By: /s/ Roberto Philipps | By: /s/ Daniel Novegil |
Name: Roberto Philipps | Name: Daniel Novegil |
Title: Chief Financial Officer | Title: Chief Executive Officer |
4Q
2009
|
3Q
2009
|
4Q
2008
|
|||||
Shipments
(tons)
|
1,655,000
|
1,683,000
|
-2%
|
1,547,000
|
7%
|
||
Net
Sales (US$ million)
|
1,365.2
|
1,278.8
|
7%
|
1,721.1
|
-21%
|
||
Operating
Income (US$ million)
|
216.1
|
158.9
|
36%
|
186.3
|
16%
|
||
EBITDA
(US$ million)
|
315.9
|
254.3
|
24%
|
281.1
|
12%
|
||
EBITDA
Margin (% of net sales)
|
23%
|
20%
|
16%
|
||||
EBITDA
per Ton, Flat & Long Steel (US$)
|
177
|
147
|
20%
|
158
|
12%
|
||
Net
Foreign Exchange Result (US$ million)
|
72.2
|
(47.6)
|
(622.5)
|
||||
Discontinued
Operations Result (US$ million)
|
-
|
-
|
-
|
||||
Net
Income (US$ million)
|
194.8
|
104.7
|
86%
|
(348.5)
|
-156%
|
||
Equity
Holders' Net Income (US$ million)
|
159.3
|
88.5
|
80%
|
(334.0)
|
-148%
|
||
Earnings
per ADS (US$)
|
0.79
|
0.44
|
80%
|
(1.67)
|
-148%
|
12M
2009
|
12M
2008
|
|||
Shipments
(tons)
|
6,361,000
|
7,543,000
|
-16%
|
|
Net
Sales (US$ million)
|
4,959.0
|
8,464.9
|
-41%
|
|
Operating
Income (US$ million)
|
296.4
|
1,676.0
|
-82%
|
|
EBITDA
(US$ million)
|
708.5
|
2,089.6
|
-66%
|
|
EBITDA
Margin (% of net sales)
|
14%
|
25%
|
||
EBITDA
per Ton, Flat & Long Steel (US$)
|
103
|
263
|
-61%
|
|
Net
Foreign Exchange Result (US$ million)
|
83.1
|
(632.7)
|
||
Discontinued
Operations Result (US$ million)
|
428.0
|
157.1
|
||
Net
Income (US$ million)
|
767.1
|
875.2
|
-12%
|
|
Equity
Holders' Net Income (US$ million)
|
717.4
|
715.4
|
||
Earnings
per ADS (US$)
|
3.58
|
3.57
|
Net
Sales (million US$)
|
Shipments
(thousand tons)
|
Revenue
/ ton (US$/ton)
|
||||||||||
4Q
2009
|
4Q
2008
|
Dif.
|
4Q
2009
|
4Q
2008
|
Dif.
|
4Q
2009
|
4Q
2008
|
Dif.
|
||||
South
& Central America
|
546.9
|
642.4
|
-15%
|
602.0
|
559.9
|
8%
|
909
|
1,147
|
-21%
|
|||
North
America
|
616.4
|
735.7
|
-16%
|
772.3
|
642.2
|
20%
|
798
|
1,146
|
-30%
|
|||
Europe
& other
|
6.5
|
30.0
|
13.4
|
36.0
|
482
|
834
|
||||||
Total
flat products
|
1,169.8
|
1,408.1
|
-17%
|
1,387.6
|
1,238.1
|
12%
|
843
|
1,137
|
-26%
|
|||
South
& Central America
|
20.0
|
71.7
|
-72%
|
37.5
|
91.9
|
-59%
|
533
|
780
|
-32%
|
|||
North
America
|
124.6
|
159.7
|
-22%
|
226.5
|
213.2
|
6%
|
550
|
749
|
-27%
|
|||
Europe
& other
|
1.5
|
3.1
|
3.1
|
3.6
|
500
|
884
|
||||||
Total
long products
|
146.1
|
234.5
|
-38%
|
267.0
|
308.7
|
-14%
|
547
|
760
|
-28%
|
|||
Total
flat and long products
|
1,315.9
|
1,642.6
|
-20%
|
1,654.6
|
1,546.8
|
7%
|
795
|
1,062
|
-25%
|
|||
Other
products (1)
|
49.3
|
78.5
|
-37%
|
|||||||||
Total
Net Sales
|
1,365.2
|
1,721.1
|
-21%
|
Net
Sales (million US$)
|
Shipments
(thousand tons)
|
Revenue
/ ton (US$/ton)
|
||||||||||
Year
2009
|
Year
2008
|
Dif.
|
Year
2009
|
Year
2008
|
Dif.
|
Year
2009
|
Year
2008
|
Dif.
|
||||
South
& Central America
|
1,717.1
|
2,782.5
|
-38%
|
1,903.6
|
2,604.2
|
-27%
|
902
|
1,068
|
-16%
|
|||
North
America
|
2,371.9
|
4,294.7
|
-45%
|
3,114.5
|
3,666.1
|
-15%
|
762
|
1,171
|
-35%
|
|||
Europe
& other
|
161.0
|
47.5
|
287.0
|
55.2
|
561
|
860
|
||||||
Total
flat products
|
4,250.0
|
7,124.7
|
-40%
|
5,305.2
|
6,325.5
|
-16%
|
801
|
1,126
|
-29%
|
|||
South
& Central America
|
57.3
|
274.4
|
-79%
|
118.4
|
302.5
|
-61%
|
484
|
907
|
-47%
|
|||
North
America
|
512.0
|
791.8
|
-35%
|
931.2
|
901.3
|
3%
|
550
|
878
|
-37%
|
|||
Europe
& other
|
3.5
|
8.9
|
6.1
|
13.3
|
583
|
669
|
||||||
Total
long products
|
572.9
|
1,075.1
|
-47%
|
1,055.6
|
1,217.2
|
-13%
|
543
|
883
|
-39%
|
|||
Total
flat and long products
|
4,822.9
|
8,199.8
|
-41%
|
6,360.8
|
7,542.7
|
-16%
|
758
|
1,087
|
-30%
|
|||
Other
products (1)
|
136.1
|
265.1
|
-49%
|
|||||||||
Total
Net Sales
|
4,959.0
|
8,464.9
|
-41%
|
US$
million
|
4Q 2009 | 4Q 2008 |
Dif.
|
Year
2009
|
Year
2008
|
Dif.
|
||||||||||||||||||
Net
sales
|
1,365.2 | 1,721.1 | (355.9 | ) | 4,959.0 | 8,464.9 | (3,505.9 | ) | ||||||||||||||||
Cost
of sales
|
(1,011.7 | ) | (1,376.7 | ) | 365.0 | (4,110.4 | ) | (6,128.0 | ) | 2,017.7 | ||||||||||||||
Gross
profit
|
353.5 | 344.4 | 9.1 | 848.6 | 2,336.9 | (1,488.2 | ) | |||||||||||||||||
Selling,
general and administrative expenses
|
(137.8 | ) | (159.6 | ) | 21.8 | (531.5 | ) | (669.5 | ) | 137.9 | ||||||||||||||
Other
operating (expenses) income, net
|
0.4 | 1.4 | (1.0 | ) | (20.7 | ) | 8.7 | (29.4 | ) | |||||||||||||||
Operating
income
|
216.1 | 186.3 | 29.8 | 296.4 | 1,676.0 | (1,379.7 | ) | |||||||||||||||||
Interest
expense
|
(20.4 | ) | (32.7 | ) | 12.3 | (105.8 | ) | (136.1 | ) | 30.3 | ||||||||||||||
Interest
income
|
5.0 | 5.9 | (0.8 | ) | 21.1 | 32.2 | (11.0 | ) | ||||||||||||||||
Interest
income - Sidor financial asset
|
40.6 | - | 40.6 | 136.0 | - | 136.0 | ||||||||||||||||||
Other
financial income (expenses), net
|
67.8 | (654.9 | ) | 722.7 | 81.6 | (693.2 | ) | 774.8 | ||||||||||||||||
Equity
in earnings of associated companies
|
0.2 | 1.1 | (0.9 | ) | 1.1 | 1.9 | (0.7 | ) | ||||||||||||||||
Income
before income tax expense
|
309.3 | (494.4 | ) | 803.6 | 430.4 | 880.8 | (450.4 | ) | ||||||||||||||||
Income
tax (expense) benefit
|
||||||||||||||||||||||||
Current
and deferred income tax (expense) benefit
|
(114.5 | ) | 145.9 | (260.3 | ) | (91.3 | ) | (259.0 | ) | 167.7 | ||||||||||||||
Reversal
of deferred statutory profit sharing
|
- | - | - | - | 96.3 | (96.3 | ) | |||||||||||||||||
Discontinued
operations
|
- | - | - | 428.0 | 157.1 | 270.9 | ||||||||||||||||||
Net
income for the period
|
194.8 | (348.5 | ) | 543.3 | 767.1 | 875.2 | (108.0 | ) | ||||||||||||||||
Attributable
to:
|
||||||||||||||||||||||||
Equity
holders of the Company
|
159.3 | (334.0 | ) | 493.3 | 717.4 | 715.4 | 2.0 | |||||||||||||||||
Minority
interest
|
35.5 | (14.5 | ) | 50.0 | 49.7 | 159.7 | (110.0 | ) | ||||||||||||||||
194.8 | (348.5 | ) | 543.3 | 767.1 | 875.2 | (108.0 | ) |
US$
million
|
December
31, 2009
|
December
31, 2008
|
||||||
Property,
plant and equipment, net
|
4,040.4
|
4,212.3
|
||||||
Intangible
assets, net
|
1,085.4
|
1,136.4
|
||||||
Investment
in associated companies
|
6.6
|
5.6
|
||||||
Other
investments, net
|
16.4
|
16.9
|
||||||
Receivables,
net
|
101.3
|
120.2
|
||||||
Total
non-current assets
|
5,250.1
|
5,491.4
|
||||||
Receivables
|
136.3
|
249.0
|
||||||
Derivative
financial instruments
|
1.6
|
1.5
|
||||||
Inventories,
net
|
1,350.6
|
1,826.5
|
||||||
Trade
receivables, net
|
437.8
|
623.0
|
||||||
Sidor
financial asset
|
964.4
|
-
|
||||||
Available
for sale assets-discontinued operations
|
-
|
1,318.9
|
||||||
Other
investments
|
46.8
|
90.0
|
||||||
Cash
and cash equivalents
|
2,095.8
|
1,065.6
|
||||||
Total
current assets
|
5,033.3
|
5,174.5
|
||||||
Non-current
assets classified as held for sale
|
9.2
|
5.3
|
||||||
Total
assets
|
10,292.7
|
10,671.2
|
||||||
Shareholders'
equity
|
5,296.3
|
4,597.4
|
||||||
Minority
interest in subsidiaries
|
964.9
|
964.1
|
||||||
Minority
interest & shareholders' equity
|
6,261.2
|
5,561.5
|
||||||
Provisions
|
18.9
|
24.4
|
||||||
Deferred
income tax
|
857.3
|
810.2
|
||||||
Other
liabilities
|
176.6
|
148.7
|
||||||
Derivative
financial instruments
|
32.6
|
65.8
|
||||||
Borrowings
|
1,787.2
|
2,325.9
|
||||||
Total
non-current liabilities
|
2,872.7
|
3,375.0
|
||||||
Current
tax liabilities
|
103.2
|
194.1
|
||||||
Other
liabilities
|
57.0
|
103.4
|
||||||
Trade
payables
|
413.0
|
438.7
|
||||||
Derivative
financial instruments
|
46.1
|
57.2
|
||||||
Borrowings
|
539.5
|
941.5
|
||||||
Total
current liabilities
|
1,158.8
|
1,734.8
|
||||||
Total
liabilities
|
4,031.4
|
5,109.8
|
||||||
Total
liabilities, minority interest & shareholders' equity
|
10,292.7
|
10,671.2
|
US$
million
|
4Q 2009 | 4Q 2008 |
Dif.
|
Year
2009
|
Year
2008
|
Dif.
|
||||||||||||||||||
Net
income from continuing operations
|
194.8 | (348.5 | ) | 543.3 | 339.1 | 718.1 | (379.0 | ) | ||||||||||||||||
Adjustments
for:
|
||||||||||||||||||||||||
Depreciation
and amortization
|
99.8 | 94.9 | 4.9 | 385.1 | 413.5 | (28.4 | ) | |||||||||||||||||
Equity
in earnings of associated companies
|
(0.2 | ) | (1.1 | ) | 0.9 | (1.1 | ) | (1.9 | ) | 0.7 | ||||||||||||||
Changes
in provisions
|
2.0 | (2.3 | ) | 4.3 | 4.6 | 2.4 | 2.3 | |||||||||||||||||
Net
foreign exchange results and others
|
(50.3 | ) | 649.8 | (700.1 | ) | (53.6 | ) | 629.5 | (683.1 | ) | ||||||||||||||
Interest
accruals less payments
|
8.1 | 1.6 | 6.6 | 10.7 | (84.2 | ) | 94.9 | |||||||||||||||||
Interest
income - Sidor financial asset
|
(40.6 | ) | - | (40.6 | ) | (136.0 | ) | - | (136.0 | ) | ||||||||||||||
Income
tax accruals less payments
|
71.2 | (198.5 | ) | 269.7 | (49.3 | ) | (88.5 | ) | 39.2 | |||||||||||||||
Impairment
charge
|
- | - | - | 27.0 | - | 27.0 | ||||||||||||||||||
Changes
in working capital
|
(212.3 | ) | 380.4 | (592.6 | ) | 635.2 | (1,071.5 | ) | 1,706.7 | |||||||||||||||
Net
cash provided by operating activities
|
72.6 | 576.2 | (503.6 | ) | 1,161.8 | 517.5 | 644.2 | |||||||||||||||||
Capital
expenditures
|
(62.8 | ) | (172.6 | ) | 109.8 | (208.6 | ) | (587.9 | ) | 379.3 | ||||||||||||||
Proceeds
from sale of property, plant & equipment
|
1.0 | 0.7 | 0.3 | 3.2 | 2.1 | 1.1 | ||||||||||||||||||
Acquisition
of business
|
- | - | - | (0.2 | ) | - | (0.2 | ) | ||||||||||||||||
Decrease
(Increase) in Other Investments
|
22.7 | (0.9 | ) | 23.6 | 43.2 | (24.7 | ) | 67.8 | ||||||||||||||||
Proceeds
from Sidor financial asset
|
287.1 | - | 287.1 | 953.6 | - | 953.6 | ||||||||||||||||||
Proceeds
from sale of discontinued operations
|
- | - | - | - | 718.6 | (718.6 | ) | |||||||||||||||||
Discontinued
operations
|
- | - | - | - | 242.4 | (242.4 | ) | |||||||||||||||||
Net
cash provided by (used in) investing activities
|
247.9 | (172.8 | ) | 420.7 | 791.2 | 350.5 | 440.7 | |||||||||||||||||
Dividends
paid in cash and other distributions
to
company's equity shareholders
|
- | - | - | - | (100.2 | ) | 100.2 | |||||||||||||||||
Dividends
paid in cash and other distributions
to
minority shareholders
|
- | - | - | - | (19.6 | ) | 19.6 | |||||||||||||||||
Proceeds
from borrowings
|
13.2 | 147.8 | (134.7 | ) | 219.0 | 519.8 | (300.8 | ) | ||||||||||||||||
Repayment
of borrowings
|
(124.2 | ) | (78.9 | ) | (45.3 | ) | (1,141.6 | ) | (1,152.9 | ) | 11.3 | |||||||||||||
Net
cash (used in) provided by financing activities
|
(111.0 | ) | 68.9 | (180.0 | ) | (922.6 | ) | (752.9 | ) | (169.7 | ) | |||||||||||||
Increase
in cash and cash equivalents
|
209.4 | 472.2 | (262.9 | ) | 1,030.4 | 115.1 | 915.3 |
Shipments
|
|||||||
Thousand
tons
|
4Q
2009
|
4Q
2008
|
3Q
2009
|
Year
2009
|
Year
2008
|
||
South
& Central America
|
602.0
|
559.9
|
513.8
|
1,903.6
|
2,604.2
|
||
North
America
|
772.3
|
642.2
|
872.8
|
3,114.5
|
3,666.1
|
||
Europe
& other
|
13.4
|
36.0
|
25.3
|
287.0
|
55.2
|
||
Total
flat products
|
1,387.6
|
1,238.1
|
1,411.9
|
5,305.2
|
6,325.5
|
||
South
& Central America
|
37.5
|
91.9
|
26.3
|
118.4
|
302.5
|
||
North
America
|
226.5
|
213.2
|
244.6
|
931.2
|
901.3
|
||
Europe
& other
|
3.1
|
3.6
|
-
|
6.1
|
13.3
|
||
Total
long products
|
267.0
|
308.7
|
271.0
|
1,055.6
|
1,217.2
|
||
Total
flat and long products
|
1,654.6
|
1,546.8
|
1,682.8
|
6,360.8
|
7,542.7
|
||
Revenue
/ ton
|
|||||||
US$/ton
|
4Q
2009
|
4Q
2008
|
3Q
2009
|
Year
2009
|
Year
2008
|
||
South
& Central America
|
909
|
1,147
|
863
|
902
|
1,068
|
||
North
America
|
798
|
1,146
|
747
|
762
|
1,171
|
||
Europe
& other
|
482
|
834
|
616
|
561
|
860
|
||
Total
flat products
|
843
|
1,137
|
787
|
801
|
1,126
|
||
South
& Central America
|
533
|
780
|
478
|
484
|
907
|
||
North
America
|
550
|
749
|
548
|
550
|
878
|
||
Europe
& other
|
500
|
884
|
-
|
583
|
669
|
||
Total
long products
|
547
|
760
|
541
|
543
|
883
|
||
Total
flat and long products
|
795
|
1,062
|
747
|
758
|
1,087
|
||
Net
Sales
|
|||||||
US$
million
|
4Q
2009
|
4Q
2008
|
3Q
2009
|
Year
2009
|
Year
2008
|
||
South
& Central America
|
546.9
|
642.4
|
443.3
|
1,717.1
|
2,782.5
|
||
North
America
|
616.4
|
735.7
|
652.1
|
2,371.9
|
4,294.7
|
||
Europe
& other
|
6.5
|
30.0
|
15.6
|
161.0
|
47.5
|
||
Total
flat products
|
1,169.8
|
1,408.1
|
1,111.0
|
4,250.0
|
7,124.7
|
||
South
& Central America
|
20.0
|
71.7
|
12.6
|
57.3
|
274.4
|
||
North
America
|
124.6
|
159.7
|
134.0
|
512.0
|
791.8
|
||
Europe
& other
|
1.5
|
3.1
|
-
|
3.5
|
8.9
|
||
Total
long products
|
146.1
|
234.5
|
146.6
|
572.9
|
1,075.1
|
||
Total
flat and long products
|
1,315.9
|
1,642.6
|
1,257.6
|
4,822.9
|
8,199.8
|
||
Other
products
(1)
|
49.3
|
78.5
|
21.2
|
136.1
|
265.1
|
||
Total
net sales
|
1,365.2
|
1,721.1
|
1,278.8
|
4,959.0
|
8,464.9
|