Академический Документы
Профессиональный Документы
Культура Документы
Statement of Income Comprehensive Statement of Income Statement of Cash Flows Statement of Changes in Net Equity SCNE - 01/01/2013 to 03/31/2013 SCNE - 01/01/2012 to 03/31/2012 Statement of Value Added 9
5 6 7
10
Company Data 1
Number of Shares (Units) Paid-up Capital Common Preferred Total In Treasury Common Preferred Total
Current Quarter
03/31/2013
(In
thousands of Reais) Account Description Total Assets Current Assets Cash and Cash Equivalents Financial Investments Marketable Securities Accounts Receivable Trade Receivables Inventories Other Current Assets Other Taxes Recoverable Dividends Receivable Advances to Suppliers Financial Instruments Other Non-Current Assets Long term Receivables Accounts Receivable Deferred Taxes Deferred income tax and social contribution Credits with Related Parties Other Non-Current Assets Judicial Deposits Deposits for tax incentives Properties for sales Financial Instruments Taxes recoverable Other Investments Equity Investments Interest in Associated Companies Interest in Subsidiaries Interest in Jointly Controlled Subsidiaries Property, Plant and Equipment Property, Plant and Equipment in operation Construction in progress Intangible assets Current Quarter 03/31/2013 28,993,571 5,332,657 854,109 14,158 14,158 919,705 919,705 2,987,846 556,839 556,839 254,797 136,143 3,833 0 162,066 23,660,914 1,851,515 22,701 1,135,149 1,135,149 69,363 624,302 401,718 290 8,286 138,914 63,728 11,366 7,870,127 7,870,127 142,958 6,985,693 741,476 13,793,456 12,293,226 1,500,230 145,816 Prior Year 12/31/2012 29,667,154 5,829,216 1,251,103 9,137 9,137 949,368 949,368 2,985,220 634,388 634,388 369,678 129,936 5,120 22,440 107,214 23,837,938 1,935,331 23,176 1,058,842 1,058,842 69,862 783,451 391,956 290 8,020 281,356 70,063 31,766 7,780,318 7,780,318 143,040 6,938,944 698,334 13,974,626 12,478,158 1,496,468 147,663
Account Code 1 1.01 1.01.01 1.01.02 1.01.02.03 1.01.03 1.01.03.01 1.01.04 1.01.08 1.01.08.03 1.01.08.03.01 1.01.08.03.02 1.01.08.03.03 1.01.08.03.04 1.01.08.03.05 1.02 1.02.01 1.02.01.03 1.02.01.06 1.02.01.06.01 1.02.01.08 1.02.01.09 1.02.01.09.03 1.02.01.09.04 1.02.01.09.05 1.02.01.09.06 1.02.01.09.07 1.02.01.09.08 1.02.02 1.02.02.01 1.02.02.01.01 1.02.02.01.02 1.02.02.01.03 1.02.03 1.02.03.01 1.02.03.03 1.02.04
2.01.05.02.01 Dividends and Interest on Own Capital Payable 2.01.05.02.04 Accounts Payable 2.01.05.02.05 Taxes Payable in Installments 2.01.05.02.06 Financial Instruments 2.01.05.02.07 Advances from clients 2.02 2.02.01 2.02.01.01 2.02.01.02 2.02.02 2.02.02.01 2.02.02.02 Non-Current Liabilities Loans and Financing Loans and Financing Debentures Other Obligations Liabilities with Related Parties Other
2.02.02.02.03 Taxes Payable in Installments 2.02.02.02.04 Financial Instruments 2.02.02.02.05 Other payables 2.02.04 2.02.04.01 Provisions Tax Social Security Labor and Civil Provisions
2.02.04.01.02 Social Security and Labor Provisions 2.02.04.01.05 Contingent Liabilities 2.02.04.02 2.03 2.03.01 2.03.02 2.03.04 2.03.04.01 2.03.04.10 2.03.05 2.03.06 2.03.06.01 2.03.06.02 2.03.06.03 2.03.06.04 2.03.06.05 2.03.06.06 Other Provisions Net Equity Realized Capital Capital Reserves Revenue Reserves Legal Reserve For investments and working capital Retained earnings/Accumulated losses Equity Valuation Adjustments Result from capital transaction Actuarial gains and losses with Retirement Benefits Indexation of property, plant and equipment (IAS 29) Accumulated Translation Adjustments Cash Flow Hedge Reserve Other 2.02.04.02.03 Provision for Environmental Liabilities and Demobilization
(In thousands of Reais) Account Code 3.01 3.02 3.03 3.04 3.04.01 3.04.02 3.04.04 3.04.05 3.04.06 3.04.06.01 3.04.06.02 3.04.06.03 3.05 3.06 3.07 3.08 3.08.01 3.08.02 3.09 3.11 3.99 3.99.01 3.99.01.01 3.99.01.02 3.99.02 3.99.02.01 3.99.02.02 Account Description Revenue from Sale of Assets and/or Services Cost of Assets and/or Services Sold Gross Result Operating Income/Expenses Selling Expenses General and Administrative Other Operating Income Other Operating Expenses Equity in the Results In associated and subsidiaries Net capital deficiency Unrealized Profit in Transactions with Subsidiaries and Associated Result Before Financial Result and Taxes Financial Result Result Before Taxes on Profit Income Tax and Social Contribution on Net Income Current Deferred Net Result from Continued Operations Net Income/Loss for the Period Net Income per Share(Reais/Share) Basic Earnings per Share ON PN Earnings per share diluted ON PN
01/01/2013 to 03/31/2013
Accumulated Current Year 2,666,305 -2,654,720 11,585 -35,572 -43,348 -99,802 77,090 -65,362 95,850 99,608 0 -3,758 -23,987 -251,716 -275,703 122,089 0 122,089 -153,614 -153,614
01/01/2012 to 03/31/2012
Accumulated Prior Year 2,551,772 -2,580,074 -28,302 -43,158 -33,017 -58,998 18,596 -23,464 53,725 26,799 26,926 0 -71,460 -56,136 -127,596 56,761 -54 56,815 -70,835 -70,835
(In thousands of Reais) Account Code 4.01 4.02 4.02.01 4.02.02 4.02.04 4.03 Account Description Net Income for the Period Other Comprehensive Income Actuarial gain (loss) with retirement benefits Exchange variation on foreign subsidiaries Hedge Accounting Comprehensive Income for the Period Accumulated Current Year -153,614 88,976 -26,464 104 115,336 -64,638 Accumulated Prior Year -70,835 24,674 -13,008 -284 37,966 -46,161
01/01/2013 to 03/31/2013
01/01/2012 to 03/31/2012
(In thousands of Reais) Account Code 6.01 6.01.01 Account Description Cash Flows from Operating Activities Cash Generated in Operations Accumulated Current Year -242,246 162,799 -153,614 251,995 32,267 228,254 -31,187 -95,850 2,815 -122,089 34,730 15,478 -405,045 -5,021 29,663 -23,622 121,216 499 -14,076 15,259 -104,770 22,497 -182,565 -5,333 -42,645 -27,616 -188,531 -78,183 1,421 -65,834 -13,811 41 -48,121 1,302,532 -1,343,980 -7,476 804 -1 -28,444 -396,994 1,251,103 854,109 Accumulated Prior Year 991,564 55,896 -70,835 -12,503 73,280 191,648 324 -53,725 1,649 -56,815 3,913 -21,040 935,668 124,396 -77,424 223,461 171,864 1,118 -19,558 -28,186 288,024 4,035 409,893 27,931 -40,138 -57,044 -92,704 -486,298 0 -480,070 -11,810 5,582 -303,093 317,113 -604,306 -8,367 -7,517 -16 -3,816 198,357 363,586 561,943
01/01/2013 to 03/31/2013
01/01/2012 to 03/31/2012
6.01.01.01 Net income (loss) for the year 6.01.01.02 Indexation charges and foreign exchange gains/losses, net 6.01.01.03 Interest expenses 6.01.01.04 Depreciation and amortization 6.01.01.05 Losses/(gains) on sale of property, plant and equipment 6.01.01.07 Equity in the Results 6.01.01.08 Stock Option Plan 6.01.01.09 Deferred income tax and social contribution 6.01.01.10 Changes in provisions 6.01.01.11 Actuarial losses (gains) 6.01.02 Changes in Assets and Liabilities 6.01.02.01 Marketable Securities 6.01.02.02 Trade receivables 6.01.02.03 Inventories 6.01.02.04 Taxes recoverable 6.01.02.05 Receivables from related companies 6.01.02.06 Judicial Deposits 6.01.02.07 Other (increase) decrease in assets 6.01.02.08 Suppliers, Contractors and Freights 6.01.02.09 Advances from customers 6.01.02.10 Payables to related companies 6.01.02.11 Taxes payable 6.01.02.12 Payment of actuarial liability 6.01.02.13 Other (increase) decrease in liabilities 6.01.02.14 Interest paid 6.02 6.02.01 6.02.02 6.02.04 6.02.05 6.03 6.03.01 6.03.02 6.03.03 6.03.04 6.03.05 6.04 6.05 6.05.01 6.05.02 Cash flow from Investing Activities Amount received on disposal (acquisition) of fixed assets Purchase of property, plant and equipment Purchase of intangible assets Dividends Received Cash flow from Financing Activities New borrowings, financing and debentures Repayment of borrowings and financing Taxes paid in installments Settlement of swap transactions Dividends and interest on own capital Foreign exchange variation on cash and cash equivalents Increase (Decrease) in Cash and Cash Equivalents Opening balance of Cash and Cash Equivalents Closing balance of Cash and Cash Equivalents
(in thousands of Reais) Account Code 5.01 5.02 5.03 5.04 5.04.03 5.05 5.05.01 5.05.02 5.05.02.06 5.05.02.07 5.05.02.08 5.05.02.09 5.06 5.06.04 5.07 Capital Reserves, Options Granted and Treasury Stock 219,684 0 219,684 2,152 2,152 0 0 0 0 0 0 0 0 0 221,836 Retained Other Revenue Earnings/Accumulated Comprehensive Reserve Losses Results 3,871,384 0 3,871,384 0 0 0 0 0 0 0 0 0 0 0 3,871,384 0 0 0 663 663 -149,484 -153,614 4,130 0 0 0 4,130 15,761 15,761 -133,060 367,361 0 367,361 0 0 84,846 0 84,846 -26,464 104 115,336 -4,130 -15,761 -15,761 436,446
Account Description Opening balance Prior Year Adjustments Adjusted opening balances Capital transactions with shareholders Recognized Granted Options Total Comprehensive Result Net income for the period Other Comprehensive Results Actuarial loss (gain) with retirement benefits Exchange rate changes on foreign associated and other changes Hedge of Cash Flow in Parent Company Adjustment property, plant and equipment IAS 29 Internal Changes in Net Equity Other Changes Closing Balances
Net Equity 16,608,429 0 16,608,429 2,815 2,815 -64,638 -153,614 88,976 -26,464 104 115,336 0 0 0 16,546,606
01/01/2013 to 03/31/2013
01/01/2012 to 03/31/2012
7.06.03.01 Actuarial Gains (losses) 7.06.03.02 Net foreign Exchange variations 7.07 7.08 7.08.01 Total Value Added to be distributed Distribution of Value Added Personnel
7.08.01.01 Direct Remuneration 7.08.01.02 Benefits 7.08.01.03 Severance Fund (F.G.T.S). 7.08.02 Taxes, Fees and Contributions 7.08.02.01 Federal 7.08.02.02 State 7.08.02.03 Municipal 7.08.03 Third Party Capital Remuneration 7.08.03.01 Interest 7.08.03.03 Other 7.08.04 7.08.04.03 Own Capital Remuneration Retained Earnings / Loss for the Period
(In thousands of Reais) Account Code 1 1.01 1.01.01 1.01.02 1.01.02.03 1.01.03 1.01.03.01 1.01.04 1.01.08 1.01.08.03 1.01.08.03.01 1.01.08.03.02 1.01.08.03.03 1.01.08.03.04 1.01.08.03.05 1.02 1.02.01 1.02.01.06 1.02.01.06.01 1.02.01.08 1.02.01.09 1.02.01.09.04 1.02.01.09.05 1.02.01.09.06 1.02.01.09.07 1.02.02 1.02.02.01 1.02.02.01.01 1.02.02.01.04 1.02.03 1.02.03.01 1.02.03.03 1.02.04 Account Description Total Assets Current Assets Cash and Cash Equivalents Financial Investments Marketable Securities Accounts Receivable Trade Receivables Inventories Other Current Assets Other Taxes recoverable Dividends Receivable Advances to Suppliers Other Accounts Receivable Financial Instruments Non-Current Assets Long Term Receivables Deferred taxes Deferred Income Tax and Social Contribution Credits with Related Parties Other non-current assets Judicial deposits Financial Instruments Taxes recoverable Other Investments Interest Corporation Interest in Associated Companies Other Interest Corporation Property, plant and equipment Property, plant and equipment in Operation Construction in Progress Intangible assets Current Quarter 03/31/2013 31,945,784 10,172,779 2,687,056 1,552,163 1,552,163 1,599,098 1,599,098 3,693,606 640,856 640,856 380,531 15,822 26,721 185,168 32,614 21,773,005 2,385,153 1,605,919 1,605,919 19,848 759,386 441,561 143,631 126,228 47,966 1,231,420 1,231,420 456,282 775,138 15,751,008 13,461,421 2,289,587 2,405,424 Prior Year 12/31/2012 32,605,145 10,706,114 3,123,318 1,537,558 1,537,558 1,568,105 1,568,105 3,767,984 709,149 709,149 485,093 12,134 33,178 128,651 50,093 21,899,031 2,450,695 1,513,879 1,513,879 19,636 917,180 430,531 286,508 131,583 68,558 1,182,052 1,182,052 450,146 731,906 15,852,506 13,651,283 2,201,223 2,413,778
(In thousands of Reais) Account Code 2 2.01 2.01.01 2.01.02 2.01.03 2.01.03.01 Account Description Total Liabilities Current Liabilities Social and Labor Obligations Suppliers Tax Obligations Federal Tax Obligations Current Quarter 03/31/2013 31,945,784 4,282,912 273,104 2,205,921 145,556 145,556 39,129 106,427 759,342 747,919 11,423 898,989 210,504 688,485 27,196 26,422 38,808 202,881 177,605 215,573 9,181,815 7,021,539 6,024,089 997,450 382,867 382,867 43,314 164,391 133,204 41,958 1,777,409 1,701,896 1,409,743 292,153 75,513 75,513 18,481,057 12,150,000 221,836 3,871,384 699,587 3,171,797 -133,060 436,446 871,258 Prior Year 12/31/2012 32,605,145 5,401,055 279,233 2,280,432 198,029 198,029 83,185 114,844 1,658,487 1,400,823 257,664 984,874 204,920 779,954 26,635 32,103 42,209 279,297 178,249 221,461 8,691,017 6,339,267 6,339,267 0 597,977 597,977 41,483 323,790 178,249 54,455 1,753,773 1,676,070 1,396,812 279,258 77,703 77,703 18,513,073 12,150,000 219,684 3,871,384 699,587 3,171,797 0 367,361 871,258
2.01.03.01.01 Income Tax and Social Contribution Payable 2.01.03.01.02 Taxes Payable 2.01.04 2.01.04.01 2.01.04.02 2.01.05 2.01.05.01 2.01.05.02 Loans and Financing Loans and Financing Debentures Other Obligations Liabilities with Related Parties Other
2.01.05.02.01 Dividends and Interest on Own Capital Payable 2.01.05.02.04 Taxes Payable in Installments 2.01.05.02.05 Financial Instruments 2.01.05.02.06 Advances from Customers 2.01.05.02.07 Accounts Payable for Acquisition of Investments 2.01.05.02.08 Accounts Payable 2.02 2.02.01 2.02.01.01 2.02.01.02 2.02.02 2.02.02.02 2.02.02.02.04 Non-Current Liabilities Loans and Financing Loans and Financing Debentures Other Obligations Other Financial Instruments
2.02.02.02.03 Taxes Payable in Installments 2.02.02.02.05 Accounts Payable for Acquisition of Investments 2.02.02.02.06 Other 2.02.04 2.02.04.01 2.02.04.01.05 2.02.04.02 2.03 2.03.01 2.03.02 2.03.04 2.03.04.01 2.03.04.10 2.03.05 2.03.06 2.03.06.01 Provisions Tax Social Labor and Civil Provisions Contingent Liabilities Other Provisions Consolidated Equity Realized Capital Share Capital reserves Revenue Reserves Legal Reserve For Investments and Working Capital Retained Earnings/Accumulated Deficit Equity valuation adjustments Result in capital transaction
(In thousands of Reais) Account Code 3.01 3.02 3.03 3.04 3.04.01 3.04.02 3.04.04 3.04.05 3.04.06 3.05 3.06 3.07 3.08 3.08.01 3.08.02 3.09 3.11 3.11.01 3.11.02 3.99.01.01 3.99.01.02 3.99.02 3.99.02.01 3.99.02.02 Account Description Revenue from Sale of Assets and/or Services Cost of Assets and/or Services Sold Gross Result Operating Expenses/Income Selling Expenses General and Administrative Expenses Other Operating Income Other Operating Expenses Equity in the Results Result Before Financial Result and Taxes Financial Result Result Before taxes on Profit Income Tax and Social Contribution on Net Income Current Deferred Net Result from Continued Operations Consolidated Net Income/Loss for the Period Attributed to Parent Company shareholders Attributed to Noncontrolling interest ON PN Diluted Earnings per Share ON PN -0.15 -0.16 -0.07 -0.08 Accumulated Current Year 01/01/2013 to 03/31/2013 3,194,709 -2,987,542 207,167 -169,766 -92,881 -142,172 84,137 -72,689 53,839 37,401 -236,150 -198,749 76,054 -61,796 137,850 -122,695 -122,695 -153,614 30,919 -0.15 -0.16 Accumulated Prior Year 01/01/2012 to 03/31/2012 2,882,120 -2,729,679 152,441 -177,255 -79,204 -108,815 21,259 -40,729 30,234 -24,814 -29,514 -54,328 17,528 -43,685 61,213 -36,800 -36,800 -70,835 34,035 -0.07 -0.08
01/01/2013 to 03/31/2013
01/01/2012 to 03/31/2012
(In thousands of Reais) Account Code 6.01 6.01.01 6.01.01.01 6.01.01.02 6.01.01.03 6.01.01.04 6.01.01.05 6.01.01.07 6.01.01.08 6.01.01.09 6.01.01.10 6.01.01.11 6.01.02 6.01.02.01 6.01.02.02 6.01.02.03 6.01.02.04 6.01.02.05 6.01.02.06 6.01.02.07 6.01.02.08 6.01.02.09 6.01.02.10 6.01.02.11 6.01.02.12 6.01.02.13 6.01.02.14 6.01.02.15 6.02 6.02.01 6.02.02 6.02.03 6.02.04 6.02.05 6.03 6.03.01 6.03.02 6.03.03 6.03.04 6.03.05 6.04 6.05 6.05.01 6.05.02 Account Description Cash Flow from Operating Activities Cash Generated in Operations Net Income (loss) for the year Indexation charges and foreign exchange gain/losses, net Interest expenses Depreciation and amortization Result from sale of property, plant and equipment Equity in the results Stock option plan Deferred Income Tax and Social Contribution Constitution (reversal) of provisions Actuarial losses (gains) Changes in Assets and Liabilities Marketable Securities Trade Receivables Inventories Taxes recoverable Judicial deposits Receivables from related companies Other (increases) decreases in assets Suppliers, Contractors and Freights Payables to related companies Advances from customers Taxes payable Payment of actuarial liability Other increase (decrease) in liabilities Interest paid Income tax and social contribution payable Cash Flow from Investing Activities Amount received on disposal of investments Purchases of property, plant and equipment Proceeds from sale of fixed assets Purchase of intangible assets Dividends received Cash Flow from Financing Activities New borrowings, financing and debentures Repayment of borrowings, financing and debentures Taxes paid in installments Settlement of swap transactions Dividends and interest on own capital paid Exchange gains/losses on Cash and Cash Equivalents Increase (Decrease) in Cash and Cash Equivalents Opening Balance of Cash and Cash Equivalents Closing Balance of Cash and Cash Equivalents Accumulated Current Year 01/01/2013 to 03/31/2013 -97,930 231,125 -122,695 222,208 39,541 258,483 -31,146 -53,839 2,815 -137,850 38,130 15,478 -329,055 -14,605 -30,993 53,382 103,409 -15,967 -212 23,465 -74,511 5,584 -76,416 -8,417 -42,645 44,644 -196,622 -99,151 -233,343 -47,957 -173,248 1,468 -14,777 1,171 -76,545 1,313,289 -1,391,604 -7,730 10,065 -565 -28,444 -436,262 3,123,318 2,687,056 Accumulated Prior Year 01/01/2012 to 03/31/2012 964,260 138,089 -36,800 -11,580 75,667 217,762 -165 -30,234 1,649 -61,413 4,243 -21,040 826,171 492,075 -61,794 192,416 154,569 -20,905 86 -27,247 464,778 -50,616 21,130 20,649 -40,138 -54,165 -97,284 -167,383 -610,087 -42,490 -558,954 683 -12,190 2,864 -276,115 364,810 -630,108 -8,610 -2,191 -16 -3,816 74,242 2,842,422 2,916,664
367,361 16,608,429 0 2,815 2,815 0 -64,638 -153,614 88,976 -26,464 104 115,336 0 0 0 367,361 16,608,429
5.05.02.06 Actuarial loss (gain) with retirement benefits Foreign exchange variation in foreign associated 5.05.02.07 and other changes 5.05.02.08 Cash Flow Hedge in the Parent Company 5.05.02.09 Adjustment property, plant and equipment IAS 29 5.06 5.06.04 5.07 Internal Changes in Net Equity Other Changes Closing Balances
221,836 3,871,384
436,446 16,546,606
640,697 17,283,793 0 640,697 17,283,793 0 0 0 20,414 0 20,414 -4,260 37,966 -13,008 -284 730 315 415 -46,161 -70,835 24,674 0 37,966 -13,008 -284
661,111 17,238,362
ded
7.08.03.03.01 Other
Usinas Siderrgicas de Minas Gerais S.A. USIMINAS (Usiminas or the Company), headquartered in Belo Horizonte, State of Minas Gerais, operates in the steel industry and related activities. The Company produces flat rolled carbon steel at the Intendente Cmara plant in Ipatinga, State of Minas Gerais and the Jos Bonifcio de Andrada e Silva plant in Cubato, State of So Paulo, for the Brazilian domestic and export markets. The Company, through its subsidiaries, jointly-controlled and associated companies (collectively, the Usiminas companies), has several service and distribution centers in Brazil, in addition to the Cubato and Praia Mole ports located in the states of So Paulo and Esprito Santo, respectively, as strategic ports for shipping of its production. The Company's shares are listed for trading on the stock exchange in So Paulo (BM&FBOVESPA) under the tickers USIM3 and USIM5. The Company has been implementing measures to improve the operating performance, with the reduction of its net indebtedness. Among these, the increase in the level of use of the installed capacity in the plants, with better absorption of fixed costs, the reduction of structural expenses (selling and administrative); working capital reduction, remarkably of inventories of work in process, finished products and warehouse, and the reduction of investments in Capital Expenditure (Capex), should be highlighted. In addition, the Company has a significant volume of cash with its foreign subsidiaries. Aiming to increase its business, the Company holds direct or indirect investments in subsidiaries, jointly-controlled entities and associates, whose main activities are summarized below:
(a)
Subsidiaries Automotiva Usiminas S.A. (Automotiva Usiminas) Located in Pouso Alegre, State of Minas Gerais, manufactures and sells steel stamped parts. Cosipa Commercial Ltd. (Cosipa Commercial) Located in the Cayman Islands, was established in April 2006 to raise funds in the foreign market.
Cosipa Overseas Ltd. (Cosipa Overseas) Located in the Cayman Islands, established in February 1994 to optimize the Company's foreign trade operations, facilitate the purchase of imported raw materials and the export of steel products and to raise funds in the foreign market.
(b)
Jointly-controlled entities Unigal Usiminas Ltda (Unigal) - Located in Belo Horizonte, State of Minas Gerais, incorporated in 1998 as a joint venture between the Company (70%) and Nippon Steel Corporation (30%) to transform cold-rolled coils into galvanized coils via hot dipping, mainly for the automotive industry. Unigal's plant is located in Ipatinga, State of Minas Gerais, and has an installed capacity for the galvanization of 1,030 thousand metric tons of steel per year. Fasal Trading Brasil S.A (Fasal Trading Brasil). Created on November 30, 2009, is located in Belo Horizonte, State of Minas Gerais. Its main activity comprises the sale of steel and metallurgical products and the rendering of related services, as well as, the participation in the capital of other national or foreign companies with activities similar or supplementary to its own activities. Usiroll Usiminas Court Tecnologia em Acabamento Superficial Ltda. (Usiroll) - Located in Ipatinga, State of Minas Gerais, renders services, especially for the rectification of cylinders and reels.
(c)
Investments in associates Codeme Engenharia S.A. (Codeme)- Headquartered in Betim, State of Minas Gerais, manufactures and assembles iron constructions, mainly industrial buildings, commercial warehouses and multiple-floor buildings. Codeme has plants in Betim, State of Minas Gerais, and Taubat, State of So Paulo. Metform S.A. (Metform) - Headquartered in Betim, State of Minas Gerais, manufactures iron tiles, steel decks and galvanized accessories with or without painting. Metform has plants in Betim, State of Minas Gerais, and Taubat, State of So Paulo. MRS Logstica S.A. (MRS) - Located in Rio de Janeiro, State of Rio de Janeiro, MRS provides railroad transport and logistics services in the southeastern region of Brazil. The Company's holding in MRS represents a strategic investment for optimizing the supply of raw materials and the transport of finished products and third party cargo, mainly related to the operation of the Company's marine terminals.
Presentation of the Interim Financial Statements and Summary of Principal Accounting Policies
The principal accounting policies applied in the preparation of these financial statements are consistent with the policies described in Note 3 to the Companys Financial Statements for the year ended December 31, 2012 as filed with the CVM. These policies have been consistently adopted for all the years presented, unless otherwise stated. The interim financial statements are presented in thousands of reais (R$ thousands), except when indicated in other way.
3.2 Accounting standards, amendments and interpretations that are not yet effective
In the quarter ended March 31, 2013, no standards, amendments and interpretations, except for those disclosed in Note 3.24 to the Companys financial statements for the year ended December 31, 2012, have been issued, nor amendments related to expected effects that have been previously disclosed that could affect the interim financial statements. As from 2013 the Company applied IFRS 11 - "Joint Agreements", issued in May 2011, and included as amendment to the text of CPC 19(R2) - Business Combination". Thus, as the proportional consolidation method is no longer permitted, the Company ceased to consolidate the jointly owned subsidiaries Fasal Trading Brasil, Unigal and Usiroll. Additionally, as from January 1, 2013, the interest in Fasal Trading Brasil (50%), Unigal (70%) and in Usiroll (50%) shall be recorded at the equity method. For comparison purposes, the balances as of December 31, 2012 and March 31, 2012 have been adjusted to reflect such change in accounting police.
As at March 31, 2013, no alterations in the policies and management of financial risks occurred in relation to those disclosed in the Company financial statements for the year ended December 31, 2012. There were no significant alterations to the information related to: (a) cash flow of financial instruments; (b) foreign currency denominated assets and liabilities; (c) new loans and financing and debentures by currency and interest rate; (d) financial leverage index ;(e) classification of assets and liabilities measured at fair value and (f) fair value of loans and financing and of other financial assets and liabilities in relation to those disclosed in the Company financial statements at December 31, 2012 and, accordingly, Management decided not to repeat them in these interim financial statements at March 31, 2013.
(a) Sensitivity analysis - exchange rate and interest risk of derivative financial instruments (i) Parent company
Gain/(Loss) Transaction Risk Probable I (1,007) Probable II (1,588) 03/31/2013 Probable III (2,165)
Swap of interest
(2,059) (10,735)
6,733) 11,594)
(11,406) (12,452)
(ii) Consolidated
Gain/(Loss) Transaction Risk Probable I (3,638) (2,059) (10,735) 1 Probable II (4,676) (6,733) 11,594) (45) 03/31/2013 Probable III (5,710) (11,406) (12,452) (92)
Increase in CDI Decrease in the price of zinco Decrease in LIBOR Decrease in Euro
The following values represent the balance in brazilian reais of assets and liabilities in foreign currency, outstanding at the end of the period. Scenarios II and III were calculated with deterioration of 25% and 50%, respectively, on the risk variable considered probable by management. The currencies used in the sensitivity analysis and their respective scenarios are as follows:
03/31/2013 Currency Dollar EUR JPY Probable I 2.0138 2.5853 0.0214 Probable II 2.5173 3.2316 0.0268 Probable III 3.0207 3.8780 0.0321
(i)
Parent company
12/31/2012 Transaction Risk Balance Balance Probable I Probable II 03/31/2013 Probable III
Appreciation to USD
155,102 155,102
195,678 195,678
195,678 195,678
244,598 244,598
293,517 293,517
Suppliers Loans and financing linked to US$ Loans and financing linked to EUR Loans and financing linked to JPY Total
Net total
(4,448,047)
(3,394,973
(3,394,973)
(4,243,716)
(5,092,461)
Suppliers Loans and financing linked to US$ Loans and financing linked to EUR Loans and financing linked to JPY Total
Net total
(2,356,281)
(1,590,307)
(1,590,307)
(1,987,885)
(2,385,460)
On March 31, 2013, considering the foreign currencies variation of 5% in comparison to Real, the impact in the result of this variation on assets and liabilities contracted in foreign currency would be an expense of R$169,749 in the Parent Company and R$79,515 in Consolidated. The exposure of Parent Company and Consolidated, previously described, are partially offset by the derivative financial instruments described in Note 5.
Asset position Liability position Asset position Liability position Asset position Liability position Asset position Asset position Liability position
US$ 96,000 US$ 96,000 JPY 42,952,000 US$ 400,000 JPY 22,800,000 US$ 200,000
(1,725,158) 95,990
245,896 Result from settled transactions Result for the period - Financial result 3,003 2,991 (2,681) (2,678)
HEDGING OF PRODUCT PRICE - COMMODITIES BRADESCO S.A. (ZINC) ABC BRASIL S.A. (ZINC) BRADESCO S.A. (ZINC) ABC BRASIL S.A. (ZINC) VOTORANTIM S.A. (ZINC) ABC BRASIL S.A. (ZINC) ABC BRASIL S.A. (ZINC) TOTAL 02/28/2013 01/02/2013 04/30/2013 05/31/2013 06/28/2013 07/31/2013 08/30/2013 Average price (Zn) x Ptax Average price (Zn) x Ptax Average price (Zn) x Ptax Average price (Zn) x Ptax Average price (Zn) x Ptax Average price (Zn) x Ptax Average price (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax USD 1,312 USD 1,310 USD 1,497 USD 1,507 USD 1,515 USD 1,522 USD 1,530 USD 1,682 USD 1,684 USD 1,691 USD 1,694 USD 1,696 USD 1,312 USD 1,310 3,014 3,035 3,052 3,066 3,080 15,247 (3,388) (3,395) (3,406) (3,412) (3,418) (17,019) (1,772)
5,994
(5,359)
635 Result from settled transactions Result for the period - Cost of Assets and/or Services Sold 94,218 246,531 Result from settled transactions Total result with financial instruments
Asset position Liability position Asset position Liability position Asset position Liability position Asset position Asset position Liability position
US$ 96,000 US$ 96,000 JPY 42,952,000 US$ 400,000 JPY 22,800,000 US$ 200,000
(30,033) Result from settled transactions Result for the period - Financial result 3,003 2,991 (2,681) (2,678)
HEDGING OF PRODUCT PRICE - COMMODITIES BRADESCO S.A. (ZINC) ABC BRASIL S.A. (ZINC) BRADESCO S.A. (ZINC) ABC BRASIL S.A. (ZINC) VOTORANTIM S.A. (ZINC) ABC BRASIL S.A. (ZINC) ABC BRASIL S.A. (ZINC) TOTAL 02/28/2013 01/02/2013 04/30/2013 05/31/2013 06/28/2013 07/31/2013 08/30/2013 Average price (Zn) x Ptax Average price (Zn) x Ptax Average price (Zn) x Ptax Average price (Zn) x Ptax Average price (Zn) x Ptax Average price (Zn) x Ptax Average price (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax Call position (Zn) x Ptax USD 1,312 USD 1,310 USD 1,497 USD 1,507 USD 1,515 USD 1,522 USD 1,530 USD 1,682 USD 1,684 USD 1,691 USD 1,694 USD 1,696 USD 1,312 USD 1,310 3,014 3,035 3,052 3,066 3,080 15,247 (3,388) (3,395) (3,406) (3,412) (3,418) (17,019) (1,772)
5,994
(5,359)
635 Result from settled transactions Result for the period - Cost of Assets and/or Services Sold (26,954) (29,398) Result from settled transactions Total result with financial instruments
Parent company 03/31/2013 In cost of products or services sold Other operating income (expenses), net In financial result (1,558) (149,952) (151,510) 03/31/2012 8,141 10,209 (124,490) (106,140) 03/31/2013 (1,558) 14,065 12,507
Up to the date of discontinuity of hedge accounting, the Company conducted prospective and retrospective effectiveness tests in conformity with IAS 39/CPC 38 Standard. These tests presented 100% of effectiveness for the export prepayment transactions defined as hedge instrument, as well as for the exports defined as hedge object. In order to improve its indebtedness situation, the Company settled, in the quarter ended on March 31, 2013 the amount of US$368,442 thousand related to export prepayment transactions, being that US$245,00 thousand refers to operations whose original maturities extended up to 2015. Due to this settlement, the Company recognized as a financial expense the total of R$174,752 which was reversed from the accumulated balance of hedge accounting recorded in equity. From this total, R$116,419 refer to the settlement of operations whose original maturities extended up to 2015.
03/31/2013 Loans and receivables Current account Offshore current account Certificates of deposits CDBs (i) Offshore time deposit 44,369 7,653 802,087 Fair value through results Loans and receivables 27,861 48,647
1,146,932 27,663
52,022
802,087
854,109
104,171
1,146,932
(i) In 2012 new resources occurred arising from the reduction of capital of foreign subsidiaries .
03/31/2013 Loans and receivables Current account Offshore current account Certificates of deposits CDBs Offshore time deposit 100,753 22,352 2,481,479 82,472 205,577 2,481,479 Fair value through results Loans and receivables 79,006 58,440
Consolidated 12/31/2012 Fair value through results Total 79,006 58,440 2,871,103 114,769 3,123,318
The average certificates of deposits yield, was a spread over the Interbank Deposit Certificate - CDI from 99% to 100%. The fair value of CDBs is based on CDI percentages. The CDI rates are obtained from the Clearing House for the Custody and Financial Settlement of Securities (CETIP). On March 31, 2013, Usiminas Companies do not have any overdraft accounts.
03/31/2013 Loans and receivables Financial investments abroad (Time Deposit) Bank deposit certificates - CDBs 1,538,005 14,158 1,552,163,
Financial investments in CDBs are linked to CDI variation from 99% to 100%. Financial investments abroad are subject to prefixed rates plus foreign exchange variation. None of these financial assets is overdue or impaired.
Trade Receivables
03/31/2013 Brazilian customers Export customers Provision for losses on trade receivables Trade receivables, net Receivables from related parties 622,508 195,678 (98,294) 719,892 199,813 919,705 Parent Company 12/31/2012 607,049 142,854 (98,382) 651,521 297,847 949,368 03/31/2013 1,332,313 317,511 (117,785) 1,532,039 67,059 1,599,098 Consolidated 12/31/2012 1,228,402 298,815 (116,786) 1,410,431 157,674 1,568,105
Trade receivables have no financing feature and are initially assessed and recorded at fair value.
On March 31, 2013, the Company had provision for reduction to market value, obsolescence and other adjustments of inventories items in the amount of R$95,284 (December 31, 2012 - R$74,288). In Consolidated, this provision amounted to R$102,831(December 31, 2012 - R$77,564). The contra entry of the mentioned provision was recorded in the caption Cost of assets or services sold in the Income Statement. On March 31, 2013, the increase of said provision generated negative effect on the cost of products and/or products sold in the amount of R$20,996 (March 31, 2012 expense of R$12,950). In Consolidated, this effect totaled an expense of R$25,267 (March 31, 2012 revenue of R$194). At March 31, 2013, the Company held inventories in the amount of R$15,241 (December 31, 2012 R$15,547) offered in guarantee to judicial processes.
Current Deferred Taxes on net profits (loss) in the results 122,089 122,089
The differences between the tax bases of assets and liabilities included in accounting records, prepared in accordance with IFRS and CPC, were recognized as temporary differences for recording purposes of deferred taxes in contra entry to the expense (or income) in the result. There are no current tax items taken directly to equity in these interim financial statements.
1,135,149
Long term deferred income tax and social contribution are expected to be realized in accordance with future taxable income based on projections approved by the Companys Management, and in accordance with accounting practices adopted in Brazil. These projections are based on assumptions reflecting the Companys economic and operating environment. The projections are subject to factors which may present variations in relation to actual data. Should the future taxable income used in the recovery study be impaired at 10%, the Company would recover the tax credits in the same period. Should the sales prices be impaired at 1% or the cost of sales increased at 2% or further the sales volume decreased at 1% in relation to the assumptions used, the Company would recover the credits during 11 years.
Consolidated 90,592 165,335 172,895 173,888 165,226 214,401 178,920 197,249 280,795 445,981 2,085,282 (479,363) 1,605,919
Since the taxable basis of income tax and social contribution on net income arises not only from the profit that may be generated, but also from the existence of nontaxable income, nondeductible expenses, tax incentives and other variances, there is no immediate correlation between the Companys net profit and the result from income tax and social contribution. Accordingly, the expectation of use of tax credits should not be considered as the only indication of future results of Usiminas Companies.
Deposits linked to provisions for Contingencies and taxes payable in installments At March 31, 2013
(327,349) 401,718
(366,552) 441,561
12/31/2012 Subsidiaries Automotiva Usiminas Cosipa Commercial Cosipa Overseas Minerao Usiminas Rios Unidos Solues Usiminas Usiminas Commercial Usiminas Europa Usiminas International Usiminas Mecnica UPL Goodwill in subsidiaries 118,970 21,263 19,021 3,623,069 9,459 765,555 24,857 1,588,086 34,667 552,926 51,278 129,793 6,938,944 Jointly controlled subsidiaries Fasal Trading Brasil Unigal Usiroll 10,078 680,713 7,543 698,334 Associated companies Codeme Metform MRS Goodwill in associated companies 45,593 10,955 7,028 79,464 143,040 7,780,318
Other
03/31/2013
3,806 4,708 (4,118) 54,971 (3,108) 1,910 16,699 (14,615) (3,006) (5,123) 1,053 (2,490)
(207)
(2,458)
(1,093)
(14)
546,696 52,331
129,627 6,985,693
(2,705) (1,053)
322 65
3,289 99,608
387 207
142,958 7,870,127
12/31/2012
Other
03/31/2013
Jointly controlled subsidiaries Fasal Trading Brasil Modal Unigal Usiroll Goodwill in jointly controlled subsidiaries 10.078 2.636 680.713 7.543 (160) 420 43.119 183 (319) 9.918 2.737 723.832 7.726
28.020
28.020
728.990
43.562
(319)
772.233
Associated companies Codeme Metform MRS Terminal Paraopeba Terminal Sarzedo Other 3.262 2.916 45.593 10.955 287.047 881 (881) 694 (11) (810) 2.757 374 6.463 (2.705) (1.053) 29 322 65 45.967 10.341 293.539 881 2.265 2.905
103.289
103.289
453.062
10.277
(4.539)
387
459.187
Total
1.182.052
53.839
(4.858)
387
1.231.420
At March 31, 2013, the additions to property, plant and equipment, in the amount of R$173,248, refer mainly to hot strip mill 2 (R$10,852), cock plant 2 (R$9,849), Converter 6 (R$11,886) and Friable Projects (R$73,405) of Minerao Usiminas.
Additions Amortization Transfers from property, plant and equipment At March 31, 2013
At December 31, 2012 Addition Charges provisioned Indexation charges Payment of charges Payment of principal At March 31, 2012
On February 1, 2013, the Company amortized the second and last installment of debentures distributed in 2008 in the total amount of R$250,000. Additionally, the Company carried out the operation of simple debentures approved by the Companys Board of Directors, not convertible into shares, of subordinated type, by means of public
The above described ratios are calculated on the Companys consolidated basis. The noncompliance with these requirements by the Company might generate an advance of maturity of the obligations recorded in non current liabilities with local and foreign creditors. At March 31, 2013 there are no ratios of compulsory measuring.
Contingencies
IR and CSLL INSS 16,590 43,464 183,082 140,450 9,751 393,337
Judicial deposits
(16,590) (5,868) (101,591) (9,987) (373) (134,409)
Judicial deposits
(16,503) (5,805) (97,734) (10,053)
Net balance
(130,095)
246,075
Contingencies
IR and CSLL INSS CIDE PIS / COFINS 14,551 217,366 142,529 15,399 465,766 32,429 43,492
Judicial deposits
(26,492) (5,896)
Net balance
5,937 37,596
Contingencies
33,276 43,222
Judicial deposits
(26,405) (5,833)
Net balance
6,871 37,389
The Company has judicial deposits recorded in non-current assets, for which no provisions were recorded (Note 12).
Additions
Interest/indexation Amortization/disposals Reversals Other
393,337
465,766
(134,409)
(173,613)
258,928
292,153
The provisions for contingencies were recorded to cover probable losses on administrative and judicial litigation relating to tax, labor and civil issues, in amounts deemed sufficient by management, based on the advice and evaluation of internal and external legal counsel. (b) Possible loss contingencies On March 31, 2013, information relating to the progress of cases, the expectations of success and the contingent assets did not change in relation to the Companys financial statements disclosed in December 31, 2012. Thus, the Administration decided not to repeat them in the interim financial statements of March 31, 2013. In the quarter ended March 31, 2013, the company is also party to lawsuits in the total amount of R$36,551 in consolidated, which involve risk of loss classified as possible by management, based on the evaluation of its legal counsel, for which no provisions have been recorded, being: R$8,931 of ICMS, R$5,528 of ISS, R$162 of CIDE, R$19,721 of labor claims and R$2,209 of other lawsuits.
Parent Company and Consolidated 03/31/2013 03/31/2012 Income (expenses) recognized in income statement for (Note 32 (b)): Pension benefits Post-employment medical benefits
Parent Company and Consolidated 03/31/2013 03/31/2012 Actuarial gains(losses) recognized immediately in other comprehensive income Actuarial gains/losses) of the debt recognized immediately in other comprehensive income CPC 33 and IFRIC 14 (Increase)/decrease in asset ceiling in other comprehensive income - paragraph 58 CPC 33 and IAS 19 (20,981) (29,810) 24,327 (26,464) Cumulative actuarial losses recognized in the statement of other comprehensive income (40,095) 4,563 22,524 (13,008)
(618,952)
(354,734)
Change in the retirement benefit obligations The actuarial study in conformity with CPC 33 and IAS 19, conducted by independent actuary for the base date of December 31, 2012, presented a liability of R$1,396,812. This actuarial study will be reviewed again at December 31, 2013. The change in the defined benefit obligations is set out as follows:
19 Equity
(a) Share capital At March 31, 2013 and December 31, 2012, the Company share capital, amounting to R$12,150,000 and comprising 1,013,786,190 shares, is as follows:
Common Total shares Total treasury stock Total shares except treasury stock 505,260,684 (2,526,654) 502,734,030 Class A Preferred 508,439,712 (24,060,356) 484,379,356 85,794 Class B Preferred 85,794 Total 1,013,786,190 (26,587,010) 987,199,180
At March 31, 2013, there were no alterations in the nature and conditions of the share capital in relation to the description in Note 27(b) to the Company financial statements for the year ended December 31, 2012. Accordingly, Management decided not to repeat them in the interim financial statements for March 31, 2013. (b) Reserves At March 31, 2013, there were no alterations in the nature and conditions of the share capital in relation to the description in Note 27(c) to the Company financial statements for the year ended December 31, 2012. Accordingly, Management decided not to repeat them in the interim financial statements for March 31, 2013. (c) Dividends and interest on capital Dividends and interest on own capital distribution are as follows:
Parent Company
Balance at December 31, 2012 Dividends paid Dividends declared Balance at March 31, 2013 915 (1)
Consolidated
26,635 (565) 1,126 27,196
914
20
Segment Information
Management has determined the Usiminas companies operating segments based on the reports reviewed by the Board of Directors that are used to make strategic decisions. The Board of Directors analyses the business by segment of products sold. The revenue generated by the reported operating segments arises mainly from the manufacture and sale of steel products and related services.
20.1
Information on operating profit (loss) before the financial result, assets and liabilities by reportable segment
03/31/2013
Mining and Logistics Revenue Cost of goods and/or products sold Gross profit (loss) Operating income/(expenses) Selling expenses General and administrative expenses Other income and (expenses) Operating profit (loss)
Adjustes EBITDA EBITDA margim 247,876 (85,536) 162,340 (29,296) (22,020) (11,217) 3,941 133,044 143,590 57.9%
Capital Assets
259,332 (249,355) 9,977 (14,460) (3,911) (12,751) 2,202 (4,483) 2,062 0.8%
Subtotal
3,718,926 (3,420,719) 298,207 (225,076) (92,976) (145,568) 13,468 73,131 340,050 9.1%
Total 3,194,709 (2,987,542) 207,167 (223,605) (92,881) (142,172) 11,448 (16,438) 313,490 9.8%
Assets Total assets includes: Investments in associated (other than goodwill) companies Additions to noncurrent assets (other than financial instruments and deferred tax assets) Current and noncurrent liabilities
6,076,845
29,088,300
1,579,047
1,024,404
37,768,596
(5,822,812)
31,945,784
292,238
5,248,200
2,838
5,543,276
(4,443,165)
1,100,111
113,811
75,037
11,437
8,756
209,041
(21,209)
187,832
740,435
12,530,942
327,115
472,837
14,071,329
(606,602)
13,464,727
03/31/2012
Mining and Logistics Revenue Cost of goods and/or products sold Gross profit Operating income/(expenses) Selling expenses General and administrative expenses Other income and (expenses) Operating profit (loss)
Adjustes EBITDA EBITDA margim 239,334 (100,335) 138,999 (35,529) (17,012)
Capital Assets
250,741 (258,073) (7,332) (23,007) (4,331)
Subtotal
3,560,251 (3,379,240) 181,011 (209,391) (78,614)
(12,899) (5,618)
(61,327) (5,428)
(22,044) (4,785)
(16,525) (2,151)
(112,795) (17,982)
3,980 (1,488)
(108,815) (19,470)
(26,668) (7,387)
Sales between segments were carried as sales between independent parties. The invoicing is spread, and the Company and its subsidiaries do not have individual clients representing more than 10% of invoicing. More than 95% of revenues arise from revenues with assets and services.
20.2
(a) Reconciliation of assets The assets corresponding to the reported segments are reconciled with total assets, as follows:
03/31/2013 Assets from reported segments Elimination of assets between segments Total assets 37,768,596 (5,822,812) 31,945,784
21 Expenses by Nature
Parent Company 03/31/2013 Depreciation and amortization Employee benefit expenses Granting stock options plan Raw materials and consumables Distribution cost Third-party services Net revenue (expenses) with contingencies Proceeds from sale of property, plant and equipment , intangible assets and investment Other income (expenses) (228,254) (293,115) (2,815) (1,940,460) (24,030) (249,880) (11,760) 03/31/2012 (191,648) (260,452) (1,649) (1,866,248) (10,864) (257,434) (16,044) 03/31/2013 (258,483) (559,496) (2,815) (1,956,414) (55,941) (195,247) (14,141) Consolidated 03/31/2012 (217,762) (493,043) (1,649) (1,708,613) (31,573) (295,938) (21,425)
31,187 (67,015)
(324) (72,294)
31,146 (199,756)
165 (167,330)
(2,786,142) Cost of goods and/or services sold Selling expenses General and administrative expenses Other operating income (expenses), net (2,654,720) (43,348) (99,802) 11,728 (2,786,142)
Foreign exchange differences charged or credited to the income statements arise from the foreign exchange gains/losses on loans and financing, foreign suppliers, current accounts, financial investments and customers. The Company reassessed the interpretation and accounting of interest and monetary restatements of contracts indexed to the Interbank Deposit Certificate (CDI) and Long Term Interest Rate (TJLP), and, since 2011, segregated the Amplified Consumer Price Index (IPCA) from loans and financing and financial investments, the contracted index of which was the Interbank Deposit Certificate (CDI). The portion related to IPCA was segregated from the interest on loans and financing from the remuneration on financial investments and included in the line Monetary effects.
Common Basic and diluted Basic and diluted numerator Net profit (Loss) available to the stockholders Basic and diluted denominator Weighted average of shares, excluding treasury shares Earnings (Loss) per share in R$ -basic and diluted
Preferred
03/31/2013 Total
(74,569)
(79,045)
(153,614)
(34,385)
(36,450)
(70,835)
502,734,030
484,465,150 987,199,180
(0.15)
(0.16)
(0.07)
(0.08)
12/31/2012 Common Shares Shareholder Number Nippon Usiminas Co. Ltd. (Nippon Usiminas) (i) Ternium Investments S.A.R.L. (i) Caixa de Previdncia dos Funcionrios do Banco do Brasil Companhia Siderrgica Nacional (CSN) Previdncia Usiminas (i) Nippon Steel & Sumitomo Metal Corporation (i) Confab (i) Prosid (i) Siderar (i) Metal One Corporation (i) Mitsubishi Corporation do Brasil S.A. (i) Usiminas in treasury Other shareholders Total 119,969,788 84,741,296 53,034,392 43,038,800 34,109,762 27,347,796 25,000,000 20,000,000 10,000,000 759,248 7,449,544 2,526,654 77,283,404 505,260,684 % 23.74 16.77 10.50 8.52 6.75 5.41 4.95 3.96 1.98 0.15 1.47 0.50 15.30 100.00 Number 2,830,832 % 0.56 Number 122,800,620 84,741,296 59,729,742 122,832,600 34,109,762 27,655,722 25,000,000 20,000,000 10,000,000 759,248 7,449,544 26,587,010 472,120,646 1,013,786,190 % 12.11 8.36 5.89 12.12 3.36 2.73 2.47 1.97 0.99 0.07 0.73 2.63 46.57 100.00 Preferred Shares Total
On January 17, 2012 Techint Group, NSC, Nippon Usiminas Co. Ltd. (NU), Metal One Corporation (Metal One), Mitsubishi Corporation do Brasil S.A. (Mitsubishi) and Previdncia Usiminas (new denomination of Caixa dos Empregados da Usiminas) executed an Amended and Consolidated Shareholders Agreement of Usinas Siderrgicas de Minas Gerais S.A. USIMINAS. The New Shareholders Agreement shall govern the relations between the parties of such agreement as shareholders and members of Usiminas controlling group.
Dividends receivable
Other
Dividends receivable
Other
427
313
12,587
Subsidiaries
Automotiva Usiminas Cosipa Overseas Minerao Usiminas Solues Usiminas Usiminas Eletrogalvanized Usiminas Galvanized Usiminas Mecnica UPL 6,672 34,435 961 51,067 24,829 31,281 15,982 59,999 1,952 58,689 2,490 1,394 8,780 34 8,999 3,571 92,986 734 23,601 106,004 25,831 16,585 59,999 1,952 1,415 8,909 336 58,689 1,212 8,999
Associated companies
Codeme Metform MRS 1,808 2,003 2,666 1,052 296 944 169 297
Trade accounts receivable Controllers Confab Previdncia Usiminas Mitsubishi Nippon Steel Corporation Siderar Votorantin Industrial S.A. Jointly controlled subsidiaries Fasal Trading Corporation Unigal Usiroll Associated companies Codeme Metform MRS Terminal Sarzedo Other related parties Metal One Corporation Ternium Internacional Ternium Internacional El Salvador Ternium Internacional Espaa Ternium Internacional S.A Montevideo Ternium Internacional S.A. Nicaragua Ternium Internacional San Jose Ternium Mxico Ternium Procurement
Other
Other
1,863 11
438 427
2,546
384 313
9,332
14,212
98 112 43
41
4,348 12,134
9 691 272 25,130 320 181 1,994 8,769 14,448 67,059 17,577 41,288
Trade accounts receivable classified as related parties mainly arise from sales transactions and fall due no more than 30 days. The accounts receivable have no guarantees and are subject to interest. At March 31, 2013 and December 31, 2012, no provisions for accounts receivable from related parties were set up. Other receivables from related parties refer mainly to current accounts.
03/31/2013 Controllers Previdncia Usiminas (i) Subsidiaries Usiminas Europa Usiminas Mecnica (ii) Associated companies Usiroll (iii) 5,535
03/31/2013 5,535
49,515
50,226
14,313 69,363
14,010 69,862
14,313 19,848
14,010 19,636
(i) Related to actuarial deficit. (ii) Related to actuarial deficit and sale of property, plant and equipment (iii) Related to advance on account of services to be billed.
Suppliers Controllers
Mitsubishi Nippon Steel Corporation Co. Ltd. Nippon Usiminas (i) Previdncia Usiminas (ii) Siderar 61,780 2
Other payables
Suppliers
92,118
Other payables
Subsidiaries
Automotiva Usiminas Cosipa Commercial Minerao Usiminas Rios Unidos Solues Usiminas Usiminas Commercial Usiminas Eletrogalvanized Usiminas Mecnica 18,100 46,319 397,624 6,999 14,353 8,657 39,498 435 7,092 500,303 5,873 14,602 21,569 193 1,248
Associated companies
Metform MRS 25 11,972 4 4,125 19,805
593,885
18,075
113,024
729,961
64,355
123,664
(i) Loans in US dollars, bearing charges varying from 0.83% to 2.35% p.a. + libor. (ii) Related to contributions to the pension plan.
Suppliers Controllers
Confab Mitsubishi Nippon Steel Corporation Nippon Usiminas (i) Previdncia Usiminas Siderar 28 643 61,780 2
Other payables
Dividends payable
Suppliers
Other payables
Dividends payable
Non-controllers
CSN Serra Azul Iron Ore LLC Sumitomo Corporation do Brasil 11,470 24,524 629 24,524 629
Associated companies
Metform MRS Terminal Sarzedo 25 4,650 1,284 29,337 4 10,689 2,196 27,661
174,983
35,521
25,876
97,275
172,123
32,797
25,153
100,847
The payables to related companies classified as suppliers arise mainly from purchase transactions and fall due no more than 45 days after the purchase date, in addition to credit assignment with Minerao Usiminas. The payables to related companies bear no interest.
Other
Other
Other
Other
315,700
262,692
315,700
Subsidiaries
Cosipa Commercial Usiminas Commercial Usiminas Eletrogalvanized Usiminas Galvanized Usiminas International 488,376 920,032 14,250 26,493 492 540,816 1,018,821 14,321 26,624 499
1,671,100
41,235
1,875,337
41,444
262,692
315,700
(i)Loans in US dollars, bearing charges varying from 0.83% to 2.35% p.a. + libor.
Sales
03/31/2013 03/31/2012 03/31/2013
Purchases
03/31/2012 03/31/2013
Sales
03/31/2012 03/31/2013
Purchases
03/31/2012
Controllers
Confab Mitsubishi Nippon Steel Corporation Siderar 595 253 68,121 74,226 3,380 2,018 1 1,725 10,969 10,489 68,121 74,233 3,380 2,018 1 1,725
Non-controllers
CSN 26,417 20,778 26,417
Subsidiaries
Automotiva Usiminas Cosipa Overseas Minerao Usiminas Rios Unidos Solues Usiminas Usiminas Eletrogalvanized Usiminas Galvanized Usiminas Mecnica 478,861 56,464 41,568 24,912 438,181 7,590 32,548 88,070 16,510 83,320 16,813 71,742 14,851 52,220 1,638 282,186 12,887 4,804 232,255 11,811 5,693 1,932 1,782
Associated companies
Codeme Metform MRS Terminal Sarzedo 11,294 4,054 184 11,197 4,589 24 25,101 100 32,027 11,294 4,054 184 11,219 4,589 1,849 24 61,121 3,810 529 73,713 3,258
03/31/2013 Controllers Confab Mitsubishi Nippon Steel Corporation Nippon Usiminas Previdncia Usiminas Siderar Non-controllers CSN Subsidiaries Automotiva Usiminas Cosipa Commercial Cosipa Overseas Minerao Usiminas Rios Unidos Solues Usiminas Usiminas Commercial Usiminas Europa Usiminas Eletrogalvanized Usiminas Galvanized Usiminas International Usiminas Mecnica Jointly controlled subsidiaries Fasal Trading Corporation Unigal Usiroll Associated companies Codeme Metform MRS Other related parties Ternium Internacional Espaa
03/31/2013
134
(209)
(209)
(1) 46,596 (827) 2,381 429 (14) 88,637 (1,076) (167) 7 1,442
110 44,118 (1,414) 680 (110) 2,611 83,892 (1) (8,845) (3,593) 956
242
242
352 74 (298)
37 12 (60)
352 74 (298)
37 12 (60)
The financial result with related parties refers mainly to charges on loans and financing in items (c) and (d) above.
Fees Social charges Pension plan Granting stock options plan (i)
5,934 1,511 62
7,507
(i) Corresponds to the benefit cost recorded in the result for the portion of the Option Plan Shares, as described in Note 25, allocated to the Executive Board.. On March 31, 2013 and March 31, 2012, no option was exercised.
(h) Nature of transactions with related parties The main Company transactions with related parties are summarized as follows: Sale of products to Confab industrial S.A. for the production of large diameter pipes, in addition to industrial equipment. Purchase from Mitsubishi Corporation do Brasil S.A. of equipment for hot strip mill n 2 of Cubato plant. Purchase of services from Nippon Steel Corporation Co Ltd., including the provision of advanced industrial technology, technical assistance services and training for employees; Sale of products to Siderar S.A.I.C. and payment of commissions on sales of rolled products abroad. Sales of products to Automotiva Usiminas for application in the stamping of pieces for the automobile industry; Purchase of iron ore from Mineraes Usiminas to be used in the Plants of Ipatinga and Cubato. Credit assignment with invoices of Minerao Usiminas S.A. related to the supply of iron ore. Purchase from Rios Unidos Logstica and Transporte de Ao S.A. of railroad transportation services of iron and steel products and different materials. Sales of products to Solues em Ao Usiminas S.A. for transformation and distribution. In addition, Solues em Ao Usiminas S.A. renders technical services in the steel area to clients of Usiminas Companies; Sales of electro-galvanized and galvanized steel to Usiminas Galvanized Stell ApS. and Usiminas Eletrogalvanized Stell ApS., respectively, to foster the sales to foreign clients. Sales of products to Usiminas Mecnica and purchase of services, like the industrialization of steel products and equipment;
Purchase from Unigal of hot-dip galvanized steel sheets and cold-rolled steel sheets and coils; Purchase from Usiroll Usiminas Court Tecnologia em Acabamento Superficial Ltda. of services of texturing and chrome plating of cylinders used in laminations; Purchase of railroad transportation services from MRS Logstica S.A. for the transportation of iron ore. Purchase from Modal Terminal de Graneis S.A. and Terminal de Cargas Sarzedo Ltda. of storage services and loading of ore. Sales of products to Ternium Mxico, Ternium Procurement, Ternium Internacional and Ternium Internacional Espaa.
The other related party transactions are mainly contracted at market prices and terms.
Program 2012
First year Fair value at the granting date Share price Exercise price Volatility of the share price Grace period (three years) Dividends estimate Free risk return rate Adjusted effectiveness Second year Third year
For the 2011 Program, whith granting occurred on October 03, 2011, the exercise price was defined based on the daily average quotation in the month of September, 2011. For the 2012 Program, the exercise price, which occurred on November 28, 2012, was defined based on the daily average quotation in month of September, 2012. The estimated volatility of the share price is based on the adjusted historical volatility of 36 months prior to the granting date. The fair value of the Options granted is recorded as expenses during the grace period.
The total number of outstanding Options and the weighted average price of the Options are stated below:
03/31/2013 Program 2011 R$ 11.98 12/31/2012 Program 2011 R$ 11.98
Program 2012 Weighted average of the exercise price Outstanding options at the beginning of the period Granted during the period Canceled during the period R$ 10.58
3,660,561
1,604,880 3,660,561
2,991,753
(254,153)
(162,681)
(1,386,873)
3,406,408
1,442,199
3,660,561
1,604,880
At March 31, 2013 and December 31, 2012, no option was exercised. The impact on the result of the Stock Option Plan described above totaled an expense of R$2,815 at March 31,2013 (March 31, 2012 - R$1,649), amount which was recorded in the income statement. In the same period, the impact at the Equity was R$2,152.
30,000
On March 28, 2013, the Company sold its limestone mine called Mina de Taquaril, located in the municipality of Matozinhos, Minas Gerais, whose carrying amount recorded was R$214. The transaction amounted to R$30,000, being assessed a positive accounting effect on the result of R$29,786. Said sale is aligned with Managements objectives of realization of assets not related to the Companys main activity (Core Business).
27
Explanatory notes presented in the annual financial statements that are not presented in this interim financial information Pursuant to Circular Letter CVM/SYNC/SEP/No.003/2011, the Company has disclosed the explanatory notes considered to be relevant in the context of the "Basic Accounting Pronouncement - Conceptual Structure for the Preparation and Presentation of the Financial Statements". All the information on omissions or effects that could influence a user's economic decisions have been duly disclosed in the financial information, which should be read together with the Financial Statements at December 31, 2012. An index to the exact location of the explanatory notes in respect of which the information was not repeated in this interim financial information, because it was redundant or not significant, is set out below: Note 04 - Critical accounting estimates and judgments Note 07 - Financial instruments by category Note 08 - Credit quality of financial assets Note 18 - Impairment of non-financial assets Note 21 - Debentures Note 22 - Taxes payable Note 23 - Taxes payable in installments Note 25 - Provision for environmental recovery Note 29 - Revenue Note 31 - Employment benefit expenses Note 32 - Operating income (expenses) Note 35 Commitments Note 38 Insurance coverage
Fiscal Council
Paulo Frank Coelho da Rocha Counselor Jnio Carlos Macedo Counselor Masato Ninomiya Counselor Lcio de Lima Pires Counselor Telma Suzana Mezia Counselor
Executive Board
Julin Alberto Eguren President-Director Marcelo Rodolfo Chara Industrial Vice-President Ronald Seckelmann Finance Vice-President and Investors Relation Paolo Felice Bassetti Subsidiaries Vice-President Rmel Erwin de Souza Information Technology and Quality Vice-President Srgio Leite de Andrade Business Vice-President Nobuhiro Yamamoto Vice-President of Corporate Planning
Marcos Aurlio Alves General Manager of Accounting Responsvel Tcnico CRC-MG 34.381/O
In compliance with the Regulation of Differentiated Governance Practices Level 1, we present below all shareholdings position exceeding 5% of the companys shares, segregated by t ype and class, up to the individual level.
USINAS SIDERRGICAS DE MINAS GERAIS S.A. USIMINAS - CNPJ 60.894.730/000105 SHARES IN UNITS BASE DATE : 03/31/2013
Common Shares Shareholders Number Companhia Siderrgica Nacional Nippon Usiminas Co., Ltd. Previdncia Usiminas Nippon Steel & Sumitomo Metal Corporation Ternium Investments S.A.R.L. Prosid Investments S.C.A. Confab Industrial S.A. Usiminas S.A. em Tesouraria Caixa de Previdncia dos Funcionrios do Banco do Brasil Others Total 43,038,800 119,969,788 34,109,762 27,347,796 84,741,296 20,000,000 25,000,000 2,526,654 53,034,392 95,492,196 505,260,684 % 8.52 23.74 6.75 5.41 16.77 3.96 4.95 0.50 10.50 18.90 100 24,060,356 6,700,550 394,746,248 508,439,712 4.73 1.32 77.64 100 85,794 85,794 100 100 307,926 0.06 Number 79,793,800 2,830,832 % 15.69 0.56 Number % Number 122,832,600 122,800,620 34,109,762 27,655,722 84,741,296 20,000,000 25,000,000 26,587,010 59,734,942 490,324,238 1,013,786,190 % 12.12 12.11 3.36 2.73 8.36 1.97 2.47 2.62 5.89 48.37 100 Preferred Shares "A" Preferred Shares. "B" Total
RIO IACO PARTICIPAES S.A CNPJ n 06.990.482/0001-50 SHARES IN UNITS BASE DATE : 03/31/2013
Common Shares Shareholders Number Rio Purus Participaes S.A. Other Total 499 1 500 % 99.80 0.20 100 Number % Number 499 1 500 % 99.80 0.20 100 Preferred Shares Total
VICUNHA SIDERURGIA S.A. CNPJ n 02.871.007/0001-04 SHARES IN UNITS BASE DATE : 03/31/2013
Common Shares Shareholders Number Vicunha Aos S.A. Total 580,634,272 580,634,272 % 100 100 Number 468,298,605 468,298,605 % 100 100 Number 1,048,932,877 1,048,932,877 % 100 100 Preferred Shares Total
RIO PURUS PARTICIPAES S.A. CNPJ n 60.078.060/0001-59 SHARES IN UNITS BASE DATE : 03/31/2013
Common Shares Shareholders Number Dorotha Steinbruch Other Total 702,046,223 1,500 702,047,723 % 99.99 0.01 100 702,047,723 702,047,723 100 100 Number % Number 702,046,223 702,049,223 1,404,095,446 % 49.99 50.01 100 Preferred Shares Total
VICUNHA AOS S.A. CNPJ n 04.213.131/0001-08 SHARES IN UNITS BASE DATE : 03/31/2013
Common Shares Shareholders Number Vicunha Steel S.A. Other Total 223,982,554 8 223,982,562 % 99.99 0.01 100 110,521,137 110,521,137 100 100 Number % Number 223,982,554 110,521,145 334,503,699 % 66.96 33.04 100 Preferred Shares Total
VICUNHA STEEL S.A. CNPJ n 04.169.992/0001-36 SHARES IN UNITS BASE DATE : 03/31/2013
Common Shares Shareholders Number CFL Participaes S.A. Rio Purus Participaes S.A. Other Total 88,994,551 133,491,823 8 222,486,382 % 39.99 60 0.01 100 Number % Number 88,994,551 133,491,823 8 222,486,382 % 39.99 60 0.01 100 Preferred Shares Total
CFL PARTICIPAES S.A. CNPJ n 60.078.045/0001-00 SHARES IN UNITS BASE DATE : 03/31/2013
Common Shares Shareholders Number Clarice Steinbruch Fbio Steinbruch Leo Steinbruch Total 327,396,429 327,396,430 327,396,429 982,189,288 % 33.33 33.34 33.33 100 Number % Number 327,396,429 327,396,430 327,396,429 982,189,288 % 33.33 33.34 33.33 100 Preferred Shares Total
(1) NSC Nippon Steel Corporation is a publicly held company listed on the Tokyo Stock Exchange Japan and the parent company of Nippon Steel Group the main business of which is steel production in addition rendering Engineering. Construction Chemistry Systems Technology and others services through different subsidiaries.
CONFAB INDUSTRIAL S.A. CNPJ 60.882.628/0001-90 SHARES IN UNITS DATA BASE : 03/31/2013
Common Shares Shareholders Number Siderca S.A.I.C.(1) Tenaris Investments S. rl. (2) Total 167,308,639 231,901,398 399,210,037 % 41.91 58.09 100.00 Number % Number 167,308,639 231,901,398 399,210,037 % 41.91 58.09 100.00 Preferred Shares Total
(1) Siderca S.A.I.C. is an Argentine joint stock company and its main shareholders are Tenaris Investments S. rl., Luxembourg company, and Tenaris Global Services S.A., Uruguayan company, both jointly owned subsidiaries of Tenaris S.A., which hold approximately 97.49% and 2.50%, respectively, of the shares issued by Siderca S.A.I.C. (2) Tenaris Investments S. rl Luxembourg limited liability company, whose shareholder is Tenaris S.A, that holds 100.00% of its shares. Tenaris S.A. is a publicly held company, listed at New York Stock Exchange (NYSE) United States of America, at Buenos Aires Stock Exchange Argentina, at Milan Stock Exchange(MTA) Italy and at Mexico Stock Exchange Mexico. Tenaris S.A. is the parent company of Tenaris Group, which, through its different subsidiaries, has as main business the production and supply of steel pipes and services provision for the world energetic industry, as well as for certain industrial use. Tenaris S.A. is controlled by San Faustin S.A., Luxembourg joint stock company (San Faustin), which, indirectly holds, through its Luxembourg jointly owned subsidiary Techint Holdings S. r.l., approximately 60.5% of the shares issued by Tenaris S.A. Rocca & Partners Stichting Administratiekantoor Aandelen San Faustin, a Dutch private foundation (RP STAK), owns shares issued by San Faustin in sufficient number to control San Faustin. No person or group of persons controls RP STAK.
In compliance with the Regulation of Differentiated Corporate Governance Practices Level 1 we present below the nature of marketable securities issued by the Company. owned directly or indirectly by the Controlling Shareholder, Officers Members of the Fiscal Council and of the Board of Directors. The table also presents the outstanding shares and their percentage in relation to the total number of shares issued.
1
Common Shareholders Units % Preferred class A Units % Preferred class 2 B Units %
Controlling Shareholders
329,377,429
65.19
3.138.758
0,62
332,516,187
32.8
Officers
Board of Directors Executive Board 8 2 162.003 9.247 0,03 162,011 9,249 0.02
Fiscal Council
100
100
Treasury Shares
2,526,654
0.5
24.060.356
4,73
26,587,010
2.62
Other shareholders
173,356,491
34.31
481.069.348
94,62
85.794
100
654,511,633
64.56
Total
505,260,684
100
508.439.712
100
85.794
100 1,013,786,190
100
Outstanding shares
173,356,591
34.31
481.069.348
94,62
85.794
100
654,511,733
64.56
3
Common Shareholders Units % Preferred class A Units % Preferred class 4 B Units %
Controlling Shareholders
329,377,434
65.19
3,138,758
0.62
332,516,192
32.80
Officers
Board of Directors Executive Board 4,024 10 4,006 1,182 8,030 1,192
Fiscal Council
8,100
8,100
Treasury Shares
2,526,654
0.50
24,060,356
4.73
26,587,010
2.62
Other shareholders
173,352,562
34.31
481,227,310
94.65
85,794
100.00
654,665,666
64.58
Total
505,260,684
100.00
508,439,712
100.00
85,794
100.00 1,013,786,190
100.00
Outstanding shares
173,352,562
34.31
481,235,410
94.65
85,794
100.00
654,673,766
64.58