

 

   4,523

 

(14,938)

08/3/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2018 -
October 2022

 

3.394

 

  355,000

 

  (11,999)

 

   6,179

 

  (209,196)

04/2/2018

 

Bonds

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

July 2018 - February 2023

 

3.3104

 

  1,170,045

 

  (36,000)

 

22,476

 

  (786,460)

Total

 

 

 

 

 

 

 

 

 

 

 

  2,745,045

 

   (443,333)

 

  196,783

 

  (1,923,559)

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

 

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

 

The movement in hedge accounting amounts recognized in shareholders’ equity as of September 30, 2018 is as follows:

 

 

12/31/2017

 

Movement

 

Realization

 

09/30/2018

Cash flow hedge accounting

395,524

 

1,724,818

 

(196,783)

 

1,923,559

Fair value of cash flow hedge accounting, net of taxes

395,524

 

1,724,818

 

(196,783)

 

1,923,559

 

 

As of September 30, 2018, the hedging relationships established by the Company were effective, according to prospective tests conducted. Thus, no reversal for hedge accounting ineffectiveness was recognized.

 

·       Hedge of net investment in foreign operation

 

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

 

As from September 1, 2015, CSN began to adopt the net investment hedge to eliminate such exposure and cover future fluctuations of the Euro on such borrowings. Non-derivative financial liabilities were designated, represented by borrowing agreements with financial institutions in the amount of € 120 million. The account balances as of September 30, 2018 are as follows:

 

 

Page 61


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

                       

09/31/2018

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Exchange rate on designation

 

Designated amounts (EUR'000)

 

Amortized part (USD’000)

Impact on shareholders' equity

09/01/2015

 

Non-derivative financial liabilities in EUR – Debt contract

 

Investments in subsidiaries which EUR is the functional currency

 

Foreign exchange - R$ vs. EUR spot rate

 

4.0825

 

120,000

 

(72,000)

14,285

Total

 

 

 

 

 

 

     

120,000

 

(72,000)

14,285

                         

 

 

The movement in the amounts related to net investment hedge recognized in shareholders’ equity as of September 30, 2018 is as follows:

 

 

12/31/2017

 

Movement

 

09/30/2018

Net Investment hedge accounting

(17,911)

 

32,196

 

14,285

Fair value of net investment hedge in foreign operations

(17,911)

 

32,196

 

14,285

 

 

As of September 30, 2018, the hedging relationships established by the Company were effective, according to prospective tests conducted. Therefore, no reversal for hedge ineffectiveness was recognized.

 

14.c) Sensitivity analysis

 

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

 

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

 

The Company considered scenarios 1 and 2 as 25% and 50% deterioration for currency volatility using as reference the closing exchange rate as of September 30, 2018.

 

 

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

                 
   

 

 

 

 

 

 

09/30/2018

Currency

 

Exchange rate

 

Probable scenario

 

Scenario 1

 

Scenario 2

USD

 

 4.0039

 

 3.7391

 

 5.0049

 

 6.0059

EUR

 

 4.6545

 

 4.2936

 

 5.8181

 

 6.9818

USD x EUR

 

 1.1576

 

 1.1435

 

 1.4470

 

 1.7364

 

 

 

 

 

             
                 
   

 

 

 

 

09/30/2018

   

Interest

 

Interest rate

 

Scenario 1

 

Scenario 2

   

CDI

 

6.39%

 

7.99%

 

9.59%

   

TJLP

 

6.56%

 

8.20%

 

9.84%

   

Libor

 

2.60%

 

3.25%

 

3.90%

   
                 

 

Page 62


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

   

 

 

 

 

 

 

 

 

09/30/2018

Instruments

 

Notional

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Hedge accounting of exports

 

2,301,712

 

Dollar

 

(609,493)

 

2,303,956

 

4,607,912

 

 

                 

Currency position

 

(3,734,265)

 

Dollar

 

988,833

 

(3,737,906)

 

(7,475,812)

(not including exchange derivatives above)

 

                 
                     

Consolidated exchange position

 

(1,432,553)

 

Dollar

 

379,340

 

(1,433,950)

 

(2,867,900)

(including exchange derivatives above)

                   

 

 

                 

Net Investment hedge accounting

 

48,000

 

Euro

 

(17,323)

 

55,854

 

111,708

 

 

                 

Currency position

 

(47,974)

 

Euro

 

17,314

 

(55,824)

 

(111,648)

 

 

                 

Consolidated exchange position

 

26

 

Euro

 

(9)

 

30

 

60

(including exchange derivatives above)

 

                 

 

 

 

 

 

 

 

 

 

 

 

Dollar-to-euro swap

 

16,600

 

Dollar

 

(1,862)

 

12,310

 

21,210

 

 

 (*) The probable scenarios were calculated considering the following variations for the risks: Real x Dollar – appreciation of Real by 6,61% / Real x Euro – appreciation of Real by 7.75%. Euro x Dollar – appreciation of Euro by 3.25%. Source: quotations from Central Bank of Brazil and European Central Bank on 10/09/2018.

 

 

·       Sensitivity analysis of changes in interest rates

 

The Company considered scenarios 1 and 2 as 25% and 50% of changes in interest volatility as of September 30, 2018.

 

                       

Consolidated

             

 

   

Impact on profit or loss

Changes in interest rates

 

% p.a

 

Assets

 

Liabilities

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

TJLP

 

6.56

   

 

(966,408)

 

(2,500)

 

(15,849)

 

(31,698)

Libor

 

2.60

   

 

(5,502,693)

 

(102,819)

 

(35,821)

 

(71,642)

CDI

 

6.39

 

1,238,176

 

(11,838,496)

 

(48,947)

 

(169,340)

 

(338,680)

 

 

 (*) The sensitivity analysis is based on the assumption of maintaining, as a probable scenario, the market values as of September 30, 2018 recognized in the company's assets and liabilities.

 

14.d) Liquidity risk

 

It is the risk that the Company does not have sufficient liquid resources to honor its financial commitments, as a result of mismatching of term or volume between expected receipts and payments.

 

In order to manage the liquidity of the cash in local and foreign currency, premises of disbursements and future receipts are established, being monitored daily by the Treasury area. The payment schedules for the long-term portions of the loans and financing and debentures are presented in Note 13.

 

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

 

Page 63


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

At September 30, 2018

Less than one year

 

From one to two years

 

From two to five years

 

Over five years

 

Total

Borrowings, financing and debentures

6,438,968

 

7,615,476

 

10,198,594

 

5,941,679

 

30,194,717

Trade payables

2,933,989

   

 

 

 

 

 

2,933,989

Dividends and interest on capital

2,209

   

 

 

 

 

 

2,209

 

 

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

 

Financial assets and liabilities measured at fair value through profit or loss are recorded in current and noncurrent assets and liabilities and gains and losses are recorded as financial income and expenses, respectively.

 

The amounts are recorded in the financial statements at their carrying amount, which are substantially similar to those that would be obtained if they were traded in the market. The fair values of other long-term assets and liabilities do not differ significantly from their carrying amounts, except for the amounts below.

 

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, according below:

 

 

 

 

 

09/30/2018

 

 

 

12/31/2017

 

Carrying amount

 

Fair value (*)

 

Carrying amount

 

Fair value (*)

Perpetual bonds

 4,009,350

 

 2,779,670

 

 3,312,503

 

 2,602,090

Bonds

 6,853,760

 

 7,345,854

 

 5,751,526

 

 6,207,946

 

 (*) Source: Bloomberg

 

 

• Credit Risks

 

The exposure to credit risks of financial institutions complies with the parameters established in the financial policy. The Company has as practice the detailed analysis of the patrimonial and financial situation of its clients and suppliers, the establishment of a credit limit and the permanent monitoring of its outstanding balance.

 

With respect to financial investments, the Company only makes investments in institutions with low credit risk rated by rating agencies. Since part of the funds is invested in repo operations that are backed by Brazilian government bonds, there is also exposure to the credit risk of the Brazilian State.

 

Regarding the exposure to credit risk in accounts receivable and other receivables, the company has a credit risk committee, in which each new customer is analyzed individually regarding their financial condition, before granting the credit limit and payment terms and periodically revised, according to the periodicity procedures of each business area.

 

 

• Capital Management

 

The Company seeks to optimize its capital structure in order to reduce its financial costs and maximize the return to its shareholders. The table below shows the evolution of the Company's capital structure, with financing by equity and third-party capital:

 

Page 64


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Thousands of reais

 

09/30/2018

 

12/31/2017

Shareholder's equity (equity)

 

8,747,258

 

8,288,229

Borrowings and Financing (Third-party capital)

 

30,076,070

 

29,510,844

Gross Debit/Shareholder's equity

 

3.44

 

3.56

 

 

 

15.   OTHER PAYABLES

 

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

 

 

Consolidated

 

Parent Company

 

Current

 

Non-current

 

Current

 

Non-current

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

Payables to related parties (note 19 a)

50,602

 

57,008

 

93,395

 

 

 

357,458

 

295,094

 

28,133

 

49,254

Dividends and interest on capital payable (note 14 I)

2,209

 

510,692

         

2,209

 

2,345

       

Advances from customers

132,751

 

68,521

 

 

 

 

 

72,890

 

50,391

 

 

 

 

Taxes in installments

20,720

 

21,551

 

75,510

 

79,242

 

9,751

 

9,420

 

2,498

 

1,421

Profit sharing - employees

120,674

 

42,699

 

 

 

 

 

73,546

 

26,759

 

 

 

 

Ocean freight and insurance on export of iron ore

68,197

 

17,894

                       

Provision for freight

25,928

 

63,805

 

 

 

 

 

14,334

 

12,578

 

 

 

 

Provision for industrial restructuring

599

 

1,350

                       

Taxes payable

 

 

 

 

8,582

 

8,410

 

 

 

 

 

7,095

 

6,924

Other provisions

218,161

 

152,205

         

74,180

 

95,729

       

Third party materials in our possession

232

 

231

 

 

 

 

 

 

 

 

 

 

 

 

Other payables

    115,844

 

123,945

 

51,676

 

41,671

 

17,165

 

23,245

       

 

755,917

 

1,059,901

 

229,163

 

129,323

 

621,533

 

515,561

 

37,726

 

57,599

 

 

16.   INCOME TAX AND SOCIAL CONTRIBUTION

 

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

 

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

             

Consolidated

 

Nine months ended

 

Three months ended

 

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Income tax and social contribution income (expense)

             

Current

(441,145)

 

(277,719)

 

(127,631)

 

(90,905)

Deferred

279,896

 

(132,171)

 

(110,329)

 

(37,309)

 

(161,249)

 

(409,890)

 

(237,960)

 

(128,214)

 

 

 

 

             

Parent Company

 

Nine months ended

 

Three months ended

 

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Income tax and social contribution income (expense)

 

 

 

 

 

 

 

Deferred

226,895

 

6,653

 

(88,734)

 

5,732

 

226,895

 

6,653

 

(88,734)

 

5,732

 

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

 

 

Page 65


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

     

Consolidated

     

Consolidated

 

Nine months ended

 

Three months ended

 

9/30/2018

 

09/30/2017

 

9/30/2018

 

09/30/2017

               

Profit before income tax and social contribution

3,589,595

 

143,733

 

990,124

 

384,398

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

  (1,220,462)

 

(48,869)

 

  (336,642)

 

  (130,695)

Adjustment to reflect the effective rate:

             

Equity in results of affiliated companies

   35,639

 

   37,826

 

   15,906

 

   13,919

Profit with differentiated rates or untaxed

(83,917)

 

(44,025)

 

  (495,666)

 

(76,006)

Transfer pricing adjustment

   (7,141)

 

(10,652)

 

   (1,757)

 

   (3,074)

Tax loss carryforwards without recognizing deferred taxes

(17,449)

 

  (535,589)

 

   (3,183)

 

  (151,909)

Indebtdness limit

(31,502)

 

(29,209)

 

(12,439)

 

(12,780)

Unrecorded deferred taxes on temporary differences

   (2,360)

 

  1,293

 

  1,659

 

   (1,745)

Deferred taxes on temporary differences

653,193

 

532,403

 

653,193

 

222,067

(Losses)/Reversal for deferred income and social contribution tax credits

552,675

 

  (327,319)

 

(14,711)

 

   23,800

Deferred taxes on foreign profit

   (792)

 

 

 

   (205)

 

 

Tax incentives

  7,164

 

  4,977

 

   (4,853)

 

  1,267

Deferred taxes on exchange variation in equity

(43,667)

 

 

 

(43,667)

 

 

Other permanent deductions (additions)

   (2,630)

 

  9,274

 

  4,405

 

(13,058)

Income tax and social contribution in profit for the period

  (161,249)

 

  (409,890)

 

  (237,960)

 

  (128,214)

Effective tax rate

4%

 

285%

 

24%

 

33%

               
             

Parent Company

 

Nine months ended

 

Three months ended

 

9/30/2018

 

09/30/2017

 

9/30/2018

 

09/30/2017

(Loss)/Profit before income tax and social contribution

3,126,953

 

  (353,951)

 

810,269

 

220,734

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

  (1,063,164)

 

120,343

 

  (275,491)

 

(75,050)

Adjustment to reflect the effective rate:

             

Equity in results of affiliated companies

159,023

 

188,697

 

  (393,617)

 

  5,015

Indebtdness limit

(31,502)

 

(29,209)

 

(12,439)

 

(12,780)

Tax loss carryforwards without recognizing deferred taxes

 

 

  (493,669)

 

 

 

  (144,214)

Deferred taxes on temporary differences

653,193

 

532,403

 

653,193

 

222,067

(Provision) / Reversal for deferred income and social contribution tax credits

552,676

 

  (327,319)

 

(14,712)

 

   23,800

Deferred taxes on exchange variation in equity

(43,667)

     

(43,667)

   

Other permanent deductions (additions)

  336

 

   15,407

 

   (2,001)

 

(13,106)

Income tax and social contribution in profit for the period

226,895

 

  6,653

 

(88,734)

 

  5,732

Effective tax rate

-7.26%

 

1.88%

 

10.95%

 

-2.60%

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

 

 

16.b) Deferred income tax and social contribution:

 

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

 

             

Consolidated

 

Opening balance

 

Movement

 

Closing balance

 

12/31/2017

 

Shareholders'
Equity

 

P&L

 

Others

   

09/30/2018

           

Deferred

 

 

 

 

 

 

 

 

 

 

Income tax losses

1,137,234

 

 

 

(10,798)

 

(617)

 

 

1,125,819

Social contribution tax losses

406,884

 

 

 

(624)

 

(223)

 

 

406,037

Temporary diferences

(2,654,558)

 

9,662

 

291,318

 

831

 

 

(2,352,747)

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

269,899

 

 

 

(9,902)

 

3,184

 

 

263,181

Provision for environmental liabilities

86,851

 

 

 

(23,316)

 

 

 

 

63,535

Asset impairment losses

88,433

 

 

 

(4,401)

 

 

 

 

84,032

Inventory impairment losses

45,814

 

 

 

(4,450)

 

 

 

 

41,364

(Gains)/losses on financial instruments

(912)

 

 

 

(3,116)

 

 

 

 

(4,028)

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

417,659

 

530,292

 

(547,949)

 

 

 

 

400,002

Actuarial liability (pension and healthcare plan)

273,058

 

 

 

(104)

 

 

 

 

272,954

Accrued supplies and services

67,716

 

 

 

19,938

 

 

 

 

87,654

Allowance for doubtful debts

47,216

 

 

 

2,338

 

 

 

 

49,554

Goodwill on merger

608

 

 

 

(608)

 

 

 

 

-

Unrealized exchange variation (1)

1,511,152

 

 

 

(382,151)

 

 

 

 

1,129,001

Gain upon loss of control in Transnordestina

(92,180)

 

 

 

 

 

 

 

 

(92,180)

Cash flow hedge accounting

134,479

 

519,532

 

 

 

 

 

 

654,011

Acquisition at fair value of SWT and CBL

(193,311)

 

(24,541)

 

20,603

 

 

 

 

(197,249)

Deferred taxes not computed

(212,236)

 

 

 

(19,809)

 

(2,345)

 

 

(234,390)

Estimated (losses)/reversals for deferred income tax and social contribution credits.

(4,130,928)

 

(1,049,824)

 

1,328,593

 

 

 

 

(3,852,159)

Business Combination

(1,040,536)

 

 

 

7,198

 

 

 

 

(1,033,338)

Others

72,660

 

34,203

 

(91,546)

 

(8)

 

 

15,309

Total

(1,110,440)

 

9,662

 

279,896

 

(9)

 

 

(820,891)

 

 

 

 

 

 

 

 

 

 

 

Total Deferred Assets

63,119

 

 

 

 

 

 

 

 

73,207

Total Deferred Liabilities

(1,173,559)

 

 

 

 

 

 

 

 

(894,098)

Total Deferred

(1,110,440)

 

 

 

 

 

 

 

 

(820,891)

                     

 

Page 66


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Parent Company

 

Opening balance

 

Movement

Closing balance

 

12/31/2017

 

Shareholders'
Equity

 

P&L

 

09/30/2018

       

Deferred tax assets

 

 

 

 

 

 

 

Income tax losses

1,033,661

 

 

 

(23,034)

 

1,010,627

Social contribution tax losses

369,549

 

 

 

(5,017)

 

364,532

Temporary diferences

(1,973,769)

 

43,667

 

254,946

 

(1,675,156)

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

215,128

 

 

 

(6,187)

 

208,941

Provision for environmental liabilities

84,317

 

 

 

(23,374)

 

60,943

Asset impairment losses

56,505

 

 

 

3,579

 

60,084

Inventory impairment losses

17,669

 

 

 

(1,259)

 

16,410

(Gains)/losses in financial instruments

(912)

 

 

 

(3,116)

 

(4,028)

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

417,659

 

530,292

 

(547,949)

 

400,002

Actuarial liability (pension and healthcare plan)

276,792

 

 

 

 

 

276,792

Accrued supplies and services

55,722

 

 

 

20,650

 

76,372

Allowance for doubtful debts

33,168

 

 

 

2,409

 

35,577

Unrealized exchange variation (1)

1,593,587

 

 

 

(482,831)

 

1,110,756

Gain upon loss of control in Transnorderstina

(92,180)

 

 

 

 

 

(92,180)

Cash flow hedge accounting

134,479

 

519,532

 

 

 

654,011

Estimated (losses)/reversals for deferred income tax and social contribution credits.

(4,130,928)

 

(1,049,824)

 

1,328,593

 

(3,852,159)

Business Combination

(699,383)

 

 

 

 

 

(699,383)

Deferred income tax and social contribution on Business Combination of CGPAR

(22,609)

 

 

 

 

(22,609)

Other

87,217

 

43,667

 

(35,569)

 

95,315

Total

(570,559)

 

43,667

 

226,895

 

(299,997)

 

 

 

 

 

 

 

 

 Deferred tax liabilities

(570,559)

 

 

 

 

 

(299,997)

     Total Deferred

(570,559)

 

 

 

 

 

(299,997)

               

 

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

Page 67


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

In its corporate structure the Company has foreign subsidiaries whose profits are subject to income tax in the countries where they were established at rates lower than those prevailing in Brazil. In the period from 2013 and 2018, these foreign subsidiaries generated profits amounting to R$963,209. If the tax authorities understand that these profits are subject to additional taxation in Brazil in respect of income tax and social contribution, these, if due, would total approximately R$327,491.

 

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

 

 

16.c) Impairment test - Deferred taxes

 

The Company's management constantly evaluates the ability to use its tax credits. In this direction, CSN periodically updates a technical study to demonstrate if the generation of future taxable profits support the realization of tax credits and, consequently support the realization of tax credits, the maintenance on the balance sheet or the constitution of a provision for loss in the realization of these credits.  

 

This study is prepared at Entity level, in accordance with the Brazilian tax legislation, and is performed considering the Parent company’s projections, which is the entity that generates a significant amount of tax credits, mainly, temporary differences. The parent company covers the following businesses:

 

 

• Steel Brazil;and

• Cement;

 

The deferred tax assets on tax losses and temporary differences refers mainly to the following:

 

 

Nature

Description

 

Tax losses

In recent periods, the Company started to incur in tax losses at the parent company level, mostly because of high financial expenses, as substantially all our loans and financings are on this level.

Temporary differences

Exchange differences expenses

Since 2012 the Company opted by the taxation on a cash basis. As the Parent Company have operated without taxable profit, it would not make sense to use this deductibility year by year (accrual basis). As a result of the cash basis tax treatment, taxes are only due and expenses are only deductible at the time of debt settlement.

 

Losses on Usiminas shares

The losses on Usiminas shares are recognized on an accrual basis, but the taxable event will occur only at the time of divestment.

Other provisions

Various accounting provisions are recognized on an accrual basis, but their taxation occurs only at the time of its realization, such as provisions for contingencies, impairment losses, environmental liabilities, etc.

 

 

Page 68


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The study is prepared based on the Company’s long-term business plan designed for a period reasonably estimated by management and considered several scenarios which vary according to different macroeconomic and operating assumptions.

 

The model for projection of taxable profit considers two main indicators:

 

·         Pre-Tax Profit, reflecting our projected EBITDA plus depreciation, other income and expenses and financial income (expenses); and                       

 

·         Taxable Profit, which is our pre-tax profit plus (minus) expenses and income items that are taxable at a time different from the time obtained on an accrual basis (temporary differences).

 

In addition, a sensitivity analysis of tax credits utilization considering a variation in macroeconomic assumptions, operational performance and liquidity events.

 

A significant aspect to be considered in the analysis is the fact that CSN has presented recent tax losses mainly due to the deterioration of the Brazilian political and macroeconomic environment, as well as the growth of its financial leverage. These two aspects combined led to an unbalance between the financial and operating results of the Parent company.

 

Within this context, the Company works with a business plan to rebalance between the financial and operating results of the Parent company, whose main measures are:

 

·         Expansion of disinvestment efforts;

·         Reduction of financial leverage;

·         Improvement in operating results due to increased sales volume, better prices of its products and efficiency in controlling production costs and

·         Reprofiling of the Parent company's indebtedness, with negotiations to extend the amortization periods and decentralization of debt through redirection of contracts to subsidiaries according to the nature and application of resources.

 

With the aforementioned measures already in an advanced stage of execution, the Company's management expects to retake high profitability rates. Accordingly, management considers that the gradual recognition of tax credits, using at first a time period of projections of less than 10 years, better reflects the expectation of utilization of the credits recognized in the Company's tax books. As a result of the study, the Company reversed R$ 653,193 of the loss recorded in previous years, presenting until 2018 credits recognized in the amount of R$ 226,895 in the Parent Company and a debit of R$ 161,249 in the Consolidated.

 

Page 69


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

16.d) 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

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Income tax and social contribution

 

 

 

 

 

 

 

Actuarial gains on defined benefit pension plan

176,747

 

171,473

 

180,834

 

180,834

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

(180,834)

 

(180,834)

 

(180,834)

 

(180,834)

Changes in the fair value of assets measured at fair value through other comprehensive income

 

 

(530,292)

 

 

 

(530,292)

Estimated losses for deferred income and social contribution tax assets - assets measured at fair value through other comprehensive income

 

 

530,292

 

 

 

530,292

Exchange differences on foreign operations

(325,350)

 

(369,017)

 

(325,350)

 

(369,017)

Cash flow hedge accounting

654,010

 

134,478

 

654,010

 

134,478

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

(654,010)

 

(134,478)

 

(654,010)

 

(134,478)

 

(329,437)

 

(378,378)

 

(325,350)

 

(369,017)

 

 

 

 

 

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

 

 Are being discussed in the competent spheres, actions and complaints of various natures. The details of the provisioned amounts and the related judicial deposits are presented below:

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

 

Accrued liabilities

 

Judicial deposits

 

Accrued liabilities

 

Judicial deposits

 

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Tax

 

111,909

 

113,451

 

67,138

 

52,542

 

50,650

 

55,285

 

47,752

 

36,709

Social security

 

76,075

 

74,522

 

50,098

 

50,098

 

74,002

 

72,542

 

50,098

 

50,098

Labor

 

398,952

 

451,173

 

220,927

 

202,104

 

306,335

 

345,878

 

171,050

 

160,603

Civil

 

159,054

 

148,212

 

21,245

 

22,752

 

134,111

 

121,742

 

10,941

 

10,527

Environmental

 

41,760

 

37,733

 

1,826

 

1,826

 

38,624

 

34,598

 

1,826

 

1,826

Deposit of a guarantee

 

 

 

 

 

12,274

 

10,029

 

 

 

 

 

 

 

 

 

 

787,750

 

825,091

 

373,508

 

339,351

 

603,722

 

630,045

 

281,667

 

259,763

 

Classification

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

97,115

 

105,958

 

 

 

 

 

51,148

 

74,586

 

 

 

 

Non-current

 

690,635

 

719,133

 

373,508

 

339,351

 

552,574

 

555,459

 

281,667

 

       259,763

 

 

787,750

 

825,091

 

373,508

 

339,351

 

603,722

 

630,045

 

281,667

 

259,763

 

Page 70


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

The changes in the provisions for tax, social security, labor, civil and environmental risks in the period ended September 30, 2018 were as follows:

 

                   

Consolidated

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2017

 

Additions

 

Accrued charges

 

Net utilization of reversal

 

09/30/2018

Tax

 

113,451

 

15,302

 

3,716

 

(20,560)

 

111,909

Social security

 

74,522

 

2,168

 

1,411

 

(2,026)

 

76,075

Labor

 

451,173

 

19,341

 

43,638

 

(115,200)

 

398,952

Civil

 

148,212

 

7,060

 

10,665

 

(6,883)

 

159,054

Environmental

 

37,733

 

293

 

3,958

 

(224)

 

41,760

   

825,091

 

44,164

 

63,388

 

(144,893)

 

787,750

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2017

 

Additions

 

Accrued charges

 

Net utilization of reversal

 

09/30/2018

Tax

 

55,285

 

13,174

 

1,484

 

(19,293)

 

50,650

Social security

 

72,542

 

1,658

 

1,354

 

(1,552)

 

74,002

Labor

 

345,878

 

16,810

 

34,218

 

(90,571)

 

306,335

Civil

 

121,742

 

5,638

 

9,499

 

(2,768)

 

134,111

Environmental

 

34,598

 

293

 

3,880

 

(147)

 

38,624

   

630,045

 

37,573

 

50,435

 

(114,331)

 

603,722

 

 

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

 

Referring to the Company's individual and consolidated financial statements for 2017, approved on March 26, 2018, where we inform that the maintenance of the full operation of the UPV until June 20, 2018 (180 days) was obtained through Environmental Authorization No. IN042958 (“Autorização Ambiental” or "AA"), by means of Decision CECA / CFL nº 6,141, dated 12/07/2017, which was fully published in the Diário Oficial of the State of Rio de Janeiro ("DO") of 12/8/2017, page 13, the Company informs that it has concluded the negotiations with the institutions of the State of Rio de Janeiro and, on September 19, 2018, was published in the Diário Oficial of the State of Rio de Janeiro, the Resolution CECA / CLF No. 6,216 of September 18, 2018, authorizing the conclusion of Term for Undertaking (“Termos de Ajustamento de Conduta” or “TAC”) between the Company and the State of Rio de Janeiro - through the Secretariat of the Environment (“Secretaria do Estado do Ambiente” or "SEA"), the State Environment Institute (“Instituto Estadual do Ambiente” or "INEA") and the Commission Environmental Control Agency (“Comissão Estadual de Controle Ambiental” or "ECSC"), being maintained the operations of the Usina Presidente Vargas, located in Volta Redonda / RJ. The term contemplates investments of approximately R$303 million in environmental projects and actions in the region up to August 2024 and represents a commitment of the Company to the sustainability of its activities, with the communities of Volta Redonda and region, as well as with the generation of value to the shareholders, employees and other stakeholders.

 

§   Possible administrative and judicial proceedings

 

The table below shows a summary of the main matters classified as possible risk compared with the balances as of September 30, 2018 and December 31, 2017.

Page 71


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

   

Consolidated

 

 

09/30/2018

 

12/31/2017

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

 

11,644,471

 

11,073,961

   

 

 

 

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

 

2,712,197

 

2,623,179

   

 

 

 

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

 

2,588,737

 

2,500,606

   

 

 

 

Assessment Notice and imposition of fine (AIIM) - Income tax and social contribution due to profits from foreign subsidiaries for years 2008, 2010 and 2011

 

1,922,587

 

1,858,640

   

 

 

 

Tax foreclosures - ICMS - Electricity credits

 

961,159

 

920,306

   

 

 

 

Installments MP 470 - alleged insufficiency of tax loss and negative basis of social contribution

 

732,096

 

704,739

   

 

 

 

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

 

1,760,480

 

1,685,648

   

 

 

 

Disallowance of the ICMS credits - Transfer of iron ore

 

522,519

 

499,006

   

 

 

 

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

 

290,096

 

275,233

   

 

 

 

Disallowance of the tax loss and negative basis of social contribution arising from the adjustments in the SAPLI

 

510,639

 

491,862

   

 

 

 

Assessment Notice - ICMS - shipping and return merchandise for Industrialization (1)

 

 

 

816,199

   

 

 

 

Assessment Notice- IRRF- Capital Gain of CFM vendors located abroad

 

211,914

 

203,185

   

 

 

 

CFEM – difference of understanding between CSN and DNPM on the calculation basis

 

305,735

 

290,249

   

 

 

 

Assessment Notice- ICMS- questions about sales for incentive area

 

179,868 

 

170,330

Other tax lawsuits (federal, state, and municipal) (1)

 

2,643,539

 

3,065,131

   

 

 

 

Social security lawsuits

 

285,261

 

278,600

   

 

 

 

Enforcement action applied by Brazilian antitrust authorities (CADE)

 

101,228

 

98,189

   

 

 

 

Other civil lawsuits

 

1,230,082

 

1,111,944

   

 

 

 

Labor and social security lawsuits

 

1,569,117

 

1,569,712

   

 

 

 

Environmental lawsuits – ACP TAC/PAC – compliance with environmental obligations

 

223,249

 

216,878

   

 

 

 

Tax foreclosures – Fine – Volta Redonda IV

 

74,049

 

67,620

 

 

 

 

 

Other environmental lawsuits

 

128,828

 

117,858

   

30,597,851

 

30,639,075

 

(1)   Homologation to the State Treasure Office and Attorney General of the State of Minas Gerais with the benefits brought in the Tax Regularization Program - "New Regularize", established by Law 22,549 / 2017.

 

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

 

Page 72


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

18.   PROVISION FOR ENVIRONMENTAL LIABILITIES AND ASSET RETIREMENT OBLIGATIONS

 

The information on provision for environmental liabilities and asset retirement obligations has not changed in relation to that disclosed in the Company's financial statements as of December 31, 2017 and, accordingly, the Company decided not to repeat it in the condensed interim financial information as of September 30, 2018.

 

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

 

 

 

 

Consolidated

 

 

 

Parent Company

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Environmental liabilities

188,091

 

255,517

 

179,559

 

248,306

Asset retirement obligations

87,423

 

81,496

 

653

 

612

 

275,514

 

337,013

 

180,212

 

248,918

 

 

 

Page 73


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

19.   RELATED-PARTY BALANCES AND TRANSACTIONS

 

The information on related-party transactions has not changed significantly in relation to that disclosed in the Company's financial statements as of December 31, 2017.

 

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

 

·       By transaction

 

   

Current

Non-current

Total

   

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

                         

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (note 7)

 

113,274

 

115,388

 

 

 

 

 

113,274

 

115,388

Dividends receivable (note 7)

 

82,225

 

41,528

 

 

 

 

 

82,225

 

41,528

Actuarial asset (note 9)

 

 

 

 

 

90,690

 

111,281

 

90,690

 

111,281

Short-term investments/ investments

 

93,680

 

53

 

 

 

 

 

93,680

 

53

Loans (note 9)

 

2,616

 

2,441

 

693,126

 

554,694

 

695,742

 

557,135

Other receivables (note 9)

 

3,649

 

3,577

 

126,297

 

30,770

 

129,946

 

34,347

   

295,444

 

162,987

 

910,113

 

696,745

 

1,205,557

 

859,732

Liabilities

 

 

     

 

     

 

   

Other payables (Note 15)

 

 

     

 

     

 

   

Accounts payable

 

50,602

 

57,008

 

93,395

 

 

 

143,997

 

57,008

Trade payables

 

120,457

 

81,063

 

 

 

 

 

120,457

 

81,063

Actuarial liabilities

 

 

 

 

 

41,937

 

41,937

 

41,937

 

41,937

   

171,059

 

138,071

 

135,332

 

41,937

 

306,391

 

180,008

 

   

09/30/2018

 

09/30/2017

P&L

 

 

 

 

Revenues

       

Sales

 

938,286

 

654,103

Interest (note 25)

 

47,954

 

49,319

Expenses

 

 

 

 

Purchases

 

(965,726)

 

(876,582)

Foreign exchange and monetary variations, net

 

16,580

 

(4,106)

   

37,094

 

(177,266)

 

 

 

Page 74


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

·       By company

 

   

Consolidated

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Financial income (expenses), net

 

Exchange rate variations, net

 

Total

                     

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itá Energética S.A.

         

 

2,468

     

  2,468

     

  (23,576)

         

(23,576)

MRS Logística S.A.

 

  82,296

 

 

 

82,296

 

106,499

 

93,395

 

  199,894

 

 

 

  (736,061)

 

 

 

 

 

(736,061)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

5

     

  5

 

37,514

     

  37,514

 

40

 

  (129,857)

         

(129,817)

Transnordestina Logística S.A (1)

 

  1,352

 

790,028

 

791,380

 

5,698

 

 

 

  5,698

 

551

 

  (4,903)

 

36,523

 

 

 

  32,171

   

  83,653

 

790,028

 

873,681

 

152,179

 

93,395

 

  245,574

 

591

 

  (894,397)

 

36,523

 

 

 

(857,283)

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

     

90,690

 

90,690

     

41,937

 

  41,937

                 

 

Fundação CSN

 

  1,829

 

 

 

1,829

 

  821

 

 

 

821

 

6

 

  (1,986)

 

 

 

 

 

(1,980)

Banco Fibra (2)

 

  93,680

     

93,680

         

 

         

11,256

 

  16,580

 

  27,836

Usiminas

 

 

 

 

 

 

  20

 

 

 

20

 

 

 

(382)

 

 

 

 

 

  (382)

Panatlântica (3)

 

  99,384

 

  375

 

99,759

 

18,039

     

  18,039

 

  857,458

 

  (65,590)

         

  791,868

Ibis Participações e Serviços

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  (3,151)

 

 

 

 

 

(3,151)

Partifib Projetos Imobiliários

 

327

     

  327

         

 

 

  1,559

             

  1,559

Vicunha Serviços Ltda.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(220)

 

 

 

 

 

  (220)

Vicunha Ind de Implementos

 

9

     

  9

             

33

             

33

 

 

  195,229

 

91,065

 

286,294

 

18,880

 

41,937

 

  60,817

 

  859,056

 

  (71,329)

 

11,256

 

  16,580

 

  815,563

Associates

                     

 

                   

Arvedi Metalfer do Brasil S.A.

 

  16,562

 

29,020

 

45,582

 

 

 

 

 

 

 

  78,639

 

 

 

  175

 

 

 

  78,814

Total at 09/30/2018

 

  295,444

 

910,113

 

  1,205,557

 

171,059

 

135,332

 

  306,391

 

  938,286

 

  (965,726)

 

47,954

 

  16,580

 

  37,094

Total at 12/31/2017

 

  162,987

 

696,745

 

859,732

 

138,071

 

41,937

 

  180,008

 

 

 

 

 

 

 

 

 

 

Total at 09/30/2017

 

 

 

 

 

 

 

 

 

 

 

 

 

  654,103

 

  (876,582)

 

49,319

 

(4,106)

 

(177,266)

 

1.    Transnordestina Logística S.A: Assets: Refers mainly to loan agreements in R$: Interest from 102.0% to 115.0% of the CDI. As of September 30, 2018, the loans amounted to R$790,028 (R$507,009 as of December 31, 2017).

2.    Banco Fibra S.A: Assets: Refers mainly to Eurobond from Fibra Bank with maturity in February 2028.

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

 

 

 

 

·       By transaction

 

 

Page 75


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Parent Company

 

 

Current

Non-current

Total

   

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

 

9/30/2018

 

12/31/2017

                         

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (1) (note 7)

 

1,009,638

 

831,993

         

1,009,638

 

831,993

Dividends receivable (3) (note 7)

 

42,017

 

1,044,242

 

 

 

 

 

42,017

 

1,044,242

Actuarial asset (note 9)

         

79,697

 

95,898

 

79,697

 

95,898

Loans (note 9)

 

17,930

 

26,701

 

578,833

 

444,091

 

596,763

 

470,792

Short-term investments / Investments (2)

 

100,520

 

2,619

 

100,925

 

127,569

 

201,445

 

130,188

Other receivables (3) (note 9)

 

113,897

 

37,007

 

399,919

 

320,377

 

513,816

 

357,384

   

1,284,002

 

1,942,562

 

1,159,374

 

987,935

 

2,443,376

 

2,930,497

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

                       

Prepayment (note 13)

 

1,393,020

 

72,019

 

4,406,365

 

4,856,104

 

5,799,385

 

4,928,123

 Intercompany Bonds (note 13)

 

10,155

 

27,450

 

372,363

 

3,436,385

 

382,518

 

3,463,835

Intercompany Loans (note 13)

 

1,761,689

 

1,113,411

 

 

 

1,620,921

 

1,761,689

 

2,734,332

   

3,164,864

 

1,212,880

 

4,778,728

 

9,913,410

 

7,943,592

 

11,126,290

Other payables (Note 15)

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables (4)

 

357,458

 

295,094

 

28,133

 

49,254

 

385,591

 

344,348

Trade payables

 

229,397

 

146,631

 

 

 

 

 

229,397

 

146,631

Actuarial liabilities

         

41,937

 

41,937

 

41,937

 

41,937

 

 

586,855

 

441,725

 

70,070

 

91,191

 

656,925

 

532,916

                         

 

 

9/30/2018

 

09/30/2017

               

P&L

 

 

                   

Revenues

 

 

 

 

               

Sales/Others

 

2,444,553

 

2,434,367

               

Other Operating Income and Expenses

 

101,324

 

 

               

Interest (note 25)

 

42,558

 

41,059

               

Exclusive Funds (note 25)

 

741

 

47,332

               

Foreign exchange and monetary variations, net

 

   

   (4,157)

               

Expenses

 

 

 

 

               

Purchases

 

  (1,499,607)

 

  (1,556,277)

               

Interest (note 25)

 

  (308,309)

 

  (384,908)

               

Foreign exchange and monetary variations, net

 

  (1,412,964)

 

303,757

               

 

 

  (631,704)

 

881,173

               

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

 

2.    Assets: Financial investments classified in current total, are investments in exclusive funds and in the Fibra Bank. In noncurrent refers to investments in Usiminas shares classified as fair value through profit or loss.

 

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

 

4.    Noncurrent: Refers mainly to assignment of credits from income tax and social contribution losses with Transnordestina Logistica S.A.

 

 

 

 

·       By company

 

Page 76


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

   

Parent Company

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales / Other

 

Purchases

Other operational income (expenses)

 

Finance income (expenses), net

 

Exchange rate variations, net

 

Total

                     

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Companhia Metalúrgica Prada (1)

 

  246,586

 

  121,336

 

  367,922

 

  11,303

 

196

 

  11,499

 

  623,694

 

(48,557)

           

  575,137

Estanho de Rondônia S.A.

 

  16,939

 

  3,853

 

  20,792

 

  2,218

 

 

 

  2,218

 

 

 

(32,057)

 

 

942

 

 

 

(31,115)

Sepetiba Tecon S.A.

 

  12,204

 

  96,747

 

  108,951

 

  29,031

     

  29,031

 

130

 

(60,556)

   

111

     

(60,315)

Minérios Nacional S.A.

 

21

 

  45,195

 

  45,216

 

 

 

 

 

 

 

23

 

 

 

 

 

 

 

 

23

CSN Mineração S.A.  (2)

 

  167,394

     

  167,394

 

  83,128

     

  83,128

 

  49,460

 

(765,591)

           

(716,131)

CSN Energia S.A.

 

116

 

 

 

116

 

  90,504

 

 

 

  90,504

 

 

 

(180,808)

 

 

 

 

 

 

(180,808)

Ferrovia Transnordestina Logística S.A.

     

  8,393

 

  8,393

     

  27,937

 

  27,937

               

(1,745)

 

(1,745)

Companhia Siderúrgica Nacional, LLC (3)

 

  438,988

 

 

 

  438,988

 

  300,378

 

 

 

  300,378

 

  460,358

 

 

 

 

 

 

  74,478

 

  534,836

CSN Resources S.A. (4)

         

 

 

  836,367

 

4,298,260

 

5,134,627

           

  (256,596)

 

  (1,020,116)

 

  (1,276,712)

Lusosider Aços Planos, S.A.

 

  154,672

 

 

 

  154,672

 

204

 

 

 

204

 

  451,553

 

 

 

 

 

 

  13,881

 

  465,434

CSN Islands XI Corp. (5)

         

 

 

1,197,141

     

1,197,141

               

(208,603)

 

(208,603)

CSN Islands XII Corp. (6)

 

 

 

 

 

 

 

1,131,357

 

  480,468

 

1,611,825

 

 

 

 

 

 

  (51,713)

 

(287,439)

 

(339,152)

Companhia Florestal do Brasil

 

  1,103

 

185

 

  1,288

             

171

               

171

Stahlwerk Thüringen GmbH

 

 

 

 

 

 

 

4

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

   

1,038,023

 

  275,709

 

1,313,732

 

3,681,635

 

4,806,861

 

8,488,496

 

1,585,389

 

  (1,087,569)

 

 

  (307,256)

 

  (1,429,544)

 

  (1,238,980)

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MRS Logística S.A.

 

  40,910

     

  40,910

 

  27,957

     

  27,957

     

(253,390)

           

(253,390)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

5

 

 

 

5

 

  23,752

 

 

 

  23,752

 

79

 

(88,367)

 

 

 

 

 

 

(88,288)

Transnordestina Logística S.A. (7)

 

248

 

  673,648

 

  673,896

         

 

           

  30,747

     

  30,747

 

 

  41,163

 

  673,648

 

  714,811

 

  51,709

 

 

 

  51,709

 

79

 

(341,757)

 

 

  30,747

 

 

 

(310,931)

Other related parties

         

 

         

 

                     

CBS Previdência

 

 

 

  79,697

 

  79,697

 

 

 

  41,937

 

  41,937

 

 

 

 

 

 

 

 

 

 

 

Fundação CSN

 

  1,829

     

  1,829

 

336

     

336

 

6

 

  (958)

           

  (952)

Banco Fibra

 

  93,498

 

 

 

  93,498

 

 

 

 

 

 

 

 

 

 

 

 

  10,583

 

  16,580

 

  27,163

Usiminas

         

 

         

 

     

  (362)

           

  (362)

Panatlântica (8)

 

  99,516

 

375

 

  99,891

 

  18,039

 

 

 

  18,039

 

  857,458

 

(65,590)

 

 

 

 

 

 

  791,868

Ibis Participações e Serviços

         

 

         

 

     

(3,151)

           

(3,151)

Partifib Projetos Imobiliários

 

327

 

 

 

327

 

 

 

 

 

 

 

  1,559

 

 

 

 

 

 

 

 

  1,559

Vicunha Serviços Ltda.

         

 

                 

  (220)

           

  (220)

Vicunha Ind. de Implementos

 

9

 

 

 

9

 

 

 

 

 

 

 

33

 

 

 

 

 

 

 

 

33

   

  195,179

 

  80,072

 

  275,251

 

  18,375

 

  41,937

 

  60,312

 

  859,056

 

(70,281)

 

 

  10,583

 

  16,580

 

  815,938

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

  2,615

 

  29,020

 

  31,635

         

 

 

29

       

175

     

204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive funds

         

 

         

 

                     

Diplic, Caixa Vertice, VR1, BB Steel (9)

 

  7,022

 

  100,925

 

  107,947

 

 

 

 

 

 

 

 

 

 

  101,324

 

741

 

 

 

  102,065

                                               

Total at 09/30/2018

 

1,284,002

 

1,159,374

 

2,443,376

 

3,751,719

 

4,848,798

 

8,600,517

 

2,444,553

 

  (1,499,607)

  101,324

 

  (265,010)

 

  (1,412,964)

 

(631,704)

Total at 12/31/2017

 

1,942,562

 

  987,935

 

2,930,497

 

1,654,605

 

 10,004,601

 

 11,659,206

 

 

 

 

 

 

 

 

 

 

 

Total at 09/30/2017

 

 

 

 

 

 

 

 

 

 

 

 

 

2,434,367

 

  (1,556,277)

 

 

  (296,517)

 

  299,600

 

  881,173

 

1.      Companhia Metalúrgica Prada: Refers mainly to receivables in the amount of R$246,586 (R$197,654 as of December 31,2017), and debentures from the indirect subsidiary CBL in the amount of R$121,336 (R$121,336 as of December 31,2017).

 

2.      Liabilities: Payables from purchases of iron ore and port services in the amount of R$83,128.

 

3.      Companhia Siderurgica Nacional, LLC: Receivables of R$438,988 (R$232,505 as of December 31, 2017), related to sale of steel for resale. Current liabilities refer to expenses with commission and logistics on sales of steel for resale in the amount of R$300,378.

 

4.      CSN Resources SA: Prepayment contracts in dollar and Fixed Rate Notes . As of September 30, 2018, the loans amounted to R$5,134,627 (R$7,446,925 as of December 31, 2017).

 

5.      CSN Islands XI Corp.: Intercompany contracts in US dollars. As of September 30, 2018, the loans amounted to R$1,197,141 (R$1,058,560 as of December 31, 2017).

 

6.    CSN Islands XII Corp.: Refers mainly to prepayment contracts and Intercompany contracts in dollar. As of September 30, 2018, the loans amounted to R$1,611,825 (R$1,417,099 as of December 31, 2017).

 

7.    Transnordestina Logística S.A: noncurrent assets: refers to loan agreements in the amount of R$576,746and advanced for future capital increase in the amount of R$96,902. (R$444,091 as of December 31,2017).

 

 

8.      Panatlântica: current assets: refers to accounts receivable for the supply of flat steel in the amount of R$99,516 (R$ 109,565 on December 31, 2017).

 

9.    Exclusive funds: Current assets: Refers to investments in government securities and CDBs, in the amount of R$7,022 (R$2,567 as of December 31,2017).  Noncurrent assets: Refers to Usiminas S.A. shares in the amount of R$100,925 (R$127,569 as of December 31,2017). The funds VR1 and Diplic II are managed by Taquari Asset.

 

 

19.b) Key management personnel

 

The key management personnel with authority and responsibility for planning, directing and controlling the Company’s activities, include the members of the Board of Directors and statutory directors. The following is information on the compensation of such personnel and the related balances as of September 30, 2018.

 

Page 77


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

   

09/30/2018

 

09/30/2017

   

Statement of income

Short-term benefits for employees and officers

 

 28,537

 

 35,568

Post-employment benefits

 

 79

 

 85

 

 

 28,616

 

 35,653

 

 

20.   SHAREHOLDERS’ EQUITY

 

20.a) Paid-in capital

 

Fully subscribed and paid-in capital as of September 30, 2018 and December 31, 2017 is R$4,540,000 represented by 1,387,524,047 book-entry common shares without par value. Each common share entitles to one vote in resolutions of the General Meeting.

 

20.b) Authorized capital

 

The Company’s bylaws in effect as of September 30, 2018 determine that the capital can be raised to up to 2,400,000,000 shares by decision of the Board of Directors.

 

20.c) Legal reserve

 

This reserve is recognized at the rate of 5% of the profit for each period, as provided for by Article 193 of Law 6404/76, up to the ceiling of 20% of the share capital.  

 

20.d) shareholder structure

 

As of September 30, 2018, the Company’s shareholder structure was as follows:

 

   

 

 

 

 

9/30/2018

 

 

 

 

 

12/31/2017

   

Number of common shares

 

% of total shares

 

% of voting capital

 

Number of common shares

 

% of total shares

 

% of voting capital

Vicunha Aços S.A. (*)

 

679,522,254

 

48.97%

 

49.24%

 

682,855,454

 

49.21%

 

50.32%

Rio Iaco Participações S.A. (*)

 

58,193,503

 

4.19%

 

4.22%

 

58,193,503

 

4.19%

 

4.29%

CFL Participações S.A. (*)   

 

3,977,536

 

0.29%

 

0.29%

 

3,977,536

 

0.29%

 

0.29%

Vicunha Textil S.A. (*)                      

 

4,927,000

 

0.36%

 

0.36%

 

4,927,000

 

0.36%

 

0.36%

Caixa Beneficente dos Empregados da CSN - CBS

 

42,668,031

 

3.08%

 

3.09%

 

20,143,031

 

1.45%

 

1.48%

BNDES Participações S.A. – BNDESPAR

 

8,794,890

 

0.63%

 

0.64%

 

8,794,890

 

0.63%

 

0.65%

NYSE (ADRs)

 

289,629,642

 

20.87%

 

20.99%

 

303,590,364

 

21.88%

 

22.37%

B3 S.A.- Brasil, Bolsa, Balcão

 

292,401,691

 

21.07%

 

21.17%

 

274,651,269

 

19.79%

 

20.24%

Outstanding shares

 

 1,380,114,547

 

99.47%

 

100.00%

 

 1,357,133,047

 

97.81%

 

100.00%

Treasury shares

 

7,409,500

 

0.53%

 

 

 

30,391,000

 

2.19%

 

 

Total shares

 

 1,387,524,047

 

100.00%

 

 

 

 1,387,524,047

 

100.00%

 

 

 

 (*) Controlling group companies.

 

20.e) Treasury shares

 

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

 

Page 78


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Program

 

Board’s Authorization

 

Authorized quantity

 

Program period

 

Average buyback price

 

Minimum and maximum buyback price

 

Number bought back

 

Share cancelation

 

Sales of shares

 

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)

 

 

  

 

8/18/2014

 

   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 (*)

 

03/31/2015

 

   32,770,055

 

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

 

 

 

 

 

 

 

 

 

 

  30,391,000

   

04/20/2018

 

   30,391,000

 

From 4/20/2018 to 4/30/2018

 

Not applicable

 

Not applicable

 

R$ 0.00

 

R$ 0.00

 

22,981,500

(2)

7,409,500

 

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

 

1. In 2014, the Board of Directors approved the cancellation of 70,446,061 shares held in treasury without changing the value of the Company's capital stock.

 

2. In April 2018, the Board of Directors authorized the sale of up to 30,391,000 common shares held in treasury. Until the end of the program, 22,981,500 shares were sold for R$213,494. The Company. The Company recognized a profit on the sale of the shares in the amount of the amount of R$32,670.

 

 

As of September 30, 2018, the position of the treasury shares was as follows:

 

 

Quantity purchased

(in units)

 

Amount

 

Share price

 

Share

 

paid for

 

 

 

 

 

 

 

market price

 

the shares

 

Minimum

 

Maximum

 

Average

 

 as of 09/30/2018 (*)

              7,409,500

 

R$ 58,264

 

 R$       4.48

 

 R$ 10.07

 

 R$           7.86

 

R$ 69,131

 

 

 (*) The average quotation of B3 -S.A - Brasil, Bolsa, Balcão as of September 30, 2018 in the amount R$ 9,33 per share was used.

 

 

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

 

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

 

 

 

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

 

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

 

 

Page 79


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

Parent Company

 

Nine months ended

 

Three months ended

 

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

 

Common shares

 

Common shares

(Loss) profit for the year

 3,353,848

 

 (347,298)

 

 721,535

 

 226,466

Weighted average number of shares

 1,366,272,877

 

 1,357,133,047

 

 1,375,312,269

 

 1,357,133,047

 Basic and diluted EPS

 2.45474

 

 (0.25591)

 

 0.52810

 

 0.16687

 

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

 

 

21.   PAYMENT TO SHAREHOLDERS

 

 

The Company's bylaws provide for the distribution of minimum dividends of 25% of adjusted net income under the law, to the holders of its shares. Dividends are calculated in accordance with the Company's Bylaws and in accordance with the Brazilian Corporate Law.

 

 

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

 

Approval Year

 

Dividends

 

Payment Year

 

Dividends

2014

 

 700,000

 

2014

 

 424,939

       

2015

 

 274,917

2015

 

 275,000

 

2015

 

 274,918

2016 (*)

 

                     

 

2016

 

 53

2017 (*)

 

                     

 

2017 

 

 

Total approved

 

 975,000

 

Total paid

 

 974,827

 

 

 (*) There was no resolution on the distribution of dividends during the years 2016 and 2017.

 

 

 

 

 

22.   NET SALES REVENUE

 

Net sales revenue is comprised as follows:

 

 

 

Page 80


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

               

 Consolidated

   

Nine months ended

 

Three months ended

   

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Gross revenue

 

 

 

 

 

 

 

 

Domestic market

 

10,916,113

 

8,354,389

 

4,117,311

 

3,067,989

Foreign market

 

8,692,589

 

7,330,364

 

3,028,884

 

2,472,551

 

 

19,608,702

 

15,684,753

 

7,146,195

 

5,540,540

Deductions

 

 

 

 

 

 

 

 

Sales returns and discounts

 

(172,123)

 

(187,349)

 

(53,893)

 

(48,787)

Taxes on sales

 

(2,518,626)

 

(1,965,528)

 

(927,313)

 

(682,082)

   

(2,690,749)

 

(2,152,877)

 

(981,206)

 

(730,869)

Net revenue

 

16,917,953

 

13,531,876

 

6,164,989

 

4,809,671

                 

 

 

   

 

 

 

     

 Parent Company

   

Nine months ended

 

Three months ended

   

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Gross revenue

 

 

 

 

 

 

 

 

Domestic market

 

10,382,252

 

7,762,003

 

3,895,896

 

2,914,341

Foreign market

 

1,504,102

 

1,849,463

 

378,993

 

651,146

 

 

11,886,354

 

9,611,466

 

4,274,889

 

3,565,487

Deductions

 

 

 

 

 

 

 

 

Sales returns and discounts

 

(146,394)

 

(185,567)

 

(45,702)

 

(56,103)

Taxes on sales

 

(2,317,004)

 

(1,753,871)

 

(857,634)

 

(631,130)

 

 

(2,463,398)

 

(1,939,438)

 

(903,336)

 

(687,233)

Net revenue

 

9,422,956

 

7,672,028

 

3,371,553

 

2,878,254

 

 

 

 

 

 

 

23.   EXPENSES BY NATURE

 

               

 Consolidated

   

Nine months ended

 

Three months ended

   

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Raw materials and inputs

 

(5,276,706)

 

(4,012,735)

 

(1,872,602)

 

(1,440,117)

Labor cost

 

(2,025,346)

 

(1,737,857)

 

(700,028)

 

(593,324)

Supplies

 

(1,300,366)

 

(1,070,112)

 

(470,126)

 

(394,696)

Maintenance cost (services and materials)

 

(932,177)

 

(870,670)

 

(336,171)

 

(330,235)

Outsourcing services

 

(2,890,510)

 

(2,449,525)

 

(1,071,001)

 

(840,666)

 Depreciation, amortization and depletion (notes 11 and 12)

 

(890,316)

 

(1,089,945)

 

(273,530)

 

(344,291)

Others

 

(620,119)

 

(356,121)

 

(250,161)

 

(144,325)

   

(13,935,540)

 

(11,586,965)

 

(4,973,619)

 

(4,087,654)

   

 

 

 

 

 

 

 

Classified as:

 

 

 

 

 

 

 

 

Cost of sales

 

(12,107,201)

 

(10,016,303)

 

(4,298,540)

 

(3,596,936)

Selling expenses

 

(1,497,306)

 

(1,263,611)

 

(569,294)

 

(414,544)

General and administrative expenses

 

(331,033)

 

(307,051)

 

(105,785)

 

(76,174)

 

 

(13,935,540)

 

(11,586,965)

 

(4,973,619)

 

(4,087,654)

 

 

 

 

 

 

 

 

 

 

Page 81


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

   

Parent Company

   

Nine months ended

 

Three months ended

   

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Raw materials and inputs

 

(4,241,551)

 

(3,505,045)

 

(1,561,255)

 

(1,306,308)

Labor cost

 

(990,083)

 

(895,250)

 

(357,102)

 

(312,042)

Supplies

 

(944,901)

 

(795,107)

 

(356,717)

 

(301,270)

Maintenance cost (services and materials)

 

(497,714)

 

(519,838)

 

(178,118)

 

(199,009)

Outsourcing services

 

(1,016,523)

 

(863,037)

 

(359,659)

 

(340,900)

 Depreciation, amortization and depletion (notes 11 and 12)

 

(441,529)

 

(497,288)

 

(147,551)

 

(157,645)

Others

 

(35,554)

 

(61,896)

 

(24,555)

 

(30,061)

   

(8,167,855)

 

(7,137,461)

 

(2,984,957)

 

(2,647,235)

   

 

 

 

 

 

 

 

Classified as:

 

 

 

 

 

 

 

 

Cost of sales

 

(7,518,935)

 

(6,439,752)

 

(2,773,360)

 

(2,432,348)

Selling expenses

 

(453,968)

 

(549,437)

 

(148,558)

 

(186,675)

General and administrative expenses

 

(194,952)

 

(148,272)

 

(63,039)

 

(28,212)

 

 

(8,167,855)

 

(7,137,461)

 

(2,984,957)

 

(2,647,235)

 

 

 

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

 

 

 

 

Consolidated

 

 

Nine months ended

 

Three months ended

 

 

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Production cost

 

870,360

 

1,066,111

 

267,090

 

336,564

Selling expenses

 

4,813

 

6,628

 

1,557

 

2,199

General and administrative expenses

 

15,143

 

17,206

 

4,883

 

5,528

 

 

890,316

 

1,089,945

 

273,530

 

344,291

Other operational (*)

 

71,735

 

33,131

 

47,084

 

11,109

 

 

962,051

 

1,123,076

 

320,614

 

355,400

 

 

 

 

 

 

 

 

 

 

Page 82


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

Parent Company 

 

 

Nine months ended

 

Three months ended

 

 

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Production cost

 

427,751

 

478,665

 

143,156

 

151,546

Selling expenses

 

3,617

 

5,519

 

1,162

 

1,825

General and administrative expenses

 

10,161

 

13,104

 

3,233

 

4,274

 

 

441,529

 

497,288

 

147,551

 

157,645

Other operational expenses (*)

 

1,488

 

 

 

1,488

 

 

 

 

443,017

 

497,288

 

149,039

 

157,645

 

 

 

 

 

 

 

 

 

 

(*) Refers to depreciation and amortization of paralyzed assets as described in note 24.

 

 

 

 

 

24.   OTHER OPERATING INCOME (EXPENSES)

 

   

Consolidated

   

Nine months ended

 

Three months ended

   

09/30/2018

 

09/30/2017

 

09/30/2018

09/30/2017

       

Other operating income

 

 

 

 

 

 

 

Indemnities

 

37,727

 

5,401

 

1,027

4,385

Rentals and leases

 

3,088

 

1,380

 

2,168

461

Dividends received

 

8,662

 

 

 

2,459

 

Contractual fines

 

446,331

 

 

 

446,331

 

PIS and Cofins to compensate (1)

 

3,615

 

993

 

586

 

Updated shares - VJR (Note 14)

 

1,547,265

 

 

 

129,721

 

Gain on sale of LLC (note 4)

 

1,164,294

 

 

 

14,402

 

Other revenues

 

16,920

 

13,328

 

1,764

4,110

 

 

3,227,902

 

21,102

 

598,458

8,956

               

Other operating expenses

             

Taxes and fees

 

(15,844)

 

(14,217)

 

(4,806)

(10,090)

Write-off/(Provision) of judicial deposits

 

(14,704)

 

(4,726)

 

(7,534)

(3,386)

Expenses with environmental liabilities, net

 

(36,622)

 

(1,963)

 

(11,153)

(3,187)

Expenses from tax, social security, labor, civil and environmental lawsuits, net

(16,029)

 

(64,868)

24,734

(12,884)

Contractual fines (2)

(104,086)

 

 

(104,086)

 

Depreciation of equipment paralyzed and amortization of intangible assets (note 23)

 

(71,735)

 

(33,131)

 

(47,084)

 

(11,109)

Write- off of PP&E and intagible assets (notes 11 and 12)

 

(29,383)

 

(21,600)

 

(27,519)

 

(1,759)

Estimated (Loss)/reversal in inventories

 

(3,138)

 

(2,684)

 

8,361

 

2,069

 Losses on spare parts

 

(11,286)

 

(2,737)

 

(8,753)

 

(1,076)

 Studies and project engineering expenses

 

(18,005)

 

(24,932)

 

(6,300)

 

(8,015)

Research and development expenses

 

(2,199)

 

(2,909)

 

(719)

 

(1,250)

Advisory expenses

 

(1,905)

 

(874)

 

(525)

 

(835)

Healthcare plan expenses

 

(80,880)

 

(71,521)

 

(32,246)

 

(26,132)

Reversal/(Provision) industrial reestructuring

 

(1,089)

 

4,647

 

2,290

 

4,647

Cash flow hedge realized (Note 14 b)

 

(196,783)

 

(37,933)

 

(183,051)

 

(16,212)

 Other expenses 

 

(107,049)

 

(37,692)

 

(21,934)

 

(17,561)

 

 

(710,737)

 

(317,140)

 

(420,325)

 

(106,780)

Other operating income (expenses), net 

 

2,517,165

 

(296,038)

 

178,133

 

(97,824)

                 

 

(1)    Refers to the recognition of the PIS and Cofins credit the arising from the exclusion of ICMS from calculation basis of previous years. With the final res judicata of the lawsuit on September 20, 2018, CSN's right to offset amounts unduly collected under these taxes was confirmed. The reported amount refers to a portion of the credits verified by the company, writ of mandamus nº 2006.51.01.020125-7 (Special Appeal nº1,241,431 / RJ) (see notes 8 and 25). The credit recognized refers to the years 2010 to 2014, arising from the exclusion of ICMS from PIS and Cofins calculation basis, for which the Company has completed the identification of the amounts. For the other years since 2001, the credits unduly collected are being calculated by the Company and expects to complete the analysis before the end of the year.

(2)    Refers to the contractual amendment with the jointly-owned subsidiary MRS, for the revision of the "Annual Transportation Plan".

Page 83


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

   

Parent Company

   

Nine months ended

 

Three months ended

   

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Other operating income

 

 

 

 

 

 

 

 

Indemnities

 

14,467

 

4,963

 

967

 

4,308

Rentals and leases

 

2,788

 

1,110

 

2,048

 

371

Dividends received

 

8,091

 

476

 

2,458

 

 

PIS and Cofins to compensate (1)

 

446,331

 

 

 

446,331

 

 

Contractual fines

 

1,964

 

 

 

343

 

 

Updated shares - VJR (Note 14)

 

1,547,265

 

 

 

129,721

 

 

Intercompany debt relief

 

1,310,886

 

 

 

1,310,886

 

 

Other revenues

 

5,138

 

5,285

 

441

 

1,491

   

3,336,930

 

11,834

 

1,893,195

 

6,170

   

 

 

 

 

 

 

 

Other operating expenses

 

 

 

 

 

 

 

 

Taxes and fees

 

(7,779)

 

(9,575)

 

(3,766)

 

(7,981)

Write-off/(Provision) of judicial deposits

 

(12,546)

 

(4,642)

 

(7,534)

 

(3,186)

Expenses with environmental liabilities, net

 

(23,327)

 

4,034

 

(4,038)

 

14

Expenses from tax, social security, labor, civil and environmental lawsuits, net

(11,877)

 

(38,219)

 

22,634

 

(2,972)

Depreciation of equipment paralyzed and amortization of intangible assets (note 23)

(1,488)

 

 

 

(1,488)

 

 

Write- off of PP&E and intagible assets (notes 11 and 12)

 

(13,201)

 

521

 

(13,187)

 

400

Estimated (Loss)/reversal in inventories

 

(11)

 

752

 

10,374

 

(4,517)

 Losses on spare parts

 

(11,286)

 

(2,267)

 

(8,753)

 

(606)

 Studies and project engineering expenses

 

(16,354)

 

(23,899)

 

(6,434)

 

(7,546)

Research and development expenses

 

(2,199)

 

(2,909)

 

(719)

 

(1,250)

Cash flow hedge realized (Note 14 b)

 

(196,783)

 

(37,933)

 

(183,051)

 

(16,212)

Healthcare plan expenses

 

(80,803)

 

(71,323)

 

(32,163)

 

(26,174)

Advisory expenses

 

(1,784)

 

(874)

 

(523)

 

(835)

 Other expenses 

 

(82,846)

 

(9,753)

 

(21,456)

 

(3,751)

 

 

(462,284)

 

(196,087)

 

(250,104)

 

(74,616)

 Other operating income (expenses), net 

 

2,874,646

 

(184,253)

 

1,643,091

 

(68,446)

 

(1)    See footnote (1) of note nº 24 consolidated other operating income (expenses).

Page 84


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

25.   FINANCIAL INCOME (EXPENSES)

 

 

   

 

 

Consolidated

   

Nine months ended

 

Three months ended

   

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

         

Financial income

 

 

 

 

 

 

 

 

Related parties (note 19 a)

 

47,954

 

49,319

 

17,721

 

14,038

Income from financial investments 

 

82,375

 

131,563

 

30,850

 

34,457

Gain from derivative

 

 

 

28,503

 

 

 

10,261

Gain on repurchase of debt securities

 

 

 

38,861

 

 

 

12,116

Other income (1)

 

296,330

 

37,824

 

287,314

 

9,969

 

 

426,659

 

286,070

 

335,885

 

80,841

Financial expenses

 

 

 

 

 

 

 

 

Borrowings and Financing - foreign currency

 

(731,515)

 

(655,595)

 

(272,340)

 

(220,493)

Borrowings and Financing - local currency

 

(773,227)

 

(1,317,485)

 

(253,580)

 

(377,250)

Capitalised interest (notes 11 and 28)

 

52,808

 

73,955

 

18,323

 

22,710

Interest, fines e late payment charges

 

(66,793)

 

(14,252)

 

(62,391)

 

(8,480)

Commission and bank fees

 

(134,469)

 

(116,981)

 

(46,218)

 

(38,971)

PIS/COFINS over financial income

 

(42,958)

 

(16,865)

 

(35,383)

 

(3,880)

Other financial expenses (2)

 

12,944

 

(51,217)

 

(19,858)

 

(2,199)

   

(1,683,210)

 

(2,098,440)

 

(671,447)

 

(628,563)

Foreign exchange and monetary variation, net

 

 

 

 

 

 

 

 

Monetary variation, net

 

(21,637)

 

1,469

 

(1,815)

 

(2,603)

Exchange variation, net

 

(728,472)

 

207,490

 

(82,686)

 

272,528

Exchange variation on derivatives

 

667

 

(229)

 

(3,162)

 

 

 

 

(749,442)

 

208,730

 

(87,663)

 

269,925

 

 

 

 

 

 

 

 

 

Financial income (expenses), net

 

(2,005,993)

 

(1,603,640)

 

(423,225)

 

(277,797)

 

 

             

Statement of gain and (losses) on derivative transaction

Dollar to euro swap

 

667

 

(229)

 

(3,162)

 

 

   

667

 

(229)

 

(3,162)

 

-  

Future DI

 

 

 

28,503

 

 

 

10,261

   

 

 

28,503

 

-  

 

10,261

 

 

667

 

28,274

 

(3,162)

 

10,261

                 

 

(1)     Refers mainly to the monetary adjustment of the recognition of the non-inclusion of ICMS in the PIS and COFINS calculation basis of previous years in the amount of R$ 278,707 and the updating of Tax Credits. See footnote (1) of  Note No. 24 above.

 

(1)     Refers substantially to IOF and provision of charges IRRF/CSLL.

Page 85


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

   

Parent Company

   

Nine months ended

 

Three months ended

   

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Financial income

 

 

 

 

 

 

 

 

Related parties (note 19 a)

 

43,299

 

88,391

 

15,903

 

24,331

Income from financial investments 

 

53,572

 

63,380

 

22,930

 

18,699

Other income (1)

 

378,376

 

84,087

 

371,743

 

59,948

 

 

475,247

 

235,858

 

410,576

 

102,978

Financial expenses

               

Borrowings and Financing - foreign currency

 

(182,585)

 

(170,940)

 

(82,567)

 

(57,827)

Borrowings and Financing - local currency

 

(675,201)

 

(1,132,457)

 

(222,715)

 

(323,817)

Related parties (note 19 a)

 

(308,309)

 

(384,908)

 

(85,772)

 

(124,419)

Capitalised interest (notes 11 and 28)

 

11,923

 

17,800

 

4,394

 

5,536

Interest, fines e late payment charges

 

(3,113)

 

(4,130)

 

(2,307)

 

(3,590)

Commission and bank fees

 

(120,321)

 

(104,277)

 

(42,417)

 

(34,976)

PIS/COFINS over financial income

 

(25,449)

 

(13,551)

 

(19,988)

 

(2,970)

Other financial expenses

 

66,430

 

(31,350)

 

6,875

 

4,221

 

 

(1,236,625)

 

(1,823,813)

 

(444,497)

 

(537,842)

Foreign exchange and monetary variation, net

 

 

 

 

 

 

 

 

Monetary variation, net

 

(9,144)

 

(12,198)

 

(1,920)

 

(3,274)

Exchange variation, net

 

(699,988)

 

344,837

 

(25,879)

 

481,548

 

 

(709,132)

 

332,639

 

(27,799)

 

478,274

   

 

 

 

 

 

 

 

Financial income (expenses), net

 

(1,470,510)

 

(1,255,316)

 

(61,720)

 

43,410

                 

 

(1)    See footnote (1) of note nº 25 consolidated financial income and expenses.

Page 86


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

26.   SEGMENT INFORMATION

 

The segment information has not changed in relation to that disclosed in the Company's financial statements as of December 31, 2017. Therefore, management decided not to repeat it in this condensed interim financial information.

 

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

 

   

Nine months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2018

P&L

 

Steel

 

Mining 

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou.) (*)

 

  3,888,265

 

  24,891,751

 

 

 

 

 

  (3,823,122)

 

 

Net revenues

 

 

 

 

 

 

 

 

 

 

Domestic market

 

  7,610,721

 

672,167

 

194,276

 

  1,107,657

 

307,750

 

442,965

 

  (1,950,807)

 

8,384,729

Foreign market

 

  4,255,677

 

  3,469,921

 

 

 

 

 

  807,626

 

8,533,224

Total net revenue (note 22)

 

  11,866,398

 

  4,142,088

 

194,276

 

  1,107,657

 

307,750

 

442,965

 

  (1,143,181)

 

16,917,953

Cost of sales and services

 

  (9,556,095)

 

  (2,531,586)

 

(141,805)

 

(774,072)

 

(209,413)

 

(395,308)

 

1,501,078

 

  (12,107,201)

Gross profit

 

  2,310,303

 

  1,610,502

 

52,471

 

333,585

 

98,337

 

47,657

 

  357,897

 

4,810,752

General and administrative expenses

 

(718,718)

 

(102,843)

 

(26,766)

 

(72,805)

 

(21,027)

 

(64,662)

 

(821,518)

 

  (1,828,339)

Depreciation (note 23)

 

459,533

 

278,171

 

14,724

 

193,075

 

12,944

 

88,747

 

(156,878)

 

  890,316

Proportionate EBITDA of joint ventures

 

 

 

 

 

 

 

  415,455

 

 415,455

Adjusted EBITDA

 

  2,051,118

 

  1,785,830

 

40,429

 

453,855

 

90,254

 

71,742

 

(205,044)

 

4,288,184

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

18,122

 

  3,176,157

 

 

 

 

 

  807,626

 

4,001,905

North America

 

  1,318,242

 

 

 

 

 

 

 

 

1,318,242

Latin America

 

301,343

 

 

 

 

 

 

 

 

  301,343

Europe

 

 2,569,223

 

293,764

 

 

 

 

 

 

 

2,862,987

Others

 

48,747

 

 

 

 

 

 

 

 

  48,747

Foreign market

 

  4,255,677

 

  3,469,921

 

 

 

 

 

  807,626

 

8,533,224

Domestic market

 

  7,610,721

 

672,167

 

194,276

 

  1,107,657

 

307,750

 

442,965

 

  (1,950,807)

 

8,384,729

Total

 

  11,866,398

 

  4,142,088

 

194,276

 

  1,107,657

 

307,750

 

442,965

 

  (1,143,181)

 

16,917,953

 

 

Page 87


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

   

Three months ended

   

9/30/2018

P&L

 

Steel

 

Mining 

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

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

 

  1,290,027

 

  9,287,731

 

 

 

 

 

  (1,137,925)

 

 

Net revenues

 

 

 

 

 

 

 

 

 

 

Domestic market

 

  2,898,729

 

228,645

 

64,346

 

406,446

 

104,436

 

160,394

 

(677,592)

 

3,185,404

Foreign market

 

  1,199,959

 

  1,430,691

 

 

 

 

 

  348,935

 

2,979,585

Total net revenue (note 22)

 

  4,098,688

 

  1,659,336

 

64,346

 

406,446

 

104,436

 

160,394

 

(328,657)

 

6,164,989

Cost of sales and services

 

  (3,379,554)

 

(881,730)

 

(46,869)

 

(268,036)

 

(69,537)

 

(148,135)

 

  495,321

 

  (4,298,540)

Gross profit

 

719,134

 

777,606

 

17,477

 

138,410

 

34,899

 

12,259

 

  166,664

 

1,866,449

General and administrative expenses

 

(220,858)

 

(36,523)

 

(8,259)

 

(24,199)

 

(7,120)

 

(23,288)

 

(354,832)

 

(675,079)

Depreciation (note 23)

 

154,186

 

69,730

 

5,597

 

64,632

 

4,315

 

28,215

 

(53,145)

 

  273,530

Proportionate EBITDA of joint ventures

 

 

 

 

 

 

 

  162,118

 

  162,118

Adjusted EBITDA

 

652,462

 

810,813

 

14,815

 

178,843

 

32,094

 

17,186

 

(79,195)

 

1,627,018

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

  87

 

  1,329,650

 

 

 

 

 

  348,935

 

1,678,672

North America

 

279,335

 

 

 

 

 

 

 

 

  279,335

Latin America

 

87,336

 

 

 

 

 

 

 

 

  87,336

Europe

 

821,798

 

101,041

 

 

 

 

 

 

 

  922,839

Others

 

11,403

 

 

 

 

 

 

 

 

  11,403

Foreign market

 

  1,199,959

 

  1,430,691

 

 

 

 

 

  348,935

 

2,979,585

Domestic market

 

  2,898,729

 

228,645

 

64,346

 

406,446

 

104,436

 

160,394

 

(677,592)

 

3,185,404

Total

 

  4,098,688

 

  1,659,336

 

64,346

 

406,446

 

104,436

 

160,394

 

(328,657)

 

6,164,989

                                 
                                 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Nine months ended

   

09/30/2017

P&L

 

Steel

 

Mining 

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou.) (*)

 

  3,668,440

 

  23,015,561

 

 

 

 

 

  (3,975,149)

 

 

Net revenues

 

 

 

 

 

 

 

 

 

 

Domestic market

 

  5,671,191

 

654,490

 

167,260

 

  1,052,107

 

303,678

 

381,339

 

  (1,895,383)

 

6,334,682

Foreign market

 

  3,853,265

 

  2,791,062

 

 

 

 

 

  552,867

 

7,197,194

Total net revenue (note 22)

 

  9,524,456

 

  3,445,552

 

167,260

 

  1,052,107

 

303,678

 

381,339

 

  (1,342,516)

 

13,531,876

Cost of sales and services

 

  (7,868,000)

 

  (2,096,787)

 

(111,953)

 

(766,142)

 

(213,731)

 

(406,870)

 

1,447,180

 

  (10,016,303)

Gross profit

 

  1,656,456

 

  1,348,765

 

55,307

 

285,965

 

89,947

 

(25,531)

 

  104,664

 

3,515,573

General and administrative expenses

 

(759,662)

 

(122,041)

 

(20,136)

 

(68,335)

 

(20,211)

 

(58,921)

 

(521,356)

 

  (1,570,662)

Depreciation (note 23)

 

506,023

 

369,610

 

11,786

 

231,500

 

14,992

 

97,074

 

(141,040)

 

1,089,945

Proportionate EBITDA of joint ventures

 

 

 

 

 

 

 

  406,247

 

  406,247

Adjusted EBITDA

 

  1,402,817

 

  1,596,334

 

46,957

 

449,130

 

84,728

 

12,622

 

(151,485)

 

3,441,103

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

23,297

 

  2,630,181

 

 

 

 

 

  552,867

 

3,206,345

North America

 

  1,533,105

 

 

 

 

 

 

 

 

1,533,105

Latin America

 

378,812

 

 

 

 

 

 

 

 

  378,812

Europe

 

 1,891,926

 

159,105

 

 

 

 

 

 

 

2,051,031

Others

 

26,125

 

1,776

 

 

 

 

 

 

 

  27,901

Foreign market

 

  3,853,265

 

  2,791,062

 

 

 

 

 

  552,867

 

7,197,194

Domestic market

 

  5,671,191

 

654,490

 

167,260

 

  1,052,107

 

303,678

 

381,339

 

  (1,895,383)

 

6,334,682

Total

 

  9,524,456

 

  3,445,552

 

167,260

 

  1,052,107

 

303,678

 

381,339

 

  (1,342,516)

 

13,531,876

                                 
                                 
   

Three months ended

   

09/30/2017

   

Steel

 

Mining 

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

       

Port

 

Railroads

       

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

 

 1,300,689

 

  7,953,856

 

 

 

 

 

  (1,321,184)

 

 

Net revenues

 

 

 

 

 

 

 

 

 

 

Domestic market

 

  2,133,384

 

217,859

 

59,983

 

364,224

 

102,837

 

141,794

 

(637,816)

 

2,382,265

Foreign market

 

  1,265,321

 

986,459

 

 

 

 

 

  175,626

 

2,427,406

Total net revenue (note 22)

 

  3,398,705

 

  1,204,318

 

59,983

 

364,224

 

102,837

 

141,794

 

(462,190)

 

4,809,671

Cost of sales and services

 

  (2,845,261)

 

(718,659)

 

(37,239)

 

(242,107)

 

(73,661)

 

(150,690)

 

  470,681

 

  (3,596,936)

Gross profit

 

553,444

 

485,659

 

22,744

 

122,117

 

29,176

 

(8,896)

 

  8,491

 

1,212,735

General and administrative expenses

 

(253,118)

 

(40,044)

 

(5,888)

 

(21,450)

 

(6,894)

 

(20,109)

 

(143,215)

 

(490,718)

Depreciation (note 23)

 

164,760

 

122,498

 

3,950

 

63,239

 

4,997

 

29,745

 

(44,898)

 

  344,291

Proportionate EBITDA of joint ventures

 

 

 

 

 

 

 

  146,613

 

  146,613

Adjusted EBITDA

 

465,086

 

568,113

 

20,806

 

163,906

 

27,279

 

  740

 

(33,009)

 

1,212,921

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

18,507

 

961,427

 

 

 

 

 

  175,626

 

1,155,560

North America

 

528,444

 

 

 

 

 

 

 

 

  528,444

Latin America

 

129,558

 

 

 

 

 

 

 

 

  129,558

Europe

 

582,712

 

23,255

 

 

 

 

 

 

 

  605,967

Others

 

6,100

 

1,777

 

 

 

 

 

 

 

  7,877

Foreign market

 

  1,265,321

 

986,459

 

 

 

 

 

  175,626

 

2,427,406

Domestic market

 

  2,133,384

 

217,859

 

59,983

 

364,224

 

102,837

 

141,794

 

(637,816)

 

2,382,265

Total

 

  3,398,705

 

  1,204,318

 

59,983

 

364,224

 

102,837

 

141,794

 

(462,190)

 

4,809,671

                                 

 

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

 

 

·       Adjusted EBITDA

 

Page 88

 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

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

 

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

 

               

Consolidated

   

Nine months ended

 

Three months ended

   

09/30/2018

 

09/30/2017

 

09/30/2018

 

09/30/2017

Net income (loss) for the year

 

3,428,346

 

(266,157)

 

752,164

 

256,184

Depreciation/Amortization/Depletion (note 23)

 

890,316

 

1,089,945

 

273,530

 

344,291

Income tax and social contribution (note 16)

 

161,249

 

409,890

 

237,960

 

128,214

Financial income (expenses) (note 25)

 

2,005,993

 

1,603,640

 

423,225

 

277,797

EBITDA

 

6,485,904

 

2,837,318

 

1,686,879

 

1,006,486

Other operating income (expenses) (note 24)

 

(2,517,165)

 

296,038

 

(178,133)

 

97,824

Equity in results of affiliated companies

 

(96,010)

 

(98,500)

 

(43,846)

 

(38,002)

Proportionate EBITDA of joint ventures

 

415,455

 

406,247

 

162,118

 

146,613

Adjusted EBITDA (*)

 

4,288,184

 

3,441,103

 

1,627,018

 

1,212,921

                 

 

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

 

 

27.   INSURANCE

 

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

 

In 2017, after negotiation with insurers and reinsurers in Brazil and abroad, an insurance policy was issued for the contracting of a policy of Operational Risk of Property Damages and Loss of Profits, with effect from September 30, 2017 to March 31, 2019. Under the insurance policy, the LMI (Maximum Limit of Indemnity) is US$600 million and deductibles in the amount of US$385 million for material damages and 45 days for loss of profits and covers the following Company’s units and subsidiaries: Presidente Vargas Steelworks, CSN Mineração and Sepetiba Tecon. Management understands that the policies covers its assets and the risks to which the Company is subject.

 

 

28.   ADDITIONAL INFORMATION TO CASH FLOWS

 

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

Page 89


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

     

Consolidated

     

Parent Company

 

09/30/2018

 

12/31/2017

 

09/30/2018

 

12/31/2017

Income tax and social contribution paid

201,124

 

268,847

 

 

 

 

Addition to PP&E with interest capitalization (notes 11 and 25)

52,808

 

91,957

 

11,923

 

21,308

Acquisition of fixed assets through loan

10,670

 

4,265

 

1,746

 

 

Capitalization with advance to future capital increase

 

 

20,264

 

36,214

 

80,686

 

264,602

 

385,333

 

49,883

 

101,994

 

 

29.   STATEMENT OF COMPREHENSIVE INCOME

  

   

Consolidated

 

Parent Company

   

 Nine months ended

 

 Three months ended

 

 Nine months ended

 

 Three months ended

   

9/30/2018

 

9/30/2017

 

9/30/2018

 

9/30/2017

 

9/30/2018

 

9/30/2017

 

9/30/2018

 

9/30/2017

 (Loss)/  Profit for the period

 

3,428,346

 

(266,157)

 

  752,164

 

  256,184

 

3,353,848

 

(347,298)

 

  721,535

 

  226,466

 Other comprehensive income

                               

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Actuarial (loss) gain the defined benefit plan from investments in subsidiaries, net of taxes

   

89

 

 

88

 

 

30

 

 

30

 

 

89

 

 

  88

 

 

30

 

 

30

 

 

89

 

  88

 

30

 

30

 

89

 

  88

 

30

 

30

                                 

Items that could be subsequently reclassified to the statement of income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Cumulative translation adjustments for the period

 

  (17,175)

 

82,130

 

  (29,171)

 

  (47,328)

 

  (17,175)

 

82,130

 

  (29,171)

 

  (47,328)

 Fair Value through other comprehensive income

 

(1,559,680)

 

614,542

 

 

 

  496,044

 

(1,559,680)

 

614,542

 

 

 

  496,044

(Loss) / gain on the percentage change in investments

 

(105)

 

2,814

 

 

 

 

 

(105)

 

2,814

 

 

 

 

 (Loss)/gain on cash flow hedge accounting

 

(1,724,818)

 

134,374

 

  (372,883)

 

  200,236

 

(1,724,818)

 

134,374

 

  (372,883)

 

  200,236

 Realization of cash flow hedge accounting reclassified to income statement

 

  196,783

 

37,933

 

  183,051

 

  16,212

 

  196,783

 

37,933

 

  183,051

 

  16,212

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

 

 

 

 

 

 

  (32,196)

 

(23,599)

 

  (7,263)

 

  2,304

(Loss)/gain on foreign net investment hedge

 

  (32,196)

 

(23,599)

 

  (7,263)

 

  2,304

     

 

 

 

 

(Loss)/gain on business combination

 

(651)

 

 

 

 

 

 

 

(651)

 

 

 

 

 

 

   

(3,137,842)

 

848,194

 

  (226,266)

 

  667,468

 

(3,137,842)

 

848,194

 

  (226,266)

 

  667,468

                                 

 

 

(3,137,753)

 

848,282

 

  (226,236)

 

  667,498

 

(3,137,753)

 

848,282

 

  (226,236)

 

  667,498

                                 

 Total comprehensive income for period 

 

  290,593

 

582,125

 

  525,928

 

  923,682

 

  216,095

 

500,984

 

  495,299

 

  893,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Attributable to:

                               

 Controlling Shareholders

 

  216,095

 

500,984

 

  495,299

 

  893,964

 

  216,095

 

500,984

 

  495,299

 

  893,964

 Non-controlling Shareholders

 

  74,498

 

81,141

 

  30,629

 

  29,718

               

 

 

  290,593

 

582,125

 

  525,928

 

  923,682

 

  216,095

 

500,984

 

  495,299

 

  893,964

 

30.      INDEPENDENT INVESTIGATION – CONSTRUCTION OF THE LONG STEEL PLANT   

 

Considering the information from a Company’s officer published in the press in April 2017, based on testimonials made before the Court, the Audit Committee decided to hire a specialized forensic service to conduct an independent external investigation of the contractual relationship related to the construction of CSN’s Long Steel Plant (contract in which there would have been alleged undue payments, as bonus, as a form of reimbursement for payments made to political parties), and to analyze the extent of the business relationships between the contracting parties. The conclusion of the investigation is that nothing from the testimonials referred to above was confirmed, and there are no contingencies deriving from the matters investigated. Consequently, the Company understands that there is no basis to justify the setting up of a provision for losses or the disclosure of a contingency. In October 2017, complying with a determination of the Supreme Federal Court, the Federal Police started an investigation of the facts reported in those testimonials previously mentioned.  Subsequently, in February 2018, the Second Panel of the Federal Supreme Court determined that the examination of the facts should occur within the scope of the Electoral Justice rather than the Common Federal Justice. At the moment, the decision of Supreme Federal Court is awaited to send the case to the Electoral Court.

 

Page 90


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

 

COMMENTS ON THE PERFORMANCE OF BUSINESS PROJECTIONS

1)     Projections

 

The Company clarifies that the information disclosed in this item represents a mere estimate, hypothetical data and cannot be interpreted as a promise of performance by the Company and/or its Management. The projections listed below include market variables that are not under the Company’s control and, therefore, may change.

 

a)        Purpose of Projection

 

 

CSN estimates a Net Revenue of R$22.2 billion for 2018.

 

CSN estimates an adjusted annualized EBTIDA close to R$5.6 billion for 2018.

 

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times over a 9 to 12 months.

 

b)        Period and validity term of the projection.

 

For the year 2018, is projected Net Revenue of R$22.2 billion, an adjusted EBITDA close to R$5.6 billion. In turn, the validity term of the presented projection ends with the results being disclosed for the fiscal year ended December 31, 2018, that will be available to the market within the period established by the local authority.

 

From 2018 to 2019, CSN estimates a leverage measured by the ratio of net debt to adjusted EBTIDA close to 3.5 times, that will be available to the market at the end of the first half of 2019.

 

Page 91


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

c)        Assumptions of the projection, indicating which can be influenced by the issuer’s management and which are beyond its control.

 

All assumptions mentioned below are subject to the influence of external variables, which are beyond the control of the Company’s management. Therefore, in case of relevant changes in these assumptions, the Company may revise its estimates mentioned below, modifying them in comparison with those originally presented.

 

Net Revenue

 

The assumptions used to project the estimated Net Revenue for 2018 is 20% above when compared to the previous year.

 

Adjusted EBITDA

 

The assumptions used to project the adjusted EBITDA  20% above in 2018, consider the best average prices for flat and long steel in the domestic and foreign markets, as well as the higher sales volume, highlighting the allocation of goods to the domestic market focusing on better operational margins. In relation to the mining, our estimate is that the price levels (Platts) of iron ore will remain the same in 2018 when compared to the previous year.

 

 

 

Leverage 9 to 12 months

 

The assumptions used for the leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times over a 9 to 12 months, is based on an increase of the adjusted EBITDA in 2018 and 2019, resulting in a higher generation of free cash flow and lower net debt, leading to a substantial reduction of the indicator.

 

 

d)   Values of the indicators that are subject of the forecast.

 

Net Revenue

Estimated

2016

n.a.

2017

18,000

2018 E

22,230

2019 E

n.a.

Reached

17,149

18,525

n.a.

n.a.

Variation %

-

3%

-

-

Adjusted EBITDA

2016

2017

2018 E

2019 E

Estimated

n.a.

5,000

5,574

n.a.

Reached

4,075

4,645

n.a.

n.a.

Variation %

-

-7%

-

-

Leverage

2016

2017

2018 E

2019 E

Estimated

n.a.

5.00x

n.a.

3.50x

Reached

6.32x

5.66x

n.a.

n.a.

Variation %

n.a.

13%

n.a.

n.a.

*E = estimated

 

 

 

 

**n.a = not evaluated or estimated

 

 

 

 

         

 

Page 92


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

If the issuer has disclosed, in the last 3 fiscal years, projections over the progress of its indicators:

 

a)    In the form, inform which were being replaced by new projections and which were being repeated.

 

There are no new projections.

 

Estimates have been kept:

 

CSN estimates a Net Revenue of R$22.2 billion for 2018.

 

CSN estimates an adjusted annualized EBTIDA close to R$5.6 billion for 2018.  Estimates maintained:

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times over a 9 to 12 months.

b)   In relation to the projections for periods that have already occurred, compare the projection data with the performance indicators, clearly indicating the reasons that led to deviations in the projections.

 

In 2017, Net Revenue was 3% higher than the previous estimate, due to the better steel prices.

 

In 2017, the Adjusted EBITDA was 7% lower than the previous estimate, due to the fact that mining presented an adjusted EBITDA lower than expected in 4Q17.

 

In 2017, leverage was 13% higher than expected, due to the lower Adjusted EBITDA and exchange-rate appreciation that affected our dollar-debt position, resulting in an above average leverage ratio.

 

c)   In relation to the projections for periods still in progress, inform if the projections remain valid on the date of delivery the form and, when applicable, explain why they were abandoned or replaced.

 

Estimates in progress:

 

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times over a 9 to 12 months.

Follow-up and changes to projections disclosed

The result of the second quarter does not bring any material variation to the results projections previously presented for the year 2018 and 2019, which can therefore be maintained.

 

Page 93


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

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

 

Independent Auditor’s Report on Review of the Interim Financial Information

 

To the

Shareholders, Directors and Management of

Companhia Siderúrgica Nacional

São Paulo – SP

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Siderúrgica Nacional (“Company”), identified as Parent and Consolidated, respectively, included in the Interim Financial Information Form (ITR) for the quarter ended September 30, 2018, which comprises the balance sheet as at September 30, 2018 and the related statement of profit and loss and statement of comprehensive income (loss) for the three- and nine-month periods then ended, and the statement of changes in equity and statement of cash flows for the nine-month period then ended, including a summary of significant accounting policies and other explanatory notes.

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

Scope of review

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

Conclusion on the individual and consolidated interim financial information

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

 

 

 

Page 94


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

 

Emphasis of matter

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

We draw attention to Note 10.c) to the interim financial information, which describes the percentage of completion of the new railway network by the jointly-controlled subsidiary Transnordestina Logística S.A. (TLSA), currently under construction and originally scheduled to be completed by January 2017, is currently being revised and discussed by the relevant regulatory bodies. The completion of the work under the project (and consequent start of operations) is contingent upon receiving ongoing financial contribution from TLSA´s shareholders and third parties. These events and conditions, together with other issues described in note 10.c) to the financial statements, indicate the existence of significant uncertainty that may raise significant doubt as to TLSA´s ability to continue as a going concern. Our conclusion is not qualified regarding this matter.

Other matters

Interim statements of value added

We have also reviewed the individual and consolidated statements of value added (DVA) for the nine-month period ended September 30, 2018, prepared under the responsibility of the Company’s management, the presentation of which is required by the standards issued by the Brazilian Securities and Exchange Commission (CVM) applicable to the preparation of interim financial information and considered supplemental information by IFRS, which does not require the presentation of a DVA. This interim financial information was subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that it was not fairly presented, in all material respects, in relation to the individual and consolidated interim financial information taken as a whole.

São Paulo, November 07, 2018

 

Nelson Fernandes Barreto Filho

 

Grant Thornton Auditores Independentes

 

 

 

 

 

Page 95


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information -September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

 

Opinions and Statements / Officers Statement on the Financial Statements

 

As Executive Officers of Companhia Siderúrgica Nacional, we declare pursuant to Article 25, paragraph 1º, item VI of CVM Instruction 480, of December 7, 2009, as amended, that we reviewed, discussed and agreed with the Company’s Financial Statements for the quarter ended September 30,2018.

 

 

São Paulo, November 07 th, 2018.

 

 

 

____________________________________________

Benjamin Steinbruch

CEO

 

 

____________________________________________

Luis Fernando Barbosa Martinez

Executive Officer

 

 

 

____________________________________________

David Moise Salama

Executive Officer

 

 

 

____________________________________________

Pedro Gutemberg Quariguasi Netto

Executive Officer

 

 

____________________________________________

Marcelo Cunha Ribeiro

Executive Officer – CFO and Investors Relations

 

 

 

 

 

 

Page 96


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

Quarterly Financial Information - September 30, 2018 – CIA SIDERURGICA NACIONAL

Version: 1

 

 

Opinions and Statements / Officers Statement on Auditor’s Report

 

As Executive Officers of Companhia Siderúrgica Nacional, we declare pursuant to Article 25, paragraph 1º, item V of CVM Instruction 480, of December 7, 2009, as amended, that we reviewed, discussed and agreed with the opinion expressed on the Independent Auditors’ Report related to the Company’s Financial Statements for the quarter ended September 30,2018.

 

São Paulo, November 07 th, 2018.

 

 

 

____________________________________________

Benjamin Steinbruch

CEO

 

____________________________________________

Luis Fernando Barbosa Martinez

Executive Officer

 

 

____________________________________________

David Moise Salama

Executive Officer

 

 

____________________________________________

Pedro Gutemberg Quariguasi Netto

Executive Officer

 

 

____________________________________________

Marcelo Cunha Ribeiro

Executive Officer – CFO and Investors Relations

 

 

 

 

 

Page 97

 

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: November 27, 2018
 
COMPANHIA SIDERÚRGICA NACIONAL
By:
/S/ Benjamin Steinbruch

 
Benjamin Steinbruch
Chief Executive Officer

 

 
By:
/S/ Marcelo Cunha Ribeiro

 
Marcelo Cunha Ribeiro
Chief Financial and Investor Relations 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.