siditr2q13_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, 2013
Commission File Number 1-14732
 

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

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

Yes _______ No ___X____

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information – June 30, 2013 – 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

 

1/1/2013 to 6/30/2013

8

1/1/2012 to 6/30/2012

9

Statement of Value Added

10

Consolidated Financial Statements

 

Balance Sheet - Assets

11

Balance Sheet - Liabilities

12

Statement of Income

13

Statement of Comprehensive Income

14

Statement of Cash Flows

15

Statement of Changes in Shareholders’ Equity

 

1/1/2013 to 6/30/2013

17

1/1/2012 to 6/30/2012

18

Statement of Value Added

19

Comments on the Company’s Consolidated Performance

20

Notes to the Financial Statements

32

Reports and Statements

 

Unqualified Independent Auditors’ Review Report

78

 

 

PAGE 1 of 78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

6/30/2013

 

Paid-in Capital

 

 

Common

1,457,970,108

 

Preferred

0

 

Total

1,457,970,108

 

Treasury Shares

 

 

Common

0

 

Preferred

0

 

Total

0

 

 

 

 

PAGE 2 of 78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Parent Company Statements / Balance Sheet - Assets

 

(R$ thousand)

   
       

Code

Description

Current Quarter
6/30/2013

YTD Previous Year
12/31/2012

1

Total assets

47,499,050

46,925,534

1.01

Current assets

7,164,657

8,386,446

1.01.01

Cash and cash equivalents

2,093,809

2,995,757

1.01.03

Trade receivables

1,951,403

2,032,431

1.01.04

Inventories

2,605,735

2,704,302

1.01.08

Other current assets

513,710

653,956

1.02

Non-current assets

40,334,393

38,539,088

1.02.01

Long-term receivables

4,456,867

3,526,732

1.02.01.06

Deferred taxes

2,580,936

1,869,775

1.02.01.09

Other non-current assets

1,875,931

1,656,957

1.02.02

Investments

23,834,038

23,356,506

1.02.03

Property, plant and equipment

12,017,632

11,636,182

1.02.04

Intangible assets

25,856

19,668

 

 

 

PAGE 3 of 78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Parent Company Statements / Balance Sheet – Liabilities

 

(R$ thousand)

   
       

Code

Description

Current Quarter
6/30/2013

YTD Previous Year
12/31/2012

2

Total liabilities and shareholders' equity

47,499,050

46,925,534

2.01

Current liabilities

6,884,745

5,700,760

2.01.01

Payroll and related taxes

149,882

130,014

2.01.02

Trade payables

1,156,494

1,193,726

2.01.03

Taxes payable

101,146

118,365

2.01.04

Borrowings and financing

3,823,864

2,621,503

2.01.05

Other payables

1,395,433

1,383,179

2.01.06

Provisions

257,926

253,973

2.01.06.01

Provision for tax, social security, labor and civil risks

257,926

253,973

2.02

Non-current liabilities

32,606,039

32,607,877

2.02.01

Borrowings and financing

21,090,292

21,518,489

2.02.02

Other payables

9,024,064

8,927,096

2.02.04

Provisions

2,491,683

2,162,292

2.02.04.01

Provision for tax, social security, labor and civil risks

396,826

344,951

2.02.04.02

Other provisions

2,094,857

1,817,341

2.02.04.02.03

Provision for environmental liabilities and asset decommissioning

412,159

400,487

2.02.04.02.04

Employee benefits

565,556

565,556

2.02.04.02.05

Provision for losses on investments

1,117,142

851,298

2.03

Shareholders’ equity

8,008,266

8,616,897

2.03.01

Issued capital

4,540,000

4,540,000

2.03.02

Capital reserves

30

30

2.03.04

Earnings reserves

3,130,543

3,690,543

2.03.04.01

Legal reserve

336,190

336,190

2.03.04.02

Statutory reserve

2,794,353

2,794,353

2.03.04.08

Additional dividends and interest on capital proposed

-

560,000

2.03.05

Retained earnings/accumulated losses

521,795

-

2.03.08

Other comprehensive income

(184,102)

386,324

 

 

 

PAGE 4 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Parent Company Statements / Statements of Income

 

 

 

(R$ thousand)

   

 

 

Code

Description

Current Quarter
4/1/2013 to 6/30/2013

YTD Current Year
1/1/2013 to 6/30/2013

Same Quarter of

Previous Year

4/1/2012 to 6/30/2012

YTD Previous

Year

1/1/2012 to 6/30/2012

3.01

Net revenue from sales and/or services

3,288,085

6,141,300

2,556,448

4,965,904

3.02

Cost of sales and/or services

(2,416,470)

(4,621,746)

(1,944,371)

(3,831,525)

3.03

Gross profit

871,615

1,519,554

612,077

1,134,379

3.04

Operating expenses/income

695,221

322,343

(1,284,355)

(1,310,015)

3.04.01

Selling expenses

(130,157)

(239,424)

(79,093)

(147,297)

3.04.02

General and administrative expenses

(87,064)

(163,193)

(90,182)

(167,533)

3.04.04

Other operating income

1,691

5,209

43,245

71,174

3.04.05

Other operating expenses

(144,158)

(222,685)

(1,477,880)

(1,573,480)

3.04.06

Share of profits (losses) of investees

1,054,909

942,436

319,555

507,121

3.05

Profit (loss) before finance income (costs) and taxes

1,566,836

1,841,897

(672,278)

(175,636)

3.06

Finance income (costs)

(1,314,739)

(1,779,978)

(1,174,465)

(1,675,694)

3.06.01

Finance income

45,587

70,620

76,409

123,196

3.06.02

Finance costs

(1,360,326)

(1,850,598)

(1,250,874)

(1,798,890)

3.06.02.01

Net exchange gains (losses) on financial instruments

(705,470)

(589,257)

(532,715)

(356,069)

3.06.02.02

Finance costs

(654,856)

(1,261,341)

(718,159)

(1,442,821)

3.07

Profit (loss) before taxes on income

252,097

61,919

(1,846,743)

(1,851,330)

3.08

Income tax and social contribution

242,372

459,876

814,383

929,664

3.09

Profit (loss) from continuing operations

494,469

521,795

(1,032,360)

(921,666)

3.11

Profit (loss) for the period

494,469

521,795

(1,032,360)

(921,666)

3.99

Earnings per share - (R$/share)

   

 

 

3.99.01

Basic earnings per share

   

 

 

3.99.01.01

Common shares

0.33915

0.35789

(0.70808)

(0.63216)

3.99.02

Diluted earnings per share

   

 

 

3.99.02.01

Common shares

0.00000

0.00000

(0.70808)

(0.63216)

 

 

 

 

 

PAGE 5 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

Parent Company Statements / Statement of Comprehensive Income

(R$ thousand)

   

 

 

Code

Description

Current Quarter
4/1/2013 to 6/30/2013

YTD Current Year
1/1/2013 to 6/30/2013

Same Quarter of

Previous Year

4/1/2012 to 6/30/2012

YTD Previous

Year

1/1/2012 to 6/30/2012

4.01

Profit (loss) for the period

494,469

521,795

(1,032,360)

(921,666)

4.02

Other comprehensive income

(272,443)

(570,426)

670,653

900,840

4.02.01

Cumulative translation adjustments for the period

124,287

81,048

163,423

133,401

4.02.03

Available-for-sale assets, net of taxes

(396,730)

(651,474)

507,230

767,439

4.03

Comprehensive income for the period

222,026

(48,631)

(361,707)

(20,826)

           

 

 

 

 

 

 

 

 

PAGE 6 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Parent Company Statements / Statement of Cash Flows – Indirect Method

(R$ thousand)

   

Code

Description

YTD Current Year
01/01/2013 to 6/30/2013

YTD Previous Year
01/01/2012 to 6/30/2012

6.01

Net cash generated by (used in) operating activities

567,033

1,492,938

6.01.01

Cash generated from operations

1,481,247

1,207,145

6.01.01.01

Profit for the period

521,795

-921,666

6.01.01.02

Accrued charges on borrowings and financing

1,172,598

1,269,671

6.01.01.03

Accrued charges on borrowings and financing (granted)

-18,885

0

6.01.01.04

Depreciation/ depletion / amortization

466,832

449,223

6.01.01.05

Share of profits of investees

-942,436

-507,121

6.01.01.06

Deferred income tax and social contribution

-459,876

-929,664

6.01.01.08

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

65,165

116,427

6.01.01.09

Inflation adjustment and exchange differences, net

694,589

356,069

6.01.01.10

Gain on derivative transactions

2,294

5,907

6.01.01.11

Residual value of writen-off long-lived assets

7,262

0

6.01.01.13

Impairment of available-for-sale security

3,369

1,245,024

6.01.01.14

Other provisions

-31,460

73,275

6.01.02

Changes in assets and liabilities

-884,214

285,793

6.01.02.01

Trade receivables - third parties

-78,773

141,721

6.01.02.02

Receivables from related parties

-88,274

1,303,157

6.01.02.03

Inventories

19,331

16,198

6.01.02.04

Receivables from related parties

-13

145,121

6.01.02.05

Recoverable taxes

-423

-15,728

6.01.02.06

Judicial deposits

1,125

-15,308

6.01.02.07

Dividends received from subsidiaries

262,807

15,728

6.01.02.10

Trade payables

-49,798

104,783

6.01.02.11

Payroll and related taxes

19,868

-51,467

6.01.02.12

Taxes

-55,918

-72,856

6.01.02.13

Taxes in installments - REFIS

-52,118

-192,775

6.01.02.14

Payables to related parties

-1,692

618

6.01.02.15

Tax, social security, labor, civil and environmental liabilities

16,424

-6,514

6.01.02.16

Interest paid

-863,981

-1,077,697

6.01.02.17

Interest received

2,420

0

6.01.02.18

Interest on swap paid

-2,466

-6,764

6.01.02.19

Other liabilities

-12,733

-2,424

6.02

Net cash used in investing activities

-965,049

597,875

6.02.01

Investments/advances for future capital increase

-67,370

-531,768

6.02.02

Purchase of property, plant and equipment

-624,309

-725,615

6.02.04

Capital reduction in subsidiary

0

1,855,258

6.02.06

Receipt/payment in derivative transactions

-127

0

6.02.07

Purchase of intangible assets

-11

0

6.02.08

Related parties loans

-293,307

0

6.02.09

Receipt of intercompany loans

20,075

0

6.03

Net cash generated by (used in) financing activities

-556,347

-1,597,488

6.03.01

Borrowings and financing raised - third parties

553,071

1,065,128

6.03.03

Amortization of borrowings - third parties

-418,455

-1,218,247

6.03.04

Amortization of related parties borrowings

0

-244,701

6.03.05

Dividends and interest on capital paid

-690,963

-1,199,668

 

 

 

PAGE 7 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Parent Company Statements / Statement of Cash Flows – Indirect Method

(R$ thousand)

   

Code

Description

YTD Current Year
01/01/2013 to 6/30/2013

YTD Previous Year
01/01/2012 to 6/30/2012

6.04

Exchange differences on translating cash and cash equivalents

22,415

0

6.05

Decrease in cash and equivalents

-901,948

493,325

6.05.01

Cash and cash equivalents at the beginning of the period

2,995,757

2,073,244

6.05.02

Cash and cash equivalents at the end of the period

2,093,809

2,566,569

 

 

 

 

 

 

PAGE 8 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

 

Parent Company Statements / Statement of Changes in Shareholders´ Equity - 1/1/2013 to 6/30/2013

 

(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

3,690,543

 

386,324

8,616,897

5.03

Adjusted opening balances

4,540,000

30

3,690,543

 

386,324

8,616,897

5.04

Capital transactions with shareholders

   

-560,000

   

-560,000

5.04.08

Approval of prior year's proposed dividends

   

-560,000

   

-560,000

5.05

Total comprehensive income

     

521,795

-570,426

-48,631

5.05.01

Profit for the period

     

521,795

 

521,795

5.05.02

Other comprehensive income

       

-570,426

-570,426

5.05.02.04

Cumulative translation adjustments for the period

       

81,048

81,048

5.05.02.09

Available-for-sale financial assets, net of taxes

       

-651,474

-651,474

5.07

Closing balances

4,540,000

30

3,130,543

521,795

-184,102

8,008,266

                         

 

 

 

 

PAGE 9 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

Parent Company Statements / Statement of Changes in Shareholders´ Equity - 1/1/2012 to 6/30/2012

 

(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

1,680,947

30

7,671,620

 

-1,366,776

7,985,821

5.03

Adjusted opening balances

1,680,947

30

7,671,620

 

-1,366,776

7,985,821

5.04

Capital transactions with shareholders

2,859,053

 

-3,132,545

-237,978

 

-511,470

5.04.01

Capital increases

2,859,053

 

-2,859,053

     

5.04.07

Interest on capital

     

-237,978

 

-237,978

5.04.08

Approval of prior year's proposed dividends

   

-273,492

   

-273,492

5.05

Total comprehensive income

     

-921,666

900,840

-20,826

5.05.01

Profit for the period

     

-921,666

 

-921,666

5.05.02

Other comprehensive income

       

900,840

900,840

5.05.02.04

Cumulative translation adjustments for the period

       

133,401

133,401

5.05.02.09

Available-for-sale financial assets, net of taxes

       

767,439

767,439

5.07

Closing balances

4,540,000

30

4,539,075

-1,159,644

-465,936

7,453,525

                         

 

 

 

 

 

 

 

 

PAGE 10 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Parent Company Statements / Statement of Value Added

 

(R$ thousand)

   
       

Code

Description

YTD Current year
1/1/2013 to 6/30/2013

YTD Previous year
1/1/2012 to 6/30/2012

7.01

Revenues

7,628,632

6,219,627

7.01.01

Sales of products and services

7,582,244

6,195,677

7.01.02

Other revenues/(expenses)

45,242

17,753

7.01.04

Allowance for doubtful debts

1,146

6,197

7.02

Raw materials acquired from third parties

-5.077,446

-5,592,305

7.02.01

Costs of sales and services

-4,465,891

-3,770,290

7.02.02

Materials, eletric power, outside services and other

-622,976

-560,348

7.02.03

Impairment of assets

11,421

-1,261,667

7.03

Gross value added

2,551,186

627,322

7.04

Retentions

-466,832

-449,223

7.04.01

Depreciation, amortization and depletion

-466,832

-449,223

7.05

Wealth created

2,084,354

178,099

7.06

Value added received as transfer

1,183,374

913,385

7.06.01

Share of profits of subsidiaries

942,436

507,121

7.06.02

Finance income/exchange gains

70,620

123,196

7.06.03

Other

170,318

283,068

7.07

Wealth for distribution

3,267,728

1,091,484

7.08

Wealth distributed

3,267,728

1,091,484

7.08.01

Personnel

526,830

307,780

7.08.01.01

Salaries and wages

402,657

237,791

7.08.01.02

Benefits

93,188

47,872

7.08.01.03

Severance pay fund (FGTS)

30,985

22,117

7.08.02

Taxes, Fees and Contributions

193,531

-378,728

7.08.02.01

Federal

102,250

-473,371

7.08.02.02

State

80,168

77,723

7.08.02.03

Municipal

11,113

16,920

7.08.03

Lenders and lessors

2,025,572

2,084,098

7.08.03.01

Interest

1,260,840

1,442,405

7.08.03.02

Leases

5,297

2,261

7.08.03.03

Other

759,435

639,432

7.08.04

Shareholders

521,795

-921,666

7.08.04.01

Interest on capital

0

237,978

7.08.04.03

(Accumulated losses)/Retained earningsfor the year

521,795

-1,159,644

 

 

PAGE 11 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

  

Consolidated Financial Statements / Balance Sheet - Assets

 

(R$ thousand)

   
       

Code

Description

Current Quarter
6/30/2013

YTD Previous Year
12/31/2012

1

Total assets

54,216,745

53,283,269

1.01

Current assets

18,788,336

19,098,586

1.01.01

Cash and cash equivalents

12,272,870

11,891,821

1.01.03

Trade receivables

2,467,511

2,661,417

1.01.04

Inventories

3,321,737

3,393,193

1.01.08

Other current assets

726,218

1,152,155

1.02

Non-current assets

35,428,409

34,184,683

1.02.01

Long-term receivables

4,785,733

3,920,971

1.02.01.02

Investments measured at amortized cost

145,785

116,753

1.02.01.06

Deferred taxes

2,977,273

2,177,079

1.02.01.09

Other non-current assets

1,662,675

1,627,139

1.02.02

Investments

10,362,962

10,839,787

1.02.03

Property, plant and equipment

19,352,531

18,519,064

1.02.04

Intangible assets

927,183

904,861

           

 

 

 

 

 

 

 

 

 

 

PAGE 12 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet - Liabilities

 

 

(R$ thousand)

   

 

       

 

Code

Description

Current Quarter
6/30/2013

YTD Previous Year
12/31/2012

2

Total liabilities and shareholders' equity

54,216,745

53,283,269

2.01

Current liabilities

6,720,191

6,550,899

2.01.01

Payroll and related taxes

204,729

184,963

2.01.02

Trade payables

1,704,287

2,025,461

2.01.03

Taxes payable

254,382

272,766

2.01.04

Borrowings and financing

2,934,549

2,169,122

2.01.05

Other payables

1,302,118

1,582,040

2.01.06

Provisions

320,126

316,547

2.01.06.01

Provision for tax, social security, labor and civil risks

320,126

316,547

2.02

Non-current liabilities

39,093,933

37,724,857

2.02.01

Borrowings and financing

28,241,141

27,135,582

2.02.02

Other payables

9,190,052

9,009,049

2.02.03

Deferred taxes

242,434

238,241

2.02.04

Provisions

1,420,306

1,341,985

2.02.04.01

Provision for tax, social security, labor and civil risks

438,086

371,697

2.02.04.02

Other provisions

982,220

970,288

2.02.04.02.03

Provision for environmental liabilities and asset decommissioning

416,629

404,697

2.02.04.02.04

Employee benefits

565,591

565,591

2.03

Shareholders’ equity

8,402,621

9,007,513

2.03.01

Issued capital

4,540,000

4,540,000

2.03.02

Capital reserves

30

30

2.03.04

Earnings reserves

3,130,543

3,690,543

2.03.04.01

Legal reserve

336,190

336,190

2.03.04.02

Statutory reserve

2,794,353

2,794,353

2.03.04.08

Additional dividends proposed

-

560,000

2.03.05

Retained earnings/accumulated losses

521,795

-

2.03.08

Other comprehensive income

(184,102)

386,324

2.03.09

Non-controlling interests

394,355

390,616

               

 

 

 

 

 

 

PAGE 13 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Consolidated Financial Statements - Statement of Income

 

 

 

(R$ thousand)

   

 

 

Code

Description

Current Quarter
4/1/2013 to 6/30/2013

YTD Current Year
1/1/2013 to 6/30/2013

Same Quarter of

Previous Year

4/1/2012 to 6/30/2012

YTD Previous

Year

1/1/2012 to 6/30/2012

3.01

Net revenue from sales and/or services

4,060,202

7,702,185

3,567,812

7,003,296

3.02

Cost of sales and/or services

(3,020,222)

(5,871,799)

(2,686,708)

(5,111,016)

3.03

Gross profit

1,039,980

1,830,386

881,104

1,892,280

3.04

Operating expenses/income

(242,151)

(630,936)

(2,175,143)

(2,487,148)

3.04.01

Selling expenses

(256,374)

(457,624)

(149,685)

(282,030)

3.04.02

General and administrative expenses

(123,461)

(233,047)

(123,822)

(230,496)

3.04.04

Other operating income

20,950

25,206

38,926

44,396

3.04.05

Other operating expenses

(165,851)

(264,751)

(2,312,658)

(2,426,906)

3.04.06

Share of profits (losses) of investees

282,585

299,280

372,096

407,888

3.05

Profit (loss) before finance income (costs) and taxes

797,829

1,199,450

(1,294,039)

(594,868)

3.06

Finance income (costs)

(457,819)

(985,102)

(455,010)

(1,093,674)

3.06.01

Finance income

60,282

98,102

78,342

175,707

3.06.02

Finance costs

(518,101)

(1,083,204)

(533,352)

(1,269,381)

3.06.02.01

Net exchange gains (losses) on financial instruments

63,522

34,837

133,248

68,242

3.06.02.02

Finance costs

(581,623)

(1,118,041)

(666,600)

(1,337,623)

3.07

Profit (loss) before taxes on income

340,010

214,348

(1,749,049)

(1,688,542)

3.08

Income tax and social contribution

161,876

303,854

700,608

732,736

3.09

Profit (loss) from continuing operations

501,886

518,202

(1,048,441)

(955,806)

3.11

Consolidated profit (loss) for the period

501,886

518,202

(1,048,441)

(955,806)

3.11.01

Attributable to owners of the Company

494,469

521,795

(1,032,360)

(921,666)

3.11.02

Attributable to non-controlling interests

7,417

(3,593)

(16,081)

(34,140)

3.99

Earnings per share - (R$/share)

   

 

 

3.99.01

Basic earnings per share

   

 

 

3.99.01.01

Common shares

0.33915

0.35789

(0.70808)

(0.63216)

3.99.02

Diluted earnings per share

   

 

 

3.99.02.01

Common shares

0.00000

0.00000

(0.70808)

(0.63216)

 

 

 

PAGE 14 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

Consolidated Financial Statements / Statement of Comprehensive Income

(R$ thousand)

   

 

 

 

Code

Description

Current Quarter
4/1/2013 to 6/30/2013

YTD Current Year
1/1/2013 to 6/30/2013

Same Quarter of

Previous Year

4/1/2012 to 6/30/2012

YTD Previous

Year

1/1/2012 to 6/30/2012

4.01

Profit (loss) for the period

501,886

518,202

(1,048,441)

(955,806)

4.02

Other comprehensive income

(272,443)

(570,426)

670,653

900,840

4.02.01

Cumulative translation adjustments for the period

124,287

81,048

163,423

133,401

4.02.03

Available-for-sale assets, net of taxes

(396,730)

(651,474)

507,230

767,439

4.03

Consolidated comprehensive income for the period

229,443

(52,224)

(377,788)

(54,966)

4.03.01

Attributable to owners of the Company

222,026

(48,631)

(361,707)

(20,826)

4.03.02

Attributable to non-controlling interests

7,417

(3,593)

(16,081)

(34,140)

                   

 

 

 

 

 

 

 

 

PAGE 15 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Consolidated Financial Statements / Statement of Cash Flows – Indirect Method

(R$ thousand)

   

Code

Description

YTD Current Year
01/01/2013 to 6/30/2013

YTD Previous Year
01/01/2012 to 6/30/2012

6.01

Net cash generated by (used in) operating activities

792,833

117,964

6.01.01

Cash generated from operations

2,330,252

1,867,419

6.01.01.01

Profit for the period

518,202

-955,806

6.01.01.02

Accrued charges on borrowings and financing

1,012,308

1,154,771

6.01.01.03

Depreciation/ depletion / amortization

579,489

518,494

6.01.01.04

Share of profits of investees

-299,280

-407,888

6.01.01.05

Deferred income tax and social contribution

-467,700

-882,801

6.01.01.07

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

48,523

166,003

6.01.01.08

Inflation adjustment and exchange differences, net

896,022

253,038

6.01.01.09

Gain on derivative transactions

8,932

-7,490

6.01.01.10

Impairment of available-for-sale security

5,002

2,022,793

6.01.01.16

Residual value of writen-off long-lived assets

25,835

3,114

6.01.01.17

Other provisions

2,919

3,191

6.01.02

Changes in assets and liabilities

-1,537,419

-1,749,455

6.01.02.01

Trade receivables

-129,705

-99,421

6.01.02.02

Inventories

-97,457

32,009

6.01.02.03

Receivables from related parties

-4,499

-220,632

6.01.02.04

Recoverable taxes

-99,277

61,162

6.01.02.05

Judicial deposits

33,444

-26,715

6.01.02.06

Dividends received from subsidiaries

240,000

0

6.01.02.08

Trade payables

-311,339

121,563

6.01.02.09

Payroll and related taxes

19,236

-52,669

6.01.02.10

Taxes

16,764

-5,863

6.01.02.11

Taxes in installments - REFIS

-52,176

-193,019

6.01.02.12

Payables to related parties

-3,463

2,272

6.01.02.13

Tax, social security, labor, civil and environmental liabilities

-11,872

-7,852

6.01.02.15

Interest paid

-1,098,710

-1,284,079

6.01.02.16

Interest on swap paid

-2,466

-34,490

6.01.02.17

Other liabilities

-35,899

-41,721

6.02

Net cash used in investing activities

-719,541

-1,763,345

6.02.02

Investments/advances for future capital increase

0

-141,082

6.02.03

Purchase of property, plant and equipment

-963,283

-1,384,810

6.02.05

Cash from acquisition of subsidiaries

0

14,880

6.02.08

Acquisition of subsidiaries

0

-300,545

6.02.09

Receipt/payment in derivative transactions

272,815

27,170

6.02.10

Purchase of intangible assets

-38

-505

6.02.11

Financial investments

-29,035

21,547

6.03

Net cash generated by (used in) financing activities

162,217

-1,433,286

6.03.01

Borrowings and financing raised

1,225,822

1,778,526

6.03.02

Amortization of borrowings

-378,066

-1,261,401

6.03.03

Amortization of principal - acquisition of subsidiaries

0

-806,937

6.03.04

Dividends and interest on capital paid

-690,963

-1,199,668

6.03.05

Capital contribution by non-controlling shareholders

5,424

56,194

6.04

Exchange differences on translating cash and cash equivalents

145,540

749,919

6.05

Decrease in cash and equivalents

381,049

-2,328,748

6.05.01

Cash and cash equivalents at the beginning of the period

11,891,821

13,440,690

6.05.02

Cash and cash equivalents at the end of the period

12,272,870

11,111,942

 

 

PAGE 16 of  78

 


 


(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Consolidated Financial Statements / Statement of Changes in Equity - 1/1/2013 to 6/30/2013

 

 

(R$ thousand)

           

 

 

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings/

(accumulated losses)

Other compre-hensive income

Shareholders´ Equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

4,540,000

30

3,690,543

 

386,324

8,616,897

390,616

9,007,513

5.03

Adjusted opening balances

4,540,000

30

3,690,543

 

386,324

8,616,897

390,616

9,007,513

5.04

Capital transactions with shareholders

   

-560,000

   

-560,000

 

-560,000

5.04.08

Approval of prior year's proposed dividends

   

-560,000

   

-560,000

 

-560,000

5.05

Total comprehensive income

     

521,795

-570,426

-48,631

-3,593

-52,224

5.05.01

Profit for the period

     

521,795

 

521,795

-3,593

518,202

5.05.02

Other comprehensive income

       

-570,426

-570,426

 

-570,426

5.05.02.04

Cumulative translation adjustments for the period

       

81,048

81,048

 

81,048

5.05.02.09

Available-for-sale financial assets, net of taxes

       

-651,474

-651,474

 

-651,474

5.06

Internal changes in shareholders' equity

           

7,332

7,332

5.06.04

Non-controlling interests in subsidiaries

           

7,332

7,332

5.07

Closing balances

4,540,000

30

3,130,543

521,795

-184,102

8,008,266

394,355

8,402,621

                             

 

 

 

 

 

 

PAGE 17 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Consolidated Financial Statements / Statement of Changes in Equity - 1/1/2012 to 6/30/2012

(R$ thousand)

           

 

 

Code

Description

Paid-in capital

Capital reserve, granted options and treasury shares

Earnings reserve

Retained earnings/

(accumulated losses)

Other compre-hensive income

Shareholders´ Equity

Non-controlling interests

Consolidated shareholders' equity

5.01

Opening balances

1,680,947

30

7,671,620

 

-1,366,776

7,985,821

431,349

8,417,170

5.03

Adjusted opening balances

1,680,947

30

7,671,620

 

-1,366,776

7,985,821

431,349

8,417,170

5.04

Capital transactions with shareholders

2,859,053

 

-3,132,545

-237,978

 

-511,470

 

-511,470

5.04.01

Capital increases

2,859,053

 

-2,859,053

     

 

 

5.04.07

Interest on capital

     

-237,978

 

-237,978

 

-237,978

5.04.08

Approval of prior years proposed dividends

   

-273,492

   

-273,492

 

-273,492

5.05

Total comprehensive income

     

-921,666

900,840

-20,826

-34,140

-54,966

5.05.01

Profit (loss) for the period

     

-921,666

 

-921,666

-34,140

-955,806

5.05.02

Other comprehensive income

       

900,840

900,840

 

900,840

5.05.02.04

Cumulative translation adjustments for the period

       

133,401

133,401

 

133,401

5.05.02.09

Available-for-sale financial assets, net of taxes

       

767,439

767,439

 

767,439

5.06

Internal changes in shareholders' equity

           

19,638

19,638

5.06.04

Non-controlling interests in subsidiaries

           

19,638

19,638

5.07

Closing balances

4,540,000

30

4,539,075

-1,159,644

-465,936

7,453,525

416,847

7,870,372

                             

 

 

 

 

 

 

 

 

PAGE 18 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Consolidated Financial Statements / Statement of Value Added

(R$ thousand)

   

Code

Description

YTD Current year
1/1/2013 to 6/30/2013

YTD Previous year
1/1/2012 to 6/30/2012

7.01

Revenues

9,342,470

8,397,149

7.01.01

Sales of products and services

9,300,610

8,373,255

7.01.02

Other revenues/(expenses)

56,368

19,997

7.01.04

Allowance for doubtful debts

-14,508

3,897

7.02

Raw materials acquired from third parties

-6,265,885

-7,672,341

7.02.01

Costs of sales and services

-5,397,367

-4,823,274

7.02.02

Materials, eletric power, outside services and other

-895,501

-800,814

7.02.03

Impairment of assets

26,983

-2,048,253

7.03

Gross value added

3,076,585

724,808

7.04

Retentions

-579,489

-518,494

7.04.01

Depreciation, amortization and depletion

-579,489

-518,949

7.05

Wealth created

2,497,096

206,314

7.06

Value added received as transfer

2,010,965

1,870,577

7.06.01

Share of profits of subsidiaries

299,280

407,888

7.06.02

Finance income/exchange gains

98,102

175,707

7.06.03

Other

1,613,583

1,286,982

7.07

Wealth for distribution

4,508,061

2,076,891

7.08

Wealth distributed

4,508,061

2,076,891

7.08.01

Personnel

725,362

470,014

7.08.01.01

Salaries and wages

575,363

382,804

7.08.01.02

Benefits

113,557

59,940

7.08.01.03

Severance pay fund (FGTS)

36,442

27,270

7.08.02

Taxes, Fees and Contributions

560,536

7,241

7.08.02.01

Federal

354,938

-171,971

7.08.02.02

State

189,492

158,153

7.08.02.03

Municipal

16,106

21,059

7.08.03

Lenders and lessors

2,703,961

2,555,442

7.08.03.01

Interest

1,110,261

1,323,810

7.08.03.02

Leases

7,815

3,709

7.08.03.03

Other

1,585,885

1,227,923

7.08.04

Shareholders

518,202

-955,806

7.08.04.01

Interest on capital

0

237,978

7.08.04.03

(Accumulated losses)/Retained earningsfor the year

521,795

-1,159,644

7.08.04.04

Non-controlling interests

-3,593

-34,140

 

 

PAGE 19 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Economic Scenario

The outlook for global economic activity is one of moderate growth. In June, the global manufacturing Purchasing Managers Index (PMI) moved up for the sixth consecutive month, reaching 50.6 points.

 

Despite the strengthening of private consumption in the United States and Japan, other factors, such as soaring unemployment, especially in Europe, the fiscal restrictions in certain of the mature economies and the Chinese slowdown are pointing to exceptionally modest economic growth in 2013. As a result, the central banks in the developed countries have kept interest rates at historically minimum levels, while expansionist monetary policies are prevailing in some of the developing nations.

 

The IMF expects global GDP growth of 3.1% in 2013, very close to the 2012 figure.

 

USA

 

U.S. GDP grew by an annualized 1.7% in 2Q13 versus 1.8% recorded in 1Q13, chiefly due to household consumption. The FED is predicting growth of between 2.3% and 2.8% for the year as a whole.  According to the institution, industrial production grew by 0.3% in June, with capacity utilization of 77.8%. Manufacturing PMI stood at 50.9 points, versus 49.0 points in May.

 

Europe

 

Eurozone GDP recorded its sixth consecutive quarterly decline in 1Q13, falling by 0.2% over 4Q12. Germany, the region’s biggest economy, posted growth of only 0.1% in the quarter, while France dipped by 0.2%. The European Central Bank expects shrinkage of 0.6% in 2013.

 

Eurozone unemployment averaged 12.2% in May, equivalent to 19.3 million people out of work, in line with the previous month figure. Greece and Spain continued to record the highest rates, around 27%, versus only 5.3% in Germany.

 

On the other hand, manufacturing PMI reached 48.8 points in June, the highest figure for 16 months.

 

UK GDP edged up by 0.6% over 1Q13, while annualized inflation increased from 2.7% in May to 2.9% in June. The Bank of England is predicting annual inflation of more than 3%, which should jeopardize consumer spending, with consequent negative pressure on economic growth.

 

Asia

In China, certain indicators are pointing to a slowdown in economic activity. According to the National Bureau of Statistics of China, 2Q13 GDP grew by 7.5%, versus 7.7% in 1Q13 and 7.9% in 4Q12.

Manufacturing PMI actually recorded a decline in 2Q13, falling from 51.6 points in March to 48.2 points in June.

 

On the other hand, Japan posted annualized growth of 4.1% in the first quarter, fueled by private consumption and exports, benefiting from the yen devaluation policy. In April, industrial production moved up by 0.9%, while retail sales increased by 0.6%. Manufacturing PMI stood at 52.3 points in June, above the 51.5 points recorded in May, the fourth consecutive monthly upturn and the best result in 28 months.

 

Brazil

 

First-quarter GDP grew by 0.6%, reflecting agricultural growth of 9.7%, the 4.6% upturn in gross fixed capital formation and the 0.1% increase in household consumption. In the 12 months through March 2013, GDP grew by 1.2% over the same period last year. The Central Bank’s FOCUS report expects annual GDP growth of 2.24%.

 

Industrial output in May fell by 2.0% over April, but still moved up 1.7% year-on-year in the first five months.

 

 

PAGE 20 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Inflation measured by the IPCA consumer price index recorded 0.26% in June 2013, giving 6.70% in the last 12 months, above the target ceiling defined by the Monetary Policy Committee (COPOM). As a result, the COPOM raised the Selic base rate for the third consecutive time at its last meeting in July, this time to 8.50% p.a.

 

On the foreign exchange front, the real depreciated by 10% against the U.S. dollar in 2Q13, closing June at R$2.22/US$, while foreign reserves totaled US$371 billion.

 

Macroeconomic Projections

 

 

2013

2014

IPCA (%)

5.75

5.87

Commercial dollar (final – R$)

2.25

2.30

SELIC (final - %)

9.25

9.25

GDP (%)

2.24

2.60

Industrial Production (%)

2.00

3.00

Source: FOCUS BACEN

Base: August 02, 2013

Adoption of IFRS 10/11

As of January 1, 2013, the Company adopted IFRS 10 – Consolidated Financial Statements, corresponding to CPC 36 (R3) – Demonstrações Financeiras Consolidadas, approved by the CVM in December 2012, and IFRS 11 – Joint Arrangements, corresponding to CPC 19 (R2) - Negócios em Conjunto, approved by the CVM in November 2012. As a result, given that the proportional consolidation method is no longer permitted, the Company has ceased to consolidate its jointly-owned subsidiaries Namisa, MRS Logística and CBSI, and now accounts for them under the equity method. The main impacts are on net revenue, cost of goods sold, gross profit, financial result, equity result and net income. For comparability purposes, the consolidated financial statements for the first half of 2012 were reclassified to reflect this alteration.

Net Revenue

CSN recorded consolidated net revenue of R$4,060 million in 2Q13, 11% up on the R$3,642 million recorded in 1Q13, mainly due to increased revenue from the mining and steel segments.

Cost of Goods Sold (COGS)

In 2Q13, consolidated COGS came to R$3,020 million, 6% more than the R$2,852 million posted in the previous quarter, chiefly due to higher sales in the mining and steel segments.

Selling, General, Administrative and Other Operating Expenses

Consolidated SG&A expenses totaled R$380 million in 2Q13, 22% up on the R$311 million registered in 1Q13, essentially due to higher expenses from freight, third-party services and personnel.

 

CSN recorded a net expense of R$145 million in the “Other Operating Expenses” line in 2Q13, R$50 million up on 1Q13, basically due to the completion of provisions for contingencies.

 

 

 

 

 

 

 

 

PAGE 21 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

EBITDA

 

The Company uses Adjusted EBITDA to measure the performance of its various segments and their operating cash flow generation capacity. It comprises net income before the net financial result, income and social contribution taxes, depreciation and amortization, equity income and other operating revenue (expenses). However, although it is used to measure segment results, EBITDA is not a measure recognized by Brazilian accounting practices or International Financial Reporting Standards (IFRS), has no standard definition and therefore should not be compared to similar indicators adopted by other companies.

 

Adjusted EBITDA and the adjusted EBITDA margin consider the Company’s proportional interest in Namisa, MRS Logística and CBSI and is on a comparable basis with the amounts published in 2012.

 

Consolidated adjusted EBITDA totaled R$1,095 million in 2Q13, 21% up on the R$902 million recorded in 1Q13, primarily due to the contributions of the steel, mining and logistics segments.

 

The consolidated adjusted EBITDA margin stood at 24% in the second quarter, 2 p.p. more than in 1Q13.

Financial Result and Net Debt

The 2Q13 net financial result was negative by R$458 million, chiefly due to the following factors:  

 

ü  Interest on loans and financing totaling R$546 million;

ü  Expenses of R$17 million with the monetary restatement of tax payment installments;

ü  Other financial expenses totaling R$18 million.

 

These negative effects were partially offset by consolidated financial revenue of R$60 million and monetary and foreign exchange variations of R$63 million, including the result of derivative operations

 

Gross debt, net debt and the net debt/EBITDA ratio presented below reflect the Company’s proportional interest in Namisa, MRS Logística and CBSI and are on a comparable basis with the amounts published in 2012

 

On June 30, 2013, consolidated net debt stood at R$16.9 billion, R$0.7 billion more than the R$16.2 billion recorded on March 31, 2013, essentially due to the following factors

 

ü  Interest on equity payments totaling R$0.4 billion;

ü  Investments of R$0.6 billion in fixed assets;

ü  A R$0.5 billion effect related to the cost of debt;

ü  A R$0.3 billion increase in working capital.

 

These effects were partially offset by adjusted EBITDA of R$1.1 billion.

 

The net debt/EBITDA ratio closed the second quarter at 3.92x, based on LTM adjusted EBITDA.

 

 

PAGE 22 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Equity Result

Consolidated equity result totaled R$283 million, R$266 million more than in 1Q13, basically due to the improved result of the jointly-owned subsidiary Namisa.

 

Net Income

CSN posted consolidated net income of R$502 million in 2Q13, R$486 million up on 1Q13, mainly due to the increase in gross profit, fueled by period equity result and the financial result.

Capex

Investments reflect the Company’s proportional interest in Namisa, MRS Logística and CBSI and are on a comparable basis with the amounts published in 2012.

 

CSN invested R$606 million in 2Q13, R$344 million of which in the parent company, mostly in the following projects:

ü  Casa de Pedra mine and Itaguaí Port: R$135 million;

ü  Construction of the long steel plant: R$109 million.

 

 

The remaining R$262 million went to subsidiaries and joint subsidiaries, as follows:

ü  Transnordestina Logística: R$125 million;

ü  MRS: R$73 million;

ü  Tecon: R$29 million.

Working Capital

Working capital closed 2Q13 at R$1,942 million, R$276 million up on the R$1,666 million recorded at the end of 1Q13, chiefly due to the increase in accounts receivable and the reduction in the suppliers line, partially offset by lower inventories.

 

In comparison with the end of 1H12, working capital fell by R$372 million, due to improved payment management and the reduction in inventories, partially offset by the upturn in accounts receivable. The average inventory turnover period fell by 19 days, while the average supplier payment period increased by four days, reducing the cash conversion cycle by 23 days.

 

 

PAGE 23 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

WORKING CAPITAL (R$ MM) 2Q12 1Q13 2Q13 Change
2Q13 x 1Q13
Change
2Q13 x 2Q12
Assets 4,009 4,100 3,983 (117) (26)
Accounts Receivable 1,484 1,506 1,669 163 185
Inventory (*) 2,520 2,583 2,289 (294) (231)
Advances to Taxes 5 12 25 13 20
Liabilities 1,695 2,435 2,041 (394) 346
Suppliers 1,229 1,881 1,547 (334) 318
Salaries and Social Contribution 189 192 205 13 16
Taxes Payable 250 332 253 (79) 3
Advances from Clients 27 30 36 6 9
Working Capital 2,314 1,666 1,942 276 (372)
 
TURNOVER RATIO
Average Periods
2Q12 1Q13 2Q13 Change 
2Q13 x 1Q13
Change 
2Q13 x 2Q12
Receivables 32 30 32 2 0
Supplier Payment 44 59 48 (11) 4
Inventory Turnover 90 82 71 (11) (19)
Cash Conversion Cycle 78 53 55 2 (23)
(*) Inventory - includes "Advances to Suppliers" and does not include "Supplies".

 

  

Results by Segment

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:

 

Steel Mining Logistics Cement Energy
 
Pres. Vargas Steel Mill Casa de Pedra Railways: Volta Redonda CSN Energia
Porto Real Namisa (60%) - MRS Arcos Itasa
Paraná Tecar - Transnordestina    
LLC ERSA Port:    
Lusosider   - Sepetiba Tecon    
Prada (Distribution and        
Packaging)        
Metalic        
SWT        

 

The information on CSN’s five business segments is derived from the accounting data, together with allocations and the apportionment of costs among the segments.  

 

Results by segment reflect the Company’s proportional interest in Namisa, MRS Logística and CBSI and are on a comparable basis with the amounts published in 2012.

 

Net Revenue by Segment (R$ million)  

 

 

  

PAGE 24 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

Adjusted EBITDA by Segment (R$ million)

 

 

 

 

R$ million               2Q13
Consolidated Results Steel Mining  Logistics
(Port)
 Logistics
(Railways)
Energy Cement Corporate/
Eliminations
Consolidated
Net Revenue 3,147 984 43 263 53 105 (535) 4,060

Domestic Market

2,488 68 43 263 53 105 (238) 2,782

Foreign Market

659 916 - - - - (297) 1,278
Cost of Goods Sold (2,527) (601) (22) (178) (34) (70) 411 (3,020)
Gross Profit 620 383 21 85 20 35 (124) 1,040
Selling, General and Administrative Expenses (180) (37) (5) (24) (5) (19) (110) (380)
Depreciation 179 53 2 36 4 8 (18) 264
Proportional EBITDA of Jointly Controlled Companies             171 171
Adjusted EBITDA 619 398 18 97 19 24 (80) 1,095
 
R$ million               1Q13
Consolidated Results Steel Mining  Logistics
(Port)
 Logistics
(Railways)
Energy Cement  Corporate/
Eliminations
Consolidated
Net Revenue 2,947 747 39 225 47 98 (461) 3,642

Domestic Market

2,313 87 39 225 47 98 (218) 2,592

Foreign Market

634 659 - - - - (243) 1,050
Cost of Goods Sold (2,456) (454) (21) (171) (41) (67) 358 (2,852)
Gross Profit 492 293 19 55 6 30 (103) 790
Selling, General and Administrative Expenses (158) (17) (6) (22) (5) (14) (89) (311)
Depreciation 194 51 2 31 4 7 (2) 287
Proportional EBITDA of Jointly Controlled Companies             135 135
Adjusted EBITDA 528 326 15 63 5 24 (59) 902

 

PAGE 25 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Steel

Scenario

 

According to the World Steel Association (WSA), global crude steel production totaled 790 million tonnes in 1H13, 2% higher than in 1H12, with China being responsible for 389 million tonnes, 8% up in the same period.

Global capacity use reached 79% in June 2013, remaining flat over the previous month. In this scenario, the WSA expects global apparent steel consumption of 1.45 billion tonnes in 2013, 2.9% more than the year before, with China accounting for 669 million tonnes, 3.5% more than in 2012.

According to the Brazilian Steel Institute (IABr), domestic crude steel production came to 17.0 million tonnes in 1H13, 2% down year-on-year, while rolled flat output totaled 7.4 million tonnes, remaining stable.

Apparent domestic flat steel consumption amounted to 6.8 million tonnes in the first half, with no change over 1H12. In the same period, domestic sales of 6.0 million tonnes moved up by 5%, while imports of 0.8 million tonnes fell by a substantial 28%. On the other hand, exports climbed by 17% to 1.0 million tonnes.

The IABr expects Brazilian crude steel production to increase by 5.8% in 2013 to 36.5 million tonnes, accompanied by domestic sales growth of 7.6% to 23.3 million tonnes and a 4.2% upturn in apparent consumption to 26.2 million tonnes.

Automotive

According to ANFAVEA (the Auto Manufacturers’ Association), vehicle production totaled 1.9 million units in 1H13, 18% up on 1H12, with sales of 1.8 million units, up by 5%.

FENABRAVE (the Vehicle Distributors’ Association) expects car and light commercial vehicle sales to increase by 2.6% in 2013, representing record sales of 3.7 million units, while ANFAVEA estimates growth of up to 4.5% in vehicle production and domestic sales.

Construction  

According to ABRAMAT (the Construction Material Manufacturers’ Association), sales of building materials increased by 4.4% in 2013 through May over the same period last year.

 

ABRAMAT estimates annual sales growth of 4.5%, although the results in the coming months will depend on public policy measures, given the slowdown of the real estate market.

Home Appliances

According to the IBGE (Brazilian Institute of Geography and Statistics), white goods production fell by 9.7% in May and 1.65% in the first five months over the same periods last year.

The government recently announced an alteration in the schedule and recomposition of the IPI tax on home appliances and furniture. The reduction, in place since the end of 2011, should be gradually removed by September, but not entirely.

Eletros (the Home Appliance and Consumer Electronics Manufacturers’ Association) expects home appliance sales to move up by 9% in 2013. According to the association, the Minha Casa Melhor (My Better Home) program, which permits furniture and home appliance financing for beneficiaries of the Minha Casa, Minha Vida (My Home, My Life) program, could leverage appliance sales by up to eight million units.

 

 

 

PAGE 26 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Distribution  

 

According to INDA (the Brazilian Steel Distributors’ Association), domestic flat steel sales by distributors totaled 2.1 million tonnes in the first half, 2% down on the first six months of last year.

 

In the same period, purchases by the associated network came to 2.3 million tonnes, 6.9% up year-on-year. Inventories closed June at around 1.1 million tonnes, 4% up on May, with a turnover of 3.2 months.

 

Sales Volume

CSN sold 1.6 million tonnes of steel in 2Q13, 2% more than in 1Q13 and in line with the all-time record posted in 3Q12. Of this total, 77% went to the domestic market, 20% were sold by overseas subsidiaries and 3% went to direct exports.

Domestic Sales Volume

Domestic sales totaled 1.2 million tonnes, 2% more than the 1Q13 figure.

Foreign Sales Volume         

Foreign sales totaled 370,000 tonnes in 2Q13, 2% up on the previous quarter. Of this total, the overseas subsidiaries sold 324,000 tonnes, 192,000 of which by SWT. Direct exports came to 46,000 tonnes.

Prices

Average net revenue per tonne reached R$1,944 in 2Q13, 4% higher than the 1Q13 average of R$1,867.

Net Revenue

Net revenue from steel operations totaled R$3,147 million, 7% more than in 1Q13, chiefly due to the upturn prices and sales volume.

 

Cost of Goods Sold (COGS)

 

Steel segment COGS stood at R$2,527 million, 3% more than the previous quarter, basically due to higher sales volume.

 

Adjusted EBITDA

 

Adjusted steel segment EBITDA totaled R$619 million in 2Q13, 17% up on the previous three months, chiefly due to higher prices and sales volume, raising the adjusted EBITDA margin to 20%.

 

Production

 

The Presidente Vargas Steelworks (UPV) produced 1.2 million tonnes of crude steel in the second quarter, 10% more than in 1Q13, while slab purchases from third parties came to 165,000 tonnes and rolled steel output totaled 1.2 million tonnes, an 11% improvement over the previous three months.

 

 

 

 

 

PAGE 27 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Production (in thousand t) 1Q13 2Q13 Change
 2Q13 x 1Q13
Crude Steel (P. Vargas Mill) 1,047 1,156 10%
Purchased Slabs from Third Parties 118 165 40%
Total Crude Steel 1,165 1,321 13%
Total Rolled Products 1,089 1,205 11%

 

 

Production Costs (Parent Company)

 

In 2Q13, the Presidente Vargas Steelworks’ total production costs came to R$1,722 million, R$51 million more than in 1Q13, chiefly due to increased output in the quarter.

 

 

 

Mining

 

Scenario

 

In 2Q13, the seaborne iron ore market was negatively impacted by the slowdown in Chinese construction and industrial activity. The level of steel output and high inventories pressured steel product prices, in turn affecting iron ore prices. In addition, tighter credit jeopardized the iron ore purchasing power of the Chinese steel mills at the end of the quarter. As a result, the Platts Fe62% CFR China index averaged US$125.95/dmt in the second quarter, 15% down on the previous three months. 

 

The iron-ore quality premium hovered between US$1.77 and US$2.29/dmt per 1% of Fe content, while freight costs on the Tubarão/Qingdao route averaged US$17.84/wmt.

 

In 2Q13, Brazilian exports accounted for 24% of the seaborne market, totaling 75 million tonnes, 10% up on the previous quarter.

Iron Ore Sales

In 2Q13, iron ore sales totaled 6.0 million tonnes, 45% more than in 1Q13, virtually all of which was sold abroad. Of this total, 2.9 million tonnes were sold by Namisa1.

Considering CSN’s 60% interest in Namisa, consolidated iron ore sales came to 4.9 million tonnes, 49% up on 1Q13.

The Company’s own consumption stood at 1.5 million tonnes.

1 Sales volumes include 100% of the stake in NAMISA.

 

 

PAGE 28 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 


Net Revenue

Net revenue from mining operations totaled R$984 million in 2Q13, 32% more than in 1Q13, chiefly due to the upturn in sales volume.

Cost of Goods Sold (COGS)

Mining COGS came to R$601 million in 2Q13, 32% up on 1Q13, also due to the increase in sales volume.

Adjusted EBITDA

Adjusted EBITDA totaled R$398 million in 2Q13, 22% more than the previous quarter, for the same reasons mentioned above, accompanied by an adjusted EBITDA margin of 40%.

Logistics

 

Scenario

Railway Logistics

 

According to the ANTF (National Rail Transport Association), rail cargo transport in Brazil has increased by 90% in the last 15 years, from 253 million tonnes in 1997 to 481 million tonnes in 2012, led by iron ore and coal, which climbed by 92%.

 

The ANTF expects rail cargo volume to move up by 15% to around 550 million tonnes by 2015.

Port Logistics

 

According to ANTAQ (National Waterway Transport Agency), Brazil’s port installations handled around 205 million tonnes gross in 1Q13, maintaining the same level as in 2012.

 

In 1Q13 bulk solids totaled 120 million tonnes, 1% more than in 1Q12, while container handling came to 1.9 million TEUs1, down by 1%.

 

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

 

Analysis of Results

Railway Logistics

 

In 2Q13, net revenue from railway logistics totaled R$263 million, COGS stood at R$178 million and adjusted EBITDA R$97 million, with an adjusted EBITDA margin of 37%.

Port Logistics

 

In 2Q13, net revenue from port logistics came to R$43 million, COGS totaled R$22 million and adjusted EBITDA stood at R$18 million, accompanied by an adjusted EBITDA margin of 42%.

 

 

 

 

Cement

 

Scenario

 

Preliminary figures from SNIC (the Cement Industry Association) indicate domestic cement sales of 34 million tonnes in the first half, 1.6% up year-on-year. LTM sales through June 2013 totaled 69 million tonnes, 3.2% more than in the previous 12-month period

 

Analysis of Results

 

 

PAGE 29 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

In 2Q13, cement sales totaled 524,000 tonnes, net revenue came to R$105 million, COGS amounted to R$70 million and adjusted EBITDA stood at R$24 million, with an adjusted EBITDA margin of 23%.

 

 

Energy

Scenario

According to the Energy Research Company (EPE), Brazilian electricity consumption grew by 2.7% in 2013 through May over the same period last year, led by the residential and commercial segments which recorded respective growth of 6.1% and 5.5%. Industrial consumption, however, fell by 0.9% in the same period.

 

Analysis of Results

In 2Q13, net revenue from the energy segment amounted to R$53 million, COGS totaled R$34 million and adjusted EBITDA came to R$19 million, accompanied by an adjusted EBITDA margin of 35%.

Capital Market

CSN’s shares depreciated by 32% in 2Q13, versus the Ibovespa’s 16% decline in the same period. On the NYSE, the Company’s ADRs fell by 38%, while the Dow Jones climbed by 2%.

Daily traded volume in CSN’s shares on the BM&FBovespa averaged R$57.0 million in 2Q13. On the NYSE, daily traded volume in CSN’s ADRs averaged US$21.7 million.

 

 

Capital Markets - CSNA3 / SID / IBOVESPA / DOW JONES
  1Q13 2Q13
N# of shares 1,457,970,108 1,457,970,108
Market Capitalization    

Closing price (R$/share)

8.76 5.97

Closing price (US$/share)

4.48 2.77

Market Capitalization (R$ million)

12,779 8,704

Market Capitalization (US$ million)

6,532 4,039
Total return including dividends and interest on equity    

CSNA3 (%)

-26% -32%

SID (%)

-23% -38%

Ibovespa

-8% -16%

Dow Jones

11% 2%
Volume    

Average daily (thousand shares)

5,526 7,842

Average daily (R$ Thousand)

59,109 57,039

Average daily (thousand ADRs)

5,175 6,089

Average daily (US$ Thousand)

27,592 21,687

 

 

Shareholder Payments

Throughout 2Q13, the Company paid interest on equity of R$453 million to its shareholders. On July 5, 2013, the Company  paid a further R$107 million in interest on equity, totaling R$560 million, as approved by the Board of Directors on March 28, 2013.

Subsequent Events

 

On August 6, 2013, the Board of Directors approved the payment of interest on equity and/or interim dividends to shareholders totaling R$300 million. This amount will be paid on a date to be defined by the Board of Directors and constitutes an anticipation of the minimum mandatory dividends for fiscal year 2013. Shareholders registered in the records of the depositary institution, Banco Itaú S.A on August 07, 2013 will be entitled to receive said payments.

 

 

 

PAGE 30 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – 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 jointly controlled entities collectively referred to herein as the "Group”). The Company’s registered office is located in São Paulo, SP, Brazil.

                                                                 

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

 

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

 

·       Steel: 

 

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

 

·       Mining: 

 

The production of iron ore is developed in the city of Congonhas, in the State of Minas Gerais. It further mines tin in the State of Rondônia to supply the needs of UPV, with the excess of these raw materials being sold to subsidiaries and third parties. CSN holds the concession to operate TECAR, a solid bulk terminal, one of the 4 (four) terminals that comprise the Itaguaí Port, in Rio de Janeiro. Importations of coal and coke are carried out through this terminal.

 

·       Cement: 

 

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

 

·       Logistics 

 

Railroads:

 

CSN has equity interests in two railroad companies: MRS Logística, which manages the former Southeast Network of Rede Ferroviária Federal S.A. (RFFSA), and Transnordestina Logística, which operates the former Northeast Network of the RFFSA in the states of Maranhão, Piauí, Ceará, Rio Grande do Norte, Paraíba, Pernambuco and Alagoas.

 

Ports:  

 

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

 

 

PAGE 31 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

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

 

·       Energy: 

 

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

 

For further details on the Group's strategic investments and segments, see Note 24 - Business Segment Reporting.

 

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

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

 

The individual condensed interim financial statements have been prepared in accordance with the standards issued by the CPC and the CVM applicable to the preparation of the financial statements.

 

The significant accounting policies applied in these condensed interim financial statements are consistent with the policies described in Note 2 to the Company's financial statements for the year ended December 31, 2012, filed with the CVM.

 

These  condensed interim financial statements do not include all requirements of annual or full financial statements and, accordingly, should be read together with the Company's financial statements for the year ended December 31, 2012.

 

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

 

Note 2 – Summary of significant accounting policies

Note 3 – Business combination

Note 28 – Employee benefits

 

The individual condensed and consolidated interim financial statements were approved by the Board of Directors on August 6, 2013.

 

(a)      Basis of presentation

 

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

 

Transactions in foreign currencies are translated into the functional currency using the exchange rates in effect at the dates of the transactions or valuation on which items are remeasured. The asset and liability balances are translated at the exchange rate in effect at the end of the reporting period. As of June 30, 2013, US$1 is equivalent to R$2.2156 (R$2.0435 as of December 31, 2012), €1 is equivalent to R$2.8827 (R$2.6854 as of December 31, 2012), and ¥1 is equivalent to R$0.02233 (R$0.02372 as of December 31, 2012).

 

(b)      Basis of consolidation

 

The consolidated interim financial statements for the period ended June  30, 2013 and the year ended December 31, 2012 include the following direct and indirect subsidiaries and jointly controlled entities, as well as the exclusive funds Diplic, Mugen and Vértice:

 

 

PAGE 32 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

·           Companies 

 

   

Equity interests (%)

   

Companies

 

6/30/2013

 

12/31/2012

 

Main activities

             

Direct interest in subsidiaries: full consolidation

 

 

 

 

 

 

CSN Islands VII Corp.

 

100.00

 

100.00

 

Financial transactions

CSN Islands VIII Corp.

 

100.00

 

100.00

 

Financial transactions

CSN Islands IX Corp.

 

100.00

 

100.00

 

Financial transactions

CSN Islands X Corp.

 

100.00

 

100.00

 

Financial transactions

CSN Islands XI Corp.

 

100.00

 

100.00

 

Financial transactions

CSN Islands XII Corp.

 

100.00

 

100.00

 

Financial transactions

International Investment Fund (1)

     

100.00

 

Equity interests and financial transactions

CSN Minerals S.L.U.

 

100.00

 

100.00

 

Equity interests

CSN Export Europe, S.L.U.

 

100.00

 

100.00

 

Financial transactions and equity interests

CSN Metals S.L.U.

 

100.00

 

100.00

 

Equity interests and financial transactions

CSN Americas S.L.U.

 

100.00

 

100.00

 

Equity interests and financial transactions

CSN Steel S.L.U.

 

100.00

 

100.00

 

Equity interests and financial transactions

TdBB S.A

 

100.00

 

100.00

 

Dormant company

Sepetiba Tecon S.A.

 

99.99

 

99.99

 

Port services

Mineração Nacional S.A.

 

99.99

 

99.99

 

Mining and equity interests

Florestal Nacional S.A.

 

99.99

 

99.99

 

Reforestation

Estanho de Rondônia S.A.

 

99.99

 

99.99

 

Tin mining

Cia Metalic Nordeste

 

99.99

 

99.99

 

Manufacture of packaging and distribution of steel products

Companhia Metalúrgica Prada

 

100.00

 

99.99

 

Manufacture of packaging and distribution of steel products

CSN Cimentos S.A.

 

99.99

 

99.99

 

Cement manufacturing

CSN Gestão de Recursos Financeiros Ltda.

 

99.99

 

99.99

 

Dormant company

Congonhas Minérios S.A.

 

99.99

 

99.99

 

Mining and equity interests

CSN Energia S.A.

 

99.99

 

99.99

 

Sale of electric power

Transnordestina Logística S.A.

 

77.38

 

76.13

 

Railroad logistics

FTL - Ferrovia Transnordestina Logística S.A. (2)

 

99.99

 

99.99

 

Railroad logistics

             

Indirect interest in subsidiaries: full consolidation

 

 

 

 

 

 

CSN Aceros S.A.

 

100.00

 

100.00

 

Equity interests

Companhia Siderúrgica Nacional LLC

 

100.00

 

100.00

 

Steel

CSN Europe Lda.

 

100.00

 

100.00

 

Financial transactions, product sales and equity interests

CSN Ibéria Lda.

 

100.00

 

100.00

 

Financial transactions, product sales and equity interests

CSN Portugal, Unipessoal Lda.

 

100.00

 

100.00

 

Financial transactions and product sales

Lusosider Projectos Siderúrgicos S.A.

 

100.00

 

100.00

 

Equity interests

Lusosider Aços Planos, S. A.

 

99.94

 

99.94

 

Steel and equity interests

CSN Acquisitions, Ltd.

 

100.00

 

100.00

 

Financial transactions and equity interests

CSN Resources S.A.

 

100.00

 

100.00

 

Financial transactions and equity interests

CSN Holdings (UK) Ltd

 

100.00

 

100.00

 

Financial transactions and equity interests

CSN Handel GmbH

 

100.00

 

100.00

 

Financial transactions, product sales and equity interests

Companhia Brasileira de Latas

 

59.17

 

59.17

 

Sale of cans and containers in general and equity interests

Rimet Empreendimentos Industriais e Comerciais S. A.

 

58.96

 

58.96

 

Production and sale of steel containers and forestry

Companhia de Embalagens Metálicas MMSA

 

58.98

 

58.98

 

Production and sale of cans and related activities

Empresa de Embalagens Metálicas - LBM Ltda.

 

58.98

 

58.98

 

Sales of containers and holding interests in other entities

Empresa de Embalagens Metálicas - MUD Ltda.

 

58.98

 

58.98

 

Production and sale of household appliances and related products

Empresa de Embalagens Metálicas - MTM do Nordeste

 

58.98

 

58.98

 

Production and sale of cans and related activities

Companhia de Embalagens Metálicas - MTM

 

58.98

 

58.98

 

Production and sale of cans and related activities

CSN Steel Comercializadora, S.L.U.

 

100.00

 

100.00

 

Financial transactions, product sales and equity interests

CSN Steel Holdings 1, S.L.U.

 

100.00

 

100.00

 

Financial transactions, product sales and equity interests

CSN Steel Holdings 2, S.L.U.

 

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

 

Financial transactions, product sales and equity interests

CSN Steel Sections Czech Republic s.r.o.

 

100.00

 

100.00

 

Financial transactions, product sales and equity interests

CSN Steel Sections Polska Sp.Z.o.o

 

100.00

 

100.00

 

Financial transactions, product sales and equity interests

Companhia Florestal do Brasil

 

99.99

 

 

 

Reforestation

             

Direct interest in jointly controlled entities: proportionate consolidation

       

Itá Energética S.A.

 

48.75

 

48.75

 

Electric power generation

CGPAR - Construção Pesada S.A.

 

50.00

 

50.00

 

Mining support services and equity interests

Consórcio da Usina Hidrelétrica de Igarapava

 

17.92

 

17.92

 

Electric power consortium

             

Direct interest in jointly controlled entities: equity method

           

Nacional Minérios S.A.

 

60.00

 

60.00

 

Mining and equity interests

MRS Logística S.A.

 

27.27

 

27.27

 

Railroad transportation

Aceros Del Orinoco S.A.

 

22.73

 

22.73

 

Dormant company

CBSI - Companhia Brasileira de Serviços de Infraestrutura

 

50.00

 

50.00

 

Provision of services

             

Indirect interest in jointly controlled entities: equity method

 

 

 

 

 

 

Namisa International Minérios SLU

 

60.00

 

60.00

 

Financial transactions, product sales and equity interests

Namisa Europe, Unipessoal Lda.

 

60.00

 

60.00

 

Equity interests and sales of products and minerals

Namisa Handel GmbH

 

60.00

 

60.00

 

Financial transactions, product sales and equity interests

MRS Logística S.A.

 

6.00

 

6.00

 

Railroad transportation

Aceros Del Orinoco S.A.

 

9.08

 

9.08

 

Dormant company

             

Direct interest is associates: equity method

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

20.00

 

20.00

 

Steel and equity interests

 

 

PAGE 33 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

(1)     Company liquidated on May 9, 2013.

(2)     New corporate name of TFNE - Transnordestina Ferrovias do Nordeste S.A., changed on February 15, 2013.

 

·           Exclusive funds

 

   

Equity interests (%)

   

Exclusive funds

 

6/30/2013

 

12/31/2012

 

Main activities

             

Direct interest: full consolidation

 

 

 

 

 

 

DIPLIC - Private credit balanced mutual fund

 

100.00  

 

100.00

 

Investment fund

Mugen - Private credit balanced mutual fund

 

100.00  

 

100.00

 

Investment fund

Caixa Vértice - Private credit balanced mutual fund

 

100.00  

 

100.00

 

Investment fund

 

 

3.     CHANGES IN ACCOUNTING POLICIES

 

The Company applied, beginning January 1, 2013, IFRS 10 Consolidated Financial Statements, equivalent to CPC 36 (R3) - “Demonstrações Consolidadas” approved by the CVM in December 2012, which establishes principles for the presentation and preparation of consolidated financial statements when an entity controls one or more entities, and IFRS 11 Joint Arrangements, equivalent to CPC 19(R2) - "Negócios em Conjunto" approved by the CVM in November 2012, which requires a new valuation of joint arrangements, focusing on the rights and obligations of the arrangement, instead of its form. IFRS 10 supersedes the consolidation requirements of SIC-12 Consolidation of Special Purpose Entities and IAS 27 Separate and Consolidated Financial Statements. IFRS 11 supersedes IAS 31 Interests in Joint Ventures and SIC-13 Joint Ventures - Non-Monetary Contributions by Venturers

 

Accordingly, as the proportionate consolidation method for entities qualified as joint ventures is no longer allowed, the Company no longer consolidates its jointly controlled entities Nacional Minérios S.A., MRS Logística S.A., and CBSI - Companhia Brasileira de Serviços de Infraestrutura, and started to account for these entities by the equity method of accounting. In addition to the application of IFRS 10 and 11, management decided to adopt as accounting policy the elimination of the effect on profit or loss of transactions carried out with jointly controlled entities. As a result, part of the share of profits (losses) of jointly controlled entities was reclassified to finance costs, cost of sales and income tax and social contribution.

 

The Company also applied, beginning January 1, 2013, IFRS 12 – Disclosure of Interest in Other entities, equivalent to CPC 45 – “Disclosure of Interests in Other Entities” approved by the CVM in December 2012, which requires disclosures of the nature of, and risks associated with, the Company's interests in other entities and the effects of those interests on its financial position, financial performance and cash flows.

 

For purposes of comparison, the balances as of December 31, 2012 and June 30, 2012 have been adjusted taking into account said changes in accounting policy, and are being presented for comparative purposes in the notes to the financial statements, as shown below:

 

 

 

 

 

 

PAGE 34 of   78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

i.       Balance sheet as of December 31, 2012

         

Consolidated

 

 

 

 

 

12/31/2012

 

Published balance sheet

 

Adoption of IFRS 10 and IFRS 11

 

Adjusted balance sheet

 

 

 

ASSETS

         

Current assets

         

Cash and cash equivalents

14,444,875

 

(2,553,054)

 

11,891,821

Trade receivables

1,794,566

 

866,851

 

2,661,417

Inventories

3,580,025

 

(186,832)

 

3,393,193

Other current assets

1,302,479

 

(150,324)

 

1,152,155

Total non-current assets

21,121,945

 

(2,023,359)

 

19,098,586

           

Non-current assets

         

Long-term receivables

         

Financial investments

116,753

     

116,753

Deferred taxes

2,372,501

 

(195,422)

 

2,177,079

Other non-current assets

1,648,056

 

(20,917)

 

1,627,139

 

4,137,310

 

(216,339)

 

3,920,971

           

Investments

2,351,774

 

8,488,013

 

10,839,787

Property, plant and equipment

20,408,747

 

(1,889,683)

 

18,519,064

Intangible assets

1,275,452

 

(370,591)

 

904,861

Total non-current assets

28,173,283

 

6,011,400

 

34,184,683

           

TOTAL ASSETS

49,295,228

 

3,988,041

 

53,283,269

 

         

LIABILITIES AND SHAREHOLDERS' EQUITY

         

Current liabilities

         

Payroll and related taxes

241,291

 

(56,328)

 

184,963

Trade payables

1,957,789

 

67,672

 

2,025,461

Taxes payable

336,348

 

(63,582)

 

272,766

Borrowings and financing

2,295,409

 

(126,287)

 

2,169,122

Other payables

1,221,350

 

360,690

 

1,582,040

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

355,889

 

(39,342)

 

316,547

Total current liabilities

6,408,076

 

142,823

 

6,550,899

           

Non-current liabilities

         

Borrowings and financing

27,856,350

 

(720,768)

 

27,135,582

Other payables

4,388,451

 

4,620,598

 

9,009,049

Deferred taxes

284,110

 

(45,869)

 

238,241

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

371,697

     

371,697

Employee benefits

565,591

     

565,591

Other provisions

413,440

 

(8,743)

 

404,697

Total non-current liabilities

33,879,639

 

3,845,218

 

37,724,857

           

Shareholders’ equity

         

Issued capital

4,540,000

     

4,540,000

Reserves

3,690,573

     

3,690,573

Valuation adjustments to equity

386,324

     

386,324

Non-controlling interests

390,616

     

390,616

Total shareholders' equity

9,007,513

     

9,007,513

           

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

49,295,228

 

3,988,041

 

53,283,269

           

 

 

PAGE 35 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

ii.      Statement of income for the period ended June 30, 2012

 

Consolidated

 

 

 

 

 

6/30/2012

 

Published balance sheet

 

Adoption of IFRS 10 and IFRS 11

 

Adjusted balance sheet

Net revenue from sales and/or services

8,032,566

 

(1,029,270)

 

7,003,296

Cost of sales and/or services

(5,733,653)

 

622,637

 

(5,111,016)

Gross profit

2,298,913

 

(406,633)

 

1,892,280

Operating expenses/income

(3,036,124)

 

548,976

 

(2,487,148)

Selling expenses

(359,499)

 

77,469

 

(282,030)

General and administrative expenses

(281,848)

 

51,352

 

(230,496)

Share of profits (losses) of investees

   

407,888

 

407,888

Other operating income (expenses), net

(2,394,777)

 

12,267

 

(2,382,510)

Profit (loss) before finance income (costs)

(737,211)

 

142,343

 

(594,868)

Finance income (costs), net

(946,099)

 

(147,575)

 

(1,093,674)

Profit (loss) before taxes on income

(1,683,310)

 

(5,232)

 

(1,688,542)

Income tax and social contribution

727,504

 

5,232

 

732,736

Profit (loss) for the period

(955,806)

     

(955,806)

Attributable to:

         

Owners of the Company

(921,666)

     

(921,666)

Non-controlling interests

(34,140)

     

(34,140)

 

 

4.     CASH AND CASH EQUIVALENTS

 

Consolidated

 

Parent Company

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Current

 

 

 

 

 

 

 

Cash and cash equivalents

             

Cash and banks

162,176

 

205,056

 

42,890

 

25,897

               

Short-term investments

 

 

 

 

 

 

 

In Brazil:

             

Government securities

251,853

 

862,299

 

213,786

 

769,447

Private securities

812,680

 

540,688

 

55,946

 

340,720

 

1,064,533

 

1,402,987

 

269,732

 

1,110,167

Abroad:

             

Time deposits

11,046,161

 

10,283,778

 

1,781,187

 

1,859,693

Total short-term investments

12,110,694

 

11,686,765

 

2,050,919

 

2,969,860

Cash and cash equivalents

12,272,870

 

11,891,821

 

2,093,809

 

2,995,757

               

 

The funds available in the Company and subsidiaries set up in Brazil are basically invested in investment funds, classified as exclusive, with repurchase agreements backed by government and private bonds with immediate liquidity.

 

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

 

 

PAGE 36 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

In addition, a significant part of the funds of the Company and its foreign subsidiaries is invested in Time Deposits with leading banks, bearing fixed rates.

5.     TRADE RECEIVABLES

 

 

Consolidated

 

Parent Company

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Trade receivables

             

Third parties

             

Domestic market

819,738

 

776,442

 

548,054

 

521,517

Foreign market

843,502

 

754,159

 

99,556

 

23,799

Allowance for doubtful debts

(126,040)

 

(111,532)

 

(85,245)

 

(86,391)

 

1,537,200

 

1,419,069

 

562,365

 

458,925

Related parties (Note 18 - b)

132,025

 

227,021

 

591,424

 

552,744

 

1,669,225

 

1,646,090

 

1,153,789

 

1,011,669

 

             

Other receivables

             

Dividends receivable (Note 18 - b)

743,951

 

955,869

 

765,480

 

985,973

Other receivables

54,335

 

59,458

 

32,134

 

34,789

 

798,286

 

1,015,327

 

797,614

 

1,020,762

 

2,467,511

 

2,661,417

 

1,951,403

 

2,032,431

               

 

 

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

 

   

Consolidated

 

Parent Company

   

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Falling due

 

1,339,609

 

1,272,669

 

459,628

 

406,543

Overdue until 180 days

 

181,402

 

113,793

 

71,526

 

25,052

Overdue above 180 days

 

142,229

 

144,139

 

116,456

 

113,721

 

 

1,663,240

 

1,530,601

 

647,610

 

545,316

 

 

             

 

In order to meet the needs of some customers in the domestic market, related to the extension of the payment term for billing of steel, in common agreement with CSN’s internal commercial policy and maintenance of its very short-term receipts (up to 7 days), at the request of the customer, transactions are carried out for assignment of receivables without co-obligation negotiated between the customer and banks with common relationship, where CSN assigns the trade notes/bills that it issues to the banks with common relationship.

 

Due to the characteristics of the transactions for assignment of receivables without co-obligation, after assignment of the customer’s trade notes/bills and receipt of the funds from the closing of each transaction, CSN settles the trade receivables and becomes entirely free of the credit risk on the transaction. This transaction totals R$396,960 as of June 30, 2013 (R$224,718 as of December 31, 2012), less the trade receivables.

 

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

 

   

Consolidated

 

Parent Company

   

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Opening balance

 

(111,532)

 

(124,939)

 

(86,391)

 

(101,407)

Allowance for losses on trade receivables

 

(24,344)

 

(11,073)

 

(7,154)

 

(6,668)

Recovery of receivables

 

9,836

 

24,480

 

8,300

 

21,684

Closing balance

 

(126,040)

 

(111,532)

 

(85,245)

 

(86,391)

 

 

 

 

 

 

 

 

 

 

 

PAGE 37 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

6.     INVENTORIES 

                                                    

 

Consolidated

 

Parent Company

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Finished products

776,584

 

980,375

 

561,866

 

755,770

Work in process

584,439

 

668,170

 

487,216

 

584,952

Raw materials

754,875

 

722,922

 

502,464

 

477,350

Storeroom supplies

1,043,449

 

1,018,625

 

897,759

 

885,819

Iron ore

151,211

 

74,340

 

151,212

 

74,341

Advances to suppliers

102,646

 

36,921

 

80,745

 

16,414

(-) Allowance for inventory losses

(91,467)

 

(108,160)

 

(75,527)

 

(90,344)

 

3,321,737

 

3,393,193

 

2,605,735

 

2,704,302

               

 

Changes in the allowance for inventory losses are as follows:

 

   

Parent Company

   

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Opening balance

 

(108,160)

 

(94,950)

 

(90,344)

 

(77,814)

Allowance for/reversals of slow-moving inventories and obsolescence

16,693

 

(13,210)

 

14,817

 

(12,530)

Closing balance

 

(91,467)

 

(108,160)

 

(75,527)

 

(90,344)

 

 

 

 

 

 

 

 

 

 

Allowances for certain items considered obsolete or slow-moving were recognized.

 

As of June 30, 2013, the Company has long-term iron ore inventories amounting to R$144,483, classified in other non-current assets (R$144,483 as of December 31, 2012), as described in note 7.

 

7.     OTHER CURRENT AND NON-CURRENT ASSETS

 

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

 

 

Consolidated

 

Parent Company

 

Current

 

Non-current

 

Current

 

Non-current

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Judicial deposits (Note 16)

 

 

 

 

696,927

 

718,026

 

 

 

 

 

654,408

 

680,603

Credits with the PGFN (*) (Note 15)

     

 

86,382

 

84,392

 

     

 

86,382

 

84,392

Recoverable taxes (**)

414,726

 

407,297

 

187,057

 

183,092

 

257,438

 

267,172

 

79,762

 

68,675

Prepaid expenses

40,297

 

38,767

 

40,518

 

42,893

 

20,856

 

17,757

 

20,090

 

21,580

Actuarial asset - related party (Note 18)

 

 

 

 

93,546

 

93,546

 

 

 

 

 

93,163

 

93,163

Unrealized gains on derivatives (Note 13 I)

80,709

 

239,266

 

2,780

   

 

80,446

 

237,525

       

Guarantee margin on financial instruments (Note 13 V)

153,514

 

426,328

 

 

 

 

 

17,151

 

17,024

 

 

 

 

Ore inventory (Note 6)

       

144,483

 

144,483

         

144,483

 

144,483

Northeast Investment Fund (FINOR)

 

 

 

 

8,452

 

8,452

 

 

 

 

 

8,452

 

8,452

Trade receivables

       

15,895

 

8,983

         

10,727

 

10,649

Receivables from related parties (Note 18 b)

18,642

 

25,671

 

371,760

 

325,214

 

137,819

 

114,478

 

763,878

 

527,252

Other

18,330

 

14,826

 

14,875

 

18,058

         

14,586

 

17,708

 

726,218

 

1,152,155

 

1,662,675

 

1,627,139

 

513,710

 

653,956

 

1,875,931

 

1,656,957

 

 

 (*) Refers to the excess judicial deposit originated by the 2009 REFIS (Tax Debt Refinancing Program) as described in note 15 (a).

 

 

PAGE 38 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

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

 

8.     INCOME TAX AND SOCIAL CONTRIBUTION

 

The information related to income tax and social contribution did not had significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2012 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of June 30, 2013.

 

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

 

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

 

 

Consolidated

 

Six-month period ended

 

Three-month period ended

 

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Income tax and social contribution expenses (income)

             

Current

(163,846)

 

(150,065)

 

(86,011)

 

(69,381)

Deferred

467,700

 

882,801

 

247,887

 

769,989

 

303,854

 

732,736

 

161,876

 

700,608

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

Six-month period ended

 

Three-month period ended

 

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Income tax and social contribution income

             

Current

             

Deferred

459,876

 

929,664

 

242,372

 

814,383

 

459,876

 

929,664

 

242,372

 

814,383

 

 

 

 

 

 

 

 

 

 

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

 

 

Consolidated

 

Six-month period ended

 

Three-month period ended

 

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Profit (loss) before income tax and social contribution

214,348

 

(1,688,542)

 

340,010

 

(1,749,049)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

(72,878)

 

574,104

 

(115,603)

 

594,677

Adjustment to reflect effective rate:

             

Interest on capital benefit

190,400

 

80,912

     

40,727

Income subject to special tax rates or untaxed

227,071

 

405,950

 

310,285

 

409,692

Tax loss carryforwards without recognizing deferred taxes

(7,367)

 

(54,239)

 

4,281

 

(54,239)

Impairment of available-for-sale security

   

(264,441)

     

(264,441)

Other permanent deductions (add-backs)

(33,372)

 

(9,550)

 

(37,087)

 

(25,808)

Income tax and social contribution in profit (loss) for the period

303,854

 

732,736

 

161,876

 

700,608

Effective rate

142%

 

-43%

 

48%

 

-40%

 

 

PAGE 39 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

Parent Company

 

Six-month period ended

 

Three-month period ended

 

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Profit (loss) before income tax and social contribution

61,919

 

(1,851,330)

 

252,097

 

(1,846,743)

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

(21,052)

 

629,452

 

(85,713)

 

627,893

Adjustment to reflect effective rate:

             

Interest on capital benefit

190,400

 

80,912

     

40,727

Equity in subsidiaries

320,428

 

170,836

 

358,669

 

107,427

Other permanent deductions (add-backs)

(29,900)

 

48,464

 

(30,584)

 

38,336

Income tax and social contribution in profit (loss) for the period

459,876

 

929,664

 

242,372

 

814,383

Effective rate

743%

 

-50%

 

96%

 

-44%

               

 

(b)   Deferred income tax and social contribution:

                  

The deferred income tax and social contribution are calculated on income tax and social contribution loss carryforwards and related temporary differences between the tax bases of assets and liabilities and the accounting balances of the interim financial statements. They are presented at net amounts when related to a sole jurisdiction.

 

 

Consolidated

 

Opening balance

 

Movement

 

Closing balance

 

12/31/2012

 

Comprehensive income

 

Profit or loss

 

Other

 

6/30/2013

Deferred tax assets

                 

Income tax loss carryforwards

818,705

     

178,256

 

15,274

 

1,012,235

Social contribution loss carryforwards

242,606

     

66,915

     

309,521

Temporary differences

1,115,768

 

335,608

 

211,137

 

(6,996)

 

1,655,517

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

271,878

     

26,815

     

298,693

- Allowance for asset losses

48,190

     

(1,973)

     

46,217

- Allowance for inventory losses

29,638

     

(7,793)

     

21,845

- Allowance for gains/(losses) on financial instruments

363,966

 

335,608

 

57,796

     

757,370

- Accrued pension and healthcare plan (actuarial liability)

157,684

             

157,684

- Accrued supplies and services

55,072

     

8,905

     

63,977

- Allowance for doubtful debts

30,761

     

1,162

     

31,923

- Goodwill on acquisitions

(89,402)

     

(8,429)

 

(6,991)

 

(104,822)

- Unrealized exchange differences (*)

197,944

     

105,521

     

303,465

- Other

50,037

     

29,133

 

(5)

 

79,165

Non-current assets

2,177,079

 

335,608

 

456,308

 

8,278

 

2,977,273

                   

Deferred tax liabilities

                 

- Business combination

225,965

     

(12,500)

 

14,721

 

228,186

- Other

12,276

     

1,108

 

864

 

14,248

Non-current liabilities

238,241

     

(11,392)

 

15,585

 

242,434

                   

 

 

PAGE 40 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

 

 

Parent Company

 

Opening balance

 

Movement

 

Closing balance

 

12/31/2012

 

Comprehensive income

 

Profit or loss

 

6/30/2013

Deferred tax assets

             

Income tax loss carryforwards

639,247

     

181,615

 

820,862

Social contribution loss carryforwards

231,805

     

68,125

 

299,930

Temporary differences

998,723

 

251,285

 

210,136

 

1,460,144

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

264,958

     

26,560

 

291,518

- Allowance for asset impairment losses

40,035

     

(229)

 

39,806

- Allowance for inventory impairment losses

29,472

     

(7,686)

 

21,786

- Allowance for gains/(losses) on financial instruments

191,511

 

251,285

 

57,180

 

499,976

- Accrued pension and healthcare plan (actuarial liability)

157,802

         

157,802

- Accrued supplies and services

52,379

     

9,447

 

61,826

- Allowance for doubtful debts

29,752

     

1,053

 

30,805

- Goodwill on acquisitions

10,031

     

(6,687)

 

3,344

- Unrealized exchange differences (*)

197,944

     

105,521

 

303,465

- Other

24,839

     

24,977

 

49,816

Non-current assets

1,869,775

 

251,285

 

459,876

 

2,580,936

               

 

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

 

Some Group companies recognized tax credits on income tax and social contribution loss carryforwards not subject to statute of limitations and based on the history of profitability and expected future taxable profits determined in technical studies approved by Management.

 

Since they are subject to significant factors that may change the projections for realization, the carrying amounts of deferred tax assets and projections are reviewed annually. These studies indicate the realization of these tax assets within the term stipulated by the mentioned instruction and the limit of 30% of the taxable profit.

 

 

Certain group companies have tax assets amounting to R$808,540 and R$261,488, related to income tax and social contribution loss carryforwards, for which no deferred taxes were set up, of which R$11,518 expire in 2013, R$825 in 2014, R$33,131 in 2015, and R$54,455 in 2025. The remaining tax assets refer to domestic companies and, therefore, are not subject to statute of limitations.

 

The undistributed profits of the Company’s foreign subsidiaries have been invested and will continue to be indefinitely invested in their operations. These undistributed profits of the Company’s foreign subsidiaries amounted to R$6,777,821 as of June 30, 2013 (R$6,307,956 as of December 31, 2012).

 

 

 

PAGE 41 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

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

 

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

 

 

Consolidated

 

Parent Company

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Income tax and social contribution

             

Gains on defined benefit pension plan

66,155

 

66,155

 

65,980

 

65,980

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

(41,556)

 

(377,164)

 

(33,880)

 

(285,164)

Exchange differences on translating foreign operations

(425,510)

 

(425,510)

 

(425,510)

 

(425,510)

 

(400,911)

 

(736,519)

 

(393,410)

 

(644,694)

 

             

(d)   Tax incentives

 

The Company enjoys Income Tax incentives based on the legislation in effect, such as:  Worker Food Program, the Rouanet Law (tax incentives related to cultural activities), Tax Incentives for Audiovisual Activities, and Funds for the Rights of Children and Adolescents.  Until June 30, 2013, this benefit had not been used (R$238 as of December 31, 2012).

 

9.     INVESTMENTS 

 

The information related to the description of activities of subsidiaries, jointly controlled entities, associates and other investments did not dad changes in relation to that disclosed in the Company's financial statements as of December 31, 2012. and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of June 30, 2013.

 

a)     Direct equity interests in subsidiaries and jointly controlled entities

 

 

PAGE 42 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

 

6/30/2013

 

12/31/2012

 

6/30/2012

Companies

 

Number of shares

                 

Profit

 

 

 

 

         

Profit

 

held by CSN

 

%

             

(loss)

 

%

             

(loss)

 

(in units)

 

Direct equity

         

Shareholders'

 

for the

 

Direct equity

         

Shareholders'

 

for the

 

Common

 

Preferred

 

interest

 

Assets

 

Liabilities

 

equity

 

period

 

interest

 

Assets

 

Liabilities

 

equity

 

period

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands VII Corp.

 

20,001,000

     

100.00

 

7,576,559

 

7,824,553

 

(247,994)

 

(45,282)

 

100.00

 

7,058,295

 

7,261,007

 

(202,712)

 

19,600

CSN Islands VIII Corp.

 

2,501,000

 

 

 

100.00

 

1,337,575

 

1,303,672

 

33,903

 

(19,832)

 

100.00

 

1,419,190

 

1,365,455

 

53,735

 

(1,946)

CSN Islands IX Corp.

 

3,000,000

     

100.00

 

928,498

 

926,502

 

1,996

 

123

 

100.00

 

856,329

 

854,456

 

1,873

 

30

CSN Islands X Corp.

 

1,000

 

 

 

100.00

 

48

 

49,517

 

(49,469)

 

(4,243)

 

100.00

 

57

 

45,283

 

(45,226)

 

(3,565)

CSN Islands XI Corp.

 

50,000

     

100.00

 

1,699,111

 

1,691,450

 

7,661

 

765

 

100.00

 

1,566,837

 

1,559,941

 

6,896

 

299

CSN Islands XII Corp.

 

1,540

 

 

 

100.00

 

1,838,668

 

2,215,756

 

(377,088)

 

(97,111)

 

100.00

 

1,763,078

 

2,043,055

 

(279,977)

 

(73,176)

Tangua Inc.

                                     

     

1,794

International Investment Fund

 

 

 

 

 

 

 

 

 

 

(28)

 

100.00

 

98

 

 

 

98

 

(1,101)

CSN Minerals S.L.U.

 

131,649,926

     

100.00

 

4,012,939

 

902

 

4,012,037

 

250,045

 

100.00

 

3,762,487

 

495

 

3,761,992

 

633,623

CSN Export Europe, S.L.U.

 

35,924,748

 

 

 

100.00

 

863,874

 

245

 

863,629

 

73,726

 

100.00

 

790,202

 

299

 

789,903

 

58,553

CSN Metals S.L.U.

 

256,951,582

     

100.00

 

1,362,819

 

5,258

 

1,357,561

 

103,250

 

100.00

 

1,254,559

 

247

 

1,254,312

 

94,603

CSN Americas S.L.U.

 

151,877,946

 

 

 

100.00

 

1,802,509

 

6,494

 

1,796,015

 

102,641

 

100.00

 

1,688,612

 

10,383

 

1,678,229

 

220,100

CSN Steel S.L.U.

 

454,072,527

     

100.00

 

2,479,315

 

394,750

 

2,084,565

 

48,012

 

100.00

 

2,337,092

 

368,325

 

1,968,767

 

(126,960)

Sepetiba Tecon S.A.

 

254,015,052

 

 

 

99.99

 

289,514

 

45,222

 

244,292

 

20,972

 

99.99

 

259,258

 

35,939

 

223,319

 

11,545

Mineração Nacional S.A.

 

999,999

     

99.99

 

1,169

 

140

 

1,029

 

19

 

99.99

 

1,151

 

97

 

1,054

 

35

Florestal Nacional S.A.

 

24,616,207

 

 

 

99.99

 

357,648

 

778,150

 

(420,502)

 

(28,848)

 

99.99

 

440,909

 

742,238

 

(301,329)

 

(437,904)

Estanho de Rondônia S.A.

 

34,236,306

     

99.99

 

46,924

 

13,826

 

33,098

 

(658)

 

99.99

 

48,986

 

15,231

 

33,755

 

51

Cia Metalic Nordeste

 

92,293,155

 

 

 

99.99

 

165,051

 

43,049

 

122,002

 

(383)

 

99.99

 

169,282

 

46,897

 

122,385

 

848

Companhia Metalúrgica Prada

 

466,879

     

100.00

 

730,134

 

530,136

 

199,998

 

(10,145)

 

99.99

 

686,299

 

456,952

 

229,347

 

(173,655)

CSN Cimentos S.A.

 

3,734,582,664

 

 

 

99.99

 

1,198,213

 

87,730

 

1,110,483

 

29,385

 

99.99

 

1,237,779

 

102,523

 

1,135,256

 

(327,175)

Congonhas Minérios S.A.

 

64,610,862

     

99.99

 

1,986,472

 

2,008,561

 

(22,089)

 

(36)

 

99.99

 

1,984,592

 

2,006,645

 

(22,053)

 

(17,113)

CSN Energia S.A.

 

43,149

 

 

 

99.99

 

29,419

 

13,877

 

15,542

 

7,490

 

99.99

 

15,796

 

7,744

 

8,052

 

(11,717)

Transnordestina Logística S.A.

 

25,193,140

 

1,397,545

 

77.38

 

4,709,102

 

3,151,949

 

1,557,153

 

(25,541)

 

76.13

 

3,902,500

 

2,450,426

 

1,452,074

 

(29,008)

FTL - Ferrovia Transnordestina Logística S.A.

9,999

 

 

 

99.99

 

10

 

 

10

 

 

99.99

 

10

 

 

 

10

 

 

Jointly Controlled Entities

                                               

Nacional Minérios S.A.

 

285,040,443

 

 

 

60.00

 

9,344,944

 

1,047,612

 

8,297,332

 

495,639

 

60.00

 

9,118,928

 

1,317,238

 

7,801,690

 

978,346

Itá Energética S.A.

 

253,606,842

     

48.75

 

335,615

 

16,208

 

319,407

 

3,790

 

48.75

 

375,370

 

45,566

 

329,804

 

45,245

MRS Logística S.A.

 

52,414,154

 

40,301,916

 

27.27

 

1,718,614

 

1,019,000

 

699,614

 

43,874

 

27.27

 

1,712,266

 

1,026,680

 

685,586

 

178,097

CBSI - Companhia Brasileira de Serviços de Infraestrutura

1,876,146

     

50.00

 

19,737

 

17,331

 

2,406

 

506

 

50.00

 

14,635

 

12,747

 

1,888

 

(561)

CGPAR - Construção Pesada S.A.

500

 

 

 

50.00

 

42,549

 

38,172

 

4,377

 

3,447

 

50.00

 

37,599

 

36,669

 

930

 

 

Associates

                                               

Arvedi Metalfer do Brasil

 

21,206,408

 

 

 

20.00

 

26,843

 

14,054

 

12,789

 

(189)

 

20.00

 

22,718

 

9,740

 

12,977

 

 

 

 

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

 

b)     Changes in investments in associates, subsidiaries and jointly controlled entities   

 

     

Consolidated

 

Parent Company

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Opening balance of investments

10,839,787

 

10,017,456

 

23,356,506

 

22,573,890

Opening balance of impairment loss allowance

       

(851,298)

 

(476,463)

Capital increase/acquisition of shares

5,765

 

165,792

 

138,293

 

649,496

Capital reduction

           

(1,855,208)

Dividends

(28,082)

 

(547,604)

 

(42,315)

 

(585,675)

Share of profits (losses) of investees

539,842

 

1,103,632

 

942,436

 

1,331,593

Comprehensive income (*)

(992,590)

 

94,967

 

(824,964)

 

867,905

Other

(1,760)

 

5,544

 

(1,762)

 

(330)

Closing balance of investments

10,362,962

 

10,839,787

 

23,834,038

 

23,356,506

Closing balance of impairment loss allowance

       

(1,117,142)

 

(851,298)

               

 

(*) Below is a reconciliation of the share of profits (losses) of jointly controlled entities and the share of profits (loses) of investees recorded in the balance sheet after the reclassifications:

 

 

PAGE 43 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

     

Consolidated

 

6/30/2013

 

12/31/2012

Share of profits (losses) of investees

539,842

 

1,103,632

Reclassifications

     

To cost of sales

(56,988)

 

(93,592)

To finance costs

(307,502)

 

(606,703)

To income tax and social contribution

123,928

 

238,099

Adjusted share of profits (losses) of investees

299,280

 

641,436

       

 

(**) Refers to the mark-to-market of investments classified as available-for-sale and the translation into the presentation currency.

 

c)     Investments in jointly controlled entities

 

The balances in the balance sheet and the statement of operations whose control is shared are shown below:

 

   

6/30/2013

 

12/31/2012

 

 

Nacional Minérios (*)

 

Itá Energética

 

MRS Logística

 

CBSI

 

CGPAR

 

Nacional Minérios (*)

 

Itá Energética

 

MRS Logística

 

CBSI

 

CGPAR

Equity interest (%)

 

60.00%

 

48.75%

 

27.27%

 

50.00%

 

50.00%

 

60.00%

 

48.75%

 

27.27%

 

50.00%

 

50.00%

Balance sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

6,073,208

 

30,021

 

747,235

 

34,496

 

51,234

 

5,654,420

 

89,370

 

931,922

 

25,383

 

42,676

Non-current assets

 

9,564,467

 

658,420

 

5,555,119

 

4,978

 

33,864

 

9,513,580

 

680,621

 

5,347,154

 

3,887

 

32,522

Long-term receivables

 

8,247,337

 

34,853

 

422,248

 

4

 

2

 

8,296,673

 

39,771

 

440,545

     

246

Investments, PP&E and intangible assets

 

1,317,130

 

623,567

 

5,132,871

 

4,974

 

33,862

 

1,216,907

 

640,850

 

4,906,609

 

3,887

 

32,276

TOTAL ASSETS

 

15,637,675

 

688,441

 

6,302,354

 

39,474

 

85,098

 

15,168,000

 

769,991

 

6,279,076

 

29,270

 

75,198

                                         

Current liabilities

 

1,427,251

 

27,171

 

1,138,684

 

22,034

 

42,649

 

1,889,429

 

87,658

 

1,209,841

 

16,131

 

58,524

Non-current liabilities

 

381,538

 

6,076

 

2,598,105

 

12,628

 

33,695

 

355,401

 

5,812

 

2,555,114

 

9,364

 

14,814

Shareholders’ equity

 

13,828,886

 

655,194

 

2,565,565

 

4,812

 

8,754

 

12,923,170

 

676,521

 

2,514,121

 

3,775

 

1,860

Total liabilities and shareholders' equity

15,637,675

 

688,441

 

6,302,354

 

39,474

 

85,098

 

15,168,000

 

769,991

 

6,279,076

 

29,270

 

75,198

                                         
   

6/30/2013

 

6/30/2012

       

 

 

Nacional Minérios (*)

 

Itá Energética

 

MRS Logística

 

CBSI

 

CGPAR

 

Nacional Minérios (*)

 

Itá Energética

 

MRS Logística

       

Equity interest (%)

 

60.00%

 

48.75%

 

27.27%

 

50.00%

 

50.00%

 

60.00%

 

48.75%

 

27.27%

       

Statement of operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       

Net revenue

 

1,112,430

 

69,801

 

1,379,073

 

46,866

 

65,539

 

1,812,046

 

127,178

 

1,443,031

       

Cost of sales and services

 

(657,793)

 

(37,062)

 

(937,524)

 

(42,912)

 

(55,235)

 

(1,303,139)

 

(32,101)

 

(972,397)

       

Gross profit

 

454,637

 

32,739

 

441,549

 

3,954

 

10,304

 

508,907

 

95,077

 

470,634

       

Operating (expenses) income

 

(47,759)

 

(21,593)

 

(117,584)

 

(2,664)

 

(25)

 

(177,801)

 

(25,006)

 

(126,564)

       

Finance income (costs), net

 

846,940

 

608

 

(73,444)

 

226

 

149

 

792,959

 

(1,536)

 

(70,858)

       

Income before income tax and social contribution

1,253,818

 

11,754

 

250,521

 

1,516

 

10,428

 

1,124,065

 

68,535

 

273,212

       

Current and deferred income tax and social contribution

(348,100)

 

(3,979)

 

(89,629)

 

(504)

 

(3,534)

 

(150,995)

 

(23,290)

 

(95,115)

       

Profit for the period

 

905,718

 

7,775

 

160,892

 

1,012

 

6,894

 

973,070

 

45,245

 

178,097

       

 

 

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

 

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

 

 

10.   PROPERTY, PLANT AND EQUIPMENT

 

The information related to property, plant and equipment did not had significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2012.

 

 

PAGE 44 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Land

 

Buildings

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction in progress

 

Other (*)

 

Total

Balance at December 31, 2012

185,039

 

1,528,232

 

7,216,978

 

34,262

 

9,192,369

 

362,184

 

18,519,064

Cost

185,039

 

1,828,492

 

11,358,581

 

145,255

 

9,192,369

 

683,889

 

23,393,625

Accumulated depreciation

 

 

(300,260)

 

(4,141,603)

 

(110,993)

 

 

 

(321,705)

 

(4,874,561)

Balance at December 31, 2012

185,039

 

1,528,232

 

7,216,978

 

34,262

 

9,192,369

 

362,184

 

18,519,064

Effect of foreign exchange differences

2,997

 

10,691

 

46,074

 

179

 

330

 

973

 

61,244

Acquisitions

12

 

376

 

106,759

 

1,089

 

849,124

 

5,923

 

963,283

Capitalized interest (Notes 23 and 29)

 

 

 

 

 

 

 

 

241,882

 

 

 

241,882

Write-offs

   

(1)

 

(4,252)

 

(24)

 

(21,553)

 

(5)

 

(25,835)

Depreciation

 

 

(29,165)

 

(513,798)

 

(3,167)

 

 

 

(16,151)

 

(562,281)

Estimated losses on disposal of assets

                   

(2,747) 

 

(2,747)

Transfers to other asset categories

17,688

 

122,676

 

502,317

 

1,360

 

(648,280)

 

4,239

 

Transfers to intangible assets

               

(10,070)

     

(10,070)

Other

 

 

 

 

(75,184)

 

 

 

194,986

 

48,189

 

167,991

Balance at June 30, 2013

205,736

 

1,632,809

 

7,278,894

 

33,699

 

9,798,788

 

402,605

 

19,352,531

Cost

205,736

 

1,966,315

 

11,943,902

 

148,123

 

9,798,788

 

729,834

 

24,792,698

Accumulated depreciation

   

(333,506)

 

(4,665,008)

 

(114,424)

     

(327,229)

 

(5,440,167)

Balance at June 30, 2013

205,736

 

1,632,809

 

7,278,894

 

33,699

 

9,798,788

 

402,605

 

19,352,531

 

 

Parent Company

 

 

Land

 

Buildings

 

Machinery, equipment and facilities

 

Furniture and fixtures

 

Construction in progress

 

Other (*)

 

Total

Balance at December 31, 2012

 

105,342

 

935,133

 

5,819,527

 

27,097

 

4,586,401

 

162,682

 

11,636,182

Cost

 

105,342

 

1,065,326

 

9,052,087

 

125,936

 

4,586,401

 

259,592

 

15,194,684

Accumulated depreciation

 

 

 

(130,193)

 

(3,232,560)

 

(98,839)

 

 

 

(96,910)

 

(3,558,502)

Balance at December 31, 2012

 

105,342

 

935,133

 

5,819,527

 

27,097

 

4,586,401

 

162,682

 

11,636,182

Acquisitions

 

12

 

372

 

89,915

 

941

 

530,079

 

2,990

 

624,309

Capitalized interest (Notes 23 and 29)

                 

145,836

     

145,836

Write-offs

 

 

 

 

 

 

 

 

 

(7,262)

 

 

 

(7,262)

Depreciation

     

(15,808)

 

(440,078)

 

(2,345)

     

(6,162)

 

(464,393)

Transfers to other asset categories

 

70

 

118,268

 

496,402

 

1,305

 

(616,854)

 

809

 

Transfers to intangible assets

                 

(8,616)

     

(8,616)

Other

 

 

 

 

 

(76,720)

 

 

 

132,058

 

36,238

 

91,576

Balance at June 30, 2013

 

105,424

 

1,037,965

 

5,889,046

 

26,998

 

4,761,642

 

196,557

 

12,017,632

Cost

 

105,424

 

1,185,915

 

9,559,735

 

128,177

 

4,761,642

 

299,498

 

16,040,391

Accumulated depreciation

     

(147,950)

 

(3,670,689)

 

(101,179)

     

(102,941)

 

(4,022,759)

Balance at June 30, 2013

 

105,424

 

1,037,965

 

5,889,046

 

26,998

 

4,761,642

 

196,557

 

12,017,632

 

(*) In consolidated, refer basically to railway assets, such as yards, tracks and railway sleepers. In Company, it also includes leasehold improvements, vehicles, hardware, mines and fields and replacement storeroom supplies.

 

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

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Project objective

 

Start date

 

Scheduled completion

 

6/30/2013

 

12/31/2012

Logistics

 

 

 

             
   

Expansion of Transnordestina railroad by 1,728 km for transportation mainly of iron ore, limestone, soybeans, cotton, sugarcane, fertilizers, oil and fuels.

 

2009

 

2016

 

4,313,193

 

3,925,720

 

 

Equalization of Cradle 301.

 

2012

 

2014

 

75,630

 

27,554

   

Current investments for maintenance of current operations.

         

763,638

 

726,416

 

 

 

 

       

5,152,461

 

4,679,690

Mining

                   

 

 

Expansion of Casa de Pedra Mine production capacity.

 

2007

 

2015/2016

(1)

1,384,426

 

1,329,565

   

Expansion of TECAR export capacity.

 

2009

 

2014/2016

(2)

716,555

 

695,859

 

 

Current investments for maintenance of current operations.

 

       

103,203

 

332,638

               

2,204,184

 

2,358,062

Steel

 

 

 

             
   

Implementation of the long steel mill for production of rebar and wire rod.

 

2008

 

2013

 

1,654,932

 

1,460,694

 

 

Implementation of a system to recover the gas pressure system of the AF#3.

 

2006

 

2013

 

74,850

 

60,750

   

Current investments for maintenance of current operations.

         

297,176

 

356,105

 

 

 

 

       

2,026,958

 

1,877,549

Cement

                   

 

 

Construction of cement plants

 

2011

 

2015

 

389,037

 

241,412

   

Current investments for maintenance of current operations.

         

26,148

 

35,656

 

 

 

 

       

415,185

 

277,068

Total construction in progress

         

9,798,788

 

9,192,369

                     

 

(1)    Expected date for completion of the 40 Mtpa and 42 Mtpa stages

(2)    Expected date for completion of the 45 Mtpa and 60 Mtpa stages

 

PAGE 45 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

a)      Additions to depreciation, amortization and depletion for the year were distributed as follows:

 

             

Consolidated

 

Six-month period ended

 

Three-month period ended

 

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Production cost

538,406

 

500,983

 

257,351

 

255,084

Selling expenses

4,175

 

4,019

 

2,103

 

2,031

General and administrative expenses

7,963

 

7,093

 

3,854

 

3,536

 

550,544

 

512,095

 

263,308

 

260,651

Other operating expenses (*)

28,945

 

6,399

 

21,908

 

3,180

 

579,489

 

518,494

 

285,216

 

263,831

               
               
 

 

 

 

 

 Parent Company

 

Six-month period ended

 

Three-month period ended

 

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Production cost

445,308

 

436,480

 

219,118

 

221,373

Selling expenses

3,251

 

3,079

 

1,633

 

1,560

General and administrative expenses

4,124

 

3,931

 

2,102

 

1,954

 

452,683

 

443,490

 

222,853

 

224,887

Other operating expenses (*)

14,149

 

5,733

 

7,364

 

2,751

 

466,832

 

449,223

 

230,217

 

227,638

               

 

(*) Refers to the depreciation of unused equipment (see note 22).

 

 

PAGE 46 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

11.   INTANGIBLE ASSETS

 

The information related to intangible assets did not had significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2012 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of June 30, 2013.

 

 

Consolidated

 

Parent Company

 

Goodwill

 

Customer relations

 

Software

 

Other

 

Total

 

Goodwill

 

Software

 

Total

Balance at December 31, 2012

455,903

 

347,440

 

9,394

 

92,124

 

904,861

 

13,091

 

6,577

 

19,668

Cost

666,768

 

347,440

 

41,849

 

92,124

 

1,148,181

 

14,135

 

26,787

 

40,922

Accumulated amortization

(150,004)

 

 

 

(32,455)

 

 

 

(182,459)

 

(1,044)

 

(20,210)

 

(21,254)

Adjustment for accumulated recoverable value

(60,861)

             

(60,861)

           

Balance at December 31, 2012

455,903

 

347,440

 

9,394

 

92,124

 

904,861

 

13,091

 

6,577

 

19,668

Effect of foreign exchange differences

   

22,945  

 

56

 

6,401

 

29,402

         

Acquisitions and expenditures

 

 

 

 

38

 

 

 

38

 

 

 

11

 

11

Transfer of property, plant and equipment

       

10,070  

     

10,070

     

8,616

 

8,616

Amortization

 

 

(14,178)

 

(3,030)

 

 

 

(17,208)

 

 

 

(2,439)

 

(2,439)

Other movements

       

20

     

20

         

Balance at June 30, 2013

455,903

 

356,207

 

16,548

 

98,525

 

927,183

 

13,091

 

12,765

 

25,856

Cost

666,768

 

371,583

 

77,718

 

98,525

 

1,214,594

 

14,135

 

35,415

 

49,550

Accumulated amortization

(150,004)

 

(15,376)

 

(61,170)

 

 

 

(226,550)

 

(1,044)

 

(22,650)

 

(23,694)

Adjustment for accumulated recoverable value

(60,861)

             

(60,861)

         

Balance at June 30, 2013

455,903

 

356,207

 

16,548

 

98,525

 

927,183

 

13,091

 

12,765

 

25,856

 

 

 

12.   BORROWINGS, FINANCING AND DEBENTURES

 

The information related to borrowings, financing and debentures did not had significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2012.

 

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

 

 

PAGE 47 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Consolidated

 

Parent Company

 

Rates p.a. (%)

 

Current liabilities

Non-current liabilities

 

Rates p.a. (%)

 

Current liabilities

 

Non-current liabilities

   

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

 

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment

1% to 3.50%

 

192,211

 

162,290

 

1,646,191

 

1,104,271

 

1% to 3.50%

 

192,211

 

162,290

 

1,646,191

 

1,104,271

Prepayment

3.51% to 7.50%

 

192,115

 

8,954

 

221,560

 

878,705

 

3.51% to 7.50%

 

316,503

 

121,962

 

2,590,849

 

3,105,474

Perpetual bonds

7.00%

 

3,016

 

2,781

 

2,215,600

 

2,043,500

                   

Fixed rate notes

6.5% to 10%

 

1,371,894

 

1,265,330

 

5,206,660

 

4,802,225

 

4.14% to 9.13%

 

1,341,385

 

1,422,531

 

2,301,588

 

2,122,809

Financed imports

6.24%

 

3,986

 

6,813

         

6.24%

 

3,986

 

6,813

       

CCB

1.54%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES/FINAME

Res. 635/87 interest + 1.7% and 2.7%

 

29,229

 

32,395

     

10,755

 

Res. 635/87 interest + 1.7% and 2.7%

 

26,804

 

29,703

     

9,863

Intercompany

 

 

 

 

 

 

 

 

 

 

6M Libor + 2.25 and 6M Libor + 3% and 2.01% and 2.5%

 

690,526

 

91,505

 

103,580

 

634,124

Other

1.40% to 8.00% + 1.2%

 

8,467

 

9,860

 

437,409

 

409,337

                   

 

 

 

1,800,918

 

1,488,423

 

9,727,420

 

9,248,793

 

 

 

2,571,415

 

1,834,804

 

6,642,208

 

6,976,541

LOCAL CURRENCY

                                     

BNDES/FINAME

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

 

240,750

 

346,623

 

1,535,158

 

1,535,255

 

TJLP + 1.5% to 3.2% and fixed rate of 2.5% to 5%

 

176,099

 

253,852

 

825,974

 

835,513

Debentures

105.8%, 106% and 110.8% CDI + TJLP + 0.85%

765,897

 

128,239

 

4,504,996

 

4,436,892

 

105.8%, 106% and 110.8% CDI

581,285

 

46,355

 

2,182,500

 

2,715,000

Prepayment

106.5%, 107%, 110.8 % and 110.79% CDI + Fixed rate of 7.995 and 8%

79,513

 

163,812

 

5,345,000

 

4,800,000

 

106.5%, 107% and 110.8 % CDI + fixed rate of 7.995 and 8%

62,069

 

147,713

 

3,345,000

 

2,800,000

CCB

112.5% CDI

 

67,284

 

62,072

 

7,200,000

 

7,200,000

 

112.5% CDI

 

67,284

 

62,072

 

7,200,000

 

7,200,000

Intercompany

 

 

 

 

 

 

 

 

 

 

110.79% CDI

 

390,416

 

302,299

 

970,022

 

1,077,420

Other

   

10,329

 

10,983

 

15,043

 

16,581

     

2,026

 

1,986

 

3,043

 

3,973

 

 

 

1,163,773

 

711,729

 

18,600,197

 

17,988,728

 

 

 

1,279,179

 

814,277

 

14,526,539

 

14,631,906

Total borrowings and financing

   

2,964,691

 

2,200,152

 

28,327,617

 

27,237,521

     

3,850,594

 

2,649,081

 

21,168,747

 

21,608,447

Transaction costs and issue premiums

 

 

(30,142)

 

(31,030)

 

(86,476)

 

(101,939)

 

 

 

(26,730)

 

(27,578)

 

(78,455)

 

(89,958)

Total borrowings and financing + transaction costs

   

2,934,549

 

2,169,122

 

28,241,141

 

27,135,582

     

3,823,864

 

2,621,503

 

21,090,292

 

21,518,489

 

  

The balances of prepaid intercompany borrowings total R$2,493,678 as of June 30, 2013 (R$2,339,776 as of December 31, 2012) and the balances of Fixed Rate Notes and Intercompany Bonds total R$3,642,973 (R$3,545,340 as of December 31, 2012), see note 18.

 

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

 

As of June 30, 2013, the principal of long-term borrowings, financing and debentures by maturity year is as follows:

 

   

 

 

Consolidated

 

Parent Company

2014

 

1,992,896

 

7%

 

1,899,407

 

9%

2015

 

3,700,141

 

13%

 

3,701,441

 

17%

2016

 

3,207,565

 

11%

 

2,746,191

 

13%

2017

 

3,281,481

 

12%

 

2,600,029

 

12%

2018

 

3,631,706

 

13%

 

2,741,731

 

13%

After 2018

 

10,298,228

 

36%

 

7,479,948

 

36%

Perpetual bonds

 

2,215,600

 

8%

 

 

 

 

 

 

28,327,617

 

100%

 

21,168,747

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

PAGE 48 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

·       Amortizations and new borrowings, financing and debentures

 

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

 

       

Consolidated

 

Parent Company

 

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Opening balance

 

29,304,704

 

27,149,687

 

24,139,992

 

23,335,636

Funding

 

1,225,822

 

3,510,834

 

553,071

 

2,712,471

Amortization

 

(1,476,776)

 

(4,539,026)

 

(1,282,436)

 

(4,713,335)

Other (*)

 

2,121,940

 

3,183,209

 

1,503,529

 

2,805,220

Closing balance

 

31,175,690

 

29,304,704

 

24,914,156

 

24,139,992

                 

 

 

(*) Refers mainly to unrealized exchange and inflacion adjustments.

 

Borrowing and financing contracts with certain financial institutions contain some covenants that are usual in financial agreements in general and the Company is compliant with them as of June 30, 2013.

 

In April 2013, the Company contracted an Export Credit Note amounting to R$ 200,000 from Banco do Brasil, which will mature in April 2017. The NCE (export credit note) bears interest equivalent to 107% of the average rate of the Interbank Deposit Certificate (CDI) Cetip. and interest thereon will be paid semiannually in April and October.

 

·       Debentures 

 

i. Transnordestina Logística

 

In June 2013 Transnordestina issued its sixth series of debentures amounting to R$650,000, which will mature on October 3, 2027. These funds will be used in the Eliseu Martins – Trindade module.

 

·       Guarantees provided

 

Guarantees provided for the borrowings comprise property, plant and equipment items and sureties and do not include guarantees provided for subsidiaries and jointly controlled entities. As of June 30, 2013, the amount is R$8,471 (R$12,233 as of December 31, 2012).

 

 

 

13.   FINANCIAL INSTRUMENTS

 

The information related to financial instruments did not had significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2012 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of June 30, 2013.

 

I - Identification and measurement of financial instruments

 

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

 

 

 

 

PAGE 49 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

·           Classification of financial instruments

 

Consolidated

     

6/30/2013

 

12/31/2012

 

Notes

 

Available for sale

 

Fair value through profit or loss

 

Loans and receivables - effective interest rate

 

Other liabilities - amortized cost method

 

Balances

 

Available for sale

 

Fair value through profit or loss

 

Loans and receivables - effective interest rate

 

Other liabilities - amortized cost method

 

Balances

                     

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                                           

Cash and cash equivalents

 

4

 

 

 

 

 

12,272,870

 

 

 

12,272,870

 

 

 

 

 

11,891,821

 

 

 

11,891,821

Trade receivables, net

 

5

 

 

 

 

 

1,669,225

 

 

 

1,669,225

 

 

 

 

 

1,646,090

 

 

 

1,646,090

Guarantee margin on financial instruments

 

7 and 13

 

 

 

 

153,514

 

 

 

153,514

 

 

 

 

 

426,328

 

 

 

426,328

Derivative financial instruments

 

7 and 13

   

80,709

         

80,709

     

239,266

         

239,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

                     

                 

Other trade receivables

 

7

 

 

 

 

 

15,895

 

 

 

15,895

 

 

 

 

 

8,983

 

 

 

8,983

Investments

     

1,343,547

             

1,343,547

 

2,336,137

             

2,336,137

Derivative financial instruments

 

7

 

 

 

2,780

 

 

 

 

 

2,780

 

 

 

 

 

 

 

 

 

Short-term investments

             

145,785

     

145,785

         

116,753

     

116,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

                     

                 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

12

             

2,964,691

 

2,964,691

             

2,200,152

 

2,200,152

Derivative financial instruments

 

13 and 14

 

83,293

 

 

 

 

 

83,293

 

 

 

244,333

 

 

 

 

 

244,333

Trade payables

                 

1,704,287

 

1,704,287

             

2,025,461

 

2,025,461

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

12

             

28,327,617

 

28,327,617

             

27,237,521

 

27,237,521

Derivative financial instruments

 

13 and 14

 

13,917

 

 

 

 

 

13,917

 

 

 

 

 

 

 

 

 

 

 

 

·           Fair value measurement

 

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

 

 

Consolidated

 

 

 

 

 

 

 

6/30/2013

 

 

 

 

 

 

 

12/31/2012

 

Level 1

 

Level 2

 

Level 3

 

Balances

 

Level 1

 

Level 2

 

Level 3

 

Balances

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                               

Derivative financial instruments

 

 

 

80,709

 

 

 

80,709

 

 

 

239,266

 

 

 

239,266

Non-current assets

                               

Investments

 

1,343,547

 

 

 

 

 

1,343,547

 

2,336,137

 

 

 

 

 

2,336,137

Derivative financial instruments

     

2,780

     

2,780

     

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

                               

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

83,293

     

83,293

     

244,333

     

244,333

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

13,917

     

13,917

               

 

 

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

 

Potential impairment of financial assets classified as available for sale      

 

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

 

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

 

 

PAGE 50 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Based on the qualitative and quantitative elements, management concluded, in its best judgment, that there was evidence of a significant impairment of the investment in Usiminas shares as of June 30, 2012, and, consequently, reclassified the accumulated losses recorded in other comprehensive income amounting to R$1,599,485, net of income tax and social contribution, to profit for the year, by recognizing R$2,022,793 in other operating expenses and R$423,308 in deferred taxes.

 

In December 2012 there was an additional recognition of R$264,441 related to deferred taxes on accumulated losses due to the annual analysis of the effective income tax and social contribution rate that took into consideration the temporary differences generated by this investment in CSN subsidiaries resulting from the reclassification of accumulated losses.

 

Beginning this date, pursuant to a Company's policy, gains and losses arising from the variation of the quotation of shares were recognized in other comprehensive income. However, as of June 30, 2013, there was an additional decline in the quotation of the common shares (USIM3) as compared with the quotation as of June 30, 2012 which, according to the Company's accounting policy, generated a loss of R$5,002, recorded directly in other operating expenses.

 

The Company continues to evaluate strategic alternatives with respect to its investment in Usiminas. These initiatives can, for example, affect the way an investment is recorded in the Company’s financial statements.

 

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

 

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

 

 

 

 

6/30/2013

 

 

 

12/31/2012

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

Perpetual bonds

2,218,616

 

2,034,260

 

2,046,281

 

2,102,366

Fixed rate notes

6,578,554

 

6,591,733

 

6,067,555

 

6,811,081

 

 

IV     Financial risk management policy

 

As of June 30, 2013, there were no changes in the financial risk management policies in relation to those disclosed in the Company's financial statements for the year ended December 31, 2012.

 

 

 

 

 

PAGE 51 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

·           Foreign exchange exposure

 

The consolidated net exposure as of June 30, 2013 is as follows:

 

 

 

 

6/30/2013

Foreign Exchange Exposure

 

(Amounts in US$’000)

 

(Amounts in €’000)

Cash and cash equivalents overseas

 

4,981,846

 

1,314

Derivative guarantee margin

 

61,547

   

Trade receivables

 

264,838

 

40,302

Intercompany borrowings

 

62,424

 

79,586

Advances to suppliers

 

35,818

 

1,052

Other assets

 

175

 

40,364

Total assets

 

5,406,648

 

162,618

Borrowings and financing

 

(4,990,376)

 

(120,925)

Trade payables

 

(182,278)

 

(4,422)

Other liabilities

 

(20,659)

 

(14,321)

Intercompany borrowings

 

(13,626)

   

Total liabilities

 

(5,206,939)

 

(139,668)

Gross exposure

 

199,709

 

22,950

Notional amount of derivatives contracted

 

10,000

 

(90,000)

Net exposure

 

209,709

 

(67,050)

         

 

·         Exchange swap transactions

 

US dollar-to-real exchange swap

 

       

 

 

 

 

 

 

6/30/2013

 

 

 

 

 

 

 

12/31/2012

       

 

 

Appreciation (R$)

 

Fair value (market)

 

 

 

Appreciation (R$)

 

Fair value (market)

Counterparties

 

Transaction maturity

 

Notional amount (US$’000)

 

Asset position

 

Liability position

 

Amount receivable

 

Notional amount (US$’000)

 

Asset position

 

Liability position

 

Amount receivable

Santander

 

2/1/2015

 

10,000

 

24,444

 

(21,666)

 

2,778

 

10,000

 

22,686

 

(20,946)

 

1,740

       

10,000

 

24,444

 

(21,666)

 

2,778

 

10,000

 

22,686

 

(20,946)

 

1,740

 

 

 

The position of outstanding transactions was recorded in the Company’s assets and totals R$2,778 as of June 30, 2013 (R$1,740 in assets as of December 31, 2012) and its effects were recognized in finance income (costs) as gain totaling R$1,038 as of June 30, 2013 (gain of R$7,783 as of June 30, 2012) (see note 23).

 

Euro-to-US dollar exchange swap

 

           

 

 

 

 

6/30/2013

     

 

 

 

 

12/31/2012

           

Appreciation (R$)

 

Fair value (market)

     

Appreciation (R$)

 

Fair value (market)

Counterparties

 

Transaction maturity

 

Notional amount (€’000)

 

Asset position

 

Liability position

 

Amount (payable)

 

Notional amount (€’000)

 

Asset position

 

Liability position

 

Amount (payable)

Itaú BBA

 

7/19/2013

 

30,000

 

85,609

 

(86,495)

 

(886)

 

40,000

 

51,793

 

(52,876)

 

(1,083)

HSBC

 

7/19/2013

 

60,000

 

171,238

 

(172,989)

 

(1,751)

 

25,000

 

32,373

 

(33,047)

 

(674)

Goldman Sachs

 

 

 

 

 

 

 

 

 

 

 

25,000

 

32,363

 

(33,047)

 

(684)

       

90,000

 

256,847

 

(259,484)

 

(2,637)

 

90,000

 

116,529

 

(118,970)

 

(2,441)

 

 

 

 

PAGE 52 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

The position of outstanding transactions was recorded in the Company’s liabilities and totals R$2,637 as of June 30, 2013 (R$2,441 in liabilities as of December 31, 2012) and its effects were recognized in finance income (costs) as gain totaling R$2,025 as of June 30, 2013 (gain of R$5,854 as of June 30, 2012), of which R$4,662 refers to already settled transactions (see note 23).

 

Euro-to-US dollar exchange swap

 

The subsidiary Lusosider carries out transactions with derivatives to hedge its exposure against the euro-dollar fluctuation. As of June 30, 2013, the gross position was US$993 and the net position was US$10,943 (including the derivatives below).

 

       

 

 

 

 

 

 

6/30/2013

 

 

 

 

 

 

 

12/31/2012

       

Notional amount (US$’000)

 

Appreciation (R$)

 

Fair value (market)

 

Notional amount (US$’000)

 

Appreciation (R$)

 

Fair value (market)

Counterparties

 

Transaction maturity

   

Asset position

 

Liability position

 

Amount receivable

   

Asset position

 

Liability position

 

Amount receivable

BES

 

9/28/2013

 

11,936

 

26,307

 

(26,043)

 

264

 

44,392

 

90,687

 

(94,928)

 

(4,241)

       

11,936

 

26,307

 

(26,043)

 

264

 

44,392

 

90,687

 

(94,928)

 

(4,241)

 

 

The position of outstanding transactions was recorded in the Company’s assets and totals R$264 as of June 30, 2013 (R$4,241 in liabilities as of December 31, 2012) and its results were consolidated in finance income (costs) as gain totaling R$4,276 as of June 30, 2013 (loss of R$523 as of June 30, 2012), of which R$4,012 refers to already settled transactions (see note 23).

 

 

Yen-to-US dollar exchange swap

 

       

 

 

 

 

 

 

6/30/2013

 

 

 

 

 

 

 

12/31/2012

       

Notional amount (yen)

 

Accounting position

 

Fair value (market)

 

Notional amount (yen)

 

Accounting position

 

Fair value (market)

Counterparties

 

Transaction maturity

   

Asset position

 

Liability position

 

Amount receivable

   

Asset position

 

Liability position

 

Amount receivable

Deutsche Bank

 

12/12/2013

 

59,090,000

 

80,446

 

(80,142)

 

304

 

59,090,000

 

237,525

 

(236,964)

 

561

       

59,090,000

 

80,446

 

(80,142)

 

304

 

59,090,000

 

237,525

 

(236,964)

 

561

 

 

The position of outstanding transactions was recorded in the Company’s assets and totals R$304 as of June 30, 2013 (R$561 in assets as of December 31, 2012) and its effects were recognized in finance income (costs) as loss totaling R$60 as of June 30, 2013 (gain of R$283 as of June 30, 2012) (see note 23).

 

·         Sensitivity analysis of the US dollar-to-real exchange swap

 

The sensitivity analysis is based on the assumption of maintaining, as a probable scenario, the fair values as of June 30, 2013 recognized in assets, amounting to R$2,778. The Company considered scenarios 1 and 2 as 25% and 50% of appreciation for the volatility of  the real-dollar parity, using as reference the closing exchange rate as of June 30, 2013 of R$2.2156.

 

 

PAGE 53 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

               

6/30/2013

   

Risk

 

Notional amount (US$’000)

 

Scenario 1

 

Scenario 2

                 

Net currency swap

 

US dollar fluctuation

10,000

 

(5,539)

 

(11,078)

                 

Exchange exposure in functional currency R$

 

US dollar fluctuation

199,709

 

(110,619)

 

(221,238)

(not including exchange derivatives above)

               
                 

Consolidated exchange exposure

 

US dollar fluctuation

209,709

 

(116,158)

 

(232,316)

(including exchange derivatives above)

               

 

·         Sensitivity analysis of the euro-to-dollar exchange swap

 

The sensitivity analysis is based on the assumption of maintaining, as a probable scenario, the fair values as of June 30, 2013 recognized in liabilities, amounting to R$2,637. The Company considered scenarios 1 and 2 as 25% and 50% of appreciation for the volatility of the real-euro parity using as reference the closing exchange rate as of June 30, 2013 of R$2.8827.

 

               

6/30/2013

   

Risk

 

Notional amount (€’000)

 

Scenario 1

 

Scenario 2

                 

Net currency swap

 

Euro fluctuation

 

(90,000)

 

64,861

 

129,722

                 

Exchange exposure in functional currency R$

 

Euro fluctuation

 

22,950

 

(16,539)

 

(33,079)

(not including exchange derivatives above)

               
                 

Consolidated exchange exposure

 

Euro fluctuation

 

(67,050)

 

48,322

 

96,643

(including exchange derivatives above)

               

 

 

 

·         Sensitivity analysis of the dollar-to-euro swap 

 

The sensitivity analysis is based on the assumption of maintaining, as a probable scenario, the fair values as of June 30, 2013 recognized in assets, amounting to R$264. The Company considered scenarios 1 and 2 as 25% and 50% of appreciation for the volatility of the dollar-to-euro parity, using as reference the closing exchange rate as of June 30, 2013 of R$1.3197.

 

               

6/30/2013

   

Risk

 

Notional amount (US$’000)

 

Scenario 1

 

Scenario 2

                 

Net currency swap

 

US dollar fluctuation

11,936

 

(3,938)

 

(7,876)

                 

Exchange exposure in functional currency euro

 

US dollar fluctuation

(993)

 

328

 

655

(not including exchange derivatives above)

               
                 

Consolidated exchange exposure

 

US dollar fluctuation

10,943

 

(3,610)

 

(7,221)

(including exchange derivatives above)

               

 

 

 

PAGE 54 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

·         Interest rate risk

 

Short- and long-term liabilities indexed to floating interest rate and inflation indices. Due to this exposure, the Company undertakes derivative transactions to better manage these risks.

 

·         Interest rate swap transactions (LIBOR to CDI)

 

       

 

 

 

 

 

 

6/30/2013

     

 

 

 

 

 

 

12/31/2012

 

 

 

 

Notional amount (US$’000)

 

Appreciation (R$)

 

Fair value (market) (R$)

 

 

 

Notional amount (US$’000)

 

Appreciation (R$)

 

Fair value (market) (R$)

Counterparties

 

Transaction maturity

 

2013

 

Asset position

 

Liability position

 

Amount payable

 

Transaction maturity

 

2012

 

Asset position

 

Liability position

 

Amount payable

CSFB

 

12/8/2013

 

43,000

 

73,033

 

(73,546)

 

(513)

 

2/13/2013

 

64,500

 

109,540

 

(110,226)

 

(686)

 

 

The position of outstanding transactions was recorded in the Company’s liabilities and totals R$513 as of June 30, 2013 (R$686 in liabilities as of December 31, 2012) and its effects were recognized in finance income (costs) as loss totaling R$2,294 as of June 30, 2013 (loss of R$5,907 as of June 30, 2012), of which R$1,781 refers to already settled transactions.

 

·         Sensitivity analysis of interest rate swaps (LIBOR to CDI)

 

The sensitivity analysis is based on the assumption of maintaining, as a probable scenario, the fair values as of June 30, 2012 amounting to R$513 recognized in liabilities. The Company considered the scenarios below for the LIBOR (US$) and CDI interest rates volatility.

 

 

 

 

 

 

 

 

 

 

 

6/30/2013

 

Notional amount (US$’000)

 

Risk

 

25%

 

50%

25%

 

50%

LIBOR-to-CDI interest rate swap

43,000  

 

(Libor) US$

 

(6,931)

 

(8,219)

6,931

 

8,219

 

 

·         Interest rate swap transactions (Fixed rate to CDI)

 

Its purpose is to peg obligations subject to a fixed rate to the fluctuation of the average interest rate of the one-day interbank deposits (CDI), calculated and disclosed by CETIP. Basically, the Company carried out swaps of its obligations indexed to the fixed rate, in which it receives interest on the notional amount (long position) and pays 100% of the CDI on the notional amount in reais of the contract date (short position). The notional amount of this swap as of June 30, 2013 is R$345,000. The gains and losses on this contract are directly related to CDI variation. In general, these are transactions conducted in the Brazilian over-the-counter market that have as counterparty a prime financial institution.

 

 

         

 

 

 

 

 

6/30/2013

 

 

 

 

 

 

Appreciation (R$)

 

Fair value (market) (R$)

Counterparties

 

Transaction maturity

 

Notional amount

 

Asset position

 

Liability position

 

Amount payable

Itaú BBA

 

1/3/2016

 

150,000

 

147,533

 

(153,130)

 

(5,597)

HSBC

 

2/5/2016 to 3/1/2016

 

185,000

 

181,054

 

(188,982)

 

(7,928)

Deutsche Bank

 

1/3/2016

 

10,000

 

9,778

 

(10,170)

 

(392)

       

345,000

 

338,365

 

(352,282)

 

(13,917)

                     

 

 

The position of outstanding transactions was recognized in the Company’s liabilities and totals R$13,917 as of June 30, 2013 and its effects were recognized in finance income (costs) as loss totaling R$13,917 as of June 30, 2013.

 

 

PAGE 55 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

·         Sensitivity analysis of interest rate swaps (Fixed rate to CDI)

 

The sensitivity analysis is based on the assumption of maintaining, as a probable scenario, the fair values as of June 30, 2013 amounting to R$13,917 recognized in liabilities. The Company considered the scenarios below for the fixed and CDI interest rates volatility.

 

 

 

 

 

 

 

 

 

 

 

6/30/2013

 

Notional amount (US$’000)

 

Risk

 

25%

 

50%

25%

 

50%

Fixed rate-to-CDI interest rate swap

345,000  

 

Pré

 

(2,588)

 

(9,246)

10,730

 

17,388

 

 

 

·         Sensitivity analysis of changes in interest rates

 

The Company considers the effects of a 5% increase or decrease in interest rates on its outstanding borrowings, financing and debentures as of June 30, 2013 in the consolidated interim financial statements.

 

       

Impact on profit or loss

Changes in interest rates

 

% p.a

 

6/30/2013

 

12/31/2012

TJLP

 

5.00

 

8,911

 

8,409

Libor

 

0.41

 

5,548

 

6,535

CDI

 

7.72

 

56,920

 

49,566

 

 

·         Share market price risks

 

The Company is exposed to the risk of changes in equity prices due to the investments made and classified as available-for-sale. Equity investments refer to blue chips traded on BM&F BOVESPA. The following table shows the impact of the net changes in the market value of financial instruments classified as available-for-sale on shareholders' equity, in other comprehensive income.

 

           

Consolidated

   

Other comprehensive income

   

6/30/2013

 

12/31/2012

 

Net change

Net change in available-for-sale financial assets

 

80,667

 

732,141

 

(651,474)

 

 

 

The Company considers as probable scenario the amounts recognized at market prices as of June 30, 2013. Sensitivity analysis is based on the assumption of maintaining as probable scenario the market values as of June 30, 2013. Therefore, there is no impact on the financial instruments classified as available for sale already presented above. The Company considered scenarios 1 and 2 as 25% and 50% of appreciation for volatility of the shares.

 

   

 

Impact on equity

Companies

 

Probable

 

25%

 

50%

Usiminas

 

77,562

 

199,711

 

399,421

Panatlântica

 

3,105

 

2,826

 

5,653

 

 

80,667

 

202,537

 

405,074

             

 

 

 

 

PAGE 56 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

·           Liquidity risk

 

 

 

 

 

 

 

 

 

 

Consolidated

At June 30, 2013

Less than one year

 

From one to two years

 

From two to five years

 

Over five years

 

Total

Borrowings, financing and debentures

2,964,691

 

5,693,037

 

10,120,752

 

12,513,828

 

31,292,308

Derivative financial instruments

83,293

 

13,917

         

97,210

Trade payables

1,704,287

             

1,704,287

 

                 

At December 31, 2012

                 

Borrowings, financing and debentures

2,200,152

 

2,838,954

 

10,248,009

 

14,150,558

 

29,437,673

Derivative financial instruments

244,333

             

244,333

Trade payables

2,025,461

             

2,025,461

 

 

V – Margin deposits

 

The Company holds margin deposits totaling R$153,514 (R$426,328 as of December 31, 2012); this amount is invested at Deutsche Bank and Credit Suisse as guarantee of the derivative financial instrument contracts, basically swaps between CSN Islands VIII and CSN.

 

14.   OTHER PAYABLES

 

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

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

Current

 

Non-current

 

Current

 

Non-current

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Payables to related parties (Note 18 b and c )

754,388

 

703,236

 

7,956,092

 

7,758,093

 

1,077,910

 

889,414

 

8,025,024

 

7,905,889

Unrealized losses on derivatives (Note 13 I)

83,293

 

244,333

 

13,917

 

 

 

513

 

686

 

 

 

 

Dividends payable to Company owners (Note 18 a)

90,698

 

155,537

 

 

 

 

 

90,698

 

155,537

 

 

 

 

Dividends payable non-controlling shareholders

3,457

 

146,081

 

     

 

3,457

 

146,081

       

Advances from customers

35,904

 

31,062

 

 

 

 

 

26,979

 

17,927

 

 

 

 

Taxes in installments (Note 15)

181,652

 

166,818

 

1,082,903

 

1,085,079

 

154,098

 

139,731

 

922,414

 

917,602

Profit sharing - employees

5,675

 

7,771

 

 

 

 

 

 

 

 

 

 

 

 

Other payables

147,051

 

127,202

 

137,140

 

165,877

 

41,778

 

33,803

 

76,626

 

103,605

 

1,302,118

 

1,582,040

 

9,190,052

 

9,009,049

 

1,395,433

 

1,383,179

 

9,024,064

 

8,927,096

 

 

15.   TAXES IN INSTALLMENTS

 

The information related to taxes in installments did not had significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2012 and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of June 30, 2013.

 

The position of the debts arising from these tax installment plans, recorded in taxes in installments in current and non-current liabilities, is as follows:

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

Current

 

Non-current

 

Current

 

Non-current

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/12/2012

Federal REFIS (a)

123,211

 

119,977

 

970,697

 

998,668

 

105,380

 

102,689

 

817,080

 

840,621

Other taxes in installments (b)

58,441

 

46,841

 

112,206

 

86,411

 

48,718

 

37,042

 

105,334

 

76,981

 

181,652

 

166,818

 

1,082,903

 

1,085,079

 

154,098

 

139,731

 

922,414

 

917,602

       

 

     

 

             

 

 

 

PAGE 57 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

a)      Tax Recovery Program (REFIS)

 

On November 26, 2009, the Group companies joined the Tax Recovery Programs established by Law 11,941/09 and Provisional Measure 470/2009 (“REFIS”).

 

As of June 30, 2013 the balance of the excess of the deposits after these offsets was R$86,382 (R$84,392 as of December 31, 2012), recognized in line item Credits with the PGFN/RFB, in other non-current assets.

 

b)      Other tax installments (regular and other)

 

The Group companies also joined the Regular social security tax (INSS) installment plan and other plans.

 

 

16.   PROVISIONS FOR TAX, SOCIAL SECURITY, LABOR, CIVIL AND ENVIRONMENTAL RISKS AND JUDICIAL DEPOSITS

 

As of June 30, 2013, the information related to judicial deposits and proceedings did not had significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2012.

 

Details of the accrued amounts and related judicial deposits are as follows:

 

 

 

 

 

 

 

 

Consolidated

 

 

 

6/30/2013

 

 

 

12/31/2012

 

Provisioned liabilities

 

Judicial deposits

 

Provisioned liabilities

 

Judicial deposits

Tax

223,800

 

81,470

 

178,657

 

99,400

Social security and labor

268,554

 

158,527

 

263,700

 

156,772

Civil

95,502

 

29,667

 

96,705

 

36,109

Environmental

3,986

     

7,056

   

Escrow deposits

   

8,909

     

11,350

 

591,842

 

278,573

 

546,118

 

303,631

Legal obligations challenged in courts:

             

Tax

             

Education salary premium

46,193

 

46,193

 

24,077

 

46,193

Income tax/”Verão” plan

20,892

 

356,812

 

20,892

 

348,969

Other provisions

99,285

 

15,349

 

97,157

 

19,233

 

166,370

 

418,354

 

142,126

 

414,395

 

758,212

 

696,927

 

688,244

 

718,026

               

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

6/30/2013

 

 

12/31/2012

 

 

Provisioned liabilities

 

Judicial deposits

 

Provisioned liabilities

Judicial deposits

Tax

 

183,182

 

72,112

 

152,481

94,419

Social security and labor

 

225,692

 

132,121

 

223,127

131,399

Civil

 

75,522

 

26,207

 

74,134

32,110

Environmental

 

3,986

     

7,056

 

Escrow deposits

 

   

5,614

   

8,280

   

488,382

 

236,054

 

456,798

266,208

Legal obligations challenged in courts:

 

           

Tax

             

Education salary premium

 

46,193

 

46,193

 

24,077

46,193

Income tax/”Verão” plan

 

20,892

 

356,812

 

20,892

348,969

Other provisions

 

99,285

 

15,349

 

97,157

19,233

   

166,370

 

418,354

 

142,126

414,395

 

 

654,752

 

654,408

 

598,924

680,603

               

 

 

PAGE 58 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

The changes in the provisions for tax, social security, labor, civil and environmental risks in the period ended June 30, 2013 were as follows:

 

                           

Consolidated

 

 

 

 

 

 

 

 

 

 

Current + non-current

 

 

 

 

Nature

 

12/31/2012

 

Additions

 

Inflation adjustment

 

Utilization

 

6/30/2013

 

6/30/2013

 

12/31/2012

Tax

 

320,783

 

46,349

 

26,167

 

(3,129)

 

390,170

       

Social security

 

43,858

     

72

     

43,930

       

Labor

 

219,842

 

29,836

 

19,463

 

(44,517)

 

224,624

 

224,624

 

219,842

Civil

 

96,705

 

1,649

 

8,940

 

(11,792)

 

95,502

 

95,502

 

96,705

Environmental

 

7,056

 

1,900

 

1,186

 

(6,156)

 

3,986

       
   

688,244

 

79,734

 

55,828

 

(65,594)

 

758,212

 

320,126

 

316,547

                             

 

 

 

 

 

 

 

 

 

 

 

 

 

 Parent Company

 

 

 

 

 

 

 

 

 

 

Current + non-current

 

 

 

Current

Nature

 

12/31/2012

 

Additions

 

Inflation adjustment

 

Utilization

 

6/30/2013

 

6/30/2013

 

12/31/2012

Tax

 

294,607

 

30,981

 

23,971

 

(7)

 

349,552

       

Social security

 

43,288

             

43,288

       

Labor

 

179,839

 

25,689

 

14,764

 

(37,888)

 

182,404

 

182,404

 

179,839

Civil

 

74,134

 

1,345

 

8,060

 

(8,017)

 

75,522

 

75,522

 

74,134

Environmental

 

7,056

     

1,176

 

(4,246)

 

3,986

       
   

598,924

 

58,015

 

47,971

 

(50,158)

 

654,752

 

257,926

 

253,973

                             

 

 

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

 

The Group is a defendant in other administrative and judicial proceedings (tax, social security, labor, civil, and environmental), in the approximate amount of R$13,593,331, of which R$1,118,089 related to labor and social security lawsuits, R$546,410 to civil lawsuits, and R$76,295 to environmental lawsuits. The assessments made by legal counsel define these administrative and judicial proceedings as entailing risk of possible loss and, therefore, no provision was recorded in conformity with Management’s judgment and accounting practices adopted in Brazil.

 

As for the tax lawsuits these represent R$11,852,537, broken down as follows: 

 

a)      R$1,857,899 refers to the assessment notice issued against the Company for an alleged nonpayment of income tax (IRPJ) and social contribution on net income (CSLL) on profits recognized in the balance sheets of its foreign subsidiaries.

 

b)      R$6,317,563 refers to the tax assessment notice issued against the Company for an alleged sale of 40% of the shares of its subsidiary NAMISA to a Japanese-Korean consortium, thus failing to determine and pay taxes on the capital gain resulting from this transaction. In May 2013, as per judgment by the Regional Judgment Office of São Paulo – SP (1st administrative level), a favorable decision to the Company was issued, canceling the assessment notice. By this decision, a mandatory appeal was filed, which will be judged by  the Administrative Board of Tax Appeals – CARF.

 

 

PAGE 59 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

c)      R$3,677,075 refers to other tax (federal, state, and municipal) and social security lawsuits.

 

17.   PROVISIONS FOR ENVIRONMENTAL LIABILITIES AND ASSET DECOMMISSIONING

 

The information related to provisions for environmental liabilities and asset decommissioning did not had  significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2012.

 

The balance of the provisions for environmental liabilities and asset decommissioning is as follows:

 

 

 

 

Consolidated

 

Parent Company

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Environmental liability

393,988

 

383,405

 

393,988

 

383,405

Asset decommisioning

22,641

 

21,292

 

18,171

 

17,082

 

416,629

 

404,697

 

412,159

 

400,487

       

 

     

 

 

 

18.   RELATED-PARTY BALANCES AND TRANSACTIONS

                                                

The information related to related-party transactions did not had significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2012.

 

a)     Transactions with Holding Company

 

·  Liabilities 

 

Companies

 

Proposed

 

Paid

 

Dividends

 

Interest on capital

 

Dividends

 

Interest on capital

Vicunha Siderurgia

 

   

83,716

 

143,563

 

184,268

Rio Iaco

     

6,982

 

11,974

 

15,369

Total at 6/30/2013

 

   

90,698

 

155,537

 

199,637

Total at 12/31/2012

 

155,537

 

155,537

 

622,164

   
                 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PAGE 60 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

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

 

·  Assets 

 

 

                       

Consolidated

Companies

 

Trade receivables

 

Loans

 

Dividends receivable

 

Actuarial asset

 

Other

 

Total

           

Joint controlled entities

 

 

 

 

 

 

 

 

 

 

 

 

Nacional Minérios S.A.

 

87,055

 

345,769

 

686,949

     

3,707

 

1,123,480

MRS Logística S.A.

 

88

 

 

 

57,002

 

 

 

 

 

57,090

CBSI - Companhia Brasileira de Serviços e Infraestrutura

                 

15,962

 

15,962

CGPAR Construção Pesada S.A.

 

 

 

 

 

 

 

 

 

11,795

 

11,795

   

87,143

 

345,769

 

743,951

 

 

 

31,464

 

1,208,327

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

             

93,546

     

93,546

Fundação CSN

 

1,829

 

920

 

 

 

 

 

 

 

2,749

Banco Fibra

                 

40

 

40

Usiminas

 

1,506

 

 

 

 

 

 

 

 

 

1,506

Panatlântica

 

41,547

                 

41,547

 

 

44,882

 

920

 

 

 

93,546

 

40

 

139,388

Associates

                       

Arvedi Metalfer do Brasil S.A.

 

 

 

12,249

 

 

 

 

 

 

 

12,249

Total at 6/30/2013

 

132,025

 

358,938

 

743,951

 

93,546

 

31,504

 

1,359,964

Total at 12/31/2012

 

227,021

 

320,810

 

955,869

 

93,546

 

30,147

 

1,627,393

 

 

                                   

Parent Company

Companies

 

Trade receivables

 

Loans

 

Dividends receivable

 

Actuarial asset

 

Advance for future capital increase

 

Short-term and other investments

 

Derivative financial instruments

 

 

 

Total

               

Other

 
               

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands VIII Corp.

                         

80,446

     

80,446

Sepetiba Tecon S.A.

 

 

 

 

 

16,701

 

 

 

 

 

 

 

 

 

 

 

16,701

Mineração Nacional S.A.

         

140

                     

140

Florestal Nacional S.A.

 

 

 

187,903

 

 

 

 

 

8,314

 

 

 

 

 

 

 

196,217

Estanho de Rondônia S.A.

         

4,688

     

850

             

5,538

Cia Metalic Nordeste

 

 

 

 

 

 

 

 

 

220

 

 

 

 

 

 

 

220

Companhia Metalúrgica Prada

 

232,724

             

52,936

             

285,660

CSN Cimentos S.A.

 

601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

601

Transnordestina Logística S.A.

 

25

 

487,942

         

7,380

             

495,347

CSN Europe Lda.

 

10,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,873

CSN Portugal, Unipessoal Lda.

 

24,140

                             

24,140

CSN Handel GmbH

 

171,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

171,005

Companhia Brasileira de Latas

 

20,031

                         

100,140

 

120,171

 

 

459,399

 

675,845

 

21,529

 

 

 

69,700

 

 

 

80,446

 

100,140

 

1,407,059

Joint controlled entities

                                   

Nacional Minérios S.A.

 

87,055

 

 

 

686,949

 

 

 

 

 

 

 

 

 

3,707

 

777,711

MRS Logística S.A.

 

88

     

57,002

                     

57,090

CBSI - Companhia Brasileira de Serviços e Infraestrutura

       

 

 

 

 

 

 

 

 

 

 

 

15,546

 

15,546

CGPAR Contrução Pesada S.A.

                             

23,590

 

23,590

 

 

87,143

 

 

 

743,951

 

 

 

 

 

 

 

 

 

42,843

 

873,937

Other related parties

                                   

CBS Previdência

 

 

 

 

 

 

 

93,546

 

 

 

 

 

 

 

 

 

93,546

Fundação CSN

 

1,829

 

920

                         

2,749

Banco Fibra

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40

 

40

Usiminas

 

1,506

                             

1,506

Panatlântica

 

41,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,547

   

44,882

 

920

 

 

 

93,546

 

 

 

 

 

 

 

40

 

139,388

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

     

12,249

                         

12,249

Fundos Exlusivos

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diplic, Mugen e Vértice

                     

337,088

         

337,088

Total at 6/30/2013

 

591,424

 

689,014

 

765,480

 

93,546

 

69,700

 

337,088

 

80,446

 

143,023

 

2,769,721

Total at 12/31/2012

 

552,744

 

398,527

 

985,973

 

93,546

 

134,858

 

1,008,151

 

237,525

 

108,417

 

3,519,741

 

 

 

PAGE 61 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

·  Liabilities 

 

 

                       

Consolidated

Companies

 

Other payables

 

Loans

 

Trade payables

 

Actuarial liability

 

Total

 

Accounts payable

 

Advances from customers

       

Joint controlled entities

 

 

 

 

 

 

 

 

 

 

 

 

Nacional Minérios S.A.

 

12,627

 

8,681,702

 

75,476

 

30

     

8,769,835

MRS Logística S.A.

 

15,977

 

 

 

 

 

462

 

 

 

16,439

CBSI - Companhia Brasileira de Serviços e Infraestrutura

             

7,086

     

7,086

CGPAR Construção Pesada S.A.

 

 

 

 

 

 

 

6

 

 

 

6

   

28,604

 

8,681,702

 

75,476

 

7,584

 

 

 

8,793,366

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

                 

17,939

 

17,939

Fundação CSN

 

174

 

 

 

 

 

 

 

 

 

174

   

174

 

 

 

 

 

 

 

17,939

 

18,113

Total at 6/30/2013

 

28,778

 

8,681,702

 

75,476

 

7,584

 

17,939

 

8,811,479

Total at 12/31/2012

 

25,010

 

8,436,319

 

71,506

 

10,154

 

17,939

 

8,560,928

 

 

 

                               

Parent Company

Companies

 

Borrowings and financing

 

Other payables

 

Trade payables

 

Actuarial liability

 

Total

 

Prepayment

 

Fixed rate notes and intercompany bonds

 

Intercompany loans

 

Accounts payable

 

Advances from customers

     
               

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands VIII Corp.

     

1,323,000

                     

1,323,000

Estanho Rondônia S.A.

 

 

 

 

 

 

 

 

 

 

 

10,961

 

 

 

10,961

Companhia Metalúrgica Prada

             

198

     

15,309

     

15,507

CSN Cimentos S.A.

 

 

 

 

 

 

 

392,256

 

 

 

147

 

 

 

392,403

Congonhas Minérios S.A.

         

1,360,438

                 

1,360,438

CSN Europe Lda.

 

 

 

 

 

72,753

 

 

 

 

 

 

 

 

 

72,753

CSN Ibéria Lda.

         

55,264

                 

55,264

CSN Portugal, Unipessoal Lda.

 

184,756

 

 

 

 

 

 

 

 

 

 

 

 

 

184,756

CSN Resources S.A.

 

2,308,922

 

2,319,973

 

666,089

                 

5,294,984

Other(*)

 

 

 

 

 

 

 

 

 

 

 

2,142

 

 

 

2,142

   

2,493,678

 

3,642,973

 

2,154,544

 

392,454

 

 

 

28,559

 

 

 

8,712,208

Joint controlled entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nacional Minérios S.A.

             

12,627

 

8,681,702

 

30

     

8,694,359

MRS Logística S.A.

 

 

 

 

 

 

 

15,977

 

 

 

462

 

 

 

16,439

CBSI - Companhia Brasileira de Serviços e Infraestrutura

                     

6,525

     

6,525

CGPAR - Contrução Pesada S.A.

 

 

 

 

 

 

 

 

 

 

 

13

 

 

 

13

Other related parties

 

 

 

 

 

 

 

28,604

 

8,681,702

 

7,030

 

 

 

8,717,336

CBS Previdência

 

 

 

 

 

 

 

 

 

 

 

 

 

17,904

 

17,904

Fundação CSN

             

174

             

174

 

 

 

 

 

 

 

 

174

 

 

 

 

 

17,904

 

18,078

Total at 6/30/2013

 

2,493,678

 

3,642,973

 

2,154,544

 

421,232

 

8,681,702

 

35,589

 

17,904

 

17,447,622

Total at 12/31/2012

 

2,339,776

 

3,545,340

 

2,105,348

 

358,931

 

8,436,319

 

39,364

 

17,904

 

16,842,982

 

 

 

 

 

PAGE 62 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

·  Profit or loss

 

                   

 

     

Consolidated

Companies

 

Revenues

 

Expenses

 

Sales

 

Interest

 

Total

 

Purchases

 

Interest

 

Expenses on pension fund

 

Total

Joint controlled entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nacional Minérios S.A.

 

169,690

     

169,690

 

14,403

 

205,001

     

219,404

MRS Logística S.A.

 

 

 

 

 

 

 

230,273

 

 

 

 

 

230,273

CBSI - Companhia Brasileira de Serviços e Infraestrutura

             

52,391

         

52,391

CGPAR - Contrução Pesada S.A.

 

 

 

 

 

 

 

36,885

 

 

 

 

 

36,885

   

169,690

 

 

 

169,690

 

333,952

 

205,001

 

 

 

538,953

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fundação CSN

     

48

 

48

 

232

         

232

Usiminas

 

20,702

 

 

 

20,702

 

878

 

 

 

 

 

878

Panatlântica

 

224,180

     

224,180

               

Ibis Participações e Serviços

 

 

 

 

 

 

 

4,940

 

 

 

 

 

4,940

Companhia de Gás do Ceará

             

1,035

         

1,035

 

 

244,882

 

48

 

244,930

 

7,085

 

 

 

 

 

7,085

Associates

                           

Arvedi Metalfer do Brasil S.A.

 

 

 

362

 

362

 

 

 

 

 

 

 

 

Total at 6/30/2013

 

414,572

 

410

 

414,982

 

341,037

 

205,001

 

 

 

546,038

Total at 6/30/2012

 

779,762

 

 

 

779,762

 

198,591

 

197,599

 

5,218

 

401,408

 

 

 

 

PAGE 63 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

                                   

Parent Company

Companies

 

Revenues

 

Expenses

 

Sales

 

Interest

 

Exchange differences

 

Total

 

Purchases / other expenses

 

Interest

 

Exchange differences

 

Expenses on pension fund

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands VIII Corp.

                     

37,267

 

95,113

     

132,380

CSN Portugal, Unipessoal Lda.

 

 

 

 

 

 

 

 

 

 

 

5,728

 

11,498

 

 

 

17,226

CSN Europe Lda.

     

39

     

39

         

4,944

     

4,944

CSN Resources S.A.

 

 

 

 

 

 

 

 

 

 

 

130,171

 

404,771

 

 

 

534,942

CSN Handel GmbH

 

1,045,373

         

1,045,373

         

1,060

     

1,060

CSN Ibéria Lda.

 

 

 

 

 

 

 

 

 

 

 

672

 

4,289

 

 

 

4,961

Companhia Metalúrgica Prada

 

528,574

         

528,574

 

61,295

             

61,295

CSN Cimentos S.A.

 

71,617

 

 

 

 

 

71,617

 

1,841

 

11,262

 

 

 

 

 

13,103

Companhia Metalic Nordeste

 

31,887

         

31,887

 

623

             

623

Estanho de Rondônia S.A.

 

 

 

 

 

 

 

 

 

18,592

 

 

 

 

 

 

 

18,592

Florestal Nacional S.A.

     

6,308

     

6,308

                   

Sepetiba Tecon S.A.

 

1,363

 

 

 

 

 

1,363

 

354

 

 

 

 

 

 

 

354

Congonhas Minérios S.A.

                     

55,165

         

55,165

Transnordestina Logística S.A.

 

 

 

12,167

 

 

 

12,167

 

 

 

 

 

 

 

 

 

 

CSN Energia S.A.

                 

111,146

             

111,146

Companhia Brasileira de Latas

 

44,483

 

 

 

 

 

44,483

 

1,145

 

 

 

 

 

 

 

1,145

   

1,723,297

 

18,514

 

 

 

1,741,811

 

194,996

 

240,265

 

521,675

 

 

 

956,936

Joint controlled entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nacional Minérios S.A.

 

169,690

         

169,690

 

14,403

 

512,502

         

526,905

MRS Logística S.A.

 

 

 

 

 

 

 

 

 

230,273

 

 

 

 

 

 

 

230,273

CBSI - Companhia Brasileira de Serviços e Infraestrutura

                 

52,391

             

52,391

CGPAR - Contrução Pesada S.A.

 

 

 

 

 

 

 

 

 

73,769

 

 

 

 

 

 

 

73,769

   

169,690

 

 

 

 

 

169,690

 

370,836

 

512,502

 

 

 

 

 

883,338

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fundação CSN

     

48

     

48

 

232

             

232

Usiminas

 

20,702

 

 

 

 

 

20,702

 

878

 

 

 

 

 

 

 

878

Panatlântica

 

224,180

         

224,180

                   

Ibis Participações e Serviços

 

 

 

 

 

 

 

 

 

4,940

 

 

 

 

 

 

 

4,940

   

244,882

 

48

 

 

 

244,930

 

6,050

 

 

 

 

 

 

 

6,050

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

     

362

     

362

                   

Exclusive funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diplic, Mugen e Vértice

     

5,794

     

5,794

                   

Total at 6/30/2013

 

2,137,869

 

24,718

 

 

 

2,162,587

 

571,882

 

752,767

 

521,675

 

 

 

1,846,324

Total at 6/30/2012

 

1,977,471

 

63,484

 

93,793

 

2,134,748

 

369,111

 

723,160

 

818,042

 

5,218

 

1,915,531

 

 

c)     Key management personnel

 

The key management personnel, who have authority and responsibility for planning, directing and controlling the Company’s activities, include the members of the Board of Directors and the executive officers. The following is information on the compensation of such personnel and the related balances as of June 30, 2013.

 

   

6/30/2013

 

6/30/2012

   

Profit or loss

Short-term benefits for employees and officers

 

18,586  

 

17,210

Post-employment benefits

 

33

 

27

Other long-term benefits

 

n/a

 

n/a

Severance benefits

 

n/a

 

n/a

Share-based compensation

 

n/a

 

n/a

   

18,619

 

17,237

         

 

n/a – not applicable

 

 

 

PAGE 64 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

d)     Policy on investments and payment of interest on capital and dividends  

 

At a meeting held on December 11, 2000, the Board of Directors decided to adopt a profit distribution policy which, after compliance with the provisions contained in Law 6,404/76, as amended by Law 9,457/97, will entail the distribution of all the profit to the Company’s shareholders, provided that the following priorities are preserved, 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.

 

The Board of Directors, considering the decision made on March 28, 2013, which approved the payment of R$560,000 as interest on capital, of which R$453,000 has already been paid, approved, on July 3, 2013, the payment of the balance of such interest on capital, amounting to R$107,000.

 

19.   SHAREHOLDERS' EQUITY

 

i. Paid-in capital

 

Fully subscribed and paid-in capital as of June 30, 2013 and December 31, 2012 is R$4,540,000 represented by 1,457,970,108 book-entry common shares without par value. Each common share entitles its holder to one vote in Shareholders’ Meetings.

 

ii. Authorized capital

 

The Company’s bylaws in effect as of June 30, 2013 determine that the capital can be raised to up to 2,400,000,000 shares by decision of the Board of Directors.

 

iii. Legal reserve

 

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

 

iv. Treasury shares

 

As of June 30, 2013, the Company did not have any treasury shares.

 

v. Ownership structure

 

As of June 30, 2013, the Company’s ownership structure was as follows:

 

   

 

 

6/30/2013

 

 

 

12/31/2012

   

Number of common shares

 

% of total shares

 

Number of common shares

 

% of total shares

Vicunha Siderurgia S.A.

 

697,719,990

 

47.86%

 

697,719,990

 

47.86%

Rio Iaco Participações S.A. (*)

 

58,193,503

 

3.99%

 

58,193,503

 

3.99%

Caixa Beneficente dos Empregados da CSN - CBS

 

12,788,231

 

0.88%

 

12,788,231

 

0.88%

BNDES Participações S.A. - BNDESPAR

 

27,509,316

 

1.89%

 

27,509,316

 

1.89%

NYSE (ADRs)

 

325,554,150

 

22.33%

 

342,997,950

 

23.53%

BM&FBovespa

 

336,204,918

 

23.05%

 

318,761,118

 

21.85%

 

 

1,457,970,108

 

100.00%

 

1,457,970,108

 

100.00%

 

 

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

 

 

PAGE 65 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

 

20.   NET SALES REVENUE

 

Net sales revenue is comprised as follows:

 

               

Consolidated  

   

Six-month period ended

 

Three-month period ended

   

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Gross revenue

 

             

Domestic market

 

7,029,166

 

6,317,622

 

3,649,144

 

2,984,030

Foreign market

 

2,363,770

 

2,219,028

 

1,294,583

 

1,310,962

 

 

9,392,936

 

8,536,650

 

4,943,727

 

4,294,992

Deductions

 

             

Cancelled sales and discounts

 

(92,326)

 

(163,395)

 

(44,824)

 

(77,649)

Taxes levied on sales

 

(1,598,425)

 

(1,369,959)

 

(838,701)

 

(649,531)

 

 

(1,690,751)

 

(1,533,354)

 

(883,525)

 

(727,180)

Net revenue

 

7,702,185

 

7,003,296

 

4,060,202

 

3,567,812

 

 

             

 

 

             
               

Parent Company

   

Six-month period ended

 

Three-month period ended

   

6/30/2013

  

6/30/2012

 

6/30/2013

 

6/30/2012

Gross revenue

 

             

Domestic market

 

6,508,128

 

5,840,180

 

3,383,154

 

2,919,153

Foreign market

 

1,164,347

 

522,826

 

702,685

 

300,621

 

 

7,672,475

 

6,363,006

 

4,085,839

 

3,219,774

Deductions

 

             

Cancelled sales and discounts

 

(90,231)

 

(167,329)

 

(44,299)

 

(76,442)

Taxes levied on sales

 

(1,440,944)

 

(1,229,773)

 

(753,455)

 

(586,884)

 

 

(1,531,175)

 

(1,397,102)

 

(797,754)

 

(663,326)

Net revenue

 

6,141,300

 

4,965,904

 

3,288,085

 

2,556,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PAGE 66 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

 

21.   EXPENSES BY NATURE

 

   

 

 

 

 

 

 

Consolidated

   

Six-month period ended

 

Three-month period ended

   

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Raw materials and inputs

 

(2,818,281)

 

(2,511,977)

 

(1,445,838)

 

(1,307,579)

Labor cost

 

(769,556)

 

(686,946)

 

(406,927)

 

(373,962)

Supplies

 

(544,105)

 

(476,347)

 

(287,990)

 

(232,629)

Maintenance cost (services and materials)

 

(600,719)

 

(492,842)

 

(298,639)

 

(251,581)

Outsourcing services

 

(1,023,600)

 

(658,424)

 

(531,607)

 

(358,469)

Depreciation, amortization and depletion (Note 10 b)

(550,544)

 

(512,095)

 

(263,308)

 

(260,651)

Other (*)

 

(255,665)

 

(284,911)

 

(165,748)

 

(175,344)

   

(6,562,470)

 

(5,623,542)

 

(3,400,057)

 

(2,960,215)

                 

Classified as:

 

             

Cost of sales (Note 24)

 

(5,871,799)

 

(5,111,016)

 

(3,020,222)

 

(2,686,708)

Selling expenses (Note 24)

 

(457,624)

 

(282,030)

 

(256,374)

 

(149,685)

General and administrative expenses (Note 24)

 

(233,047)

 

(230,496)

 

(123,461)

 

(123,822)

 

 

(6,562,470)

 

(5,623,542)

 

(3,400,057)

 

(2,960,215)

                 
                 
   

 

 

 

 

Parent Company

   

Six-month period ended

 

Three-month period ended

   

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Raw materials and inputs

 

(1,948,564)

 

(1,623,473)

 

(1,033,983)

 

(781,934)

Labor cost

 

(606,997)

 

(514,728)

 

(321,121)

 

(268,898)

Supplies

 

(519,886)

 

(445,821)

 

(276,018)

 

(218,124)

Maintenance cost (services and materials)

 

(575,734)

 

(473,771)

 

(287,569)

 

(242,783)

Outsourcing services

 

(667,866)

 

(427,945)

 

(341,446)

 

(225,236)

Depreciation, amortization and depletion (Note 10 b)

(452,683)

 

(443,490)

 

(222,853)

 

(224,887)

Other (*)

 

(252,633)

 

(217,127)

 

(150,701)

 

(151,784)

   

(5,024,363)

 

(4,146,355)

 

(2,633,691)

 

(2,113,646)

                 

Classified as:

 

             

Cost of sales (Note 24)

 

(4,621,746)

 

(3,831,525)

 

(2,416,470)

 

(1,944,371)

Selling expenses (Note 24)

 

(239,424)

 

(147,297)

 

(130,157)

 

(79,093)

General and administrative expenses (Note 24)

 

(163,193)

 

(167,533)

 

(87,064)

 

(90,182)

 

 

(5,024,363)

 

(4,146,355)

 

(2,633,691)

 

(2,113,646)

                 

 

 

(*) Included increase/reduction in finished goods and work in process.

 

 

 

 

 

 

 

 

 

PAGE 67 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

22.   OTHER OPERATING INCOME (EXPENSES)

               

Consolidated

   

Six-month period ended

 

Three-month period ended

   

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Other operating income

 

             

Untimely PIS / COFINS / ICMS credits

 

404

 

15,689

 

404

 

15,689

Lawsuit indemnities/wins

 

4,651

 

18,508

 

4,041

 

18,051

Rentals and leases

 

402

 

1,712

 

202

 

856

Reversal of provisions

 

1,179

 

1,171

 

1,179

   

Other income

 

18,570

 

7,316

 

15,124

 

4,330

 

 

25,206

 

44,396

 

20,950

 

38,926

Other operating expenses

               

Taxes and fees

 

(16,419)

 

(47,554)

 

(12,216)

 

(40,466)

Provision for tax, social security, labor, civil and environmental for contingencies, net of reversals

(91,029)

 

(188,834)

 

(73,089)

 

(164,997)

Contractual nondeductible fines

 

(17,138)

 

(54,666)

 

(7,080)

 

(47,812)

Depreciation of unused equipment (Note 10 b)

 

(28,945)

 

(6,399)

 

(21,908)

 

(3,180)

Residual value of writen-off long-lived assets (Note 10)

 

(25,835)

 

(231)

 

(24,003)

 

563

Inventory impairment losses/reversals (Note 6)

 

16,693

 

(17,992)

 

16,302

 

(11,084)

Expenses on studies and project engineering

 

(24,890)

 

(26,966)

 

(8,352)

 

(13,359)

Pension plan expenses

     

(5,256)

     

12,133

Healthcare plan expenses

 

(21,726)

 

(17,054)

 

(13,967)

 

(9,268)

Impairment of available-for-sale security

 

(5,002)

 

(2,022,793)

 

(5,002)

 

(2,022,793)

Amortization of purchase price allocation - business combination

 

(14,178)

     

(7,213)

   

Other expenses

 

(36,282)

 

(39,161)

 

(9,323)

 

(12,395)

 

 

(264,751)

 

(2,426,906)

 

(165,851)

 

(2,312,658)

Other operating income (expenses), net

 

(239,545)

 

(2,382,510)

 

(144,901)

 

(2,273,732)

                 
           

Parent Company

   

Six-month period ended

 

Three-month period ended

   

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Other operating income

 

             

Untimely PIS / COFINS / ICMS credits

 

404

 

8,652

 

404

 

8,652

Lawsuit indemnities/wins

 

1,742

 

18,469

 

1,204

 

18,009

Rentals and leases

 

402

 

1,712

 

202

 

856

Reversal of provisions

 

   

38,761

     

13,750

Other income

 

2,661

 

3,580

 

(119)

 

1,978

 

 

5,209

 

71,174

 

1,691

 

43,245

Other operating expenses

               

Taxes and fees

 

(17,188)

 

(5,835)

 

(14,491)

 

(5,835)

Provision for tax, social security, labor, civil and environmental for contingencies, net of reversals

(90,655)

 

(171,772)

 

(70,918)

 

(155,069)

Contractual nondeductible fines

 

(13,412)

 

(59,189)

 

(3,523)

 

(50,390)

Depreciation of unused equipment (Note 10 b)

 

(14,149)

 

(5,733)

 

(7,364)

 

(2,751)

Residual value of writen-off long-lived assets (Note 10)

 

(7,262)

 

(94)

 

(7,262)

 

(94)

Inventory impairment losses/reversals (Note 6)

 

14,817

 

(16,643)

 

14,817

 

(10,128)

Expenses on studies and project engineering

 

(24,421)

 

(25,962)

 

(8,091)

 

(12,994)

Pension plan expenses

     

(5,218)

     

11,025

Healthcare plan expenses

 

(21,737)

 

(17,043)

 

(13,978)

 

(9,267)

Impairment of available-for-sale security

 

(3,369)

 

(1,245,024)

 

(3,369)

 

(1,245,024)

Other expenses

 

(45,309)

 

(20,967)

 

(29,979)

 

2,647

   

(222,685)

 

(1,573,480)

 

(144,158)

 

(1,477,880)

Other operating income (expenses), net

 

(217,476)

 

(1,502,306)

 

(142,467)

 

(1,434,635)

                 

 

 

PAGE 68 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

23.   FINANCE INCOME (COSTS)

 

   

 

 

 

 

 

 

Consolidated

   

Six-month period ended  

 

Three-month period ended

   

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Finance income

 

             

Related parties (Note 18 b)

 

410

     

349

   

Income from short-term investments

 

57,839

 

105,005

 

29,547

 

51,357

Other income

 

39,853

 

70,702

 

30,386

 

26,985

 

 

98,102

 

175,707

 

60,282

 

78,342

Finance costs

               

Borrowings and financing - foreign currency

 

(358,958)

 

(328,145)

 

(192,273)

 

(178,059)

Borrowings and financing - local currency

 

(690,231)

 

(831,834)

 

(361,871)

 

(394,527)

Related parties (Note 18 b)

 

(205,001)

 

(197,599)

 

(103,300)

 

(99,175)

Capitalized interest (Notes 10 and 29)

 

241,882

 

202,807

 

125,108

 

100,281

Losses on derivatives (*)

 

(16,211)

 

(5,907)

 

(13,848)

 

(2,388)

Interest, fines and late payment charges

 

(23,775)

 

(90,439)

 

(17,367)

 

(43,222)

Other finance costs

 

(65,747)

 

(86,506)

 

(18,072)

 

(49,510)

   

(1,118,041)

 

(1,337,623)

 

(581,623)

 

(666,600)

Inflation adjustment and exchange gains (losses), net

           

Inflation adjustments

 

(33,821)

 

(50,672)

 

(10,689)

 

(41,313)

Exchange differences

 

61,379

 

105,517

 

75,165

 

142,888

Exchange gains (losses) on derivatives (*)

 

7,279

 

13,397

 

(954)

 

31,673

 

 

34,837

 

68,242

 

63,522

 

133,248

                 

Finance income (costs), net

 

(985,102)

 

(1,093,674)

 

(457,819)

 

(455,010)

 

 

             

(*) Statement of gains and losses on derivative transactions

           

Dollar to real swap

 

1,038

 

7,783

 

1,671

 

19,315

Euro to dollar swap

 

2,025

 

5,854

 

(3,371)

 

11,277

Yen to dollar swap

 

(60)

 

283

 

(52)

 

311

Dollar to euro swap

 

4,276

 

(523)

 

798

 

770

 

 

7,279

 

13,397

 

(954)

 

31,673

Libor to CDI swap

 

(2,294)

 

(5,907)

 

(1,097)

 

(2,388)

Fixed rate to CDI swap

 

(13,917)

     

(12,751)

   
   

(16,211)

 

(5,907)

 

(13,848)

 

(2,388)

 

 

(8,932)

 

7,490

 

(14,802)

 

29,285

                 

 

 

 

 

 

 

 

 

 

 

 

 

PAGE 69 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

   

 

 

 

 

Parent Companny

   

Six-month period ended  

 

Three-month period ended  

   

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Finance income

 

             

Related parties (Note 18 b)

 

24,718

 

63,484

 

4,637

 

57,964

Income from short-term investments

 

4,932

 

12,367

 

2,646

 

6,279

Other income

 

40,970

 

47,345

 

38,304

 

12,166

 

 

70,620

 

123,196

 

45,587

 

76,409

Finance costs

               

Borrowings and financing - foreign currency

 

(34,686)

 

(38,185)

 

(18,112)

 

(16,456)

Borrowings and financing - local currency

 

(530,981)

 

(644,037)

 

(279,769)

 

(304,186)

Related parties (Note 18 b)

 

(752,767)

 

(723,160)

 

(386,594)

 

(368,915)

Capitalized interest (Notes 10 and 29)

 

145,836

 

135,711

 

74,516

 

68,700

Losses on derivatives (*)

 

(2,294)

 

(5,907)

 

(1,097)

 

(2,388)

Interest, fines and late payment charges

 

(40,852)

 

(86,522)

 

(35,995)

 

(41,469)

Other finance costs

 

(45,597)

 

(80,721)

 

(7,805)

 

(53,445)

   

(1,261,341)

 

(1,442,821)

 

(654,856)

 

(718,159)

 

 

             

Inflation adjustment and exchange gains (losses), net

           

Inflation adjustments

 

(31,627)

 

(5,648)

 

(21,732)

 

(8,369)

Exchange differences

 

(557,630)

 

(350,421)

 

(683,738)

 

(524,346)

Exchange gains (losses) on derivatives (*)

 

             
   

(589,257)

 

(356,069)

 

(705,470)

 

(532,715)

 

 

             
   

(1,779,978)

 

(1,675,694)

 

(1,314,739)

 

(1,174,465)

                 

(*) Statement of gains and losses on derivative transactions

           

Libor to CDI swap

 

(2,294)

 

(5,907)

 

(1,097)

 

(2,388)

 

 

(2,294)

 

(5,907)

 

(1,097)

 

(2,388)

   

(2,294)

 

(5,907)

 

(1,097)

 

(2,388)

                 

 

 

 

24.   SEGMENT INFORMATION

 

The information related to segment information did not had changes in relation to that disclosed in the Company's financial statements as of December 31, 2012. and, accordingly, the Company decided not to repeat it in the condensed interim financial statements as of June 30, 2013.

 

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

 

 

 

PAGE 70 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

                       

Six-month period ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2013

Profit or loss

 

Steel

 

Mining

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Ports

 

Railroad

       

Metric tons (thou.) - (not reviewed) (*)

 

3,137,447

 

8,121,254

 

 

 

 

979,294

 

 

 

Net revenues

                             

Domestic market

 

4,801,768

 

155,199

 

82,495

 

488,336

 

99,934

 

202,961

 

(455,858)

 

5,374,835

Foreign market

 

1,292,513

 

1,575,316

 

 

 

 

 

(540,479)

 

2,327,350

Total net revenue (Note 20)

 

6,094,281

 

1,730,515

 

82,495

 

488,336

 

99,934

 

202,961

 

(996,337)

 

7,702,185

Cost of sales and services (Note 21)

 

(4,983,000)

 

(1,055,100)

 

(42,757)

 

(348,489)

 

(74,521)

 

(137,111)

 

769,179

 

(5,871,799)

Gross profit

 

1,111,281

 

675,415

 

39,738

 

139,847

 

25,413

 

65,850

 

(227,158)

 

1,830,386

Selling and administrative expenses (Note 21)

 

(337,659)

 

(54,316)

 

(10,233)

 

(46,493)

 

(9,966)

 

(33,354)

 

(198,650)

 

(690,671)

Depreciation (Note 10 b)

 

372,574

 

103,698

 

3,548

 

66,858

 

8,523

 

15,386

 

(20,043)

 

550,544

Proportional EBITDA of jointly controlled entities

 

 

 

 

 

 

 

306,419  

 

306,419

Adjusted EBITDA

 

1,146,196

 

724,797

 

33,053

 

160,212

 

23,970

 

47,882

 

(139,432)

 

1,996,678

                                 
                                 
   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2013

Sales by geographic area

 

Steel

 

Mining

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Ports

 

Railroad

       

Asia

 

12,202

 

1,254,436

 

 

 

 

 

 

1,266,638

North America

 

310,184

 

 

 

 

 

 

 

310,184

Latin America

 

73,844

 

 

 

 

 

 

 

73,844

Europe

 

882,379

 

320,880

 

 

 

 

 

 

1,203,259

Other

 

13,904

 

 

 

 

 

 

(540,479)

 

(526,575)

Foreign market

 

1,292,513

 

1,575,316

 

 

 

 

 

(540,479)

 

2,327,350

Domestic market

 

4,801,768

 

155,199

 

82,495

 

488,336

 

99,934

 

202,961

 

(455,858)

 

5,374,835

TOTAL

 

6,094,281

 

1,730,515

 

82,495

 

488,336

 

99,934

 

202,961

 

(996,337)

 

7,702,185

                                 
                                 
                       

Three-month period ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2013

   

Steel

 

Mining

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

Profit or loss

     

Ports

 

Railroad

       

Metric tons (thou.) - (not reviewed) (*)

 

1,587,049  

 

4,862,694

 

 

 

 

523,503

 

 

 

Net revenues

                               

Domestic market

 

2,488,366

 

67,859

 

43,008

 

263,264

 

53,327

 

105,084

 

(238,053)

 

2,782,855

Foreign market

 

658,606

 

915,905

 

 

 

 

 

(297,164)

 

1,277,347

Total net revenue (Note 20)

 

3,146,972

 

983,764

 

43,008

 

263,264

 

53,327

 

105,084

 

(535,217)

 

4,060,202

Cost of sales and services (Note 21)

 

(2,527,236)

 

(601,109)

 

(21,976)

 

(177,935)

 

(33,708)

 

(69,682)

 

411,424

 

(3,020,222)

Gross profit

 

619,736

 

382,655

 

21,032

 

85,329

 

19,619

 

35,402

 

(123,793)

 

1,039,980

Selling and administrative expenses (Note 21)

 

(179,770)

 

(37,104)

 

(4,711)

 

(24,260)

 

(4,985)

 

(19,277)

 

(109,728)

 

(379,835)

Depreciation (Note 10 b)

 

178,642

 

52,794

 

1,800

 

36,088

 

4,264

 

7,887

 

(18,167)

 

263,308

Proportional EBITDA of jointly controlled entities

 

 

 

 

 

 

 

171,301  

 

171,301

Adjusted EBITDA

 

618,608

 

398,345

 

18,121

 

97,157

 

18,898

 

24,012

 

(80,387)

 

1,094,754

                                 
                                 
   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2013

   

Steel

 

Mining

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

       

Ports

 

Railroad

       

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

3,546

 

770,303

 

 

 

 

 

 

773,849

North America

 

161,510

 

 

 

 

 

 

 

161,510

Latin America

 

43,313

 

 

 

 

 

 

 

43,313

Europe

 

447,598

 

145,602

 

 

 

 

 

 

593,200

Other

 

2,639

 

 

 

 

 

 

(297,164)

 

(294,525)

Foreign market

 

658,606

 

915,905

 

 

 

 

 

(297,164)

 

1,277,347

Domestic market

 

2,488,366

 

67,859

 

43,008

 

263,264

 

53,327

 

105,084

 

(238,053)

 

2,782,855

TOTAL

 

3,146,972

 

983,764

 

43,008

 

263,264

 

53,327

 

105,084

 

(535,217)

 

4,060,202

 

 

 

 

 

PAGE 71 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

                       

Six-month period ended

Profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2012

 

Steel

 

Mining

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Ports

 

Railroad

       

Metric tons (thou.) - (not reviewed) (*)

 

2,739,554

 

9,729,429

 

 

 

 

930,696

 

 

 

Net revenues

                               

Domestic market

 

3,902,972

 

330,419

 

67,879

 

511,149

 

112,244

 

180,737

 

(296,901)

 

4,808,499

Foreign market

 

1,147,675

 

1,916,866

 

 

 

 

 

(869,744)

 

2,194,797

Total net revenue (Note 20)

 

5,050,647

 

2,247,285

 

67,879

 

511,149

 

112,244

 

180,737

 

(1,166,645)

 

7,003,296

Cost of sales and services (Note 21)

 

(4,239,660)

 

(1,109,549)

 

(40,380)

 

(358,158)

 

(65,641)

 

(144,130)

 

846,502

 

(5,111,016)

Gross profit

 

810,987

 

1,137,736

 

27,499

 

152,991

 

46,603

 

36,607

 

(320,143)

 

1,892,280

Selling and administrative expenses (Note 21)

 

(251,811)

 

(34,642)

 

(10,025)

 

(45,741)

 

(10,990)

 

(36,414)

 

(122,903)

 

(512,526)

Depreciation (Note 10 b)

 

377,659

 

93,178

 

3,205

 

68,919

 

8,721

 

13,324

 

(52,911)

 

512,095

Proportional EBITDA of jointly controlled entities

 

 

 

 

 

 

 

341,748  

 

341,748

Adjusted EBITDA

 

936,835

 

1,196,272

 

20,679

 

176,169

 

44,334

 

13,517

 

(154,209)

 

2,233,597

                                 
                                 
   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2012

Sales by geographic area

 

Steel

 

Mining

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Ports

 

Railroad

       

Asia

 

5,283

 

1,402,864

 

 

 

 

 

 

1,408,147

North America

 

302,780

 

 

 

 

 

 

 

302,780

Latin America

 

96,833

 

 

 

 

 

 

 

96,833

Europe

 

733,963

 

514,002

 

 

 

 

 

 

1,247,965

Other

 

8,816

 

 

 

 

 

 

(869,744)

 

(860,928)

Foreign market

 

1,147,675

 

1,916,866

 

 

 

 

 

(869,744)

 

2,194,797

Domestic market

 

3,902,972

 

330,419

 

67,879

 

511,149

 

112,244

 

180,737

 

(296,901)

 

4,808,499

TOTAL

 

5,050,647

 

2,247,285

 

67,879

 

511,149

 

112,244

 

180,737

 

(1,166,645)

 

7,003,296

                                 
                                 
                       

Three-month period ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2012

   

Steel

 

Mining

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

Profit or loss

     

Ports

 

Railroad

       

Metric tons (thou.) - (not reviewed) (*)

 

1.412.311 

 

4,513,599

 

 

 

 

464,954

 

 

 

Net revenues

                             

Domestic market

 

1,967,516

 

186,887

 

35,264

 

262,881

 

57,496

 

93,987

 

(146,915)

 

2,457,116

Foreign market

 

683,997

 

929,666

 

 

 

 

 

(502,967)

 

1,110,696

Total net revenue (Note 20)

 

2,651,513

 

1,116,553

 

35,264

 

262,881

 

57,496

 

93,987

 

(649,882)

 

3,567,812

Cost of sales and services (Note 21)

 

(2,233,949)

 

(535,370)

 

(20,288)

 

(183,108)

 

(33,297)

 

(78,741)

 

398,045

 

(2,686,708)

Gross profit

 

417,564

 

581,183

 

14,976

 

79,773

 

24,199

 

15,246

 

(251,837)

 

881,104

Selling and administrative expenses (Note 21)

 

(136,176)

 

(21,413)

 

(5,012)

 

(24,095)

 

(5,415)

 

(17,564)

 

(63,832)

 

(273,507)

Depreciation (Note 10 b)

 

189,617

 

46,856

 

1,662

 

32,785

 

4,343

 

7,972

 

(22,584)

 

260,651

Proportional EBITDA of jointly controlled entities

 

 

 

 

 

 

 

251,850

 

251,850

Adjusted EBITDA

 

471,005

 

606,626

 

11,626

 

88,463

 

23,127

 

5,654

 

(86,403)

 

1,120,098

                                 
                                 
   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2012

   

Steel

 

Mining

 

Logistics

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

       

Ports

 

Railroad

       

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

5,283

 

655,614

 

 

 

 

 

 

660,897

North America

 

172,070

 

 

 

 

 

 

 

172,070

Latin America

 

62,301

 

 

 

 

 

 

 

62,301

Europe

 

440,510

 

274,052

 

 

 

 

 

 

714,562

Other

 

3,833

 

 

 

 

 

 

(502,967)

 

(499,134)

Foreign market

 

683,997

 

929,666

 

 

 

 

 

(502,967)

 

1,110,696

Domestic market

 

1,967,516

 

186,887

 

35,264

 

262,881

 

57,496

 

93,987

 

(146,915)

 

2,457,116

TOTAL

 

2,651,513

 

1,116,553

 

35,264

 

262,881

 

57,496

 

93,987

 

(649,882)

 

3,567,812

 

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

 

Adjusted EBITDA is the tool based on which the chief operating decision maker measures segment performance and the capacity to generate recurring operating cash, and consists of profit for the year less net finance income (costs), income tax and social contribution, depreciation and amortization, share of profits of investments, and other operating income (expenses). Even though it is an indicator used in segment performance measurements, EBITDA is not a measurement recognized by accounting practices adopted in Brazil or IFRS, does not have a standard definition, and may not be comparable with measurements using similar names provided by other entities. As required by IFRS 8, the table below shows the reconciliation of the measurement used by the chief operating decision maker with the results determined using the accounting practices.

 

 

PAGE 72 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

               

Consolidated

   

Six-month period ended

 

Three-month period ended

   

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Profit for the period

 

518,202

 

(955,806)

 

501,886

 

(1,048,441)

Depreciation (Note 10 b)

 

550,544

 

512,095

 

263,308

 

260,651

Income tax and social contribution (Note 8)

 

(303,854)

 

(732,736)

 

(161,876)

 

(700,608)

Finance income (Note 23)

 

985,102

 

1,093,674

 

457,819

 

455,010

EBITDA

 

1,749,994

 

(82,773)

 

1,061,137

 

(1,033,388)

Other operating income (expenses) (Note 22)

 

239,545

 

2,382,510

 

144,901

 

2,273,732

Share of profits (losses) of investees

 

(299,280)

 

(407,888)

 

(282,585)

 

(372,096)

Proportional EBITDA of jointly controlled entities

 

306,419

 

341,748

 

171,301

 

251,850

Adjusted EBITDA (*)

 

1,996,678

 

2,233,597

 

1,094,754

 

1,120,098

                 

 

 

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

 

25.   EARNINGS PER SHARE (EPS)  

 

Basic earnings per share:

 

Basic earnings per share have been calculated based on the profit 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:

 

             

Consolidated

 

Six-month period ended

 

Three-month period ended

 

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

 

Common shares

 

Common shares

Profit for the period

             

Attributed to owners of the Company

521,795

 

(921,666)

 

494,469

 

(1,032,360)

Weighted average number of shares

1,457,970

 

1,457,970

 

1,457,970

 

1,457,970

Basic and diluted EPS

0.35789

 

(0.63216)

 

0.33915

 

(0.70808)

               
             

Parent Company

 

Six-month period ended

 

Three-month period ended  

 

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

 

Common shares

 

 

 

Common shares

 

 

Profit for the period

             

Attributed to owners of the Company

521,795

 

(921,666)

 

494,469

 

(1,032,360)

Weighted average number of shares

1,457,970

 

1,457,970

 

1,457,970

 

1,457,970

Basic and diluted EPS

0.35789

 

(0.63216)

 

0.33915

 

(0.70808)

 

 

 

 

 

 

 

 

PAGE 73 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

26.   GUARANTEES 

 

The Company is liable for guarantees for its subsidiaries and jointly controlled entities, as follows:

 

 

 

 

Currency

 

Maturities

 

Loans

 

Tax foreclosure

 

Other

 

Total

         

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

 

6/30/2013

 

12/31/2012

Transnordestina

R$

 

Up to 5/08/2028 and indefinite

 

2,018,543

 

1,626,509

 

20,600

 

1,800

 

167,216

 

4,866

 

2,206,359

 

1,633,175

                                       

CSN Cimentos

R$

 

Up to 11/18/2014 and indefinite

         

26,423

 

25,403

 

42,397

 

42,397

 

68,820

 

67,800

                                       

Prada

R$

 

Up to 2/07/2014 and indefinite

 

 

 

 

 

10,133

 

10,133

 

21,616

 

21,616

 

31,749

 

31,749

                                       

Itá Energética

R$

 

9/15/2013

 

 

7,326

                 

 

7,326

                                       

CSN Energia

R$

 

Up to 12/30/2012 and indefinite

 

 

 

 

 

4,192

 

4,192

 

 

 

 

 

4,192

 

4,192

                                       

Congonhas Minérios

R$

 

5/21/2018

 

2,000,000

 

2,000,000

                 

2,000,000

 

2,000,000

                                       

Fundação CSN

R$

 

Indefinite

 

1,003

 

1,003

 

 

 

 

 

 

 

 

 

1,003

 

1,003

                                       

Total in R$

       

4,019,546

 

3,634,838

 

61,348

 

41,528

 

231,229

 

68,879

 

4,312,123

 

3,745,245

                                       

CSN Islands VIII

US$

 

12/16/2013

 

550,000

 

550,000

 

 

 

 

 

 

 

 

 

550,000

 

550,000

                                       

CSN Islands IX

US$

 

1/15/2015

 

400,000

 

400,000

                 

400,000

 

400,000

                                       

CSN Islands XI

US$

 

9/21/2019

 

750,000

 

750,000

 

 

 

 

 

 

 

 

 

750,000

 

750,000

                                       

CSN Islands XII

US$

 

Perpetual

 

1,000,000

 

1,000,000

                 

1,000,000

 

1,000,000

                                       

CSN Resources

US$

 

7/21/2020

 

1,200,000

 

1,200,000

 

 

 

 

 

 

 

 

 

1,200,000

 

1,200,000

                                       

Sepetiba Tecon

US$

 

3/15/2014

 

22,216

                     

22,216

   
                                       

Total in US$

 

 

 

 

3,922,216

 

3,900,000

 

 

 

 

 

 

 

 

 

3,922,216

 

3,900,000

                                       

CSN Steel S.L.

EUR

 

1/31/2020

 

120,000

 

120,000

                 

120,000

 

120,000

                                       

Total in EUR

 

 

 

 

120,000

 

120,000

 

 

 

 

 

 

 

 

 

120,000

 

120,000

Total in R$

       

9,035,986

 

8,218,991

                 

9,035,986

 

8,218,991

 

 

 

 

 

13,055,532

 

11,853,829

 

61,348

 

41,528

 

231,229

 

68,879

 

13,348,109

 

11,964,236

 

 

 

 

 

 

 

 

 

 

PAGE 74 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

27.   COMMITMENTS  

 

a.      Take-or-pay contracts

 

As of June 30, 2013, the Company was a party to take-or-pay contracts as shown in the following table:

 

 

         

Payments in the period

 

 

 

 

 

 

 

 

 

 

 

 

Concessionaire

Type of service

 

Agreement terms and conditions

 

2012

 

2013

 

2013

 

2014

 

2015

 

2016

 

After 2016

 

Total

MRS Logística

Iron ore transportation

 

Contractual clause providing for guaranteed revenue on railway freight. In the case of CSN, this means a minimum payment of 80% of freight estimate.

 

65,430

 

57,898

 

52,619

 

105,238

 

105,238

 

52,619

 

 

 

315,714

                                       

MRS Logística

Steel products transportation

 

Transportation of at least 80% of annual volume agreed with MRS.

 

34,196

 

33,594

 

32,758

 

65,516

 

65,516

 

27,298

     

191,088

                                       

MRS Logística

Iron ore, coal and coke transportation

 

Transportation of 8,280,000 metric tons per year of iron ore and 3,600,000 metric tons per year of coal, coke and other reducing agents.

 

269

 

52,461

 

66,385

 

132,770

 

132,770

 

132,770

 

1,316,637

 

1,781,332

                                       

FCA

Mining products transportation

 

Transportation of at least 1,900,000 metric tons per year.

 

412

 

795

 

34,909

                 

34,909

                                       

FCA

FCA railway transportation of clinker to CSN Cimentos

 

Transportation of at least 675,000 metric tons per year of clinker in 2011 and 738,000 metric tons per year of clinker starting 2012.

 

2,568

 

714

 

13,650

 

27,300

 

27,300

 

27,300

 

91,001

 

186,551

                                       

(*) ALL

Railway transportation of steel products

 

Rail transportation of at least, 20,000 metric tons of steel products monthly, which can vary 10% up or down, originated at the Água Branca Terminal in São Paulo for CSN PR in Araucária, State of Paraná.

 

6,084

 

3,097

                       
                                       

White Martins

Supply of gas (oxygen, nitrogen and argon)

 

CSN undertakers to buy at least 90% of the annual volume of gas contracted with White Martins.

 

49,908

 

22,632

 

27,377

 

54,754

 

54,754

 

54,754

 

 

 

191,639

                                       

CEG Rio

Supply of natural gas

 

CSN undertakes to buy at least 70% of the monthly natural gas volume.

 

236,130

 

176,528

 

286,305

                 

286,305

                                       

Vale S.A

Supply of iron ore pellets

 

CSN undertakes to buy at least 90% of the volume of iron ore pellets secured by contract. The take-or-pay volume is determined every 18 months.

 

211,151

 

155,529

 

70,691

 

94,225

 

 

 

 

 

 

 

164,916

                                       

Compagás

Supply of natural gas

 

CSN undertakes to buy at least 80% of the monthly natural gas volume contracted with Compagás.

 

9,430

 

7,577

 

8,073

 

16,147

 

16,147

 

16,147

 

129,175

 

185,689

                                       

COPEL

Power supply

 

CSN undertakers to buy at least 80% of the annual energy volume contracted with COPEL.

 

 

 

4,032

 

1,426

 

8,553

 

8,553

 

8,553

 

37,063

 

64,148

                                       

K&K Tecnologia

Processing of blast furnace sludge generated during pig iron production

 

CSN undertakes to supply at least 3,000 metric tons per month of blast furnace sludge for processing at K&K sludge concentration plant.

 

3,940

 

3,890

 

3,537

 

7,074

 

7,074

 

7,074

 

51,285

 

76,044

                                       

Harsco Metals

Processing of slag generated during pig iron and steel production

 

Harsco Metals undertakes to process metal products and slag crushing byproducts resulting from CSN’s pig iron and steel manufacturing process, receiving for this processing the amount corresponding to the product of the multiplication of unit price (R$/t) by total production of liquid steel from CSN steel mill, ensuring a minimum production of liquid steel of 400,000 metric tons.

 

20,185

 

19,402

 

15,000

 

15,000

 

 

 

 

 

 

 

30,000

                                       

Siemens

Manufacturing, repair, recovery and production of ingot casting machine units

 

Siemens undertakes to manufacture, repair, recover and produce, in whole or in part, ingot casting machine units to provide the necessary off-line and on-line maintenance of continuous ingot casting machine assemblies of the Presidente Vargas plant (UPV). Payment is set at R$/t of produced steel plates.

 

23,432

 

18,875

 

2,803

                 

2,803

(*) in renegotiation phase

                               

 

 

 

 

 

663,135

 

557,024

 

615,533

 

526,577

 

417,352

 

326,515

 

1,625,161

 

3,511,138

                                       

 

 

b.      Concession agreements

 

Minimum future payments related to government concessions as of June 30, 2013 fall due according to the schedule set out in the following table:

 

 

Company

     

 

   

Concession

 

Type of service

 

2013

 

2014

 

2015

 

2016

 

After 2016

 

Total

MRS

 

30-year concession, renewable for another 30 years, to provide iron ore railway transportation services from the Casa de Pedra mines, in Minas Gerais, coke and coal from the Itaguaí Port, in Rio de Janeiro, to Volta Redonda, transportation of export goods to the Itaguaí and Rio de Janeiro Ports, and shipping of finished goods to the domestic market.

 

43,223

 

86,446

 

86,446

 

86,446

 

799,626

 

1,102,187

                             

Transnordestina

 

30-year concession granted on December 31, 1997, renewable for another 30 years for the development of public utility to operate the Northeastern railway system. The railway system covers 4,238 kilometers of railroads in the states of Maranhão, Piauí, Ceará, Paraíba, Pernambuco, Alagoas and Rio Grande do Norte.

 

3,485

 

6,970

 

6,970

 

6,970

 

72,609

 

97,004

                             

Tecar

 

Concession to operate TECAR, a solid bulk terminal, one of the four terminals that comprise the Itaguaí Port, in Rio de Janeiro, for a period ending 2022 and renewable for another 25 years.

 

122,246

 

185,771

 

185,771

 

185,771

 

1,114,626

 

1,794,185

                             

Tecon

 

25-year concession granted in July 2001, renewable for another 25 years, to operate the container terminal at the Itaguaí Port.

 

11,919

 

23,838

 

23,838

 

23,838

 

214,546

 

297,979

                             

 

 

 

 

180,873

 

303,025

 

303,025

 

303,025

 

2,201,407

 

3,291,355

 

 

 

PAGE 75 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

28.   INSURANCE  

 

In 2012, after negotiation with insurers and reinsurers in Brazil and abroad, an Insurance Issue Certificate was issued for the contracting of a policy of Operational Risk of Property Damages and Loss of Profits, with effect from June 30, 2013 to June 30, 2014. Under the insurance policy, the LMI (Maximum Limit of Indemnity) is US$500,000,000 and covers the following units and subsidiaries of the Company:  Usina Presidente Vargas, Mineração Casa de Pedra, CSN Paraná, CSN Porto Real, Terminal de Cargas Tecar, Terminal Tecon and Namisa. CSN takes responsibility for a range of retention of US$300,000,000 in excess of the deductibles for property damages and loss of profits. The other units are insured under named risks policies.

 

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

 

 

29.   ADDITIONAL INFORMATION TO CASH FLOWS

 

     

Consolidated

 

Parent Company

 

6/30/2013

 

6/30/2012

 

6/30/2013

 

6/30/2012

Income tax and social contribution paid

16,842

 

90,984

       

Increase of PP&E with interest capitalization

241,882

 

202,807

 

145,836

 

135,711

 

258,724

 

293,791

 

145,836

 

135,711

               

 

 

30.   EVENTS AFTER THE REPORTING PERIOD 

 

On August 6, 2013, the Board of Directors approved the payment to the shareholders of interest on capital and/or interim dividends, amounting to R$300,000. This amount to be paid on a date to be defined by management represents an advance of the mandatory minimum dividend for the year 2013. The shareholders enrolled with the depository institution Banco Itaú S.A. on 8/07/2013 are entitled to such payment.

 

                                                                                                                                                                                                 

 

 

 

PAGE 76 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

 

To the Board of Directors and Shareholders of

Companhia Siderúrgica Nacional

São Paulo – SP

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Siderúrgica Nacional (“the Company”), identified as Parent and Consolidated, respectively, included in the Interim Financial Information Form (ITR), for the three-month period ended June 30, 2013, which comprises the balance sheet as of June 30, 2013 and the related statements of income, and of comprehensive income, for the three and six-months periods then ended and of changes in equity and of cash flows for the six-month period then ended, including the explanatory notes.

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

Scope of review

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

Conclusion on the individual interim financial information

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

 

 

PAGE 77 of  78

 


 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR –– Quarterly Financial Information - June 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Conclusion on the consolidated interim financial information

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

Emphasis of matter

Restatement of corresponding amounts

As referred to in note 3 to the financial statements, due to the change in accounting policy related to application of the following accounting pronouncements: (i) IFRS 10 Consolidated Financial Statements, equivalent to CPC 36 (R3) - “Demonstrações Consolidadas”; (ii) IFRS 11 Joint Arrangements, equivalent to CPC 19 (R2) - "Negócios em Conjunto", the individual and consolidated corresponding figures relating to the balance sheet as of December 31, 2012, and the related interim financial information relating to income statement, comprehensive income, changes in equity, cash flows and value added (supplemental information) for the six months ended June 30, 2012, presented for comparative purposes, have been adjusted and are restated as required by CPC 23 - Accounting Policies, Changes in Accounting Estimates and Errors and CPC 26 (R1) - Presentation of Financial Statements. Our conclusion is not qualified in respect of this matter.

Other matters

Statements of value added

We have also reviewed the individual and consolidated interim statements of value added (DVA), for the six-month period ended June 30, 2013, prepared under the responsibility of the Company's Management, the presentation of which is required by the standards issued by the CVM applicable to the preparation of Interim Financial Information (ITR), and considered as supplemental information for International Financial Reporting Standards – IFRS, which do not require the presentation of DVA. These statements were subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they were not prepared, in all material respects, consistently with the individual and consolidated interim financial information taken as a whole.

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

 

São Paulo, August 06, 2013

   

 

DELOITTE TOUCHE TOHMATSU

 

Roberto Wagner Promenzio

Auditores Independentes

Engagement Partner

 

 

 

 

PAGE 78 of  78

 

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 19, 2013
 
COMPANHIA SIDERÚRGICA NACIONAL
By:
/S/ Benjamin Steinbruch

 
Benjamin Steinbruch
Chief Executive Officer

 

 
By:
/S/ David Moise Salama

 
David Moise Salama
Investor Relations Executive Officer

 
 

 

 
FORWARD-LOOKING STATEMENTS

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