siditr3q13_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of November, 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 – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Table of Contents

 

Company Information

 

Capital Breakdown

1

Parent Company Financial Statements

 

Balance Sheet – Assets

3

Balance Sheet – Liabilities

4

Statement of Income

5

Statement of Comprehensive Income

6

Statement of Cash Flows

7

Statement of Changes in Shareholders’ Equity

 

1/1/2013 to 9/30/2013

9

1/1/2012 to 9/30/2012

10

Statement of Value Added

11

Consolidated Financial Statements

 

Balance Sheet - Assets

12

Balance Sheet - Liabilities

13

Statement of Income

14

Statement of Comprehensive Income

15

Statement of Cash Flows

16

Statement of Changes in Shareholders’ Equity

 

1/1/2013 to 9/30/2013

17

1/1/2012 to 9/30/2012

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

77

 

 

 


 

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

 

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Company Information / Capital Breakdown

 

Number of Shares

(Units)

Current Quarter

9/30/2013

 

Paid-in Capital

 

 

Common

1,457,970,108

 

Preferred

0

 

Total

1,457,970,108

 

Treasury Shares

 

 

Common

0

 

Preferred

0

 

Total

0

 

 

 

 

 

                                                                                                                                                                        

 

 


 

 

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

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Parent Company Statements / Balance Sheet - Assets

 

(R$ thousand)

   
       

Code

Description

Current Quarter
9/30/2013

YTD Previous Year
12/31/2012

1

Total assets

48,388,134

46,925,534

1.01

Current assets

6,459,861

8,386,446

1.01.01

Cash and cash equivalents

1,537,064

2,995,757

1.01.03

Trade receivables

1,801,568

2,032,431

1.01.04

Inventories

2,598,278

2,704,302

1.01.08

Other current assets

522,951

653,956

1.02

Non-current assets

41,928,273

38,539,088

1.02.01

Long-term receivables

4,351,635

3,526,732

1.02.01.06

Deferred taxes

2,695,225

1,869,775

1.02.01.09

Other non-current assets

1,656,410

1,656,957

1.02.02

Investments

25,239,697

23,356,506

1.02.03

Property, plant and equipment

12,301,851

11,636,182

1.02.04

Intangible assets

35,090

19,668

 

 

 

 

PAGE 3 of 78


 

 

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

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Parent Company Statements / Balance Sheet – Liabilities

 

(R$ thousand)

   
       

Code

Description

Current Quarter
9/30/2013

YTD Previous Year
12/31/2012

2

Total liabilities and shareholders' equity

48,388,134

46,925,534

2.01

Current liabilities

7,379,493

5,700,760

2.01.01

Payroll and related taxes

175,930

130,014

2.01.02

Trade payables

947,893

1,193,726

2.01.03

Taxes payable

81,222

118,365

2.01.04

Borrowings and financing

4,496,376

2,621,503

2.01.05

Other payables

1,418,229

1,383,179

2.01.06

Provisions

259,843

253,973

2.01.06.01

Provision for tax, social security, labor and civil risks

259,843

253,973

2.02

Non-current liabilities

32,501,341

32,607,877

2.02.01

Borrowings and financing

21,034,342

21,518,489

2.02.02

Other payables

9,071,255

8,927,096

2.02.04

Provisions

2,395,744

2,162,292

2.02.04.01

Provision for tax, social security, labor and civil risks

435,738

344,951

2.02.04.02

Other provisions

1,960,006

1,817,341

2.02.04.02.03

Provision for environmental liabilities and asset decommissioning

392,346

400,487

2.02.04.02.04

Employee benefits

565,556

565,556

2.02.04.02.05

Provision for losses on investments

1,002,104

851,298

2.03

Shareholders’ equity

8,507,300

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

621,451

-

2.03.08

Other comprehensive income

215,276

386,324

 

 

 

 

PAGE 4 of 78


 

 

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

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Parent Company Statements / Statements of Income

 

 

 

(R$ thousand)

   

 

 

Code

Description

Current Quarter
7/1/2013 to 9/30/2013

YTD Current Year
1/1/2013 to 9/30/2013

Same Quarter of

Previous Year

7/1/2012 to 9/30/2012

YTD Previous

Year

1/1/2012 to 9/30/2012

3.01

Net revenue from sales and/or services

3,730,830

9,872,130

2,774,202

7,740,106

3.02

Cost of sales and/or services

(2,626,539)

(7,248,285)

(2,158,245)

(5,989,770)

3.03

Gross profit

1,104,291

2,623,845

615,957

1,750,336

3.04

Operating expenses/income

54,531

376,874

72,933

(1,237,082)

3.04.01

Selling expenses

(126,726)

(366,150)

(86,123)

(233,420)

3.04.02

General and administrative expenses

(72,816)

(236,009)

(80,939)

(248,472)

3.04.04

Other operating income

(28,817)

(23,608)

1,607

72,781

3.04.05

Other operating expenses

(114,177)

(336,862)

(103,289)

(1,676,769)

3.04.06

Share of profits (losses) of investees

397,067

1,339,503

341,677

848,798

3.05

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

1,158,822

3,000,719

688,890

513,254

3.06

Finance income (costs)

(724,391)

(2,504,369)

(661,975)

(2,337,669)

3.06.01

Finance income

28,275

98,895

31,566

154,762

3.06.02

Finance costs

(752,666)

(2,603,264)

(693,541)

(2,492,431)

3.06.02.01

Net exchange gains (losses) on financial instruments

(36,435)

(625,692)

(31,092)

(387,161)

3.06.02.02

Finance costs

(716,231)

(1,977,572)

(662,449)

(2,105,270)

3.07

Profit (loss) before taxes on income

434,431

496,350

26,915

(1,824,415)

3.08

Income tax and social contribution

65,251

525,127

142,799

1,072,463

3.09

Profit (loss) from continuing operations

499,682

1,021,477

169,714

(751,952)

3.11

Profit (loss) for the period

499,682

1,021,477

169,714

(751,952)

3.99

Earnings per share - (R$/share)

   

 

 

3.99.01

Basic earnings per share

   

 

 

3.99.01.01

Common shares

0.34272

0.70062

0.11640

(0.51575)

3.99.02

Diluted earnings per share

   

 

 

3.99.02.01

Common shares

0.34272

0.70062

0.11640

(0.51575)

 

 

 

 

PAGE 5 of 78


 

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

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

 

Parent Company Statements / Statement of Comprehensive Income

 

 

(R$ thousand)

   

 

 

Code

Description

Current Quarter
7/1/2013 to 9/30/2013

YTD Current Year
1/1/2013 to 9/30/2013

Same Quarter of

Previous Year

7/1/2012 to 9/30/2012

YTD Previous

Year

1/1/2012 to 9/30/2012

4.01

Profit (loss) for the period

499,682

1,021,477

169,714

(751,952)

4.02

Other comprehensive income

399,378

(171,048)

520,495

1,421,335

4.02.01

Cumulative translation adjustments for the period

47,884

128,932

15,116

148,517

4.02.03

Available-for-sale assets, net of taxes

351,494

(299,980)

505,379

1,272,818

4.03

Comprehensive income for the period

899,060

850,429

690,209

669,383

           

 

 

 

 

 

 

 

 

 

PAGE 6 of 78


 

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

ITR –– Quarterly Financial Information – September 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 9/30/2013

YTD Previous Year
01/01/2012 to 9/30/2012

6.01

Net cash generated by (used in) operating activities

1,094,412

1,962,702

6.01.01

Cash generated from operations

2,442,434

1,811,201

6.01.01.01

Profit (loss) for the period

1,021,477

(751,952)

6.01.01.02

Accrued charges on borrowings and financing

1,828,087

1,859,042

6.01.01.03

Accrued charges on borrowings and financing (granted)

(34,054)

(16,486)

6.01.01.04

Depreciation, depletion and amortization

698,973

681,805

6.01.01.05

Share of profits (losses) of investees

(1,339,503)

(848,798)

6.01.01.06

Deferred income tax and social contribution

(525,127)

(1,072,463)

6.01.01.07

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

80,101

211,959

6.01.01.08

Inflation adjustment and exchange differences, net

744,306

387,161

6.01.01.09

Gain on derivative transactions

3,385

7,827

6.01.01.10

Impairment of available-for-sale securities

3,369

1,245,024

6.01.01.11

Residual value of writen-off long-lived assets

7,771

3,617

6.01.01.12

Other

(46,351)

104,465

6.01.02

Changes in assets and liabilities

(1,348,022)

151,501

6.01.02.01

Trade receivables - third parties

(1,628)

3,977

6.01.02.02

Receivables from related parties

(97,096)

1,199,120

6.01.02.03

Inventories

53,629

177,714

6.01.02.04

Receivables from related parties

(3,135)

146,833

6.01.02.05

Recoverable taxes

(9,286)

114,407

6.01.02.06

Judicial deposits

(9,754)

(25,894)

6.01.02.07

Dividends received from related parties

295,912

28,403

6.01.02.09

Trade payables

(251,948)

218,604

6.01.02.10

Payroll and related taxes

90,743

(1,367)

6.01.02.11

Taxes

58,495

(44,541)

6.01.02.12

Taxes in installments - REFIS

(78,726)

(229,846)

6.01.02.14

Tax, social security, labor, civil and environmental liabilities

(2,575)

(7,087)

6.01.02.15

Interest paid

(1,356,808)

(1,474,762)

6.01.02.16

Interest received

2,420

-

6.01.02.17

Interest on swap paid

(3,434)

(8,856)

6.01.02.18

Other

(34,831)

54,796

6.02

Net cash used in investing activities

(1,410,964)

(80,328)

6.02.01

Investments

(83,111)

(682,127)

6.02.02

Purchase of property, plant and equipment

(1,048,763)

(1,186,681)

6.02.04

Capital reduction in subsidiary

-

1,855,208

6.02.05

Receipt/payment in derivative transactions

(483)

-

6.02.06

Purchase of intangible assets

(11)

-

6.02.07

Related parties loans

(299,167)

(69,624)

6.02.08

Cash from acquisition of subsidiaries

421

-

6.02.09

Receipt of intercompany loans

20,150

2,896

6.03

Net cash generated by (used in) financing activities

(1,139,453)

(1,046,398)

6.03.01

Borrowings and financing raised

557,517

2,630,092

6.03.03

Amortization of borrowings

(414,053)

(2,213,319)

6.03.04

Amortization of related parties borrowings

(126,181)

(263,439)

6.03.05

Dividends and interest on capital paid

(1,156,736)

(1,199,732)

 

 

 

 

PAGE 7 of 78


 

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

ITR –– Quarterly Financial Information – September 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 9/30/2013

YTD Previous Year
01/01/2012 to 9/30/2012

6.04

Exchange differences on translating cash and cash equivalents

(2,688)

(1,945)

6.05

Increase (decrease) in cash and cash equivalents

(1,458,693)

834,031

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

1,537,064

2,907,275

 

 

 

 

 

 

PAGE 8 of 78


 

 

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

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

Parent Company Statements / Statement of Changes in Shareholders´ Equity - 1/1/2013 to 9/30/2013

(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

-400,026

 

-960,026

5.04.06

Dividends

     

-210,000

 

-210,000

5.04.07

Interest on capital

     

-190,026

 

-190,026

5.04.11

Approval of additional dividends at Annual General Meeting

   

-560,000

   

-560,000

5.05

Total comprehensive income

     

1,021,477

-171,048

850,429

5.05.01

Profit for the period

     

1,021,477

 

1,021,477

5.05.02

Other comprehensive income

       

-171,048

-171,048

5.05.02.04

Cumulative translation adjustments for the period

       

128,932

128,932

5.05.02.08

Available-for-sale financial assets, net of taxes

       

-299,980

-299,980

5.07

Closing balances

4,540,000

30

3,130,543

621,451

215,276

8,507,300

               

 

 

 

 

 

PAGE 9 of 78


 

 

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

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

Parent Company Statements / Statement of Changes in Shareholders´ Equity - 1/1/2012 to 9/30/2012

(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

-348,981

 

-622,473

5.04.01

Capital increases

2,859,053

 

-2,859,053

     

5.04.07

Interest on capital

     

-348,981

 

-348,981

5.04.10

Approval of prior year's proposed dividends

   

-273,492

   

-273,492

5.05

Total comprehensive income

     

-751,952

1,421,335

669,383

5.05.01

Profit for the period

     

-751,952

 

-751,952

5.05.02

Other comprehensive income

       

1,421,335

1,421,335

5.05.02.04

Cumulative translation adjustments for the period

       

148,517

148,517

5.05.02.08

Available-for-sale financial assets, net of taxes

       

1,272,818

1,272,818

5.07

Closing balances

4,540,000

30

4,539,075

-1,100,933

54,559

8,032,731

               

 

 

 

 

PAGE 10 of 78


 

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

ITR –– Quarterly Financial Information – September 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 9/30/2013

YTD Previous year
1/1/2012 to 9/30/2012

7.01

Revenues

12,096,876

9,725,057

7.01.01

Sales of products and services

12,047,163

9,691,778

7.01.02

Other revenues

48,006

18,477

7.01.04

Allowance for doubtful debts

1,707

14,802

7.02

Raw materials acquired from third parties

(7,970,108)

(7,762,360)

7.02.01

Costs of sales and services

(6,990,593)

(5,673,306)

7.02.02

Materials, electric power, outside services and other

(994,376)

(825,246)

7.02.03

Impairment of assets

14,861

(1,263,808)

7.03

Gross value added

4,126,768

1,962,697

7.04

Retentions

(698,973)

(681,805)

7.04.01

Depreciation, amortization and depletion

(698,973)

(681,805)

7.05

Wealth created

3,427,795

1,280,892

7.06

Value added received as transfer

1,635,586

1,293,184

7.06.01

Share of profits of subsidiaries

1,339,503

848,798

7.06.02

Finance income

98,895

154,762

7.06.03

Other

197,188

289,624

7.07

Wealth for distribution

5,063,381

2,574,076

7.08

Wealth distributed

5,063,381

2,574,076

7.08.01

Personnel

795,133

705,196

7.08.01.01

Salaries and wages

617,705

533,861

7.08.01.02

Benefits

132,127

123,909

7.08.01.03

Severance pay fund (FGTS)

45,301

47,426

7.08.02

Taxes, fees and contributions

440,244

(164,155)

7.08.02.01

Federal

309,068

(302,491)

7.08.02.02

State

114,238

112,388

7.08.02.03

Municipal

16,938

25,948

7.08.03

Lenders and lessors

2,806,527

2,784,987

7.08.03.01

Interest

1,977,339

2,104,637

7.08.03.02

Leases

7,638

3,285

7.08.03.03

Other

821,550

677,065

7.08.04

Shareholders

1,021,477

(751,952)

7.08.04.01

Interest on capital

190,026

348,981

7.08.04.02

Dividends

210,000

-

7.08.04.03

Retained earnings (accumulated losses) for the period

621,451

(1,100,933)

 

 

 

PAGE 11 of 78


 

 

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

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

Consolidated Financial Statements / Balance Sheet - Assets

 

(R$ thousand)

   
       

Code

Description

Current Quarter
9/30/2013

YTD Previous Year
12/31/2012

1

Total assets

54,448,002

53,283,269

1.01

Current assets

17,611,306

19,098,586

1.01.01

Cash and cash equivalents

11,146,875

11,891,821

1.01.03

Trade receivables

2,514,545

2,661,417

1.01.04

Inventories

3,254,360

3,393,193

1.01.08

Other current assets

695,526

1,152,155

1.02

Non-current assets

36,836,696

34,184,683

1.02.01

Long-term receivables

4,691,972

3,920,971

1.02.01.02

Investments measured at amortized cost

146,401

116,753

1.02.01.06

Deferred taxes

2,860,413

2,177,079

1.02.01.09

Other non-current assets

1,685,158

1,627,139

1.02.02

Investments

11,238,283

10,839,787

1.02.03

Property, plant and equipment

19,946,346

18,519,064

1.02.04

Intangible assets

960,095

904,861

       

 

 

 

 

 

PAGE 12 of 78


 

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

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

Consolidated Financial Statements / Balance Sheet - Liabilities

 

(R$ thousand)

   
       

Code

Description

Current Quarter
9/30/2013

YTD Previous Year
12/31/2012

2

Total liabilities and shareholders' equity

54,448,002

53,283,269

2.01

Current liabilities

6,741,010

6,550,899

2.01.01

Payroll and related taxes

240,161

184,963

2.01.02

Trade payables

1,218,197

2,025,461

2.01.03

Taxes payable

263,145

272,766

2.01.04

Borrowings and financing

3,366,230

2,169,122

2.01.05

Other payables

1,334,100

1,582,040

2.01.06

Provisions

319,177

316,547

2.01.06.01

Provision for tax, social security, labor and civil risks

319,177

316,547

2.02

Non-current liabilities

38,799,878

37,724,857

2.02.01

Borrowings and financing

27,828,045

27,135,582

2.02.02

Other payables

9,275,615

9,009,049

2.02.03

Deferred taxes

258,811

238,241

2.02.04

Provisions

1,437,407

1,341,985

2.02.04.01

Provision for tax, social security, labor and civil risks

474,866

371,697

2.02.04.02

Other provisions

962,541

970,288

 2.02.04.02.03

 Employee benefits

565,591 

404,697 

2.02.04.02.04

Provision for environmental liabilities and asset decommissioning

396,950

565,591

2.03

Shareholders’ equity

8,907,114

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

621,451

-

2.03.08

Other comprehensive income

215,276

386,324

2.03.09

Non-controlling interests

399,814

390,616

       

 

 

 

PAGE 13 of 78


 

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

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

Consolidated Financial Statements - Statement of Income

 

 

 

(R$ thousand)

   

 

 

Code

Description

Current Quarter
7/1/2013 to 9/30/2013

YTD Current Year
1/1/2013 to 9/30/2013

Same Quarter of

Previous Year

7/1/2012 to 9/30/2012

YTD Previous

Year

1/1/2012 to 9/30/2012

3.01

Net revenue from sales and/or services

4,661,416

12,363,601

3,781,570

10,784,866

3.02

Cost of sales and/or services

(3,259,211)

(9,131,010)

(2,832,764)

(7,943,780)

3.03

Gross profit

1,402,205

3,232,591

948,806

2,841,086

3.04

Operating expenses/income

(238,753)

(869,689)

(322,058)

(2,809,206)

3.04.01

Selling expenses

(208,791)

(666,415)

(200,770)

(482,800)

3.04.02

General and administrative expenses

(105,862)

(338,909)

(133,038)

(363,534)

3.04.04

Other operating income

10,083

35,289

9,049

53,445

3.04.05

Other operating expenses

(142,641)

(407,392)

(132,994)

(2,559,900)

3.04.06

Share of profits (losses) of investees

208,458

507,738

135,695

543,583

3.05

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

1,163,452

2,362,902

626,748

31,880

3.06

Finance income (costs)

(597,118)

(1,582,220)

(516,097)

(1,609,771)

3.06.01

Finance income

59,280

157,382

67,427

243,134

3.06.02

Finance costs

(656,398)

(1,739,602)

(583,524)

(1,852,905)

3.06.02.01

Net exchange gains (losses) on financial instruments

4,844

39,681

31,726

99,968

3.06.02.02

Finance costs

(661,242)

(1,779,283)

(615,250)

(1,952,873)

3.07

Profit (loss) before taxes on income

566,334

780,682

110,651

(1,577,891)

3.08

Income tax and social contribution

(63,446)

240,408

48,444

781,180

3.09

Profit (loss) from continuing operations

502,888

1,021,090

159,095

(796,711)

3.11

Consolidated profit (loss) for the period

502,888

1,021,090

159,095

(796,711)

3.11.01

Attributed to owners of the Company

499,682

1,021,477

169,714

(751,952)

3.11.02

Attributed to non-controlling interests

3,206

(387)

(10,619)

(44,759)

3.99

Earnings per share - (R$/share)

   

 

 

3.99.01

Basic earnings per share

   

 

 

3.99.01.01

Common shares

0.34272

0.70062

0.11640

(0.51575)

3.99.02

Diluted earnings per share

   

 

 

3.99.02.01

Common shares

0.34272

0.70062

0.11640

(0.51575)

 

 

PAGE 14 of 78


 

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

ITR –– Quarterly Financial Information – September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

 

Consolidated Financial Statements / Statement of Comprehensive Income

(R$ thousand)

   

 

 

Code

Description

Current Quarter
7/1/2013 to 9/30/2013

YTD Current Year
1/1/2013 to 9/30/2013

Same Quarter of

Previous Year

7/1/2012 to 9/30/2012

YTD Previous

Year

1/1/2012 to 9/30/2012

4.01

Consolidated profit (loss) for the period

502,888

1,021,090

159,095

(796,711)

4.02

Other comprehensive income

399,378

(171,048)

520,495

1,421,335

4.02.01

Cumulative translation adjustments for the period

47,884

128,932

15,116

148,517

4.02.03

Available-for-sale assets, net of taxes

351,494

(299,980)

505,379

1,272,818

4.03

Consolidated comprehensive income for the period

902,266

850,042

679,590

624,624

4.03.01

Attributed to owners of the Company

899,060

850,429

690,209

669,383

4.03.02

Attributed to non-controlling interests

3,206

(387)

(10,619)

(44,759)

           

 

 

 

 

 

PAGE 15 of 78


 

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

 

ITR –– Quarterly Financial Information - September 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 9/30/2013

YTD Previous Year
01/01/2012 to 9/30/2012

6.01

Net cash generated by (used in) operating activities

1,401,236

1,308,726

6.01.01

Cash generated from operations

3,808,601

3,100,510

6.01.01.01

Profit (loss) for the period

1,021,090

(796,711)

6.01.01.02

Accrued charges on borrowings and financing

1,597,890

1,692,511

6.01.01.03

Depreciation, depletion and amortization

868,884

793,600

6.01.01.04

Share of profits (losses) of investees

(507,738)

(543,583)

6.01.01.05

Deferred income tax and social contribution

(527,544)

(1,012,528)

6.01.01.06

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

59,153

191,073

6.01.01.07

Inflation adjustment and exchange differences, net

1,272,140

736,181

6.01.01.08

Gain on derivative transactions

19,699

6,812

6.01.01.09

Impairment of available-for-sale security

5,002

2,022,793

6.01.01.10

Residual value of writen-off long-lived assets

26,805

4,565

6.01.01.11

Other

(26,780)

5,797

6.01.02

Changes in assets and liabilities

(2,407,365)

(1,791,784)

6.01.02.01

Trade receivables

(240,536)

(114,042)

6.01.02.02

Inventories

20,856

222,233

6.01.02.03

Receivables from related parties

(32,931)

(272,916)

6.01.02.04

Recoverable taxes

27,095

134,830

6.01.02.05

Judicial deposits

14,132

(17,962)

6.01.02.06

Dividends received from related parties

268,470

 

6.01.02.07

Trade payables

(771,473)

312,133

6.01.02.08

Payroll and related taxes

105,464

10,710

6.01.02.09

Taxes

117,254

89,433

6.01.02.10

Taxes in installments - REFIS

(79,073)

(230,120)

6.01.02.12

Tax, social security, labor, civil and environmental liabilities

(9,723)

(7,049)

6.01.02.13

Interest paid

(1,772,921)

(1,849,766)

6.01.02.14

Interest on swap paid

(3,434)

(34,490)

6.01.02.15

Other

(50,545)

(34,778)

6.02

Net cash used in investing activities

(1,446,678)

(2,463,410)

6.02.02

Investments

 

(166,915)

6.02.03

Purchase of property, plant and equipment

(1,749,615)

(2,076,193)

6.02.04

Cash from acquisition of subsidiaries

 

14,880

6.02.05

Receipt/payment in derivative transactions

332,655

46,156

6.02.06

Acquisition of subsidiaries

 

(300,545)

6.02.07

Purchase of intangible assets

(70)

(551)

6.02.08

Financial investment, net of redemption

(29,648)

19,758

6.03

Net cash generated by (used in) financing activities

(411,840)

(744,600)

6.03.01

Borrowings and financing raised

1,228,957

3,485,794

6.03.02

Amortization of borrowings

(489,485)

(2,279,919)

6.03.03

Amortization of principal - acquisition of subsidiaries

 

(806,937)

6.03.04

Dividends and interest on capital paid

(1,156,736)

(1,199,732)

6.03.05

Capital contribution by non-controlling shareholders

5,424

56,194

6.04

Exchange differences on translating cash and cash equivalents

(287,664)

(5,741)

6.05

Increase (decrease) in cash and cash equivalents

(744,946)

(1,905,025)

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

11,146,875

11,535,665

 

 

PAGE 16 of 78


 

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

 

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

Version: 1

 

 

 

Consolidated Financial Statements / Statement of Changes in Equity - 1/1/2013 to 9/30/2013

 

 

(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

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

-400,026

 

-960,026

 

-960,026

5.04.06

Dividends

     

-210,000

 

-210,000

 

-210,000

5.04.07

Interest on capital

     

-190,026

 

-190,026

 

-190,026

5.04.11

Approval of additional dividends at Annual General Meeting

   

-560,000

   

-560,000

 

-560,000

5.05

Total comprehensive income

     

1,021,477

-171,048

850,429

-387

850,042

5.05.01

Profit for the period

     

1,021,477

 

1,021,477

-387

1,021,090

5.05.02

Other comprehensive income

       

-171,048

-171,048

 

-171,048

5.05.02.04

Cumulative translation adjustments for the period

       

128,932

128,932

 

128,932

5.05.02.08

Available-for-sale financial assets, net of taxes

       

-299,980

-299,980

 

-299,980

5.06

Internal changes in shareholders' equity

           

9,585

9,585

5.06.04

Non-controlling interests in subsidiaries

           

9,585

9,585

5.07

Closing balances

4,540,000

30

3,130,543

621,451

215,276

8,507,300

399,814

8,907,114

                   

 

 

 

 

 

PAGE 17 of 78


 

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

 

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

Version: 1

 

 

Consolidated Financial Statements / Statement of Changes in Equity - 1/1/2012 to 9/30/2012

 

 

(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

-348,981

 

-622,473

 

-622,473

5.04.01

Capital increases

2,859,053

 

-2,859,053

     

 

 

5.04.07

Interest on capital

     

-348,981

 

-348,981

 

-348,981

5.04.10

Approval of prior year's proposed dividends

   

-273,492

   

-273,492

 

-273,492

5.05

Total comprehensive income

     

-751,952

1,421,335

669,383

-44,759

624,624

5.05.01

Profit for the period

     

-751,952

 

-751,952

-44,759

-796,711

5.05.02

Other comprehensive income

       

1,421,335

1,421,335

 

1,421,335

5.05.02.04

Cumulative translation adjustments for the period

       

148,517

148,517

 

148,517

5.05.02.08

Available-for-sale financial assets, net of taxes

       

1,272,818

1,272,818

 

1,272,818

5.06

Internal changes in shareholders' equity

           

19,724

19,724

5.06.04

Non-controlling interests in subsidiaries

           

19,724

19,724

5.07

Closing balances

4,540,000

30

4,539,075

-1,100,933

54,559

8,032,731

406,314

8,439,045

                   

 

 

 

 

 

PAGE 18 of 78


 

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

 

ITR –– Quarterly Financial Information - September 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 9/30/2013

YTD Previous year
1/1/2012 to 9/30/2012

7.01

Revenues

14,859,753

12,997,757

7.01.01

Sales of products and services

14,797,947

12,961,609

7.01.02

Other revenues

60,159

21,204

7.01.04

Allowance for doubtful debts

1,647

14,944

7.02

Raw materials acquired from third parties

(9,705,748)

(10,510,615)

7.02.01

Costs of sales and services

(8,390,767)

(7,136,920)

7.02.02

Materials, electric power, outside services and other

(1,344,612)

(1,322,520)

7.02.03

Impairment of assets

29,631

(2,051,175)

7.03

Gross value added

5,154,005

2,487,142

7.04

Retentions

(868,884)

(793,600)

7.04.01

Depreciation, amortization and depletion

(868,884)

(793,600)

7.05

Wealth created

4,285,121

1,693,542

7.06

Value added received as transfer

2,659,610

2,286,232

7.06.01

Share of profits of subsidiaries

507,738

543,583

7.06.02

Finance income

157,382

243,134

7.06.03

Others

1,994,490

1,499,515

7.07

Wealth for distribution

6,944,731

3,979,774

7.08

Wealth distributed

6,944,731

3,979,774

7.08.01

Personnel

1,091,666

949,101

7.08.01.01

Salaries and wages

876,460

745,114

7.08.01.02

Benefits

162,038

148,475

7.08.01.03

Severance pay fund (FGTS)

53,168

55,512

7.08.02

Taxes, fees and contributions

1,087,961

474,003

7.08.02.01

Federal

771,974

167,911

7.08.02.02

State

290,865

273,324

7.08.02.03

Municipal

25,122

32,768

7.08.03

Lenders and lessors

3,744,014

3,353,381

7.08.03.01

Interest

1,779,545

1,951,514

7.08.03.02

Leases

11,512

5,832

7.08.03.03

Other

1,952,957

1,396,035

7.08.04

Shareholders

1,021,090

(796,711)

7.08.04.01

Interest on capital

190,026

348,981

7.08.04.02

Dividends

210,000

-

7.08.04.03

Retained earnings (accumulated losses) for the period

621,451

(1,100,933)

7.08.04.04

Non-controlling interests in retained earnings

(387)

(44,759)

 

 

PAGE 19 of 78


 

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

 

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

Version: 1

 

Economic Scenario

Global economic activity points to a recovery, chiefly due to the developed economies. In the third quarter of 2013, the global manufacturing Purchasing Managers Index (PMI) reached 53.3 points, its highest level for 18 months, mainly fueled by the recovery of the Eurozone countries. September’s Eurozone PMI reached 52.2 points, the highest figure since the second quarter of 2011, led by Germany. The IMF expects global GDP growth of 2.9% in 2013 and 3.6% in 2014.

 

USA

 

Indicators in the United States are also pointing to a recovery. The manufacturing PMI, published by the Institute for Supply Management (ISM), moved up for the fourth consecutive month, reaching 56.2 points in September, versus 55.7 in the previous month. Industrial production grew by 0.6% in September, with installed capacity use of 78.3%.

 

Also in September, unemployment rate fell to 7.2%, 0.4 p.p. down on June, but still above pre-global-crisis levels.

 

On the other hand, the impasse regarding the raising of the U.S. debt ceiling had a negative impact on economic activity in the quarter.

 

Given this scenario, the FED opted to maintain its economic stimuli, continuing with its asset purchase program. The institution expects 2013 GDP growth of between 2.0% and 2.3%.

 

Europe

 

September’s economic activity figures in Europe also indicate a recovery, led by Germany, but with the peripheral nations also recording positive indicators. In this context, the highlight was Spain, which posted growth of 0.1% in 3Q13 over the previous three months, following nine consecutive quarters of decline.

 

Average unemployment rate, on the other hand, remained high in Euro zone, reaching 12.2% in September, one of the highest levels since 1995. The Greek and Spanish rates had the highest levels. The latest figures from Greece show a 26.6% rate in July, while Spain’s rate remained flat at 26.6% in September.

 

As a result, the European Central Bank maintained a cautious approach, signaling that it may offer a new round of long-term loans to the banks.

 

In the United Kingdom, third-quarter GDP edged up by 0.8% over 2Q13, which in turn recorded growth of 0.7%, with services making an important contribution. Manufacturing PMI reached 56.7 points in September, slightly below the 57.1 recorded in August, exceeding 50 points for the sixth consecutive month. Likewise year-over-year industrial output increased 2.2% in September.

 

Asia

 

The Chinese government stimuli have proved successful, as shown by the latest economic indicators. Third-quarter GDP grew by 7.8% in the last 12 months and 2.2% over 2Q13. Compound PMI climbed from 48.2 points in June to 51.2 points in September, while industrial production moved up by 10.2% in the same month. Therefore, the government has reiterated its 2013 GDP growth target of 7.5%.

 

Japanese GDP grew by 3.8% in the second quarter, while manufacturing PMI reached 52.5 points in September, the highest figure since February 2011. Consumer confidence also moved up in September following three consecutive reductions, reaching 54.5 points. Retail sales grew by 3.1% in September, while industrial output moved up by 1.5%. Consequently, Japan’s central bank (BoJ) raised its economic assessment of the country’s nine regions for the second consecutive month.

 

 

 

PAGE 20 of 78


 

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

 

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

Version: 1

 

Brazil

 

In 2Q13 GDP posted growth of 1.5%, reflecting the 3.9% increase in agriculture and the 3.6% upturn in gross fixed capital formation. In the 12 months through June, year-on-year growth came to 1.9%. The Central Bank’s FOCUS report expects annual GDP growth of 2.5% in 2013.

 

Industrial production in September 2013 grew 0,7% over August, and moved up by 1.6% in the first nine months over the same period last year.

  

Inflation measured by the IPCA consumer price index recorded 0.35% in September, giving 5.86% in the last 12 months, above the target ceiling defined by the Monetary Policy Committee (COPOM), which raised the Selic base rate for the fifth consecutive time at its last meeting in September, this time to 9.50% p.a.

 

The real remained highly volatile against the U.S. dollar throughout the third quarter, peaking at R$2.45/US$, given the uncertainties surrounding the FED’s reduction of the monetary stimuli. However, following the decision to maintain the stimuli, the dollar fell back, closing September at R$2.23/US$.

 

Foreign reserves remained virtually flat at around US$376 billion.

 

Macroeconomic Projections

 

 

2013

2014

IPCA (%)

5.85

5.93

Commercial dollar (final) – R$

2.25

2.40

SELIC (final - %)

10.00

10.25

GDP (%)

2.50

2.11

Industrial Production (%)

1.72

2.42

Source: FOCUS BACEN

Base: November 08, 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. 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 recognizes them in accordance with the equity accounting method. The main impacts were on net revenue, cost of goods sold, gross profit, the financial result, equity income and net income. For comparability purposes, the consolidated financial statements for the third quarter of 2012 were reclassified to reflect this alteration.     

Net Revenue  

CSN posted record consolidated net revenue of R$4,661 million in 3Q13, 15% up on 2Q13, mainly due to increased revenue from mining operations. 

 

In the first nine months, net revenue totaled R$12,364 million, 15% more than in 9M12, chiefly due to higher revenue from the steel segment, and also a new record.

Cost of Goods Sold (COGS)  

In 3Q13, consolidated COGS reached R$3,259 million, 8% up on the previous quarter, primarily due to higher volume sold in mining segment.

 

 

PAGE 21 of 78


 

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

 

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

Version: 1

 

Gross Profit

The Gross Profit reached R$1,402 million in the 3Q13, 35% up from 2Q13, for the same reasons afore mentioned.

 

Selling, General, Administrative and Other Operating Expenses

Consolidated SG&A expenses totaled R$315 million in 3Q13, 17% down on the previous quarter, chiefly due to lower distribution costs. 

 

CSN recorded a net expense of R$133 million in the “Other Operating Expenses” line in 3Q13, 9% down on the previous quarter, basically due to the upturn in non-recurring revenue in 3Q13.

EBITDA  

The Company uses Adjusted EBITDA to measure the performance of its various segments and 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).

 

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

 

Adjusted EBITDA totaled R$1,652 million in 3Q13, 51% up on the R$1,095 million posted in 2Q13, primarily due to the contribution of the mining and steel segments.

 

The consolidated adjusted EBITDA margin reached 31%, 7 p.p. more than in 2Q13.

 

Financial Result and Net Debt

The 3Q13 consolidated net financial result was negative by R$597 million, chiefly due to the following factors:  

 

·         Interest on loans and financing totaling R$588 million;  

·         Expenses of R$30 million with the monetary restatement of tax payment installments;  

·         Other financial expenses totaling R$43 million.

 

These negative effects were partially offset by consolidated financial revenue of R$59 million and monetary and foreign exchange variations of R$5 million.

 

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 September 30, 2013, consolidated net debt stood at R$17.8 billion, R$0.9 billion more than the R$16.9 billion recorded on June 30, 2013, essentially due to the following factors:

 

·         Dividend and interest on equity payments totaling R$0.4 billion;

·         Investments of R$0.8 billion in fixed assets;

·         A R$0.7 billion disbursement effect related to the cost of debt;

·         A R$0.5 billion increase in working capital;

·         Other effects of R$0.2 billion.

 

 

PAGE 22 of 78


 

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

 

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

Version: 1

 

These effects were partially offset by adjusted EBITDA of R$1.7 billion.

 

The net debt/EBITDA ratio based on LTM adjusted EBITDA closed the third quarter at 3.65x, 0.27x down on the ratio recorded at the end of the previous quarter.

 

Equity Result

The consolidated equity result totaled R$208 million in 3Q13, basically due to the result of the jointly-owned subsidiary Namisa.

Net Income

CSN posted consolidated third-quarter net income of R$503 million, in line with the 2Q13 figure.

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$838 million in 3Q13, R$424 million of which in the parent company, allocated as follows:

 

ü  Casa de Pedra mine and Port of Itaguaí: R$191 million;

ü  Long steel: R$105 million.

 

The remaining R$414 million went to subsidiaries or joint subsidiaries, mostly in the following projects:

 

ü  Transnordestina Logística: R$301 million;

ü  MRS:  R$41 million;

ü  Namisa:  R$11 million.

Working Capital

Working capital allocated to the Company’s businesses closed 3Q13 at R$2,455 million, R$513 million up on the R$1,942 million recorded at the end of 2Q13, chiefly due to the reduction in the suppliers line. The average supplier payment period narrowed by 17 days, partially offset by the four-day reduction in the inventory turnover period, raising the cash conversion cycle by 13 days.

 

 

PAGE 23 of 78


 

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

 

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

Version: 1

 

WORKING CAPITAL (R$ MM) 2Q13 3Q13  Change
3Q13 x 2Q13
Assets 3,983 4,007 24
Accounts Receivable 1,669 1,740 71
Inventory (*) 2,289 2,229 (61)
Advances to Taxes 25 39 14
Liabilities 2,041 1,552 (489)
Suppliers 1,547 1,020 (527)
Salaries and Social Contribution 205 240 35
Taxes Payable 253 263 10
Advances from Clients 36 29 (7)
Working Capital 1,942 2,455 513
 
 TURNOVER RATIO
Average Periods
2Q13 3Q13  Change
3Q13 x 2Q13
Receivables 32 32 0
Supplier Payment 48 31 (17)
Inventory Turnover 71 67 (4)
Cash Conversion Cycle 55 68 13
(*) 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:

 

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 - September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

Adjusted EBITDA by segment (R$ million)

 

 
 
R$ million               3Q13
Consolidated Results Steel Mining  Logistics
(Port)
 Logistics
(Railways)
Energy Cement  Corporate/
Eliminations
Consolidated
Net Revenue 3,198 1,646 50 288 55 105 (681) 4,661
Domestic Market 2,523 81 50 288 55 105 (268) 2,834
Foreign Market 675 1,565 - - - - (413) 1,827
Cost of Goods Sold (2,532) (828) (24) (177) (44) (70) 415 (3,259)
Gross Profit 667 818 27 111 11 34 (266) 1,402
Selling, General and Administrative Expenses (195) (2) (5) (26) (5) (18) (64) (315)
Depreciation 200 55 2 35 4 8 (31) 272
Proportional EBITDA of Jointly Controlled Companies             292 292
Adjusted EBITDA 672 872 24 120 10 24 (69) 1,652
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

 


  

PAGE 25 of 78


 

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

 

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

Version: 1

 

 

Steel

 

Scenario

 

According to the World Steel Association (WSA), global crude steel production totaled 1.2 billion tonnes in the nine months through September 2013, 2.7% higher than in 9M12, with China responding for 586 million tonnes, 8% up in the same period. Global capacity use stood at 79% in August, identical to the June figure.

 

Given this scenario, the WSA expects global apparent steel consumption of 1.48 billion tonnes in 2013, 3.1% more than the year before, with China accounting for 700 million tonnes, 6.1% higher than in 2012. In 2014, the association estimates apparent consumption of 1.52 billion tonnes, 3.3% up on 2013.

 

According to the Brazilian Steel Institute (IABr), domestic crude steel production came to 25.9 million tonnes in the first nine months, in line with 9M12 volume, while rolled flat output totaled 11.3 million tonnes, a 2% improvement over the same period last year.

 

Also in the first nine months, domestic flat steel consumption amounted to 10.6 million tonnes, 4% up year-on-year, while domestic sales increased by 7% to 9.2 million tonnes. On the other hand, imports dropped by 13% to 1.4 million tonnes and exports fell by 7.2% to 1.2 million tonnes in the same period.

 

The IABr estimates Brazilian crude steel production of 34.5 million tonnes in 2013, the same level as in 2012, accompanied by domestic sales growth of 5.3% to 22.8 million tonnes and a 3.2% upturn in apparent consumption to 26.0 million tonnes.

For 2014, the institute expects an apparent consumption of 27.0 million tonnes, an increase of 3.8%.

 

Automotive

 

According to ANFAVEA (the Auto Manufacturers’ Association), vehicle production totaled 2.84 million units, in the first nine months, 14% up on 9M12, with sales of 2.78 million units. The association estimates production growth of 12% in 2013 and 5% in 2014. 

 

FENABRAVE (the Vehicle Distributors’ Association) expects record car and light commercial vehicle sales of 3.7 million units, 1.5% up on 2012. In the case of heavy vehicles, it estimates licensing of 188,000 units, with trucks and agricultural machinery, which have been growing strongly this year, moving up by 12% and 10%, respectively. 

 

Construction  

 

According to ABRAMAT (the Construction Material Manufacturers’ Association), sales of building materials increased by 4.3% in 2013 through September over the same period last year.

 

In São Paulo state, SECOVI (the Residential Builders’ Association) expects sales of 35,000 units in 2013, 30% up on last year.

 

Home Appliances

 

According to the IBGE (Brazilian Institute of Geography and Statistics), white goods production fell by 3% year-on-year in the first eight months of 2013.

  

The government confirmed the recomposition of the IPI tax on home appliances and furniture by December 2013. The rate on stoves will increase from 3% to its original rate of 4%, while the tax on refrigerators and simple washing machines will return partially to their previous levels, moving up from 8.5% to 10% and from 4.5% to 5%, respectively.

 

PAGE 26 of 78


 

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

 

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

Version: 1

 

Distribution  

 

According to INDA (the Brazilian Steel Distributors’ Association), domestic flat steel sales by distributors totaled 3.4 million tonnes in the first nine months, 3.3% up on 9M12.

 

In the same period, purchases by the associated network came to 3.5 million tonnes, 10.7% up year-on-year. Inventories closed September at around 1.1 million tonnes, identical to the end of August, with a turnover of 2.7 months of sales.

 

Sales Volume

CSN sold 1.5 million tonnes of steel in 3Q13, 3.5% less than in 2Q13, when the Company recorded its second highest figure in terms of steel sales. Of this total, 77% went to the domestic market, 20% were sold by overseas subsidiaries and 3% went to direct exports.

 

In 9M13, steel sales came to 4.7 million tonnes, 8% up year-on-year and a new record for the period.  

Domestic Sales Volume

CSN’s domestic steel sales came to 1.2 million tonnes in 3Q13, 3% less than in 2Q13, when the Company recorded its second highest figure.

In the first nine months, domestic steel sales totaled 3.6 million tonnes, an 8% improvement over 9M12 and a new period record.

Foreign Sales Volume         

Foreign sales came to 354,000 tonnes in 3Q13, 4% less than in the previous quarter. Of this total, the overseas subsidiaries sold 313,000 tonnes, 180,000 of which by SWT. Direct exports came to 41,000 tonnes.

Prices

Net revenue per tonne averaged R$2,043 in 3Q13, 5% higher than the 2Q13 average of R$1,944.

 

Net Revenue

 

Net revenue from steel operations totaled R$3,198 million in 3Q13, 2% up on 2Q13 and the Company’s highest ever quarterly figure, basically due to the upturn in prices.  

 

In the first nine months, net revenue came to R$9,293 million, 17% more than in 9M12 and a new period record, chiefly due to the increase in sales volume and higher prices.

 

Cost of Goods Sold (COGS)

 

Steel segment COGS stood at R$2,532 million in 3Q13, in line with the previous quarter.

 

Adjusted EBITDA

 

Adjusted steel segment EBITDA totaled R$672 million in 3Q13, 9% up on 2Q13, basically due to higher prices, raising the adjusted EBITDA margin to 21%.

 

Production

 

The Presidente Vargas Steelworks (UPV) produced 1.2 million tonnes of crude steel in the third quarter, in line with the 2Q13 figure, while slab consumption from third parties came to 152,000 tonnes and rolled steel output totaled 1.2 million tonnes, 4% down on the previous three months.

 

PAGE 27 of 78


 

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

 

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

Version: 1

 

 

Production (in thousand t) 2Q13 3Q13 Change
3Q13 x 2Q13
Crude Steel (P. Vargas Mill) 1,156 1,161 0.4%
Purchased Slabs from Third Parties 165 152 -8%
Total Crude Steel 1,321 1,313 -1%
Total Rolled Products 1,205 1,152 -4%

 

 

 

Production Costs (Parent Company)

 

In 3Q13, the Presidente Vargas Steelworks’ total production costs came to R$1,787 million, R$65 million more than in 2Q13, R$33 million of which in raw materials and R$32 million in other production costs.

 

 

Mining

 

 

Scenario

 

In 3Q13, the seaborne iron ore market was positively impacted by higher demand for steel products in China, thanks to strong government stimuli and investments in infrastructure, which triggered the restocking of iron ore by steel plants. As a result, the Platts Fe62% CFR China index averaged US$132.51/dmt in 3Q13, 5.2% up on the previous three months. 

 

The iron-ore quality premium hovered between US$2.10 and US$2.40/dmt per 1% of Fe content, while freight costs on the Tubarão/Qingdao route averaged US$23.30/wmt, 30.6% more than the US$17.84/wmt recorded in 2Q13, due to higher demand for ships.

 

In 3Q13, Brazilian exports accounted for 27% of the seaborne market, totaling 86 million tonnes, 14% up on the quarter before.

 

Iron Ore Sales

Third-quarter iron ore sales totaled 7.7 million tonnes, 27% more than in 2Q13, virtually all of which was sold abroad. Of this total, 2.9 million tonnes were sold by Namisa1

Additionaly, the Company’s own consumption  stood at 1.5 million tonnes.

 

PAGE 28 of 78


 

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

 

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

Version: 1

 

It is worth noting that Tecar, the Company’s terminal in the Port of Itaguaí, which began to operate with a new capacity of 45 million annual tones, loaded a record volume of 8.3 million tonnes of iron ore.

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

 

Net Revenue

Net revenue from mining operations totaled R$1.65 billion in 3Q13, 67% more than in 2Q13, chiefly due to the upturn in sales volume and higher prices.

Cost of Goods Sold (COGS)

Mining COGS came to R$828 million in 3Q13, 38% up on 2Q13, also due to the increase in sales volume.

Adjusted EBITDA

Adjusted EBITDA totaled R$872 million in 3Q13, a hefty 119% up on the previous quarter, for the same reasons mentioned above. The adjusted EBITDA margin reached 53%, 13 p.p. higher than in 2Q13.

 

 

Logistics  

 

Scenario

Railway Logistics

 

According to the ANTF (National Rail Transport Association), the Brazilian railways transported 225 million tonnes of useful cargo in the first half of 2013, and it expects to reach 491 million tonnes by year-end. In 2015, the association estimates volume of 551 million tonnes, 15% up on 2012.

Port Logistics

 

According to ANTAQ (National Waterway Transport Agency), Brazil’s port installations handled around 231 million total tonnes in 2Q13, 13% up on the previous three months, giving a first-half total of 436 million tonnes, 0.6% more than in 1H12.

 

Bulk solids totaled 144 million tonnes, 20% more than in 1Q13, giving 264 million tonnes in the first six months, a 1% year-on-year improvement.

 

Container handling came to 2.2 million TEUs1 in 2Q13, 13% higher than the previous quarter, reaching a first-half total of 4.1 million TEUs1, 5% more than in the same period last year.

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

 

Analysis of Results

 

Railway Logistics

 

Net revenue from railway logistics totaled R$288 million in 3Q13, COGS came to R$177 million and adjusted EBITDA totaled R$120 million, with an adjusted EBITDA margin of 42%.

Port Logistics

 

In 3Q13, net revenue from port logistics amounted to R$50 million, COGS totaled R$24 million and adjusted EBITDA reached R$24 million, with an adjusted EBITDA margin of 47%.

 

In the first nine months, CSN posted a record of R$133 million net revenue from port logistics operations, 22% up on 9M12, mostly influenced by the higher number of containers handled, which totaled 194,000 units in the period.

 

 

PAGE 29 of 78


 

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

 

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

Version: 1

 

Cement

 

Scenario

 

Preliminary figures from SNIC (the Cement Industry Association) indicate domestic cement sales of 18.8 million tonnes in 3Q13, 7% up quarter-on-quarter. In the first nine months sales came to 52.4 million tonnes, 2% more than 9M12.The association expects annual sales growth close to 3%.

  

Analysis of Results

 

 

In 3Q13, CSN’s cement sales totaled 526,000 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%.

 

In 9M13, cement revenue reached the record level of R$308 million, 6% more than in the same period of 2012, from sales volume of 1.5 million tonnes, also a new record.

 

Energy

Scenario

 

According to the Energy Research Company (EPE), Brazilian electricity consumption grew by 3.2% in 2013 through September, over the same period last year, led by the residential and commercial segments which recorded respective growth of 6.3% and 5.4%. The institution expects annual consumption growth of 3.3%.

 

 

Analysis of Results

 

 

In 3Q13, net revenue from energy sales amounted to R$55 million, COGS totaled R$44 million and adjusted EBITDA came to R$10 million, accompanied by an adjusted EBITDA margin of 18%.

 

Capital Market

 

CSN’s shares appreciated by 63% in 3Q13, substantially higher than the Ibovespa’s 10% upturn in the same period. On the NYSE, the Company’s ADRs appreciated by 59%, also well above the Dow Jones, which edged up by 2%.  

 

Daily traded volume in CSN’s shares on the BM&FBovespa averaged R$65.4 million in 3Q13, 15% more than the R$57.0 million recorded in 2Q13. On the NYSE, daily traded volume in CSN’s ADRs averaged US$24.0 million, 11% up on the previous quarter’s average of US$21.7 million.

 

Capital Markets - CSNA3 / SID / IBOVESPA / DOW JONES
  2Q13 3Q13
N# of shares 1,457,970,108 1,457,970,108
Market Capitalization    
Closing price (R$/share) 5.79 9.46
Closing price (US$/share) 2.70 4.28
Market Capitalization (R$ million) 8,437 13,792
Market Capitalization (US$ million) 3,932 6,233
Total return including dividends and interest on equity    
CSNA3 (%) -32% 63%
SID (%) -38% 59%
Ibovespa -16% 10%
Dow Jones 2% 2%
Volume    
Average daily (thousand shares) 7,842 8,394
Average daily (R$ Thousand) 57,039 65,390
Average daily (thousand ADRs) 6,089 6,850
Average daily (US$ Thousand) 21,687 23,991
Source: Economática    

  

 

 

 

PAGE 30 of 78


 

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

 

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

Version: 1

 

 

Subsequent Events

 

On November 13, 2013, the Board of Directors approved the payment to shareholders of interest on equity totaling R$100 million and interim dividends amounting R$400 million, which constitutes an anticipation of the minimum mandatory dividends for fiscal year 2013. Shareholders registered in the records of the depositary institution, on November 13, 2013 will be entitled to receive said dividends.

 

 

 

PAGE 31 of 78


 

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

 

ITR –– Quarterly Financial Information - September 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.

 

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

 

 

PAGE 32 of 78


 

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

 

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

Version: 1

 

 

·       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 segments, see Note 25 - 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 C    ommission).

 

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 02 – Summary of significant accounting policies

Note 03 – Business combination

 

The individual condensed and consolidated interim financial statements were approved by the Board of Directors on November 13, 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 September 30, 2013, US$1 is equivalent to R$2.2300 (R$2.0435 as of December 31, 2012), €1 is equivalent to R$3.0181 (R$2.6954 as of December 31, 2012), and ¥1 is equivalent to R$0.02268 (R$0.02372 as of December 31, 2012).

 

(b)      Basis of consolidation

 

The consolidated interim financial statements for the period ended September 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 as show below:

 

 

 

 

 

PAGE 33 of 78


 

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

 

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

Version: 1

 

·           Companies 

 

   

Equity interests (%)

   

Companies

 

9/30/2013

 

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. (2)

 

 

 

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.

 

100.00

 

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.

 

77.27

 

76.13

 

Railroad logistics

FTL - Ferrovia Transnordestina Logística S.A. (3)

 

99.99

 

99.99

 

Railroad logistics

Companhia Florestal do Brasil

 

99.99

 

 

 

Reforestation

             

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

Companhia 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

 

 

 

 

 

 

 

Indirect interest in subsidiaries: 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 in associates: equity method

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

20.00

 

20.00

 

Steel and equity interests

 

(1)     Company liquidated on May 9, 2013.

(2)     Company merged on September 30, 2013.

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

 

PAGE 34 of 78


 

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

 

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

Version: 1

 

·           Exclusive funds

   

Equity interests (%)

   

Exclusive funds

 

9/30/2013

 

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 September 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 35 of 78


 

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

 

ITR –– Quarterly Financial Information - September 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 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-curent assetss

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

Pension and healthcare plan

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 SHAREHOLDES' EQUITY

49,295,228

 

3,988,041

 

53,283,269

 

 

PAGE 36 of 78


 

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

 

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

Version: 1

 

 

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

         

Consolidated

 

 

 

 

 

9/30/2012

 

Published Balance Sheet

 

Adoption of IFRS 10 and IFRS 11

 

Adjusted Balance Sheet

Net revenue from sales and/or services

12,299,740

 

(1,514,874)

 

10,784,866

Cost of sales and/or services

(8,837,043)

 

893,263

 

(7,943,780)

Gross profit

3,462,697

 

(621,611)

 

2,841,086

Operating expenses/income

(3,542,566)

 

733,360

 

(2,809,206)

Selling expenses

(589,854)

 

107,054

 

(482,800)

General and administrative expenses

(442,993)

 

79,459

 

(363,534)

Share of profits (losses) of investees

(79)

 

543,662

 

543,583

Other operating income (expenses), net

(2,509,640)

 

3,185

 

(2,506,455)

Profit (loss) before finance income (costs)

(79,869)

 

111,749

 

31,880

Finance income (costs), net

(1,442,776)

 

(166,995)

 

(1,609,771)

Profit (loss) before taxes on income

(1,522,645)

 

(55,246)

 

(1,577,891)

Income tax and social contribution

725,934

 

55,246

 

781,180

Loss for the period

(796,711)

     

(796,711)

Attributable to:

         

Owners of the Company

(751,952)

     

(751,952)

Non-controlling interests

(44,759)

     

(44,759)

 

 

4.     CASH AND CASH EQUIVALENTS

 

 

 

Consolidated

 

  Parent Company

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Current

             

Cash and cash equivalents

             

Cash and banks

155,692

 

205,056

 

50,442

 

25,897

               

Short-term investments

             

In Brazil:

             

Government securities

75,061

 

862,299

 

61,340

 

769,447

Private securities

421,297

 

540,688

 

50,244

 

340,720

 

496,358

 

1,402,987

 

111,584

 

1,110,167

Abroad:

             

Time deposits

10,494,825

 

10,283,778

 

1,375,038

 

1,859,693

Total short-term investments

10,991,183

 

11,686,765

 

1,486,622

 

2,969,860

Cash and cash equivalents

11,146,875

 

11,891,821

 

1,537,064

 

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) and Debentures with yields pegged to the Interbank Deposit Certificate (CDI) fluctuation, and government securities are basically repurchase agreements backed by National Treasury Notes series B (NTN-B) and Financial Treasury Bills (LFTs). 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.

 

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.

 

PAGE 37 of 78


 

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

 

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

Version: 1

 

 

5.     TRADE RECEIVABLES

     

Consolidated

 

  Parent Company

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Trade receivables

             

Third parties

             

Domestic market

775,862

 

776,442

 

493,614

 

521,517

Foreign market

966,334

 

754,159

 

78,469

 

23,799

Allowance for doubtful debts

(109,885)

 

(111,532)

 

(84,684)

 

(86,391)

1,632,311

 

1,419,069

 

487,399

 

458,925

Related parties (Note 18 - b)

107,224

 

227,021

 

522,195

 

552,744

1,739,535

 

1,646,090

 

1,009,594

 

1,011,669

 

             

Other receivables

             

Dividends receivable (Note 18 - b)

715,450

 

955,869

 

752,754

 

985,973

Other receivables

59,560

 

59,458

 

39,220

 

34,789

 

775,010

 

1,015,327

 

791,974

 

1,020,762

2,514,545

 

2,661,417

 

1,801,568

 

2,032,431

               

 

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

   

 

 

Consolidated

 

Parent Company

   

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Falling due

 

1,371,783

 

1,272,669

 

335,251

 

406,543

Overdue until 180 days

 

208,837

 

113,793

 

103,389

 

25,052

Overdue above 180 days

 

161,576

 

144,139

 

133,443

 

113,721

 

 

1,742,196

 

1,530,601

 

572,083

 

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$350,136 as of September 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

   

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Opening balance

 

(111,532)

 

(124,939)

 

(86,391)

 

(101,407)

Allowance for losses on trade receivables

 

(12,626)

 

(11,073)

 

(10,123)

 

(6,668)

Recovery of receivables

 

14,273

 

24,480

 

11,830

 

21,684

Closing balance

 

(109,885)

 

(111,532)

 

(84,684)

 

(86,391)

 

 

 

 

 

 

 

 

 

 

 

 

PAGE 38 of 78


 

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

 

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

Version: 1

 

6.     INVENTORIES 

                                                    

     

Consolidated

 

Parent Company

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Finished products

690,262

 

980,375

 

502,880

 

755,770

Work in process

651,949

 

668,170

 

538,433

 

584,952

Raw materials

749,236

 

722,922

 

521,307

 

477,350

Storeroom supplies

1,033,617

 

1,018,625

 

892,092

 

885,819

Iron ore

200,326

 

74,340

 

200,327

 

74,341

Advances to suppliers

20,868

 

36,921

 

17,405

 

16,414

(-) Allowance for inventory losses

(91,898)

 

(108,160)

 

(74,166)

 

(90,344)

 

3,254,360

 

3,393,193

 

2,598,278

 

2,704,302

               

 

Changes in the allowance for inventory losses are as follows:

   

Consolidated  

 

 Parent Company

   

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Opening balance

 

(108,160)

 

(94,950)

 

(90,344)

 

(77,814)

Allowance for/reversals of slow-moving inventories and obsolescence

16,262

 

(13,210)

 

16,178

 

(12,530)

Closing balance

 

(91,898)

 

(108,160)

 

(74,166)

 

(90,344)

 

 

 

 

 

 

 

 

 

 

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

 

As of September 30, 2013, the Company has long-term iron ore inventories amounting to R$144,483, classified in other non-current assets, 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

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Judicial deposits (Note 16)

 

 

 

 

720,729

 

718,026

 

 

 

 

 

669,055

 

680,603

Credits with the PGFN (*) (Note 15)

     

 

87,600

 

84,392

 

     

 

87,600

 

84,392

Recoverable taxes (**)

429,438

 

407,297

 

187,437

 

183,092

 

264,772

 

267,172

 

83,752

 

68,675

Prepaid expenses

41,346

 

38,767

 

39,301

 

42,893

 

17,602

 

17,757

 

19,345

 

21,580

Actuarial asset - related party (Note 18)

 

 

 

 

93,546

 

93,546

 

 

 

 

 

93,163

 

93,163

Unrealized gains on derivatives (Note 13 I)

92,684

 

239,266

 

2,791

   

 

92,684

 

237,525

       

Guarantee margin on financial instruments (Note 13 l)

93,673

 

426,328

 

 

 

 

 

17,507

 

17,024

 

 

 

 

Securities held for trading (Note 13 I)

8,872

             

6,228

           

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

 

 

 

 

9,997

 

8,983

 

 

 

 

 

10,650

 

10,649

Loans with related parties (Nota 18 b)

2,102

 

5,362

 

355,943

 

314,699

 

109,494

 

89,551

 

408,524

 

308,976

Receivables from related parties (Note 18 b)

13,171

 

20,309

 

17,959

 

10,515

 

14,664

 

24,927

 

114,795

 

218,276

Other

14,240

 

14,826

 

16,920

 

18,058

         

16,591

 

17,708

 

695,526

 

1,152,155

 

1,685,158

 

1,627,139

 

522,951

 

653,956

 

1,656,410

 

1,656,957

                               

 

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

(**) 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.

 

 

PAGE 39 of 78


 

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

 

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

Version: 1

 

 

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 September 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  

 

Nine-month period ended

 

Three-month period ended

 

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Income tax and social contribution expenses (income)  

 

 

 

 

Current  

(287,136)

 

(231,348)

 

(123,290)

 

(81,283)

Deferred

527,544

 

1,012,528

 

59,844

 

129,727

 

240,408

 

781,180

 

(63,446)

 

48,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

             

Parent Company

 

Nine-month period ended

 

Three-month period ended

 

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Income tax and social contribution income 

 

 

 

 

Deferred

525,127

 

1,072,463

 

65,251

 

142,799

 

525,127

 

1,072,463

 

65,251

 

142,799

 

 

 

 

 

 

 

 

 

 

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

 

Nine-month period ended

 

Three-month period ended

 

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Profit (loss) before income tax and social contribution

780,682

 

(1,577,891)

 

566,334

 

110,651

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

(265,432)

 

536,483

 

(192,554)

 

(37,621)

Adjustment to reflect effective rate:

             

Interest on capital benefit

255,009

 

118,654

 

64,609

 

37,741

Income subject to special tax rates or untaxed

297,752

 

438,988

 

70,681

 

33,038

Tax loss carryforwards without recognizing deferred taxes

(33,504)

 

(52,536)

 

(26,137)

 

1,703

Impairment of available-for-sale security

   

(264,441)

       

Other permanent deductions (add-backs)

(13,417)

 

4,032

 

19,955

 

13,583

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

240,408

 

781,180

 

(63,446)

 

48,444

Effective rate

-31%

 

50%

 

-11%

 

44%

 

             

 

       

Parent Company

 

Nine-month period ended

 

Three-month period ended

   
 

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Profit (loss) before income tax and social contribution

496,350

 

(1,824,415)

 

434,431

 

26,915

Tax rate

34%

 

34%

 

34%

 

34%

Income tax and social contribution at combined statutory rate

(168,759)

 

620,301

 

(147,707)

 

(9,151)

Adjustment to reflect effective rate:

             

Interest on capital benefit

255,009

 

118,654

 

64,609

 

37,741

Equity in subsidiaries

455,431

 

288,591

 

135,003

 

116,170

Other permanent deductions (add-backs)

(16,554)

 

44,917

 

13,346

 

(1,961)

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

525,127

 

1,072,463

 

65,251

 

142,799

Effective rate

-106%

 

59%

 

15%

 

531%

 

 

PAGE 40 of 78


 

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

 

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

Version: 1

 

 

(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

 

9/30/2013

Deferred tax assets

 

             

Income tax loss carryforwards

 

818,705

 

19,822

 

148,214

 

986,741

Social contribution loss carryforwards

 

242,606

     

52,858

 

295,464

Temporary differences

 

1,115,768

 

142,320

 

320,120

 

1,578,208

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

 

171,262

     

33,501

 

204,763

- Provision for environmental liabilities

 

130,358

     

(3,324)

 

127,034

- Allowance for asset losses

 

53,887

     

(3,011)

 

50,876

- Allowance for inventory losses

 

29,638

     

(4,277)

 

25,361

- Gains (losses) on financial instruments

 

358,110

 

154,535

 

48,272

 

560,917

-Actuarial liability (Pension and Healthcare Plan)

 

157,684

     

2,812

 

160,496

- Accrued supplies and services

 

55,072

     

27,018

 

82,090

- Allowance for doubtful debts

 

25,812

     

4,028

 

29,840

- Goodwill on acquisitions

 

(89,402)

 

(12,197)

 

(12,762)

 

(114,361)

- Unrealized exchange differences (*)

 

197,944

     

159,319

 

357,263

- Other

 

25,403

 

(18)

 

68,544

 

93,929

Non-current assets

 

2,177,079

 

162,142

 

521,192

 

2,860,413

                 

Deferred tax liabilities

 

             

- Business combination

 

225,965

 

25,472

 

(7,945)

 

243,492

- Other

 

12,276

 

1,450

 

1,593

 

15,319

Non-current liabilities

 

238,241

 

26,922

 

(6,352)

 

258,811

                 

 

 

 

 

PAGE 41 of 78


 

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

 

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

Version: 1

 

 

 

             

Parent Company

 

Opening balance

 

Movement

 

 

 

Closing balance

 

12/31/2012

 

Comprehensive income

 

Profit or loss

 

Merger and partial spin-off of subsidiaries (**)

 

9/30/2013

Deferred tax assets

                 

Income tax loss carryforwards

639,247

     

147,388

     

786,635

Social contribution loss carryforwards

231,805

     

56,535

     

288,340

Temporary differences

998,723

 

68,030

 

321,204

 

232,293

 

1,620,250

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

164,342

     

33,355

     

197,697

- Provision for environmental liabilities

130,358

     

(3,324)

     

127,034

- Allowance for asset impairment losses

45,733

     

(1,240)

     

44,493

- Allowance for inventory impairment losses

29,472

     

(4,256)

     

25,216

- (Gains)/losses on financial instruments

47,511

     

47,361

     

94,872

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

138,144

 

68,030

 

1,145

 

232,293

 

439,612

- Actuarial liability (Pension and Healthcare Plan)

157,802

     

2,812

     

160,614

- Accrued supplies and services

52,379

     

27,217

     

79,596

- Allowance for doubtful debts

24,804

     

3,869

     

28,673

- Goodwill on acquisitions

10,031

     

(10,031)

       

- Unrealized exchange differences (*)

197,944

     

159,319

     

357,263

- Other

203

     

64,977

     

65,180

Non-current assets

1,869,775

 

68,030

 

525,127

 

232,293

 

2,695,225

                   

 

 

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

 

(**) Deferred income tax and social contribution asset arising from the merger of the subsidiary Florestal Nacional and partial spin-off of the subsidiaries CSN Cimentos e Companhia Metalúrgica Prada (note 9).

 

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$823,846 and R$257,935, related to income tax and social contribution loss carryforwards, for which no deferred taxes were set up, of which R$12,059 expire in 2013, R$863 in 2014, R$34,687 in 2015, and R$54,809 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 continue to be invested in their operations, therefore, the deferred income tax is not recognized. These undistributed profits of the Company’s foreign subsidiaries amounted to R$7,094,737 as of September 30, 2013 (R$6,307,956 as of December 31, 2012).

 

 

 

PAGE 42 of 78


 

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

 

ITR –– Quarterly Financial Information - September 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

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

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 on available-for-sale financial assets

(222,629)

 

(377,164)

 

(217,134)

 

(285,164)

Exchange differences on translating foreign operations

(444,825)

 

(425,510)

 

(425,510)

 

(425,510)

 

(601,299)

 

(736,519)

 

(576,664)

 

(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 September 30, 2013, these tax incentives totaled R$175 (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 have changes in relation to that disclosed in the Company's financial statements as of December 31, 2012, except for the events mentioned below. Accordingly, the Company decided not to repeat it in the condensed interim financial statements as of September 30, 2013

 

·       Florestal Nacional S.A.

 

As of September 30, 2013, the subsidiary Florestal Nacional S.A. was merged into CSN with net assets of R$(391,389). As a result of the operation, Florestal Nacional was fully extinguished and CSN assumed all its rights and obligations.

 

·       CSN Cimentos S.A.

 

As of September 30, 2013, CSN Cimentos was partially spun off and CSN absorbed the spun-off net assets in the amount of R$244,394. As a result of the operation, part of the assets of CSN Cimentos was transferred to CSN, which assumed the rights and obligations directly related to such assets. CSN Cimentos will continue with its normal operations since the spin-off did not involve any operating asset of the Company.

 

·       Companhia Metalúrgica Prada

 

As of September 30, 2013, Companhia Metalúrgica Prada was partially spun off and CSN absorbed the spun-off net assets in the amount of R$14,270. As a result of the operation, part of the assets of Prada was transferred to CSN, which assumed the rights and obligations directly related to such assets. Prada will continue with its normal operations since the spin-off did not involve any operating asset of the Company.

 

 

 

 

 

PAGE 43 of 78


 

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

 

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

Version: 1

 

The table below shows the allocation of the assets and liabilities merged/spun off in CSN's balance sheet:

 

Assets and liabilities merged

 

CSN Cimentos

 

Prada

 

Florestal Nacional

 

Total

Current assets (*)

 

104,416

 

19,318

 

4,174

 

127,908

Non-current assets (**)

 

140,446

 

82,914

 

395,542

 

618,902

Current liabilities (***)

 

(468)

 

(82,962)

 

(192,543)

 

(275,973)

Non-current liabilities (***)

     

(5,000)

 

(598,562)

 

(603,562)

Total assets and liabilities merged

 

244,394

 

14,270

 

(391,389)

 

(132,725)

 

(*) Refers mainly to prepayment contract with the parent company CSN.

(**) Refers mainly to available-for-sale investments and deferred taxes.

(***) Refers mainly to intercompany loans, CSN and Florestal Nacional with Congonhas Minérios.

 

·       Transnordestina Logística S.A.

 

On September 20, 2013, the Company signed (i) An Amendment to the Concession Agreement of the Northeast Network, which comprises the sections between the cities of São Luís to Mucuripe, Arrojado to Recife, Itabaiana to Cabedelo and Paula Cavalcante to Macau (“Malha I”) and of Missão Velha – Salgueiro, Salgueiro – Trindade, Trindade – Eliseu Martins, Salgueiro – Porto de Suape and Missão Velha – Porto de Pecém (“Network II”), to include therein obligations assumed by TLSA related to the implementation of the Network II, as well as the readequacy of the sections that comprise it and (ii) Term of Adjustment of Conduct between ANTT and TLSA, with the purpose of resolving pending items existing between the parties.

 

On that date the following agreements were also signed (i) a new Shareholders' Agreement of TLSA between CSN, Valec Engenharia, Construções e Ferrovias S.A. (“Valec”), Fundo de Desenvolvimento do Nordeste – FDNE (“FDNE”) and BNDES Participações S.A. – BNDESPAR (“BNDESPAR”), with the intervenience of TLSA, whose effectiveness was conditioned to the disproportionate spin-off of TLSA, to be implemented under the terms of ANTT Resolution 4,042/2013; and (ii) Investment Agreement between CSN, Valec and FDNE, with the intervenience of TLSA, which besides other matters, deals with the new budget and the sources of funds that will have to be contributed to TLSA or financed for implementation of the Network II.

 

The signing of these agreements aims at the economic and financial balance of the Concession of the Northeast Network, leading to the extension of the concession period for exploring the services of the Network II, which may be extended up to 2057, and the segregation of the assets related to Network I, which will be merged into a new company.

 

 

 

 

 

 

PAGE 44 of 78


 

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

 

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

Version: 1

 

a)     Direct equity interests in subsidiaries and jointly controlled entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2013

       

 

 

 

12/31/2012

 

9/30/2012

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

 

7,550,344

 

8,062,174

 

(511,830)

 

(309,117)

 

100.00

 

7,058,295

 

7,261,007

 

(202,712)

 

(72,451)

CSN Islands VIII Corp.

 

2,501,000

 

 

 

100.00

 

1,378,517

 

1,353,757

 

24,760

 

(28,975)

 

100.00

 

1,419,190

 

1,365,455

 

53,735

 

37

CSN Islands IX Corp.

 

3,000,000

     

100.00

 

912,231

 

910,281

 

1,950

 

77

 

100.00

 

856,329

 

854,456

 

1,873

 

(78)

CSN Islands X Corp.

 

1,000

 

 

 

100.00

 

45

 

50,053

 

(50,008)

 

(4,782)

 

100.00

 

57

 

45,283

 

(45,226)

 

(3,966)

CSN Islands XI Corp.

 

50,000

     

100.00

 

1,681,408

 

1,673,768

 

7,640

 

744

 

100.00

 

1,566,837

 

1,559,941

 

6,896

 

271

CSN Islands XII Corp.

 

1,540

 

 

 

100.00

 

1,813,592

 

2,230,427

 

(416,835)

 

(136,858)

 

100.00

 

1,763,078

 

2,043,055

 

(279,977)

 

(105,967)

Tangua Inc.

                                     

     

1,794

International Investment Fund

 

 

 

 

 

 

 

 

 

 

(28)

 

100.00

 

98

 

 

 

98

 

(1,107)

CSN Minerals S.L.U.

 

131,649,926

     

100.00

 

4,255,408

 

1,609

 

4,253,799

 

491,807

 

100.00

 

3,762,487

 

495

 

3,761,992

 

808,388

CSN Export Europe, S.L.U.

 

35,924,748

 

 

 

100.00

 

886,045

 

284

 

885,761

 

95,858

 

100.00

 

790,202

 

299

 

789,903

 

70,733

CSN Metals S.L.U.

 

256,951,582

     

100.00

 

1,375,505

 

131

 

1,375,374

 

121,063

 

100.00

 

1,254,559

 

247

 

1,254,312

 

97,318

CSN Americas S.L.U.

 

151,877,946

 

 

 

100.00

 

1,866,786

 

6,657

 

1,860,129

 

165,519

 

100.00

 

1,688,612

 

10,383

 

1,678,229

 

270,681

CSN Steel S.L.U.

 

454,072,527

     

100.00

 

2,547,641

 

396,954

 

2,150,687

 

65,266

 

100.00

 

2,337,092

 

368,325

 

1,968,767

 

(87,037)

Sepetiba Tecon S.A.

 

254,015,052

 

 

 

99.99

 

317,488

 

76,052

 

241,436

 

37,657

 

99.99

 

259,258

 

35,939

 

223,319

 

23,282

Mineração Nacional S.A.

 

999,999

     

99.99

 

1,049

 

4

 

1,045

 

36

 

99.99

 

1,151

 

97

 

1,054

 

47

Florestal Nacional S.A.

 

 

 

 

 

 

 

 

 

 

(46,509)

 

99.99

 

440,909

 

742,238

 

(301,329)

 

(452,685)

Estanho de Rondônia S.A.

 

34,236,306

     

99.99

 

42,812

 

10,206

 

32,606

 

(1,150)

 

99.99

 

48,986

 

15,231

 

33,755

 

232

Companhia Metalic Nordeste

 

92,459,583

 

 

 

99.99

 

167,158

 

42,691

 

124,467

 

2,082

 

99.99

 

169,282

 

46,897

 

122,385

 

2,789

Companhia Metalúrgica Prada

 

601,085

     

99.99

 

668,223

 

422,658

 

245,565

 

(13,544)

 

99.99

 

686,299

 

456,952

 

229,347

 

(221,228)

CSN Cimentos S.A.

 

3,734,582,665

 

 

 

99.99

 

984,276

 

76,869

 

907,407

 

42,728

 

99.99

 

1,237,779

 

102,523

 

1,135,256

 

(310,973)

Congonhas Minérios S.A.

 

64,610,862

     

99.99

 

2,022,872

 

2,046,303

 

(23,431)

 

(1,377)

 

99.99

 

1,984,592

 

2,006,645

 

(22,053)

 

(18,660)

CSN Energia S.A.

 

43,149

 

 

 

99.99

 

30,060

 

12,924

 

17,136

 

9,084

 

99.99

 

15,796

 

7,744

 

8,052

 

(12,188)

Transnordestina Logística S.A.

 

25,155,294

 

1,397,545

 

77.27

 

4,606,871

 

3,061,804

 

1,545,067

 

(35,312)

 

76.13

 

3,902,500

 

2,450,426

 

1,452,074

 

(41,855)

FTL - Ferrovia Transnordestina Logística S.A.

9,999

 

 

 

99.99

 

10

 

 

10

 

 

99.99

 

10

 

 

 

10

 

 

Companhia Florestal do Brasil

 

19,358,449

     

99.99

 

19,696

 

387

 

19,309

 

(49)

                   

Jointly Controlled Entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nacional Minérios S.A.

 

285,040,443

     

60.00

 

9,631,352

 

1,030,994

 

8,600,358

 

798,666

 

60.00

 

9,118,928

 

1,317,238

 

7,801,690

 

1,312,618

Itá Energética S.A.

 

253,606,842

 

 

 

48.75

 

339,804

 

17,436

 

322,368

 

6,751

 

48.75

 

375,370

 

45,566

 

329,804

 

57,378

MRS Logística S.A.

 

52,414,154

 

40,301,916

 

27.27

 

1,739,638

 

997,602

 

742,036

 

86,297

 

27.27

 

1,712,266

 

1,026,680

 

685,586

 

333,901

CBSI - Companhia Brasileira de Serviços de Infraestrutura

1,876,146

 

 

 

50.00

 

21,234

 

17,575

 

3,659

 

1,760

 

50.00

 

14,635

 

12,747

 

1,888

 

(1,312)

CGPAR - Construção Pesada S.A.

500

     

50.00

 

55,166

 

48,655

 

6,511

 

6,451

 

50.00

 

37,599

 

36,669

 

930

   

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil

 

21,408,833

     

20.00

 

48,224

 

34,457

 

13,767

 

(4,883)

 

20.00

 

22,718

 

9,740

 

12,977

 

(3,419)

 

 

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 affiliates,,jointly controlled, associates and others investments.

 

     

Consolidated

 

Parent Company

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

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

6,836

 

165,792

 

475,968

 

649,496

Capital reduction

           

(1,855,208)

Merger and partial spin-off of subsidiaries (*)

       

132,725

   

Dividends

(28,082)

 

(547,604)

 

(62,725)

 

(585,675)

Comprehensive income (**)

(454,519)

 

94,967

 

(155,897)

 

867,905

Share of profits (losses) of investees (***)

879,762

 

1,103,632

 

1,339,503

 

1,331,593

Other

(5,501)

 

5,544

 

2,811

 

(330)

Closing balance of investments

11,238,283

 

10,839,787

 

25,239,697

 

23,356,506

Closing balance of impairment loss allowance

       

(1,002,104)

 

(851,298)

               

 

 

PAGE 45 of 78


 

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

 

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

Version: 1

 

(*) Merger of the subsidiary Florestal Nacional and partial spin-off of subsidiaries CSN Cimentos S.A and Companhia Metalúrgica Prada on September 30, 2013.

 

(**) Refers to the mark-to-market of investments classified as available-for-sale and the translation into the presentation currency of foreign investments, whose functional currency is not the Real.

 

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

 

     

Consolidated

 

9/30/2013

 

12/31/2012

Share of profits (losses) of investees

879,762

 

1,103,632

Reclassifications

     

To cost of sales

(95,877)

 

(93,592)

To finance costs

(464,650)

 

(606,703)

To income tax and social contribution

190,579

 

238,099

Other

(2,076)

   

Adjusted share of profits (losses) of investees

507,738

 

641,436

       

 

 

c)     Investments in jointly controlled entities

 

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

 

   

 

 

 

 

 

 

 

 

9/30/2013

         

 

     

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

 

6,424,403

 

47,837

 

751,751

 

36,281

 

57,931

 

5,654,420

 

89,370

 

931,922

 

25,383

 

42,676

Non-current assets

 

9,678,181

 

649,198

 

5,627,699

 

6,187

 

52,400

 

9,513,580

 

680,621

 

5,347,154

 

3,887

 

32,522

Long-term receivables

 

8,333,413

 

34,437

 

435,258

 

4

 

9

 

8,296,673

 

39,771

 

440,545

     

246

Investments, PP&E and intangible assets

 

1,344,768

 

614,761

 

5,192,441

 

6,183

 

52,391

 

1,216,907

 

640,850

 

4,906,609

 

3,887

 

32,276

Total assets

 

16,102,584

 

697,035

 

6,379,450

 

42,468

 

110,331

 

15,168,000

 

769,991

 

6,279,076

 

29,270

 

75,198

                                         

Current liabilities

 

1,385,416

 

29,563

 

1,047,994

 

24,458

 

52,967

 

1,889,429

 

87,658

 

1,209,841

 

16,131

 

58,524

Non-current liabilities

 

383,237

 

6,205

 

2,610,324

 

10,692

 

44,343

 

355,401

 

5,812

 

2,555,114

 

9,364

 

14,814

Shareholders' equity

 

14,333,931

 

661,267

 

2,721,132

 

7,318

 

13,021

 

12,923,170

 

676,521

 

2,514,121

 

3,775

 

1,860

Total liabilities and shareholders' equity

 

16,102,584

 

697,035

 

6,379,450

 

42,468

 

110,331

 

15,168,000

 

769,991

 

6,279,076

 

29,270

 

75,198

                   

 

                   
   

 

 

 

 

 

 

 

 

9/30/2013

         

9/30/2012

       

 

 

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

 

1,873,759

 

111,537

 

2,194,355

 

76,869

 

118,638

 

2,741,562

 

175,987

 

2,243,575

       

Cost of sales and services

 

(1,026,348)

 

(58,204)

 

(1,428,344)

 

(67,697)

 

(99,298)

 

(1,979,785)

 

(49,784)

 

(1,481,348)

       

Gross profit

 

847,411

 

53,333

 

766,011

 

9,172

 

19,340

 

761,777

 

126,203

 

762,227

       

Operating (expenses) income

 

(98,711)

 

(33,090)

 

(202,826)

 

(4,322)

 

(37)

 

(263,056)

 

(37,896)

 

(181,790)

       

Finance income (costs), net

 

1,150,359

 

705

 

(77,750)

 

477

 

217

 

1,076,095

 

(1,593)

 

(73,315)

       

Income before income tax and social contribution

 

1,899,059

 

20,948

 

485,435

 

5,327

 

19,520

 

1,574,816

 

86,714

 

507,122

       

Current and deferred income tax and social contribution

 

(488,297)

 

(7,098)

 

(168,976)

 

(1,808)

 

(6,619)

 

(283,054)

 

(29,336)

 

(173,221)

       

Profit for the period

 

1,410,762

 

13,850

 

316,459

 

3,519

 

12,901

 

1,291,762

 

57,378

 

333,901

       

 

(*) 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.

 

 

 

 

PAGE 46 of 78


 

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

 

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

Version: 1

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

5,156

 

17,765

 

74,249

 

310

 

526

 

1,153

 

99,159

Acquisitions

29

 

387

 

209,010

 

1,792

 

1,527,422

 

10,975

 

1,749,615

Capitalized interest (Notes 24 and 31)

 

 

 

 

 

 

 

 

374,902

 

 

 

374,902

Write-offs

   

(4)

 

(5,978)

 

(12)

 

(20,792)

 

(19)

 

(26,805)

Depreciation

 

 

(44,549)

 

(767,812)

 

(4,809)

 

 

 

(24,516)

 

(841,686)

Estimated losses on disposal of assets

                   

(325) 

 

(325)

Transfers to other asset categories

19,421

 

183,142

 

599,864

 

1,448

 

(813,196)

 

9,321

 

Transfers to intangible assets

               

(31,501)

     

(31,501)

Other

 

 

 

 

(117,709)

 

 

 

166,439

 

55,193

 

103,923

Balance at September 30, 2013

209,645

 

1,684,973

 

7,208,602

 

32,991

 

10,396,169

 

413,966

 

19,946,346

Cost

209,645

 

2,035,835

 

12,131,650

 

148,845

 

10,396,169

 

747,696

 

25,669,840

Accumulated depreciation

   

(350,862)

 

(4,923,048)

 

(115,854)

     

(333,730)

 

(5,723,494)

Balance at September 30, 2013

209,645

 

1,684,973

 

7,208,602

 

32,991

 

10,396,169

 

413,966

 

19,946,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

174,994

 

1,519

 

867,865

 

4,001

 

1,048,763

Merger of subsidiaries

                 

19,689

     

19,689

Capitalized interest (Notes 24 and 31)

 

 

 

 

 

 

 

 

 

232,064

 

 

 

232,064

Write-offs

         

(499)

     

(7,272)

     

(7,771)

Depreciation

 

 

 

(24,228)

 

(658,058)

 

(3,514)

 

 

 

(9,381)

 

(695,181)

Estimated losses on disposal of assets

                     

2,166  

 

2,166

Transfers to other asset categories

 

1,820

 

178,856

 

589,253

 

1,332

 

(777,955)

 

6,694

 

Transfers to intangible assets

                 

(19,203)

     

(19,203)

Other

 

 

 

 

 

(117,064)

 

 

 

159,190

 

43,016

 

85,142

Balance at September 30, 2013

 

107,174

 

1,090,133

 

5,808,153

 

26,434

 

5,060,779

 

209,178

 

12,301,851

Cost

 

107,174

 

1,246,504

 

9,681,782

 

128,782

 

5,060,779

 

313,173

 

16,538,194

Accumulated depreciation

     

(156,371)

 

(3,873,629)

 

(102,348)

     

(103,995)

 

(4,236,343)

Balance at September 30, 2013

 

107,174

 

1,090,133

 

5,808,153

 

26,434

 

5,060,779

 

209,178

 

12,301,851

 

(*) 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.

 

 

 

 

PAGE 47 of 78


 

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

 

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

Version: 1

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Project description

 

Start date

 

Completion date

 

9/30/2013

 

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

 

4,710,819

 

3,925,720

 

 

Equalization of Cradle 301.

 

2012

 

2014

 

100,162

 

27,554

   

Current investments for maintenance of current operations.

         

652,161

 

726,416

 

 

 

 

 

 

 

 

5,463,142

 

4,679,690

Mining

                   

 

 

Expansion of Casa de Pedra Mine capacity production.

 

2007

 

2015/2016

(1)

1,486,152

 

1,329,565

   

Expansion of TECAR export capacity.

 

2009

 

2014/2016

(2)

774,647

 

695,859

 

 

Current investments for maintenance of current operations.

 

 

 

 

 

26,362

 

332,638

               

2,287,161

 

2,358,062

Steel

 

 

 

 

 

 

 

 

 

 

   

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

 

2008

 

2013

 

1,783,586

 

1,460,694

 

 

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

 

2006

 

2013

 

76,371

 

60,750

   

Current investments for maintenance of current operations.

         

531,863

 

356,105

 

 

 

 

 

 

 

 

2,391,820

 

1,877,549

Cement

                   

 

 

Construction of cement plants.

 

2011

 

2015

 

228,543

 

241,412

   

Current investments for maintenance of current operations.

         

25,503

 

35,656

 

 

 

 

 

 

 

 

254,046

 

277,068

Total construction in progress

         

10,396,169

 

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

 

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

             

Consolidated

 

Nine-month period ended

 

Three-month period ended

 

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Production cost

804,255

 

766,244

 

265,849

 

265,261

Selling expenses

6,208

 

6,009

 

2,033

 

1,990

General and administrative expenses

12,257

 

11,015

 

4,294

 

3,922

 

822,720

 

783,268

 

272,176

 

271,173

Other operating expenses (*)

46,164

 

10,332

 

17,219

 

3,933

 

868,884

 

793,600

 

289,395

 

275,106

               
               
         

Parent Company

 

Nine-month period ended

 

Three-month period ended

 

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Production cost

666,414

 

661,502

 

221,106

 

225,022

Selling expenses

4,818

 

4,629

 

1,567

 

1,550

General and administrative expenses

6,421

 

6,238

 

2,297

 

2,307

 

677,653

 

672,369

 

224,970

 

228,879

Other operating expenses (*)

21,320

 

9,436

 

7,171

 

3,703

 

698,973

 

681,805

 

232,141

 

232,582

               

 

(*) Refers to the depreciation of unused equipment and amortization of customer portfolio of Stahlwerk Thüringen GmbH (“SWT”) (see note 23).

 

 

 

PAGE 48 of 78


 

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

 

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

Version: 1

 

 

11.   INTANGIBLE ASSETS

 

The information related to intangible assets did not have 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 September 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

   

39,714  

 

99

 

11,027

 

50,840

         

Acquisitions and expenditures

 

 

 

 

70

 

 

 

70

 

 

 

11

 

11

Transfer of property, plant and equipment

       

31,501  

     

31,501

     

19,203

 

19,203

Amortization

 

 

(22,264)

 

(4,934)

 

 

 

(27,198)

 

 

 

(3,792)

 

(3,792)

Other movements

       

21

     

21

         

Balance at September 30, 2013

455,903

 

364,890

 

36,151

 

103,151

 

960,095

 

13,091

 

21,999

 

35,090

Cost

666,768

 

389,037

 

63,710

 

103,151

 

1,222,666

 

14,135

 

46,001

 

60,136

Accumulated amortization

(150,004)

 

(24,147)

 

(27,559)

 

 

 

(201,710)

 

(1,044)

 

(24,002)

 

(25,046)

Adjustment for accumulated recoverable value

(60,861)

             

(60,861)

         

Balance at September 30, 2013

455,903

 

364,890

 

36,151

 

103,151

 

960,095

 

13,091

 

21,999

 

35,090

 

12.   BORROWINGS, FINANCING AND DEBENTURES

 

The information related to borrowings, financing and debentures did not have 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:

 

                 

Consolidated

 

 

 

 

 

 

 

 

 

Parent Company

 

Rates p.a. (%)

 

Current liabilities

Non-current liabilities

Rates p.a. (%)

 

Current liabilities

 

Non-current liabilities

   

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

 

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment

1% to 3.50%

 

282,988

 

162,290

 

1,768,390

 

1,104,271

 

1% to 3.50%

 

282,988

 

162,290

 

1,768,390

 

1,104,271

Prepayment

3.51% to 7.50%

 

191,816

 

8,954

 

 

 

878,705

 

3.51% to 7.50%

 

295,026

 

121,962

 

2,361,485

 

3,105,474

Perpetual bonds

7.00%

 

3,035

 

2,781

 

2,230,000

 

2,043,500

                   

Fixed rate notes

6.5% to 10%

 

1,316,175

 

1,265,330

 

5,240,500

 

4,802,225

 

4.14% to 9.13%

 

1,412,115

 

1,422,531

 

2,316,547

 

2,122,809

Financed imports

6.24%

 

2,375

 

6,813

         

6.24%

 

2,375

 

6,813

       

BNDES/FINAME

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

 

20,592

 

32,395

 

 

 

10,755

 

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

 

18,885

 

29,703

 

 

 

9,863

Intercompany

                   

Libor 6M + 2.25 and 3%

 

698,410

 

91,505

 

104,613

 

634,124

Other

1.40% to 8.00% + 1.2%

 

6,078

 

9,860

 

453,070

 

409,337

 

 

 

 

 

 

 

 

 

 

     

1,823,059

 

1,488,423

 

9,691,960

 

9,248,793

     

2,709,799

 

1,834,804

 

6,551,035

 

6,976,541

LOCAL CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES/FINAME

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

 

181,614

 

346,623

 

1,553,365

 

1,535,255

 

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

 

118,596

 

253,852

 

839,255

 

835,513

Debentures

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

999,390

 

128,239

 

4,284,136

 

4,436,892

 

105.8%, 106% and 110.8% CDI

805,990

 

46,355

 

1,932,500

 

2,715,000

Prepayment

106.5% to 110.8 % CDI + Fixed rate of 8%

302,665

 

163,812

 

5,178,333

 

4,800,000

 

106.5% to 110.8 % CDI + Fixed rate of 8%

237,921

 

147,713

 

3,178,333

 

2,800,000

CCB

112.5% CDI

 

78,670

 

62,072

 

7,200,000

 

7,200,000

 

112.5% CDI

 

78,670

 

62,072

 

7,200,000

 

7,200,000

Intercompany

                   

110.79% CDI

 

569,655

 

302,299

 

1,408,303

 

1,077,420

Other

 

 

10,599

 

10,983

 

15,764

 

16,581

 

 

 

2,058

 

1,986

 

3,087

 

3,973

     

1,572,938

 

711,729

 

18,231,598

 

17,988,728

     

1,812,890

 

814,277

 

14,561,478

 

14,631,906

Total borrowings and financing

 

 

3,395,997

 

2,200,152

 

27,923,558

 

27,237,521

 

 

 

4,522,689

 

2,649,081

 

21,112,513

 

21,608,447

Transaction costs and issue premiums

 

(29,767)

 

(31,030)

 

(95,513)

 

(101,939)

     

(26,313)

 

(27,578)

 

(78,171)

 

(89,958)

Total borrowings and financing + transaction costs

 

3,366,230

 

2,169,122

 

27,828,045

 

27,135,582

 

 

 

4,496,376

 

2,621,503

 

21,034,342

 

21,518,489

 

The balances of prepaid intercompany borrowings total R$2,464,696 as of September 30, 2013 (R$2,339,776 as of December 31, 2012) and the balances of Fixed Rate Notes and Intercompany Bond total R$3,728,662 (R$3,545,340 as of December 31, 2012), see note 18.

 

PAGE 49 of 78


 

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

 

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

Version: 1

 

 

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

 

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

 

   

 

 

Consolidated

 

Parent Company

2014

 

1,180,170

 

4%

 

1,081,322

 

5%

2015

 

3,460,069

 

12%

 

3,444,869

 

16%

2016

 

3,052,620

 

11%

 

2,601,132

 

12%

2017

 

3,625,544

 

13%

 

2,944,720

 

14%

2018

 

3,975,321

 

14%

 

3,521,072

 

17%

After 2018

 

10,399,834

 

37%

 

7,519,398

 

36%

Perpetual bonds

 

2,230,000

 

9%

       

 

 

27,923,558

 

100%

 

21,112,513

 

100%

 

 

 

 

 

 

 

 

 

 

·       Amortizations and new borrowings, financing and debentures

 

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

 

       

Consolidated

 

Parent Company

 

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Opening balance

 

29,304,704

 

26,973,247

 

24,139,992

 

23,335,636

Funding

 

1,228,957

 

3,510,834

 

557,517

 

2,712,471

Amortization

 

(2,262,406)

 

(4,539,026)

 

(1,897,042)

 

(4,713,335)

Other (*)

 

2,923,020

 

3,359,649

 

2,730,251

 

2,805,220

Closing balance

 

31,194,275

 

29,304,704

 

25,530,718

 

24,139,992

                 

 

 

(*) Refers mainly to unrealized exchange and monetary variations.

 

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 September 30, 2013.

 

·       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 September 30, 2013, the amount is R$7,008 (R$12,233 as of December 31, 2012).

 

13.   FINANCIAL INSTRUMENTS

 

The information related to financial instruments did not have 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 September 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 50 of 78


 

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

 

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

Version: 1

 

 

·           Classification of financial instruments

 

Consolidated

     

 

 

9/30/2013

 

 

 

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

 

 

 

 

 

11,146,875

 

 

 

11,146,875

 

 

 

 

 

11,891,821

 

 

 

11,891,821

Trade receivables, net

 

5

 

 

 

 

 

1,739,535

 

 

 

1,739,535

 

 

 

 

 

1,646,090

 

 

 

1,646,090

Guarantee margin on financial instruments

 

7 and 13

 

 

 

 

93,673

 

 

 

93,673

 

 

 

 

 

426,328

 

 

 

426,328

Derivative financial instruments

 

7 and 13

   

92,684

         

92,684

     

239,266

         

239,266

Securities held for trading

 

7

 

 

 

8,872

 

 

 

 

 

8,872

 

 

 

 

 

 

 

 

 

 

Total

     

 

 

101,556

 

12,980,083

 

 

 

13,081,639

 

 

 

239,266

 

13,964,239

 

 

 

14,203,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

                     

                 

Other trade receivables

 

7

 

 

 

 

 

9,997

 

 

 

9,997

 

 

 

 

 

8,983

 

 

 

8,983

Investments

     

1,876,948

             

1,876,948

 

2,336,137

             

2,336,137

Derivative financial instruments

 

7

 

 

 

2,791

 

 

 

 

 

2,791

 

 

 

 

 

 

 

 

 

Short-term investments

             

146,401

     

146,401

         

116,753

     

116,753

Total

 

 

 

1,876,948

 

2,791

 

156,398

 

 

 

2,036,137

 

2,336,137

 

 

 

125,736

 

 

 

2,461,873

                                             

Total Assets

     

1,876,948

 

104,347

 

13,136,481

 

 

 

15,117,776

 

2,336,137

 

239,266

 

14,089,975

 

 

 

16,665,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

                     

                 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

12

             

3,395,997

 

3,395,997

             

2,200,152

 

2,200,152

Derivative financial instruments

 

13 and 14

 

94,739

 

 

 

 

 

94,739

 

 

 

244,333

 

 

 

 

 

244,333

Trade payables

                 

1,218,197

 

1,218,197

             

2,025,461

 

2,025,461

Total

 

 

 

 

 

94,739

 

 

 

4,614,194

 

4,708,933

 

 

 

244,333

 

 

 

4,225,613

 

4,469,946

                                             

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings and financing

 

12

             

27,923,558

 

27,923,558

             

27,237,521

 

27,237,521

Derivative financial instruments

 

13 and 14

 

15,308

 

 

 

 

 

15,308

 

 

 

 

 

 

 

 

 

 

Total

     

 

 

15,308

 

 

 

27,923,558

 

27,938,866

 

 

 

 

 

 

 

27,237,521

 

27,237,521

                                             

Total Liabilities

 

 

 

 

 

110,047

 

 

 

32,537,752

 

32,647,799

 

 

 

244,333

 

 

 

31,463,134

 

31,707,467

 

 

·           Fair value measurement

 

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

 

Consolidated

 

 

 

 

 

 

 

9/30/2013

 

 

 

 

 

 

 

12/31/2012

 

Level 1

 

Level 2

 

Level 3

 

Balances

 

Level 1

 

Level 2

 

Level 3

 

Balances

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

                               

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

92,684

     

92,684

     

239,266

     

239,266

Securities held for trading

 

8,872

 

 

 

 

 

8,872

 

 

 

 

 

 

 

 

Non-current assets

                               

Available-for-sale financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

1,876,948

         

1,876,948

 

2,336,137

         

2,336,137

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

2,791

     

2,791

     

     

Total Assets

 

1,885,820

 

95,475

 

 

 

1,981,295

 

2,336,137

 

239,266

 

 

 

2,575,403

                                 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

                               

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

     

94,739

     

94,739

     

244,333

     

244,333

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities at fair value through profit or loss

                               

Derivative financial instruments

 

 

 

15,308

 

 

 

15,308

 

 

 

 

 

 

 

 

Total Liabilities

 

 

 

110,047

 

 

 

110,047

 

 

 

244,333

 

 

 

244,333

 

 

 

PAGE 51 of 78


 

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

 

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

Version: 1

 

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.

 

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:

 

 

 

 

9/30/2013

 

 

 

12/31/2012

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

Perpetual bonds

2,233,035

 

1,840,368

 

2,046,281

 

2,102,366

Fixed rate notes

6,556,675

 

6,962,151

 

6,067,555

 

6,811,081

 

 

 

 

PAGE 52 of 78


 

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

 

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

Version: 1

 

IV     Financial risk management policy

 

As of September 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.

 

 

 

·           Foreign exchange exposure

 

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

 

   

 

 

 

 

9/30/2013

   

Foreign Exchange Exposure

 

(Amounts in US$’000)

 

(Amounts in €’000)

   

Cash and cash equivalents overseas

 

4,723,276

 

6,862

   

Derivative guarantee margin

 

34,156

   
   

Trade receivables

 

337,197

 

31,182

   

Intercompany borrowings

 

154,532

 

78,134

   

Other assets

 

189

 

39,327

   

Total assets

 

5,249,350

 

155,505

   

Borrowings and financing

 

(4,946,762)

 

(119,808)

   

Trade payables

 

(79,323)

 

(2,243)

   

Other liabilities

 

(11,153)

 

(22,680)

   

Intercompany borrowings

 

(34,532)

   
   

Total liabilities

 

(5,071,770)

 

(144,731)

   

Gross exposure

 

177,580

 

10,774

   

Notional amount of derivatives contracted

 

110,000

 

(90,000)

   

Net exposure

 

287,580

 

(79,226)

             

 

·         Exchange swap transactions 

 

               

 

 

 

 

9/30/2013

     

 

 

 

 

12/31/2012

 

9/30/2013

               

Appreciation (R$)

 

Fair value (market)

     

Appreciation (R$)

 

Fair value (market)

 

Effect on finance income (costs) in 2013

Counterparties  

 

Transaction maturity

 

Currency Notional

 

Notional amount

 

Asset position

 

Liability position

 

Amount receivable/ (payable)

 

Notional amount

 

Asset position

 

Liability position

 

Amount receivable/ (payable)

 

Santander

 

2/1/2015

 

Dollar

 

10,000

 

24,913

 

(22,122)

 

2,791

 

10,000

 

22,686

 

(20,946)

 

1,740

 

1,051

Goldman Sachs

 

1/4/2014

 

Dollar

 

10,000

 

22,198

 

(22,286)

 

(88)

                 

(88)

HSBC

 

1/4/2014

 

Dollar

 

90,000

 

199,812

 

(200,543)

 

(731)

 

 

 

 

 

 

 

 

 

(731)

Total dollar-to-real swap

     

110,000

 

246,923

 

(244,951)

 

1,972

 

10,000

 

22,686

 

(20,946)

 

1,740

 

232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itaú BBA

 

11/22/2013

 

Euro

 

30,000

 

82,841

 

(83,534)

 

(693)

 

40,000

 

51,793

 

(52,876)

 

(1,083)

 

1,326

HSBC

 

11/22/2013

 

Euro

 

60,000

 

167,015

 

(167,069)

 

(54)

 

25,000

 

32,373

 

(33,047)

 

(674)

 

(5,198)

Goldman Sachs

     

Euro

                 

25,000

 

32,363

 

(33,047)

 

(684)

 

(1,159)

Total euro-to-dollar swap

 

 

 

90,000

 

249,856

 

(250,603)

 

(747)

 

90,000

 

116,529

 

(118,970)

 

(2,441)

 

(5,031)

                                             

Deutsche Bank

 

12/12/2013

 

Yen

 

59,090,000

 

92,684

 

(92,377)

 

307

 

59,090,000

 

237,526

 

(236,965)

 

561

 

(58)

Total yen-to-dollar swap

     

59,090,000

 

92,684

 

(92,377)

 

307

 

59,090,000

 

237,526

 

(236,965)

 

561

 

(58)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BES

 

10/21/2013 to 11/29/2013

 

Dollar

 

5,175

 

11,565

 

(11,725)

 

(160)

 

44,392

 

90,687

 

(94,928)

 

(4,241)

 

3,851

Total dollar-to-euro swap

 

 

 

5,175

 

11,565

 

(11,725)

 

(160)

 

44,392

 

90,687

 

(94,928)

 

(4,241)

 

3,851

                                             

CSFB

 

12/11/2013

 

Real

 

43,000

 

73,044

 

(73,680)

 

(636)

 

64,500

 

109,540

 

(110,226)

 

(686)

 

(3,385)

Total Libor-to-CDI swap

     

43,000

 

73,044

 

(73,680)

 

(636)

 

64,500

 

109,540

 

(110,226)

 

(686)

 

(3,385)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Itaú BBA

 

1/3/2016

 

Real

 

150,000

 

150,167

 

(156,369)

 

(6,202)

                 

(6,202)

HSBC

 

2/05/2016 to 3/01/2016

 

Real

 

185,000

 

184,304

 

(192,978)

 

(8,674)

 

 

 

 

 

 

 

 

 

(8,674)

Deutsche Bank

 

1/3/2016

 

Real

 

10,000

 

9,953

 

(10,385)

 

(432)

                 

(432)

Total fixed rate-to-CDI swap

 

 

 

345,000

 

344,424

 

(359,732)

 

(15,308)

 

 

 

 

 

(15,308)

                                             

 

 

 

 

1,018,496

 

(1,033,068)

 

(14,572)

 

 

576,968

 

(582,035)

 

(5,067)

 

(19,699)

 

 

 

PAGE 53 of 78


 

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

 

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

Version: 1

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2013

Instruments

 

Assets

 

Liabilities

 

Finance income (costs), net

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Dollar-to-real swap

 

   

2,791

 

2,791

 

819

     

819

 

232

                             

Euro-to-dollar swap

 

           

747

     

747

 

(5,031)

                             

Yen-to-dollar swap

 

92,684

     

92,684

 

92,377

     

92,377

 

(58)

                             

Dollar-to-euro swap

 

           

160

     

160

 

3,851

                             

Libor-to-CDI swap

 

           

636

     

636

 

(3,385)

                             

Fixed rate-to-CDI swap

 

               

15,308

 

15,308

 

(15,308)

                             

 

 

92,684

 

2,791

 

95,475

 

94,739

 

15,308

 

110,047

 

(19,699)

                             
                       

12/31/2012

 

9/30/2012

Instruments

 

Assets

 

Liabilities

 

Finance income (costs), net

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Dollar-to-real swap

 

1,740

     

1,740

             

8,095

                             

Euro-to-dollar swap

 

           

2,441

     

2,441

 

(731)

                             

Yen-to-dollar swap

 

237,526

     

237,526

 

236,965

     

236,965

 

289

                             

Dollar-to-euro swap

 

           

4,241

     

4,241

 

(6,638)

                             

Libor-to-CDI swap

 

           

686

     

686

 

(7,827)

                             

 

 

239,266

     

239,266

 

244,333

     

244,333

 

(6,812)

                             

 

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 September 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.

 

·         Sensitivity analysis of changes in interest rate swaps

 

   

9/30/2013

Instruments

 

Notional amount

 

Risk

 

Probable scenario (*)

 

Scenario 1

 

Scenario 2

Dollar-to-real swap

 

110,000

 

Dólar

 

1,972

 

(61,325)

 

(122,650)

                     

Euro-to-dollar swap

 

(90,000)

 

Euro

 

747

 

30,452

 

60,904

                     

Dollar-to-euro swap

 

5,175

 

Dólar

 

160

 

(1,751)

 

(3,502)

 

 

PAGE 54 of 78


 

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

 

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

Version: 1

 

 

(*) The sensitivity analysis is based on the assumption of maintaining, as a probable scenario, the fair values as of September 30, 2013 recognized in liabilities.

 

The Company considered scenarios 1 and 2 as 25% and 50% of appreciation for volatility of the currency, using as reference the closing exchange rate as of September 30, 2013 for dollar-to-real exchange swap R$2.2300, for euro-to-dollar exchange swap R$1.3534 and for dollar-to-euro swap R$1.3534.

 

·         Sensitivity analysis of interest rate swaps

 

   

9/30/2013

Instruments

 

Notional amount

 

Risk

 

Scenario 1

 

Scenario 2

 

Scenario 3

 

Scenario 4

 

 

                     

Libor interest rate-to-CDI swap

 

43,000

 

(Libor) US$

 

(8,151)

 

(9,692)

 

8,151

 

9,692

 

 

                     

Fixed interest rate-to-CDI swap

 

345,000

 

Pré

 

(6,857)

 

(14,369)

 

8,168

 

15,680

 

          

The Company considered scenarios 1, 2, 3 and 4 as 25% and 50% of appreciation and devaluation for volatility of the interest as of September 30, 2013.

 

·         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 September 30, 2013 in the consolidated interim financial statements.

 

       

Impact on profit or loss

Changes in interest rates

 

% p.a

 

9/30/2013

 

12/31/2012

TJLP

 

5.00

 

6,033

 

8,409

Libor

 

0.37

 

4,934

 

6,535

CDI

 

8.71

 

64,049

 

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

   

9/30/2013

 

12/31/2012

 

Net change

Net change in available-for-sale financial assets

 

432,161

 

732,141

 

(299,980)

 

 

The Company considers as probable scenario the amounts recognized at market values as of September 30, 2013. Sensitivity analysis is based on the assumption of maintaining as probable scenario the market values as of September 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.

 

PAGE 55 of 78


 

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

 

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

Version: 1

 

   

 

Impact on equity

Companies

 

Probable

 

25%

 

50%

Usiminas

 

428,780

 

199,711

 

399,421

Panatlântica

 

3,381

 

2,947

 

5,894

 

 

432,161

 

202,658

 

405,315

             

 

 

 

·           Liquidity risk

 

 

 

 

 

 

 

 

 

 

Consolidated

At September 30, 2013

Less than one year

 

From one to two years

 

From two to five years

 

Over five years

 

Total

Borrowings, financing and debentures

3,395,997

 

4,640,239

 

10,653,485

 

12,629,834

 

31,319,555

Derivative financial instruments

94,739

 

15,308

         

110,047

Trade payables

1,218,197

             

1,218,197

 

                 

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$93,673 as of September 30, 2013 (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

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Payables to related parties (Note 18 b )

744,155

 

703,236

 

8,083,205

 

7,758,093

 

1,057,879

 

889,414

 

8,112,704

 

7,905,889

Unrealized losses on derivatives (Note 13 I)

94,739

 

244,333

 

15,308

 

 

 

636

 

686

 

 

 

 

Dividends payable to Company owners (Note 18 a)

51,863

 

155,537

 

 

 

 

 

51,863

 

155,537

 

 

 

 

Dividends and interest on capital payable non-controlling shareholders

50,045

 

146,081

         

50,045

 

146,081

       

Advances from customers

29,305

 

31,062

 

 

 

 

 

21,547

 

17,927

 

 

 

 

Taxes in installments (Note 15)

195,847

 

166,818

 

1,039,767

 

1,085,079

 

168,053

 

139,731

 

882,906

 

917,602

Profit sharing - employees

55,974

 

7,771

 

 

 

 

 

44,827

 

 

 

 

 

 

Other payables

112,172

 

127,202

 

137,335

 

165,877

 

23,379

 

33,803

 

75,645

 

103,605

 

1,334,100

 

1,582,040

 

9,275,615

 

9,009,049

 

1,418,229

 

1,383,179

 

9,071,255

 

8,927,096

               

 

             

 

15.   TAXES IN INSTALLMENTS

 

The information related to taxes in installments did not have 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 September 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:

 

 

PAGE 56 of 78


 

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

 

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

Version: 1

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

Parent Company

 

Current

 

Non-current

 

Current

 

Non-current

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Federal REFIS (a)

125,060

 

119,977

 

958,467

 

998,668

 

106,994

 

102,689

 

807,014

 

840,621

Other taxes in installments (b)

70,787

 

46,841

 

81,300

 

86,411

 

61,059

 

37,042

 

75,892

 

76,981

 

195,847

 

166,818

 

1,039,767

 

1,085,079

 

168,053

 

139,731

 

882,906

 

917,602

 

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 September 30, 2013, the balance of the excess of the deposits after these offsets was R$87,600 (R$84,392 as of December 31, 2012), recognized in the caption of 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 September 30, 2013, the information related to judicial deposits and proceedings did not have 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

 

 

 

 

9/30/2013

 

 

 

12/31/2012

 

 

Accrued liabilities

 

Judicial deposits

 

Accrued liabilities

 

Judicial deposits

Tax

 

256,977

 

104,402

 

178,657

 

99,400

Social security and labor

 

279,637

 

142,519

 

263,700

 

156,772

Civil

 

86,061

 

32,369

 

96,705

 

36,109

Environmental

 

4,016

 

961

 

7,056

   

Judicial deposits

 

   

17,258

     

11,350

   

626,691

 

297,509

 

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

 

361,677

 

20,892

 

348,969

Other provisions

 

100,267

 

15,350

 

97,157

 

19,233

   

167,352

 

423,220

 

142,126

 

414,395

 

 

794,043

 

720,729

 

688,244

 

718,026

                 

 

 

 

 

PAGE 57 of 78


 

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

 

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

Version: 1

 

 

 

 

 

 

 

Parent Company

 

 

 

 

9/30/2013

 

 

 

12/31/2012

 

 

Accrued liabilities

 

Judicial deposits

 

Accrued liabilities

 

Judicial deposits

Tax

 

218,532

 

94,424

 

152,481

 

94,419

Social security and labor

 

237,882

 

116,337

 

223,127

 

131,399

Civil

 

67,799

 

28,677

 

74,134

 

32,110

Environmental

 

4,016

 

892

 

7,056

   

Judicial deposits

 

   

5,505

     

8,280

   

528,229

 

245,835

 

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

 

361,677

 

20,892

 

348,969

Other provisions

 

100,267

 

15,350

 

97,157

 

19,233

   

167,352

 

423,220

 

142,126

 

414,395

 

 

695,581

 

669,055

 

598,924

 

680,603

                 

 

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

 

                   

Consolidated

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2012

 

Additions

 

Inflation adjustment

 

Utilization, net of reversal

 

9/30/2013

Tax

 

320,783

 

69,804

 

38,954

 

(5,212)

 

424,329

Social security

 

43,858

     

2,663

     

46,521

Labor

 

219,842

 

55,793

 

21,759

 

(64,278)

 

233,116

Civil

 

96,705

 

5,668

 

(544)

 

(15,768)

 

86,061

Environmental

 

7,056

 

3,128

 

871

 

(7,039)

 

4,016

   

688,244

 

134,393

 

63,703

 

(92,297)

 

794,043

                     

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

 

 

Current + Non-current

Nature

 

12/31/2012

 

Additions

 

Inflation adjustment

 

Utilization, net of reversal

 

9/30/2013

Tax

 

294,607

 

54,436

 

36,847

 

(6)

 

385,884

Social security

 

43,288

     

2,550

     

45,838

Labor

 

179,839

 

50,589

 

17,434

 

(55,818)

 

192,044

Civil

 

74,134

 

2,509

 

886

 

(9,730)

 

67,799

Environmental

 

7,056

 

1,228

 

861

 

(5,129)

 

4,016

   

598,924

 

108,762

 

58,578

 

(70,683)

 

695,581

                     

 

 

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).

 

 

PAGE 58 of 78


 

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

 

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

Version: 1

 

The Group is a defendant in other administrative and judicial proceedings (tax, social security, labor, civil, and environmental), in the approximate amount of R$14,177,683, of which R$1,107,108 related to labor and social security lawsuits, R$553,409  to civil lawsuits, and R$74,161  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$12,443,005, broken down as follows: 

 

a)      R$1,981,272 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.

 

In October 2013, the Brazilian tax authorities introduced a tax debt refinancing program  (“REFIS”), based on Law 12,865/13 and subsequent amendments brought by Provisional Measure 627 of November 11, 2013, related to the levy of income tax and social contribution on profits of foreign subsidiaries earned by Brazilian companies with a deadline for joining the program on November 29, 2013.

 

Under the conditions of such REFIS, debts past due up to December 31, 2012 can be paid as follows: (i) in cash with a 100% reduction in fines and other legal charges or (ii) in up to 180 monthly installments, with 20% settled on the program joining date, with a 80% reduction in fines, 50% in interest and 100% in legal charges. Under this program, the payment of late payment fine, voluntary fine or isolated fine and up to 30% of the amount of the principal of the tax can be paid with credits from income tax and social contribution tax loss carryforwards of the company and of parent companies and subsidiaries as of December 31, 2011.

 

Although the risk remains unaltered, the Company is assessing the benefits of joining the REFIS.

 

b)      R$6,406,691  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.

 

c)      R$4,055,042 refers to other tax lawsuits (federal, state, and municipal taxes).

 

17.   PROVISIONS FOR ENVIRONMENTAL LIABILITIES AND ASSET DECOMMISSIONING

 

The information related to provisions for environmental liabilities and asset decommissioning did not have 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

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Environmental liability

373,630

 

383,405

 

373,630

 

383,405

Asset decommissioning

23,320

 

21,292

 

18,716

 

17,082

 

396,950

 

404,697

 

392,346

 

400,487

       

 

     

 

 

 

 

 

PAGE 59 of 78


 

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

 

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

Version: 1

 

18.   RELATED-PARTY BALANCES AND TRANSACTIONS

                                                

The information related to related-party transactions did not have 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

 

   

47,872

 

244,060

 

311,065

Rio Iaco

     

3,991

 

20,356

 

25,943

Total at 9/30/2013

 

   

51,863

 

264,416

 

337,008

Total at 12/31/2012

 

155,537

     

622,164

   
                 

 

 

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

 

·           By transaction

 

 

 

PAGE 60 of 78


 

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

 

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

Version: 1

 

 

   

Consolidated

   

Assets

 

Liabilities

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

           

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables

 

107,224

     

107,224

           

Loans

 

2,102

 

355,943

 

358,045

 

 

 

 

 

 

Dividends receivable

 

715,450

     

715,450

           

Actuarial asset

 

 

 

93,546

 

93,546

 

 

 

 

 

 

Other receivables

 

13,171

 

17,959

 

31,130

           

 

 

837,947

 

467,448

 

1,305,395

 

 

 

 

 

 

Liabilities

                       

Other payables

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

             

20,675

 

618

 

21,293

Advances from customers (*)

 

 

 

 

 

 

 

723,480

 

8,082,587

 

8,806,067

Trade payables

                 

4,659

 

4,659

Actuarial liability

 

 

 

 

 

 

 

 

 

17,939

 

17,939

   

 

 

 

 

 

 

744,155

 

8,105,803

 

8,849,958

Total at 9/30/2013

 

837,947

 

467,448

 

1,305,395

 

744,155

 

8,105,803

 

8,849,958

Total at 12/31/2012

 

1,208,633

 

418,760

 

1,627,393

 

715,422

 

7,845,506

 

8,560,928

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Statement of Income

 

                 

Income

 

 

 

                 

Sales

 

639,855

                   

Interest

 

772

 

                 

Expenses

                       

Purchases

 

(566,213)

 

                 

Interest

 

(309,760)

                   

Total at 9/30/2013

 

(235,346)

 

                 

Total at 9/30/2012

 

(138,017)

                   

 

(*) Advances from customers received from the jointly controlled entity Nacional Minérios S.A. Refers to the contractual obligation of supply of iron ore and port services. The contract is subject to interest rate of 12.5% p.a. and expires in September 2042.

 

 

 

PAGE 61 of 78


 

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

 

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

Version: 1

 

·           By company

 

   

 

Consolidated

   

Assets

 

Liabilities

 

Statement of Income

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance Income and Costs, Net

 

Total

                   

Jointly controlled entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nacional Minérios S.A.

 

760,484

 

343,950

 

1,104,434

 

723,925

 

8,083,239

 

8,807,164

 

276,900

 

(2,140)

 

(309,760)

 

(35,000)

MRS Logística S.A.

 

28,620

 

 

 

28,620

 

20,230

 

352

 

20,582

 

 

 

(400,594)

 

 

 

(400,594)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

6,297

 

8,193

 

14,490

     

3,852

 

3,852

     

(86,135)

     

(86,135)

CGPAR Construção Pesada S.A.

 

1,623

 

9,236

 

10,859

 

 

 

421

 

421

 

 

 

(66,551)

 

 

 

(66,551)

   

797,024

 

361,379

 

1,158,403

 

744,155

 

8,087,864

 

8,832,019

 

276,900

 

(555,420)

 

(309,760)

 

(588,280)

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBS Previdência

     

93,546

 

93,546

                           

Fundação CSN

 

321

 

523

 

844

 

 

 

17,939

 

17,939

 

 

 

(1,434)

 

65

 

(1,369)

Usiminas

 

1,187

     

1,187

             

20,382

         

20,382

Panatlântica

 

38,821

 

 

 

38,821

 

 

 

 

 

 

 

342,573

 

 

 

 

 

342,573

Ibis Participações e Serviços

                             

(7,711)

     

(7,711)

Companhia de Gás do Ceará

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,648)

 

 

 

(1,648)

   

40,329

 

94,069

 

134,398

 

 

 

17,939

 

17,939

 

362,955

 

(10,793)

 

65

 

352,227

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arvedi Metalfer do Brasil S.A.

 

594

 

12,000

 

12,594

                     

707

 

707

Total at 9/30/2013

 

837,947

 

467,448

 

1,305,395

 

744,155

 

8,105,803

 

8,849,958

 

639,855

 

(566,213)

 

(308,988)

 

(235,346)

Total at 12/31/2012

 

1,208,633

 

418,760

 

1,627,393

 

715,422

 

7,845,506

 

8,560,928

 

 

 

 

 

 

 

 

Total at 9/30/2012

 

 

 

 

 

 

 

 

 

 

 

 

 

349,650

 

(190,231)

 

(297,436)

 

(138,017)

 

 

 

 

 

PAGE 62 of 78


 

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

 

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

Version: 1

 

·           By transaction

 

   

Parent Company

   

Assets

 

Liabilities

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

           

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables

 

522,195

     

522,195

           

Loans

 

109,494

 

408,524

 

518,018

 

 

 

 

 

 

Dividends receivable

 

752,754

     

752,754

           

Actuarial asseet

 

 

 

93,163

 

93,163

 

 

 

 

 

 

Short-term investments / Investments

 

115,612

 

106,489

 

222,101

           

Derivative financial instruments

 

92,684

 

 

 

92,684

 

 

 

 

 

 

Other receivables (*)

 

14,664

 

114,795

 

129,459

           

 

 

1,607,403

 

722,971

 

2,330,374

 

 

 

 

 

 

Liabilities

                       

Borrowings and financing

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment

             

103,211

 

2,361,485

 

2,464,696

Fixed rate notes and intercompany bonds

 

 

 

 

 

 

 

1,412,115

 

2,316,547

 

3,728,662

Intercompany loans

             

1,268,065

 

1,512,916

 

2,780,981

Other payables

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

             

334,399

 

30,117

 

364,516

Advances from customers

 

 

 

 

 

 

 

723,480

 

8,082,587

 

8,806,067

Trade payables

             

38,188

     

38,188

Actuarial liability

 

 

 

 

 

 

 

 

 

17,904

 

17,904

   

 

 

 

 

 

 

3,879,458

 

14,321,556

 

18,201,014

Total at 9/30/2013

 

1,607,403

 

722,971

 

2,330,374

 

3,879,458

 

14,321,556

 

18,201,014

Total at 12/31/2012

 

1,872,304

 

1,647,437

 

3,519,741

 

3,005,668

 

13,837,314

 

16,842,982

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Statement of Income

                   

Income

 

 

                   

Sales

 

3,763,514

                   

Interest

 

35,002

                   

Exchange rate differences

 

2,581

                   

Expenses

 

 

                   

Purchases

 

(970,827)

                   

Interest

 

(1,148,715)

                   

Exchange rate differences

 

(568,350)

                   

Total at 9/30/2013

 

1,113,205

                   

Total at 9/30/2012

 

575,580

                   

 

 

(*) Includes advances to related parties and advances for future capital increase.

 

 

 

 

PAGE 63 of 78


 

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

 

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

Version: 1

 

·           By company

 

   

Parent Company

   

Assets

 

Liabilities

 

Statement of Income

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

 

Sales

 

Purchases

 

Finance Income and Costs, Net

 

Exchange Differences, Net

 

Total

                     

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSN Islands VIII Corp.

 

92,684

     

92,684

 

1,363,089

     

1,363,089

         

(56,672)

 

(103,555)

 

(160,227)

CSN Portugal, Unipessoal Lda.

 

 

 

 

 

 

 

92,212

 

71,720

 

163,932

 

 

 

 

 

(8,451)

 

(11,834)

 

(20,285)

CSN Europe Lda.

             

24,648

 

48,630

 

73,278

         

(18)

 

(4,923)

 

(4,941)

CSN Resources S.A.

 

 

 

 

 

 

 

733,788

 

4,606,311

 

5,340,099

 

 

 

 

 

(201,953)

 

(438,640)

 

(640,593)

CSN Handel GmbH

 

213,165

     

213,165

             

2,073,020

         

(2,179)

 

2,070,841

CSN Ibéria Lda.

 

 

 

 

 

 

 

 

 

55,983

 

55,983

 

 

 

 

 

(1,043)

 

(4,638)

 

(5,681)

Companhia Metalúrgica Prada

 

181,164

     

181,164

 

1,273

 

196

 

1,469

 

822,120

 

(108,141)

         

713,979

CSN Cimentos S.A.

 

171

 

 

 

171

 

313,754

 

29,304

 

343,058

 

107,802

 

(2,034)

 

(18,379)

 

 

 

87,389

Companhia Metalic Nordeste

 

10

 

220

 

230

 

1,622

     

1,622

 

45,098

 

(873)

         

44,225

Estanho de Rondônia S.A.

 

1,063

 

850

 

1,913

 

9,670

 

 

 

9,670

 

 

 

(27,539)

 

 

 

 

 

(27,539)

Florestal Nacional S.A.

     

387

 

387

                     

10,334

     

10,334

Sepetiba Tecon S.A.

 

36,241

 

 

 

36,241

 

2,638

 

 

 

2,638

 

1,869

 

(1,630)

 

 

 

 

 

239

Congonhas Minérios S.A.

             

569,655

 

1,408,303

 

1,977,958

         

(87,799)

     

(87,799)

Transnordestina Logística S.A.

 

108,579

 

413,734

 

522,313

 

 

 

 

 

 

 

25

 

 

 

22,948

 

 

 

22,973

CSN Energia S.A.

                             

(178,094)

         

(178,094)

Companhia Brasileira de Latas

 

20,461

 

68,598

 

89,059

 

64

 

 

 

64

 

73,726

 

(1,861)

 

 

 

 

 

71,865

Stahlwerk Thüringen GmbH

             

17,812

     

17,812

     

(17,892)

         

(17,892)

 

 

653,538

 

483,789

 

1,137,327

 

3,130,225

 

6,220,447

 

9,350,672

 

3,123,660

 

(338,064)

 

(341,033)

 

(565,769)

 

1,878,794

Jointly controlled entities

                                           

Nacional Minérios S.A.

 

759,297

 

530

 

759,827

 

723,958

 

8,083,205

 

8,807,163

 

276,899

 

(2,139)

 

(774,400)

 

 

 

(499,640)

MRS Logística S.A.

 

28,620

     

28,620

 

20,582

     

20,582

     

(400,594)

         

(400,594)

CBSI - Companhia Brasileira de Serviços e Infraestrutura

 

6,167

 

8,005

 

14,172

 

3,852

 

 

 

3,852

 

 

 

(86,135)

 

 

 

 

 

(86,135)

CGPAR Construção Pesada S.A.

 

3,246

 

18,472

 

21,718

 

841

     

841

     

(133,102)

         

(133,102)

 

 

797,330

 

27,007

 

824,337

 

749,233

 

8,083,205

 

8,832,438

 

276,899

 

(621,970)

 

(774,400)

 

 

 

(1,119,471)

Other related parties

                                           

CBS Previdência

 

 

 

93,163

 

93,163

 

 

 

17,904

 

17,904

 

 

 

 

 

 

 

 

 

 

Fundação CSN

 

321

 

523

 

844

                 

(1,434)

 

65

     

(1,369)

Usiminas

 

1,187

 

 

 

1,187

 

 

 

 

 

 

 

20,382

 

 

 

 

 

 

 

20,382

Panatlântica

 

38,821

     

38,821

             

342,573

             

342,573

Ibis Participações e Serviços

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,711)

 

 

 

 

 

(7,711)

Companhia de Gás do Ceará

                             

(1,648)

         

(1,648)

 

 

40,329

 

93,686

 

134,015

 

 

 

17,904

 

17,904

 

362,955

 

(10,793)

 

65

 

 

 

352,227

Associates

                                           

Arvedi Metalfer do Brasil S.A.

 

594

 

12,000

 

12,594

 

 

 

 

 

 

 

 

 

 

 

707

 

 

 

707

                                             

Exclusive funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diplic, Mugen e Vértice

 

115,612

 

106,489

 

222,101

                     

948

     

948

Total at 9/30/2013

 

1,607,403

 

722,971

 

2,330,374

 

3,879,458

 

14,321,556

 

18,201,014

 

3,763,514

 

(970,827)

 

(1,113,713)

 

(565,769)

 

1,113,205

Total at 12/31/2012

 

1,872,304

 

1,647,437

 

3,519,741

 

3,005,668

 

13,837,314

 

16,842,982

 

 

 

 

 

 

 

 

 

 

Total em 30/09/2012

 

 

 

 

 

 

 

 

 

 

 

 

 

2,931,644

 

(561,759)

 

(1,002,825)

 

(791,480)

 

575,580

 

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, statutory directors and other officers. The following is information on the compensation of such personnel and the related balances as of September 30, 2013.

 

 

  9/30/2013    9/30/2012
  Profit or loss
Short-term benefits for employees and officers 4,750   2,949
Post-employment benefits 28   28
Other long-term benefits n/a   n/a
Severance benefits n/a   n/a
Share-based compensation n/a   n/a
  4,778   2,977

n/a – not applicable

 

 

 

PAGE 64 of 78


 

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

 

ITR –– Quarterly Financial Information - September 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.

 

19.   SHAREHOLDERS' EQUITY

 

i. Paid-in capital

 

Fully subscribed and paid-in capital as of September 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 September 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 September 30, 2013, the Company did not have any treasury shares.

 

v. Ownership structure

 

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

 

   

 

 

9/30/2013

 

 

 

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

 

8,794,890

 

0.60%

 

27,509,316

 

1.89%

NYSE (ADRs)

 

329,254,650

 

22.58%

 

342,997,950

 

23.53%

BM&FBovespa

 

351,218,844

 

24.09%

 

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 - September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

20.   DIVIDENDS AND INTEREST ON CAPITAL

 

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, of which R$210,000 refers to dividends and R$90,000 to interest on capital. The dividends and interest on capital represent an advance of the mandatory minimum dividend for the year 2013 and, therefore, should be ratified in the next Annual General Meeting and, consequently, be included in the proposal for allocation of the result for 2013.

 

The Company also recorded interest on capital amounting to R$100,026 as of September 30, 2013.

 

The calculation of interest on capital is based on the Long-Term Interest Rate (TJLP) fluctuation on shareholders' equity, limited to 50% of pretax profit for the period or, according to prevailing legislation, the higher of 50% of retained earnings and profit reserves.

 

In compliance with CVM Resolution 207 of December 31, 1996 and tax regulations, the Company elected to account for proposed interest on capital as a contra entry to finance costs and reverse it from the same line item. Therefore, interest on capital is not stated in the statement of income and does not affect profit, except for the tax effects recognized in income tax and social contribution line items. Management will propose that the amount of interest on capital be attributed to the mandatory minimum dividends.

 

21.   NET SALES REVENUE

 

Net sales revenue is comprised as follows:

               

Consolidated  

   

Nine-month period ended

 

Three-month period ended

   

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Gross revenue

 

             

Domestic market

 

10,728,602

 

9,958,900

 

3,699,436

 

3,641,278

Foreign market

 

4,210,529

 

3,214,696

 

1,846,759

 

995,668

 

 

14,939,131

 

13,173,596

 

5,546,195

 

4,636,946

Deductions

 

             

Cancelled sales and discounts

 

(141,184)

 

(211,987)

 

(48,858)

 

(48,592)

Taxes levied on sales

 

(2,434,346)

 

(2,176,743)

 

(835,921)

 

(806,784)

 

 

(2,575,530)

 

(2,388,730)

 

(884,779)

 

(855,376)

Net revenue

 

12,363,601

 

10,784,866

 

4,661,416

 

3,781,570

 

 

             

 

 

             
           

Parent Company

   

Nine-month period ended

 

Three-month period ended

   

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Gross revenue

 

             

Domestic market

 

9,901,371

 

9,167,551

 

3,393,243

 

3,327,371

Foreign market

 

2,287,710

 

741,550

 

1,123,363

 

218,724

 

 

12,189,081

 

9,909,101

 

4,516,606

 

3,546,095

Deductions

 

             

Cancelled sales and discounts

 

(141,918)

 

(217,323)

 

(51,687)

 

(49,994)

Taxes levied on sales

 

(2,175,033)

 

(1,951,672)

 

(734,089)

 

(721,899)

 

 

(2,316,951)

 

(2,168,995)

 

(785,776)

 

(771,893)

Net revenue

 

9,872,130

 

7,740,106

 

3,730,830

 

2,774,202

 

 

             

 

 

PAGE 66 of 78


 

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

 

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

Version: 1

 

 

22.   EXPENSES BY NATURE

 

   

 

 

 

 

 

 

Consolidated

   

Nine-month period ended

 

Three-month period ended

   

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Raw materials and inputs

 

(4,370,900)

 

(3,869,715)

 

(1,533,895)

 

(1,356,821)

Labor cost

 

(1,170,721)

 

(1,083,934)

 

(415,768)

 

(397,438)

Supplies

 

(833,407)

 

(734,713)

 

(291,798)

 

(251,466)

Maintenance cost (services and materials)

 

(954,140)

 

(755,738)

 

(355,144)

 

(262,842)

Outsourcing services

 

(1,580,926)

 

(1,059,808)

 

(556,985)

 

(431,307)

Depreciation, amortization and depletion (Note 10 a)

(822,720)

 

(783,268)

 

(272,176)

 

(271,173)

Other

 

(403,520)

 

(502,938)

 

(148,098)

 

(195,525)

   

(10,136,334)

 

(8,790,114)

 

(3,573,864)

 

(3,166,572)

                 

Classified as:

 

             

Cost of sales (Note 25)

 

(9,131,010)

 

(7,943,780)

 

(3,259,211)

 

(2,832,764)

Selling expenses (Note 25)

 

(666,415)

 

(482,800)

 

(208,791)

 

(200,770)

General and administrative expenses (Note 25)

 

(338,909)

 

(363,534)

 

(105,862)

 

(133,038)

 

 

(10,136,334)

 

(8,790,114)

 

(3,573,864)

 

(3,166,572)

                 
                 
           

Parent Company

   

Nine-month period ended

 

Three-month period ended

   

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Raw materials and inputs

 

(3,030,604)

 

(2,451,926)

 

(1,082,040)

 

(828,453)

Labor cost

 

(933,033)

 

(802,581)

 

(326,036)

 

(287,853)

Supplies

 

(797,730)

 

(649,383)

 

(277,844)

 

(203,563)

Maintenance cost (services and materials)

 

(919,819)

 

(748,686)

 

(344,084)

 

(274,915)

Outsourcing services

 

(1,081,322)

 

(674,685)

 

(413,456)

 

(246,740)

Depreciation, amortization and depletion (Note 10 a)

(677,653)

 

(672,369)

 

(224,970)

 

(228,879)

Other

 

(410,283)

 

(472,032)

 

(157,651)

 

(254,904)

   

(7,850,444)

 

(6,471,662)

 

(2,826,081)

 

(2,325,307)

                 

Classified as:

 

             

Cost of sales (Note 25)

 

(7,248,285)

 

(5,989,770)

 

(2,626,539)

 

(2,158,245)

Selling expenses (Note 25)

 

(366,150)

 

(233,420)

 

(126,726)

 

(86,123)

General and administrative expenses (Note 25)

 

(236,009)

 

(248,472)

 

(72,816)

 

(80,939)

 

 

(7,850,444)

 

(6,471,662)

 

(2,826,081)

 

(2,325,307)

                 

 

 

 

 

 

PAGE 67 of 78


 

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

 

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

Version: 1

 

23.   OTHER OPERATING INCOME (EXPENSES)

               

Consolidated

   

Nine-month period ended

 

Three-month period ended

   

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Other operating income

 

             

Untimely PIS / COFINS / ICMS credits

 

404

 

16,096

     

407

Lawsuit indemnities/wins

 

5,732

 

19,760

 

1,081

 

1,252

Rentals and leases

 

602

 

2,457

 

200

 

745

Reversal of provisions

 

   

1,953

 

(1,179)

 

782

Other income

 

28,551

 

13,179

 

9,981

 

5,863

 

 

35,289

 

53,445

 

10,083

 

9,049

Other operating expenses

               

Taxes and fees

 

(32,572)

 

(65,129)

 

(16,153)

 

(17,575)

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

(135,868)

 

(243,119)

 

(44,839)

 

(54,285)

Contractual nondeductible fines

 

(3,845)

 

(69,924)

 

13,293

 

(15,258)

Depreciation of unused equipment (Note 10 a)

 

(46,164)

 

(10,332)

 

(17,219)

 

(3,933)

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

 

(26,805)

 

(4,565)

 

(970)

 

(4,334)

Inventory impairment losses/reversals (Note 6)

 

16,262

 

(20,556)

 

(431)

 

(2,564)

Expenses on studies and project engineering

 

(45,466)

 

(41,106)

 

(20,576)

 

(14,140)

Pension plan expenses

     

(5,256)

       

Healthcare plan expenses

 

(35,051)

 

(26,921)

 

(13,325)

 

(9,867)

Impairment of available-for-sale security

 

(5,002)

 

(2,022,793)

       

Other expenses

 

(92,881)

 

(50,199)

 

(42,421)

 

(11,038)

   

(407,392)

 

(2,559,900)

 

(142,641)

 

(132,994)

Other operating income (expenses)

 

(372,103)

 

(2,506,455)

 

(132,558)

 

(123,945)

                 
           

Parent Company

   

Nine-month period ended

 

Three-month period ended

   

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Other operating income

 

             

Untimely PIS / COFINS / ICMS credits

 

404

 

9,059

     

407

Lawsuit indemnities/wins

 

2,823

 

19,261

 

1,081

 

792

Rentals and leases

 

602

 

2,457

 

200

 

745

Reversal of provisions

 

(34,862)

 

36,033

 

(34,862)

 

(2,728)

Other income

 

7,425

 

5,971

 

4,764

 

2,391

 

 

(23,608)

 

72,781

 

(28,817)

 

1,607

                 

Other operating expenses

               

Taxes and fees

 

(20,552)

 

(11,683)

 

(3,364)

 

(5,848)

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

(136,439)

 

(234,768)

 

(45,784)

 

(62,996)

Contractual nondeductible fines

 

   

(69,611)

 

13,412

 

(10,422)

Depreciation of unused equipment (Note 10 a)

 

(21,320)

 

(9,436)

 

(7,171)

 

(3,703)

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

 

(7,771)

 

(3,617)

 

(509)

 

(3,523)

Inventory impairment losses/reversals (Note 6)

 

16,178

 

(18,783)

 

1,361

 

(2,140)

Expenses on studies and project engineering

 

(44,708)

 

(39,786)

 

(20,287)

 

(13,824)

Pension plan expenses

     

(5,218)

       

Healthcare plan expenses

 

(35,066)

 

(26,905)

 

(13,329)

 

(9,862)

Impairment of available-for-sale security

 

(3,369)

 

(1,245,024)

       

Other expenses

 

(83,815)

 

(11,938)

 

(38,506)

 

9,029

   

(336,862)

 

(1,676,769)

 

(114,177)

 

(103,289)

Other operating income (expenses)

 

(360,470)

 

(1,603,988)

 

(142,994)

 

(101,682)

                 

 

 

PAGE 68 of 78


 

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

 

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

Version: 1

 

24.   FINANCE INCOME (COSTS)

   

 

 

 

 

 

 

Consolidated

   

Nine-month period ended

 

Three-month period ended

   

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Finance income

 

             

Related parties (Note 18 b)

 

772

     

362

   

Income from short-term investments

 

100,110

 

141,027

 

42,271

 

36,022

Other income

 

56,500

 

102,107

 

16,647

 

31,405

 

 

157,382

 

243,134

 

59,280

 

67,427

Finance costs

               

Borrowings and financing - foreign currency

 

(545,945)

 

(504,412)

 

(186,987)

 

(176,267)

Borrowings and financing - local currency

 

(1,117,087)

 

(1,188,134)

 

(426,856)

 

(356,300)

Related parties (Note 18 b)

 

(309,760)

 

(297,436)

 

(104,759)

 

(99,837)

Capitalized interest (Notes 10 and 31)

 

374,902

 

297,471

 

133,020

 

94,664

Losses on derivatives (*)

 

(18,693)

 

(7,827)

 

(2,482)

 

(1,920)

Interest, fines and late payment charges

 

(53,401)

 

(123,546)

 

(29,626)

 

(33,107)

Other finance costs

 

(109,299)

 

(128,989)

 

(43,552)

 

(42,483)

   

(1,779,283)

 

(1,952,873)

 

(661,242)

 

(615,250)

Inflation adjustment and exchange gains (losses), net

 

             

Inflation adjustments

 

(29,627)

 

(49,927)

 

4,194

 

745

Exchange differences

 

70,314

 

148,880

 

8,935

 

43,363

Exchange gains (losses) on derivatives (*)

 

(1,006)

 

1,015

 

(8,285)

 

(12,382)

 

 

39,681

 

99,968

 

4,844

 

31,726

                 

Finance costs, net

 

(1,582,220)

 

(1,609,771)

 

(597,118)

 

(516,097)

 

 

             

(*) Statement of gains and losses on derivative transactions

           

Dollar to real swap

 

232

 

8,095

 

(806)

 

312

Euro to dollar swap

 

(5,031)

 

(731)

 

(7,056)

 

(6,585)

Yen to dollar swap

 

(58)

 

289

 

2

 

6

Dollar to euro swap

 

3,851

 

(6,638)

 

(425)

 

(6,115)

 

 

(1,006)

 

1,015

 

(8,285)

 

(12,382)

Libor to CDI swap

 

(3,385)

 

(7,827)

 

(1,091)

 

(1,920)

Fixed rate to CDI swap

 

(15,308)

     

(1,391)

   
   

(18,693)

 

(7,827)

 

(2,482)

 

(1,920)

 

 

(19,699)

 

(6,812)

 

(10,767)

 

(14,302)

                 

 

 

 

 

 

PAGE 69 of 78


 

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

 

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

Version: 1

 

 

   

 

 

 

 

Parent Company

   

Nine-month period ended

 

Three-month period ended

   

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Finance income

 

             

Related parties (Note 18 b)

 

948

 

64,072

 

(4,846)

 

11,616

Related parties - loans and financing (Note 18b)

 

34,054

 

16,486

 

15,130

 

5,458

Income from short-term investments

 

13,455

 

7,682

 

8,523

 

(4,685)

Other income

 

50,438

 

66,522

 

9,468

 

19,177

   

98,895

 

154,762

 

28,275

 

31,566

Finance costs

 

             

Borrowings and financing - foreign currency

 

(53,021)

 

(57,029)

 

(18,335)

 

(18,844)

Borrowings and financing - local currency

 

(858,415)

 

(926,080)

 

(327,434)

 

(282,043)

Related parties (Note 18 b)

 

(1,148,715)

 

(1,083,383)

 

(395,948)

 

(360,223)

Capitalized interest (Notes 10 and 31)

 

232,064

 

207,450

 

86,228

 

71,739

Losses on derivatives (*)

 

(3,385)

 

(7,827)

 

(1,091)

 

(1,920)

Interest, fines and late payment charges

 

(64,918)

 

(118,620)

 

(24,066)

 

(32,098)

Other finance costs

 

(81,182)

 

(119,781)

 

(35,585)

 

(39,060)

 

 

(1,977,572)

 

(2,105,270)

 

(716,231)

 

(662,449)

                 

Inflation adjustment and exchange gains (losses), net

 

             

Inflation adjustments

 

(26,648)

 

(4,583)

 

4,979

 

1,065

Exchange differences

 

(599,044)

 

(382,578)

 

(41,414)

 

(32,157)

   

(625,692)

 

(387,161)

 

(36,435)

 

(31,092)

                 

Finance costs, net

 

(2,504,369)

 

(2,337,669)

 

(724,391)

 

(661,975)

                 

(*) Statement of gains and losses on derivative transactions

           

Libor to CDI swap

 

(3,385)

 

(7,827)

 

(1,091)

 

(1,920)

 

 

(3,385)

 

(7,827)

 

(1,091)

 

(1,920)

   

(3,385)

 

(7,827)

 

(1,091)

 

(1,920)

                 

 

 

 

 

PAGE 70 of 78


 

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

 

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

Version: 1

 

 

 

25.   SEGMENT INFORMATION

 

The information related to segment information did not have 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 September 30, 2013.

 

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

 

   

Nine-month period ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2013

Profit or loss

 

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Ports

 

Railroads

       

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

 

4,668,491

 

14,655,337

 

 

 

 

 

 

 

1,504,924

 

 

 

 

Net revenues

                             

Domestic market

 

7,324,839

 

236,511

 

132,598

 

776,337

 

155,096

 

307,629

 

(724,108)

 

8,208,902

Foreign market

 

1,967,717

 

3,140,340

 

 

 

 

 

(953,358)

 

4,154,699

Total net revenue (Note 21)

 

9,292,556

 

3,376,851

 

132,598

 

776,337

 

155,096

 

307,629

 

(1,677,466)

 

12,363,601

Cost of sales and services (Note 22)

 

(7,514,714)

 

(1,883,276)

 

(66,324)

 

(525,072)

 

(118,741)

 

(207,318)

 

1,184,435

 

(9,131,010)

Gross profit

 

1,777,842

 

1,493,575

 

66,274

 

251,265

 

36,355

 

100,311

 

(493,031)

 

3,232,591

Selling and administrative expenses (Note 22)

 

(532,249)

 

(56,024)

 

(14,954)

 

(72,826)

 

(15,273)

 

(51,809)

 

(262,189)

 

(1,005,324)

Depreciation (Note 10 a)

 

572,641

 

159,016

 

5,394

 

101,396

 

12,795

 

22,972

 

(51,494)

 

822,720

Proportional EBITDA of jointly controlled entities

                         

598,444  

 

598,444

Adjusted EBITDA

 

1,818,234

 

1,596,567

 

56,714

 

279,835

 

33,877

 

71,474

 

(208,270)

 

3,648,431

                                 
                                 
   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2013

Sales by geographic area

 

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Ports

 

Railroads

       

Asia

 

19,479

 

2,468,611

 

 

 

 

 

 

 

 

 

 

 

2,488,090

North America

 

471,237

                         

471,237

Latin America

 

113,007

 

 

 

 

 

 

 

 

 

 

 

 

 

113,007

Europe

 

1,342,435

 

671,729

                     

2,014,164

Other

 

21,559

 

 

 

 

 

 

 

 

 

 

 

(953,358)

 

(931,799)

Foreign market

 

1,967,717

 

3,140,340

 

 

 

 

 

(953,358)

 

4,154,699

Domestic market

 

7,324,839

 

236,511

 

132,598

 

776,337

 

155,096

 

307,629

 

(724,108)

 

8,208,902

TOTAL

 

9,292,556

 

3,376,851

 

132,598

 

776,337

 

155,096

 

307,629

 

(1,677,466)

 

12,363,601

                                 
                                 
   

Three-month period ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2013

   

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

       

Ports

 

Railroads

       

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

 

1,531,044

 

6,534,083

 

 

 

 

 

 

 

525,630

 

 

 

 

Net revenues

                               

Domestic market

 

2,523,072

 

81,312

 

50,103

 

288,001

 

55,162

 

104,669

 

(268,250)

 

2,834,069

Foreign market

 

675,204

 

1,565,024

 

 

 

 

 

(412,881)

 

1,827,347

Total net revenue (Note 21)

 

3,198,276

 

1,646,336

 

50,103

 

288,001

 

55,162

 

104,669

 

(681,131)

 

4,661,416

Cost of sales and services (Note 22)

 

(2,531,714)

 

(828,176)

 

(23,567)

 

(176,584)

 

(44,220)

 

(70,207)

 

415,257

 

(3,259,211)

Gross profit

 

666,562

 

818,160

 

26,536

 

111,417

 

10,942

 

34,462

 

(265,874)

 

1,402,205

Selling and administrative expenses (Note 22)

 

(194,590)

 

(1,708)

 

(4,721)

 

(26,333)

 

(5,307)

 

(18,455)

 

(63,539)

 

(314,653)

Depreciation (Note 10 a)

 

200,067

 

55,317

 

1,846

 

34,539

 

4,272

 

7,587

 

(31,452)

 

272,176

Proportional EBITDA of jointly controlled entities

                         

292,024  

 

292,024

Adjusted EBITDA

 

672,039

 

871,769

 

23,661

 

119,623

 

9,907

 

23,594

 

(68,841)

 

1,651,752

                                 
                                 
   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2013

   

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

       

Ports

 

Railroads

       

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

7,277

 

1,214,175

 

 

 

 

 

 

 

 

 

 

 

1,221,452

North America

 

161,054

 

 

 

 

 

 

 

 

 

 

 

 

 

161,054

Latin America

 

39,163

 

 

 

 

 

 

 

 

 

 

 

 

 

39,163

Europe

 

460,056

 

350,849

 

 

 

 

 

 

 

 

 

 

 

810,905

Other

 

7,654

 

 

 

 

 

 

 

 

 

 

 

(412,881)

 

(405,227)

Foreign market

 

675,204

 

1,565,024

 

 

 

 

 

(412,881)

 

1,827,347

Domestic market

 

2,523,072

 

81,312

 

50,103

 

288,001

 

55,162

 

104,669

 

(268,250)

 

2,834,069

TOTAL

 

3,198,276

 

1,646,336

 

50,103

 

288,001

 

55,162

 

104,669

 

(681,131)

 

4,661,416

 

 

 

PAGE 71 of 78


 

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

 

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

Version: 1

 

 

   

Nine-month period ended

Profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30/09/2012

 

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Ports

 

Railroads

       

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

 

4,323,107

 

14,499,337

 

 

 

 

 

 

 

1,488,694

 

 

 

 

Net revenues

                               

Domestic market

 

6,240,797

 

472,360

 

109,085

 

795,333

 

167,881

 

289,318

 

(472,187)

 

7,602,587

Foreign market

 

1,726,759

 

2,712,163

 

 

 

 

 

(1,256,643)

 

3,182,279

Total net revenue (Note 21)

 

7,967,556

 

3,184,523

 

109,085

 

795,333

 

167,881

 

289,318

 

(1,728,830)

 

10,784,866

Cost of sales and services (Note 22)

 

(6,562,517)

 

(1,680,473)

 

(61,379)

 

(541,471)

 

(105,640)

 

(219,734)

 

1,227,434

 

(7,943,780)

Gross profit

 

1,405,039

 

1,504,050

 

47,706

 

253,862

 

62,241

 

69,584

 

(501,396)

 

2,841,086

Selling and administrative expenses (Note 22)

 

(467,750)

 

(50,721)

 

(15,280)

 

(70,769)

 

(16,412)

 

(52,182)

 

(173,220)

 

(846,334)

Depreciation (Note 10 a)

 

566,964

 

140,951

 

4,919

 

103,694

 

12,979

 

19,663

 

(65,902)

 

783,268

Proportional EBITDA of jointly controlled entities

         

     

     

531,467  

 

531,467

Adjusted EBITDA

 

1,504,253

 

1,594,280

 

37,345

 

286,787

 

58,808

 

37,065

 

(209,051)

 

3,309,487

                                 
                                 
   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2012

Sales by geographic area

 

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

     

Ports

 

Railroads

       

Asia

 

19,183

 

2,024,671

 

 

 

 

 

 

 

 

 

 

 

2,043,854

North America

 

453,926

 

16,589

                     

470,515

Latin America

 

159,870

 

 

 

 

 

 

 

 

 

 

 

 

 

159,870

Europe

 

1,082,864

 

670,903

                     

1,753,767

Other

 

10,916

 

 

 

 

 

 

 

 

 

 

 

(1,256,643)

 

(1,245,727)

Foreign market

 

1,726,759

 

2,712,163

 

 

 

 

 

(1,256,643)

 

3,182,279

Domestic market

 

6,240,797

 

472,360

 

109,085

 

795,333

 

167,881

 

289,318

 

(472,187)

 

7,602,587

TOTAL

 

7,967,556

 

3,184,523

 

109,085

 

795,333

 

167,881

 

289,318

 

(1,728,830)

 

10,784,866

                                 
                                 
       

Three-month period ended

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30/09/2012

   

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

       

Ports

 

Railroads

       

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

 

1,583,552

 

4,769,908

 

 

 

 

 

 

 

557,998

 

 

 

 

Net revenues

                             

Domestic market

 

2,337,825

 

141,941

 

41,206

 

284,184

 

55,637

 

108,580

 

(175,285)

 

2,794,088

Foreign market

 

579,084

 

795,297

 

 

 

 

 

(386,899)

 

987,482

Total net revenue (Note 21)

 

2,916,909

 

937,238

 

41,206

 

284,184

 

55,637

 

108,580

 

(562,184)

 

3,781,570

Cost of sales and services (Note 22)

 

(2,322,857)

 

(570,924)

 

(21,000)

 

(183,313)

 

(39,999)

 

(75,604)

 

380,933

 

(2,832,764)

Gross profit

 

594,052

 

366,314

 

20,206

 

100,871

 

15,638

 

32,976

 

(181,251)

 

948,806

Selling and administrative expenses (Note 22)

 

(215,939)

 

(16,080)

 

(5,255)

 

(25,027)

 

(5,421)

 

(15,767)

 

(50,319)

 

(333,808)

Depreciation (Note 10 a)

 

189,305

 

47,773

 

1,714

 

34,775

 

4,258

 

6,339

 

(12,991)

 

271,173

Proportional EBITDA of jointly controlled entities

     

     

         

189,719  

 

189,719

Adjusted EBITDA

 

567,418

 

398,007

 

16,665

 

110,619

 

14,475

 

23,548

 

(54,842)

 

1,075,890

                                 
                                 
   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30/09/2012

   

Steel

 

Mining

 

Logistics

 

 

 

Energy

 

Cement

 

Corporate expenses/ elimination

 

Consolidated

       

Ports

 

Railroads

       

Sales by geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

13,900

 

621,807

                     

635,707

North America

 

151,145

 

16,589

 

 

 

 

 

 

 

 

 

 

 

167,734

Latin America

 

63,037

                         

63,037

Europe

 

348,901

 

156,901

 

 

 

 

 

 

 

 

 

 

 

505,802

Other

 

2,101

 

 

 

 

 

 

 

 

 

 

 

(386,899)

 

(384,798)

Foreign market

 

579,084

 

795,297

 

 

 

 

 

(386,899)

 

987,482

Domestic market

 

2,337,825

 

141,941

 

41,206

 

284,184

 

55,637

 

108,580

 

(175,285)

 

2,794,088

TOTAL

 

2,916,909

 

937,238

 

41,206

 

284,184

 

55,637

 

108,580

 

(562,184)

 

3,781,570

 

(*) 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), plus the proportional EBITDA of jointly controlled entities. 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 - September 30, 2013 – CIA SIDERURGICA NACIONAL 

Version: 1

 

 

               

Consolidated

   

Nine-month period ended

 

Three-month period ended

   

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

(Loss) /profit for the period

 

1,021,090

 

(796,711)

 

502,888

 

159,095

Depreciation (Note 10 a)

 

822,720

 

783,268

 

272,176

 

271,173

Income tax and social contribution (Note 8)

 

(240,408)

 

(781,180)

 

63,446

 

(48,444)

   

1,582,220

 

1,609,771

 

597,118

 

516,097

EBITDA

 

3,185,622

 

815,148

 

1,435,628

 

897,921

Other operating income (expenses) (Note 23)

 

372,103

 

2,506,455

 

132,558

 

123,945

Share of profits (losses) of investees

 

(507,738)

 

(543,583)

 

(208,458)

 

(135,695)

Proportional EBITDA of jointly controlled entities

 

598,444

 

531,467

 

292,024

 

189,719

Adjusted EBITDA (*)

 

3,648,431

 

3,309,487

 

1,651,752

 

1,075,890

 

(*) 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.

 

26.   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  

 

Nine-month period ended

 

Three-month period ended

 

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

 

Common shares

 

Common shares

(Loss) profit for the period

             

Attributed to owners of the Company

1,021,477

 

(751,952)

 

499,682

 

169,714

Weighted average number of shares

1,457,970

 

1,457,970

 

1,457,970

 

1,457,970

Basic and diluted EPS

0.70062

 

(0.51575)

 

0.34272

 

0.11640

               
         

Parent Company

 

Nine-month period ended

 

Three-month period ended

 

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

 

Common shares

 

Common shares

(Loss) profit for the period

             

Attributed to owners of the Company

1,021,477

 

(751,952)

 

499,682

 

169,714

Weighted average number of shares

1,457,970

 

1,457,970

 

1,457,970

 

1,457,970

Basic and diluted EPS

0.70062

 

(0.51575)

 

0.34272

 

0.11640

 

 

 

27.   EMPLOYEE BENEFITS

 

The information related to employee benefits did not have significant changes in relation to that disclosed in the Company's financial statements as of December 31, 2012, except for the event mentioned below, and, accordingly, the Company decided not to repeat it fully in the condensed interim financial statements as of September 30, 2013.

 

·       CBS Prev Plan

 

 

PAGE 73 of 78


 

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

 

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

Version: 1

 

The new CBS Prev Plan, which is a defined contribution plan, started on September 16, 2013. Under this plan, the retirement benefit is determined based on the accumulated amount by monthly contributions of participants and sponsors. To receive the benefit, each participant can opt for: (a) receiving part in cash (up to 25%) and the remaining balance through a monthly income through a percentage applied to the fund generating the benefit, not being applicable to death pension benefits, or (b) receive only a monthly income through a percentage applied to the fund generating the benefit.

 

With the creation of the CBS Prev Plan, the mixed supplementary benefit plan was discontinued for the entry of new participants as from September 16, 2013.

 

Therefore, as of September 30, 2013 the Company has the following pension plans:

 

·         Plan covering 35% of average salary

·         Supplementary average salary plan

·         Mixed supplementary benefit plan

·         CBSPrev Namisa Plan

·         CBS Prev Plan

 

 

28.   GUARANTEES 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         
 

Currency

 

Maturities

 

Loans

 

Tax foreclosure

 

Other

 

Total

         

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

 

9/30/2013

 

12/31/2012

Transnordestina

R$

 

Up to 12/08/2027 and indeterminate

 

2,050,260

 

1,626,509

 

20,600

 

1,800

 

167,216

 

4,866

 

2,238,076

 

1,633,175

                                       

CSN Cimentos

R$

 

Up to 11/18/2014 and indeterminate

         

26,423

 

25,403

 

39,287

 

42,397

 

65,710

 

67,800

                                       

Prada

R$

 

Up to 2/07/2014 and indeterminate

 

 

 

 

 

10,133

 

10,133

 

21,616

 

21,616

 

31,749

 

31,749

                                       

Itá Energética

R$

     

 

7,326

                 

 

7,326

                                       

CSN Energia

R$

 

Indeterminate

 

 

 

 

 

2,829

 

4,192

 

 

 

 

 

2,829

 

4,192

                                       

Congonhas Minérios

R$

 

5/21/2019

 

2,000,000

 

2,000,000

                 

2,000,000

 

2,000,000

                                       

Fundação CSN

R$

 

Indeterminate

 

1,003

 

1,003

 

 

 

 

 

 

 

 

 

1,003

 

1,003

                                       

Total in R$

       

4,051,263

 

3,634,838

 

59,985

 

41,528

 

228,119

 

68,879

 

4,339,367

 

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

 

20,196

                     

20,196

   
                                       

Total in US$

 

 

 

 

3,920,196

 

3,900,000

 

 

 

 

 

 

 

 

 

3,920,196

 

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$

       

9,104,209

 

8,218,991

                 

9,104,209

 

8,218,991

 

 

 

 

 

13,155,472

 

11,853,829

 

59,985

 

41,528

 

228,119

 

68,879

 

13,443,576

 

11,964,236

 

 

 

 

PAGE 74 of 78


 

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

 

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

Version: 1

 

 

29.   COMMITMENTS  

 

a.      Take-or-pay contracts

 

As of September 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

 

Após 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.

 

127,869

 

79,606

 

40,570

 

162,282

 

162,282

 

81,141

     

446,275

                                       

MRS Logística

Steel products transportation

 

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

 

51,323

 

49,988

 

16,379

 

65,516

 

65,516

 

27,298

 

 

 

174,709

                                       

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.

 

12,004

 

86,792

 

33,193

 

132,770

 

132,770

 

132,770

 

1,327,702

 

1,759,205

                                       

FCA

Mining products transportation

 

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

 

661

 

2,034

 

17,454

 

 

 

 

 

 

 

 

 

17,454

                                       

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.

 

2,578  

 

727

 

6,825

 

27,300

 

27,300

 

27,300

 

91,001

 

179,726

                                       

(*) 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.

 

8,999

 

3,297

 

 

 

 

 

 

 

 

 

 

 

 

                                       

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.

 

91,851

 

25,286

 

13,688

 

54,754

 

54,754

 

54,754

     

177,950

                                       

CEG Rio

Supply of natural gas

 

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

 

339,079

 

301,427

 

292,693

 

 

 

 

 

 

 

 

 

292,693

                                       

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.

 

326,515

 

281,501

 

29,019

 

116,075

             

145,094

                                       

Compagás

Supply of natural gas

 

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

 

13,662

 

13,391

 

4,041

 

16,165

 

16,165

 

16,165

 

129,316

 

181,852

                                       

COPEL

Power supply

 

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

 

11,130

 

14,270

 

950

 

8,553

 

8,553

 

8,553

 

37,063

 

63,672

                                       

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.

 

5,761

 

6,127

 

1,768

 

7,074

 

7,074

 

7,074

 

51,285

 

74,275

                                       

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.

 

30,539

 

30,030

 

7,972

 

15,944

             

23,916

                                       

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.

 

33,894

 

30,823

 

8,596

 

 

 

 

 

 

 

 

 

8,596

(*) in renegotiation phase

                               
         

1,055,865

 

925,299

 

473,148

 

606,433

 

474,414

 

355,055

 

1,636,367

 

3,545,417

 

 

b.      Concession agreements

 

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

 

Company

     

 

   

Concession

 

Type of service

 

2013

 

2014

 

2015

 

2016

 

Após 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.

 

22,610

 

90,441

 

90,441

 

90,441

 

836,581

 

1,130,514

                             

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.

 

1,816  

 

6,970

 

6,970

 

6,970

 

72,609

 

95,335

                             

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.

 

73,461

 

185,771

 

185,771

 

185,771

 

1,114,626

 

1,745,400

                             

Tecon

 

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

 

8,252

 

24,756

 

24,756

 

24,756

 

222,800

 

305,320

                             

 

 

 

 

106,139

 

307,938

 

307,938

 

307,938

 

2,246,616

 

3,276,569

 

 

 

PAGE 75 of 78


 

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

 

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

Version: 1

 

30.   INSURANCE 

 

In 2013, 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, 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.

 

31.   ADDITIONAL INFORMATION TO CASH FLOWS

 

     

Consolidated

 

Parent Company

 

9/30/2013

 

9/30/2012

 

9/30/2013

 

9/30/2012

Income tax and social contribution paid

26,493

 

139,668

       

Increase of PP&E with interest capitalization

374,902

 

297,471

 

232,064

 

207,450

Purchase of PP&E without cash addition

           

373,673

 

401,395

 

437,139

 

232,064

 

581,123

               

 

 

32.   EVENTS AFTER THE REPORTING PERIOD 

 

·       Amendment to the Term of Adjustment of Conduct – TAC INEA 026/2010

 

On October 4, 2013, CSN, SEA – State Environment Secretariat, CECA – State Environmental Control Commission and INEA - State Environment Institute, bodies from the State of Rio de Janeiro, signed the Second Amendment to the Term of Adjustment of Conduct – TAC (TAC.INEA 026/10), extending for additional 24 months the term for executing environmental actions in the area of Presidente Vargas Steel Mill – UPV in Volta Redonda. The amount of investments foreseen for this new agreement is R$165,300, totaling 46 operating improvement and environmental monitoring actions.

 

·       Dividends and Interest on capital

 

On November 13, 2013, the Board of Directors approved the payment to the shareholders of interest on capital amounting to R$100,000 and interim dividends amounting to R$400,000. This amount, to be paid on November 28, 2013, represents an advance of the mandatory minimum dividend for the year 2013.

 

 

 

PAGE 76 of 78


 

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

 

ITR –– Quarterly Financial Information - September 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 September 30, 2013, which comprises the balance sheet as of September 30, 2013 and the related statements of income, and of comprehensive income, for the three and nine-months periods then ended and of changes in equity and of cash flows for the nine-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 technical 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 - September 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 nine months ended September 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 nine-month period ended September 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, November 13, 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: November 29, 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.