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)
FEDERAL PUBLIC SERVICE CVM BRAZILIAN SECURITIES AND EXCHANGE COMMISSION QUARTERLY INFORMATION COMMERCIAL, INDUSTRY & OTHER TYPES OF COMPANY |
September 30, 2010 |
Accounting Practices |
Registration with CVM SHOULD not BE CONSTRUED AS AN EVALUATION oF the company. |
1 - CVM CODE |
2 - COMPANY NAME |
3 - CNPJ (Corporate Taxpayers ID) |
00403-0 |
COMPANHIA SIDERÚRGICA NACIONAL |
33.042.730/0001-04 |
4 - NIRE (Corporate Registry ID) | ||
33-300011595 |
1 - ADDRESS RUA SÃO JOSÉ, 20 GR, 1602 PARTE |
2 - DISTRICT CENTRO | ||||||
3 - ZIP CODE 20010-020 |
4 - CITY RIO DE JANEIRO |
5 - STATE RJ | |||||
6 - AREA CODE 21 |
7 - TELEPHONE 2141-1800 |
8 - TELEPHONE - |
9 - TELEPHONE - |
10 - TELEX
| |||
11 - AREA CODE 21 |
12 - FAX 2141-1809 |
13 - FAX - |
14 FAX - |
| |||
15 - E-MAIL invrel@csn.com.br | |||||||
1- NAME PAULO PENIDO PINTO MARQUES | |||||||
2 - ADDRESS AV. BRIGADEIRO FARIA LIMA, 3400, 20º ANDAR |
3 - DISTRICT ITAIM BIBI | ||||||
4 - ZIP CODE 04538-132 |
5 - CITY SÃO PAULO |
6 - STATE SP | |||||
7 - AREA CODE 11 |
8 - TELEPHONE 3049-7100 |
9 - TELEPHONE - |
10 - TELEPHONE - |
11 - TELEX
| |||
12 - AREA CODE 11 |
13 - FAX 3049-7212 |
14 - FAX - |
15 FAX - |
| |||
16 - E-MAIL paulopenido@csn.com.br | |||||||
CURRENT YEAR |
CURRENT QUARTER |
PREVIOUS QUARTER | |||||
1 - BEGINNING |
2 - END |
3 - QUARTER |
4 - BEGINNING |
5 - END |
6 - QUARTER |
7 - BEGINNING |
8 - END |
1/1/2010 |
12/31/2010 |
3 |
7/1/2010 |
9/30/2010 |
2 |
4/1/2010 |
6/30/2010 |
09 - INDEPENDENT ACCOUNTANT KPMG AUDITORES INDEPENDENTES |
10 - CVM CODE 00418-9 | ||||||
11. TECHNICIAN IN CHARGE ANSELMO NEVES MACEDO |
12 TECHNICIANS CPF (INDIVIDUAL TAXPAYERS ID) 033.169.788-28 |
1
Number of Shares
(In thousands) |
1- CURRENT QUARTER
9/30/2010 |
2- PREVI0US QUARTER
6/30/2010 |
3 SAME QUARTER PREVI0US YEAR 9/30/2009 |
Paid-in Capital | |||
1 Common |
1,510,359 |
1,510,359 |
1,510,359 |
2 Preferred |
0 |
0 |
0 |
3 Total |
1,510,359 |
1,510,359 |
1,510,359 |
Treasury Shares | |||
4 Common |
52,389 |
52,389 |
52,389 |
5 Preferred |
0 |
0 |
0 |
6 Total |
52,389 |
52,389 |
52,389 |
1 - TYPE OF COMPANY Commercial, Industry and Other Types of Company |
2 - STATUS Operational |
3 - NATURE OF OWNERSHIP Private National |
4 - ACTIVITY CODE 1060 Metallurgy and Steel Industry |
5 - MAIN ACTIVITY MANUFACTURING, TRANSFORMATION AND TRADING OF STEEL PRODUCTS |
6 - CONSOLIDATION TYPE Total |
7 - TYPE OF REPORT OF INDEPENDENT AUDITORS Unqualified |
1 - ITEM |
2 - CNPJ (Corporate Taxpayers ID) |
3 - COMPANY NAME |
1 - ITEM |
2 - EVENT |
3 - APPROVAL |
4 - TYPE |
5 - DATE OF PAYMENT |
6 - TYPE AND CLASS OF SHARE |
7 - AMOUNT PER SHARE |
2
1 - ITEM |
2 - DATE OF CHANGE |
3 - CAPITAL STOCK (In thousands of reais) |
4 - AMOUNT OF CHANGE (In thousands of reais) |
5 - NATURE OF CHANGE |
7 - NUMBER OF SHARES ISSUED (Thousand) |
8 - SHARE PRICE WHEN ISSUED (In reais) |
1 - DATE 10/28/2010 |
2 - SIGNATURE |
3
1 - CODE |
2 - DESCRIPTI0N |
3 - 9/30/2010 |
4 - 6/30/2010 |
1 |
Total Assets |
34,366,910 |
33,585,424 |
1.01 |
Current Assets |
5,159,287 |
5,626,688 |
1.01.01 |
Cash and Cash Equivalents |
57,740 |
507,817 |
1.01.01.01 |
Cash |
9,239 |
33,017 |
1.01.01.02 |
Cash Equivalents |
48,501 |
474,800 |
1.01.02 |
Receivables |
2,502,793 |
2,618,540 |
1.01.02.01 |
Customers |
1,316,203 |
1,429,378 |
1.01.02.01.01 |
Accounts Receivable Subsidiaries |
883,846 |
915,191 |
1.01.02.01.02 |
Trade Accounts Receivable |
781,934 |
859,959 |
1.01.02.01.03 |
Allowance for Doubtful Accounts |
(349,577) |
(345,772) |
1.01.02.02 |
Sundry Receivables |
1,186,590 |
1,189,162 |
1.01.02.02.01 |
Employees |
5,712 |
7,208 |
1.01.02.02.02 |
Corporate Income Tax and Social Contribution Recoverable |
89,251 |
140,960 |
1.01.02.02.03 |
Deferred Income Tax and Social Contribution Taxes |
411,585 |
579,335 |
1.01.02.02.06 |
Other Taxes |
105,493 |
103,569 |
1.01.02.02.07 |
Proposed Dividends Receivable |
170,559 |
176,349 |
1.01.02.02.08 |
Marketable securities available for sale |
244,882 |
119,757 |
1.01.02.02.09 |
Other Receivables |
159,108 |
61,984 |
1.01.03 |
Inventories |
2,588,971 |
2,485,136 |
1.01.04 |
Other |
9,783 |
15,195 |
1.01.04.01 |
Prepaid Expenses |
9,783 |
15,195 |
1.02 |
Noncurrent Assets |
29,207,623 |
27,958,736 |
1.02.01 |
Long-Term Assets |
3,130,271 |
3,101,707 |
1.02.01.01 |
Sundry Receivables |
482,255 |
487,757 |
1.02.01.01.01 |
Securities Receivables |
22,905 |
23,131 |
1.02.01.01.02 |
Deferred Income Tax and Social Contribution Taxes |
330,958 |
345,847 |
1.02.01.01.04 |
Other Taxes |
128,392 |
118,779 |
1.02.01.02 |
Receivables from Related Parties |
1,197,800 |
1,197,800 |
1.02.01.02.01 |
Associated and Related Companies |
1,197,800 |
1,197,800 |
1.02.01.02.02 |
Subsidiaries |
0 |
0 |
1.02.01.02.03 |
Other Related Parties |
0 |
0 |
1.02.01.03 |
Other |
1,450,216 |
1,416,150 |
1.02.01.03.01 |
Judicial Deposits |
1,257,364 |
1 ,222,253 |
1.02.01.03.02 |
Prepaid Expenses |
28,285 |
29,030 |
1.02.01.03.03 |
Other |
164,567 |
164,867 |
1.02.02 |
Permanent Assets |
26,077,352 |
24,857,029 |
1.02.02.01 |
Investments |
17,851,623 |
16,843,062 |
1.02.02.01.01 |
Interest in Associated/Related Companies |
0 |
0 |
1.02.02.01.02 |
Interest in Associated/Related Companies - Goodwill |
0 |
0 |
1.02.02.01.03 |
Interest in Subsidiaries |
17,841,389 |
16,833,012 |
1.02.02.01.04 |
Interest in Subsidiaries - Goodwill |
0 |
0 |
4
1 - CODE |
2 - DESCRIPTI0N |
3 9/30/2010 |
4 6/30/2010 |
1.02.02.01.05 |
Other Investments |
10,234 |
10,050 |
1.02.02.02 |
Property, Plant and Equipment |
8,113,921 |
7,900,069 |
1.02.02.02.01 |
In operation, Net |
6,619,728 |
6,609,150 |
1.02.02.02.02 |
In Construction |
1,404,911 |
1,205,436 |
1.02.02.02.03 |
Land |
89,282 |
85,483 |
1.02.02.03 |
Intangible Assets |
86,977 |
87,924 |
1.02.02.04 |
Deferred Charges |
24,831 |
25,974 |
5
1 - CODE |
2 - DESCRIPTI0N |
3 - 9/30/2010 |
4 6/30/2010 |
2 |
Total Liabilities |
34,366,910 |
33,585,424 |
2.01 |
Current Liabilities |
4,084,840 |
4,252,349 |
2.01.01 |
Loans and Financing |
1,630,431 |
1,920,342 |
2.01.02 |
Debentures |
10,556 |
22,177 |
2.01.03 |
Suppliers |
380,458 |
437,590 |
2.01.04 |
Taxes, Fees and Contributions |
931,611 |
916,289 |
2.01.04.01 |
Salaries and Social Charges |
129,998 |
112,959 |
2.01.04.02 |
Taxes Payable |
169,561 |
48,381 |
2.01.04.03 |
Deferred Income Tax and Social Contribution |
2,428 |
0 |
2.01.04.05 |
Taxes Paid by Installments |
629,624 |
754,949 |
2.01.05 |
Dividends Payable |
268,604 |
179,759 |
2.01.06 |
Provisions |
93,698 |
94,291 |
2.01.06.01 |
Civil and Labor Contingencies |
195,975 |
196,568 |
2.01.06.02 |
Judicial Deposits |
(102,277) |
(102,277) |
2.01.07 |
Debts with Related Parties |
0 |
0 |
2.01.08 |
Other |
769,482 |
681 ,901 |
2.01.08.01 |
Accounts Payable - Subsidiaries |
379,525 |
376,627 |
2.01.08.02 |
Other |
389,957 |
305,274 |
2.02 |
Noncurrent Liabilities |
22,727,922 |
22,438,177 |
2.02.01 |
Long-Term Liabilities |
22,727,922 |
22,438,177 |
2.02.01.01 |
Loans and Financing |
12,154,698 |
11,940,600 |
2.02.01.02 |
Debentures |
600,000 |
600,000 |
2.02.01.03 |
Provisions |
809,380 |
722,326 |
2.02.01.03.01 |
Tax Contingencies |
1,886,281 |
1,855,777 |
2.02.01.03.02 |
Environmental Contingencies |
148,317 |
122,240 |
2.02.01.03.03 |
Social Security Contingencies |
67,003 |
67,003 |
2.02.01.03.04 |
Judicial Deposits |
(1,345,810) |
(1,345,810) |
2.02.01.03.05 |
Deferred Income Tax and Social Contribution taxes |
53,589 |
23,116 |
2.02.01.04 |
Debts with Related Parties |
0 |
0 |
2.02.01.05 |
Advance for Future Capital Increase |
0 |
0 |
2.02.01.06 |
Other |
9,163,844 |
9,175,251 |
2.02.01.06.01 |
Provision for investment losses |
43,804 |
35,631 |
2.02.01.06.02 |
Accounts Payable Associated Companies |
8,097,713 |
8,069,104 |
2.02.01.06.03 |
Provision for Pension Fund |
0 |
0 |
2.02.01.06.04 |
Taxes Paid by Installments |
816,120 |
852,451 |
2.02.01.06.05 |
Other |
206,207 |
218,065 |
2.03 |
Deferred Income |
0 |
0 |
2.05 |
Shareholders Equity |
7,554,148 |
6,894,898 |
2.05.01 |
Paid-In Capital Stock |
1,680,947 |
1,680,947 |
2.05.02 |
Capital Reserves |
30 |
30 |
2.05.03 |
Revaluation Reserves |
0 |
0 |
6
1 - CODE |
2 - DESCRIPTI0N |
3 - 9/30/2010 |
4 6/30/2010 |
2.05.03.01 |
Own Assets |
0 |
0 |
2.05.03.02 |
Subsidiaries/Associated and Related Companies |
0 |
0 |
2.05.04 |
Profit Reserves |
4,265,935 |
4,265,935 |
2.05.04.01 |
Legal |
336,190 |
336,190 |
2.05.04.02 |
Statutory |
0 |
0 |
2.05.04.03 |
For Contingencies |
0 |
0 |
2.05.04.04 |
Unrealized Profits / Retained Earnings |
3,779,357 |
3,779,357 |
2.05.04.05 |
Retention of Profits |
0 |
0 |
2.05.04.06 |
Special For Undistributed Dividends |
0 |
0 |
2.05.04.07 |
Other Profit Reserves |
150,388 |
150,388 |
2.05.04.07.01 |
From Investments |
1,341,947 |
1,341,947 |
2.05.04.07.02 |
Treasury Shares |
(1,191,559) |
(1,191,559) |
2.05.05 |
Equity Valuation Adjustments |
(200,766) |
(240,642) |
2.05.05.01 |
Securities Adjustments |
237,512 |
181,406 |
2.05.05.02 |
Accumulated Translation Adjustments |
(438,278) |
(422,048) |
2.05.05.03 |
Business Combination Adjustments |
0 |
0 |
2.05.06 |
Retained Earnings/ Accumulated Losses |
1,808,002 |
1,188,628 |
2.05.07 |
Advance for Future Capital Increase |
0 |
0 |
7
1 - CODE |
2 - DESCRIPTION |
3 - 7/1/2010 to 9/30/2010 |
4 - 1/1/2010 to 9/30/2010 |
5 - 7/1/2009 to 9/30/2009 |
6 - 1/1/2009 to 9/30/2009 |
3.01 |
Gross Revenue from Sales and/or Services |
3,419,262 |
10,392,325 |
3,073,067 |
7,871,571 |
3.02 |
Gross Revenue Deductions |
(723,563) |
(2,263,199) |
(606,253) |
(1,662,440) |
3.03 |
Net Revenue from Sales and/or Services |
2,695,699 |
8,129,126 |
2,466,814 |
6,209,131 |
3.04 |
Cost of Goods Sold and/or Services Rendered |
(1,473,117) |
(4,440,699) |
(1,634,043) |
(4,204,669) |
3.04.01 |
Depreciation, Depletion and Amortization |
(163,307) |
(488,335) |
(139,361) |
(418,848) |
3.04.02 |
Other |
(1,309,810) |
(3,952,364) |
(1,494,682) |
(3,785,821) |
3.05 |
Gross Income |
1,222,582 |
3,688,427 |
832,771 |
2,004,462 |
3.06 |
Operating Income/Expenses |
(360,702) |
(1,399,136) |
345,216 |
22,995 |
3.06.01 |
Selling Expenses |
(139,634) |
(445,911) |
(115,861) |
(332,763) |
3.06.01.01 |
Depreciation and Amortization |
(1,357) |
(3,998) |
(1,278) |
(3,656) |
3.06.01.02 |
Other |
(138,277) |
(441,913) |
(114,583) |
(329,107) |
3.06.02 |
General and Administrative |
(76,212) |
(237,222) |
(82,448) |
(237,695) |
3.06.02.01 |
Depreciation and Amortization |
(2,485) |
(7,068) |
(1,857) |
(5,589) |
3.06.02.02 |
Other |
(73,727) |
(230,154) |
(80,591) |
(232,106) |
3.06.03 |
Financial |
(403,407) |
(1,565,785) |
(309,289) |
(290,434) |
3.06.03.01 |
Financial Income |
58,422 |
360,260 |
92,675 |
260,980 |
3.06.03.02 |
Financial Expenses |
(461,829) |
(1,926,045) |
(401,964) |
(551,414) |
3.06.03.02.01 |
Foreign Exchange and Monetary Variation, net |
359,155 |
29,250 |
585,321 |
1,608,590 |
3.06.03.02.02 |
Financial Expenses |
(820,984) |
(1,955,295) |
(987,285) |
(2,160,004) |
3.06.04 |
Other Operating Income |
2,954 |
109,496 |
840,289 |
945,712 |
3.06.05 |
Other Operating Expenses |
(109,418) |
(41 5,935) |
(158,545) |
(388,278) |
3.06.06 |
Equity Pick-Up |
365,015 |
1,156,221 |
171,070 |
326,453 |
3.07 |
Operating Income |
861,880 |
2,289,291 |
1,177,987 |
2,027,457 |
3.08 |
Non-operating Income |
0 |
0 |
0 |
0 |
3.08.01 |
Income |
0 |
0 |
0 |
0 |
3.08.02 |
Expenses |
0 |
0 |
0 |
0 |
8
1 - CODE |
2 - DESCRIPTION |
3 - 7/1/2010 to 9/30/2010 |
4 - 1/1/2010 to 9/30/2010 |
5 - 7/1/2009 to 9/30/2009 |
6 - 1/1/2009 to 9/30/2009 |
3.09 |
Income before Taxes/Profit Sharing |
861,880 |
2,289,291 |
1,177,987 |
2,027,457 |
3.10 |
Provision for Income and Social Contribution Taxes |
(92,090) |
(95,761) |
(121,915) |
(540,619) |
3.11 |
Deferred Income Taxes |
(61,212) |
(117,915) |
79,510 |
329,212 |
3.11.01 |
Deferred Income Tax |
(43,317) |
(87,781) |
58,410 |
242,760 |
3.11.02 |
Deferred Social Contribution |
(17,895) |
(30,134) |
21,100 |
86,452 |
3.12 |
Statutory Profit Sharing/Contributions |
0 |
0 |
0 |
0 |
3.12.01 |
Profit Sharing |
0 |
0 |
0 |
0 |
3.12.02 |
Contributions |
0 |
0 |
0 |
0 |
3.13 |
Reversal of Interest on Shareholders Equity |
0 |
0 |
0 |
0 |
3.15 |
Income/Loss for the Period |
708,578 |
2,075,615 |
1,135,582 |
1,816,050 |
|
OUTSTANDING SHARES, EX-TREASURY (in thousands) |
1,457,970 |
1,457,970 |
1,457,970 |
1,457,970 |
|
EARNINGS PER SHARE (in Reais) |
0.48600 |
1.42363 |
0.77888 |
1.24560 |
|
LOSS PER SHARE (in Reais) |
|
|
|
|
9
1 - CODE |
2 - DESCRIPTION |
3 - 7/1/2010 to 9/30/2010 |
4 - 1/1/2010 to 9/30/2010 |
5 7/1/2009 to 9/30/2009 |
6 - 1/1/2009 to 9/30/2009 |
4.01 |
Net Cash from Operating Activities |
496,761 |
1,846,720 |
519,521 |
(1,205,907) |
4.01.01 |
Cash Generated in the Operations |
777,626 |
3,007,233 |
1,218,178 |
1,061,906 |
4.01.01.01 |
Net Income for the Period |
708,578 |
2,075,615 |
1,135,582 |
1,816,050 |
4.01.01.02 |
Foreign Exchange and Monetary Variation, net |
(334,678) |
69,279 |
497,353 |
(864,771) |
4.01.01.03 |
Provision for Charges on Loans |
476,376 |
1,354,166 |
404,205 |
981,914 |
4.01.01.04 |
Depreciation/Amortization/Depletion |
175,400 |
507,651 |
142,497 |
428,093 |
4.01.01.05 |
Minority Interest |
0 |
0 |
0 |
0 |
4.01.01.06 |
Deferred Income and Social Contribution Taxes |
61,212 |
117,915 |
(79,507) |
(329,209) |
4.01.01.07 |
Provision for Swap |
0 |
0 |
0 |
0 |
4.01.01.08 |
Provision for Contingencies |
25,252 |
68,298 |
34,489 |
80,853 |
4.01.01.09 |
Income form theWrite-off of Assets Sold |
0 |
0 |
16,421 |
32,154 |
4.01.01.10 |
Provision for Actuarial Liability |
0 |
0 |
(10,930) |
(32,213) |
4.01.01.11 |
Equity Pick Up |
(365,015) |
(1,156,221) |
(171,070) |
(326,453) |
4.01.01.12 |
Gains and Losses on Percentage Variation |
0 |
0 |
(828,312) |
(828,312) |
4.01.01.13 |
Other Provisions |
30,501 |
(29,470) |
77,450 |
103,800 |
4.01.02 |
Changes in Assets and Liabilities |
(280,865) |
(1,160,513) |
(698,657) |
(2,267,813) |
4.01.02.01 |
Accounts Receivable |
(28,187) |
(89,707) |
(231,775) |
(149,822) |
4.01.02.02 |
Inventories |
(89,140) |
(527,472) |
439,029 |
624,305 |
4.01.02.03 |
Taxes to Offset |
41,151 |
383,232 |
(77,068) |
(541,914) |
4.01.02.04 |
Suppliers |
(53,093) |
44,657 |
(661,023) |
(986,697) |
4.01.02.05 |
Salaries and Social Charges |
27,920 |
(20,735) |
21,575 |
31,947 |
4.01.02.06 |
Taxes |
128,682 |
253,830 |
76,100 |
450,733 |
4.01.02.07 |
Contingent Liabilities |
11,688 |
26,432 |
(31,879) |
(11,922) |
4.01.02.08 |
Interest Paid |
(359,463) |
(1,000,868) |
(371,442) |
(738,866) |
4.01.02.09 |
Tax paid in installments Refis |
(48,657) |
(365,332) |
0 |
0 |
4.01.02.10 |
Judicial Deposits |
(4,906) |
(18,142) |
(4,671) |
(720,132) |
4.01.02.11 |
Marketable securities available for sale |
119,757 |
0 |
0 |
0 |
10
1 - CODE |
2 - DESCRIPTION |
3 - 7/1/2010 to 9/30/2010 |
4 - 1/1/2010 to 9/30/2010 |
5 7/1/2009 to 9/30/2009 |
6 - 1/1/2009 to 9/30/2009 |
4.01.02.12 |
Interest on Shareholders Equity and Dividends |
7,773 |
199,422 |
(225,765) |
0 |
4.01.02.14 |
Accounts payable - subsidiaries |
2,311 |
13,905 |
(88,016) |
125,680 |
4.01.02.15 |
Receivables from subsidiaries |
(97,493) |
(97,493) |
362,431 |
(403,373) |
4.01.02.17 |
Other |
60,792 |
37,758 |
93,847 |
52,248 |
4.01.03 |
Other |
0 |
0 |
0 |
0 |
4.02 |
Net Cash from Investment Activities |
(1 ,223,447) |
(4,085,961) |
1,269,411 |
3,900,325 |
4.02.04 |
Investments |
(849,047) |
(3,746,639) |
(398,939) |
(1,023,277) |
4.02.05 |
Property, Plant and Equipment |
(374,400) |
(872,726) |
(289,713) |
(850,849) |
4.02.06 |
Intangible Assets |
0 |
0 |
0 |
0 |
4.02.07 |
Decrease in subsidiary capital |
0 |
234,172 |
1,958,063 |
5,774,451 |
4.02.08 |
Cash from merger of subsidiary |
0 |
299,232 |
0 |
0 |
4.03 |
Net Cash from Financing Activities |
276,678 |
(575,902) |
3,249,840 |
473,419 |
4.03.01 |
Loans and Financing - Funding |
492,947 |
1,765,517 |
3,969,566 |
4,975,079 |
4.03.02 |
Financial Institutions - Payment |
(215,910) |
(780,662) |
(719,706) |
(1 383,242) |
4.03.03 |
Treasury Shares |
0 |
0 |
0 |
(1,350,307) |
4.03.04 |
Interest on Shareholders Equity and Dividends |
(359) |
(1,560,757) |
(20) |
(1,768,111) |
4.04 |
Foreign Exchange Variation on Cash and Cash Equivalents |
(69) |
(36) |
(979,452) |
(980,612) |
4.05 |
Increase (Decrease) in Cash and Cash Equivalents |
(450,077) |
(2,815,179) |
4,059,320 |
2,187,225 |
4.05.01 |
Opening Balance of Cash and Cash Equivalents |
507,817 |
2,872,919 |
747,758 |
1,269,546 |
4.05.02 |
Closing Balance of Cash and Cash Equivalents |
57,740 |
57,740 |
4,807,078 |
3,456,771 |
11
05.01 STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 7/1/2010 TO 9/30/2010 (in R$ thousands)
1 - CODE |
2 DESCRIPTION |
3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 REVALUATION RESERVES |
6 PROFIT RESERVES |
7 RETAINED EARNINGS/ ACCUMULATED LOSSES |
8 EQUITY VALUATION ADJUSTMENTS |
9 - TOTAL SHAREHOLDERS' EQUITY |
5.01 |
Opening Balance |
1,680,947 |
30 |
0 |
4,265,935 |
1,188,628 |
(240,642) |
6,894,898 |
5.02 |
Prior Year Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.03 |
Adjusted Balance |
1,680,947 |
30 |
0 |
4,265,935 |
1,188,628 |
(240,642) |
6,894,898 |
5.04 |
Income/Loss for the Period |
0 |
0 |
0 |
0 |
708,578 |
0 |
708,578 |
5.05 |
Allocations |
0 |
0 |
0 |
0 |
(89,204) |
0 |
(89,204) |
5.05.01 |
Dividends |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.02 |
Interest on Shareholders Equity |
0 |
0 |
0 |
0 |
(89,204) |
0 |
(89,204) |
5.05.03 |
Other Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.06 |
Profit Reserve Realization |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07 |
Equity Valuation Adjustments |
0 |
0 |
0 |
0 |
0 |
39,876 |
39,876 |
5.07.01 |
Securities Adjustments |
0 |
0 |
0 |
0 |
0 |
56,105 |
56,105 |
5.07.02 |
Accumulated Translation Adjustments |
0 |
0 |
0 |
0 |
0 |
(16,229) |
(16,229) |
5.07.03 |
Business Combination Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.08 |
Increase/Reduction in Capital Stock |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.09 |
Recording/Realization of Capital Reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.10 |
Treasury Shares |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.11 |
Other Capital Transactions |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.12 |
Other |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.13 |
Closing Balance |
1,680,947 |
30 |
0 |
4,265,935 |
1,808,002 |
(200,766) |
7,554,148 |
12
05.02 STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2010 TO 9/30/2010 (in R$ thousands)
1 - CODE |
2 DESCRIPTION |
3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 REVALUATION RESERVES |
6 PROFIT RESERVES |
7 RETAINED EARNINGS/ ACCUMULATED LOSSES |
8 EQUITY VALUATION ADJUSTMENTS |
9 - TOTAL SHAREHOLDERS' EQUITY |
5.01 |
Opening Balance |
1,680,947 |
30 |
0 |
4,265,970 |
0 |
(382,314) |
5,564,633 |
5.02 |
Prior Year Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.03 |
Adjusted Balance |
1,680,947 |
30 |
0 |
4,265,970 |
0 |
(382,314) |
5,564,633 |
5.04 |
Net Income/Loss for the Period |
0 |
0 |
0 |
0 |
2,075,615 |
0 |
2,075,615 |
5.05 |
Allocations |
0 |
0 |
0 |
0 |
(267,613) |
0 |
(267,613) |
5.05.01 |
Dividends |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.02 |
Interest on Shareholders Equity |
0 |
0 |
0 |
0 |
(267,613) |
0 |
(267,613) |
5.05.03 |
Other Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.06 |
Realization of Profit Reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07 |
Equity Valuation Adjustments |
0 |
0 |
0 |
0 |
0 |
181,548 |
181,548 |
5.07.01 |
Securities Adjustments |
0 |
0 |
0 |
0 |
0 |
200,627 |
200,627 |
5.07.02 |
Accumulated Translation Adjustments |
0 |
0 |
0 |
0 |
0 |
(1 9,079) |
(19,079) |
5.07.03 |
Business Combination Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.08 |
Increase/Reduction in Capital Stock |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.09 |
Recording/Realization of Capital Reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.10 |
Treasury Shares |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.11 |
Other Capital Transactions |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.12 |
Other |
0 |
0 |
0 |
(35) |
0 |
0 |
(35) |
5.13 |
Closing Balance |
1,680,947 |
30 |
0 |
4,265,935 |
1,808,002 |
(200,766) |
7,554,148 |
13
1- CODE |
2 DESCRIPTION |
3 - 9/30/2010 |
4 - 6/30/2010 |
1 |
Total Assets |
36,395,860 |
32,662,337 |
1.01 |
Current Assets |
18,994,489 |
15,955,672 |
1.01.01 |
Cash and Cash Equivalents |
11,483,807 |
9,672,152 |
1.01.01.01 |
Cash |
121,254 |
165,968 |
1.01.01.02 |
Cash Equivalents |
11,362,553 |
9,506,184 |
1.01.02 |
Receivables |
3,906,923 |
2,937,785 |
1.01.02.01 |
Customers |
1,345,098 |
1,298,017 |
1.01.02.01.02 |
Trade Accounts Receivable |
1,774,096 |
1,693,057 |
1.01.02.01.03 |
Allowance for Doubtful Accounts |
(428,998) |
(395,040) |
1.01.02.02 |
Sundry Receivables |
2,561,825 |
1,639,768 |
1.01.02.02.01 |
Employees |
19,599 |
21,691 |
1.01.02.02.02 |
Corporate Income Tax and Social Contribution Recoverable |
203,820 |
205,817 |
1.01.02.02.03 |
Deferred Income and Social Contribution Taxes |
634,937 |
784,686 |
1.01.02.02.05 |
Other Taxes |
248,358 |
244,377 |
1.01.02.02.06 |
Investments in securities |
1,375,993 |
317,603 |
1.01.02.02.07 |
Other Receivables |
79,118 |
65,594 |
1.01.03 |
Inventories |
3,378,032 |
3,169,689 |
1.01.04 |
Other |
225,727 |
176,046 |
1.01.04.01 |
Financial Instruments Guarantee Margin |
205,273 |
147,109 |
1.01.04.02 |
Prepaid Expenses |
20,454 |
28,937 |
1.02 |
Noncurrent Assets |
17,401,371 |
16,706,665 |
1.02.01 |
Long-Term Assets |
3,394,848 |
3,497,551 |
1.02.01.01 |
Sundry Receivables |
1,245,969 |
1,376,251 |
1.02.01.01.01 |
Securities Receivables |
101,562 |
211,721 |
1.02.01.01.02 |
Deferred Income and Social Contribution Taxes |
892,970 |
938,347 |
1.02.01.01.03 |
Other Taxes |
251,437 |
226,183 |
1.02.01.02 |
Receivables from Related Parties |
479,120 |
479,120 |
1.02.01.02.01 |
Associated and Related Companies |
0 |
0 |
1.02.01.02.02 |
Subsidiaries |
479,120 |
479,120 |
1.02.01.02.03 |
Other Related Parties |
0 |
0 |
1.02.01.03 |
Other |
1,669,759 |
1,642,180 |
1.02.01.03.01 |
Judicial Deposits |
1,275,544 |
1,240,641 |
1.02.01.03.02 |
Prepaid Expenses |
116,676 |
117,026 |
1.02.01.03.03 |
Securities |
0 |
0 |
1.02.01.03.04 |
Other |
277,539 |
284,513 |
1.02.02 |
Permanent Assets |
14,006,523 |
13,209,114 |
1.02.02.01 |
Investments |
642,840 |
511,045 |
1.02.02.01.01 |
Interest in Associated/Related Companies |
0 |
0 |
1.02.02.01.02 |
Interest in Subsidiaries |
0 |
0 |
1.02.02.01.03 |
Other investments |
642,840 |
511,045 |
1.02.02.02 |
Property, Plant and Equipment |
12,870,898 |
12,199,654 |
14
1- CODE |
2- DESCRIPTION |
3 - 9/30/2010 |
4 - 6/30/2010 |
1.02.02.02.01 |
In Operation, Net |
8,994,424 |
9,046,489 |
1.02.02.02.02 |
Under Construction |
3,705,576 |
3,026,886 |
1.02.02.02.03 |
Land |
170,898 |
126,279 |
1.02.02.03 |
Intangible Assets |
465,244 |
468,983 |
1.02.02.04 |
Deferred Charges |
27,541 |
29,432 |
15
1 - CODE |
2 - DESCRIPTION |
3 - 9/30/2010 |
4 - 6/30/2010 |
2 |
Total Liabilities |
36,395,860 |
32,662,337 |
2.01 |
Current Liabilities |
5,709,159 |
4,117,301 |
2.01.01 |
Loans and Financing |
2,879,151 |
1,435,768 |
2.01.02 |
Debentures |
23,344 |
33,159 |
2.01.03 |
Suppliers |
633,667 |
691,768 |
2.01.04 |
Taxes, Fees and Contributions |
1,195,323 |
1,107,928 |
2.01.04.01 |
Salaries and Social Charges |
188,888 |
167,041 |
2.01.04.02 |
Taxes Payable |
365,114 |
152,445 |
2.01.04.03 |
Taxes Paid by Installments |
633,492 |
784,018 |
2.01.04.04 |
Deferred Income and Social Contribution Taxes |
7,829 |
4,424 |
2.01.05 |
Dividends Payable |
268,326 |
179,030 |
2.01.06 |
Provisions |
112,401 |
109,382 |
2.01.06.01 |
Contingencies |
223,885 |
220,866 |
2.01.06.02 |
Judicial Deposits |
(111,484) |
(111,484) |
2.01.07 |
Debts with Related Parties |
0 |
0 |
2.01.08 |
Other |
596,947 |
560,266 |
2.01.08.01 |
Accounts payable Subsidiaries |
140,805 |
140,768 |
2.01.08.02 |
Other |
456,142 |
419,498 |
2.02 |
Noncurrent Liabilities |
23,023,334 |
21,553,457 |
2.02.01 |
Long-Term Liabilities |
23,023,334 |
21,553,457 |
2.02.01.01 |
Loans and Financing |
16,949,964 |
15,409,438 |
2.02.01.02 |
Debentures |
1,068,119 |
1,062,978 |
2.02.01.03 |
Provisions |
897,358 |
803,479 |
2.02.01.03.01 |
Labor and Social Security Contingencies |
109,280 |
108,302 |
2.02.01.03.02 |
Civil Contingencies |
18,280 |
18,501 |
2.02.01.03.03 |
Tax Contingencies |
1,905,379 |
1,875,663 |
2.02.01.03.04 |
Environmental Contingencies |
148,840 |
122,748 |
2.02.01.03.05 |
Judicial Deposits |
(1,387,578) |
(1,387,339) |
2.02.01.03.06 |
Deferred Income and Social Contribution Taxes |
103,157 |
65,604 |
2.02.01.04 |
Debts with Related Parties |
0 |
0 |
2.02.01.05 |
Advance for Future Capital Increase |
0 |
0 |
2.02.01.06 |
Other |
4,107,893 |
4,277,562 |
2.02.01.06.01 |
Provision for investment loss |
0 |
0 |
2.02.01.06.02 |
Accounts Payable Subsidiaries |
3,003,860 |
2,977,760 |
2.02.01.06.03 |
Pension Fund Provision |
0 |
0 |
2.02.01.06.04 |
Taxes Paid by Installments |
846,237 |
1,034,820 |
2.02.01.06.05 |
Other |
257,796 |
264,982 |
2.03 |
Deferred Income |
0 |
0 |
2.04 |
Minority Interests |
143,229 |
142,327 |
2.05 |
Shareholders Equity |
7,520,138 |
6,849,252 |
2.05.01 |
Paid-In Capital |
1,680,947 |
1 ,680,947 |
16
1 - CODE |
2 - DESCRIPTION |
3 - 9/30/2010 |
4 - 6/30/2010 |
2.05.02 |
Capital Reserves |
30 |
30 |
2.05.03 |
Revaluation Reserves |
0 |
0 |
2.05.03.01 |
Own Assets |
0 |
0 |
2.05.03.02 |
Subsidiaries/Associated and Related Companies |
0 |
0 |
2.05.04 |
Profit Reserves |
4,231,924 |
4,220,289 |
2.05.04.01 |
Legal |
336,190 |
336,190 |
2.05.04.02 |
Statutory |
0 |
0 |
2.05.04.03 |
For Contingencies |
0 |
0 |
2.05.04.04 |
Unrealized Profits |
3,779,357 |
3,779,357 |
2.05.04.05 |
Profit Retention |
0 |
0 |
2.05.04.06 |
Special For Undistributed Dividends |
0 |
0 |
2.05.04.07 |
Other Profit Reserves |
116,377 |
104,742 |
2.05.04.07.01 |
From Investments |
1,341,947 |
1,341,947 |
2.05.04.07.02 |
Treasury Shares |
(1,191,559) |
(1,191,559) |
2.05.04.07.03 |
Unrealized Profit |
(34,011) |
(45,646) |
2.05.05 |
Equity Valuation Adjustments |
(200,800) |
(240,642) |
2.05.05.01 |
Securities Adjustments |
251,939 |
181,406 |
2.05.05.02 |
Accumulated Translation Adjustments |
(452,739) |
(422,048) |
2.05.05.03 |
Business Combination Adjustments |
0 |
0 |
2.05.06 |
Retained Earnings/Accumulated Losses |
1,808,037 |
1,188,628 |
2.05.07 |
Advance for Future Capital Increase |
0 |
0 |
17
1 - CODE |
2 - DESCRIPTION |
3 - 7/1/2010 to 9/30/2010 |
4 - 1/1/2010 to 9/30/2010 |
5 - 7/1/2009 to 9/30/2009 |
6 - 1/1/2009 to 9/30/2009 |
3.01 |
Gross Revenue from Sales and/or Services |
4,770,051 |
13,520,775 |
3,714,446 |
10,193,677 |
3.02 |
Deductions from Gross Revenue |
(821,216) |
(2,514,751) |
(728,676) |
(2,272,222) |
3.03 |
Net Revenue from Sales and/or Services |
3,948,835 |
11,006,024 |
2,985,770 |
7,921,455 |
3.04 |
Cost of Goods Sold and/or Services Rendered |
(2,024,585) |
(5,814,261) |
(1,890,655) |
(5,294,587) |
3.04.01 |
Depreciation, Depletion and amortization |
(214,994) |
(642,422) |
(1 88,161) |
(557,754) |
3.04.02 |
Other |
(1,809,591) |
(5,171,839) |
(1,702,494) |
(4,736,833) |
3.05 |
Gross Profit |
1,924,250 |
5,191,763 |
1,095,115 |
2,626,868 |
3.06 |
Operating Income/Expenses |
(917,455) |
(2,610,938) |
247,601 |
(221,819) |
3.06.01 |
Selling expenses |
(175,118) |
(545,554) |
(177,882) |
(456,492) |
3.06.01.01 |
Depreciation and amortization |
(1,741) |
(5,135) |
(1,604) |
(4,570) |
3.06.01.02 |
Other |
(173,377) |
(540,419) |
(176,278) |
(451,922) |
3.06.02 |
General and Administrative |
(143,262) |
(391,000) |
(120,721) |
(348,486) |
3.06.02.01 |
Depreciation and amortization |
(8,588) |
(24,783) |
(6,131) |
(18,302) |
3.06.02.02 |
Other |
(134,674) |
(366,217) |
(114,590) |
(330,184) |
3.06.03 |
Financial |
(475,233) |
(1,373,725) |
(115,214) |
49,803 |
3.06.03.01 |
Financial Income |
232,218 |
448,989 |
299,527 |
1,167,609 |
3.06.03.02 |
Financial Expenses |
(707,451) |
(1,822,714) |
(414,741) |
(1,117,806) |
3.06.03.02.01 |
Foreign Exchange and Monetary Variation, Net |
(96,941) |
(205,328) |
520,842 |
884,088 |
3.06.03.02.02 |
Financial Expenses |
(610,510) |
(1,617,386) |
(935,583) |
(2,001,894) |
3.06.04 |
Other Operating Income |
14,126 |
151,295 |
863,167 |
1,006,944 |
3.06.05 |
Other Operating Expenses |
(137,968) |
(451,954) |
(201,749) |
(473,588) |
3.06.06 |
Equity Pick-Up |
0 |
0 |
0 |
0 |
3.07 |
Operating Income |
1,006,795 |
2,580,825 |
1,342,716 |
2,405,049 |
18
1 - CODE |
2 - DESCRIPTION |
3 - 7/1/2010 to 9/30/2010 |
4 - 1/1/2010 to 9/30/2010 |
5 - 7/1/2009 to 9/30/2009 |
6 - 1/1/2009 to 9/30/2009 |
3.08 |
Non-Operating Income |
0 |
0 |
0 |
0 |
3.08.01 |
Revenues |
0 |
0 |
0 |
0 |
3.08.02 |
Expenses |
0 |
0 |
0 |
0 |
3.09 |
Income before Taxes/Profit Sharing |
1,006,795 |
2,580,825 |
1,342,716 |
2,405,049 |
3.10 |
Provision for Income and Social Contribution Taxes |
(195,695) |
(248,866) |
(213,520) |
(790,943) |
3.11 |
Deferred Income Taxes |
(89,989) |
(235,399) |
20,467 |
239,124 |
3.11.01 |
Deferred Income Tax |
(64,391) |
(170,734) |
16,274 |
177,719 |
3.11.02 |
Deferred Social Contribution |
(25,598) |
(64,665) |
4,193 |
61,405 |
3.12 |
Statutory Profit Sharing/Contributions |
0 |
0 |
0 |
0 |
3.12.01 |
Profit Sharing |
0 |
0 |
0 |
0 |
3.12.02 |
Contributions |
0 |
0 |
0 |
0 |
3.13 |
Reversal of Interest on Shareholders Equity |
0 |
0 |
0 |
0 |
3.14 |
Minority Interest |
(899) |
(777) |
0 |
0 |
3.15 |
Income/Loss for the Period |
720,212 |
2,095,783 |
1,149,663 |
1,853,230 |
|
OUTSTANDING SHARES, EX-TREASURY (in thousands) |
1,457,970 |
1,457,970 |
1,457,970 |
1,457,970 |
|
EARNINGS PER SHARE (in reais) |
0.49398 |
1.43747 |
0.78854 |
1.27110 |
|
LOSS PER SHARE (in reais) |
|
|
|
|
19
1 - CODE |
2 - DESCRIPTION |
3 - 7/1/2010 to 9/30/2010 |
4 - 1/1/2010 to 9/30/2010 |
5 -7/1/2009 to 9/30/2009 |
6 - 1/1/2009 to 9/30/2009 |
4.01 |
Net Cash from Operating Activities |
1,210,607 |
2,464,645 |
244,053 |
(1,123,720) |
4.01.01 |
Cash Generated in the Operations |
1,572,865 |
4,379,907 |
926,496 |
900,278 |
4.01.01.01 |
Net Income |
720,212 |
2,095,783 |
1,149,663 |
1,853,230 |
4.01.01.02 |
Monetary and Exchange Variation, net |
(85,294) |
187,144 |
(151,303) |
(1,257,480) |
4.01.01.03 |
Provision for Charges on Loans |
341,406 |
1,030,674 |
235,278 |
782,355 |
4.01.01.04 |
Depreciation, Depletion and Amortization |
233,678 |
680,695 |
195,896 |
580,626 |
4.01.01.05 |
Minority Interest |
899 |
777 |
0 |
0 |
4.01.01.06 |
Deferred Income and Social Contribution Taxes |
89,989 |
235,399 |
(20,468) |
(239,124) |
4.01.01.07 |
Provision for Swap Operations |
224,875 |
88,161 |
244,930 |
(162,508) |
4.01.01.08 |
Provision for Contingencies |
32,442 |
61,378 |
37,275 |
90,772 |
4.01.01.09 |
Asset Sale and Write-Off Result |
0 |
0 |
24,618 |
33,665 |
4.01.01.10 |
Provision for Actuarial Liabilities |
0 |
0 |
(10,930) |
(32,213) |
4.01.01.11 |
Gains and Losses in Percentage Variation |
0 |
0 |
(835,115) |
(835,115) |
4.01.01.12 |
Other Provisions |
14,658 |
(104) |
56,652 |
86,070 |
4.01.02 |
Variation in Assets and Liabilities |
(362,258) |
(1,915,262) |
(682,443) |
(2,023,998) |
4.01.02.01 |
Accounts Receivable |
(27,755) |
(94,526) |
(31,315) |
(67,289) |
4.01.02.02 |
Inventories |
(203,334) |
(806,236) |
677,606 |
780,928 |
4.01.02.03 |
Taxes to Offset |
(70,381) |
222,091 |
(86,666) |
(431,995) |
4.01.02.04 |
Suppliers |
(57,482) |
126,312 |
(775,977) |
(1,015,687) |
4.01.02.05 |
Salaries and Social Charges |
23,090 |
(16,578) |
26,475 |
38,542 |
4.01.02.06 |
Taxes |
41,142 |
73,953 |
151,320 |
545,963 |
4.01.02.07 |
Contingent Liabilities |
(406) |
26,130 |
(8,552) |
13,157 |
4.01.02.08 |
Interest Paid |
(309,948) |
(934,821) |
(476,004) |
(999,573) |
4.01.02.09 |
Taxes paid in installments - REFIS |
(48,657) |
(365,332) |
0 |
0 |
4.01.02.10 |
Judicial Deposits |
(25,820) |
(42,775) |
(34,158) |
(751,583) |
4.01.02.11 |
Marketable securities available for sale |
175,675 |
(181,051) |
0 |
0 |
4.01.02.13 |
Other |
141,618 |
77,571 |
(125,172) |
(136,461) |
20
1 - CODE |
2 - DESCRIPTION |
3 - 7/1/2010 to 9/30/2010 |
4 - 1/1/2010 to 9/30/2010 |
5 -7/1/2009 to 9/30/2009 |
6 - 1/1/2009 to 9/30/2009 |
4.01.03 |
Other |
0 |
0 |
0 |
0 |
4.02 |
Net Cash from Investment Activities |
(2,360,465) |
(3,857,036) |
(1 09,199) |
327,035 |
4.02.01 |
Payment of Derivative Operations |
(193,663) |
(226,404) |
335,997 |
1,661,482 |
4.02.04 |
Investments |
(1,303,185) |
(1,337,402) |
(359) |
(359) |
4.02.05 |
Property, Plant and Equipment |
(863,612) |
(2,275,584) |
(444,421) |
(1,332,371) |
4.02.06 |
Intangible Assets |
(5) |
(17,646) |
(416) |
(1,717) |
4.03 |
Net Cash from Financing Activities |
3,349,363 |
5,072,473 |
2,985,234 |
1,745,723 |
4.03.01 |
Loans and Financing - Funding |
3,609,567 |
7,438,332 |
5,347,088 |
6,547,917 |
4.03.02 |
Financial Institutions Payment |
(259,845) |
(805,102) |
(1,011,527) |
(1,683,776) |
4.03.03 |
Treasury Shares |
0 |
0 |
(1 ,350,307) |
(1,350,307) |
4.03.04 |
Interest on Shareholders Equity and Dividends |
(359) |
(1,560,757) |
(20) |
(1,768,111) |
4.04 |
Foreign Exchange Variation on Cash and Cash Equivalents |
(387,850) |
(283,017) |
(292,425) |
(1,264,606) |
4.05 |
Increase (Decrease) in Cash and Cash Equivalents |
1,811,655 |
3,397,065 |
2,827,663 |
(315,568) |
4.05.01 |
Opening Balance of Cash and Cash Equivalents |
9,672,152 |
8,086,742 |
6,080,881 |
9,224,112 |
4.05.02 |
Closing Balance of Cash and Cash Equivalents |
11,483,807 |
11,483,807 |
8,908,544 |
8,908,544 |
21
11.01 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 7/1/2010 TO 9/30/2010 (in R$ thousands)
1 - CODE |
2 DESCRIPTION |
3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 REVALUATION RESERVES |
6 PROFIT RESERVES |
7 RETAINED EARNINGS/ ACCUMULATED LOSSES |
8 EQUITY VALUATION ADJUSTMENTS |
9 - TOTAL SHAREHOLDERS' EQUITY |
5.01 |
Opening Balance |
1,680,947 |
30 |
0 |
4,220,289 |
1,188,628 |
(240,642) |
6,849,252 |
5.02 |
Prior Year Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.03 |
Adjusted Balance |
1,680,947 |
30 |
0 |
4,220,289 |
1,188,628 |
(240,642) |
6,849,252 |
5.04 |
Net Income/Loss for the Period |
0 |
0 |
0 |
0 |
720,212 |
0 |
720,212 |
5.05 |
Allocations |
0 |
0 |
0 |
0 |
(89,204) |
0 |
(89,204) |
5.05.01 |
Dividends |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.02 |
Interest on Shareholders Equity |
0 |
0 |
0 |
0 |
(89,204) |
0 |
(89,204) |
5.05.03 |
Other Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.06 |
Realization of Profit Reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07 |
Equity Valuation Adjustments |
0 |
0 |
0 |
0 |
0 |
39,842 |
39,842 |
5.07.01 |
Securities Adjustments |
0 |
0 |
0 |
0 |
0 |
56,105 |
56,105 |
5.07.02 |
Accumulated Translation Adjustments |
0 |
0 |
0 |
0 |
0 |
(16,263) |
(16,263) |
5.07.03 |
Business Combination Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.08 |
Increase/Reduction in Capital Stock |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.09 |
Recording/Realization of Capital Reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.10 |
Treasury Shares |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.11 |
Other Capital Transactions |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.12 |
Other |
0 |
0 |
0 |
11,635 |
(11,599) |
0 |
36 |
5.12.01 |
Unrealized Profit |
0 |
0 |
0 |
11,670 |
(11,670) |
0 |
0 |
5.12.02 |
Other |
0 |
0 |
0 |
(35) |
71 |
0 |
36 |
5.13 |
Closing Balance |
1,680,947 |
30 |
0 |
4,231,924 |
1,808,037 |
(200,800) |
7,520,138 |
22
11.02 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2010 TO 9/30/2010 (in R$ thousands)
1 - CODE |
2 DESCRIPTION |
3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 REVALUATION RESERVES |
6 PROFIT RESERVES |
7 RETAINED EARNINGS/ ACCUMULATED LOSSES |
8 EQUITY VALUATION ADJUSTMENTS |
9 - TOTAL SHAREHOLDERS' EQUITY |
5.01 |
Opening Balance |
1,680,947 |
30 |
0 |
4,211,770 |
0 |
(382,314) |
5,510,433 |
5.02 |
Prior Year Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.03 |
Adjusted Balance |
1,680,947 |
30 |
0 |
4,211,770 |
0 |
(382,314) |
5,510,433 |
5.04 |
Net Income/Loss for the Period |
0 |
0 |
0 |
0 |
2,095,783 |
0 |
2,095,783 |
5.05 |
Allocations |
0 |
0 |
0 |
0 |
(267,613) |
0 |
(267,613) |
5.05.01 |
Dividends |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.02 |
Interest on Shareholders Equity |
0 |
0 |
0 |
0 |
(267,613) |
0 |
(267,613) |
5.05.03 |
Other Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.06 |
Realization of Profit Reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07 |
Equity Valuation Adjustments |
0 |
0 |
0 |
0 |
0 |
181,514 |
181,514 |
5.07.01 |
Securities Adjustments |
0 |
0 |
0 |
0 |
0 |
200,627 |
200,627 |
5.07.02 |
Accumulated Translation Adjustments |
0 |
0 |
0 |
0 |
0 |
(19,113) |
(19,113) |
5.07.03 |
Business Combination Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.04 |
Other Comprehensive Results |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.08 |
Increase/Reduction in Capital Stock |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.09 |
Recording/Realization of Capital Reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.10 |
Treasury Shares |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.11 |
Other Capital Transactions |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.12 |
Other |
0 |
0 |
0 |
20,154 |
(20,133) |
0 |
21 |
5.12.01 |
Unrealized Profit |
0 |
0 |
0 |
20,189 |
(20,189) |
0 |
0 |
5.12.02 |
Other |
0 |
0 |
0 |
(35) |
56 |
0 |
21 |
5.13 |
Closing Balance |
1,680,947 |
30 |
0 |
4,231,924 |
1,808,037 |
(200,800) |
7,520,138 |
23
06.01 NOTES TO THE FINANCIAL STATEMENTS
(In thousands of Reais, unless otherwise stated)
1. OPERATIONS
The main activities of Companhia Siderúrgica Nacional (CSN) or Company are the production of flat steel products and its main industrial complex is the Presidente Vargas Steelworks (UPV) located in the city of Volta Redonda, State of Rio de Janeiro and iron ore production, whose mining operation is developed in the city of Congonhas, in the State of Minas Gerais.
CSN also explores limestone and dolomite in the branches in the State of Minas Gerais and tin in the State of Rondônia, in order to meet the needs of UPV and the surplus raw materials are traded with subsidiaries and third parties. In order to provide greater synergy to the processes, the Company also maintains strategic investments in mining companies, railroad, electricity, and cement. In addition, the Company is establishing a long steel plant in Volta Redonda (see Note 12 c).
The Company, aiming to get closer to clients and exploit markets on a global level, has a steel distributor, metal packaging plants, in addition to a galvanized steel plant in the southern region of Brazil and another in the southeast of Brazil to meet the demand of the home appliance, civil construction and automotive industries. Abroad, the Company has a steel rolling mill in Portugal and another mill in the United States.
The Companys shares are listed on the Stock Exchanges in Brazil under ticker CSNA3 (BOVESPA) and in the United States - SID (NYSE).
2. PRESENTATION OF THE QUARTERLY INFORMATION
The individual (Parent Company) and consolidated quarterly information was prepared in accordance with the accounting practices adopted in Brazil, which include the Brazilian Corporate Law, Pronouncements, Guidelines and Interpretations issued by the Committee for Accounting Pronouncements and rules issued by the Brazilian Securities and Exchange Commission (CVM), in effect on December 31, 2009, which will be different than those that will be used in the preparation of financial statements of December 31, 2010.
In 2009, the Committee for Accounting Pronouncements CPC issued several pronouncements, interpretations and guidelines approved by the Brazilian Securities and Exchange Commission (CVM) and by the Federal Accounting Council, also in 2009, mandatory as of 2010.
CVM, through its Resolution 603 of November 10, 2009, authorized publicly-held companies to present their quarterly information throughout 2010, pursuant to the accounting practices in effect on December 31, 2009.
The Companys Management started the process to assess the possible impacts caused by these new rules and, therefore, is disclosing its quarterly information related to September 30, 2010 based on the accounting practices effective as of December 31, 2009. This process involves revising internal controls, systems and other material aspects. The analyses are not advanced yet to allow a safe disclosure of possible effects of the adoption of the new accounting rules. In the Managements preliminary evaluation, the main Pronouncements, Guidelines and Interpretations issued by the Committee for Accounting Pronouncements that may impact the financial statements as of the year ended December 31, 2010, are:
· CPC 16 - Inventory
Due to possible changes on property, plant and equipments depreciation rates related to the revision of their useful lives, the cost of inventory and of products sold shall be impacted. Since there is not an estimate of the impacts of the change on the useful lives of property, plant and equipment, purpose of CPC 27, we cannot measure the impacts on the result for the year or shareholders equity. The Company is assessing other possible impacts from the adoption of this pronouncement.
24
06.01 NOTES TO THE FINANCIAL STATEMENTS
· CPC 27 Property, plant and equipment and ICPC 10 Clarifications on Technical Pronouncements
CPC 27 Property, plant and equipment and CPC 28 Investment Property
The adoption of this pronouncement might change depreciation amounts recorded due to the revision of property, plant and equipment useful lives. The expected accounting effects will occur in depreciation cost and expenses in the year and, consequently, on property, plant and equipment residual amounts. The analysis of changes on property, plant and equipment useful lives is in progress and the effects of the possible changes have not been measured so far.
· CPC 32 Income Taxes
The adoption of this pronouncement is being evaluated regarding its impact on the calculation of deferred taxes, especially regarding the treatment of some temporary differences mentioned in paragraph 39 of this pronouncement. The Companys Management has not concluded the analysis of this pronouncement and understands that it is not possible to safely measure the eventual impacts on the financial statements yet.
In addition to the topics mentioned above, the following accounting pronouncements can impact the Companys financial statements. However, the Companys Management has not concluded the possible impacts caused by the adoption of these pronouncements:
· CPC 22 Segment information
· CPC 26 Disclosure of financial statements
· CPC 36 Consolidated financial statements
· CPC 38 Financial instruments: Recognition and measurement
· CPC 39 Financial instruments: Presentation
· CPC 40 Financial instruments: Disclosure
· ICPC 04 Scope of CPC 10 Share-based payment
· ICPC 05 Pronouncement CPC 10 Share-based payment Transaction with the groups shares and treasury shares
· ICPC 08 Accounting of proposed dividend payment
· ICPC 09 Individual financial statements, separate financial statements, consolidated financial statements and application of the equity accounting method
· OCPC 03 Financial instruments: Recognition, measurement and disclosure
The Company shall restate the quarterly information taking into consideration the application of the new rules until the issuance of annual financial statements.
Foreign currency translation
Foreign currency transactions are translated into reais using exchange rates in effect on the transaction dates. The result from balance sheet accounts are translated at the exchange rate on the balance sheet date, and US$1 was equivalent to R$1.6942 on September 30, 2010 (R$1.8015 on March 31, 2010). Foreign currency-denominated revenues, costs and expenses are translated at the average exchange rate of the month when they occur. Exchange gains and losses resulting from the settlement of such transactions and from the translation of foreign currency-denominated monetary assets and liabilities are recorded in the statement of income.
Approval by the Board of Directors
This quarterly information was approved by the Companys Board of Directors on October 27, 2010.
25
06.01 NOTES TO THE FINANCIAL STATEMENTS
3. MAIN ACCOUNTING PRACTICES
(a) Determination of results of operations
The results of operations are recognized on an accrual basis. Revenues from the sale of products are recognized when all risks and rewards related to the goods ownership have been transferred to the buyer. Revenues from services rendered are recognized as services are provided.
The Company adopts as revenue recognition policy the date the product is delivered to the buyer, and when it can safely measure its value.
The income includes revenues, monetary and exchange charges and variations, restated according to official indices and rates levied on assets and liabilities and, when applicable, the effects of adjustments at market or realization value.
(b) Current and noncurrent assets
· Cash and cash equivalents
Cash and cash equivalents include cash, bank deposits and other short-term investments of immediate liquidity, redeemable in up to 90 days from the balance sheet dates, immediately convertible into cash and with an insignificant risk of change in their market value. Deposit certificates that may be redeemed at any time without penalties are considered cash equivalents.
· Trade accounts receivable
Trade accounts receivable are recorded at the invoiced amount, including the respective taxes and ancillary expenses and credits from clients in foreign currency corrected at the exchange rate as of the date of the financial statements. The allowance for doubtful accounts was recorded in an amount considered adequate to support possible losses. Managements assessment takes into account the clients history, the financial situation and the opinion of our legal advisors regarding the receipt of these credits for the recording of this provision.
· Inventories
These are recorded at the lowest value between the cost and the net realizable value. The cost is determined using the average weighted cost method in the acquisition of raw materials, whereas products in progress and/or finished are measured at production or acquisition cost. Imports in progress are recorded at identified purchase cost.
· Investments
Investments in subsidiaries, jointly-owned subsidiaries and associated companies are recorded and measured by the equity accounting method and the gains and losses are recognized in income for the period as operating income (or expenses). In the case of exchange variation of investment abroad whose functional currency is different to the Companys currency, variations in the amount of investments deriving solely from the exchange variation are recorded in the "Equity Valuation Adjustment" account, in the Companys shareholders equity, and are only registered in the result when the investment is sold or written-off by loss. Gains or transactions to be performed between the Company and its subsidiaries and related companies are eliminated. Other investments are recorded and held at cost.
When necessary, the accounting practices of the subsidiaries and jointly-owned subsidiaries are changed to ensure criteria, consistency and uniformity with the practices adopted by the Company.
26
· Property, plant and equipment
These are recorded at acquisition, formation or construction cost, including interest rates and other capitalized financial charges. Depreciation is calculated through the straight-line method, based on the remaining economic useful lives of the assets (Note 13), and depletion of the mines is calculated based on the quantity of iron ore extracted. Loans costs and interests are capitalized until the constructions in progress are concluded, in compliance with CPC 08.
Machinery, equipment, buildings and other items of property, plant and equipment are stated at the historical acquisition cost, monetarily restated up to December 31, 1995.
Improvements in existing assets will be added to property, plant and equipment, and maintenance and repair costs to the result, when incurred.
· Asset impairment
Property, plant and equipment and other non-current assets, including goodwill and intangible assets are reviewed annually to identify evidences of non-recoverable losses, or also, whenever events or changes in circumstances indicate that the book value cannot be recovered. For valuation purposes, the assets are grouped in the smallest group of assets for which cash flows are identified separately.
· Intangible assets
Intangible assets comprise of assets acquired from third parties, including by means of business combinations, and/or those internally generated.
These assets are recorded at the acquisition or formation cost, less amortization calculated through the straight-line method based on exploration or recovery terms.
Intangible assets with indefinite useful lives, as well as goodwill for expected future profitability, are no longer amortized as from January 1, 2009, and their recoverable value are tested on a yearly basis, or whenever it is necessary.
· Deferred charges
In this group, just the remaining balances of deferred pre-operating expenses are maintained, which are amortized in accordance with the criteria prior to Law 11,638/07 due to the option offered by the CPC Technical Pronouncement 13 (Initial adoption of Law 11,638/07) and Provisional Measure 449/08.
· Other current and noncurrent assets
Stated at their realization value, including, when applicable, the yields earned up to the date of the quarterly information or, in the case of prepaid expenses, at cost.
(c) Current and noncurrent liabilities
These are stated at their known or calculable values, plus, when applicable, the corresponding charges and monetary and foreign exchange variations incurred up to the date of the financial statements.
27
06.01 NOTES TO THE FINANCIAL STATEMENTS
· Employee benefits
i) Pension obligations
The liability related to defined benefit pension plans is the present value of the defined benefit liability on the balance sheet date less the market value of the plan assets adjusted by actuarial gains or losses and cost of services rendered. The defined benefit liability is calculated annually by independent actuaries. The present value of the defined benefit liability is determined by the estimate of future cash outflow, using the interest rates of government bonds whose maturity terms are close to those of the related liability.
The actuarial gains and losses resulting from changes in the actuarial assumptions and changes to the pension plans are allocated or credited to income by the average remaining length of service of related employees.
For the defined contribution plans, the company pays contributions to government or private pension plans on a mandatory, contractual or voluntary basis. As soon as contributions are paid, the company has no other additional payments obligations. Regular contributions comprise the net costs for the period in which they are due, being included in personnel costs.
In compliance with Resolution 371/00, issued by the CVM, the Company has been recording the respective actuarial liabilities as from January 1, 2002, in accordance with the aforementioned reported resolution and based on independent actuary studies, which are carried out annually.
ii) Profit sharing and bonuses
Profit sharing of employees is subject to achieving certain operating and financial targets, mainly allocated to the production cost when applicable and to general and administrative expenses.
· Income and social contribution taxes
Income tax is calculated at rates of 15% plus an additional of 10% on taxable basis and social contribution on net income at a 9% rate on the taxable basis. In the calculation of taxes, the offsetting of the tax loss carryforward and negative basis of social contribution is also considered, and it is limited to 30% of the taxable income.
The deferred tax assets deriving from tax loss carry forwards, negative basis of social contribution on net income and temporary differences between calculation basis of tax on assets and liabilities and book values of the quarterly information were recorded in compliance with the CVM Rule 371/02 and took into consideration the historic profitability and the expectations of generating future taxable income, based on a technical study.
(d) Financial instruments
i) Classification and measurement
Financial assets are classified in the following categories: measured at fair value through profit and loss, loans and receivables, held to maturity and available for sale. The classification depends on the purpose for which the financial assets were acquired. The Companys Management sets forth the classification of its financial assets at the initial recognition.
· Financial assets measured at fair value through profit and loss
Financial assets measured at fair value through profit and loss are financial assets held for active and frequent trading. Derivatives are also categorized as held for trading and, therefore, are classified in this category, unless they have been recorded as hedge instruments. Assets in this category are classified as current. Gains or losses from variations in fair value of financial assets measured at fair value through profit and loss are recorded in the statement of income under "Financial income" in the period they occur, unless the instrument has been taken out in connection with another operation. In this case, variations are recorded in the same line as the income impacted by said operation.
28
06.01 NOTES TO THE FINANCIAL STATEMENTS
· Loans and receivables
This category includes loans granted and receivables that are non-derivative financial assets with fixed payment or to be established, not priced at an active market. They are included as current assets, except those with a maturity term greater than 12 months after the balance sheet date (these are classified as noncurrent assets). Loans and receivables comprise loans to associated companies, trade accounts receivable, other accounts receivable, excluding short-term investments. Loans and receivables are accounted for at the amortized cost, using the effective interest rate method.
· Financial assets held to maturity
They are basically financial assets that cannot be classified as loans and receivables and are acquired with the financial purpose and ability to be held in portfolio until maturity. They are measured at the amortized cost by the effective interest rate method.
· Financial assets available for sale
These are non-derivative financial assets that are not classified in any other category. They are included in noncurrent assets, unless Management intends to dispose of the investment within 12 months after the balance sheet date. Financial assets available for sale are recorded at fair value. Interest on securities available for sale, calculated through the effective interest rate method, are booked as financial revenues in the statement of income. The amount corresponding to variation in fair value is recorded against shareholders equity, in the Equity Valuation Adjustments account and is realized against result during its settlement or impairment.
· Fair value
Fair value of listed investments is based on current purchase prices. For financial assets without an active market or which are not publicly traded, the fair value is established through appraisal techniques, including the use of recent contracted operations from third parties, the use of other materially similar instruments as reference, discounted cash flow analysis and option pricing models that make the greatest possible use of information from the market and the least possible use of information generated by the Companys Management.
On the balance sheet date, the Company assesses to verify whether there is any objective evidence that a given financial asset or group of financial assets is recorded at a value higher than its recoverable value (impairment). In case of financial assets available for sale, should there be any such evidence, the accrued loss (calculated as the difference between the acquisition cost and the current fair value less any impairment loss of such financial asset previously recorded in the result) is taken from the shareholders equity and recorded in the statement of income.
ii) Derivative instruments and hedge activities
Initially, derivatives are recorded at their fair value on the date that derivative agreements are signed, being subsequently remeasured at their fair value. The resulting variations in fair value are booked against the result, except in the case of derivatives designated as cash flow hedge instruments.
In 2009, the Company maintained a financial instrument called total return equity swap, purpose of which is to increase the return on financial assets. This instrument was recorded at fair value and gains and losses were recognized in the statement of income.
29
06.01 NOTES TO THE FINANCIAL STATEMENTS
This instrument was recorded in other accounts payable, and its margin of guarantee in other accounts receivable; the instrument was settled on August 13, 2009.
Although the Company makes use of derivatives for protection purposes, it does not apply hedge accounting.
Fair value of derivative instruments is disclosed in Note 18.
(e) Treasury shares
As established by the CVM Rule 10 of February 14, 1980, shares held in treasury are recorded at cost of acquisition, and the market value of these shares is calculated based on the average stock exchange quotation on the last day of the year.
(f) Accounting estimates
Accounting estimates are required when the quarterly information is prepared, for recording certain assets, liabilities and other transactions. Therefore, the quarterly information includes estimates to measure allowance for doubtful accounts, provision for inventory losses, provisions for labor, civil, tax, environmental and social security liabilities, depreciation, amortization, depletion, provision for impairment, deferred taxes, financial instruments, employees benefits and Asset Retirement Obligation (ARO). The estimates and assumptions are periodically reviewed; however, the actual results can differ from these estimates.
4. AMENDMENTS TO THE 2009 QUARTERLY INFORMATION AS REVIEWED BY CPC 2R
Quarterly information includes the changes introduced by the revision of CPC 02. Below is the Companys charts with the effects from the application of CPC 2R.
· Statement of Income
|
|
|
|
9/30/2009 | |
|
|
|
|
Parent Company | |
Adjusted balance |
Adjustments of Resolution 624/10 |
Balance prior to adjustments | |||
NET REVENUE |
6,209,131 |
|
|
|
6,209,131 |
Cost of products and services sold |
(4,204,669) |
(4,204,669) | |||
GROSS OPERATING INCOME |
2,004,462 |
|
|
|
2,004,462 |
OPERATING EXPENSES AND REVENUES |
|||||
Selling expenses |
(332,763) |
|
|
|
(332,763) |
General and administrative expenses |
(237,695) |
(237,695) | |||
Other operating expenses |
557,436 |
|
113 |
(1) |
557,323 |
OPERATING INCOME BEFORE FINANCIAL EFFECTS AND INTEREST |
1,991,440 |
113 |
1,991,327 | ||
Financial expenses and revenues |
|
|
|
|
|
Gains and losses for equity pick-up |
326,453 |
(993,185) |
(1) |
1,319,638 | |
Monetary and exchange variation, net |
1,608,590 |
|
(262,108) |
(1) e (2) |
1,870,698 |
Other financial expenses/revenues |
(1,899,023) |
34,861 |
(1) |
(1,933,884) | |
INCOME BEFORE INCOME TAX AND SOCIAL CONTRIBUTION |
2,027,460 |
(1,220,319) |
3,247,779 | ||
Before income tax and social contribution |
(211,410) |
|
425,516 |
(3) |
(636,926) |
NET INCOME FOR THE PERIOD |
1,816,050 |
(794,803) |
2,610,853 |
30
06.01 NOTES TO THE FINANCIAL STATEMENTS
(1) Change in the accounting treatment of the companies Islands VII, VIII, IX, X, XI; Tangua and International Investment Fund, previously accounted for as branches, and are now recorded as subsidiaries of CSN, pursuant to CVM Resolution 624 as of January 28, 2010.
(2) Exchange rate variation of loans and financing from related party operations: Fixed rate notes, intercompany, prepayment and loan.
(3) Income tax (IR) and social contribution on net income (CSLL) related to exchange rate variation of loans and financing from intercompany operations: Fixed rate notes, intercompany, prepayment and loan.
· Cash flows
9/30/2009 | ||||||
Parent Company | ||||||
Adjusted | Adjustments of | Balance prior to | ||||
balance | Resolution 624/10 | adjustments | ||||
Cash flow from operating activities: | ||||||
Net income for the period |
1,816,050 | (794,803) | 2,610,853 | |||
Adjustments to reconciliate net income for the period with funds from operating activities: |
||||||
- Monetary and exchange variations, net |
(864,767) | 1,927,479 | (2,792,246) | |||
- Provision for charges on loans and financing |
981,914 | (379,526) | 1,361,440 | |||
- Equity pick-up |
(326,453) | 993,185 | (1,319,638) | |||
- Deferred income and social contribution taxes |
(329,209) | (425,517) | 96,308 | |||
- Sw ap provision |
(9,264) | 9,264 | ||||
- Other w ithout the effect of CVM Resolution 624 (1) |
(215,628) | (215,628) | ||||
1,061,907 | 1,311,554 | (249,647) | ||||
(Increase) decrease in assets: | ||||||
- Credits w ith subsidiaries and associated companies |
(403,373) | (1,827,647) | 1,424,274 | |||
- Other |
(195,961) | (3,300) | (192,661) | |||
- Other w ithout the effect of CVM Resolution 624 (1) |
82,391 | 82,391 | ||||
(516,943) | (1,830,947) | 1,314,004 | ||||
Increase (decrease) in liabilities: | ||||||
- Accounts payable - subsidiary |
125,680 | 69,394 | 56,286 | |||
- Other |
549,120 | (861) | 549,981 | |||
- Other w ithout the effect of CVM Resolution 624 (1) |
(1,686,804) | (1,686,804) | ||||
(1,012,004) | 68,533 | (1,080,537) | ||||
Charges on paid loans and financing | ||||||
- Interest paid |
(738,866) | 305,421 | (1,044,287) | |||
(738,866) | 305,421 | (1,044,287) | ||||
Net cash from operating activities | (1,205,906) | (145,439) | (1,060,467) | |||
Cash flow used in investing activities: | ||||||
- Investments / advances for future capital increase |
(1,023,277) | (2,017) | (1,021,260) | |||
- Capital decrease - subsidiary |
5,774,451 | 5,774,451 | ||||
- Other w ithout the effect of CVM Resolution 624 (1) |
(850,849) | (850,849) | ||||
Net cash used in investing activities | 3,900,325 | 5,772,434 | (1,872,109) | |||
Cash flow from financing activities | ||||||
- Loans and financing |
4,975,079 | (1,403,729) | 6,378,808 | |||
- Financial institutions - principal |
(1,383,242) | 64,773 | (1,448,015) | |||
- Other w ithout the effect of CVM Resolution 624 (1) |
(3,118,418) | (3,118,418) | ||||
Net cash used in financing activities | 473,419 | (1,338,956) | 1,812,375 | |||
Exchange variation on cash and cash equivalents (2) | (980,613) | (980,613) | ||||
Increase (decrease) of cash and cash equivalents | 2,187,225 | 4,288,039 | (2,100,814) | |||
Cash and cash equivalents at the beginning of the year | 1,269,546 | (6,122,133) | 7,391,679 | |||
Cash and cash equivalents at the end of the year | 3,456,771 | (1,834,094) | 5,290,865 |
31
06.01 NOTES TO THE FINANCIAL STATEMENTS
(1) These refer to the total cash flow operations that were not amended by CVM Resolution 624 as of January 28, 2010.
(2) For a better presentation, according to the CPC Technical Pronouncement 3 Statements of cash flows, the exchange variations on cash and cash equivalents were reclassified in the parent company and consolidated.
· Statement of Value Added
9/30/2009 | ||||||
Parent Company | ||||||
Adjusted | Adjustments of | Balance prior to | ||||
result | Resolution 624/10 | adjustments | ||||
Revenues | ||||||
Sales of goods, products and services |
7,771,005 | 7,771,005 | ||||
Other revenues/expenses |
797,827 | 797,827 | ||||
Allow ance for/reversal of doubtful accounts |
(80,599) | (80,599) | ||||
8,488,233 | 8,488,233 | |||||
Input acquired from third parties | ||||||
Costs of products, goods and services sold |
(4,209,657) | (4,209,657) | ||||
Materials, energy - Third party services - other |
(545,369) | (113) | (545,482) | |||
Asset impairment |
(21,090) | (21,090) | ||||
(4,776,116) | (113) | (4,776,229) | ||||
Gross value added | 3,712,117 | (113) | 3,712,004 | |||
Retention | ||||||
Depreciation, amortization and depletion |
(428,092) | (428,093) | ||||
Net value added produced | 3,284,025 | (113) | 3,283,911 | |||
Value added received in transfers | ||||||
Equity pick-up |
1,313,275 | 6,363 | 1,319,638 | |||
Financial income/assets exchange variation |
(979,694) | 250,869 | (728,825) | |||
Other |
5,347 | 5,347 | ||||
338,928 | 257,232 | 596,160 | ||||
Total value added to distribute | 3,622,953 | 257,119 | 3,880,071 | |||
DISTRIBUTION OF VALUE ADDED | ||||||
Personnel |
521,775 | 521,774 | ||||
Direct compensation |
396,058 | 396,058 | ||||
Benefits |
90,508 | 90,508 | ||||
Government Severance Indemnity Fund for Emp |
35,209 | 35,208 | ||||
Taxes, fees and contributions |
987,554 | 425,518 | 1,413,072 | |||
Federal |
755,049 | 425,517 | 1,180,566 | |||
State |
220,163 | 220,163 | ||||
Municipal |
12,342 | 12,343 | ||||
Third party capital remuneration |
297,574 | (963,202) | (665,628) | |||
Interest |
295,904 | (963,202) | (667,298) | |||
Rentals |
1,670 | 1,670 | ||||
Remuneration of shareholders' equity |
1,816,050 | 794,803 | 2,610,853 | |||
Interest on shareholders' equity |
273,564 | 273,564 | ||||
Retained earnings |
1,542,486 | 794,803 | 2,337,289 | |||
3,622,953 | 257,119 | 3,880,071 |
32
5. CONSOLIDATED QUARTERLY INFORMATION
The accounting practices were applied uniformly in all the consolidated companies.
The consolidated quarterly information for the period ended September 30, 2010 and June 30, 2010 include the following jointly-owned subsidiaries, direct and indirect subsidiaries, in addition to exclusive funds Diplic and Mugen, as follows:
· Companies
Ownership interest (%) | ||||||
Companies | 9/30/2010 | 6/30/2010 | Main activities | |||
Direct investment: full consolidation | ||||||
CSN Islands VII | 100.00 | 100.00 | Financial operations | |||
CSN Islands VIII | 100.00 | 100.00 | Financial operations | |||
CSN Islands IX | 100.00 | 100.00 | Financial operations | |||
CSN Islands X | 100.00 | 100.00 | Financial operations | |||
CSN Islands XI | 100.00 | 100.00 | Financial operations | |||
CSN Islands XII | 100.00 | 100.00 | Financial operations | |||
Tangua | 100.00 | 100.00 | Financial operations | |||
International Investment Fund | 100.00 | 100.00 | Equity interest and financial operations | |||
CSN Energy | 100.00 | 100.00 | Equity interest | |||
CSN Export | 100.00 | 100.00 | Financial operations, trading of products and equity interest | |||
CSN Overseas | 100.00 | 100.00 | Equity interest and financial operations | |||
CSN Panama | 100.00 | 100.00 | Equity interest and financial operations | |||
CSN Steel | 100.00 | 100.00 | Equity interest and financial operations | |||
TdBB S.A | 100.00 | 100.00 | Dorment Company | |||
Sepetiba Tecon | 99.99 | 99.99 | Port Services | |||
Mineração Nacional | 99.99 | 99.99 | Mining and equity interest | |||
CSN Aços Longos | 99.99 | 99.99 | Steel and/or metal products industry and trade | |||
Itaguaí Logística | 99.99 | 99.99 | Port logistics | |||
Estanho de Rondônia - ERSA | 99.99 | 99.99 | Tin mining | |||
Cia Metalic Nordeste | 99.99 | 99.99 | Packaging production and steel products distribution | |||
Companhia Metalúrgica Prada | 99.99 | 99.99 | Packaging production and steel products distribution | |||
CSN Cimentos | 99.99 | 99.99 | Cement production | |||
Inal Nordeste | 99.99 | 99.99 | Steel products service center | |||
CSN Gestão de Recursos Financeiros | 99.99 | 99.99 | Dorment Company | |||
Congonhas Minérios | 99.99 | 99.99 | Mining and equity interest | |||
CSN Energia | 99.90 | 99.90 | Electricity trading | |||
Transnordestina Logística | 77.02 | 77.02 | Railroad logistics | |||
Sociedade em Conta de Participação | 39.47 | 39.47 | Equity interest | |||
Indirect investment: full consolidation | ||||||
CSN Aceros | 100.00 | 100.00 | Equity interest | |||
CSN Cayman - Encerrada em 31/08/2010 | 100.00 | Financial operations, trading of products and equity interest | ||||
CSN Resources | 100.00 | 100.00 | Financial operations and equity interest | |||
Companhia Siderurgica Nacional LLC | 100.00 | 100.00 | Steel | |||
CSN Europe | 100.00 | 100.00 | Financial operations, trading of products and equity interest | |||
CSN Ibéria | 100.00 | 100.00 | Financial operations and equity interest | |||
CSN Portugal | 100.00 | 100.00 | Financial operations e trading of products | |||
Lusosider Projectos Siderúrgicos | 100.00 | 100.00 | Equity interest | |||
CSN Acquisitions | 100.00 | 100.00 | Financial operations and equity interest | |||
CSN Finance UK Ltd | 100.00 | 100.00 | Financial operations and equity interest | |||
CSN Holdings UK Ltd | 100.00 | 100.00 | Financial operations and equity interest | |||
Energy I - Encerrada em 31/08/2010 | 99.99 | Equity interest | ||||
Itamambuca Participações | 99.99 | 99.99 | Mining and equity interest | |||
Lusosider Aços Planos | 99.94 | 99.94 | Steel and equity interest | |||
Sociedade em Conta de Participação | 60.53 | 60.53 | Equity interest | |||
CSN Energia | 0.10 | 0.10 | Electricity trading | |||
Direct investment: proportional consolidation | ||||||
Nacional Minérios | 60.00 | 60.00 | Mining and equity interest | |||
Itá Energética | 48.75 | 48.75 | Electricity generation | |||
MRS Logística | 22.93 | 22.93 | Railroad logistics | |||
Consórcio da Usina Hidrelétrica de Igarapava | 17.92 | 17.92 | Electricity consortium | |||
Aceros Del Orinoco | 22.73 | 22.73 | Equity interest | |||
Indirect investment: proportional consolidation | ||||||
Namisa International Minerios SLU | 60.00 | 60.00 | Equity interest and trading of products and mining | |||
Namisa Europe | 60.00 | 60.00 | Equity interest and trading of products and mining | |||
Pelotização Nacional | 59.99 | 59.99 | Mining and equity interest | |||
MG Minérios | 59.99 | 59.99 | Mining and equity interest | |||
MRS Logística | 10.34 | 10.34 | Railroad transport | |||
Aceros Del Orinoco | 9.08 | 9.08 | Equity interest |
33
· Exclusive Funds
Ownership interest (%) | ||||||
Specific purpose entities | 9/30/2010 | 6/30/2010 | Main activities | |||
Direct interest: full consolidation | ||||||
DIPLIC - Multi-market investment fund | 100.00 | 100.00 | Investment fund | |||
Mugen - Multi-market investment fund | 100.00 | 100.00 | Investment fund |
The following consolidation procedures were adopted in the preparation of the consolidated quarterly information:
· Elimination of the balances of asset and liability accounts between consolidated companies;
· Elimination of the balances of investments and shareholders equity between consolidated companies;
· Elimination of balances of income and expenses and unrealized profit deriving from consolidated intercompany transactions;
· Presentation of income and social contribution taxes on the unrealized profit as deferred taxes in the consolidated quarterly information; and
· Reclassification of exchange rate variations of monetary items with net foreign investment characteristics from financial income to shareholders equity. Due to the change in the Managements intent regarding the settlement of these loans, the foreign exchange effects determined after August 31, 2009 have been recorded in income for the year, and accumulated amount calculated up to August 31, 2009 will be recorded in income as the respective monetary items are settled.
Pursuant to the CVM Rule 408 of August 18, 2004, the Company consolidates the quarterly information of the exclusive investment funds Diplic and Mugen.
The base date for the subsidiaries and jointly-owned subsidiaries quarterly information coincides with that of the Parent Company.
The reconciliation between shareholders equity and net income for the period of the Parent Company and consolidated is as follows:
Shareholders' equity | Net income for the period | |||||||
9/30/2010 | 6/30/2010 | 9/30/2010 | 9/30/2009 | |||||
Parent Company | 7,554,148 | 6,894,898 | 2,075,615 | 1,816,050 | ||||
Elimination of profit | (34,011) | (45,646) | 20,189 | 35,924 | ||||
Other adjustments | 1 | (21) | 1,256 | |||||
Consolidated | 7,520,138 | 6,849,252 | 2,095,783 | 1,853,230 |
6. RELATED PARTIES TRANSACTIONS
a) Transactions with Parent Company
Vicunha Siderurgia S.A. is a holding company whose purpose is to hold interest in other companies. It is the Companys main shareholder, with a 46.20% interest in the voting capital.
Vicunha Siderurgias corporate structure is as follows (information not reviewed):
Rio Purus Participações S.A. holds 60% of National Steel and 59.99% of Vicunha Steel S.A.
CFL Participações S.A. holds 40% of National Steel and 39.99% of Vicunha Steel S.A.
National Steel holds 33.04% of Vicunha Aços
34
Vicunha Steel holds 66.96% of Vicunha Aços
Vicunha Aços holds 99.99% of Vicunha Siderurgia
CSN recorded interest on shareholders equity for the year, paid dividends and interest on shareholders equity for Vicunha Siderurgia in the amount indicated in the table below, according to the percentage of Vicunha Siderurgias interest in CSN as of the closing date of this quarterly information.
Proposed interest on | Dividends paid in the | Interest on shareholders' equity | ||||
Parent Company | shareholders' equity | period | paid in the period | |||
Total on 9/30/2010 | 128,085 | 717,834 | 33,499 | |||
Total on 6/30/2010 | 85,395 | 717,834 | 33,499 |
b) Transactions with jointly-owned subsidiaries
The Company holds interest in jointly-owned subsidiaries in the strategic areas of mining, logistics and power generation. The characteristics, purposes and transactions with these companies are stated as follows:
· Assets
Accounts | Dividends | Loans/Current | ||||||
Companies | receivable | receivable | accounts(*) | Total | ||||
Nacional Minérios | 64,293 | 137,569 | 1,215,136 | 1,416,998 | ||||
MRS Logística | 684 | 32,990 | 33,674 | |||||
Total on 9/30/2010 | 64,977 | 170,559 | 1,215,136 | 1,450,672 | ||||
Total on 6/30/2010 | 49,334 | 176,349 | 1,233,703 | 1,459,386 |
(*)Loan agreement in the amount of R$1,197,800, starting on January 28, 2009, and interest rates of R$17,336 on September 30, 2010; the face value of this agreement is entitled to compensatory interest corresponding to 101% of CDI Cetip, maturing on January 31, 2012.
· Liabilities and shareholders equity
Liabilities | Shareholders' equity | |||||||||||
Advance from | Loans / Current | Equity valuation | ||||||||||
Companies | clients | accounts | Other (*) | Total | adjustments - Effects | Total | ||||||
Nacional Minérios | 7,861,664 | 25,994 | 7,887,658 | (46,725) | (46,725) | |||||||
MRS Logística | 71,973 | 71,973 | ||||||||||
Itá Energética | 12,699 | 12,699 | ||||||||||
Total on 9/30/2010 | 7,861,664 | 25,994 | 84,672 | 7,972,330 | (46,725) | (46,725) | ||||||
Total on 6/30/2010 | 7,796,319 | 23,053 | 83,280 | 7,902,652 | (11,820) | (11,820) |
Nacional Minérios: the advance from clients received from the jointly-owned subsidiary Nacional Minérios S.A. is related to the contractual obligation of iron ore supply and port services. The contract has a 12.5% p.a. interest rate and maturity expected for June 2042. The amount due in 2011 corresponds to R$325,099.
The valuation adjustment effects refer to an investee abroad whose functional currency is different from the real.
35
06.01 NOTES TO THE FINANCIAL STATEMENTS
(*) MRS Logística: in other accounts payable we recorded the amount provisioned to cover take-or-pay and block rates contractual expenses related to the rail transportation contract.
(*) Itá Energética: it is related to the electric power supply billed under normal market conditions of the Brazilian energy market, ruled by Electric Power Trade Chamber.
· Income
Revenues | Expenses | |||||||||||
Products | Interest and monetary | Products | Interest | |||||||||
Companies | and services | and exchange variations | Total | and services | expenses | Total | ||||||
Nacional Minérios | 493,624 | 83,479 | 577,103 | 16,501 | 697,382 | 713,883 | ||||||
MRS Logística | 296,189 | 296,189 | ||||||||||
Itá Energética | 110,056 | 110,056 | ||||||||||
Total on 9/30/2010 | 493,624 | 83,479 | 577,103 | 422,746 | 697,382 | 1,120,128 | ||||||
Total on 9/30/2009 | 349,678 | 81,046 | 430,724 | 453,735 | 670,268 | 1,124,003 |
The Company`s main operations with jointly-owned subsidiaries are purchase and sale of products and services that include iron ore supply, port service provision transactions, rail transportantion as well as electric power supply for operations.
c) Transactions with subsidiaries and special purpose entities (exclusive investment funds)
· Assets
Companies |
|
Accounts receivable |
|
Marketable securities (**) |
|
Loans / current accounts (*) |
|
Other |
|
Total |
CSN Export |
|
382,310 |
|
|
|
|
|
|
|
382,310 |
CSN Europe |
342,274 |
342,274 | ||||||||
Itaguaí Logística |
|
|
|
|
|
114,015 |
|
|
|
114,015 |
Companhia Metalúrgica Prada |
84,561 |
84,561 | ||||||||
Exclusive Funds |
|
|
|
29,187 |
|
|
|
|
|
29,187 |
International Investment Fund |
20,859 |
20,859 | ||||||||
Inal Nordeste |
|
5,328 |
|
|
|
|
|
|
|
5,328 |
CSN Cimentos |
2,893 |
2,893 | ||||||||
Cia. Metalic Nordeste |
|
1,360 |
|
|
|
|
|
|
|
1,360 |
Sepetiba Tecon |
130 |
130 | ||||||||
Total on 9/30/2010 |
|
818,856 |
|
29,187 |
|
134,874 |
|
|
|
982,917 |
Total on 6/30/2010 |
865,845 |
459,027 |
21,543 |
1,396 |
1,347,811 |
(*) International Investment Fund agreement in U.S. dollars (US$): 4.3% p.a. interest with undefined maturity.Itaguaí Logística agreement in Brazilian reais (R$): 103.0 and 105.5% CDI interest due on December 15, 2010.
(**) Financial investments in exclusive investment funds managed by Banco BTG Pactual.
Accounts receivable derive from sales operations of products and services among the parent company and the subsidiaries.
36
06.01 NOTES TO THE FINANCIAL STATEMENTS
· Liabilities
Loans and financing | Accounts payable | |||||||||||
Loans and | ||||||||||||
Pre-payment | Fixed Rate | intercompany | Loans (3) / current | |||||||||
Companies | (1) | Notes (2) | bonds (2) | accounts | Other (*) | Total | ||||||
CSN Resources | 1,636,975 | 1,121,066 | 2,758,041 | |||||||||
CSN Islands VIII | 1,020,715 | 1,520 | 1,022,235 | |||||||||
CSN Ibéria | 733,145 | 261,429 | 994,574 | |||||||||
CSN Export | 397,711 | 10,263 | 407,974 | |||||||||
CSN Europe | 17,610 | 299,337 | 316,947 | |||||||||
CSN Aceros | 17,031 | 17,031 | ||||||||||
Congonhas Minérios | 454,737 | 454,737 | ||||||||||
Other(*) | 4,560 | 4,560 | ||||||||||
Total on 9/30/2010 | 2,034,686 | 1,753,860 | 1,593,413 | 589,580 | 4,560 | 5,976,099 | ||||||
Total on 6/30/2010 | 2,267,997 | 2,155,880 | 1,185,539 | 626,359 | 1,154 | 6,236,929 |
Transactions with these subsidiaries are carried out under market conditions.
(1) Contracts in US$ - CSN Resources: interest from 4.00% to 8.25% p.a. with maturity in June 2018.
Contracts in US$ - CSN Export: interest from 6.01% to 7.26% p.a. with maturity in May 2015.
(2) Contracts in US$ - CSN Resources: Intercompany Bonds interest of 9.12% p.a. with maturity on June 1, 2047.
Contracts in US$ - CSN Resources (part): 3.99% p.a. with maturity in April 2013.
Contracts in YEN CSN Islands VIII: interest of 5.65% p.a. with maturity in December 2013.
Contracts in YEN CSN Ibéria: interest of 1.5% p.a. with maturity on July 13, 2015.
Contracts in US$ - CSN Europe (part): semiannual Libor + 2.25% p.a. with maturity on September 15, 2011.
Contracts in R$ - Congonhas Minérios: 100.5% to 105.5% p.a. of CDI with maturity on December 15, 2010
(3) Contracts in US$ - CSN Ibéria (part): semiannual Libor + 3% p.a. with indefinite maturity.
Contracts in US$ - CSN Export: semiannual Euribor + 0.5% p.a. with indefinite maturity.
Contracts in US$ - CSN Europe (part): semiannual Libor + 3% p.a. with indefinite maturity.
(*) Other: Prada, Metalic, Ersa, Inal Nordeste, Sepetiba, Tecon, Aços Longos and CSN Energia.
37
06.01 NOTES TO THE FINANCIAL STATEMENTS
· Income
Companies |
Revenues |
|
Expenses | |||||||||
Products and services |
Interest, monetary and exchange variations |
|
Total |
Products and services |
|
Interest, monetary and exchange variations |
|
Total | ||||
Companhia Metalúrgica Prada |
|
722,850 |
|
|
|
722,850 |
|
420,102 |
|
|
|
420,102 |
CSN Export |
401,962 |
6,335 |
408,297 |
229,215 |
15,152 |
244,367 | ||||||
CSN Islands VIII |
|
|
|
|
|
|
|
|
|
109,417 |
|
109,417 |
CSN Resources |
101,510 |
101,510 | ||||||||||
CSN Europe |
|
330,972 |
|
|
|
330,972 |
|
96,342 |
|
(7,820) |
|
88,522 |
CSN Ibéria |
54,149 |
54,149 | ||||||||||
Cia. Metalic Nordeste |
|
63,164 |
|
|
|
63,164 |
|
37,738 |
|
|
|
37,738 |
GalvaSud |
48,114 |
48,114 |
25,674 |
25,674 | ||||||||
Estanho de Rondônia - ERSA |
|
|
|
|
|
|
|
17,575 |
|
|
|
17,575 |
Inal Nordeste |
38,270 |
38,270 |
16,550 |
16,550 | ||||||||
Sepetiba Tecon |
|
2,282 |
|
|
|
2,282 |
|
14,448 |
|
|
|
14,448 |
Congonhas Minérios |
8,663 |
8,663 | ||||||||||
CSN Cimentos |
|
30,104 |
|
|
|
30,104 |
|
7,562 |
|
|
|
7,562 |
Namisa Europe |
357 |
357 |
||||||||||
Exclusive Funds |
|
|
|
|
|
|
|
|
|
(472) |
|
(472) |
CSN Aceros |
472 |
472 |
||||||||||
International Investment Fund |
|
|
|
338 |
|
338 |
|
|
|
|
|
|
Itaguaí Logística |
2,137 |
2,137 |
||||||||||
Total on 9/30/2010 |
|
1,637,718 |
|
9,639 |
|
1,647,357 |
|
865,206 |
|
280,599 |
|
1,145,805 |
Total on 9/30/2009 |
2,396,975 |
(599,511) |
1,797,464 |
1,333,850 |
(1,612,358) |
(278,508) | ||||||
d) Other related parties
· CBS Previdência
The Company is its main sponsor, a non-profit civil association set up in July 1960, whose main purpose is to pay supplementary benefits to those paid by social security. As a sponsor, CSN maintains payment transactions of contributions and actuarial liability recognition ascertained in defined benefit plans, Note 28.
· Fundação CSN
The Company develops socially responsible policies currently focused on Fundação CSN, whose sponsor is the Company. Transactions between the parties are related to operating and financial support for Fundação CSN to develop social projects, mainly in the localities where CSN operates.
· Banco Fibra
Banco Fibra is under the same control structure of Vicunha Siderurgia, and financial transactions with this bank are limited to transactions in checking accounts and financial investments in fixed income.
The balances of transactions between the Company and these entities are shown as follows:
38
06.01 NOTES TO THE FINANCIAL STATEMENTS
Assets and Liabilities
Assets | Liabilities | |||||||
Banking checking | Other | |||||||
account and | Accounts | |||||||
Company | marketable securities | Total | Payable | Total | ||||
Fundação CSN | 1,199 | 1,199 | 190 | 190 | ||||
Banco Fibra | 59 | 59 | ||||||
Total on 9/30/2010 | 1,258 | 1,258 | 190 | 190 | ||||
Total on 6/30/2010 | 1,048 | 1,048 | 23 | 23 |
Income
Revenues | Expenses | |||||||||||
Interest, | Pension | |||||||||||
monetary and | Other | Fund | Other | |||||||||
Company | exchange variations | revenues | Total | Expenses | expenses | Total | ||||||
CBS Previdência | 81 | 81 | 33,470 | 33,470 | ||||||||
Fundação CSN | 1,402 | 1,402 | ||||||||||
Banco Fibra | 569 | 569 | ||||||||||
Total on 9/30/2010 | 569 | 81 | 650 | 33,470 | 1,402 | 34,872 | ||||||
Total on 9/30/2009 | 181 | 154 | 335 | 52,003 | 1,735 | 53,738 |
e) Key-management personnel
Key management personnel are responsible for planning, directing and controlling the Companys activities and include the members of the Board of Directors and other officers. Information on compensation and balances existing on September 30, 2010 is shown below.
9/30/2010 | 9/30/2009 | |||
Income | Income | |||
Short-term benefits for employees and management | 1,738 | 2,487 | ||
Post-employment benefits | 21 | 10 | ||
Other long-term benefits | n/a | n/a | ||
Benefits of labor agreement termination | n/a | n/a | ||
Share-based compensation | n/a | n/a | ||
1,759 | 2,497 | |||
n/a not applicable |
39
06.01 NOTES TO THE FINANCIAL STATEMENTS
7. CASH AND CASH EQUIVALENTS
Consolidated | Parent Company | |||||||
9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | |||||
Current assets | ||||||||
Cash and cash equivalents |
||||||||
Cash and Banks |
121,254 | 165,968 | 9,239 | 33,017 | ||||
|
||||||||
Marketable Securities |
||||||||
In Brazil: |
||||||||
Exclusive investment funds |
29,187 | 459,027 | ||||||
Government bonds (*) |
839,835 | 1,442,809 | ||||||
Fixed income and debentures (**) |
1,937,380 | 2,852,307 | 18,091 | 15,062 | ||||
2,777,215 | 4,295,116 | 47,278 | 474,089 | |||||
Abroad: |
||||||||
Time Deposits |
8,585,338 | 5,211,068 | 1,223 | 711 | ||||
Total Marketable securities | 11,362,553 | 9,506,184 | 48,501 | 474,800 | ||||
Cash and Cash Equivalents | 11,483,807 | 9,672,152 | 57,740 | 507,817 |
The available financial funds in the Parent Company and subsidiaries established in Brazil are primarily invested in exclusive investment funds, whose cash is mostly invested in repurchase operations pegged to Brazilian government bonds, with immediate liquidity. Additionally, a significant portion of the financial funds of the Company and its subsidiaries abroad is invested in Time Deposits in first-tier banks.
The exclusive investment funds, managed by BTG Pactual Serviços Financeiros S.A DTVM, and its assets, are accountable for possible losses in investments and operations carried out. The Company may bear the funds operation fees (management, custody and audit fees) and it may also be called to back the shareholders equity in the event of losses resulting from interest rate, exchange rate or other financial asset variations.
(*) Debentures: Investments from Mugem funda in the amount of R$417,633 in securities of Itaú, Bradesco and Santander and in the jointly-controlled subsidiary MRS amounting to R$46,970 with remuneration based on the variation of Interbank Deposit Certificates (CDI) in securities of Unibanco, Votorantim, Safra, Itaú BBA, Bradesco and ABN.
Fixed Income: financial investments in the amount of R$18,091 in the parent company and R$1,454,686 in the consolidated, backed by Bank Deposit Certificates, with remuneration based on the variation of Interbank Deposit Certificates (CDI).
8. ACCOUNTS RECEIVABLE FROM THIRD PARTIES
Consolidated | Parent Company | |||||||
9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | |||||
Domestic market | 1,187,455 | 1,199,268 | 773,093 | 848,416 | ||||
Foreign market | 586,641 | 493,789 | 8,841 | 11,543 | ||||
Allow ance for doubtful accounts | (428,998) | (395,040) | (349,577) | (345,772) | ||||
1,345,098 | 1,298,017 | 432,357 | 514,187 |
40
06.01 NOTES TO THE FINANCIAL STATEMENTS
The Company also maintains other long-term accounts receivable, and among these assets we have debentures issued by Companhia Brasileira de Latas in 2002, in the amount of R$212,870. On September 30, 2010, the Company held a loss reserve of all these debentures.
To meet the neeeds of some of its main customers and also to obtain a better management of its capital stock, the Company uses loan assignment operations, which amounted to R$9,061 on September 30, 2010 (R$9,875 on June 30, 2010). The Company does not have co-obligation for these loans, thus the financial institution is responsible for the risks arising from said loans.
9. ESCROW DEPOSITS
The Company has escrow deposits amounting to R$205,273 (R$147,109 on June 30, 2010), this amount is invested in Deutsche Bank to guarantee derivative financial instrument agreements, specially with swaps between Islands VIII and CSN. Additionally, the Company has a securitization reserve fund amounting to R$56,510 (R$58,532 on June 30, 2010) set forth in the agreements of the securitization program (see Note 18-VI).
10. INVENTORIES
Consolidated | Parent Company | |||||||
9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | |||||
Finished products | 889,099 | 662,577 | 629,431 | 465,767 | ||||
Work in process | 489,373 | 501,666 | 440,745 | 447,294 | ||||
Raw materials | 933,206 | 1,031,955 | 735,625 | 822,366 | ||||
Supplies | 825,343 | 733,562 | 686,355 | 628,277 | ||||
Iron ore | 309,017 | 294,829 | 164,917 | 176,985 | ||||
Provision for losses | (68,006) | (54,900) | (68,102) | (55,553) | ||||
3,378,032 | 3,169,689 | 2,588,971 | 2,485,136 |
Certain items taken as obsolete, or with a low turnover, were the purpose of provisions for adjustment at realization value.
41
06.01 NOTES TO THE FINANCIAL STATEMENTS
11. DEFERRED INCOME AND SOCIAL CONTRIBUTION TAXES
(a) Deferred income and social contribution taxes
Deferred income and social contribution taxes are recorded in order to reflect future tax effects attributable to temporary differences between the tax base of assets, liabilities and the respective carrying value.
Consolidated | Parent Company | |||||||
9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | |||||
Deferred assets | ||||||||
Tax losses in income tax |
10,008 | 164,234 | 153,738 | |||||
Negative basis of social contribution |
3,708 | 61,529 | 57,613 | |||||
Temporary differences |
1,514,191 | 1,497,270 | 742,543 | 713,831 | ||||
- Provision for contingencies |
228,514 | 232,629 | 212,675 | 216,853 | ||||
- Provision for losses in assets |
46,508 | 42,909 | 40,584 | 37,190 | ||||
- Provision for losses in inventories |
21,109 | 19,392 | 18,888 | 18,888 | ||||
- Provision for gains/losses in Financial Instruments |
149,394 | 128,258 | 127,005 | 121,694 | ||||
- Provision for interest on shareholders' equity |
91,035 | 60,719 | 91,035 | 60,719 | ||||
- Provision for long-term sales |
2,383 | 2,383 | 2,383 | 2,383 | ||||
- Provision for inputs and services |
29,377 | 35,918 | 29,255 | 31,928 | ||||
- Allow ance for doubtful accounts |
125,219 | 110,290 | 119,819 | 107,061 | ||||
- Goodw ill from merger |
682,819 | 728,823 | 40,124 | 43,467 | ||||
- Other |
137,833 | 135,949 | 60,775 | 73,648 | ||||
Total assets | 1,527,907 | 1,723,033 | 742,543 | 925,182 | ||||
Current assets | 634,937 | 784,686 | 411,585 | 579,335 | ||||
Noncurrent assets | 892,970 | 938,347 | 330,958 | 345,847 | ||||
Deferred liabilities | ||||||||
Temporary differences |
||||||||
- Goodw ill from merger |
49,569 | 42,487 | ||||||
- Other |
61,419 | 27,541 | 56,017 | 23,116 | ||||
Total liabilities | 110,988 | 70,028 | 56,017 | 23,116 | ||||
Current liabilities | 7,829 | 4,424 | 2,428 | |||||
Noncurrent liabilities | 103,157 | 65,604 | 53,589 | 23,116 |
Pursuant to CVM Rule 371/02, some companies of the group, recorded tax credits on tax loss carryforwards and negative basis of social contribution that are not subject to statute of limitations based on the history of profitability and on the expectations of future taxable income determined in technical valuation approved by the Management.
The Company has credits on tax losses in the amounts of R$3,708 in the parent company and R$10,008 in the consolidated.
In July 2010, the Company chose to offset the tax loss balance of R$110,192 and negative basis of social contribution in the amount of R$39,669, with the last four installments of the tax recovery program, debit modality as provided for Provisional Measure 470/09 paid in 12 months, according to the applicable legislation.
For being subject to any material aspects that might change realization projections, the book value of deferred tax assets is reviewed monthly and projections are reviewed annually. These studies indicate the realization of these tax assets within the term established by said Instruction and within the 30% limit of the taxable income.
42
06.01 NOTES TO THE FINANCIAL STATEMENTS
The tax benefit over goodwill of Nacional Minérios S.A., resulting from the merger of Big Jump in July 2009, was R$1,391,858. Up to September 2010, R$324,767 was realized, and remains R$69,593 to be realized in the fourth quarter (R$115,988 in 2009), and in the following years (2011 to 2013) this realization will be R$278,372 per year. In 2014, the last year, the benefit will be R$162,382.
(b) The reconciliation of income and social contribution taxes expenses and revenues of the Parent Company and consolidated and the effective IR and CSLL rate are shown as follows:
Consolidated | Parent Company | |||||||
9/30/2009 | ||||||||
9/30/2010 | 9/30/2009 | 9/30/2010 | Adjusted balance | |||||
Resolution 624 | ||||||||
Income before income and social contribution taxes | 2,580,825 | 2,405,049 | 2,289,291 | 2,027,457 | ||||
Tax rate |
34% | 34% | 34% | 34% | ||||
Income and social contribution taxes at the combined tax rate | (877,481) | (817,717) | (778,359) | (689,335) | ||||
Adjustments to reflect the effective tax rate: | ||||||||
Benefit of Interest on shareholders equity - JCP |
90,988 | 93,012 | 90,988 | 93,012 | ||||
Equity income of subsidiaries at different rates or w hich are not taxable |
176,429 | 169,821 | 372,776 | 405,384 | ||||
Tax incentives |
32,028 | 6,921 | 32,028 | 5,114 | ||||
Adjustments from installments of Law 11,941 and MP 470 |
116,464 | 91,907 | ||||||
Other permanent (additions) deductions |
(22,693) | (3,856) | (23,016) | (25,582) | ||||
Income and social contribution taxes on net income for the year | (484,265) | (551,819) | (213,676) | (211,407) | ||||
Effective rate | 19% | 23% | 9% | 10% |
(c) Transitional Tax Regime
The Transitional Tax Regime (RTT), which was regulated by Law 11,941/09, will be effective until the law that rules tax effects of new accounting methods becomes effective, aiming at tax neutrality.
The regime was optional in calendar years 2008 and 2009, provided that: (i) it is applied to the two-year period 2008-2009, not to a single calendar year; and (ii) the option is expressed in the Statement of Corporate Economic-Financial Information (DIPJ), mandatory as of calendar year 2010.
The Company chose to adopt the RTT in 2008. As a consequence, for the purposes of calculating the income tax and social contribution on net income for the years ended in 2009 and 2008, prerogatives set forth in the RTT were used.
43
06.01 NOTES TO THE FINANCIAL STATEMENTS
12. INVESTMENTS
a) Direct interest in subsidiaries and jointly-owned subsidiaries
9/30/2010 | 6/30/2010 | |||||||||||||||
Net | Net | |||||||||||||||
Companies | Number of shares | % | income | % | income | |||||||||||
(in units) | Direct | (loss) | Shareholders' | Direct | (loss) | Shareholders' | ||||||||||
Common | Preferred | interest | for the period | equity | interest | for the period | equity | |||||||||
Steel | ||||||||||||||||
Cia. Metalic Nordeste | 92,293,156 | 99.99 | 293 | 102,513 | 99.99 | 3,062 | 102,220 | |||||||||
INAL Nordeste | 43,985,567 | 99.99 | (1,707) | 33,707 | 99.99 | (736) | 35,414 | |||||||||
CSN Aços Longos | 271,278,162 | 99.99 | (2,283) | 492,087 | 99.99 | (829) | 453,320 | |||||||||
CSN Steel | 1,680,726,588 | 100.00 | (559,527) | 3,445,593 | 100.00 | 439,543 | 3,990,050 | |||||||||
CSN Overseas | 7,173,411 | 100.00 | 425,607 | 970,001 | 100.00 | (487,344) | 544,746 | |||||||||
CSN Panama | 4,240,032 | 100.00 | (23,857) | 879,890 | 100.00 | 137,666 | 888,420 | |||||||||
CSN Energy | 3,675,319 | 100.00 | 47,415 | 1,293,731 | 100.00 | 108,617 | 1,191,110 | |||||||||
CSN Export | 1,036,429 | 100.00 | 59,763 | 323,625 | 100.00 | 57,590 | 263,862 | |||||||||
Companhia Metalúrgica Prada | 3,155,036 | 100.00 | (29,885) | 496,145 | 99.99 | 5,995 | 494,224 | |||||||||
CSN Islands VII | 20,001,000 | 100.00 | (2,809) | 29,299 | 100.00 | (411) | 32,108 | |||||||||
CSN Islands VIII | 1,000 | 100.00 | 62,397 | 74,033 | 100.00 | 127 | 11,636 | |||||||||
CSN Islands IX | 3,000,000 | 100.00 | (957) | 664 | 100.00 | (947) | (133) | |||||||||
CSN Islands X | 1,000 | 100.00 | 1,478 | (34,020) | 100.00 | (1,407) | (35,498) | |||||||||
CSN Islands XI | 50,000 | 100.00 | (447) | 6,218 | 100.00 | 23 | 6,665 | |||||||||
CSN Islands XII | 1,540 | 100.00 | (2,151) | (2,151) | 100.00 | |||||||||||
Tangua | 10 | 100.00 | (1,361) | 21,551 | 100.00 | 1,339 | 22,912 | |||||||||
International Investment Fund | 50,000 | 100.00 | 2,317 | 119,720 | 100.00 | 4,287 | 117,403 | |||||||||
Logistics | ||||||||||||||||
MRS Logística | 188,332,667 | 151,667,313 | 22.93 | 116,707 | 1,992,702 | 22.93 | 94,356 | 1,875,994 | ||||||||
Transnordestina Logística | 825,735,487 | 194,577,508 | 77.02 | 3,926 | 933,192 | 77.02 | 5,498 | 842,458 | ||||||||
Sepetiba Tecon | 254,015,053 | 99.99 | 5,209 | 195,601 | 99.99 | 6,601 | 190,392 | |||||||||
Itaguaí Logística | 1,000,000 | 99.99 | (10,136) | (7,438) | 99.99 | (110) | 889 | |||||||||
Energy | ||||||||||||||||
Itá Energética | 520,219,172 | 48.75 | 10,790 | 667,654 | 48.75 | 9,844 | 656,864 | |||||||||
CSN Energia | 1,000 | 99.90 | (221) | 61,817 | 99.90 | (22) | 62,038 | |||||||||
Mining | ||||||||||||||||
Estanho de Rondônia - ERSA | 34,236,307 | 99.99 | 1,602 | 17,381 | 99.99 | 985 | 15,779 | |||||||||
Congonhas Minérios | 64,610,863 | 99.99 | (5,368) | 26,741 | 99.99 | (2,201) | 7,109 | |||||||||
Mineração Nacional | 1,000,000 | 99.99 | 21 | 1,031 | 99.99 | 10 | 1,010 | |||||||||
Nacional Minérios | 475,067,405 | 59.99 | 610,785 | 11,069,795 | 59.99 | 443,043 | 10,517,184 | |||||||||
Cement | ||||||||||||||||
CSN Cimentos | 854,313,855 | 99.99 | (1,896) | 1,035,628 | 99.99 | 8,213 | 640,906 |
The number of shares, the amounts of income/loss for the period and shareholders' equity refer to 100% of the companies income.
44
06.01 NOTES TO THE FINANCIAL STATEMENTS
b) Investment breakdown
6/30/2010 | 9/30/2010 | |||||||||||||||
Closing | ||||||||||||||||
Opening balance | Opening balance | Capital | Equity pick-up and | Closing balance | balance of loss | |||||||||||
Companies | of investments | of loss reserves | decrease | Dividends | loss reserves | Other | of investments | reserves | ||||||||
Steel | ||||||||||||||||
Cia. Metalic Nordeste | 102,220.00 | 293 | 102,513.00 | - | ||||||||||||
INAL Nordeste | 35,414.00 | (1,707) | 33,707.00 | - | ||||||||||||
CSN Aços Longos | 453,320.00 | 41,050.00 | (2,283) | 492,087.00 | ||||||||||||
CSN Steel | 3,990,050.00 | (559,527) | 15,070.00 | 3,445,593.00 | - | |||||||||||
CSN Overseas | 544,746.00 | 425,607 | (352.00) | 970,001.00 | - | |||||||||||
CSN Panama | 888,420.00 | (23,857) | 15,327.00 | 879,890.00 | - | |||||||||||
CSN Energy | 1,191,110.00 | 47,415 | 55,206.00 | 1,293,731.00 | - | |||||||||||
CSN Export | 263,862.00 | 59,763 | 323,625.00 | - | ||||||||||||
Companhia Metalúrgica Prada | 494,224.00 | 40,000.00 | (29,885) | (8,194.00) | 496,145.00 | |||||||||||
CSN Islands VII | 32,108.00 | (2,809) | 29,299.00 | |||||||||||||
CSN Islands VIII | 11,636.00 | 62,397 | 74,033.00 | |||||||||||||
CSN Islands IX | (133.00) | 1,753.00 | (957) | 663.00 | ||||||||||||
CSN Islands X | (35,498.00) | 1,478 | (34,020.00) | |||||||||||||
CSN Islands XI | 6,665.00 | (447) | 6,218.00 | |||||||||||||
CSN Islands XII | (2,151) | (2,151.00) | ||||||||||||||
Tangua | 22,912.00 | (1,361) | 21,551.00 | |||||||||||||
International Investment Fund | 117,403 | 2,317 | 119,720.00 | |||||||||||||
8,154,090.00 | (35,631.00) | 1,753.00 | 81,050.00 | (25,714.00) | 77,057.00 | 8,288,776.00 | (36,171.00) | |||||||||
Logistics | ||||||||||||||||
MRS Logistica | 430,197.00 | 26,763 | 456,960.00 | - | ||||||||||||
Transnordestina Logística | 700,132.00 | 86,807.00 | 3,024 | 789,963.00 | - | |||||||||||
Sepetiba Tecon | 190,392.00 | 5,209 | 195,601.00 | - | ||||||||||||
Itaguaí Logística | 889.00 | (10,136) | 1,809 | - | (7,438.00) | |||||||||||
1,321,610.00 | - | - | 86,807.00 | 24,860.00 | 1,809.00 | 1,442,524.00 | (7,438.00) | |||||||||
Energy | ||||||||||||||||
Itá Energética | 320,221.00 | 5,260 | 325,481.00 | - | ||||||||||||
CSN Energia | 61,976.00 | (221) | 61,950.00 | (195.00) | ||||||||||||
382,197.00 | - | - | - | 5,039.00 | - | 387,431.00 | (195.00) | |||||||||
Mining | ||||||||||||||||
Estanho de Rondônia - ERSA | 15,779.00 | 1,602 | 17,381.00 | - | ||||||||||||
Congonhas Minérios | 7,109.00 | 25,000.00 | (5,368) | 26,741.00 | - | |||||||||||
Mineração Nacional | 1,010.00 | 21 | 1,031.00 | - | ||||||||||||
Nacional Minérios | 6,310,311.00 | 366,471 | (34,905.00) | 6,641,877.00 | - | |||||||||||
6,334,209.00 | 25,000.00 | - | 362,726.00 | (34,905.00) | 6,687,030.00 | - | ||||||||||
Cement | ||||||||||||||||
CSN Cimentos | 640,906.00 | 409,371.00 | (1,896) | (12,753.00) | 1,035,628.00 | - | ||||||||||
Total MEP | 16,833,012.00 | (35,631.00) | 26,753.00 | 577,228.00 | 365,015.00 | 31,208.00 | 17,841,389.00 | (43,804.00) | ||||||||
Other investments | 10,050.00 | 184.00 (1) | 10,234.00 | |||||||||||||
Total investments | 16,843,062 | (35,631) | 26,753 | 577,228 | 365,015 | 31,392 | 17,851,623 | (43,804) | ||||||||
(1) Purchase of 13,958 common shares from Panatlântica In June, 2010. |
(1) Purchase of 13,958 common shares from Panatlântica In June, 2010.
c) Additional Information on the main operating subsidiaries
· CIA. METALIC NORDESTE
The Company, with its head office located in Maracanaú, State of Ceará, has as its main corporate purpose the manufacturing of metallic packaging destined to the beverage industry.
Its operation unit can be characterized as one of the worlds most modern ones and counts on two different production lines: the can production line, whose raw material is tin-coated steel, supplied by the parent company, and the lid production line, whose raw material is aluminum.
45
06.01 NOTES TO THE FINANCIAL STATEMENTS
Its production is mainly geared towards the Brazilian northern and northeastern markets, with the surplus production of lids sold abroad.
Metallic received an incentive from PROVIN Incentive Program for the Companies Operations, established by the Government of the State of Ceará, main purpose of which is the promotion of the industrial development and job generation in that State.
In May 1998, Metalic entered into a FDI/PROVIN loan agreement periodically executed, with personal guarantee, equivalent to 100% of the ICMS amount owed in the first 3 years and 75% until it completes 10 years, in the total term of the benefit of 120 months from June 1998 to May 2008. In January 2008, this agreement was extended until December 2014.
The benefit is conditioned to the payment of of ICMS installments due in the maturity and the compliance with some obligations, such as to use loan funds exclusively to finance the projects regular business related and its future expectations, the maintenance of tax, labor and social security obligations and acillary obligations and the maintenance of the proper liquidity and indebtediness level.
· INAL NORDESTE
Based in Camaçari, State of Bahia, the Company has as its main purpose to reprocess and distribute the CSN steel products, operating as a service and distribution center in the Northeast region of the country.
· AÇOS LONGOS
Established in Volta Redonda in the state of Rio de Janeiro, it aims at manufacturing and selling rolled long steel, except tubes.
In October 2, 2009, the Company started the construction works of the plant, which is expected to be concluded in 2011 and to become operational in 2012.
· GALVASUD
On January 29, 2010, CSN merged subsidiary GalvaSud S.A., headquartered in Porto Real, in the state of Rio de Janeiro, given the resemblance between the activities performed by both companies. The equity merger resulted in the optimization of processes and maximization of results, by concentrating both companies selling, operating and administrative activities in one single organizational structure. The Company informed the merger, approved at the Extraordinary General Meeting held on January 29, 2010, to shareholders and to the market on January 13, 2010 by disclosing a Material Fact.
The amounts included totaled a net asset of R$783,421, which mainly corresponded to cash and cash equivalents of R$299,232, inventory of R$122,104, fixed assets of R$228,138 and other assets and liabilities amounting to R$142,355.
· COMPANHIA METALÚRGICA PRADA
Based in the city of São Paulo, Prada has branches in several states of the country and has as its main activities the rolled steel reprocessing and distribution, the manufacturing and trading of metallic products, manufacturing and trading of metallic packaging, as well as the import and export of these products.
46
06.01 NOTES TO THE FINANCIAL STATEMENTS
· SEPETIBA TECON
Company whose objective is to exploit the No.1 Containers Terminal of the Itaguaí Port, located in Itaguaí, State of Rio de Janeiro. This terminal is linked to Presidente Vargas Steelworks by the Southeast railroad network, which is granted to MRS Logística.
Sepetiba Tecon was the winner of the auction that occurred on September 3, 1998 for the takeover of the terminal concession and this concession allows the exploitation of the aforementioned terminal for the term of 25 years, extendable for another term of 25 years.
· CSN ENERGIA
Its main purpose is distributing and trading the surplus electric power generated by CSN and by companies, consortiums or other entities in which Company holds an interest.
A balance receivable related to the electric power sales is held under the scope of the Electric Power Trade Chamber (Câmara de Comercialização de Energia Elétrica) CCEE, in the amount of R$54,224 (R$54,224 on June 30, 2010), which are due by concessionaires that present injunctions suspending the corresponding payments. Management understands that recording an allowance for doubtful accounts is not necessary in view of the judicial measures taken by the official entities of the sector.
· TRANSNORDESTINA LOGÍSTICA
Transnordestina has as its main purpose the exploitation and development of the public rail cargo transport service for the Northeast network of Brazil.
Transnordestina entered into a concession agreement with the Federal Government on December 31, 1997 for a period of 30 years, extendable for another equal period. The agreement allows the development of the public service of exploitation of the northeast network which comprises seven States of the Federal Government in an extension of 4,534 km. The concession also comprises the lease of assets of Rede Ferroviária Federal S.A. (RFFSA) which serve this network and include, among others, constructions, permanent tracks, locomotives, railcars, vehicles, tracks and accessories.
In May 2009, Fundo de Investimentos do Nordeste FINOR paid-up capital in Transnordestina by issuing 45,513,333 preferred shares in the amount of R$27,308, corresponding to a 6.40% interest in Transnordestinas capital stock.
On December 10, 2009, the Company increased Transnordestinas capital stock, with the issue of 124,831,721 common shares, which were subscribed and paid-up upon the capitalization of advance for future capital increase. As a consequence, the Companys interest in Transnordestina increased to 84.34%, whereby Transnordestina was fully merged.
In March 2010, Fundo de Investimentos do Nordeste increased Transnordestinas capital in the amount of R$89,438. Due to this capital increase, CSNs interest on Transnordestinas total capital stock went from 84.34% to 72.56%, resulting in percentage gain of R$2,959. Transnordestina will continue to be fully consolidated and the difference of percentage not corresponding to the Company will be accounted as minority interest.
On May 7, 2010, 45,513,333 preferred shares were transferred and subscribed by FINOR to CSN. Due to this transfer, CSN now holds 77.02% interest in Transnordestinas capital stock, resulting in percentage gain of R$217.
47
06.01 NOTES TO THE FINANCIAL STATEMENTS
· ESTANHO DE RONDÔNIA - ERSA
Ersa is a subsidiary based in the State of Rondônia, where it operates two units, one in the city of Itapuã do Oeste and the other one in the city of Ariquemes. The subsidiarys mining operation for cassiterite (tin ore) is located in Itapuã do Oeste and the casting operation from which metallic tin is obtained, which is the raw material used in UPV for the production of tin plates, is located in Ariquemes.
· CSN CIMENTOS
Based in Volta Redonda, State of Rio de Janeiro, it has the production and trading of cement as its corporate purpose. CSN Cimentos use as one of its raw material the blast furnace slag from the pig iron production of the Presidente Vargas Steelworks. The Company started to operate on May 14, 2009.
d) Additional information on the main jointly-owned subsidiaries
The amounts of the balance sheet and of the statement of income of the companies whose control is shared are shown as follows. These amounts were consolidated in the Companys quarterly information, in accordance with the interest described in item (a) of this Note.
|
|
|
|
9/30/2010 |
|
|
|
|
6/30/2010 | |||
Nacional Minérios |
MRS Logística |
Itá Energética |
Nacional Minérios |
MRS Logística |
Itá Energética | |||||||
Current assets |
|
2,961,901 |
|
1,274,960 |
|
89,095 |
|
2,813,928 |
|
1,369,823 |
|
87,929 |
Noncurrent assets |
10,398,456 |
3,354,405 |
848,607 |
9,980,152 |
3,575,352 |
861,717 | ||||||
Long-term assets |
|
8,304,586 |
|
412,487 |
|
8,338 |
|
8,310,629 |
|
646,651 |
|
8,608 |
Investments, property, plant and equipment and deferred charges |
2,093,870 |
2,941,918 |
840,269 |
1,669,524 |
2,928,701 |
853,109 | ||||||
Total Assets |
|
13,360,357 |
|
4,629,365 |
|
937,702 |
|
12,794,080 |
|
4,945,175 |
|
949,646 |
Current liabilities |
|
595,673 |
|
1,009,941 |
|
103,405 |
|
539,115 |
|
951,907 |
|
112,582 |
Noncurrent liabilities |
1,694,889 |
1,626,722 |
166,643 |
1,737,781 |
2,117,274 |
180,200 | ||||||
Shareholders equity |
|
11,069,795 |
|
1,992,702 |
|
667,654 |
|
10,517,184 |
|
1,875,994 |
|
656,864 |
Total liabilities and shareholders' equity |
13,360,357 |
4,629,365 |
937,702 |
12,794,080 |
4,945,175 |
949,646 |
|
|
|
|
9/30/2010 |
|
|
|
|
9/30/2009 | |||
Nacional Minérios |
MRS Logística |
Itá Energética |
Nacional Minérios |
MRS Logística |
Itá Energética | |||||||
Net Revenue |
|
1,072,956 |
|
1,766,505 |
|
166,427 |
|
963,667 |
|
1,669,874 |
|
170,318 |
Cost of goods sold and services rendered |
(1,059,161) |
(1,032,305) |
(61,071) |
(636,835) |
(893,063) |
(52,874) | ||||||
Gross income |
|
13,795 |
|
734,200 |
|
105,356 |
|
326,832 |
|
776,811 |
|
117,444 |
Operating income (expenses) |
(16,230) |
(298,397) |
(39,677) |
(227,027) |
(119,158) |
(30,779) | ||||||
Net financial income |
|
1,531,042 |
|
55,536 |
|
(17,953) |
|
851,858 |
|
(42,286) |
|
(19,046) |
Income before income tax and social contribution |
1,528,607 |
491,339 |
47,726 |
951,663 |
615,367 |
67,619 | ||||||
Current and deferred income and social contribution taxes |
|
(243,212) |
|
(168,473) |
|
(16,265) |
|
(298,321) |
|
(206,313) |
|
(22,919) |
Net income for the year |
1,285,395 |
322,866 |
31,461 |
653,342 |
409,054 |
44,700 |
· NACIONAL MINÉRIOS NAMISA
Headquartered in Congonhas, state of Minas Gerais, the NAMISA main purpose is the production, purchase and sale of iron ore and it sells its products mainly in the foreign market. Its main operations are developed in the municipalities of Congonhas, Ouro Preto, Itabirito and Rio Acima, state of Minas Gerais, and in Itaguaí, state of Rio de Janeiro.
48
06.01 NOTES TO THE FINANCIAL STATEMENTS
In December 2008, CSN sold 2,271,825 shares of the voting capital of Nacional Minérios S.A. to Big Jump Energy Participações S.A. ("Big Jump"), whose shareholders are the companies Posco and Brazil Japan Iron Ore Corp (Itochu Corporation, JFE Steel Corporation, Sumitomo Metal Industries, Ltd., Kobe Steel Ltd., Nisshin Steel Co. Ltd., Nippon Steel). Subsequently to this sale, Big Jump subscribed new shares, paying in cash the total of US$3,041,473 thousand, corresponding to R$7,286,154 thousand, R$6,707,886 thousand of which were recorded as goodwill at the subscription of the shares.
Due to the new corporate structure of the jointly-owned subsidiary, in which Big Jump holds 40% and CSN 60% and, due to the shareholders agreement entered into between the parties, CSN consolidated it in a proportional manner.
Continuing the restructuring process of Namisa, on July 30, 2009, the jointly-controlled subsidiary merged its parent company Big Jump Energy Participações S.A. Said merger did not change the companys shareholding structure.
· MRS LOGÍSTICA
The Companys main purpose is to exploit, by onerous concession, the public rail cargo transport service in the right of way of the Southeast network, located in the stretch connecting Rio de Janeiro, São Paulo and Belo Horizonte, of Rede Ferroviária Federal S.A. - RFFSA, privatized on September 20, 1996. CSN paid in Namisa 10% of its interest in MRS, and decreased this direct interest from 32.93% to 22.93%.
In addition to this direct interest, the Company also holds an indirect interest of 6% through Nacional Minérios S.A. Namisa, a proportionally consolidated company, and 4.34% through International Investment Fund.
MRS may also exploit modal transportation services regarding the rail transport and take part in developments aiming at the extension of rail transport services granted.
To provide the services which are the purpose of the concession obtained for a 30-year period, as from December 1, 1996, and extendable for another equal period at the exclusive discretion of the grantor, MRS leased from RFFSA, for the same period of the concession, the assets necessary to operate and maintain rail cargo transportation activities.
· ITÁ ENERGÉTICA S.A. - ITASA
Itasa holds a 60.5% interest in the Itá Consortium, which was created for the exploitation of the Itá Hydroelectric Power Plant pursuant to the concession agreement of December 28, 1995, and its Addendum 1 dated July 31, 2000, entered into between the consortium holders (Itasa and Centrais Geradoras do Sul do Brasil - Gerasul, formerly called Tractebel Energia S.A.) and the Brazilian Agency for Electric Energy (ANEEL).
CSN holds 48.75% of the subscribed capital and the total amount of common shares issued by Itasa, a special purpose entity (SPE) originally established to make feasible the construction of the Itá Hydroelectric Power Plant, the contracting of the supply of goods and services necessary to carry out the venture and the obtainment of financing through the offering of the corresponding guarantees.
· CONSORTIUM OF THE IGARAPAVA HYDROELECTRIC POWER PLANT
The Igarapava Hydroelectric Power Plant is located in Rio Grande, 400 km from Belo Horizonte and 450 km from São Paulo, with installed capacity of 210 MW, formed by 5 bulb-type generating units, and is considered a landmark for energy generation in Brazil.
Igarapava stands out for being the first Hydroelectric Power Plant built by a consortium of 5 large companies.
49
06.01 NOTES TO THE FINANCIAL STATEMENTS
CSN holds 17.92% of the consortium subscribed capital, whose specific purpose is the distribution of electric energy, which is distributed according to the interest percentage of each company.
e) Additional information on indirect interests abroad
· COMPANHIA SIDERURGICA NACIONAL - LLC
Incorporated in 2001 with the assets and liabilities of the extinct Heartland Steel Inc., headquartered in Wilmington, State of Delaware USA, it has an industrial plant in Terre Haute, State of Indiana USA, where there is a complex comprising a cold rolling line, a hot pickling line for spools and a galvanization line. CSN LLC is a wholly-owned indirect subsidiary of CSN Panama.
· LUSOSIDER
Incorporated in 1996 in succession to Siderurgia Nacional a company privatized by the Portuguese government that year. Lusosider is the only Portuguese company of the steel sector to produce cold-re-rolled flat steel, with a corrosion-resistant coating. The company presents in Paio Pires an installed capacity of around 550 thousand tonnes/year to produce four large groups of steel products: galvanized plate, cold-rolled plate, pickled and oiled plate.
Products manufactured by Lusosider may be used in the packaging industry, civil construction (piping and metallic structures), and in home appliance components.
· RIVERSDALE MINING LIMITED - Riversdale
Incorporated in 1986, Riversdale Mining Limited (Riversdale) is a mining company listed on the Australian Stock Exchange. Riversdale intends to develop a diversified mining company, focusing on growth by investing in mining opportunities. The company has anthracite mines in South Africa, and a metallurgical and thermal coal mine in Mozambique.
In November 2009, the Companys Board of Directors approved the acquisition by indirect subsidiary CSN Madeira Lda (currently called CSN Europe Lda) of minority interest in Riversdale Mining Limiteds capital stock. The acquisition comprised, at the first stage, 28,750,598 shares representing, at that time, 14.99% of Riversdales capital stock and, on January 8, 2010, the proprer Australian authorities allowed CSN Europe to conclude the second stage of the transaction, and acquire 2,482,729 shares, for the price of six Australian dollars and ten cents (A$6.10) per share.
In January 2010, with the conclusion of two stages of the operation, CSN indirectly held an interest of 16.20% of Riversdales capital stock. Subsequently, due to the exercise of purchase options issued by Riversdale, the Company´s indirect interest decreased to 15.6%.
Between July and August 2010, Riversdale issued news shares and raised funds, of which CSN Europe took part acquiring 5,602,478 new common shares, holding the total amount of 36,835,805 shares, maintaining its 15.6% interest in the capital stock of Riversdale.
50
06.01 NOTES TO THE FINANCIAL STATEMENTS
f) Other investments
· PANATLÂNTICA
On January 5, 2010, the Companys Board of Directors approved the acquisition of common shares representing 9.39% of the capital stock of Panatlântica S.A. (Panatlântica), a publicly-held company, headquartered in the city of Gravataí, state of Rio Grande do Sul, whose purpose is the industrialization, trade, imports, exports and processing of steel and ferrous or non-ferrous metals, coated or not.
Currently, this investment is valued at cost.
13. PROPERTY, PLANT AND EQUIPMENT
Consolidated | ||||||||||
Depreciation, | Accumulated | Residual value | ||||||||
depletion and amortization | depreciation, depletion | |||||||||
rate (% p.a.) | Cost | and amortization | 9/30/2010 | 6/30/2010 | ||||||
Machinery and equipment | 2.50 to 25.00 | 9,327,683 | (2,581,090) | 6,746,593 | 6,796,670 | |||||
Mines and mineral deposits | 0.08 to 3.15 | 5,332 | (202) | 5,130 | 4,160 | |||||
Buildings | 1.67 to 20.00 | 1,591,924 | (239,706) | 1,352,218 | 1,365,390 | |||||
Furniture and fixtures | 8.06 to 10.00 | 126,340 | (100,078) | 26,262 | 25,149 | |||||
Land | 170,898 | 170,898 | 126,279 | |||||||
Property, plant and equipment in progress | 3,705,576 | 3,705,576 | 3,026,886 | |||||||
Other assets (*) | 1.67 to 20.0 | 1,205,363 | (341,142) | 864,221 | 855,120 | |||||
16,133,116 | (3,262,218) | 12,870,898 | 12,199,654 | |||||||
Parent Company | ||||||||||
Machinery and equipment | 2.50 to 25.00 | 7,382,651 | (1,803,080) | 5,579,571 | 5,580,739 | |||||
Mines and mineral deposits | 0.08 | 2,323 | (4) | 2,319 | 2,319 | |||||
Buildings | 1.67 to 20.00 | 884,805 | (85,948) | 798,857 | 805,196 | |||||
Furniture and fixtures | 10.00 | 110,575 | (90,525) | 20,050 | 19,375 | |||||
Land | 89,282 | 89,282 | 85,483 | |||||||
Property, plant and equipment in progress | 1,404,911 | 1,404,911 | 1,205,436 | |||||||
Other assets (*) | 2.50 to 20.00 | 299,258 | (80,327) | 218,931 | 201,521 | |||||
10,173,805 | (2,059,884) | 8,113,921 | 7,900,069 | |||||||
(*) Refers to vehicles, hardware, improvements, rails and railroad ties. |
51
06.01 NOTES TO THE FINANCIAL STATEMENTS
The changes made to property, plant and equipment between June 30, 2010 and September 30, 2010 are as follows:
Consolidated | ||||||||||||||
Translation | ||||||||||||||
Net | Depreciation in | adjustment into | Net | |||||||||||
6/30/2010 | Addition | Transfers | Write-offs | the period | reais | 9/30/2010 | ||||||||
Machinery and Equipment | 6,796,670 | 151,146 | (95) | (198,264) | (2,864) | 6,746,593 | ||||||||
Mines and mineral deposits | 4,160 | 985 | (15) | 5,130 | ||||||||||
Buildings | 1,365,390 | 1,576 | (14,925) | 177 | 1,352,218 | |||||||||
Furniture and fixtures | 25,149 | 2,180 | (1,104) | 37 | 26,262 | |||||||||
Land | 126,279 | 43,997 | 622 | 170,898 | ||||||||||
Property, plant and equipment in progress | 3,026,886 | 946,644 | (267,171) | (50) | (733) | 3,705,576 | ||||||||
Other | 855,120 | 67,287 | (44,600) | (13,670) | 84 | 864,221 | ||||||||
Total property, plant and equipment | 12,199,654 | 946,644 | (44,745) | (227,978) | (2,677) | 12,870,898 |
Parent Company | ||||||||||||
Net | Depreciation in | Net | ||||||||||
6/30/2010 | Addition | Transfers | Write-offs | the period | 9/30/2010 | |||||||
Machinery and Equipment | 5,580,739 | 161,336 | (96) | (162,408) | 5,579,571 | |||||||
Mines and mineral deposits | 2,319 | 2,319 | ||||||||||
Buildings | 805,196 | 1,693 | (8,032) | 798,857 | ||||||||
Furniture and fixtures | 19,375 | 1,520 | (845) | 20,050 | ||||||||
Land | 85,483 | 3,799 | 89,282 | |||||||||
Property, plant and equipment in progress | 1,205,436 | 432,734 | (233,245) | (14) | 1,404,911 | |||||||
Other | 201,521 | 64,897 | (45,462) | (2,025) | 218,931 | |||||||
Total property, plant and equipment | 7,900,069 | 432,734 | (45,572) | (173,310) | 8,113,921 |
Up to September 30, 2010 loan costs were capitalized in the amount of R$135,552 (R$56,687 on September 30, 2009) in the Parent Company and R$156,048 (R$59,353 on September 30, 2009) in the consolidated financial information.
52
06.01 NOTES TO THE FINANCIAL STATEMENTS
14. INTANGIBLE ASSETS
Consolidated | ||||||||||||
Net value | ||||||||||||
Useful life | Amortization | Cost | Accumulated | 9/30/2010 | 6/30/2010 | |||||||
terms | annual rates % | amortization | ||||||||||
Software | 05 years | 20 | 74,457 | (39,170) | 35,287 | 37,777 | ||||||
Goodwill | 49,909 | (43,670) | 6,239 | 7,488 | ||||||||
Goodwill from expected | ||||||||||||
future profitability | 704,007 | (280,289) | 423,718 | 423,718 | ||||||||
828,373 | (363,129) | 465,244 | 468,983 | |||||||||
Parent Company | ||||||||||||
Net value | ||||||||||||
Useful life | Amortization | Cost | Accumulated | 9/30/2010 | 6/30/2010 | |||||||
terms | annual rates % | amortization | ||||||||||
Software | 05 years | 20 | 21,375 | (10,998) | 10,377 | 11,324 | ||||||
Goodwill from expected | ||||||||||||
future profitability | 284,572 | (207,972) | 76,600 | 76,600 | ||||||||
305,947 | (218,970) | 86,977 | 87,924 |
Software: This is valued at the cost of acquisition, less accumulated amortization and, when applicable, less impairment losses.
Goodwill: The goodwill economic basis is the expected future profitability and, in accordance with the new pronouncements, these amounts are not amortized as from January 1, 2009, when they started to be subject only to impairment tests, which did not result in impairment charges.
Balance on | Investor | |||
Goodwill on investments | 9/30/2010 | |||
Parent Company | ||||
Galvasud | 13,091 | CSN | ||
Prada | 63,509 | CSN | ||
Subtotal parent company | 76,600 | |||
NAMISA | ||||
CFM |
339,637 | Namisa | ||
Cayman do Brasil |
7,482 | Namisa | ||
Total consolidated | 423,719 |
53
06.01 NOTES TO THE FINANCIAL STATEMENTS
15. DEFERRED CHARGES
In compliance with Law 11,638/07 and the CPC Technical Pronouncement 13, the Company maintains a record of the remaining balance of deferred assets referring to pre-operating expenses recognized up to December 31, 2007.
These assets will be kept in the Companys accounting up to their total amortization and/or write-off due to impairment. On September 30, 2010, the balance of these assets was R$24,831 (R$25,974 on June 30, 2010) in the Parent Company and R$27,541 (R$29,432 on June 30, 2010) in the consolidated financial information.
16. LOANS, FINANCING AND DEBENTURES
Consolidated | Parent Company | |||||||||||||||||||
Current liabilities | Noncurrent liabilities | Current liabilities | Noncurrent liabilities | |||||||||||||||||
Rates (%) | 9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | Rates (%) | 9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | |||||||||||
FOREIGN CURRENCY | ||||||||||||||||||||
Pre-payment | 1.5% to 7.43% | 586,801 | 750,012 | 2,535,855 | 2,673,153 | 1.5% to 10% | 823,010 | 1,031,481 | 3,936,609 | 4,208,560 | ||||||||||
Perpetual Bonds | 7% and 9.5% | 1,298,440 | 27,098 | 1,694,200 | 1,351,125 | |||||||||||||||
Fixed Rate Notes | 6.88% to 10.5% | 67,880 | 65,044 | 4,574,340 | 3,062,550 | 1.5% to 9.13% | 57,169 | 748,366 | 2,946,847 | 2,285,154 | ||||||||||
Import Financing | 0.57% to 8.4% | 84,435 | 82,865 | 97,000 | 108,900 | 0.57% to 8.4% | 55,334 | 56,103 | 48,858 | 56,049 | ||||||||||
BNDES/Finame | Interest rates Resolution 635/87 + 1.7% and 2.7% |
20,441 | 21,787 | 61,144 | 70,289 | Interest rates - Resolution 635/87 + 1.7% e 2.7% |
18,194 | 19,396 | 55,393 | 63,583 | ||||||||||
Other | 3.3% and 4.19% and 5.37% and CDI + 1.2% |
37,087 | 55,697 | 163,751 | 168,097 | Libor 6M + 2.25% and 4% |
33,997 | 33,037 | 69,655 | 75,773 | ||||||||||
2,095,084 | 1,002,503 | 9,126,290 | 7,434,114 | 987,704 | 1,888,383 | 7,057,362 | 6,689,119 | |||||||||||||
LOCAL CURRENCY | ||||||||||||||||||||
BNDES/Finame | TJLP + 1.5% to 3.2% | 365,389 | 307,117 | 1,633,406 | 1,602,195 | TJLP + 1.5% to 3.2% | 195,848 | 195,885 | 905,667 | 900,748 | ||||||||||
Debentures | 103.6 % CDI and 9.4% + IGPM and 1% + TJLP | 23,344 | 33,159 | 1,068,119 | 1,062,978 | 103.6 % CDI | 10,556 | 22,177 | 600,000 | 600,000 | ||||||||||
Pre-payment | 104.8% and 109.5% CDI | 85,322 | 55,979 | 3,400,000 | 3,400,000 | 104.8% and 109.5% CDI | 4,403 | 33,673 | 1,400,000 | 1,400,000 | ||||||||||
CCB | 113.5% and 117.5% CDI | 211,112 | 40,225 | 2,833,333 | 3,000,000 | 113.5% and 117.5% CDI | 211,110 | 40,225 | 2,833,333 | 3,000,000 | ||||||||||
Intercompany | 100.5% to 105.5% CDI | 454,737 | ||||||||||||||||||
Other | 100% IGPDI and 106% CDI and CDI + 0.29% and 5% and 14% | 10,596 | 11,208 | 39,318 | 39,099 | 100.5% to 105.5% CDI and 100% IGPDI | 1,675 | 1,646 | 7,535 | 7,410 | ||||||||||
695,763 | 447,688 | 8,974,176 | 9,104,272 | 878,329 | 293,606 | 5,746,535 | 5,908,158 | |||||||||||||
Total loans and financing | 2,790,847 | 1,450,191 | 18,100,466 | 16,538,386 | 1,866,033 | 2,181,989 | 12,803,897 | 12,597,277 | ||||||||||||
Derivatives | 147,147 | 52,145 | 4,418 | 8,697 | (195,102) | (209,448) | ||||||||||||||
Total loans and financing + derivatives | 2,937,994 | 1,502,336 | 18,104,884 | 16,547,083 | 1,670,931 | 1,972,541 | 12,803,897 | 12,597,277 | ||||||||||||
Transacion costs | (35,499) | (33,409) | (86,801) | (74,667) | (29,944) | (30,022) | (49,199) | (56,677) | ||||||||||||
Total loans, financing, derivatives + transaction costs | 2,902,495 | 1,468,927 | 18,018,083 | 16,472,416 | 1,640,987 | 1,942,519 | 12,754,698 | 12,540,600 |
54
06.01 NOTES TO THE FINANCIAL STATEMENTS
On September 30, 2010, funding transaction costs are as follows:
Consolidated | ||||||||||||||||||||
Short-term | Long-term | |||||||||||||||||||
Total | 2011 | 2012 | 2013 | 2014 | 2015 | After 2015 | TJ (1) | TE (2) | ||||||||||||
Fixed rate notes | 3,923 | 24,210 | 822 | 2,958 | 2,958 | 2,256 | 2,103 | 13,113 | 6.5% to 10% | 6.75% to 10.7% | ||||||||||
BNDES | 2,270 | 9,537 | 495 | 4,341 | 1,981 | 618 | 300 | 1,802 | 1.3% to 3.2% | 1.44% to 9.75% | ||||||||||
Pre-payment | 7,760 | 29,606 | 1,940 | 7,760 | 7,760 | 6,097 | 1,820 | 4,229 | 6.25% to 8.62% | 6.75% to 10.08% | ||||||||||
CCB | 20,765 | 23,073 | 5,768 | 16,151 | 1,154 | 113.5% to 117.5% CDI | 11.33% to 12.82% | |||||||||||||
Other | 781 | 375 | 190 | 185 | 103.6% CDI | 12.59% | ||||||||||||||
Total | 35,499 | 86,801 | 9,215 | 31,395 | 13,853 | 8,971 | 4,223 | 19,144 | ||||||||||||
Parent Company | ||||||||||||||||||||
Short-term | Long-term | |||||||||||||||||||
Total | 2011 | 2012 | 2013 | 2014 | 2015 | After 2015 | TJ (1) | TE (2) | ||||||||||||
Fixed rate notes | 701 | 1,577 | 175 | 701 | 701 | 1.5% to 10% | 10.01% to 10.7% | |||||||||||||
BNDES | 1,856 | 6,855 | 464 | 1,856 | 1,856 | 577 | 300 | 1,802 | 1.3% to 3.2% | 1.44% to 9.75% | ||||||||||
Pre-payment | 5,840 | 17,318 | 1,460 | 5,840 | 5,840 | 4,178 | 6.25% to 8.62% | 6.75% to 10.08% | ||||||||||||
CCB | 20,765 | 23,073 | 5,768 | 16,151 | 1,154 | 113.5% to 117.5% CDI | 11.33% to 12.82% | |||||||||||||
Other | 782 | 376 | 191 | 185 | 103.6% CDI | 12.59% | ||||||||||||||
Total | 29,944 | 49,199 | 8,058 | 24,733 | 9,551 | 4,755 | 300 | 1,802 | ||||||||||||
(1) TJ contractual annual interest rate | ||||||||||||||||||||
(2) TE effective interest rate |
On September 30, 2010, the principal of long-term loans, financing and debentures presents the following composition, by year of maturity:
Consolidated | Parent Company | |||||||
2011 | 807,174 | 4.5% | 766,376 | 6.0% | ||||
2012 | 4,315,700 | 23.8% | 4,263,461 | 33.3% | ||||
2013 | 2,260,441 | 12.5% | 2,568,851 | 20.1% | ||||
2014 | 933,970 | 5.2% | 1,083,471 | 8.5% | ||||
2015 | 1,178,579 | 6.5% | 1,468,144 | 11.5% | ||||
After 2015 | 6,914,820 | 38.2% | 2,653,594 | 20.7% | ||||
Perpetual Bonds | 1,694,200 | 9.4% | ||||||
18,104,884 | 100.0% | 12,803,897 | 100.0% |
In July 2005, the CSN issued perpetual bonds amounting to US$750 million through its subsidiary CSN Islands X Corp. These indefinite maturity bonds pay 9.5% p.a. and the Company has the right to settle the transaction at its face value after 5 years, on the maturity dates for the interest. On October 14, 2010, these bonds were fully redeemed (see note 30).
In September 2009, the Company issued bonds amounting to US$750 million through subsidiary CSN Island XI Corp., which are due in September 2019 and pay 6.87% p.a., and interest rates paid twice a year as of March 2010. The Company has the right to settle the transaction in advance.
In July 2010, the Companyissued bonds amounting to US$1 billion through its subsidiary CSN Resources, which are due in July 2020 and pay 6.5% p.a., its interest rates are paid twice a year as of January 2011. The Company has the right to settle the transaction in advance.
In September 2010, the Company issued bonds amounting to US$1 billion through subsidiary CSN Island XII Corp. These indefinite maturity bonds pay 7% p.a. and interest rates will be paid quarterly as of December 2010, and and the Company has the right to settle the transaction at its face value after 5 years, on the maturity dates for the interest as of September 23, 2015.
55
06.01 NOTES TO THE FINANCIAL STATEMENTS
The guarantees provided for loans comprise fixed asset items, sureties, bank guarantees and securitization operations (exports), as shown in the following table and do not include the guarantees provided to subsidiaries and jointly-owned subsidiaries mentioned in Note 19.
9/30/2010 | 6/30/2010 | |||
Property, plant and equipment | 47,985 | 47,985 | ||
Fidejussion guarantee | 74,934 | 78,846 | ||
Imports | 29,258 | 33,306 | ||
Securitizations (exports) | 360,810 | 238,161 | ||
512,987 | 398,298 |
The following table shows the amortization and funding in the current period:
9/30/2010 | 6/30/2010 | |||
Opening balance | 18,049,419 | 15,862,339 | ||
Funding | 3,609,567 | 2,177,391 | ||
Amortization | (569,793) | (427,389) | ||
Other (*) | (46,315) | 437,078 | ||
Closing balance | 21,042,878 | 18,049,419 | ||
(*) Including exchange and monetary variations. |
(*) Including exchange and monetary variations.
a) Loans and financing with certain agents contain covenants, with which the Company is in compliance on September 30, 2010. Some of the main covenants are informed as follows:
Export and import financing operations
The Company shall maintain all authorizations necessary to comply with the obligations established in the contract.
The Company shall export products in an amount sufficient to cover the principal and interest accrued which are due on the respective payment dates.
Export credit notes issued in favor of Banco do Brasil S.A. and Banco Nossa Caixa S.A.
The Company shall export steel products in general and/or iron ore in an amount sufficient to cover the principal of the operation.
BNDES financing
The Company shall prove the investment of own funds established in the project.
The Company undertakes to not promote any acts or measures that may jeopardize or change the economic-financial breakeven of the loan beneficiary.
Debentures
The Company shall immediately notify the Fiduciary Agent on the announcement of any general debenture holders meeting by the issuer.
56
06.01 NOTES TO THE FINANCIAL STATEMENTS
b) The Company and its subsidiaries also assume covenants, which are specific to certain contracts, but usual in operations of the same nature, and also had been complied with on September 30, 2010, as follows:
Covenants of the Company and subsidiaries for Eurobonds issued by subsidiaries:
In foreign currency and debt operations represented by securities traded on stock exchanges outside Brazil, the Company must not constitute guarantees on its assets, except for those allowed in the operation agreements, without simultaneously guaranteeing the notes.
CSN Islands IX Corp., CSN Islands X Corp. CSN Islands XI Corp. (Eurobonds): The issuer must not assume debts, except for those represented by the notes, or debts representing commissions, costs or indemnifications due in accordance with the established in the operation documentation.
Companys covenant in Bank Letter of Credit (CCB) with Caixa Econômica Federal:
The Company shall maintain in the collection account, at Caixa Econômica Federal, receivables in the amount of 10% of the operations outstanding balance.
Covenants applicable to the Companys subsidiaries:
CSN Export S.à.r.l (Securitization): CSN Export must not assume debts except for those established in the operation documentation and debts resulting from law and which do not have a materially adverse effect.
CSN Export S.à.r.l. recorded in the 26th quarter of its Securitization program ended on January 31, 2010, an insufficient export level to comply with certain export coverage ratios provided for in the program agreements, which resulted in an Accumulation Event, with a temporary allocation of funds (up to the amount corresponding to twice the debt service) to an accumulation account managed by the custodian bank. In the 27th quarter of the program ended on April 30, 2010, CSN Export recovered sufficient export levels to comply with the coverage ratios originally provided for in the program, resulting in the release of funds then retained in the accumulation account.
Transnordestina (BNDES financing): Transnordestina undertakes to not change, without prior and express authorization of BNDES, its share control.
17. DEBENTURES
Fourth issue
As approved at the Board of Directors Meeting held on December 20, 2005 and ratified on April 24, 2006, the Company issued, on February 1, 2006, 60,000 non-convertible and unsecured debentures, in one single tranche, with a unit face value of R$10. These debentures were issued in the total issuance value of R$600,000. The credits from the negotiations with the financial institutions were received on May 3, 2006.
Compensation interest is applied on the face value of these debentures corresponding to 103.6% of the Clearing House for the Custody and Financial Settlement of Securities (Cetip) Interbank Deposit Certificate (CDI), and the maturity of the face value is scheduled for February 1, 2012, with early redemption option.
The indenture of this debenture issue contains covenants usual in this kind of operation which have been duly complied with by the Company and are described below:
a) Provision of information: the Company must provide to the trustee any information that the latter may reasonably require the former in up to ten business days counting from the date of the respective requirement;
57
06.01 NOTES TO THE FINANCIAL STATEMENTS
b) Audit: the Company must submit, pursuant to the law, its accounts and balance sheets for examination by an independent audit firm registered with CVM;
General Debenture holders Meeting: it must immediately notify the trustee on the call for any General Meeting by the Issuer.
18. FINANCIAL INSTRUMENTS
I Identification and appraisal of financial instruments
The Company operates with several financial instruments, from which the most relevant are funds available, including financial investments, securities, trade accounts receivable, accounts payable to suppliers and loans and financing. In addition, the Company also operates with derivative financial instruments, especially exchange swap and interest rate swap operations.
Considering the nature of instruments, the fair value is basically determined by using market prices in Brazil and abroad and prices at the Commodities and Futures Exchange. The amounts recorded in current assets and liabilities either have acid test ratio or are mostly due in three-month periods or less. Given the term and characteristics of these instruments, which are systematically renegotiated, book values are close to fair values.
II Cash and cash equivalents, financial investments, accounts receivable, other current assets and accounts payable
Amounts recorded are close to realization amounts.
III Investments in available-for-sale securities (except for subsidiaries and affiliates) and measured at fair value through the profit and loss
These mainly represent investments in ADR/shares acquired in Brazil and abroad from first-tier companies rated by international rating agencies as investment grade, which are recorded at the fair value considering the market price of each security. Financial assets are recorded under current assets and gains and eventual losses are recorded as financial revenue and expenses respectively.
Available-for-sale securities are recorded under financial assets and gains and eventual losses are recorded under shareholders´equity, where they will remain up to the effective realization of securities, or when an eventual loss is deemed unrecoverable.
Financial assets measured at fair value through the profit and loss are recorded under current assets andgains and eventual losses are recorded as financial revenue and expenses respectively.
IV Financial risk management policy
The Company has and follows a risk management that provides guidance on the risks incurred by the Company. According to this policy, the nature and general position of financial risks is regularly monitored and managed with the purpose of evaluating results and the financial impact on cash flow. Credit limits and the quality of the counterparties hedge are also periodically revised.
The risk management policy was established by the Board of Directors. According to this policy, market risks are hedged when it is considered necessary to support the corporate strategy or when it is necessary to maintain the financial flexibility level.
Under the risk management policy, risks are managed by using derivative instruments.
58
06.01 NOTES TO THE FINANCIAL STATEMENTS
· Liquidity risk
This is the risk that the Company might not have sufficient cash to honor its financial commitments, due to term or volume mismatch between receipts and expected payments.
In order to manage cash liquidity in domestic and foreign currency, disbursement and future receipts assumptions were established and are daily monitored by the Treasury.
· Exchange rate risk
The Company evaluates its exposure to exchange rate risk by subtracting its liabilities from its assets in US dollar, recording its net exposure to exchange risk, which is effectively the exposure risk in foreign currency. Therefore, in addition to accounts receivable from exports and investments abroad that are economically natural hedge instruments, the Company evaluates and uses several financial instruments, such as derivative instruments (swap, dollar x real, future exchange contracts, NDFs) to manage its exposure to exchange rate variation risks of the real against U.S. dollar.
Interest rate risk
Short and long-term liabilities, indexed to floating interest rates and inflation indexes. Due to this exposure, the Company maintains derivatives to manage these risks better.
Shares market price risks
Investments in ADR/shares acquired from first-tier companies are subject to the variation of market prices of share traded ar stock exchanges.
Credit risk
The exposure to credit risk of financial institutions complies with the parameters established in the financial policy. The exposure to credit risk of our clients and suppliers complies with the parameters established by the credit policy.
Since part of the Companies funds is invested in Brazilian government bonds, there is also exposure to the Brazils credit risk.
In order to mitigate market risks, as foreign exchange and interest rate, Management contracts operations with derivatives, as shown below:
V Derivatives
a) Policies for the use of hedging derivatives
The Companys financial policy reflects the liquidity parameters, credit and market risk approved by the Audit Committee and Board of Directors. The use of derivative instruments, with the purpose of preventing interest rate and foreign exchange rate fluctuations from having a negative impact on the Companys balance sheet and statement of income, should comply with the same parameters. Pursuant to internal rules, this financial investment policy was approved and is managed by the Board of Executive Officers.
As a routine, the Board of Executive Officers presents and discusses, at the meetings of the Board of Executive Officers and Board of Directors, the Companys financial positions. Pursuant to the Bylaws, significant amount operations require previous approval by the Companys Management. The use of other derivative instruments is subject to prior approval by the Board of Directors.
59
06.01 NOTES TO THE FINANCIAL STATEMENTS
In order to finance its activities, the Company often resorts to capital markets, either domestic or international ones, and due to the debt profile it seeks, part of the Companys debt is pegged to foreign currency, mainly to the U.S. dollar, which motivates the Company to seek hedge for its indebtedness through derivative financial instruments.
In order to contract financial instruments and derivatives with the purpose of hedge in compliance with the structure of internal controls, the Company adopts the following policies:
· continuous ascertainment of the exchange exposure, which occurs by means of the assessment of assets and liabilities exposed to foreign currency, within the following terms: (i) accounts receivable and payable in foreign currency; (ii) cash and cash equivalents and debt in foreign currency;
· presentation of the financial position and foreign exchange exposure, as a routine, at meetings of the Board of Executive Officers and of the Board of Directors which approve this hedging strategy; and
· contracting of hedge derivative operations only with first-tier banks;
The consolidated net exposure to the foreign exchange rate on Spetember 30, 2010 is shown as follows:
9/30/2010 | ||
Consolidated | ||
(amounts in US$ | ||
thousand) | ||
Cash and cash equivalents abroad | 4,876,748 | |
Margin of derivative guarantee | 121,162 | |
Investiments in securities for sale | 101,172 | |
Accounts receivable - foreign market clients | 146,771 | |
Securitization reserve fund | 32,283 | |
Other assets | 130,941 | |
Total assets | 5,409,077 | |
Loans and financing | (6,591,036) | |
Suppliers | (54,262) | |
Other liabilities | (17,152) | |
Total liabilities | (6,662,450) | |
Gross exposure | (1,253,373) | |
Notional value of contracted derivatives | 1,427,727 | |
Net exposure | 174,354 |
The results obtained with these operations are in accordance with the policies and strategies defined by the Management.
· Libor x CDI swap transactions
The purpose of these transactions is to hedge liabilities indexed to US Dollar Libor from Brazilian interest rate fluctuations. The Company has basically executed swaps of its liabilities indexed to Libor, in which it receives interest of 1.25% p.a. on the notional value in dollar (long position) and pays 96% of the Interbank Deposit Certificate CDI on the notional value in Reais on the date of the contracting (short position). The notional value of these swaps on September 30, 2010 is US$150,000 thousand, hedging an export pre-payment operation in the same amount. The gains and losses from these contracts are directly related to exchange (dollar), Libor and CDI fluctuations. They are related to operations in the Brazilian over-the-counter market, in general, having first-tier financial institutions as counterparts.
60
06.01 NOTES TO THE FINANCIAL STATEMENTS
On September 30, 2010, the position of these contracts is as follows:
a) Outstanding operations
Notional value | Valuation - 2010 | Fair value (market) | Amount payable or receivable in | |||||||||
US$ thousand | (R$ thousand) | (R$ thousand) | the period (R$ thousand) | |||||||||
Date of maturity | Counterparties | 9/30/2010 | Long-term | Short-term | 9/30/2010 | Amount payable | ||||||
Nov/12/10 | CSFB | 150,000 | 254,587 | (257,581) | (2,994) | (2,994) |
b) Settled operations
Notional value | Valuation - 2010 | Valuation - 2009 | Fair value | |||||||||||||||||
US$ thousand | (R$ thousand) | (R$ thousand) | (market) | |||||||||||||||||
(R$ | ||||||||||||||||||||
Date of maturity | Counterparties | 2010 | 2009 | Long-term | Short-term | Long-term | Short-term | 2010 | 2009 | Amount paid | ||||||||||
2/12/2010 | CSFB | 150,000 | 150,000 | 255,316 | (259,411) | 254,787 | (4,096) | (2,184) | (1,912) | |||||||||||
5/12/2010 | CSFB | 150,000 | 255,228 | (259,066) | (256,971) | (3,838) | (3,838) | |||||||||||||
8/12/10 | CSFB | 150,000 | 255,367 | (260,316) | (4,950) | (4,950) | ||||||||||||||
765,911 | (778,793) | 254,787 | (256,971) | (12,884) | (2,184) | (10,700) |
The net position of the aforementioned contracts is recorded in a specific derivative account in the loans and financing group as loss in the amount of R$2,994 on September 30, 2010 and its effects are recognized in the Companys financial result as a loss in the amount of R$13,694.
· Real-U.S. Dollar Commercial Exchange Rate Futures Contract
It seeks to hedge foreign-denominated liabilities against the Real variation. The Company may buy or sell commercial U.S. dollar futures contracts on the Commodities and Futures Exchange (BM&F) to mitigate the foreign currency exposure of its US dollar-denominated liabilities. The specifications of the Real-U.S. dollar exchange rate futures contract, including detailed explanation on the contracts characteristics and calculation of daily adjustments, are published by BM&F and disclosed on its website (www.bmf.com.br). In 2010, the Company paid R$179,564 and received R$259,490 in adjustments, thus having a gain of R$79,926. Gains and losses from these contracts are directly related to the currency fluctuations. On September 30, 2010, the Company did not have outstanding transactions.
· Exchange swap transactions
Exchange swap transactions aim at protecting its liabilities denominated in foreign currency against the fluctuation of the Real. The Company carried out swaps of its U.S. dollar-denominated liabilities, in which the Company will receive the difference between the exchange variation observed in the period plus interest rate which ranges between 1.70% and 2.50% p.a., multiplied by the notional value (long position) and pays interest based on the Interbank Deposit Certificate CDI, on the amount in Reais of the notional value on the date of the contracting (short position). The notional value of these swaps on September 30, 2010 was US$1,343,000 thousand. The gains and losses from these contracts are directly related to exchange (dollar) and CDI fluctuations. These transactions are related to operations in the Brazilian over-the-counter market, primarily having first-tier financial institutions as counterparties, contracted within exclusive investment funds.
61
06.01 NOTES TO THE FINANCIAL STATEMENTS
On September 30, 2010, the consolidated position of these contracts is as follows:
a) Outstanding operations
|
Notional value (US$ thousand) |
Valuation - 2010 |
Fair value (market) |
|
Amount payable or receivable in the year (R$ thousand) | |||||||
Counterparties |
9/30/2010 |
Operation maturity |
Long-term position |
Short-term position |
9/30/2010 |
Amount payable | ||||||
HSBC |
|
460,000 |
|
Oct/01/10 |
|
780,357 |
|
(814,256) |
|
(33,899) |
|
(33,899) |
Deutsche Bank |
150,000 |
10/01/2010 to 1/03/2011 |
254,724 |
(270,920) |
(16,195) |
(16,195) | ||||||
Itau BBA |
|
563,000 |
|
Oct/01/10 |
|
955,198 |
|
(996,579) |
|
(41,381) |
|
(41,381) |
Santander |
170,000 |
Oct/01/10 |
288,443 |
(300,921) |
(12,479) |
(12,479) | ||||||
|
|
1,343,000 |
|
|
|
2,278,722 |
|
(2,382,676) |
|
(103,954) |
|
(103,954) |
b) Settled operations
Amount payable or | ||||||||||||||||||||
Notional value US$ | Valuation - 2010 | Valuation - 2009 | Fair value (market) | receivable in the year | ||||||||||||||||
thousand | (R$ thousand) | (R$ thousand) | (R$ thousand) | (R$ thousand) | ||||||||||||||||
Counterparties | 2010 | 2009 | Long-term position | Short-term position | Long-term position | Short-term position | 2010 | 2009 | Amount receivable/received | Amount payable/paid | ||||||||||
Deutsche Bank | 450,000 | 830,982 | (830,892) | 90 | 5,592 | (5,502) | ||||||||||||||
Goldman Sachs | 2,072,000 | 300,000 | 3,754,965 | (3,743,454) | 523,270 | (527,928) | 11,511 | (4,658) | 54,579 | (38,409) | ||||||||||
HSBC | 2,870,500 | 5,064,631 | (5,174,499) | (109,868) | 16,848 | (126,716) | ||||||||||||||
Itau BBA | 1,777,000 | 130,000 | 3,186,385 | (3,173,937) | 226,753 | (228,968) | 12,448 | (2,215) | 64,236 | (49,573) | ||||||||||
Santander | 4,081,220 | 1,024,500 | 7,398,049 | (7,392,523) | 1,788,212 | (1,824,172) | 5,526 | (35,960) | 130,885 | (89,399) | ||||||||||
Westlb | 265,000 | 65,000 | 475,789 | (491,788) | 113,379 | (114,569) | (15,999) | (1,190) | (14,809) | |||||||||||
11,515,720 | 1,519,500 | 20,710,801 | (20,807,093) | 2,651,614 | (2,695,637) | (96,292) | (44,023) | 272,140 | (324,408) |
The net position of the aforementioned contracts (dollars and euros) is recorded in a specific derivative account in the loans and financing group as a loss in the amount of R$103,954 on Septemer 30, 2010 (loss of R$29,663 on June 30, 2010) and its effects are recognized in the Companys financial result as loss in the amount of R$156,222.
The subsidiaries Tecon and Lusosider maintain derivative operations to hedge against Yen and US Dollar exposures. The notional value of these operations are JPY 2,390,398 and US$84,727 respectively and the results of these operations are consolidated in the Companys results in the amount of R$4,567.
The jointly-owned subsidiary MRS Logística has derivative (swap) operations which caused proportional losses to the Companys interest, in the amount of R$8,124 recognized in CSNs consolidated balance sheet for September 30, 2010.
In addition to the swaps above mentioned, the Company also made NDFs (Non Deliverable Forward) of its assets in euros. Basically, the Company contracted financial derivatives of its assets in euros, from which it will receive the difference between the exchange variation in U.S. dollars observed in the period, multiplied by the notional value (long position) and pays the difference between the exchange variation in euros observed in the period, over the notional value in euros on the agreement date (short position). These are over-the-counter Brazilian market operations, and first-tier financial institutions are the counterparties, contracted within exclusive funds.
62
06.01 NOTES TO THE FINANCIAL STATEMENTS
On September 30, 2010, the consolidated position of these agreements was as follows:
i) Outstanding trasactions
|
|
Notional value (EUR thousand) |
|
Valuation - 2010 (R$ thousand) |
|
Fair value (market) (R$ thousand) |
|
Amount payable | ||||
Counterparties |
|
2010 |
|
Operation Maturity |
|
Long-term position |
|
Short-term position |
|
2010 |
|
Amount payable |
Goldman Sachs |
|
50,000 |
|
Nov/18/10 |
110,217 |
(115,497) |
(5,280) |
(5,280) | ||||
HSBC |
|
25,000 |
|
Nov/18/10 |
55,104 |
(57,748) |
(2,644) |
(2,644) | ||||
HSBC |
|
15,000 |
|
Nov/18/10 |
33,091 |
(34,649) |
(1,558) |
(1,558) | ||||
|
|
90,000 |
|
|
198,412 |
(207,894) |
(9,482) |
(9,482) |
ii) Settled trasactions
Notional value EUR thousand | Valuation - 2010 (R$ thousand) | Amount payable or receivable in the period (R$ thousand) | ||||||||||
Counterparties | 2010 | Operation Maturity | Long-term position |
Short-term position |
Amount receivable/ received |
Amount payable/paid | ||||||
Itau BBA | 25,000 | Jul/12/10 | 56,833 | (57,010) | (177) | |||||||
Deutsche Bank | 30,000 | 7/12/2010 to 9/15/2010 | 68,061 | (68,267) | (205) | |||||||
HSBC | 35,000 | 7/12/2010 to 9/15/2010 | 79,337 | (79,524) | (188) | |||||||
Goldman Sachs | 75,000 | Sep/15/10 | 168,578 | (168,863) | 491 | (777) | ||||||
165,000 | 372,809 | (373,664) | 491 | (1,347) |
· Methods and assumptions used to calculate and measure financial instruments derivatives
Foreign exchange swap transactions, Libor x CDI swap transactions
The Company uses an exclusive fund for its foreign exchange swap operations. The funds manager, Banco BTG Pactual, calculates and discloses the market value of the fund assets (NAV Net Asset Value) on a daily basis, using the following pricing methodology to ascertain the market value of the foreign exchange swap.
63
06.01 NOTES TO THE FINANCIAL STATEMENTS
US Dollar
Pricing Methodology
The first step in order to calculate the swap is to correct its notional financial value at the foreign exchange rate variation.
The second step consists of calculating which value the corrected notional value would have on the maturity date.
The third and last stage of the calculation is to carry the swap value on the maturity date to the calculation date.
Combining all steps in one single equation we would have the following:
Where:
FinSwapcalc
Swaps financial value on calculation date
FinNocSwap
Swaps notional financial value (initial financial value)
FinNocSwapcorr
Swaps notional financial value restated to calculation date
FinSwapvcto
Swaps estimated financial value on maturity
PtaxVcalc
Sale PTAX800 on calculation date. Source: Brazilian Central Bank
PtaxVini
Sale PTAX800 on initial swap date. Source: Brazilian Central Bank
DCvcto.ini
Days elapsed between initial swap and maturity
DCvcto.hoje
Days elapsed between initial swap and calculation date
i
Swaps remuneration rate
tx
Current market foreign exchange coupon rate. Primary Source: BM&F
The rates used for all swaps are the ones disclosed by BM&F. In their absence, or in situations of liquidity decrease or systemic crisis situations, coupons of the government bonds of each of the respective indexes are used as a notion for calculation. In the absence of the rate for the specific vertex to be calculated, the BM&F interpolated rates are used.
The Libor x CDI swap was directly contracted by the Company and, therefore, its market value was calculated as follows:
64
06.01 NOTES TO THE FINANCIAL STATEMENTS
· Long position (purchased): carried to future value at current Libor and discounted at present value by the prefixed US Dollar curve.
· Short position (sold): carried to future value at current CDI and discounted at present value by the prefixed Brazilian Real curve.
The data sources for the mark-to-market of these instruments are the following: BBA (British Bankers Association), BM&F, BOVESPA and CETIP, and all data were taken from Bloomberg.
· X - Sensitivity analysis
For the consolidated exchange operations with US Dollar fluctuation risk, based on the foreign exchange rate on September 30, 2010 of R$1.6942 per US$1.00, adjustments were estimated for five scenarios:
- Scenario 1: Probable Scenario, which used the future U.S. Dollar rate of BM&F, maturing on October 11, 2010, from September 30, 2010;
- Scenario 2: (25% of Real appreciation) rate of R$1.2707 per US$1.00;
- Scenario 3: (50% of Real appreciation) rate of R$0.08471 per US$1.00;
- Scenario 4: (25% of Real devaluation) rate of R$2.1178 per US$1.00;
- Scenario 5: (50% of Real devaluation) rate of R$2.5413 per US$1.00.
9/30/2010 | ||||||||||||||
US$ Notional | ||||||||||||||
Risk | value | Scenario 1 | Scenario 2 | Scenario 3 | Scenario 4 | Scenario 5 | ||||||||
1.6942 | 1.7022 | 1.2707 | 0.8471 | 2.1178 | 2.5413 | |||||||||
Exchange Swap | U.S. Dollar fluctuation | 1,343,000 | 10,744 | (568,761) | (1,137,655) | 568,828 | 1,137,655 | |||||||
Swap Libor vs. CDI | U.S. Dollar fluctuation | 1,767 | 14 | (748) | (1,497) | 749 | 1,497 | |||||||
Exchange position - functional currency Bazilian Reais | U.S. Dollar fluctuation | (1,253,373) | (10,027) | 530,803 | 1,061,732 | (530,866) | (1,061,732) | |||||||
(not including the foreign exchange derivatives above) | ||||||||||||||
Consolidated exchange position | U.S. Dollar fluctuation | 174,354 | 1,395 | (73,839) | (147,695) | 73,848 | 147,695 | |||||||
(including the foreign exchange derivatives above) |
VI Classification of financial instruments
9/30/2010 | 6/30/2010 | |||||||||||||||||||
Consolidated - R$ thousand | Balances | Available- for-sale |
Fair value through profit and loss |
Loans and receivables - effective |
Other liabilities - Amortized cost method |
Balances | Available- for-sale |
Fair value through profit and loss |
Loans and receivables - effective interest |
Other liabilities - Amortized cost method | ||||||||||
Assets | ||||||||||||||||||||
Current | ||||||||||||||||||||
Cash and cash equivalents |
11,483,805 | 11,483,805 | 9,672,152 | 9,672,152 | ||||||||||||||||
Net accounts receivable |
1,345,099 | 1,345,099 | 1,298,017 | 1,298,017 | ||||||||||||||||
Financial Investment - Securities for trading |
1,375,993 | 1,204,586 | 171,406 | 317,603 | 175,675 | 141,928 | ||||||||||||||
Guarantee (margin) of financial instruments |
205,273 | 205,273 | 147,109 | 147,109 | ||||||||||||||||
Securitization reserve fund |
23,693 | 23,693 | 21,878 | 21,878 | ||||||||||||||||
Noncurrent | ||||||||||||||||||||
Other receivables |
59,952 | 59,952 | 59,495 | 59,495 | ||||||||||||||||
Other financial interests |
630,700 | 630,700 | 499,112 | 499,112 | ||||||||||||||||
Securitization reserve fund |
32,817 | 32,817 | 32,817 | 32,817 | ||||||||||||||||
Liabilities | ||||||||||||||||||||
Current | ||||||||||||||||||||
Loans and financing |
2,767,504 | 2,767,504 | 1,417,033 | 1,417,033 | ||||||||||||||||
Debentures |
23,344 | 23,344 | 33,159 | 33,159 | ||||||||||||||||
Derivatives |
147,147 | 147,147 | 52,145 | 52,145 | ||||||||||||||||
Suppliers |
633,650 | 633,650 | 691,768 | 691,768 | ||||||||||||||||
Salaries and social contribution |
188,888 | 188,888 | 167,041 | 167,041 | ||||||||||||||||
Dividends, Interest on shareholders' equity and profit sharing |
335,482 | 335,482 | 222,145 | 222,145 | ||||||||||||||||
Noncurrent | ||||||||||||||||||||
Loans and financing |
17,032,347 | 17,032,347 | 15,475,408 | 15,475,408 | ||||||||||||||||
Debentures |
1,068,119 | 1,068,119 | 1,068,119 | 1,068,119 | ||||||||||||||||
Derivatives |
4,418 | 4,418 | 8,697 | 8,697 |
65
06.01 NOTES TO THE FINANCIAL STATEMENTS
FINANCIAL INSTRUMENTS ASSOCIATED TO OTHER FINANCIAL ASSET PRICE FLUCTUATION RISKS
Total return equity swap contracts
On August 13, 2009, the Company presettled the total return equity swap operation contracted on September 5, 2008, as approved by the Board of Directors on July 8, 2009.
2009 | ||||||||||
Date of issue |
Settlement date |
Notional value (Us$) |
Assets | Liabilities | Market value | |||||
5/9/08 | 8/13/09 | 1,050,763 | 1,364,812 | (1,934,741) | (569,929) |
Despite this operations accumulated losses from September 5, 2008 up to the date of its settlement, in the amount of R$569,929, during 2009 the operation generated a profit totaling R$1,026,465.
Swap contract without cash, had as counterpart Banco Goldman Sachs International, was pegged to 29,684,400 American Depositary Receipts (ADR) of Companhia Siderúrgica Nacional (long position) and Libor of 3 months + spread of 0.75% p.a. (short position).
The gains and losses from this contract were directly related to foreign exchange fluctuations, the Companys ADRs and Libor quotation. This instrument was recorded in other accounts payable in the balance sheet, and gains and loss, by accrual period, in the Companys financial results.
This operation had deposit related to the guarantee margin with the counterparty in the amount of US$593,410 remunerated daily at the FedFund rate, and this deposit was released on the operation settlement date. The guarantee margin was recorded in other accounts receivable under current assets.
66
06.01 NOTES TO THE FINANCIAL STATEMENTS
19. SURETIES AND GUARANTEES
The Company has the following liabilities with its subsidiaries and jointly-owned subsidiaries, in the amount of R$8,676 million (R$5,198 million on June 30, 2010), for guarantees provided:
In million | ||||||||||||||||||||
Currency | Maturity | Loans | Tax foreclosure | Other | Total | |||||||||||||||
9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | |||||||||||||
Transnordestina | R$ | 6/1/2010 to 5/8/2028 | 712.9 | 338.6 | 2.8 | 2.8 | 715.7 | 341.4 | ||||||||||||
CSN Cimentos | R$ | Indefinite | 32.6 | 32.5 | 27.0 | 27.0 | 59.6 | 59.5 | ||||||||||||
Prada | R$ | Indefinite | 9.9 | 9.9 | 0.7 | 0.7 | 10.5 | 10.6 | ||||||||||||
Sepetiba Tecon | R$ | Indefinite | 2.5 | 1.7 | 15.0 | 15.0 | 61.5 | 61.5 | 79.0 | 78.2 | ||||||||||
Itá Energética | R$ | 9/15/13 | 74.9 | 93.7 | 74.9 | 93.7 | ||||||||||||||
CSN Energia | R$ | Indefinite | 1.0 | 1.0 | 2.3 | 3.3 | 1.0 | |||||||||||||
Total in R$ | 790.3 | 434.0 | 58.4 | 58.4 | 94.3 | 92.0 | 942.9 | 584.4 | ||||||||||||
CSN Islands VIII | US$ | 12/16/13 | 550.0 | 550.0 | 550.0 | 550.0 | ||||||||||||||
CSN Islands IX | US$ | 1/15/15 | 400.0 | 400.0 | 400.0 | 400.0 | ||||||||||||||
CSN Islands X | US$ | Perpetual | 750.0 | 750.0 | 750.0 | 750.0 | ||||||||||||||
CSN Islands XI | US$ | 9/21/19 | 750.0 | 750.0 | 750.0 | 750.0 | ||||||||||||||
CSN Islands XII | US$ | Perpetual | 1,000.0 | 1,000.0 | ||||||||||||||||
Aços Longos | US$ | 12/31/11 | 4.4 | 4.4 | 4.4 | 4.4 | ||||||||||||||
CSN Resources | US$ | 7/1/20 | 1,000.0 | 1,000.0 | ||||||||||||||||
CSN Cimentos | US$ | 7/15/10 | 2.1 | 2.1 | 2.1 | |||||||||||||||
Prada | US$ | 1/29/11 | 4.6 | 2.0 | 4.6 | 2.0 | ||||||||||||||
Transnordestina | US$ | Indefinite | 62.1 | 62.1 | 62.1 | 62.1 | ||||||||||||||
Total in US$ | 4,521.1 | 2,456.4 | 64.2 | 4,523.2 | 2,520.6 | |||||||||||||||
Transnordestina | EUR | Indefinite | 33.3 | 33.3 | 33.3 | 33.3 | ||||||||||||||
Total in EUR | 33.3 | 33.3 | 33.3 | 33.3 |
20. TAXES PAID IN INSTALLMENTS
a) Tax recovery program (Refis)
· Federal Refis
In November 2009 and February 2010, companies recorded the adjustments necessary to be made in the provisions, as well as reductions in debits set forth in special programs, according to the waiver date of administrative appeals or legal proceedings. In 2009, the Parent Company recorded a positive effect of R$505,853 before IRPJ and CSLL whereas the consolidated was R$507,633. In 1Q10, those amounts corresponded to a negative effect of R$48,890 and R$42,364 before IRPJ and CSLL in the Parent Company and consolidated, respectively, which were recorded in the financial result and other operating revenues and expenses (see Notes 24 and 25).
The new debit value after the application of reductions related to the tax program of Law 11,941/09 was offset with court deposits related to these lawsuits and is subject to validation by the proper authorities. The remaining balance will be paid in 180 monthly installments as of the consolidation of debits by the authorities.
67
06.01 NOTES TO THE FINANCIAL STATEMENTS
As for debits recorded pursuant to Provisional Measure 470/09, these are being paid in 12 installments as of November 2009. In July 2010, the Company chose to offset with the amounts of tax loss carryforwards and negative basis of social contribution the last four installments of this tax recovery program, pursuant to the possibility set forth in the applicable legislation.
Respective authorities are still examining the data presented with the purpose of consolidating the debits included in installment payments set forth by Provisional Measure 470/09 and Law 11,941/09.
On September 30, 2010, the position of debits from Refis, recorded in taxes paid in installments was R$1,445,744 (R$1,607,400 on June 30, 2010) in the parent company and R$1,478,609 (R$1,638,291 on June 30, 2010) in the consolidated.
· State Refis
On January 18, 2010, the state of Rio de Janeiro enacted Law 5,647/10, which implemented the Tax Recovery Program. Based on this new rule, amounts due have reduced fines and interests and could be settled with judgment debts of the government until May 31, 2010. The Company and its subsidiaries, CSN Cimentos and MRS, have chosen to include certain state tax debits in the Tax Recovery Program (REFIS), which amounted to R$52,387, with no significant impact on the income for the year.
b) Taxes paid in installments
In 2008, jointly-owned subsidiary MRS Logística renegotiated the payment schedule of the ICMS debit with the State of Minas Gerais to be paid in 120 installments.
On May 5, 2010, the Revenue Service of the State of Minas Gerais established the Special Installment Program II (PPE II) by Decree 45,358/10. In July 2010, MRS drawn up the request that allowed for the adhesion to the new PPE and paid the debit in cash on August 16, 2010, in the amount of R$104,535.
68
06.01 NOTES TO THE FINANCIAL STATEMENTS
21. PROVISIONS AND JUDICIAL DEPOSITS
Several proceedings involving actions and complaints of a number of issues are being challenged at the proper jurisdictions. The breakdown of the amounts recorded as provisions and the respective judicial deposits related to those actions are shown as follows:
9/30/2010 | 6/30/2010 | |||||||||||
Judicial | Liabilities | Net | Judicial | Liabilities | Net | |||||||
Deposits | provisioned | Provisions | Deposits | provisioned | Provisions | |||||||
Current liabilities | ||||||||||||
Provisions: | ||||||||||||
Labor | (66,714) | 139,697 | 72,983 | (66,714) | 142,703 | 75,989 | ||||||
Civil | (35,563) | 56,278 | 20,715 | (35,563) | 53,865 | 18,302 | ||||||
Parent Company | (102,277) | 195,975 | 93,698 | (102,277) | 196,568 | 94,291 | ||||||
Consolidated | (111,484) | 223,885 | 112,401 | (111,484) | 220,866 | 109,382 | ||||||
Noncurrent | ||||||||||||
Provisions: | - | - | - | - | ||||||||
Labor |
- | - | - | - | ||||||||
Environmental |
(282) | 148,317 | 148,035 | (282) | 122,240 | 121,958 | ||||||
Tax |
62,094 | 62,094 | 61,075 | 61,075 | ||||||||
(282) | 210,411 | 210,129 | (282) | 183,315 | 183,033 | |||||||
Legal liabilities challenged in court: | ||||||||||||
Tax |
||||||||||||
IPI premium credit |
(1,227,892) | 1,227,892 | - | (1,227,892) | 1,227,892 | - | ||||||
CSLL credit on exports |
402,604 | 402,604 | 374,601 | 374,601 | ||||||||
SAT |
67,003 | 67,003 | 67,003 | 67,003 | ||||||||
Education Allow ance |
(33,121) | 33,121 | - | (33,121) | 33,121 | - | ||||||
CIDE |
(27,683) | 27,683 | - | (27,576) | 27,576 | - | ||||||
Income tax / Plano Verão |
(20,892) | 20,892 | - | (20,892) | 20,892 | - | ||||||
Other provisions |
(35,940) | 111,995 | 76,055 | (36,047) | 110,620 | 74,573 | ||||||
(1,345,528) | 1,891,190 | 545,662 | (1,345,528) | 1,861,705 | 516,177 | |||||||
Total parent company current | (102,277) | 195,975 | 93,698 | (102,277) | 196,568 | 94,291 | ||||||
Total parent company noncurrent | (1,345,810) | 2,101,601 | 755,791 | (1,345,810) | 2,045,020 | 699,210 | ||||||
Total consolidated current | (111,484) | 223,885 | 112,401 | (111,484) | 220,866 | 109,382 | ||||||
Total consolidated noncurrent | (1,387,578) | 2,181,779 | 794,201 | (1,387,339) | 2,125,214 | 737,875 |
69
06.01 NOTES TO THE FINANCIAL STATEMENTS
The change in provisions for contingencies for the period ended September 30, 2010 and June 30, 2010 are as follows:
Consolidated | ||||||||||
Financial | Utilization | |||||||||
Nature | 6/30/2010 | Additions | Charges | 9/30/2010 | ||||||
Civil | 75,326 | 9,710 | 4,171 | (12,290) | 76,917 | |||||
Labor | 181,331 | 3,169 | 2,123 | (7,489) | 179,134 | |||||
Tax | 1,877,612 | 702 | 31,036 | (3,971) | 1,905,379 | |||||
Environmental | 122,748 | 38,683 | 2,783 | (9,043) | 155,171 | |||||
Pension Plan | 89,063 | 89,063 | ||||||||
Total | 2,346,080 | 52,264 | 40,113 | (32,793) | 2,405,664 | |||||
Parent Company | ||||||||||
Financial | Utilization | |||||||||
Nature | 6/30/2010 | Additions | Charges | 9/30/2010 | ||||||
Civil | 53,865 | 9,433 | 4,170 | (11,190) | 56,278 | |||||
Labor | 142,703 | 2,627 | 968 | (6,601) | 139,697 | |||||
Tax | 1,855,777 | 31,035 | (531) | 1,886,281 | ||||||
Environmental | 122,240 | 32,353 | 2,767 | (9,043) | 148,317 | |||||
Pension Plan | 67,003 | 67,003 | ||||||||
Total | 2,241,588 | 44,413 | 38,940 | (27,365) | 2,297,576 |
The provisions for civil, labor, tax, environmental and social security liabilities were estimated by the Companys Management substantially based on the opinion of its legal counsel, and only the cases classified as risk of probable loss were recorded. Additionally, the provisions include tax liabilities arising from actions taken on the Companys initiative, plus SELIC (Special Settlement and Custody System) interest.
The Company and its subsidiaries are defendants in other judicial and administrative proceedings (labor, civil and tax) in the approximate amount of R$3,852,690 billion, R$2,654,425 of which corresponds to tax proceedings, R$314,989 to civil actions and R$883,276 to labor and social security lawsuits. According to the Companys legal counsel, these administrative and legal proceedings are assessed as possible risk of loss. These proceedings were not accrued in accordance with the Managements judgment and with accounting practices adopted in Brazil.
a) Labor proceedings
On September 30, 2010, the Company is defendant in 9,281 labor claims, with a provision in the amount of R$139,697 (R$142,703 on June 30, 2010). Most of the pleadings of the actions are related to joint and/or subsidiary liability, wage parity, additional allowances for unhealthy and hazardous activities, overtime and differences related to the 40% fine on FGTS (severance pay) resulting from the federal governments economic plans and profit sharing differences from 1997 to 1999 and from 2001 to 2003.
70
06.01 NOTES TO THE FINANCIAL STATEMENTS
b) Civil proceedings
Among the civil judicial proceedings to which the Company is defendant, there are mainly actions with indemnification request. Such proceedings, in general, arise from occupational accidents and diseases related to the Companys industrial activities. A provision in the amount of R$56,278 on September 30, 2010 (R$53,865 on June 30, 2010) was recorded for proceedings involving civil matters.
c) Environmental liabilities
On September 30, 2010, the Company has a provision in the amount of R$148,317 (R$122,240 on June 30, 2010) for use in expenses related to services for environmental investigation and recovery of areas potentially polluted within the plants in the States of Rio de Janeiro, Minas Gerais and Santa Catarina.
d) Tax proceedings
§ Income and Social Contribution Taxes
(i) Plano Verão - The parent company claims the recognition of the financial-tax effects on the calculation of the income and social contribution taxes on net income, related to the 51.87% inflation write-down of the Consumer Price Index (IPC), which occurred in January and February 1989 (Plano Verão).
In 2004, the proceeding was concluded and a final and unappealable decision was reached, granting the right to apply the index of 42.72% (January 1989), from which the 12.15% already applied should be deducted. The use of the index of 10.14% (February 1989) was also granted. The proceeding is currently under expert inspection.
On September 30, 2010 the Company recorded R$339,856 (R$339,856 on June 30, 2010) deposited in court and classified in a specific court deposit account in long-term receivables and provision of R$20,892 (R$20,892 on June 30, 2010), representing the portion not recognized in court.
(ii) Social Contribution on Net Income - Exports In February 2004, the Company filed a lawsuit in order to be exempted from the social contribution payment on its export revenues/earnings, as well as obtaining a court authorization to be able to repeat/offset all social contribution values that had been improperly paid on export revenues/earnings since the publication of the Amendment 33/2001, which provided a new wording to Article 149, paragraph 2 of CF/88, when establishing that social contributions will not levy on revenues resulting from exports.
In March 2004, a preliminary injunction was issued, later confirmed in a court decision, which authorized the exclusion (of the CSLL calculation basis) only from the profit from exports.
Said decision was renewed by the 4th Panel of the 2nd Regional Federal Court (TRF), which overruled the writ claimed by the Parent Company. An Extraordinary Appeal was filed against this decision, whose progress was suspended until the Brazilian Federal Court (STF) renders a decision on the matter in the records of the Extraordinary Appeal 564,413 (leading case), in which the existence of a general rebound of this very constitutional issue was acknowledged.
In December 2008, the Company received a Collection Letter of the amounts referred to the exclusion of revenues on the CSLL calculation basis. Consequently, the Companys Management approved the adhesion of the Collection Letter to the tax payment in installments program set forth by Law 11,941/2009 (REFIS), and also the litigation continuity about the main principle, related to the non-levy of CSLL on export profit, which was recently judged by the Supreme Court in Extraordinary Appeal notices 564,413 (leading case) in dissenting opinion (6X5) to taxpayers, still pending publication and that shall be purpose of an appeal.
71
06.01 NOTES TO THE FINANCIAL STATEMENTS
Up to September 30, 2010, the amount of suspended liability and the credits offset based on the aforementioned proceeding was R$402,604 (R$374,604 on June 30, 2010), plus Selic interest rate.
§ Contribution for intervention in the Economic Domain - CIDE
The parent company questioned the legality of Law 10168/00, which established the payment of CIDE on the amounts paid, credited or remitted to beneficiaries not resident in Brazil, for royalties or remuneration purposes on supply contracts, technical assistance, trademark license agreement and exploitation of patents.
The lower court decision was unfavorable, which was ratified by the 2nd Regional Federal Court (TRF). Appeals for Clarification of Judgment were filed, which were rejected, and an Extraordinary Appeal was filed at STF, which is awaiting decision as to its admissibility.
Due to adverse decisions and benefits from reduction of fines and interest rates, the Companys Board of Directors approved the adhesion of said litigation to the tax recovery program of Law 11,941/2009.
After having applied the benefits of this program, the Company also maintains judicial deposits in the amount of R$6,141, out of which R$2,895 refer to excess deposits after the application of REFIS reductions that may be offset with other debits discussed in court by the taxpayer or converted into income. On September 30, 2010, there is a provision in the amount of R$3,384 (R$3,277 on June, 2010), which includes legal charges.
§ Education allowance
The parent company challenged the unconstitutionality of the education allowance and the possible recovery of the amounts paid in the period from January 5, 1989 to October 16, 1996. The proceeding was judged unfounded, and the Federal Regional Court maintained its unfavorable decision, which is final and unappealable.
In view of this fact, CSN attempted to pay the amount due, but FNDE and INSS did not reach an agreement about who should receive it. A fine was also demanded, but CSN did not agree on it.
CSN filed new proceedings questioning the above-mentioned facts and deposited in court the amounts due. In the first proceeding, the 1st level sentence judged partially favorable the pleading, in which the Judge removed the amount of the fine, maintaining, however, the SELIC rate. The Company presented brief of respondent to the defendants appeal, and appealed concerning the SELIC rate.
The amount provided for and deposited in court on September 30, 2010 totals R$33,121 (R$33,121 on June 30, 2010).
§ Workers Compensation Insurance - SAT
The parent company is challenging in court the increase in the SAT rate from 1% to 3% and is also contesting the raise in SAT for purposes of Contribution to Special Retirement, whose rate was set at 6%, in accordance with the legislation, for employees who are exposed to harmful agents.
As for the first proceeding mentioned above, the lower court decision was unfavorable and the proceeding is under judgment in the 2nd Region of the Federal Regional Court. As for the second proceeding it ended up unfavorably for the Company, and the total amount due in this proceeding of R$33,077, which was deposited in court, was converted into revenue for the benefit of INSS.
The amount accrued on September 30, 2010, totals R$67,003 (R$67,003 on June 30, 2010), which includes legal additions and is exclusively related to the process of rate difference from 1% to 3% for all establishments of the Company. Due to the probability of losing of this discussion, the Companys Board of Directors approved the adhesion of said discussions to the installment payment set forth by Law 11941/09. Due to the adhesion to REFIS and the withdrawal from the litigation that discussed the rate increase from 1% to 3%, CSN included the period that had not been assessed in the Common Installment Program, which awaits ratification.
72
06.01 NOTES TO THE FINANCIAL STATEMENTS
§ IPI premium credit on exports
The Brazilian tax laws allowed companies to recognize IPI premium credit until 1983, when the Brazilian government, through Executive act, cancelled these benefits, prohibiting companies to use these credits.
The parent company challenged the constitutionality of this act and filed a claim to obtain the right to use the IPI premium credit on exports from 1992 to 2002, once only laws enacted by the legislative branch may cancel or revoke benefits prepared by prior legislation.
In August 2003 the Company obtained a favorable lower court decision, authorizing the use of the credits aforementioned. The national treasury appealed against this decision and obtained a favorable decision, and the Company then filed a special and extraordinary appeal against this decision at the Superior Court of Justice and at the Federal Supreme Court, respectively.
Between September 2006 and May 2007, the Brazilian Treasury filed 5 tax foreclosures and 3 administrative proceedings against the Company , related to the payment of taxes which were offset with IPI premium credits. The total payment amount was reatated at approximately R$2.7 billion on Septemeber 30, 2010
On August 29, 2007, CSN offered property to be levied upon treasury shares in the amount of R$536 million. 25% of this amount will be replaced by judicial deposits in monthly installments performed up to December 31, 2007 and as these substitutions take place, it was requested that the equivalent amount in shares be released from the levy of execution for the share price determined at the closing price of the day prior to the deposit. The requirement was pending decision.
On August 13, 2009, the Federal Supreme Court issued a decision with effects of general repercussion establishing that the IPI Premium Credit was only effective up to October 1990. Thus, the credits determined after 1990 were not recognized, and, in view of this court decision, the Companys Board of Directors approved the adhesion of said issues to the tax recovery programs of tax debits pursuant to the Provisional Measure 470/09 and Law 11941/09, in which there is the advantage of reduced fines, interest and legal charges.
The Company held accrued the amount of credits already offset, increased by default charges up to September 30, 2009. The new debit value after the application of reductions set forth in the program of Law 11941/09, was offset with court deposits related to said operations, resulting in an excess deposits amounting to R$516 million after the application of REFIS reductions, which can be offset by other debits discussed in court by the taxpayer or converted into income. Such debits are yet subject to ratification by the proper authorities, which will take place by mid 2010.
Debits registered pursuant to MP 470/09 have been paid in 12 installments as of November 2009, and the last four installments were replaced by the amounts of loss carryforwards and negative basis of social contribution, pursuant to the possibility set forth in the applicable legislation. Proper authorities are still examining the data presented to consolidate debits included in said payment in installments. Up to the moment, four administrative proceedings, amounting to R$1,290 million, are being challanged in court by proper authorities, two of which were purpose of registry as an overdue tax liabilty. The Company promptly challenged appeals in the administrative scope (by presenting proper appeals) in view of strong arguments about the inclusion of such debits in the payment in installments allowed for by MP 470/09 and, by means of an Injunction, suspended the appeals presented, said effect will suspend the enforceability of said debts until a final decision is issued in the administrative scope.
73
06.01 NOTES TO THE FINANCIAL STATEMENTS
§ Other
The parent company also recorded provisions for proceedings related to INSS, Severance Pay (FGTS) - Supplementary Law 110, COFINS Law 10833/03, PIS - Law 10637/02 and PIS/COFINS - Manaus Free-trade Zone, amount of which totaled R$82,810 on September 30, 2010 (R$81,435 on June 30, 2010), which includes legal accruals.
Regarding the Cofins debit Law 10833/03, the Board of Executive Officers approved the adhesion of said discussions to the tax recovery program Law 11941/09. The Parent Company maintained a provision in the amount of credits already offset, increased by default charges up to September 30, 2009.
The new debit value after the application of reductions set forth in the program of Law 11941/09, was offset by court deposits related to said operations, resulting in an excess deposits amounting to R$9,141 after the application of REFIS reductions, which can be offset by other debits discussed in court by the taxpayer or converted into income. Such debits are yet subject to ratification by the proper authorities yet, which will take place by 2010.
On June 14, 2010, the Regional Federal Court of Brasília rejected the annulment action filed by CSN against CADE Administrative Council for Economic Defense, which aimed at annulling its injunction for the so-infringements provided for in Articles 20 and 21, item I of Law 8884/1984. The respective appeals were presented against this decision, which were denied allowing for a Motion for Clarification that await final decision. It remained pending at CADE CSNs requests for certificates informing the amount restated, on the present date, of the fine enforced by CADE, highlighting the criteria used for the calculation; of the term established at CADEs court decision for the accomplishment of penalties, whether through the payment of the fine or the execution obligation (publication of the decision on a newspaper); and the timing of procedures adopted by CADE to fullfil the decision regarding CSN, such as the remittance of notification, publication of appellate decision (including Motion for Clarification), suspension of CADEs court decision, registration of overdue tax liability. In response, it is stated that the restated amount of the fine is R$65,292 classified as possible loss.
22. SHAREHOLDERS EQUITY
i. Paid-in capital stock
The Companys fully subscribed and paid-in capital stock on September 30, 2010 amounted to R$1,680,947 (R$1,680,947 on December 31, 2009), split into 1,510,359,220 (1,510,359,220 on June 30, 2010) common book-entry shares, with no par value. Each share is entitled to one vote in the resolutions of the General Meeting. The Extraordinary General Meeting held on March 25, 2010, approved the split of shares representing the capital stock. After this split, each share is now represented by two (2) new shares.
ii. Authorized capital stock
The Companys bylaws in force on September 30, 2010, determine that the capital stock can be increased up to 2,400,000,000 shares, by decision of the Board of Directors.
iii. Legal reserve
Recorded at the proportion of 5% on the net income determined in each period, pursuant to Article 193 of Law 6404/76, reaching the limit for its recording, as determined by the current legislation.
74
06.01 NOTES TO THE FINANCIAL STATEMENTS
iv. Treasury shares
The Board of Directors authorized several share repurchase programs, with the purpose of holding those shares in treasury for subsequent disposal and/or cancellation, which are shown as follows:
Board authorization |
Number of shares authorized |
Program term | Number of shares acquired |
Shares cancellation |
Average weighted acquisition cost |
Balance in treasury | ||||||
12/21/07 | 4,000,000 | From 1/23/2008 to 2/27/2008 (1) | Not applicable | 34,734,384 | ||||||||
3/20/08 | 10.800.000(2) | Up to 4/28/2008 | Not applicable | 34,734,384 | ||||||||
5/6/08 | 10,800,000 | Up to 5/28/2008 | Not applicable | 34,734,384 | ||||||||
6/2/08 | 10,800,000 | Up tp 6/26/2008 | Not applicable | 34,734,384 | ||||||||
6/27/08 | 10,800,000 | From 6/30/2008 to 7/29/2008 | Not applicable | 34,734,384 | ||||||||
8/1/08 | 10,800,000 | From 8/4/2008 to 8/27/2008 | Not applicable | 34,734,384 | ||||||||
9/26/08 | 10,800,000 | From 9/29/2008 to 10/29/2008 | 10.800.000(3) | 29.4 | 45,534,384 | |||||||
12/3/08 | 10.800.000(4) | Not applicable | 34,734,384 | |||||||||
12/3/08 | 9,720,000 | From 12/4/2008 to 1/4/2009 | Not applicable | 34,734,384 | ||||||||
1/7/09 | 9,720,000 | From 1/8/2009 to 1/28/2009 | Not applicable | 34,734,384 | ||||||||
2/2/09 | 9,720,000 | From 2/3/2009 to 2/25/2009 | Not applicable | 34,734,384 | ||||||||
7/20/09 | 29,684,400 | Up to settlement of Equity Sw ap(5) | 29.684.400(5) | 45.49 | 64,418,784 | |||||||
8/21/09 | 8.539.828(6) | Not applicable | 55,878,956 | |||||||||
9/14/09 | 29.684.400(7) | Not applicable | 26,194,556 | |||||||||
12/18/09 | 14,437,405 | From 12/18/2009 to 1/15/2010 (8) | Not applicable | 26,194,556 | ||||||||
3/25/2010 (9) | Not applicable | 52,389,112 | ||||||||||
5/6/10 | 28,874,810 | From 5/7/2010 to 6/8/2010 (10) | Not applicable | 52,389,112 |
(1) The start of this program only occurred after the cancellation of shares approved at the Extraordinary General Meeting (AGE) held on January 22, 2008.
(2) As from this share repurchase program the number of shares informed already reflects the split and cancellation of shares approved at the AGE held on January 22, 2008.
(3) All shares acquired in this program were repurchased as from October 2008.
(4) The Extraordinary General Meeting held on December 3, 2008 approved the cancelation of 10,800,000 treasury shares, without reducing the capital stock.
(5) The Board of Directors approved the acquisition by the Company, through a private operation, of 29,684,400 ADRs previously held by Goldman Sachs due to an operation called Total Return Equity Swap Transaction, for the settlement price that was defined based on the weighted average of the price of the Companys shares in the 30 floors sessions prior to the settlement date, translated into U.S. dollars by using the spot dollar translation rate of the business day immediately prior to the settlement date, as per the CVM Boards decision Proceeding RJ2009/5962. On August 13, the operation was settled and the ADRs were repurchased, converted into common shares and subsequently cancelled.
(6) The Extraordinary General Meeting held on August 21, 2009 approved the cancelation of 8,539,828 treasury shares, without reducing the capital stock.
(7) The Extraordinary General Meeting held on September 14, 2009 approved the cancelation of 29,684,400 treasury shares for the historical cost of acquisitions at the unit price of R$25.28, without reducing the capital stock.
(8) On December 18, 2009, the Board of Directors authorized the opening of a new share buyback program, to be held in treasury for subsequent sale or cancellation; up to the closure of the these statements the Company had not yet repurchased the shares.
(9) The Extraordinary General Meeting held on March 25, 2010 approved the split of treasury shares. Therefore, each share now represents two shares.
75
06.01 NOTES TO THE FINANCIAL STATEMENTS
(10) On May 6, 2010, the Board of Directors authorized the opening of a new share repurchase program to be held in treasury for subsequent disposal or cancellation; until the conclusion of this quarterly information, the Company had not repurchased shares yet.
On September 30, 2010, the position of treasury shares was as follows.
Number of shares acquired (in units) |
Total amount paid for the shares | Share unit cost | Share market value on 9/30/2010 (*) | |||
Average | ||||||
52,389,112 | R$ 1,191,559 | R$ 22.75 | R$ 1,536,573 |
(*) Average quotation of shares on BOVESPA on September 30, 2010 at the value of R$29.33 per share.
v. Shareholding structure
On September 30, 2010, the shareholding structure was as follows:
9/30/2010 | ||||||
Number of Common Shares | Total % of shares | % excluding treasury shares | ||||
Vicunha Siderurgia S.A. | 697,719,990 | 46.20% | 47.86% | |||
Caixa Beneficente dos Empregados da CSN - CBS | 70,981,734 | 4.70% | 4.87% | |||
BNDESPAR | 31,773,516 | 2.10% | 2.18% | |||
Sundry (ADR - NYSE) | 343,599,502 | 22.75% | 23.57% | |||
Other shareholders (approximately 10 thousand) | 313,895,366 | 20.78% | 21.52% | |||
1,457,970,108 | 96.53% | 100.00% | ||||
Treasury shares | 52,389,112 | 3.47% | ||||
Total shares | 1,510,359,220 | 100.00% |
23. INTEREST ON SHAREHOLDERS' EQUITY
The calculation of interest on shareholders equity is based on the variation of the Long-Term Interest Rate (TJLP) on shareholders equity, limited to 50% of the income for the year before income tax or 50% of retained earnings and profit reserves, in which case the higher of the two limits may be used, pursuant to the legislation in force.
In compliance with the CVM Resolution 207, of December 31, 1996, and with tax rules, the Company opted to record the proposed interest on shareholders equity in the amount of R$267,613 on September 30, 2010, corresponding to R$0.01835515 per share, as corresponding entry against the financial expenses account, and reverse it in the same account, and not presenting it in the statement of income and not generating effects on net income, except with respect to tax effects recognized in deferred income and social contribution taxes. Management will propose that the amount of interest on shareholders equity be attributed to the mandatory minimum dividend.
76
06.01 NOTES TO THE FINANCIAL STATEMENTS
24. FINANCIAL INCOME AND MONETARY AND FOREIGN EXCHANGE VARIATIONS, NET
Consolidated | Parent Company | |||||||
9/30/2010 | 9/30/2009 | 9/30/2010 | 9/30/2009 | |||||
Adjusted | ||||||||
Financial expenses: | ||||||||
Loans and financing - foreign currency | (468,237) | (399,966) | (82,101) | (59,158) | ||||
Loans and financing - local currency | (553,329) | (143,114) | (444,387) | (129,370) | ||||
Related parties | (279,959) | (269,275) | (1,186,543) | (1,565,985) | ||||
PIS/COFINS on other revenues | (795) | (867) | (760) | (867) | ||||
Losses from derivative instruments (*) | (18,261) | (747,499) | (13,694) | (13,334) | ||||
REFIS effect Law 11,941/09 and MP 470/09 | (33,921) | (6,055) | ||||||
Interest rates, fines and tax charges | (218,125) | (256,532) | (179,785) | (226,444) | ||||
Other financial expenses | (44,759) | (184,641) | (41,970) | (164,846) | ||||
(1,617,386) | (2,001,894) | (1,955,295) | (2,160,004) | |||||
Financial income: | ||||||||
Related parties | 39,403 | 50,614 | 281,047 | 81,509 | ||||
Income on financial investments | 290,537 | 169,020 | 29,675 | 4,971 | ||||
Derivatives gains (*) | 743,679 | |||||||
Other income | 119,049 | 204,296 | 49,538 | 174,500 | ||||
448,989 | 1,167,609 | 360,260 | 260,980 | |||||
Net financial result | (1,168,397) | (834,285) | (1,595,035) | (1,899,024) | ||||
Monetary variations: | ||||||||
- Gains | 590 | 876 | 1,777 | 756 | ||||
- Losses | (6,832) | 500 | (1,753) | 3,439 | ||||
(6,242) | 1,376 | 24 | 4,195 | |||||
Exchange variations: | ||||||||
- Gains | (366,188) | (141,385) | (16,253) | (151,259) | ||||
- Losses | 253,735 | 741,311 | 45,479 | 1,755,654 | ||||
- Exchange variations w ith derivatives (*) | (86,633) | 282,786 | ||||||
(199,086) | 882,712 | 29,226 | 1,604,395 | |||||
Net monetary and exchange variations | (205,328) | 884,088 | 29,250 | 1,608,590 | ||||
(*) Statement of income from derivative operations | ||||||||
Sw ap CDI x USD | (156,222) | (471,128) | ||||||
Sw ap EUR x USD | (10,337) | |||||||
Sw ap Libor x CDI | (13,694) | (13,334) | (13,694) | (13,334) | ||||
U.S. Dollar Futures | 79,926 | (201,981) | ||||||
Total return equity sw ap | 1,026,465 | |||||||
Other | (4,567) | (61,056) | ||||||
(104,894) | 278,966 | (13,694) | (13,334) |
77
06.01 NOTES TO THE FINANCIAL STATEMENTS
25. OTHER OPERATING (EXPENSES) AND INCOME
Consolidated | Parent Company | |||||||
9/30/2010 | 9/30/2009 | 9/30/2010 | 9/30/2009 | |||||
Adjusted | ||||||||
Other operating expenses | (451,954) | (473,588) | (415,935) | (388,278) | ||||
Taxes and fees |
(81,928) | (56,179) | (64,241) | (50,170) | ||||
REFIS effect Law 11,941/09 and MP 470/09 |
(8,444) | (42,835) | ||||||
Provision for contingencies and net losses of reversals |
(68,338) | (158,698) | (35,161) | (134,242) | ||||
Contractual fines |
(165,461) | (21,909) | (169,095) | (33,135) | ||||
Equipment Stoppage |
(16,485) | (27,808) | (13,756) | (25,192) | ||||
Equity loss |
(62,632) | (59,126) | ||||||
Inventory loss |
(7,012) | (22,226) | (7,536) | (21,092) | ||||
Expenses w ith engineering projects |
(13,474) | (1,890) | (13,474) | (1,890) | ||||
Impairment ERSA |
(23,137) | (23,137) | ||||||
Actuarial liabilities |
(15,847) | (17,295) | (14,802) | (9,771) | ||||
Legal services |
(7,144) | (7,144) | ||||||
Other expenses |
(67,821) | (81,814) | (47,891) | (30,522) | ||||
Other operating income | 151,295 | 1,006,944 | 109,496 | 945,712 | ||||
Indemnifications |
3,870 | 5,557 | 2,745 | 5,143 | ||||
Reversal of provision for contingencies |
71,648 | 71,648 | ||||||
Actuarial liabilities |
38,722 | 40,779 | ||||||
Extemporaneous credit PIS / COFINS / ICMS |
32,739 | 32,739 | ||||||
Acquisition of government securities issued to cover ordered debts of Piraí city |
22,269 | 22,269 | ||||||
Rents and leasings |
4,973 | 3,749 | 2,711 | 2,744 | ||||
Gains from investments |
2,492 | 856,956 | 2,891 | 856,956 | ||||
Dividends from third parties |
3,322 | 3,794 | 2,372 | 3,257 | ||||
Materials sales |
6,654 | 2,972 | ||||||
Contractual fines - MRS |
15,439 | 592 | ||||||
Other income |
17,148 | 59,150 | 2,990 | 5,965 | ||||
Other operating income and (expenses) | (300,659) | 533,356 | (306,439) | 557,434 |
78
06.01 NOTES TO THE FINANCIAL STATEMENTS
26. INFORMATION BY BUSINESS UNIT
(i) Consolidated balance sheet by business unit
9/30/2010 | ||||||||||
Steel | Mining | Logistics, Energy and Cement |
Corporate Center and Others |
Total | ||||||
Current assets | 3,924,866 | 1,324,076 | 1,128,654 | 12,616,893 | 18,994,489 | |||||
Cash and cash equivalents | 11,483,807 | 11,483,807 | ||||||||
Accounts receivable | 335,086 | 770,594 | 239,418 | 1,345,098 | ||||||
Taxes recoverable | 1,087,115 | 1,087,115 | ||||||||
Guarantee margin - financial instruments | 205,273 | 205,273 | ||||||||
Inventories | 2,491,060 | 528,996 | 357,976 | 3,378,032 | ||||||
Other | 893,447 | 24,486 | 531,260 | 45,971 | 1,495,164 | |||||
Noncurrent assets | 8,770,323 | 3,849,321 | 4,781,727 | 17,401,371 | ||||||
Long-term assets | 2,539,621 | 500,225 | 355,002 | 3,394,848 | ||||||
Investments, property, plant and equipment and intangible assets | 6,230,702 | 3,349,096 | 4,426,725 | 14,006,523 | ||||||
Total Assets | 12,695,189 | 5,173,397 | 5,910,381 | 12,616,893 | 36,395,860 | |||||
Current liabilities | 1,563,691 | 146,652 | 303,966 | 3,694,850 | 5,709,159 | |||||
Loans, financing and debentures | 2,902,495 | 2,902,495 | ||||||||
Suppliers | 429,464 | 59,618 | 144,585 | 633,667 | ||||||
Corporate income and social contribution taxes | 46,462 | 46,462 | ||||||||
Tax payable | 245,258 | 19,131 | 62,092 | 326,481 | ||||||
Tax installments | 633,492 | 633,492 | ||||||||
Accounts payable | 418,196 | 3,868 | 35,150 | 457,214 | ||||||
Contingencies | 112,401 | 112,401 | ||||||||
Other | 470,773 | 64,035 | 62,139 | 596,947 | ||||||
Noncurrent liabilities | 64,718 | 41 | 27,875 | 22,930,700 | 23,023,334 | |||||
Loans, financing and debentures | 18,018,083 | 18,018,083 | ||||||||
Net contingencies judicial deposits | 794,201 | 794,201 | ||||||||
Obligations and taxes paid in installments | 846,237 | 846,237 | ||||||||
Accounts payable long-term | 64,718 | 41 | 27,875 | 92,634 | ||||||
Other | 3,272,179 | 3,272,179 | ||||||||
Minority interest | 143,229 | 143,229 | ||||||||
Net differences | 11,066,780 | 5,026,704 | 5,578,540 | (14,151,886) | ||||||
Shareholders' equity | 7,520,138 | |||||||||
Total liabilities and shareholders' equity | 12,695,189 | 5,173,397 | 5,910,381 | 12,616,893 | 36,395,860 |
79
06.01 NOTES TO THE FINANCIAL STATEMENTS
(ii) Net revenue and cost of goods sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated | |
|
|
|
|
|
|
9/30/2010 |
|
|
|
|
|
|
9/30/2009 | ||||||
Tonnes (thousand) |
Net revenue |
Cost of Goods Sold and Services Rendered |
Gross income |
% |
Tonnes (thousand) |
Net revenue |
Cost of Goods Sold and Services Rendered |
Gross income |
% | ||||||||||
Steel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Steel |
3,751,826 |
7,622,737 |
(4,525,468) |
3,097,269 |
41% |
2,910,484 |
5,582,419 |
(4,028,663) |
1,553,756 |
28% | |||||||||
Domestic market |
3,276,260 |
|
6,817,054 |
|
(3,824,015) |
|
2,993,039 |
|
44% |
|
2,239,285 |
|
4,731,398 |
|
(3,189,608) |
|
1,541,790 |
|
33% |
Foreign market |
475,566 |
805,683 |
(701,453) |
104,230 |
13% |
671,199 |
851,021 |
(839,055) |
11,966 |
1% | |||||||||
Other products and services |
|
|
182,578 |
|
(89,088) |
|
93,490 |
|
51% |
|
|
|
216,762 |
|
(182,051) |
|
34,711 |
|
16% |
7,805,315 |
(4,614,556) |
3,190,759 |
41% |
5,799,181 |
(4,210,714) |
1,588,467 |
27% | ||||||||||||
Mining |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ore |
14,080,831 |
2,289,644 |
(682,079) |
1,607,565 |
70% |
13,334,896 |
1,407,757 |
(770,286) |
637,471 |
45% | |||||||||
Domestic market |
1,124,286 |
|
155,125 |
|
(21,398) |
|
133,727 |
|
86% |
|
634,014 |
|
49,836 |
|
(8,908) |
|
40,928 |
|
82% |
Foreign market |
12,956,545 |
2,134,519 |
(660,681) |
1,473,838 |
69% |
12,700,882 |
1,357,921 |
(761,378) |
596,543 |
44% | |||||||||
Other products and services |
|
|
214,315 |
|
(199,814) |
|
14,501 |
|
7% |
|
|
|
126,427 |
|
(152,773) |
|
(26,346) |
|
-21% |
2,503,959 |
(881,893) |
1,622,066 |
65% |
1,534,184 |
(923,059) |
611,125 |
40% | ||||||||||||
Infrastructure |
|||||||||||||||||||
Domestic market |
|
|
825,134 |
|
(482,875) |
|
342,259 |
|
41% |
|
|
|
802,682 |
|
(423,263) |
|
379,419 |
|
47% |
Cement |
|||||||||||||||||||
Domestic market |
681,117 |
|
137,656 |
|
(113,533) |
|
24,123 |
|
18% |
|
146,993 |
|
27,738 |
|
(29,505) |
|
(1,767) |
|
-6% |
Other products and services |
2,737 |
(1,529) |
1,208 |
44% |
1,493 |
(1,054) |
439 |
29% | |||||||||||
|
|
|
140,393 |
|
(115,062) |
|
25,331 |
|
18% |
|
|
|
29,231 |
|
(30,559) |
|
(1,328) |
|
-5% |
Corporate/Other |
(268,777) |
280,125 |
11,348 |
-4% |
(243,823) |
293,008 |
49,185 |
-20% | |||||||||||
TOTAL |
|
|
11,006,024 |
|
(5,814,261) |
|
5,191,763 |
|
47% |
|
|
|
7,921,455 |
|
(5,294,587) |
|
2,626,868 |
|
33% |
80
06.01 NOTES TO THE FINANCIAL STATEMENTS
27. STATEMENT OF VALUE ADDED
Consolidated | Parent Company | |||||||
9/30/2009 | ||||||||
9/30/2010 | 9/30/2009 | 9/30/2010 | Adjusted | |||||
Resolution 624 | ||||||||
Revenues | ||||||||
Sales of goods, products and services | 13,378,450 | 10,633,144 | 10,290,344 | 7,771,005 | ||||
Other revenues/expenses | 2,021 | 794,322 | 2,103 | 797,827 | ||||
Allow ance for/reversal of doubtful accounts | (47,078) | (83,431) | (49,868) | (80,599) | ||||
13,333,393 | 11,344,035 | 10,242,579 | 8,488,233 | |||||
Input acquired from third parties | ||||||||
Costs of products, goods and services sold | (5,905,717) | (5,752,326) | (4,901,345) | (4,209,657) | ||||
Materials, energy - Third party services - other | (859,462) | (882,446) | (668,009) | (545,369) | ||||
Asset impairment | (7,012) | (22,224) | (7,536) | (21,090) | ||||
(6,772,191) | (6,656,996) | (5,576,890) | (4,776,116) | |||||
Gross value added | 6,561,202 | 4,687,039 | 4,665,689 | 3,712,117 | ||||
Retention | ||||||||
Depreciation, amortization and depletion | (672,340) | (580,158) | (499,401) | (428,092) | ||||
Net value added produced | 5,888,862 | 4,106,881 | 4,166,288 | 3,284,025 | ||||
Value added received in transfers | ||||||||
Equity pick-up | 1,156,221 | 1,313,275 | ||||||
Financial income/assets exchange variation | (19,216) | 76,422 | 110,811 | (979,694) | ||||
Other | 4,427 | 5,902 | 3,117 | 5,347 | ||||
(14,789) | 82,324 | 1,270,149 | 338,928 | |||||
Total value added to distribute | 5,874,073 | 4,189,205 | 5,436,437 | 3,622,953 | ||||
DISTRIBUTION OF VALUE ADDED | ||||||||
Personnel | 721,170 | 753,196 | 469,053 | 521,775 | ||||
Direct compensation | 559,582 | 584,280 | 352,583 | 396,058 | ||||
Benefits | 123,886 | 123,719 | 90,055 | 90,508 | ||||
Government Severance Indemnity Fund for Employees (FGTS) | 37,702 | 45,197 | 26,415 | 35,209 | ||||
Taxes, fees and contributions | 1,692,016 | 1,552,288 | 1,214,675 | 987,554 | ||||
Federal | 1,411,845 | 1,253,286 | 1,013,869 | 755,049 | ||||
State | 255,849 | 278,809 | 183,104 | 220,163 | ||||
Municipal | 24,322 | 20,193 | 17,702 | 12,342 | ||||
Third party capital remuneration | 1,365,104 | 30,491 | 1,677,094 | 297,574 | ||||
Interest | 1,353,865 | 24,916 | 1,675,210 | 295,904 | ||||
Rentals | 11,239 | 5,575 | 1,884 | 1,670 | ||||
Remuneration of shareholders' equity | 2,095,783 | 1,853,230 | 2,075,615 | 1,816,050 | ||||
Interest on shareholders' equity | 267,613 | 273,563 | 267,613 | 273,564 | ||||
Retained earnings | 1,808,002 | 2,337,290 | 1,808,002 | 1,542,486 | ||||
Earnings in inventories | 20,168 | (757,623) | ||||||
5,874,073 | 4,189,205 | 5,436,437 | 3,622,953 |
81
06.01 NOTES TO THE FINANCIAL STATEMENTS
28. EMPLOYEES' PENSION FUND
(i) Management of the Private Pension Plan
The Company is the main sponsor of CBS Previdência, a private not-for-profit pension fund established in July 1960, main purpose of which is to pay supplementary benefits to participants in the official Pension Plan. CBS Previdência is composed of employees of CSN, CSN-related companies and the entity itself, provided they sign the adherence agreement.
(ii) Description of characteristics of the plans
CBS Previdência has three benefit plans:
35%-of-average-salary plan
It is a defined benefit plan (BD), which began on February 1, 1966, for the purpose of paying retirements (due to time in service, special cases, disability or age) on a life-long basis, equivalent to 35% of the participants last average 12 salaries. The plan also guarantees the payment of a sickness allowance to a participant on sick leave through the Official Pension Plan and it also guarantees the payment of death grant and a cash grant. The active and retired participants and the sponsors make thirteen contributions per year, which is the same as the number of benefits paid. This plan became inactive on October 31, 1977, when the supplementation of the average salary plan, which is in process of extinction, came into force.
Supplementation plan for the average salary
The defined benefit plan (BD) began on November 1, 1977. The purpose of this plan is to supplement the difference between the 12 last average salaries and the benefit paid by the Social Security Pension Plan (Previdência Oficial) benefit, to the retired employees, on a life-long basis. Like in the 35% Average Salary Plan, there is sickness allowance, death grant and pension coverage. Thirteen contributions are paid per year, the same number of benefits paid. This plan became inactive on December 26, 1995, after the combined supplementary benefits plan has been implemented.
Combined supplementary benefit plan
Begun on December 27, 1995, this is a combined variable contribution plan (CV). Besides the programmed pension benefit, there is the payment of risk benefits (pension in activity, disability and sickness benefit). In this plan, the retirement benefit is calculated based on the total accumulated sponsors and participants contributions (thirteen per year). Upon the participants retirement grant, the plan starts having a defined benefit plan and thirteen benefits are paid per year.
On September 30, 2010 and June 30, 2010, the plans are composed as follows:
35%-of-Average-Salary Plan |
Supplementation Plan for the Average Salary |
Combined Supplementary Benefit Plan |
Total members | |||||||||||||
9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | 9/30/2010 | 6/30/2010 | |||||||||
Members | ||||||||||||||||
In service | 10 | 10 | 16 | 17 | 14,624 | 13,735 | 14,650 | 13,762 | ||||||||
Retired | 4,452 | 4,515 | 4,599 | 4,623 | 882 | 854 | 9,933 | 9,992 | ||||||||
4,462 | 4,525 | 4,615 | 4,640 | 15,506 | 14,589 | 24,583 | 23,754 | |||||||||
Related beneficiaries: | ||||||||||||||||
Beneficiaries | 3,682 | 3,718 | 1,461 | 3,718 | 99 | 99 | 5,242 | 7,535 | ||||||||
Total participants | ||||||||||||||||
(members/ beneficiaries) | 8,144 | 8,243 | 6,076 | 8,358 | 15,605 | 14,688 | 29,825 | 31,289 |
82
06.01 NOTES TO THE FINANCIAL STATEMENTS
(iii) Solution approaches for the payment of the actuarial deficit
According to Official Letter 1555/SPC/GAB/COA of August 22, 2002, confirmed by Official Letter 1598/SPC/GAB/COA of August 28, 2002, a proposal for refinancing the reserves to amortize the sponsors liability in 240 consecutive monthly installments, monetarily indexed by INPC + 6% p.a., starting as from June 28, 2002 was approved.
The agreement establishes the prepayment of installments should there be a need for cash in the defined benefit plan and the incorporation to the updated debit balance of the eventual deficits/surpluses under the sponsors responsibility, so as to preserve the equilibrium of the plans without exceeding the maximum period of amortization stipulated in the agreement.
(iv) Actuarial liabilities
Due to the CVM Resolution 371/00, which approved the NPC 26 of IBRACON Accounting of the Employees benefits and which established new accounting practices for the calculation and disclosure, the Management, through a study performed by external actuaries, determined the effects arising from this practice, and the Company has kept records in conformity with the actuarial report issued on January 21, 2010.
Plans on 12/31/2009 | ||||||||
35%-of- | Supplementation Plan | Combined | ||||||
Average- | for the Average | Supplementary | Total | |||||
Salary | Salary | Benefit Plan | ||||||
Present value of the actuarial liabilities w ith guarantee | 307,302 | 1,187,161 | 1,351,213 | 2,845,676 | ||||
Plan's assets fair value | (348,787) | (1,514,694) | (1,481,034) | (3,344,515) | ||||
Present value of the actuarial obligations exceeding the assets fair value | (41,485) | (327,533) | (129,821) | (498,839) | ||||
Adjustments by allow ed deferral: | 67,392 | 400,975 | 78,294 | 546,661 | ||||
- Unrecognized actuarial gains | 67,392 | 400,975 | 60,394 | 528,761 | ||||
- Unrecognized cost of service rendered | 17,900 | 17,900 | ||||||
Present value of the amortizing contributions of members | (6,443) | (22,960) | (29,403) | |||||
Actuarial liabilities/ (assets) | 19,464 | 50,482 | (51,527) | 18,419 | ||||
Provisioned actuarial liabilities / (assets) (long-term / other) | 19,464 | 50,482 | 69,946 |
Breakdown of actuarial liability
On September 30, 2010, the Company does not have a provision for actuarial liabilities since defined benefit contribution plans have surplus.
With regards to the recognition of the actuarial liability, the amortizing contribution related to the portion of the participants in the settlement of the reserve insufficiency was deducted from the present value of total actuarial liabilities of the respective plans. Some participants are questioning this amortizing contribution in court, however, the Company, grounded on the opinion of its legal and actuarial advisors, understands that this amortizing contribution was duly approved by the Brazilian Department of Supplementary Private Pensions SPC and, therefore, is legally due by the participants.
83
06.01 NOTES TO THE FINANCIAL STATEMENTS
In accordance with the actuarial calculations prepared using the projected credit unit method, the amounts to be appropriated in 2010 are as follows:
ESTIMATES PER PLAN - 2010 | ||||||||
35%-of- | Supplementation Plan | Combined | ||||||
Average- | for the Average | Supplementary | Total | |||||
Salary | Salary | Benefit Plan | ||||||
Cost of current service | (12) | (203) | (3,673) | (3,888) | ||||
Interest on actuarial liabilities | (31,980) | (124,918) | (22,109) | (179,007) | ||||
Expected income from assets | 34,873 | 152,055 | 35,295 | 222,223 | ||||
Cost of amortizations | 16,257 | 46,205 | 2,659 | 65,121 | ||||
- Unrecognized actuarial gains | 16,257 | 46,205 | 1,568 | 64,030 | ||||
- Unrecognized cost of service rendered | 1,091 | 1,091 | ||||||
Expected impact on the 2010 result | 19,138 | 73,139 | 12,172 | 104,449 |
Main actuarial assumptions adopted in the calculation of the actuarial liability on December 31, 2009
Actuarial financing method |
Projected Credit Unit |
|
|
Functional Currency |
Real (R$) |
|
|
Accounting for the plan assets |
Market Value |
|
|
Amount used as estimate for the closing shareholders equity for the year |
Best estimate for shareholders equity on the closing date of the fiscal year obtained based on the projection of the amounts recorded in October |
|
|
Nominal annual rate of return on investments |
35% of the average: 10.27%; Supplementation: 10.21%; Millennium: 10.78% |
|
|
Nominal annual rate for discount of the actuarial liability |
11.18% |
|
|
Nominal annual rate of salary growth |
5.24% |
|
|
Nominal annual index for social security benefits correction |
4.2% |
|
|
Long-term annual inflation rate |
4.2% |
|
|
Administrative expenses |
The amounts used are net of administrative expenses |
|
|
General mortality table |
AT2000 segregated by gender |
|
|
Disability table |
Mercer Disability with probabilities multiplied by 2 |
|
|
Disabled mortality table |
Winklevoss - 1% |
|
|
Turnover table |
Millennium Plan 2% per annum, null for BD plans |
|
|
Retirement age |
100% on the first date on which the employee becomes eligible to a retirement benefit scheduled by the plan |
|
|
Family composition of the participants in activity |
95% will be married at the time of retirement, and the wife is 4 years younger than the husband |
84
06.01 NOTES TO THE FINANCIAL STATEMENTS
The Company does not have other post-employment benefit plans.
29. INSURANCE
Aiming at properly mitigating risks and in view of the nature of its operations, the Company and its subsidiaries took out several different types of insurance policies. The policies are taken out in line with the Risk Management policy and are similar to insurances taken out by other companies operating in the same line as CSN and its subsidiaries. The coverage of these policies include: National Transportation, International Transportation, Carrier Civil Responsibility, Import, Export, Life and Personal Accidents Insurance, Health, Vehicle Fleet, D&O (Administrator Civil Responsibility Insurance), General Civil Responsibility, Engineering Risks, Sundry Risks, Export Credit, Guarantee Insurance and Port Operator Civil Responsibility.
The Company also renewed the Property Damage and Loss of Profits insurances to its entities and subsidiaries with the following exceptions: Usina Presidente Vargas, Casa de Pedra, Mineração Arcos, CSN Paraná, Terminal de Carvão TECAR (it has Property Damage), which are under negotiation with insurance and reinsurance companies in Brazil and abroad in order to obtain, place and pay these other policies.
The risk assumptions adopted, given their nature, are not part of the scope of a quarterly information review, and, consequently, they were not reviewed by our independent auditors.
During the period between June 17 and 20, 2010, rainfalls hit the states of Pernambuco and Alagoas. As a result, Tronco Sul Recife track that connects the city of Cabo (Pernambuco) and the city of Porto Real do Colégio (Alagoas) was damaged in several stretches, from km 29 to km 450, caused by floods in several locations, affecting infrastructure and superstructure of the rail network. The company contracted an insurance with MAPFRE Vera Cruz Seguradora SA, which covers civil construction works. The insurance company and the regulatory agency appointed by reinsurers already started to map and inspect the damaged area but, until the conclusion of this quarterly review, the experts were not able to conclude their reports with the insurance company, mainly due to the difficult access to the region. Consequently, it was not possible to measure the impact on our financial statements ended September 30, 2010. After the conclusion of the expert report and complete survey of impact on the Companys property, plant and equipment, then this impact will be recognized in the financial statements, however, no significant impact on the Companys results is expected.
30. Subsequent events
· Conduct Adjustment Agreement
On October 4, 2010, a Conduct Adjustment Agreement (TAC) was executed referring to environmental actions at the Presidente Vargas Plant area in the city of Volta Redonda. The amount to be invested is R$216 million, of which R$16 million are allocated to environmental compensation and R$200 million in 90 environmental preservation actions as investments for a term of three years.
85
06.01 NOTES TO THE FINANCIAL STATEMENTS
· Guaranteed Perpetual bonds
On October 14, 2010, the Company fully reddemed Guaranteed Perpetual Bonds issued in 2005, through its wholly-owned subsidiary CSN Islands X Corp., guaranteed by CSN, at a 9.50% p.a. interest rate and amounting to US$750 million, plus the accured interest rates and not paid up to the redemption date and any additional amounts payable regarding the Guaranteed Perpetual Bonds.
· Cancellation of treasury shares
On October 20, 2010, the Company called na Extraordinary General Meeting to resolve on the cancellation of 27,325,535 treasury shares, without capital stock reduction. The minimum quorum for the instatement of the meeting was not reached and a new call was made for the meeting to be held on November 1, 2010. 25,063,577 shares that remained lieneed will be duly held in treasury, until further release.
86
06.01 NOTES TO THE FINANCIAL STATEMENTS
SEE ITEM 12:
For further information see comments on the Companys consolidated performance in the quarter
87
12.01 COMMENTS ON THE COMPANYS CONSOLIDATED PERFORMANCE IN THE QUARTER
Production
The Presidente Vargas Steelworks produced 1.23 million tonnes of crude steel in 3Q10, 3% more than in 2Q10, while rolled steel output fell by 5% to 1.20 million tonnes.
Production (in thousand t) | 3Q09 | 2Q10 | 3Q10 | Change | |
3Q10 x 2Q10 | 3Q10 x 3Q09 | ||||
Crude Steel (P Vargas Mill) | 1,177 | 1,199 | 1,233 | 3% | 5% |
Purchased Slabs from Third Parties | 0 | 0 | 0 | - | - |
Total Crude Steel | 1,177 | 1,199 | 1,233 | 3% | 5% |
Rolled Products (UPV) | 1,323 | 1,187 | 1,133 | -5% | -14% |
Coils from Third Parties Consumption | 0 | 80 | 70 | -13% | - |
Rolled Products (UPV) | 1,323 | 1,267 | 1,203 | -5% | -9% |
Production Costs (Parent Company)
CSNs total production costs stood at R$1,441 million in 3Q10, very close to the 2Q10 figure of R$1,433 million, with the increase in raw material costs being offset by an equivalent reduction in general manufacturing costs.
Raw materials: increase of R$37 million, primarily related to the following inputs:
- Coal: upturn of R$49 million, basically due to higher acquisition cost and increased consumption;
- Other raw materials: reduction of R$12 million, especially in regard to coating metals.
Labor: labor costs remained at the same level of 2Q10.
General costs: reduction of R$36 million, chiefly due to:
- Energy and fuel: decline of R$7 million, especially natural gas;
88
12.01 COMMENTS ON THE COMPANYS CONSOLIDATED PERFORMANCE IN THE QUARTER
- Maintenance and supplies: reduction of R$29 million, primarily in the services line.
Depreciation: increase of R$7 million due to new incorporation of assets.
Sales
Total Sales Volume
CSNs flat steel sales volume totaled 1.2 million tonnes in 3Q10, 8% down on the previous quarter. In 3Q10, steel product sales volume breakdown was: 87% for the domestic market, 10% for overseas subsidiaries, and 3% for exports.
Domestic Market
Domestic flat steel sales volume in 3Q10 fell by 10% over 2Q10 to 1.0 million tonnes.
Sales in the domestic market, where margins are traditionally higher, accounted for 87% of total sales in the quarter.
Exports
Exports reached 160,000 tonnes in 3Q10, 7% up on 2Q10. Sales by CSNLLC and Lusosider reached 119,000 tonnes, while direct exports totaled 41,000 tonnes.
89
12.01 COMMENTS ON THE COMPANYS CONSOLIDATED PERFORMANCE IN THE QUARTER
Prices
In 3Q10, net revenue per tonne averaged R$2,055, less than 1% below the 2Q10 figure, impacted by the period reduction in prices and mix of products sold.
Mining
ü PRODUCTION
Own production of finished iron ore products1 totaled 6.9 million tonnes in 3Q10, remaining flat over the previous quarter. Of this total, 5.4 million tonnes came from the Casa de Pedra mine and 1.5 million from Namisa. Namisas purchases from third parties amounted to 3.7 million tonnes, 2.0 million of which acquired from CSN.
(1) Production volume, purchases and sales include 100% of the stake in Namisa.
90
12.01 COMMENTS ON THE COMPANYS CONSOLIDATED PERFORMANCE IN THE QUARTER
In the first nine months, production of finished products1 reached 20.0 million tonnes, 18% up year-on-year, 16.1 million of which from Casa de Pedra and 3.9 million from Namisa. Namisa acquired 8.9 million tonnes from third parties, 4.6 million of which from CSN.
ü SALES
In 3Q10, total sales of finished iron ore products1 by CSN and Namisa, excluding own consumption, amounted to 7.0 million tonnes, 13% more than in 2Q10 and a new Companys record. Exports totaled 6.7 million tonnes, 4.4 million tonnes of which were sold by Namisa. Domestic sales stood at 0.3 million tonnes.
Year-to-date sales of finished iron ore products by CSN and Namisa reached 18.9 million tonnes1, 15% up on the first nine months of 2009. Exports stood at 17.8 million tonnes, 12 million tonnes of which were sold by Namisa. Domestic sales totaled 1.1 million tonnes.
Iron ore volume for own consumption reached 1.7 million tonnes in 3Q10 and 5.0 million tonnes in 9M10.
ü INVENTORIES
Finished iron ore product inventories closed 3Q10 at 7.2 million tonnes.
Cement
Cement production totaled 292,000 tonnes in 3Q10, while sales came to 308,000 tonnes, generating net revenue of R$60 million.
Year-to-date cement output stood at 669,000 tonnes, accompanied by sales of 681,000 tonnes and net revenue of R$131 million.
Net Revenue
Net revenue totaled R$3,949 million in 3Q10, 2% up on 2Q10, chiefly due to the 42% upturn in mining revenue, in turn pushed by higher iron ore prices in 3Q10 and increased sales volume.
91
12.01 COMMENTS ON THE COMPANYS CONSOLIDATED PERFORMANCE IN THE QUARTER
Selling. General and Administrative Expenses
SG&A expenses totaled R$318 million in 3Q10, in line with the R$304 million recorded in the previous quarter.
In the first nine months, these expenses came to R$937 million, 16% up year-on-year, primarily reflecting increased efforts on the sales front.
Other Revenue and Expenses
In 3Q10, CSN recorded a negative R$124 million in the Other Revenue and Expenses line, versus expenses of R$80 million in 2Q10. The R$44 million upturn was chiefly due to reinstatement of actuarial liabilities.
EBITDA
EBITDA totaled R$1,832 million in 3Q10, 2% up on 2Q10, primarily due to higher iron ore prices and sales volume. The EBITDA margin remained flat at 46%.
Year-to-date EBITDA came to R$4,932 million, a hefty 105% up year-on-year, accompanied by a margin of 45%, a 15 p.p. improvement.
Financial Result and Net Debt
The 3Q10 net financial result was negative by R$475 million, chiefly due to the following factors:
§ Interest on loans and financing totaling R$502 million;
§ Negative monetary and foreign exchange variations of R$107 million, including the result of derivative operations;
§ The monetary restatement of tax provisions totaling R$90 million.
92
12.01 COMMENTS ON THE COMPANYS CONSOLIDATED PERFORMANCE IN THE QUARTER
These negative effects were partially offset by returns on financial investments and other financial revenue, totaling R$224 million.
On September 30, 2010, the net debt stood at R$9.4 billion, R$1.1 billion more than the R$8.3 billion recorded on June 30, 2010.
Offsetting EBITDA of R$1.8 billion, the Company invested R$0.9 billion in fixed assets and R$1.3 billion in securities for trading and sale. In addition, the cost of debt came to R$0.5 billion in the quarter and other factors, such as working capital, cost a further R$0.2 billion.
The net debt/EBITDA ratio closed 3Q10 at 1.54x, based on LTM EBITDA of R$6.1 billion, virtually stable when compared to the 1.56x recorded at the end of the previous quarter. The increase in net debt between the two periods was offset by accrued EBITDA growth.
On July 14, CSN, through its wholly-owned subsidiary CSN Resources S.A., issued bonds worth US$1 billion at 6.5% p.a. and maturing in July 2020, pursuant to U.S. Rule 144A and Regulation S. The issue price was 99.096% and the bonds were guaranteed by CSN.
On September 16, CSN, through its wholly-owned subsidiary CSN Islands XII Corp., issued perpetual bonds worth US$1 billion at 7.0% p.a., pursuant to U.S. Rule 144A and Regulation S. The bonds are guaranteed by CSN and the proceeds were primarily used to settle the US$750 million perpetual bonds issued by CSN Islands X Corp in 2005, with return of 9.50% p.a..
Income Taxes
The Income Tax and Social Contribution effective rate increased from 16% in 2Q10 to 28% in 3Q10, reflecting exchange variation results from companies based overseas denominated in Reais. Consequently, in 3Q10 Income tax and Social Contribution expenses totaled R$286 million, R$116 million up on 2Q10.
93
12.01 COMMENTS ON THE COMPANYS CONSOLIDATED PERFORMANCE IN THE QUARTER
Net Income
CSN posted 3Q10 net income of R$720 million, 19% down on 2Q10, reflecting primarily the R$116 million upturn in income tax and social contribution expenses and negative variation of R$44 million in Other Revenue and Expenses.
Capex
CSN invested R$864 million in 3Q10, R$505 million of which in subsidiaries and jointly-controlled companies, allocated as follows:
ü Transnordestina Logística: R$363 million;
ü CSN Cimentos: R$46 million;
ü CSN Aços Longos: R$39 million;
ü MRS Logística: R$33 million.
The remaining R$359 million went to the parent company, mostly in the following projects:
ü Warehousing / Others: R$138 million;
ü Maintenance and repairs: R$97 million;
ü Expansion of the Casa de Pedra mine: R$56 million;
ü Technological improvements: R$29 million;
ü Expansion of the Port of Itaguaí: R$26 million.
Working Capital
Working capital closed September 2010 at R$2.0 billion, R$42 million up on June 2010 figure, thanks to the R$215 million upturn in assets, fueled by the increases in the "Accounts Receivable, Inventories and Advances on Taxes lines. Liabilities moved up by R$173 million, chiefly due to the R$220 million upturn in the Taxes Payable line.
The average receivables period at the end of September 2010 was 27 days, stable over 2Q10, while the average supplier payment period narrowed from 33 days to 30 days in the same period. The inventory turnover period averaged 108 days, 13 days more than in 2Q10.
94
12.01 COMMENTS ON THE COMPANYS CONSOLIDATED PERFORMANCE IN THE QUARTER
WORKING CAPITAL (R$MM) | 2Q10 | 3Q10 | Change |
3Q10 x 2Q10 | |||
Assets | 3,775 | 3,990 | 215 |
Accounts Receivable | 1,298 | 1,345 | 47 |
Inventory (*) | 2,436 | 2,553 | 117 |
Advances to Taxes | 41 | 92 | 51 |
Liabilities | 1,837 | 2,010 | 173 |
Suppliers | 692 | 634 | (58) |
Salaries and Social Contribution | 167 | 189 | 22 |
Taxes Payable | 936 | 1,156 | 220 |
Advances from Clients | 42 | 31 | (11) |
Working Capital | 1,938 | 1,980 | 42 |
TURN OVER RATIO Average Periods |
2Q10 | 3Q10 | Change |
3Q10 x 2Q10 | |||
Receivables | 27 | 27 | 0 |
Supplier Payment | 33 | 30 | (3) |
Inventory Turnover | 95 | 108 | 13 |
* Inventory - includes "Advances to Suppliers" and does not include "Supplies". |
Capital Market
Share Performance
From January through September 2010, CSNs shares appreciated by 8%, outperforming the IBOVESPA, which increased by 1% in the same period.
On the NYSE, CSNs ADRs recorded an upturn of 14%, versus 3% for the Dow Jones in the same period.
Daily traded volume in CSNs shares averaged R$116 million in 9M10, 8% up on the 9M09 average.
95
12.01 COMMENTS ON THE COMPANYS CONSOLIDATED PERFORMANCE IN THE QUARTER
On the NYSE, daily traded volume in CSNs ADRs averaged US$94 million in 9M10, 26% higher than the same period last year.
Capital Markets - CSNA3 / SID / IBOVESPA / DOW JONES | ||||
3Q10* | 2Q10* | 9M10 | 9M09 | |
N# of shares | 1,510,359,220 | 1,510,359,220 | 1,510,359,220 | 1,510,359,220 |
Market Capitalization | ||||
Closing price (R$/share) | 29.33 | 26.30 | 29.33 | 26.13 |
Closing price (US$/share) | 17.67 | 14.69 | 17.67 | 14.71 |
Market Capitalization (R$ million) | 42,762 | 38,345 | 42,762 | 38,093 |
Market Capitalization (US$ million) | 25,762 | 21,418 | 25,762 | 21,440 |
Total return including dividends and interest on equity | ||||
CSNA3 (%) | 12% | -24% | 8% | 100% |
SID (%) | 20% | -24% | 14% | 237% |
Ibovespa | 14% | -13% | 1% | 64% |
Dow Jones | 10% | -10% | 3% | 12% |
Volume | ||||
Average daily (thousand shares) | 3,204 | 4,022 | 3,947 | 5,183 |
Average daily (R$ Thousand) | 90,601 | 118,773 | 116,354 | 107,597 |
Average daily (thousand ADRs) | 4,382 | 6,377 | 5,737 | 7,485 |
Average daily (US$ Thousand) | 71,481 | 103,821 | 94,502 | 74,957 |
Source: Economática | ||||
* Figures were retroactively adjusted to reflect the share split occurred on March 25, 2010. |
96
1 - ITEM |
2 - NAME OF SUBSIDIARY/AFFILIATED COMPANY |
3 - CNPJ (Corporate Taxpayers ID) |
4 - CLASSIFICATION |
5 - PARTICIPATION IN CAPITAL OF INVESTEE - %
|
6 INVESTORS SHAREHOLDERS' EQUITY - % | |
7 - TYPE OF COMPANY |
8 - NUMBER OF SHARES HELD IN CURRENT QUARTER (in thousands) |
9 - NUMBER OF SHARES HELD IN PREVIOUS QUARTER (in thousands) | ||||
01 |
CIA METALIC DO NORDESTE |
01.183.070/0001-95 |
PRIVATE SUBSIDIARY |
99.99 |
1.36 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
92,284 |
92,284 | ||||
02 |
INAL NORDESTE |
00.904.638/0001-57 |
PRIVATE SUBSIDIARY |
99.99 |
0.45 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
43,981 |
43,981 | ||||
03 |
CSN AÇOS LONGOS |
05.023.529/0001-44 |
PRIVATE SUBSIDIARY |
99.99 |
6.51 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
271,251 |
240,254 | ||||
04 |
CSN STEEL |
05.706.345/0001-89 |
PRIVATE SUBSIDIARY |
100.00 |
45.61 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
480,727 |
480,727 | ||||
05 |
CSN OVERSEAS |
05.722.388/0001-58 |
PRIVATE SUBSIDIARY |
100.00 |
12.84 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
7,173 |
7,173 | ||||
06 |
CSN PANAMA |
05.923.777/0001-41 |
PRIVATE SUBSIDIARY |
100.00 |
11.65 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
4,240 |
4,240 | ||||
07 |
CSN ENERGY |
06.202.987/0001-03 |
PRIVATE SUBSIDIARY |
100.00 |
17.13 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
3,675 |
3,675 | ||||
97
1 - ITEM |
2 - NAME OF SUBSIDIARY/AFFILIATED COMPANY |
3 - CNPJ (Corporate Taxpayers ID) |
4 - CLASSIFICATION |
5 - PARTICIPATION IN CAPITAL OF INVESTEE - %
|
6 INVESTORS SHAREHOLDERS' EQUITY - % | |
7 - TYPE OF COMPANY |
8 - NUMBER OF SHARES HELD IN CURRENT QUARTER (in thousands) |
9 - NUMBER OF SHARES HELD IN PREVIOUS QUARTER (in thousands) | ||||
08 |
CSN EXPORT |
05.760.237/0001-94 |
PRIVATE SUBSIDIARY |
100.00 |
4.28 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
1,036 |
1,036 | ||||
09 |
COMPANHIA METALURGICA PRADA |
56.993.900/0001-31 |
INVESTEE OF SUBSIDIARY/AFFILIATE |
100.00 |
6.57 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
3,155 |
3,155 | ||||
10 |
MRS LOGÍSTICA |
01.417.222/0001-77 |
INVESTEE OF SUBSIDIARY/AFFILIATE |
22.93 |
26.38 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
77,968 |
77,968 | ||||
11 |
TRANSNORDESTINA LOGÍSTICA |
02.281.836/0001-37 |
INVESTEE OF SUBSIDIARY/AFFILIATE |
77.02 |
12.35 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
785,845 |
785,845 | ||||
12 |
SEPETIBA TECON |
02.394.276/0001-27 |
PRIVATE SUBSIDIARY |
99.99 |
2.59 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
253,990 |
253,990 | ||||
13 |
ITÁ ENERGÉTICA |
01.355.994/0002-02 |
INVESTEE OF SUBSIDIARY/AFFILIATE |
48.75 |
8.84 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
253,607 |
253,607 | ||||
98
1 - ITEM |
2 - NAME OF SUBSIDIARY/AFFILIATED COMPANY |
3 - CNPJ (Corporate Taxpayers ID) |
4 - CLASSIFICATION |
5 - PARTICIPATION IN CAPITAL OF INVESTEE - %
|
6 INVESTORS SHAREHOLDERS' EQUITY - % | |
7 - TYPE OF COMPANY |
8 - NUMBER OF SHARES HELD IN CURRENT QUARTER (in thousands) |
9 - NUMBER OF SHARES HELD IN PREVIOUS QUARTER (in thousands) | ||||
14 |
NACIONAL MINERIOS |
08.446.702/0001-05 |
INVESTEE OF SUBSIDIARY/AFFILIATE |
59.99 |
146.54 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
170,996 |
284,994 | ||||
15 |
CSN CIMENTOS |
42.564.807/0001-05 |
INVESTEE OF SUBSIDIARY/AFFILIATE |
99.99 |
13.71 | |
COMMERCIAL, INDUSTRY AND OTHER TYPES OF COMPANY |
854,228 |
722,041 | ||||
99
14.01 CHARACTERISTICS OF PUBLIC OR PRIVATE ISSUANCE OF DEBENTURES
1 ITEM |
05 |
2 ORDER No. |
4 |
3 REGISTRATION No. AT CVM |
CVM/SRE/DEB/2006/01 1 |
4 REGISTRATION DATE AT CVM |
4/28/2006 |
5 SERIES ISSUED |
UNIT |
6 TYPE OF ISSUANCE |
SIMPLE |
7 NATURE OF ISSUANCE |
PUBLIC |
8 DATE OF ISSUANCE |
2/1/2006 |
9 EXPIRATION DATE |
2/1/2012 |
10 TYPE OF DEBENTURE |
WITHOUT PREFERENCE |
11 CONDITION FOR CURRENT REMUNERATION |
|
12 PREMIUM/DISCOUNT |
|
13 NOMINAL VALUE (Reais) |
10,000.00 |
14 AMOUNT ISSUED (Thousands of Reais) |
600,000 |
15 NUMBER OF SECURITIES ISSUED (UNIT) |
60,000 |
16 OUTSTANDING SECURITIES (UNIT) |
60,000 |
17 TREASURY SECURITIES (UNIT) |
0 |
18 SECURITIES REDEEMED (UNIT) |
0 |
19 CONVERTED SECURITIES (UNIT) |
0 |
20 SECURITIES TO BE DISTRIBUTED (UNIT) |
0 |
21 DATE OF THE LAST RENEGOTIATION |
|
22 DATE OF NEXT EVENT |
2/1/2011 |
100
19.01 - INVESTMENT PROJECTS
We highlight, among the Companys main investments, the expansion in the production capacity of the Casa de Pedra mine, of Aços Longos and of Itaguaí Port. As of September 30, 2010, the Company also maintains investment project balance of R$845,380, R$36,444 and R$92,405, respectively.
For further information, see the comments on the consolidated performance in the quarter.
101
21.01 SPECIAL REVIEW REPORT - UNQUALIFIED
Independent auditors review report
(a free translation from the original in Portuguese)
To the Board of Directors and Shareholders of
Companhia Siderúrgica Nacional
Rio de Janeiro - RJ
1. We have reviewed the accounting information contained in the Quarterly Financial Information of Companhia Siderúrgica Nacional (the Company) and in the consolidated Quarterly Financial Information of the Company and its subsidiaries for the quarter ended September 30, 2010, comprising the balance sheets, the statements of income, changes in shareholders equity, cash flows and added value, explanatory notes and the management report, which are the responsibility of its management.
2. Our review was conducted in accordance with the standards set by IBRACON - The Brazilian Institute of Independent Auditors, in conjunction with the Federal Accounting Council (CFC) and consisted mainly of the following: (a) inquiry and discussion with management responsible for the accounting, financial and operational areas of the Company and its subsidiaries, regarding the main criteria adopted in the preparation of the Quarterly Financial Information; and (b) reviewing information and subsequent events that have or may have relevant effects on the financial position and operations of the Company and its subsidiaries.
3. Based on our review, we are not aware of any material modifications that should be made to the accounting information contained in the Quarterly Financial Information referred above, in order to be in accordance with accounting practices adopted in Brazil and the standards issued by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of the Quarterly Financial Information.
4. As mentioned in note 29 of the Quarterly Financial Information, the Company has been negotiating with insurance and reinsurance companies in Brazil and abroad, in order to obtain insurance coverage for property damages and business interruption in certain sites of the Company.
102
21.01 SPECIAL REVIEW REPORT - UNQUALIFIED
5. As described in note 2, during 2009, the Brazilian Securities and Exchange Commission (CVM) approved several pronouncements, interpretations and guidance issued by the Accounting Pronouncements Committee (CPC), which are effective as from the fiscal year 2010 and changed the accounting practices adopted in Brazil. As permitted by CVM Resolution 603/09, Management of the Company and its subsidiaries opted to present its Quarterly Financial Information in accordance with accounting practices adopted in Brazil until December 31, 2009, not applying these new accounting pronouncements, which have mandatory application for the fiscal year 2010. As required by the above mentioned CVM Resolution 603/09, the Company disclosed this fact in note 2 to the Quarterly Financial Information, and described the main changes that could impact its year-ending financial statements, as well as it clarified the reasons for not disclosing the estimate of the possible effects in the Companys shareholders equity and statement of income, as required by this Resolution.
São Paulo, October 28, 2010
KPMG Auditores Independentes
CRC SP-014428/O-6 F-RJ
Original in Portuguese signed by
Anselmo Neves Macedo
Accountant CRC SP-160482/O-6 S-RJ
103
TABLE OF CONTENTS
Grouppp p |
Table |
Description |
Page |
01 |
01 |
IDENTIFICATION |
1 |
01 |
02 |
HEAD OFFICE |
1 |
01 |
03 |
INVESTOR RELATIONS OFFICER (Company Mailing Address) |
1 |
01 |
04 |
ITR REFERENCE |
1 |
01 |
05 |
CAPITAL STOCK |
2 |
01 |
06 |
COMPANY PROFILE |
2 |
01 |
07 |
COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS |
2 |
01 |
08 |
CASH DIVIDENDS |
2 |
01 |
09 |
SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR |
3 |
01 |
10 |
INVESTOR RELATIONS OFFICER |
3 |
02 |
01 |
BALANCE SHEET ASSETS |
4 |
02 |
02 |
BALANCE SHEET LIABILITIES |
6 |
03 |
01 |
STATEMENT OF INCOME |
8 |
04 |
01 |
04 - STATEMENT OF CASH FLOWS |
10 |
05 |
01 |
05 - STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 7/1/2010 TO 9/30/2010 |
12 |
05 |
02 |
05 - STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2010 TO 9/30/2010 |
13 |
08 |
01 |
CONSOLIDATED BALANCE SHEET ASSETS |
14 |
08 |
02 |
CONSOLIDATED BALANCE SHEET LIABILITIES |
16 |
09 |
01 |
CONSOLIDATED STATEMENT OF INCOME |
18 |
10 |
01 |
10.01 - CONSOLIDATED STATEMENT OF CASH FLOWS |
20 |
11 |
01 |
11 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 7/1/2010 TO 9/30/2010 |
22 |
11 |
02 |
11 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2010 TO 9/30/2010 |
23 |
06 |
01 |
NOTES TO THE FINANCIAL STATEMENTS |
24 |
07 |
01 |
COMMENTS ON THE COMPANYS PERFORMANCE IN THE QUARTER |
87 |
12 |
01 |
COMMENTS ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER |
88 |
13 |
01 |
EQUITY IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES |
97 |
14 |
01 |
CHARACTERISTICS OF PUBLIC OR PRIVATE ISSUANCE OF DEBENTURES |
100 |
19 |
01 |
INVESTMENT PROJECTS |
101 |
21 |
01 |
INDEPENDENT AUDITORS REVIEW REPORT |
102 |
|
|
CIA METALIC DO NORDESTE |
|
|
|
INAL NORDESTE |
|
|
|
CSN AÇOS LONGOS |
|
|
|
CSN STEEL |
|
|
|
CSN OVERSEAS |
|
|
|
CSN PANAMA |
|
|
|
CSN ENERGY |
|
|
|
CSN EXPORT |
|
|
|
COMPANHIA METALURGICA PRADA |
|
|
|
MRS LOGÍSTICA |
|
|
|
TRANSNORDESTINA LOGÍSTICA |
|
|
|
SEPETIBA TECON |
|
104
TABLE OF CONTENTS
Grouppp p |
Table |
Description |
Page |
|
|
ITÁ ENERGÉTICA |
|
|
|
NACIONAL MINÉRIOS |
|
|
|
CSN CIMENTOS |
/103 |
105
COMPANHIA SIDERÚRGICA NACIONAL | |
By: |
/S/ Benjamin Steinbruch
|
Benjamin Steinbruch
Chief Executive Officer |
| |
By: |
/S/ Paulo Penido Pinto Marques
|
Paulo Penido Pinto Marques
Chief Financial Officer and Investor Relations Officer |
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.