siditr2q18_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of August, 2018
Commission File Number 1-14732
 

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

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

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

Yes _______ No ___X____


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Table of Contents

 

Company Information

 

Capital Breakdown

1

Parent Company Financial Statements

 

Balance Sheet – Assets

2

Balance Sheet – Liabilities

3

Statement of Income

4

Statement of Comprehensive Income

5

Statement of Cash Flows

6

Statement of Changes in Shareholders’ Equity

 

01/01/2018 to 06/30/2018

7

01/01/2017 to 06/30/2017

8

Statement of Value Added

9

Consolidated Financial Statements

 

Balance Sheet - Assets

10

Balance Sheet - Liabilities

11

Statement of Income

12

Statement of Comprehensive Income

13

Statement of Cash Flows

14

Statement of Changes in Shareholders’ Equity

 

01/01/2018 to 06/30/2018

15

01/01/2017 to 06/30/2017

16

Statement of Value Added

17

Comments on the Company’s Consolidated Performance

18

Notes to the quarterly financial information

32

Comments on the Performance of Business Projections

90

Reports and Statements

 

Unqualified Independent Auditors’ Review Report

92

Officers Statement on the Financial Statements

93

Officers Statement on Auditor’s Report

94


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

06/30/2018

 

Paid-in Capital

 

 

Common

1,387,524,047

 

Preferred

0

 

Total

1,387,524,047

 

Treasury Shares

 

 

Common

7,409,500

 

Preferred

0

 

Total

7,409,500

 

Page 1


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Parent Company Financial Statements / Balance Sheet - Assets

(R$ thousand)

Code

Description

Current Quarter

Previous Year

06/30/2018

12/31/2017

1

Total Assets

41,201,900

42,365,935

1.01

Current assets

9,535,097

7,642,103

1.01.01

Cash and cash equivalents

1,814,024

393,504

1.01.02

Financial investments

738,917

716,461

1.01.02.03

Financial investments at amortized cost

738,917

716,461

1.01.03

Trade receivables

2,565,308

2,966,706

1.01.04

Inventory

3,503,179

2,951,352

1.01.08

Other current assets

913,669

614,080

1.01.08.03

Others

913,669

614,080

1.02

Non-current assets

31,666,803

34,723,832

1.02.01

Long-term assets

2,334,005

2,267,226

1.02.01.10

Other non-current assets

2,334,005

2,267,226

1.02.02

Investments

19,853,205

22,894,885

1.02.03

Property, plant and equipment

9,425,539

9.502,411

1.02.04

Intangible assets

54,054

59,310

 

 

 

 

 

Page 2


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Parent Company Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

06/30/2018

12/31/2017

2

Total liabilities

41,201,900

 42,365,935

2.01

Current liabilities

       10,971,960

 9,175,980

2.01.01

Payroll and related taxes

            144,058

 133,774

2.01.02

Trade payables

         2,408,545

 1,787,392

2.01.03

Tax payables

            115,368

 86,496

2.01.04

Borrowings and financing

         7,656,751

 6,578,171

2.01.05

Other payables

            602,567

 515,561

2.01.06

Provisions

             44,671

 74,586

2.01.06.01

Provision for tax, social security, labor and civil risks

             44,671

 74,586

2.02

Non-current liabilities

       23,268,369

 26,162,582

2.02.01

Long term Borrowings and financing

       19,490,198

 22,454,846

2.02.02

Other payables

             43,879

 57,599

2.02.03

Deferred Taxes

            254,930

 570,559

2.02.04

Provisions

         3,479,362

 3,079,578

2.02.04.01

Provision for tax, social security, labor and civil risks

            597,533

 555,459

2.02.04.02

Other provisions

         2,881,829

 2,524,119

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

            185,518

 248,918

2.02.04.02.04

Pension and healthcare plan

            908,721

 908,721

2.02.04.02.05

Provision for losses on investments

         1,787,590

 1,366,480

2.03

Shareholders’ equity

6,961,571

 7,027,373

2.03.01

Share Capital

4,540,000

 4,540,000

2.03.02

Capital reserves

32,720

 30

2.03.04

Profit reserves

180,712

0

2.03.04.02

Earnings reserves

238,976

 238,976

2.03.04.09

Treasury shares

(58,264)

(238,976)

2.03.05

Accumulated profit/(losses)

1,340,624

(1,291,689)

2.03.08

Other comprehensive income

867,515

 3,779,032

 

Page 3


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Parent Company Financial Statements / Statements of Income   

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

04/01/2018 to 06/30/2018

01/01/2018 to 06/30/2018

04/01/2017 to 06/30/2017

01/01/2017 to 06/30/2017

3.01

Revenues from sale of goods and rendering of services

3,022,426

6,051,403

2,307,558

4,793,774

3.02

Costs from sale of goods and rendering of services

(2,408,202)

(4,745,575)

(2,048,091)

(4,007,404)

3.03

Gross profit

614,224

1,305,828

259,467

786,370

3.04

Operating (expenses)/income

786,875

2,419,646

89,717

(62,329)

3.04.01

Selling expenses

(150,748)

(305,410)

(199,237)

(362,762)

3.04.02

General and administrative expenses

(58,370)

(131,913)

(59,481)

(120,060)

3.04.04

Other operating income

(495,179)

1,443,735

2,082

5,664

3.04.05

Other operating expenses

(108,365)

(212,180)

(45,599)

(121,471)

3.04.06

Equity in results of affiliated companies

1,599,537

1,625,414

391,952

536,300

3.05

Profit before financial income (expenses) and taxes

1,401,099

3,725,474

349,184

724,041

3.06

Financial income (expenses)

(1,015,928)

(1,408,790)

(1,006,543)

(1,298,726)

3.06.01

Financial income

34,345

64,671

51,152

132,880

3.06.02

Financial expenses

(1,050,273)

(1,473,461)

(1,057,695)

(1,431,606)

3.06.02.01

Net exchange differences over financial instruments

(679,337)

(681,333)

(452,812)

(145,635)

3.06.02.02

Financial expenses

(370,936)

(792,128)

(604,883)

(1,285,971)

3.07

Profit (loss) before taxes

385,171

2,316,684

(657,359)

(574,685)

3.08

Income tax and social contribution

775,279

315,629

(2,035)

921

3.09

Profit (loss) from continued operations

1,160,450

2,632,313

(659,394)

(573,764)

3.11

Profit (loss) for the year

1,160,450

2,632,313

(659,394)

(573,764)

 

 

 

 

 

 

3.99.01.01

Common shares

0,85507

1,92664

(0.48587)

(0.42278)

3.99.02.01

Common shares

0,85507

1,92664

(0.48587)

(0.42278)

 

Page 4


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Parent Company Financial Statements / Statements of Comprehensive Income

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

04/01/2018 to 06/30/2018

01/01/2018 to 06/30/2018

04/01/2017 to 06/30/2017

01/01/2017 to 06/30/2017

4.01

(Loss) profit for the year

1,160,450

2,632,313

(659,394)

(573,764)

4.02

Other comprehensive income

(1,380,051)

(2,911,517)

12,992

180,784

4.02.01

Actuarial gains over pension plan of affiliates, net of taxes

29

59

28

58

4.02.04

Cumulative translation adjustments for the year

(25,962)

11,996

169,101

129,458

4.02.05

Fair value through other comprehensive income

0

(1,559,680)

65,199

118,498

4.02.10

(Loss) /Gain on the percentage change in investments

(105)

(105)

0

2,814

4.02.11

(Loss) /Gain on cash flow hedge accounting

(1,333,289)

(1,351,935)

(198,906)

(65,862)

4.02.13

Realization of cash flow hedge accounting reclassified to income statement

0

13,732

5,319

21,721

4.02.14

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

(20,073)

(24,933)

(27,749)

(25,903)

4.02.15

(Loss)/Gain on business combination

(651)

(651)

0

0

4.03

Comprehensive income for the year

(219,601)

(279,204)

(646,402)

(392,980)

 

 

Page 5


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

(R$ thousand)

   

Year to date

YTD previous year

Code

Description

01/01/2018 to 06/30/2018

01/01/2017 to 06/30/2017

6.01

Net cash from operating activities

5,387,880

(376,178)

6.01.01

Cash from operations

951,730

542,306

6.01.01.01

Profit (loss) for the period

2,632,313

(573,764)

6.01.01.02

Financial charges in borrowing and financing raised

767,512

1,169,977

6.01.01.03

Financial charges in borrowing and financing granted

(20,029)

(26,238)

6.01.01.04

Depreciation, depletion and amortization

293,978

339,643

6.01.01.05

Equity in results of affiliated companies

(1,625,414)

(536,300)

6.01.01.06

Deferred tax

(315,629)

(921)

6.01.01.08

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

12,159

5,893

6.01.01.09

Monetary and exchange variations, net

679,172

197,168

6.01.01.10

Updated shares - VJR

(1,417,544)

0

6.01.01.12

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

14

(121)

6.01.01.13

Provision for environmental liabilities and decommissioning of assets

(63,400)

(37,937)

6.01.01.14

Others

8,598

4,906

6.01.02

Changes in assets and liabilities

4,436,150

(918,484)

6.01.02.01

Trade receivables - third parties

(35,143)

(222,676)

6.01.02.02

Trade receivables - related parties

(166,203)

(32,950)

6.01.02.03

Inventories

(551,827)

(490,860)

6.01.02.04

Receivables - related parties/dividends

5,611,807

1,040,902

6.01.02.05

Tax assets

(303,186)

(84,645)

6.01.02.06

Judicial deposits

(17,120)

(13,081)

6.01.02.10

Trade payables

621,153

168,799

6.01.02.11

Payroll and related taxes

10,284

26,529

6.01.02.12

Taxes in installments – REFIS

28,871

9,006

6.01.02.14

Payables to related parties

32,776

10,569

6.01.02.16

Interest paid

(820,629)

(1,307,039)

6.01.02.17

Interest received

1,522

187

6.01.02.19

Others

23,845

(23,225)

6.02

Net cash used in investing activities

(270,024)

(205,240)

6.02.01

Advance for future capital increase

(15,207)

(14,737)

6.02.02

Purchase of property, plant and equipment

(200,662)

(210,069)

6.02.08

Intercompany loans granted

(79,505)

(16,540)

6.02.09

Intercompany loans received 

8,429

7,297

6.02.10

Exclusive funds

0

(656)

6.02.11

Financial Investments, net of redemption

(22,456)

29,465

6.02.12

Cash received upon disposal of Usiminas’ shares

39,377

0

6.03

Net cash used in financing activities

(3,697,336)

(343,573)

6.03.01

Borrowings and financing raised

118,245

0

6.03.02

Transactions cost - Borrowings and financing

(24,025)

0

6.03.05

Amortization of borrowings and financing

(703,020)

(299,219)

6.03.06

Amortization of borrowings and financing - related parties

(3,301,938)

(44,354)

6.03.08

Sale of treasury shares

213,402

0

6.04

Exchange rate on translating cash and cash equivalents

0

115

6.05

Increase (decrease) in cash and cash equivalents

1,420,520

(924,876)

6.05.01

Cash and equivalents at the beginning of the year

393,504

1,466,746

6.05.02

Cash and equivalents at the end of the year

1,814,024

541,870

 

 

 

 

 

 

 

 

 

 

 

 

Page 6


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Parent Company Financial Statements / Statement of Changes in Equity - 01/01/2018 to 06/30/2018

(R$ thousand)

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

5.01

Opening balances

4,540,000

30

0

(1,291,689)

3,779,032

7,027,373

5.03

Adjusted opening balances

4,540,000

30

0

(1,291,689)

3,779,032

7,027,373

5.04

Capital transaction with shareholders

0

32,690

180,712

0

0

213,402

5.04.05

Treasury shares sold

0

0

180,712

0

0

180,712

5.04.09

Gain on disposal of Usiminas’ shares

0

32,690

0

0

0

32,690

5.05

Total comprehensive income

0

0

0

2,632,313

(2,911,517)

(279,204)

5.05.01

Profit (loss) for the period

0

0

0

2,632,313

0

2,632,313

5.05.02

Other comprehensive income

0

0

0

0

(2,911,517)

(2,911,517)

5.05.02.04

Translation adjustments for the year

0

0

0

0

11,996

11,996

5.05.02.08

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

0

0

0

0

59

59

5.05.02.09

Available-for-sale assets, net of taxes

0

0

0

0

(1,559,680)

(1,559,680)

5.05.02.10

(Loss) / gain on the percentage change in investments

0

0

0

0

(105)

(105)

5.05.02.11

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

0

0

0

0

(1,338,203)

(1,338,203)

5.05.02.13

(Loss) / gain on foreign investments

0

0

0

0

(24,933)

(24,933)

5.05.02.14   

(Loss) / gain on business combination

0

0

0

0

(651)

(651)

5.07

Closing balance

4,540,000

32,720

180,712

1,340,624

867,515

6,961,571

 

 

 

 

Page 7


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

(R$ thousand)

               

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

5.01

Opening balances

4,540,000

30

0

(1,301,961)

2,956,459

6,194,528

5.03

Adjusted opening balances

4,540,000

30

0

(1,301,961)

2,956,459

6,194,528

5.05

Total comprehensive income

0

0

0

(573,764)

180,784

(392,980)

5.05.01

Profit (loss) for the period

0

0

0

(573,764)

0

(573,764)

5.05.02

Other comprehensive income

0

0

0

0

180,784

180,784

5.05.02.04

Translation adjustments for the year

0

0

0

0

129,458

129,458

5.05.02.08

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

0

0

0

0

58

58

5.05.02.09

Available-for-sale assets, net of taxes

0

0

0

0

118,498

118,498

5.05.02.10

(Loss) / gain on the percentage change in investments

0

0

0

0

2,814

2,814

5.05.02.11

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

0

0

0

0

(44,141)

(44,141)

5.05.02.13

(Loss) / gain on foreign investments

0

0

0

0

(25,903)

(25,903)

5.07

Closing balance

4,540,000

30

0

(1,875,725)

3,137,243

5,801,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 8


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Parent Company Financial Statements / Statement of Value Added

(R$ thousand)

   

Year to date

Previous year

Code

Description

01/01/2018 to 06/30/2018

01/01/2017 to 06/30/2017

7.01

Revenues

8,921,260

5,904,126

7.01.01

Sales of products and rendering of services

7,510,773

5,916,515

7.01.02

Other revenues

1,417,769

2,146

7.01.04

Allowance for (reversal of) doubtful debts

(7,282)

(14,535)

7.02

Raw materials acquired from third parties

(5,547,855)

(4,525,385)

7.02.01

Cost of sales and services

(5,005,624)

(4,042,279)

7.02.02

Materials, electric power, outsourcing and other

(531,846)

(484,983)

7.02.03

Impairment/recovery of assets

(10,385)

1,877

7.03

Gross value added

3,373,405

1,378,741

7.04

Retentions

(293,978)

(339,643)

7.04.01

Depreciation, amortization and depletion

(293,978)

(339,643)

7.05

Wealth created

3,079,427

1,039,098

7.06

Value added received

1,808,704

712,535

7.06.01

Equity in results of affiliates companies

1,625,414

536,300

7.06.02

Financial income

64,671

132,880

7.06.03

Others

118,619

43,355

7.06.03.01

Others and exchange gains

118,619

43,355

7.07

Wealth for distribution

4,888,131

1,751,633

7.08

Wealth distributed

4,888,131

1,751,633

7.08.01

Personnel

620,986

610,446

7.08.01.01

Salaries and wages

461,154

454,795

7.08.01.02

Benefits

127,157

124,005

7.08.01.03

Severance payment (FGTS)

32,675

31,646

7.08.02

Taxes, fees and contributions

46,885

239,662

7.08.02.01

Federal

(91,083)

181,132

7.08.02.02

State

137,965

58,519

7.08.02.03

Municipal

3

11

7.08.03

Remuneration on third-party capital

1,587,947

1,475,289

7.08.03.01

Interest

792,128

1,285,666

7.08.03.02

Leases

4,499

5,612

7.08.03.03

Others

791,320

184,011

7.08.03.03.01

Others and exchange losses

791,320

184,011

7.08.04

Remuneration on Shareholders' capital

2,632,313

(573,764)

7.08.04.03

Retained earnings (accumulated losses)

2,632,313

(573,764)

 

 

 

 

 

 

 

 

 

 

Page 9


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet - Assets

(R$ thousand)

     

Code

Description

Current Quarter

Previous Year

06/30/2018

12/31/2017

1

Total Assets

46,204,540

45,209,970

1.01

Current assets

13,086,676

11,881,496

1.01.01

Cash and cash equivalents

3,511,332

3,411,572

1.01.02

Financial investments

741,184

735,712

1.01.02.03

Financial investments measured at amortized cost

741,184

735,712

1.01.03

Trade receivables

2,388,157

2,276,215

1.01.04

Inventory

5,131,411

4,464,419

1.01.08

Other current assets

1,314,592

993,578

1.01.08.03

Others

1,314,592

993,578

1.02

Non-current assets

33,117,864

33,328,474

1.02.01

Long-term assets

2,671,027

2,591,594

1.02.01.03

Financial investments measured at amortized cost

7,712

0

1.02.01.07

Deferred tax assets

65,548

63,119

1.02.01.10

Other non-current assets

2,597,767

2,528,475

1.02.02

Investments

5,340,373

5,499,995

1.02.03

Property, plant and equipment

17,807,367

17,964,839

1.02.04

Intangible assets

7,299,097

7,272,046

       

 

 

Page 10


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet – Liabilities

(R$ thousand)

Code

Description

Current Quarter

Previous Year

06/30/2018

12/31/2017

2

Total liabilities

46,204,540

45,209,970

2.01

Current liabilities

10,456,884

10,670,050

2.01.01

Payroll and related taxes

264,689

252,418

2.01.02

Trade payables

3,226,249

2,460,774

2.01.03

Tax payables

316,129

264,097

2.01.04

Borrowings and financing

5,831,919

6,526,902

2.01.05

Other payables

732,693

1,059,901

2.01.06

Provisions

85,205

105,958

2.01.06.01

Provision for tax, social security, labor and civil risks

85,205

105,958

2.02

Non-current liabilities

27,526,328

26,251,691

2.02.01

Borrowings and financing

24,594,168

22,983,942

2.02.02

Other payables

135,346

129,323

2.02.03

Deferred tax liabilities

859,593

1,173,559

2.02.04

Provisions

1,937,221

1,964,867

2.02.04.01

Provision for tax, social security, labor and civil risks

749,757

719,133

2.02.04.02

Other provisions

1,187,464

1,245,734

2.02.04.02.03

Provision for environmental liabilities and decommissioning of assets

278,743

337,013

2.02.04.02.04

Pension and healthcare plan

908,721

908,721

2.03

Consolidated Shareholders’ equity

8,221,328

8,288,229

2.03.01

Share Capital

4,540,000

4,540,000

2.03.02

Capital reserves

32,720

30

2.03.04

Profit reserves

180,712

0

2.03.04.02

Earnings reserves

238,976

238,976

2.03.04.09

Treasury shares

(58,264)

(238,976)

2.03.05

Accumulated profit/(losses)

1,340,624

(1,291,689)

2.03.08

Other comprehensive income

867,515

3,779,032

2.03.09

Profit attributable to the non-controlling interests

1,259,757

1,260,856

       

 

 

Page 11


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Consolidated Financial Statements / Statements of Income   

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

04/01/2018 to 06/30/2018

01/01/2018 to 06/30/2018

04/01/2017 to 06/30/2017

01/01/2017 to 06/30/2017

3.01

Revenues from sale of goods and rendering of services

5,687,014

10,752,964

4,310,609

8,722,205

3.02

Costs from sale of goods and rendering of services

(4,123,918)

(7,808,661)

(3,325,893)

(6,419,367)

3.03

Gross profit

1,563,096

2,944,303

984,716

2,302,838

3.04

Operating (expenses)/income

(19,767)

1,237,936

(651,325)

(1,217,660)

3.04.01

Selling expenses

(471,509)

(928,012)

(479,275)

(849,067)

3.04.02

General and administrative expenses

(117,675)

(225,248)

(112,418)

(230,877)

3.04.04

Other operating income

683,857

2,629,444

5,647

12,146

3.04.05

Other operating expenses

(141,753)

(290,412)

(104,672)

(210,360)

3.04.06

Equity in results of affiliated companies

27,313

52,164

39,393

60,498

3.05

Profit before financial income (expenses) and taxes

1,543,329

4,182,239

333,391

1,085,178

3.06

Financial income (expenses)

(989,064)

(1,582,768)

(828,619)

(1,325,843)

3.06.01

Financial income

47,878

90,774

88,710

205,229

3.06.02

Financial expenses

(1,036,942)

(1,673,542)

(917,329)

(1,531,072)

3.06.02.01

Net exchange differences over financial instruments

(548,435)

(661,779)

(233,939)

(61,195)

3.06.02.02

Financial expenses

(488,507)

(1,011,763)

(683,390)

(1,469,877)

3.07

Profit (loss) before taxes

554,265

2,599,471

(495,228)

(240,665)

3.08

Income tax and social contribution

635,422

76,711

(144,728)

(281,676)

3.09

Profit (loss) from continued operations

1,189,687

2,676,182

(639,956)

(522,341)

3.11

Consolidated Profit (loss) for the year

1,189,687

2,676,182

(639,956)

(522,341)

3.11.01

Profit attributable to the controlling interests

1,160,450

2,632,313

(659,394)

(573,764)

3.11.02

Profit attributable to the non-controlling interests

29,237

43,869

19,438

51,423

 

 

 

 

 

 

3.99.01.01

Common shares

0.85507

1.92664

(0.48587)

(0.42278)

3.99.02.01

Common shares

0.85507

1.92664

(0.48587)

(0.42278)

 

Page 12


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

 

Consolidated Financial Statements / Statement of Comprehensive Income

(R$ thousand)

   

Current Quarter

Year to date

Same quarter previous year

YTD previous year

Code

Description

04/01/2018 to 06/30/2018

01/01/2018 to 06/30/2018

04/01/2017 to 06/30/2017

01/01/2017 to 06/30/2017

4.01

Consolidated profit (loss) for the year

1,189,687

2,676,182

(639,956)

(522,341)

4.02

Other comprehensive income

(1,380,051)

(2,911,517)

12,992

180,784

4.02.01

Actuarial gains over pension plan of affiliates, net of taxes

29

59

28

58

4.02.04

Cumulative translation adjustments for the year

(25,962)

11,996

169,101

129,458

4.02.05

Fair value through other comprehensive income

0

(1,559,680)

65,199

118,498

4.02.09

(Loss)/gain on the percentage change in investments

(105)

(105)

0

2,814

4.02.10

(Loss)/gain on cash flow hedge accounting

(1,333,289)

(1,351,935)

(198,906)

(65,862)

4.02.12

Realization of cash flow hedge accounting reclassified to income statement

0

13,732

5,319

21,721

4.02.13

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

(20,073)

(24,933)

(27,749)

(25,903)

4.02.14

(Loss)/gain on business combination

(651)

(651)

0

0

4.03

Consolidated comprehensive income for the year

(190,364)

(235,335)

(626,964)

(341,557)

4.03.01

Attributed to controlling Shareholders

(219,601)

(279,204)

(646,402)

(392,980)

4.03.02

Attributed to non-controlling Shareholders

29,237

43,869

19,438

51,423

 

 

Page 13


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

Consolidated Financial Statements / Statements of Cash Flows – Indirect Method

(R$ thousand)

     
   

Year to date

YTD previous year

Code

Description

01/01/2018 to 06/30/2018

01/01/2017 to 06/30/2017

6.01

Net cash from operating activities

797,064

(491,240)

6.01.01

Cash from operations

2,062,922

1,712,893

6.01.01.01

Profit (loss) attributable to the controlling interests

2,632,313

(573,764)

6.01.01.02

Profit (loss) attributable to the non-controlling interests

43,869

51,423

6.01.01.03

Financial charges in borrowing and financing raised

944,337

1,324,092

6.01.01.04

Financial charges in borrowing and financing granted

(23,126)

(37,123)

6.01.01.05

Depreciation, depletion and amortization

641,437

767,676

6.01.01.06

Equity in in results of affiliated companies

(52,164)

(60,498)

6.01.01.07

Deferred tax

(390,225)

94,862

6.01.01.08

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

7,948

10,520

6.01.01.09

Monetary and exchange variations, net

806,521

164,655

6.01.01.10

Gain (loss) from derivative financial instruments

0

(18,241)

6.01.01.12

Updated shares - VJR

(1,417,544)

0

6.01.01.16

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

1,864

36,175

6.01.01.18

Provision for environmental liabilities and decommissioning of assets

(58,270)  

(35,558)

6.01.01.19

Net gain from sale of subsidiary abroad

(1,149,892)

0

6.01.01.20

Others

75,854

(11,326)

6.01.02

Changes in assets and liabilities

(1,265,858)

(2,204,133)

6.01.02.01

Trade receivables - third parties

(59,382)

(382,425)

6.01.02.02

Trade receivables - related parties

(13,683)

18,306

6.01.02.03

Inventories

(889,353)

(448,196)

6.01.02.04

Receivables - related parties

1,279

(2,809)

6.01.02.05

Tax assets

(163,620)

(60,014)

6.01.02.06

Judicial deposits

(20,972)

(23,484)

6.01.02.08

Trade payables

793,203

296,934

6.01.02.09

Payroll and related taxes

15,306

39,141

6.01.02.10

Taxes in installments – REFIS

45,229

(60,177)

6.01.02.12

Payables to related parties

11,101

(10,199)

6.01.02.14

Interest paid

(1,030,309)

(1,502,635)

6.01.02.15

Interest received - Related Parties

0

8,678

6.01.02.17

Others

45,343

(77,253)

6.02

Net cash used in investing activities

987,781

(387,889)

6.02.03

Purchase of property, plant and equipment

(485,218)

(427,426)

6.02.09

Receivable/payable from derivative financial instruments

0

19,657

6.02.10

Acquisition of intangible assets

(557)

(274)

6.02.11

Intercompany loans granted

(77,467)

(15,188)

6.02.12

Intercompany loans received 

0

12,116

6.02.13

Financial Investments, net of redemption

(13,184)

23,226

6.02.15          

Cash received from the sale of subsidiary abroad

1,524,830

0

6.02.16

Cash received from disposal of Usiminas’ shares

39,377

0

6.03

Net cash used in financing activities

(1,665,691)

(399,140)

6.03.01

Borrowings and financing

1,518,608

0

6.03.03

Transaction cost - Borrowings and financing

(51,606)

0

6.03.05

Amortization of borrowings and financing

(2,844,093)

(399,140)

6.03.07

Dividends and interest on equity

(502,002)

0

6.03.08

Treasury shares sold

213,402

0

6.04

Exchange rate on translating cash and cash equivalents

(19,394)

(1,554)

6.05

Increase (decrease) in cash and cash equivalents

99,760

(1,279,823)

6.05.01

Cash and equivalents at the beginning of the year

3,411,572

4,871,162

6.05.02

Cash and equivalents at the end of the year

3,511,332

3,591,339

       

Page 14


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

Consolidated Financial Statements / Statements of Changes in Equity - 01/01/2018 to 06/30/2018

(R$ thousand)

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

0

(1,291,689)

3,779,032

7,027,373

1,260,856

8,288,229

5.03

Adjusted opening balances

4,540,000

30

0

(1,291,689)

3,779,032

7,027,373

1,260,856

8,288,229

5.04

Capital transaction with shareholders

0

32,690

180,712

0

0

213,402

0

213,402

5.04.05

Treasury shares sold

0

0

180,712

0

0

180,712

0

180,712

5.04.09

Gain on disposal of Usiminas’ shares

0

32,690

0

0

0

32,690

0

32,690

5.05

Total comprehensive income

0

0

0

2,632,313

(2,911,517)

(279,204)

43,869

(235,335)

5.05.01

Profit (loss) for the year

0

0

0

2,632,313

0

2,632,313

43,869

2,676,182

5.05.02

Other comprehensive income

0

0

0

0

(2,911,517)

(2,911,517)

0

(2,911,517)

5.05.02.04

Translation adjustments for the year

0

0

0

0

11,996

11,996

0

11,996

5.05.02.08

Actuarial gains on pension plan, net of taxes

0

0

0

0

59

59

0

59

5.05.02.09

Available-for-sale assets, net of taxes

0

0

0

0

(1,559,680)

(1,559,680)

0

(1,559,680)

5.05.02.10

(Loss) / gain on the percentage change in investments

0

0

0

0

(105)

(105)

0

(105)

5.05.02.11

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

0

0

0

0

(1,338,203)

(1,338,203)

0

(1,338,203)

5.05.02.13

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

0

0

0

0

(24,933)

(24,933)

0

(24,933)

5.05.02.14

(Loss)/gain on business combination

0

0

0

0

(651)

(651)

0

(651)

5.06

Internal changes in shareholders’ equity

0

0

0

0

0

0

(44,968)

(44,968)

5.06.04

Non-controlling interests in affiliates

0

0

0

0

0

0

(44,968)

(44,968)

5.07

Closing balance

4,540,000

32,720

180,712

1,340,624

867,515

6,961,571

1,259,757

8,221,328

 

 

 

Page 15


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

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

(R$ thousand)

                   

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings (accumulated losses)

Other comprehensive income

Shareholders' equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

-

(1,301,961)

2,956,459

6,194,528

1,189,993

7,384,521

5.03

Adjusted opening balances

4,540,000

30

-

(1,301,961)

2,956,459

6,194,528

1,189,993

7,384,521

5.05

Total comprehensive income

-

-

-

(573,764)

180,784

(392,980)

51,423

(341,557)

5.05.01

Profit (loss) for the year

-

-

-

(573,764)

0

(573,764)

51,423

(522,341)

5.05.02

Other comprehensive income

-

-

-

0

180,784

180,784

0

180,784

5.05.02.04

Translation adjustments for the year

-

-

-

0

129,458

129,458

0

129,458

5.05.02.08

Actuarial gains on pension plan, net of taxes

-

-

-

0

58

58

0

58

5.05.02.09

Available-for-sale assets, net of taxes

-

-

-

0

118,498

118,498

0

118,498

5.05.02.10

(Loss) / gain on the percentage change in investments

-

-

-

0

2,814

2,814

0

2,814

5.05.02.11

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

-

-

-

0

(44,141)

(44,141)

0

(44,141)

5.05.02.13

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

-

-

-

0

(25,903)

(25,903)

0

(25,903)

5.06

Internal changes in shareholders’ equity

-

-

-

0

0

0

1

1

5.06.04

Non-controlling interests in affiliates

-

-

-

0

0

0

1

1

5.07

Closing balance

4,540,000

30

-

(1,875,725)

3,137,243

5,801,548

1,241,417

7,042,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 16


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

Consolidated Financial Statements / Statements of Value Added

(R$ thousand)

   

Year to date

Previous year

Code

Description

01/01/2018 to 06/30/2018

01/01/2017 to

06/30/2017

7.01

Revenues

14,932,077

9,995,812

7.01.01

Sales of products and rendering of services

12,344,277

10,005,651

7.01.02

Other revenues

2,596,309

4,412

7.01.04

Allowance for (reversal of) doubtful debts

(8,509)

(14,251)

7.02

Raw materials acquired from third parties

(8,431,578)

(6,570,310)

7.02.01

Cost of sales and services

(7,017,393)

(5,241,057)

7.02.02

Materials, electric power, outsourcing and other

(1,421,574)

(1,297,496)

7.02.03

Impairment/recovery of assets

7,389

(31,757)

7.03

Gross value added

6,500,499

3,425,502

7.04

Retentions

(641,437)

(767,676)

7.04.01

Depreciation, amortization and depletion

(641,437)

(767,676)

7.05

Wealth created

5,859,062

2,657,826

7.06

Value added received

317,251

360,365

7.06.01

Equity in results of affiliates companies

52,164

60,498

7.06.02

Finance income

90,774

205,229

7.06.03

Others

174,313

94,638

7.06.03.01

Others and exchange gains

174,313

94,638

7.07

Wealth for distribution

6,176,313

3,018,191

7.08

Wealth distributed

6,176,313

3,018,191

7.08.01

Personnel

1,135,853

1,114,933

7.08.01.01

Salaries and wages

890,340

869,017

7.08.01.02

Benefits

203,732

197,980

7.08.01.03

Severance payment (FGTS)

41,781

47,936

7.08.02

Taxes, fees and contributions

512,001

791,757

7.08.02.01

Federal

335,940

638,338

7.08.02.02

State

163,664

142,565

7.08.02.03

Municipal

12,397

10,854

7.08.03

Remuneration on third-party capital

1,852,277

1,633,842

7.08.03.01

Interest

1,011,763

1,469,572

7.08.03.02

Leases

13,702

14,196

7.08.03.03

Others

826,812

150,074

7.08.03.03.01

Others and exchange losses

826,812

150,074

7.08.04

Remuneration on Shareholders' capital

2,676,182

(522,341)

7.08.04.03

Retained earnings (accumulated losses)

2,632,313

(573,764)

7.08.04.04

Non-controlling interests in retained earnings

43,869

51,423

Page 17


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

Comments on the Company’s Consolidated Performance

 

São Paulo, August 7, 2018

 

2Q18 Earnings Release 

 

Companhia Siderúrgica Nacional (CSN) (BM&FBOVESPA: CSNA3) (NYSE: SID) announces today its results for the second quarter of 2018 (1Q18) in Brazilian reais, and its consolidated financial statements, which are presented in accordance with International Financial Reporting Standards (IFRS), issued by the International Accounting Standards Board (IASB), and with the accounting practices adopted in Brazil, which are fully convergent with international accounting standards, issued by the Accounting Pronouncements Committee (CPC) and approved by the Brazilian Securities and Exchange Commission (CVM), pursuant to CVM Instruction 485 of September 1, 2010. The comments presented herein refer to the Company's second quarter of 2018 (2Q18) and comparisons refer to the first quarter of 2018 (1Q18) and second quarter of 2017 (2Q17). The Brazilian real/US dollar exchange rate was R$3.8558 as at June 30, 2018, R$3.3238 as at March 31, 2018 and R$3.3082 as at June 31, 2017.

 

2Q18 financial and operating highlights

 

·         Generation of adjusted EBITDA of R$1,420MM, an increase of 58% compared to the 2Q17 and 14% compared to the 1Q18, with EBITDA margin of 24%, due to better performance in all segments.

·         Increase in steel sales volume in the domestic market reached 798 thousand tons, an increase of 22% compared to the same period in 2017.

·         Mining adjusted EBITDA reached R$533MM, an increase of 21% compared to the 1Q18, with iron ore sale volumes increase, foreign exchange gains and better realized price against the Platts index, reaching EBITDA margin of 40%.

·         Increase of 10% in cement sales compared to the 1Q18, totaling 890 thousand tons – EBITDA of R$42MM compared to R$12MM in the 1Q18.

·         Free cash flow, before financing activities, totaled R$1.598MM in the 2Q18, compared to R$521MM in the 1Q18.

·         Net profit of R$1,190MM in the 2Q18, due to the gain accrued from the sale of CSN LLC, totaling R$2,7 billion for the year.

·         Completion of the amortization process with Caixa Econômica Federal, opens an important path for debt reprofiling, away from short-term amortizations.

 

Highlights

2Q17

1Q18

2Q18

 

Variation

 

2Q18

x

2Q17

2Q18

x

1Q18

Steel sales (thousand tons)

1,174

1,277

1,321

 

13%

3%

- Domestic market

652

782

798

 

22%

2%

- Subsidiaries abroad

457

436

449

 

(2%)

3%

- Export

64

60

74

 

15%

23%

                     

Iron ore sales (thousand tons)

7,818

7,474

8,130

 

4%

9%

- Domestic market

1,307

1,309

1,376

 

5%

5%

- Foreign market

6,511

6,165

6,754

 

4%

10%

                     

Consolidated result (R$ million)

                   

Net revenue

4,311

5,066

5,687

 

32%

12%

Gross profit

985

1,381

1,563

 

59%

13%

Adjusted EBITDA¹

896

1,242

1,420

 

58%

14%

                     

Adjusted net debt²

26,754

26,508

27,125

 

1%

2%

Adjusted cash/cash equivalents

4,545

3,070

4,357

 

(4%)

42%

Adjusted net debt/adjusted EBITDA

5.67x

5.82x

5.34x

 

(0.33)x

(0.48)x

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

Page 18


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

 

CSN´s consolidated result

 

·         In the 2Q18, net revenue totaled R$5,687 million, an increase of 12% and 32% compared to the 1Q18 and 2Q17, respectively. The improvement in performance compared to the 1Q18 was due to the increase in steel product prices, increase in volumes and prices in the mining segment and expansion of the railway logistics, cement and energy segments.

 

·         In the 2Q18, cost of sales totaled R$4.124 million, an increase of 12% compared to the 1Q18, due to the larger volume of sales in the period and increase in raw material prices (coal and coke) as a result of the US dollar appreciation against Brazilian real, as well as increase in general manufacturing costs.

 

·         In the second quarter of 2018, gross profit totaled R$1,563 million, a significant increase of 59% compared to the 2Q17, and increase in gross margin by 4.7 p.p. against the same comparison basis, from 22.8% to 27.5%, due to the recovery of the steel and mining margin.

 

·         In the 2Q18, general and administrative expenses totaled R$113 million, a decrease from 2.5% (2Q17) to 2.0% (2Q18) of net revenue. Selling expenses totaled R$470 million, or 8.3% of net revenue, a reduction of 2.8 p.p. compared to the 2Q17 (11.1% of net revenue).

 

·         In the 2Q18, other net income totaled R$542 million arising mainly from the gain on the sale of CSN LLC (R$1,150 million), partially compensated for the depreciation of Usiminas’ shares in the period, representing a loss of R$516 million at fair value through profit or loss.

 

·         In the 2Q18, net financial result, totaled R$989 million. Financial expenses (ex-exchange variation) continue to decrease, by virtue of the decrease in Selic rate, generating a reduction of R$195MM compared to the 2Q17. Monetary and exchange variations were strongly impacted by exchange variation in the period, generating a negative amount of R$ 1,905 million, with the increase in hedge accounting positions softening the final result.

 

Financial Result (R$ million)

2Q17

1Q18

2Q18

Financial Result - IFRS

         (829)

           (594)

           (989)

Financial Revenues

             84

               43

               48

Financial Expenses

         (912)

           (637)

        (1,037)

Financial Expenses (ex-exchange rates variation)

         (683)

           (523)

           (489)

Result with Exchange Rate Variation

         (229)

           (113)

           (548)

Monetary and Exchange Rate Variation

         (461)

           (138)

        (1,905)

Hedge Accounting

           227

               24

          1,353

Derivatives Result

               5

                  1

                  3

                                    .

 

·         Share of profit of investees totaled R$27 million in the 2Q18, compared to R$25 million in the 1Q18, mainly due to the better results in MRS.

Share of profit of investees

(R$ million)

2Q17

1Q18

2Q18

Variation

2Q18

x

1Q18

2Q18

x

2Q17

MRS Logística

          54

          33

         46

39%

(15%)

CBSI

             1

            1

           1

-

-

TLSA

           (5)

           (3)

         (8)

167%

60%

Arvedi Metalfer BR

             1

            0

         (2)

-

-

Eliminations

         (11)

           (6)

       (10)

67%

(9%)

Share of profit of investees

          40

          25

         27

8%

(33%)

 

 

 

 

 

 

 

Page 19


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

·          In the 2Q18, the Company recorded net profit of R$1,190 million, compared to the net profit of R$1,486 million in the 1Q18, due to the recognition of the sale of CSN LLC and partial reversal of the provision for recognition of deferred income tax gains.

 

 

Adjusted EBITDA (R$ million)

2Q17

1Q18

2Q18

Variation

2Q18

x

2Q17

2Q18

x

1Q18

Net profit (loss) for the period

(640)

1,486

1,190

-

(20%)

(-) Depreciation

356

305

312

(12%)

2%

(+) Income tax and social contribution

145

559

(635)

-

-

(+) Finance income (costs), net

829

594

989

19%

66%

EBITDA (ICVM 527)

689

2,944

1,855

169%

(37%)

(+) Other operating income (expenses)

99

(1,797)

(542)

-

(70%)

(+) Share of loss of investees

(39)

(25)

(27)

(31%)

8%

(-) Proportional EBITDA in jointly-owned subsidiaries

147

119

134

(9%)

13%

Adjusted EBITDA

896

1,242

1,420

58%

14%

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

 

·         Adjusted EBITDA totaled R$1,420 million, compared to R$1,242 million in the 1Q18, an increase of 14% due to an improvement in all segments. Adjusted EBITDA margin reached 23.9%, an increase of 0.4 p.p. compared to the previous quarter.

 

 

 

 

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

 

Free Cash Flow

 

In 2Q18, generation of operating cash, measured by Free Cash Flow, was R$ 1,598 million, influenced by the sale of LLC. Considering only the recurring operation, R$ 73MM was generated in the period, due to the negative variation of working capital, impacted by higher inventories. In the last 12 months, recurring Free Cash Flow reached R$ 1,395 million.

 

 

 

Debt

 

Page 20


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 In June 30, 2018, adjusted net debt totaled R$27,125 million, while net debt/EBITDA ratio, calculated based on the adjusted EBITDA for the last twelve months, reached 5.34x. In the quarter, the deleveraging effects from the increased EBITDA LTM, in addition to the sale of LLC, reduced the net debt/EBITDA ratio by 0.8x. However, these effects were partially offset by the exchange rate changes on the debt, representing a final reduction of 0.48x. 

 

 


 

 

Foreign exchange exposure

 

The net foreign exchange exposure of the consolidated balance sheet was US$1,035 million as at June 30, 2018, as shown in the table below. It should be noted that within the net foreign exchange exposure, a liability of US$1.0 billion is included in line item “Borrowings and financing” related to the perpetual bond, which, due to its nature, will not require disbursement for settlement of the principal amount in the foreseeable future.

 

The hedge accounting adopted by CSN correlates the projected export inflow in US dollars with part of the scheduled debt payments in the same currency. As a result, the exchange rate changes in the US dollar-denominated debt is temporarily recorded in equity and subsequently recorded in profit or loss when revenues in US dollars from exports occur. In this quarter, the increased number of US debt instruments designated as hedge accounting, increased with additional export volumes, mitigated further volatility.

Page 21


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

 

Foreign exchange exposure

03/31/2018

06/30/2018

(US$ thousand)

IFRS

Cash

                                        244

                                        593

Trade receivables

                                        322

                                        329

Other

                                             4

                                            9

Total assets

                                        571

                                        931

Borrowings and financing

                                   (4,236)

                                   (4,237)

Trade payables

                                       (175)

                                      (202)

Other payables

                                           (5)

                                           (4)

Total liabilities

                                   (4,417)

                                   (4,443)

 

 

 

Natural foreign exchange exposure (assets - liabilities)

                                   (3,846)

                                   (3,512)

Derivatives, net

                                            -  

                                           -  

Cash flow hedge accounting

                                     1,307

                                    2,477

Foreign exchange exposure, net

                                   (2,539)

                                   (1,035)

Perpetual bond

                                     1,000

                                    1,000

Foreign exchange exposure, net (ex-bond)

                                   (1,539)

                                        (35)

 

Investments

 

Investments totaled R$263 million in the 2Q18, an increase of 18% compared to the 1Q18, arising mainly due to the project seasonality. The increase in steel expenses refers to the investments for the improvement of coking and sintering performance.

 

Investments (R$ million)

1Q17

2Q17

3Q17

4Q17

2017

1Q18

2Q18

Steel

92

102

119

168

481

65

134

Mining

60

106

115

97

378

116

99

Cement

24

20

34

40

118

23

13

Logistics

13

11

19

33

76

18

15

Other

0

0

6

6

12

2

2

Total investments - IFRS

           190

           239

           293

           344

        1,065

           223

           263

 

Working capital

 

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

                                                                                                                                                                                               

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

·         Inventories: excludes warehouse, which is not part of the cash conversion cycle, and will be subsequently recorded in property, plant and equipment when consumed;

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

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

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

 

Accordingly, working capital invested in the Company’s business totaled R$2,959 million in the 2Q18, increasing the financial cycle in 5 days, compared to the 1Q18, mainly due to the trucker strike and high raw material prices, which impacted the increase in inventories by R$394 million compared to the prior quarter. 

 

 

 

 

Page 22


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Working capital (R$ million)

2Q17

1Q18

2Q18

 

Variation

 

2Q18

x

1Q18

2Q18

x

2Q17

Assets

6,252

6,252

6,924

 

672

672

Trade receivables

2,300

2,146

2,269

 

123

(31)

Inventories

3,744

4,064

4,458

 

394

714

Prepaid taxes

207

42

197

 

155

(10)

Liabilities

2,655

3,869

3,965

 

96

1,310

Trade payables

2,078

3,253

3,226

 

(27)

1,148

Payroll and related taxes

294

233

265

 

31

(30)

Taxes payable

183

288

337

 

50

154

Advances from customers

100

95

137

 

42

37

Working capital

3,597

2,383

2,959

 

576

(638)

 

 

 

 

 

 

 

 

 

 

 

Average term (days)

2Q17

1Q18

2Q18

 

Variation

 

2Q18

x

1Q18

2Q18

x

2Q17

Receipt

41

33

31

 

(2)

(10)

Payment

59

79

70

 

(9)

11

Inventories

106

99

97

 

(2)

(9)

Financial cycle

88

53

58

 

5

(30)

 

Business segment reporting

 

The Company maintains integrated operations in five business segments: steel, mining, logistics, cement and energy. The main assets and/or companies comprising each segment are presented below:

 

 

 

Beginning 2013, the Company no longer proportionally consolidated its jointly-owned subsidiaries Namisa, MRS and CBSI. For purposes of preparation and presentation of the information by business segment, Management maintained the proportional consolidation of the jointly-owned subsidiaries, as historically presented. For purposes of reconciliation of the consolidated result, the amounts recorded by these companies are not included in “Corporate expenses/elimination”. After the closing of 2015, after the combination of the mining assets (Casa de Pedra, Namisa and Tecar), the consolidated result includes this new company´s information as a whole.

 

 

 

Net revenue by segment – 2Q18 (R$ million)

 

 

Page 23


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Adjusted EBITDA by segment – 2Q18 (R$ million)

 
 

 

 

 

Results – 2Q18

Steel

Mining

Logistics (Port)

Logistics (Railway)

Energy

Cement

Corporate expenses/
elimination

Consolidated

(R$ million)

               

Net revenue

4,093

1,331

64

370

113

152

(437)

5,687

Domestic market

2,421

225

64

370

113

152

(661)

2,684

Foreign market

1,672

1,106

-

-

-

-

225

3,003

CPV

(3,276)

(855)

(49)

(262)

(74)

(122)

513

(4,124)

Gross profit

817

477

15

108

39

30

77

1,563

SG&A

(264)

(45)

(9)

(25)

(7)

(21)

(218)

(589)

Depreciation

155

102

5

64

4

34

(52)

312

Proportional EBITDA - jointly-owned subsidiaries

-

-

-

-

-

-

134

134

Adjusted EBITDA

708

533

12

147

36

42

(59)

1,420

                 

Page 24


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Results – 1Q18

Steel

Mining

Logistics (Port)

Logistics (Railway)

Energy

Cement

Corporate expenses/
elimination

Consolidated

(R$ million)

               

Net revenue

3,674

1,152

66

331

91

131

(378)

5,066

Domestic market

2,291

219

66

331

91

131

(612)

2,515

Foreign market

1,384

933

-

-

-

-

234

2,551

CPV

(2,900)

(795)

(46)

(244)

(66)

(125)

493

(3,685)

Gross profit

774

356

20

87

24

5

115

1,381

SG&A

(234)

(21)

(10)

(23)

(7)

(20)

(249)

(564)

Depreciation

150

106

4

65

4

27

(51)

305

Proportional EBITDA - jointly-owned subsidiaries

-

-

-

-

-

-

119

119

Adjusted EBITDA

690

442

14

128

22

12

(66)

1,242

                 

Results – 2Q17

Steel

Mining

Logistics (Port)

Logistics (Railway)

Energy

Cement

Corporate expenses/
elimination

Consolidated

(R$ million)

               

Net revenue

3,055

1,067

52

364

111

114

(452)

4,311

Domestic market

1,749

246

52

364

111

114

(674)

1,963

Foreign market

1,305

821

-

-

-

-

222

2,348

CPV

(2,628)

(742)

(38)

(244)

(71)

(126)

523

(3,326)

Gross profit

426

325

15

121

40

(13)

71

985

SG&A

(271)

(42)

(7)

(23)

(7)

(20)

(222)

(592)

Depreciation

172

124

4

65

6

33

(48)

356

Proportional EBITDA - jointly-owned subsidiaries

-

-

-

-

-

-

147

147

Adjusted EBITDA

327

408

12

163

39

0

(53)

896

 

CSN’s Steel Results

 

According to the World Steel Association (WSA), the global crude steel production totaled 453.9 million tons (Mton) in the 2Q18, an increase of 5.4% compared to the 2Q17. Asia produced 319.6 Mton in the 2Q18, an increase of 6.3% compared to the same period in 2017, while the European Union and North America increased by 1.7% and 2.7%, respectively, on the same comparison basis.

 

·           In the 2Q18, CSN’s plate production totaled 996 thousand tons, a decrease of 5% compared to the 1Q18 due to corrective maintenance. In turn, the production of flat rolled products in the 2Q18 remained stable compared to the 1Q18 and 4% above compared to the 2Q17, totaling 981 thousand tons. According to the Brazilian Steel Institute (IABr), in the second quarter of 2018, the domestic sales totaled 6.4 million tons of steel, an increase of 5% compared to the prior year. The apparent consumption totaled 5.1 million tons, an increase of 9% compared to the same period of last year. Brazilian steel production totaled 8.5 million tons, an increase of 1%.  

 

 

 

Steel production

2Q17

1Q18

2Q18

Variation

(thousand tons)

2Q18

x

1Q18

2Q18

x

2Q17

Plate production

1,070

1,050

996

(5%)

(7%)

Third-party plates

38

0

0

-

(100%)

Total plates (UPV + third parties)

1,108

1,050

997

(5%)

(10%)

Total flat rolled products

943

978

981

0%

4%

Total long rolled products

56

40

53

31%

(5%)

 

·           CSN’s total sales reached 1,321 thousand tons of steel products in the 2Q18, an increase of 3% and 13% compared to the 1Q18 and 2Q17, respectively.

 

 

 

 

 

Page 25


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

·          In the 2Q18 the steel volume sold by CSN in the domestic market totaled 798 thousand tons, an increase of 2% compared to the 1Q18 and 22% compared to the 2Q17. Out of this total, 748 thousand tons refers to flat steel products and 50 thousand tons to long steel products. The expansion of the automotive and OEM market significantly increased hot rolled flat steel products (+29% YoY) and galvanized items (+38% YoY).

 

·         In the foreign market, CSN’s sales in the 2Q18 totaled 523 thousand tons, an increase of 5% compared to the immediately prior quarter. In this period, 74 thousand tons were directly exported and 449 thousand tons were sold by foreign subsidiaries, out of which 142 thousand tons by LLC, 212 thousand tons by SWT and 95 thousand tons by Lusosider.

 

 

 

 

·         In the 2Q18, CSN maintained its high market share of coated products as a percentage of total sales volume (44% in the 2Q18), following the strategy of adding more value to its product mix. Sales of coated products such as galvanized items and metallic sheets accounted for 56% of flat steel sales, considering all markets in which the Company operates. In the foreign market, the market share of coated products increased from 81% in the 1Q18 to 84% of flat steel sales in the 2Q18.

 

 

Page 26


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

According to ANFAVEA(National Association of Automobile Manufacturers), in the second quarter of 2018, the production of vehicles, light commercial vehicles, trucks and busestotaled 734,774 thousand units, an increase of 12.73%, compared to the same period of prior year. The exports, in turn, reduced the performance, totaling 198,816 thousand vehicles sold, a decrease of 2% compared to the same period of prior year. Anfavea estimates an increase of 11.9% in vehicles produced in 2018, for 3.02 million units.

 

According to ABRAMAT(Brazilian Association of Building Material Industry), the accumulated building material salesdecreased by 4,7%through June 2018, compared to the June 2017, however, the association estimates an increase of 1,5% in the industry revenues, despite a reduction of 0,4% in 1H18.

 

According to IBGE (Brazilian Institute of Geography and Statistics),  home appliance productionreferring to data accumulated from 12 months to May, registered a 13.8% increase, compared to the same period accumulated in 2017.

 

According to INDA (National Institute of Steel Distributors) in the 2Q18, distribution purchases increased by 11.2% compared to the 2Q17. Accumulated imports in the 2Q18 increased by 16.9%compared to the same period in 2017, a total volume of 335.8 thousand tons.

 

 

·         Net steel revenue totaled R$4,093 million in the 2Q18, an increase of 11% and 34% compared to the 1Q18 and 2Q17, respectively, mainly due to an increase in sales in the domestic and foreign markets and higher average steel prices, both in the domestic market (+3% compared to the 1Q18) and foreign market (+17% compared to the 1Q18).

 

·         Cost of sales in the 2Q18increased by 13% compared to the 1Q18, totaling R$3,276 million, mainly due to the increase in raw material prices (coal HCC, coke and pellets) and corrective maintenance.

 

 

·          Plate production cost in the 2Q18 totaled R$1,635/t, an increase of 11% compared to the 1Q18. The increase in the prices of the main raw materials was also impacted by the exchange rate variation in the period.

 

·          Adjusted EBITDA totaled R$708 million in the 2Q18, an increase of 2.6% compared to R$690 million in the 1Q18, due to the increase in sales volume, as well as the challenging scenario during the trucker strike. The adjusted EBITDA margin in the 2Q18 reached 17.3%, or a decrease of 1.5 p.p. compared to the immediately prior quarter.

 

 

 

 

CSN’s Mining Results

 

In the 2Q18, the steel production in China was 238 Mt, reaching a record quarterly production and representing an increase of 13% compared to 1Q18.  However, the cut in production of sintering and trade tensions have negatively impacted prices. In this regard, iron ore price ratio in the 2Q18 reached US$65.35/dmt (Platts, Fe62%, N. China), on average, a decrease of 12% compared to the 1Q18. The US dollar variation between the periods was 11.1%, which offset, in domestic currency, the decrease in iron ore prices.

 

The drop in the overall supply of high silica ore resulted in a strong reduction of 50% in the market discount of this impurity in 2Q18, compared to the 1Q18.

 

Page 27


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

In regards to maritime freight, the BCI-C3 (Tubarão-Qingdao) route reached an average of US$17.41/wmt in the 2Q18, an increase of 16%compared to the prior quarter driven by higher transoceanic volumes and superior oil prices.

 

 

·         In the 2Q18, iron ore production totaled 6.7 million tons, an increase of 10% compared to the 1Q18, mainly due to the mining plan, lower rainfall index of the period and efforts to mitigate the restrictions imposed by the truck drivers' strike. Iron ore purchases totaled 1,878 thousand tons in the 2Q18, an increase of 26% compared to the 1Q18.

 

·         Iron ore sales totaled 8.1 million tons in the 2Q18, an increase of 9% compared to the 1Q18, out of which 1.4 million tons were sold to Presidente Vargas Plant (+5%).

 

Mining production and sales volume

2Q17

1Q18

2Q18

Variation

(thousand tons)

2Q18

x

1Q18

 

2Q18

x

2Q17

Iron ore production

7,948

6,129

6,744

10%

 

(15%)

Ore purchased from third parties

167

1,487

1,878

26%

 

1.027%

Total production + purchases

8,114

7,616

8,621

13%

 

6%

Sales to UPV

1,307

1,309

1,376

5%

 

5%

Volume sold to third parties

6,511

6,165

6,754

10%

 

4%

Total sales

7,818

7,474

8,130

9%

 

4%

  The production and sales volumes considered a 100% stake in CSN Mineração.

 

 

In the 2Q18, mining net revenue totaled R$1,331 million, an increase of 16% compared to the immediately prior quarter due to the decrease in sales volumes (+9%) and appreciation of the US dollar against Brazilian real. The CIF + FOB unit revenue in the 2Q18 totaled US$56.8/wmt, an increase of 2% compared to the prior quarter, due to improved quality and higher demand for low alumina products.

 

 

 

Realized iron ore price by CSN Mineração

 (CIF + FOB* - US$/wmt delivered in China)

 

 

Page 28


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

·         Mining sales cost totaled R$855 million in the 2Q18, an increase of 7% compared to the 1Q18, due to the increase in the sales volume in the period (+9%).

 

·         Despite the decrease in the Platts index in the quarter compared to the prior quarter, adjusted EBITDA margin reached 40% in the 2Q18, or an increase of 1.7 p.p. compared to the 1Q18, and adjusted EBITDA reached R$533 million in the 2Q18, an increase of 21% compared to the 1Q18, due to the increased volume, lower unit cost of iron ore volume in vessels and better realized price, in addition to the US dollar appreciation of 11.1% against Brazilian real.

 

CSN’s Logistics Results

 

Railway logistics: In the 2Q18, net revenue totaled R$370 million, generating adjusted EBITDA of R$147 million and adjusted EBITDA margin of 40%.

 

Port logistics: In the 2Q18, Sepetiba Tecon shipped 114 thousand tons of steel products, in addition to 98 thousand tons of general cargo and approximately 56 thousand containers. In the 2Q18, net revenue totaled R$64 million, due to the significant increase in general cargo volume and balance against container and steel volumes, generating adjusted EBITDA of R$12 million and adjusted EBITDA margin of 18%.

 

 

Sepetiba TECON highlights

2Q17

1Q18

2Q18

Variation

2Q18

x

1Q18

2Q18

x

2Q17

Container volume (thousand units)

39

65

56

(13%)

45%

Steel volume (thousand ton)

212

219

114

(48%)

(46%)

General cargo volume (thousand ton)

1

31

98

215%

17.991%

 

 

CSN’s Energy Results

 

According to EPE (Energy Research Company), domestic electric consumption in Brazil decreased by 0.4% in June over the same period of the previous year. The industrial segment posted an increase in energy consumption of 1.9% in the first half of 2018 versus the same period last year. The residential and commercial sectors increased energy consumption by 1.5% and 0.4%, respectively, against the same period in 2017.

 

In the 2Q18, net energy revenue totaled R$113 million (+24% compared to the 1Q18) due to the increase in energy sales in the free market, with adjusted EBITDA of R$36 million and adjusted EBITDA margin of 32%.

 

 

 

CSN’s Cement Results

 

In the second quarter of 2018, cement sales in the domestic market totaled 12.9 million tons, according to the preliminary industry data, disclosed by the SNIC (National Cement Industry Union), an increase of solely 0.14% compared to the second quarter of 2017.

 

According to the SNIC data, sales volume in the second quarter was significantly impacted due to the trucker strike, representing a decrease of 20.3% in May compared to the same period in 2017.

 

In the 2Q18, CSN’s cement sales totaled 890 thousand tons, an increase of 10% compared to the 1Q18, representing net revenue of R$152 million, despite of the adverse strike scenario. Adjusted EBITDA reached R$42 million (+248%), with adjusted EBITDA margin of 28%, or an increase of 18.6 p.p. compared to the prior quarter, mainly due to the increased prices and volumes.

 

Page 29


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Cement highlights

2Q17

1Q18

2Q18

Variation

(thousand tons)

2Q18

x

1Q18

2Q18

x

2Q17

Total production

                   841

                   775

                   876

13%

4%

Total sales

                   831

                   806

                   890

10%

7%

 

 

Capital market

 

In the second quarter of 2018, the CSN’s shares depreciated by 1.8%, while the Ibovespa index depreciated by 14%. The daily traded volume (CSNA3) on B3, in turn, totaled R$81.2 million. On the New York Stock Exchange (NYSE), the Company’s American Depositary Receipts (ADRs) depreciated by 24%, while Dow Jones increased by 2.65%. The daily traded volume (SID) of the Company’s ADRs on NYSE totaled US$6.3 million.

 

 

 

2Q18

Number of shares (in thousands)

1,387,524

Market value

 

Closing price (R$/share)

                   7.86

Closing price (US$/ADR)

                     2.02

Market value (R$ million)

10,906

Market value (US$ million)

                   2,832

Total return including dividends and interest on capital

 

CSNA3

(1.8%)

SID

(24%)

Ibovespa

(14%)

Dow Jones

2.65%

Volume

 

Daily average (thousand shares)

9,422

Daily average (R$ thousand)

81,222

Daily average (thousand ADRs)

2,641

Daily average (US$ thousand)

6,310

Source: Bloomberg

 

 

 

 

   

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

 

 

SALES VOLUME CONSOLIDATED (thousand tonnes)

                       

 

2Q17

1Q18

2Q18

 

Change

 

 

2Q18

x

1Q18

 

2Q18

x

2Q17

 Flat Steel

            592

            737

            748

 

11

 

156

Slabs

                -  

                -  

                -  

 

-

 

-

Hot Rolled

            216

            271

            278

 

7

 

62

Cold Rolled

            117

            157

            142

 

(15)

 

25

Galvanized

            191

            242

            263

 

21

 

72

Tin Plates

              68

              67

              66

 

(1)

 

(2)

 Long Steel UPV

              60

              45

              50

 

5

 

(10)

 DOMESTIC MARKET

            652

            782

            798

 

16

 

146

 

                   

 

Page 30


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

                   

 

 

2Q17

1Q18

2Q18

 

2Q18

x

1Q18

 

2Q18

x

2Q17

 Flat Steel

            316

            280

            310

 

30

 

(6)

Hot Rolled

              14

              35

              24

 

(11)

 

10

Cold Rolled

              24

              17

              26

 

9

 

2

Galvanized

            232

            191

            200

 

9

 

(32)

Tin Plates

              46

              37

              61

 

24

 

15

 Long Steel (profiles)

            205

            216

            212

 

(4)

 

7

 FOREIGN MARKET

            521

            496

            523

 

27

 

2

 

 

 

 

             

 

 

2Q17

1Q18

2Q18

 

2Q18

x

1Q18

 

2Q18

x

2Q17

 Flat Steel

            909

         1,017

         1,059

 

42

 

150

Slabs

                -  

                -  

                -  

 

-

 

-

Hot Rolled

            230

            306

            301

 

(5)

 

71

Cold Rolled

            141

            174

            168

 

(6)

 

27

Galvanized

            423

            433

            463

 

30

 

40

Tin Plates

            115

            104

            126

 

22

 

11

 Long Steel UPV

              60

              45

              50

 

5

 

(10)

 Long Steel (profiles)

            205

            216

            212

 

(4)

 

7

 TOTAL MARKET

         1,174

         1,277

         1,321

 

44

 

147

 

 

 

 

Page 31


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

 

1.     DESCRIPTION OF BUSINESS

 

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

                                                               

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

 

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

 

·       Steel:

 

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

 

·       Mining:

 

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

 

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

 

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

 

·       Cement:

 

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

 

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

 

 

 

·       Logistics

 

Railroads:

 

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

 

Ports:

 

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

Page 32


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

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

 

·       Energy:

 

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

 

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

 

·       Going Concern

 

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

 

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

 

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

2.a) Basis of preparation

 

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

 

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

 

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

 

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

 

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

 

Note 02 – Summary of significant accounting policies

Note 08 - Investments

Note 15 - Taxes in installments

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

Note 26 – Employee benefits

Note 27 – Commitments

 

Page 33


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

 

2.b) Basis of presentation

 

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

 

Transactions in foreign currencies are translated into the functional currency using the exchange rates in effect at the dates of the transactions or valuations when items are remeasured. The asset and liability balances are translated at the exchange rates prevailing at the end of the reporting period. As of June 30, 2018, US$1 is equivalent to R$3.8558 (R$3.3080 as of December 31, 2017) and €1 is equivalent to R$4.5032 (R$3.9693 as of December 31, 2017), according to the rates obtained from the Central Bank of Brazil website.

 

2.c) Basis of consolidation

 

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

 

 

 

 

 

 

 

·                      Companies

 

Page 34


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

   

Equity interests (%)

 

Companies

 

06/30/2018

 

12/31/2017

 

Core business

             

Direct interest in subsidiaries: full consolidation

 

 

 

 

 

 

CSN Islands VII Corp.

 

        100.00

 

        100.00

 

Financial transactions

CSN Islands XI Corp.

 

        100.00

 

        100.00

 

Financial transactions

CSN Islands XII Corp.

 

        100.00

 

        100.00

 

Financial transactions

CSN Minerals S.L.U. (1)

 

 -

 

        100.00

 

Equity interests

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

 

 -

 

        100.00

 

Financial transactions and Equity interests

CSN Metals S.L.U. (1)

 

 -

 

        100.00

 

Equity interests and Financial transactions

CSN Americas S.L.U. (1)

 

 -

 

        100.00

 

Equity interests and Financial transactions

CSN Steel S.L.U.

 

        100.00

 

        100.00

 

Equity interests and Financial transactions

TdBB S.A (*)

 

        100.00

 

        100.00

 

Equity interests

Sepetiba Tecon S.A.

 

          99.99

 

          99.99

 

Port services

Minérios Nacional  S.A.

 

          99.99

 

          99.99

 

Mining and Equity interests

Companhia Florestal do Brasil

 

          99.99

 

          99.99

 

Reforestation

Estanho de Rondônia S.A.

 

          99.99

 

          99.99

 

Tin Mining

Companhia Metalúrgica Prada

 

          99.99

 

          99.99

 

Manufacture of containers and distribution of steel products

CSN Gestão de Recursos Financeiros Ltda. (*)

 

          99.99

 

          99.99

 

Management of funds and securities portfolio

CSN Mineração S.A.

 

          87.52

 

          87.52

 

Mining and Equity interests

CSN Energia S.A.

 

          99.99

 

          99.99

 

Sale of electric power

FTL - Ferrovia Transnordestina Logística S.A.

 

          91.69

 

          90.78

 

Railroad logistics

Nordeste Logística S.A.

 

          99.99

 

          99.99

 

Port services

Aceros México CSN (2)

 

            1.00

 

 

 

Commercial representation, sale of steel and related activities

             

Indirect interest in subsidiaries: full consolidation

           

Companhia Siderúrgica Nacional LLC(3)

 

 

 

        100.00

 

Steel

Lusosider Projectos Siderúrgicos S.A.

 

          99.94

 

          99.94

 

Equity interests and product sales

Lusosider Aços Planos, S. A.

 

          99.99

 

          99.99

 

Steel and Equity interests

CSN Resources S.A.

 

        100.00

 

        100.00

 

Financial transactions and Equity interests

Companhia Brasileira de Latas

 

          99.99

 

          99.99

 

Sale of cans and containers in general and Equity interests

Companhia de Embalagens Metálicas MMSA

 

          99.67

 

          99.67

 

Production and sale of cans and related activities

Companhia de Embalagens Metálicas - MTM

 

          99.67

 

          99.67

 

Production and sale of cans and related activities

CSN Steel Holdings 1, S.L.U.

 

        100.00

 

        100.00

 

Financial transactions, product sales and Equity interests

CSN Productos Siderúrgicos S.L.

 

        100.00

 

        100.00

 

Financial transactions, product sales and Equity interests

Stalhwerk Thüringen GmbH

 

        100.00

 

        100.00

 

Production and sale of long steel and related activities

CSN Steel Sections UK Limited (*)

 

        100.00

 

        100.00

 

Sale of long steel

CSN Steel Sections Polska Sp.Z.o.o

 

        100.00

 

        100.00

 

Financial transactions, product sales and Equity interests

CSN Asia Limited

 

        100.00

 

        100.00

 

Commercial representation

CSN Mining Holding, S.L 

 

          87.52

 

          87.52

 

Financial transactions, product sales and Equity interests

CSN Mining GmbH

 

          87.52

 

          87.52

 

Financial transactions, product sales and Equity interests

CSN Mining Asia Limited

 

          87.52

 

          87.52

 

Commercial representation

Aceros México CSN (2)

 

          99.00

 

        100.00

 

Commercial representation, sale of steel and related activities

Lusosider Ibérica S.A.

 

          99.94

 

          99.94

 

Steel, industrial and commercial activities and equity interests

CSN Mining Portugal, Unipessoal Lda.

 

          87.52

 

          87.52

 

Commercial representation

Companhia Siderúrgica Nacional LLC(3)

 

        100.00

   

 

Import and distribution /  products resale

             

Direct interest in joint operations: proportionate consolidation

           

Itá Energética S.A.

 

          48.75

 

          48.75

 

Electric power generation

Consórcio da Usina Hidrelétrica de Igarapava

 

          17.92

 

          17.92

 

Electric power consortium

   

 

 

 

   

Direct interest in joint ventures: equity method

 

 

 

 

 

 

MRS Logística S.A.

 

          18.64

 

          18.64

 

Railroad transportation

Aceros Del Orinoco S.A.

 

          31.82

 

          31.82

 

Dormant company

CBSI - Companhia Brasileira de Serviços de Infraestrutura

 

          50.00

 

          50.00

 

Equity interests and product sales and iron ore

Transnordestina Logística S.A.

 

          46.30

 

          46.30

 

Railroad logistics

   

 

 

 

   

Indirect interest in joint ventures: equity method

 

 

 

 

   

MRS Logística S.A.

 

          16.30

 

          16.30

 

Railroad transportation

   

 

 

 

   

Direct interest in associates: equity method

 

 

 

 

   

Arvedi Metalfer do Brasil S.A.

 

          20.00

 

          20.00

 

Metallurgy and Equity interests

 

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

 

 

·                     Events in 2018

 

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

 

(2)     Transfer of 1% stake in Aceros Mexico from CSN Steel to Companhia Siderúrgica Nacional on February 1, 2018.

 

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

 

 

 

·                      Exclusive funds

 

Page 35


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

   

Equity interests (%)

 

Exclusive funds

 

06/30/2018

 

12/31/2017

 

Core business

Direct interest: full consolidation

 

 

 

 

 

 

Diplic II  - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

Caixa Vértice - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

VR1 - Private credit balanced mutual fund

 

100.00

 

100.00

 

Investment fund

             

 

 

3. ADOPTION OF NEW ACCOUNTING PRACTICES

 

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

 

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

 

• IFRS 9 / CPC 48 Financial instruments

 

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

 

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

 

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

 

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

 

The main effect of the adoption of IFRS 09 is presented in note 14.II, referring to the classification from January 1, 2018 and measurement of the investment in Usinas Siderúrgicas de Minas Gerais S.A. - Usiminas and Panatlântica S.A. at fair value through profit or loss (VJR) and obtained a gain of R$ 1.4 billion (gross) as of June 30, 2018 recorded in other operating income and expenses (Note 24).

 

• IFRS 15 / CPC 47 Revenue from contract with customer

 

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

 

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

 

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

Page 36


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

 

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

 

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

 

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

 

 

 

 

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

 

Page 37


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

 

4. SALE OF FOREIGN SUBSIDIARY

 

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

                               

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

 

 

   

U$$

 

R$

 

 

 

 

 

Receipt from the sale of the investment

 

          395,661

 

       1,525,590

Deposits in guarantee

 

              2,000

 

              7,712

Contractual expenses and fees (d)

 

              2,339

 

              9,021

Base value of the transaction (a)

 

          400,000

 

       1,542,323

Working capital to be received (b)

 

            34,008

 

          131,127

Net assets LLC (c)

 

          133,445

 

          514,537

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

 

          298,224

 

       1,149,892

 

 

The final value of the transaction is still subject to post-closing adjustment, which will be completed between September and October 2018, according to the LLC's working capital ascertained on the closing date.

 

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

 

4.a) Balance sheet

 

 

LLC

 

06/30/2018

ASSETS

 

Current Assets

                   418,014

Cash and cash equivalents

                          760

Trade Receivable

                   114,266

Inventory

                   299,373

Other current assets

                       3,615

 

 

Non-current assets

                   191,431

Other non-current assets

                          205

Property, plant and equipment

                   191,226

 TOTAL ASSETS

                   609,445

 

 

 

 

LIABILITIES

 

Current Liabilities

                     89,810

Borrowings and Financing

                       5,446

Social and Labor obligations

                       5,526

Trade payables

                     76,400

Tax payables

                       1,398

Other payables

                       1,040

   

Non-current liabilities

                       5,098

Borrowings and Financing

                       5,098

 

 

Shareholders' equity (disposal)

                   514,537

 

 

 TOTAL LIABILITIES

                   609,445

   

Page 38


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

4.b) Statement of Income

 

 

06/30/2018

 

06/30/2017

Net Revenues

997,061

 

472,409

Cost from sale of goods and rendering of services

(888,850)

 

(388,322)

Gross profit

108,211

 

84,087

Selling expenses

(24,650)

 

(10,521)

General and administrative expenses

(15,649)

 

(9,531)

Other operating expenses, net

(844)

 

(358)

Profit before financial income (expenses)

67,068

 

63,677

Financial income (expenses), net

(2,641)

 

(428)

Profit (loss) before taxes

64,427

 

63,249

Income tax and Social Contribution

(1,730)

 

-

Profit (loss) for the period

62,697

 

63,249

 

 

 

4.c) Statement of Cash Flows

 

 

 

06/30/2018

 

06/30/2017

Net cash provided by (used) by operating activities

149,691

 

(69,216)

Net cash provided by (used) by investing activities

(6,269)

 

(2,492)

Net cash provided by (used) by financing activities

(176,592)

 

(1,860)

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

(33,170)

 

(73,568)

Cash and equivalents at the beginning of the year

33,930

 

112,428

Cash and equivalents at the end of the year

760

 

38,860

 

 

Net cash receipts from the sale of subsidiary LLC

 

 

06/30/2018

Net cash received from the sale of the asset

1,525,590

Cash and cash equivalents transferred on the sale of the assets

(760)

Net cash provided by the sale of assets

1,524,830

   

 

 

 

 

 

5.     CASH AND CASH EQUIVALENTS

 

 

 

 

Consolidated

 

 

 

Parent Company

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Current

 

 

 

 

 

 

 

Cash and cash equivalents

             

Cash and banks

       2,083,269

 

          193,702

 

       1,482,367

 

            38,311

               

Short-term investments

 

 

 

 

 

 

 

In Brazil:

             

Government securities

              1,331

 

            12,100

 

                   71

 

                 150

Private securities

          872,729

 

          644,525

 

          240,020

 

            79,116

 

          874,060

 

          656,625

 

          240,091

 

            79,266

Abroad:

             

Time deposits

554,003

 

2,561,245

 

91,566

 

275,927

Total short-term investments

1,428,063

 

3,217,870

 

331,657

 

355,193

Cash and cash equivalents

3,511,332

 

3,411,572

 

1,814,024

 

393,504

Page 39


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

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

 

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

 

 

 

6.     FINANCIAL INVESTMENTS

 

   

 

 

 

 

Consolidated

 

 

 

Parent Company

   

Short term

 

Long term

Short term

   

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

31/12/2017

CDB - Bank certificate of deposit (1)

 

        738,790

 

      716,218

 

 

 

      738,790

 

      716,218

Government securities (2)

 

            2,394

 

        19,494

     

             127

 

             243

Time Deposit (3)

 

 

 

 

 

              7,712

 

 

 

 

   

        741,184

 

      735,712

 

              7,712

 

      738,917

 

      716,461

 

 

 

 

 

 

 

       

 

 

 

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

 

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

 

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

 

 

 

 

 

 

 

7.     TRADE RECEIVABLES

 

     

Consolidated

 

   

Parent Company

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Trade receivables

 

 

 

 

 

 

 

Third parties

 

 

 

 

 

 

 

Domestic market

1,492,018

 

1,290,823

 

1,192,939

 

1,056,929

Foreign market

849,298

 

982,846

 

95,076

 

150,264

 

2,341,316

 

2,273,669

 

1,288,015

 

1,207,193

Allowance for doubtful debts

(201,312)

 

(191,979)

 

(147,674)

 

(140,392)

 

2,140,004

 

2,081,690

 

1,140,341

 

1,066,801

Related parties (note 19 a)

129,071

 

115,388

 

998,196

 

831,993

 

2,269,075

 

2,197,078

 

2,138,537

 

1,898,794

               

Other receivables

             

Dividends receivable (note 19 a) (*)

82,225

 

41,528

 

409,537

 

1,044,242

Advances to employees

27,396

 

33,942

 

16,799

 

22,123

Other receivables

          9,461

 

          3,667

 

             435

 

          1,547

 

      119,082

 

        79,137

 

      426,771

 

   1,067,912

 

   2,388,157

 

   2,276,215

 

   2,565,308

 

   2,966,706

               

Page 40


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 (*) In parent company refers mainly to dividends receivable from CSN Mineração S.A. amounting to R$ 364,595. In 2018, the amount received was R$ 969,648.  

 

In accordance with the internal sales policy the Group carries out transactions of assignment of receivables without co-obligation in which, after assigning the customer’s trade notes/bills and receiving the amounts from each transaction closed, CSN settles the receivables and becomes entirely free from the credit risk of the transaction. This transaction totals R$284,286 as of June 30, 2018 (R$181,972 as of December 31, 2017), less the trade receivables.

 

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

 

   

Consolidated

 

   

Parent Company

   

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Current

 

1,491,112

 

1,391,839

 

593,728

 

530,774

Past-due up to 30 days

 

102,987

 

167,760

 

40,231

 

50,141

Past-due up to 180 days

 

49,906

 

142,346

 

19,101

 

114,230

Past-due over 180 days

 

      697,311

 

      571,724

 

      634,955

 

      512,048

 

 

   2,341,316

 

   2,273,669

 

   1,288,015

 

   1,207,193

 

 

 

 

 

 

 

 

 

 

 

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

 

   

Consolidated

 

   

Parent Company

   

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Opening balance

 

(191,979)

 

(172,782)

 

(140,392)

 

(124,351)

Estimated losses

 

(10,312)

 

(36,697)

 

(7,282)

 

(29,270)

Recovery of receivables

 

979

 

17,500

     

13,229

Closing balance

 

(201,312)

 

(191,979)

 

(147,674)

 

(140,392)

                 

 

 

 

 

8.     INVENTORIES

                                                  

 

 

 

Consolidated

 

 

 

Parent Company

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Finished goods

1,551,916

 

1,308,802

 

1,139,047

 

856,707

Work in progress

1,101,040

 

1,135,589

 

921,890

 

981,204

Raw materials

1,349,832

 

1,050,588

 

1,009,974

 

699,671

Spare Parts

805,712

 

814,725

 

440,396

 

435,827

Iron ore

335,124

 

278,041

 

29,533

 

20,914

Advances to suppliers

122,609

 

12,514

 

12,478

 

8,997

(-) Provision for losses

(134,822)

 

(135,840)

 

(50,139)

 

(51,968)

 

5,131,411

 

4,464,419

 

3,503,179

 

2,951,352

               

Page 41


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

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

 

       

Consolidated

 

   

Parent Company

   

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Opening balance

 

(135,840)

 

(101,176)

 

(51,968)

 

(37,312)

Reversal / (losses) for slow-moving and obsolescence

1,018

 

(34,664)

 

1,829

 

(14,656)

Closing balance

 

(134,822)

 

(135,840)

 

(50,139)

 

(51,968)

 

 

 

9.     OTHER CURRENT AND NONCURRENT ASSETS

 

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

 

 

 

 

 

 

   

Consolidated

 

   

 

 

   

Parent Company

 

Current

Non-current

Current

Non-current

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Judicial deposits (note 17)

 

 

 

 

361,593

 

339,351

 

 

 

 

 

276,883

 

259,763

Credits with the PGFN (1)

     

 

46,774

 

46,774

 

     

 

46,774

 

46,774

Recoverable taxes (2)

1,013,476

 

866,986

 

414,586

 

401,071

 

812,026

 

530,748

 

256,766

 

234,858

Prepaid expenses

76,540

 

50,078

 

39,019

 

30,741

 

52,444

 

16,860

 

21,927

 

11,345

Actuarial asset - related party (note 19 a)

 

 

 

 

97,509

 

111,281

 

 

 

 

 

85,044

 

95,898

Derivative financial instruments (note 14 I)

4,165

           

 

             

Securities held for trading (note 14 I)

3,734

 

2,952

 

 

 

 

 

3,558

 

2,764

 

 

 

 

Iron ore inventory (3)

       

144,499

 

144,499

               

Northeast Investment Fund – FINOR

 

 

 

 

26,598

 

26,598

 

 

 

 

 

26,598

 

26,598

Other receivables (note 14 I)

       

7,077

 

20,024

         

1,389

 

5,364

Loans with related parties (nota 19 a e 14 I)

2,556

 

2,441

 

655,173

 

554,694

 

17,570

 

26,701

 

542,805

 

444,091

Other receivables from related parties (note 19 a)

3,649

 

3,577

 

29,770

 

30,770

 

28,071

 

37,007

 

300,951

 

320,377

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

 

 

 

 

755,151

 

755,151

 

 

 

 

 

755,151

 

755,151

Others

210,472

 

67,544

 

20,018

 

67,521

         

19,717

 

67,007

 

1,314,592

 

993,578

 

2,597,767

 

2,528,475

 

913,669

 

614,080

 

2,334,005

 

2,267,226

 

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

 

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

 

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

 

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

 

5.    Refers mainly to the adjustment of the transaction price, which is variable according to the calculation of the working capital adjustment of CSN LLC, which is to be paid by Steel Dynamics, Inc. ("SDI"), and is estimated at R$ 131,127.

 

 

10.   INVESTMENTS

 

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

Page 42


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2018

             

12/31/2017

 

06/30/2017

Companies

 

Number of shares held by CSN in units

 

% Direct equity interest

 

Participation in

 

% Participação direta

 

Participation in

     

Assets

 

Liabilities

 

Shareholders' equity

 

Profit / (loss) for the period

   

Assets

 

Liabilities

 

Shareholders' equity

 

Profit / (loss) for the period

                     
                     
 

Common

 

Preferred

                   

Investments under the equity method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

                                               

CSN Islands VII Corp.

 

   20,001,000

 

 

 

100.00

 

   2,459,627

 

2,753,716

 

   (294,089)

 

   (115,936)

 

100.00

 

  5,242,890

 

5,421,043

 

(178,153)

 

  (260,410)

CSN Islands XI Corp.

 

50,000

     

100.00

 

   2,925,786

 

  3,016,341

 

  (90,555)

 

   (48,050)

 

100.00

 

   2,514,894

 

   2,557,398

 

  (42,504)

 

(31,879)

CSN Islands XII Corp.

 

  1,540

 

 

 

100.00

 

2,458,104

 

  3,861,051

 

   (1,402,947)

 

  (257,124)

 

100.00

 

   2,166,682

 

3,312,505

 

(1,145,823)

 

   (70,544)

CSN Minerals S.L.U.

(1)

           

  

 

 

 

 

 

 

  

 

 

 

  

 

  

 

282,901

CSN Export Europe, S.L.U.

(1)

 

 

 

 

 

 

  

 

 

 

 

 

 

  

 

 

 

  

 

  

 

14,051

CSN Metals S.L.U.

(1)

           

  

 

 

 

 

 

 

  

 

 

 

  

 

  

 

   14,000

CSN Americas S.L.U.

(1)

 

 

 

 

 

 

  

 

 

 

 

 

 

  

 

 

 

  

 

  

 

  141,885

CSN Steel S.L.U.

 

  22,042,688

     

100.00

 

4,038,103

 

301,390

 

  3,736,713

 

1,710,595

 

100.00

 

   6,905,164

 

322,963

 

  6,582,201

 

  33,349

Sepetiba Tecon S.A.

 

   254,015,052

 

 

 

   99.99

 

474,034

 

  166,314

 

  307,720

 

  8,475

 

   99.99

 

   459,647

 

  160,402

 

299,245

 

  9,585

Minérios Nacional  S.A.

 

  66,393,587

     

   99.99

 

   123,241

 

81,253

 

  41,988

 

   1,692

 

   99.99

 

105,586

 

   65,290

 

40,296

 

   (6,482)

Valor Justo - Minérios Nacional

 

 

 

 

 

 

 

 

 

 

 

  2,123,507

 

 

 

  

 

 

 

  

 

  2,123,507

 

 

Estanho de Rondônia S.A.

 

  121,861,697

     

   99.99

 

   47,505

 

   43,906

 

3,599

 

(1,374)

 

   99.99

 

  46,005

 

41,032

 

   4,973

 

   (5,562)

Companhia Metalúrgica Prada

 

   445,921,292

 

 

 

   99.99

 

  701,205

 

566,431

 

   134,774

 

   (35,058)

 

   99.99

 

   655,748

 

  485,915

 

  169,833

 

(14,937)

CSN Mineração S.A.

 

158,419,480

     

   87.52

 

  12,892,785

 

   4,237,396

 

8,655,389

 

317,722

 

   87.52

 

14,273,290

 

5,620,137

 

  8,653,153

 

   402,265

CSN Energia S.A.

 

  43,149

 

 

 

   99.99

 

   117,348

 

   37,294

 

80,054

 

   27,591

 

   99.99

 

  146,130

 

   55,030

 

   91,100

 

 29,072

FTL - Ferrovia Transnordestina Logística S.A.

  442,672,357

     

91.69

 

406,854

 

109,587

 

  297,267

 

(16,865)

 

   90.78

 

419,388

 

  138,888

 

280,500

 

   (59,606)

Companhia Florestal do Brasil

 

   41,673,302

 

 

 

   99.99

 

   34,956

 

  3,869

 

  31,087

 

   (89)

 

   99.99

 

   34,910

 

  3,734.0

 

   31,176

 

   (2,259)

Nordeste Logística

 

99,999

     

   99.99

 

   82

 

  55

 

27

 

2

 

   99.99

 

  80

 

   55

 

   25

 

   (1)

CGPAR - Construção Pesada S.A.

(2)

 

 

 

 

 

 

  

 

 

 

 

 

 

  

 

 

 

  

 

  

 

  723

Valor Justo Imobilizado - CGPAR

                     

 

 

 

  

 

 

 

  

 

  

 

   (3,940)

 

 

 

 

 

 

 

 

  26,679,630

 

   15,178,603

 

  13,624,534

 

1,591,581

 

 

 

  32,970,414

 

18,184,392

 

   16,909,529

 

   472,211

Joint-venture and Joint-operation

                                           

Itá Energética S.A.

 

  253,606,846

 

 

 

   48.75

 

  261,506

 

  17,861

 

  243,645

 

  5,899

 

   48.75

 

   265,476

 

  18,104

 

247,372

 

 5,288

MRS Logística S.A.

 

26,611,282

 

  2,673,312

 

18.64

 

1,482,334

 

   800,434

 

   681,900

 

  39,605

 

18.64

 

   1,520,264

 

  857,581

 

662,683

 

   46,210

CBSI - Companhia Brasileira de Serviços de Infraestrutura

   1,876,146

 

 

 

   50.00

 

18,004

 

13,968

 

4,036

 

   1,688

 

   50.00

 

   16,005

 

13,654

 

2,351

 

   1,090

Transnordestina Logística S.A.

 

   24,168,304

     

   46.30

 

   3,885,604

 

   2,693,983

 

  1,191,621

 

  (10,561)

 

   46.28

 

  3,806,380

 

2,604,198

 

   1,202,182

 

   (8,798)

Fair Value alocado à TLSA na perda de controle

 

 

 

 

 

 

 

 

 

  271,116

 

 

 

  

 

 

 

  

 

271,116

 

 

               

5,647,448

 

3,526,246

 

2,392,318

 

36,631

     

5,608,125

 

3,493,537

 

  2,385,704

 

43,790

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil

 

   46,994,971

     

   20.00

 

   42,944

 

   25,070

 

  17,874

 

  (1,617)

 

   20.00

 

  43,653

 

   23,978

 

  19,675

 

  447

 

 

 

 

 

 

 

 

   42,944

 

   25,070

 

   17,874

 

  (1,617)

 

 

 

   43,653

 

   23,978

 

19,675

 

   447

Classified at fair value through profit or loss and comprehensive income (note 13 I )

                               

Usiminas

 

 

 

 

 

 

 

 

 

 

 

  2,016,946

 

 

 

 

 

 

 

 

 

2,200,459

 

 

Panatlântica

                     

23,972

                 

  21,974

   

 

 

 

 

 

 

 

 

 

 

 

 

2,040,918

 

 

 

 

 

 

 

 

 

  2,222,433

 

 

Other investments

                                               

Profits on subsidiaries ' inventories

 

 

 

 

 

 

 

 

 

 

  (73,468)

 

   (996)

 

 

 

 

 

 

 

  (72,473)

 

  20,405

Others

                     

63,439

 

(185)

             

63,537

 

   (553)

 

 

 

 

 

 

 

 

 

 

 

 

(10,029)

 

   (1,181)

 

 

 

 

 

 

 

(8,936)

 

19,852

Total investments

                     

  18,065,615

 

   1,625,414

             

   21,528,405

 

  536,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classification of investments in the balance sheet

                                       

Investments in assets

 

 

 

 

 

 

 

 

 

 

 

   19,853,205

 

 

 

 

 

 

 

 

 

22,894,885

 

 

Investments with equity deficit

                     

   (1,787,590)

                 

   (1,366,480)

   

 

 

 

 

 

 

 

 

 

 

 

 

  18,065,615

 

 

 

 

 

 

 

 

 

   21,528,405

 

 

 

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

 

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

 

 

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

 

 

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

 

 

Page 43


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

     

Consolidated

     

Parent Company

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Opening balance of investments

5,499,995

 

4,568,451

 

22,894,885

 

22,703,508

Opening balance of loss provisions

       

(1,366,480)

 

(1,019,299)

Capital increase

   

20,579

 

33,633

 

80,686

Dividends (1)

(40,827)

 

(79,189)

 

(4,972,384)

 

(2,059,972)

Comprehensive income (2)

(1,559,621)

 

850,640

 

(1,532,189)

 

1,021,099

Equity in results of affiliated companies (3)

68,514

 

147,800

 

1,625,414

 

901,836

Receipt arising from the sale of Usiminas’ shares

(39,377)

 

 

 

(39,377)

   

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

1,417,544

 

 

 

1,417,544

   

Write-off of the investment – disposal of CGPAR

   

 

     

(14,055)

Surplus value of the assets – CGPAR

 

     

(50,009)

Capital Transactions - Business combination CGPAR

           

(35,389)

Amortization of fair value - investiment MRS

(5,873)

 

(11,746)

     

 

Others

18

 

3,460

 

4,569

   

Closing balance of investments

5,340,373

 

5,499,995

 

19,853,205

 

22,894,885

Balance of provision for investments with negative equity

       

(1,787,590)

 

(1,366,480)

Total

5,340,373

 

5,499,995

 

18,065,615

 

21,528,405

               
               

1.    In 2018, refers to the allocation of dividends of subsidiaries CSN Energia, Itá Energética, CSN Mineração, MRS Logística and CSN Steel.

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

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

 

Page 44


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

     

Consolidated

 

06/30/2018

 

06/30/2017

Equity in results of affiliated companies

 

 

 

MRS Logística S.A.

79,190

 

92,396

CBSI - Companhia Brasileira de Serviços de Infraestrutura

1,688

 

1,090

Transnordestina

(10,561)

 

(8,798)

Arvedi Metalfer do Brasil

(1,617)

 

447

Others

(186)

 

(552)

 

68,514

 

84,583

Eliminations

     

To cost of sales

(19,752)

 

(21,624)

To taxes

6,716

 

7,352

Others

     

Amortization of fair value - Investment in MRS

(5,873)

 

(5,873)

Amortization of fair value - Investment in CGPAR

   

(3,940)

Others

2,559

   

Equity in results of affiliated companies adjusted

52,164

 

60,498

 

 

 

10.c) Investments in joint ventures and joint operations

 

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

 

               

06/30/2018

             

12/31/2017

 

 

Joint-Venture

 

Joint-Operation

 

Joint-Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

34.94%

 

50.00%

 

46.30%

 

48.75%

 

34.94%

 

50.00%

 

46.30%

 

48.75%

Balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                               

Cash and cash equivalents

 

  279,664

 

  1,211

 

   17,445

 

23,676

 

484,978

 

101

 

   5,763

 

  16,231

Advances to suppliers

 

13,103

 

  107

 

  

 

  57

 

   14,911

 

   37

     

   22

Other current assets

 

  651,799

 

   31,046

 

   61,412

 

15,724

 

685,311

 

  28,475

 

49,494

 

  16,447

Total current assets

 

  944,566

 

   32,364

 

   78,857

 

39,457

 

1,185,200

 

  28,613

 

55,257

 

  32,700

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-current assets

 

  683,196

 

  1,131

 

149,299

 

26,629

 

693,434

 

974

 

  238,004

 

  27,459

Investments, PP&E and intangible assets

 

  6,324,931

 

  2,511

 

8,164,096

 

  470,337

 

6,277,550

 

2,423

 

  7,927,881

 

   484,406

Total non-current assets

 

  7,008,127

 

  3,642

 

8,313,395

 

  496,966

 

6,970,984

 

3,397

 

  8,165,885

 

   511,865

Total Assets

 

  7,952,693

 

   36,006

 

8,392,252

 

  536,423

 

8,156,184

 

  32,010

 

  8,221,142

 

   544,565

                                 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

  650,551

 

  

 

   61,569

 

 

668,947

 

1,411

 

52,691

   

Other current liabilities

 

  1,156,416

 

   27,935

 

122,059

 

22,301

 

1,272,365

 

  25,898

 

  113,739

 

  33,666

Total current liabilities

 

  1,806,967

 

   27,935

 

183,628

 

22,301

 

1,941,312

 

  27,309

 

  166,430

 

  33,666

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

  1,931,986

 

  

 

5,634,924

 

 

2,084,422

 

 

 

  5,457,768

   

Other non-current liabilities

 

  555,359

 

 

 

  -  

 

14,338

 

575,170

 

 

 

   434

 

3,471

Total non-current liabilities

 

  2,487,345

 

  

 

5,634,924

 

14,338

 

2,659,592

 

 

 

  5,458,202

 

3,471

Shareholders' equity

 

  3,658,381

 

  8,071

 

2,573,700

 

  499,784

 

3,555,280

 

4,701

 

  2,596,510

 

   507,428

Total liabilities and shareholders'
equity

  7,952,693

 

   36,006

 

8,392,252

 

  536,423

 

8,156,184

 

  32,010

 

  8,221,142

 

   544,565

 

Page 45


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

               

01/01/2018 a 06/30/2018

             

01/01/2017 a 06/30/2017

 

 

Joint-Venture

 

Joint-Operation

 

Joint-Venture

 

Joint-Operation

Equity interest (%)

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

MRS Logística

 

CBSI

 

 Transnordestina Logística

 

Itá Energética

 

34.94%

 

50.00%

 

46.30%

 

48.75%

 

34.94%

 

50.00%

 

46.30%

 

48.75%

Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

  1,732,202

 

   72,079

 

  

 

83,808

 

1,692,281

 

  66,512

     

  83,479

Cost of sales and services sold

 

   (1,194,990)

 

  (62,994)

 

  

 

  (35,479)

 

  (1,125,474)

 

   (58,859)

 

 

 

   (38,649)

Gross profit

 

  537,212

 

  9,085

     

48,329

 

566,807

 

7,653

     

  44,830

Operating income (expenses) 

 

   (115,411)

 

(4,760)

 

(7,027)

 

  (29,786)

 

(85,712)

 

  (3,851)

 

  (13,249)

 

   (28,665)

Finance income (expenses), net

 

  (95,259)

 

   (65)

 

  (15,783)

 

(228)

 

  (102,908)

 

  (575)

 

(5,753)

 

252

Income before income tax and social
contribution

 

  326,542

 

  4,260

 

  (22,810)

 

18,315

 

378,187

 

3,227

 

  (19,002)

 

  16,417

Current and deferred income tax
 and social contribution

 

   (114,063)

 

(884)

 

  

 

(6,216)

 

  (130,274)

 

  (1,048)

 

 

  (5,570)

Profit (Loss) for the year, net

 

  212,479

 

  3,376

 

  (22,810)

 

12,099

 

247,913

 

2,179

 

  (19,002)

 

  10,847

 

 

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

 

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

 

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

 

 

11.   PROPERTY, PLANT AND EQUIPMENT

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Land

 

Buildings and Infrastructure

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2017

  279,740

 

2,796,947

 

  11,985,920

 

  33,103

 

   2,475,935

 

   393,194

 

   17,964,839

Cost

  279,740

 

3,819,929

 

  21,674,362

 

   164,152

 

   2,475,935

 

   669,096

 

   29,083,214

Accumulated depreciation

 

   (1,022,982)

 

  (9,688,442)

 

 (131,049)

 

 

 

(275,902)

 

  (11,118,375)

Balance at December 31, 2017

  279,740

 

2,796,947

 

  11,985,920

 

  33,103

 

   2,475,935

 

   393,194

 

   17,964,839

Effect of foreign exchange differences

   8,782

 

  22,258

 

   88,780

 

719

 

3,387

 

1,739

 

   125,665

Acquisitions

   

  407

 

   55,472

 

551

 

   425,244

 

3,544

 

   485,218

Capitalized interest (notes 25 and 28)

 

 

 

 

 

 

 

 

  34,485

 

 

 

  34,485

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

   

   (80)

 

   (1,812)

 

   (2)

 

  (34)

     

   (1,928)

Depreciation (note 23)

 

 

  (70,207)

 

  (526,567)

 

  (2,822)

 

 

 

   (10,837)

 

  (610,433)

Transfers to other categories of assets

   

312,086

 

110,827

 

(86)

 

  (137,875)

 

(284,952)

 

 

Disposal of LLC

(238)

 

(16,950)

 

(145,958)

 

(181)

 

(6,070)

 

(21,829)

 

(191,226)

Transfer to intangible assets

 

 

 

 

 

 

 

 

(758)

 

(12)

 

(770)

Others

(3)

     

(6,641)

     

8,357

 

(196)

 

1,517

Balance at June 30, 2018

288,281

 

3,044,461

 

11,560,021

 

31,282

 

2,802,671

 

80,651

 

17,807,367

Cost

288,281

 

4,112,730

 

21,741,160

 

166,263

 

2,802,671

 

361,044

 

29,472,149

Accumulated depreciation

   

(1,068,269)

 

(10,181,139)

 

(134,981)

     

(280,393)

 

(11,664,782)

Balance at June 30, 2018

288,281

 

3,044,461

 

11,560,021

 

31,282

 

2,802,671

 

80,651

 

17,807,367

 

Page 46


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

Land

 

Buildings and Infrastructure

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction
in progress

 

Other (*)

 

Total

Balance at December 31, 2017

 

94,485

 

1,091,303

 

7,375,505

 

13,830

 

906,851

 

20,437

 

9,502,411

Cost

 

94,485

 

1,334,093

 

13,159,644

 

96,609

 

906,851

 

118,888

 

15,710,570

Accumulated depreciation

     

(242,790)

 

(5,784,139)

 

(82,779)

     

(98,451)

 

(6,208,159)

Balance at December 31, 2017

 

94,485

 

1,091,303

 

7,375,505

 

13,830

 

906,851

 

20,437

 

9,502,411

Acquisitions

         

22,074

 

97

 

176,981

 

1,510

 

200,662

Capitalized interest (notes 25 and 28)

 

               

7,529

     

7,529

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

         

(14)

             

(14)

Depreciation (note 23)

 

   

(17,227)

 

(267,484)

 

(1,282)

     

(2,729)

 

(288,722)

Transfers to other categories of assets

         

22,612

     

(22,633)

 

21

   

Others

 

           

5

 

3,673

 

(5)

 

3,673

Balance at June 30, 2018

 

94,485

 

1,074,076

 

7,152,693

 

12,650

 

1,072,401

 

19,234

 

9,425,539

Cost

 

94,485

 

1,334,096

 

13,204,305

 

96,712

 

1,072,401

 

120,369

 

15,922,368

Accumulated depreciation

     

(260,020)

 

(6,051,612)

 

(84,062)

     

(101,135)

 

(6,496,829)

Balance at June 30, 2018

 

94,485

 

1,074,076

 

7,152,693

 

12,650

 

1,072,401

 

19,234

 

9,425,539

 

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Project description

 

Start date

 

Completion date

 

06/30/2018

 

12/31/2017

Logistics

 

 

 

 

 

 

 

 

 

 

 

 

Current investments for maintenance of current operations.  

 

          

 

                 

   

78,601

 

106,956

 

 

 

 

          

 

                 

   

78,601

 

106,956

Mining 

 

 

 

 

 

 

   

     

 

 

  Expansion of Casa de Pedra Mine capacity production.  

 

2007

 

2020

(1)

769,661

 

750,999

 

 

  Expansion of TECAR export capacity.  

 

2009

 

2022

(2)

280,294

 

275,811

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

   

562,552

 

408,522

 

 

 

 

          

 

                 

   

1,612,507

 

1,435,332

Steel

 

 

 

 

 

 

   

     

 

 

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

 

2008

 

2019

   

101,646

 

99,483

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

(3)

374,589

 

228,029

 

 

 

 

          

 

                 

   

476,235

 

327,512

Cement

 

 

 

 

 

 

   

     

 

 

   Construction of cement plants.  

 

2011

 

2020

(4)

567,474

 

554,865

 

 

  Current investments for maintenance of current operations.  

 

          

 

                 

   

67,854

 

51,270

 

 

 

 

          

 

                 

   

635,328

 

606,135

Construction in progress

 

 

 

 

 

2,802,671

 

2,475,935

 

 

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

Page 47


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

(2)   Estimated completion date of phase 60 Mtpa;

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

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

 

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

 

     

Consolidated

     

Parent Company

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

In Years

 

 

 

 

 

 

 

Buildings

38

 

39

 

41

 

41

Machinery, equipment and facilities

22

 

21

 

24

 

24

Furniture and fixtures

11

 

12

 

13

 

12

Others

16

 

17

 

13

 

12

 

 

12.   INTANGIBLE ASSETS

 

                         

Consolidated

     

Parent Company

 

Goodwill

 

Customer relationships

 

Software

 

Trademarks
and
patents

 

Rights and licenses (*)

 

Others

 

Total

 

Software

 

Total

Balance at December 31, 2017

  3,590,931

 

  300,875

 

  73,185

 

  134,137

 

   3,172,469

 

  449

 

7,272,046

 

59,310

 

59,310

 Cost

   3,834,234

 

   513,068

 

167,162

 

   134,137

 

3,185,701

 

   449

 

  7,834,751

 

   126,279

 

   126,279

 Accumulated amortization

(133,973)

 

  (212,193)

 

  (93,977)

 

 

 

  (13,232)

 

 

 

(453,375)

 

   (66,969)

 

   (66,969)

 Adjustment for accumulated recoverable value

(109,330)

                     

(109,330)

       

Balance at December 31, 2017

  3,590,931

 

  300,875

 

  73,185

 

  134,137

 

   3,172,469

 

  449

 

7,272,046

 

59,310

 

59,310

Effect of foreign exchange differences

   

  38,416

 

143

 

18,042

     

63

 

   56,664

     

Acquisitions and expenditures

 

 

  (25)

 

582

 

 

 

 

 

 

 

  557

 

 

 

Transfer of property, plant and equipment

       

770

             

  770

     

Write-off and estimated losses, net of reversal

 

 

126

 

  (62)

 

 

 

 

 

 

 

64

 

 

 

Amortization (note 23)

   

   (22,278)

 

   (8,726)

             

  (31,004)

 

(5,256)

 

(5,256)

Transfer between groups

 

 

(36)

 

   36

 

 

 

 

 

 

 

  

 

 

 

 

Balance at June 30, 2018

  3,590,931

 

  317,078

 

  65,928

 

  152,179

 

   3,172,469

 

  512

 

7,299,097

 

54,054

 

54,054

 Cost

  3,834,234

 

  581,930

 

   223,117

 

  152,179

 

   3,185,701

 

  512

 

7,977,673

 

  125,768

 

  125,768

 Accumulated amortization

   (133,973)

 

(264,852)

 

  (157,189)

     

(13,232)

     

   (569,246)

 

  (71,714)

 

  (71,714)

 Adjustment for accumulated recoverable value

   (109,330)

 

 

 

 

 

 

 

 

 

 

 

   (109,330)

 

 

 

Balance at June 30, 2018

  3,590,931

 

  317,078

 

  65,928

 

  152,179

 

   3,172,469

 

  512

 

7,299,097

 

54,054

 

54,054

 

 

 

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

 

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

 

     

Consolidated

     

Parent Company

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

 

 

 

 

 

 

 

Software

7

 

8

 

9

 

9

Customer relationships

13

 

13

 

 

 

 

               

 

 

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

 

 

Page 48


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

13.   BORROWINGS, FINANCING AND DEBENTURES

 

The balances of borrowings, financing and debentures, which are carried at amortized cost, are as follows:

 

 

                   

Consolidated

 

 

 

 

 

 

 

Parent Company

   

Rates p.a.  (%)

 

Current liabilities

Non-current liabilities

 

Current liabilities

Non-current liabilities

     

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment

 

1% to 3,5%

 

  3,547

 

  2,174

 

570,658

 

489,584

 

  3,547

 

  2,174

 

570,658

 

489,584

Prepayment

 

3,51% to 8%

 

1,705,707

 

788,989

 

3,357,117

 

3,607,925

 

1,705,707

 

788,989

 

3,357,117

 

3,607,925

Prepayment Intercompany

 

3,51% to 8%

                 

960,338

 

   72,019

 

4,690,536

 

4,856,104

Perpetual bonds

 

7%

 

  5,248

 

  4,503

 

3,855,800

 

3,308,000

 

 

 

 

 

 

 

 

Bonds

 

4,14% to 6,88%

  (1)

168,697

 

139,184

 

6,541,738

 

5,612,342

               

Bonds Intercompany

 

4,14% to 9,13%

 

 

 

 

 

 

 

 

 

2,383

 

27,450

 

358,589

 

3,436,385

Intercompany

 

Libor 6M to 3%

                 

1,313,625

 

1,113,411

 

1,749,351

 

1,620,921

ACC

 

3.14%

 

129,208

 

379,822

 

 

 

 

 

129,208

 

379,822

 

 

 

 

Others

 

1,2% to 8%

 

192,578

 

251,630

 

108,077

 

197,130

               

 

 

 

 

2,204,985

 

1,566,302

 

  14,433,390

 

13,214,981

 

4,114,808

 

2,383,865

 

10,726,251

 

14,010,919

LOCAL CURRENCY

                                   

BNDES/FINAME

 

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

 

   72,380

 

   71,121

 

928,869

 

960,872

 

   48,158

 

   43,235

 

897,678

 

918,466

Debentures

 

110,8% to 113,7% CDI

 

518,519

 

523,252

 

653,436

 

770,767

 

518,519

 

523,252

 

653,436

 

770,767

Prepayment

 

109,5% to 116,5% CDI and fixed of 8%

  (2)

469,792

 

1,789,737

 

3,952,288

 

3,378,333

 

402,091

 

1,048,204

 

2,564,773

 

2,093,333

CCB

 

112,5% and 113% CDI

 

2,593,221

 

2,601,352

 

4,693,000

 

4,693,000

 

2,593,221

 

2,601,352

 

4,693,000

 

4,693,000

 

 

 

 

3,653,912

 

4,985,462

 

  10,227,593

 

9,802,972

 

3,561,989

 

4,216,043

 

8,808,887

 

8,475,566

Total Borrowings and Financing (note 14 I)

 

5,858,897

 

6,551,764

 

  24,660,983

 

23,017,953

 

7,676,797

 

6,599,908

 

19,535,138

 

22,486,485

Transaction Costs and Issue Premiums

 

(26,978)

 

(24,862)

 

(66,815)

 

(34,011)

 

(20,046)

 

(21,737)

 

(44,940)

 

(31,639)

Total Borrowings and Financing + Transaction Costs

 

5,831,919

 

6,526,902

 

  24,594,168

 

22,983,942

 

7,656,751

 

6,578,171

 

19,490,198

 

22,454,846

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

 

(2)     In February 2018, the Company concluded the renegotiation of its debt of R$4.9 billion with Banco do Brasil SA ("BB"), related to its own issues of Export Credit Notes plus the issues made by its subsidiary CSN Mineração, moving the maturities from 2018 to 2022 to maturity until December 2024, with a guarantee of part of the preferred shares of Usiminas (USIM5), owned by the Company.

 

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

 

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

 

                       

Consolidated

 

 

Prepayment

 

Bonds

 

Perpetual bonds

 

CCB

 

Others

 

Total

2019

 

1,202,527

 

1,826,284

     

1,507,000

 

422,556

 

4,958,367

 

20%

2020

 

1,969,260

 

3,365,924

     

1,508,000

 

290,819

 

7,134,003

 

29%

2021

 

1,420,383

         

774,000

 

175,267

 

2,369,650

 

10%

2022

 

1,442,681

         

784,000

 

94,630

 

2,321,311

 

9%

2023

 

1,216,856

 

1,349,530

     

120,000

 

56,793

 

2,743,179

 

11%

After 2023

 

628,356

             

650,317

 

1,278,673

 

5%

Perpetual bonds

 

       

3,855,800

         

3,855,800

 

16%

 

 

7,880,063

 

6,541,738

 

3,855,800

 

4,693,000

 

1,690,382

 

24,660,983

 

100%

                             

Page 49


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

                   

Parent Company

 

 

Prepayment

 

Bonds

 

Intercompany

 

CCB

 

Others

 

Total

2019

 

1,631,536

     

1,749,351

 

1,507,000

 

411,615

 

5,299,502

 

27%

2020

 

2,854,959

         

1,508,000

 

171,697

 

4,534,656

 

23%

2021

 

1,929,362

         

774,000

 

171,033

 

2,874,395

 

15%

2022

 

1,981,640

         

784,000

 

91,697

 

2,857,337

 

15%

2023

 

822,436

         

120,000

 

55,030

 

997,466

 

5%

After 2023

 

1,963,151

 

358,589

         

650,042

 

2,971,782

 

15%

 

 

11,183,084

 

358,589

 

1,749,351

 

4,693,000

 

1,551,114

 

19,535,138

 

100%

                             
                             

 

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

 

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

 

   

Consolidated

 

Parent Company

   

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Opening balance

 

29,510,844

 

30,441,018

 

29,033,017

 

30,248,775

Raised

 

1,518,608

 

538,771

 

118,245

 

371,000

Payment of principal

 

(2,844,093)

 

(1,528,023)

 

(4,004,958)

 

(1,652,283)

Payment of charges

 

(1,030,309)

 

(2,634,931)

 

(820,629)

 

(2,278,089)

Provision of charges

 

978,822

 

2,438,555

 

775,041

 

2,136,425

Disposal of LLC

 

(10,544)

 

 

 

 

 

 

Others  (1)

 

2,302,759

 

255,454

 

2,046,233

 

207,189

Closing balance

 

30,426,087

 

29,510,844

 

27,146,949

 

29,033,017

           
                 

 

 

1. Includes unrealized exchange and monetary variations.

 

In the first half of 2018, the Group raised and paid borrowings as shown below:

 

 

·          Raised

 

               

Consolidated

Transaction

 

Financial Institution

 

Date

 

Amount

 

Maturity

Fixed Rate Notes

 

BAYER LB

 

January/18 and June/18

 

251,628

 

March/18 and March/19

Bonds

 

BONY

 

February/18

 

1,148,735

 

February/23

Fixed Rate Notes

 

JP MORGAN

 

April /18

 

118,245

 

October/18

Total

         

1,518,608

   

 

 

 

 

 

 

·        Paid

 

Page 50


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

       

Consolidated

Transaction

 

Principal

 

Charges

 Bonds

 

                1,132,785

 

          304,755

 Fixed Rate Notes

 

                   446,203

 

              7,753

 Debentures

 

                   116,666

 

            47,783

 Bank Credit Bill

     

          264,170

 Export Credit Note

 

                   676,403

 

          254,825

 Pre - Export Payment

 

                     64,934

 

          112,303

 BNDES/FINAME

 

                     33,298

 

            36,152

 Advance contract exchange (ACC) 

 

                   373,804

 

              2,568

 Total

 

                2,844,093

 

       1,030,309

         

 

·       Covenants

 

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

 

In the second half of 2018, the Company has provisioned R$27,500 in the Consolidated (R$30,843 as of December 31, 2017) and R$6,544 in the Parent Company (R$13,413 as of December 31, 2017) for commission on assumption of risks.

 

13.c) Guarantees

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency

 

Maturities

 

Borrowings

Tax foreclosure

Others

Total

         

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Transnordestina Logísitca

R$

 

Up to 09/19/2056 and Indefinite

 

   2,596,504

 

   2,541,347

 

   22,214

 

   22,214

 

  3,866

 

   3,866

 

   2,622,584

 

   2,567,427

                                       

FTL - Ferrovia Transnordestina

R$

 

11/15/2020

 

  69,405

 

  69,405

                 

  69,405

 

  69,405

                                       

Sepetiba Tecon

R$

 

Indefinite

 

 

 

 

 

 

 

 

 

  

 

36,308

 

 

 

  36,308

                                       

Cia Metalurgica Prada

R$

 

Indefinite

         

  333

 

  333

 

   18,540

 

18,540

 

  18,873

 

  18,873

                                       

CSN Energia

R$

 

Indefinite

 

 

 

 

 

  2,829

 

  2,829

 

 

 

 

 

2,829

 

2,829

                                       

CSN Mineração

R$

 

12/22/2022

 

   1,500,000

 

   2,000,000

         

  

     

   1,500,000

 

   2,000,000

                                       
                                       

Estanho de Rondônia

R$

 

07/15/2022

 

3,153

 

3,153

 

 

 

 

 

  

 

 

 

3,153

 

3,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total in R$

       

   4,169,062

 

   4,613,905

 

   25,376

 

   25,376

 

   22,406

 

58,714

 

   4,216,844

 

   4,697,995

                                       

CSN Islands XI

US$

 

09/21/2019

 

   547,094

 

   750,000

 

 

 

 

 

 

 

 

 

   547,094

 

   750,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands XII

US$

 

Perpetual

 

   1,000,000

 

   1,000,000

                 

   1,000,000

 

   1,000,000

                                       

CSN Resources

US$

 

07/21/2020

 

   1,052,906

 

   1,200,000

 

 

 

 

 

 

 

 

 

   1,052,906

 

   1,200,000

                                       

Total em US$

       

   2,600,000

 

   2,950,000

 

 

 

 

 

 

 

 

 

   2,600,000

 

   2,950,000

                                       

CSN Steel S.L.

EUR

 

1/31/2020

 

   120,000

 

   120,000

 

 

 

 

 

 

 

 

 

   120,000

 

   120,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lusosider Aços Planos

EUR

 

Indefinite

 

  75,000

 

  25,000

                 

  75,000

 

  25,000

                                       

Total in EUR

 

 

 

 

   195,000

 

   145,000

 

 

 

 

 

 

 

 

 

   195,000

 

   145,000

Total in R$

       

10,903,204

 

 10,334,149

                 

10,903,204

 

10,334,149

 

 

 

 

 

15,072,266

 

 14,948,054

 

   25,376

 

   25,376

 

   22,406

 

58,714

 

15,120,048

 

15,032,144

 

 

 

 

14.   FINANCIAL INSTRUMENTS

 

 

Page 51


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

I - Identification and measurement of financial instruments

 

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

 

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

 

 

·            Classification of financial instruments

 

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

 

 

                         
   

 Consolidated

 

 Parent Company

 

 

 Disclosed on 12/31/2017

 

 Applied on 01/01/2018

 

 Balance at 12/31/2017

 

 Disclosed on 12/31/2017

 

 Applied on 01/01/2018

 

 Balance at 12/31/2017

 Assets

 

 

 

 

 

 

 

 

 

 

 

 

 Current

                       

 Cash and cash equivalents

 

 Loans and receivables

 

 Amortized Cost

 

3,411,572

 

 Loans and receivables

 

 Amortized Cost

 

393,504

 Short tem investment

 

 Loans and receivables

 

 Amortized Cost

 

735,712

 

 Loans and receivables

 

 Amortized Cost

 

716,461

 Accounts receivables, net

 

 Loans and receivables

 

 Amortized Cost

 

2,197,078

 

 Loans and receivables

 

 Amortized Cost

 

1,898,794

 Loans with related parties

 

 Loans and receivables

 

 Amortized Cost

 

  2,441

 

 Loans and receivables

 

 Amortized Cost

 

   26,701

 Derivative financial instruments

 

 VJR

 

 VJR

 

  -  

 

 VJR

 

 VJR

 

  -  

 Trading securities

 

 VJR

 

 VJR

 

  2,952

 

 VJR

 

 VJR

 

  2,764

 Dividends receivable

 

 Amortized Cost

 

 Amortized Cost

 

   41,528

 

 Amortized Cost

 

 Amortized Cost

 

1,044,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 Loans with related parties

 

 Loans and receivables

 

 Amortized Cost

 

554,694

 

 Loans and receivables

 

 Amortized Cost

 

444,091

 Other trade receivables

 

 Loans and receivables

 

 Amortized Cost

 

   20,024

 

 Loans and receivables

 

 Amortized Cost

 

     5,364

 Investments

 

 Available for sale

 

 VJR

 

2,222,479

 

 Available for sale

 

 VJR

 

2,222,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 Current

 

 

 

 

 

 

 

 

 

 

 

 

 Borrowings and financing

 

 Amortized Cost

 

 Amortized Cost

 

6,551,764

 

 Amortized Cost

 

 Amortized Cost

 

6,599,908

 Derivative financial instruments

 

 VJR

 

 VJR

 

  -  

 

 VJR

 

 VJR

 

  -  

 Trade payables

 

 Amortized Cost

 

 Amortized Cost

 

2,460,774

 

 Amortized Cost

 

 Amortized Cost

 

1,787,392

 Dividends and interest on capital

 

 Amortized Cost

 

 Amortized Cost

 

510,692

 

 Amortized Cost

 

 Amortized Cost

 

  2,345

 

 

 

 

 

 

 

 

 

 

 

 

 

 Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 Borrowings and financing

 

 Amortized Cost

 

 Amortized Cost

 

  23,017,953

 

 Amortized Cost

 

 Amortized Cost

 

  22,486,485

 

 

Page 52


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

                           

Consolidated

Consolidated

 

 

 

 

 

06/30/2018

 

 

 

12/31/2017

 

Notes

 

Fair value through profit or loss

 

Measured at amortized cost method

 

Balances

 

Fair value through profit or loss

 

Measured at amortized cost method

 

Balances

             

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

                           

Cash and cash equivalents

 

5

 

 

 

  3,511,332

 

   3,511,332

 

 

 

3,411,572

 

   3,411,572

Short-term investments

 

6

     

  741,184

 

   741,184

     

735,712

 

   735,712

Trade receivables

 

7

 

 

 

  2,269,075

 

   2,269,075

 

 

 

2,197,078

 

   2,197,078

Derivative financial instruments

 

9

 

4,165

     

4,165

           

Trading securities

 

9

 

3,734

 

 

 

3,734

 

2,952

 

 

 

2,952

Loans - related parties

 

9

     

2,556

 

2,556

     

2,441

 

2,441

Dividends receivable

 

7

 

 

 

82,225

 

  82,225

 

 

 

   41,528

 

  41,528

Total

     

7,899

 

  6,606,372

 

   6,614,271

 

2,952

 

6,388,331

 

   6,391,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

             

 

         

 

Other trade receivables

 

9

 

 

 

   7,077

 

7,077

 

 

 

   20,024

 

  20,024

Investments

 

  10

 

   2,040,918

     

   2,040,918

 

   2,222,433

     

   2,222,433

Short-term investments

 

6

 

 

 

   7,712

 

7,712

 

 

 

 

 

 

Loans - related parties

 

9

     

  655,173

 

   655,173

     

554,694

 

   554,694

Total

 

 

 

   2,040,918

 

  669,962

 

   2,710,880

 

   2,222,433

 

574,718

 

   2,797,151

                             

Total Assets

 

 

 

   2,048,817

 

  7,276,334

 

   9,325,151

 

   2,225,385

 

6,963,049

 

   9,188,434

                             

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

             

 

         

 

Borrowings and financing

 

  13

 

 

 

  5,858,897

 

   5,858,897

 

 

 

6,551,764

 

   6,551,764

Trade payables

         

  3,226,249

 

   3,226,249

     

2,460,774

 

   2,460,774

Dividends and interest on capital

 

  15

 

 

 

54,181

 

  54,181

 

 

 

510,692

 

   510,692

Total

     

 

 

  9,139,327

 

   9,139,327

 

 

 

9,523,230

 

   9,523,230

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

             

 

         

 

Borrowings and financing

 

  13

 

 

 

   24,660,983

 

 24,660,983

 

 

 

  23,017,953

 

 23,017,953

Total

     

 

 

   24,660,983

 

 24,660,983

 

 

 

  23,017,953

 

 23,017,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

     

 

 

   33,800,310

 

 33,800,310

 

 

 

  32,541,183

 

 32,541,183

 

 

Page 53


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

                           

Parent Company

Parent Company

 

 

 

 

 

06/30/2018

 

 

 

12/31/2017

 

Notes

 

Fair value through profit or loss

 

Measured at amortized cost method

 

Balances

 

Fair value through profit or loss

 

Measured at amortized cost method

 

Balances

             

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

                           

Cash and cash equivalents

 

5

 

 

 

  1,814,024

 

   1,814,024

 

 

 

393,504

 

   393,504

Short-term investments

 

6

     

  738,917

 

   738,917

     

716,461

 

   716,461

Trade receivables

 

7

 

 

 

  2,138,537

 

   2,138,537

 

 

 

1,898,794

 

   1,898,794

Trading securities

 

9

 

3,558

     

3,558

 

2,764

     

2,764

Loans - related parties

 

9

 

 

 

17,570

 

  17,570

 

 

 

26,701

 

  26,701

Dividends receivable

 

7

     

  409,537

 

   409,537

     

1,044,242

 

   1,044,242

Total

 

 

 

3,558

 

  5,118,585

 

   5,122,143

 

2,764

 

4,079,702

 

   4,082,466

               

 

         

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other trade receivables

 

9

     

   1,389

 

1,389

     

  5,364

 

5,364

Investments

 

  10

 

   2,040,918

 

 

 

   2,040,918

 

   2,222,433

 

 

 

   2,222,433

Loans - related parties

 

9

     

  542,805

 

   542,805

     

444,091

 

   444,091

Total

 

 

 

   2,040,918

 

  544,194

 

   2,585,112

 

   2,222,433

 

449,455

 

   2,671,888

                             

Total Assets

     

   2,044,476

 

  5,662,779

 

   7,707,255

 

   2,225,197

 

4,529,157

 

   6,754,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

             

 

         

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

  13

     

  7,676,797

 

   7,676,797

     

6,599,908

 

   6,599,908

Trade payables

 

 

 

 

 

  2,408,545

 

   2,408,545

 

 

 

1,787,392

 

   1,787,392

Dividends and interest on capital

 

  15

     

   2,209

 

2,209

     

  2,345

 

2,345

Total

 

 

 

 

 

   10,087,551

 

 10,087,551

 

 

 

8,389,645

 

   8,389,645

                             

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

  13

     

   19,535,138

 

 19,535,138

     

  22,486,485

 

 22,486,485

Total

 

 

 

 

 

   19,535,138

 

 19,535,138

 

 

 

  22,486,485

 

 22,486,485

                             

Total Liabilities

 

 

 

 

 

   29,622,689

 

 29,622,689

 

 

 

  30,876,130

 

 30,876,130

 

 

 

·            Fair value measurement

 

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

 

Consolidated

 

   

06/30/2018

     

12/31/2017

 

Level 1

 

Level 2

 

Balances

 

Level 1

 

Level 2

 

Balances

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current

                       

Financial assets at fair value through profit or loss     

 

                     

Derivative financial instruments

 

 

 

4,165

 

4,165

 

 

 

 

 

 

Trading securities

 

3,734

 

 

 

3,734

 

2,952

 

 

 

2,952

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale financial assets

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

2,040,918

 

 

 

2,040,918

 

2,222,433

 

 

 

2,222,433

Total Assets

 

2,044,652

 

4,165

 

2,048,817

 

2,225,385

 

 

 

2,225,385

 

 

Page 54


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

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

 

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

 

There are no assets and liabilities classified as level 3.

 

 

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

 

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

 

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

 

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

 

Accordingly, the credit balance accumulated in December 2017 in other comprehensive income of R$1,559,682 was reclassified to the statement of income from the effective date of the new standard. With the new classification, changes in fair value are recorded in the statement of income, whose movement occurred in the first half of 2018 generated an loss of R$ 142,139 and an accumulated gain of R$ 1,417,544. (See opening below and note 24).

 

 

                                             

Class of shares

 

06/31/2018

 

Sales of shares

 

12/31/2017

 

 

 

Quantity

 

Share price

 

Closing Balance

 

Quantity

 

Share price

 

Cash received

 

Quantity

 

Share price

 

Closing Balance

 

Fair value adjustment recognized in profit or loss

 

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

USIM3

 

  107,156,651

 

  11.23

 

  1,203,369

 

 

 

 

 

 

 

  107,156,651

 

  10.83

 

  1,160,506

 

42,863

 

   694,685

USIM5

 

  111,144,456

 

7.32

 

  813,577

 

3,136,100

 

  12.56

 

39,377

 

  114,280,556

 

9.10

 

  1,039,953

 

(186,999)

 

   865,266

PATI3

 

   1,997,642

 

  12.00

 

23,972

 

 

 

 

 

 

 

   1,997,642

 

  11.00

 

21,974

 

   1,998

 

   (269)

   

  220,298,749

     

  2,040,918

 

3,136,100

     

39,377

 

  223,434,849

     

  2,222,433

 

(142,138)

 

   1,559,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   1,417,544

 

 

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

 

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

 

 

 

 

 

 

• Share market price risks

 

Page 55


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

 

 

III -           Financial risk management:

 

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

 

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

 

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

 

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

 

·            Foreign exchange rate risk:

 

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

 

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

 

   

 

 

06/30/2018

Foreign Exchange Exposure

 

(Amounts in US$'000)

 

(Amounts in €'000)

Cash and cash equivalents overseas

 

   593,234

 

  5,451

Trade receivables

 

   328,936

 

  4,503

 Other assets

 

9,085

 

  3,132

Total Assets

 

   931,255

 

   13,086

Borrowings and financing

 

(4,237,182)

 

(48,775)

Trade payables

 

(202,045)

 

   (9,059)

Other liabilities

 

  (4,216)

 

   (1,264)

Total Liabilities

 

(4,443,443)

 

(59,098)

Foreign exchange exposure

 

(3,512,188)

 

(46,012)

Cash flow hedge accounting

 

   2,476,712

   

Net Investment hedge accounting

 

 

 

   48,000

Net foreign exchange exposure

 

(1,035,476)

 

  1,988

Perpetual Bonds

 

   1,000,000

 

 

Net foreign exchange exposure excluding perpetual bonds

 

   (35,476)

 

  1,988

 

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

 

Page 56


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

·            Interest rate risk:

 

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

 

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

 

14.b) Hedging instruments: Derivatives and hedge accounting:

 

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

 

·            Portfolio of derivative financial instruments

 

 

                       

 

 

Consolidated

               

 

 

 

 

 

 

06/30/2018

               

Appreciation (R$)

 

Fair value
(market)

 

Impact on financial income (expenses) in 2018

Counterparties

 

Maturity

 

Functional Currency

 

Notional amount

 

Asset
position

 

Liability
position

 

Amounts receivable / (payable)

 

BNPP

 

06/22/2018 to 09/12/2018

 

Dollar

 

13,800

 

53,306

 

(49,141)

 

4,165

 

3,829

Total dollar-to-euro swap

     

13,800

 

53,306

 

(49,141)

 

4,165

 

3,829

                             
                             

 

Swap cambial Dólar x Euro

 

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

 

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

 

 

 

 

 

 

 

06/30/2018

06/30/2017

Instruments

 

Assets

 

Finance income (expenses), net (Note 25)

 

Current

 

Total

 

Dollar to euro swap

 

4,165

 

4,165

 

3,829

3,829

Future DI

 

   

 

 

 

 

18,242

 

 

4,165

 

4,165

 

3,829

18,013

               

 

·       Cash flow hedge accounting

 

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

 

In order to better reflect the accounting impacts of this foreign exchange hedging strategy on the Company’s results, CSN designated part of its US dollar-denominated liabilities as a hedging instrument of its future exports. As a result, foreign exchange differences arising from designated liabilities will be temporarily recognized in shareholders’ equity and recognized in profit or loss when such exports are carried out, allowing the concurrent recognition of the dollar impact on liabilities and on exports. The adoption of this hedge accounting does not entail entering into any financial instrument. As of June 30, 2018, US$2.5 billion in exports to be carried out from July 2018 until February 2023 are designated.

 

Page 57


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

 

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

 

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

 

  

                                   

06/30/2018

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Hedged period

 

Exchange rate on designation

 

Designated amounts (US$'000)

 

Amortizated part (USD'000)

 

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

 

Impact on
Shareholders'
equity (R$'000)

11/03/2014

 

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

 

(133,334)

 

 

 

   (517,586)

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

 

2.5601

 

  175,000

 

(134,999)

 

   13,732

 

  (51,833)

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

 

 

 

 

 

   (117,770)

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

         

  (40,470)

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

 

 

 

 

 

  (57,080)

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

 

3.2850

 

30,000

         

  (17,124)

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

 

 

 

 

 

  (53,040)

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

         

  (12,503)

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

 

 

 

 

 

  (35,007)

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

         

  (15,003)

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

 

 

 

 

 

  (14,229)

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

         

   (163,939)

04/02/2018

 

Bonds

 

Part of the highly probable future monthly iron ore exports

 

Foreign exchange - R$ vs. US$ spot rate

 

 July 2018 - February 2023
 

 

3.3104

 

  1,170,045

 

 

 

 

 

   (638,143)

Total

 

 

 

 

 

 

 

 

 

 

 

  2,745,045

 

(268,333)

 

   13,732

 

   (1,733,727)

 

 

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

 

 

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

 

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

 

 

12/31/2017

 

Movement

 

Realization

 

06/30/2018

Cash flow hedge accounting

  395,524

 

  1,351,935

 

   (13,732)

 

  1,733,727

Fair value of cash flow hedge accounting, net of taxes

  395,524

 

  1,351,935

 

   (13,732)

 

  1,733,727

Page 58


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

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

 

·       Hedge of net investment in foreign operation

 

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

 

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

 

                       

06/31/2018

Designation Date

 

Hedging Instrument

 

Hedged item

 

Type of hedged risk

 

Exchange rate on designation

 

Designated amounts (EUR'000)

 

Amortized part (USD’000)

Impact on shareholders' equity

09/01/2015

 

Non-derivative financial liabilities in EUR – Debt contract

 

Investments in subsidiaries which EUR is the functional currency

 

Foreign exchange - R$ vs. EUR spot rate

 

4.0825

 

120,000

 

(72,000)

7,022

Total

 

 

 

 

 

 

     

120,000

 

(72,000)

7,022

                         

 

 

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

 

 

12/31/2017

 

Movement

 

06/30/2018

Net Investment hedge accounting

(17,911)

 

24,933

 

7,022

Fair value of net investment hedge in foreign operations

(17,911)

 

24,933

 

7,022

 

 

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

 

 

 

 

14.c) Sensitivity analysis

 

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

 

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

 

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

Page 59


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

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

                 
   

 

 

 

 

 

 

06/30/2018

Currency

 

Exchange rate

 

Probable scenario

 

Scenario 1

 

Scenario 2

USD

 

3.8558

 

3.8417

 

4.8198

 

5.7837

EUR

 

4.5032

 

4.5040

 

5.6290

 

6.7548

USD x EUR

 

1.1658

 

1.1735

 

1.4573

 

1.7487

                 

 

 

 

 

 

 

 

 

 

                 
                 
   

 

 

 

 

06/30/2018

   

Interest

 

Interest rate

 

Scenario 1

 

Scenario 2

   

CDI

 

6.39%

 

7.99%

 

9.59%

   

TJLP

 

6.60%

 

8.25%

 

9.90%

   

Libor

 

2.50%

 

3.13%

 

3.75%

   
                 

 

 

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

 

   

 

 

 

 

 

 

 

 

06/30/2018

Instruments

 

Notional

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

 

 

 

 

 

 

 

 

 

 

 

Hedge accounting of exports

 

2,476,712

 

Dollar

 

(34,922)

 

2,387,427

 

4,774,854

 

 

                 

Currency position

 

(3,512,188)

 

Dollar

 

49,522

 

(3,385,574)

 

(6,771,148)

(not including exchange derivatives above)

 

                 
                     

Consolidated exchange position

 

(1,035,476)

 

Dollar

 

14,600

 

(998,147)

 

(1,996,294)

(including exchange derivatives above)

                   

 

 

                 

Net Investment hedge accounting

 

48,000

 

Euro

 

38

 

54,038

 

108,076

 

 

                 

Currency position

 

(46,012)

 

Euro

 

(37)

 

(51,800)

 

(103,600)

 

 

                 

Consolidated exchange position

 

1,988

 

Euro

 

1

 

2,238

 

4,476

(including exchange derivatives above)

 

                 

 

 

 

 

 

 

 

 

 

 

 

Dollar-to-euro swap

 

         13,800

 

Dollar

 

         (3,816)

 

              6,496

 

        13,603

 

 

 (*) The probable scenarios were calculated considering the following variations for the risks: Real x Dollar – appreciation of Real by 0.37% / Real x Euro – depreciation of Real by 0.02%. Euro x Dollar – depreciation of Euro by 0.66%. Source: quotations from Central Bank of Brazil on 07/11/2018.

 

·       Sensitivity analysis of changes in interest rates

 

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

 

 

Page 60


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

                       

Consolidated

             

 

   

Impact on profit or loss

Changes in interest rates

 

% p.a

 

Assets

 

Liabilities

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

TJLP

 

6.60

   

 

(995,571)

 

(2,916)

 

(16,427)

 

(32,854)

Libor

 

2.50

   

 

(5,569,060)

 

(67,968)

 

(34,824)

 

(69,648)

CDI

 

6.39

 

872,728

 

(13,629,169)

 

(122,946)

 

(203,784)

 

(407,568)

 

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

 

 

14.d) Liquidity risk

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

At June 30, 2018

Less than one year

 

From one to two years

 

From two to five years

 

Over five years

 

Total

Borrowings, financing and debentures

5,858,897

 

12,092,370

 

 

7,434,140

 

5,134,473

 

30,519,880

Trade payables

3,226,249

   

 

 

 

 

 

3,226,249

Dividends and interest on capital

54,181

   

 

 

 

 

 

54,181

 

 

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

 

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

 

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

 

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

 

 

 

 

 

 

 

06/30/2018

 

 

 

12/31/2017

 

Carrying amount

 

Fair value (*)

 

Carrying amount

 

Fair value (*)

Perpetual bonds

   3,861,048

 

   2,779,670

 

   3,312,503

 

   2,602,090

Bonds

   6,710,435

 

   7,345,854

 

   5,751,526

 

   6,207,946

 

 (*) Source: Bloomberg

 

• Credit Risks

 

Page 61


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

 

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

 

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

 

 

• Capital Management

 

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

 

 

Thousands of reais

 

06/30/2018

 

12/31/2017

Shareholder's equity (equity)

 

8,221,328

 

8,288,229

Borrowings and Financing (Third-party capital)

 

30,426,087

 

29,510,844

Gross Debit/Shareholder's equity

 

3.70

 

3.56

 

 

15.   OTHER PAYABLES

 

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

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

Current

   Non-current    Current    Non-current
 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Payables to related parties (note 19 a)

68,109

 

57,008

 

 

 

 

 

341,580

 

295,094

 

35,544

 

49,254

Dividends and interest on capital payable (Note 14 I)

54,181

 

510,692

         

2,209

 

2,345

       

Advances from customers

137,030

 

68,521

 

 

 

 

 

88,788

 

50,391

 

 

 

 

Taxes in installments

20,969

 

21,551

 

75,593

 

79,242

 

9,429

 

9,420

 

1,364

 

1,421

Profit sharing - employees

95,917

 

42,699

 

 

 

 

 

58,748

 

26,759

 

 

 

 

Provision for freight

88,831

 

81,699

         

18,439

 

12,578

       

Provision industrial restructuring

2,889

 

1,350

 

 

 

 

 

 

 

 

 

 

 

 

Taxes payable

       

8,457

 

8,410

         

6,971

 

6,924

Other provisions

210,735

 

152,205

 

 

 

 

 

66,569

 

95,729

 

 

 

 

Third party materials in our possession

213

 

231

                       

Other payables

      53,819

 

123,945

 

51,296

 

41,671

 

16,805

 

23,245

 

 

 

 

 

732,693

 

1,059,901

 

 

 

129,323

 

    602,567

 

    515,561

 

         43,879

 

         57,599

 

 

 

16.   INCOME TAX AND SOCIAL CONTRIBUTION

 

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

 

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

 

             

Consolidated

 

Six months ended

 

Three months ended

 

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

Income tax and social contribution income (expense)

             

Current

(313,514)

 

(186,814)

 

(193,600)

 

(72,659)

Deferred

390,225

 

(94,862)

 

829,022

 

(72,069)

 

76,711

 

(281,676)

 

635,422

 

(144,728)

Page 62


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

             

Parent Company

 

Six months ended

 

Three months ended

 

06/30/2017

 

06/30/2016

 

06/30/2017

 

06/30/2016

Income tax and social contribution income (expense)

 

 

 

 

 

 

 

Deferred

315,629

 

921

 

775,279

 

(2,035)

 

315,629

 

921

 

775,279

 

(2,035)

 

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

 

 

             

Consolidated

 

Six months ended

 

Three months ended

 

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

       

Profit before income tax and social contribution

2,599,471

 

  (240,665)

 

554,265

 

  (495,228)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

  (883,820)

 

   81,826

 

  (188,450)

 

168,378

Adjustment to reflect the effective rate:

             

Equity in results of affiliated companies

   19,732

 

   23,906

 

   10,285

 

   14,392

Profit with differentiated rates or untaxed

411,749

 

   31,982

 

454,129

 

   52,822

Transfer pricing adjustment

   (5,384)

 

   (7,579)

 

  4,162

 

   (6,926)

Tax loss carryforwards without recognizing deferred taxes

  (511,313)

 

  (383,681)

 

(45,912)

 

  (245,800)

Indebtdness limit

(19,063)

 

(16,429)

 

(11,263)

 

   (8,659)

Unrecorded deferred taxes on temporary differences

744,787

 

313,374

 

  (365,720)

 

183,179

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

315,628

 

  (351,119)

 

775,277

 

  (322,421)

Deferred taxes on foreign profit

   (587)

     

  (33)

   

Tax incentives

  4,228

 

  3,709

 

  2,849

 

  2,120

Other permanent deductions (additions)

  754

 

   22,335

 

98

 

   18,187

Income tax and social contribution in profit for the period

   76,711

 

  (281,676)

 

635,422

 

  (144,728)

Effective tax rate

-3%

 

-117%

 

-115%

 

-29%

             

Parent Company

 

Six months ended

 

Three months ended

 

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

       

Profit before income tax and social contribution

2,316,684

 

  (574,685)

 

385,171

 

  (657,359)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

  (787,673)

 

195,393

 

  (130,958)

 

223,502

Adjustment to reflect the effective rate:

             

Equity in results of affiliated companies

552,641

 

183,682

 

543,843

 

133,264

Indebtdness limit

(19,063)

 

(16,429)

 

(11,263)

 

   (8,659)

Tax loss carryforwards without recognizing deferred taxes

  (497,047)

 

  (349,455)

 

(41,098)

 

  (233,404)

Unrecorded deferred taxes on temporary differences (1)

748,806

 

310,336

 

  (361,232)

 

180,962

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

315,628

 

  (351,119)

 

775,277

 

  (322,421)

Other permanent deductions (additions)

  2,337

 

   28,513

 

  710

 

   24,721

IR / CSLL no resultado do período

315,629

 

  921

 

775,279

 

   (2,035)

Alíquota efetiva

-13.62%

 

0.16%

 

-201.28%

 

-0.31%

 

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

 

 

 

 

 

 

 

Page 63


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

16.b) Deferred income tax and social contribution:

 

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

 

             

Consolidated

 

Opening balance

 

Movement

 

Closing balance

 

12/31/2017

 

Shareholders'
Equity

 

P&L

 

Others

 

06/30/2018

         

Deferred

 

 

 

 

 

 

 

 

 

Income tax losses

   1,137,234

 

 

 

385,674

 

1

 

  1,522,909

Social contribution tax losses

   406,884

 

 

 

140,204

 

 

 

  547,088

Temporary diferences

(2,654,558)

 

(27,223)

 

  (135,653)

 

  (46,608)

 

(2,864,042)

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

   269,899

 

 

 

  938

 

   360

 

  271,197

Provision for environmental liabilities

  86,851

 

 

 

(21,493)

 

 

 

65,358

Asset impairment losses

  88,433

 

 

 

   (4,074)

 

 

 

84,359

Inventory impairment losses

  45,814

 

 

 

   (3,367)

 

 

 

42,447

(Gains)/losses on financial instruments

  (912)

 

 

 

   (2,155)

 

 

 

  (3,067)

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

   417,568

 

525,107

 

  (503,752)

 

 

 

  438,923

Actuarial liability (pension and healthcare plan)

   273,058

 

  5,185

 

   (104)

 

 

 

  278,139

Accrued supplies and services

  67,716

 

 

 

   18,054

 

 

 

85,770

Allowance for doubtful debts

  47,216

 

 

 

  2,798

 

 

 

50,014

Goodwill on merger

608

 

 

 

   (608)

 

 

 

Unrealized exchange variation (1)

   1,511,152

 

 

 

  (184,178)

 

 

 

  1,326,974

Gain upon loss of control in Transnordestina

   (92,180)

 

 

 

 

 

 

 

   (92,180)

Cash flow hedge accounting

   134,479

 

454,989

 

 

 

 

 

 

  589,468

Acquisition at fair value of SWT and CBL

(193,311)

 

(19,828)

 

   13,667

 

 

 

(199,472)

Deferred taxes not computed

(212,236)

 

 

 

(18,287)

 

(362)

 

(230,885)

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

(4,130,837)

 

  (985,281)

 

558,337

 

 

 

(4,557,781)

Business Combination

(1,040,536)

 

 

 

  4,705

 

 

 

(1,035,831)

Others

  72,660

 

   (7,395)

 

  3,866

 

  (46,606)

 

22,525

Total

(1,110,440)

 

(27,223)

 

390,225

 

  (46,607)

 

(794,045)

 

 

 

 

 

 

 

 

 

 

Total Deferred Assets

  63,119

 

 

 

 

 

 

 

65,548

Total Deferred Liabilities

(1,173,559)

 

 

 

 

 

 

 

(859,593)

Total Deferred

(1,110,440)

 

 

 

 

 

 

 

(794,045)

                   

Page 64


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

 

             

Parent Company

 

Opening balance

 

Movement

Closing balance

 

12/31/2017

 

Shareholders'
Equity

 

P&L

 

06/30/2018

       

Deferred tax assets

 

 

 

 

 

 

 

Income tax losses

1,033,661

 

 

 

371,504

 

1,405,165

Social contribution tax losses

369,549

 

 

 

135,098

 

504,647

Temporary diferences

(1,973,769)

 

 

 

(190,973)

 

(2,164,742)

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

215,128

 

 

 

3,011

 

218,139

Provision for environmental liabilities

84,317

 

 

 

(21,565)

 

62,752

Asset impairment losses

56,505

 

 

 

2,545

 

59,050

Inventory impairment losses

17,669

 

 

 

(622)

 

17,047

(Gains)/losses in financial instruments

(912)

 

 

 

(2,155)

 

(3,067)

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

417,568

 

525,107

 

 

(503,752)

 

438,923

Actuarial liability (pension and healthcare plan)

276,792

 

5,185

 

 

 

 

281,977

Accrued supplies and services

55,722

 

 

 

19,524

 

75,246

Allowance for doubtful debts

33,168

 

 

 

2,476

 

35,644

Unrealized exchange variation (1)

1,593,587

 

 

 

(255,531)

 

1,338,056

Gain upon loss of control in Transnorderstina

(92,180)

 

 

 

 

 

(92,180)

Cash flow hedge accounting

134,479

 

454,989

 

 

 

589,468

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

(4,130,837)

 

(985,281)

 

558,337

 

 

(4,557,781)

Business Combination

(699,383)

 

 

 

 

 

(699,383)

Deferred income tax and social contribution on Business Combination of CGPAR

(22,609)

 

 

 

 

(22,609)

Other

87,217

 

 

 

6,759

 

93,976

Total

(570,559)

 

 

 

       315,629

 

     (254,930)

 

 

 

 

 

 

 

 

 Deferred tax liabilities

(570,559)

 

 

 

 

 

     (254,930)

     Total Deferred

(570,559)

 

 

 

 

 

     (254,930)

               

Page 65


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

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

 

In its corporate structure the Company has foreign subsidiaries whose profits are subject to income tax in the countries where they were established at rates lower than those prevailing in Brazil. In the period from 2013 and 2018, these foreign subsidiaries generated profits amounting to R$ 952,494. If the tax authorities understand that these profits are subject to additional taxation in Brazil in respect of income tax and social contribution, these, if due, would total approximately R$ 311,435.

 

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

 

 

16.c) Impairment test - Deferred taxes

 

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

 

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

 

 

• Steel Brazil;and

• Cement;

 

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

 

 

Nature

Description

 

Tax losses

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

Temporary differences

Exchange difference expenses

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

 

Losses on Usiminas shares

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

Other provisions

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

 

Page 66


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

·          Expansion of disinvestment efforts;

·          Reduction of financial leverage;

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

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

 

With the aforementioned measures already in an advanced stage of execution, the Company's management expects to retake high profitability rates. Accordingly, management considers that the gradual recognition of tax credits, using at first a time period of projections of less than 10 years, better reflects the expectation of utilization of the credits recognized in the Company's tax books. As a result of the study, the Company reversed R$ 653,193 of the loss recorded in previous years, presenting in the first half of 2018 credits recognized in the amount of R$ 775,279 in the Parent Company and R$ 635,422 in the Consolidated.

 

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

 

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

 

 

Page 67


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

Consolidated

 

Parent Company

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Income tax and social contribution

 

 

 

 

 

 

 

Actuarial gains on defined benefit pension plan

176,717

 

171,473

 

180,834

 

175,649

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

(180,834)

 

(175,649)

 

(180,834)

 

(175,649)

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

 

 

(525,107)

 

 

 

(525,107)

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

 

 

525,107

 

 

 

525,107

Exchange differences on foreign operations

(369,017)

 

(369,017)

 

(369,017)

 

(369,017)

Cash flow hedge accounting

589,467

 

134,478

 

589,467

 

134,478

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

(589,467)

 

(134,478)

 

(589,467)

 

(134,478)

 

(373,134)

 

(373,193)

 

(369,017)

 

(369,017)

 

 

 

 

 

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

 

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

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

 

Accrued liabilities

 

Judicial deposits

 

Accrued liabilities

 

Judicial deposits

 

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Tax

 

117,215

 

113,451

 

60,560

 

52,542

 

56,707

 

55,285

 

43,166

 

36,709

Social security

 

75,544

 

74,522

 

50,098

 

50,098

 

73,505

 

72,542

 

50,098

 

50,098

Labor

 

446,676

 

451,173

 

216,178

 

202,104

 

344,421

 

345,878

 

171,188

 

160,603

Civil

 

154,854

 

148,212

 

21,182

 

22,752

 

130,016

 

121,742

 

10,606

 

10,527

Environmental

 

40,673

 

37,733

 

1,826

 

1,826

 

37,555

 

34,598

 

1,825

 

1,826

Deposit of a guarantee

 

 

 

 

 

11,749

 

10,029

 

 

 

 

 

 

 

 

 

 

834,962

 

825,091

 

361,593

 

339,351

 

642,204

 

630,045

 

276,883

 

259,763

  

Classification

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

85,205

 

105,958

 

 

 

 

 

44,671

 

74,586

 

 

 

 

Non-current

 

749,757

 

719,133

 

361,593

 

339,351

 

597,533

 

555,459

 

       276,883

 

       259,763

 

 

834,962

 

825,091

 

361,593

 

339,351

 

642,204

 

630,045

 

276,883

 

259,763

 

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

 

Page 68


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

                   

Consolidated

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2017

 

Additions

 

Accrued charges

 

Net utilization of reversal

 

06/30/2018

Tax

 

113,451

 

15,780

 

2,736

 

(14,752)

 

117,215

Social security

 

74,522

 

2,104

 

944

 

(2,026)

 

75,544

Labor

 

451,173

 

6,750

 

32,100

 

(43,347)

 

446,676

Civil

 

148,212

 

4,771

 

7,870

 

(5,999)

 

154,854

Environmental

 

37,733

 

13

 

3,088

 

(161)

 

40,673

   

825,091

 

29,418

 

46,738

 

(66,285)

 

834,962

  

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2017

 

Additions

 

Accrued charges

 

Net utilization of reversal

 

06/30/2018

Tax

 

55,285

 

13,722

 

1,192

 

(13,492)

 

56,707

Social security

 

72,542

 

1,610

 

905

 

(1,552)

 

73,505

Labor

 

345,878

 

6,250

 

26,506

 

(34,213)

 

344,421

Civil

 

121,742

 

4,004

 

7,144

 

(2,874)

 

130,016

Environmental

 

34,598

 

13

 

3,028

 

(84)

 

37,555

   

630,045

 

25,599

 

38,775

 

(52,215)

 

642,204

 

 

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

 

Referring to the Company's individual and consolidated financial statements for 2017, approved on March 26, 2018, where we inform that the maintenance of the full operation of the UPV until June 20, 2018 (180 days) was obtained through Environmental Authorization No. IN042958 ("AA"), by means of Decision CECA / CFL nº 6,141, dated 12/07/2017, which was fully published in the Diário Oficial of the State of Rio de Janeiro ("DO") of 12/8/2017, page 13, the Company informs that through CECA Decision No. 6,189 dated 06/19/2018, published in the DO of 06/20/2018, the validity period of AA to operate the UPV was extended by 90 days, that is, until 09/20/18, and CSN continues to negotiate with the environmental authorities of the State of Rio de Janeiro to find the consensual solution to the plant's environmental issues.

 

§    Possible administrative and judicial proceedings

 

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

 

 

Page 69


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

   

Consolidated

 

 

06/30/2018

 

12/31/2017

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

 

11,481,979

 

11,073,961

   

 

 

 

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

 

2,686,196

 

2,623,179

   

 

 

 

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

 

2,561,512

 

2,500,606

   

 

 

 

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

 

1,903,128

 

1,858,640

   

 

 

 

Tax foreclosures - ICMS - Electricity credits

 

948,245

 

920,306

   

 

 

 

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

 

723,888

 

704,739

   

 

 

 

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

 

1,729,441

 

1,685,648

   

 

 

 

Disallowance of the ICMS credits - Transfer of iron ore

 

515,647

 

499,006

   

 

 

 

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

 

285,798

 

275,233

   

 

 

 

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

 

504,875

 

491,862

   

 

 

 

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

 

 

 

816,199

   

 

 

 

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

 

209,092

 

203,185

   

 

 

 

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

 

301,250

 

290,249

   

 

 

 

Assessment Notice- ICMS- questions about sales for incentive area

 

177,160

 

170,330

Other tax lawsuits (federal, state, and municipal)

 

2,681,816

 

3,065,131

   

 

 

 

Social security lawsuits

 

283,117

 

278,600

   

 

 

 

Enforcement action applied by Brazilian antitrust authorities (CADE)

 

99,552

 

98,189

   

 

 

 

Other civil lawsuits

 

1,170,595

 

1,111,944

   

 

 

 

Labor and social security lawsuits

 

1,556,085

 

1,569,712

   

 

 

 

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

 

223,249

 

216,878

   

 

 

 

Tax foreclosures – Fine – Volta Redonda IV

 

72,568

 

67,620

 

 

 

 

 

Other environmental lawsuits

 

135,230

 

117,858

   

30,250,423

 

30,639,075

 

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

 

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

 

 

18.   PROVISION FOR ENVIRONMENTAL LIABILITIES AND ASSET RETIREMENT OBLIGATIONS

 

Page 70


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

 

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

 

 

 

 

Consolidated

 

 

 

Parent Company

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Environmental liabilities

193,337

 

255,517

 

184,879

 

248,306

Asset retirement obligations

85,406

 

81,496

 

639

 

612

 

278,743

 

337,013

 

185,518

 

248,918

 

 

 

Page 71


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

19.   RELATED-PARTY BALANCES AND TRANSACTIONS

 

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

 

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

 

·       By transaction

 

 

   

Current

Non-current

Total

   

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

                         

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (note 7)

 

129,071

 

115,388

 

 

 

 

 

129,071

 

115,388

Dividends receivable (note 7)

 

82,225

 

41,528

 

 

 

 

 

82,225

 

41,528

Actuarial asset (note 9)

 

 

 

 

 

97,509

 

111,281

 

97,509

 

111,281

Short-term investments/ investments

 

91,614

 

53

 

 

 

 

 

91,614

 

53

Loans (note 9)

 

2,556

 

2,441

 

655,173

 

554,694

 

657,729

 

557,135

Other receivables (note 9)

 

3,649

 

3,577

 

29,770

 

30,770

 

33,419

 

34,347

   

309,115

 

162,987

 

782,452

 

696,745

 

1,091,567

 

859,732

Liabilities

 

                     

Other payables (Note 15)

                       

Accounts payable

 

68,109

 

57,008

 

 

 

 

 

68,109

 

57,008

Trade payables

 

104,034

 

81,063

 

 

 

 

 

104,034

 

81,063

Actuarial liabilities

 

 

 

 

 

41,937

 

41,937

 

41,937

 

41,937

   

172,143

 

138,071

 

41,937

 

41,937

 

214,080

 

180,008

  

   

06/30/2018

 

06/30/2017

P&L

 

 

 

 

Revenues

       

Sales

 

585,554

 

438,348

Interest (note 25)

 

30,233

 

35,281

Expenses

 

 

 

 

Purchases

 

(611,011)

 

(558,017)

Foreing exchange and monetary variations, net

 

13,174

 

3,562

   

17,950

 

(80,826)

 

 

 

Page 72


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

·       By company

 

 

   

 

             

Consolidated

   

Assets

 

Liabilities

 

P&L

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Financial income (expenses), net

 

Exchange rate variations, net

 

Total

                     

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itá Energética S.A.

         

  

 

2,653

     

2,653

     

   (16,009)

         

  (16,009)

MRS Logística S.A.

 

  82,296

 

 

 

   82,296

 

   126,091

 

 

 

   126,091

 

 

 

(479,702)

 

 

 

 

 

   (479,702)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

  7

     

   7

 

  26,456

     

  26,456

 

25

 

   (80,104)

         

  (80,079)

Transnordestina Logística S.A (1)

 

248

 

   655,173

 

655,421

 

9,262

 

 

 

9,262

 

  367

 

  (3,331)

 

  23,012

 

 

 

   20,048

   

  82,551

 

   655,173

 

737,724

 

   164,462

 

 

   164,462

 

  392

 

(579,146)

 

  23,012

 

  

 

   (555,742)

Other related parties

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

     

  97,509

 

   97,509

     

41,937

 

  41,937

                 

  

Fundação CSN

 

1,829

 

 

 

  1,829

 

714

 

 

 

714

 

   6

 

  (1,186)

 

 

 

 

 

(1,180)

Banco Fibra (2)

 

  91,614

     

   91,614

         

 

         

7,107

 

   13,174

 

   20,281

Usiminas

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

  (362)

 

 

 

 

 

(362)

Panatlântica (3)

 

   115,512

 

750

 

116,262

 

6,965

     

6,965

 

530,844

 

   (28,970)

         

501,874

Ibis Participações e Serviços

 

 

 

 

 

  

 

  2

 

 

 

  2

 

 

 

  (1,200)

 

 

 

 

 

(1,200)

Partifib Projetos Imobiliários

 

107

     

  107

         

 

 

  727

             

  727

Vicunha Serviços Ltda.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  (147)

 

 

 

 

 

(147)

Vicunha Ind de Implementos

                         

24

             

24

 

 

   209,062

 

  98,259

 

307,321

 

7,681

 

41,937

 

  49,618

 

531,601

 

   (31,865)

 

7,107

 

   13,174

 

520,017

Associates

                     

 

                   

Arvedi Metalfer do Brasil S.A.

 

  17,502

 

  29,020

 

   46,522

 

 

 

 

 

 

 

   53,561

 

 

 

114

 

 

 

   53,675

Total at 06/30/2018

 

   309,115

 

   782,452

 

1,091,567

 

   172,143

 

41,937

 

   214,080

 

585,554

 

(611,011)

 

  30,233

 

   13,174

 

   17,950

Total at 12/31/2017

 

   162,987

 

   696,745

 

859,732

 

   138,071

 

41,937

 

   180,008

 

 

 

 

 

 

 

 

 

 

Total at 06/30/2017

 

 

 

 

 

 

 

 

 

 

 

 

 

438,348

 

(558,017)

 

  35,281

 

  3,562

 

  (80,826)

 

1.    Transnordestina Logística S.A: Assets: Refers mainly to loan agreements in R$: Interest from 102.0% to 115.0% of the CDI. As of June 30, 2018, the loans amounted to R$655,173 (R$507,009 as of December 31, 2017).
2.    Banco Fibra S.A: Assets: Refers mainly to Eurobond from Fibra Bank with maturity in February 2028.
3.    Panatlântica: Receivables from the sale of steel products.

 

 

Page 73


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

·       By transaction

 

 

                         
       

Parent Company

 

 

Current

 

Non-current

 

Total

   

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

             

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables (1) (note 7)

 

998,196

 

831,993

         

998,196

 

831,993

Dividends receivable (3) (note 7)

 

409,537

 

1,044,242

 

 

 

 

 

409,537

 

1,044,242

Actuarial asset (note 9)

         

85,044

 

95,898

 

85,044

 

95,898

Loans (note 9)

 

17,570

 

26,701

 

542,805

 

444,091

 

560,375

 

470,792

Short-term investments / Investments (2)

 

98,636

 

2,619

 

97,469

 

127,569

 

196,105

 

130,188

Other receivables (note 9)

 

28,071

 

37,007

 

300,951

 

320,377

 

329,022

 

357,384

   

1,552,010

 

1,942,562

 

1,026,269

 

987,935

 

2,578,279

 

2,930,497

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

                       

Prepayment (note 13)

 

960,338

 

72,019

 

4,690,536

 

4,856,104

 

5,650,874

 

4,928,123

Intercompany Bonds (nota 13)

 

2,383

 

27,450

 

358,589

 

3,436,385

 

360,972

 

3,463,835

Intercompany Loans (note 13)

 

1,313,625

 

1,113,411

 

1,749,351

 

1,620,921

 

3,062,976

 

2,734,332

   

2,276,346

 

1,212,880

 

6,798,476

 

9,913,410

 

9,074,822

 

11,126,290

Other payables (Note 15)

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables (4)

 

341,580

 

295,094

 

35,544

 

49,254

 

377,124

 

344,348

Trade payables

 

188,410

 

146,631

 

 

 

 

 

188,410

 

146,631

Actuarial liabilities

         

41,937

 

41,937

 

41,937

 

41,937

 

 

529,990

 

441,725

 

77,481

 

91,191

 

607,471

 

532,916

                         

 

 

30/06/2018

 

30/06/2018

               

P&L

 

 

                   

Revenues

 

 

 

 

               

Sales/Others

 

1,710,164

 

1,541,649

               

Other Operating Income and Expenses

 

97,867

 

 

               

Interest (note 25)

 

26,642

 

29,433

               

Exclusive funds (note 25)

 

754

 

34,627

               

Foreing exchange and monetary variations, net

     

19,934

               

Despesas

 

 

 

 

               

Purchases

 

     (989,301)

 

  (1,019,763)

               

Interest (note 25)

 

     (222,537)

 

     (260,489)

               

Foreing exchange and monetary variations, net

 

  (1,139,114)

 

     (166,957)

               

 

 

     (515,525)

 

178,434

               

 

 

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

 

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

 

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

 

 

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

 

 

 

 

 

 

 

 

·       By company

Page 74


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

   

 

               

Parent Company

   

Assets

 

Liabilities

 

Resultado

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales/Others

 

Purchases

Other Operating Income and Expenses

 

Financial income (expenses), net

 

Exchange rate variations, net

 

Total

                     

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Companhia Metalúrgica Prada (1)

 

   272,771

 

   121,336

 

   394,107

 

  10,560

 

196

 

  10,756

 

441,489

 

(33,678)

           

   407,811

Estanho de Rondônia S.A.

 

  16,639

 

3,812

 

  20,451

 

2,037

 

 

 

2,037

 

 

 

(19,569)

 

 

   601

 

 

 

(18,968)

Sepetiba Tecon S.A.

 

  11,677

 

  96,747

 

   108,424

 

  29,710

     

  29,710

 

  117

 

(44,631)

   

   111

     

(44,403)

Minérios Nacional S.A.

 

  3

 

  45,195

 

  45,198

 

 

 

 

 

 

 

   4

 

 

 

 

 

 

 

 

  4

CSN Mineração S.A.  (2)

 

   441,493

     

   441,493

 

  62,600

     

  62,600

 

   30,248

 

  (511,585)

           

  (481,337)

CSN Energia S.A.

 

116

 

 

 

116

 

  77,667

 

 

 

  77,667

 

 

 

  (119,794)

 

 

 

 

 

 

  (119,794)

Ferrovia Transnordestina Logística S.A.

 

   26

 

3,371

 

3,397

     

  35,347

 

  35,347

               

   (1,244)

 

   (1,244)

Companhia Siderúrgica Nacional, LLC (3)

 

   431,269

 

 

 

   431,269

 

   291,229

 

 

 

   291,229

 

362,086

 

 

 

 

 

 

  63,141

 

   425,227

CSN Resources S.A. (4)

         

 

 

   1,742,998

 

   4,586,429

 

   6,329,427

           

   (222,537)

 

  (832,275)

 

  (1,054,812)

Lusosider Aços Planos, S.A.

 

   114,184

 

 

 

   114,184

 

195

 

 

 

195

 

344,394

 

 

 

 

 

 

8,379

 

   352,773

CSN Islands XI Corp. (5)

         

 

     

   1,161,342

 

   1,161,342

               

  (164,618)

 

  (164,618)

CSN Islands XII Corp. (6)

 

 

 

 

 

 

 

   533,348

 

   1,050,706

 

   1,584,054

 

 

 

 

 

 

 

 

  (225,671)

 

  (225,671)

Companhia Florestal do Brasil

 

1,102

 

2,766

 

3,868

             

  171

               

171

Stahlwerk Thüringen GmbH

 

 

 

 

 

 

 

   20

 

 

 

   20

 

 

 

 

 

 

 

 

 

 

 

   

   1,289,280

 

   273,227

 

   1,562,507

 

   2,750,364

 

   6,834,020

 

   9,584,384

 

1,178,509

 

  (729,257)

 

 

   (221,825)

 

  (1,152,288)

 

  (924,861)

Joint-venture and Joint-operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ITA Energética S.A

 

2,926

     

2,926

         

 

                   

 

MRS Logística S.A.

 

  40,910

 

 

 

  40,910

 

  31,898

 

 

 

  31,898

 

 

 

  (176,201)

 

 

 

 

 

 

  (176,201)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

  7

     

  7

 

  16,852

     

  16,852

 

25

 

(52,612)

           

(52,587)

Transnordestina Logística S.A. (7)

 

248

 

   540,759

 

   541,007

 

 

 

 

 

 

 

 

 

 

 

 

19,202

 

 

 

  19,202

   

  44,091

 

   540,759

 

   584,850

 

  48,750

 

 

 

  48,750

 

25

 

  (228,813)

 

 

19,202

 

 

 

  (209,586)

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

     

  85,044

 

  85,044

     

  41,937

 

  41,937

                   

 

Fundação CSN

 

1,829

 

 

 

1,829

 

255

 

 

 

255

 

   6

 

   (552)

 

 

 

 

 

 

   (546)

Banco Fibra

 

  91,602

     

  91,602

         

 

           

   6,614

     

6,614

Usiminas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   (362)

 

 

 

 

  13,174

 

  12,812

Panatlântica (8)

 

   115,512

 

750

 

   116,262

 

6,965

     

6,965

 

530,844

 

(28,970)

           

   501,874

Ibis Participações e Serviços

 

 

 

 

 

 

 

  2

 

 

 

  2

 

 

 

   (1,200)

 

 

 

 

 

 

   (1,200)

Partifib Projetos Imobiliários

 

107

     

107

         

 

 

  727

               

727

Vicunha Serviços Ltda.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   (147)

 

 

 

 

 

 

   (147)

Vicunha Ind. de Implementos

                         

24

               

   24

 

 

   209,050

 

  85,794

 

   294,844

 

7,222

 

  41,937

 

  49,159

 

531,601

 

(31,231)

 

 

   6,614

 

  13,174

 

   520,158

Associates

                     

 

                     

Arvedi Metalfer do Brasil S.A.

 

2,555

 

  29,020

 

  31,575

 

 

 

 

 

 

 

29

 

 

 

 

   114

 

 

 

143

           

 

         

 

                     

Exclusive Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

7,034

 

  97,469

 

   104,503

     

 

 

 

       

97,867

 

   754

     

  98,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at 06/30/2018

 

   1,552,010

 

   1,026,269

 

   2,578,279

 

   2,806,336

 

   6,875,957

 

   9,682,293

 

1,710,164

 

  (989,301)

97,867

 

   (195,141)

 

  (1,139,114)

 

  (515,525)

Total at 12/31/2017

 

   1,942,562

 

   987,935

 

   2,930,497

 

   1,654,605

 

 10,004,601

 

 11,659,206

 

 

 

 

 

 

 

 

 

 

 

Total at 06/30/2017

 

 

 

 

 

 

 

 

 

 

 

 

 

1,541,649

 

  (1,019,763)

 

 

   (196,429)

 

  (147,023)

 

   178,434

 

1.      Companhia Metalúrgica Prada: Refers mainly to receivables in the amount of R$272,771 (R$197,654 as of December 31,2017), and debentures from the indirect subsidiary CBL in the amount of R$121,336.

 

2.      CSN Mineração: Assets: Refers mainly to dividends receivables in the amount of R$364,595.

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

 

3.      Companhia Siderurgica Nacional, LLC: Receivables of R$431,269 (R$232,505 as of December 31, 2017), related to sale of steel for resale.

 

4.      CSN Resources SA: Prepayment contracts in dollar and Fixed Rate Notes . As of June 30, 2018, the loans amounted to R$6,329,497 (R$7,446,925 as of December 31, 2017).

 

5.      CSN Islands XI Corp.: Intercompany contracts in US dollars. As of June 30, 2018, the loans amounted to R$1,161,342 (R$1,058,560 as of December 31, 2017).

 

6.    CSN Islands XII Corp.: Refers mainly to prepayment contracts and Intercompany contracts in dollar. As of June 30, 2018, the loans amounted to R$1,584,053 (R$1,417,099 as of December 31, 2017).

 

7.    Transnordestina Logística S.A: noncurrent assets: refers to loan agreements in the amount of R$540,759(R$444,091 as of December 31,2017).

 

 

8.      Panatlântica: current assets: refers to accounts receivable for the supply of flat steel in the amount of R$ 115,512 (R$ 109,565 on December 31, 2017).

 

9.    Exclusive funds: Current assets: Refers to investments in government securities and CDBs, in the amount of R$7,034(R$2,567 as of December 31,2017).  Noncurrent assets: Refers to Usiminas S.A. shares in the amount of R$97,469(R$127,569 as of December 31,2017). The funds VR1 and Diplic II are managed by Taquari Asset.

 

 

 

 

 

19.b) Key management personnel

 

Page 75


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

 

   

06/30/2018

 

06/30/2017

   

Statement of income

Short-term benefits for employees and officers

 

23,975

 

31,403

Post-employment benefits

 

52

 

63

 

 

24,027

 

31,466

 

 

 

20.   SHAREHOLDERS’ EQUITY

 

20.a) Paid-in capital

 

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

 

20.b) Authorized capital

 

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

 

20.c) Legal reserve

 

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

 

20.d) shareholder structure

 

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

 

 

   

 

 

 

 

06/30/2018

 

 

 

 

 

12/31/2017

   

Number of common shares

 

% of total shares

 

% of voting capital

 

Number of common shares

 

% of total shares

 

% of voting capital

Vicunha Aços S.A. (*)

 

682,855,454

 

49.21%

 

49.48%

 

682,855,454

 

49.21%

 

50.32%

Rio Iaco Participações S.A. (*)

 

58,193,503

 

4.19%

 

4.22%

 

58,193,503

 

4.19%

 

4.29%

CFL Participações S.A. (*)   

 

3,977,536

 

0.29%

 

0.29%

 

3,977,536

 

0.29%

 

0.29%

Vicunha Textil S.A. (*)                      

 

4,927,000

 

0.36%

 

0.36%

 

4,927,000

 

0.36%

 

0.36%

Caixa Beneficente dos Empregados da CSN - CBS

 

42,668,031

 

3.08%

 

3.09%

 

20,143,031

 

1.45%

 

1.48%

BNDES Participações S.A. - BNDESPAR

 

8,794,890

 

0.63%

 

0.64%

 

8,794,890

 

0.63%

 

0.65%

NYSE (ADRs)

 

296,042,642

 

21.34%

 

21.45%

 

303,590,364

 

21.88%

 

22.37%

BM&FBovespa

 

282,655,491

 

20.37%

 

20.47%

 

274,651,269

 

19.79%

 

20.24%

Outstanding shares

 

 1,380,114,547

 

99.47%

 

100.00%

 

 1,357,133,047

 

97.81%

 

100.00%

Treasury shares

 

7,409,500

 

0.53%

 

 

 

30,391,000

 

2.19%

 

 

Total shares

 

 1,387,524,047

 

100.00%

 

 

 

 1,387,524,047

 

100.00%

 

 

 

 (*) Controlling group companies.

 

 

 

 

 

 

20.e) Treasury shares

 

Page 76


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

 

 

Sales of shares

   

Balance in treasury

 

13/03/2014

 

   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

 

15/04/2014

 

   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

 

23/05/2014

 

   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

 

26/06/2014

 

   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

 

 

18/07/2014

 

 

 

 

 

Not applicable

 

Not applicable

 

 

 

  60,000,000

(1)

 

 

 

 

10,205,661

 

18/07/2014

 

   64,205,661

 

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

 

R$ 11.40

 

R$ 11.40

 

   240,400

             

10,446,061

 

 

19/08/2014

 

 

 

 

 

Not applicable

 

Not applicable

 

 

 

  10,446,061

(1)

 

 

 

 

 

 

19/08/2014

 

   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

 

29/09/2014

 

   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

 

30/12/2014

 

   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 (*)

 

31/03/2015

 

   32,770,055

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

30,391,000

   

20/04/2018

 

   30,391,000

 

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

 

Not applicable

 

Not applicable

           

  22,981,500

(2)

 

   7,409,500

 

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

 

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

 

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

 

 

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

 

 

Quantity purchased

(in units)

 

Amount

 

Share price

 

Share

 

paid for

 

 

 

 

 

 

 

market price

 

the shares

 

Minimum

 

Maximum

 

Average

 

 as of 06/30/2018 (*)

              7,409,500

 

R$ 58,264

 

 R$       4.48

 

 R$ 10.07

 

 R$           7.86

 

R$ 57,942

 

 

 (*) The average quotation of B3 -S.A - Brasil, Bolsa, Balcão as of June 30, 2018 in the amount R$ 7,82 per share was used.

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Page 77


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

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

     

 

 

Parent Company

 

Six months ended

 

Three months ended

 

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

 

Common shares

 

Common shares

(Loss) profit for the year

2,632,313

 

(573,764)

 

1,160,450

 

(659,394)

Weighted average number of shares

1,366,272,877

 

1,357,133,047

 

1,375,312,269

 

1,357,133,047

 Basic and diluted EPS

1.92664

 

(0.42278)

 

0.85507

 

(0.48587)

 

 

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

 

 

21.   PAYMENT TO SHAREHOLDERS

 

 

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

 

 

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

 

Approval Year

 

Dividends

 

Payment Year

 

Dividends

2014

 

700,000

 

2014

 

424,939

       

2015

 

274,917

2015

 

275,000

 

2015

 

274,918

2016 (*)

 

                     

 

2016

 

53

2017 (*)

 

                     

 

2017 

 

 

Total approved

 

975,000

 

Total paid

 

974,827

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22.   NET SALES REVENUE

 

Net sales revenue is comprised as follows:

 

Page 78


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

               

 Consolidated

   

Six months ended

 

Three months ended

   

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

Gross revenue

 

 

 

 

 

 

 

 

Domestic market

 

6,798,802

 

5,286,400

 

3,496,659

 

2,662,701

Foreign market

 

5,663,705

 

4,857,813

 

3,054,417

 

2,394,564

 

 

12,462,507

 

10,144,213

 

6,551,076

 

5,057,265

Deductions

 

             

Sales returns and discounts

 

(118,230)

 

(138,562)

 

(56,929)

 

(94,810)

Taxes on sales

 

(1,591,313)

 

(1,283,446)

 

(807,133)

 

(651,846)

   

(1,709,543)

 

(1,422,008)

 

(864,062)

 

(746,656)

Net revenue

 

10,752,964

 

8,722,205

 

5,687,014

 

4,310,609

                 

 

 

   

 

 

 

     

 Parent Company

   

Six months ended

 

Three months ended

   

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

Gross revenue

 

 

 

 

 

 

 

 

Domestic market

 

6,486,356

 

4,847,662

 

3,313,928

 

2,441,257

Foreign market

 

1,125,109

 

1,198,317

 

501,628

 

525,330

 

 

7,611,465

 

6,045,979

 

3,815,556

 

2,966,587

Deductions

 

             

Sales returns and discounts

 

(100,692)

 

(129,464)

 

(55,219)

 

(88,820)

Taxes on sales

 

(1,459,370)

 

(1,122,741)

 

(737,911)

 

(570,209)

 

 

(1,560,062)

 

(1,252,205)

 

(793,130)

 

(659,029)

Net revenue

 

6,051,403

 

4,793,774

 

3,022,426

 

2,307,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23.   EXPENSES BY NATURE

 

 

Page 79


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

               

 Consolidated

   

Six months ended

 

Three months ended

   

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

Raw materials and inputs

 

(3,404,104)

 

(2,572,618)

 

(1,852,973)

 

(1,362,740)

Labor cost

 

(1,325,318)

 

(1,144,533)

 

(673,560)

 

(591,264)

Supplies

 

(830,240)

 

(675,416)

 

(424,771)

 

(347,107)

Maintenance cost (services and materials)

 

(596,006)

 

(540,436)

 

(305,883)

 

(285,345)

Outsourcing services

 

(1,819,509)

 

(1,608,859)

 

(932,657)

 

(870,099)

 Depreciation, amortization and depletion (notes 11 and 12)

 

(616,786)

 

(745,654)

 

(311,611)

 

(355,770)

Others

 

(369,958)

 

(211,795)

 

(211,647)

 

(105,261)

   

(8,961,921)

 

(7,499,311)

 

(4,713,102)

 

(3,917,586)

   

 

 

 

 

 

 

 

Classified as:

 

 

 

 

 

 

 

 

Cost of sales

 

(7,808,661)

 

(6,419,367)

 

(4,123,918)

 

(3,325,893)

Selling expenses

 

(928,012)

 

(849,067)

 

(471,509)

 

(479,275)

General and administrative expenses

 

(225,248)

 

(230,877)

 

(117,675)

 

(112,418)

 

 

(8,961,921)

 

(7,499,311)

 

(4,713,102)

 

(3,917,586)

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 Parent Company

   

Six months ended

 

Three months ended

   

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

Raw materials and inputs

 

(2,680,296)

 

(2,198,737)

 

(1,351,323)

 

(1,120,165)

Labor cost

 

(632,981)

 

(583,208)

 

(315,354)

 

(298,200)

Supplies

 

(588,184)

 

(493,837)

 

(298,468)

 

(255,683)

Maintenance cost (services and materials)

 

(319,597)

 

(320,830)

 

(160,087)

 

(171,495)

Outsourcing services

 

(656,863)

 

(522,137)

 

(334,831)

 

(267,521)

 Depreciation, amortization and depletion (notes 11 and 12)

 

(293,978)

 

(339,643)

 

(151,431)

 

(169,389)

Others

 

(10,999)

 

(31,834)

 

(5,826)

 

(24,356)

   

(5,182,898)

 

(4,490,226)

 

(2,617,320)

 

(2,306,809)

   

 

 

 

 

 

 

 

Classified as:

 

 

 

 

 

 

 

 

Cost of sales

 

(4,745,575)

 

(4,007,404)

 

(2,408,202)

 

(2,048,091)

Selling expenses

 

(305,410)

 

(362,762)

 

(150,748)

 

(199,237)

General and administrative expenses

 

(131,913)

 

(120,060)

 

(58,370)

 

(59,481)

 

 

(5,182,898)

 

(4,490,226)

 

(2,617,320)

 

(2,306,809)

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Six months ended

 

Three months ended

 

 

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

Production cost

 

603,270

 

729,547

 

304,926

 

347,941

Selling expenses

 

3,256

 

4,429

 

1,613

 

2,212

General and administrative expenses

 

10,260

 

11,678

 

5,072

 

5,617

 

 

616,786

 

745,654

 

311,611

 

355,770

Other operational (*)

 

24,651

 

22,022

 

10,697

 

10,630

 

 

641,437

 

767,676

 

322,308

 

366,400

 

 

 

 

 

 

 

 

 

Page 80


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

 

 

 

 

 

 

 

 

 Parent Company

 

 

Six months ended

 

Three months ended

 

 

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

Production cost

 

284,595

 

327,119

 

146,834

 

163,137

Selling expenses

 

2,455

 

3,694

 

1,217

 

1,843

General and administrative expenses

 

6,928

 

8,830

 

3,380

 

4,409

 

 

293,978

 

339,643

 

151,431

 

169,389

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

24.   OTHER OPERATING INCOME (EXPENSES)

 

 

 

Page 81


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

 

       

 Consolidado

 

 Consolidated

   

Six months ended

 

Three months ended

   

06/30/2018

 

06/30/2017

 

06/30/2018

06/30/2017

       

Other operating income

 

 

 

 

 

 

 

Indemnities

 

36,700

 

1,016

 

36,154

337

Rentals and leases

 

920

 

919

 

460

460

Dividends received

 

6,203

     

6,203

 

Contractual fines

 

3,029

 

993

 

1,249

993

Updated shares - VJR (Note 14)

 

1,417,544

     

(518,845)

 

Gain on disposal of LLC (note 4)

 

1,149,892

     

1,149,892

 

Other revenues

 

15,156

 

9,218

 

8,744

3,857

 

 

2,629,444

 

12,146

 

683,857

5,647

               

Other operating expenses

             

Taxes and fees

 

(11,038)

 

(4,127)

 

(5,754)

(2,646)

Write-off/(Provision) of judicial deposits

 

(7,170)

 

(1,340)

 

(3,177)

(4,616)

Expenses with environmental liabilities, net

 

(25,469)

 

1,224

 

(21,679)

(2,126)

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

(40,763)

 

(51,984)

 

(16,370)

(13,631)

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

(24,651)

 

(18,368)

 

(10,697)

(6,976)

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

 

(1,864)

 

(19,841)

 

(3,211)

(10,007)

Estimated (Loss)/reversal in inventories

 

(11,499)

 

(4,753)

 

(5,308)

(662)

 Losses on spare parts

 

(2,533)

 

(1,661)

 

(2,238)

(411)

 Studies and project engineering expenses

 

(11,705)

 

(16,917)

 

(5,134)

(8,737)

Research and development expenses

 

(1,480)

 

(1,659)

 

(522)

(983)

Advisory expenses

 

(1,380)

 

(39)

 

(603)

(23)

Healthcare plan expenses

 

(48,634)

 

(45,389)

 

(22,546)

(23,303)

Reversal/(Provision) industrial reestructuring

 

(3,379)

     

(3,379)

 

Cash flow hedge realized (Note 14 b)

 

(13,732)

 

(21,721)

   

(5,319)

 Other expenses 

 

(85,115)

 

(23,785)

 

(41,135)

(25,232)

   

(290,412)

 

(210,360)

 

(141,753)

(104,672)

 Other operating income (expenses), net 

 

2,339,032

 

(198,214)

 

542,104

(99,025)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 82


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

               

 Parent Company

   

Six months ended

 

Three months ended

   

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

Other operating income

 

 

 

 

 

 

 

 

Indemnities

 

13,500

 

655

 

13,103

 

125

Rentals and leases

 

740

 

739

 

370

 

370

Dividends received

 

5,633

 

476

 

5,633

 

476

Contractual fines

 

1,621

     

661

   

Updated shares - VJR (Note 14)

 

1,417,544

     

(518,845)

   

Other revenues

 

4,697

 

3,794

 

3,899

 

1,111

   

1,443,735

 

5,664

 

(495,179)

 

2,082

                 

Other operating expenses

 

             

Taxes and fees

 

(4,013)

 

(1,594)

 

(2,025)

 

(875)

Write-off/(Provision) of judicial deposits

 

(5,012)

 

(1,456)

 

(1,581)

 

(4,498)

Expenses with environmental liabilities, net

 

(19,289)

 

4,020

 

(17,816)

 

(836)

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

(34,511)

 

(35,247)

 

(12,021)

 

(5,226)

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

 

(14)

 

121

 

2

 

5,580

Estimated (Loss)/reversal in inventories

 

(10,385)

 

5,269

 

(12,147)

 

4,174

 Losses on spare parts

 

(2,533)

 

(1,661)

 

(2,238)

 

(411)

 Studies and project engineering expenses

 

(9,920)

 

(16,353)

 

(4,343)

 

(8,157)

Research and development expenses

 

(1,480)

 

(1,659)

 

(522)

 

(983)

Cash flow hedge realized (Note 14 b)

 

(13,732)

 

(21,721)

     

(5,319)

Healthcare plan expenses

 

(48,640)

 

(45,149)

 

(22,544)

 

(23,205)

Advisory expenses

 

(1,261)

 

(39)

 

(603)

 

(23)

 Other expenses 

 

(61,390)

 

(6,002)

 

(32,527)

 

(5,820)

 

 

(212,180)

 

(121,471)

 

(108,365)

 

(45,599)

 Other operating income (expenses), net 

 

1,231,555

 

(115,807)

 

(603,544)

 

(43,517)

 

 

 

 

 

 

 

25.   FINANCIAL INCOME (EXPENSES)

 

 

Page 83


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

   

 

 

Consolidated

   

Six months ended

 

Three months ended

   

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

         

Financial income

 

 

 

 

 

 

 

 

Related parties (note 19 a)

 

30,233

 

35,281

 

16,008

 

15,104

Income from financial investments 

 

51,525

 

97,106

 

24,357

 

43,528

Gain from derivative

     

18,242

     

5,018

Gain on repurchase of debt securities

 

   

26,745

     

14,181

Other income (1)

 

9,016

 

27,855

 

7,513

 

10,879

 

 

90,774

 

205,229

 

47,878

 

88,710

Financial expenses

               

Borrowings and Financing - foreign currency

 

(459,175)

 

(435,102)

 

(243,674)

 

(221,005)

Borrowings and Financing - local currency

 

(519,647)

 

(940,235)

 

(255,374)

 

(428,237)

Capitalised interest (notes 11 and 28)

 

34,485

 

51,245

 

17,395

 

24,712

Interest, fines e late payment charges

 

(4,402)

 

(5,772)

 

(2,368)

 

(2,981)

Commission and bank fees

 

(88,251)

 

(78,010)

 

(46,376)

 

(39,135)

PIS/COFINS over financial income

 

(7,575)

 

(12,985)

 

(3,842)

 

(6,527)

Other financial expenses (2)

 

32,802

 

(49,018)

 

45,732

 

(10,217)

   

(1,011,763)

 

(1,469,877)

 

(488,507)

 

(683,390)

Foreign exchange and monetary variation, net

 

             

Monetary variation, net

 

(19,822)

 

4,072

 

(21,367)

 

2,708

Exchange variation, net

 

(645,786)

 

(65,038)

 

(530,167)

 

(236,648)

Exchange variation on derivatives

 

3,829

 

(229)

 

3,099

 

1

 

 

(661,779)

 

(61,195)

 

(548,435)

 

(233,939)

 

 

             

Financial income (expenses), net

 

(1,582,768)

 

(1,325,843)

 

(989,064)

 

(828,619)

 

 

             

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

           

Dollar to euro swap

 

3,829

 

(229)

 

3,099

 

1

   

3,829

 

(229)

 

3,099

 

1

Future DI

 

   

18,242

     

5,018

       

18,242

 

-

 

5,018

 

 

3,829

 

18,013

 

3,099

 

5,019

                 

 

(1)     Refers substantially an updating of tax credits

 

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

 

 

Page 84


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

   

 

 

Consolidado

 

 

Parent Company

   

Six months ended

 

Three months ended

   

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

Financial income

 

 

 

 

 

 

 

 

Related parties (note 19 a)

 

27,396

 

64,060

 

14,871

 

21,472

Income from financial investments 

 

30,642

 

44,681

 

13,201

 

19,611

Other income

 

6,633

 

24,139

 

6,273

 

10,069

 

 

64,671

 

132,880

 

34,345

 

51,152

Financial expenses

               

Borrowings and Financing - foreign currency

 

(100,018)

 

(113,113)

 

(42,443)

 

(57,838)

Borrowings and Financing - local currency

 

(452,486)

 

(808,640)

 

(223,998)

 

(368,368)

Related parties (note 19 a)

 

(222,537)

 

(260,489)

 

(121,624)

 

(141,028)

Capitalised interest (notes 11 and 28)

 

7,529

 

12,264

 

3,935

 

5,730

Interest, fines e late payment charges

 

(806)

 

(540)

 

(351)

 

(296)

Commission and bank fees

 

(77,904)

 

(69,301)

 

(39,976)

 

(34,805)

PIS/COFINS over financial income

 

(5,461)

 

(10,581)

 

(2,663)

 

(5,390)

Other financial expenses

 

59,555

 

(35,571)

 

56,184

 

(2,888)

 

 

(792,128)

 

(1,285,971)

 

(370,936)

 

(604,883)

Foreign exchange and monetary variation, net

               

Monetary variation, net

 

(7,224)

 

(8,924)

 

(18,403)

 

(3,823)

Exchange variation, net

 

(674,109)

 

(136,711)

 

(660,934)

 

(448,989)

 

 

(681,333)

 

(145,635)

 

(679,337)

 

(452,812)

                 

Financial income (expenses), net

 

(1,408,790)

 

(1,298,726)

 

(1,015,928)

 

(1,006,543)

                 

 

26.   SEGMENT INFORMATION

 

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

 

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

 

 

                               

Six months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2018

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou.) (*)

 

   2,598,238

 

15,604,021

 

 

 

 

 

 

 

1,695,279

 

(2,685,198)

 

 

Net revenues

                             

 

Domestic market

 

   4,711,992

 

   443,523

 

   129,931

 

   701,212

 

203,314

 

282,571

 

(1,273,218)

 

   5,199,325

Foreign market

 

   3,055,718

 

   2,039,230

                 

  458,691

 

   5,553,639

Total net revenue (note 22)

 

   7,767,710

 

   2,482,753

 

   129,931

 

   701,212

 

203,314

 

282,571

 

(814,527)

 

10,752,964

Cost of sales and services

 

(6,176,541)

 

(1,649,855)

 

   (94,936)

 

(506,035)

 

  (139,876)

 

  (247,172)

 

  1,005,754

 

(7,808,661)

Gross profit

 

   1,591,169

 

   832,898

 

  34,995

 

   195,177

 

   63,438

 

   35,399

 

  191,227

 

   2,944,303

General and administrative expenses

 

(497,860)

 

   (66,319)

 

   (18,507)

 

   (48,607)

 

(13,907)

 

(41,374)

 

(466,686)

 

(1,153,260)

Depreciation (note 23)

 

   305,347

 

   208,440

 

9,128

 

   128,443

 

  8,629

 

   60,533

 

(103,734)

 

   616,786

Proportionate EBITDA of joint ventures

                         

  253,337

 

   253,337

Adjusted EBITDA

 

   1,398,656

 

   975,019

 

  25,616

 

   275,013

 

   58,160

 

   54,558

 

(125,856)

 

   2,661,166

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ásia

 

  18,035

 

   1,846,508

 

 

 

 

 

 

 

 

 

  458,691

 

   2,323,234

North America

 

   1,038,907

 

 

                 

 

   1,038,907

Latin America

 

   214,007

 

 

 

 

 

 

 

 

 

 

 

 

   214,007

Europe

 

   1,747,425

 

   192,722

                 

 

   1,940,147

Others

 

  37,344

 

 

 

 

 

 

 

 

 

 

 

 

  37,344

Foreign market

 

   3,055,718

 

   2,039,230

 

 

 

 

 

  

 

  

 

  458,691

 

   5,553,639

Domestic market

 

   4,711,992

 

   443,523

 

   129,931

 

   701,212

 

203,314

 

282,571

 

(1,273,218)

 

   5,199,325

Total

 

   7,767,710

 

   2,482,753

 

   129,931

 

   701,212

 

203,314

 

282,571

 

(814,527)

 

10,752,964

 

 

 

Page 85


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

                                 
                               

Three months ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2018

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou.) (*)

 

   1,320,852

 

   8,129,858

 

 

 

 

 

 

 

889,680

 

(1,376,254)

 

 

Net revenues

                               

Domestic market

 

   2,421,363

 

   224,873

 

  64,287

 

   370,270

 

112,695

 

151,838

 

(661,271)

 

   2,684,055

Foreign market

 

   1,672,051

 

   1,106,286

 

 

 

 

 

  

 

  

 

  224,622

 

   3,002,959

Total net revenue (note 22)

 

   4,093,414

 

   1,331,159

 

  64,287

 

   370,270

 

112,695

 

151,838

 

(436,649)

 

   5,687,014

Cost of sales and services

 

(3,276,204)

 

(854,564)

 

   (48,993)

 

(261,862)

 

(73,590)

 

  (121,890)

 

  513,185

 

(4,123,918)

Gross profit

 

   817,210

 

   476,595

 

  15,294

 

   108,408

 

   39,105

 

   29,948

 

76,536

 

   1,563,096

General and administrative expenses

 

    (263,802)

 

   (45,455)

 

  (8,534)

 

   (25,300)

 

   (6,974)

 

(21,400)

 

(217,719)

 

(589,184)

Depreciation (note 23)

 

   154,884

 

   101,954

 

5,093

 

  63,822

 

  4,314

 

   33,851

 

   (52,307)

 

   311,611

Proportionate EBITDA of joint ventures

                         

  134,052

 

   134,052

Adjusted EBITDA

 

   708,292

 

   533,094

 

  11,853

 

   146,930

 

   36,445

 

   42,399

 

   (59,438)

 

   1,419,575

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ásia

 

  17,879

 

   994,356

 

 

 

 

 

 

 

 

 

  224,622

 

   1,236,857

North America

 

   608,201

                         

   608,201

Latin America

 

   108,450

 

 

 

 

 

 

 

 

 

 

 

 

 

   108,450

Europe

 

   918,412

 

   111,930

                     

   1,030,342

Others

 

  19,109

 

 

 

 

 

 

 

 

 

 

 

 

 

  19,109

Foreign market

 

   1,672,051

 

   1,106,286

 

 

 

 

 

  

 

  

 

  224,622

 

   3,002,959

Domestic market

 

   2,421,363

 

   224,873

 

  64,287

 

   370,270

 

112,695

 

151,838

 

(661,271)

 

   2,684,055

Total

 

   4,093,414

 

   1,331,159

 

  64,287

 

   370,270

 

    112,695

 

151,838

 

(436,649)

 

   5,687,014

                                 
                                 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                               

Six months ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2017

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou.) (*)

 

   2,367,751

 

15,061,705

 

 

 

 

 

 

 

1,651,805

 

(2,653,965)

 

 

Net revenues

                             

 

Domestic market

 

   3,537,807

 

   436,631

 

   107,277

 

   687,883

 

200,841

 

239,544

 

(1,257,568)

 

   3,952,415

Foreign market

 

   2,587,944

 

   1,804,603

 

 

 

 

 

  

 

  

 

  377,243

 

   4,769,790

Total net revenue (note 22)

 

   6,125,751

 

   2,241,234

 

   107,277

 

   687,883

 

200,841

 

239,544

 

(880,325)

 

   8,722,205

Cost of sales and services

 

(5,022,739)

 

(1,378,128)

 

   (74,714)

 

(524,035)

 

  (140,070)

 

  (256,179)

 

  976,498

 

(6,419,367)

Gross profit

 

   1,103,012

 

   863,106

 

  32,563

 

   163,848

 

   60,771

 

(16,635)

 

96,173

 

   2,302,838

General and administrative expenses

 

(506,759)

 

   (81,997)

 

   (14,248)

 

   (46,884)

 

(13,316)

 

(38,812)

 

(377,928)

 

(1,079,944)

Depreciation (note 23)

 

   341,263

 

   247,112

 

7,835

 

   168,260

 

  9,995

 

   67,329

 

   (96,140)

 

   745,654

Proportionate EBITDA of joint ventures

                         

  259,635

 

   259,635

Adjusted EBITDA

 

   937,516

 

   1,028,221

 

  26,150

 

   285,224

 

   57,450

 

   11,882

 

(118,260)

 

   2,228,183

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ásia

 

4,790

 

   1,668,753

 

 

 

 

 

 

 

 

 

  377,243

 

   2,050,786

North America

 

   1,004,662

 

 

                     

   1,004,662

Latin America

 

   249,254

 

 

 

 

 

 

 

 

 

 

 

 

 

   249,254

Europe

 

   1,309,214

 

   135,850

                     

   1,445,064

Others

 

  20,024

 

 

 

 

 

 

 

 

 

 

 

 

 

  20,024

Foreign market

 

   2,587,944

 

   1,804,603

 

 

 

 

 

  

 

  

 

  377,243

 

   4,769,790

Domestic market

 

   3,537,807

 

   436,631

 

   107,277

 

   687,883

 

200,841

 

239,544

 

(1,257,568)

 

   3,952,415

Total

 

   6,125,751

 

   2,241,234

 

   107,277

 

   687,883

 

200,841

 

239,544

 

(880,325)

 

   8,722,205

                                 
                                 
                               

Three months ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/2017

P&L

 

Steel

 

Mining 

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/elimination

 

Consolidated

     

Port

 

Railroads

       

Metric tons (thou.) (*)

 

   1,173,505

 

   7,817,851

 

 

 

 

 

 

 

830,574

 

(1,306,998)

 

 

Net revenues

                             

 

Domestic market

 

   1,749,290

 

   246,320

 

  52,062

 

   364,493

 

110,678

 

113,893

 

(673,873)

 

   1,962,863

Foreign market

 

   1,305,255

 

   820,809

 

 

 

 

 

  

 

  

 

  221,682

 

   2,347,746

Total net revenue (note 22)

 

   3,054,545

 

   1,067,129

 

  52,062

 

   364,493

 

110,678

 

113,893

 

(452,191)

 

   4,310,609

Cost of sales and services

 

(2,628,181)

 

(741,673)

 

   (37,520)

 

(243,963)

 

(70,931)

 

  (126,494)

 

  522,869

 

(3,325,893)

Gross profit

 

   426,364

 

   325,456

 

  14,542

 

   120,530

 

   39,747

 

(12,601)

 

70,678

 

   984,716

General and administrative expenses

 

(271,255)

 

   (41,631)

 

  (7,155)

 

   (22,522)

 

   (6,673)

 

(20,190)

 

(222,267)

 

(591,693)

Depreciation (note 23)

 

   172,221

 

   124,461

 

4,375

 

  64,636

 

  5,678

 

   32,678

 

   (48,279)

 

   355,770

Proportionate EBITDA of joint ventures

                         

  146,842

 

   146,842

Adjusted EBITDA

 

   327,330

 

   408,286

 

  11,762

 

   162,644

 

   38,752

 

   (113)

 

   (53,026)

 

   895,635

                                 

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ásia

 

734

 

   754,927

 

 

 

 

 

 

 

 

 

  221,682

 

   977,343

North America

 

   524,038

                         

   524,038

Latin America

 

  98,640

 

 

 

 

 

 

 

 

 

 

 

 

 

  98,640

Europe

 

   675,296

 

  65,882

                     

   741,178

Others

 

6,547

 

 

 

 

 

 

 

 

 

 

 

 

 

6,547

Foreign market

 

   1,305,255

 

   820,809

 

 

 

 

 

  

 

  

 

  221,682

 

   2,347,746

Domestic market

 

   1,749,290

 

   246,320

 

  52,062

 

   364,493

 

110,678

 

113,893

 

(673,873)

 

   1,962,863

Total

 

   3,054,545

 

   1,067,129

 

  52,062

 

   364,493

 

110,678

 

113,893

 

(452,191)

 

   4,310,609

 

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

 

Page 86


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

·       Adjusted EBITDA

 

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

 

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

 

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

 

               

Consolidated

   

Six months ended

 

Three months ended

   

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

Net income (loss) for the year

 

2,676,182

 

(522,341)

 

1,189,687

 

(639,956)

Depreciation/Amortization/Depletion (note 23)

 

616,786

 

745,654

 

311,611

 

355,770

Income tax and social contribution (note 16)

 

(76,711)

 

281,676

 

(635,422)

 

144,728

Financial income (expenses) (note 25)

 

1,528,768

 

1,325,843

 

989,064

 

828,619

EBITDA

 

4,799,025

 

1,830,832

 

1,854,940

 

689,161

Other operating income (expenses) (note 24)

 

(2,339,032)

 

198,214

 

(542,104)

 

99,025

Equity in results of affiliated companies

 

(52,164)

 

(60,498)

 

(27,313)

 

(39,393)

Proportionate EBITDA of joint ventures

 

253,337

 

259,635

 

134,052

 

146,842

Adjusted EBITDA (*)

 

2,661,166

 

2,228,183

 

1,419,575

 

895,635

                 

 

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

 

 

 

27.   INSURANCE

 

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

 

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

 

Page 87


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

 

28.   ADDITIONAL INFORMATION TO CASH FLOWS

 

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

 

 

     

Consolidated

     

Parent Company

 

06/30/2018

 

12/31/2017

 

06/30/2018

 

12/31/2017

Income tax and social contribution paid

62,736

 

268,847

 

 

 

 

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

34,485

 

91,957

 

7,529

 

21,308

Acquisition of fixed assets through loan

 

 

4,265

 

 

 

 

Capitalization with advance to future capital increase

 

 

20,264

 

33,633

 

80,686

 

97,221

 

385,333

 

41,162

 

101,994

 

 

 

 

 

 

29.   STATEMENT OF COMPREHENSIVE INCOME

 

 

                                 
   

 

 

 

 

 

 

 Consolidated

 

 

 

 

 

 

 

 Parent Company

   

 Six months ended

 

 Three months ended

 

 Six months ended

 

 Three months ended

   

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

 

06/30/2018

 

06/30/2017

 (Loss)/  Profit for the period

 

  2,676,182

 

(522,341)

 

  1,189,687

 

   (639,956)

 

  2,632,313

 

(573,764)

 

  1,160,450

 

   (659,394)

                                 

 Other comprehensive income

                               
                                 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

   

  59

 

 

58

 

 

  29

 

 

  28

 

 

  59

 

 

   58

 

 

  29

 

 

  28

 

 

  59

 

   58

 

  29

 

  28

 

  59

 

   58

 

  29

 

  28

                                 

Items that could be subsequently reclassified to the statement of income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Cumulative translation adjustments for the period

 

11,996

 

   129,458

 

  (25,962)

 

  169,101

 

11,996

 

   129,458

 

  (25,962)

 

  169,101

 Fair Value through other comprehensive income

 

   (1,559,680)

 

   118,498

 

 

65,199

 

   (1,559,680)

 

   118,498

 

 

65,199

(Loss) / gain on the percentage change in investments

 

(105)

 

2,814

 

(105)

 

 

(105)

 

2,814

 

(105)

 

 (Loss)/gain on cash flow hedge accounting

 

   (1,351,935)

 

   (65,862)

 

   (1,333,289)

 

   (198,906)

 

   (1,351,935)

 

   (65,862)

 

   (1,333,289)

 

   (198,906)

 Realization of cash flow hedge accounting reclassified to income statement

 

13,732

 

  21,721

 

 

   5,319

 

13,732

 

  21,721

 

 

   5,319

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

 

 

 

 

 

  (24,933)

 

   (25,903)

 

  (20,073)

 

  (27,749)

(Loss)/gain on foreign net investment hedge

 

  (24,933)

 

   (25,903)

 

  (20,073)

 

  (27,749)

     

 

     

(Loss)/gain on business combination

 

(651)

 

 

 

(651)

 

 

 

(651)

 

 

 

(651)

 

 

   

   (2,911,576)

 

   180,726

 

   (1,380,080)

 

12,964

 

   (2,911,576)

 

   180,726

 

   (1,380,080)

 

12,964

                                 

 

 

   (2,911,517)

 

   180,784

 

   (1,380,051)

 

12,992

 

   (2,911,517)

 

   180,784

 

   (1,380,051)

 

12,992

                                 

 Total comprehensive income for period 

 

   (235,335)

 

(341,557)

 

   (190,364)

 

   (626,964)

 

   (279,204)

 

(392,980)

 

   (219,601)

 

   (646,402)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Attributable to:

                               

 Controlling Shareholders

 

   (279,204)

 

(392,980)

 

   (219,601)

 

   (646,402)

 

   (279,204)

 

(392,980)

 

   (219,601)

 

   (646,402)

 Non-controlling Shareholders

 

43,869

 

  51,423

 

29,237

 

19,438

               

 

 

   (235,335)

 

(341,557)

 

   (190,364)

 

   (626,964)

 

   (279,204)

 

(392,980)

 

   (219,601)

 

   (646,402)

 

 

 

Page 88


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

30.      INDEPENDENT INVESTIGATION – CONSTRUCTION OF THE LONG STEEL PLANT   

 

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

 

 

 

 

 

 

 

 

 

Page 89


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

COMMENTS ON THE PERFORMANCE OF BUSINESS PROJECTIONS

1)     Projections

 

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

 

a)        Purpose of Projection

 

 

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

 

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

 

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times over a 12 to 15 months.

 

b)        Period and validity term of the projection.

 

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

 

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

 

 

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

 

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

 

Net Revenue

 

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

 

Adjusted EBITDA

 

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

 

 

 

 

 

 

 

 

Leverage 15 months

 

The assumptions used for the leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times over a 12 to 15 months, is based on an increase of the adjusted EBITDA in 2018 and 2019, resulting in a higher generation of free cash flow and lower net debt, leading to a substantial reduction of the indicator.

 

 

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

 

Net Revenue

Estimated

 

2016

n.a.

2017

18,000

2018 E

22,230

2019 E

n.a.

Reached

 

17,149

18,525

n.a.

n.a.

Variation %

 

-

3%

-

-

Adjusted EBITDA

 

2016

2017

2018 E

2019 E

Estimated

 

n.a.

5,000

5,574

n.a.

Reached

 

4,075

4,645

n.a.

n.a.

Variation %

 

-

-7%

-

-

Leverage

 

2016

2017

2018 E

2019 E

Estimated

 

n.a.

5.00x

n.a.

3.50x

Reached

 

6.32x

5.66x

n.a.

n.a.

Variation %

 

n.a.

13%

n.a.

n.a.

*E = estimated

 

 

 

 

**n.a = not evaluated or estimated

 

 

 

 

           

Page 90


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

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

 

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

 

There are no new projections.

 

Estimates have been kept:

 

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

 

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

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times over a 12 to 15 months.

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

 

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

 

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

 

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

 

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

 

Estimates in progress:

 

CSN estimates a leverage measured by the ratio of net debt to adjusted EBITDA close to 3.5 times over a 12 to 15 months.

Follow-up and changes to projections disclosed

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

Page 91


 
 

 CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

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

Version: 1

 

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

 

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

 

To the

Shareholders, Directors and Management of

Companhia Siderúrgica Nacional

São Paulo – SP

Introduction

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

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

Scope of review

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

Conclusion on the individual and consolidated interim financial information

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

Emphasis of matter

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

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

Other matters

Interim statements of value added

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

São Paulo, August 07, 2018

 

Nelson Fernandes Barreto Filho

 

Grant Thornton Auditores Independentes

 

Page 92


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

Opinions and Statements / Officers Statement on the Financial Statement

 

 

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

 

São Paulo, August 07 th, 2018.

 

 

 

____________________________________________

Benjamin Steinbruch

CEO

 

 

____________________________________________

Luis Fernando Barbosa Martinez

Executive Officer

 

 

 

____________________________________________

David Moise Salama

Executive Officer

 

 

 

____________________________________________

Pedro Gutemberg Quariguasi Netto

Executive Officer

 

 

____________________________________________

Marcelo Cunha Ribeiro

Executive Officer – CFO and Investors Relations

 

 

 

 

 

Page 93


 
 


CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE

 

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

Version: 1

 

 

 

Opinions and Statements / Officers Statement on Auditor’s Report

 

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

 

 

São Paulo, August 07 th, 2018.

 

 

____________________________________________

Benjamin Steinbruch

CEO

 

____________________________________________

Luis Fernando Barbosa Martinez

Executive Officer

 

 

____________________________________________

David Moise Salama

Executive Officer

 

 

____________________________________________

Pedro Gutemberg Quariguasi Netto

Executive Officer

 

 

____________________________________________

Marcelo Cunha Ribeiro

Executive Officer – CFO and Investors Relations

 

 

 

 

 

Page 94

 

SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: August 28, 2018
 
COMPANHIA SIDERÚRGICA NACIONAL
By:
/S/ Benjamin Steinbruch

 
Benjamin Steinbruch
Chief Executive Officer

 

 
By:
/S/ Marcelo Cunha Ribeiro

 
Marcelo Cunha Ribeiro
Chief Financial and Investor Relations Officer

 
 

 

 
FORWARD-LOOKING STATEMENTS

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