press release 1q16

Upload: usiminasri

Post on 06-Jul-2018

221 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/18/2019 Press Release 1Q16

    1/20

     

    1Q16 Results 1

    Release of 1Q16 Results

    The main operational and financial indicators were:

     

    Steel sales volume of 903 thousand tons;  Iron ore sales volume of 974 thousand tons;

     

    Consolidated Adjusted EBITDA of R$51.6 million and Adjusted EBITDA margin of 2.5%;

      Working capital on 03/31/16 of R$2.2 billion;

      Cash position on 03/31/16 of R$1.7 million;

      Investments of R$70.0 million.

    R$ million - Consolidated 1Q16 4Q15 1Q15Chg.

    1Q16/4Q15

    Steel Sales Volume (000 t) 903 1,205 1,256 -25%Iron Ore Sales Volume (000 t) 974 670 1,139 45%Net Revenue 2,041 2,404 2,680 -15%COGS (2,081) (2,471) (2,437) -16%Gross Profit (Loss) (41) (67) 244 -39%Net Income (Loss) (151) (1,627) (235) -91%EBITDA (Instruction CVM 527) 50 (1,820) 354 -EBITDA Margin (Instruction CVM 527) 2% -76% 13% + 7800 bps

    Adjusted EBITDA 52 (250) 380 -Adjusted EBITDA Margin 3% -10% 14% + 1300 bpsInvestments (CAPEX) 70 169 232 -59%Cash Position 1,736 2,024 2,621 -14%

    Main Highlights

    BM&FBOVESPA:  USIM5  R$ 1.81/share USIM3  R$4.09/share 

    USA/OTC: USNZY  US$0.49/ADR  

    LATIBEX: XUSI  €0.45/share XUSIO  €1.03/share

     

    Public Disclosure 

    - Belo Horizonte April 25th

    , 2016 Usinas Siderúrgicas de Minas Gerais S.A. - Usiminas (BM&FBOVESPA: USIM3,USIM5 e USIM6; OTC: USDMY and USNZY; LATIBEX: XUSIO and XUSI) today releases its first quarter results (1Q16). Operationaland financial information of the Company, except where otherwise stated, are presented based on consolidated figures, in BrazilianReal, according to International Financial Reporting Standards (IFRS). All comparisons made in this release take into considerationthe fourth quarter of 2015 (4Q15), except where stated otherwise.

    Market Data – 03/31/16 Index

    • Consolidated results

    • Performance of the Business Units: - Mining- Steel- Steel processing- Capital goods

    • Events Subsequent to closing of the Quarter

    •  Highlights

    • Capital markets

    • Balance sheet, Income and Cash Flow Statements

  • 8/18/2019 Press Release 1Q16

    2/20

     

    1Q16 Results 2

    Economic Outlook

    Expansionist policies once again supported the global economy, making a favorable economic

    environment for emerging markets, even in a risk scenario. The U.S. Federal Reserve adopted

    a conservative attitude and signaled that interest rates would rise less this year, and the

    European Central Bank announced new incentive to credit measures. In China, in response to

    the risk of a slowdown, the government implemented more expansionist policies. With Chinese

    growth remaining stable in the first half of 2016, it was reduced investor concerns that China

    would devalue its currency to seek greater competitiveness. At the same time, growth in the

    main economies, including Japan, is stabilizing, reducing the recession risk.

    The improvement in the economic outlook favored global financial conditions and commodities

    prices, favoring the environment for Latin America. Nevertheless, for the two main economies

    in the region, Brazil and Argentina, domestic issues have been preponderant, maintaining

    them in recession. In spite of this, low growth and lower pressure on exchange rates have

    created room for a more expansionist monetary policy.

    In Brazil, after the drop of 3.8% in GDP in 2015, the expectation is that economic activity will

    remain very weak, suggesting that the recession worsened in the 1Q16, although at a slower

    rhythm than in the previous quarters. Additional downfalls in activity are expected, and Banco

    Central’s Focus Report of 04/01/16 estimates a decline of 3.7% in GDP in 2016. Over this first

    quarter, the combination of deep recession and exchange appreciation modified inflation

    expectations, making it possible to anticipate the interest rate reduction cycle. Also according

    to the Focus Report, projected inflation for 2016 is 7.0% with the Selic interest rate reaching

    13.0% by the end of the year.

    Economic Indicators Index

    Indicators (%) 2015 2016*

    GDP (IBGE) -3.8 -3.7

    Industrial Production (IBGE) -8.3 -5.8

    Inflation - IPCA 10.7 7.3

    Local Interest Rate - Selic (End of Period) 14.25 13.75

    FX Rate R$/USD (End of Period) 3.9 4.0

    Source: IBGE, FOCUS Data (04/01/16) - Central Bank

    *Estimated

  • 8/18/2019 Press Release 1Q16

    3/20

     

    1Q16 Results 3

    Economic and Financial PerformanceComments on Consolidated Results

    Net Revenue

    Net revenue in the 1Q16 was R$2.0 billion, against R$2.4 billion in the 4Q15, due to lower

    sales volume in the Steel and in the Capital Goods Units, partially compensated by higher salesvolume in the Mining and in the Steel Processing Units.

    Cost of Goods Sold - COGS

    COGS in the 1Q16 totaled R$2.1 billion, against R$2.5 billion in the 4Q15. For detailedinformation, see each Business Unit sections in this document. Gross margin was a negative2.0%, against a negative 2.8% in the 4Q15 and the gross net (loss) presented a 39.2%recovery. The gross margin had the following pergormance:

    Operating Expense and Income

    In the 1Q16, sales expenses were R$79.7 million, against R$63.8 million in the 4Q15, a 24.9%increase, mainly due to higher distribution costs in function of exports in the Mining Unit andhigher provisions for doubtful accounts in the Steel Unit.

    General and administrative expenses in the 1Q16 totaled R$89.7 million, against R$108.7million in the 4Q15, a 17.4% decrease, mainly due to lower labor cost and lower third partyservices by 24.6%.

    Other operating expenses and income totaled R$110.1 million, against R$2.0 billion in the4Q15, mainly due to the non-recurring effects in the 4Q15, referring to the reduction in theaccounting value of assets (impairment) and to provisions of expenses related to the business

    restructuring in the Steel and in the Mining Units. In the 1Q16, there was a positive result ofthe asset sale and write-off of R$72.0 million, composed by R$59.0 million from the sale of theoxygen plant in Ipatinga and R$10.2 million from the sale of Rios Unidos Logística e Transportede Aço, both in the Steel Unit, compensated by lower provisions for lawsuits by R$41.6 millionand the negative result of surplus electric energy sale, of R$40.8 million.

    In this manner, the Company’s operating margin presented the following performance:

    1Q16 4Q15 1Q15

    Domestic Market 85% 79% 88%

    Exports 15% 21% 12%

    Total 100% 100% 100%

    Net Revenue Breakdown

    1Q16 4Q15 1Q15

    -2.0% -2.8% 9.1%

    Gross Margin

    1Q16 4Q15 1Q15

    -15.7% -92.6% 1.3%

    EBIT Margin

  • 8/18/2019 Press Release 1Q16

    4/20

     

    1Q16 Results 4

    Adjusted EBITDA

     Adjusted EBITDA is calculated from net income (loss), reversing profit (loss) fromdiscontinued operations, income tax and social contribution, financial result, depreciation,amortization and depletion, equity in the results of Associate, Joint Subsidiary and SubsidiaryCompanies and not consider the impairment of assets. The adjusted EBITDA includes the

     proportional participation of 70% of Unigal and others joint subsidiary companies. 

    Adjusted EBITDA was a positive R$51.6 million in the 1Q16, against a negative R$249.9 millionin the 4Q15, mainly due to better performance of the Steel, the Mining and the Steel ProcessingUnits. For detailed information, see each Business Unit section in this document. AdjustedEBITDA margin in the 1Q16 was 2.5%, against a negative 10.4% in the 4Q15.

    It is worthwhile mentioning that, even excluding the extraordinary effects referred to the positive

    result of the asset sale and write-off in the amount of R$72.0 million and of the negative resultof surplus electric energy in the amount of R$40.8 million, Adjusted EBITDA would have been apositive R$20.4 million in the 1Q16.

    Adjusted EBITDA margins are shown below:

    1Q16 4Q15 1Q15

    Net Income (Loss) (151,377)  (1,626,643)  (235,380) 

    Income Tax / Social Contribution (15,360)  (569,249)  (78,071) 

    Financial Result (101,553)  24,089  360,900 

    Depreciation, Amortization 318,086  352,200  306,430 

    49,796  (1,819,603)  353,879 

    Joint Subsidiary Companies proportional EBITDA 45,597  49,401  37,626 

    Impairment of Assets 8,030  1,574,161  -

    51,578  (249,921)  379,534 

    EBITDA Breakdown

    (11,971) 

    Adjusted EBITDA

     Consolidated (R$ thousand)

    Equity in the Results of Associate and SubsidiaryCompanies (51,845)  (53,880) 

    EBITDA - Instruction CVM - 527

    1Q16 4Q15 1Q15

    2.5% -10.4% 14.2%

    Adjusted EBITDA Margin

  • 8/18/2019 Press Release 1Q16

    5/20

     

    1Q16 Results 5

    Financial Results

    In the 1Q16, net financial revenue was R$101.6 million, against net financial expenses of R$24.1million in the 4Q15, mainly due to foreign exchange variation gains of R$347.0 million, againstR$67.3 million in the 4Q15, due to the appreciation of 8.9% of the Real against the Dollar in the1Q16, against an appreciation of 1.7% in the 4Q15, partially compensated by lower amount ofswap transactions of R$142.6 million.

    Equity in the Results of Associate and Subsidiary Companies

    In the 1Q16, equity in the results of associate and subsidiary companies was R$51.8 million,stable in relation to the 4Q15, which was R$53.9 million. There was lower participation ofUnigal and Codeme in the period, compensated by greater contribution of MRS Logística.

    Net Profit (Loss)

    In the 1Q16, the Company accounted for net loss of R$151.4 million, against a net loss of R$1.6billion in the 4Q15, mainly due to the impairment of assets in the amount of R$1.6 billion in the4Q15, against R$8.0 million in the 1Q16.

    Working Capital

    The Company concluded in the 1Q16 with working capital of R$2.2 billion, against R$2.3 billionin the 4Q15, representing a 5.7% decrease, mainly in function of the reduction in accountsreceivable of R$139.3 million and of the reduction in the steel and raw materials’  inventories of

    R$266.5 million, partially compensated by the reduction in the accounts payable of R$147.3million.

    Investments (CAPEX)

    CAPEX totaled R$70.1 million in the 1Q16, 58.6% lower compared to the 4Q15, which wasR$169.2 million. Investments were mainly applied to sustaining CAPEX, with approximately92% in the Steel Unit, 5% in the Mining, 2% in the Steel Processing and 1% in the CapitalGoods. The significant reduction in investments was mainly due to the Company’s effort toadjust its investments to cash generation.

    Indebtedness

    In the 1Q16, there was an important progress the discussions related to the Usiminas’ debtprofile in view of the economic scenario and the decline in steel consumption. With the

    R$ thousand 1Q16 4Q15 1Q15Change

    1Q16/4Q15

    Net Currency Exchange Variation 346,957 67,315 (390,815) 415%

    Swap Transactions Market Cap. (129,051) 13,578 93,983 -

    Income and Inflat ionary Variat ion over Financ ial Applicat ions 56,180 66,355 42,646 -15%

    Other Financial Income 50,032 67,597 47,569 -26%

    Interest and Inf lat ionary Variat ion over Financ ing and Taxes Payable in

    Installments  (176,913) (168,577) (116,472) 5%

    Other Financial Expenses (45,652) (70,357) (37,811) -35%FINANCIAL RESULT 101,553 (24,089) (360,900) -522%

    + Appreciation / - Depreciation of Exchange Rate (R$/US$) 8.9% 1.7% -20.8% -

    Financial Result - Consolidated

  • 8/18/2019 Press Release 1Q16

    6/20

     

    1Q16 Results 6

    approval of the Board of Directors of a capital increase of R$1.0 billion, the main lenders ofUsiminas agreed to a standstill of 120 days (see Material Fact of 03/17/16) in order to enablethe Company to renegotiate its debt to a more appropriate debt profile and financial covenantsin relation to the current leverage levels. The increase of capital will occur through issue of200,000,000 ordinary shares, all nominal and without nominal value (“New Shares”), at theissuance price of R$5.00 per share. Nippon Steel and Sumitomo Metals Corporation havecommitted to subscribing up to R$1.0 billion, subjected to the signing of final documents with

    lenders.

    Also in the 1Q16, the Board of Directors approved a Capital Increase to the limit of theauthorized capital of its Corporate Bylaws in the amount of R$64,882,316.80 through theissuance of 50,689,310 preferred class “A” shares, all bearer and without nominal value (“NewShares”) at the issuance price of R$1.28 per share.

    The funds obtained from the of Capital Increase transactions will be destined to the Company’scash position for purposes of reinforcing its working capital.

    On 03/31/16, consolidated gross debt was R$7.4 billion, against R$7.7 billion on 12/31/15, a5.8% decrease, mainly in function of the appreciation of the Real against the Dollar of 8.9%,which directly impacted the Dollar debt portion, which accounted for 44.9% of total debt. Debtby maturity composition was 38.8% in the short term and 61.2% in the long term.

    The chart below demonstrates the consolidated debt indexes:

    The graph below demonstrates the cash position and the amortization debt profile in million ofReais on 03/31/16:

    31-Dec-15 31-Mar-15

    Short Term Long Term TOTAL TOTAL TOTAL

    Local Currency 1,792,575 2,303,721 4,096,296 55% 4,161,127 -2% 4,286,353 -4%

    TJLP 140,156 239,980 380,136 - 413,518 -8% 563,763 -33%

    CDI 1,618,884 1,964,286 3,583,170 - 3,611,509 -1% 3,643,021 -2%

    Others 33,535 99,455 132,990 - 136,100 -2% 79,569 67%

    Foreign Currency (*) 890,680 2,441,142 3,331,822 45% 3,725,360 -11% 2,862,430 16%

    Gross Debt 2,683,255 4,744,863 7,428,118 100% 7,886,487 -6% 7,148,783 4%

    Cash and Cash Equivalents - - 1,735,627 - 2,024,457 -14% 2,621,043 -34%

    Net Debt - - 5,692,491 - 5,862,030 -3% 4,527,740 26%

    (*) 99% of tot al foreign currency is US dollars denominated

    Total Indebtedness by Index - Consolidated

    R$ thousand31-Mar-16

    %Change

    Mar16/Dec15Change

    Mar16/Mar15

    1,595

    966

    1,187

    536

    934

    316

    13 11 30

    140

    610

    580

    1,479

    75

    545

    0 0 0

    Cash 2016 2017 2018 2019 2020 2021 2022 2023 on

    Local Currency Foreign Currency

    1,768

    1,009

    861

    133011

    2,015

    Duration: R$: 28 meses

    US$: 24 meses

    1,576

    1,736

  • 8/18/2019 Press Release 1Q16

    7/20

     

    1Q16 Results 7

    Performance of the Business Units

    Intercompany transactions are an arm’s-length basis (market prices and conditions) and salesbetween Business Units are carried out as sales between independent parties.

    I) M I N I N G

    Recent steel price increases in the international market by China and the expectation ofgovernment incentives to raise the Chinese economy affected positively thr PLATTS prices, which,on average, reached US$48.3/t in the 1Q16, against US$46.7/t in the 4Q15 (62% Fe, CFR China).At the end of the 1Q16, the iron ore price reached US$55.0/t.

    Operational and Sales Performance - Mining

    In the 1Q16, production volume was 701 thousand tons, against 660 thousand tons in the 4Q15.Sales volume recorded in the 1Q16 was 974 thousand tons, against 670 thousand tons in the4Q15. The lower sales volume for Usiminas due to the stoppage of production of pig iron at theCubatão plant in function of the temporary shutdown of the primary areas of this plant, wascompensated by 344 thousand tons of iron ore were exported.

    R$ million

    1Q16 4Q15 1Q16 4Q15 1Q16 4Q15 1Q16 4Q15 1Q16 4Q15 1Q16 4Q15

    Net Revenue 106  86  1,739  2,124  431  425  170  211  (405)  (441)  2,041  2,404 

    Domestic Market   56 86 1,476 1,632 431 425 170 210 (405) (441) 1,728 1,911

    Exports 50  - 263 492 0 - - 1 - - 313 493

    COGS (105)  (56)  (1,786)  (2,236)  (410)  (407)  (152)  (177)  372  406  (2,081)  (2,471) 

    Gross Profit (Loss) 1  30  (47)  (113)  21  18  17  34  (33)  (36)  (41)  (67) 

    Operating Income (Expenses) (53)  (1,337)  (188)  (726)  (25)  (82)  (15)  (16)  2  1  (280)  (2,159) 

    EBIT (52)  (1,307)  (235)  (838)  (4)  (64)  2  18  (31)  (34)  (320)  (2,226) 

    Adjusted EBITDA   (12) (102) 46 (179) 3 (1) 8 24 6 8 52 (250)

    Adj.EBITDA Margin -11% -119% 3% -8% 1% 0% 5% 12% - - 3% -10%

    *Consolidates 70% of Unigal

    Income Statement per Business Units - Non Audited - Quarterly

    ConsolidatedMining Steel*Steel

    ProcessingCapital Goods Adjustment

    Mineração SiderurgiaTransformação do

    AçoBens de Capital

    Mineração Usiminas Usina de Ipatinga Soluções Usiminas Usiminas Mecânica

    Usina de Cubatão

    Unigal

    Usiminas - Unidades de Negócios

  • 8/18/2019 Press Release 1Q16

    8/20

     

    1Q16 Results 8

    Production and sales volumes are demonstrated in the chart below:

    Comments on the Business Unit Results - Mining

    Net revenue recorded in the 1Q16 was R$106.1 million, against R$85.8 million in the 4Q15, a

    23.6% increase, due to higher iron ore exports volume in the period and to an averagedevaluation of 2.9% of the Real against the Dollar in the period (the exchange rate used forrevenues in the Mining Unit is the average exchange rate of the previous month), which waspartially compensated by a 5.4% decrease in PLATTS iron ore prices (62% Fe CFR China) adjustedfor the period of sales price formation of the Mining Unit. Another effect that increased revenue of1Q16 was the change of criteria of registering railway and sea freights, which, up to the 4Q15,were considered as a deduction of gross revenue, that reduced gross revenue in R$12,0 million inthe 4Q15 and, as of this year, are being recorded in COGS.

    In the 1Q16, cash cost per ton was R$54.5/t, against R$55.1/t in the 4Q15, a 1.2% decreasemainly due to lower labor costs and third party services, electric energy and fuel. In the 1Q16,Cost of Goods Sold – COGS – was R$105.5 million, against R$56.0 million in the 4Q15, mainly byreason of higher sales volume by 45.5%. In the 1Q16, COGS per ton was R$107.9/t, againstR$84.3/t in the 4Q15, a 27.9% increase, mainly in function of the change of criteria for registeringrailway and sea freights, which reduced COGS/t of the 4Q15 in R$16.8/t and due to inventoriesadjustment.

    Net operating expenses were R$52.6 million, against R$1.3 billion in the 4Q15, due to theimpairment of assets in the amount of R$1.2 billion and to the provision for expenses related tothe business restructuring in the Mining Unit both having occurred in the 4Q15. There were noeffects of this nature in the 1Q16. It is worthy to mention the negative results with the sale ofsurplus electric energy of R$4.0 million in the 1Q16, against a positive result of R$0.8 million inthe 4Q15.

    In this manner, Adjusted EBITDA was a negative R$11.9 million in the 1Q16, against a negativeR$102.3 million in the 4Q15, a recovery of R$90.4 million. Adjusted EBITDA margin was a

    negative 11.3% in the 1Q16, against a negative 119.3% in the 4Q15, a growth of 10,800 basispoints.

    Investments (CAPEX)

    Investments in the 1Q16 totaled R$3.7 million against R$45.7 million in the 4Q15, mainlyapplied to sustaining CAPEX.

    Stake in MRS Logística

    Mineração Usiminas holds a stake in the MRS Logística through its subsidiary UPL – Usiminas

    Participações e Logística S.A.

    MRS Logística is a concession that controls, operates and monitors the Brazilian Southeastern

    Thousand tons 1Q16 4Q15 1Q15Chg.

    1Q16/4Q15

    Production 701 660 1,461 6%

    Sales - Third Parties - Domestic Market 16 12 91 33%

    Sales - Exports 344 0 0 -

    Sales to Usiminas 614 658 1,048 -7%

    Total Sales 974 670 1,139 45%

    Iron Ore

  • 8/18/2019 Press Release 1Q16

    9/20

     

    1Q16 Results 9

    Federal Railroad Network (Malha Sudeste da Rede Ferroviária Federal). The company operatesin the railway transportation segment, connecting the states of Rio de Janeiro, Minas Geraisand São Paulo, and its core business is transporting, with integrated logistics, cargo in general,such as iron ore, finished steel products, cement, bauxite, agricultural products, pet coke andcontainers.

    In relation to the 4Q15, total volume transported by MRS fell 11%, reflecting seasonality that

    typically favors rail cargo transportation at the year’s end in detriment to the first quarter.  

    II)  S T E E L

    Regarding the global crude steel production, the WSA registered a 3.6% decline in the firstthree months of 2016 compared with the same period of 2015. The largest contributor to thedecline was China, which reduced production 3.2%. Installed capacity utilization advancedfrom 64.9% at the end of December 2015 to 66.2% at the end of February. It, therefore,continues below the 71.5% verified in the 1Q15. The first months of 2016 were marked by asignificant recovery in international steel prices after having reached historic lows and at

    amounts below operational and marginal costs for a significant parcel of the global steelindustry.

    The consumption expectation of the World Steel Association (WSA) for the year of 2016 is 1.5billion tons, a decline of 0.8% compared with 2015. The greatest contribution to the reductionin global consumption will come from China, where the slowdown, especially in CivilConstruction and Investments, should lead to a new decline in consumption of 4.0% in 2016,after falls of 5.4% in 2015 and 3.3% in 2014. Global consumption excluding China shouldreturn to a 1.8% growth in 2016, both among advanced economies, as well as in the blockemerging economies.

    According to the Brazil Steel Institute (IABr), Brazilian crude steel production in the firstmonths of 2016 decreased 13.7% in relation to the same period in 2015 to an annualized

    volume of 29.3 million tons. Flat steel production receded 18.4% in the period.In relation to consumption, in the 1Q16, the Brazilian flat steel market consumed 2.2 millionton, with 95% supplied by local plants and 5% by imports, which reached their lowest levelsince third quarter 2007.

    In comparison with the 4Q15, consumption practically remained stable. The rise in domesticsales of 4.4% following the worst quarters of Brazilian plant deliveries since the peak of thecrisis in 2009 compensated the 45.8% fall in imports. In comparison with the 1Q15, apparentconsumption declined 30%. The Civil Construction and Industrial sectors, boosted by theShipbuilding, Agricultural and Highway Equipment segments, performed positively in relationto the 4Q15, with growths of 5% and 4%, respectively. All other segments declined, withWhite Goods being the negative highlight, with a 6% decline. Automotive consumptionremained practically stable, with a 1% less than in the 4Q15.

    The figures in the 1Q16 reinforce the deterioration of the flat steel market in Brazil. The strongdecline in consumption occurred spread out over all consumer segments due to the strongslowdown in industrial activity in the period. The lack of perspective in the economic outlookand less optimistic prognoses about the economic recovery in the short term led customers toreduce purchases, adjust inventories and postpone investments. In practical terms, allconsumer segments registered declines close or superior to 30%. In Civil Construction, thedecline in flat steel consumption is estimated to have been around 20%.

  • 8/18/2019 Press Release 1Q16

    10/20

     

    1Q16 Results10

    Production - Ipatinga and Cubatão Plants

    Crude steel production at the Ipatinga and Cubatão plants was 794 thousand tons in the 1Q16,against 1.2 million tons in the 4Q15, as a result of the production stoppage of pig iron at theCubatão plant, due to the temporary shutdown of the primary areas at this plant.

    SalesTotal sales in the 1Q16 were 903 thousand tons of steel, against 1.2 million tons in the 4Q15.There was a 14.1% reduction in sales to the domestic market, which totaled 758 thousand tonsin the 1Q16, against 882 thousand tons in the 4Q15, result of the stagnation in the domesticmarket. Besides this, there was a reduction of 55.0% in exports, which totaled 145.3 thousandtons in the 1Q16, against 322.9 thousand tons in the 4Q15, due to greater selection of exports,

    in function of the reduction of production excess as a result of the temporary shutdown of theprimary areas at Cubatão Plant. There was a substantial improvement in sales mix, where salesvolume recorded 85.2% to the domestic market and 14.8% for exports. Prices practicedpresented an average 0.8% increase in the domestic market and 16.5% in the exports.

    Thousand tons 1Q16 4Q15 1Q15 Chg.1Q16/4Q15

    Ipatinga Mill 777 752 739 3%

    Cubatão Mill 17 436 640 -96%

    Total 794 1,188 1,379 -33%

    Production (Crude Steel)

    1,106850 751

    882758

    151424

    427 323

    145

    1,256 1,2751,179

    1,205

    903

    1Q15 2Q15 3Q15 4Q15 1Q16

    Do mestic Market Expo rts

  • 8/18/2019 Press Release 1Q16

    11/20

     

    1Q16 Results11

    The main export destinations are shown in the charts below:

    25%

    20%

    19%

    10%

    7%

    6%5%2%2%5%

    1Q16

    Argentina

    Germany

    USA

    Taiwan

    India

    Spain

    Mexico

    Italy

    Portugal

    Others

    Thousand tonsChange

    1Q16/4Q15

    Total Sales 903 100% 1,205 100% 1,256 100% -25%

      Heavy Plates 145 16% 162 13% 287 23% -11%  Hot Rolled 260 29% 362 30% 418 33% -28%

      Cold Rolled 239 26% 313 26% 312 25% -24%

      Galvanized 229 25% 248 21% 214 17% -8%

      Processed Products - 0% - 0% 7 1% -

      Slabs 30 3% 118 10% 19 2% -74%

    Domestic Market 758 84% 882 73% 1,105 88% -14%

      Heavy Plates 135 15% 138 11% 261 24% -2%

      Hot Coils 219 24% 276 23% 341 31% -21%

      Cold Coils 205 23% 248 21% 285 26% -17%

      Galvanized 179 20% 194 16% 194 18% -8%

      Processed Products - 0% - 0% 7 1% -

      Slabs 20 2% 25 2% 19 2% -20%

    Exports 145 16% 323 27% 151 12% -55%

      Heavy Plates 10 1% 24 2% 27 18% -58%

      Hot Rolled 40 4% 86 7% 77 51% -53%

      Cold Rolled 34 4% 65 5% 27 18% -47%

      Galvanized 51 6% 54 4% 21 14% -6%

      Processed Products - 0% - 0% 0 0% -

      Slabs 0 1% 94 8% - 0% -

    Sales Volume Breakdown

    4Q151Q16 1Q15

  • 8/18/2019 Press Release 1Q16

    12/20

     

    1Q16 Results12

    Comments on the Business Unit Results - Steel

    In the 1Q16, net revenue in the Steel Unit was R$1.7 billion, 18.1% lower than in the 4Q15,which was R%2.1 billion, due to a 14.1% decline in sales to the domestic market and to a55.0% in exports. Average steel prices in the domestic market were 0.8% higher and 16.5% inthe exports in relation to the 4Q15. Net revenue of the 1Q16 was also affected by the change

    of criteria of registering railway and sea freights, which, up until the 4Q15 were considered as adeduction to gross revenue, that reduced gross revenue in R$82.9 million in the 4Q15 and, as ofthis year, are being recorded in COGS.

    In the 1Q16, cash cost per rolled ton was R$1,446/t, against R$1,473/t in the 4Q15, a 1.8%reduction when comparing both periods, mainly due to prices and coke and iron ore cheapermix, partially compensated by higher expenses with wages and charges in function of a lowerfixed costs dilution.

    The Cost of Goods Sold – COGS was R$1,786 million on the 1Q16, against R$2,236 million in the4Q15, mainly due to lower sales of steel volume of 25.1%. The COGS per ton was R$1,978/tagainst R$1,856/t in the 4Q15, an increase of 6.6%, mainly in function of the change of criteriaof registering railway and sea freights, which had reduced the COGS/t in the 4Q15 in R$68.7/t and

    in function of the effect of inventories reduction in 154 thousand tons on the 1Q16.Sales expenses were R$44.5 million in the 1Q16, 26.7% higher than those in the 4Q15, mainlydue to higher provisions for doubtful accounts partially compensated by lower distributioncosts in function of lower export volume.

    General and administrative expenses totaled R$64.5 million, against R$81.9 million in the4Q15, a reduction of 21.3%, mainly due to the reduction of 14.1% in direct labor expensesand of 5.7% in third-party services.

    Other operating expenses and revenues totaled R$79.3 million in the 1Q16, against R$608.7million in the 4Q15, mainly due to non-recurring effects in the 4Q15 (impairment of assets inthe amount of R$357.2 million, provisions related to business restructuring in the Steel Unit inthe amount of R$93.8 million), partially compensated by the positive result of asset sale and

    write-off in the amount of R$72.0 million in the 1Q16 (composed by R$59.0 million from thesale of the oxygen plant in Ipatinga and R$10.2 million from the sale of Rio Unidos Logística eTransporte de Aço), against a negative R$51.8 million in the 4Q15. In this manner, netoperating expenses totaled R$188.2 million, against R$725.6 million in the 4Q15.

    Thus, Adjusted EBITDA in the 1Q16 was a positive R$46.0 million, against a negative R$178.7million in the 4Q15. Adjusted EBITDA margin was a positive 2.6% in the 1Q16, against anegative 8.4% in the 4Q15, an increase of 1100 basis points.

    Investments (CAPEX)

    In the 1Q16, investments totaled R$64.3 million, against R$107.6 million in the 4Q15, mainlyapplied to sustaining CAPEX. The significant reduction in investments was mainly due to thetemporary shutdown of the primary areas at Cubatão Plant and to the Company’s effort to ad justits investments to cash generation.

    I) S T E E L P R O C E S S I N G 

    Soluções Usiminas – SU

    Soluções Usiminas operates in the distribution, services and small-diameter tubes’ marketsnationwide, offering its customers high-value added products. It serves several economicsegments, such as automotive, autoparts, civil construction, distribution, electro-electronics,machinery and equipment and household appliances, among others.

  • 8/18/2019 Press Release 1Q16

    13/20

     

    1Q16 Results13

    In the 1Q16, sales of the Distribution, Services/Just-in-Time and Tubes Business Units wereresponsible for 52%, 39% and 9%, respectively, of total sales volume.

    Comments of the Results of the Business Units - Steel Processing

    Net revenue in the 1Q16 was R$430.9 million, 1.4% higher than in the 4Q15, due lower

    production costs by 3.3%.In the 1Q16, cost of goods sold was R$409.7 million, practically stable in relation to the 4Q15,which was R$407.3 million.

    Operating expenses were R$25.2 million in the 1Q16, against R$82.2 million in the 4Q15, a69.3% reduction, mainly due to the impairment of assets in the amount of R$56.7 millionoccurred in the 4Q15.

    Thus, Adjusted EBITDA in the 1Q16 was a positive R$3.0 million, against a negative R$1.0million in the 4Q15. Adjusted EBITDA margin was 0.7% in the 1Q16, against a negative 0.2% inthe 4Q15.

    II) 

    C A P I T A L G O O D S

    Usiminas Mecânica S.A.

    Usiminas Mecânica is a capital goods company in Brazil, which operates in the followingbusiness areas: steel structures, shipbuilding and offshore, oil and gas, industrial equipmentand assembly and foundry and railcars.

    Main Contracts 

    In the 1Q16, additional contracts with Vale S.A. and Petrobras were signed, allowing the orderportfolio to remain at the same level as in the 4Q15, which was around R$400.0 million.

    Comments of the Business Unit Results – Capital Goods

    In the 1Q16, net revenue was R$169.7 million, 19.5% lower than in the 4Q15, which wasR$210.7 million, due to the reduction in the portfolio order in the equipment, structures andassemblies segments, result of the stagnation of projects in the oil and gas and infrastructuresegments in the country.

    Gross profit was R$17.3 million in the 1Q16, against R$34.0 million in the 4Q15, a reduction of49.2%, in function of lower revenues obtained in all segments in and of lower margins in the

    projects executed in the industrial assembly segment.Adjusted EBITDA in the 1Q16 totaled R$8.3 million, against R$24.3 million in the 4Q15.Adjusted EBITDA margin in the 1Q16 was 4.9%, against 11.5% in the 4Q15, a reduction of660 basis points.

  • 8/18/2019 Press Release 1Q16

    14/20

     

    1Q16 Results14

    Events Subsequent to the Closing of the Quarter

    General Extraordinary Shareholders Meeting (GESM): On 04/18/16, a capital increasedwas approved by the Company by means of a private subscription in the amount ofR$1,000,000,000.00 (one billion Reais), through the issue of 200,000,000.00 (two hundredmillion) new ordinary shares, identical to the already existing shares at the issue price of

    R$5.00 (five Reais) per share.

    Documents pertinent to the issuance are at disposition on the CVM site (www.cvm.gov.br),BM&FBOVESPA (www.bmfbovespa.com.br) and the Company proper (www.usiminas.com/ri).

    Capital Increase: The Company’s capital will be increase to R$12,214,882,316.80, in thelimit of authorized capital by its Corporate Bylaws in the amount of R$64,882,316.80.

    The Capital Increase will occur through issue of 50,689,310 preferred class “A” shares, allbearer and without nominal value (“New Shares”) at the issue price of R$1 .28 per share. Thefunds obtained by means of the Capital Increase will be destined to the cash position of theCompany to reinforce working capital.

    General Ordinary Shareholders Meeting (GOSM): On 04/28/16, the GOSM will be heldand will deliberate on the following matters: (1) Receive management’s accounting report,examine, discuss and vote on the Financial Report and Annual Report referring to fiscal year2015, ended on 12/31/15; (2) Establish the global amount of remuneration of the ExecutiveBoard and Board of Directors, effective and substitute members, for a mandate until the GOSMof 2018, including deliberation on the number of positions to be filled in the election; (4)Election of the Chairman of the Board; and (5) Election of the Members of the Fiscal Council,effective and substitute members, for a mandate until the GOSM of 2017, as well asestablishment of respective remuneration. The pertinent documents to the matters on theschedule of the Business of the Day are at the disposition of the Shareholders at the CompanyHeadquarters and on the CVM (www.cvm.gov.br), BM&FBOVESPA (www.bmfbovespa.com.br)and the Company proper (www.usiminas.com/ri).

    Highlights 

    Standstill Agreement: In March 2016, an Agreement between Usiminas and its main bankcreditors suspending the liability of the principal amount of debt obligations, as well asobligations of fulfillment of covenants of financial indicators contained in the financingcontracts signed with the respective creditors was signed for a period of 120 days countingfrom the document’s signing.

    Usiminas will continue to negotiate a financial restructuring project with the banks in such amanner as to adjust its debt profile to short, medium and long term perspectives, with the

    purpose of preserving the financial and operational capacity of the Company.Employees elected representative to the Board of Directors: The Board of Directors willhave the participation of Luiz Carlos de Miranda Faria and his substitute Jorge Malta, who willoccupy the positions in the period from 2016 GOSM to 2018 GOSM. This card was elected asrepresentative of the employees on Usiminas’ Board of Directors in a vote held on 03/22/16 atCompany facilities. The election was organized to comply with changes in procedures relativeto the election of employee representatives on the Usiminas Board of Directors, defined duringthe General Extraordinary Shareholders Meeting held on 01/21/16.

    Toyota Global Suppliers Award: Usiminas was awarded during the Global SuppliersConvention 2016, an annual event that recognizes the best suppliers of the Japanese

    automaker all over the world. The award, received by Usiminas CEO Romel Erwin de Souza,was conferred by Chairman of Toyota Motor Corporation, Takeshi Uchiyamada in a ceremonyheld in February in Nagoya, Japan.

    http://www.cvm.gov.br/http://www.cvm.gov.br/http://www.cvm.gov.br/http://www.bmfbovespa.com.br/http://www.bmfbovespa.com.br/http://www.bmfbovespa.com.br/http://www.usiminas.com/rihttp://www.usiminas.com/rihttp://www.usiminas.com/rihttp://www.usiminas.com/rihttp://www.usiminas.com/rihttp://www.usiminas.com/rihttp://www.bmfbovespa.com.br/http://www.cvm.gov.br/

  • 8/18/2019 Press Release 1Q16

    15/20

     

    1Q16 Results15

    Usiminas is responsible for the supply of steel used by Toyota in its three Brazilian plantslocated in Idaiatuba, Sorocaba and São Bernardo do Campo, in the State of São Paulo. Besidesthis, Soluções Usiminas  processes products destined to the Idaiatuba and São Bernardo doCampo plants and delivers parts to the auto makers that will be transformed into internalmetallic parts, exposed parts and structural reinforcement of the brand’s vehicles.

  • 8/18/2019 Press Release 1Q16

    16/20

     

    1Q16 Results16

    Capital Markets

    Performance on the BM&FBOVESPA

    Usiminas’ Common shares (USIM3) closed the 1Q15 quoted at R$4.09 and its Preferred shares(USIM5) at R$1.81. In the quarter, USIM3 appreciated 1.7% and USIM5, 16.8%, respectively.In the same period, the IBOVESPA index appreciated 15.5%.

    Foreign Stock Markets

    OTC – New York

    Usiminas has American Depositary Receipts (ADRs) traded on the over-the-counter market:USDMY is backed by common shares and USNZY, by Class A preferred shares. On 03/31/16,

    USNZY ADRs, that have higher liquidity, were quoted at US$0.49 and appreciated 32.4% inthe quarter.

    Latibex – MadridUsiminas’ shares are traded on the LATIBEX – the Madrid Stock Exchange: XUSI as preferredshares and XUSIO as common shares. On 03/31/16, XUSI closed quoted at €0.45 ,appreciating 28.6% in the quarter. XUSIO shares closed quoted at €01.03, appreciating 5.1%in the period.

    1Q16 4Q15Change

    1Q16/4Q151Q15

    Change

    1Q16/1Q15Number of Deals 719,719 632,176 14% 488,983 47%

    Daily Average 11,995 9,578 25% 8,016 50%

    Traded - thousand shares 1,304,536 651,550 100% 523,965 149%

    Daily Average 21,742 9,872 120% 8,590 153%

    Financial Volume - R$ million 1,763 1,692 4% 2,237 -21%

    Daily Average 29 26 13% 37 -21%

    Maximum 2.11  3.73  -43% 5.19 -59%

    Minimum 0.85  1.45  -41% 3.35 -75%

    Closing 1.81  1.55  17% 4.97 -64%

    Market Capitalization - R$ million 1,834 1,571 17% 5,039 -64%

    Usiminas Performance Summary - BM&FBOVESPA (USIM5)

  • 8/18/2019 Press Release 1Q16

    17/20

     

    1Q16 Results17

    For further information:

    Press: please contact us through e-mail [email protected] 

    Visite o Visit the Investor Relations site: www.usiminas.com/ri 

    or access by your mobile phone: m.usiminas.com/ri

    Brasília time: at 01:00 p.m.

    Dial-in Numbers:

    Brazil: (55 11) 3193-1001 / 2820-4001

      Pincode for replay: 1494981# - Portuguese

    USA: (1 786) 924-6977

    Pincode for replay: 3357910# - English

    Audio of the conference call will be transmitted live via Internet

      See the slide presentation on our website: www.usiminas.com/ri

    1Q16 Conference Call Results - Date 04/25/2016

    New York time: at 12:00 p.m.

    Dial-in Numbers:

    In Portuguese - Simultaneous Translation into English

    Audio replay available at (55 11) 3193-1012

    Statements contained in this release, relative to the business outlook of the Company, forecasts of operating and financial income and references

    to growth prospects are mere forecasts and were based on the expectations of Management in relation to future performance. These

    expectations are highly dependent on market conduct, the economic situation in Brazil, its industry and international markets and, therefore, are

    sub ect to chan e.

    Cristina Morgan C. Drumond   [email protected] 31 3499-8772

    Leonardo Karam Rosa   [email protected] 31 3499-8550

    Diogo Dias Gonçalves   [email protected] 31 3499-8710

    Renata Costa Couto   [email protected] 31 3499-8619

    GERÊNCIA GERAL DE RELAÇÕES COM INVESTIDORES

    http://www.usiminas.com/rihttp://www.usiminas.com/rihttp://www.usiminas.com/rihttp://www.usiminas.com/ri

  • 8/18/2019 Press Release 1Q16

    18/20

     

    1Q16 Results18

    Assets 31-Mar-16 31-Dec-15 31-Mar-15

    Current Assets 6,099,534 6,894,842 8,542,517

    Cash and Cash Equivalents 1,735,627 2,024,457 2,621,043

    Trade Accounts Receivable 1,289,168 1,428,421 1,380,296

    Taxes Recoverable 317,430 377,198 383,123

    Inventories 2,481,868 2,748,417 3,910,490Advances to suppliers 10,574 12,477 22,120

    Financial Instruments 78,040 152,560 72,225

    Other Securities Receivables 186,827 151,312 153,220

    Non-Current Assets 20,516,248 20,863,490 22,441,466

      Long-Term Receivable 4,553,616  4,697,628  3,426,528 

    Deferred Income Tax & Social Contribution 3,322,746  3,281,063  2,134,632 

    Deposits at Law 610,238  597,392  584,473 

    Accounts Receiv. Affiliated Companies 4,302  4,412  4,722 

    Taxes Recoverable 87,722  81,263  90,810 

    Financial Instruments 342,097  559,654  386,038 

    Others 186,511  173,844  225,853 

    Investments 1,122,739  1,084,311  1,155,951 Property, Plant and Equipment 14,491,957  14,743,629  15,492,069 

    Intangible 347,936  337,922  2,366,918 

    Total Assets 26,615,782 27,758,332 30,983,983

    Balance Sheet - Assets - Consolidated | IFRS - R$ thousand

    31-Mar-16 31-Dec-15 31-Mar-15

    4,884,036 4,495,923 5,048,230

    Loans and Financing and Taxes Payable in Installments 2,683,255 1,919,692 1,731,091

    Suppliers, Subcontractors and Freight 836,683 820,571 1,179,751Wages and Social Charges 241,759 278,149 280,196

    Taxes and Taxes Payables 128,740 91,698 133,509

    Accounts Payable Forfaiting 706,873 954,161 1,297,193

    Financial Instruments 131,505 199,657 135,708

    Dividends Payable 140 142 38,368

    Customers Advances 59,002 40,799 101,687

    Others 96,079 191,054 150,727

    6,920,481 8,268,552 7,445,663

    Loans and Financing and Taxes Payable in Installments 4,744,863  5,966,795  5,417,692 

    Actuarial Liabil ity 1,158,741  1,153,379  1,202,560 

    Provision for Legal Liabilities 572,214  557,455  497,117 

    Financial Instruments 78,248  203,845  205,489 

    Environmental Protection Provision 130,913  127,103  89,372 Others 235,502  259,975  33,433 

    14,811,265 14,993,857 18,490,090

    Capital 12,150,000 12,150,000 12,150,000

    Reserves & Revenues from Fiscal Year 1,074,987 1,258,978 4,294,558

    Non-controlling shareholders participation 1,586,278 1,584,879 2,045,532

    28,202,060 27,758,332 30,983,983

    Liabilities and Shareholders' Equity

    Balance Sheet - Liabilities and Shareholders' Equity - Consolidated | IFRS - R$ thousand

    Long-Term Liabilities

    Total Liabilities and Shareholders' Equity

    Shareholders' Equity

    Current Liabilities

  • 8/18/2019 Press Release 1Q16

    19/20

     

    1Q16 Results19

    R$ thousand 1Q16 4Q15 1Q15Chg.

    1Q16/4Q15

    Net Revenues 2,040,890 2,404,124 2,680,422 -15%

      Domestic Market 1,727,749 1,910,870 2,349,706 -10%

      Exports 313,141 493,254 330,716 -37%

      COGS (2,081,470) (2,470,876) (2,436,800) -16%

    Gross Profit (40,580) (66,752) 243,622 -39.2%

    Gross Margin -2.0% -2.8% 9.1% -850 b.p

    Operating Income (Expenses) (279,555) (2,158,931) (208,144) -87%  Selling Expenses (79,690) (63,802) (51,154) 25%

      Provision for Doubtful Accounts   (16,910) (2,901) 1,185 483%

      Other Selling Expenses   (62,780) (60,901) (52,339) 3%

      General and Administrative (89,744) (108,661) (122,471) -17%

      Other Operating Income (expenses) (110,121) (1,986,468) (34,519) -94%

      Reintegra Program (Braz ilian Government Export Benefit)   244 2,645 7,525 -91%

      Net Cost of Actuarial Obligations   350 (4,121) (3,954) -

      Provision for Legal Liabilities   (14,609) (56,216) (44,708) -74%

      Result of the Non Operating Asset Sale/Write-Off    71,972 (50,121) 373 -

      Result of the Sale of the Surplus Electric Energy   (40,797) (1,262) 27,865 3133%

      Cubatão Reestructure   - (93,811) - -

      Mining Unit Reestructure (MRS Renegot iation)   - (162,957) - -

      MRSTake or Pay - 33,875 (8,383) -

      Impairment of Assets (8,030) (1,574,161) - -99%

      Other Operating Income (Expenses), Net   (119,251) (80,339) (13,237) 48%

    EBIT (320,135) (2,225,683) 35,478 -86%

    EBIT Margin -15.7% -92.6% 1.3% +76900 b.p

    Financial Result 101,553 (24,089) (360,900) -

      Financial Income 99,122 125,187 368,863 -21%

      Financial Expenses 2,431 (149,276) (729,763) -

    Equity in the Results of Associate and Subsidiary Companies 51,845 53,880 11,971 -4%

    Operating Profit (Loss) (166,737) (2,195,892) (313,451) -92%

      Income Tax / Social Contribution 15,360 569,249 78,071 -97%

    Net Income (Loss) (151,377) (1,626,643) (235,380) -91%

    Net Margin -7.4% -67.7% -8.8% -60200 b.p

    Attributable:

    Shareholders (152,770) (1,356,843) (247,460) -89%

    Minority Shareholders 1,393 (269,800) 12,080 -

    EBITDA (Instruction CVM 527) 49,796 (1,819,603) 353,879 -

    EBITDA Margin (Instruction CVM 527) 2.4% -75.7% 13.2% +78100 b.p

    Adjusted EBITDA - Joint Subsidiary Companies proportional EBITDA 51,578 (249,921) 379,534 -

    Adjusted EBITDA Margin 2.5% -10.4% 14.2% -12900 b.p

    Depreciation and Amortization 318,086 352,200 306,430 -10%

    Income Statement - Consolidated | IFRS

  • 8/18/2019 Press Release 1Q16

    20/20

     

    1Q16 Results

    R$ thousand 1Q16 4Q15

    Operating Activities Cash Flow  Net Income (Loss) in the Period (151,377) (1,626,643)

      Financial Expenses and Monetary Var. / Net Exchge Var. (54,411) 29,454

    Interest Expenses 70,502 65,178

    Depreciation and Amortization 318,086 352,200

    Losses/(gains) on Sale of Property, Plant and Equipment (1,972) 50,314

    Equity in the Results of Subsidiaries/Associated Companies (51,845) (25,318)  Impairment of Assets 8,030 1,574,648

    Difered Income Tax and Social Contribution (20,441) (558,581)

      Constitution (reversal) of Provisions 2,572 93,441

    Actuarial Gains and losses (350) 4,121

    Stock Option Plan 1,209 985

    Total 120,003 (40,201)

      (Increase)/Decrease of Assets  Accounts Receivables Customer 127,563 (63,942)

      Inventories 288,733 156,622

    Recovery of Taxes 51,389 (23,347)

      Judicial Deposits (12,844) (32,663)

      Accounts Receiv. Affiliated Companies 110 125

    Others (32,793) 115,938

    Total 422,158 152,733Increase /(Decrease) of Liabilities

      Suppliers, Contractors and Freights 16,112 (255,043)

      Amounts Owed to Affiliated Companies (24,262) 262,354

    Customers Advances 18,203 (13,854)

      Tax Payable 38,016 4,596

    Securities Payable Forfaiting (184,626) 88,125

    Actuarial Liability Payments (51,384) (56,548)

      Others (137,779) 46,619

    Total (325,720) 76,249

    Cash Generated from Operating Activities 216,441 188,781

    Interest Paid (240,115) (120,911)

      Income Tax and Social Contribution (4,135) (21,555)

    Net Cash Generated from Operating Activities (27,809) 46,315Investments activities cash flow  Marketable Securities 111,194 (1,003,543)

      Amount Received on Disposal of Investments - -

    Amount Paid on the Acquisition of Investments - -

    Fixed Asset Acquisition (64,859) (152,985)

      Fixed Asset Sale Receipt 2,364 9,263

    Additions to / Payments of Intangible Assets - -

    Dividends Received 855 83,238

    Purchase of Software (4,576) (8,777)

    Net Cash Employed on Investments Activities 44,978 (1,072,804)

    Financial Activities Cash Flow  Assigned Credits 24,825  477,357 

    Settled Credits assignments (87,487)  (593,585) Inflow of Loans, Financing and Debentures -  -

    Payment of Loans, Financ. & Debent. (90,104)  (207,420)

      Payment of Taxes Installments (552)  (304)

      Swap Operations Liquidations (30,723)  (23,332)

      Dividends and Interest on Capital (2) (2)

    Net Cash Generated from (Employed on) Financial Activities (184,043) (231,058)

    Exchange Variation on Cash and Cash Equivalents (10,762) (1,927)

    Net Increase (Decrease) of Cash and Cash Equivalents (177,636) (1,375,702)

      Cash and Cash Equivalents at the Beginning of the Period 800,272 (3,668,001)

      Cash and Cash Equivalents at the End of The Period 622,636 (5,043,703)

    RECONCILIATION WITH BALANCE SHEET

    Cash and Cash Equivalents at the Beginning of the Period 800,272 2,175,974Marketable Securities at the Beginning of the Period 1,224,185 220,642

    Cash and Cash Equivalents at the Beginning of the Period 2,024,457 2,396,616Net Increase (Decrease) of Cash and Cash Equivalentes (177,636) (1,375,702)

    Net Increase (Decrease) of Marketable Securities (111,194) 1,003,543

    Cash Flow - Consolidated | IFRS