siditr3q16_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of December, 2016
Commission File Number 1-14732
 

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

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

Yes _______ No ___X____

 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

 

Table of Contents

 

Company Information

 

Capital Breakdown

1

Parent Company Financial Statements

 

Balance Sheet – Assets

2

Balance Sheet – Liabilities

3

Statement of Income

4

Statement of Comprehensive Income

5

Statement of Cash Flows

6

Statement of Changes in Shareholders’ Equity

 

01/01/2016 to 09/30/2016

8

01/01/2015 to 09/30/2015

9

Statement of Value Added

10

Consolidated Financial Statements

 

Balance Sheet - Assets

11

Balance Sheet - Liabilities

12

Statement of Income

13

Statement of Comprehensive Income

14

Statement of Cash Flows

15

Statement of Changes in Shareholders’ Equity

 

01/01/2016 to 09/30/2016

17

01/01/2015 to 09/30/2015

18

Statement of Value Added

19

Comments on the Company’s Consolidated Performance

20

Notes to the quarterly financial information

33

Reports and Statements

 

Unqualified Independent Auditors’ Review Report

77

 


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

09/30/2016

Paid-in Capital

 

Common

1,387,524,047

Preferred

0

Total

1,387,524,047

Treasury Shares

 

Common

30,391,000

Preferred

0

Total

30,391,000

                                                                                                                                                                        

1


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

 

Parent Company Financial Statements / Balance Sheet - Assets

(R$ thousand)

Code

Description

Current Quarter

Previous Year

09/30/2016

12/31/2015

1

Total Assets

42,525,094

45,605,526

1.01

Current assets

7,686,024

8,842,440

1.01.01

Cash and cash equivalent

2,434,980

1,885,199

1.01.02

Financial investments

90,711

763,599

1.01.02.02

Financial investments at amortized cost

90,711

763,599

1.01.03

Trade receivables

2,147,621

2,467,523

1.01.04

Inventory

2,270,159

2,850,744

1.01.08

Other current assets

742,553

875,375

1.01.08.01

Non-current assets available-for-sale

157,792

-

1.01.08.03

Others

584,761

875,375

1.02

Non-current assets

34,839,070

36,763,086

1.02.01

Long-term assets

4,310,564

4,510,431

1.02.01.06

Deferred tax assets

3,029,672

3,228,961

1.02.01.09

Other non-current assets

1,280,892

1,281,470

1.02.02

Investments in affiliates

21,058,572

23,323,565

1.02.03

Property, plant and equipment

9,411,399

8,866,348

1.02.04

Intangible assets

58,535

62,742

 

 

 

                                                                                                                                                                                          

2


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

 

Parent Company Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

09/30/2016

12/31/2015

2

Total liabilities

42,525,094

45,605,526

2.01

Current liabilities

3,605,010

4,272,372

2.01.01

Payroll and related taxes

156,077

141,496

2.01.02

Trade payables

1,003,260

742,364

2.01.03

Tax payables

74,245

5,814

2.01.04

Borrowings and financing

1,844,487

2,879,073

2.01.05

Other payables

413,812

411,699

2.01.06

Provisions

78,627

91,926

2.01.06.01

Provision for tax, social security, labor and civil risks

78,627

91,926

2.01.07

Liabilities over non-current assets held for sale and discontinued operations

34,502

-

2.01.07.01

Liabilities over non-current assets held for sale

34,502

-

2.02

Non-current liabilities

30,858,103

33,668,407

2.02.01

Long term Borrowings and financing

28,337,424

31,109,017

2.02.02

Other payables

82,699

126,450

2.02.04

Provisions

2,437,980

2,432,940

2.02.04.01

Provision for tax, social security, labor and civil risks

562,644

564,372

2.02.04.02

Other provisions

1,875,336

1,868,568

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

252,355

259,115

2.02.04.02.04

Pension and healthcare plan

514,367

514,367

2.02.04.02.05

Provision for losses on investments

1,108,614

1,095,086

2.03

Consolidated Shareholders’ equity

8,061,981

7,664,747

2.03.01

Share Capital

4,540,000

4,540,000

2.03.02

Capital reserves

30

30

2.03.04

Earnings reserves

2,464,701

2,464,701

2.03.04.01

Legal reserve

442,531

442,531

2.03.04.02

Statutory reserve

2,151,920

2,151,920

2.03.04.04

Earnings reserves

109,226

109,226

2.03.04.09

Treasury shares

(238,976)

(238,976)

2.03.05

Accumulated profit/losses

(1,031,122)

-

2.03.08

Other comprehensive income

2,088,372

660,016

 

 

 

                                                                                                                                                                                          

3


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

Parent Company Financial Statements / Statements of Income

(R$ thousand)

Code

Description

Current Quarter

07/01/2016 to 09/30/2016

Year to date

01/01/2016 to 09/30/2016

Same quarter previous year

07/01/2015 to 09/30/2015

YTD previous year

01/01/2015 to 09/30/2015

3.01

Revenues from sale of goods and rendering of services

2,288,121

6,457,435

3,118,708

9,047,587

3.02

Costs from sale of goods and rendering of services

(1,825,749)

(5,370,811)

(2,472,690)

(6,929,971)

3.03

Gross profit

462,372

1,086,624

646,018

2,117,616

3.04

Operating expenses/income

149,553

(1,371,135)

2,232,878

2,479,680

3.04.01

Selling expenses

(141,831)

(448,060)

(185,331)

(479,481)

3.04.02

General and administrative expenses

(87,854)

(283,481)

(96,783)

(272,153)

3.04.04

Other operating income

152,150

156,720

16,403

28,672

3.04.05

Other operating expenses

(79,647)

(269,115)

(102,664)

(509,351)

3.04.06

Equity in income of affiliates and join ventures

306,735

(527,199)

2,601,253

3,711,993

3.05

Profit before finance income (expenses) and taxes

611,925

(284,511)

2,878,896

4,597,296

3.06

Finance income (expenses)

(713,121)

(600,636)

(3,287,418)

(5,871,010)

3.06.01

Finance income

65,651

152,322

726,759

1,133,815

3.06.02

Finance expenses

(778,772)

(752,958)

(4,014,177)

(7,004,825)

3.06.02.01

Net exchange differences over financial instruments

(119,842)

2,014,530

(2,985,847)

(4,334,953)

3.06.02.02

Finance expenses

(658,930)

(2,767,488)

(1,028,330)

(2,669,872)

3.07

Profit (loss) before taxes

(101,196)

(885,147)

(408,522)

(1,273,714)

3.08

Income tax and social contribution

(29,015)

(139,189)

(123,263)

512,980

3.09

Profit (loss) from continued operations

(130,211)

(1,024,336)

(531,785)

(760,734)

3.10

Profit (loss) from discontinued operations

(6,984)

(6,786)

(728)

6,009

3.11

Consolidated Profit (loss) for the year

(137,195)

(1,031,122)

(532,513)

(754,725)

3.99.01.01

Common shares

(0.09595)

(0.75478)

(0.39184)

(0.56054)

3.99.02.01

Common shares

(0.09595)

(0.75478)

(0.39184)

(0.56054)

 

 

 

                                                                                                                                                                                          

4


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

 

Parent Company Financial Statements / Statement of Comprehensive Income

(R$ thousand)

Code

Description

Current Quarter

07/01/2016 to 09/30/2016

Year to date

01/01/2016 to 09/30/2016

Same quarter previous year

07/01/2015 to 09/30/2015

YTD previous year

01/01/2015 to 09/30/2015

4.01

Consolidated profit for the year

(137,195)

(1,031,122)

(532,513)

(754,725)

4.02

Other comprehensive income

620,079

1,428,356

(1,026,861)

(1,040,896)

4.02.01

Actuarial gains over pension plan of affiliates

-

144

-

(96)

4.02.02

Actuarial gains (losses) on defined benefit pension plan

30

-

-

348

4.02.03

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

-

-

-

(118)

4.02.04

Cumulative translation adjustments for the year

75,140

(392,797)

550,919

719,875

4.02.05

Available-for-sale assets

647,550

775,403

(445,407)

(443,153)

4.02.06

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

(42,734)

(42,734)

-

(767)

4.02.07

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

-

-

-

(20,817)

4.02.08

Impairment of available-for-sale assets

-

-

81,016

178,867

4.02.09

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

-

-

-

(33,269)

4.02.10

(Loss) / gain on the percentage change in investments

740

1,324

245

202

4.02.11

Gain (loss) on cash flow hedge accounting

(56,324)

1,016,560

(1,171,346)

(1,517,306)

4.02.12

Income tax and social contribution on cash flow hedge accounting

-

(13,808)

-

117,626

4.02.13

Realization of cash flow hedge accounting reclassified to income statement

5,949

26,472

-

-

4.02.14

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

(10,272)

57,792

(42,288)

(42,288)

4.03

Consolidated comprehensive income for the year

482,884

397,234

(1,559,374)

(1,795,621)

 

 

 

                                                                                                                                                                                          

5


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

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

(R$ thousand)

Code

Description

Year to date

01/01/2016 to 09/30/2016

YTD previous year

01/01/2015 to 09/30/2015

6.01

Net cash from operating activities

1,418,549

282,033

6.01.01

Cash from operations

(393,672)

3,532,689

6.01.01.01

Profit (loss) for the period

(1,031,122)

(754,725)

6.01.01.03

Finance charges in borrowing

1,909,151

2,510,054

6.01.01.04

Finance charges in lending

(27,919)

(15,749)

6.01.01.05

Depreciation, depletion and amortization

418,828

651,952

6.01.01.06

Equity in gain (loss) of affiliates

527,199

(3,718,002)

6.01.01.07

Deferred tax

139,138

(593,287)

6.01.01.08

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

(15,027)

84,671

6.01.01.09

Exchange differences, net

(2,320,143)

5,144,844

6.01.01.11

Impairment of available-for-sale assets

-

178,867

6.01.01.12

Write-off of PPE and Intangible assets

20,751

3,935

6.01.01.13

Provision for environmental liabilities and decommissioning of assets

(6,760)

(2,014)

6.01.01.14

Business combination gains

(28,013)

-

6.01.01.15

Others

20,245

42,143

6.01.02

Changes in assets and liabilities

1,812,221

(3,250,656)

6.01.02.01

Trade receivables - third parties

(118,462)

(19,562)

6.01.02.02

Trade receivables - related parties

430,601

(1,412,278)

6.01.02.03

Inventories

580,585

(94,391)

6.01.02.04

Receivables - related parties

36,264

78,255

6.01.02.05

Tax assets

250,807

(155,883)

6.01.02.06

Judicial deposits

27,745

(27,112)

6.01.02.07

Dividends received - related parties

2,313,552

12,215

6.01.02.09

Trade payables

261,063

220,235

6.01.02.10

Payroll and related taxes

20,000

65,289

6.01.02.11

Taxes in installments - REFIS

71,734

55,410

6.01.02.13

Payables to related parties

(2,986)

74,645

6.01.02.15

Interest paid

(2,023,675)

(2,079,553)

6.01.02.16

Interest received - Related Parties

-

651

6.01.02.18

Others

(35,007)

31,423

6.02

Net cash used in investing activities

(400,203)

(1,453,885)

6.02.01

Advance for future capital increase

(222,374)

(28,083)

6.02.02

Purchase of property, plant and equipment

(878,908)

(1,597,232)

6.02.03

Cash from incorporation of affiliates

-

129,745

6.02.04

Capital reduction in joint venture

-

486,758

6.02.07

Intercompany loans granted

(56,547)

(43,475)

6.02.09

Intercompany loans received

-

5,546

6.02.10

Exclusive funds

84,738

220,274

6.02.11

Financial Investments, net of redemption

672,888

(627,418)

6.03

Net cash used in financing activities

(469,845)

378,601

6.03.01

Borrowings and financing, net of transaction cost

(26,018)

934,396

6.03.02

Borrowings and financing, related parties

40,239

1,725,595

6.03.03

Forfaiting capitalization / drawee Risk

78,240

625,117

6.03.04

Forfaiting amortization / drawee Risk

(300,321)

(861,617)

6.03.05

Amortization of borrowings and financing

(221,693)

(938,239)

6.03.06

Amortization of borrowings and financing - related parties

(40,239)

(547,429)

6.03.07

Payments of dividends and interests on shareholder´s equity

(53)

(549,832)

6.03.08

Treasury shares

-

(9,390)

6.04

Exchange rate on translating cash and cash equivalents

1,280

-

6.05

Increase (decrease) in cash and cash equivalents

549,781

(793,251)

6.05.01

Cash and equivalents at the beginning of the year

1,885,199

3,146,393

6.05.02

Cash and equivalents at the end of the year

2,434,980

2,353,142

 

 

                                                                                                                                                                                          

6


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1
 

Parent Company Financial Statements / Statement of Changes in Equity - 1/1/2016 to 09/30/2016

(R$ thousand)

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

5.01

Opening balances

4,540,000

30

2,464,701

-

660,016

7,664,747

5.03

Adjusted opening balances

4,540,000

30

2,464,701

-

660,016

7,664,747

5.05

Total comprehensive income

-

-

-

(1,031,122)

1,428,356

397,234

5.05.01

Profit for the period

-

-

-

(1,031,122)

-

(1,031,122)

5.05.02

Other comprehensive income

-

-

-

-

1,428,356

1,428,356

5.05.02.04

Translation adjustments for the year

-

-

-

-

(392,797)

(392,797)

5.05.02.08

Actuarial gains on pension plan, net of taxes

-

-

-

-

144

144

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

-

732,669

732,669

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

-

1,324

1,324

5.05.02.11

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

-

-

-

-

1,029,224

1,029,224

5.05.02.12

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

-

-

-

-

57,792

57,792

5.07

Closing balance

4,540,000

30

2,464,701

(1,031,122)

2,088,372

8,061,981

 

 

 

                                                                                                                                                                                          

7


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

 

Parent Company Financial Statements / Statement of Changes in Equity - 1/1/2015 to 09/30/2015

(R$ thousand)

               

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

5.01

Opening balances

4,540,000

30

1,131,298

-

25,140

5,696,468

5.03

Adjusted opening balances

4,540,000

30

1,131,298

-

25,140

5,696,468

5.04

Capital transactions with shareholders

-

-

(284,390)

-

-

(284,390)

5.04.04

Treasury shares acquired

-

-

(9,390)

-

-

(9,390)

5.04.06

Dividends

-

-

(275,000)

-

-

(275,000)

5.05

Total comprehensive income

-

-

-

(754,725)

(1,040,896)

(1,795,621)

5.05.01

Profit for the period

-

-

-

(754,725)

-

(754,725)

5.05.02

Other comprehensive income

-

-

-

-

(1,040,896)

(1,040,896)

5.05.02.04

Translation adjustments for the period

-

-

-

-

719,875

719,875

5.05.02.08

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

-

-

-

-

134

134

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

-

(319,139)

(319,139)

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

-

202

202

5.05.02.11

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

-

-

-

-

(1,399,680)

(1,399,680)

5.05.02.12

(Loss) / gain on net investment hedge

-

-

-

-

(42,288)

(42,288)

5.07

Closing balances

4,540,000

30

846,908

(754,725)

(1,015,756)

3,616,457

 

 

                                                                                                                                                                                          

8


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

Parent Company Financial Statements / Statement of Value Added

(R$thousand)

Code

Description

Year to date

01/01/2016 to 09/30/2016

Previous year

01/01/2015 to 09/30/2015

7.01

Revenues

8,039,004

10,792,661

7.01.01

Sales of products and rendering of services

8,062,255

10,729,818

7.01.02

Other revenues

(14,491)

82,703

7.01.04

Allowance for (reversal of) doubtful debts

(8,760)

(19,860)

7.02

Raw materials acquired from third parties

(6,173,207)

(7,758,535)

7.02.01

Cost of sales and services

(5,584,069)

(6,236,049)

7.02.02

Materials, electric power, outsourcing and other

(575,846)

(1,347,066)

7.02.03

Impairment/recovery of assets

(13,292)

3,447

7.02.04

Others

-

(178,867)

7.02.04.01

Impairment of available-for-sale assets

-

(178,867)

7.03

Gross value added

1,865,797

3,034,126

7.04

Retentions

(418,828)

(651,952)

7.04.01

Depreciation, amortization and depletion

(418,828)

(651,952)

7.05

Wealth created

1,446,969

2,382,174

7.06

Value added received

(670,662)

5,959,392

7.06.01

Equity in income of affiliates

(527,199)

3,711,993

7.06.02

Finance income

152,322

1,133,815

7.06.03

Others

(295,785)

1,113,584

7.06.03.01

Others and exchange gains

(295,785)

1,113,584

7.07

Wealth for distribution

776,307

8,341,566

7.08

Wealth distributed

776,307

8,341,566

7.08.01

Personnel

835,872

1,067,905

7.08.01.01

Salaries and wages

647,165

817,157

7.08.01.02

Benefits

142,510

197,830

7.08.01.03

Severance payment (FGTS)

46,197

52,918

7.08.02

Taxes, fees and contributions

509,349

(82,830)

7.08.02.01

Federal

441,883

(188,833)

7.08.02.02

State

67,465

99,758

7.08.02.03

Municipal

1

6,245

7.08.03

Remuneration on third-party capital

455,422

8,117,225

7.08.03.01

Interest

2,767,491

2,668,737

7.08.03.02

Leases

7,983

7,505

7.08.03.03

Others

(2,320,052)

5,440,983

7.08.03.03.01

Others and exchange losses

(2,320,052)

5,440,983

7.08.04

Remuneration on Shareholders' capital

(1,031,122)

(754,725)

7.08.04.03

Retained earnings (accumulated losses)

(1,031,122)

(754,725)

7.08.05

Others

6,786

(6,009)

7.08.05.01

Gain (loss) on discontinued operations

6,786

(6,009)

 

 

                                                                                                                                                                                          

9


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

Consolidated Financial Statements / Balance Sheet - Assets

(R$ thousand)

Code

 Description

Current Quarter

09/30/2016

Previous Year

12/31/2015

1

Total Assets

45,261,315

48,649,974

1.01

Current assets

12,127,269

16,430,691

1.01.01

Cash and cash equivalent

5,127,122

7,861,052

1.01.02

Financial investments

305,934

763,599

1.01.02.02

Financial investments at amortized cost

305,934

763,599

1.01.03

Trade receivables

1,859,630

1,578,277

1.01.04

Inventory

3,799,306

4,941,314

1.01.08

Other current assets

1,035,277

1,286,449

1.01.08.01

Non-current assets available for sale

157,792

-

1.01.08.03

Others

877,485

1,286,449

1.02

Non-current assets

33,134,046

32,219,283

1.02.01

Long-term assets

4,652,525

4,890,948

1.02.01.06

Deferred tax assets

3,097,738

3,307,027

1.02.01.09

Other non-current assets

1,554,787

1,583,921

1.02.02

Investments

5,078,276

3,998,227

1.02.03

Property, plant and equipment

18,058,891

17,871,599

1.02.04

Intangible assets

5,344,354

5,458,509

 

 

                                                                                                                                                                                          

10


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

Consolidated Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

09/30/2016

12/31/2015

2

Total liabilities

45,261,315

48,649,974

2.01

Current liabilities

5,406,604

5,325,571

2.01.01

Payroll and related taxes

286,640

256,840

2.01.02

Trade payables

1,580,180

1,293,008

2.01.03

Tax payables

593,038

700,763

2.01.04

Borrowings and financing

1,831,210

1,874,681

2.01.05

Other payables

970,386

1,073,017

2.01.06

Provisions

110,648

127,262

2.01.06.01

Provision for tax, social security, labor and civil risks

110,648

127,262

2.01.07

Liabilities over non-current assets held for sale and discontinued operations

34,502

-

2.01.07.01

Liabilities over non-current assets held for sale

34,502

-

2.02

Non-current liabilities

30,671,949

34,588,740

2.02.01

Long term Borrowings and financing

28,497,797

32,407,834

2.02.02

Other payables

131,539

131,284

2.02.03

Deferred tax liabilities

495,365

494,851

2.02.04

Provisions

1,547,248

1,554,771

2.02.04.01

Provision for tax, social security, labor and civil risks

704,087

711,472

2.02.04.02

Other provisions

843,161

843,299

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

328,793

328,931

2.02.04.02.04

Pension and healthcare plan

514,368

514,368

2.03

Consolidated Shareholders’ equity

9,182,762

8,735,663

2.03.01

Share Capital

4,540,000

4,540,000

2.03.02

Capital reserves

30

30

2.03.04

Earnings reserves

2,464,701

2,464,701

2.03.04.01

Legal reserve

442,531

442,531

2.03.04.02

Statutory reserve

2,151,920

2,151,920

2.03.04.04

Earnings reserves

109,226

109,226

2.03.04.09

Treasury shares

(238,976)

(238,976)

2.03.05

Accumulated profit/losses

(1,031,122)

-

2.03.08

Other comprehensive income

2,088,372

660,016

2.03.09

Profit attributable to the non-controlling interests

1,120,781

1,070,916

 

 

                                                                                                                                                                                          

11


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1
 

Consolidated Financial Statements / Statements of Income

(R$ thousand)

Code

Description

Current Quarter

07/01/2016 to 09/30/2016

Year to date

01/01/2016 to 09/30/2016

Same quarter previous year

07/01/2015 to 09/30/2015

YTD previous year

01/01/2015 to 09/30/2015

3.01

Revenues from sale of goods and rendering of services

4,469,240

12,630,353

3,933,604

11,609,223

3.02

Costs from sale of goods and rendering of services

(3,157,057)

(9,470,412)

(2,993,905)

(8,851,521)

3.03

Gross profit

1,312,183

3,159,941

939,699

2,757,702

3.04

Operating expenses/income

(498,861)

(1,840,607)

246,828

(664,836)

3.04.01

Selling expenses

(405,411)

(1,247,971)

(409,430)

(1,018,483)

3.04.02

General and administrative expenses

(117,792)

(382,114)

(120,037)

(339,764)

3.04.04

Other operating income

168,599

202,617

29,602

48,125

3.04.05

Other operating expenses

(170,377)

(501,612)

(114,659)

(569,554)

3.04.06

Equity in income of affiliates and jointly operations

26,120

88,473

861,352

1,214,840

3.05

Profit before finance income (expenses) and taxes

813,322

1,319,334

1,186,527

2,092,866

3.06

Finance income (expenses)

(760,015)

(1,908,517)

(1,549,045)

(3,193,295)

3.06.01

Finance income

140,423

522,995

105,446

202,296

3.06.02

Finance expenses

(900,438)

(2,431,512)

(1,654,491)

(3,395,591)

3.06.02.01

Net exchange differences over financial instruments

(67,202)

102,278

(644,421)

(717,071)

3.06.02.02

Finance expenses

(833,236)

(2,533,790)

(1,010,070)

(2,678,520)

3.07

Profit (loss) before taxes

53,307

(589,183)

(362,518)

(1,100,429)

3.08

Income tax and social contribution

(152,967)

(384,682)

(169,405)

338,978

3.09

Profit (loss) from continued operations

(99,660)

(973,865)

(531,923)

(761,451)

3.10

Profit (loss) from discontinued operations

(6,984)

(6,786)

(728)

6,009

3.11

Consolidated Profit (loss) for the year

(106,644)

(980,651)

(532,651)

(755,442)

3.11.01

Profit attributable to the controlling interests

(137,195)

(1,031,122)

(532,513)

(754,725)

3.11.02

Profit attributable to the non-controlling interests

30,551

50,471

(138)

(717)

3.99.01.01

Common shares

(0.09595)

(0.75478)

(0.39184)

(0.56054)

3.99.02.01

Common shares

(0.09595)

(0.75478)

(0.39184)

(0.56054)

 

 

                                                                                                                                                                                          

12


 
 


 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

Consolidated Financial Statements / Statement of Comprehensive Income

(R$ thousand)

Code

Description

Current Quarter

07/01/2016 to 09/30/2016

Year to date

01/01/2016 to 09/30/2016

Same quarter previous year

07/01/2015 to 09/30/2015

YTD previous year

01/01/2015 to 09/30/2015

4.01

Consolidated profit for the year

(106,644)

(980,651)

(532,651)

(755,442)

4.02

Other comprehensive income

620,079

1,428,356

(1,026,861)

(1,040,896)

4.02.02

Actuarial gains (losses) on defined benefit pension plan

30

144

-

202

4.02.03

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

-

-

-

(68)

4.02.04

Cumulative translation adjustments for the year

75,140

(392,797)

550,919

719,875

4.02.05

Available-for-sale assets

647,550

775,403

(445,407)

(474,694)

4.02.06

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

(42,734)

(42,734)

-

9,957

4.02.07

Impairment of available-for-sale assets

-

-

81,016

178,867

4.02.08

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

-

-

-

(33,269)

4.02.09

(Loss) / gain on the percentage change in investments

740

1,324

245

202

4.02.10

Gain (loss) on cash flow hedge accounting

(56,324)

1,016,560

(1,171,346)

(1,517,306)

4.02.11

Income tax and social contribution on cash flow hedge accounting

-

(13,808)

-

117,626

4.02.12

Gain (Loss) on net investment hedge

(10,272)

57,792

(42,288)

(42,288)

4.02.13

Realization of cash flow hedge accounting reclassified to income statement

5,949

26,472

-

-

4.03

Consolidated comprehensive income for the year

513,435

447,705

(1,559,512)

(1,796,338)

4.03.01

Attributed to controlling Shareholders

482,884

397,234

(1,559,374)

(1,795,621)

4.03.02

Attributed to non-controlling Shareholders

30,551

50,471

(138)

(717)

 

 

                                                                                                                                                                                          

13


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1
 

Consolidated Financial Statements / Statement of Cash Flows – Indirect Method

(R$ thousand)

       

Code

Description

Year to date

01/01/2016 to 09/30/2016

YTD previous year

01/01/2015 to 09/30/2015

6.01

Net cash from operating activities

(225,880)

1,417,451

6.01.01

Cash from operations

980,890

4,834,421

6.01.01.01

Profit attributable to the controlling interests

(1,031,122)

(754,725)

6.01.01.03

Profit attributable to the non-controlling interests

50,471

(717)

6.01.01.04

Finance charges in borrowing

2,230,131

2,489,354

6.01.01.05

Finance charges in lending

(42,379)

(25,168)

6.01.01.06

Depreciation, depletion and amortization

956,715

857,137

6.01.01.07

Equity in gain (loss) of affiliates

(88,473)

(1,215,784)

6.01.01.08

Deferred tax

187,530

(543,095)

6.01.01.09

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

(23,999)

123,438

6.01.01.10

Exchange differences, net

(1,140,319)

3,647,017

6.01.01.11

Gain (loss) of derivative financial instruments

362

3,775

6.01.01.12

Impairment of available-for-sale assets

-

178,867

6.01.01.13

Write-down of PPE and Intangible assets

61,791

4,773

6.01.01.14

Gain on repurchase of debt securities

(146,214)

-

6.01.01.15

Gain resulted from business combination

(28,013)

-

6.01.01.16

Provision for environmental liabilities and decommissioning of assets

(138)

(2,417)

6.01.01.17

Others

(5,453)

71,966

6.01.02

Changes in assets and liabilities

(1,206,770)

(3,416,970)

6.01.02.01

Trade receivables - third parties

(302,616)

(602,122)

6.01.02.02

Trade receivables - related parties

(1,097)

(82,273)

6.01.02.03

Inventories

1,112,678

(530,308)

6.01.02.04

Receivables - related parties

6,449

-

6.01.02.05

Tax assets

330,029

(200,825)

6.01.02.06

Judicial deposits

25,556

(40,980)

6.01.02.08

Trade payables

286,655

342,768

6.01.02.09

Payroll and related taxes

28,739

94,574

6.01.02.10

Taxes in installments - REFIS

(118,462)

32,735

6.01.02.11

Payables to related parties

376

1,032

6.01.02.13

Interest paid

(2,494,408)

(2,472,131)

6.01.02.15

Interest received - Related Parties

-

8,627

6.01.02.17

Others

(80,669)

31,933

6.02

Net cash used in investing activities

(1,697,341)

(213,236)

6.02.02

Advance for future capital increase

(190,435)

-

6.02.03

Purchase of property, plant and equipment

(1,179,636)

(1,703,793)

6.02.04

Capital reduction in joint venture

-

466,758

6.02.05

Receivable/payable from derivative financial instruments

(713,049)

1,216,913

6.02.06

Acquisition of intangible assets

(7)

(440)

6.02.08

Intercompany loans granted

(32,118)

(43,475)

6.02.09

Intercompany loans received

-

443,345

6.02.10

Financial Investments, net of redemption

457,665

(592,544)

6.02.11

Cash and cash equivalents from discontinued operations

(40,702)

-

6.02.12

Cash and cash equivalents in control acquisition (business combination)

941

-

6.03

Net cash used in financing activities

(754,658)

(2,286,202)

6.03.01

Borrowings and financing, net of transaction cost

(27,089)

937,005

6.03.02

Forfaiting capitalization / drawee Risk

78,240

625,117

6.03.03

Forfaiting amortization / drawee Risk

(300,321)

(861,617)

6.03.04

Amortization of borrowings and financing

(354,337)

(2,333,975)

6.03.06

Amortization of borrowings and financing - related parties

-

(52,839)

6.03.07

Payments of dividends and interests on shareholder´s equity

(53)

(549,832)

6.03.08

Treasury shares

-

(9,390)

6.03.09

Buyback of debt securities

(151,098)

(40,671)

6.04

Exchange rate on translating cash and cash equivalents

(56,051)

(4,672)

6.05

Increase (decrease) in cash and cash equivalents

(2,733,930)

(1,086,659)

6.05.01

Cash and equivalents at the beginning of the year

7,861,052

8,686,021

6.05.02

Cash and equivalents at the end of the year

5,127,122

7,599,362

       

 

 

                                                                                                                                                                                          

14


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

Consolidated Financial Statements / Statement of Changes in Equity - 1/1/2016 to 09/30/2016

(R$ thousand)

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

2,464,701

-

660,016

7,664,747

1,070,916

8,735,663

5.03

Adjusted opening balances

4,540,000

30

2,464,701

-

660,016

7,664,747

1,070,916

8,735,663

5.05

Total comprehensive income

-

-

-

(1,031,122)

1,428,356

397,234

50,471

447,705

5.05.01

Profit for the year

-

-

-

(1,031,122)

-

(1,031,122)

50,471

(980,651)

5.05.02

Other comprehensive income

-

-

-

-

1,428,356

1,428,356

-

1,428,356

5.05.02.04

Translation adjustments for the year

-

-

-

-

(392,797)

(392,797)

-

(392,797)

5.05.02.08

Actuarial gains on pension plan, net of taxes

-

-

-

-

144

144

-

144

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

-

732,669

732,669

-

732,669

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

-

1,324

1,324

-

1,324

5.05.02.11

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

-

-

-

-

1,029,224

1,029,224

-

1,029,224

5.05.02.12

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

-

-

-

-

57,792

57,792

-

57,792

5.06

Internal changes in shareholders’ equity

-

-

-

-

-

-

(606)

(606)

5.06.04

Non-controlling interests in affiliates

-

-

-

-

-

-

(606)

(606)

5.07

Closing balance

4,540,000

30

2,464,701

(1,031,122)

2,088,372

8,061,981

1,120,781

9,182,762

 

 

                                                                                                                                                                                          

15


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

Consolidated Financial Statements / Statement of Changes in Equity - 1/1/2015 to 09/30/2015

(R$thousand)

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

1,131,298

-

25,140

5,696,468

38,507

5,734,975

5.03

Adjusted opening balances

4,540,000

30

1,131,298

-

25,140

5,696,468

38,507

5,734,975

5.04

Capital transactions with shareholders

-

-

(284,390)

-

-

(284,390)

-

(284,390)

5.04.04

Treasury shares acquired

-

-

(9,390)

-

-

(9,390)

-

(9,390)

5.04.06

Dividends

-

-

(275,000)

-

-

(275,000)

-

(275,000)

5.05

Total comprehensive income

-

-

-

(754,725)

(1,040,896)

(1,795,621)

(717)

(1,796,338)

5.05.01

Profit for the period

-

-

-

(754,725)

-

(754,725)

(717)

(755,442)

5.05.02

Other comprehensive income

-

-

-

-

(1,040,896)

(1,040,896)

-

(1,040,896)

5.05.02.04

Translation adjustments for the period

-

-

-

-

719,875

719,875

-

719,875

5.05.02.08

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

-

-

-

-

134

134

-

134

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

-

(319,139)

(319,139)

-

(319,139)

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

-

202

202

-

202

5.05.02.11

(Loss) gain on hedge accounting, net of taxes

-

-

-

-

(1,399,680)

(1,399,680)

-

(1,399,680)

5.05.02.12

(Loss) / gain on net investment hedge

-

-

-

-

(42,288)

(42,288)

-

(42,288)

5.06

Internal changes in shareholders’ equity

-

-

-

-

-

-

6

6

5.06.04

Non-controlling interests in subsidiaries

-

-

-

-

-

-

6

6

5.07

Closing balances

4,540,000

30

846,908

(754,725)

(1,015,756)

3,616,457

37,796

3,654,253

 

                                                                                                                                                                                          

16


 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 ITR –– Quarterly Financial Information - September 30, 2016 – CIA SIDERURGICA NACIONAL Version: 1

 

Consolidated Financial Statements / Statement of Value Added

(R$thousand)

Code

Description

Year to date

01/01/2016 to 09/30/2016

Previous year

01/01/2015 to 09/30/2015

7.01

Revenues

14,377,707

13,543,497

7.01.01

Sales of products and rendering of services

14,404,107

13,470,385

7.01.02

Other revenues

(13,914)

94,272

7.01.04

Allowance for (reversal of) doubtful debts

(12,486)

(21,160)

7.02

Raw materials acquired from third parties

(9,917,875)

(9,564,670)

7.02.01

Cost of sales and services

(8,108,324)

(7,489,862)

7.02.02

Materials, electric power, outsourcing and other

(1,766,300)

(1,899,244)

7.02.03

Impairment/recovery of assets

(43,251)

3,303

7.02.04

Others

-

(178,867)

7.02.04.01

Impairment of available-for-sale assets

-

(178,867)

7.03

Gross value added

4,459,832

3,978,827

7.04

Retentions

(956,715)

(853,477)

7.04.01

Depreciation, amortization and depletion

(956,715)

(853,477)

7.05

Wealth created

3,503,117

3,125,350

7.06

Value added received

(527,636)

4,681,917

7.06.01

Equity in income of affiliates

88,473

1,214,840

7.06.02

Finance income

522,995

202,296

7.06.03

Others

(1,139,104)

3,264,781

7.06.03.01

Others and exchange gains

(1,139,104)

3,264,781

7.07

Wealth for distribution

2,975,481

7,807,267

7.08

Wealth distributed

2,975,481

7,807,267

7.08.01

Personnel

1,521,714

1,530,257

7.08.01.01

Salaries and wages

1,218,725

1,214,437

7.08.01.02

Benefits

232,519

249,484

7.08.01.03

Severance payment (FGTS)

70,470

66,336

7.08.02

Taxes, fees and contributions

1,128,044

375,547

7.08.02.01

Federal

959,772

150,673

7.08.02.02

State

153,521

208,565

7.08.02.03

Municipal

14,751

16,309

7.08.03

Remuneration on third-party capital

1,299,588

6,662,914

7.08.03.01

Interest

2,533,793

2,677,387

7.08.03.02

Leases

17,214

11,226

7.08.03.03

Others

(1,251,419)

3,974,301

7.08.03.03.01

Others and exchange losses

(1,251,419)

3,974,301

7.08.04

Remuneration on Shareholders' capital

(980,651)

(755,442)

7.08.04.03

Retained earnings (accumulated losses)

(1,031,122)

(754,725)

7.08.04.04

Non-controlling interests in retained earnings

50,471

(717)

7.08.05

Others

6,786

(6,009)

7.08.05.01

Gain (loss) on discontinued operations

6,786

(6,009)

 

 

17


 
 

 

 

 

 

 

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

 

1.     DESCRIPTION OF BUSINESS

 

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

                                                               

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

 

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

 

·       Steel:

 

The Company’s main industrial facility is the Presidente Vargas steelworks (“UPV”), located in the city of Volta Redonda, State of Rio de Janeiro. This segment consolidates production, distribution and sale of flat steel, long steel, metallic containers and galvanized steel. In addition to the facilities in Brazil, CSN has operations in the United States, Portugal and Germany, all of them are in line with the plan to achieve new markets and perform excellent services for final consumers. Its steel has been used in home appliances, civil construction and automobile industries. 

 

·       Mining:

 

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

 

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

 

From November 30, 2015 the Company has transferred to its subsidiary Congonhas Minérios the mining assets, the logistical infrastructure, including the mine Casa de Pedra and the right to operate the terminal TECAR, S.A. On the same date, the Company acquired the Asian Consortium 40% stake in Namisa as an exchange for 12,48% stake in Congonhas Minérios S. A.

 

The Company´s mining activities also comprises tin exploitation, which is based in the State of Rondônia, this facility is engaged to supply the needs of UPV, with the excess of raw materials being sold to subsidiaries and third parties.

 

·       Cement:

 

CSN entered in the cement market boosted by the synergy between this new activity and its existing businesses. Next to the Presidente Vargas Steelworks (UPV) in Volta Redonda (RJ) is installed the new business unit CSN Cimentos, which produces CP-III type of cement by using slag produced by the UPV blast furnaces in Volta Redonda. It also explores limestone and dolomite at the Arcos unit, located in the State of Minas Gerais, to satisfy the needs of UPV as of the cement plant.

 

                                                                                                                                                                                          

18


 
 

 

 
 
 
 

·       Logistics

 

Railroads:

 

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

 

Ports:

 

In the State of Rio de Janeiro, by means of its subsidiaries Sepetiba Tecon S.A. and Congonhas Minérios S.A., the Company operates the Container Terminal (Tecon) and the solid bulk terminal (Tecar), respectively, both located at the Itaguaí Port. Established in the harbor of Sepetiba, the mentioned port has a privileged highway, railroad and maritime access.

 

Tecon is responsible for the shipments of CSN´s steel products, movement and storage of containers, consolidation and deconsolidation of cargo; The Tecar´s port terminal is engaged to the iron ore shipment overseas and to the landing of coal, petroleum, coke, sulfur and zinc concentrate for our own operation and for third parties.

 

·       Energy:

 

Since the energy supply is fundamental in CSN´s production process, the Company owns and operates facilities to generate electric power for guaranteeing its self-sufficiency.

 

The note 26 - “Segment Information details the financial information per each of CSN´s business segment.

 

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

2.a) Basis of preparation

 

The consolidated condensed quarterly interim financial statements have been prepared and are being presented in accordance with the International Accounting Standards (IAS 34 – Interim Financial Reporting) issued by the International Accounting Standards Board (IASB), which correlate in Brazil is the CPC 21 (R1) (Interim Financial Statements and Consolidated Interim Financial Statements) issued by the CPC (Accounting Pronouncements Committee) and approved by CVM (Brazilian Securities Commission). All the relevant information required in the financial statements and only these information, are being highlighted and correspond to those used for the Company's management.

 

The significant accounting policies applied in these condensed interim financial statements are consistent with the policies described in Note 2 to the Company's financial statements for the year ended December 31, 2015, filed with the CVM.

 

These condensed interim financial statements do not include all requirements of annual or full financial statements and, accordingly, should be read together with the Company's financial statements for the year ended December 31, 2015.

 

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

 

Note 02 - Summary of significant accounting policies

Note 03 – Business Combination

Note 09 – Investments

Note 27 - Employee benefits

 

                                                                                                                                                                                          

19


 
 

 

 

 

 

 

Note 29 – Commitments

 

The consolidated and parent company interim financial statements were approved by the Board of Directors on November 14, 2016.

 

2.b) Basis of presentation

 

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

 

Transactions in foreign currencies are translated into the functional currency using the exchange rates in effect at the dates of the transactions or valuation on which items are remeasured. The asset and liability balances are translated at the exchange rate in effect at the end of the reporting period. As of September 30, 2016, US$1 is equivalent to R$3.2462 (R$3.9048 as of December 31, 2015), €1 is equivalent to R$3.6484 (R$4.2504 as of December 31, 2015).

 

2.c) Basis of consolidation

 

The accounting practices were treated uniformly in all the consolidated companies. The consolidated condensed interim financial statements for the period ended September 30, 2016 and the year ended December 31, 2015 include the following direct and indirect subsidiaries and jointly controlled entities, as well as the exclusive funds as described below:

 

 

20


 
 

 

 

 

 

 

·                      Companies

 

 

 

 

Equity interests (%)

 

Companies

 

09/30/2016

 

12/31/2015

 

Core business

Direct interest in subsidiaries: full consolidation

CSN Islands VII Corp.

 

100,00

 

100,00

 

Financial transactions

CSN Islands IX Corp.

 

100,00

 

100,00

 

Financial transactions

CSN Islands XI Corp.

 

100,00

 

100,00

 

Financial transactions

CSN Islands XII Corp.

 

100,00

 

100,00

 

Financial transactions

CSN Minerals S.L.U.

 

100,00

 

100,00

 

Equity interests

CSN Export Europe, S.L.U.

100,00

 

100,00

 

Financial transactions and Equity interests

CSN Metals S.L.U.

 

100,00

 

100,00

 

Equity interests and Financial transactions

CSN Americas S.L.U.

 

100,00

 

100,00

 

Equity interests and Financial transactions

CSN Steel S.L.U.

 

100,00

 

100,00

 

Equity interests and Financial transactions

TdBB S.A (*)

 

100,00

 

100,00

 

Equity interests

Sepetiba Tecon S.A.

 

99,99

 

99,99

 

Port services

Minérios Nacional S.A. (1)

 

99,99

 

99,99

 

Mining and Equity interests

Companhia Florestal do Brasil

99,99

 

99,99

 

Reforestation

Estanho de Rondônia S.A.

 

99,99

 

99,99

 

Tin Mining

Cia Metalic Nordeste (2)

 

 

99,99

 

Manufacture of containers and distribution of steel products

Companhia Metalúrgica Prada

99,99

 

99,99

 

Manufacture of containers and distribution of steel products

CSN Gestão de Recursos Financeiros Ltda. (*)

99,99

 

99,99

 

Management of funds and securities portfolio

Congonhas Minérios S.A.

 

87,52

 

87,52

 

Mining and Equity interests

CSN Energia S.A.

 

100,00

 

99,99

 

Sale of electric power

FTL - Ferrovia Transnordestina Logística S.A.

89,79

 

89,79

 

Railroad logistics

Nordeste Logística S.A.

 

99,99

 

99,99

 

Port services

CGPAR - Construção Pesada S.A. (3)

100,00

 

 

Mining support services and Equity interests

 

 

 

 

 

 

 

Indirect interest in subsidiaries: full consolidation

Companhia Siderúrgica Nacional LLC

100,00

 

100,00

 

Steel

CSN Europe Lda.

 

100,00

 

100,00

 

Financial transactions, product sales and Equity interests

CSN Ibéria Lda.

 

100,00

 

100,00

 

Financial transactions, product sales and Equity interests

Lusosider Projectos Siderúrgicos S.A.

99,94

 

99,94

 

Equity interests and product sales

Lusosider Aços Planos, S. A.

99,99

 

99,99

 

Steel and Equity interests

CSN Acquisitions, Ltd. (4)

 

 

100,00

 

Financial transactions and Equity interests

CSN Resources S.A.

 

100,00

 

100,00

 

Financial transactions and Equity interests

CSN Holdings (UK) Ltd (4)

 

 

100,00

 

Financial transactions and Equity interests

CSN Handel GmbH (5)

 

 

87,52

 

Financial transactions, product sales and Equity interests

Companhia Brasileira de Latas

100,00

 

100,00

 

Sale of cans and containers in general and Equity interests

Companhia de Embalagens Metálicas MMSA

99,67

 

99,67

 

Production and sale of cans and related activities

Companhia de Embalagens Metálicas - MTM

99,67

 

99,67

 

Production and sale of cans and related activities

CSN Steel Holdings 1, S.L.U.

100,00

 

100,00

 

Financial transactions, product sales and Equity interests

CSN Productos Siderúrgicos S.L.

100,00

 

100,00

 

Financial transactions, product sales and Equity interests

Stalhwerk Thüringen GmbH

100,00

 

100,00

 

Production and sale of long steel and related activities

CSN Steel Sections UK Limited (*)

100,00

 

100,00

 

Sale of long steel

CSN Steel Sections Polska Sp.Z.o.o

100,00

 

100,00

 

Financial transactions, product sales and Equity interests

CSN Asia Limited

 

100,00

 

100,00

 

Commercial representation

Namisa International Minérios SLU

87,52

 

87,52

 

Financial transactions, product sales and Equity interests

Namisa Europe, Unipessoal Lda.

87,52

 

87,52

 

Equity interests, product and iron ore sales

CSN Mining GmbH (6)

 

87,52

 

87,52

 

Financial transactions, product sales and Equity interests

CSN Mining Asia Limited (7)

87,52

 

87,52

 

Commercial representation

 

 

 

 

 

 

 

Direct interest in joint operations: proportionate consolidation

Itá Energética S.A.

 

48,75

 

48,75

 

Electric power generation

CGPAR - Construção Pesada S.A. (3)

 

50,00

 

Mining support services and Equity interests

Consórcio da Usina Hidrelétrica de Igarapava

17,92

 

17,92

 

Electric power consortium

 

 

 

 

 

 

 

Direct interest in joint ventures: equity method

MRS Logística S.A.

 

18,64

 

18,64

 

Railroad transportation

Aceros Del Orinoco S.A.

 

31,82

 

31,82

 

Dormant company

CBSI - Companhia Brasileira de Serviços de Infraestrutura

50,00

 

50,00

 

Equity interests and product sales and iron ore

Transnordestina Logística S.A.

49,02

 

56,92

 

Railroad logistics

 

 

 

 

 

 

 

Indirect interest in joint ventures: equity method

MRS Logística S.A.

 

16,30

 

16,30

 

Railroad transportation

 

 

 

 

 

 

 

Direct interest in associates: equity method

Arvedi Metalfer do Brasil S.A.

20,00

 

20,00

 

Metallurgy and Equity interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cia Metalic Nordeste (2)

 

100,00

 

 

Manufacture of containers and distribution of steel products

                         

(*) They are dormant (or not active) Companies. Consequently, they are not presented in note 10 where is disclosed the information about companies evaluated by the equity method and classified as available-for-sale.

(1) New corporate name of Mineração Nacional, amended in March 2016;

(2) Company considered as available for sale on September, 2016 as disclosed in note 4;

(3) Control acquired as of September, 2016 as disclose in note 3;

(4) Company liquidated in January 2016;

(5) Company incorporated by CSN Mining Gmbh (subsidiary with indirect interest) on January 2016;

(6) New corporate name of Namisa Handel Gmbh, amended in February 2016;

(7) New corporate name of Namisa Asia Limited amended in August 2016.

 

 

 

21


 
 
 


 

·                      Exclusive funds

 

   

Equity interests (%)

 

Exclusive funds

 

09/30/2016

 

12/31/2015

 

Core business

Direct interest: full consolidation

 

 

 

 

 

 

Diplic II - Private credit balanced mutual fund

 

100.00

 

 

Investment fund

Caixa Vértice - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

VR1 - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

Diplic - Private credit balanced mutual fund (1)

 

 

100.00

 

Investment fund

BB Steel - Private credit balanced mutual fund (1)

 

 

100.00

 

Investment fund

(1) Multimarket investment fund fully redeemed.

 

2.d) Restatement of accounting balances

 

· Forfaiting

 

Trough out the financial year 2015 the Company purchased raw materials from its suppliers located abroad through a foreign trade operation called Forfaiting, in which the financial institution makes the payment in cash to exporter by the net values of the securities (discount rate and other possible expenses already deducted), allowing the Company to finance imported goods by a yearly interest rate from 1.25% to 3.28%, maturing in 12 months.

 

· Drawee risk

 

During the financial year 2015 the Company carried out transactions denominated drawee risk, the transaction occurs when the financial institution engaged by the Company anticipates to suppliers the debt securities, so then subsequently receives from the Company on the maturity date those anticipated values

 

The Company reclassified the balances of forfaiting transactions and drawee risk with commercial suppliers originally presented in cash flow on September 2015, as follows:

 

 

 

22


 
 

 

 

 

 

 

a) Statements of cash flows at September 30, 2015

 

           

Consolidated

 

Parent Company

 

 

 

 

 

 

09/30/2015

 

 

 

 

 

09/30/2015

 

 

Published balances

 

Reclassifications

 

Restated Cash Flows

 

Published balances

 

Reclassifications

 

Restated Cash Flows

Cash generated by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Loss for the year attributable to the controlling shareholders

 

(754.725)

 

 

(754.725)

 

(754.725)

 

 

(754.725)

Trade payables

 

100.868

 

241.900

 

342.768

 

(21.665)

 

241.900

 

220.235

Paid Interests

 

(2.466.731)

 

(5.400)

 

(2.472.131)

 

(2.074.153)

 

(5.400)

 

(2.079.553)

Others

 

4.301.539

 

 

4.301.539

 

2.896.076

 

 

2.896.076

Net cash generated by operating activities

 

1.180.951

 

236.500

 

1.417.451

 

45.533

 

236.500

 

282.033

 

 

 

 

 

 

 

 

 

 

 

 

 

Netc cash used in investing activities

 

(213.236)

 

 

(213.236)

 

(1.453.885)

 

 

(1.453.885)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated by financing activities

                       

Forfaiting funding / drawee risk

 

 

625.117

 

625.117

 

 

625.117

 

625.117

Forfaiting amortization / drawee risk

 

 

(861.617)

 

(861.617)

 

 

(861.617)

 

(861.617)

Others

 

(2.049.702)

 

 

(2.049.702)

 

615.101

 

 

615.101

Net cash used in financing activities

 

(2.049.702)

 

(236.500)

 

(2.286.202)

 

615.101

 

(236.500)

 

378.601

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange rate changes on cash and cash equivalents

 

(4.672)

 

 

(4.672)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

(1.086.659)

 

 

(1.086.659)

 

(793.251)

 

 

(793.251)

 

 

 

b) Statement of income and statement of comprehensive income at September 30, 2015

 

The Company has not restated the others statements of September 30, 2015 since the changes in those tables were not material.

 

3.     BUSINESS COMBINATION – CONTROL AQUISITION OF CGPAR CONSTRUÇÃO PESADA S.A. (“CGPAR”)

 

On September 30, 2016, CSN acquired 50% shares of CGPAR previously held by GPA Construção Pesada e Mineração Ltda., increasing its participation to 100%. The total amount paid in consideration for the shares was R$ 1.00 (One Real).

 

The consideration paid reflects an agreement to solve a legal dispute involving corporate and commercial issues, as well as to release dividends declared in previous fiscal years.

 

The business combination steps are described as follows:

 

a)   Determination of the purchase price

 

Description

 

R$

 

Ref.

Fair value of the equity interest held by the acquiring company in CGPAR immediately prior to the combination

 

36,621

(i)

Consideration paid in CGPAR acquisition

 

-

(ii)

Purchase price considered for the business combination

 

36,621

 

(i)    Fair value of 50% stake in CGPAR held immediately before the acquisition.

(ii)   Amount related to the consideration paid for the acquiring company R$ 1.00 (One real).

 

CSN held 50% shares of CGPAR immediately before the conclusion of the control acquisition, this investment was measured by the equity method.

 

According to the item 41 of the IFRS 3, those shares are part of the consideration paid and must be measured by their fair value on the acquisition date. The accounting rule determines that a gain or loss must be recorded resulting from the difference between the fair value and the book value before the transaction. Therefore, the CGPAR valuation by its fair value was calculated based in the discounted cash flow method, considering the business plan valid until the transaction date.

 

The results are presented in the following table:

 

 

23


 
 

 

 

 

Premises

 

R$

Fair value as of September 30, 2016 (equity value)

 

73,242

Fair value attributed to 50% equity interest prior acquisition (a)

 

36,621

Accounting Balances

 

 

The equity interest prior acquisition (a) on September 30, 2016

 

8,608

Gain in the valuation of the 50% interest by the fair value of the equity interest prior to the acquisition (a)-(b) (Note 24)

 

28,013

 

b)     Goodwill generated from the control acquisition of CGPAR

 

According to the item 32 of the IFRS 3, the acquirer must recognize the goodwill resulted from the future economic benefits at the acquisition date, measured by the amount in which the purchase price exceeds the fair value of assets acquired and liabilities assumed (Purchase Price Allocation - PPA). The generated and goodwill amounting to R$ 1.784 million.

 

In the following table its presented the fair value allocation for 100% of assets acquired and liabilities assumed on September 30, 2016 which is being analyzed by an independent firm.

 

           

09/30/2016

 

 

Carrying amounts

 

Fair value adjustments

 

Total fair value

Total assets acquired

 

49,750

 

21,231

(a)

70,981

Total liabilities assumed

 

32,535

 

3,609

(b)

36,144

 

 

17,215

 

17,622

 

34,837

(a) Refers to property, plant and equipment adjusted by the difference between the fair value and the book value amounts.

(b) Refers to deferred tax.

 

The accounting record for the CGPAR acquisition was temporarily elaborated at the end of reporting period of these financial statements. At the date of these financial statements, the required market assessments, contractual obligations and other calculations had not been finalized and, as a consequence, had only been temporarily elaborated on the basis of management's best estimate of probable values.

 

4.     NON CURRENT ASSETS HELD FOR SALE AND RESULTS FROM DISCOTINUED OPERATIONS

 

On August 23, 2016 the Company concluded a negotiation and signed a contract with Can-Pack S.A. to sell its 100% shares of the subsidiary Cia. Metalic do Nordeste, which is a player in the metallic packaging business. The agreement has been previously disclosed in the statement of material fact. The transaction value amounted to US$ 98 million, subject to adjustments by the contract.

 

The closing of the transaction is subject to the fulfillment of certain contractual conditions previously established and considered common in this type of transaction.

 

In this context, on September 30, 2016, after meeting the requirements from IFRS 5 (Non-Current Assets Held For Sale and Discontinued Operations), the Company reclassified the carrying amounts from “investments” to “assets held for sale” and the results generated in 2016 and 2015 to “discontinued operations”.

 

The main assets and liabilities, as well as the results and cash flows from the discontinuing operations, are summarized as follows:

 

 

 

24


 
 

 

 

 

 

 

4.a) Assets and liabilities:

 

           

09/30/2016

Assets

 

 

 

Liabilities

 

 

Current assets

 

111,720

 

Current liabilities

 

14,622

Cash and cash equivalents

 

40,702

 

Payroll and related taxes

 

1,887

Trade receivables

 

39,927

 

Trade payables

 

3,530

Inventories

 

29,430

 

Taxes payable

 

6,425

Other current assets

 

1,661

 

Other payables

 

2,780

 

 

 

 

 

 

 

Non-current assets

 

46,072

 

Non-current liabilities

 

19,880

Judicial deposits

 

819

 

Taxes payable

 

12,950

Other non-current assets

 

4

 

Provision for tax

 

6,711

Property, plant and equipment

 

45,017

 

Other payables

 

219

Intangible assets

 

232

     

TOTAL ASSESTS

 

157,792

 

TOTAL LIABILITIES

 

34,502

 

4.b) Results from discontinued operations

 

 

09/30/2016

 

09/30/2015

Net revenue

74,786

 

85,050

Cost of sales

(72,084)

 

(71,814)

Gross profit

2,702

 

13,236

Selling expenses

(3,109)

 

(4,529)

General and administrative expenses

(4,972)

 

(4,643)

Other operating expenses, net

(3,142)

 

(343)

Profit/ (Loss) before financial result

(8,521)

 

3,721

Finance income (costs), net

1,735

 

3,010

Profit/(Loss) before taxes on income

(6,786)

 

6,731

Income tax and social contribution

 

(722)

Profit / (loss) for the period

(6,786)

 

6,009

 

4.c) Cash flow from discontinued operations

 

 

09/30/2016

 

09/30/2015

Net cash generated by operating activities

18,975

 

(17,790)

Net cash generated by investments activities

3,450

 

(1,463)

Net cash generated by financing activities

 

(20,000)

 

 

 

25


 
 

 

 


 

5.     CASH AND CASH EQUIVALENTS

 

 

 

Consolidated

 

 

 

Parent Company

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Current

 

 

 

 

 

 

 

Cash and cash equivalents

             

Cash and banks

561,641

 

434,014

 

93,247

 

37,003

               

Short-term investments

 

 

 

 

 

 

 

In Brazil:

             

Public securities

51,226

 

165,520

 

49,903

 

164,311

Private securities

2,009,524

 

945,420

 

1,832,228

 

570,284

 

2,060,750

 

1,110,940

 

1,882,131

 

734,595

Abroad:

             

Time deposits

2,504,731

 

6,316,098

 

459,602

 

1,113,601

Total short-term investments

4,565,481

 

7,427,038

 

2,341,733

 

1,848,196

Cash and cash equivalents

5,127,122

 

7,861,052

 

2,434,980

 

1,885,199

 

The funds available in the Group and parent company set up in Brazil are basically invested in investment funds, classified as exclusive and its financial statements were consolidated within CSN the financial statements, consolidated and parent company. The funds include repurchase agreements backed by private and public securities, with pre-fixed income, with immediate liquidity.

 

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

 

A significant part of the funds of the Company and its foreign subsidiaries is invested in time deposits in banks considered by the administration as top rated banks and the returns are based on fixed interest rates.

 

6.     Financial Investments

 

       

Consolidated

 

   

Parent Company

   

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

CDB - Letter of guarantee from Caixa Economica Federal (FINEP) (1)

 

24.932

 

 

24.932

 

Gouvernment securities - Guarantee of future exchange rate contracts Real x Dollar BM&Fbovespa (2)

65.779

 

763.599

 

65.779

 

763.599

Time Deposit - Letter of credit guarantee from Banco do Brasil (3)

 

215.223

 

 

 

 

 

305.934

 

763.599

 

90.711

 

763.599

(1)     Financial investments linked to Bank Certificates of Deposit (CDBs), issued by Caixa Econômica Federal, to be used as a collateral to a bank guarantee letter (FINEP).

(2)     The Company maintained financial investments in Public and Private Securities managed by its exclusive funds, which were used as collateral for future foreign exchange rate contracts, from Real to US Dollar, traded on BM&F Bovespa in the period as detailed in note 14 (b).

(3)     Financial investments used as collateral to letters of credit issued by Banco do Brasil. The credit was directed to acquire cement manufacturing plants located in northeast and south regions.

 

 

 

26


 
 

 

 

 

 

 

7.     TRADE RECEIVABLES   

 

     

Consolidated

 

   

Parent Company

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Trade receivables

 

 

 

 

 

 

 

Third parties

 

 

 

 

 

 

 

Domestic market

979,728

 

772,617

 

623,053

 

425,108

Foreign market

876,906

 

818,562

 

109,629

 

250,588

 

1,856,634

 

1,591,179

 

732,682

 

675,696

Allowance for doubtful debts

(170,067)

 

(151,733)

 

(121,262)

 

(112,502)

 

1,686,567

 

1,439,446

 

611,420

 

563,194

Related parties (Note 19 b)

103,693

 

61,366

 

791,263

 

1,140,172

 

1,790,260

 

1,500,812

 

1,402,683

 

1,703,366

               

Other receivables

             

Dividends receivable (Note 19 b) (*)

26,902

 

27,817

 

721,145

 

737,668

Advances to employees

30,402

 

40,190

 

18,933

 

24,465

Other receivables

12,066

 

9,458

 

4,860

 

2,024

 

69,370

 

77,465

 

744,938

 

764,157

 

1,859,630

 

1,578,277

 

2,147,621

 

2,467,523

(*) Refers mainly to dividends receivable from Congonhas Minérios S.A. totaling R$694,080 to be paid on November 30, 2016.

 

In accordance with Group’ internal sales policy the Group performs operations relating to assignment of receivables without co-obligation in which, after assigning the customer’s trade notes/bills and receiving the amounts from each transaction closed, CSN settles the trade receivables and becomes entirely free of the credit risk on the transaction. This transaction totals R$238,903 as of September 30, 2016 (R$232,275 as of December 31, 2015), less the trade receivables.

 

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

 

       

Consolidated

 

   

Parent Company

   

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Current

 

1,343,867

 

1,049,033

 

388,460

 

423,801

Past-due up to 180 days

 

240,647

 

353,443

 

136,807

 

118,488

Past-due over 180 days

 

272,120

 

188,703

 

207,415

 

133,407

 

 

1,856,634

 

1,591,179

 

732,682

 

675,696

 

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

 

       

Consolidated

 

   

Parent Company

   

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Opening balance

 

(151,733)

 

(127,223)

 

(112,502)

 

(93,536)

Estimated losses

 

(21,641)

 

(35,631)

 

(13,513)

 

(26,288)

Recovery of receivables

 

3,307

 

11,121

 

4,753

 

4,504

Incorporation of CSN Cimentos and assets Spin-off to Congonhas

 

 

 

 

 

 

2,818

Closing balance

 

(170,067)

 

(151,733)

 

(121,262)

 

(112,502)

 

8.     INVENTORIES

 

     

Consolidated

 

 

 

Parent Company

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Finished goods

1,093,532

 

1,912,868

 

752,056

 

1,078,554

Work in progress

702,244

 

1,007,630

 

482,337

 

746,614

Raw materials

824,945

 

1,062,557

 

486,293

 

563,119

Storeroom supplies

881,658

 

962,078

 

470,844

 

489,816

Iron ore

279,075

 

95,461

 

28,905

 

6,912

Advances to suppliers

102,178

 

12,147

 

100,566

 

6,191

Provision for losses

(84,326)

 

(111,427)

 

(50,842)

 

(40,462)

 

3,799,306

 

4,941,314

 

2,270,159

 

2,850,744

 

 

 

27


 
 

 

 


 

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

 

       

Consolidated

 

   

Parent Company

   

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Opening balance

 

(111,427)

 

(112,581)

 

(40,462)

 

(88,056)

Reversal / (losses) for slow-moving and obsolescence (note 24)

27,101

 

1,154

 

(10,380)

 

15,835

Drop down of assets to Congonhas

 

 

 

 

 

 

 

31,759

Closing balance

 

(84,326)

 

(111,427)

 

(50,842)

 

(40,462)

 

9.       OTHER CURRENT AND NON-CURRENT ASSETS

 

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

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

Parent Company

 

Current

 

Non-current

 

Current

 

Non-current

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Judicial deposits (note 17)

 

 

 

 

345.351

 

328.542

 

 

 

 

 

277.055

 

263.046

Credits with the PGFN (1)

 

 

 

 

46.007

 

87.761

 

 

 

 

 

46.007

 

87.761

Recoverable taxes (2)

746.422

 

996.679

 

366.154

 

445.926

 

542.268

 

702.722

 

155.480

 

245.833

Prepaid expenses

70.822

 

119.456

 

21.253

 

28.119

 

16.080

 

19.440

 

 

 

4.500

Actuarial asset - related party (note 19 b)

 

 

 

 

93.066

 

114.433

 

 

 

 

 

96.276

 

112.660

Derivative financial instruments (note 14 I)

558

 

118.592

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive funds

 

 

 

 

 

 

 

 

 

 

110.075

 

 

 

 

Securities held for trading (note 14 I)

13.037

 

10.778

 

 

 

 

 

12.883

 

10.659

 

 

 

 

Iron ore inventory (3)

 

 

 

 

144.499

 

144.499

 

 

 

 

 

 

 

 

Northeast Investment Fund – FINOR

 

 

 

 

10.888

 

10.888

 

 

 

 

 

8.452

 

8.452

Assets held for sale, Metalic (note 4)

157.792

 

 

 

 

 

 

 

157.792

 

 

 

 

 

 

Other receivables (note 14 I)

 

 

 

 

15.825

 

6.877

 

 

 

 

 

3.810

 

1.439

Loans with related parties (note 19 b)

 

 

 

 

447.689

 

373.214

 

 

 

 

 

324.397

 

239.930

Other receivables from related parties (note 19 b)

6.677

 

9.420

 

32.395

 

29.020

 

13.530

 

32.479

 

338.284

 

303.441

Others

39.969

 

31.524

 

31.660

 

14.642

 

 

 

 

 

31.131

 

14.408

 

1.035.277

 

1.286.449

 

1.554.787

 

1.583.921

 

742.553

 

875.375

 

1.280.892

 

1.281.470

(1) Refers to the excess of judicial deposit originated by the 2009 REFIS (Tax Debt Refinancing Program). After the settlement of the tax debt refinancing program, the amount related to one of the lawsuits was fully redeemed through a judicial authorization.

(2) Refers mainly to taxes on revenue (PIS/COFINS) and State VAT (ICMS) recoverable and income tax and social contribution for offset.

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

 

10.   INVESTMENTS

 

The information related to the description of activities of subsidiaries, jointly controlled entities, associates and other investments did not have changes in relation to that disclosed in the Company's financial statements as of December 31, 2015 and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of September 30, 2016.

 

·       Transnordestina

 

The joint venture Transnordestina Logistica S.A. is in pre-operational phase and will continue as such until the completion of railway number II (Malha II). Approved construction schedule stablished the completion of the construction by January 2017. The said schedule is currently under review and being discussed with the government authorities, however, the Company's management believes that any change in the completion date for the project will not cause a substantial negative impact on the expected return on the investment. After analyzing this matter, Company´s management has concluded for proper of use the accounting basis of operational continuity (going concern) in the preparation of the quarterly financial information as well as to the operational continuity of the project.

 

 

 

28


 
 

 

 


 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/30/2016

 

 

 

 

 

 

 

12/31/2015

 

09/30/2015

Companies

 

Number of shares held by

% Direct 

 

Participation in

 

% Direct 

 

Participation in

 

 

 

 

 

 

 



Assets

 

Liabilities

 

Shareholders’

 

Profit /

     


Assets

 

 

 

 

Liabilities

 

Shareholder

 

Profit /

 

 

 

 

 

equity

 

 

 

 

 

(loss) for

 

equity

 

 

 

 

 

(loss) for

 

CSN in units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common

 

Preferred

 

interest

 

 

 

equity

 

 the period

 

 interest

 

 

 

s’equity

 

the period

Investments under the equity method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands VII Corp.

20.001.000

 

 

100,00

 

6.354.712

 

6.474.312

 

(119.600)

 

(159.599)

 

100,00

 

7.877.792

 

7.837.793

 

39.999

 

328.851

CSN Islands IX Corp.

3.000.000

 

 

100,00

 

1.019

 

4

 

1.015

 

(1.314)

 

100,00

 

2.329

 

 

2.329

 

451

CSN Islands X Corp.

(*)

 

 

 

 

 

 

 

 

 

 

 

(32.475)

CSN Islands XI Corp.

50.000

 

 

100,00

 

2.495.894

 

2.459.211

 

36.683

 

14.691

 

100,00

 

3.179.151

 

3.157.160

 

21.991

 

(9.423)

CSN Islands XII Corp.

1.540

 

 

100,00

 

2.261.607

 

3.250.621

 

(989.014)

 

106.072

 

100,00

 

2.815.700

 

3.910.786

 

(1.095.086)

 

(424.313)

CSN Minerals S.L.U.

3.500

 

 

100,00

 

4.053.336

 

11.167

 

4.042.169

 

(708.925)

 

100,00

 

5.644.572

 

1.265

 

5.643.307

 

1.706.367

CSN Export Europe, S.L.U.

3.500

 

 

100,00

 

662.182

 

32.525

 

629.657

 

(191.685)

 

100,00

 

1.397.512

 

9.373

 

1.388.139

 

479.614

CSN Metals S.L.U.

16.504.020

 

 

100,00

 

635.338

 

25.370

 

609.968

 

(181.007)

 

100,00

 

1.220.413

 

6.620

 

1.213.793

 

418.072

CSN Americas S.L.U.

3.500

 

 

100,00

 

1.555.349

 

6.368

 

1.548.981

 

(157.146)

 

100,00

 

2.139.488

 

2.729

 

2.136.759

 

476.174

CSN Steel S.L.U.

22.042.688

 

 

100,00

 

2.675.785

 

1.604.066

 

1.071.719

 

324.607

 

100,00

 

2.866.164

 

1.856.618

 

1.009.546

 

(447.342)

Sepetiba Tecon S.A.

254.015.052

 

 

99,99

 

433.142

 

161.927

 

271.215

 

12.554

 

99,99

 

391.889

 

130.650

 

261.239

 

25.359

Mineração Nacional S.A.

66.393.587

 

 

99,99

 

498.815

 

167.794

 

331.021

 

(9.808)

 

99,99

 

500.519

 

159.689

 

340.830

 

72

Estanho de Rondônia S.A.

121.861.697

 

 

99,99

 

35.426

 

20.221

 

15.205

 

(9.120)

 

99,99

 

32.028

 

20.565

 

11.463

 

(8.446)

Cia Metalic Nordeste

(**)

-

 

 

-

 

-

 

-

 

-

 

-

 

99,99

 

172.283

 

42.207

 

130.076

 

-

Companhia Metalúrgica Prada

313.651.399

 

 

99,99

 

799.397

 

623.099

 

176.298

 

(36.635)

 

99,99

 

734.570

 

521.637

 

212.933

 

(80.629)

CSN Cimentos S.A.

(***)

 

 

 

 

 

 

 

 

 

 

 

20.012

Congonhas Minérios S.A.

158.419.480

 

 

87,52

 

12.400.792

 

4.795.106

 

7.605.686

 

355.522

 

87,52

 

13.398.365

 

6.148.268

 

7.250.097

 

(10.252)

CSN Energia S.A.

43.150

 

 

100,00

 

73.064

 

7.626

 

65.438

 

19.228

 

99,99

 

87.316

 

27.471

 

59.845

 

13.363

FTL - Ferrovia Transnordestina Logística S.A.

353.190.644

 

 

89,79

 

520.942

 

193.045

 

327.897

 

(2.047)

 

89,79

 

513.711

 

183.767

 

329.944

 

(6.290)

Companhia Florestal do Brasil

38.364.462

 

 

99,99

 

35.899

 

5.178

 

30.721

 

(1.522)

 

99,99

 

32.242

 

 

32.242

 

(1.435)

Nordeste Logística

99.999

 

 

99,99

 

100

 

55

 

45

 

(55)

 

99,99

 

100

 

 

100

 

CGPAR - Construção Pesada S.A.

(****)

100.000

 

 

100,00

 

49.750

 

32.535

 

17.215

 

4.552

 

50,00

 

50.574

 

39.972

 

10.602

 

5.915

Fair Value + Goodwill CGPAR

(****)

 

 

 

 

 

 

23.015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35.542.549

 

19.870.230

 

15.695.334

 

(621.637)

 

 

 

43.056.718

 

24.056.570

 

19.000.148

 

2.453.645

Joint-venture e Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nacional Minérios S.A.

(***)

 

 

 

 

 

 

 

 

 

 

 

1.214.794

Itá Energética S.A.

253.606.846

 

 

48,75

 

284.002

 

28.554

 

255.448

 

7.344

 

48,75

 

302.956

 

17.470

 

285.486

 

4.940

MRS Logística S.A.

26.611.282

 

2.673.312

 

18,64

 

1.487.493

 

863.466

 

624.027

 

67.757

 

18,64

 

1.502.463

 

945.958

 

556.505

 

55.544

CBSI - Companhia Brasileira de Serviços de Infraestrutura

1.876.146

 

 

50,00

 

13.813

 

12.257

 

1.556

 

1.942

 

50,00

 

15.593

 

15.091

 

502

 

(1.973)

Transnordestina Logística S.A.

22.761.085

 

1.397.545

 

49,02

 

3.792.961

 

2.537.715

 

1.255.246

 

(17.122)

 

56,92

 

4.229.494

 

2.958.449

 

1.271.045

 

(23.158)

Fair Value alocated to TLSA due to control loss

 

 

 

 

 

659.105

 

 

 

 

 

659.105

 

 

 

 

 

5.578.269

 

3.441.992

 

2.795.382

 

59.921

 

 

6.050.506

 

3.936.968

 

2.772.643

 

1.250.147

Associates

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil

27.239.971

 

 

20,00

 

52.729

 

47.464

 

5.265

 

1.795

 

20,00

 

54.402

 

53.363

 

1.039

 

(7.582)

 

 

 

 

 

52.729

 

47.464

 

5.265

 

1.795

 

 

54.402

 

53.363

 

1.039

 

(7.582)

Classified as available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

Usiminas

 

 

 

 

 

1.416.041

 

 

 

 

 

450.073

 

Panatlântica

 

 

 

 

 

21.471

 

 

 

 

 

21.601

 

 

 

 

 

 

 

1.437.512

 

 

 

 

 

471.674

 

Other investments

 

 

 

 

 

 

 

 

 

 

 

Profits on subsidiaries' inventories

 

 

 

 

 

(47.076)

 

34.966

 

 

 

 

(82.042)

 

14.574

Others

 

 

 

 

 

 

 

 

 

63.541

 

(2.244)

 

 

 

 

65.017

 

1.209

 

 

 

 

 

 

16.465

 

32.722

 

 

 

 

(17.025)

 

15.783

Total investments

 

 

 

 

 

19.949.958

 

(527.199)

 

 

 

 

22.228.479

 

3.711.993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classification of investments in the balance sheet

 

 

 

 

 

 

 

 

 

 

 

Investments in assets

 

 

 

 

 

 

 

 

21.058.572

 

 

 

 

 

23.323.565

 

Investments with negative equity

 

 

 

 

 

 

 

 

(1.108.614)

 

 

 

 

 

(1.095.086)

 

 

 

 

 

 

 

 

 

 

 

 

 

19.949.958

 

 

 

 

 

 

 

 

 

22.228.479

 

 

(*) Company extinguished in 2015;

(**) Investment reclassified to non-current assets held for sale as detailed in note 4.

(***) Company incorporated in 2015

(****) Control acquisition as described in note 3, measured by the fair value at the acquisition date and generating i) goodwill of R$ 1,784 arising from the expected future economic benefits; ii) property, plant and equipment amounting to R$ 21,231.

 

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

 

 

29


 
 

 

 

 

 

 

10.b) Changes of investments balances in subsidiaries, joint ventures, joint operations, associates and other investments

 

     

Consolidated

     

Parent Company

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Opening balance of investments

3,998,227

 

13,665,453

 

23,323,565

 

24,199,129

Opening balance of loss provisions

 

 

(1,095,086)

 

(1,088,559)

Investment balance of Namisa 11.30.15

 

(10,160,981)

 

 

Capital increase/acquisition of shares

190,435

 

3,575

 

203,297

 

490,842

Acquisition of Congonhas Minérios shares - 4,16%

 

 

 

2,732,605

Capital reduction

 

(466,758)

 

 

(546,796)

Dividends (1)

 

(54,464)

 

(2,296,553)

 

(3,985,128)

Comprehensive income (2)

776,881

 

(967,447)

 

441,866

 

(409,767)

Comprehensive income - Business Combination

 

 

 

1,584,779

Equity pickup (3)

122,822

 

1,192,034

 

(527,199)

 

6,328,769

Incorporation of subsidiary - CSN Cimentos

 

 

 

(1,061,005)

Drop down of MRS assets to Congonhas

 

786,800

 

 

(6,173,113)

Transfer of assets - Casa de Pedra and Tecar

 

 

 

156,723

Reclassification from Metalic's carrying amount of investments as of September 30, 2016 to assets held for sale

 

 

 

 

(123,290)

   

Reclassication of Metalic´s profit or loss for the year to discontinued operations

 

 

 

 

(6,786)

 

 

Acquisition of a 50% interest in CGPAR (note 3)

       

8,608

   

Fair value + goodwill - control acquisition - CGPAR (note 3)

 

 

 

 

23,015

 

 

Fair value amortization - Investment in MRS

(8,810)

           

Others

(1,279)

 

15

 

(1,479)

 

Closing balance of investments

5,078,276

 

3,998,227

 

21,058,572

 

23,323,565

Balance of provision for investments with negative equity

 

 

(1,108,614)

 

(1,095,086)

Total

5,078,276

 

3,998,227

 

19,949,958

 

22,228,479

(1) In 2016 refers to the allocation of dividends from subsidiaries CSN Energia, Itá Energética, CGPAR Construção Pesada, CSN Minerals, CSN Export, CSN Steel, CSN Metals and CSN Americas.

(2) Refers to the mark-to-market of investments classified as available for sale and translation to the reporting currency of the foreign investments (the functional currency of which is not the Brazilian Reais), actuarial gain/loss and gain/loss on net investment hedge from investments measured by equity method.

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

 

     

Consolidated

 

09/30/2016

 

09/30/2015

Equity in results of affiliated companies

 

 

 

Nacional Minérios S.A.

 

1,214,794

MRS Logística S.A.

135,480

 

55,544

CBSI - Companhia Brasileira de Serviços de Infraestrutura

1,942

 

(1,973)

Transnordestina

(17,122)

 

(23,158)

Arvedi Metalfer do Brasil

1,795

 

(7,582)

Others

727

 

652

 

122,822

 

1,238,277

Eliminations

 

 

 

To cost of sales

(33,712)

 

(29,678)

To net revenues

 

(4,403)

To taxes

11,462

 

Others

 

Fair value amortization - Investment in MRS

(8,810)

 

Others

(3,289)

 

10,644

Equity in results

88,473

 

1,214,840

 

 

 

 

30


 
 

 

 


 

 

10.c) Joint ventures and joint operations financial information

 

The balances of the balance sheets and income statements of joint venture and joint operation are presented as follows and refer to 100% of the companies´ profit/loss:

 

 

               

09/30/2016

                 

12/31/2015

 

 

Joint-Venture

 

Joint-Operation

 

Joint-Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

34,94%

 

50,00%

 

49,02%

 

48,75%

 

34,94%

 

50,00%

 

56,92%

 

48,75%

 

50,00%

Balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                                   

Cash and cash equivalents

 

504.463

 

1.346

 

2.164

 

11.209

 

671.475

 

3.343

 

75.977

 

36.647

 

10.621

Advances to suppliers

 

14.020

 

787

 

47.675

 

382

 

6.854

 

289

 

 

215

 

81

Other current assets

 

604.622

 

21.274

 

87.580

 

16.940

 

657.000

 

22.726

 

67.540

 

17.137

 

43.358

Total current assets

 

1.123.105

 

23.407

 

137.419

 

28.531

 

1.335.329

 

26.358

 

143.517

 

53.999

 

54.060

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-current assets

 

695.592

 

488

 

257.885

 

45.180

 

533.897

 

139

 

280.718

 

32.880

 

13.087

Investments, PP&E and intangible assets

 

6.161.674

 

3.731

 

7.342.795

 

508.856

 

6.191.459

 

4.689

 

7.006.464

 

534.569

 

34.000

Total non-current assets

 

6.857.266

 

4.219

 

7.600.680

 

554.036

 

6.725.356

 

4.828

 

7.287.182

 

567.449

 

47.087

Total Assets

 

7.980.371

 

27.626

 

7.738.099

 

582.567

 

8.060.685

 

31.186

 

7.430.699

 

621.448

 

101.147

                                     

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

780.904

 

 

42.573

 

 

844.296

 

 

167.112

 

 

10.849

Other current liabilities

 

861.229

 

23.847

 

182.647

 

56.180

 

893.883

 

28.794

 

250.440

 

33.667

 

55.281

Total current liabilities

 

1.642.133

 

23.847

 

225.220

 

56.180

 

1.738.179

 

28.794

 

417.552

 

33.667

 

66.130

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

2.397.192

 

 

4.952.025

 

 

2.772.462

 

 

4.560.078

 

 

12.620

Other non-current liabilities

 

593.155

 

667

 

-

 

2.392

 

564.407

 

1.389

 

220.001

 

2.170

 

1.193

otal non-current liabilities

 

2.990.347

 

667

 

4.952.025

 

2.392

 

3.336.869

 

1.389

 

4.780.079

 

2.170

 

13.813

Shareholders’ equity

 

3.347.891

 

3.112

 

2.560.854

 

523.995

 

2.985.637

 

1.003

 

2.233.068

 

585.611

 

21.204

Total liabilities and shareholders’
equity

 

7.980.371

 

27.626

 

7.738.099

 

582.567

 

8.060.685

 

31.186

 

7.430.699

 

621.448

 

101.147

           

 

                       
               

01/01/2016 at 09/30/2016

                 

01/01/2015 at 09/31/2015

 

 

Joint-Venture

 

Joint-Operation

 

 

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

MRS Logística

 

CBSI

 

Transnordestina Logística

 

Itá Energética

 

CGPAR

 

34,94%

 

50,00%

 

49,02%

 

48,75%

 

27,27%

 

50,00%

 

61,64%

 

48,75%

 

50,00%

Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

2.469.568

 

90.745

 

 

130.832

 

2.287.354

 

114.090

 

 

114.267

 

137.581

Cost of sales and services

 

(1.635.014)

 

(78.333)

 

 

(68.289)

 

(1.558.434)

 

(110.816)

 

 

(63.882)

 

(104.783)

Gross profit

 

834.554

 

12.412

 

 

62.543

 

728.920

 

3.274

 

 

50.385

 

32.798

Operating (expenses) income

 

(92.797)

 

(6.399)

 

(19.083)

 

(40.153)

 

(202.924)

 

(6.363)

 

(24.894)

 

(37.186)

 

(12.531)

Finance income (costs), net

 

(183.580)

 

(1.339)

 

(13.131)

 

407

 

(213.520)

 

(856)

 

(12.675)

 

2.125

 

(1.351)

Income before income tax and social
contribution

 

558.177

 

4.674

 

(32.214)

 

22.797

 

312.476

 

(3.945)

 

(37.569)

 

15.324

 

18.916

Current and deferred income tax
and social contribution

(194.663)

 

(790)

 

 

(7.733)

 

(108.791)

 

 

 

(5.191)

 

(7.086)

Profit / (loss) for the period

 

363.514

 

3.884

 

(32.214)

 

15.064

 

203.685

 

(3.945)

 

(37.569)

 

10.133

 

11.830

 

 

11.   PROPERTY, PLANT AND EQUIPMENT

 

The information related to property, plant and equipment has not changed significantly compared to the disclosed in the Company's financial statements on December 31, 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Land

 

Buildings and Infrastructure

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2015

264.289

 

2.696.126

 

11.109.272

 

38.986

 

3.199.386

 

563.540

 

17.871.599

Cost

264.289

 

3.436.458

 

18.638.117

 

183.086

 

3.199.386

 

811.535

 

26.532.871

Accumulated depreciation

 

(740.332)

 

(7.528.845)

 

(144.100)

 

 

(247.995)

 

(8.661.272)

Balance at December 31, 2015

264.289

 

2.696.126

 

11.109.272

 

38.986

 

3.199.386

 

563.540

 

17.871.599

Effect of foreign exchange differences

(9.907)

 

(29.608)

 

(119.769)

 

(679)

 

(6.842)

 

(2.981)

 

(169.786)

Acquisitions

4

 

100

 

119.039

 

461

 

1.063.524

 

3.945

 

1.187.073

Capitalized interest (notes 25 and 29)

 

 

 

 

164.942

 

 

164.942

Write-offs (note 24)

(129)

 

(2.346)

 

(7.383)

 

(7)

 

(32.209)

 

(6.623)

 

(48.697)

Depreciation

 

(86.346)

 

(805.110)

 

(4.364)

 

 

(19.773)

 

(915.593)

Transfers to other asset categories

14.951

 

112.781

 

896.118

 

92

 

(894.833)

 

(129.109)

 

Transfers to intangible assets

 

 

 

 

(14.822)

 

 

(14.822)

Control acquisition - CGPAR (note 3)

       

7.377

 

189

     

575

 

8.141

Purchase price alocation in control acquisition CGPAR (note 3)

 

 

 

21.231

 

 

 

 

 

 

 

21.231

Transfer of metalic - Held for sale (note 4)

(373)

 

(13.466)

 

(30.440)

 

(208)

 

(261)

 

(269)

 

(45.017)

Others

 

(294)

 

(3.819)

 

(45)

 

4.131

 

(153)

 

(180)

Balance at September 30, 2016

268.835

 

2.676.947

 

11.186.516

 

34.425

 

3.483.016

 

409.152

 

18.058.891

Cost

268.835

 

3.476.069

 

19.305.185

 

178.523

 

3.483.016

 

698.777

 

27.410.405

Accumulated depreciation

 

(799.122)

 

(8.118.669)

 

(144.098)

 

 

(289.625)

 

(9.351.514)

Balance at September 30, 2016

268.835

 

2.676.947

 

11.186.516

 

34.425

 

3.483.016

 

409.152

 

18.058.891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

Land

 

Buildings and Infrastructure

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2015

83,350

 

869,071

 

6,103,720

 

17,679

 

1,723,327

 

69,201

 

8,866,348

Cost

83,350

 

1,025,848

 

10,677,122

 

118,301

 

1,723,327

 

159,914

 

13,787,862

Accumulated depreciation

 

(156,777)

 

(4,573,402)

 

(100,622)

 

 

(90,713)

 

(4,921,514)

Balance at December 31, 2015

83,350

 

869,071

 

6,103,720

 

17,679

 

1,723,327

 

69,201

 

8,866,348

Acquisitions

 

 

82,129

 

165

 

796,601

 

13

 

878,908

Capitalized interest (notes 25 and 29)

 

 

 

 

96,828

 

 

96,828

Write-offs (note 24)

 

(34)

 

(17)

 

(8)

 

 

(7,598)

 

(7,657)

Depreciation

 

(19,029)

 

(389,006)

 

(2,173)

 

 

(4,557)

 

(414,765)

Transfers to other asset categories

 

81,990

 

461,339

 

14

 

(503,037)

 

(40,306)

 

Transfers to intangible assets

 

 

 

 

(12,950)

 

 

(12,950)

Others

 

 

(33)

 

 

4,720

 

 

4,687

Balance at September 30, 2016

83,350

 

931,998

 

6,258,132

 

15,677

 

2,105,489

 

16,753

 

9,411,399

Cost

83,350

 

1,107,970

 

11,219,656

 

118,052

 

2,105,489

 

117,857

 

14,752,374

Accumulated depreciation

 

(175,972)

 

(4,961,524)

 

(102,375)

 

 

(101,104)

 

(5,340,975)

Balance at September 30, 2016

83,350

 

931,998

 

6,258,132

 

15,677

 

2,105,489

 

16,753

 

9,411,399

                           

 

 

31


 
 

 

 

 

 

 

 

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

 

The breakdown of the projects that make up the work in progress is as follows:

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Project description

 

Start date

 

Completion date

 

09/30/2016

 

12/31/2015

Logistics

 

 

 

 

 

 

 

 

 

 

   

Current investments for maintenance of current operations.

 

 

89,094

 

35,457

 

 

 

 

 

89,094

 

35,457

Mining 

           

     

 

 

Expansion of Casa de Pedra Mine capacity production.

 

2007

 

2016/2017

(1)

699,684

 

709,945

   

Expansion of TECAR export capacity.

 

2009

 

2020

(2)

242,710

 

390,920

 

 

Current investments for maintenance of current operations.

 

 

313,447

 

302,764

       

 

1,255,841

 

1,403,629

Steel

 

 

 

 

 

 

 

 

 

   

Equipment supply for use in the steel operation.

 

2008

 

2016

91,660

 

105,697

 

 

Expansion of the service center/Mogi.

 

2013

 

2015/2016

(3)

258

 

14,950

   

Current investments for maintenance of current operations.

 

 

(4)

316,839

 

375,579

 

 

 

 

 

408,757

 

496,226

Cement

           

     

 

 

Construction of cement plants.

 

2011

 

2016

(5)

1,664,846

 

1,254,897

   

Current investments for maintenance of current operations.

 

 

64,478

 

9,177

 

 

 

 

 

1,729,324

 

1,264,074

Construction in progress

         

3,483,016

 

3,199,386

                     

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

(2) Estimated completion date of phase 60 Mtpa;

(3) Estimated completion date of Mogi Service Center;

(4) Refers substantially to the reforming of batteries for coke ovens;

(5) Estimated completion date of the unit Arcos / Minas Gerais.The estimated useful lives are as follows:

 

 

 

32


 
 

 

 


 

The estimated useful lives are as follows:

 

     

Consolidated

     

Parent Company

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

In Years

 

 

 

 

 

 

 

Buildings

43

 

43

 

43

 

43

Machinery, equipment and facilities

18

 

18

 

18

 

18

Furniture and fixtures

11

 

11

 

11

 

11

Others

14

 

14

 

11

 

11

 

11.a) Depreciation, amortization and depletion expenses:

 

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

 

     

 

     

Consolidated

 

Nine months ended

 

Three months ended

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Production costs

905,767

 

807,217

 

305,689

 

277,612

Sales expenses

6,708

 

6,826

 

2,299

 

2,317

General and Administrative Expenses

10,510

 

10,008

 

3,363

 

3,369

 

922,985

 

824,051

 

311,351

 

283,298

Other operating expenses (*)

33,730

 

29,426

 

10,426

 

10,949

 

956,715

 

853,477

 

321,777

 

294,247

               
               
 

 

 

 

 

 

 

Parent Company

 

Nine months ended

 

Three months ended

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Production costs

406,700

 

640,172

 

139,532

 

223,487

Sales expenses

5,522

 

5,577

 

1,914

 

1,919

General and Administrative Expenses

6,606

 

6,203

 

2,160

 

1,990

 

418,828

 

651,952

 

143,606

 

227,396

(*) Refers to the amortization of intangible assets as described in note 24.

 

12.   INTANGIBLE ASSETS

 

The information related to intangible assets did not have relevant changes in relation to that disclosed in the Company's financial statements as of December 31, 2015 and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of September 30, 2016.

 

 

                         

Consolidated

         

Parent Company

 

Goodwill

 

Customer relationships

 

Software

 

Trademarks
and
patents

 

Rights and licenses (*)

 

Others

 

Total

 

Goodwill

 

Software

 

Total

Balance at December 31, 2015

4.098.465

 

413.387

 

75.236

 

143.636

 

727.390

 

395

 

5.458.509

 

13.091

 

49.651

 

62.742

Cost

4.357.799

 

549.413

 

173.154

 

143.636

 

727.390

 

395

 

5.951.787

 

14.135

 

84.552

 

98.687

Accumulated amortization

(150.004)

 

(136.026)

 

(97.918)

 

 

 

 

(383.948)

 

(1.044)

 

(34.901)

 

(35.945)

Adjustment for accumulated recoverable value

(109.330)

 

 

 

 

 

 

(109.330)

 

 

 

Balance at December 31, 2015

4.098.465

 

413.387

 

75.236

 

143.636

 

727.390

 

395

 

5.458.509

 

13.091

 

49.651

 

62.742

Effect of foreign exchange differences

 

(55.791)

 

(174)

 

(20.343)

 

 

(59)

 

(76.367)

 

 

 

Acquisitions and expenditures

 

 

7

 

 

 

 

7

 

 

 

Transfer of property, plant and equipment

 

 

14.822

 

 

 

 

14.822

 

 

12.950

 

12.950

Write-offs (note 24)

(13.091)

 

 

(3)

 

 

 

 

(13.094)

 

(13.091)

 

(3)

 

(13.094)

Amortization

 

(31.923)

 

(8.696)

 

 

(503)

 

 

(41.122)

 

 

(4.063)

 

(4.063)

Control acquisition – CGPAR (note 3)

 

 

 

 

47

 

 

 

 

 

 

 

47

 

 

 

 

 

 

Goodwill – Control acquisition CGPAR (note 3)

1.784

                     

1.784

           

Transfer of Metalic – held for sale (note 4)

 

 

 

 

(232)

 

 

 

 

 

 

 

(232)

 

 

 

 

 

 

Balance at September 30, 2016

4.087.158

 

325.673

 

81.007

 

123.293

 

726.887

 

336

 

5.344.354

 

 

58.535

 

58.535

Cost

4.461.154

 

471.815

 

180.849

 

123.293

 

727.390

 

336

 

5.964.837

 

14.135

 

97.492

 

111.627

Accumulated amortization

(264.666)

 

(146.142)

 

(99.842)

 

 

(503)

 

 

(511.153)

 

(14.135)

 

(38.957)

 

(53.092)

Adjustment for accumulated recoverable value

(109.330)

 

 

 

 

 

 

(109.330)

 

 

 

Balance at September 30, 2016

4.087.158

 

325.673

 

81.007

 

123.293

 

726.887

 

336

 

5.344.354

 

 

58.535

 

58.535

(*) Composed mainly by mineral rights with estimated resources of 1,101 million tons. Corresponding amortization is recorded based on production volumes

 

 

 

33


 

 

 

 


 

The estimated useful lives for the current year are as follows:

 

     

Consolidated

     

Parent Company

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Software

5

 

5

 

5

 

5

Customer relationships

13

 

13

 

 

 

 

 

13.   BORROWINGS, FINANCING AND DEBENTURES

 

As of September 30, 2016 the balances of borrowings, financing and debentures, which are carried at amortized cost, are as follows:

 

 

                   

Consolidated

 

 

 

 

 

 

 

Parent Company

   

Rates p.a. (%)

 

Current liabilities

Non-current liabilities

 

Current liabilities

Non-current liabilities

     

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment (*)

 

1% até 3,5%

 

110.463

 

207.657

 

507.489

 

2.633.137

 

110.463

 

207.657

 

507.489

 

2.633.137

Prepayment (*)

 

3,51% até 8%

 

457.016

 

286.487

 

4.273.082

 

3.429.716

 

503.860

 

372.474

 

9.130.619

 

9.272.766

Perpetual bonds

 

7%

 

4.418

 

5.315

 

3.246.200

 

3.904.800

               

Fixed rate notes (*)

 

4,14% até 10%

 

45.028

 

175.768

 

5.507.493

 

6.910.992

 

71.369

 

32.402

 

3.372.186

 

4.056.347

Intercompany Bonds (*)

 

Libor 6M até 3%

                 

141.747

 

1.261.861

 

2.707.992

 

2.137.040

Forfaiting (**)

 

Libor + Spread

 

109.364

 

288.772

 

 

 

 

 

109.364

 

288.772

 

 

 

 

Others

 

1,2% até 8%

 

97.842

 

115.594

 

275.344

 

425.635

               

 

 

 

 

824.131

 

1.079.593

 

13.809.608

 

17.304.280

 

936.803

 

2.163.166

 

15.718.286

 

18.099.290

LOCAL CURRENCY

                                   

BNDES/FINAME

 

1,3% + TJLP e Fixa 2,5% até 6% + 1,5%

 

74.327

 

55.435

 

1.002.775

 

1.018.189

 

43.488

 

27.847

 

928.888

 

928.622

Debentures

 

110,8% até 113,7% CDI

 

518.195

 

60.670

 

1.270.383

 

1.750.000

 

518.195

 

60.670

 

1.270.383

 

1.750.000

Prepayment (*)

 

109,5% até 116,5% CDI e fixa de 8%

360.908

 

522.418

 

5.280.000

 

5.200.000

 

287.845

 

473.139

 

3.280.000

 

3.200.000

CCB

 

112,5% e 113% CDI

 

90.793

 

92.976

 

7.200.000

 

7.200.000

 

90.793

 

92.976

 

7.200.000

 

7.200.000

Drawee Risk (**)

 

 

 

 

 

84.063

 

 

 

 

 

 

 

84.063

 

 

 

 

Others

         

6.229

     

12.107

               

 

 

 

 

1.044.223

 

821.791

 

14.753.158

 

15.180.296

 

940.321

 

738.695

 

12.679.271

 

13.078.622

Total Borrowings and Financing

 

1.868.354

 

1.901.384

 

28.562.766

 

32.484.576

 

1.877.124

 

2.901.861

 

28.397.557

 

31.177.912

Transaction Costs and Issue Premiums

 

(37.144)

 

(26.703)

 

(64.969)

 

(76.742)

 

(32.637)

 

(22.788)

 

(60.133)

 

(68.895)

Total Borrowings and Financing + Transaction Costs

 

1.831.210

 

1.874.681

 

28.497.797

 

32.407.834

 

1.844.487

 

2.879.073

 

28.337.424

 

31.109.017

(*) The balances of Pre-export loans, Fixed Rate Notes and Intercompany Bonds from related parties of the parent company totals R$11,197,675 on September 30, 2016 (R$13,416,687 on December 31, 2015), see note 19b.

(**) The balances of forfaiting and drawee risk operations totals R$ 109,364 on September 30, 2016 (R$372,835 on December 31, 2015).

 

 

 

35


 
 
 


 

13.a) Maturities of borrowings, financing and debentures presented in non-current liabilities

 

As of September 30, 2016, the breakdown of principal plus interest of long-term liabilities as borrowings, financing and debentures by maturity date is presented as follows:

 

   

 

 

Consolidated

 

 

 

Parent Company

2017

 

442,042

 

2%

 

2,023,229

 

7%

2018

 

5,630,660

 

20%

 

5,711,883

 

20%

2019

 

6,929,305

 

24%

 

5,301,403

 

19%

2020

 

7,459,546

 

26%

 

4,649,265

 

16%

2021

 

2,214,288

 

8%

 

2,803,442

 

10%

After 2021

 

2,640,725

 

9%

 

7,908,335

 

28%

Perpetual bonds

 

3,246,200

 

11%

 

 

 

 

 

 

28,562,766

 

100%

 

28,397,557

 

100%

 

13.b) Amortization and new borrowings, financing and debentures

 

 

The table below presents the capitalizations and amortizations during the year:

 

       

Consolidated

     

Parent Company

 

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Opening balance

 

34,282,515

 

30,354,058

 

33,988,090

 

29,560,826

Funding transactions

 

7,437

 

978,206

 

40,239

 

2,694,533

Forfaiting funding / Drawee Risk

 

78,240

 

924,706

 

78,240

 

924,706

Repayment

 

(664,043)

 

(2,850,077)

 

(261,932)

 

(1,542,921)

Charges - payments

 

(300,321)

 

(1,146,306)

 

(300,321)

 

(1,146,306)

Forfaiting payments

 

(2,492,040)

 

(2,957,762)

 

(2,021,307)

 

(2,656,208)

Forfaiting charges

 

(2,368)

 

(7,064)

 

(2,368)

 

(7,064)

Provision of charges

 

2,391,019

 

3,052,164

 

2,002,054

 

2,996,662

Provision charges Forfaiting / Drawee Risk

 

3,924

 

2,032

 

3,924

 

2,032

Others (1)

 

(2,975,356)

 

5,932,558

 

(3,344,708)

 

3,161,830

Closing balance

 

30,329,007

 

34,282,515

 

30,181,911

 

33,988,090

(1) Includes interests and unrealized foreign exchange variances.

 

 In 2016, the Group capitalized and amortized loans as shown below:

 

·       Capitalization

 

               

Consolidated

Transaction

 

Financial institution

 

Date

 

Amount

 

Maturity

Financing - Acquisitions assets SWT

 

Kreissparkasse Saalfeld-Rudolstadt

June/16

 

7,437

 

January/18

Total

 

 

 

 

 

7,437

 

 

 

 

 

 

36


 
 

 

 

 

 

·       Amortization  

 

       

Consolidated

Transaction

 

Payment of principal

 

Debt charges

Fixed Rate Notes

 

107,048

 

643,748

Debentures

 

 

220,175

Bank Credit Bill

 

 

821,637

Export Credit Note

 

65,000

 

629,074

Pre - Export Payment

 

144,218

 

136,522

BNDES/FINAME

 

33,146

 

39,556

Pre - Debt Payment

 

309,707

 

Others

 

4,924

 

1,328

Total

 

664,043

 

2,492,040

 

·       Covenants

 

Some of the Company's debt contracts contain covenants clauses, which require it to maintain certain net debt indices over the EBITDA. On September 30, 2016, the Company has provisioned, due to commission over risk assumption, R$25,311 in consolidated and R$10,060 in the parent Company financial statements,

 

14.   FINANCIAL INSTRUMENTS

 

The information related to financial instruments did not have significant changes compared to what was disclosed in Company's financial statements as of December 31, 2015 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of September 30, 2016.

 

I - Identification and measurement of financial instruments

 

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

 

 

 

37


 
 

 

 


 

·           Classification of financial instruments

 

 

Consolidated

     

 

 

09/30/2016

 

 

 

12/31/2015

 

Notes

 

Available for sale

 

Fair value through profit or loss

 

Loans and receivables - effective interest rate

 

Other liabilities - amortized cost method

 

Balances

 

Available for sale

 

Fair value through profit or loss

 

Loans and receivables - effective interest rate

 

Other liabilities - amortized cost method

 

Balances

                     

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

                                           

Cash and cash equivalents

 

5

 

 

 

 

 

5.127.122

 

 

 

5.127.122

 

 

 

 

 

7.861.052

 

 

 

7.861.052

Short-term investments - margin deposit

 

6

         

305.934

     

305.934

         

763.599

     

763.599

Trade receivables

 

7

 

 

 

 

 

1.790.260

 

 

 

1.790.260

 

 

 

 

 

1.500.812

 

 

 

1.500.812

Derivative financial instruments

 

9

     

558

         

558

     

118.592

         

118.592

Trading securities

 

9

 

 

 

13.037

 

 

 

 

 

13.037

 

 

 

10.778

 

 

 

 

 

10.778

Total

     

 

 

13.595

 

7.223.316

 

 

 

7.236.911

 

 

 

129.370

 

10.125.463

 

 

 

10.254.833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

                     

                 

Other trade receivables

 

9

 

 

 

 

 

15.825

 

 

 

15.825

 

 

 

 

 

6.877

 

 

 

6.877

Investments

 

10

 

1.437.512

             

1.437.512

 

471.674

             

471.674

Loans - related parties

 

9

 

 

 

 

 

447.689

 

 

 

447.689

 

 

 

 

 

373.214

 

 

 

373.214

Total

     

1.437.512

 

 

 

463.514

 

 

 

1.901.026

 

471.674

 

 

 

380.091

 

 

 

851.765

                                             

Total Assets

 

 

 

1.437.512

 

13.595

 

7.686.830

 

 

 

9.137.937

 

471.674

 

129.370

 

10.505.554

 

 

 

11.106.598

                                             

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

                     

                 

Borrowings and financing

 

13

 

 

 

 

 

 

 

1.868.354

 

1.868.354

 

 

 

 

 

 

 

1.901.384

 

1.901.384

Derivative financial instruments

 

15

     

50

         

R$ 50,0

     

26.257

         

26.257

Trade payables

 

 

 

 

 

 

 

 

 

1.580.180

 

1.580.180

 

 

 

 

 

 

 

1.293.008

 

1.293.008

Dividends and interest on capital

 

15

             

464.929

 

464.929

             

464.982

 

464.982

Total

 

 

 

 

 

50

 

 

 

3.913.463

 

3.913.513

 

 

 

26.257

 

 

 

3.659.374

 

3.685.631

                                             

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

13

             

28.562.766

 

28.562.766

             

32.484.576

 

32.484.576

Total

 

 

 

 

 

 

 

 

 

28.562.766

 

28.562.766

 

 

 

 

 

 

 

32.484.576

 

32.484.576

                                             

Total Liabilities

 

 

 

 

 

50

 

 

 

32.476.229

 

32.476.279

 

 

 

26.257

 

 

 

36.143.950

 

36.170.207

 

 

·           Fair value measurement

 

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

 

Consolidated

 

       

09/30/2016

         

12/31/2015

 

Level 1

 

Level 2

 

Balances

 

Level 1

 

Level 2

 

Balances

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current

                       

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

558

 

558

     

118,592

 

118,592

Trading securities

 

13,037

 

 

 

13,037

 

10,778

 

 

 

10,778

Non-current

                       

Available-for-sale financial assets

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

1,437,512

     

1,437,512

 

471,674

     

471,674

Total Assets

 

1,450,549

 

558

 

1,451,107

 

482,452

 

118,592

 

601,044

                         

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Current

                       

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

50

 

50

     

26,257

 

26,257

Total Liabilities

 

 

 

50

 

50

 

 

 

26,257

 

26,257

 

 

 

38


 

 
 


 

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

 

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

 

During March 2016, the Usiminas’ Board of Directors authorized a capital increase amounting to R$64,882, through the issuance of up to 50,689,310 preferred shares. On April 22, 2016, CSN fully exercised its right of subscription, paying R$11,603 by 9,064,856 preferred shares. The capital increase has been approved by the Usiminas’ Board of Directors on June 03, 2016.

 

The Usiminas’ Board of Directors authorized in April 2016 an increase in its share capital in the amount of R$1,000,000, through the issuance of 200,000,000 common shares. Over again, on May 20, 2016, CSN fully exercised its right of subscription, paying R$178,832 by 35,766,351 preferred shares. The capital increase has been approved by the Usiminas’ Board of Directors on July 19, 2016.

 

As of September 30, 2016, there was no impairment recorded and the gain from the change in share price in the period was recorded in other comprehensive income (the impairment recorded as of 30 September, 2015 amounted to R$ 81,016):

 

Class of shares

 

Quantity

 

09/30/2016

 

12/31/2015

 

Variation in the period

   

Share price

 

Closing Balance

Quantity

Share price

 

Closing Balance

 

Share price

 

Variation in the carrying amount

Common

 

107,156,651

 

9.45

 

1,012,630

71,390,300

4.02

 

286,989

 

5.43

 

725,641

Preferred

 

114,280,556

 

3.53

 

403,411

105,215,700

1.55

 

163,084

 

1.98

 

240,327

 

 

221,437,207

 

 

 

1,416,041

 

 

 

450,073

 

 

 

965,968

 

On September 30, 2016, the Company's stake in USIMINAS was 15.19% in the common shares and 20.86% in the preferred shares.

 

On September 30, 2016 the carrying amounts recorded in other comprehensive income for investments available for sale is R$732,596 (R$ (73) as of December 31, 2015).

 

III - Financial risk management

 

As of September 30, 2016, there were no changes in the financial risk management policies in relation to those disclosed in the Company's financial statements for the year ended December 31, 2015

 

14.a) Foreign exchange and interest rate risks

 

·           Exchange rate risk

 

The exchange rate risk arises from the existence of assets and liabilities denominated in US dollars or Euros is called natural currency exposure. Net exposure is the result of offsetting the natural currency exposure by hedging instruments adopted by CSN.

 

 

 

39


 
 

 

 


 

The consolidated net exposure as of September 30, 2016 is as follows:

       

09/30/2016

Foreign Exchange Exposure

 

(Amounts in US$’000)

 

(Amounts in €’000)

Cash and cash equivalents overseas

 

850,704

 

29,999

Trade receivables

 

297,880

 

10,591

Other assets

 

14,055

 

37,786

Total Assets

 

1,162,639

 

78,376

Borrowings and financing

 

(3,392,998)

 

(96,651)

Trade payables

 

(17,990)

 

(36,378)

Other liabilities

 

(12,266)

 

(35,326)

Total Liabilities

 

(3,423,254)

 

(168,355)

Foreign exchange exposure

 

(2,260,615)

 

(89,979)

Future dollar

 

(98,000)

 

Cash flow hedge accounting

 

1,532,667

 

Net Investment hedge accounting

 

 

96,000

Net foreign exchange exposure

 

(825,948)

 

6,021

Perpetual Bonds

 

(1,000,000)

 

Net currency exposure of the Perpetual Notes

 

(1,825,948)

 

6,021

 

·           Interest rate risk

 

Risk arises from short and long term liabilities with fixed or post fixed interest rates and inflation rates.

 

14.b) Hedging instruments: Derivative and hedge accounting

CSN uses several instruments for protection of foreign currency risk and interest rate risk, as shown in the following topics:

 

·       Portfolio of derivative financial instruments

 

           

 

 

 

 

09/30/2016

     

 

 

 

 

12/31/2015

 

09/30/2016

           

Appreciation (R$)

 

Fair value
(market)

     

Appreciation (R$)

 

Fair value
(market)

 

Impact on finance income (cost) in 2016

Counterparties

 

Functional Currency

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

BM&FBovespa

 

Dollar

 

(98.000)

 

 

 

(50)

 

1.435.000

 

110.075

 

 

110.075

 

(798.364)

Total forward dollar

     

(98.000)

 

 

 

(50)

 

1.435.000

 

110.075

 

 

110.075

 

(798.364)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBVA

 

Dollar

 

 

 

 

 

39.450

 

154.017

 

(147.674)

 

6.343

 

(5.594)

BNPP

 

Dollar

 

12.334

 

40.318

 

(39.760)

 

558

 

18.700

 

73.007

 

(71.703)

 

1.304

 

(738)

Total dollar-to-euro swap

     

12.334

 

40.318

 

(39.760)

 

558

 

58.150

 

227.024

 

(219.377)

 

7.647

 

(6.332)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itaú BBA

 

Real

 

 

 

 

 

150.000

 

189.760

 

(200.680)

 

(10.920)

 

(137)

HSBC

 

Real

 

 

 

 

 

185.000

 

233.125

 

(247.710)

 

(14.585)

 

(153)

Deutsche Bank

 

Real

 

 

 

 

 

10.000

 

12.579

 

(13.331)

 

(752)

 

(9)

Total Fixed rate-to-CDI interest rate swap

 

 

 

 

 

 

345.000

 

435.464

 

(461.721)

 

(26.257)

                                         

Itaú BBA

 

Real

 

 

 

 

 

30.000

 

33.396

 

(33.232)

 

164

 

(14)

HSBC

 

Real

 

 

 

 

 

120.000

 

133.508

 

(132.802)

 

706

 

(49)

Total interest rate- to-CDI swap

 

 

 

 

 

 

150.000

 

166.904

 

(166.034)

 

870

 

(63)

                                         

 

 

 

 

40.318

 

(39.760)

 

508

 

 

 

939.467

 

(847.132)

 

92.335

 

(805.058)

 

 

 

 

40


 
 

 

 


 

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

 

 

 

 

 

 

 

 

 

 

 

09/30/2016

Instruments

 

Assets

 

Liabilities

 

Finance Income and expenses, net (note 23)

 

Current

 

Total

 

Current

 

Total

 

Future Dollar BM&F

 

 

 

50

 

50

 

(798,364)

Dollar - to - euro swap

 

558

 

558

 

 

 

(6,332)

Fixed rate - to - CDI swap

 

 

 

 

 

(299)

CDI - to - fixed rate swap

 

 

 

 

 

(63)

 

 

558

 

558

 

50

 

50

 

(805,058)

                     
               

12/31/2015

 

09/30/2015

Instruments

 

Assets

 

Liabilities

 

Finance Income and expenses, net (note 23)

 

Current

 

Total

 

Current

 

Total

 

Dollar - to - CDI swap

 

 

 

 

 

(18)

Dollar - to - real NDF

 

 

 

 

 

786,511

Future Dollar BM&F

 

110,075

 

110,075

 

 

 

177,788

Dollar - to - euro NDF

 

 

 

 

 

39,668

Dollar - to - euro swap

 

7,647

 

7,647

 

 

 

(6,439)

Fixed rate - to - CDI swap

 

 

 

26,257

 

26,257

 

(4,977)

CDI - to - fixed rate swap

 

870

 

870

 

 

 

1,202

   

118,592

 

118,592

 

26,257

 

26,257

 

993,735

 

·       Hedge accounting – cash flow

 

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

 

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

 

The table below shows a summary of the hedging relationships as of September 30, 2016:

 

 

 

41


 
 


 

                                   

09/30/2016

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Hedged period

 

Exchange rate on designation

 

Designated amounts (US$’000)

 

Amortizated part (USD'000)

 

Impact on finance income (cost) (*)

 

Impact on shareholders’ equity

11/03/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2016 - September 2019

 

2,4442

 

500.000

 

 

 

(401.000)

12/01/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2015 - February 2019 (2)

 

2,5601

 

175.000

 

(33.333)

 

26.472

 

(97.198)

12/18/2014

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

May 2020

 

2,6781

 

100.000

 

 

 

(56.815)

07/21/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

July 2019 - March 2021

 

3,1813

 

60.000

 

 

 

(3.894)

07/23/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

July 2019 - March 2021

 

3,2850

 

100.000

 

 

 

3.880

07/23/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2018 - October 2022

 

3,285

 

30.000

 

 

 

1.164

07/24/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2018 - October 2022

 

3,3254

 

100.000

 

 

 

7.920

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2018 - October 2022

 

3,3557

 

25.000

 

 

 

2.738

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2018 - October 2022

 

3,3557

 

70.000

 

 

 

7.665

07/27/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2018 - October 2022

 

3,3557

 

30.000

 

 

 

3.285

07/28/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2018 - October 2022

 

3,3815

 

30.000

 

 

 

4.059

08/01/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

(1)

 

3,3940

 

(9.000)

 

 

 

(1.330)

08/03/2015

 

Export prepayments in US$ to third parties

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

October 2018 - October 2022

 

3,3940

 

355.000

 

 

 

52.468

Total

 

 

 

 

 

 

 

 

 

 

 

1.566.000

 

(33.333)

 

26.472

 

(477.058)

(*) The effect on the financial result was recorded in net foreign exchange rates.

 

(1) During the designation on August 2015, we reviewed the future export projections and identified that the amount of US$ 9 million designated previously were not highly probable due to Platt’s quotation reduction. Therefore, the hedge relationship was discontinued from August 2015. The exchange rate of the effective period remains recorded in Stockholders' Equity until the time of debt settlement.

 

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

 

The movements in the hedge accounting amounts recognized in shareholders’ equity as of September 30, 2016 are as follows:  

 

 

12/31/2015

 

Movement

 

Realization

 

09/30/2016

Cash flow hedge accounting

1,520,090

 

(1,016,560)

 

(26,472)

 

477,058

Income tax and social contribution on cash flow hedge accounting

(516,831)

 

345,631

 

9,000

 

(162,200)

Not recorded Income tax and social contribution on cash flow hedge accounting

357,951

 

(340,823)

 

 

17,128

Cash flow hedge accounting

1,361,210

 

(1,011,752)

 

(17,472)

 

331,986

 

As of September 30, 2016, the hedging relationships established by the Company were effective, according to the prospective tests conducted. Thus, no reversal for hedge accounting ineffectiveness was recognized.

 

·       Net investment hedge in foreign subsidiaries

 

CSN has foreign exchange exposure in Euros arising from a loan made by a foreign subsidiary with functional currency in Reais, for the acquisition of investments abroad whose functional currency is Euro. Such exposure arises from converting the balance sheets of these subsidiaries for consolidation in CSN, and the exchange rate of the loans affected the income statement in the financial result item and the exchange variation of the net assets of the foreign operation directly affected the equity in other comprehensive income.

 

As from September 1st, 2015 CSN began to adopt hedge of net investment to eliminate exposure in order to cover future fluctuations of the Euro on such loans. Non-derivative financial liabilities have been designated represented by loan agreements with financial institutions in the amount of € 120 million. The carrying amounts on September 30, 2016 are:

 

 

42


 
 

 

 

 

 

 

 

 

                       

09/30/2016

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Exchange rate on designation

 

Designated amounts (EUR'000)

 

Impact on shareholders' equity

09/01/2015

 

Non-derivative financial liabilities in EUR – Debt contract

 

Investments in subsidiaries which EUR is the functional currency

 

Foreign exchange - R$ vs. EUR spot rate

 

4,0825

 

120.000

 

37.644

01/31/2016

 

Non-derivative financial liabilities in EUR – Debt contract

 

Investments in subsidiaries which EUR is the functional currency

 

Foreign exchange - R$ vs. EUR spot rate

 

(1)

 

(24.000)

 

Total

 

 

 

 

 

 

 

 

 

96.000

 

37.644

 

 

(1) In January 2016 it was settled the portion of debt designated as a hedge instrument.

 

The changes in the amounts related to net investment hedge as of September 30, 2016 are presented below:

 

 

12/31/2015

 

Movement

 

Realization

 

09/30/2016

Net Investment hedge accounting

20,148

 

(57,792)

 

 

(37,644)

Fair value of net investment hedge in foreign operations

20,148

 

(57,792)

 

 

(37,644)

 

 

On September 30, 2016 hedge relationships established by the Company found to be effective, according to prospective tests. Therefore, no reversal by ineffectiveness of the hedge was recorded.

 

 

 

43


 
 

 

 


 

14.c) Sensitivity analysis

 

 We present below the sensitivity analysis for currency risk and interest rate.

 

·       Sensitivity analysis of Derivative Financial Instruments and consolidated Foreign Exchange Exposure

 

The Company considered scenarios 1 and 2 as 25% and 50% of deterioration for volatility of the currency, using as reference the closing exchange rate as of September 30, 2016.

 

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

 

   

 

 

 

 

 

 

09/30/2016

Currency

 

Exchange rate

 

Probable scenario

 

Scenario 1

 

Scenario 2

USD

 

3.2462

 

3.2125

 

4.0578

 

4.8693

EUR

 

3.6484

 

3.5845

 

4.5605

 

5.4726

USD x EUR

 

1.1161

 

1.1160

 

1.3951

 

1.6742

 

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

 

   

 

 

 

 

 

 

 

 

09/30/2016

Instruments

 

Notional

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Future dólar

 

(98,000)

 

Dollar

 

3,303

 

(79,532)

 

(159,064)

 

 

 

 

 

 

 

 

 

 

 

Hedge accounting of exports

 

1,532,667

 

Dollar

 

(51,651)

 

1,243,836

 

2,487,672

 

 

 

 

 

 

 

 

 

 

 

Currency position

 

(3,260,615)

 

Dollar

 

109,883

 

(2,646,152)

 

(5,292,304)

(not including exchange derivatives above)

 

 

 

 

 

 

 

 

 

 

                     

Consolidated exchange position

 

(1,825,948)

 

Dollar

 

61,535

 

(1,481,848)

 

(2,963,696)

(including exchange derivatives above)

                   

 

 

 

 

 

 

 

 

 

 

 

Net Investment hedge accounting

 

96,000

 

Euro

 

(6,134)

 

87,562

 

175,124

 

 

 

 

 

 

 

 

 

 

 

Currency position

 

(89,979)

 

Euro

 

5,750

 

(82,070)

 

(164,140)

 

 

 

 

 

 

 

 

 

 

 

Consolidated exchange position

 

6,021

 

Euro

 

(384)

 

5,492

 

10,984

(including exchange derivatives above)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar-to-euro swap

 

12,334

 

Dólar

 

(277)

 

(2,488)

 

(3,962)

(*) The probable sceneries were calculated considering the fallowing variations to the specified risks: Real x Dollar – Appreciation of Real in 1.04% / Real x Euro – Appreciation of real in 1,75% / Dollar x Euro – Appreciation of dollar in 0.01%. Source: Quotation from Brazil and Europe Central Banks on 10/10/2016.

 

·       Sensitivity analysis of changes in interest rates

 

The Company considered the scenarios 1, and 2 as 25% and 50% of evolution for volatility of the interest as of September 30, 2016.

           

Impact on profit or loss

Changes in interest rates

 

% p. a

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

TJLP

 

7.50

 

(3,048)

 

(19,366)

 

(38,732)

Libor

 

1.24

 

(64,318)

 

(16,376)

 

(32,752)

CDI

 

14.13

 

(255,670)

 

(439,757)

 

(879,515)

(*) The sensitivity analysis is based on the assumption of maintaining as probable scenario the market values at September 30, 2016 recorded in the Company´s assets and liabilities.

 

 

 

44


 
 

 

 

 

 

14.d) Liquidity risk

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

At September 30, 2016

Less than one year

 

From one to two years

 

From two to five years

 

Over five years

 

Total

Borrowings, financing and debentures

1,868,354

 

6,072,702

 

16,603,139

 

5,886,925

 

30,431,120

Derivative financial instruments

50

 

 

 

 

50

Trade payables

1,580,180

 

 

 

 

1,580,180

Dividends and interest on capital

464,929

 

 

 

 

464,929

 

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

 

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

 

 

 

 

09/30/2016

 

 

 

12/31/2015

 

Closing balance

 

Fair value

 

Closing Balance

 

Fair value

Perpetual bonds

3,250,618

 

1,622,289

 

3,910,115

 

1,330,685

Fixed Rate Notes

5,552,521

 

4,269,328

 

7,086,760

 

3,915,310

 

15.   OTHER PAYABLES

 

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

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

Current

Non-current

Current

 Non-current
 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Payables to related parties (note 19 b)

7.816

 

6.798

 

 

 

 

 

152.815

 

110.106

 

73.982

 

118.653

Derivative financial instruments (note 14 I)

50

 

26.257

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive funds (1)

 

 

 

 

 

 

 

 

50

 

25.387

 

 

 

 

Dividends and interest on capital payable to non-controlling shareholders

464.929

 

464.982

         

2.209

 

2.262

       

Advances from customers

63.071

 

49.505

 

 

 

 

 

52.444

 

40.988

 

 

 

 

Taxes in installments

25.347

 

24.237

 

84.007

 

87.890

 

9.393

 

9.207

 

1.542

 

1.476

Profit sharing - employees

136.958

 

171.695

 

 

 

 

 

90.916

 

121.423

 

 

 

 

Provision for freight

36.406

 

105.104

         

6.442

 

10.190

       

Provision industrial restructuring

96.390

 

122.854

 

 

 

 

 

56.402

 

74.382

 

 

 

 

Taxes payable

       

8.661

 

7.805

         

7.175

 

6.321

Other provisions

39.150

 

30.784

 

 

 

 

 

17.990

 

10.289

 

 

 

 

Other payables

100.269

 

70.801

 

38.871

 

35.589

 

25.151

 

7.465

       

 

970.386

 

1.073.017

 

131.539

 

131.284

 

413.812

 

411.699

 

82.699

 

126.450

(1)     Refers to derivative transactions managed by exclusive funds.

(2)     Dividends payable by the subsidiary Congonhas with settlement scheduled for November 30, 2016.

 

16.   INCOME TAX AND SOCIAL CONTRIBUTION

 

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

 

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

             

Consolidated

 

Nine months ended

 

Three months ended

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Income tax and social contribution income (expense)

 

 

 

 

 

 

 

Current

(197,152)

 

(204,117)

 

(110,026)

 

(112,802)

Deferred

(187,530)

 

543,095

 

(42,941)

 

(56,603)

 

(384,682)

 

338,978

 

(152,967)

 

(169,405)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

             

Parent Company

 

Nine months ended

 

Three months ended

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Income tax and social contribution income (expense)

 

 

 

 

 

 

 

Current

(51)

 

(80,307)

 

 

 

(74,267)

Deferred

(139,138)

 

593,287

 

(29,015)

 

(48,996)

 

(139,189)

 

512,980

 

(29,015)

 

(123,263)

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

 

 

45


 
 

 

 

 

 

 

 

             

Consolidated

 

Nine months ended

 

Three months ended

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

(Loss)/Profit before income tax and social contribution

(589.183)

 

(1.100.429)

 

53.307

 

(362.518)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

200.322

 

374.146

 

(18.124)

 

123.256

Adjustment to reflect the effective rate:

             

Equity pickup

33.076

 

413.046

 

11.876

 

292.860

Profit with differentiated rates or untaxed

(310.782)

 

766.352

 

47.393

 

570.848

Transfer pricing adjustment

(25.569)

 

(40.189)

 

(12.541)

 

(17.854)

Tax loss carryforwards without recognizing deferred taxes

(907.806)

 

(42.735)

 

(116.546)

 

(17.541)

Indebtdness limit

(27.391)

 

(34.274)

 

(8.710)

 

(15.562)

Deferred taxes on temporary differences - non computed (1)

647.432

 

(1.107.385)

 

(55.887)

 

(1.107.385)

Deferred taxes on foreign profit

 

 

 

 

-

 

 

Other permanent deductions (add-backs)

6.036

 

10.017

 

(428)

 

1.973

Income tax and social contribution in profit for the period

(384.682)

 

338.978

 

(152.967)

 

(169.405)

Effective tax rate

-65%

 

31%

 

287%

 

-47%

               
             

Parent Company

 

Nine months ended

 

Three months ended

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

(Loss)/Profit before income tax and social contribution

(885.147)

 

(1.273.714)

 

(101.196)

 

(408.522)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

300.950

 

433.063

 

34.407

 

138.897

Adjustment to reflect the effective rate:

 

 

 

       

Equity pickup

(179.248)

 

1.262.078

 

104.290

 

884.426

Transfer pricing adjustment

   

(40.189)

     

(17.854)

Indebtdness limit

(27.391)

 

(34.274)

 

(8.710)

 

(15.562)

Tax loss carryforwards without recognizing deferred taxes

(883.415)

     

(106.725)

   

Deferred taxes on temporary differences - non computed (1)

637.152

 

(1.111.850)

 

(62.994)

 

(1.111.850)

Other permanent deductions (add-backs)

12.763

 

4.152

 

10.717

 

(1.320)

Income tax and social contribution in profit for the period

(139.189)

 

512.980

 

(29.015)

 

(123.263)

Effective tax rate

-16%

 

40%

 

-29%

 

-30%

 

 (1) As from third quarter of 2015 the Company no longer computes income tax and social contribution credits on tax losses and temporary differences.

 

 

 

46


 
 


 

 

 

 

 

 

16.b) Deferred income tax and social contribution:

 

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

 

 

                 

Consolidated

 

Opening balance

 

Movement

 

Closing balance

 

12/31/2015

 

Comprehensive
income

 

P&L

 

Others

 

09/30/2016

Deferred tax assets

 

 

 

 

 

 

 

 

 

Income tax losses

264.161

 

 

 

646.595

 

 

 

910.756

Social contribution tax losses

106.654

 

 

 

223.041

 

 

 

329.695

Temporary differences

2.936.212

 

(56.542)

 

(1.018.700)

 

(3.683)

 

1.857.287

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

231.054

 

 

 

9.479

 

 

 

240.533

- Provision for environmental liabilities

88.501

 

 

 

(1.364)

 

 

 

87.137

- Asset impairment losses

68.711

 

 

 

(2.849)

 

 

65.862

- Inventory impairment losses

17.884

 

 

 

5.198

 

(1.168)

 

21.914

- (Gains)/losses on financial instruments

(5.454)

 

 

 

1.197

 

 

 

(4.257)

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

947.989

 

(198.267)

 

 

 

 

749.722

- Income tax and social contribution non computed o/ available-for-sale financial assets

(155.533)

 

155.533

 

 

 

 

- Actuarial liability (pension and healthcare plan)

163.559

 

 

 

(8)

 

 

 

163.551

- Accrued supplies and services

49.423

 

 

 

44.459

 

 

 

93.882

- Allowance for doubtful debts

49.394

 

 

 

1.435

 

2.039

 

52.868

- Unrealized exchange differences (*)

2.427.926

 

 

 

(819.505)

 

 

 

1.608.421

- (Gain) on loss of control over Transnordestina

(224.096)

 

 

 

 

 

 

 

(224.096)

- Cash flow hedge accounting

516.831

 

(354.631)

 

 

 

 

 

162.200

- Income tax and social contribution non computed o/ cash flow hedge accounting

(357.951)

 

340.823

 

 

 

 

 

(17.128)

- Deferred taxes non computed

(1.087.695)

 

 

 

(257.038)

 

 

 

(1.344.733)

- Goodwill on merger

9.211

 

 

 

(8.325)

 

 

 

886

- Other

196.458

 

 

 

8.621

 

(4.554)

 

200.525

Non-current assets

3.307.027

 

(56.542)

 

(149.064)

 

(3.683)

 

3.097.738

                   

Deferred tax liabilities

 

 

 

 

 

 

 

 

 

Income tax losses

(385)

     

1.853

 

769

 

2.237

Social contribution tax losses

(138)

 

 

 

667

 

277

 

806

Temporary differences

495.374

 

(35.369)

 

35.946

 

(3.629)

 

492.322

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

(14.869)

 

 

 

(1.596)

 

 

 

(16.465)

- Provision for environmental liabilities

(789)

     

(354)

 

 

 

(1.143)

- Asset impairment losses

(18.441)

 

 

 

(10.430)

 

 

 

(28.871)

- Inventory impairment losses

(11.164)

     

443

 

1.176

 

(9.545)

- Actuarial liability (pension and healthcare plan)

(608)

 

 

 

 

 

 

 

(608)

- Accrued supplies and services

(42.977)

     

15.138

 

55

 

(27.784)

- Allowance for doubtful debts

(1.128)

 

 

 

354

 

 

 

(774)

- Fair value adjustment - SWT Aquisition

252.549

 

(33.141)

 

(26.243)

 

 

 

193.165

- Fair Value adjustment - Mining Business combination

336.443

 

 

 

(6.143)

 

 

 

330.300

- Unrealized exchange differences (*)

       

73.515

 

 

 

73.515

- Deferred taxes non computed

614

 

 

 

(3.336)

 

(6.396)

 

(9.118)

- Others

(4.256)

 

(2.228)

 

(5.402)

 

1.536

 

(10.350)

Non-current liabilities

494.851

 

(35.369)

 

38.466

 

(2.583)

 

495.365

 

 

 

47


 

 
 
 


 

 

                 

Parent Company

 

Opening balance

 

Movement

 

 

Closing balance

 

12/31/2015

 

Comprehensive
income

 

P&L

 

Others (**)

 

09/30/2016

Deferred tax assets

 

 

 

 

 

 

 

 

 

Income tax losses

226.246

 

 

 

636.131

 

   

862.377

Social contribution tax losses

93.031

 

 

 

219.260

 

 

 

312.291

Temporary differences

2.909.684

 

(56.542)

 

(994.529)

 

(3.609)

 

1.855.004

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

216.862

 

 

 

7.811

 

 

 

224.673

- Provision for environmental liabilities

88.501

     

(1.364)

     

87.137

- Asset impairment losses

67.483

 

 

 

(2.582)

 

 

 

64.901

- Inventory impairment losses

13.757

     

3.529

     

17.286

- (Gains)/losses on financial instruments

(5.454)

 

 

 

1.197

 

 

 

(4.257)

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

947.989

 

(198.267)

 

     

749.722

- Income tax and social contribution non computed o/ available-for-sale financial assets

(155.533)

 

155.533

 

 

 

 

 

- Actuarial liability (pension and healthcare plan)

163.560

     

(8)

     

163.552

- Accrued supplies and services

49.040

 

 

 

43.491

 

 

 

92.531

- Allowance for doubtful debts

28.087

     

(829)

     

27.258

- Unrealized exchange differences (*)

2.427.926

 

 

 

(819.505)

 

 

 

1.608.421

- (Gain) loss control Transnordestina " TLSA"

(224.096)

             

(224.096)

- Cash flow hedge accounting

516.831

 

(354.631)

 

 

 

 

 

162.200

- Income tax and social contribution non computed o/ cash flow hedge accounting

(357.951)

 

340.823

         

(17.128)

- Deferred taxes non computed

(977.558)

 

 

 

(246.263)

 

 

 

(1.223.821)

- Deferred income tax and social contribution resulted from CGPAR business combination

       (3.609)  

(3.609)

- Other

110.240

 

 

 

19.994

 

 

 

130.234

Non-current assets

3.228.961

 

(56.542)

 

(139.138)

 

(3.609)

 

3.029.672

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

(**) Deferred taxes over control acquisition – CGPAR as described in note 3.

 

The Company has foreign subsidiaries in its corporate structure, for which profits are taxed at income tax in the countries where they are domiciled by lower rates than those prevailing in Brazil. From 2012 up to the 3nd quarter of 2016 such foreign subsidiaries generated profits amounting to R$ 2,036,438. If for some reason tax authorities understand that these profits are subject to additional taxation in Brazil in respect of income tax and social contribution, which if due, would total R$ 571.680.

 

The Company, based on its legal counsel’s opinion, assessed the likelihood of loss in a potential claiming by tax authorities which resulted in a possible risk of loss and, therefore, no provision was recognized in the financial statements.

 

 

 

48


 

 

 

 


 

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

 

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

 

     

Consolidated

 

 

 

 

Parent Company

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

 

12/31/2015

Income tax and social contribution

 

 

 

 

 

 

 

 

Actuarial gains on defined benefit pension plan

64,632

 

64,489

 

65,128

 

 

65,247

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

(42,696)

 

38

 

(42,696)

 

 

19,269

Actuarial gains and assets available for sale by incorporation

         

 

 

(19,349)

Exchange differences on translating foreign operations

(425,510)

 

(425,510)

 

(425,510)

 

 

(425,510)

Cash flow hedge accounting

145,072

 

158,880

 

145,072

 

 

158,880

 

(258,502)

 

(202,103)

 

(258,006)

 

 

(201,463)

 

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

 

On September 30, 2016, the information related to judicial deposits and processes has not changed significantly compared to the disclosed in the Company's financial statements as of December 31, 2015. The breakdown of the provisioned amounts and its respective judicial deposits are presented as following:

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

 

Accrued liabilities

Judicial deposits

 

Accrued liabilities

Judicial deposits

 

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Tax

 

114.512

 

143.852

 

80.726

 

82.472

 

67.660

 

82.619

 

65.320

 

67.843

Social security

 

61.713

 

70.174

 

46.193

 

46.193

 

60.758

 

69.293

 

46.193

 

46.193

Labor

 

491.168

 

478.611

 

191.287

 

165.027

 

397.405

 

388.763

 

154.960

 

133.686

Civil

 

138.413

 

128.451

 

17.197

 

24.634

 

113.107

 

103.087

 

9.461

 

13.696

Environmental

 

8.929

 

17.646

 

1.190

 

1.697

 

2.341

 

12.536

 

1.121

 

1.628

Judicial deposits

 

 

 

 

 

8.758

 

8.519

 

 

 

 

 

 

 

 

 

 

814.735

 

838.734

 

345.351

 

328.542

 

641.271

 

656.298

 

277.055

 

263.046

 

The changes in the provision for tax, social security, labor, civil and environmental risks in the year ended September 30, 2015 were as follows:

 

                   

Consolidated

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2015

 

Additions

 

Net update on amount

 

Net utilization of reversal

 

09/30/2016

Tax

 

143,852

 

 

7,873

 

(37,213)

 

114,512

Social security

 

70,174

 

 

1,028

 

(9,489)

 

61,713

Labor

 

478,611

 

47,218

 

49,083

 

(83,744)

 

491,168

Civil

 

128,451

 

3,544

 

13,877

 

(7,459)

 

138,413

Environmental

 

17,646

 

2,416

 

573

 

(11,706)

 

8,929

   

838,734

 

53,178

 

72,434

 

(149,611)

 

814,735

 

 

 

49


 
 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2015

 

Additions

 

Net update on amount

 

Net utilization of reversal

 

09/30/2016

Tax

 

82,619

 

 

4,201

 

(19,160)

 

67,660

Social security

 

69,293

 

 

955

 

(9,490)

 

60,758

Labor

 

388,763

 

30,813

 

44,409

 

(66,580)

 

397,405

Civil

 

103,087

 

3,327

 

11,721

 

(5,028)

 

113,107

Environmental

 

12,536

 

82

 

250

 

(10,527)

 

2,341

   

656,298

 

34,222

 

61,536

 

(110,785)

 

641,271

 

The provision for tax, social security, labor, civil and environmental liabilities was estimated by management and is mainly based on the legal counsel’s assessment. Only proceedings for which the risk is classified as probable loss are accrued. This provision includes tax liabilities resulting from lawsuits filed by the Company, subject to SELIC (Special System for Settlement and Custody) interest rates.

 

 

50


 
 


 

·         Other administrative and judicial proceedings

 

The table below shows a summary of the carrying amounts of the main legal matters with possible risk of loss on September 30, 2016 compared to December 31, 2015. The increase in the carrying amounts substantially reflects the monetary update.

 

 

 

 

09/30/2016

 

12/31/2015

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

 

8.245.375

 

7.743.501

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

 

2.405.527

 

2.250.833

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

 

1.186.562

 

1.105.793

Tax foreclosures - ICMS - Electricity credits

 

812.202

 

785.043

Installments MP 470 - alleged insufficiency of tax losses

 

636.035

 

587.205

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

 

1.468.514

 

1.015.355

Notices of violation and imposition of fine - Income taxes and social contribution due to profits from foreign subsidiaries (years 2008,2010 and 2011) (1)

 

1.608.115

 

832.183

Disallowance of the ICMS credits - Transfer of iron ore

 

557.297

 

516.581

Disallowance of the ICMS credits - ICMS - acquisition of subsidiary (*)

 

 

277.389

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

 

272.586

 

252.112

Disallowance of the tax losses arising on adjustments to the SAPLI

 

443.615

 

409.323

Assessment Notice - ICMS - shipping and return merchandise for Industrialization

 

588.059

 

541.338

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

 

177.408

 

170.835

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

 

343.637

 

349.908

Other tax (federal, state, and municipal) lawsuits

 

2.474.627

 

2.187.718

Social security lawsuits

 

282.180

 

289.923

Law suit applied by Brazilian antitrust authorities (CADE)

 

96.009

 

70.423

Other civil lawsuits

 

797.604

 

763.576

Labor and social security lawsuits

 

1.137.169

 

1.032.678

Environmental lawsuits

 

354.364

 

359.046

 

 

23.886.885

 

21.540.763

 

(*) Tax assessments were canceled due to a favorable decision to the Company in the 2nd administrative judicial level, the referred judgment occurred on February 15, 2016.

 

(1) The increase is due to an assessment notice received in June 2016, related to the profits from foreign subsidiaries in 2011.

 

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

 

 

 

51


 
 
 

 

 


 

·         Environmental lawsuits

 

The environmental processes present high complexity for estimating the amount at risk, should be taken into consideration, among various aspects, procedural development, the extent of damage and the projection of repairing costs.

 

There are other environmental processes for which it is not yet possible to assess the risk and contingency value due to the aforementioned complexity estimation, the peculiarities of the matters involving them and also their procedural steps.

 

18.   PROVISION FOR ENVIRONMENTAL LIABILITIES AND ASSET RETIREMENT OBLIGATIONS

 

On September 30, 2016, the information related to environmental liabilities and asset retirement obligation has not changed significantly compared to the disclosed in the Company's financial statements as of December 31, 2015.

 

The carrying amount of the provision for environmental liabilities and asset retirement obligation (ARO) are as follows:

 

 

 

 

Consolidated

 

 

 

Parent Company

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Environmental liabilities

256,935

 

262,290

 

252,355

 

259,115

Asset retirement obligations

71,858

 

66,641

 

 

 

 

 

328,793

 

328,931

 

252,355

 

259,115

 

19.   RELATED-PARTY BALANCES AND TRANSACTIONS

 

The information regarding the related party transactions has not changed significantly compared to the disclosed in the Company's financial statements as of December 31, 2015.

 

19.a) Transactions with holding companies

 

After payment of dividends in 2015 amounting to R$306,139, there were no transactions with holding companies.

 

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

 

·       By transaction

 

       

Consolidated

   

Current

Non-current

Total

   

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (note 7)

 

103,693

 

61,366

         

103,693

 

61,366

Dividends receivable (note 7)

 

26,902

 

27,817

 

 

 

 

 

26,902

 

27,817

Actuarial assets (note 9)

         

93,066

 

114,433

 

93,066

 

114,433

Financial investments/ investments

 

54,504

 

 

 

 

 

 

 

54,504

 

 

Loans (note 9)

         

447,689

 

373,214

 

447,689

 

373,214

Other receivables (note 9)

 

6,677

 

9,420

 

32,395

 

29,020

 

39,072

 

38,440

   

191,776

 

98,603

 

573,150

 

516,667

 

764,926

 

615,270

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Other payables (Note 16)

                       

Accounts payable

 

7,816

 

6,798

 

 

 

 

 

7,816

 

6,798

Trade payables

 

91,747

 

67,443

         

91,747

 

67,443

Actuarial liabilities

 

 

 

 

 

514,368

 

514,368

 

514,368

 

514,368

   

99,563

 

74,241

 

514,368

 

514,368

 

613,931

 

588,609

 

 

 

 

 

 

 

 

 

 

 

 

 

   

09/30/2016

 

09/30/2015

               

P&L

 

 

 

 

               

Revenues

                       

Sales

 

610,287

 

564,794

               

Interest

 

43,700

 

52,587

               

Expenses

 

 

 

 

               

Purchases

 

(748,007)

 

(896,414)

               

Interest

 

(130)

 

(375,316)

               

Foreign exchange and monetary variations, net

 

(19,043)

                   

 

 

(113,193)

 

(654,349)

               
 

 

 

52


 
 

 

 

 

 

 

·      By company

 

   

 

             

Consolidated

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance income (costs), net

     

Total

                   

Exchange rates,net

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferrovia Transnordestina Logística S.A.

 

 

 

 

28.054

 

 

28.054

 

 

 

 

 

 

 

 

 

 

28.054

 

 

28.054

 

 

 

 

 

 

Joint-venture e Joint-operation

                                           

Itá Energética S.A.

 

 

 

 

 

 

 

2.653

 

 

 

2.653

 

 

 

-24.233

 

 

 

 

 

-24.233

MRS Logística S.A.

 

26.183

     

26.183

 

45.200

     

45.200

     

(663.793)

         

(663.793)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

4.071

 

 

 

4.071

 

15.396

 

 

 

15.396

 

7

 

(51.166)

 

 

 

 

 

(51.159)

Transnordestina Logística S.A (1)

     

428.267

 

428.267

 

7.440

     

7.440

 

     

40.137

     

40.137

 

 

30.254

 

428.267

 

458.521

 

70.689

 

 

70.689

 

7

 

(739.192)

 

40.137

 

 

 

(699.048)

Other related parties

                                           

CBS Previdência

 

 

 

93.066

 

93.066

 

 

 

514.368

 

514.368

 

 

 

 

 

 

 

 

 

 

Fundação CSN

 

1.829

     

1.829

 

249

     

249

     

1.471

         

1.471

Banco Fibra

 

54.504

 

 

 

54.504

 

 

 

 

 

 

 

 

 

 

 

1.344

 

(19.043)

 

(17.699)

Usiminas

             

124

     

124

 

17.027

 

(5.489)

         

11.538

Panatlântica

 

99.623

 

3.375

 

102.998

 

71

 

 

 

71

 

536.122

 

 

 

 

 

 

 

536.122

Ibis Participações e Serviços

                         

47

 

(4.935)

         

-4.888

Partifib Projetos Imobiliários

 

236

 

 

 

236

 

 

 

 

 

 

 

2.101

 

 

 

 

 

 

 

2.101

   

156.192

 

96.441

 

252.633

 

444

 

514.368

 

514.812

 

555.297

 

(8.953)

 

1.344

 

(19.043)

 

528.645

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

5.330

 

48.442

 

53.772

 

376

     

376

 

22.555

     

2.219

     

24.774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                             

Cia Metalic Nordeste

 

 

 

 

 

 

 

 

 

 

 

 

 

32.428

 

138

 

(130)

 

 

 

32.436

Total at 09/30/2016

 

191.776

 

573.150

 

764.926

 

99.563

 

514.368

 

613.931

 

610.287

 

(748.007)

 

43.570

 

(19.043)

 

(113.193)

Total at 12/31/2015

 

98.603

 

516.667

 

615.270

 

74.241

 

514.368

 

588.609

 

725.285

 

-1.103.428

 

63.751

 

 

 

-314.392

Total at 09/30/2015

 

 

 

 

 

 

 

 

 

 

 

 

 

564.794

 

-896.414

 

-322.729

 

 

 

-654.349

(1)     Transnordestina Logística S.A: Refers mainly to contracts in R$: interest equivalent to 108.0% and 102.0% of CDI. On September 30, 2016, the borrowings carrying amounts totaled to R$428,267 (R$222,727 as of December 31, 2015).

 

·       By transaction

 

   

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

Current

Non-current

Total

   

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (1) (note 7)

 

791,263

 

1,140,172

         

791,263

 

1,140,172

Dividends receivable (note 7)

 

721,145

 

737,668

 

 

 

 

 

721,145

 

737,668

Actuarial asset (note 9)

         

96,276

 

112,660

 

96,276

 

112,660

Loans (note 9)

 

 

 

 

 

324,397

 

239,930

 

324,397

 

239,930

Short-term investments / Investments (2)

 

1,108,688

 

1,412,428

 

86,604

 

28,078

 

1,195,292

 

1,440,506

Exclusive funds (note 9)

 

 

 

110,075

 

 

 

 

 

 

 

110,075

Other receivables (3) (note 9)

 

13,530

 

32,479

 

338,284

 

303,441

 

351,814

 

335,920

 

 

2,634,626

 

3,432,822

 

845,561

 

684,109

 

3,480,187

 

4,116,931

Liabilities

                       

Borrowings and financing

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment (note 13)

 

46,845

 

85,987

 

4,857,536

 

5,843,050

 

4,904,381

 

5,929,037

Fixed Rate Notes and Intercompany Bonds (note 13)

71,369

 

32,402

 

3,372,186

 

4,056,347

 

3,443,555

 

4,088,749

Intercompany Loans (note 13)

 

141,747

 

1,261,861

 

2,707,992

 

2,137,040

 

2,849,739

 

3,398,901

 

 

259,961

 

1,380,250

 

10,937,714

 

12,036,437

 

11,197,675

 

13,416,687

Other payables (note 15)

                       

Trade payables (4)

 

152,815

 

110,106

 

73,982

 

118,653

 

226,797

 

228,759

Exclusive funds (2) (note 15)

 

50

 

25,387

 

 

 

 

 

50

 

25,387

Trade payables

 

141,820

 

153,559

         

141,820

 

153,559

Actuarial liabilities

 

 

 

 

 

514,367

 

514,367

 

514,367

 

514,367

   

294,685

 

289,052

 

588,349

 

633,020

 

883,034

 

922,072

 

 

 

 

 

               
   

09/30/2016

 

09/30/2015

               

P&L

 

 

 

 

               

Revenues

                       

Sales

 

2,075,902

 

4,508,821

               

Interest

 

27,989

 

18,002

               

Exclusive funds

 

 

 

1,064,805

               

Expenses

                       

Purchases

 

(1,021,215)

 

(1,373,312)

               

Interest

 

(387,998)

 

(1,137,175)

               

Foreing exchange and monetary variations, net

 

(2,070,443)

 

(3,989,244)

               

Exclusive funds

 

(687,971)

                   

 

 

(2,063,736)

 

(908,103)

               

(1)     Accounts receivable derive from sales operations of goods and services between the parent company, subsidiaries and joint ventures.

 

 

53


 
 


 

 

(2)     Assets: Financial investments classified as current totaled to R$ 1,108,688 as of September 30, 2016 (R$1,412,428 at December 31, 2015) and the interests in Usiminas, recorded in the exclusive funds and classified as investments available for sale, located in non-current assets, amounted to R$86,604 (R$28,078 as of December 31, 2015).

(3)     Non-current: Refers mainly to advances for future capital increases, dividends to be received and receivables from acquisition of debentures.

(4)     Current: Refers mainly to commission and logistics expenses related to sale of steel to be resaled by CSN LLC.

Non-current: Refers mainly to assignment of tax loss credits of income tax and social contribution related to FTL (Ferrovia Transnordestina Logistica)

 

By company

 

 

   

 

             

Parent Company

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance income (costs), net

 

Exchange rates, net

 

Total

                     

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Companhia Metalúrgica Prada (1)

 

266.075

 

121.336

 

387.411

 

11.650

 

196

 

11.846

 

780.695

 

(83.593)

         

697.102

Estanho de Rondônia S.A.

 

1.061

 

4.775

 

5.836

 

2.215

 

 

 

2.215

 

 

 

(9.118)

 

56

 

 

 

(9.062)

Sepetiba Tecon S.A.

 

10.589

 

106.079

 

116.668

 

22.962

     

22.962

     

(35.951)

 

393

     

(35.558)

Minérios Nacional S.A.

 

 

 

9.146

 

9.146

 

 

 

 

 

 

 

 

 

 

 

17

 

 

 

17

Congonhas Minérios S.A. (2)

 

698.959

     

698.959

 

39.911

     

39.911

 

23.871

 

(430.445)

         

(406.574)

CSN Energia S.A.

 

 

 

 

 

 

 

16.206

 

 

 

16.206

 

 

 

(179.758)

 

-653

 

 

 

(180.411)

Ferrovia Transnordestina Logística S.A.

 

8

 

39.340

 

39.348

     

73.784

 

73.784

 

23

         

8.002

 

8.025

Companhia Siderúrgica Nacional, LLC (3)

 

341.310

 

 

 

341.310

 

149.595

 

 

 

149.595

 

543.221

 

 

 

 

 

105.929

 

649.150

CSN Europe Lda.

             

12.334

 

99.722

 

112.056

         

9

 

(20.232)

 

(20.223)

CSN Resources S.A. (4)

 

 

 

 

 

 

 

227.475

 

8.237.340

 

8.464.815

 

 

 

 

 

(334.749)

 

(1.671.219)

 

(2.005.968)

Lusosider Aços Planos, S.A.

 

74.652

     

74.652

 

168

     

168

 

157.381

         

34.474

 

191.855

CSN Islands XI Corp. (5)

 

 

 

 

 

 

 

 

 

1.038.784

 

1.038.784

 

 

 

 

 

 

 

(210.752)

 

(210.752)

CSN Islands XII Corp. (6)

             

20.150

 

1.473.775

 

1.493.925

         

(50.472)

 

(299.004)

 

(349.476)

CSN Ibéria Lda.

 

 

 

 

 

 

 

 

 

88.095

 

88.095

 

 

 

 

 

(2.003)

 

(17.641)

 

(19.644)

Companhia de Embalagens Metálicas MMSA

5.404

 

44.859

 

50.263

                               

Companhia Florestal do Brasil

 

 

 

5.179

 

5.179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stahlwerk Thüringen GmbH

             

4.525

     

4.525

     

(19.853)

         

(19.853)

 

 

1.398.058

 

330.714

 

1.728.772

 

507.191

 

11.011.696

 

11.518.887

 

1.505.191

 

(758.718)

 

(387.402)

 

(2.070.443)

 

(1.711.372)

Joint-venture e Joint-operation

                                           

ITA Energética S.A

 

12.188

 

 

 

12.188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MRS Logística S.A.

 

13.096

     

13.096

 

36.364

     

36.364

     

(163.818)

         

(163.818)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

906

 

 

 

906

 

10.666

 

 

 

10.666

 

13

 

-88.182

 

 

 

 

 

(88.169)

Transnordestina Logística S.A.

     

280.150

 

280.150

                     

25.304

     

25.304

 

 

26.190

 

280.150

 

306.340

 

47.030

 

 

47.030

 

13

 

(252.000)

 

25.304

 

 

(226.683)

Other related parties

                                           

CBS Previdência

 

 

 

96.276

 

96.276

 

 

 

514.367

 

514.367

 

 

 

 

 

 

 

 

 

 

Fundação CSN

 

1.829

     

1.829

 

180

     

180

     

(676)

         

(676)

Banco Fibra

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Usiminas

             

124

     

124

     

-4.748

         

-4.748

Panatlântica

 

99.623

 

3.375

 

102.998

 

71

 

 

 

71

 

536.122

 

 

 

 

 

 

 

536.122

Ibis Participações e Serviços

                         

47

 

(4.935)

         

(4.888)

Partifib Projetos Imobiliários

 

238

 

 

 

238

 

 

 

 

 

 

 

2.101

 

 

 

 

 

 

 

2.101

   

101.690

 

99.651

 

201.341

 

375

 

514.367

 

514.742

 

538.270

 

(10.359)

 

 

 

527.911

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

     

48.442

 

48.442

                     

2.219

     

2.219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exclusive Funds

                                           

Diplic, Caixa Vertice, VR1, BB Steel

 

1.108.688

 

86.604

 

1.195.292

 

50

 

 

 

50

 

 

 

 

 

(687.971)

 

 

 

(687.971)

                                             

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Companhia Metalic Nordeste

             

-

     

-

 

32.428

 

(138)

 

(130)

     

32.160

Total at 09/30/2016

 

2.634.626

 

845.561

 

3.480.187

 

554.646

 

11.526.063

 

12.080.709

 

2.075.902

 

(1.021.215)

 

(1.047.980)

 

(2.070.443)

 

(2.063.736)

Total at 12/31/2015

 

3.432.822

 

684.109

 

4.116.931

 

1.669.302

 

12.669.457

 

14.338.759

 

5.852.639

 

-1.636.308

 

-145.389

 

-3.780.650

 

290.292

Total at 09/30/2015

 

 

 

 

 

 

 

 

 

 

 

 

 

4.508.821

 

-1.373.312

 

-54.368

 

-3.989.244

 

-908.103

 

(1)     Companhia Metalurgica Prada refers mainly to accounts receivable and debentures from CBL amounting to R$266,060 and 121,336, respectively, as of September 30, 2016.

(2)     Congonhas Minérios: Refers mainly to dividends declared by Namisa amounting to R$694,080 and posteriorly assumed by Congonhas due to the merger on December 31, 2015. Liabilities: Account payables related to purchases of iron ore and port services.

(3)     Companhia Siderurgica Nacional, LLC: On September 30, 2016 the carrying amounts of trade accounts receivable totaled R$ 341,294 (R$682,875 December 31, 2015), they are related to sale of steel to resellers.

(4)     CSN Resources SA: Contracts in US dollars of Prepayment Fixed Rate Notes and Intercompany Bonds, the interest rate under this transaction is 9.13% and its maturity date is June 2047. On September 30, 2016, the loans amounted to R$8,464,815 (R$10,146,701 on December 31, 2015).

(5)     CSN Islands XI Corp.: Contracts in US dollars, without interest, maturing on August 2017. On September 30 2016, the loans amounted to R$1,038,784 (R$1,249,536 as of December 31, 2015).

(6)     CSN Islands XII Corp.: Contracts in US dollars, interest rate of 7.64% and maturing on February 2025. On September 30, 2016, the loans amounted to R$1,493,925 (R$1,784,417 on December 31, 2015).

 

 

 

54


 
 
 

 

 


 

19.c) Key management personnel

 

The key management personnel with authority and responsibility for planning, directing and controlling the Company’s activities, include the members of the Board of Directors and statutory directors. The following is information on the compensation of such personnel and the related balances as of September 30, 2016.

 

 

 

Nine months ended

 

Three months ended

 

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

 

 

P&L

 

P&L

Short-term benefits for employees and officers

 

67,797

 

30,091

 

4,661

 

3,794

Post-employment benefits

 

256

 

197

 

53

 

80

 

 

68,053

 

30,288

 

4,714

 

3,874

 

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

 

20.   SHAREHOLDERS' EQUITY

 

20.a) Paid-in capital

 

Fully subscribed and paid-in capital as of September 30, 2016 and December 31, 2015 is R$4,540,000 comprising 1,387,524,047 book-entry common shares without par value. Each common share entitles its holder to one vote in Shareholders’ Meetings.

 

20.b) Authorized capital

 

The Company’s bylaws in effect as of September 30, 2016 determine that the capital can be raised to up to 2,400,000,000 shares by decision of the Board of Directors.

 

20.c) Legal reserve

 

This reserve is recognized at the rate of 5% of the profit for each period, as provided for by Article 193 of Law 6,404/76, up to the ceiling of 20% of share capital.

 

20.d) Ownership structure

 

As of September 30, 2016, the Company’s ownership structure was as follows:

 

   

 

 

 

 

09/30/2016

 

 

 

 

 

12/31/2015

   

Number of common shares

 

% of total shares

 

% of voting capital

 

Number of common shares

 

% of total shares

 

% of voting capital

Vicunha Aços S.A.

 

697,719,990

 

50.29%

 

51.41%

 

697,719,990

 

50.29%

 

51.41%

Rio Iaco Participações S.A.

 

58,193,503

 

4.19%

 

4.29%

 

58,193,503

 

4.19%

 

4.29%

Caixa Beneficente dos Empregados da CSN - CBS

 

20,143,031

 

1.45%

 

1.48%

 

20,143,031

 

1.45%

 

1.48%

BNDES Participações S.A. – BNDESPAR

 

8,794,890

 

0.63%

 

0.65%

 

8,794,890

 

0.63%

 

0.65%

NYSE (ADRs)

 

323,994,764

 

23.35%

 

23.87%

 

336,435,464

 

24.25%

 

24.79%

BM&FBovespa

 

248,286,869

 

17.89%

 

18.30%

 

235,846,169

 

17.00%

 

17.38%

 

 

1,357,133,047

 

97.81%

 

100.00%

 

1,357,133,047

 

97.81%

 

100.00%

Treasury shares

 

30,391,000

 

2.19%

 

 

 

30,391,000

 

2.19%

 

 

Total shares

 

1,387,524,047

 

100.00%

 

 

 

1,387,524,047

 

100.00%

 

 

 

 

 

55


 
 
 

 

 


 

20.e) Treasury shares

 

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

 

 

Program

 

Board’s Authorization

 

Authorized quantity

 

Program period

 

Average buyback price

 

Minimum and maximum buyback price

 

Number bought back

 

Share cancelation

 

Balance in treasury

 

3/13/2014

 

70.205.661

 

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

 

R$ 9,34

 

R$ 9.22 and R$ 9.45

 

2.350.000

 

 

2.350.000

 

4/15/2014

 

67.855.661

 

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

 

R$ 8,97

 

R$ 8.70 and R$ 9.48

 

9.529.500

 

 

11.879.500

 

5/23/2014

 

58.326.161

 

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

 

R$ 9,21

 

R$ 8.61 and R$ 9.72

 

31.544.500

 

 

43.424.000

 

6/26/2014

 

26.781.661

 

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

 

R$ 10,42

 

R$ 9.33 and R$ 11.54

 

26.781.661

 

 

70.205.661

 

7/18/2014

 

 

 

 

Not applicable

 

Not applicable

 

 

60.000.000

(1)

10.205.661

 

7/18/2014

 

64.205.661

 

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

 

R$ 11,40

 

R$ 11,40

 

240.400

 

 

10.446.061

 

8/19/2014

 

 

 

 

Not applicable

 

Not applicable

 

 

10.446.061

(1)

 

8/19/2014

 

63.161.055

 

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

 

R$ 9,82

 

R$ 9.47 and R$ 10.07

 

6.791.300

 

 

6.791.300

 

9/29/2014

 

56.369.755

 

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

 

R$ 7,49

 

R$ 4.48 and R$ 9.16

 

21.758.600

 

 

28.549.900

 

12/30/2014

 

34.611.155

 

From 12/31/2014 to 3/31/2015

 

R$ 5,10

 

R$ 4.90 and R$ 5.39

 

1.841.100

 

 

30.391.000

9º (*)

 

03/31/2015

 

32.770.055

 

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

 

 

 

 

 

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

(1)     In 2014 the Board of Directors approved the cancelation of 70,446,061 treasury shares without change in the Company’s share capital.

 

As of September 30, 2016, the position of the treasury shares was as follows:

Quantity purchased (Units)

 

Amount paid for the shares

 

Share price

 

Market price of the shares on 09/30/2016 (*)

     
   

Minimum

 

Maximum

 

Average

 

30,391,000

 

R$ 238,976

 

R$ 4.48

 

R$ 10.07

 

R$ 7.86

 

R$ 276,254

(*) Using the last share quotation on BM&F Bovespa as of September 30, 2016 of R$ 9.09 per share.

 

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

 

At a meeting held on December 11, 2000, the Board of Directors decided to adopt a profit distribution policy which, after compliance with the provisions in Law 6,404/76, as amended by Law 9,457/97, will entail the distribution of all the profit to the Company’s shareholders, provided that the following priorities are observed, irrespective of their order: (i) carrying out the business strategy; (ii) fulfilling its obligations; (iii) making the required investments; and (iv) maintaining a healthy financial situation of the Company.

 

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

 

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

 

             

Parent Company

 

Nine months ended

 

Three months ended

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

 

Common Shares

 

 

 

Common Shares

 

 

Loss for the period

 

 

 

 

 

 

 

Continuing operations

(1,024,336)

 

(760,734)

 

(130,211)

 

(531,785)

Discontinued operations

(6,786)

 

6,009

 

(6,984)

 

(728)

 

(1,031,122)

 

(754,725)

 

(137,195)

 

(532,513)

Weighted average number of shares

1,357,133,047

 

1,357,155,727

 

1,357,133,047

 

1,357,133,047

Basic and diluted EPS

             

Continuing operations

(0.75478)

 

(0.56054)

 

(0.09595)

 

(0.39184)

Discontinued operations

(0.00500)

 

0.00443

 

(0.00515)

 

(0.00054)

(0.75978)

 

(0.55611)

 

(0.10110)

 

(0.39238)

 

21.   PAYMENT TO SHAREHOLDERS

 

 

 

56


 
 


 

 

 

 

The table below shows the dividends approved and paid for the last years:

 

Year

 

Approval Year

 

Dividends

 

Total

 

Year

 

Payment Year

 

Dividends

 

Total

2015

 

2015

 

275,000

 

275,000

 

 

2015

 

274,917

 

274,917

 

 

 

 

2015

 

2015

 

274,918

 

274,918

 

 

 

 

 

 

 

 

 

 

2016

 

53

 

-

Total approved

 

975,000

 

975,000

 

Total paid

 

974,827

 

974,774

 

22.   NET SALES REVENUE

 

Net sales revenue is comprised as follows:

 

               

Consolidated

   

Nine months ended

 

Three months ended

   

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Gross revenue

 

 

 

 

 

 

 

 

Domestic market

 

7,371,413

 

7,984,752

 

2,759,992

 

2,374,081

Foreign market

 

7,178,900

 

5,703,114

 

2,407,216

 

2,169,442

 

 

14,550,313

 

13,687,866

 

5,167,208

 

4,543,523

Deductions

 

 

 

 

 

 

 

 

Cancelled sales and discounts

 

(146,206)

 

(217,481)

 

(43,733)

 

(69,244)

Taxes on sales

 

(1,773,754)

 

(1,861,162)

 

(654,235)

 

(540,675)

 

 

(1,919,960)

 

(2,078,643)

 

(697,968)

 

(609,919)

Net revenue

 

12,630,353

 

11,609,223

 

4,469,240

 

3,933,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

     

Parent Company

   

Nine months ended

 

Three months ended

   

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Gross revenue

 

 

 

 

 

 

 

 

Domestic market

 

6,945,805

 

7,463,589

 

2,653,390

 

2,192,096

Foreign market

 

1,247,918

 

3,483,905

 

287,914

 

1,493,635

 

 

8,193,723

 

10,947,494

 

2,941,304

 

3,685,731

Deductions

 

 

 

 

 

 

 

 

Cancelled sales and discounts

 

(131,468)

 

(217,676)

 

(40,483)

 

(84,736)

Taxes on sales

 

(1,604,820)

 

(1,682,231)

 

(612,700)

 

(482,287)

 

 

(1,736,288)

 

(1,899,907)

 

(653,183)

 

(567,023)

Net revenue

 

6,457,435

 

9,047,587

 

2,288,121

 

3,118,708

 

 

 

57


 
 


 

 

 

 

23.   EXPENSES BY NATURE

 

   

 

 

 

 

 

 

Consolidated

   

Nine months ended

 

Three months ended

   

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Raw materials and inputs

 

(3,292,835)

 

(3,781,011)

 

(1,170,470)

 

(1,144,473)

Labor cost

 

(1,861,056)

 

(1,378,334)

 

(576,707)

 

(506,876)

Supplies

 

(1,047,124)

 

(816,927)

 

(314,546)

 

(293,720)

Maintenance cost (services and materials)

 

(935,975)

 

(769,140)

 

(287,218)

 

(281,791)

Outsourcing services

 

(2,643,093)

 

(2,392,306)

 

(889,847)

 

(895,103)

Depreciation, amortization and depletion (note 11 a)

(922,985)

 

(824,051)

 

(311,351)

 

(283,298)

Others

 

(397,429)

 

(247,999)

 

(130,121)

 

(118,111)

   

(11,100,497)

 

(10,209,768)

 

(3,680,260)

 

(3,523,372)

                 

Classified as:

 

 

 

 

 

 

 

 

Cost of sales

 

(9,470,412)

 

(8,851,521)

 

(3,157,057)

 

(2,993,905)

Selling expenses

 

(1,247,971)

 

(1,018,483)

 

(405,411)

 

(409,430)

General and administrative expenses

 

(382,114)

 

(339,764)

 

(117,792)

 

(120,037)

 

 

(11,100,497)

 

(10,209,768)

 

(3,680,260)

 

(3,523,372)

                 
                 
   

 

 

 

 

 

 

Parent Company

   

Nine months ended

 

Three months ended

   

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Raw materials and inputs

 

(2,468,848)

 

(2,537,506)

 

(935,172)

 

(852,537)

Labor cost

 

(1,041,077)

 

(1,168,079)

 

(316,876)

 

(436,796)

Supplies

 

(746,352)

 

(803,940)

 

(227,480)

 

(290,705)

Maintenance cost (services and materials)

 

(542,163)

 

(759,403)

 

(151,814)

 

(278,899)

Outsourcing services

 

(772,395)

 

(1,551,830)

 

(249,105)

 

(570,909)

Depreciation, amortization and depletion (note 11 a)

(418,828)

 

(651,952)

 

(143,606)

 

(227,396)

Others

 

(112,689)

 

(208,895)

 

(31,381)

 

(97,562)

   

(6,102,352)

 

(7,681,605)

 

(2,055,434)

 

(2,754,804)

                 

Classified as:

 

 

 

 

 

 

 

 

Cost of sales

 

(5,370,811)

 

(6,929,971)

 

(1,825,749)

 

(2,472,690)

Selling expenses

 

(448,060)

 

(479,481)

 

(141,831)

 

(185,331)

General and administrative expenses

 

(283,481)

 

(272,153)

 

(87,854)

 

(96,783)

 

 

(6,102,352)

 

(7,681,605)

 

(2,055,434)

 

(2,754,804)

 

 

 

58


 
 

 

 


 

24.   OTHER OPERATING INCOME (EXPENSES)

 

 

             

Consolidated

 

Nine months ended

 

Three months ended

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Other operating income

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

26.137

 

4.402

 

1.177

 

1.334

Rentals and leases

1.059

 

858

 

481

 

287

Dividends received

 

5.268

 

 

165

Untimely PIS/COFINS/ICMS credits

128.083

 

12.067

 

128.083

 

12.067

Contractual fines

 

1.622

 

 

1.622

Gain on business combination (note 3)

28.013

 

 

28.013

 

Other revenues

19.325

 

23.908

 

10.845

 

14.127

 

202.617

 

48.125

 

168.599

 

29.602

 

-

 

-

 

-

 

-

Other operating expenses

 

 

 

Taxes and fees

(94.803)

 

(8.858)

 

(4.630)

 

5.708

Write-off/(Provision) of judicial deposits

(20.711)

 

(3.011)

 

(3.546)

 

(2.456)

Expenses from environmental liabilities, Net

(2.065)

 

(1.863)

 

(1.520)

 

(4.526)

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

(115.428)

 

(189.308)

 

(43.054)

 

25.478

Depreciation of unused equipment and amortization of intangible assets (note 11 a)

(33.730)

 

(29.426)

 

(10.426)

 

(10.949)

Write- off of PPE and intagible assests (notes 10 and 12)

(61.791)

 

(4.773)

 

(34.803)

 

(220)

Inventory impairment losses/reversals (note 8)

(27.101)

 

6.418

 

(39.618)

 

12.775

Losses on spare parts

(8.760)

 

(35.019)

 

(1.287)

 

(17.926)

Studies and project engineering expenses

(21.539)

 

(30.241)

 

(8.294)

 

(8.250)

Research and development expenses

(1.690)

 

(2.477)

 

(522)

 

(855)

Healthcare plan expenses

(59.497)

 

(41.396)

 

(25.584)

 

(11.527)

Impairment of available-for-sale financial assets

   

(178.867)

     

(81.016)

Other expenses

(54.497)

 

(50.733)

 

2.907

 

(20.895)

 

(501.612)

 

(569.554)

 

(170.377)

 

(114.659)

Other operating expenses, net

(298.995)

 

(521.429)

 

(1.778)

 

(85.057)

               
               
             

Parent Company

 

Nine months ended

 

Three months ended

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Other operating income

 

 

 

 

 

 

 

Indemnities/gains on lawsuits

3.530

 

4.110

 

957

 

1.330

Rentals and leases

992

 

858

 

442

 

287

Dividends received

   

5.268

     

165

Untimely PIS/COFINS/ICMS credits

121.090

 

12.067

 

121.090

 

12.067

Contractual fines

731

 

2.124

 

731

 

447

Gain on business combination (note 3)

28.013

 

 

28.013

 

 

Other revenues

2.364

 

4.245

 

917

 

2.107

 

156.720

 

28.672

 

152.150

 

16.403

 

 

           

Other operating expenses

             

Taxes and fees

(13.975)

 

(5.333)

 

(873)

 

5.999

Write-off/(Provision) of judicial deposits

(11.885)

 

(3.016)

 

5.286

 

(2.457)

Expenses from environmental liabilities, Net

(482)

 

(1.863)

 

(1.228)

 

(4.526)

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

(98.569)

 

(175.826)

 

(31.411)

 

28.803

Write- off of PPE and intagible assests (notes 10 and 12)

(20.751)

 

(3.935)

 

(24)

 

(28)

Inventory impairment losses/reversals (note 8)

(10.380)

 

5.600

 

(9.968)

 

14.040

Losses on spare parts

(2.369)

 

(35.019)

 

(1.288)

 

(17.926)

Studies and project engineering expenses

(20.669)

 

(30.075)

 

(8.212)

 

(8.251)

Research and development expenses

(1.690)

 

(2.477)

 

(522)

 

(855)

Healthcare plan expenses

(59.502)

 

(41.396)

 

(25.587)

 

(11.527)

Impairment of available-for-sale financial assets

 

 

(178.867)

 

 

 

(81.016)

Other expenses

(28.843)

 

(37.144)

 

(5.820)

 

(24.920)

 

(269.115)

 

(509.351)

 

(79.647)

 

(102.664)

Other operating expenses, net

(112.395)

 

(480.679)

 

72.503

 

(86.261)

 

 

 

59


 
 

 

 


 

25.   FINANCE INCOME (EXPENSES)

 

   

 

 

 

 

 

 

Consolidated

   

Nine months ended

 

Three months ended

   

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Finance income

 

 

 

 

 

 

 

 

Related parties (note 19 b)

 

43,700

 

52,587

 

16,226

 

20,468

Income from short-term investments

 

223,609

 

127,786

 

86,345

 

75,669

Gain from derivative

     

1,202

     

264

Other income (*)

 

255,686

 

20,721

 

37,852

 

9,045

   

522,995

 

202,296

 

140,423

 

105,446

Finance costs

 

 

 

 

 

 

 

 

Borrowings and financing - foreign currency

 

(706,611)

 

(673,136)

 

(218,727)

 

(256,106)

Borrowings and financing - local currency

 

(1,688,332)

 

(1,557,024)

 

(579,608)

 

(575,696)

Related parties (note 19 b)

 

(130)

 

(375,316)

     

(119,229)

Capitalized interest (notes 11 and 29)

 

164,942

 

116,122

 

54,067

 

45,639

Losses on derivatives

 

(362)

 

(4,977)

     

(1,381)

Interest, fines and late payment charges

 

(25,700)

 

(14,836)

 

(5,521)

 

(2,216)

Bank fees

 

(118,239)

 

(59,370)

 

(49,682)

 

(19,232)

Pis/Cofins from financial Income

 

(31,936)

 

(43,650)

 

(6,671)

 

(43,650)

Other finance costs

 

(127,422)

 

(66,333)

 

(27,094)

 

(38,199)

 

 

(2,533,790)

 

(2,678,520)

 

(833,236)

 

(1,010,070)

Inflation adjustment and exchange differences, net

               

Inflation adjustments, net

 

(15,974)

 

9,750

 

203

 

2,269

Exchange rates, net

 

922,948

 

(1,724,331)

 

(70,228)

 

(1,290,629)

Exchange gain (losses) on derivatives

 

(804,696)

 

997,510

 

2,823

 

643,939

   

102,278

 

(717,071)

 

(67,202)

 

(644,421)

                 

Finance income (costs), net

 

(1,908,517)

 

(3,193,295)

 

(760,015)

 

(1,549,045)

                 

Statement of gains and (losses) on derivative transactions

 

 

 

 

 

 

 

 

Dollar-to-CDI swap

     

(18)

       

Dollar - to - real NDF

 

 

 

786,511

 

 

 

469,706

Future Dollar BM&F

 

(798,364)

 

177,788

 

2,257

 

177,788

Dollar - to - euro NDF

 

 

 

39,668

 

 

 

Dollar - to - euro swap

 

(6,332)

 

(6,439)

 

566

 

(3,555)

 

 

(804,696)

 

997,510

 

2,823

 

643,939

Fixed rate - to - CDI swap

 

(299)

 

(4,977)

     

(1,381)

CDI - to - fixed rate swap

 

(63)

 

1,202

 

 

 

264

   

(362)

 

(3,775)

 

 

 

(1,117)

 

 

(805,058)

 

993,735

 

2,823

 

642,822

(*) It refers mainly to gain on repurchase of debt securities amounting to R$146,214.

 

 

 

 

 

 

 

 

Parent Company

 

Nine months ended

 

Three months ended

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Finance income

 

 

 

 

 

 

 

Related parties (note 19 b)

27,989

 

1,082,807

 

10,369

 

699,279

Income from short-term investments

69,078

 

33,353

 

33,229

 

20,434

Other income

55,255

 

17,655

 

22,053

 

7,046

 

152,322

 

1,133,815

 

65,651

 

726,759

Finance costs

             

Borrowings and financing - foreign currency

(167,840)

 

(145,621)

 

(53,153)

 

(59,601)

Borrowings and financing - local currency

(1,450,141)

 

(1,343,380)

 

(497,591)

 

(496,871)

Related parties (note 19 b)

(1,075,969)

 

(1,137,175)

 

(92,033)

 

(423,779)

Capitalized interest (notes 11 and 29)

96,828

 

116,122

 

33,886

 

45,639

Interest, fines and late payment charges

(7,605)

 

(9,794)

 

(409)

 

(1,330)

Bank fees

(95,981)

 

(49,483)

 

(31,796)

 

(17,150)

Pis/Cofins from financial Income

(25,895)

 

(39,973)

 

(6,219)

 

(39,973)

Other finance costs

(40,885)

 

(60,568)

 

(11,615)

 

(35,265)

 

(2,767,488)

 

(2,669,872)

 

(658,930)

 

(1,028,330)

Inflation adjustment and exchange differences, net

             

Inflation adjustments, net

(14,240)

 

(12,937)

 

(3,546)

 

(5,076)

Exchange rates, net

2,028,770

 

(4,322,016)

 

(116,296)

 

(2,980,771)

 

2,014,530

 

(4,334,953)

 

(119,842)

 

(2,985,847)

Finance income (costs), net

(600,636)

 

(5,871,010)

 

(713,121)

 

(3,287,418)

 

 

 

60


 
 
 


 

26.   SEGMENT INFORMATION

 

The segment information has not changed compared to the disclosed in the Company's financial statements as of December 31, 2015, therefore, the management decided not to repeat them in these condensed interim financial information.

 

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

 

 

                               

Nine months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/30/2016

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

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

 

3.670.243

 

27.792.213

 

 

 

 

2.015.765

 

(2.798.452)

 

Net revenues

 

 

 

 

 

 

 

 

Domestic market

 

5.000.882

 

373.769

 

145.405

 

995.997

 

201.713

 

362.816

 

(1.509.933)

 

5.570.649

Foreign market

 

3.553.403

 

2.891.097

 

 

 

 

 

615.204

 

7.059.704

Total net revenue (note 22)

 

8.554.285

 

3.264.866

 

145.405

 

995.997

 

201.713

 

362.816

 

(894.729)

 

12.630.353

Cost of sales and services

 

(7.059.177)

 

(2.302.736)

 

(107.331)

 

(677.624)

 

(147.598)

 

(334.320)

 

1.158.374

 

(9.470.412)

Gross profit

 

1.495.108

 

962.130

 

38.074

 

318.373

 

54.115

 

28.496

 

263.645

 

3.159.941

General and administrative expenses

 

(652.786)

 

(52.068)

 

(19.332)

 

(74.044)

 

(18.568)

 

(54.248)

 

(759.039)

 

(1.630.085)

Depreciation (note 11 a)

 

499.654

 

337.383

 

9.996

 

169.353

 

12.836

 

45.341

 

(151.578)

 

922.985

Proportionate EBITDA of joint ventures

 

 

 

 

 

 

 

373.024

 

373.024

Adjusted EBITDA

 

1.341.976

 

1.247.445

 

28.738

 

413.682

 

48.383

 

19.589

 

(273.948)

 

2.825.865

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

30.814

 

2.487.222

 

 

 

 

 

615.204

 

3.133.240

North America

 

1.490.339

 

 

 

 

 

 

 

1.490.339

Latin America

 

198.366

 

 

 

 

 

 

 

198.366

Europe

 

1.809.045

 

318.091

 

 

 

 

 

 

2.127.136

Others

 

24.839

 

85.784

 

 

 

 

 

 

110.623

Foreign market

 

3.553.403

 

2.891.097

 

 

 

 

 

615.204

 

7.059.704

Domestic market

 

5.000.882

 

373.769

 

145.405

 

995.997

 

201.713

 

362.816

 

(1.509.933)

 

5.570.649

Total

 

8.554.285

 

3.264.866

 

145.405

 

995.997

 

201.713

 

362.816

 

(894.729)

 

12.630.353

                                 
                                 
                               

Three months ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/30/2016

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

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

 

1.171.543

 

10.229.984

 

 

 

 

849.943

 

(1.057.030)

 

Net revenues

 

 

 

 

 

 

 

 

Domestic market

 

1.893.365

 

145.409

 

50.291

 

355.494

 

67.644

 

139.709

 

(551.541)

 

2.100.371

Foreign market

 

973.962

 

1.161.860

 

 

 

 

 

233.047

 

2.368.869

Total net revenue (note 22)

 

2.867.327

 

1.307.269

 

50.291

 

355.494

 

67.644

 

139.709

 

(318.494)

 

4.469.240

Cost of sales and services

 

(2.300.364)

 

(810.708)

 

(37.137)

 

(236.653)

 

(48.639)

 

(130.885)

 

407.329

 

(3.157.057)

Gross profit

 

566.963

 

496.561

 

13.154

 

118.841

 

19.005

 

8.824

 

88.835

 

1.312.183

General and administrative expenses

 

(183.489)

 

(15.497)

 

(7.723)

 

(23.642)

 

(6.588)

 

(19.522)

 

(266.742)

 

(523.203)

Depreciation (note 11 a)

 

168.946

 

118.051

 

3.378

 

57.198

 

4.277

 

15.097

 

(55.596)

 

311.351

Proportionate EBITDA of joint ventures

 

 

 

 

 

 

 

138.223

 

138.223

Adjusted EBITDA

 

552.420

 

599.115

 

8.809

 

152.397

 

16.694

 

4.399

 

(95.280)

 

1.238.554

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

2.614

 

1.047.724

 

 

 

 

 

233.047

 

1.283.385

North America

 

401.920

 

 

 

 

 

 

 

401.920

Latin America

 

55.867

 

 

 

 

 

 

 

55.867

Europe

 

503.239

 

114.136

 

 

 

 

 

 

617.375

Others

 

10.322

 

 

 

 

 

 

 

10.322

Foreign market

 

973.962

 

1.161.860

 

 

 

 

 

233.047

 

2.368.869

Domestic market

 

1.893.365

 

145.409

 

50.291

 

355.494

 

67.644

 

139.709

 

(551.541)

 

2.100.371

Total

 

2.867.327

 

1.307.269

 

50.291

 

355.494

 

67.644

 

139.709

 

(318.494)

 

4.469.240

                                 
(*) The volume of sales presented hereto considers the sales of the company together with the sales of its affiliates and joint ventures.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                               

Nine months ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/30/2015

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

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

 

3.859.824

 

17.692.070

 

 

 

 

1.679.646

 

 

Net revenues

 

 

 

 

 

 

 

 

Domestic market

 

5.284.115

 

86.840

 

150.387

 

826.422

 

183.960

 

329.523

 

(856.211)

 

6.005.036

Foreign market

 

3.339.901

 

2.193.328

 

 

 

 

 

70.958

 

5.604.187

Total net revenue (note 22)

 

8.624.016

 

2.280.168

 

150.387

 

826.422

 

183.960

 

329.523

 

(785.253)

 

11.609.223

Cost of sales and services

 

(6.859.881)

 

(1.725.772)

 

(99.896)

 

(581.275)

 

(145.392)

 

(241.096)

 

801.791

 

(8.851.521)

Gross profit

 

1.764.135

 

554.396

 

50.491

 

245.147

 

38.568

 

88.427

 

16.538

 

2.757.702

General and administrative expenses

 

(687.890)

 

(47.186)

 

(15.650)

 

(66.474)

 

(17.158)

 

(52.021)

 

(471.868)

 

(1.358.247)

Depreciation (note 11 a)

 

492.869

 

271.853

 

9.520

 

139.010

 

12.795

 

32.455

 

(134.451)

 

824.051

Proportionate EBITDA of joint ventures

 

 

 

 

 

 

 

341.936

 

341.936

Adjusted EBITDA

 

1.569.114

 

779.063

 

44.361

 

317.683

 

34.205

 

68.861

 

(247.845)

 

2.565.442

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

15.522

 

2.033.115

 

 

 

 

 

70.958

 

2.119.595

North America

 

1.415.385

 

 

 

 

 

 

 

1.415.385

Latin America

 

274.614

 

42.730

 

 

 

 

 

 

317.344

Europe

 

1.589.826

 

117.483

 

 

 

 

 

 

1.707.309

Others

 

44.554

 

 

 

 

 

 

 

44.554

Foreign market

 

3.339.901

 

2.193.328

 

 

 

 

 

70.958

 

5.604.187

Domestic market

 

5.284.115

 

86.840

 

150.387

 

826.422

 

183.960

 

329.523

 

(856.211)

 

6.005.036

Total

 

8.624.016

 

2.280.168

 

150.387

 

826.422

 

183.960

 

329.523

 

(785.253)

 

11.609.223

                                 
                                 
                               

Three months ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/30/2015

   

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

       

Port

 

Railroads

       

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

 

1.191.366

 

6.931.406

 

 

 

 

582.005

 

 

Net revenues

 

 

 

 

 

 

 

 

Domestic market

 

1.538.645

 

13.999

 

60.194

 

295.386

 

59.913

 

113.564

 

(274.133)

 

1.807.568

Foreign market

 

1.198.251

 

927.916

 

 

 

 

 

(131)

 

2.126.036

Total net revenue (note 22)

 

2.736.896

 

941.915

 

60.194

 

295.386

 

59.913

 

113.564

 

(274.264)

 

3.933.604

Cost of sales and services

 

(2.269.842)

 

(624.749)

 

(37.293)

 

(202.390)

 

(50.395)

 

(99.161)

 

289.925

 

(2.993.905)

Gross profit

 

467.054

 

317.166

 

22.901

 

92.996

 

9.518

 

14.403

 

15.661

 

939.699

General and administrative expenses

 

(248.924)

 

(16.316)

 

(4.058)

 

(22.494)

 

(5.978)

 

(18.584)

 

(213.113)

 

(529.467)

Depreciation (note 11 a)

 

167.761

 

94.495

 

3.175

 

48.010

 

4.278

 

12.881

 

(47.302)

 

283.298

Proportionate EBITDA of joint ventures

 

 

 

 

 

 

 

159.724

 

159.724

Adjusted EBITDA

 

385.891

 

395.345

 

22.018

 

118.512

 

7.818

 

8.700

 

(85.030)

 

853.254

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

4.910

 

862.602

 

 

 

 

 

(131)

 

867.381

North America

 

571.636

 

 

 

 

 

 

 

571.636

Latin America

 

90.243

 

 

 

 

 

 

 

90.243

Europe

 

504.698

 

65.314

 

 

 

 

 

 

570.012

Others

 

26.764

 

 

 

 

 

 

 

26.764

Foreign market

 

1.198.251

 

927.916

 

 

 

 

 

(131)

 

2.126.036

Domestic market

 

1.538.645

 

13.999

 

60.194

 

295.386

 

59.913

 

113.564

 

(274.133)

 

1.807.568

Total

 

2.736.896

 

941.915

 

60.194

 

295.386

 

59.913

 

113.564

 

(274.264)

 

3.933.604

(*) The volume of sales presented hereto considers the sales of the company together with the sales of its affiliates and joint ventures.

 

 

61


 
 

 

·         Adjusted EBITDA

 

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

 

 

62


 
 

 

 


 

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

 

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

               

Consolidated

   

Nine months ended

 

Three months ended

   

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Loss for the period

 

(980,651)

 

(755,442)

 

(106,644)

 

(532,651)

Result in discontinued operations

 

6,786

 

(6,009)

 

6,984

 

728

Depreciation (note 11 a)

 

922,985

 

824,051

 

311,351

 

283,298

Income tax and social contribution (note 16)

 

384,682

 

(338,978)

 

152,967

 

169,405

Finance income (cost) (note 25)

 

1,908,517

 

3,193,295

 

760,015

 

1,549,045

EBITDA

 

2,242,319

 

2,916,917

 

1,124,673

 

1,469,825

Other operating income (expenses) (note 24)

 

298,995

 

521,429

 

1,778

 

85,057

Equity in results of affiliated companies

 

(88,473)

 

(1,214,840)

 

(26,120)

 

(861,352)

Proportionate EBITDA of joint ventures

 

373,024

 

341,936

 

138,223

 

159,724

Adjusted EBITDA (*)

 

2,825,865

 

2,565,442

 

1,238,554

 

853,254

 

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

 

27.   GUARANTEES

 

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

 

 

 

Currency

 

Maturities

 

Borrowings

Tax foreclosure

Others

Total

         

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

 

09/30/2016

 

12/31/2015

Transnordestina Logísitca

R$

 

Up to 09/19/2056 and Indefinite

 

2.544.600

 

2.544.600

 

23.007

 

39.559

 

4.866

 

5.991

 

2.572.473

 

2.590.150

FTL - Ferrovia Transnordestina

R$

 

11/15/2020

 

81.700

 

81.700

         

 

450

 

81.700

 

82.150

Sepetiba Tecon

R$

 

Indefinite

 

 

 

 

 

 

 

 

28.914

 

 

 

28.914

 

 

Cia Metalurgica Prada

R$

 

Indefinite

         

333

 

333

 

19.340

 

19.340

 

19.673

 

19.673

CSN Energia

R$

 

Indefinite

 

 

 

 

 

2.829

 

2.829

 

 

 

 

 

2.829

 

2.829

Congonhas Minérios

R$

 

09/22/2022

 

2.000.000

 

2.000.000

         

2.520

     

2.002.520

 

2.000.000

Fundação CSN

R$

 

Indefinite

 

 

1.003

 

 

 

 

 

 

 

 

 

 

1.003

Others

R$

         

12.000

                     

12.000

Total in R$

 

 

 

 

4.626.300

 

4.639.303

 

26.169

 

42.721

 

55.640

 

25.781

 

4.708.109

 

4.707.805

CSN Islands XI

US$

 

09/21/2019

 

750.000

 

750.000

                 

750.000

 

750.000

CSN Islands XII

US$

 

Perpetual

 

1.000.000

 

1.000.000

 

 

 

 

 

 

 

 

 

1.000.000

 

1.000.000

CSN Resources

US$

 

07/21/2020

 

1.200.000

 

1.200.000

                 

1.200.000

 

1.200.000

Total in US$

 

 

 

 

2.950.000

 

2.950.000

 

 

 

 

 

 

 

 

 

2.950.000

 

2.950.000

CSN Steel S.L.

EUR

 

1/31/2020

 

120.000

 

120.000

                 

120.000

 

120.000

Lusosider Aços Planos

EUR

 

Indefinite

 

25.000

 

25.000

 

 

 

 

 

 

 

 

 

25.000

 

25.000

Total in EUR

       

145.000

 

145.000

 

 

 

 

 

 

 

 

 

145.000

 

145.000

Total in R$

 

 

 

 

10.105.308

 

12.135.468

 

 

 

 

 

 

 

 

 

10.105.308

 

12.135.468

         

14.731.608

 

16.774.771

 

26.169

 

42.721

 

55.640

 

25.781

 

14.813.417

 

16.843.273

 

 

 

 

63


 
 
 

 

 


 

28.   INSURANCE

 

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

 

In 2015, after negotiation with insurers and reinsurers in Brazil and abroad, an insurance policy was issued for the contracting of a policy of Operational Risk of Property Damages and Loss of Profits, with effect from September 30, 2015 to October 30, 2016. Under the insurance policy, the LMI (Maximum Limit of Indemnity) is US$600 million and covers the following units and subsidiaries of the Company: Presidente Vargas steelworks, Congonhas Minérios, Sepetiba Tecon, and CSN Mining. CSN takes responsibility for a range of retention of US$375 million in excess of the deductibles for property damages and loss of profits.

 

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

 

29.   ADDITIONAL INFORMATION TO CASH FLOWS

 

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

 

     

Consolidated

     

Parent Company

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

Income tax and social contribution paid

209,473

 

134,667

 

 

120,075

Addition to PP&E with interest capitalization

164,942

 

116,122

 

96,828

 

116,122

Acquisition of fixed assets without adding cash

7,437

 

 

 

Borrowings granted to subsidiaries

 

 

12,862

 

 

381,852

 

250,789

 

109,690

 

236,197

 

 

 

 

64


 
 

 

 


 

30.   COMPREHENSIVE INCOME STATEMENT

 

 

   

 

 

 

 

 

 

Consolidated

 

 

 

 

Parent Company

   

Nine months ended

 

Three months ended

 

Nine months ended

 

Three months ended

   

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

 

09/30/2016

 

09/30/2015

(Loss)/Profit for the period

 

(980.651)

 

(755.442)

 

(106.644)

 

(532.651)

 

(1.031.122)

 

(754.725)

 

(137.195)

 

(532.513)

Other comprehensive income

                               

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 144

 

 

30

 

 

144  

(96)

 30

 

 

Actuarial (losses)/gains on defined benefit pension plan

 

 

202

 

 

 

 

348

 

 

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

(68)

 

 

 

(118)

 

 

 

 

144

 

134

 

30

 

 

144

 

134

 

30

 

                                 

Items that could be subsequently reclassified to the statement of income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustments for the period

 

(392.797)

 

719.875

 

75.140

 

550.919

 

(392.797)

 

719.875

 

75.140

 

550.919

Assests avaible for sale

 

775.403

 

(474.694)

 

647.550

 

(445.407)

 

775.403

 

(443.153)

 

647.550

 

(445.407)

Income taxes and social contribution available for sale assests

 

(42.734)

 

9.957

 

(42.734)

 

 

(42.734)

 

(767)

 

(42.734)

 

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

 

 

 

 

(20.817)

 

 

Impairment on available-for-sale assets

 

 

178.867

 

 

81.016

 

 

178.867

 

 

81.016

Income taxes and social contribution impairment of available-for-sale assets

(33.269)

 

 

 

(33.269)

 

 

(Perda)/ganho na variação percentual de investimentos

 

1.324

 

202

 

740

 

245

 

1.324

 

202

 

740

 

245

(Loss)/gain on cash flow hedge accounting

 

1.016.560

 

(1.517.306)

 

(56.324)

 

(1.171.346)

 

1.016.560

 

(1.517.306)

 

(56.324)

 

(1.171.346)

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

 

(13.808)

117.626

 
 

 

(13.808)

 
 

117.626

 

 

Realization on cash flow hedge accounting reclassified to income statements

26.472

 

 

5.949

 

26.472

 

5.949

 

 

(Loss)/gain on investments hedge in subsidiaries

 

 

 

 

 

57.792

 

(42.288)

 

(10.272)

 

(42.288)

(Loss)/gain on net investment hedge in foreign subsidiaries

 

57.792

 

(42.288)

 

(10.272)

 

(42.288)

 

 

 

 

   

1.428.212

 

(1.041.030)

 

620.049

 

(1.026.861)

 

1.428.212

 

(1.041.030)

 

620.049

 

(1.026.861)

 

 

1.428.356

 

(1.040.896)

 

620.079

 

(1.026.861)

 

1.428.356

 

(1.040.896)

 

620.079

 

(1.026.861)

Total comprehensive income for the period

 

447.705

 

(1.796.338)

 

513.435

 

(1.559.512)

 

397.234

 

(1.795.621)

 

482.884

 

(1.559.374)

Attributable to:

                               

Owners of the Company

 

397.234

 

(1.795.621)

 

482.884

 

(1.559.374)

 

397.234

 

(1.795.621)

 

482.884

 

(1.559.374)

Non-controlling interests

 

50.471

 

(717)

 

30.551

 

(138)

 

 

 

 

 

 

447.705

 

(1.796.338)

 

513.435

 

(1.559.512)

 

397.234

 

(1.795.621)

 

482.884

 

(1.559.374)

 

65

 

 

 

REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

 

 

To the Board of Directors and Shareholders of

Companhia Siderúrgica Nacional

São Paulo – SP

 

 

Introduction

 

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Siderúrgica Nacional (the “Company”), identified as Parent and Consolidated, respectively, included in the Interim Financial Information Form (ITR), for the nine-month period ended September 30, 2016, which comprises the balance sheet as of September 30, 2016 and the related statements of income and comprehensive income for the three and nine-month period then ended, and statement of changes in equity and cash flows for the nine-month period ended, including the explanatory notes.

 

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

 

Scope of review

 

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

 

Conclusion on interim financial information

 

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

 

Emphasis of Matter

 

The individual and consolidated corresponding values, related to the cash flow statement for the three and nine-month period ended September 30, 2015 are being restated accordingly to the matter described at note 2.d).

 

Other Matters

 

We have also reviewed the individual and consolidated statements of value added (DVA) for the nine-month period ended September 30, 2016, prepared under the responsibility of the Company’s Management, the presentation of which is required by the standards issued by the CVM applicable to the preparation of Interim Financial Information (ITR) and considered as supplemental information for International Financial Reporting Standards IFRSs, which do not require the presentation of DVA. These statements were subject to the same review procedures described above, and, based on our review, nothing has come to our attention that causes us to believe that they were not prepared, in all material respects, consistently with the individual and consolidated interim financial information taken as a whole.

 

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

 

 

São Paulo, November 14, 2016

 

 

 

DELOITTE TOUCHE TOHMATSU                                             Gilberto Grandolpho

Auditores Independentes                                                                 Engagement Partner

 

SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: December 22, 2016
 
COMPANHIA SIDERÚRGICA NACIONAL
By:
/S/ Benjamin Steinbruch

 
Benjamin Steinbruch
Chief Executive Officer

 

 
By:
/S/ David Moise Salama

 
David Moise Salama
Executive Officer

 
 

 

 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.