bakitr3q11_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16
OR 15D-16 OF THE SECURITIES EXCHANGE ACT OF 1934

For the month of November, 2011

(Commission File No. 1-14862 )

 

 
BRASKEM S.A.
(Exact Name as Specified in its Charter)
 
N/A
(Translation of registrant's name into English)
 


Rua Eteno, 1561, Polo Petroquimico de Camacari
Camacari, Bahia - CEP 42810-000 Brazil
(Address of principal executive offices)



Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F ___X___       Form 40-F ______

Indicate by check mark if the registrant is submitting the Form 6-K
in paper as permitted by Regulation S-T Rule 101(b)(1). _____

Indicate by check mark if the registrant is submitting the Form 6-K
in paper as permitted by Regulation S-T Rule 101(b)(7). _____

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes ______       No ___X___

If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- _____.


 
 

 

Braskem S.A.

Quarterly Information (ITR) at

September 30, 2011

and Report on the Review of

Quarterly Information

 

 

 

 

 


 
 

 

 

Auditors Report on the Review of Quarterly Information

 

 

To the Board of Directors and Shareholders

Braskem S.A.

 

 

 

Introduction

 

We have reviewed the accompanying parent company and consolidated interim accounting information of Braskem S.A., included in the Quarterly Information - ITR Form for the quarter ended September 30, 2011, comprising the balance sheet as of September 30, 2011 and the statements of operations and comprehensive income (loss) for the three and nine-month periods then ended, and the statements of changes in equity and cash flows for the nine-month period then ended, and a summary of significant accounting policies and other explanatory information.

 

Management is responsible for the preparation of the parent company interim accounting information in accordance with the accounting standard CPC 21 -  Interim Financial Reporting and of the consolidated interim accounting information in accordance with accounting standard CPC 21 and International Accounting Standard 34 - Interim Financial Reporting issued by the International Accounting Standards Board (IASB), as well as for the presentation of this information in accordance with the standards issued by the Brazilian Securities Commission , applicable to the preparation of the Quarterly Information. Our responsibility is to express a conclusion on this interim accounting information based on our review. 

 

Scope of review

 

We conducted our review in accordance with Brazilian and International Standards on Reviews of Interim Financial Information (NBC TR 2410 – Review of Interim Financial Information Performed by the Independent Auditor of the Entity and ISRE 2410 – Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Brazilian and International Standards on Auditing and consequently did not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

 

 


 
 

 

Conclusion on the parent

company interim information

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying parent company interim accounting information included in the quarterly information referred to above has not been prepared, in all material respects, in accordance with CPC 21 applicable to the preparation of the Quarterly Information - ITR, and presented in accordance with the standards issued by the Brazilian Securities Commission.  

 

Conclusion on the consolidated

interim information

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim accounting information included in the quarterly information referred to above has not been prepared, in all material respects, in accordance with CPC 21 and IAS 34 applicable to the preparation of the Quarterly Information - ITR, and presented in accordance with the standards issued by the Brazilian Securities Commission.

 

Other matters

 

Interim statements

of value added

 

We have also reviewed the parent company and consolidated interim statements of value added for the nine-month period ended September 30, 2011, which are required to be presented in accordance with standards issued by the Brazilian Securities Commission applicable to the preparation of Quarterly Information - ITR and are considered supplementary information under IFRS, which does not require the presentation of the statement of value added. These statements have been submitted to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they have not been properly prepared, in all material respects, in relation to the parent company and consolidated interim accounting information taken as a whole.

 

Salvador, November 9, 2011.

 

 

 

PricewaterhouseCoopers

Auditores Independentes

CRC 2SP000160/O-5 "F" BA

 

 

 

Fábio Cajazeira Mendes

Contador CRC 1SP196825/O-0 "S" BA

 

 


 
 

Braskem S.A.

 

Balance sheet

All amounts in R$ thousands                                                                                                                              

 

         

 

       

Parent company

 

Consolidated

Assets

Note

 

September/2011

 

December/2010

 

September/2011

 

December/2010

                     

Current assets

                 
 

Cash and cash equivalents

4

 

1,512,425

 

2,339,060

 

3,253,959

 

2,624,270

 

Financial investments

5

 

185,392

 

236,319

 

186,645

 

236,319

 

Trade accounts receivable

6

 

1,563,587

 

1,077,492

 

2,544,199

 

1,894,648

 

Inventories

7

 

2,028,709

 

1,789,505

 

3,447,422

 

3,015,657

 

Taxes recoverable

9

 

833,336

 

400,969

 

1,184,384

 

698,879

 

Dividends and interest on capital

   

8,266

 

10,895

 

-

 

-

 

Prepaid expenses

   

2,890

 

29,690

 

10,742

 

41,620

 

Other receivables

32

 

173,685

 

151,410

 

360,507

 

268,905

       

 

 

 

 

 

 

 

       

6,308,290

 

6,035,340

 

10,987,858

 

8,780,298

                     

Non-current assets

                 
 

Financial investments

5

 

30,793

 

28,706

 

30,793

 

28,706

 

Trade accounts receivable

6

 

51,278

 

59,026

 

53,606

 

62,303

 

Taxes recoverable

9

 

843,388

 

1,096,497

 

1,254,749

 

1,444,401

 

Deferred income tax and social contribution

19 (b)

 

346,212

 

361,299

 

1,112,131

 

1,136,685

 

Judicial deposits

10

 

173,584

 

227,888

 

201,402

 

250,195

 

Related parties

8

 

1,799,399

 

2,408,371

 

57,020

 

53,742

 

Other receivables

32

 

225,548

 

95,780

 

262,754

 

107,432

 

Investments in subsidiaries and jointly-controlled subsidiaries

11

 

7,896,947

 

6,549,402

 

-

 

-

 

Investments in associates

11

 

28,415

 

157,910

 

28,415

 

160,790

 

Other investments

   

6,575

 

6,575

 

9,018

 

7,485

 

Property, plant and equipment

12

 

11,334,022

 

11,100,184

 

19,886,110

 

19,366,272

 

Intangible assets

13

 

2,255,761

 

2,280,111

 

3,033,806

 

3,079,182

       

 

 

 

 

 

 

 

       

24,991,922

 

24,371,749

 

25,929,804

 

25,697,193

                     

Total assets

   

31,300,212

 

30,407,089

 

36,917,662

 

34,477,491

 

1

 


 
 

Braskem S.A.

                                                                                                                                                                       

Balance sheet
All amounts in R$ thousands

Continued

  

 

       

Parent company

 

Consolidated

Liabilities and equity

Note

 

September/2011

 

December/2010

 

September/2011

 

December/2010

                     

Current liabilities

                 
 

Trade payables

   

5,104,694

 

4,462,552

 

7,059,949

 

5,201,162

 

Borrowings

15

 

1,782,829

 

1,212,975

 

1,399,317

 

1,206,444

 

Debentures

16

 

517,741

 

517,741

 

Hedge operations

17

 

64,962

 

27,618

 

71,639

 

50,124

 

Salaries and social charges

   

166,702

 

252,694

 

289,549

 

360,368

 

Taxes payable

18

 

428,883

 

235,339

 

586,275

 

390,062

 

Dividends and interest on capital

   

1,614

 

416,648

 

4,868

 

419,981

 

Advances from customers

   

18,544

 

44,587

 

24,834

 

50,344

 

Sundry provisions

20

 

16,139

 

26,036

 

21,903

 

32,602

 

Other payables

14

 

53,179

 

125,935

 

139,324

 

233,322

 

Related parties

   

189,460

 

64,517

 
       

 

 

 

 

 

 

 

       

7,827,006

 

7,386,642

 

9,597,658

 

8,462,150

                     

Non-current liabilities

                 
 

Borrowings

15

 

10,285,594

 

9,309,704

 

12,811,342

 

11,004,301

 

Debentures

16

     

18,518

 

-

 

Hedge operations

17

 

14,025

 

12,526

 

14,025

 

34,433

 

Taxes payable

18

 

1,521,892

 

1,449,704

 

1,600,501

 

1,583,569

 

Related parties

8

 

273,921

 

83,739

 

68,708

 

31,386

 

Long-term incentives

21

 

15,646

 

14,442

 

15,646

 

14,442

 

Deferred income tax and social contribution

19 (b)

 

799,745

 

1,238,340

 

1,800,953

 

2,200,538

 

Private pension plans

22

 

107,906

 

109,894

 

108,756

 

123,517

 

Provision for losses on subsidiaries

   

91,274

 

937

 
 

Advances from customers

33

 

46,360

     

185,440

   
 

Sundry provisions

20

 

90,430

 

124,495

 

349,895

 

362,265

 

Other payables

14

 

240,409

 

237,567

 

270,971

 

252,604

       

 

 

 

 

 

 

 

       

13,487,202

 

12,581,348

 

17,244,755

 

15,607,055

                     

Equity

24

               
 

Capital

   

8,043,222

 

8,043,222

 

8,043,222

 

8,043,222

 

Capital reserves

   

845,998

 

845,998

 

845,998

 

845,998

 

Revenue reserves

   

1,088,561

 

1,338,908

 

1,088,561

 

1,338,908

 

Other comprehensive income

   

326,731

 

221,350

 

326,731

 

221,350

 

Treasury shares

   

(11,325)

 

(10,379)

 

(60,217)

 

(59,271)

 

Accumulated deficit

   

(307,183)

 

(307,183)

 

-

       

 

 

 

 

 

 

 

 

Total attributable to the shareholders of the Company

   

9,986,004  

 

10,439,099

 

9,937,112

 

10,390,207

                 
 

Non-controlling interest

   

 

 

138,137

 

18,079

           

 

     

 

       

9,986,004

 

10,439,099

 

10,075,249

 

10,408,286

                     

Total liabilities and equity

   

31,300,212

 

30,407,089

 

36,917,662

 

34,477,491

 

2

 


 
 

Braskem S.A.

 

Statement of operations

All amounts in R$ thousands, except earnings per share

 

 

                                     
       

Parent company

 

Consolidated

   

Note

 

3Q11

 

9M11

 

3Q10

 

9M10

 

3Q11

 

9M11

 

3Q10

 

9M10

                                     

Net sales revenues

27

 

5,038,885

 

13,757,516

 

4,504,004

 

12,991,578

 

8,685,938

 

24,465,845

 

7,546,873

 

18,528,250

 

Cost of products sold

   

(4,276,831)

 

(11,576,192)

 

(3,795,838)

 

(10,713,405)

 

(7,764,969)

 

(21,302,177)

 

(6,456,449)

 

(15,650,202)

       

 

     

 

 

 

 

 

 

 

 

 

 

 

Gross profit

   

762,054

 

2,181,324

 

708,166

 

2,278,173

 

920,969

 

3,163,668

 

1,090,424

 

2,878,048

                                     

Income (expenses)

                                 
 

Selling

   

(46,704)

 

(123,396)

 

(41,899)

 

(138,802)

 

(88,920)

 

(253,477)

 

(121,525)

 

(286,585)

 

Distribution

   

(84,753)

 

(234,747)

 

(77,376)

 

(218,380)

 

(127,052)

 

(355,589)

 

(78,051)

 

(221,708)

 

General and administrative

   

(167,626)

 

(517,084)

 

(175,500)

 

(486,237)

 

(254,331)

 

(778,865)

 

(258,256)

 

(643,301)

 

Research and development

   

(16,090)

 

(41,945)

 

(14,444)

 

(40,815)

 

(24,797)

 

(68,546)

 

(21,539)

 

(58,232)

 

Results from equity investments

   

(35,020)

 

(51,185)

 

118,538

 

138,042

 

(1,303)

 

(2,051)

 

8,856

 

25,155

 

Results from business combinations

3

   

849,194

   

975,283

 

Other operating income (expenses), net

28

 

(9,126)

 

(13,581)

 

(18,550)

 

(61,061)

 

(8,134)

 

(40,915)

 

(15,778)

 

(69,816)

               

 

 

 

 

 

 

 

 

 

 

 

Operating profit

   

402,735

 

1,199,386

 

498,935

 

2,320,114

 

416,432

 

1,664,225

 

604,131

 

2,598,844

                                     

Financial results

29

                               
 

Financial expenses

   

(2,250,432)

 

(2,237,267)

 

238,119

 

(749,936)

 

(2,531,068)

 

(2,801,395)

 

160,925

 

(1,111,488)

 

Financial income

   

243,040

 

439,537

 

40,537

 

255,672

 

467,275

 

603,638

 

18,650

 

325,211

               

 

 

 

 

 

 

 

 

 

 

 

       

(2,007,392)

 

(1,797,730)

 

278,656

 

(494,264)

 

(2,063,793)

 

(2,197,757)

 

179,575

 

(786,277)

                                     

Profit (loss) before income tax

                                 

and social contribution

   

(1,604,657)

 

(598,344)

 

777,591

 

1,825,850

 

(1,647,361)

 

(533,532)

 

783,706

 

1,812,567

                                     
 

Current income tax and social contribution

19 (a)

 

(50,633)

 

(154,402)

 

(7,953)

 

(57,436)

 

(34,232)

 

(206,613)

 

(37,952)

 

(106,383)

 

Deferred income tax and social contribution

19 (a)

 

604,479

 

424,605

 

(234,352)

 

(234,009)

 

635,668

 

424,190

 

(213,368)

 

(173,119)

       

553,846

 

270,203

 

(242,305)

 

(291,445)

 

601,436

 

217,577

 

(251,320)

 

(279,502)

                                     

Profit (loss) for the period

   

(1,050,811) 

 

(328,141)

 

535,286

 

1,534,405

 

(1,045,925)

 

(315,955)

 

532,386

 

1,533,065

                                     

Attributable to:

                   
 

Company’s shareholders

     

(1,050,811)

 

(328,141)

 

535,286

 

1,534,405

 

Non-controlling interest

     

4,886

 

12,186

 

(2,900)

 

(1,340)

         

 

           
         

(1,045,925)

 

(315,955)

 

532,386

 

1,533,065

                       
       

Earnings per share attributable to the shareholders of the Company

   

for the period (R$):

25

 
 

Basic earnings per share – common and preferred

         

(0.4110) 

     

2.2334

 

Diluted earnings per share – common and preferred

         

(0.4108) 

     

2.2330

                                     

 

3

 


 
 

Braskem S.A.

 

Statement of comprehensive income

All amounts in R$ thousands

 

  

 

   

Parent company

 

Consolidated

   

3Q11

 

9M11

 

3Q10

 

9M10

 

3Q11

 

9M11

 

3Q10

 

9M10

                                 

Profit (loss) for the period

(1,050,811) 

 

(328,141)

 

535,286

 

1,534,405

 

(1,045,925)

 

(315,955)

 

532,386

 

1,533,065

                                 

Other comprehensive income:

                             
 

Available for sale financial assets

       

838  

 

3,690

   

838

 

3,690

 

Cash flow hedge (Note 17.3.2)

2,008

 

3,233

 

10,830

 

(24,954)

 

(1,309)

 

35,847

 

10,830

 

(24,954)

 

Cash flow hedge - subsidiaries

(3,317)

 

32,614

                       
 

Foreign currency translation adjustment (Note 11 (b))

80,677  

 

66,265

 

(46,698)

 

(34,876)

 

81,662

 

67,058

 

(46,698)

 

(34,876)

 

Fair value as deemed cost related to jointly-controlled subsidiary, net

123  

 

22,434

         

123

 

22,434

       
 

Income tax and social contribution related to

                   

 

       
 

components of other comprehensive income

(1,990) 

 

(1,099)

 

391

 

8,566

 

(1,990)

 

(1,099)

 

391

 

8,566

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income

77,501

 

123,447

 

(34,639)

 

(47,574)

 

78,486

 

124,240

 

(34,639)

 

(47,574)

                                 

Total comprehensive income for the period

(973,310) 

 

(204,694)

 

500,647

 

1,486,831

 

(967,439)

 

(191,715)

 

497,747

 

1,485,491

                                 

Attributable to:

                             
 

Company’s shareholders

               

(973,310)

 

(204,694)

 

500,647

 

1,486,831

 

Non-controlling interest

               

5,871

 

12,979

 

(2,900)

 

(1,340)

                   

 

     

 

 

 

                   

(967,439)

 

(191,715)

 

497,747

 

1,485,491

 

4

 


 
 

Braskem S.A.

 

Statement of changes in equity

All amounts in R$ thousands

 

 

                           
 

 

 

 

 

 

 

 

 

 

 

 

 

Parent company

 

Capital

 

Capital reserves

 

Revenue reserves

 

Other  comprehensive income

 

Treasury shares

 

Retained earnings (accumulated deficit)

 

Total equity

                           

At December 31, 2009

5,473,181

 

416,675

 

 

 

314,838

 

(10,376)

 

(1,215,674)

 

4,978,644

                           

Comprehensive income for the period:

                       

Profit for the period

                 

1,534,405

 

1,534,405

Depreciation transfer on additional indexation of fixed assets, net of taxes

         

(20,427)

     

20,427

 

 

Fair value of financial assets, net of taxes

         

2,435

         

2,435

Fair value of cash flow hedge, net of taxes

         

(15,133)

         

(15,133)

Foreign currency translation adjustment

         

(34,876)

       

(34,876)

           

(68,001)

     

1,554,832

 

1,486,831

                       

Contributions and distributions to shareholders:

                     

Capital increase

2,565,771

 

1,398,492

             

3,964,263

Absorption of losses

   

(1,061,871)

         

1,061,871

 

 

Tax incentives

   

80,802

             

80,802

Expired dividends / other

           

641

 

641

 

2,565,771

 

417,423

         

1,062,512

 

4,045,706

                           

At September 30, 2010

8,038,952

 

834,098

     

246,837

 

(10,376)

 

1,401,670

 

10,511,181

                           
                           
                           

At December 31, 2010

8,043,222

 

845,998

 

1,338,908

 

221,350

 

(10,379)

 

 

 

10,439,099

                           

Comprehensive income for the period:

                       

Loss for the period

                 

(328,141)

 

(328,141)

Fair value as deemed cost related to jointly-controlled subsidiary, net

         

22,434

         

22,434

Depreciation transfer on additional indexation of fixed assets, net of taxes

         

(20,427)

     

20,427

 

 

Fair value of cash flow hedge, net of taxes

         

34,748

         

34,748

Foreign currency translation adjustment (Note 11 (b))

 

 

 

     

66,265

 

 

 

 

 

66,265

           

103,020

 

 

 

(307,714)

 

(204,694)

Contributions and distributions to shareholders:

                 

Gain or loss on interest in subsidiary (Note 11 (b))

     

2,361  

         

2,361

Additional dividends approved at Shareholders’ Meeting

 

(250,347) 

             

(250,347)

Expired dividends

             

531

 

531

Repurchase of shares (Note 24 (b))

             

(946) 

     

(946)

       

(250,347)

 

2,361

 

(946)

 

531

 

(248,401)

                           

At September 30, 2011

8,043,222

 

845,998

 

1,088,561

 

326,731

 

(11,325)

 

(307,183)

 

9,986,004

 

5

 


 
 

Braskem S.A.

 

Statement of changes in equity

All amounts in R$ thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Attributed to the Company’s shareholders

         
                         

Total

       
             

Other

     

Retained earnings

 

interest

 

Non-

   
     

Capital

 

Revenue

 

comprehensive

 

Treasury

 

(accumulated

 

of Braskem’s

 

controlling

 

Total

 

Capital

 

reserves

 

reserves

 

income

 

shares

 

deficit)

 

shareholders

 

interest

 

equity

                                   

At December 31, 2009

5,473,181

 

416,675

 

 

 

314,838

 

(10,376)

 

(1,215,674)

 

4,978,644

 

 

 

4,978,644

                                   

Comprehensive income for the period:

                     

Profit (loss) for the period

     

1,534,405

 

1,534,405

 

(1,340)

 

1,533,065

Depreciation transfer on additional indexation of fixed assets, net of taxes

 

(20,427)

 

 

  20,427  

 

 

Fair value of financial assets, net of taxes

 

2,435

     

2,435

   

2,435

Fair value of cash flow hedge, net of taxes

 

(15,133)

     

(15,133)

   

(15,133)

Foreign currency translation adjustment

 

(34,876)

       

(34,876)

     

(34,876)

         

(68,001)

     

1,554,832

 

1,486,831

 

(1,340)

 

1,485,491

                       

Contributions and distributions to shareholders:

                   

Capital increase

2,565,771

 

1,398,492

       

 

 

3,964,263

 

 

 

3,964,263

Treasury shares

           

(48,891)

     

(48,891)

     

(48,891)

Absorption of losses

 

(1,061,871)

       

1,061,871

   

Non-controlling interest

 

 

       

 

   

29,028

 

29,028

Tax incentives

 

80,802

           

80,802

     

80,802

Expired dividends / other

   

 

             

641

 

641

 

 

 

641

 

2,565,771

 

417,423

         

(48,891)

 

1,062,512

 

3,996,815

 

29,028

 

4,025,843

                                    

At September 30, 2010

8,038,952

 

834,098

      

246,837

 

(59,267)

 

1,401,670

 

10,462,290

 

27,688

 

10,489,978

                                 
                             
                           

At December 31, 2010

8,043,222

 

845,998

 

1,338,908

 

221,350

 

(59,271)

     

10,390,207

 

18,079

 

10,408,286

                                 

Comprehensive income for the period:

                               

Profit (loss) for the period

                 

(328,141)

 

(328,141)

 

12,186

 

(315,955)

                       

 

     

 

Fair value as deemed cost related to jointly-controlled subsidiary, net

         

22,434 

         

22,434

     

22,434

Depreciation transfer on additional indexation of fixed assets, net of taxes

     (20,427)   

 

   20,427  

 

 

 

   

Fair value of cash flow hedge, net of taxes

         

34,748

         

34,748

     

34,748

Foreign currency translation adjustment (Note 11 (b))

             

66,265

         

66,265

 

793

 

67,058

           

103,020

 

 

 

(307,714)

 

(204,694)

 

12,979

 

(191,715)

Contributions and distributions to shareholders:

                         

Additional dividends approved at Shareholders’ Meeting

 

(250,347) 

             

(250,347)

     

(250,347)

Gain or loss on interest in subsidiary (Note 11 (b))

     

2,361 

         

2,361

 

(2,361)

 

 

Non-controlling interest of Cetrel (Note 2.3)

                     

109,709  

 

109,709

Expired dividends / other

             

531

 

531

 

(269)

 

262

Repurchase of shares (Note 24 (b))

     

 

      

(946)

      

(946)

     

(946)

       

(250,347)

 

2,361

 

(946)

 

531

 

(248,401)

 

107,079

 

(141,322)

                                   

At September 30, 2011

8,043,222

 

845,998

 

1,088,561

 

326,731

 

(60,217)

 

(307,183)

 

9,937,112

 

138,137

 

10,075,249

 

6

 


 
 

Braskem S.A.

 

Statement of cash flows

All amounts in R$ thousands

 

 

                 
   

Parent company

 

Consolidated

   

9M11

 

9M10

 

9M11

 

9M10

                 

Profit (loss) before income tax and social contribution

(598,344) 

 

1,825,850

 

(533,532)

 

1,812,567

Adjustments for reconciliation of profit

             
 

Depreciation, amortization and depletion

790,223

 

773,521

 

1,280,371

 

1,090,748

 

Results from equity investments

51,185

 

(138,042)

 

2,051

 

(25,155)

 

Results from business combinations

   

(849,194)

     

(975,283)

 

Interest and monetary and exchange variations, net

1,493,995  

 

589,587

 

1,847,811

 

354,957

 

Other

(486)

 

11,701

 

12,846

 

3,331

   

 

 

 

 

 

 

 

   

1,736,573

 

2,213,423

 

2,609,547

 

2,261,165

                 

Changes in operating working capital

             
 

Held-for-trading financial investments

64,736  

 

73,085

 

72,465

 

203,309

 

Trade accounts receivable

(478,770)

 

315,483

 

(628,090)

 

(104,764)

 

Inventories

(160,704)

 

(195,317)

 

(431,669)

 

(162,409)

 

Taxes recoverable

(143,915)

 

100,674

 

(218,797)

 

244,343

 

Prepaid expenses

27,348

 

(16,110)

 

31,223

 

(18,323)

 

Receivables from related parties

(322,208)

 

(693,820)

 

 

 

1,901

 

Other receivables

13,389

 

(35,904)

 

(184,460)

 

47,359

 

Trade payables

762,702

 

986,518

 

1,850,849

 

727,755

 

Taxes payable

74,497

 

(533,406)

 

39,252

 

(573,862)

 

Long-term incentives

1,204

 

6,321

 

1,204

 

6,321

 

Advances from customers

20,317

 

11,306

 

159,930

 

(4,360)

 

Sundry provisions

(63,710)

 

(17,305)

 

(24,327)

 

13,570

 

Other payables

(326,674)

 

49,142

 

(151,851)

 

152,621

   

 

 

 

 

 

 

 

Cash from operations

1,204,785

 

2,264,090

 

3,125,276

 

2,794,626

                 
 

Interest paid

(402,577)

 

(400,370)

 

(565,963)

 

(669,071)

 

Income tax and social contribution paid

(40,885) 

 

(27,458)

 

(71,552)

 

(30,581)

   

 

 

 

 

 

 

 

Net cash generated from operating activities

761,323  

 

1,836,262

 

2,487,761

 

2,094,974

                 

Proceeds from the sale of fixed assets

423  

 

1,193

 

2,638

 

1,256

Proceeds from the capital reduction of associates

6,600  

     

6,600

   

Acquisitions of investments in subsidiaries and associates

(415,168) 

 

(4,008,209)

 

-

 

(747,637)

Acquisitions of property, plant and equipment

(1,003,771) 

 

(736,549)

 

(1,474,537)

 

(907,393)

Acquisitions of intangible assets

(1,986)

   

(7,118)

 

(422,947)

Held-to-maturity financial investments

(2,760) 

   

(11,802)

   
   

 

 

 

 

 

 

 

Net cash used in investing activities

(1,416,662) 

 

(4,743,565)

 

(1,484,219)

 

(2,076,721)

                 

Short-term debt

             
 

Funds obtained

1,056,721

 

257,358

 

1,076,820

 

793,641

 

Payments

(3,071,827)

 

(3,672,697)

 

(4,813,476)

 

(7,903,677)

Long-term debt

             
 

Funds obtained

1,936,717

 

2,883,791

 

4,061,025

 

3,568,322

Related parties

             
 

Funds obtained

2,186,512

 

411,055

 
 

Payments

(1,613,622)

 

(412,864)

 

Dividends paid

(664,851)

 

(97)

 

(664,851)

   

Non-controlling interest

       

(3,869)

 

25,926

Repurchase of shares

(946)

 

 

 

(946)

 

 

Capital increase

   

3,742,622

 

2,361

 

3,941,978

   

 

 

 

 

 

 

 

Net cash used in financing activities

(171,296) 

 

3,209,168

 

(342,936)

 

426,190

                 

Foreign exchange variation of foreign subsidiaries

       

(104,722) 

   
   

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

(826,635) 

 

301,865

 

555,884

 

444,443

                 

Represented by

             
 

Cash and cash equivalents at the beginning of the period

2,339,060  

 

2,262,804

 

2,698,075

 

2,651,748

 

Cash and cash equivalents at the end of the period

1,512,425  

 

2,564,669

 

3,253,959

 

3,096,191

   

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

(826,635) 

 

301,865

 

555,884

 

444,443

 

7

 


 
 

Braskem S.A.

 

Statement of value added

All amounts in R$ thousands

 

 

   

Parent company

 

Consolidated

   

9M11

 

9M10

 

9M11

 

9M10

                 

Revenue

16,895,231

 

15,846,458

 

29,307,051

 

22,702,643

 

Sales of goods, products and services

16,892,265

 

15,895,093

 

29,328,874

 

22,825,473

 

Other income (expenses), net

4,056

 

(57,339)

 

(16,318)

 

(82,997)

 

Allowance for doubtful accounts – reversal (recognition)

(1,090)

 

8,704

 

(5,505)

 

(39,833)

Inputs acquired from third parties

(13,474,203)

 

(12,547,876)

 

(24,517,510)

 

(18,323,081)

 

Costs of products, goods and services sold

(12,920,283)

 

(11,968,541)

 

(23,666,638)

 

(18,035,055)

 

Materials, electric energy, outsourced services and other

(543,851)

 

(575,211)

 

(849,541)

 

(287,988)

 

Impairment/recovery of assets

(10,069)

 

(4,124)

 

(1,331)

 

(38)

Gross value added

3,421,028

 

3,298,582

 

4,789,541

 

4,379,562

                 

Depreciation, amortization and depletion

(790,223)

 

(773,521)

 

(1,280,371)

 

(1,090,748)

                 

Net value added by the entity

2,630,805

 

2,525,061

 

3,509,170

 

3,288,814

                 

Value added received through transfer

388,536

 

1,243,309

 

601,779

 

1,323,908

 

Equity in results of investees

(51,185)

 

138,042

 

(2,051)

 

25,155

 

Financial income

439,537

 

255,672

 

603,638

 

325,211

 

Results from business combinations

 

 

849,194

 

 

 

975,283

 

Other

184

 

401

 

192

 

(1,741)

                 

Total value added to distribute

3,019,341

 

3,768,370

 

4,110,949

 

4,612,722

                 

Personnel

369,492

 

340,421

 

603,112

 

514,828

 

Direct compensation

283,533

 

263,548

 

466,404

 

414,515

 

Benefits

63,527

 

53,376

 

103,965

 

68,765

 

F.G.T.S (Government Severance Pay Fund)

22,432  

 

23,497

 

32,743

 

31,548

                 

Taxes and contributions

636,891

 

1,036,832

 

887,205

 

1,177,944

 

Federal

198,900

 

768,693

 

327,298

 

817,552

 

State

433,852

 

265,417

 

543,833

 

349,538

 

Municipal

4,139

 

2,722

 

16,074

 

10,854

                 

Remuneration on third parties’ capital

2,341,099

 

856,712

 

2,936,587

 

1,384,205

 

Financial expenses (including foreign exchange variation)

2,231,492

 

735,778

 

2,792,591

 

1,260,160

 

Rentals

109,607

 

120,934

 

143,996

 

124,045

                 

Remuneration on own capital

(328,141)

 

1,534,405

 

(315,955)

 

1,535,745

 

Profit retained (loss) in the period

(328,141)

 

1,534,405

 

(328,141)

 

1,534,405

 

Non-controlling interests in profits retained

   

 

 

12,186

 

1,340

                 

Value added distributed

3,019,341

 

3,768,370

 

4,110,949

 

4,612,722

 

 

 

8

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

1.                       Operations 

 

Braskem S.A. (“Braskem” or “the Company”) is a publicly-held corporation headquartered in Camaçari, State of Bahia (BA) and controlled by Odebrecht S.A. (“Odebrecht”), which indirectly holds 50.12% and 38.11% of its voting and total capital, respectively.

 

 

(a)                    Corporate events

 

(a.1)       On January 1, 2011, Braskem America, a subsidiary of the Company, was merged into its subsidiary Braskem PP America. On the same date, the corporate name of Braskem PP Americas, Inc. was changed to Braskem America, Inc. (“Braskem America”).

 

(a.2)       On January 3, 2011, the shareholders of IQ Soluções & Quimica S.A. (“Quantiq”) approved the merger of Unipar Comercial e Distribuidora S.A. (“Unipar Comercial”). The merger resulted in an increase in the capital of Quantiq by R$ 38,710, from R$ 61,141 to R$ 99,851 without the issue of new shares. Such increase was based on the equity of Unipar Comercial on November 30, 2010 (base date of the operation), under the terms and conditions established in the “Protocol and Justification” dated December 27, 2010.

 

(a.3)       On May 25, 2011, Braskem entered into a private instrument for the purchase and sale of quotas by means of which all the quotas of the subsidiary ISATEC – Pesquisa, Desenvolvimento e Análises Ltda. were sold for R$ 1,100.

 

(a.4)       On July 7, 2011 the company Braskem America Finance, a wholly-owned subsidiary of Braskem America, was incorporated. Braskem America Finance was the issuer of the US$ 500 million bond issued on July 19, 2011 (Note 15 (b.ii)).

 

(a.5)       On July 29, 2011, the Extraordinary General Meeting approved the capital increase of Quattor by R$ 543,224, which was fully subscribed and paid up by the Company. Since no new shares were issued, this increase was diluted among the shareholders of Braskem and Braskem Petroquímica, simultaneously generating in the Company’s financial statements a loss on the investment in Quattor and a gain on the investment in Braskem Petroquímca in the amount of R$ 16,521. These effects offset each other in the parent company’s equity and are eliminated from consolidation (Note 11 (b)).

 

(a.6)       On July 29, 2011, Braskem increased the capital of many subsidiaries (Note 11 (b)). The breakdown of the increases that were fully subscribed and paid up by the Company is presented below:

 

  Capital increase  Number of shares/quotas issued 
Braskem Participações S.A. (“Braskem Participações”)  53  without the issue of new shares 
Ideom Tecnologia Ltda. (“Ideom”)  23,701  23,700,974 
Politeno Empreendimentos Ltda. (“Politeno Empreendimentos”)  35  18 
IQ Soluções & Química S.A.(“Quantiq”)  61,100  without the issue of new shares 
Rio Polímeros S.A. (“Riopol”)  14,108  without the issue of new shares 
  98,997   

                 

 

9

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

(a.7)       On August 25, 2011, the company Braskem Europe GmbH, a wholly-owned subsidiary of Braskem Europe B.V. was incorporated for the purpose of producing, trading, distributing, importing and exporting chemical and petrochemical products and conducting research and development in the area of such products, among other things. The assets acquired in the business combination of Dow Chemical (Note 34) in Germany will be recorded in this subsidiary as from October 2011.

 

(a.8)       On September 27, 2011, Braskem increased the capital of its subsidiary Braskem Europa by R$ 415,168 (US$ 230 million) through the issue of 84,465,660 shares (Note 11 (b)). A portion of this amount was used in the incorporation of its subsidiary Braskem Germany (Note 11 (a.2)).

 

 

(b)                    Net working capital

 

On September 30, 2011, Braskem’s net working capital (parent company) was negative by R$ 1,518,716 as compared with a positive consolidated net working capital of R$ 1,390,200. Because the consolidated figures are used in the management of working capital, as the Company uses mechanisms to transfer funds between the companies efficiently, without jeopardizing the fulfillment of the commitments of each of the entities forming the consolidated statements, any analysis of the parent company’s working capital will not reflect the actual liquidity position of the consolidated group.

 

The Company also has two revolving credit lines, which allows it to reduce the amount of cash maintained by Braskem (Note 17.1 (c)).

 

 

(c)                    Effect of foreign exchange variation

 

The Company has balances denominated in US dollars, such as financial investments, trade accounts receivable, inventories, trade payables and borrowings, which were translated from US dollars into Brazilian reais at the commercial sell rate disclosed by the Central Bank of Brazil on September 30, 2011, of US$ 1.00 to R$ 1.8544 (US$ 1.00 to R$ 1.6662 on December 31, 2010). The percentage variation in the US dollar-Brazilian real exchange rate was 11.30%.

 

  

10

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

2.                       Summary of significant accounting policies

 

2.1.                 Basis of preparation

 

This Quarterly Information should be read together with the financial statements of Braskem S.A. as of December 31, 2010 and for the year then ended, which were prepared and presented in accordance with accounting practices adopted in Brazil, including the pronouncements issued by the Brazilian Accounting Pronouncements Committee (CPC), and in accordance with the International Financial Reporting Standards (“IFRS”) issued by IASB.

 

The preparation of the quarterly information requires the use of certain critical accounting estimates. It also requires the management of the Company to exercise its judgment in the process of applying its accounting policies. There were no changes in the assumptions and judgments made by the Company’s management in the use of estimates for the preparation of the Quarterly Information in relation to those used in the December 31, 2010 financial statements, except for the full consolidation of Cetrel S.A. (“Cetrel”) as from June 30, 2011, as mentioned in Note 2.3 (viii).

 

(a)                    Consolidated quarterly information

 

The consolidated Quarterly Information was prepared and is being presented in accordance with the pronouncements CPC 21 and IAS 34 – Interim Financial Reporting, which aim to establish the minimum content for interim financial statements.

 

(b)                    Parent company quarterly information

 

The parent company Quarterly Information was prepared and is being presented in accordance with pronouncement CPC 21.

 

 

2.2.                 Accounting practices

 

There were no changes in the accounting practices used for the Quarterly Information in relation to those presented in the December 31, 2010 financial statements.

 

Due to the consolidation of Cetrel as from 2011, the balance of cash and cash equivalents presented in the consolidated statement of cash flows for the beginning of the period (January 1, 2011) was increased by the amount of R$ 73,805, which corresponds to the amount of cash and cash equivalents of Cetrel on that date.

 

11

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

2.3.                 Consolidated quarterly information

 

The consolidated quarterly information includes those of the Company, its subsidiaries, jointly-controlled subsidiaries and specific purpose entities in which the following direct and indirect share control or control of activities is held:  

 

         

Total interest - %

         

Headquarters (Country)

 

September/2011

 

December/2010

                   

Direct and indirect subsidiaries

               

Braskem America Inc. (“Braskem America”)

 

(i)

 

USA

     

100.00

Braskem America Inc. (“Braskem America”)

 

(ii)

 

USA

 

100.00

 

100.00

Braskem America Finance Company ("Braskem America Finance")

 

(iii)

 

USA

 

100.00

   

Braskem Argentina S.A. (“Braskem Argentina”)

 

(iv)

 

Argentina

 

100.00

 

100.00

Braskem Chile Ltda. (“Braskem Chile”)

     

Chile

 

100.00

 

100.00

Braskem Distribuidora Ltda.(“Braskem Distribuidora”)

     

Brazil

 

100.00

 

100.00

Braskem Europe B.V. (“Braskem Europa”)

     

Netherlands

 

100.00

 

100.00

Braskem Europe GmbH ("Braskem Alemanha")

 

(v)

 

Germany

 

100.00

   

Braskem Finance Limited (“Braskem Finance”)

     

Cayman Islands

 

100.00

 

100.00

Braskem Idesa S.A.P.I (“Braskem Idesa")

     

Mexico

 

65.00

 

65.00

Braskem Idesa Servicios S.A. de CV ("Braskem Idesa Serviços")

 

(vi)

 

Mexico

 

65.00

   

Braskem Importação e Exportação Ltda. (“Braskem Importação”)

     

Brazil

 

100.00

 

100.00

Braskem Incorporated Limited (“Braskem Inc”)

     

Cayman Islands

 

100.00

 

100.00

Braskem México, S de RL de CV (“Braskem México”)

     

Mexico

 

100.00

 

100.00

Braskem Participações S.A. (“Braskem Participações”)

     

Brazil

 

100.00

 

100.00

Braskem Petroquímica S.A. (“Braskem Petroquímica”)

 

(vii)

 

Brazil

 

100.00

 

100.00

Braskem Petroquímica Chile Ltda. (“Petroquímica Chile”)

     

Chile

 

100.00

 

100.00

Cetrel S.A. ("Cetrel")

 

(viii)

 

Brazil

 

54.23

 

53.72

Commom Industries Ltd. (“Commom”)

     

British Virgin Islands

 

100.00

 

100.00

Ideom Tecnologia Ltda. (“Ideom”)

     

Brazil

 

100.00

 

100.00

IQ Soluções & Química S.A. (“Quantiq”)

     

Brazil

 

100.00

 

100.00

IQAG Armazéns Gerais Ltda. (“IQAG”)

     

Brazil

 

100.00

 

100.00

ISATEC–Pesquisa, Desenv. e Análises Quím.Ltda. (“ISATEC”)

 

(ix)

 

Brazil

     

100.00

Lantana Trading Co. Inc. (“Lantana”)

     

Bahamas

 

100.00

 

100.00

Norfolk Trading S.A. (“Norfolk”)

     

Uruguay

 

100.00

 

100.00

Politeno Empreendimentos Ltda. (“Politeno Empreendimentos”)

     

Brazil

 

100.00

 

100.00

Quattor Participações S.A. (“Quattor”)

     

Brazil

 

100.00

 

100.00

Rio Polímeros S.A. (“Riopol”)

     

Brazil

 

100.00

 

100.00

Unipar Comercial e Distribuidora S.A. (“Unipar Comercial”)

 

(x)

 

Brazil

     

100.00

                   

Jointly-controlled subsidiaries

               

Refinaria de Petróleo Riograndense S.A. (“RPR”)

     

Brazil

 

33.20

 

33.20

Polietilenos de America S.A. (“Polimerica”)

     

Venezuela

 

49.00

 

49.00

Polipropileno Del Sur S.A. (“Propilsur”)

     

Venezuela

 

49.00

 

49.00

                   

Specific Purpose Entity (“SPE”)

               

Fundo de Investimento Multimercado Crédito Privado Sol (“FIQ Sol”)

     

Brazil

 

100.00

 

100.00

 

 

 

 

 

 

 

 

 

 

(i)

Merged into Braskem PP Americas, Inc. in January 2011 (Note 1 (a.1)).

(ii)

This company’s name was changed from Braskem PP Americas Inc. to Braskem America Inc. after the merger of its parent (Note 1 (a.1)).

(iii)

Company created in February 2011.

(iv)

This company’s name was changed from Braskem Petroquímica S.A. to Braskem Argentina S.A.

(v)

Company created in August 2011.

(vi)

Company created in February 2011.

(vii)

This company’s name was changed from Quattor Petroquímica S.A. to Braskem Petroquímica S.A.

(viii)

Cetrel started to be fully consolidated by Braskem as from the quarterly information for the period ended June 30, 2011 based on a new interpretation of that subsidiary’s By-laws, which, according to the opinion of the Company’s external legal advisors, establishes control by the Company. The consolidated quarterly information for prior periods was not restated due to the immateriality of Cetrel to the Company’s financial information as a whole.

(ix)

Company sold in May 2011 (Note 1 (a.3)).

(x)

Merged into Quantiq in January 2011 (Note 1 (a.2)).

 

12

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

The non-controlling interest in the equity and results of operations of the Company’s subsidiaries are stated below:

 

 

Equity

 

Profit (loss) for the period

 

September/2011

 

December/2010

 

9M11

 

9M10

               

Braskem Idesa

15,963

 

18,079

 

(2,640)

 

(974)

Cetrel

122,174

     

14,826

   

Quattor

           

(366)

Total

138,137

 

18,079

 

12,186

 

(1,340)

 

  

2.4.                 Reconciliation of equity and profit (loss) for the period between parent company and consolidated

  

   

Equity

 

Profit (loss) for the period

   

September/2011

 

December/2010

 

3Q11

 

9M11

 

3Q10

 

9M10

                         

Parent company

9,986,004

 

10,439,099

 

(1,050,811)

 

(328,141)

 

535,286

 

1,534,405

 

Braskem’s shares owned by subsidiary Braskem Petroquímica

(48,892) 

 

(48,892)

               
 

Non-controlling interest

138,137

 

18,079

 

4,886

 

12,186

 

(2,900)

 

(1,340)

Consolidated

10,075,249

 

10,408,286

 

(1,045,925)

 

(315,955)

 

532,386

 

1,533,065

 

13

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

3.                       Business combinations

 

The Company adopted the accounting pronouncement CPC 15 and the IFRS 3 for the acquisitions of companies in 2010. The results of such adoption are presented below:

 

(a)                    Quattor Participações S.A.

 

On April 27, 2010, Braskem acquired 60% of the total capital of Quattor held by União de Indústrias Brasileiras S.A. (“Unipar”) for R$ 659,454 and, subsequently, it acquired the remaining 40% held by Petróleo Brasileiro S.A. (“Petrobras”) by means of the barter for 18,000,097 shares issued by the Company. On April 30, 2010, the Company acquired the control of Quattor, and this date is the date of acquisition for the purposes of accounting for the business combination. As a result of the acquisition, a bargain purchase gain of R$ 841,459 was recorded within “results from business combinations” in the income statement.

 

(b)                    Sunoco Chemicals, Co.

                         

On April 1, 2010, Braskem acquired 100% of Sunoco Chemicals’ shares for R$ 620,838 (US$ 351 million), date on which the control was acquired by the Company.  In this operation, a bargain purchase gain of R$ 126,089 was recognized within “results from business combinations” in the income statement.  Right after the purchase, the name of this subsidiary was changed to Braskem PP Americas. In January 2011, Braskem America was merged into its parent company Braskem PP Americas and its name was changed to Braskem America Inc. (Nota 1 (a.1)).

 

(c)                    Unipar Comercial

 

On May 10, 2010, the Company acquired 100% of the voting capital and control of Unipar Comercial. In this operation, the Company recognized a bargain purchase gain of R$ 7,735 within “results from business combinations” in the income statement.

 

 

The information related to these business combinations was presented in the Company’s 2010 annual financial statements, in Note 5.

 

14

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

4.                      Cash and cash equivalents

 

   

Parent company

 

Consolidated

   

September/2011

 

December/2010

 

September/2011

 

December/2010

                 

Cash and banks

37,492

 

62,752

 

1,335,770

 

252,925

Financial investments:

             
 

In Brazil

1,221,298

 

2,181,690

 

1,357,074

 

2,208,475

 

Abroad

253,635

 

94,618

 

561,115

 

162,870

Total

1,512,425

 

2,339,060

 

3,253,959

 

2,624,270

This table was presented in the Company’s 2010 annual financial statements, in Note 6.

 

 

5.           Financial investments

 

   

Parent company

 

Consolidated

   

September/2011

 

December/2010

 

September/2011

 

December/2010

Held for trading

             
 

Investments in FIQ Sol

27,607

 

204,123

 

27,607

 

204,123

 

Investments in foreign currency

16,841

 

32,112

 

16,841

 

32,112

 

Shares

3,023

 

84

 

3,023

 

84

Loans and receivables

             
 

Investments in FIQ Sol

137,152

     

137,152

   

Held to maturity

             
 

Quotas of investment funds in credit rights

30,793

 

28,706

 

30,793

 

28,706

 

Restricted deposits

769

 

 

 

2,022

 

 

Total

216,185

 

265,025

 

217,438

 

265,025

                 

In current assets

185,392

 

236,319

 

186,645

 

236,319

In non-current assets

30,793

 

28,706

 

30,793

 

28,706

Total

216,185

 

265,025

 

217,438

 

265,025

 

This table was presented in the Company’s 2010 annual financial statements, in Note 7.

 

 

15

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

6.                    Trade accounts receivable

 

   

Parent company

 

Consolidated

   

September/2011

 

December/2010

 

September/2011

 

December/2010

Customers

             
 

Domestic market

858,756

 

910,636

 

1,237,859

 

1,638,449

 

Foreign market

969,333

 

438,245

 

1,633,279

 

587,661

Allowance for doubtful accounts

(213,224)

 

(212,363)

 

(273,333)

 

(269,159)

Total

1,614,865

 

1,136,518

 

2,597,805

 

1,956,951

                 

In current assets

1,563,587

 

1,077,492

 

2,544,199

 

1,894,648

In non-current assets

51,278

 

59,026

 

53,606

 

62,303

Total

1,614,865

 

1,136,518

 

2,597,805

 

1,956,951

 

This table was presented in the Company’s 2010 annual financial statements, in Note 8.

 

 

7.                       Inventories 

 

 

Parent company

 

Consolidated

 

September/2011

 

December/2010

 

September/2011

 

December/2010

               

Finished goods and work in process

1,363,091

 

1,012,891

 

2,350,010

 

1,876,290

Raw materials, production inputs and packaging

493,280

 

621,158

 

697,504

 

781,594

Maintenance materials

136,586

 

132,510

 

257,746

 

240,442

Advances to suppliers

14,009

 

8,099

 

56,014

 

56,825

Imports in transit and other

21,743

 

14,847

 

86,148

 

60,506

Total

2,028,709

 

1,789,505

 

3,447,422

 

3,015,657

 

This table was presented in the Company’s 2010 annual financial statements, in Note 9.

 

 

 

16

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

8.                       Related parties

 

(a)                    Parent company

 

   

Assets

 

Liabilities

   

Current
assets

 

Non-current assets

  Current liabilities  

Non-current liabilities

       

Other
accounts

 

Related
parties

 

Other
accounts

 

Related
parties

Subsidiaries

                       

Braskem America

 

3,581

(i)

                 

Braskem Argentina

 

27,770

(i)

                 

Braskem Chile

 

3,945

(i)

                 

Braskem Distribuidora

                     

5,500

(viii)

Braskem Europa

 

175,048

(i)

       

117,656

(xiii)

   

162,260

(xiii)

Braskem Idesa

     

71,331

(vi)

             

Braskem Importação

                     

119

(xiii)

Braskem Inc.

 

26,584

(i)

6,475

(vii)

2,444,521

(ix)

71,804

(xi)

3,085,169

(xii)

7,121

(xi)

Braskem México

 

1

(ii)

                 

Cetrel

         

1,411

(x)

         

Ideom

 

186

(i)

4,182

(viii)

             

IQAG

                     

520

(xiii)

Lantana

     

53

(viii)

             

Politeno Empreendimentos

     

2

(viii)

             

Quantiq

 

20,155

(iii)

14,237

(viii)

433

(x)

         

Quattor

 

36,872

(i)

907,300

(v)

1,900

(x)

         

Riopol

 

6,570

(i)

738,799

(vi)

3,382

(x)

       

98,401

(xiii)

   

300,712

 

1,742,379

 

2,451,647

 

189,460

 

3,085,169

 

273,921

Jointly-controlled subsidiaries

                       

Propilsur

 

3

(ii)

                 

Polimerica

 

5

(ii)

                 
   

8

                   

Associate

                       

Borealis

 

3,690

(i)

                 
   

3,690

                   

Related companies

                       

Construtora Norberto Odebrecht ("CNO")

         

41

(x)

         

Petrobras

 

28,460

(i)

57,020

(vii)

1,509,702

(x)

         

Refinaria Alberto Pasqualini ("Refap")

 

33

(i)

   

98,238

(x)

         

Other

 

1,066

(i)

                 
   

29,559

 

57,020

 

1,607,981

           
                         

Specific Purpose Entity

                       

FIQ Sol

 

1,250,086

(iv)

                 
   

1,250,086

                   
                         
                         

At September 30, 2011

 

1,584,055

 

1,799,399

 

4,059,628

 

189,460

 

3,085,169

 

273,921

At December 31, 2010

 

2,535,725

 

2,408,371

 

913,958

 

64,517

 

3,038,265

 

83,739

 

(i)         Amounts in “trade accounts receivable” R$ 287,545 and in “other receivables”: R$ 26,260
(ii)       Amounts in “other receivables”.
(iii)      Amount in “trade accounts receivable”: R$ 11,889 and in “dividends and interest on capital receivable”:  R$ 8,266
(iv)      Amounts in “cash and cash equivalents”: R$ 1,085,328 and in “financial investments": R$ 164,758
(v)       Amount in “related parties” related to current accounts: R$ 257,661 and in “advance for future capital increase”: R$ 649,639
(vi)      Amount in “related parties” related to “advance for future capital increase”.
(vii)    Amounts in “related parties” related to loan agreements subject to TJLP + interest of 2% per year.
(viii)   Amounts in “related parties” related to current accounts.
(ix)      Amounts in “trade payables”: R$ 1,707,323 and in “borrowings”, subject to exchange variation + interest between 7.00% and 11.0% per year: R$ 737,198
(x)       Amounts in “trade payables”.
(xi)      Amounts in “related parties” related to taxes payable, subject to exchange variation.
(xii)    Amounts in “borrowings”, subject to exchange variation + interest between 7.00% and 11.0% per year.
(xiii)   Amounts in “related parties” related to advances for export, subject to exchange variation + semiannual Libor + interest of 1.4% per year.


 

17

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

 

 

Income statement transactions from January 1 to September 30, 2011

   

Sales of products

 

Purchases of  raw materials, services and  utilities

 

Financial income
 
(expenses)

 

Cost of production/general and administrative

expenses

Subsidiaries

               

Braskem America

 

3,603

     

420

 

Braskem Argentina

 

27,202

     

6,001

 

Braskem Chile

 

3,777

     

6,292

 

Braskem Distribuidora

         

(47)

 

Braskem Europa

 

171,939

     

20,510

 

Braskem Idesa

         

(1,822)

 

Braskem Importação

         

(2)

 

Braskem Inc.

 

26,584

 

1,706,891

 

(642,046)

 

Braskem Participações

         

1

 

Cetrel

     

1,376

     

Ideom

 

156

     

166

 

IQAG

         

(4)

 

ISATEC

         

55

 

Politeno

         

1

 

Quantiq

 

11,910

 

433

 

399

 

Quattor

 

36,518

 

1,754

 

15,005

 

Riopol

 

6,304

 

3,382

 

1,220

 
   

287,993

 

1,713,836

 

(593,851)

 

Associates

             

Borealis

 

3,677

   
   

3,677

   

Related companies

             

BRK Investimentos Petroquímicos S.A. ("BRK")

         

(11) 

 

CNO

     

41

     

Odebrecht

         

13

 

Petrobras

 

340

 

1,510,012

 

3,278

 

Refap

     

98,519

     
   

340

 

1,608,572

 

3,280

 

Post-employment benefit plan

   

Odebrecht Previdência Privada ("Odeprev")

   

7,688

     

7,688

       

At September 30, 2011

 

292,010

 

3,322,408

 

(590,571)

 

7,688

At September 30, 2010

 

1,495,367

 

6,092,161

 

126,211

 

8,587

 

 

18

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

(b)                    Consolidated  

 

 

 

Assets

 

Liabilities

 
   

Current assets

 

Non-current assets

 

Current liabilities

 

Non-current liabilities

 

Subsidiary

                 

Braskem Idesa

             

38,870

(v)

               

38,870

 

Jointly-controlled subsidiaries

                 

Propilsur

 

2

(ii)

       

17,387

(v)

Polimerica

 

2

(ii)

       

12,451

(v)

   

4

         

29,838

 

Associate

                 

Borealis

 

3,690

(i)

           
   

3,690

             

Related companies

               

CNO

         

41

(iv)

   

Petrobras

 

153,955

(i)

57,020

(iii)

2,057,313

(iv)

   

Refap

 

33

(i)

   

98,237

(iv)

   

Other

 

1,065

(i)

           
   

155,053

 

57,020

 

2,155,591

     
                   
                   

At September 30, 2011

 

158,747

 

57,020

 

2,155,591

 

68,708

 

At December 31, 2010

 

157,930

 

53,742

 

674,490

 

31,386

 

 

(i)         Amounts  in “trade accounts receivable”: R$ 52,113 and in “other receivables”: R$ 106,630

(ii)       Amounts in “other receivables”.

(iii)      Amounts in “related parties” related to loan agreements subject to TJLP + interest of 2% per year.

(iv)      Amounts in “trade payables”.

(v)       Amounts in “related parties” related to “advance for future capital increase” made by other shareholders.

 

19

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

 

 

Income statement transactions from January 1 to September 30, 2011

 

Sales of products

 

Purchases of raw materials, services and utilities

 

Financial income (expenses)

 

Cost of production/general and administrative expenses

   

 

 

 

 

 

 

Jointly-controlled subsidiary

             

RPR

73

     

(56)

   
 

73

     

(56)

   

Associate

             

Borealis

3,677

           
 

3,677

         

Related companies

             

BRK

       

(11)

   

CNO

   

41

       

Odebrecht

       

13

   

Petrobras

12,174

 

2,057,665

 

3,278

   

Refap

   

98,519

       
 

12,174

 

2,156,225

 

3,280

   

Post-employment benefit plan

         

Odeprev

       

10,321

         

10,321

           
 

 

 

 

 

 

 

 

At September 30, 2011

15,924

 

2,156,225

 

3,224

 

10,321

At September 30, 2010

1,069,616

 

6,538,468

 

(2,339)

 

8,587

 

 

(c)                    Key management personnel

 

Non-current liabilities

 

September/2011

 

December/2010

         

Long-term incentives

 

3,850

 

5,372

Total

 

3,850

 

5,372

         
     

Income statement transactions 

 

9M11

9M10

Remuneration

   

Short-term benefits to employees and managers

 

28,030

23,844

Post-employment benefit

 

169

196

Benefits on contract termination

   

36

Long-term incentives

 

1,111

964

Total

 

29,310

25,040

 

 

The Company carries out transactions with related parties in the ordinary course of its operations and activities. The Company believes that all the conditions set forth in the contracts with related parties meet the Company’s interests.  To ensure that these contracts present terms and conditions that are as favorable to the Company as those it would enter into with any other third parties is a permanent objective of Braskem’s management.

 

This table was presented in the Company’s 2010 annual financial statements, in Note 10.

 

20

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

9.                       Taxes recoverable

 

 

Parent company

 

Consolidated

 

September/2011

 

December/2010

 

September/2011

 

December/2010

               

Excise tax (IPI)

28,655

 

26,008

 

30,639

 

29,128

Value-added tax on sales and services (ICMS) (a)

631,623

 

795,390

 

1,025,001

 

1,211,256

Social Integration Program (PIS) and Social Contribution on Revenues (COFINS) (b)

339,091

 

206,829

 

518,419

 

326,005

PIS and COFINS – Law No. 9,718/98

134,620

 

115,362

 

134,620

 

115,362

PIS – Decree-Laws No. 2,445 and No. 2.449/88 (c)

161,317

 

55,194

 

161,439

 

55,317

Income tax and social contribution

219,592

 

125,151

 

351,274

 

220,525

Tax on Net Income (ILL) (d)

21,049

 

61,126

 

21,049

 

61,126

Other

140,777

 

112,406

 

196,692

 

124,561

Total

1,676,724

 

1,497,466

 

2,439,133

 

2,143,280

               

Current assets

833,336

 

400,969

 

1,184,384

 

698,879

Non-current assets

843,388

 

1,096,497

 

1,254,749

 

1,444,401

Total

1,676,724

 

1,497,466

 

2,439,133

 

2,143,280

 

 

(a)                    ICMS 

 

One of the main actions aimed at speeding up the use of the ICMS credits is the Agreement entered into with the State of Bahia in November 2009 that ensures the effective implementation of State Decree No. 11,807 of October 27, 2009, which (i) gradually reduced the effective ICMS rate on domestic naphtha acquired in that same state from 17% to 5.5% and, subsequently, allowed for the use of the credits from April 2011; and (ii) established that the amount of R$ 9,100 per month can be deducted from the debt balance between April 2011 and March 2014, and the amount of R$ 5,907 per month between April 2014 and March 2018.

 

(b)                    PIS and COFINS

 

This account includes PIS and COFINS credits on the acquisition of property, plant and equipment items, the changes in which in the period total R$ 89,103, particularly the project for the expansion of the PVC plant in the State of Alagoas and the scheduled stoppages for maintenance.

 

(c)                    PIS – Decree-Laws No. 2,445 and No. 2,449/88

 

In the quarter, the Company recognized credits in the amount of R$ 91,431 as a result of the final and unappealable decision on lawsuits filed by Braskem and its merged companies. This amount will be used to offset future payments of federal taxes.

 

(d)                    Tax on Net Income - ILL

 

In May 2011, the Company offset the amount of R$ 48,299 with federal taxes due.

 

 

This table was presented in the Company’s 2010 annual financial statements, in Note 11.

 

 

 

21

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

10.                   Judicial deposits – Non-current assets

 

 

   

Parent company

 

Consolidated

   

September/2011

 

December/2010

 

September/2011

 

December/2010

Judicial deposits

             
 

Tax contingencies

80,784

 

110,757

 

95,487

 

110,764

 

Labor contingencies and other

92,800

 

117,131

 

105,915

 

139,431

Total

173,584

 

227,888

 

201,402

 

250,195

 

This table was presented in the Company’s 2010 annual financial statements, in Note 12.

 

22

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

11.                   Investments 

 

(a)                    Information on investments

 

       

Parent company

       

Interest in
total capital (%)
September/2011

 

Adjusted net profit (loss) for the period

 

Adjusted equity

(a.1) Investments of the parent company

   

9M11

 

9M10

 

September/2011

 

December/2010

                         

Subsidiaries

                   
 

Braskem America

(i)

       

36,425

     

451,068

 

Braskem America

(ii)

100.00

 

(6,071)

     

507,913

   
 

Braskem Argentina

 

96.77

 

41

 

891

 

5,244

 

5,203

 

Braskem Chile

 

99.02

 

(52)

 

236

 

1,526

 

1,578

 

Braskem Distribuidora

 

100.00

 

7,952

 

(2,376)

 

93,527

 

85,575

 

Braskem Europa

 

100.00

 

12,267

 

8,791

 

507,469

 

84,871

 

Braskem Finance

 

100.00

 

(122,308)

 

9,215

 

(91,274)

 

31,034

 

Braskem Idesa

 

65.00

 

(8,311)

 

(2,783)

 

45,608

 

51,654

 

Braskem Importação

 

0.04

 

4

 

9

 

203

 

199

 

Braskem Inc.

 

100.00

 

(27,955)

 

(42,455)

 

178,379

 

167,949

 

Braskem Participações

 

100.00

 

1,965

 

(1,714)

 

2,988

 

957

 

Braskem Petroquímica

 

100.00

 

33,473

 

(184,372)

 

910,840

 

860,791

 

CINAL

(iii)

   

(749)

       
 

Cetrel

(iv)

52.98

 

31,892

     

292,327

   
 

Ideom

 

100.00

 

(13,976)

 

(9,729)

 

8,808

 

(917)

 

IQAG

 

0.12

 

128

 

534

 

1,690

 

1,562

 

ISATEC

(v)

   

(1,318)

 

(77)

 

Petroquímica Chile

 

97.96

 

1,083

 

1,016

 

6,769

 

5,686

 

Politeno Empreendimentos

 

99.98

 

18

 

(27)

 

31

 

(20)

 

Quantiq

 

99.90

 

22,759

 

12,824

 

223,264

 

102,059

 

Quattor

 

96.96

 

60,966

 

(158,715)

 

2,734,011

 

2,129,820

 

Riopol

 

100.00

 

47,209

 

(173,075)

 

1,748,364

 

1,687,047

 

Unipar Comercial

(vi)

 

9,345

 

38,973

                         

Jointly-controlled subsidiary

                 
 

RPR

 

33.20

 

11,721

 

44,402

 

115,110

 

47,679

                       

Associates

                 
 

Borealis Brasil S.A. ("Borealis")

 

20.00  

 

7,533

 

15,078

 

142,075

 

130,940

 

Companhia de Desenvolvimento

                   
   

Rio Verde ("Codeverde")

 

35.97

 

1,561

 

(596)

 

66,606

 

83,546

 

Cetrel

(iv)

       

27,639

     

254,785

 

Sansuy Administração, Participação,

                   
   

Representação e Serviços Ltda ("Sansuy")

20.00  

 

(12)

 

(10)

 

1,958

 

1,972

 

(i)         Subsidiary merged into Braskem PP Americas, Inc. in January 2011 (Note 1 (a.1)).

(ii)        Current name of Braskem PP Americas (Note 1 (a.1)).

(iii)      Company merged into the Company in December 2010.

(iv)      Change from associate to subsidiary due to a new interpretation of the By-laws (Note 2.3 (vi)).

(v)        Company sold in May 2011 (Note 1 (a.3)).

(vi)      Company merged into Quantiq in January 2011 (Note 1 (a.2)).

 

23

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

 

 

       

Parent company

       

Interest in

 

Adjusted net profit (loss) for the period

 

Adjusted equity

       

total capital (%)

 

9M11

 

9M10

 

 

 

 

       

September/2011

     

September/2011

 

December/2010

                         

(a.2) Investments of subsidiaries

                   
                       

Braskem America

                 
 

Braskem America Finance

 

100.00

 

74

     

(2,846)

 

Braskem Chile

                   
 

Braskem Argentina

 

3.17

 

41

 

891

 

5,244

 

5,203

 

Petroquímica Chile

 

2.03

 

1,083

 

1,016

 

6,769

 

5,686

Braskem Distribuidora

                   
 

Braskem Importação

 

99.96

 

4

 

9

 

203

 

199

 

Braskem Argentina

 

0.06

 

41

 

891

 

5,244

 

5,203

 

Lantana

 

96.34

 

8,856

 

(2,213)

 

87,266

 

78,410

Braskem Europa

                 

 

 

Braskem Germany

 

100.00

 

(39)

     

206,285

   
 

Propilsur

 

49.00

 

(658)

 

(3,566)

 

85,099

 

86,313

 

Polimerica

 

49.00

 

(130)

 

(2,159)

 

59,663

 

57,067

Braskem Idesa

                   
 

Braskem Idesa Serviços

 

100.00

 

253

     

1,931

   

Braskem Importação

                   
 

Braskem Mexico

 

0.03

 

1,703

     

2,998

 

1,052

Braskem Inc.

                 

 

 

Braskem Chile

 

0.98

 

(52)

 

236

 

1,526

 

1,578

 

Lantana

 

3.66

 

8,856

 

(2,213)

 

87,266

 

78,410

 

Petroquímica Chile

 

0.01

 

1,083

 

1,016

 

6,769

 

5,686

Braskem Participações

                 

 

 

Braskem México

 

99.97

 

1,703

     

2,998

 

1,052

 

Politeno Empreendimentos

 

0.02

 

18

 

(27)

 

31

 

(20)

 

Quantiq

 

0.10

 

22,759

 

12,824

 

223,264

 

102,059

Braskem Petroquímica

                 

 

 

Quattor

 

3.04

 

60,966

 

(158,715)

 

2,734,011

 

2,129,820

 

Cetrel

 

1.25

 

31,892

 

 

 

292,327

 

Commom

                 
 

Norfolk

 

100.00

 

7,716

 

628

 

60,708

 

52,992

Quantiq

                 

 

 

IQAG

 

99.88

 

128

 

534

 

1,690

 

1,562

Quattor

                 

 

 

Commom

 

100.00

 

1,096

 

926

 

6,809

 

5,713

 

       

Consolidated

       

Interest in
total capital (%) September/2011

 

Adjusted net profit (loss) for the period

 

Adjusted equity

         

9M11

 

9M10

 

September/2011

 

December/2010

                         

Associates

                   
 

Borealis

 

20.00

 

7,533

 

15,078

 

142,075

 

130,940

 

Cetrel

(i)

       

27,639

     

254,785

 

Codeverde

 

35.97

 

1,561

 

(596)

 

66,606

 

83,546

 

Sansuy

 

20.00

 

(12)

 

(10)

 

1,958

 

1,972

 

(i)         Change from associate to subsidiary due to a new interpretation of the By-laws (Note 2.3 (vi)).

24

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

(b)                    Movements in investments in subsidiaries, jointly-controlled subsidiaries and associates

 

 

   

Balance at December/2010

 

Merger

 

Capital increase (decrease)

 

Dividends and interest on capital

 

Equity in results of investees

 

Goodwill amortization

 

Interest gain (loss)

 

Provision for losses / Other

 

Other comprehensive income

 

Currency translation adjustments

 

Write-off  from disposal

 

Balance at September/2011

           

Effect of results

 

Adjustment of profit in inventories

             

Subsidiaries and

                                                   

jointly-controlled subsidiaries

                                                 
                                                   

Domestic subsidiaries

                                                 

Braskem Distribuidora

 

85,575

             

7,952

                           

93,527

Braskem Participações

 

957

     

53

     

1,965

                     

13

   

2,988

Braskem Petroquímica

 

726,288

         

 

 

33,473

     

(2,577)

 

16,576

               

773,760

Cetrel (i)

             

(25)

 

17,004

     

(1,515)

 

2,306

 

131,722

   

149,492

Ideom

         

23,701

     

(13,976)

             

(917)

       

8,808

ISATEC

 

(77)

     

4,110

                     

(1,028)

   

(3,005)

 

 

Politeno

         

35

     

18

             

(22)

       

31

Quantiq

 

100,696

 

44,230

 

61,100

     

22,759

     

 

     

26

           

228,811

Quattor

 

3,109,681

     

543,224

     

59,112

 

(8,274)

 

(69,063)

 

(16,521)

               

3,618,159

Riopol

 

1,687,047

     

14,108

     

47,209

 

(2,159)

                       

1,746,205

RPR

 

13,777

         

(2,811)

 

3,892

                 

23,363

       

38,221

UNIPAR Comercial (ii)

 

44,495

 

(44,230)

           

(265)

                                     

 

   

5,768,439

 

 

 

646,331

 

(2,836)

 

179,143

 

(10,433)

 

(73,155)

 

2,361

 

129,781

 

23,363

 

13

 

(3,005)

 

6,660,002

                                             

Foreign subsidiaries

                                           

Braskem America (iii)

 

451,068

 

(451,068)

                                 

 

Braskem America (iv)

 

-

 

451,068

         

(6,071)

               

(6,701)

 

69,617

     

507,913

Braskem Argentina

 

5,203

             

41

                           

5,244

Braskem Chile

 

1,578

             

(52)

               

1,526

Braskem Europa

 

84,871

     

415,168

     

12,267

       

(4,837)

     

507,469

Braskem Idesa

 

33,575

             

(5,402)

       

1,472

     

29,645

Braskem Inc.

 

167,948

           

(27,955)

   

38,386

         

178,379

Braskem Finance

 

31,034

         

(31,034)

               

 

Petroquímica Chile

 

5,686

                   

1,083

                                  

6,769

   

780,963

      

415,168

      

(57,123)

               

31,685

 

66,252

      

1,236,945

                                                             

Total subsidiaries

 

6,549,402

      

1,061,499

 

(2,836)

 

122,020

 

(10,433)

 

(73,155)

 

2,361

 

129,781

 

55,048

 

66,265

 

(3,005)

 

7,896,947

                                       

Associates

                           

Borealis

 

26,188

         

2,227

         

28,415

Codeverde

 

 

   

(6,600)

         

6,600

   

Cetrel (i)

 

131,722

                                  

(131,722)

                

Total associates

 

157,910

      

(6,600)

      

2,227

            

(125,122)

            

28,415

(i) Company fully consolidated as from the first half of 2011 (Note 2.3 (vii)).
(ii) Company merged into Quantiq in January 2011 (Note 1 (a.2)).
(iii) Company merged into Braskem PP Americas, Inc. in January 2011 (Note 1 (a.1)).
(iv) Current name of Braskem PP Americas (Note 1 (a.1)).

 

25

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

(c)                    Breakdown of equity results

 

 

  Parent company  Consolidated 
  9M11  9M10  9M11  9M10 
 
Equity in results of subsidiaries and jointly-controlled subsidiaries  111,587  128,375  (263)  7,130 
Equity in results of associates  2,227  20,311  1,872  20,885 
Amortization of goodwill  (73,155)  (i) (2,619)  (4,092)  (i) (2,860) 
Provision for losses on investments  (92,320) (ii) (8,025)  (18)   
Dividends received from other investments / other  476    450   
  (51,185)  138,042  (2,051)  25,155 

   

 

(i)       The amortization of the goodwill on the assets and liabilities from the business combinations of Quattor, amounting to R$ 69,063, is distributed among the following accounts in the consolidated income statement: “net sales revenue”, amounting to R$ 13,250, “cost of products sold”, amounting to R$ 71,890, “general and administrative expenses”, amounting to R$ 68 and “financial results”, amounting to R$ 19,433. The effect of deferred income tax and social contribution was R$ 35,578.

 

The amortization of goodwill on property, plant and equipment includes the amount of R$ 4,092 of the subsidiaries Braskem Petroquímica and Cetrel.

 

(ii)     Includes a provision for loss of the subsidiary Braskem Finance in the amount of R$ 91,274.

  

The information related to investments was presented in the Company’s 2010 annual financial statements, in Note 13.

 

 

 

 

 

26

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

12.                   Property, plant and equipment

  

  Consolidated 
  September/2011  December/2010 
  Cost  Accumulated depreciation/depletion  Net  Cost  Accumulated depreciation/depletion  Net 
 
Land  417,130  417,130  417,475  417,475 
Buildings and improvements  1,854,871  (663,930)  1,190,941  1,806,090  (614,967)  1,191,123 
Machinery, equipment and installations  23,188,703  (7,762,601)  15,426,102  22,615,610  (6,676,242)  15,939,368 
Projects in progress  1,941,972  1,941,972  1,269,547  1,269,547 
Other  1,448,563  (358,287)  1,090,276  1,037,491  (305,313)  732,178 
Impairment  (180,311)    (180,311)  (183,419)    (183,419) 
Total Consolidated  28,670,928  (8,784,818)  19,886,110  26,962,794  (7,596,522)  19,366,272 
 
Total Parent Company  19,000,279  (7,666,257)  11,334,022  18,030,241  (6,930,057)  11,100,184 

 

This table was presented in the Company’s 2010 annual financial statements, in Note 14.

 

The projects in progress mainly relate to operating improvements to increase the economic useful life of machinery and equipment and to the expansion projects, particularly the expansion of the PVC plant in the State of Alagoas, and the construction of a new butadiene plant in the State of Rio Grande do Sul.

 

Impairment test for fixed assets

 

There were no significant events or circumstances in the period ended September 30, 2011 that indicate the need for an impairment test on the fixed assets.

 

13.                   Intangible assets

  Consolidated 
  September/2011  December/2010 
  Cost  Accumulated amortization  Net  Cost  Accumulated amortization  Net 
 
Goodwill based on future profitability  3,246,668  (1,182,961)  2,063,707  3,246,668  (1,182,961)  2,063,707 
Trademarks and patents  208,540  (91,999)  116,541  220,343  (83,132)  137,211 
Software and use rights  486,549  (197,429)  289,120  425,291  (152,609)  272,682 
Contracts with customers and suppliers  644,447  (80,009)  564,438  644,447  (38,865)  605,582 
Total Consolidated  4,586,204  (1,552,398)  3,033,806  4,536,749  (1,457,567)  3,079,182 
 
Total Parent Company  3,692,483  (1,436,722)  2,255,761  3,685,984  (1,405,873)  2,280,111 

13.                      

This table was presented in the Company’s 2010 annual financial statements, in Note 15.

 

27

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

Impairment test of intangible assets with an indefinite useful life

 

In December 2010, the Company tested intangible assets for impairment and did not identify any losses. The projection of cash flows used was for 5 years from December 2010. The assumptions used to determine the amount using the discounted cash flow method include: projections of cash flows based on estimates of business for future cash flows, discounted rates based on the Weighted Average Cost of Capital (WACC) and growth rates to determine the perpetuity based on annual inflation rate according to the Broad Consumer Price Index (“IPCA”).

 

There were no significant events or circumstances in the period ended September 30, 2011 that indicate the need for an impairment test on the intangible assets with an indefinite useful life.

 

14.                   Other payables

  

  Parent company  Consolidated 
  September/2011 December/2010   September/2011   December/2010  
 
Credit notes  108  828  203  6,365 
Commissions  26,566  1,026  27,288  4,823 
Lease agreements  5,754  13,187  20,092  27,693 
Trade notes  231,390  226,894  248,487  230,085 
Labor agreements (i)  1,231  72,437  3,248  83,875 
Other payables  28,539  49,130  110,977  133,085 
Total  293,588  363,502  410,295  485,926 
Current liabilities  53,179  125,935  139,324  233,322 
Non-current liabilities  240,409  237,567  270,971  252,604 
Total  293,588  363,502  410,295  485,926 

 

(i) In March and September 2011, the Company made the payment of the second and third installments of the labor agreement entered into between Braskem, Braskem Petroquímica and the Labor Union in the Petrochemical, Chemical, Plastic and Related Industries and Companies of the State of Bahia to end the litigation related to the collective bargaining agreement (“Clause 4”).

 

This table was presented in the Company’s 2010 annual financial statements, in Note 16.

28

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

15.                   Borrowings 

  

  Annual financial charges Consolidated 
  Monetary adjustment  Average interest rates
 
(unless otherwise stated) 
September/2011  December/2010 
 
Foreign currency         

Eurobonds 

Note 15 (a)  Note 15 (a)  5,965,116  3,927,712 

Advances on exchange contracts 

US dollar exchange variation  1.61%  148,378   

Export prepayments 

Note 15 (b)  Note 15 (b)  1,782,307  2,287,738 

Medium-Term Notes (ii) 

US dollar exchange variation  11.75%  159,925  438,031 

Raw material financing 

US dollar exchange variation  2.60%  10,537  15,142 

Financing for the acquisition of investments (iii) 

US dollar exchange variation  4,45%    352,480 

Financing for the acquisition of investments 

US dollar exchange variation  1.70% to 1.80% above Libor  185,463   

BNDES 

Post-fixed monetary  6.04%  7,306  11,383 

 

adjustment (UMBNDES) (i)       

BNDES 

US dollar exchange variation  6.08%  370,467  296,318 

Working capital 

US dollar exchange variation  7.67%  716,403  658,942 

Working capital 

US dollar exchange variation  101.25% to 105.5% of CDI    1,301 

Project financing (NEXI) 

Yen exchange variation  0.95% above Tibor  40,640  66,602 

Transaction costs, net 

    (82,833)  (29,195) 
 
Local currency       

Working capital 

  98.5% to 112.5% of CDI  1,557,481  867,570 

Working capital 

  12.14%  289,956  266,145 

Acquisition of machinery and equipment (FINAME) 

TJLP  1.36%  6,685  9,842 

Acquisition of machinery and equipment (FINAME) 

TJLP  4.77%  1,718  1,024 

BNDES 

TJLP  3.05%  2,419,504  2,419,712 

BNDES 

TJLP  4.54%  18,292 

Support to the production of goods for export 

  7.00%  150,423  150,452 

(BNDES EXIM) 

       

Banco do Nordeste do Brasil (BNB) 

  8.50%  182,411  213,686 

Project financing (FINEP) 

TJLP  0.01%  41,561  61,975 

Project financing (FINEP) 

TJLP  4.67%  37,523  10,004 

Project financing (FUNDES) 

  6.00%  203,201  187,419 

Transaction costs, net 

    (1,805)  (3,538) 
Total      14,210,659  12,210,745 
 
Current liabilities      1,399,317  1,206,444 
Non-current liabilities      12,811,342  11,004,301 
Total      14,210,659  12,210,745 

 

(i)         UMBNDES = monetary unit of BNDES (National Bank for Economic and Social Development).

(ii)       In April 2011, the Company paid for part of this financing in advance.

(iii)      In July 2011, the subsidiary Braskem America settled this financing in advance.

 

29

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

(a)                    Bonds 

 

        Consolidated 
Issue date    Issue amount US$ thousand  Maturity   Interest (% per year)  September/2011  December/2010 
August 2005  (i)  250,000  June 2015  9.38  124,807  251,861 
April 2006  (i)  500,000  no maturity date  9.00    339,143 
September 2006  (i)  275,000  January 2017  8.00  245,850  473,886 
June 2008    500,000  June 2018  7.25  948,674  837,294 
May 2010    400,000  May 2020  7.00  762,385  673,348 
May 2010    350,000  May 2020  7.00  667,087  589,180 
October 2010    450,000  no maturity date  7.38  849,182  763,000 
April 2011  (i)  750,000  April 2021  5.75  1,427,453   
July 2011  (ii)  500,000  July 2041  7.13  939,678   
Total    3,975,000      5,965,116  3,927,712 

 

  

 

b)                    Export prepayments (“EPP”)

 

    Initial amount
of the transaction
(US$ thousand) 
    Consolidated 
Issue date    Settlement  Charges (% per year)  September/2011  December/2010 
December 2005    55,000  December 2012  US dollar exchange variation + semiannual Libor + 1.60  31,884  45,837 
July 2006    95,000  June 2013  US dollar exchange variation + 3.17  38,537  51,166 
July 2006    75,000  July 2014  US dollar exchange variation + 2.73  78,819  89,561 
March 2007    35,000  March 2014  US dollar exchange variation + 4.10 R 46,360  58,630 
April 2007    150,000  April 2014  US dollar exchange variation + 3.40  279,851  250,662 
November 2007  (iii)  150,000  November 2013  US dollar exchange variation + 3.53    250,410 
October 2008  (i)  725,000  October 2013  US dollar exchange variation + 5.64    670,378 
August 2009    20,000  July 2011  US dollar exchange variation + semiannual Libor + 5.00    34,482 
March 2010    100,000  March 2015  US dollar exchange variation + 4.67  186,663  168,752 
May 2010    150,000  May 2015  US dollar exchange variation + semiannual Libor + 2.40  280,803  250,631 
June 2010    150,000  June 2016  US dollar exchange variation + semiannual Libor + 2.60  280,754  250,419 
December 2010    100,000  December 2017  US dollar exchange variation + semiannual Libor + 2.47  186,988  166,810 
March 2011    200,000  February 2021  US dollar exchange variation + semiannual Libor + 1.20  371,648 
Total    2,005,000      1,782,307  2,287,738 

 

 

(i)       In April 2011, Braskem Finance concluded the funding of US$ 750 million, which was part of the financial resources used to: (a) partially settle in advance the bonds issued in August 2005 and September 2006; (b) fully settle the perpetual bonds issued in April 2006; (c) partially settle in advance the financing obtained through the Medium-Term Notes program; and (d) fully settle in advance the financing obtained in October 2008 through export prepayments.

 

(ii)     On July 19, 2011, the subsidiary Braskem America Finance completed the funding of US$ 500 million with semiannual payments of interest on January 22 and July 22 of each year.

 

(iii)   On September 28, 2011, an export prepayment amounting to R$ 271,798 (US$ 150,932 thousand) was fully settled in advance.

 

 

 

 

 

30

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

(c)                    Payment schedule

 

The long-term amounts mature as follows:

 

 

  Consolidated 
  September/2011  

December/2010

 
2012  196,476  1,238,243 
2013  1,202,966  1,814,902 
2014  1,701,434  1,691,089 
2015  966,157  1,069,774 
2016  952,456  671,495 
2017  505,234  683,258 
2018  1,288,546  1,082,112 
2019  1,109,415  159,965 
2020  1,724,105  1,510,429 
2021 onwards  3,164,553  1,083,034 
Total  12,811,342  11,004,301 

 

 

(d)                    Capitalized financial charges

 

The Company and its subsidiaries capitalized financial charges in the period ended September 30, 2011 in the amount of R$ 70,226 (R$ 38,404 on September 30, 2010), including monetary and exchange variation. The average rate of these charges in the period was 7.34% per year.

 

 

(e)                    Covenants 

 

Some of the financing agreements of the Company establish limits for certain indicators related to the capacity for indebtedness and payment of interest.

 

The first indicator establishes a limit for the indebtedness of the Company based on its EBITDA generating capacity.

                                                                        

The second indicator found in the agreements of the Company is the division of consolidated EBITDA by net interest, which corresponds to the difference between interest paid and interest received.

 

At September 30, 2011, all commitments assumed were complied with.

 

 

The information related to borrowings was presented in the Company’s 2010 annual financial statements, in Note 17.

 

 

 

31

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

16.                   Debentures (public issue of non-convertible debentures)

 

On September 1, 2011, the Company paid the amount of R$ 530,424 for non-convertible debentures related to the 14th issue started in August 2006.

 

On September 30, 2011, the balance of R$ 18,518 refers to the first issue of non-convertible debentures of the jointly-controlled subsidiary RPR presented in the consolidated non-current liability.

 

The information on debentures was presented in the Company’s 2010 annual financial statements, in Note 18.

 

 

17.                   Financial instruments

 

17.1.             Risk management

 

The Company is exposed to market risks arising from variations in commodity prices, foreign exchange and interest rates; to credit risk arising from the possibility of default by its counterparties in cash equivalents, financial investments and trade accounts receivable; and to liquidity risk to meet its obligations related to financial liabilities.

 

The Company adopts procedures for managing market and credit risks that are in conformity with the new Financial Policy approved by the Board of Directors on August 9, 2010. The purpose of risk management is to protect the cash flows of the Company and reduce the threats to the financing of its operating working capital and investment programs.

 

(a)                    Market risk

 

The Company prepares a sensitivity analysis for each type of market risk to which it is exposed, which is presented in Note 17.5.

 

(b)                    Credit risk

 

The maximum exposure to credit risks of non-derivative assets on the reporting date is their carrying amounts less any impairment loss. On September 30, 2011, the balance of trade accounts receivable is net of the allowance for doubtful accounts and amounts to R$ 273,333 (December 31, 2010 – R$ 269,159).

 

(c)                    Liquidity risk

 

The analysis of the borrowings of the Company by maturity is presented in Note 15 (c) and of the derivative financial instruments is presented in Note 17.3.1. In addition, the Company has two revolving credit lines of (i) US$350 million, which may be used without restrictions for three years as of September, 2010 and (ii) as from August 2011, an additional US$ 250 million that may be used for five years, which allows for the reduction of the amount of cash maintained by Braskem.

 

The information on risk management was presented in the Company’s 2010 annual financial statements, in Note 19.

 

32

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

17.2.             Non-derivative financial instruments

 

Braskem and its subsidiaries held on September 30, 2011 and December 31, 2010 the following non-derivative financial instruments:

 

    Carrying amount  Fair value 
  Classification by category  Fair value hierarchy  September/2011  December/2010  September/2011  December/2010 
Cash andcash equivalents (Note 4)             
Cash and banks  Loans and receivables    1,335,770  252,925  1,335,770  252,925 
Financial investments in Brazil  Held for trading  Level 2  505,660  2,208,475  505,660  2,208,475 
Financial investments in Brazil  Loans and receivables    851,414  851,414 
Financial investments abroad  Held for trading  Level 2  561,115  162,870  561,115  162,870 
      3,253,959  2,624,270  3,253,959  2,624,270 
 
Financial investments (Note 5)             
FIQ Sol investments  Held for trading  Level 2  27,607  204,123  27,607  204,123 
Investments in foreign currency  Held for trading  Level 2  16,841  32,112  16,841  32,112 
Shares  Held for trading  Level 1  3,023  84  3,023  84 
FIQ Sol investments  Loans and receivables    137,152  137,152 
Quotas of receivables investment fund  Held to maturity    30,793  28,706  30,793  28,706 
Restricted deposits  Held to maturity    2,022    2,022   
      217,438  265,025  217,438  265,025 
 
Trade accounts receivable (Note 6)  Loans and receivables    2,597,805  1,956,951  2,597,805  1,956,951 
 
Related parties (Note 8)             
Assets  Loans and receivables    57,020  53,742  57,020  53,742 
Liabilities  Loans and receivables    68,708  31,386  68,708  31,386 
 
Trade payables  Other financial liabilities    7,059,949  5,201,162  7,059,949  5,201,162 
 
Borrowings (Note 15)             
Foreign currency  Other financial liabilities    9,386,542  8,055,649  9,354,980  8,127,648 
Local currency  Other financial liabilities    4,908,755  4,187,829  4,908,755  4,187,829 
      14,295,297  12,243,478  14,263,735  12,315,477 
 
Debentures (Note 16)  Other financial liabilities    18,518  517,741  18,518  516,562 

 

 

Fair value hierarchy

 

Level 1 – fair value obtained through prices quoted (without adjustments) in active markets for identical assets or liabilities, such as the stock exchange.

 

Level 2 – Fair value obtained from discounted cash flow models, when the instrument is a forward purchase or sale or a swap contract, or valuation models of option contracts, such as the Black-Scholes model, when the derivative has the characteristics of an option; and

 

Level 3 – techniques that use data that have a significant effect on fair value and that are not based on observable market data, that is, unobservable inputs. The Company did not apply this technique on its financial instruments.

 

 

33

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

17.3.             Derivative financial instruments

 

The table below shows the transactions with derivative financial instruments of Braskem and its subsidiaries as of September 30, 2011 and December 31, 2010.

 

    Interest rate/Currency         
Identification    Exposure of the principal amount  Hedge  Nominal
value

 December/2010

Financial
settlement
Change in fair value Note (17.3.2)  September/2011 
Non-hedge accounting transactions                 
Foreign exchange swap  Note 17.3.1 (a)  Yen  CDI  R$ 279,495  13,700  (11,090)  (4,343)  (1,733) 
Foreign exchange swap  Note 17.3.1 (a)  US dollar  CDI  R$ 400,000      54,882  54,882 
Repurchase of shares swap (i)  Note 17.3.1 (a)  Shares  CDI  R$ 3,707      63  63 
        R$ 683,202  13,700  (11,090)  50,602  53,212 
Hedge accounting transactions                 
Braskem Inc.                 
Interest rate swaps  Note 17.3.1 (b)  Libor  Contractual fixed rate  US$ 400,000 thousand  42,890  (34,950)  (7,940) 
Braskem                 
Interest rate swaps  Note 17.3.1 (b)  Libor  Contractual fixed rate  US$ 526,146 thousand  25,988  (9,945)  7,999  24,042 
Braskem                 
Interest rate swaps  Note 17.3.1 (b)  Pre-contractual rate  CDI  US$ 42,612 thousand  456  (1,368)  (912) 
Braskem America                 
Interest rate swaps  Note 17.3.1 (b)  Libor  Contractual fixed rate  US$ 210,000 thousand  1,523  (4,405)  2,882 
Braskem America                 
Sale swaps  Note 17.3.1 (b)      US$ 29,268 thousand  (1,300)    7,977  6,677 
        US$ 1,208,026 thousand  69,557  (49,300)  9,550  29,807 
Current assets (other receivables)     (1,300)  (2,645) 
Current liabilities (hedge transactions)     50,124  71,639 
Non-current liabilities (hedge transactions)     34,433  14,025 
               83,257          83,019 
(i) Braskem shares were repurchased by a financial institution and are the subject of a swap operation (Note 24 (d)).

  

 

  

34

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

17.3.1.       Derivatives outstanding at September 30, 2011

(a)                    Non-hedge accounting transactions

·      Project financing (NEXI) related swaps

Braskem :           
      Fair value 
Identification  Nominal value R$ thousand  Interest rate  Maturity  September/2011  December/2010 
Swap NEXI I  28,987  104.29% CDI  June 2012  (504)  1,051 
Swap NEXI II  136,495  101.85% CDI  March 2012  992  9,283 
Swap NEXI III  86,110  103.98% CDI  June 2012  (1,780)  3,089 
Swap NEXI IV  27,903  103.98% CDI  June 2012  (441)  277 
Total  279,495      (1,733)  13,700 
 
Current assets (other receivables)        (1,733)   
Current liabilities (hedge transactions)          13,700 
Total        (1,733)  13,700 

 

 

·      Export prepayment related interest rate swaps (NCE)

    

Braskem:           
      Fair value 
Identification  Nominal value R$ thousand  Interest rate  Maturity  September/2011  December/2010 
Swap NCE I  200,000  5.4400%  August 2019  30,148   
Swap NCE II  100,000  5.4000%  August 2019  13,058   
Swap NCE III  100,000  5.3700%  August 2019  11,676    
Total  400,000      54,882   
 
Current liabilities (hedge transactions)        54,882   
Total        54,882   

 

 

·      Repurchase of shares related swaps (Note 24 (b))

 

Braskem:           
      Fair value 
Identification  Nominal value R$ thousand  Interest rate  Maturity  September/2011  December/2010 
Repurchase TRS  3,707  108% CDI  August 2012  63     
Total  3,707      63    
 
Current liabilities (hedge transactions)        63     
Total        63    

 

 

The regular changes in the fair value of swaps are recorded as financial income or expenses in the same period in which they occur. The Company recognized financial expenses of R$ 50,602 related to the variation in the fair value of these swaps for the period ended September 30, 2011.

 

35

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

(b)                    Hedge accounting transactions

 

As a consequence of the advanced payment of the (i) bond and export prepayment contracts mentioned in Note 15 (a) and (b), and (ii) financing for the acquisition of the investment mentioned in Note 15 (iii) the Company settled in advance interest rate swap transactions that would mature in October 2013 and April 2015.

 

·      Export prepayment related interest rate swaps

 

Braskem:           
      Fair value 
Identification  Nominal value US$ thousand  Interest rate  Maturity  September/2011

December/2010

Swap EPP X  35,000  2.5040%  March 2014  1,289  1,786 
Swap EPP XI  75,000  1.9450%  July 2014  1,479  1,455 
Swap EPP XII  100,000  2.1200%  November 2013  4,061 
Swap EPP XIII  50,000  2.1500%  November 2013  2,082 
Swap EPP XIV  50,000  2.6350%  April 2014  4,722  3,734 
Swap EPP XV  100,000  2.6200%  April 2014  9,376  7,392 
Swap EPP XVI  47,500  1.6650%  June 2013  333  606 
Swap EPP XVII  75,000  2.1975%  March 2015  5,154  3,684 
Swap EPP XIX  25,000  2.1700%  March 2015  1,689  1,188 
Total  557,500      24,042  25,988 
 
Current liabilities (hedge transactions)        10,017  13,918 
Non-current liabilities (hedge transactions)        14,025  12,070 
Total        24,042  25,988 

 

 

·      Agribusiness credit notes (NCA) related swaps

 

Braskem:           
      Fair value 
Identification  Nominal value US$ thousand  Interest rate  Maturity  September/2011  December/2010 
Swap NCA I  42,612  100.70% CDI  September 2012  (912)  456 
Total  42,612      (912)  456 
 
Current assets (other receivables)        (912) 
Non-current liabilities (hedge transactions)          456 
Total        (912)  456 

 

 

36

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

·      Sale price swaps


Braskem America:           
    Fair value 
Identification  Nominal value US$ thousand  US$ fixed price/metric  Maturity  September/2011  December/2010 
Sale price swap  29,268  1,478  December 2015  6,677  (1,300) 
Total  29,268      6,677  (1,300) 
 
Current assets (other receivables)          (1,300) 
Current liabilities (hedge transactions)        6,677   
Total        6,677  (1,300) 

  

 

17.3.2.       Hedge operations presented in “other comprehensive income” in equity

 

The derivatives indicated in items 17.3.1 (b) were designated as cash flow hedge, resulting in closing balances in “other comprehensive income”.  The appropriations of interest are allocated to interest expenses in the financial expenses group. The summary of changes in the account is as follows:

 

     
  December/2010  Appropriation of accrued interest  Change in fair value  September/2011 
Swaps EPP Braskem Inc.  (39,315)  31,375  7,940 
Swaps EPP Braskem  (23,013)  9,865  (7,999)  (21,147) 
Swaps loans Braskem  (456)  1,368  912 
Swaps loans Braskem America  212  2,670  (2,882) 
Sale price swaps Braskem America  1,300  1,487  (7,977)  (5,190) 
  (61,272)  45,397  (9,550)  (25,425) 

 

On September 30, 2011, the appropriation of accrued interest and change in the fair value of derivatives designated as “cash flow hedge” was R$ 35,847, which, with the effect of income tax and social contribution of R$ 1,099, amounts to R$ 34,748, and is presented within “other comprehensive income” in equity.

 

37

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

17.4.             Credit quality of financial assets

 

(a)                    Trade accounts receivable

 

Only a few of the Company's customers have risk ratings assigned by credit rating agencies.  For this reason, the Company developed its own credit rating system for all accounts receivable from domestic customers and part of the accounts receivable from foreign customers.  The Company does not apply this rating to all of its foreign customers because most accounts receivable from them are covered by an insurance policy or letters of credit issued by banks. As of September 30, 2011, the credit ratings are as follows:

 

   

 

 

Percentage

1

Minimum risk

 

 

25.79

2

Low risk

 

 

32.74

3

Moderate risk

 

 

28.83

4

High risk

 

 

3.96

5

Very high risk

(i)

 

8.68

 

(i)         Most customers in this group are inactive and the respective accounts are in the process of collection actions. Customers in this group that are still active purchase from Braskem and pay in advance.

 

38

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

(b)                    Other financial assets

 

In order to determine the credit ratings of counterparties in financial assets classified as cash and cash equivalents, held for trading, held to maturity and loans and receivables, the Company uses the following ratings agencies: Standard & Poors, Moody’s and Fitch Ratings.

 

    September/2011

December/2010

Cash and cash equivalents and financial investments     

 AAA

1,754,528  2,136,193 

 AA+

251,741  445,867 

AA

30,066  43,154 

AA-

187,682  37,397 

A+

1,083,293  78,920 

A-

18,196  37,176 

BBB+

18,684 

BB+

19,714  18,878 

B+

5,775  3,378 

Other financial assets with no risk assessment 

70,746  8,830 
    3,421,741  2,828,477 
Held to maturity     

Quotas of investment funds in credit rights (i) 

30,793  28,706 

Restricted deposits (ii) 

2,022   
    32,815  28,706 
Other investments (offshore funds)     

Sundry funds (i) 

16,841  32,112 
    16,841  32,112 
 
Total    3,471,397  2,889,295 
 
(i)  Financial assets with no internal or external ratings.     
(ii)  Risk-free financial assets.     

 

39

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

17.5.             Sensitivity analysis

 

The derivative financial instruments may be subject to changes in their fair value as a result of the variation in commodity prices, foreign exchange rates, interest rates, shares and share indexes, price indexes and other variables. The sensitivity of the derivative and non-derivative financial instruments to these variables are presented below:

 

(a)                    Selection of risks

 

The three main risks that may most affect the value of the Company’s financial instruments are:

 

a) Brazilian real-U.S. dollar exchange rate;

b) Brazilian real-yen exchange rate;

c) Libor floating interest rate.

 

For the purposes of the risk sensitivity analysis, the Company presents the exposures to currencies as if they were independent, that is, without reflecting in the exposure to a foreign exchange rate the risks of the variation in other foreign exchange rates that could be directly influenced by it.

 

(b)                    Selection of scenarios

 

In accordance with CVM Instruction No. 475/08, the Company included three scenarios in the sensitivity analysis, one of which is probable and the other two represent adverse effects to the Company. In the preparation of the adverse scenarios, only the impact of the variables on the financial instruments, including derivatives, and on the items covered by hedge transactions, was considered. The overall impacts on the Company’s operations, such as the one arising from the revaluation of inventories and revenue and future costs, were not considered.  Since the Company manages its exposure to foreign exchange rate risk on a net basis, adverse effects from a depreciation of the Brazilian real in relation to the U.S. dollar can be offset by opposing effects on the Braskem’s operating results.

 

The FOCUS survey published by the Central Bank of Brazil on September 30, 2011 was considered for the probable scenario for the base date December 31, 2011.  For the interest rate variables not considered in the FOCUS survey, the probable scenario considered was the Interbank Deposit Certificate (CDI) percentage variation. For the exchange rate variables not included in the FOCUS survey, the probable scenario considered was the U.S. dollar-real percentage variation.

 

For the Brazilian real-U.S. dollar exchange rate, an increase of 25% was considered for the possible adverse scenario and of 50% for the extreme scenario based on the exchange rate on September 30, 2011.

 

For the Brazilian real-yen exchange rate, an increase of 25% was considered for the possible adverse scenario and of 50% for the extreme scenario based on the exchange rate on September 30, 2011.

 

For the Libor interest rate, a decrease of 25% was considered for the possible adverse scenario and of 50% for the extreme scenario based on the Libor rate on September 30, 2011.

 

The sensitivity amounts in the table below are the changes in the value of the financial instruments in each scenario, except for table (e), which shows the changes in future cash flows.

 

 

 

 

40

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

 

(c)                    Sensitivity to the Brazilian real-U.S. dollar exchange rate

 

The sensitivity of each financial instrument, including derivatives and items covered by them, to the variation in the Brazilian real-US dollar exchange rate is presented in the table below:

 

   
Instrument  Probable  Possible adverse (25% )  Extreme adverse (50% ) 
BNDES  25,342  (94,443)  (188,886) 
Bonds  398,739  (1,485,977)  (2,971,954) 
Working capital/structured operations  60,500  (225,466)  (450,933) 
Raw material financing  707  (2,634)  (5,269) 
Medium-Term Notes  10,728  (39,981)  (79,963) 
Export prepayments  77,482  (288,750)  (577,499) 
Financial investments abroad  (67,123)  250,147  500,294 
Export prepayment debt, plus hedge, of which:       

Export prepayment debt 

42,082  (156,827)  (313,654) 

Export prepayment swap 

1,613  (6,011)  (12,021) 
Other swaps  29,726  (110,778)  (221,557) 

 

 

(d)                    Sensitivity to the Brazilian real-yen exchange rate

 

The sensitivity of each financial instrument, including derivatives and items covered by them, to the variation in the Brazilian real-yen exchange rate is presented in the table below:

 

   
Instrument  Probable  Possible adverse (25% )  Extreme adverse (50% ) 
Project finance (NEXI), plus swaps, of which:       
Debt (NEXI)  2,579  (9,610)  (19,219) 
Swaps (NEXI)  (2,708)  10,092  20,184 

 

 

 

(e)                    Sensitivity of future cash flows to the Libor floating interest rate

 

The sensitivity of future interest income and expenses of each financial instrument, including derivatives and items covered by them, is presented in the table below:  The figures represent the impact on financial income (expenses), taking into consideration the average term of the respective instrument.

 

   
Instrument  Probable  Possible adverse (25% )  Extreme adverse (50% ) 
Raw material financing  23  (68)  (135) 
Export prepayments  2,497  (7,426)  (14,758) 
Export prepayment debt, plus hedge, of which:       
Export prepayment debt  1,356  (4,033)  (8,015) 
Export prepayment swap  (1,356)  4,033  8,015 

 

The information related to financial instruments was presented in the 2010 annual financial statements, in Note 19.

 

41

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

18.                   Taxes payable

 

  Parent company  Consolidated 
  September/2011 December/2010  September/2011 December/2010
Current         

IPI 

37,806  28,413  58,071  49,721 

PIS and COFINS 

15,606  10,111  27,785 

Income tax and social contribution 

161,367  19,410  207,156  31,055 

ICMS 

76,463  38,482  140,153  122,445 

Taxdebt refinancing program - law No. 11,941/09 

126,079  97,277  131,025  104,100 

Other 

27,168  36,151  39,759  54,956 

Total 

428,883  235,339  586,275  390,062 
 
Non-current         

ICMS 

1,704  1,704  3,456  48,863 

Education, SAT and INSS 

40,085  40,085 

Taxdebt refinancing program - law No. 11,941/09 

1,469,601  1,351,622  1,533,848  1,431,358 

Other 

50,587  56,293  63,197  63,263 

Total 

1,521,892  1,449,704  1,600,501  1,583,569 

   

Tax debt refinancing program – Law No. 11,941/09

 

In June 2011, the Federal Revenue Service made available the debt refinancing program provided for in Law No. 11,941/09. Additionally, as allowed by the program, the Company included new tax debts related to an assessment notice arising from the use of a tax credit before the lawsuit that sought the recognition of the unconstitutionality of the changes in the determination of PIS introduced by Decree-Laws No. 2,445 and No. 2,449/88 was granted a final an unappealable decision.  The amount of this debt, which was included in the refinancing program based on a legal decision on a writ of mandamus, since the Federal Revenue Service did not allow it in this program, totals R$ 106,083.  As described in Note 9 (b), we note that, at the same time, a credit of R$ 91,431 arising from a final and unappealable decision that has been recently granted in favor of the Company was recognized. Accordingly, the recognition of the liability and the asset generated a negative impact on the results for the period in the amount of R$ 14,652.

 

The amount consolidated by the Federal Revenue Service totaled R$ 1,664,907 to be paid in monthly and consecutive installments of R$ 10,678, adjusted based on the SELIC rate as from June 2011. At September 30, 2011, the balance of R$ 1,664,873 will be paid in 157 installments.

 

 

The information related to taxes payable was presented in the Company’s 2010 annual financial statements, in Note 20.

 

 

42

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

19.                   Income tax and social contribution

(a)                    Reconciliation of the effects of income tax and social contribution on the Company’s profit

  Parent company  Consolidated 
  9M11  9M10  9M11  9M10 
Profit (loss) before income tax andsocial contribution andnon-controlling shareholders  (598,344)  1,825,850  (533,532)  1,812,567 
 
Income tax and social contribution at the rate of 34%  203,437  (620,789)  181,401  (616,272) 
 
Permanent adjustments to the income tax andsocial contribution calculation basis         

Income tax and social contribution on equity in results of investees 

13,833  26,910  (844)  25,655 

Effects of taxes paid in installments 

13,896  23,328  13,896  23,328 

Tax incentives (Sudene and PAT) 

61,812  29,191  62,427  30,903 

Effect of IFRS adjustments 

  275,147    314,873 

Other 

(22,775)  (25,232)  (39,303)  (57,989) 
Effect of income tax andsocial contribution on results of operations  270,203  (291,445)  217,577  (279,502) 
 
Breakdown of income tax and social contribution:         
 
Current income tax and social contribution  (216,214)  (86,627)  (269,040)  (137,286) 
Tax incentives (Sudene and PAT)  61,812  29,191  62,427  30,903 
Current income tax andsocial contribution  (154,402)  (57,436)  (206,613)  (106,383) 
 
Deferred income tax and social contribution  424,605  (234,009)  424,190  (173,119) 
Deferred income tax andsocial contribution  424,605  (234,009)  424,190  (173,119) 
 
Total income tax andsocial contribution on profit or loss  270,203  (291,445)  217,577  (279,502) 

 

 

43

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

(b)               Deferred income tax and social contribution

 

  

  Parent company  Consolidated 
  September/2011 December/2010 September/2011 December/2010
Breakdown of deferred income tax         
 
Non-current assets         
Taxlosses  7,096  337,470  372,064 
Amortized goodwill  50,361  77,157  53,189  80,222 
Temporary differences  103,033  71,027  149,965  91,149 
Temporary adjustments of accounting criteria     
arising from Laws No. 11,638/07 and No. 11,941/09  104,306  114,088  284,534  296,667 
Total  257,700  269,368  825,158  840,102 
 
Non-current liabilities         
Exchange variations  81,844  474,834  84,947  474,834 
Temporary differences  5,686  6,130  358,006  289,200 
Temporary adjustments of accounting criteria     
arising from Laws No. 11,638/07 and No. 11,941/09  502,023  431,202  975,708  930,225 
Total  589,553  912,166  1,418,661  1,694,259 
 
Breakdown of deferred social contribution         
 
Non-current assets         
Social contribution taxloss carryforwards  1,863  124,107  133,486 
Amortized goodwill  18,130  28,524  19,148  29,628 
Temporary differences  32,832  21,733  41,286  27,928 
Temporary adjustments of accounting criteria 
arising from Laws No. 11,638/07 and No. 11,941/09  37,550  39,811  102,432  105,541 
Total  88,512  91,931  286,973  296,583 
 
Non-current liabilities         
Exchange variations  29,464  170,940  30,581  170,940 
Temporary differences  456  493 
Temporary adjustments of accounting criteria     
arising from Laws No. 11,638/07 and No. 11,941/09  180,728  155,234  351,255  334,846 
Total  210,192  326,174  382,292  506,279 

 

 

44

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

c)       Changes in tax loss and social contribution tax loss carryforwards

 

  Parent company  Consolidated 
  Income tax  Social contribution  Income tax Social contribution  
 
Tax loss and social contribution tax loss carryforwards in December 2010  28,385  20,702  1,488,255  1,483,181 

Use of tax loss in the period 

(28,385)    (66,119)   

Use of social contribution tax loss carryforwards in the period 

  (20,702)    (57,123) 

Write-off from use in the refinancing program – Law No. 11,941/09 

      (72,256)  (47,096) 
Tax loss and social contribution tax loss carryforwards in September 2011      1,349,880  1,378,962 
 
Income taxand social contribution rates  25%  9%  25%  9% 
 
Tax credit      337,470  124,107 

 

The information related to income tax and social contribution was presented in the Company’s 2010 annual financial statements, in Note 21.

 

45

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

20.                   Sundry provisions

 

  Parent company  Consolidated 
  September/2011  December/2010 September/2011 December/2010 
 
Bonus provision  16,139  17,554  18,954  21,538 
Provision for recovery of environmental damages  23,242  35,555  25,711  36,282 
Sundry legal provisions  67,188  97,422  320,043  330,807 
Other       7,090  6,240 
Total  106,569  150,531  371,798  394,867 
 
Current liabilities  16,139  26,036  21,903  32,602 
Non-current liabilities  90,430  124,495  349,895  362,265 
Total  106,569  150,531  371,798  394,867 

 

 

The breakdown of the balance of provisions for legal claims is as follows:

 

 
  Parent company  Consolidated 
  September/2011  December/2010  September/2011  December/2010 
 
Labor claims  30,618  25,129  39,092  33,302 
Taxclaims  33,585  57,911  277,643  282,729 
Civil lawsuits  2,985  13,711  3,306  14,105 
Other    671  2  671 
  67,188  97,422  320,043  330,807 

 

This table was presented in the Company’s 2010 annual financial statements, in Note 22.

 

21.                   Long-term incentives

 

The breakdown of the number and amount of the investment units in the parent company and consolidated financial statements at September 30, 2011 are as follows:

 

  September/2011  December/2010 
  Number  Amount  Number  Amount 
Investment units         
Issued (Alfa units)  566,585  10,963  672,753  8,699 
Bonus (Beta units)  539,809  4,683  665,268  5,743 
Total  1,106,394  15,646  1,338,021  14,442 

 

In the period, 125,643 Alfa investment units amounting to R$ 2,431 and 125,459 Beta investment units amounting to R$ 2,428 were redeemed.

 

This table was presented in the Company’s 2010 annual financial statements, in Note 23.

 

 

46

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

22.                   Private pension plans

 

The amounts recognized for defined benefit pension plans are as follows:

 

  

  Parent company  Consolidated 
  September/2011  December/2010  September/2011 December/2010
Actuarial asset recorded in         

Novamont Braskem America (i) 

    13  270 
 
Actuarial liabilities with         

Petros 

107,906  109,894  108,756  110,744 

Defined benefit pension plan - RPR 

      12,773 
  107,906  109,894  108,756  123,517 
 

(i)         This amount is part of the balance of “other receivables” in non-current assets.

 

The information related to private pension plans was presented in the Company’s 2010 annual financial statements, in Note 24.

 

 

23.                   Contingencies 

 

The Company has contingent liabilities related to legal lawsuits and administrative proceedings arising in the ordinary course of its business. These contingencies are of labor and social security, tax, civil and corporate nature and involve risks of losses that are classified by the Company’s management as possible. A provision for the lawsuits for which the risk of loss is classified as probable is recognized and it is presented in Note 20 of this Quarterly Information.

 

Based on the opinion of the internal legal advisors, there were no significant additions of lawsuits representing lawsuits that involve risk of losses classified as possible, nor significant changes in the progress of the existing lawsuits, except for the monetary adjustments to the amounts involved in the quarter ended September 30, 2011.

 

The description of the main contingent liabilities of the Company was presented in the 2010 annual financial statements, in Note 25.

 

 

47

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

24.                   Equity 

 

(a)                    Capital  

 

At September 30, 2011, the Company's subscribed and paid up capital amounts to R$ 8,043,222 and comprises 801,665,617 shares with no par value divided into 451,669,063 common shares, 349,402,736 class A preferred shares, and 593,818 class B preferred shares.

 

(b)                    Treasury shares and repurchase of shares

 

The breakdown of treasury shares is as follows:

  Parent company  Consolidated 
  September/2011  December/2010  September/2011  December/2010 
Number         

Common shares 

411  411  411  411 

Class A preferred shares 

1,542,258  1,506,060  2,697,016  2,660,818 
  1,542,669  1,506,471  2,697,427  2,661,229 
 
Amount (R$ thousand)  11,325  10,379  60,217  59,271 

 

·           In January 2011, the Company repurchased 36,198 class A preferred shares for the amount of R$ 946 arising from the minority shareholders’ right to withdraw from Braskem Petroquímica due to its merger into Braskem, which was approved by the shareholders on December 27, 2010.

 

 

·           On August 26, 2011, Braskem’s Board of Directors approved a new program for the repurchase of shares to be effective between August 29, 2011 and August 28, 2012 through which the Company may acquire up to 12,162,504 class A preferred shares at market price. The shares may be acquired by the Company or financial institutions contracted for this purpose.

 

The program, which was approved by the Brazilian Securities Commission (“CVM”), provides that even if they are in the possession of financial institutions, the shares repurchased in the ambit of the program will not be entitled to the dividends proposed by the Company.

 

Until the end of the program, Braskem will acquire from the financial institutions, at market price, the shares acquired by them, which is when they will be recorded by the Company as “treasury shares”.

 

By September 30, 2011, 250,100 shares had been repurchased by financial institutions for the amount of R$ 3,707.

 

Additionally, during the term of the program, the shares repurchased by financial institutions will be excluded from the calculation basis of earnings per share since, in essence, they are treasury shares and, for this reason, they are not subject to this calculation.

 

48

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

(c)                    Dividends 

 

On April 29, 2011, The Ordinary General Meeting approved the payment of dividends in the amount of R$ 665,630 as from May 10, 2011, R$ 376,352 of which was made available to common shareholders and R$ 288,891 and R$ 357 to class A and B preferred shareholders, respectively. The remaining proposed and undistributed amount, of R$ 30, was reversed to retained earnings and refers to the 36,198 class A preferred shares acquired by Braskem in January 2011 as a result from the exercise of the right to withdraw by the shareholders of Braskem Petroquímica (Note 24 (b)).

 

The information related to Company’s equity was presented in its 2010 annual financial statements, in Note 26.

 

25.                   Earnings per share

 

The table below shows the reconciliation of profit (loss) for the period adjusted to the amounts used to calculate basic and diluted earnings per share

 

  9M11  9M10 
  Basic  Diluted  Basic  Diluted 
 
Profit (loss) attributable to the Company’s shareholders  (328,141)  (328,141)  1,534,405  1,534,405 
Profit (loss) attributable to class B preferred shareholders      358   
Profit (loss) for the period attributable to other shareholders  (328,141)  (328,141)  1,534,047  1,534,405 
 
Weighted average number of common and class A preferred shares (i)  798,392,873  798,688,188  686,855,086  687,151,995 
 
Earnings (loss) per share (in R$)  (0.4110)  (0.4108)  2.2334  2.2330 

 

 

(i)     In the calculation of the weighted average number of common and class A preferred shares, the Company’s shares repurchased by a financial institution that are not yet recorded as “treasury shares” were excluded from its basis (Note 24 (d)).

 

The information related to the Company’s earnings per share was presented in its 2010 annual financial statements, in Note 27.

 

49

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

26.                   Segment information

 

In February 2011, the Brazilian antitrust agency (“CADE”) approved the operation for the acquisition and integration of Quattor’s assets, which made possible the change in the Company’s organizational structure as from 2011. The change in relation to the previous structure, presented in the Company’s 2010 annual financial statements, in Note 28, is in the distribution of Quattor’s activities among the Basic Petrochemicals and Polyolefin units.  The 2010 information below was reclassified to allow comparability. The Company does not disclose assets per segment since this information is not presented to its chief operating decision maker.

  

  9M11 
  Reportable segments         
  Basic
petrochemicals
 
Polyolefins  Vinyls  Foreign
businesses
 

Chemical
distribution 

Total
reportable
segments
 

Other
segments 

Corporate
unit
Braskem consolidated
before adjustments
Reclassifications/ Eliminations  Braskem
consolidated
 
 
Net sales revenues  17,503,890  9,691,255  1,306,263  2,108,907  570,223  31,180,538  176,262    31,356,800  (6,890,955)  24,465,845 
Cost of products sold  (15,599,851)  (8,802,846)  (1,219,327)  (1,960,727)  (464,192)  (28,046,943)  (151,509)     (28,198,452)  6,896,275  (21,302,177) 
Gross profit  1,904,039  888,409  86,936  148,180  106,031  3,133,595  24,753     3,158,348  5,320  3,163,668 
 
Operating expenses                       
Selling, general and distribution expenses  (414,424)  (599,558)  (109,514)  (98,788)  (72,838)  (1,295,122)  (39,398)  (121,957)  (1,456,477)  (1,456,477) 
Results from equity investments  (2,051)  (2,051)  (2,051) 
Other operating income (expenses), net  (8,294)  (6,210)  (21,372)  (22,369)  3,236  (55,009)  20,597  (6,503)  (40,915)     (40,915) 
  (422,718)  (605,768)  (130,886)  (121,157)  (69,602)  (1,350,131)  (18,801)  (130,511)  (1,499,443)     (1,499,443) 
                                           
Operating profit (loss)  1,481,321  282,641  (43,950)  27,023  36,429  1,783,464  5,952  (130,511)  1,658,905  5,320  1,664,225 
 
 
  9M10 
  Reportable segments         
  Basic
petrochemicals
 
Polyolefins  Vinyls  Foreign
businesses
 
Chemical
distribution
 
Total
reportable
segments
 
Other
segments
 
Corporate
unit
Braskem
consolidated
before
adjustments
Reclassifications/ Eliminations  Braskem
consolidated
 
 
Net sales revenues  13,017,197  8,080,657  1,322,281  1,168,609  571,997  24,160,741  261,254    R24,421,995  (5,893,745)  18,528,250 
Cost of products sold  (11,301,070)  (7,123,154)  (1,192,905)  (1,052,758)  (484,753)  (21,154,640)  (249,827)    (21,404,467)  5,754,265  (15,650,202) 
Gross profit  1,716,127  957,503  129,376  115,851  87,244  3,006,101  11,427    3,017,528  (139,480)  2,878,048 
 
Operating expenses                       
Selling, general and distribution expenses  (400,627)  (458,130)  (100,955)  (43,581)  (57,421)  (1,060,714)  (23,248)  (125,864)  (1,209,826)  (1,209,826) 
Results from equity investments  25,155  25,155  25,155 
Results from business combinations  975,283  975,283    975,283 
Other operating income (expenses), net  (21,658)  4,323  1,717  (6,909)  1,142  (21,385)  2,965  (51,396)  (69,816)     (69,816) 
  (422,285)  (453,807)  (99,238)  (50,490)  (56,279)  (1,082,099)  (20,283)  823,178  (279,204)      (279,204) 
                                          
Operating profit (loss)  1,293,842  503,696  30,138  65,361  30,965  1,924,002  (8,856)  823,178  2,738,324  (139,480)  2,598,844 

 

50

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

27.                   Net sales revenues

  

  Parent company  Consolidated 
  9M11  9M10  9M11  9M10 
Gross sales revenues         

Domestic market 

13,234,677  12,412,932  19,428,400  16,431,093 

Foreign market 

3,750,859  3,545,255  10,089,562  6,479,148 
  16,985,536  15,958,187  29,517,962  22,910,241 
Sales deductions         

Taxes 

(3,134,749)  (2,903,515)  (4,863,029)  (4,297,223) 

Sales returns 

(93,271)  (63,094)  (189,088)  (84,768) 
  (3,228,020)  (2,966,609)  (5,052,117)  (4,381,991) 
 
Net sales revenues  13,757,516  12,991,578  24,465,845  18,528,250 

 

This table was presented in the Company’s 2010 annual financial statements, in Note 29.

 

28.                   Other operating income (expenses)

 

In the period ended September 30, 2011, other consolidated net operating income (expenses) includes:

 

(i)       sale of property, plant and equipment and investment, which had a negative impact amounting to R$ 77,371, R$ 52,605 of which refers to the disposal of assets in the period of tests of the green polyethylene plant;

(ii)     expense with the depreciation of dormant plants amounting to R$ 18,797 (R$ 7,753 in the parent company);

(iii)   expenses with inventory adjustments and losses on changes in raw materials amounting to R$ 13,938;

(iv)   sale of other materials, which had a positive impact, amounting to R$ 7,427;  

(v)     gains related to tax claims amounting to R$ 44,225; and

(vi)   other net operating expenses, amounting to R$ 17,539.

 

 

The information related to the Company’s other operating income (expenses), net was presented in the 2010 annual financial statements, in Note 30.

 

51

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

29.                   Financial results

  Parent company  Consolidated 
  9M11  9M10  9M11  9M10 
Financial income         

Interest income 

189,148  164,285  204,253  192,218 

Monetary variations 

52,645  75,419  41,558  75,735 

Exchange variations 

191,295  7,818  340,037  27,383 

Other 

6,449  8,150  17,790  29,875 
  439,537  255,672  603,638  325,211 
 
Financial expenses         

Interest expenses 

(654,472)  (630,494)  (735,180)  (702,118) 

Monetary variations 

(172,353)  (143,716)  (223,661)  (258,319) 

Exchange variations 

(1,202,105)  337,510  (1,366,293)  330,121 

Adjustment of taxand labor debts (i) 

(139,161)  (49,613)  (167,658)  (49,640) 

Tax expenses on financial operations 

(5,775)  (14,159)  (8,804)  (25,640) 

Discounts granted 

(16,875)  (14,215)  (34,444)  (28,366) 

Transaction costs - amortization 

(3,982)  (13,213)  (18,579)  (38,386) 

Adjustment to labor agreement 

  (79,460)    (90,631) 

Adjustment to present value - appropriation 

(18,556)  (117,033)  (46,042)  (132,360) 

Other 

(23,988)  (25,543)  (200,734)  (116,149) 
  (2,237,267)  (749,936)  (2,801,395)  (1,111,488) 
       
Total  (1,797,730)  (494,264)  (2,197,757)  (786,277) 

 

(i) In the period ended September 30, 2011, the balance includes interest based on the SELIC rate on the refinancing provided for by Law No. 11,941/09 amounting to R$ 113,974.

 

This table was presented in the Company’s 2010 annual financial statements, in Note 31.

 

 

52

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

30.                   Expenses by nature

  Parent company  Consolidated 
  9M11  9M10  9M11  9M10 
Classification by function:         

Cost of products sold 

(11,576,192)  (10,713,405)  (21,302,177)  (15,650,202) 

Selling 

(123,396)  (138,802)  (253,477)  (286,585) 

Distribution 

(234,747)  (218,380)  (355,589)  (221,708) 

General and administrative 

(517,084)  (486,237)  (778,865)  (643,301) 

Research and development 

(41,945)  (40,815)  (68,546)  (58,232) 

Total 

(12,493,364)  (11,597,639)  (22,758,654)  (16,860,028) 
Classification by nature:         

Raw materials or feedstocks 

(9,592,935)  (8,935,005)  (18,218,722)  (13,288,933) 

Personnel expenses 

(781,879)  (657,887)  (1,200,149)  (897,793) 

Outsourced services 

(425,479)  (339,655)  (654,902)  (476,246) 

Tax expenses 

(20,051)  (20,197)  (42,217)  (23,643) 

Depreciation, amortization and depletion 

(782,470)  (773,521)  (1,248,324)  (1,090,748) 

Variable selling expenses 

(222,871)  (232,375)  (373,517)  (319,233) 

Freights 

(507,843)  (489,759)  (747,176)  (566,712) 

Other expenses 

(159,836)  (149,240)  (273,647)  (196,720) 

Total 

(12,493,364)  (11,597,639)  (22,758,654)  (16,860,028) 

 

This table was presented in the Company’s 2010 annual financial statements, in Note 32.

 

 

31.                   Insurance coverage

 

In the period ended September 30, 2011, there were no significant changes in the insurance coverage of Braskem and its subsidiaries.

 

 

32.                   Other receivables

 

On September 30, 2011, the account “other receivables” in the consolidated includes:

 

(i)       in current assets:

·      advances to suppliers amounting to R$ 112,029;

·      amounts receivable from suppliers of the Company as bonus for achieving the contractual target, amounting to R$ 26,856; and

·      amounts receivable from Petrobras amounting to R$ 106,630 (Note 8 (b)).

 

(ii)     non-current assets:

·      expenses for the recovery of damages that occurred in furnaces and in the electric system in the olefin plants of the Camaçari Basic Petrochemicals unit located in the State of Bahia in the amount of R$ 74,105 and R$ 43,643, respectively; and

·      expenses for the recovery of damages that occurred as a result of a leakage of chloride in the Chloride Soda plant in the State of Alagoas amounting to R$ 8,847.

 

53

 


 
 

Braskem S.A.

 

Notes to the quarterly information

at September 30, 2011

All amounts in R$ thousands unless otherwise stated

 

33.                   Advances from customers – non-current

 

On September 30, 2011, the balance of this account includes the advance of R$ 139,080 (US$ 75 million) made by a foreign customer for the acquisition of butadiene between February 2013 and December 2016.

 

 

34.                   Subsequent events

 

(a)                    On September 30, 2011 the Company completed the acquisition of the polypropylene (“PP”) business from The Dow Chemical Company (“Dow Chemical”) announced in July 2011. The negotiations included four industrial units, two in the United States and two in Germany, with an annual production capacity of 1,050 thousand metric tons of PP. In the United States, the plants acquired are located in Freeport and Seadrift in the State of Texas and add 505,000 metric tons to Braskem’s production capacity of PP in that country. These plants were incorporated into the assets of the subsidiary Braskem América. In Germany, the plants are located in Wesseling and Schkopau and have an annual production capacity of 545,000 metric tons. These plants were incorporated into the assets of the new subsidiary of Braskem in that country called Braskem Europe GmbH (Braskem Germany).

 

This acquisition represents a “business combination”, as established in the Accounting Pronouncement CPC 15 and IFRS 3R, which is why the Company’s management will hire a specialized company to measure, at fair value, the assets acquired and liabilities assumed. Under the above mentioned standards, the acquisition date is October 3, 2011, date on which the requirements for the acquisition were met by the parties involved. However, as provided for in the purchase and sale agreement, the assets, liabilities and results of the new plants were assumed retroactively to October 1, 2011. For this reason, the results of the acquired units will be consolidated in the Company’s financial statements as of October 1, 2011.

 

The information required for an operation of this nature will be disclosed in Braskem’s 2011 annual financial statements.

 

The Purchase Price, as defined in the Sale and Purchase Agreement, amounting to US$ 323 million, was paid on October 3, 2011. In addition to the industrial plants, the business combination involved inventories, trade accounts receivable and trade payables. These amounts that will be realized in the short term are part of the working capital associated with the new investment.

 

(b)                    In October 2011, 902,600 shares of the Company were repurchased by a financial institution in accordance with the repurchase program mentioned in Note 24 (b) for the amount of R$ 12,634.

 

 

 

54

 


 

SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: November 17, 2011
  BRASKEM S.A.
 
 
  By:      /s/      Marcela Aparecida Drehmer Andrade
 
    Name: Marcela Aparecida Drehmer Andrade
    Title: Chief Financial Officer

 

FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.