USIMINAS
|
|||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valor Adicionado
(R$ Milhares) |
1T10
|
2T10
|
3T10
|
4T10
|
1T11
|
2T11
|
3T11
|
4T11
|
1T12
|
2T12
|
3T12
|
4T12
|
1T13
|
2T13
|
3T13
|
4T13
|
1T14
|
2T14
|
3T14
|
4T14
|
1T15
|
2T15
|
3T15
|
4T15
|
1T16
|
2T16
|
3T16
|
4T16
|
1T17
|
2T17
|
3T17
|
4T17
|
1T18
|
2T18
|
3T18
|
4T18
|
1T19
|
2T19
|
3T19
|
4T19
|
|
4024024
|
4605313
|
4253864
|
4163404
|
4032158
|
4148984
|
3921639
|
3688131
|
3834564
|
4225035
|
4403243
|
5028391
|
4227095
|
4391038
|
4208064
|
5171257
|
4497420
|
4474416
|
4161169
|
3713401
|
3769197
|
3614532
|
3206628
|
3211382
|
2655580
|
2673428
|
3005687
|
2862074
|
3200579
|
3467070
|
3683268
|
4010773
|
4221854
|
4182210
|
4998773
|
4426275
|
4539149
|
4798055
|
5008315
|
4922750
|
||
3990467
|
4635210
|
4251765
|
4114620
|
4031845
|
4136130
|
3917793
|
3746613
|
3833484
|
4224102
|
4385080
|
4985968
|
4219325
|
4356371
|
4182462
|
5105608
|
4385115
|
4312904
|
3967325
|
3580345
|
3710296
|
3512111
|
3174846
|
3174018
|
2657212
|
2659098
|
2960399
|
2824602
|
3142388
|
3368095
|
3581062
|
3908879
|
4153886
|
4083434
|
4877489
|
4384974
|
4492635
|
4693787
|
4852021
|
4802703
|
||
34716
|
-29881
|
2348
|
37531
|
9438
|
14206
|
4021
|
3026
|
2980
|
1945
|
19939
|
39789
|
9455
|
38329
|
31946
|
71007
|
110199
|
164028
|
195385
|
140530
|
57716
|
104338
|
46507
|
40265
|
15278
|
20108
|
44904
|
70791
|
62114
|
115305
|
109527
|
98633
|
69636
|
100212
|
121626
|
79773
|
47309
|
106280
|
146966
|
108448
|
||
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
-1159
|
-16
|
-249
|
11253
|
-9125
|
-1352
|
-175
|
-61508
|
-1900
|
-1012
|
-1776
|
2634
|
-1685
|
-3662
|
-6344
|
-5358
|
2106
|
-2516
|
-1541
|
-7474
|
1185
|
-1917
|
-14725
|
-2901
|
-16910
|
-5778
|
384
|
-33319
|
-3923
|
-16330
|
-7321
|
3261
|
-1668
|
-1436
|
-342
|
-38472
|
-795
|
-2012
|
9328
|
11599
|
||
-2527860
|
-3292385
|
-3145639
|
-2304765
|
-3550443
|
-3290758
|
-3193604
|
-2007407
|
-2985106
|
-4066041
|
-3958264
|
-2531815
|
-3264645
|
-3262380
|
-3148665
|
-2948633
|
-3189099
|
-3242623
|
-3254023
|
-2829575
|
-2853127
|
-3801519
|
-2765435
|
-4254597
|
-2106610
|
-2061566
|
-2314372
|
-1738682
|
-2174164
|
-2175030
|
-2623142
|
-3120829
|
-3292522
|
-3408360
|
-3664148
|
-3690029
|
-3534436
|
-3933527
|
-3964262
|
-3703928
|
||
-2303658
|
-3173373
|
-2851063
|
-2160450
|
-3390283
|
-3063015
|
-2987197
|
-1773081
|
-2751771
|
-3832869
|
-3603420
|
-2292591
|
-3060819
|
-3012541
|
-2908096
|
-2755706
|
-2883467
|
-2946846
|
-2948003
|
-2605503
|
-2613075
|
-2505986
|
-2404783
|
-2092332
|
-1906929
|
-1830373
|
-2049099
|
-1793440
|
-1960651
|
-2297470
|
-2278255
|
-2787739
|
-3029421
|
-3101919
|
-3368838
|
-3365401
|
-3291138
|
-3632011
|
-3593965
|
-3546761
|
||
-243105
|
-100109
|
-294576
|
-138928
|
-160160
|
-227743
|
-206407
|
-234326
|
-233335
|
-233172
|
-354844
|
-239224
|
-203826
|
-249839
|
-244905
|
-188591
|
-305632
|
-295777
|
-306020
|
-224072
|
-240052
|
-1295533
|
-360652
|
-2162265
|
-199681
|
-231193
|
-265273
|
54758
|
-213513
|
122440
|
-344887
|
-333090
|
-263101
|
-306441
|
-295310
|
-324628
|
-243298
|
-301516
|
-370297
|
-157167
|
||
18903
|
-18903
|
0
|
-5387
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4336
|
-4336
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
1496164
|
1312928
|
1108225
|
1858639
|
481715
|
858226
|
728035
|
1680724
|
849458
|
158994
|
444979
|
2496576
|
962450
|
1128658
|
1059399
|
2222624
|
1308321
|
1231793
|
907146
|
883826
|
916070
|
-186987
|
441193
|
-1043215
|
548970
|
611862
|
691315
|
1123392
|
1026415
|
1292040
|
1060126
|
889944
|
929332
|
773850
|
1334625
|
736246
|
1004713
|
864528
|
1044053
|
1218822
|
||
-199981
|
-200466
|
-204530
|
-217881
|
-213240
|
-215160
|
-214017
|
-214471
|
-217762
|
-224841
|
-259787
|
-262720
|
-258483
|
-261847
|
-260067
|
-292036
|
-267088
|
-277527
|
-280209
|
-289773
|
-306430
|
-304342
|
-348727
|
-352200
|
-318086
|
-317273
|
-307630
|
-273502
|
-306341
|
-328601
|
-286572
|
-250337
|
-257104
|
-256332
|
-257514
|
-258585
|
-241020
|
-240920
|
-253663
|
-256182
|
||
-199981
|
-200466
|
-204530
|
-217881
|
-213240
|
-215160
|
-214017
|
-214471
|
-217762
|
-224841
|
-259787
|
-262720
|
-258483
|
-261847
|
-260067
|
-292036
|
-267088
|
-277527
|
-280209
|
-289773
|
-306430
|
-304342
|
-348727
|
-352200
|
-318086
|
-317273
|
-307630
|
-273502
|
-306341
|
-328601
|
-286572
|
-250337
|
-257104
|
-256332
|
-257514
|
-258585
|
-241020
|
-240920
|
-253663
|
-256182
|
||
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
1296183
|
1112462
|
903695
|
1640758
|
268475
|
643066
|
514018
|
1466253
|
631696
|
-65847
|
185192
|
2233856
|
703967
|
866811
|
799332
|
1930588
|
1041233
|
954266
|
626937
|
594053
|
609640
|
-491329
|
92466
|
-1395415
|
230884
|
294589
|
383685
|
849890
|
720074
|
963439
|
773554
|
639607
|
672228
|
517518
|
1077111
|
477661
|
763693
|
623608
|
790390
|
962640
|
||
135736
|
172354
|
306014
|
306431
|
231747
|
263002
|
99525
|
242615
|
181391
|
145993
|
167365
|
55087
|
163673
|
47037
|
125854
|
123310
|
193431
|
191531
|
12435
|
118514
|
98132
|
123511
|
102264
|
183711
|
505364
|
544493
|
183122
|
221678
|
244575
|
87265
|
239682
|
93915
|
83873
|
-57172
|
125068
|
1310374
|
100327
|
116381
|
333339
|
283850
|
||
14156
|
106983
|
58903
|
55843
|
17976
|
13721
|
13263
|
22007
|
30234
|
26212
|
64163
|
45029
|
53839
|
24477
|
48075
|
54810
|
44284
|
60248
|
35101
|
44147
|
11971
|
33991
|
-4260
|
53880
|
51845
|
36655
|
27047
|
27314
|
37080
|
15278
|
50556
|
51982
|
41154
|
31341
|
74734
|
113121
|
37493
|
36877
|
58258
|
48107
|
||
65109
|
81758
|
120903
|
147446
|
148385
|
146382
|
189388
|
141788
|
119355
|
109505
|
82162
|
90505
|
74917
|
78633
|
88357
|
85023
|
85606
|
90730
|
85309
|
75643
|
90215
|
93724
|
110647
|
133952
|
106212
|
179376
|
185233
|
200397
|
159151
|
156432
|
140358
|
105297
|
76894
|
58376
|
70429
|
963448
|
67433
|
90178
|
203960
|
260451
|
||
56471
|
-16387
|
126208
|
103142
|
65386
|
102899
|
-103126
|
78820
|
31802
|
10276
|
21040
|
-80447
|
34917
|
-56073
|
-10578
|
-16523
|
63541
|
40553
|
-107975
|
-1276
|
-4054
|
-4204
|
-4123
|
-4121
|
347307
|
328462
|
-29158
|
-6033
|
48344
|
-84445
|
48768
|
-63364
|
-34175
|
-146889
|
-20095
|
233805
|
-4599
|
-10674
|
71121
|
-24708
|
||
0
|
- |
- |
- |
43666
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
39432
|
- |
- |
- |
-124919
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
20042
|
20042
|
20042
|
20042
|
21720
|
21719
|
21720
|
- |
21040
|
21038
|
21040
|
- |
-15479
|
-5677
|
-10578
|
-16523
|
-1289
|
-1303
|
-1289
|
-1276
|
-4054
|
-4204
|
-4123
|
-4121
|
350
|
372
|
370
|
388
|
-7273
|
-7276
|
-7274
|
-7273
|
-8694
|
2889
|
-977
|
-22598
|
-8243
|
-9346
|
-17985
|
-9430
|
||
- |
- |
106166
|
83100
|
43666
|
81180
|
-124846
|
- |
10762
|
-10762
|
0
|
- |
50396
|
-50396
|
0
|
- |
64830
|
41856
|
-106686
|
0
|
0
|
0
|
0
|
0
|
346957
|
328090
|
-29528
|
-6421
|
55617
|
-77169
|
56042
|
-56091
|
-25481
|
-149778
|
-19118
|
256403
|
3644
|
-1328
|
89106
|
-15278
|
||
-3003
|
- |
- |
- |
1731
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
1431919
|
1284816
|
1209709
|
1947189
|
500222
|
906068
|
613543
|
1708868
|
813087
|
80146
|
352557
|
2288943
|
867640
|
913848
|
925186
|
2053898
|
1234664
|
1145797
|
639372
|
712567
|
707772
|
-367818
|
194730
|
-1211704
|
736248
|
839082
|
566807
|
1071568
|
964649
|
1050704
|
1013236
|
733522
|
756101
|
460346
|
1202179
|
1788035
|
864020
|
739989
|
1123729
|
1246490
|
||
1431919
|
1284816
|
1209709
|
1947189
|
500222
|
906068
|
613543
|
1708868
|
813087
|
80146
|
352557
|
2288943
|
867640
|
913848
|
925186
|
2053898
|
1234664
|
1145797
|
639372
|
712567
|
707772
|
-367818
|
194730
|
-1211704
|
736248
|
839082
|
566807
|
1071568
|
964649
|
1050704
|
1013236
|
733522
|
756101
|
460346
|
1202179
|
1788035
|
864020
|
739989
|
1123729
|
1246490
|
||
368662
|
431512
|
361041
|
371532
|
436405
|
440856
|
450100
|
470742
|
443697
|
453010
|
523683
|
508254
|
481466
|
439038
|
439624
|
502520
|
363609
|
397429
|
379291
|
391620
|
376096
|
402347
|
437894
|
349092
|
322415
|
298785
|
298310
|
181217
|
211003
|
256037
|
267765
|
269596
|
251366
|
270369
|
272246
|
254138
|
240564
|
256007
|
309428
|
314391
|
||
302662
|
364913
|
352009
|
316840
|
357623
|
371003
|
393033
|
385109
|
381506
|
406598
|
517580
|
369026
|
413539
|
349506
|
395511
|
428460
|
303542
|
339739
|
350998
|
336036
|
321385
|
365351
|
381088
|
332220
|
290479
|
274158
|
269676
|
143437
|
187807
|
236517
|
210407
|
275003
|
231826
|
250957
|
192733
|
291775
|
222320
|
235465
|
245351
|
332218
|
||
37669
|
37820
|
-18933
|
23986
|
48525
|
36829
|
12469
|
50033
|
31492
|
16499
|
-24132
|
108541
|
42389
|
64544
|
19889
|
46490
|
34359
|
32827
|
-1662
|
27338
|
28775
|
11056
|
24235
|
-26375
|
7409
|
4017
|
5709
|
13745
|
3326
|
829
|
31162
|
-29293
|
882
|
885
|
59683
|
-57878
|
773
|
820
|
44881
|
-43204
|
||
28331
|
28779
|
27965
|
30706
|
30257
|
33024
|
44598
|
35600
|
30699
|
29913
|
30235
|
30687
|
25538
|
24988
|
24224
|
27570
|
25708
|
24863
|
29955
|
28246
|
25936
|
25940
|
32571
|
43247
|
24527
|
20610
|
22925
|
24035
|
19870
|
18691
|
26196
|
23886
|
18658
|
18527
|
19830
|
20241
|
17471
|
19722
|
19196
|
25377
|
||
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
579997
|
228591
|
250835
|
1101731
|
-225701
|
126666
|
-250897
|
1021207
|
246559
|
-622384
|
-244857
|
1932381
|
147406
|
192386
|
165031
|
1154171
|
480934
|
428610
|
73436
|
148873
|
115941
|
-123720
|
-131730
|
-92194
|
213594
|
270809
|
60653
|
804293
|
375979
|
368400
|
408207
|
287487
|
162363
|
23851
|
455100
|
550405
|
340321
|
140128
|
215481
|
573212
|
||
312851
|
168058
|
280900
|
403281
|
61481
|
265279
|
-117006
|
278842
|
141729
|
-143960
|
-43244
|
670592
|
92526
|
86588
|
144738
|
450971
|
325693
|
283610
|
108013
|
148625
|
94278
|
-167366
|
-201929
|
-254060
|
133080
|
150168
|
74358
|
569510
|
165415
|
173583
|
184303
|
61215
|
117810
|
-291323
|
386810
|
428521
|
-36256
|
6968
|
-99184
|
264910
|
||
258173
|
45285
|
-42427
|
697357
|
-300807
|
-152890
|
-147163
|
727461
|
92897
|
-489912
|
-214085
|
1245702
|
40195
|
89399
|
-3679
|
634442
|
137732
|
127205
|
-53993
|
-25428
|
1697
|
24739
|
51328
|
130377
|
60414
|
102101
|
-40555
|
212692
|
189026
|
175892
|
209664
|
213100
|
26856
|
296418
|
49608
|
103362
|
357715
|
114230
|
296758
|
283696
|
||
8973
|
15248
|
12362
|
1093
|
13625
|
14277
|
13272
|
14904
|
11933
|
11488
|
12472
|
16087
|
14685
|
16399
|
23972
|
68758
|
17509
|
17795
|
19416
|
25676
|
19966
|
18907
|
18871
|
31489
|
20100
|
18540
|
26850
|
22091
|
21538
|
18925
|
14240
|
13172
|
17697
|
18756
|
18682
|
18522
|
18862
|
18930
|
17907
|
24606
|
||
108056
|
209978
|
83999
|
194049
|
148578
|
181947
|
260308
|
57861
|
159631
|
336032
|
198582
|
198426
|
361463
|
304548
|
205923
|
350205
|
168493
|
191147
|
211075
|
289404
|
451115
|
134353
|
930722
|
158041
|
351616
|
392845
|
314982
|
281029
|
269349
|
250557
|
261361
|
221290
|
185187
|
185176
|
185702
|
582063
|
206857
|
172608
|
737800
|
90740
|
||
73760
|
139629
|
142810
|
116743
|
160558
|
174244
|
213356
|
80439
|
183511
|
158955
|
199195
|
236891
|
375528
|
175853
|
203336
|
249097
|
167534
|
167545
|
179307
|
180498
|
154283
|
184918
|
264395
|
238934
|
222565
|
226941
|
316622
|
272221
|
270648
|
249856
|
262539
|
219385
|
186653
|
184221
|
185946
|
358606
|
192402
|
193214
|
357448
|
201933
|
||
1192
|
-1192
|
0
|
4827
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
33104
|
71541
|
-58811
|
72479
|
-11980
|
7703
|
46952
|
-22578
|
-23880
|
177077
|
-613
|
-38465
|
-14065
|
128695
|
2587
|
101108
|
959
|
23602
|
31768
|
108906
|
296832
|
-50565
|
666327
|
-80893
|
129051
|
165904
|
-1640
|
8808
|
-1299
|
701
|
-1178
|
1905
|
-1466
|
955
|
-244
|
223457
|
14455
|
-20606
|
380352
|
-111193
|
||
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
61217
|
- |
- |
- |
0
|
0
|
33452
|
-33452
|
- |
- |
-7467
|
-4078
|
- |
- |
- |
105029
|
- |
- |
- |
135818
|
- |
- |
- |
-67315
|
- |
- |
- |
0
|
- |
- |
- |
0
|
- |
- |
- |
225421
|
- |
- |
- |
- |
||
-28113
|
- |
- |
- |
-11980
|
7703
|
13500
|
10874
|
-23880
|
23880
|
-28028
|
-34387
|
-14065
|
14065
|
-18320
|
-3921
|
- |
- |
-971
|
-26912
|
- |
- |
- |
-13578
|
- |
- |
- |
302123
|
- |
- |
- |
129
|
- |
- |
- |
-1964
|
- |
- |
- |
-495
|
||
375204
|
414735
|
513834
|
279877
|
140940
|
156599
|
154032
|
159058
|
-36800
|
-86512
|
-124851
|
-350118
|
-122695
|
-22124
|
114608
|
47002
|
221628
|
128611
|
-24430
|
-117330
|
-235380
|
-780798
|
-1042156
|
-1626643
|
-151377
|
-123357
|
-107138
|
-194971
|
108318
|
175710
|
75903
|
-44851
|
157185
|
-19050
|
289131
|
401429
|
76278
|
171246
|
-138980
|
268147
|
||
0
|
0
|
0
|
550144
|
0
|
0
|
0
|
81577
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
365324
|
406703
|
514041
|
-264372
|
98829
|
111632
|
102964
|
44571
|
-70835
|
-101726
|
-143251
|
-390743
|
-153614
|
-59476
|
70540
|
872
|
184614
|
114415
|
-26095
|
-143382
|
-247460
|
-602187
|
-1029615
|
-1356843
|
-152770
|
-129432
|
-114141
|
-273609
|
88901
|
117073
|
76959
|
-49918
|
140114
|
-32179
|
263924
|
354799
|
46857
|
131251
|
-183909
|
219066
|
||
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|