By:
|
/s/ Roberto Philipps
|
|
By:
|
/s/ Daniel Novegil
|
|
|
Name:
|
Roberto Philipps | Name: |
Daniel Novegil
|
|||
Title:
|
Chief Financial Officer |
Title:
|
Chief Executive Officer |
PRICE
WATERHOUSE & CO. S.R.L.
|
|||
by
|
(Partner)
|
||
Marcelo
D. Pfaff
|
Three-month
period
ended
March 31,
|
||||||||||||
Notes
|
2008
|
2007
|
||||||||||
(Unaudited)
|
||||||||||||
Continuing
operations
|
||||||||||||
Net
sales
|
3
|
2,427,678 | 1,798,293 | |||||||||
Cost
of sales
|
3
& 4
|
(1,766,892 | ) | (1,223,890 | ) | |||||||
Gross
profit
|
3
|
660,786 | 574,403 | |||||||||
Selling,
general and administrative expenses
|
3
& 5
|
(236,955 | ) | (164,548 | ) | |||||||
Other
operating income, net
|
3
|
11,024 | 5,561 | |||||||||
Operating
income
|
3
|
434,855 | 415,416 | |||||||||
Interest
expense
|
(45,138 | ) | (16,948 | ) | ||||||||
Interest
income
|
17,474 | 10,817 | ||||||||||
Other
financial expenses, net
|
6
|
(55,798 | ) | (76,122 | ) | |||||||
Equity
in earnings (losses) of associated companies
|
295 | (1,003 | ) | |||||||||
Income
before income tax expense
|
351,688 | 332,160 | ||||||||||
Income
tax
|
||||||||||||
Current
and deferred income tax expense
|
(65,755 | ) | (80,532 | ) | ||||||||
Reversal
of deferred statutory profit sharing
|
9
|
96,265 | - | |||||||||
Income
from continuing operations
|
382,198 | 251,628 | ||||||||||
Discontinued
operations
|
||||||||||||
Income
from discontinued operations
|
12
|
101,369 | - | |||||||||
Net
income for the period
|
483,567 | 251,628 | ||||||||||
Attributable
to:
|
||||||||||||
Equity
holders of the Company
|
422,125 | 222,133 | ||||||||||
Minority
interest
|
61,442 | 29,495 | ||||||||||
483,567 | 251,628 | |||||||||||
Weighted
average number of shares outstanding
|
2,004,743,442 | 2,004,743,442 | ||||||||||
Basic
and diluted earnings per share for profit attributable to the equity
holders of the Company (expressed in USD per share)
|
0.21 | 0.11 |
Notes
|
March
31, 2008
|
December
31, 2007
|
||||||||||||||||||
ASSETS
|
(Unaudited)
|
|||||||||||||||||||
Non-current
assets
|
||||||||||||||||||||
Property,
plant and equipment,
net
|
7
|
6,912,982 | 6,858,779 | |||||||||||||||||
Intangible
assets, net
|
8
|
1,463,768 | 1,452,230 | |||||||||||||||||
Investments
in associated companies
|
44,692 | 44,042 | ||||||||||||||||||
Other
investments, net
|
15,304 | 14,815 | ||||||||||||||||||
Deferred
tax assets
|
24,072 | 31,793 | ||||||||||||||||||
Receivables,
net
|
77,524 | 8,538,342 | 217,638 | 8,619,297 | ||||||||||||||||
Current
assets
|
||||||||||||||||||||
Receivables
|
561,260 | 426,038 | ||||||||||||||||||
Derivative
financial instruments
|
- | 577 | ||||||||||||||||||
Inventories,
net
|
2,128,354 | 1,913,051 | ||||||||||||||||||
Trade
receivables, net
|
923,248 | 847,827 | ||||||||||||||||||
Other
investments
|
66,144 | 65,337 | ||||||||||||||||||
Cash
and cash equivalents
|
996,633 | 4,675,639 | 1,126,041 | 4,378,871 | ||||||||||||||||
Non-current
assets classified as held for sale
|
7,123 | 769,142 | ||||||||||||||||||
4,682,762 | 5,148,013 | |||||||||||||||||||
Total
assets
|
13,221,104 | 13,767,310 | ||||||||||||||||||
EQUITY
|
||||||||||||||||||||
Capital
and reserves attributable to the company’s equity holders
|
4,902,663 | 4,452,680 | ||||||||||||||||||
Minority
interest
|
1,978,317 | 1,914,210 | ||||||||||||||||||
Total
equity
|
6,880,980 | 6,366,890 | ||||||||||||||||||
LIABILITIES
|
||||||||||||||||||||
Non-current
liabilities
|
||||||||||||||||||||
Provisions
|
59,559 | 57,345 | ||||||||||||||||||
Deferred
income tax
|
1,157,862 | 1,337,039 | ||||||||||||||||||
Non
current tax liabilities
|
1,461 | - | ||||||||||||||||||
Other
liabilities
|
364,467 | 336,500 | ||||||||||||||||||
Trade
payables
|
6,554 | 6,690 | ||||||||||||||||||
Borrowings
|
2,631,752 | 4,221,655 | 3,677,497 | 5,415,071 | ||||||||||||||||
Current
liabilities
|
||||||||||||||||||||
Current
tax liabilities
|
280,376 | 184,766 | ||||||||||||||||||
Other
liabilities
|
179,689 | 182,239 | ||||||||||||||||||
Trade
payables
|
1,085,089 | 983,884 | ||||||||||||||||||
Derivative
financial instruments
|
29,464 | 13,293 | ||||||||||||||||||
Borrowings
|
543,851 | 2,118,469 | 407,404 | 1,771,586 | ||||||||||||||||
Liabilities
directly associated with non-current assets classified as held for
sale
|
- | 213,763 | ||||||||||||||||||
2,118,469 | 1,985,349 | |||||||||||||||||||
Total
liabilities
|
6,340,124 | 7,400,420 | ||||||||||||||||||
Total
equity and liabilities
|
13,221,104 | 13,767,310 |
Attributable
to the Company’s equity holders (1)
|
||||||||||||||||||||||||||||||||||||
Capital
stock (2)
|
Initial
public offering expenses
|
Revaluation
and other reserves
|
Capital
stock issue discount (3)
|
Currency
translation adjustment
|
Retained
earnings
|
Total
|
Minority
interest
|
Total
Equity
|
||||||||||||||||||||||||||||
Balance
at January 1, 2008
|
2,004,744 | (23,295 | ) | 1,946,962 | (2,324,866 | ) | (110,739 | ) | 2,959,874 | 4,452,680 | 1,914,210 | 6,366,890 | ||||||||||||||||||||||||
Currency
translation adjustment
|
27,858 | 27,858 | 2,665 | 30,523 | ||||||||||||||||||||||||||||||||
Net
income for the period
|
422,125 | 422,125 | 61,442 | 483,567 | ||||||||||||||||||||||||||||||||
Total
recognized income for the period
|
2,004,744 | (23,295 | ) | 1,946,962 | (2,324,866 | ) | (82,881 | ) | 3,381,999 | 4,902,663 | 1,978,317 | 6,880,980 | ||||||||||||||||||||||||
Balance
at March 31, 2008
|
2,004,744 | (23,295 | ) | 1,946,962 | (2,324,866 | ) | (82,881 | ) | 3,381,999 | 4,902,663 | 1,978,317 | 6,880,980 | ||||||||||||||||||||||||
Balance
at January 1, 2007
|
2,004,744 | (23,295 | ) | 2,047,199 | (2,324,866 | ) | (121,608 | ) | 2,175,384 | 3,757,558 | 1,729,583 | 5,487,141 | ||||||||||||||||||||||||
Currency
translation adjustment
|
(40,952 | ) | (40,952 | ) | (11,283 | ) | (52,235 | ) | ||||||||||||||||||||||||||||
Net
income for the period
|
222,133 | 222,133 | 29,495 | 251,628 | ||||||||||||||||||||||||||||||||
Total
recognized income for the period
|
2,004,744 | (23,295 | ) | 2,047,199 | (2,324,866 | ) | (162,560 | ) | 2,397,517 | 3,938,739 | 1,747,795 | 5,686,534 | ||||||||||||||||||||||||
Dividends
paid in cash and other distributions by subsidiary
companies
|
- | (154 | ) | (154 | ) | |||||||||||||||||||||||||||||||
Balance
at March 31, 2007
|
2,004,744 | (23,295 | ) | 2,047,199 | (2,324,866 | ) | (162,560 | ) | 2,397,517 | 3,938,739 | 1,747,641 | 5,686,380 | ||||||||||||||||||||||||
|
(1)
|
Shareholders’
equity determined in accordance with accounting principles generally
accepted in Luxembourg is disclosed in Note 11
(ii).
|
|
(2)
|
At
March 31, 2008, the Capital Stock adds up to 2,004,743,442 shares at a
nominal value of USD 1 each.
|
|
(3)
|
Represents
the difference between book value of non-monetary contributions received
from shareholders under Luxembourg GAAP and
IFRS.
|
Notes
|
Three-month
period
ended
March, 31
|
|||||||||||
2008
|
2007
|
|||||||||||
(Unaudited)
|
||||||||||||
Cash
flows from operating activities
|
||||||||||||
Net
income for the period
|
483,567 | 251,628 | ||||||||||
Adjustments
for:
|
||||||||||||
Depreciation
and amortization
|
7
& 8
|
157,682 | 115,259 | |||||||||
Income
tax accruals less payments
|
(108,019 | ) | 57,976 | |||||||||
Equity
in (earnings) losses of associated companies
|
(295 | ) | 1,003 | |||||||||
Interest
accruals less payments
|
(87,575 | ) | (4,735 | ) | ||||||||
Changes
in provisions
|
5,444 | (3,316 | ) | |||||||||
Changes
in working capital
|
(227,515 | ) | 110,349 | |||||||||
Discontinued
operations
|
12
|
(101,369 | ) | - | ||||||||
Others
|
(1,830 | ) | 2,129 | |||||||||
Net
cash provided by operating activities
|
120,090 | 530,293 | ||||||||||
Cash
flows from investing activities
|
||||||||||||
Capital
expenditures
|
7
& 8
|
(156,644 | ) | (102,385 | ) | |||||||
Proceeds
form the sale of property, plant and equipment
|
855 | 5,174 | ||||||||||
Increase
in other investments
|
(807 | ) | - | |||||||||
Discontinued
operations
|
12
|
722,523 | - | |||||||||
Net
cash provided by (used in) investing activities
|
565,927 | (97,211 | ) | |||||||||
Cash
flows from financing activities
|
||||||||||||
Proceeds
from borrowings
|
104,984 | 120,141 | ||||||||||
Repayments
of borrowings
|
(921,379 | ) | (212,527 | ) | ||||||||
Net
cash used in financing activities
|
(816,395 | ) | (92,386 | ) | ||||||||
(Decrease)/Increase
in cash and cash equivalents
|
(130,378 | ) | 340,696 | |||||||||
Movement
in cash and cash equivalents
|
||||||||||||
At
January 1, (1)
|
1,126,041 | 633,002 | ||||||||||
Effect
of exchange rate changes
|
970 | (380 | ) | |||||||||
(Decrease)/Increase
in cash and cash equivalents
|
(130,378 | ) | 340,696 | |||||||||
Cash
and cash equivalents at March 31, (1)
|
996,633 | 973,318 |
|
|
1
|
General
information and basis of presentation
|
2
|
Accounting
policies
|
3
|
Segment
information
|
4
|
Cost
of sales
|
5
|
Selling,
general and administrative expenses
|
6
|
Other
financial expenses, net
|
7
|
Property,
plant and equipment, net
|
8
|
Intangible
assets, net
|
9
|
Deferred
Statutory Profit Sharing
|
10
|
Distribution
of dividends
|
11
|
Contingencies,
commitments and restrictions on the distribution of
profits
|
12
|
Discontinued
operations
|
13
|
Related
party transactions
|
14
|
Subsequent
event: Sidor
nationalization process
|
15
|
Recently
issued accounting pronouncements
|
1
|
General
information and basis of
presentation
|
2
|
Accounting
policies
|
3
|
Segment
information
|
Flat
steel products
|
Long
steel products
|
Other
|
Total
|
|||||||||||||
(Unaudited)
|
||||||||||||||||
Three-month
period ended March 31, 2008
|
||||||||||||||||
Net
sales
|
1,990,554 | 371,057 | 66,067 | 2,427,678 | ||||||||||||
Cost
of sales
|
(1,457,770 | ) | (267,640 | ) | (41,482 | ) | (1,766,892 | ) | ||||||||
Gross
profit
|
532,784 | 103,417 | 24,585 | 660,786 | ||||||||||||
Selling,
general and administrative expenses
|
(190,072 | ) | (40,902 | ) | (5,981 | ) | (236,955 | ) | ||||||||
Other
operating income, net
|
7,362 | 3,147 | 515 | 11,024 | ||||||||||||
Operating
income
|
350,074 | 65,662 | 19,119 | 434,855 | ||||||||||||
Depreciation
- PP&E
|
115,170 | 18,812 | 2,403 | 136,385 | ||||||||||||
Flat
steel products
|
Long
steel products
|
Other
|
Total
|
|||||||||||||
(Unaudited)
|
||||||||||||||||
Three-month
period ended March 31, 2007
|
||||||||||||||||
Net
sales
|
1,392,938 | 357,737 | 47,618 | 1,798,293 | ||||||||||||
Cost
of sales
|
(941,703 | ) | (249,290 | ) | (32,897 | ) | (1,223,890 | ) | ||||||||
Gross
profit
|
451,235 | 108,447 | 14,721 | 574,403 | ||||||||||||
Selling,
general and administrative expenses
|
(129,361 | ) | (30,526 | ) | (4,661 | ) | (164,548 | ) | ||||||||
Other
operating income, net
|
3,826 | 903 | 832 | 5,561 | ||||||||||||
Operating
income
|
325,700 | 78,824 | 10,892 | 415,416 | ||||||||||||
Depreciation
- PP&E
|
90,990 | 15,644 | 3,318 | 109,952 |
3
|
Segment
information (continued)
|
South
and Central
America
|
North
America
|
Europe
and others
|
Total
|
|||||||||||||
(Unaudited)
|
||||||||||||||||
Three-month
period ended March 31, 2008
|
||||||||||||||||
Net
sales
|
1,144,634 | 1,244,093 | 38,951 | 2,427,678 | ||||||||||||
Depreciation
– PP&E
|
81,915 | 54,461 | 9 | 136,385 | ||||||||||||
Three-month
period ended March 31, 2007
|
||||||||||||||||
Net
sales
|
1,011,159 | 733,236 | 53,898 | 1,798,293 | ||||||||||||
Depreciation
– PP&E
|
75,445 | 34,480 | 27 | 109,952 |
4
|
Cost of
sales
|
Three-month
period
ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
Inventories
at the beginning of the year
|
1,913,051 | 1,241,325 | ||||||
Plus:
Charges for the period
|
||||||||
Raw
materials and consumables used and other movements
|
1,498,713 | 772,759 | ||||||
Services
and fees
|
54,863 | 43,195 | ||||||
Labor
cost
|
167,253 | 131,678 | ||||||
Depreciation
of property, plant and equipment
|
133,444 | 106,701 | ||||||
Amortization
of intangible assets
|
5,625 | 3,687 | ||||||
Maintenance
expenses
|
100,538 | 95,987 | ||||||
Office
expenses
|
2,288 | 1,719 | ||||||
Freight
and transportation
|
11,192 | 6,451 | ||||||
Insurance
|
4,052 | 2,462 | ||||||
Allowance
(Recovery) for obsolescence
|
3,276 | (4,424 | ) | |||||
Recovery
from sales of scrap and by-products
|
(23,139 | ) | (20,498 | ) | ||||
Others
|
24,090 | 24,247 | ||||||
Less:
Inventories at the end of the period
|
(2,128,354 | ) | (1,181,399 | ) | ||||
Cost
of sales
|
1,766,892 | 1,223,890 |
5
|
Selling,
general and administrative expenses
|
Three-month
period
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
Services
and fees
|
19,900 | 11,237 | ||||||
Labor
cost
|
60,179 | 39,713 | ||||||
Depreciation
of property plant and equipment
|
2,941 | 3,251 | ||||||
Amortization
of intangible assets
|
15,672 | 1,620 | ||||||
Maintenance
expenses
|
4,355 | 3,584 | ||||||
Taxes
|
25,087 | 15,547 | ||||||
Office
expenses
|
8,287 | 5,975 | ||||||
Freight
and transportation
|
93,280 | 80,104 | ||||||
Insurance
|
319 | 268 | ||||||
Recovery
for doubtful accounts
|
(569 | ) | (2,155 | ) | ||||
Others
|
7,504 | 5,404 | ||||||
Selling,
general and administrative expenses
|
236,955 | 164,548 |
6
|
Other
financial expenses, net
|
Three-month
period
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
Net
foreign exchange transaction gains and change in fair value of derivative
instruments
|
16,722 | 18,904 | ||||||
Debt
issue costs
|
(7,189 | ) | (1,063 | ) | ||||
Loss
from Participation Account
|
(38,871 | ) | (90,701 | ) | ||||
Others
|
(26,460 | ) | (3,262 | ) | ||||
Other
financial expenses, net
|
(55,798 | ) | (76,122 | ) |
7
|
Property,
plant and equipment, net
|
Three-month
period
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
At
the beginning of the year
|
6,858,779 | 5,420,683 | ||||||
Currency
translation differences
|
46,366 | (47,820 | ) | |||||
Transfers
|
(3,174 | ) | - | |||||
Additions
|
147,962 | 92,403 | ||||||
Disposals
|
(566 | ) | (3,916 | ) | ||||
Depreciation
charge
|
(136,385 | ) | (109,952 | ) | ||||
At
the end of the period
|
6,912,982 | 5,351,398 |
Three-month
period
ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
At
the beginning of the year
|
1,452,230 | 551,587 | ||||||
Currency
translation differences
|
21,292 | (8,448 | ) | |||||
Transfers
|
3,174 | - | ||||||
Additions
|
8,682 | 9,982 | ||||||
Disposals
|
(313 | ) | - | |||||
Amortization
charge
|
(21,297 | ) | (5,307 | ) | ||||
At
the end of the period
|
1,463,768 | 547,814 |
9
|
Deferred
Statutory Profit Sharing
|
10
|
Distribution
of dividends
|
11
|
Contingencies,
commitments and restrictions on the distribution of
profits
|
At
March 31, 2008
|
||||
(Unaudited)
|
||||
Share
capital
|
2,004,744 | |||
Legal
reserve
|
200,474 | |||
Distributable
reserves
|
301,912 | |||
Non
distributable reserves
|
1,414,122 | |||
Accumulated
profit at January 1, 2008
|
1,231,825 | |||
Profit
for the period
|
166,957 | |||
Total
shareholders’ equity under Luxembourg GAAP
|
5,320,034 |
12
|
Discontinued
operations
|
13
|
Related
party transactions
|
13
|
Related
party transactions (continued)
|
Three-month
period
Ended
March, 31
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
(i) Transactions
|
||||||||
(a)
Sales of goods and services
|
||||||||
Sales
of goods to associated parties
|
- | 27 | ||||||
Sales
of goods to other related parties
|
22,845 | 24,677 | ||||||
Sales
of services and others to associated parties
|
85 | 829 | ||||||
Sales
of services and others to other related parties
|
107 | 2,854 | ||||||
23,037 | 28,387 | |||||||
(b)
Purchases of goods and services
|
||||||||
Purchases
of goods from associated parties
|
12,413 | 20,101 | ||||||
Purchases
of goods from other related parties
|
10,055 | 11,373 | ||||||
Purchases
of services and others from associated parties
|
7,062 | 5,688 | ||||||
Purchases
of services and others from other related
parties
|
47,050 | 57,843 | ||||||
76,580 | 95,005 |
Three-month
period
Ended
March, 31
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
(i) Transactions
|
||||||||
(c)
Financial results
|
||||||||
Income
with associated parties
|
644 | 1,161 | ||||||
Income
with other related parties
|
35 | - | ||||||
Expenses
with other related parties
|
- | (12 | ) | |||||
679 | 1,149 |
At
March 31,
2008
|
At
December 31, 2007
|
|||||||
(Unaudited)
|
||||||||
(ii)
Period-end balances
|
||||||||
(a)
Arising from sales/purchases of goods/services
|
||||||||
Receivables
from associated parties
|
36,830 | 40,980 | ||||||
Receivables
from other related parties
|
32,949 | 53,004 | ||||||
Payables
to associated parties
|
(12,128 | ) | (7,681 | ) | ||||
Payables
to other related parties
|
(40,883 | ) | (29,749 | ) | ||||
16,768 | 56,554 | |||||||
b)
Other investments
|
||||||||
Time
deposits
|
12,781 | 12,673 |
Roberto
Philipps
|
|
Chief
Financial Officer
|