bakpcaob3q13_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, 2013

(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.

Consolidated Financial Statements at

September 30, 2013 and 2012
and Independent Auditors’ Report Review

 

 

 


 
 

 

Report of Independent Registered Public Accounting Firm

 

 

To the Board of Directors and Shareholders

Braskem S.A.

 

We have reviewed the accompanying condensed consolidated balance sheet of Braskem S.A. and its subsidiaries as of September 30, 2013, and the related condensed consolidated statements of income, comprehensive income, and shareholders’ equity for the nine month periods ended September 30, 2013, and September 30, 2012 and the condensed consolidated statement of cash flows for the nine month periods ended September 30, 2013 and September 30, 2012. These interim financial statements are the responsibility of the Company’s management.

 

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States).  A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.

 

Based on our review, we are not aware of any material modifications that should be made to the accompanying condensed consolidated interim financial statements for them to be in conformity with IAS 34 — Interim Financial Reporting issued by the International Accounting Standard Board (IASB).

 

We previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet as of December 31, 2012, and the related consolidated statements of income, comprehensive income, and shareholders’ equity, and of cash flows for the year then ended (not presented herein), and in our report dated February 7, 2013, we expressed an unqualified opinion on those consolidated financial statements.  In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2012, is fairly stated in all material respects in relation to the consolidated balance sheet from which it has been derived.

 

 

PricewaterhouseCoopers Auditores Independentes

Salvador-Bahia,

November 7, de 2013

 

 


 
 

Braskem S.A.

 

Balance sheet

At September 30, 2013

All amounts in thousands of reais

 

 

Assets

Note

 

Sep/2013

 

Dec/2012

   

2.2.1

     

Revised

Current assets

 

       
 

Cash and cash equivalents

4

 

3,854,933

 

3,287,622

 

Financial investments

5

 

61,968

 

172,146

 

Trade accounts receivable

6

 

2,633,775

 

2,326,480

 

Inventories

7

 

4,897,296

 

4,102,055

 

Taxes recoverable

9

 

1,709,696

 

1,476,211

 

Dividends and interest on capital

 

439

 

2,645

 

Prepaid expenses

 

94,843

 

54,013

 

Related parties

8

 

31,750

 

13,912

 

Insurance claims

 

147,025

 

160,981

 

Other receivables

 

558,597

 

818,434

     

 

 

 

     

13,990,322

 

12,414,499

       

Non-current assets held for sale

3(a)

277,828

277,828

       
   

14,268,150

12,692,327

       

Non-current assets

   
 

Financial investments

5

31,592

34,489

 

Trade accounts receivable

6

103,393

37,742

 

Taxes recoverable

9

1,394,606

1,527,134

 

Deferred income tax and social contribution

16(b)

2,480,208

2,062,009

 

Judicial deposits

 

183,015

179,618

 

Related parties

8

132,479

127,627

 

Insurance claims

67,470

47,255

 

Other receivables

279,281

218,279

 

Investments in subsidiaries and jointly-controlled investments

10

113,297

118,787

 

Other investments

 

6,499

6,948

 

Property, plant and equipment

11

23,815,257

21,176,785

 

Intangible assets

12

2,910,171

2,940,966

   

 

 

   

31,517,268

28,477,639

       

Total assets

45,785,418

41,169,966

           

 

 

 

The Management notes are an integral part of the financial statements

2

 


 
 

 

Braskem S.A.

 

Balance sheet

At September 30, 2013                                                                                                                      

All amounts in thousands of reais Continued 

 

 

Liabilities and shareholders' equity

Note

 

Sep/2013

 

Dec/2012

   

2.2.1

     

Revised

Current liabilities

 

       
 

Trade payables

 

 

9,715,114

 

8,897,597

 

Borrowings

13

 

2,492,015

 

1,836,028

 

Project finance

14

 

15,847

 

 

 

Derivatives operations

20.2

 

116,288

 

293,378

 

Payroll and related charges

 

 

458,815

 

349,176

 

Taxes payable

15

 

398,289

 

342,789

 

Dividends and interest on capital

 

 

4,050

 

5,369

 

Advances from customers

 

 

274,216

 

237,504

 

Sundry provisions

17

 

52,150

 

52,264

 

Post-employment benefits

18

 

187,662

 

147,175

 

Other payables

 

 

115,158

 

385,577

   

 

 

 

 

 

   

 

 

13,829,604

 

12,546,857

   

 

       
   

 

       

Non-current liabilities held for sale

3(a)

 

109,770

 

109,770

   

 

       
   

 

 

13,939,374

 

12,656,627

   

 

       

Non-current liabilities

 

       
 

Borrowings

13

 

15,671,336

 

15,675,610

 

Project finance

14

 

3,284,212

 

 

 

Derivatives operations

20.2

 

359,229

 

 

 

Taxes payable

15

 

1,006,065

 

1,164,753

 

Long-term incentives

 

 

9,575

 

10,405

 

Deferred income tax and social contribution

16(b)

 

2,254,591

 

2,138,622

 

Post-employment benefits

18

 

40,393

 

36,602

 

Advances from customers

 

 

163,069

 

204,989

 

Sundry provisions

17

 

378,097

 

363,411

 

Other payables

 

 

504,692

 

266,963

   

 

 

 

 

 

   

 

 

23,671,259

 

19,861,355

   

 

       

Shareholders' equity

21

       
 

Capital

 

 

8,043,222

 

8,043,222

 

Capital reserve

 

 

232,430

 

797,979

 

Other comprehensive income

 

 

(685,336)

 

337,411

 

Treasury shares

 

 

(48,892)

 

(48,892)

 

Profit (loss) accumulated

 

 

506,753

 

(565,549)

   

 

 

 

 

 

 

Total attributable to the Company's shareholders

 

 

8,048,177

 

8,564,171

   

 

       
 

Non-controlling interest

2.4

 

126,608

 

87,813

   

 

     

 

   

 

 

8,174,785

 

8,651,984

   

 

       

Total liabilities and shareholders' equity

 

 

45,785,418

 

41,169,966

 

 

The Management notes are an integral part of the financial statements

3

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income for the period

at September 30, 2013                                                                                                                      

All amounts in thousands of reais, except earnings (loss) per share 

 

 

   

Note

 

Sep/2013

 

Sep/2012

   

3(b)

     

Revised

Continued operations

 

       

Net sales revenue

23

 

29,523,643

 

26,281,860

 

Cost of products sold

 

 

(25,792,392)

 

(23,900,876)

   

 

 

 

 

 

Gross profit

 

 

3,731,251

 

2,380,984

   

 

 

 

 

 

Income (expenses)

 

 

 

 

 

 

Selling

 

 

(728,717)

 

(692,565)

 

General and administrative

 

 

(736,791)

 

(743,062)

 

Research and development

 

 

(79,146)

 

(79,692)

 

Results from equity investments

10(c)

 

(1,701)

 

(32,747)

 

Other operating income (expenses), net

 

 

(100,057)

 

288,181

   

 

 

 

 

 

Operating profit

 

 

2,084,839

 

1,121,099

   

 

 

 

 

 

Financial results

24

 

 

 

 

 

Financial expenses

 

 

(1,799,481)

 

(3,129,522)

 

Financial income

 

 

490,938

 

353,100

   

 

 

 

 

 

   

 

 

(1,308,543)

 

(2,776,422)

   

 

 

 

 

 

Profit (loss) before income tax and

 

 

 

 

 

social contribution

 

 

776,296

 

(1,655,323)

   

 

 

 

 

 

 

Current and deferred income tax and social contribution

16(a)

 

(283,899)

 

682,693

   

 

 

(283,899)

 

682,693

   

 

 

 

 

 

Profit (loss) for the period of continued operations

 

 

492,397

 

(972,630)

   

 

 

 

 

 

Discontinued operations results

3(b)

 

 

 

 

 

Profit from discontinued operations

 

 

 

 

(20,028)

 

Current and deferred income tax and social contribution

 

 

 

 

(12,570)

   

 

 

 

 

(32,598)

   

 

 

 

 

 

Profit (loss) for the period

 

 

492,397

 

(1,005,228)

   

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

Company's shareholders

 

 

485,601

 

(1,011,464)

 

Non-controlling interest

2.4

 

6,796

 

6,236

     

 

 

 

Profit (loss) for the period

 

492,397

 

(1,005,228)

     

 

 

 

Other comprehensive income or loss:

       
 

Fair value of cash flow hedge

 

(130,375)

 

16,238

 

Income tax and social contribution

 

28,810

 

(5,522)

     

(101,565)

 

10,716

           
 

Exchange variation of foreign sales hedge

 

(1,542,676)

 

 

 

Income tax and social contribution

 

524,510

 

 

     

(1,018,166)

 

 

           
 

Foreign currency translation adjustment

 

116,691

 

66,446

     

 

 

 

Total other comprehensive income or loss

 

(1,003,040)

 

77,162

           

Total comprehensive income or loss for the period

 

(510,643)

 

(928,066)

           

Attributable to:

       
 

Company's shareholders - continued operations

 

(514,033)

 

(919,961)

 

Company's shareholders - discontinued operations

 

 

 

(32,598)

 

Non-controlling interest

 

3,390

 

24,493

     

 

 

 

Total comprehensive income or loss for the period

 

(510,643)

 

(928,066)

 

 

 

The Management notes are an integral part of the financial statements

4

 


 

 

Braskem S.A.

 

Statement of operations and statement of comprehensive income for the period

at September 30, 2013                                                                                                                      

All amounts in thousands of reais, except earnings (loss) per share Continued 

 

 

 

 

Note

 

Sep/2013

 

Sep/2012

 

           

Profit (loss) per share attributable to the shareholders of the Company

         

of continued operations at the end of the period (R$)

22

       
 

Basic earnings per share - common

   

0.6100

 

(1.2289)

 

Basic earnings per share - preferred

   

0.6100

 

(1.2289)

 

Diluted earnings per share - common

   

0.6102

 

(1.2285)

 

Diluted earnings per share - preferred

   

0.6102

 

(1.2285)

             
             

Profit (loss) per share attributable to the shareholders of the Company

         

of descontinued operations at the end of the period (R$)

3(b)

     
 

Basic earnings per share - common

   

 

 

(0.0409)

 

Basic earnings per share - preferred

   

 

 

(0.0409)

 

Diluted earnings per share - common

   

 

 

(0.0409)

 

Diluted earnings per share - preferred

   

 

 

(0.0409)

             
             

Profit (loss) per share attributable to the shareholders of the Company

         

at the end of the period (R$)

         
 

Basic earnings per share - common

   

0.6100

 

(1.2698)

 

Basic earnings per share - preferred

   

0.6100

 

(1.2698)

 

Diluted earnings per share - common

   

0.6102

 

(1.2694)

 

Diluted earnings per share - preferred

   

0.6102

 

(1.2694)

 

 

 

 

The Management notes are an integral part of the financial statements

5

 


 
 

Braskem S.A.

 

Statement of changes in shareholders’ equity

All amounts in thousands of reais 

 

 

     

     

Attributed to shareholders' interest

         
             

Revenue reserves

         

Retained

 

Total

       
                     

Unrealized

 

Additional

 

Other

     

earnings

 

Braskem

     

Total

         

Capital

 

Legal

 

Tax

 

profit

 

dividends

 

comprehensive

 

Treasury

 

(accumulated

 

shareholders'

 

Non-controlling

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

incentives

 

reserve

 

proposed

 

income

 

shares

 

deficit)

 

interest

 

interest

 

equity

                                                   

At December 31, 2011

   

8,043,222

 

845,998

 

87,710

 

4,547

 

16,457

 

482,593

 

315,586

 

(60,217)

 

28,692

 

9,764,588

 

215,322

 

9,979,910

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income for the period:

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss for the period

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,011,464)

 

(1,011,464)

 

6,236

 

(1,005,228)

Fair value of cash flow hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

 

 

10,716

 

 

 

 

 

10,716

 

 

 

10,716

Foreign currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

 

 

48,189

 

 

 

 

 

48,189

 

18,257

 

66,446

     

 

 

 

 

 

 

 

 

 

 

 

 

58,905

 

 

 

(1,011,464)

 

(952,559)

 

24,493

 

(928,066)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity valuation adjustments

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realization of deemed cost of jointly-controlled investment, net of taxes

   

 

 

 

 

 

 

 

 

 

 

 

 

(710)

 

 

 

710

 

 

 

 

 

 

Realization of additional property, plant and equipment price-level

                                                 

restatement, net of taxes

   

 

 

 

 

 

 

 

 

 

 

 

 

(20,427)

 

 

 

20,427

 

 

 

 

 

 

     

 

 

 

 

 

 

 

 

 

 

 

 

(21,137)

 

 

 

21,137

 

 

 

 

 

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions to shareholders:

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional dividends approved at Shareholders’ Meeting

   

 

 

 

 

 

 

 

 

 

 

(482,593)

 

 

 

 

 

 

 

(482,593)

 

 

 

(482,593)

Capital increase of non-controlling shareholders

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,613

 

23,613

Gain on interest in subsidiary

   

 

 

 

 

 

 

 

 

 

 

 

 

1,982

 

 

 

 

 

1,982

 

(1,982)

 

 

Repurchase of treasury shares

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(36,694)

 

 

 

(36,694)

 

 

 

(36,694)

     

 

 

 

 

 

 

 

 

 

 

(482,593)

 

1,982

 

(36,694)

 

 

 

(517,305)

 

21,631

 

(495,674)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At September 30, 2012

   

8,043,222

 

845,998

 

87,710

 

4,547

 

16,457

 

 

 

355,336

 

(96,911)

 

(961,635)

 

8,294,724

 

261,446

 

8,556,170

                                                   

At December 31, 2012 (revised)

2.2.1

 

8,043,222

 

797,979

 

 

 

 

 

 

 

 

 

337,411

 

(48,892)

 

(565,549)

 

8,564,171

 

87,813

 

8,651,984

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income for the period:

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

485,601

 

485,601

 

6,796

 

492,397

Exchange variation of foreign sales hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

 

 

(1,018,166)

 

 

 

 

 

(1,018,166)

 

 

 

(1,018,166)

Fair value of cash flow hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

 

 

(90,155)

 

 

 

 

 

(90,155)

 

(11,410)

 

(101,565)

Foreign currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

 

 

108,687

 

 

 

 

 

108,687

 

8,004

 

116,691

     

 

 

 

 

 

 

 

 

 

 

 

 

(999,634)

 

 

 

485,601

 

(514,033)

 

3,390

 

(510,643)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity valuation adjustments

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realization of deemed cost of jointly-controlled investment, net of taxes

   

 

 

 

 

 

 

 

 

 

 

 

 

(20,427)

 

 

 

20,427

 

 

 

 

 

 

Realization of additional property, plant and equipment price-level

                                                 

restatement, net of taxes

   

 

 

 

 

 

 

 

 

 

 

 

 

(725)

 

 

 

725

 

 

 

 

 

 

     

 

 

 

 

 

 

 

 

 

 

 

 

(21,152)

 

 

 

21,152

 

 

 

 

 

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions to shareholders:

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Absorption of losses

21(d)

 

 

 

(565,549)

 

 

 

 

 

 

 

 

 

 

 

 

 

565,549

 

 

 

 

 

 

Capital increase of non-controlling shareholders

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,405

 

35,405

Loss on interest in subsidiary

   

 

 

 

 

 

 

 

 

 

 

 

 

(1,961)

 

 

 

 

 

(1,961)

 

 

 

(1,961)

     

 

 

(565,549)

 

 

 

 

 

 

 

 

 

(1,961)

 

 

 

565,549

 

(1,961)

 

35,405

 

33,444

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At September 30, 2013

   

8,043,222

 

232,430

 

 

 

 

 

 

 

 

 

(685,336)

 

(48,892)

 

506,753

 

8,048,177

 

126,608

 

8,174,785

 

 

The Management notes are an integral part of the financial statements

6

 


 
 

Braskem S.A.

 

Statement of cash flows

at September 30, 2013

All amounts in thousands of reais 

 

 

   

Note

 

Sep/2013

 

Sep/2012

             

Profit (loss) before income tax and social contribution

         
 

and after of discontinued operations results

   

776,296

 

(1,675,351)

       

 

 

 

Adjustments for reconciliation of loss

   

 

 

 

 

Depreciation, amortization and depletion

   

1,511,544

 

1,436,596

 

Results from equity investments

   

1,701

 

32,747

 

Interest and monetary and exchange variations, net

   

858,224

 

2,014,083

 

Other

   

10,989

 

(13,271)

       

 

 

 

       

3,158,754

 

1,794,804

       

 

 

 

Changes in operating working capital

   

 

 

 

 

Held-for-trading financial investments

   

118,922

 

(46,819)

 

Trade accounts receivable

   

(374,766)

 

(700,603)

 

Inventories

   

(771,260)

 

(291,830)

 

Taxes recoverable

   

(56,933)

 

(495,471)

 

Prepaid expenses

   

(40,830)

 

46,935

 

Other receivables

   

(93,869)

 

(71,765)

 

Trade payables

   

387,054

 

2,177,544

 

Taxes payable

   

(135,998)

 

(278,425)

 

Long-term incentives

   

(830)

 

(5,169)

 

Advances from customers

   

(5,208)

 

85,507

 

Sundry provisions

   

14,572

 

17,257

 

Other payables

   

102,098

 

341,467

       

 

 

 

Cash from operations

   

2,301,706

 

2,573,432

       

 

 

 

 

Interest paid

   

(752,013)

 

(525,356)

 

Transactions costs paid

14

 

(33,165)

 

 

 

Income tax and social contribution paid

   

(44,024)

 

(29,429)

       

 

 

 

Net cash generated by operating activities

   

1,472,504

 

2,018,647

       

 

 

 

Proceeds from the sale of fixed assets

   

1,820

 

6,026

Proceeds from the sale of investments

   

387,036

 

 

Acquisitions of investments in subsidiaries and associates

   

(31)

 

 

Acquisitions to property, plant and equipment

   

(3,921,867)

 

(1,850,714)

Acquisitions of intangible assets

   

(12,425)

 

(8,130)

Held-for-trading and available for sale financial investments

   

10,037

 

(6,626)

       

 

 

 

Net cash used in investing activities

   

(3,535,430)

 

(1,859,444)

       

 

 

 

Short-term and long-term debt

   

 

 

 

 

Obtained borrowings

   

5,416,263

 

5,596,279

 

Payment of borrowings

   

(6,175,992)

 

(5,085,521)

Project finance

14

 

 

 

 

 

Obtained borrowings

   

3,316,211

 

 

Dividends paid

   

(33)

 

(19)

Non-controlling interests in subsidiaries

   

32,712

 

17,426

Repurchase of treasury shares

   

 

 

(36,694)

       

 

 

 

Net cash provided by financing activities

   

2,589,161

 

491,471

       

 

 

 

Exchange variation on cash of foreign subsidiaries

   

41,076

 

(34,076)

       

 

 

 

Increase in cash and cash equivalents

   

567,311

 

616,598

             

Represented by

         
 

Cash and cash equivalents at the beginning for the period

   

3,287,622

 

2,952,272

 

Cash and cash equivalents at the end for the period

   

3,854,933

 

3,568,870

       

 

 

 

Increase in cash and cash equivalents

   

567,311

 

616,598

 

 

 

The Management notes are an integral part of the financial statements

7

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

1.                       Operations 

 

Braskem S.A. is a public corporation headquartered in Camaçari, Bahia, which jointly with its subsidiaries (hereinafter “Braskem” or “Company”), operates 36 industrial units, 29 in Brazil, 5 in the United States and 2 in Germany.

 

The Company is controlled by Odebrecht S.A. (“Odebrecht”), which directly and indirectly holds interests of 50.11% and 38.32% in its voting and total capital, respectively.

 

(a)                    Significant operating and corporate events

 

(a.1)       On August 17, 2012, the Company inaugurated, in Marechal Deodoro, Alagoas, a new plant with annual production capacity of 200 kton of polyvinyl chloride (“PVC”). With the plant’s opening, Braskem’s annual PVC production capacity increased to 710 kton (unaudited).

 

(a.2)       On September 13, 2012, the Company inaugurated, in the Triunfo Petrochemical Complex in the state of Rio Grande do Sul, a new plant with annual production capacity of 103 kton (unaudited) of butadiene. The new plant is already operating at full production capacity.

 

(a.3)       In the last quarter of 2012, the ownership interests held in Cetrel and Braskem Distribuidora were divested, for R$208,100 and R$444,000, respectively. Braskem held 54.2% of the total and voting capital of Cetrel and 100% of the capital of Braskem Distribuidora.

 

(a.4)       On May 15, 2013, the Extraordinary Shareholders Meeting approved the increase in the capital stock of the subsidiary Braskem Idesa S.A.P.I. (“Braskem Idesa”), without the issue of new shares, in the amount of R$141,620 (Mex$850,061 thousand), through capital injection of R$106,214 (Mex$637,546 thousand) by Braskem and R$35,406 (Mex$212,515 thousand) by the non-controlling shareholder.

 

(a.5)       On July 1, 2013, the Braskem acquired 2 thousand common shares of Odebrecht Comercializadora de Energia S.A. (“OCE”), equivalent to 20% of the capital of that company, whose main corporate purpose is to buy and sell energy in the spot market. Due to the provisions in the shareholders' agreement, this investment was classified as a jointly-controlled investment.

 

(a.6)       On August 30, 2013, the Extraordinary Shareholders' Meeting approved the merger of Rio Polímeros S.A. (“Riopol”) with Braskem Qpar S.A. (“Braskem Qpar”) and the increase in its capital from R$4,252,353 to R$7,131,165. There is no impact to the consolidated information with this change, as this transaction occurred between controlled subsidiaries.

 

 

 

 

8

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(b)                    Effect of foreign exchange variation

 

The Company has balances and transactions in other currencies, mainly in U.S. dollar, as well as financial investments, trade accounts receivable, trade payables, borrowings and sales. The balances of assets and liabilities are translated based on the exchange rate at the end of each period, while transactions are based on the effective exchange rate on the date each operation occurs. These rates are informed by the Central Bank of Brazil.

 

The following table shows the U.S. dollar average and end-of-period exchange rates for the periods in this report:

 

U.S. dollar, end of period

 

September 2013

R$2.2300

December 2012

R$2.0435

Appreciation of the U.S. dollar in relation to the Brazilian real

9.13%

 

 

Average U.S. dollar rate

 

Nine-month period ended September 30, 2013

R$2.1223

Nine-month period ended September 30, 2012

R$1.9213

Appreciation of the U.S. dollar in relation to the Brazilian real

10.46%

 

2.                       Summary of significant accounting policies

 

2.1.                 Basis of preparation

 

This report should be read together with the financial statements of Braskem as of December 31, 2012, which were prepared and presented in accordance with accounting practices adopted in Brazil in accordance with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB).

 

The preparation of this financial statement 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 this report in relation to those used in the December 31, 2012 financial statements.

 

The statement of operations and statement of comprehensive income for the period ended September 30, 2012, as well as their respective Notes for the period ended September 30, 2012 were revised (Note 2.2.1) to reflect as discontinued operations of Cetrel S.A. (“Cetrel”) and Distribuidora de Água Camaçari S.A. (“Braskem Distribuidora”) resulting from their divestments and IQ Soluções & Química S.A. (“Quantiq”) and IQAG Armazéns Gerais Ltda resulting from the decision to divest (“IQAG”) (Note 3).

 

The balance sheet and statement of changes in shareholders' equity as on December 31, 2012, were revised to reflect the effects of the retroactive application of IAS 19, as explained in Note 18.

 

 

 

 

 

9

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

2.2.                 Accounting policies

 

There were no changes in the accounting practices used in the preparation of this report in relation to those presented in the December 31, 2012 financial statements, except as presented in Notes 2.2.1, and 2.2.2.

 

2.2.1      Revised - Post-employment benefits

 

The post-employment benefits are financed by contributions to pension funds and the use of actuarial assumptions is necessary to measure the liability and the expenses of the plans, as well as the existence of actuarial gains and losses.

 

The liability recognized in respect of these plans is the present value of the defined benefit obligation at the balance sheet date, less the fair value of plan assets, adjusted by actuarial gains or losses and past-service costs.

 

The cost components of post-employment benefits are recognized as follows:

 

(i)            actuarial gains and losses from the actuarial remeasurement are recognized under “other comprehensive income”;

 

(ii)          costs of past services are recognized as profit or loss as they are incurred; and

 

(iii)        the net amount of interest on the assets and liabilities of the plan are recorded in the financial results of the period.

 

 

 

 

 

 

 

10

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

Until 2012, item (i) above was not recognized if lower than 10% (a) of the amount of the current defined benefit obligation; and (b) of the fair value of any plan assets. As of 2013, the amount must be recognized at the moment it is determined. The effects of this change are described in the table below:

 

Dec/2012

       

Post-

   
       

employment

   

Assets

Published

 

benefits

 

Revised

             

Current assets and non-current assets

         
 

held for sale

12,692,327

 

 

 

12,692,327

             

Non-current

         
 

Deferred income tax and social contribution

2,055,621

 

6,388

 

2,062,009

 

Other non-current assets

26,415,630

 

 

 

26,415,630

   

 

 

 

 

 

   

28,471,251

 

6,388

 

28,477,639

             

Total assets

41,163,578

 

6,388

 

41,169,966

             

Liabilities

         
             

Current liabilities and non-current liabilities

         
 

held for sale

12,656,627

 

 

 

12,656,627

             
             

Non-current

         
 

Deferred income tax and social contribution

2,138,622

 

 

 

2,138,622

 

Other non-current liabilities

17,704,529

 

18,204

 

17,722,733

             
   

19,843,151

 

18,204

 

19,861,355

             

Equity

         
 

Other comprehensive income

349,227

 

(11,816)

 

337,411

 

Other equity

8,226,760

 

 

 

8,226,760

             
 

Total attributable to the Company's shareholders

8,575,987

 

(11,816)

 

8,564,171

             
 

Non-controlling interest

87,813

 

 

 

87,813

             
   

8,663,800

 

(11,816)

 

8,651,984

             

Total liabilities and equity

41,163,578

 

6,388

 

41,169,966

 

2.2.2      Non derivative instruments and hedge operations

 

Management designated non-derivative financial instruments as hedges for the flow of highly probable future exports. 

 

The effective portion of the foreign exchange variation on financial liabilities designated and qualified as hedges for the flow of exports is recognized in "other comprehensive income". These amounts are transferred to the “financial result” in the periods when the item covered by hedge affects the result. The not effective portion is immediately booked at the statement of operations as “financial result”.

 

When a hedge instrument expires, is sold, or no longer meets the criteria for hedge accounting, it is discontinued prospectively and all the accumulated gain or loss in shareholders' equity remains there and is recognized in the profit or loss of the year when the hedged item or transaction impacts the result. If the hedged item or transaction is settled in advance or discontinued or is not expected to occur, the accumulated gain or loss in shareholders' equity is immediately transferred to "financial results".

 

Cash flow hedge operations held by the Company are described in Note 20.

11

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

2.3.                 Consolidated information

 

The consolidated financial statements comprise the financial statements of Braskem S.A. and the following subsidiaries:

 

         

Total interest - %

         

Headquarters

           
         

(Country)

 

Sep/2013

 

Dec/2012

 

Sep/2012

                     

Direct and Indirect subsidiaries

                 

Braskem America, Inc. (“Braskem America”)

   

USA

 

100.00

 

100.00

 

100.00

Braskem America Finance Company ("Braskem America Finance")

   

USA

 

100.00

 

100.00

 

100.00

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

   

Argentina

 

100.00

 

100.00

 

100.00

Braskem Austria Finance GmbH ("Braskem Austria Finance")

 

(i)

 

Austria

 

100.00

 

100.00

 

 

Braskem Chile Ltda. (“Braskem Chile”)

   

Chile

 

100.00

 

100.00

 

100.00

Braskem Europe GmbH ("Braskem Alemanha")

   

Germany

 

100.00

 

100.00

 

100.00

Braskem Finance Limited (“Braskem Finance”)

   

Cayman Islands

 

100.00

 

100.00

 

100.00

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

   

Mexico

 

75.00

 

75.00

 

65.00

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

   

Mexico

 

75.00

 

75.00

 

65.00

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

   

Brazil

 

100.00

 

100.00

 

100.00

Braskem Incorporated Limited (“Braskem Inc”)

   

Cayman Islands

 

100.00

 

100.00

 

100.00

Braskem International GmbH ("Braskem Austria")

   

Austria

 

100.00

 

100.00

 

100.00

Braskem Netherlands B.V (“Braskem Holanda”)

   

Netherlands

 

100.00

 

100.00

 

100.00

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

   

Mexico

 

100.00

 

100.00

 

100.00

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

   

Brazil

 

100.00

 

100.00

 

100.00

Braskem Petroquímica Ltda. (“Braskem Petroquímica”)

   

Brazil

 

100.00

 

100.00

 

100.00

Braskem Petroquímica Chile Ltda. (“Petroquímica Chile”)

   

Chile

 

100.00

 

100.00

 

100.00

Braskem Petroquímica Ibérica, S.L. ("Braskem Espanha")

   

Spain

 

100.00

 

100.00

 

100.00

Braskem Qpar S.A. (“Braskem Qpar”)

   

Brazil

 

100.00

 

100.00

 

100.00

Cetrel

 

(ii)

 

Brazil

   

53.91

Common Industries Ltd. (“Common”)

 

 

 

British Virgin Islands

 

100.00

 

100.00

 

100.00

Braskem Distribuidora

 

(ii)

 

Brazil

     

100.00

Quantiq

 

(iii)

 

Brazil

     

100.00

IQAG

 

(iii)

 

Brazil

     

100.00

Lantana Trading Co. Inc. (“Lantana”)

   

Bahamas

 

100.00

 

100.00

 

100.00

Norfolk Trading S.A. (“Norfolk”)

   

Uruguay

 

100.00

 

100.00

 

100.00

Politeno Empreendimentos Ltda. (“Politeno Empreendimentos”)

   

Brazil

 

100.00

 

100.00

 

100.00

Riopol

 

(iv)

 

Brazil

   

100.00

 

100.00

         

Specific Purpose Entity ("SPE")

     

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

 

 

 

Brazil

 

100.00

 

100.00

 

100.00

                       

(i)

Company merged in August 2012.

(ii)

Disvestments in December 2012.

(iii)

Investments classified as non-current assets held for sale and presented in consolidated assets and liabilities in specific lines.

(iv)

Company incorpored in August 2013.

 

 

2.4.                 Non-controlling interest in the equity and results of operations of the Company’s subsidiaries

 

 

 

Shareholders' equity

 

Profit (loss) for the period

 

Sep/2013

 

Dec/2012

 

Sep/2013

 

Sep/2012

               

Braskem Idesa

126,608

87,813

6,796

(1,885)

Cetrel

 

 

 

8,121

Total

126,608

 

87,813

 

6,796

 

6,236

 

 

 

 

12

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

3.                       Held-for-sale assets and discontinued operations

 

(a)                    Assets held for sale - Quantiq and IQAG

 

These investments are in the process of sale and the Management of the Company estimates that the negotiations will be concluded in 2013.

 

The operating profits or losses of Quantiq and IQAG were presented in the segment information as operating segment “Chemical distribution” (Note 26). The operating profits or losses of this segment in the period ended September 30, 2012 were R$38,589.

 

The profits and losses of Quantiq and IQAG in 2012 are recorded under “profit or loss from discontinued operations” in the statement of operations, and further detailed in item (b) of this Note. The assets and liabilities of these companies on December 31, 2012 are presented under “held-for-sale assets” and “held-for-sale liabilities”, respectively. These amounts are assessed at their book value as of December 31, 2012 since it is lower than the fair value, and will be kept as such until the sale or eventual withdrawal from the divestment.

 

Profit or loss from discontinued operations includes only transactions with third parties.

 

(b)                   Discontinued operations – Cetrel, Braskem Distribuidora, Quantiq and IQAG

 

The results from investments available-for-sale (Note 3(a)) and investments of Cetrel and Braskem Distribuidora, which were sold in December 2012 (Note 1(a.3)). The Company has received, until September 30, 2013, the amount of R$387,036.  

 

The statements of cash flow for January 2012 to September 2012 include the results from discontinued operations.

 

 

 

 

 

 

 

 

13

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(b.1)    Profit (Loss) from discontinued operations

 

 

Sep/2012

   

Net sales revenue

535,142

Cost of products sold

(470,550)

Gross profit

64,592

 

 

Selling, General and administrative expenses

(86,704)

Other operating income, net

3,229

 

 

Operating loss

(18,883)

 

 

Financial results

(1,145)

 

 

Loss before income tax and social contribution

(20,028)

 

 

Current and deferred income tax and social contribution

(12,570)

 

 

Discontinued operations loss

(32,598)

 

 

 

 

14

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(b.2)    Cash flow information from discontinued operations

 

   

Sep/2012

     

Loss before income tax and social contribution

(20,028)

   

 

Adjustments for reconciliation of profit

 

 

Depreciation, amortization and depletion

12,276

 

Interest and monetary and exchange variations, net

2,612

 

Other adjustments

3,428

   

 

   

(1,712)

   

 

Changes in operating working capital

32,128

   

 

   

 

Net cash generated by operating activities

30,416

   

 

Acquisitions to property, plant and equipment

(16,009)

Acquisitions of intangible assets

(475)

   

 

Net cash used in investing activities

(16,484)

   

 

Short-term and long-term debt

 

 

Payment of borrowings

(8,126)

   

 

   

 

Net cash used in financing activities

(8,126)

   

 

Increase in cash and cash equivalents

5,806

   

 

Represented by

 

 

Cash and cash equivalents at the beginning of the period

148,909

 

Cash and cash equivalents at the end of the period

154,715

   

 

Increase in cash and cash equivalents

5,806

 

 

 

 

 

15

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

4.                       Cash and cash equivalents

 

   

Sep/2013

 

Dec/2012

         

Cash and banks

562,134

398,142

Cash equivalents:

 

 

 

Domestic market

1,735,019

1,293,164

 

Foreign market

1,557,780

1,596,316

Total

3,854,933

3,287,622

 

 

This table was presented in the 2012 annual financial statements of the Company, in Note 7.

 

5.                       Financial investments

 

     

Sep/2013

 

Dec/2012

Held-for-trading

 

     
 

Investments in FIM Sol

41,285

50,803

 

Investments in foreign currency

3,914

5,256

 

Shares

1,170

3,023

Loans and receivables

 

 

Investments in FIM Sol

77,469

 

Investments in local currency

513

Held-to-maturity

 

 

Quotas of investment funds in credit rights

(i)

31,590

52,559

 

Restricted deposits

15,567

1,281

 

Time deposit investment

34

15,731

 

Investments in foreign currency

(ii)

559,035

307,639

 

Compensation of investments in foreign currency

(ii)

(559,035)

(307,639)

Total

93,560

206,635

       

In current assets

61,968

172,146

In non-current assets

31,592

34,489

Total

93,560

206,635

 

 This table was presented in the 2012 annual financial statements of the Company, in Note 8.

 

(i)         On September 30, 2013, Braskem held junior subordinated shares issued by receivables-backed investment funds. These shares are measured by their redemption value and are held until the conclusion of operations of said funds. The funds issue two other types of shares that enjoy priority in compensation over the junior subordinated shares. The risk related to the operations of these funds is limited to the value of the shares held by the Braskem.

(ii)       On September 30, 2013, Braskem Holanda had a financial investments held-to-maturity that was irrevocably offset by an export prepayment agreement of the Braskem, in the amount of US$250 million, as provided for in the credit assignment agreement entered into between these two companies and Banco Bradesco (Note 13). This accounting offset was carried out in accordance with IAS 32, which provides for the possibility of offsetting financial instruments when there is intent and rightfully executable right to realize an asset and settle a liability simultaneously.

 

 

 

 

 

 

16

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

6.                       Trade accounts receivable

 

   

Sep/2013

 

Dec/2012

Consumers

     
 

Domestic market

1,567,170

 

1,038,673

 

Foreign market

1,459,870

 

1,582,433

Allowance for doubtful accounts

(289,872)

 

(256,884)

Total

2,737,168

 

2,364,222

         

In current assets

2,633,775

 

2,326,480

In non-current assets

103,393

 

37,742

Total

2,737,168

 

2,364,222

 

 

This table was presented in the 2012 annual financial statements of the Company, in Note 9.

 

The Company realizes part of its trade accounts receivable through the sale of trade notes to funds that acquire receivables. These operations are not entitled to recourse, for which reason the trade notes are written-off at the moment of the operation.

 

7.                       Inventories 

 

   

Sep/2013

 

Dec/2012

         

Finished goods

3,465,273

2,622,736

Raw materials, production inputs and packaging

1,091,939

1,175,451

Maintenance materials

224,609

211,517

Advances to suppliers

49,719

61,385

Imports in transit and other

65,756

30,966

Total

4,897,296

 

4,102,055

 

 

This table was presented in the 2012 annual financial statements of the Company, in Note 10.

 

17

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

8.                       Related parties

 

The information concerning related parties was presented in the 2012 annual financial statements of the Company, in Note 11.

 

   

Balances at September 30, 2013

   

Assets

 

Liabilities

   

Current

 

Non-current

 

Current

   

Trade accounts receivable

 

Related parties

 

Other

 

Total

 

Related parties

 

Total

 

Trade payables

       

Receivable notes

 

Other receivable

       

 

Loan agreements

 

Other receivable

 

 

 

 
                     

 

 

 

 

 

 

 

 

Jointly-controlled investments

                                   

RPR

 

 

 

 

 

 

 

439

(i)

439

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

439

 

439

 

 

 

 

 

 

 

 

                   

 

 

 

 

 

 

 

 

 

Associated companies

                 

 

 

 

 

 

 

 

 

 

Borealis

 

19,278

 

187

 

 

 

 

 

19,465

 

 

 

 

 

 

 

 

   

19,278

 

187

 

 

 

 

 

19,465

 

 

 

 

 

 

 

 

                   

 

 

 

 

 

 

 

 

 

Related companies

                                   

Odebrecht and subsidiaries

 

429

 

 

 

 

 

321,332

(ii)

321,761

 

 

 

 

 

 

 

2,882

Petrobras and subsidiaries

 

126,081

 

 

 

31,563

 

 

 

157,644

 

66,178

 

66,301

 

132,479

 

1,635,623

Other

 

14,526

 

 

 

 

 

 

 

14,526

 

 

 

 

 

 

 

 

   

141,036

 

 

 

31,563

 

321,332

 

493,931

 

66,178

 

66,301

 

132,479

 

1,638,505

                   

 

 

 

 

 

 

 

 

 
                   

 

 

 

 

 

 

 

 

 

Total

 

160,314

 

187

 

31,563

 

321,771

 

513,835

 

66,178

 

66,301

 

132,479

 

1,638,505

 

(i) Amount under “dividends and interest on capital receivable”

(ii) Amounts under “other accounts receivable”

 

 

 

 

Income statement transactions from January to September 30, 2013

           

Financial

 

 

       

Purchases of

 

income

 

Cost of

       

raw materials,

 

(expenses)

 

production/general

   

Sales

 

services and

 

and shareholder's

 

and administrative

   

of products

 

utilities

 

equity

 

expenses

                 

Jointly-controlled investments

               

RPR

 

13,886

 

21,908

 

 

 

 

   

13,886

 

21,908

 

 

 

 

                 

Associated companies

               

Borealis

 

232,489

 

 

 

 

 

 

   

232,489

 

 

 

 

 

 

                 

Related companies

               

Odebrecht and subsidiaries

 

18,593

 

161,760

 

 

 

 

Petrobras and subsidiaries

 

909,028

 

11,563,130

 

3,355

 

 

Other

 

25,454

 

4,468

 

 

 

 

   

953,075

 

11,729,358

 

3,355

 

 

                 

Post employment benefit plan

               

Odeprev

 

 

 

 

 

 

 

13,282

   

 

 

 

 

 

 

13,282

                 
                 

Total

 

1,199,450

 

11,751,266

 

3,355

 

13,282

 

18

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

 

 

   

Balances at December 31, 2012

   

Assets

 

Liabilities

   

Current

 

Non-current

 

Current

   

Trade accounts receivable

 

Related parties

 

Other

 

Total

 

Related parties

 

Total

 

Trade payables

       

Receivable notes

 

Other receivable

       

 

Loan agreements

 

Other receivable

 

 

 

 
                     

 

 

 

 

 

 

 

 

Jointly-controlled investments

                                   

RPR

 

 

 

 

 

 

 

2,645

(i)

2,645

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

2,645

 

2,645

 

 

 

 

 

 

 

 

                   

 

 

 

 

 

 

 

 

 

Associated companies

                 

 

 

 

 

 

 

 

 

 

Borealis

 

1,017

 

187

 

 

 

 

 

1,204

 

 

 

 

 

 

 

 

   

1,017

 

187

 

 

 

 

 

1,204

 

 

 

 

 

 

 

 

                   

 

 

 

 

 

 

 

 

 

Related companies

                                   
                                     
                                     

Odebrecht and subsidiaries

 

 

 

 

 

 

 

652,100

(ii)

652,100

 

 

 

 

 

 

 

1,388

Petrobras and subsidiaries

 

95,462

 

 

 

13,725

 

 

 

109,187

 

62,822

 

64,805

 

127,627

 

1,505,754

Sansuy

 

15,640

 

 

 

 

 

 

 

15,640

 

 

 

 

 

 

 

 

   

111,102

 

 

 

13,725

 

652,100

 

776,927

 

62,822

 

64,805

 

127,627

 

1,507,142

                   

 

 

 

 

 

 

 

 

 
                   

 

 

 

 

 

 

 

 

 

Total

 

112,119

 

187

 

13,725

 

654,745

 

780,776

 

62,822

 

64,805

 

127,627

 

1,507,142

 

(i) Amount under “dividends and interest on capital receivable”

(ii) Amounts under “other accounts receivable”

 

 

 

 

Income statement transactions from January to September 30, 2012

           

Financial

 

 

       

Purchases of

 

income

 

Cost of

       

raw materials,

 

(expenses)

 

production/general

   

Sales

 

services and

 

and shareholder's

 

and administrative

   

of products

 

utilities

 

equity

 

expenses

Jointly-controlled investments

               

RPR

 

11,500

 

30,725

 

743

 

 

   

11,500

 

30,725

 

743

 

 

Associated companies

               

Borealis

 

88,245

 

 

 

 

 

 

   

88,245

 

 

 

 

 

 

Related companies

               

Odebrecht and subsidiaries

 

 

 

259,225

 

 

 

 

Petrobras and subsidiaries

 

815,327

 

12,438,717

 

3,488

 

 

Sansuy

 

20,961

 

11,050

 

 

 

 

Other

 

3,150

 

232,010

 

 

 

 

   

839,438

 

12,941,002

 

3,488

 

 

Post employment benefit plan

               

Odeprev

 

 

 

 

 

 

 

18,565

   

 

 

 

 

 

 

18,565

                 
                 

Total

 

939,183

 

12,971,727

 

4,231

 

18,565

 

 

19

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(a)                    Key management personnel

 

The Company considered as “Key management personnel” the members of the Board of Directors and Board of Executive Officers, composed of the Chief Executive Officer and vice-presidents. Not all members of the Board of Executive Officers are members of the Statutory Board of Executive Officers.

 

   

 

Non-current liabilities

 

Sep/2013

 

Dec/2012

         

Long-term incentives

 

2,619

 

2,897

Total

 

2,619

 

2,897

         
     
   

 

Income statement transactions

 

Sep/2013

 

Sep/2012

Remuneration

       

Short-term benefits to employees and managers

 

28,232

 

29,771

Post-employment benefit

 

206

 

156

Long-term incentives

 

52

 

308

Total

 

28,490

 

30,235

 

 

9.                       Taxes recoverable

 

   

Note

 

Sep/2013

 

Dec/2012

Brazil

         
 

IPI

   

35,790

 

32,734

 

Value-added tax on sales and services (ICMS) - normal operations

   

692,374

 

845,045

 

ICMS - credits from PP&E

   

120,358

 

178,920

 

Social integration program (PIS) and social contribution on revenue (COFINS) - normal operations

(a)

 

436,421

 

484,692

 

PIS and COFINS - credits from PP&E

   

261,150

 

273,693

 

PIS and COFINS - Law 12,859/13

(a)

 

220,933

 

 

 

PIS and COFINS - Law 9,718/98

   

128,066

 

171,140

 

PIS - Decree-Law 2,445 and 2,449/88

   

99,062

 

104,256

 

Income tax and social contribution (IR and CSL)

   

509,942

 

452,867

 

REINTEGRA program

(b)

 

237,748

 

217,775

 

Other

   

172,059

 

150,980

             

Other countries

         
 

Value-added tax

(c)

 

187,342

 

90,301

 

Income tax

   

1,829

 

177

 

Other

   

1,228

 

765

             

Total

   

3,104,302

 

3,003,345

             

Current assets

   

1,709,696

 

1,476,211

Non-current assets

   

1,394,606

 

1,527,134

Total

   

3,104,302

 

3,003,345

 

 

The information related to taxes recoverable was presented in the 2012 annual financial statements of the Company, in Note 12.

 

 

 

20

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(a)                    PIS and COFINS – Law 12,859/13

 

Law 12,859 was published on September 10, 2013, converting Provisional Presidential Decree No. 613 of May 8, 2013, which, among others, reduced the PIS and COFINS social contributions on imports and sales in the domestic market of certain inputs manufactured by domestic manufacturers, and also offers fresh credit to the chemical and petrochemical production chain. The realizations of credits occur in two ways: (i) offset of overdue or falling due liabilities related to taxes levied by the Federal Revenue Service; or (ii) cash reimbursement.

(b)                    REINTEGRA Program

 

In the period ended September 30, 2013, the Company recognized credits in the amount of R$170,144 and offset the amount of R$150,171.

 

(c)                    Value added tax (“VAT”)

 

On September 30, 2013, this line included:

 

(i)     R$18,934 from sales by Braskem Germany to other countries. These credits are refunded in cash by the local government; and

 

(ii)   R$168,408 from purchases of machinery and equipment for the Ethylene XXI Project (Note 14). These credits may be refunded, in cash, by the local government or offset with VAT due from the start of operations of the project.

 

 

 

 

21

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

10.                   Investments 

 

The information related to investments was presented in the Company’s 2012 annual financial statements, in Note 16.

 

(a)                    Information on investiments

 

       

Interest in total capital

 

Adjusted net profit (loss)

 

Adjusted

       

(%) - Sep/2013

 

for the period

 

equity

       

Direct

 

Direct and Indirect

 

Sep/2013

 

Sep/2012

 

Sep/2013

 

Dec/2012

                             

Jointly-controlled investments

                   

-

 

RPR

33.20

 

33.20

 

8,400

 

12,858

 

118,715

 

128,591

 

OCE

(i)

20.00

 

20.00

 

291

 

 

 

303

 

 

 

Polimerica

(ii)

 

(53,805)

 
 

Propilsur

49.00

 

49.00

 

(2,593)

 

(859)

 

107,869

 

109,695

                           

Associates

                       
 

Borealis

20.00

 

20.00

 

5,492

 

16,102

 

166,746

 

165,459

 

Companhia de Desenvolvimento

                     
   

Rio Verde ("Codeverde")

35.97

 

35.97

 

(406)

 

(596)

 

45,671

 

46,342

 

(i)         Shares acquired in July 2013. (Note 1(a.5))

(ii)       Withdrawal of the interest in this investment in November 2012

 

(b)                    Changes in investments

 

 

               

Provision

     

Currency

   
   

Balance at

 

Capital

 

Equity

 

for loss on

 

Interest

 

translation

 

Balance at

   

Dec/2012

 

increase

 

in results

 

investment

 

gain

 

adjustments

 

Sep/2013

                             

Jointly-controlled investments

                           

OCE

 

 

 

2

 

25

     

33

     

60

Propilsur

 

44,145

     

692

         

(4,368)

 

40,469

RPR

 

42,698

     

(3,279)

             

39,419

   

86,843

 

2

 

(2,562)

 

 

 

33

 

(4,368)

 

79,948

                             

Associates

                           

Borealis

 

31,944

     

1,405

 

 

     

 

 

33,349

Nitrocolor

 

 

 

38

     

(38)

         

 

   

31,944

 

38

 

1,405

 

(38)

 

 

 

 

 

33,349

                             

Total

 

118,787

 

40

 

(1,157)

 

(38)

 

33

 

(4,368)

 

113,297

 

 

(c)                    Breakdown of equity accounting results

 

   

Sep/2013

 

Sep/2012

         

Equity in results of subsidiaries, associate and jointly-controlled

 

(1,701) 

 

(24,549)

Provision for losses on investments

 

 

 

(9,931)

Other

 

 

 

1,733

   

(1,701)

 

(32,747)

 

  

22

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

11.                   Property, plant and equipment

 

   

 

 

 

 

Sep/2013

 

 

 

 

 

Dec/2012

       

Accumulated

         

Accumulated

   
       

depreciation/

         

depreciation/

   
   

Cost

 

depletion

 

Net

 

Cost

 

depletion

 

Net

                         

Land

421,330

 

 

 

421,330

 

417,077

 

 

 

417,077

Buildings and improvements

1,788,244

 

(754,516)

 

1,033,728

 

1,749,193

 

(699,935)

 

1,049,258

Machinery, equipment and installations

25,157,534

 

(10,601,063)

 

14,556,471

 

24,514,118

 

(9,296,148)

 

15,217,970

Projects in progress

7,326,740

 

 

 

7,326,740

 

4,057,731

 

 

 

4,057,731

Other

905,915

 

(428,927)

 

476,988

 

805,160

 

(370,411)

 

434,749

Total

35,599,763

 

(11,784,506)

 

23,815,257

 

31,543,279

 

(10,366,494)

 

21,176,785

 

This table was presented in the Company’s 2012 annual financial statements, in Note 17.

 

Impairment test for property, plant and equipment

 

There were no significant events or circumstances in the period ended September 30, 2013 that indicate the need for impairment testing on the property, plant and equipment.

 

12.                   Intangible assets

 

   

 

 

 

 

Sep/2013

 

Dec/2012

       

Accumulated

         

Accumulated

   
   

Cost

 

amortization

 

Net

 

Cost

 

amortization

 

Net

                         

Goodwill based on future profitability

3,187,722

 

(1,128,804)

 

2,058,918

 

3,187,722

 

(1,128,804)

 

2,058,918

Trademarks and patents

208,074

 

(80,016)

 

128,058

 

199,367

 

(71,141)

 

128,226

Software and use rights

441,432

 

(223,897)

 

217,535

 

402,396

 

(183,908)

 

218,488

Contracts with customers and suppliers

703,151

 

(197,491)

 

505,660

 

685,890

 

(150,556)

 

535,334

Total

4,540,379

 

(1,630,208)

 

2,910,171

 

4,475,375

 

(1,534,409)

 

2,940,966

 

This table was presented in the 2012 annual financial statements of the Company, in Note 18.

 

Impairment testing of intangible assets with definite and indefinite useful life

 

There were no significant events or circumstances in the period ended September 30, 2013 that indicated the need to update the impairment test performed in October 2012 on intangible assets with indefinite useful life.

 

There were no significant events or circumstances in the period ended September 30, 2013 that indicate the need for impairment testing on the intangible assets with definite useful life.

 

 

 

 

 

 

 

 

 

 

23

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

13.                   Borrowings 

 

     

Annual financial charges

 
         

Average interest (unless otherwise stated)

       
     

Monetary restatement

   

Sep/2013

 

Dec/2012

Foreign currency

               
 

Bonds and Medium term notes (MTN)

 

Note 13 (a)

 

Note 13 (a)

 

9,987,588

 

9,278,759

 

Advances on exchange contracts

 

US dollar exchange variation

 

1.54%

 

 

 

173,939

 

Export prepayments

 

Note 13 (b)

 

Note 13 (b)

 

654,752

 

513,610

 

BNDES (i)

 

Note 13 (c)

 

Note 13 (c)

 

492,912

 

495,260

 

Export credit notes

 

Note 13 (d)

 

Note 13 (d)

 

805,547

 

787,687

 

Working capital

 

US dollar exchange variation

 

1.77% above Libor

 

602,535

 

917,283

 

Other

 

US dollar exchange variation

 

4.00% above Libor

 

1,192

 

 

 

Other

 

Exchange variation (UMBNDES)

 

6.06%

 

 

 

768

 

Transactions costs, net

         

(81,865)

 

(60,285)

                   

Local currency

               
 

Export credit notes

 

Note 13 (d)

 

Note 13 (d)

 

2,852,290

 

2,384,414

 

BNDES

 (i)

Note 13 (c)

 

Note 13 (c)

 

2,213,658

 

2,381,892

 

BNB/ FINAME/ FINEP/ FUNDES

 (i)    

6.87%

 

616,762

 

605,273

 

BNB/ FINAME/ FINEP/ FUNDES

 (i)

TJLP

 

0.32%

 

17,980

 

25,746

 

Other

 

TJLP

 

2.87%

 

 

 

7,292

Total

         

18,163,351

 

17,511,638

                   

Current liabilities

         

2,492,015

 

1,836,028

Non-current liabilities

         

15,671,336

 

15,675,610

Total

         

18,163,351

 

17,511,638

 

 (i)   Governmental financial companies

 

The information related to borrowings was presented in the 2012 annual financial statements of the Company, in Note 19.

 

(a)                    Bonds and MTN

 

 

     

Issue amount

     

Interest

 

 

Issue date

 

 

(US$ in thousands)

 

Maturity

 

(% per year)

 

Sep/2013

 

Dec/2012

July 1997

   

250,000

 

June 2015

 

9.38

 

148,378

 

134,175

January 2004

   

250,000

 

January 2014

 

11.75

 

165,543

 

169,609

September 2006

   

275,000

 

January 2017

 

8.00

 

284,731

 

275,270

June 2008

   

500,000

 

June 2018

 

7.25

 

969,465

 

1,026,894

May 2010

   

400,000

 

May 2020

 

7.00

 

911,073

 

820,621

May 2010

   

350,000

 

May 2020

 

7.00

 

802,202

 

722,596

October 2010

   

450,000

 

no maturity date

 

7.38

 

1,021,180

 

935,776

April 2011

   

750,000

 

April 2021

 

5.75

 

1,710,855

 

1,545,798

July 2011

   

500,000

 

July 2041

 

7.13

 

1,130,006

 

1,053,701

February 2012

   

250,000

 

April 2021

 

5.75

 

572,192

 

516,995

February 2012

   

250,000

 

no maturity date

 

7.38

 

567,322

 

519,876

May 2012

   

500,000

 

May 2022

 

5.38

 

1,139,638

 

1,030,598

July 2012

   

250,000

 

July 2041

 

7.13

 

565,003

 

526,850

Total

   

4,975,000

         

9,987,588

 

9,278,759

 

 

 

 

24

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(b)                    Export prepayments (“EPP”)

 

     

Initial amount

               
     

of the transaction

         

 

Issue date

 

 

(US$ thousand)

 

Maturity

 

Charges (% per year)

 

Sep/2013

 

Dec/2012

May 2010

(i)

 

150,000

 

May-2015

 

US dollar exchange variation + semiannual Libor + 2.40

 

-

 

307,406

December 2010

   

100,000

 

December-2017

 

US dollar exchange variation + semiannual Libor + 2.47

 

228,864

 

206,204

January 2013

   

200,000

 

November-2022

 

US dollar exchange variation + semiannual Libor + 1.10

 

425,888

 

 

Total

   

450,000

         

654,752

 

513,610

 

(i)     Financing offset by a financial investment in September 2013 (Note 5).

 

(c)                    BNDES borrowings

 

Projects

 

Issue date

 

Maturity

 

Charges (% per year)

 

Sep/2013

 

Dec/2012

                     

Foreign currency

                   

Other

 

2006

 

October-2016

 

US dollar exchange variation + 6.44

 

6,766

 

7,708

Other

 

2006

 

January-2013

 

Monetary variation (UMBNDES) + 5.46

 

 

 

100

Limit of credit UNIB-South

 

2006

 

July-2014

 

US dollar exchange variation + 5.46 to 5.66

 

5,611

 

10,747

Braskem Qpar expansion

 

2006/2007/2008

 

April-2016

 

US dollar exchange variation + 6.14 to 6.44

 

15,612

 

21,072

Braskem Qpar expansion

 

2006/2007/2008

 

January-2015

 

Monetary variation (UMBNDES) + 6.29

 

1,479

 

2,099

Limit of credit I

 

2007

 

April-2015

 

US dollar exchange variation + 4.96 to 5.85

 

29,668

 

42,519

Green PE

 

2009

 

July-2017

 

US dollar exchange variation + 6.22

 

40,561

 

44,440

Limit of credit II

 

2009

 

January-2017

 

US dollar exchange variation + 6.22

 

83,165

 

93,354

New plant PVC Alagoas

 

2010

 

January-2020

 

US dollar exchange variation + 6.22

 

114,032

 

101,647

Limit of credit III

 

2011

 

October-2018

 

US dollar exchange variation + 6.06 to 6.09

 

156,131

 

143,186

Butadiene

 

2011

 

January-2021

 

US dollar exchange variation + 6.09

 

39,887

 

28,388

               

492,912

 

495,260

                     

Local currency

                   

Other

 

2006

 

September-2016

 

TJLP + 2.80

 

53,764

 

67,218

Limit of credit UNIB-South

 

2006

 

Mai-2014

 

TJLP + 2.02 to 2.32

 

17,084

 

44,432

Braskem Qpar expansion

 

2006/2007/2008

 

February-2014

 

TJLP + 1.00 to 3.30

 

129,973

 

197,546

Limit of credit I

 

2007

 

April-2015

 

TJLP + 1.81 to 2.32

 

108,046

 

173,477

Green PE

 

2008/2009

 

June-2017

 

TJLP + 0.00 to 4.78

 

344,070

 

414,278

Limit of credit II

 

2009

 

January-2017

 

TJLP + 2.58 to 3.58

 

260,393

 

319,039

Limit of credit II

 

2009

 

January-2017

 

4.50

 

11,634

 

14,252

New plant PVC Alagoas

 

2010

 

December-2019

 

TJLP + 0.00 to 3.58

 

367,001

 

351,406

New plant PVC Alagoas

 

2010

 

December-2019

 

5.50

 

41,756

 

43,066

Limit of credit III

 

2011

 

September-2018

 

TJLP + 0.00 to 3.45

 

637,795

 

582,981

Limit of credit III

 

2011

 

July-2018

 

4.00 to 5.50

 

102,969

 

64,095

Butadiene

 

2011

 

December-2020

 

TJLP + 0.00 to 3.45

 

139,173

 

110,102

               

2,213,658

 

2,381,892

                   

 

Total

             

2,706,570

 

2,877,152

 

 

 

25

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(d)                    Export credit notes (“NCE”)

 

     

Initial amount

         

Issue date

 

 

of the transaction

 

Maturity

 

Charges (% per year)

 

Sep/2013

 

Dec/2012

                       

Foreign currency

                     

November 2006

   

167,014

 

May 2018

 

Us dollar exchange variation + 8.10

 

179,537

 

161,150

April 2007

   

101,605

 

March 2018

 

Us dollar exchange variation + 7.87

 

115,741

 

104,029

May 2007

   

146,010

 

May 2019

 

Us dollar exchange variation + 7.85

 

171,699

 

154,298

January 2008

   

266,430

 

February 2020

 

Us dollar exchange variation + 7.30

 

338,570

 

315,973

March 2008

(i)

 

41,750

 

March 2016

 

Us dollar exchange variation + 7.50

 

 

 

52,237

     

722,809

         

805,547

 

787,687

                       

Local currency

                     

April 2010

(ii)

 

50,000

 

March 2014

 

100% of CDI

 

69,371

 

65,678

June 2010

(ii)

 

200,000

 

June 2014

 

100% of CDI

 

270,891

 

256,471

February 2011

(ii)

 

200,000

 

February 2014

 

99% of CDI

 

251,189

 

297,434

April 2011

(iii)

 

450,000

 

April 2019

 

112.5% of CDI

 

458,707

 

456,876

June 2011

(ii)

 

80,000

 

June 2014

 

98.5% of CDI

 

96,632

 

91,563

August 2011

(iii)

 

400,000

 

August 2019

 

112.5% of CDI

 

403,298

 

402,527

January 2012

(iv)

 

200,000

 

December 2013

 

103% of CDI

 

 

 

217,320

June 2012

(ii)

 

100,000

 

June 2014

 

103% of CDI

 

109,836

 

103,818

September 2012

(ii)

 

300,000

 

September 2015

 

103% of CDI

 

323,402

 

305,684

October 2012

(ii)

 

85,000

 

September 2014

 

98.5% of CDI

 

91,204

 

86,419

November 2012

(v)

 

100,000

 

November 2013

 

106% of CDI

 

 

 

100,624

February 2013

(vi)

 

100,000

 

February 2016

 

8.00

 

101,183

 

February 2013

(vi)

 

50,000

 

February 2016

 

7.50

 

50,494

 

February 2013

(vi)

 

100,000

 

February 2016

 

8.00

 

100,967

 

February 2013

(vi)

 

50,000

 

February 2016

 

8.00

 

50,440

 

February 2013

(vi)

 

100,000

 

February 2016

 

8.00

 

100,902

 

March 2013

(vi)

 

50,000

 

March 2016

 

8.00

 

50,246

 

March 2013

(vi)

 

17,500

 

March 2016

 

8.00

 

17,579

 

August 2013

(vi)

 

10,000

 

August 2016

 

8.00

 

10,127

 

August 2013

 

6,909

 

October 2013

 

105.5% of CDI

 

6,962

 

August 2013

 

163,469

 

February 2014

 

106.75% of CDI

 

165,197

 

August 2013

 

26,023

 

February 2014

 

106% of CDI

 

26,366

 

September 2013

 

94,449

 

October 2013

 

106.5% of CDI

 

94,963

 

September 2013

 

2,320

 

October 2013

 

107.8% of CDI

 

2,334

   

Total

   

2,935,670

         

2,852,290

 

2,384,414

 

(i)         Financing paid in advance in September 2013.

(ii)        Maturities and charges on these operations were renegotiated in October 2013 (Note 27(b)).

(iii)      The Company enters into swap transactions for these NCE contracts in order to offset the variation in the Interbank Certificate of Deposit (CDI) rate.

(iv)      Financing paid in advance in March 2013.

(v)        Financing paid in advance in January 2013.

(vi)      The Company enters into swap transactions for these NCE contracts (from 77.52% to 92.70% of CDI).

26

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(e)                    Payment schedule

 

The maturity profile of the long-term amounts is as follows:

 

   

Sep/2013

 

Dec/2012

         

2014

 

209,378

 

1,759,551

2015

 

1,626,728

 

1,515,498

2016

 

1,762,062

 

1,092,519

2017

 

833,999

 

715,362

2018

 

1,548,962

 

1,512,383

2019

 

1,223,289

 

1,146,166

2020

 

2,110,226

 

1,884,761

2021

 

2,294,511

 

2,059,513

2022 and thereafter

 

4,062,181

 

3,989,857

Total

 

15,671,336

 

15,675,610

 

(f)                     Capitalized financial charges

 

The Company capitalized financial charges in the period ended September 30, 2013 in the amount of R$209,459 (R$121,723 in the period ended September 30, 2012), including monetary variation and part of the exchange variation. The average rate of these charges applied on ongoing projects was 7.10% p.a. (7.16% p.a. in the period ended September 30, 2012).

 

(g)                    Guarantees 

 

Braskem gave collateral for part of its borrowings as follows:

 

       

Total

       
       

debt

 

Total

   

Loans

 

Maturity

 

Sep/2013

 

guaranteed

 

Guarantees

                 

BNB

 

December 2022

 

290,274

 

290,274

 

Mortgage of plants, pledge of machinery and equipment

BNDES

 

January 2021

 

2,706,570

 

2,706,570

 

Mortgage of plants, land and property, pledge of machinery and equipment

FUNDES

 

June 2020

 

215,646

 

215,646

 

Mortgage of plants, land and property, pledge of machinery and equipment

FINEP

 

January 2022

 

125,818

 

125,818

 

Bank surety

FINAME

 

February 2022

 

3,004

 

3,004

 

Pledge of equipment

Total

     

3,341,312

 

3,341,312

   

 

 

14.                   Project finance

 

Braskem Idesa is constructing a plant in Mexico (Ethylene XXI Project), with capacity to produce around 750 kton of high-density polyethylene and 300 kton of low-density polyethylene using ethane as feedstock. The raw material will be supplied through an agreement with PEMEX-Gás for delivery of 66,000 barrels of ethane per day for 20 years.

 

In line with the Company’s financial policy, the investment is being financed under the Project Finance mode, whereby the project loan must be paid exclusively with the cash generated by the project itself and shareholders provide limited guarantees (limited recourse project finance). Thus, this financing has the usual guarantees of this type of operation such as assets, receivables, cash generation and other rights from the project, as well commitments by shareholders to inject a limited amount of capital to provide for eventual additional costs thereof.

 

27

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

The financing structure was concluded in December 2012, at the ratio of 70% debt and 30% equity. The total financing contracted to meet construction expenses and start project operation was US$3,193,095 thousand. The first tranche of R$3,316,211 (US$1,483,896 thousand) was received on July 24, 2013. A portion of these funds was used to settle the amounts lent by shareholders Braskem (without impact to the consolidated information) and Grupo Idesa, totaling R$1,449,826 (US$648,750 thousand) and R$483,276 (US$216,250 thousand), respectively. The release of the second tranche is expected to occur at November 6, 2013, amounting to US$545,331 thousand.  

 

Braskem Idesa capitalized the financial charges incurred on this financing, since its funding through September 30, 2013, in the amount of R$26,262 (MXN$147,835 thousand). The average interest rate was 4.88% p.a.

 

The breakdown of charges and maturities is as follows:

 

 

Contract value

 

Value received

         

 

Identification

US$ thousands

 

US$ thousands

 

Maturity

 

Charges (% per year)

 

Sep/2013

 

Dec/2012

Project finance I

700,000

 

375,766

 

February-2027

 

Us dollar exchange variation + quarterly Libor + 3.25

 

841,640

   

Project finance II

210,000

 

24,054

 

February-2027

 

Us dollar exchange variation + 6.17

 

54,084

   

Project finance III

600,000

 

131,360

 

February-2029

 

Us dollar exchange variation + 4.33

 

294,520

   

Project finance IV

660,000

 

442,971

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 3.88

 

992,934

   

Project finance V

400,000

 

214,723

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 4.65

 

481,821

   

Project finance VI

90,000

 

8,852

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 2.73

 

19,828

   

Project finance VII

533,095

 

286,170

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 4.64

 

646,714

   

Transactions costs

               

(31,482)

   

Total

3,193,095

 

1,483,896

         

3,300,059

 

 

                       

Current liabilities

               

15,847

   

Non-current liabilities

               

3,284,212

   

Total

               

3,300,059

 

 

 

The maturity profile of this long-term financing, by year of maturity, is as follows:

 

   

Sep/2013

 

Dec/2012

         

2016

 

195,788

 

 

2017

 

265,027

 

 

2018

 

265,027

 

 

2019

 

265,027

 

 

2020

 

265,027

 

 

2021

 

265,027

 

 

2022 and thereafter

 

1,763,289

 

 

Total

 

3,284,212

 

 

 

In accordance with the Company’s risk management strategy and based on its financial policy, the Management contracted and designated derivative operations under hedge accounting (Note 20.2.1 (b.ii)) in order to offset the change in future debt-related financial expenses caused by the fluctuation of the Libor rate.

 

28

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

15.                   Taxes payable

 

   

Sep/2013

 

Dec/2012

         

Brazil

     
 

IPI

81,520

 

71,440

 

PIS and COFINS

5,764

 

Income tax and social contribution

82,036

 

54,987

 

ICMS

102,032

 

72,435

 

Federal tax payment program - Law 11,941/09

1,083,397

 

1,237,156

 

Other

54,770

 

59,630

         

Other countries

     
 

Value-added tax

 

2,538

 

Income tax

 

2,132

 

Other

599

 

1,460

Total

1,404,354

 

1,507,542

         

Current liabilities

398,289

 

342,789

Non-current liabilities

1,006,065

 

1,164,753

Total

1,404,354

 

1,507,542

 

  

The information related to taxes payable was presented in the Company’s 2012 annual financial statements, in Note 21.

 

 

29

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

16.                   Income tax (“IR”) and social contribution (“CSL”)

 

(a)                    Reconciliation of the effects of income tax and social contribution on profit or loss

 

 

   

Sep/2013

 

Sep/2012

         

Income (loss) before IR and CSL and after discontinued operations

 

776,296

 

(1,675,351)

         

IR and CSL at the rate of 34%

 

(263,941)

 

569,620

         

Permanent adjustments to the IR and CSL calculation basis

       

IR and CSL on equity in results of investees

 

(578)

 

(8,347)

Effects from pre-payment of taxes

 

5,864

 

27,374

Tax incentives

 

501

 

436

Other permanent adjustments

 

(25,745)

 

81,040

         

Effect of IR and CSL on results of operations

 

(283,899)

 

670,123

         

Breakdown of IR and CSL:

       
         

Current IR and CSL / continued operations

 

(62,089)

 

(12,522)

Current IR and CSL / discontinued operations

 

 

 

(12,441)

Current IR and CSL

 

(62,089)

 

(24,963)

         

Deferred IR and CSL / continued operations

 

(221,810)

 

695,215

Deferred IR and CSL / discontinued operations

 

 

 

(129)

Deferred IR and CSL

 

(221,810)

 

695,086

         

Total IR and CSL on income statement

 

(283,899)

 

670,123

 

 

 

 

30

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(b)               Breakdown of deferred income tax and social contribution

 

Non-current assets

     

Sep/2013

 

Dec/2012

             

Tax losses (IR) and negative base (CSL)

     

957,748

 

1,099,345

Goodwill amortized

     

12,810

 

31,432

Exchange variations

     

625,266

 

215,545

Temporary adjustments

     

546,391

 

362,198

Business combination

     

230,699

 

243,517

Pension plan

     

63,800

 

49,912

Deferred charges - write-off

     

43,494

 

60,060

       

2,480,208

 

2,062,009

             

Non-current liabilities

           
             

Amortization of goodwill based on future profitability

     

629,046

 

586,857

Tax depreciation

     

497,625

 

391,224

Temporary differences

     

335,093

 

327,500

Business combination

     

595,153

 

624,817

Write-off negative goodwill of incorporated subsidiaries

     

1,336

 

1,781

Additional indexation PP&E

     

143,665

 

154,189

Other

     

52,673

 

52,254

       

2,254,591

 

2,138,622

 

 

(c)               Offset of deferred income and social contribution tax assets and liabilities

 

     

 

 

Sep/2013

   

Headquarters (Country)

 

IR-CSL Asset

 

IR-CS Liability

             
             

Braskem S.A.

 

Brazil

 

1,528,332

 

(1,073,689)

Braskem Argentina

 

Argentina

 

4,511

 

 

Braskem Alemanha

 

Germany

 

45,572

 

(10,275)

Braskem Idesa

 

Mexico

 

111,623

 

 

Braskem Petroquímica

 

Brazil

 

207,628

 

(113,384)

Petroquímica Chile

 

Chile

 

238

 

(105)

Braskem Qpar

 

Brazil

 

582,304

 

(744,867)

Braskem America

 

USA

 

 

 

(312,271)

               
       

2,480,208

 

(2,254,591)

               
               
               
               
     

 

 

Dec/2012

     

Headquarters (Country)

 

IR-CSL Asset

 

IR-CS Liability

             
               

Braskem S.A.

 

Brazil

 

1,100,611

 

(1,015,743)

Braskem Argentina

 

Argentina

 

3,251

 

 

Braskem Alemanha

 

Germany

 

17,448

 

(9,176)

Braskem Idesa

 

Mexico

 

24,677

 

 

Braskem Petroquímica

 

Brazil

 

214,430

 

(93,256)

Petroquímica Chile

 

Chile

 

169

 

 

Braskem Qpar

 

Brazil

 

459,914

 

(626,807)

Riopol

 

Brazil

 

237,944

 

(88,201)

Braskem America

 

USA

 

3,565

 

(305,439)

               
       

2,062,009

 

(2,138,622)

 

 

31

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(d)               Realization of deferred income tax and social contribution

 

In the period ended September 30, 2013, there were no material events or circumstances that indicate any compromise of the realization of these deferred taxes.

 

The information related to income tax and social contribution was presented in the 2012 annual financial statements of the Company, in Note 22.

 

17.                   Sundry provisions

 

   

Sep/2013

 

Dec/2012

         

Provision for customers bonus

 

37,673

 

40,666

Provision for recovery of environmental damages

 

80,846

 

32,944

Judicial and administrative provisions

 

302,094

 

333,218

Other

 

9,634

 

8,847

Total

 

430,247

 

415,675

         

Current liabilities

 

52,150

 

52,264

Non-current liabilities

 

378,097

 

363,411

Total

 

430,247

 

415,675

 

The composition of provisions for judicial and administrative suits is as follows:

 

   

Sep/2013

 

Dec/2012

         

Labor claims

 

88,222

 

75,697

         

Tax claims

       

Income tax and social contribution

 

31,615

 

29,980

PIS and COFINS

 

34,820

 

32,929

ICMS - interstate purchases

 

84,263

 

79,688

ICMS - other

(i)

11,171

 

56,974

Other

 

44,143

 

50,744

         

Corporate claims and other

 

7,860

 

7,206

   

302,094

 

333,218

 

(i)         Payment of R$47,746 was made with the advantages of the Special Installment Program implemented by the São Paulo State Government.

 

This table and the information on provisions were presented in the 2012 annual financial statements of the Company, in Note 23.

 

 

 

 

 

 

32

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

18.                   Post-employment benefits

 

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

 

   

Sep/2013

 

Dec/2012

Petros Copesul

 

187,662

 

147,175

Novamont Braskem America

(i)

10,501

 

10,381

Braskem Alemanha

(i)

29,892

 

26,221

   

228,055

 

183,777

         

Current liabilities

 

187,662

 

147,175

Non-current liabilities

 

40,393

 

36,602

Total

 

228,055

 

183,777

 

(i)         With the adoption of IAS 19, the actuarial losses previously unrecognized in these two plans in the amount of R$18,204 (R$11,816, net of income tax) were recognized retroactively, at December 31, 2012, under "other comprehensive income (loss)". The balance sheet on that date was restated to reflect the changes to the item “post-employment benefits”.  For comparison purposes, the information for December 31, 2011 was not restated in the statement of changes in shareholders’ equity, since the amounts are immaterial.

 

19.                   Contingencies 

 

The Company has contingent liabilities related to lawsuits and administrative proceedings arising from the normal course of its business. These contingencies are of a 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 is presented in Note 17 of this report.

 

The balance of contingencies not accounted for at September 30, 2013:

 

   

Sep/2013

 

Dec/2012

         

Tax claims

 

2,962,456

 

2,967,799

Other lawsuits

 

336,292

 

411,324

Total

 

3,298,748

 

3,379,123

 

The description of the main contingent liabilities of the Company was presented in the 2012 annual financial statements, in Note 28.

 

 

 

 

 

33

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

20.                   Financial instruments

 

The information related to financial instruments was presented in the 2012 financial statements of the Company, in Note 20.

 

20.1.             Non-derivative financial instruments – measured at fair value

 

           

Fair value

 

Book value

 

Fair value

   

Note

 

Classification by category

 

hierarchy

 

Sep/2013

 

Dec/2012

 

Sep/2013

 

Dec/2012

                             

Cash and cash equivalents

 

4

                       

Cash and banks

     

Loans and receivables

     

562,134

 

398,142

 

562,134

 

398,142

Financial investments in Brazil

     

Held-for-trading

 

Level 2

 

521,246

 

393,348

 

521,246

 

393,348

Financial investments in Brazil

     

Loans and receivables

     

1,213,773

 

899,816

 

1,213,773

 

899,816

Financial investments abroad

     

Held-for-trading

 

Level 2

 

1,557,780

 

1,596,316

 

1,557,780

 

1,596,316

               

3,854,933

 

3,287,622

 

3,854,933

 

3,287,622

                   

 

     

 

Financial investments

 

5

             

 

     

 

FIM Sol investments

     

Held-for-trading

 

Level 2

 

41,285

 

50,803

 

41,285

 

50,803

Investments in foreign currency

     

Held-for-trading

 

Level 2

 

3,914

 

5,256

 

3,914

 

5,256

Investments in foreign currency

     

Held-to-maturity

     

34

 

15,731

 

34

 

15,731

Shares

     

Held-for-trading

 

Level 1

 

1,170

 

3,023

 

1,170

 

3,023

FIM Sol investments

     

Loans and receivables

     

 

 

77,469

 

 

 

77,469

Investments in national currency

     

Loans and receivables

     

 

 

513

 

 

 

513

Quotas of receivables investment fund

     

Held-to-maturity

     

31,590

 

52,559

 

31,590

 

52,559

Restricted deposits

     

Held-to-maturity

     

15,567

 

1,281

 

15,567

 

1,281

               

93,560

 

206,635

 

93,560

 

206,635

                   

 

     

 

Trade accounts receivable

 

6

 

Loans and receivables

     

2,737,168

 

2,364,222

 

2,737,168

 

2,364,222

                   

 

     

 

Related parties credits

 

8

 

Loans and receivables

     

164,229

 

141,539

 

164,229

 

141,539

                   

 

     

 

Other receivables

                 

 

     

 

Disposal of shareholdings

     

Loans and receivables

     

265,064

 

652,100

 

265,064

 

652,100

                   

 

     

 

Trade payables

     

Other financial liabilities

     

9,715,114

 

8,897,597

 

9,715,114

 

8,897,597

                   

 

     

 

Borrowings

 

13

             

 

     

 

Foreign currency - Bond

     

Other financial liabilities

 

Level 1

 

9,987,588

 

9,278,759

 

9,845,365

 

10,032,553

Foreign currency - other borrowings

     

Other financial liabilities

     

2,556,938

 

2,887,779

 

2,556,938

 

2,887,779

Local currency

     

Other financial liabilities

     

5,700,690

 

5,404,617

 

5,700,690

 

5,405,688

               

18,245,216

 

17,571,155

 

18,102,993

 

18,326,020

                             

Project finance

 

14

 

Other financial liabilities

     

3,331,541

 

 

 

3,331,541

 

 

                             

Other payables

                 

 

     

 

Creditors for the acquisitions of shares

     

Other financial liabilities

     

270,636

 

256,030

 

270,636

 

256,030

Accounts payable to non-controlling

     

Other financial liabilities

     

216,843

 

260,649

 

216,843

 

260,649

               

487,479

 

516,679

 

487,479

 

516,679

 

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.

 

34

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

20.2.             Financial instruments designated and not designated for hedge accounting

 

           

Operation characteristics

               
       

Fair value

 

Principal exposure

         

Change in

 

Financial

   

Identification

 

Note

 

hierarchy

   

Derivatives

 

Dec/2012

 

fair value

 

settlement

 

Sep/2013

                                 

Non-hedge accounting transactions

                               

Non-deliverable forward ("NDF") - ethanol

     

Level 2

 

Real

 

Dollar

 

1,791

 

52

 

(1,843)

 

 

Commodity swap - Naphtha

 

20.2.1 (a.i)

 

Level 2

 

Fixed price

 

Variable price

 

 

 

56

 

(183)

 

(127)

Commodity swap - Naphtha

 

20.2.1 (a.i)

 

Level 2

 

Fixed price

 

Variable price

 

 

 

(2,408)

 

 

 

(2,408)

Contract for the future purchase - ethanol

     

Level 1

 

Fixed price

 

Variable price

 

2

 

 

 

(2)

 

 

Exchange swap

     

Level 2

 

Dollar

 

CDI

 

4,968

 

(1,688)

 

(3,280)

 

 

Interest rate swaps

 

20.2.1 (a.ii)

 

Level 2

 

Fixed rate

 

CDI

 

 

 

20,300

 

2,588

 

22,888

Deliverable Forward

 

20.2.1 (a.iii)

 

Level 2

 

Mexican peso

 

Dollar

 

 

 

69,932

 

1,868

 

71,800

Deliverable Forward

 

20.2.1 (a.iv)

 

Level 2

 

Euro

 

Dollar

 

 

 

(2,739)

 

(1,723)

 

(4,462)

                   

6,761

 

83,505

 

(2,575)

 

87,691

                                 

Hedge accounting transactions

                               

Exchange swap

 

20.2.1 (b.i)

 

Level 2

 

CDI

 

Dollar

 

286,617

 

41,085

 

5,350

 

333,052

Interest rate swaps

 

20.2.1 (b.ii)

 

Level 2

 

Libor

 

Dollar

 

 

 

(70,368)

 

(1,746)

 

(72,114)

                   

286,617

 

(29,283)

 

3,604

 

260,938

                                 

Current assets (other receivables)

                 

 

         

(33,174)

Non current assets (other receivables)

                 

 

         

(93,714)

Current liabilities (derivatives operations)

                 

293,378

         

116,288

Non current liabilities (derivatives operations)

                 

 

         

359,229

                   

293,378

         

348,629

 

20.2.1.       Existing operations on September 30, 2013

 

(a)                    Non-hedge accounting transactions

 

The regular changes in the fair value of swaps are recorded as financial income or expenses in the same period in which they occur. Braskem recognized a financial expense of R$83,505 related to the change in the fair value of these swaps for the period ended September 30, 2013.

 

 (a.i)       Commodity swap - Naphtha

 

The parent company made a single operation of resin at a fixed price sale to a final customer. With the goal of preserving its margin, potentially affected by the fluctuation in the price of naphtha, were made four future purchase contracts at a fixed price of this raw material, as shown below:  

  

Identification

 

Nominal value

 

Fixed price - US$/Ton (hedge)

 

Maturity

 

 

 

Fair value

 

US$ thousands

 

 

 

Sep/2013

 

Dec/2012

Commodity swap - naphtha

 

477

 

830,000

 

February-2014

 

(50)

 

 

Commodity swap - naphtha

 

477

 

830,000

 

March-2014

 

(38)

 

 

Commodity swap - naphtha

 

477

 

830,000

 

April-2014

 

(26)

 

 

Commodity swap - naphtha

 

425

 

830,000

 

May-2014

 

(13)

 

 

Total

 

1,857

 

 

 

 

 

(127)

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets (other receivables)

 

 

 

 

 

 

 

(127)

 

 

Total

 

 

 

 

 

(127)

 

 

 

 

 

 

 

35

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

Braskem Inc. signed a contract for the purchase of naphtha at a fixed price with the supplier. To preserve its margin, potentially affected by the fluctuation in resin prices, it contracted a swap operation that also makes variable the cost of this raw material, as follows:

 

Identification

 

Nominal value

 

Fixed price - US$/Ton (hedge)

 

Maturity

 

 

 

Fair value

 

US$ thousands

 

 

 

Sep/2013

 

Dec/2012

Commodity swap - naphtha

 

35,483

 

959.000

 

October-2013

 

(2,408)

 

 

Total

 

35,483

 

 

 

 

 

(2,408)

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets (other receivables)

 

 

 

 

 

 

 

(2,408)

 

 

Total

 

 

 

 

 

(2,408)

 

 

 

(a.ii)       Interest rate swap linked to NCE

 

Braskem has contracted financing facilities in the form of export credit note (NCE) (Note 13(d)) with fixed interest payments. Considering that the cash in Brazilian real is largely invested in the overnight rate (CDI)-indexed investments, the Company contracted swaps to match financial charges with cash yields.

 

Identification

 

 

 

Interest rate

 

Maturity

 

 

 

Fair value

 

Nominal value

 

(hedge)

 

 

Sep/2013

 

Dec/2012

Swap NCE I

 

100,000

 

90.65% CDI

 

February-2016

 

4,811

   

Swap NCE II

 

50,000

 

88.20% CDI

 

February-2016

 

2,573

   

Swap NCE III

 

100,000

 

92.64% CDI

 

February-2016

 

4,998

   

Swap NCE IV

 

50,000

 

92.70% CDI

 

February-2016

 

2,544

   

Swap NCE V

 

100,000

 

91.92% CDI

 

February-2016

 

4,890

   

Swap NCE VI

 

50,000

 

92.25% CDI

 

March-2016

 

2,314

   

Swap NCE VII

 

17,500

 

91.10% CDI

 

March-2016

 

758

   

Total

 

467,500

         

22,888

 

 

                     

Current liabilities (derivatives operations)

 

 

 

 

 

 

 

22,888

 

 

Total

 

 

 

 

 

22,888

 

 

 

 

 

36

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(a.iii)      Currency futures contract– Mexican Peso

 

              Braskem Idesa contracted currency purchase transactions through futures contracts to hedge its future obligations in Mexican peso (local trade payables, payroll, taxes and etc.). Since the cash of this subsidiary is maintained in U.S. dollar, these operations were contracted to ensure cash flow balance.

 

 

Identification

 

Nominal value

 

Foreign exchange

 

Maturity

 

 

 

Fair value

 

US$ thousands

 

(hedge)

   

Sep/2013

 

Dec/2012

Deliverable Forward

 

30,811

 

12.4196

 

October-2013

 

4,108

   

Deliverable Forward

 

31,517

 

12.4493

 

December-2013

 

4,191

   

Deliverable Forward

 

32,291

 

12.4763

 

December-2013

 

4,300

   

Deliverable Forward

 

35,315

 

12.5052

 

January-2014

 

4,698

   

Deliverable Forward

 

35,232

 

12.5343

 

February-2014

 

4,659

   

Deliverable Forward

 

37,938

 

12.5662

 

March-2014

 

4,995

   

Deliverable Forward

 

36,920

 

12.6458

 

April-2014

 

4,558

   

Deliverable Forward

 

32,410

 

12.6792

 

June-2014

 

4,009

   

Deliverable Forward

 

36,844

 

12.7075

 

June-2014

 

4,557

   

Deliverable Forward

 

36,839

 

12.7388

 

July-2014

 

4,537

   

Deliverable Forward

 

33,627

 

12.7722

 

September-2014

 

4,115

   

Deliverable Forward

 

30,750

 

12.8005

 

September-2014

 

3,743

   

Deliverable Forward

 

30,079

 

12.8318

 

October-2014

 

3,645

   

Deliverable Forward

 

27,843

 

12.8631

 

December-2014

 

3,361

   

Deliverable Forward

 

24,091

 

12.8933

 

December-2014

 

2,899

   

Deliverable Forward

 

22,522

 

12.9276

 

February-2015

 

2,701

   

Deliverable Forward

 

18,209

 

12.9548

 

March-2015

 

2,179

   

Deliverable Forward

 

15,394

 

12.9841

 

March-2015

 

1,838

   

Deliverable Forward

 

9,703

 

13.0148

 

April-2015

 

1,155

   

Deliverable Forward

 

5,299

 

13.0497

 

June-2015

 

627

   

Deliverable Forward

 

3,191

 

13.0812

 

June-2015

 

376

   

Deliverable Forward

 

1,769

 

13.1149

 

July-2015

 

207

   

Deliverable Forward

 

1,840

 

13.1486

 

August-2015

 

214

   

Deliverable Forward

 

5,448

 

13.1838

 

October-2013

 

24

   

Deliverable Forward

 

10,593

 

13.2190

 

December-2013

 

35

   

Deliverable Forward

 

8,654

 

13.2487

 

December-2013

 

29

   

Deliverable Forward

 

5,706

 

13.2791

 

January-2014

 

19

   

Deliverable Forward

 

220

 

13.3068

 

February-2014

 

1

   

Deliverable Forward

 

1,267

 

13.3375

 

March-2014

 

4

   

Deliverable Forward

 

5,471

 

13.3669

 

April-2014

 

16

   

Total

 

607,791

         

71,800

 

 

                     

Current liabilities (derivatives operations)

             

71,800

   

Total

             

71,800

 

 

 

 

 

 

 

37

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(a.iv)      Currency futures contract - Euro

 

              Braskem Idesa contracted currency purchase transactions through futures contracts to hedge its future obligations in euro (trade payables). Since the cash of this subsidiary is maintained in U.S. dollar, these operations were contracted to ensure cash flow balance.

 

Identification

 

Nominal value

 

Foreign exchange

 

Maturity

 

 

 

Fair value

 

US$ thousands

 

(hedge)

   

Sep/2013

 

Dec/2012

Deliverable Forward

 

9,780

 

1.3041

 

December-2013

 

(782)

   

Deliverable Forward

 

8,485

 

1.3053

 

January-2014

 

(660)

   

Deliverable Forward

 

7,839

 

1.3066

 

March-2014

 

(594)

   

Deliverable Forward

 

10,444

 

1.3050

 

December-2013

 

(799)

   

Deliverable Forward

 

6,096

 

1.3059

 

January-2014

 

(457)

   

Deliverable Forward

 

3,287

 

1.3068

 

March-2014

 

(241)

   

Deliverable Forward

 

6,501

 

1.3079

 

June-2014

 

(465)

   

Deliverable Forward

 

6,555

 

1.3089

 

July-2014

 

(464)

   

Total

 

58,987

         

(4,462)

 

 

                     

Current assets (other receivables)

             

(4,462)

   

Total

             

(4,462)

 

 

 

 

(b)                    Hedge accounting transactions

 

(b.i)        Swaps related to export credit notes (NCE)

 

In line with the Company’s risk management strategy and based on its financial policy, the Management contracted swap operations to offset the interest rate and currency risks arising from the financings mentioned in Note 13, by maintaining its exposure to long-term financial liabilities in the U.S. dollar.

 

Identification

         

Interest rate

 

Maturity

 

Fair value

 

Nominal value

 

US$ mil

 

(hedge)

   

Sep/2013

 

Dec/2012

Swap NCE I

 

200,000

 

122,100

 

5.44%

 

August 2019

 

93,639

 

82,812

Swap NCE II

 

100,000

 

60,187

 

5.40%

 

August 2019

 

44,343

 

39,008

Swap NCE III

 

100,000

 

59,588

 

5.37%

 

August 2019

 

42,614

 

37,333

Swap NCE IV

 

100,000

 

56,205

 

5.50%

 

April 2019

 

34,971

 

29,904

Swap NCE V

 

100,000

 

56,180

 

5.50%

 

April 2019

 

34,907

 

29,250

Swap NCE VI

 

150,000

 

82,372

 

5.43%

 

April 2019

 

46,844

 

38,585

Swap NCE VII

 

100,000

 

58,089

 

4.93%

 

April 2019

 

35,734

 

29,725

Total

 

850,000

 

494,721

         

333,052

 

286,617

                         

Current assets (other receivables)

                 

(26,177)

 

 

Current liabilities (derivatives operations)

                 

 

 

286,617

Non Current liabilities (derivatives operations)

               

359,229  

 

 

Total

             

333,052

 

286,617

 

 

Prior to designating these swaps as hedge accounting, on May 1, 2013, the Company had recognized financial income of R$43,651 as profit for the period. After the recognition of this designation, an expense of R$84,736, relating to changes in the fair value of these swaps since the designation until September 30, 2013, was recognized.

               

 

 

38

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(b.ii)       Interest rate swap linked to Libor

               

              On September 30, 2013, Braskem Idesa held six interest rate swap contracts for a nominal value of US$1,312,892 thousand, contracted on the future disbursements of the financing line (Note 14) contracted in U.S. dollar at floating rates (based on  Libor). In these swaps, Braskem Idesa receives floating rates (Libor) and pays fixed rates periodically, coinciding with the financing cash flows. The objective of these swaps is to offset the changes in the future financial expenses from debt caused by changes in the Libor rate. The term, amount, settlement dates and floating interest rates coincide with the terms of the financing line.

 

Identification

 

Nominal value

 

Interest rate

 

Maturity

 

 

 

Fair value

 

US$ thousands

 

(hedge)

   

Sep/2013

 

Dec/2012

Swap Libor I

 

299,996

 

1.9825%

 

May-2025

 

(16,478)

   

Swap Libor II

 

299,996

 

1.9825%

 

May-2025

 

(16,478)

   

Swap Libor III

 

299,996

 

1.9825%

 

May-2025

 

(16,478)

   

Swap Libor IV

 

129,976

 

1.9825%

 

May-2025

 

(7,139)

   

Swap Libor V

 

132,996

 

1.9825%

 

May-2025

 

(7,305)

   

Swap Libor VI

 

149,932

 

1.9825%

 

May-2025

 

(8,236)

   

Total

 

1,312,892

         

(72,114)

 

 

                     

Non-Current assets (other receivables)

             

(93,714)

   

Current liabilities (derivatives operations)

             

21,600

   

Total

             

(72,114)

 

 

 

Before designating these swap operations as hedge accounting, on September 1, 2013, the Company recognized financial income of R$116,007 as profit in the period. After recognizing such designation, in shareholders’ equity, the Company recognized financial expense of R$45,639 relating to changes in the fair value of these swaps since the designation through September 30, 2013.

 

(b.iii)      Non-derivative liabilities designated for export hedge accounting

 

On May 1, 2013, Braskem S.A. designated non-derivative financial instrument liabilities, denominated in U.S. dollars, as hedge for the flow of its highly probable future exports. Thus, the impact of exchange rates on future cash flows in dollars derived from these exports will be offset by the foreign exchange variation on the designated liabilities, partly eliminating the volatility of results.

 

The Company considers the flow covered as highly probable based, on the following factors:

 

·         Historically, annual export volumes represent three to four times the annual amount covered; In the past 5 years, Braskem recorded average exports of US$2,4 billion annual, supporting the export amounts underlying the hedge; and 

·         The flow covered varies between 15% and 30% of the export flows planned by the Company;

 

The Company designated longer export flows than the financial liabilities that hedge them, to analyze the effectiveness of the operations, the export flows will be considered only until the date of maturity of the underlying debt. Nevertheless, to ensure continuity of the relation and strategy of the proposed hedge, the Company plans to refinance and/or substitute these hedging instruments according to their maturity, in accordance IAS 39.

 

39

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

Braskem selected the hedge instruments with subsidiaries abroad observing the guarantees at those companies whose counterparty is external to that of Braskem. As such, non-derivative financial liabilities in which the foreign subsidiary acted as an intermediary in the operations were selected, which effectively maintained the essence of the transactions.

 

On September 30, the following non-derivative financial liabilities were designated as guarantee for the hedge, considering the scope of the balance sheet:  

 

         

Nominal value

 

Balance at

 

Balance at

Identification

Maturity

 

Hedge

 

US$ thousands

 

Sep/2013

 

Dec/2012

                   

Operations designated for hedge accounting

               

Bond

2016

 

Dollar

 

78,890

 

175,928

 

Trade payables

2016

 

Dollar

 

760,554

 

1,696,036

 

Bond

2017

 

Dollar

 

213,220

 

475,481

 

Trade payables

2017

 

Dollar

 

616,465

 

1,374,717

 

Bond

2018

 

Dollar

 

340,455

 

759,215

 

Trade payables

2018

 

Dollar

 

447,439

 

997,788

 

Bond

2019

 

Dollar

 

315,483

 

703,528

 

Trade payables

2019

 

Dollar

 

418,497

 

933,248

 

Bond

2020

 

Dollar

 

460,001

 

1,025,802

 

Foreign currency borrowings

2020

 

Dollar

 

39,923

 

89,027

 

Trade payables

2020

 

Dollar

 

110,076

 

245,470

 

Export prepayments

2020

 

Dollar

 

114,000

 

254,220

 

Bond

2021

 

Dollar

 

480,001

 

1,070,402

 

Foreign currency borrowings

2021

 

Dollar

 

99,999

 

222,997

 

Export prepayments

2021

 

Dollar

 

136,001

 

303,282

 

Bond

2022

 

Dollar

 

363,656

 

810,954

 

Credit note export

2022

 

Dollar

 

353,000

 

787,190

 

Export prepayments

2022

 

Dollar

 

2,344

 

5,226

 

Bond

2023

 

Dollar

 

698,372

 

1,557,369

 

Export prepayments

2023

 

Dollar

 

20,000

 

44,600

 

Bond

2024

 

Dollar

 

681,199

 

1,519,073

 

Export prepayments

2024

 

Dollar

 

7,656

 

17,072

   
     

 

 

6,757,231

 

15,068,625

 

 

 

 

The amounts of the operations designated for hedge accounting booked in shareholders' equity are shown below:

                      

 

Balance at

         

Balance at

 

Dec/2012

 

Addition

 

Reversion

 

Sep/2013

Exchange variation of foreign sales hedge

1,542,676

1,542,676

Income tax and social contribution on foreign sales hedge

(524,510)

(524,510)

Fair value of cash flow hedges, net of taxes

   

1,018,166

     

1,018,166

 

 

 

 

40

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(c)                    Estimated maximum loss

 

The amount at risk of the derivatives held by Braskem on September 30, 2013, which is defined as the highest loss that could result in one month and in 95% of the cases under normal market conditions, was estimated by the Company at US$45,824 thousand for the NCE swaps, and US$49,158 thousand for fixed rate / CDI swaps.

 

20.3.             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 for 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. On September 30, 2013, the credit ratings were as follows:

 

   

 

 

Percentage

1

Minimum risk

 

 

26.27%

2

Low risk

 

 

27.98%

3

Moderate risk

 

 

21.83%

4

High risk

 

 

22.89%

5

Very high risk

(i)

 

1.03%

 

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

 

Default indicators for the periods ended:

 

 

Domestic Market (LTM)

Export Market

(LTM)

September 30, 2013

0.29%

0.15%

September 30, 2012

0.35%

0.25%

December 31, 2012

0.28%

0.37%

December 31, 2011

0.18%

0.43%

 

LTM – last 12 months

 

 

41

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais 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 credit rating agencies: Standard & Poor’s, Moody’s and Fitch Ratings.

 

   

Sep/2013

 

Dec/2012

Financial assets with risk assessment

       

AAA

 

3,429,192

 

2,484,788

AA+

 

1

 

190,660

AA

 

16,830

 

5

AA-

   

449,555

A+

   

120,123

A

 

463,988

 

19

A-

 

1,070

 

80,231

   

3,911,081

 

3,325,381

Financial assets without risk assessment

       

Quotas of investment funds in credit rights

(i)  

31,590

 

103,359

Sundry funds

(ii)

3,914

 

60,356

Restricted deposits

(iii)

 

 

1,281

Other financial assets with no risk assessment

 

1,908  

 

3,880

   

37,412

 

168,876

       

 

Total

 

3,948,493

 

3,494,257

 

(i)         Financial assets with no internal or external ratings and approved by the Management of the Company.

(ii)       Investment funds with no assessment of internal or external risk, whose portfolio is composed of assets from major financial institutions and that comply with Braskem’s financial policy.

(iii)      Risk-free financial assets

 

Braskem’s financial policy determines “A-” as the minimum rating for financial investments.

 

20.4.             Sensitivity analysis

 

Financial instruments, including derivatives, 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

 

On September 30, 2013, the main risks that can affect the value of the Company’s financial instruments are:

 

·      Brazilian real/U.S. dollar exchange rate;

·      Mexican peso/U.S. dollar exchange rate;

·      Euro/U.S. dollar exchange rate;

·      LIBOR floating interest rate;

·      CDI interest rate; and

·      TJLP 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.

 

42

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(b)                    Selection of scenarios

 

In accordance with CVM Instruction No. 475/08, the Company included three scenarios in the sensitivity analysis, with one that is probable and two that 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 those 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 depreciation in the Brazilian real in relation to the U.S. dollar can be offset by opposing effects on Braskem’s operating results.

 

(b.1)       Probable scenario

 

The Market Readout published by the Central Bank of Brazil on September 27, 2013 was used to create the probable scenario for the U.S. dollar/Brazilian real exchange rate and the CDI interest rate, using the reference date of December 31, 2013. The Market Readout presents a consensus of market expectations based on a survey of the forecasts made by various financial and non-financial institutions.

 

The Market Readout does not publish forecasts for the interest rates LIBOR and TJLP. Therefore, the Company considered the expectations for the CDI interest rate for determining the probable scenario for those rates, given their correspondence. The probable scenario for the TJLP is an increase of 0.5% from the current rate of 5%, in line with the size of the government’s most recent decisions to increase or decrease the rate, and accompanying the forecast for the cumulative increase in the CDI rate by end-2013 of 0.75%.

 

(b.2)       Possible and extreme adverse scenarios

 

For the Brazilian real/U.S. dollar and Mexican peso/U.S. dollar exchange rates, a positive change of 25% was considered for the possible adverse scenario and of 50% for the extreme scenario based on the exchange rate on September 30, 2013.

 

For the U.S. dollar/Euro exchange rate, a decrease of 25% was considered for the possible adverse scenario and of 50% for the extreme scenario based on the exchange rate on September 30, 2013.

 

For the Libor and CDI interest rates, a positive change of 25% was considered for the possible adverse scenario and of 50% for the extreme scenario based on the respective interest rate on September 30, 2013.

 

For the TJLP interest rate, an increase of 1% was considered for the possible adverse scenario and of 1.5% for the extreme scenario based on its rate on September 30, 2013, in accordance with the upward or downward adjustments made by the government in the rate, in this order of scale.

 

The sensitivity values in the table (c) below are the changes in the value of the financial instruments in each scenario, except for tables (d), (e), (f), (g) and (h) which show the changes in future cash flows.

 

 

 

43

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais 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:

 

       

Possible adverse

 

Extreme adverse

Instrument

Probable

(25%)

(50%)

Bonds and MTN

 

(313,512)

 

(2,496,897)

 

(4,993,794)

BNDES

 

(44,200)

 

(352,020)

 

(704,041)

Working capital / structured operations

 

(37)

 

(298)

 

(595)

Raw material financing

 

(20,446)

 

(162,836)

 

(325,672)

Export prepayments

 

56,893

 

453,110

 

906,220

Financial investments abroad

 

(39,360)

 

(311,323)

 

(622,646)

 

(d)                    Sensitivity to the U.S. dollar/Mexican peso exchange rate

 

The sensitivity of each financial instrument, including derivatives and items covered by them, to the variation in the U.S. dollar/Mexican peso exchange rate is presented in the table below:

 

       

Possible adverse

 

Extreme adverse

Instrument

Probable

(25%)

(50%)

Project finance

 

19,623

 

(369,962)

 

(739,923)

Deliverable Forward

 

7,082

 

(113,388)

 

(189,327)

 

(e)                    Sensitivity to the U.S. dollar/Euro exchange rate

 

The sensitivity of each financial instrument, including derivatives and items covered by them, to the variation in the U.S. dollar/Euro exchange rate is presented in the table below:

 

       

Possible adverse

 

Extreme adverse

Instrument

Probable

(25%)

(50%)

Deliverable Forward

 

(1,378)

 

(5,894)

 

(15,379)

 

(f)                     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.

 

       

Possible adverse

 

Extreme adverse

Instrument

 

Probable

 

(25%)

 

(50%)

Borrowings

 

(2,068)

 

(6,082)

 

(12,163)

Export prepayments

 

(5,414)

 

(15,924)

 

(31,848)

Swaps

 

30,561

 

(89,885)

 

(179,770)

 

 

 

44

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(g)                    Sensitivity of future cash flows to the CDI interest rate

 

The sensitivity of each financial instrument, including derivatives and items covered by them, to the variation in CDI interest rate is presented in the table below:

 

       

Possible adverse

 

Extreme adverse

Instrument

 

Probable

 

(25%)

 

(50%)

Export credit notes

(7,571)

 

(22,210)

 

(42,982)

Agricultural credit note

 

(7,117)

 

(21,084)

 

(41,391)

Financial investments in local currency

 

9,799  

 

29,392

 

58,767

 

(h)                    Sensitivity of future cash flows to the TJLP interest rate

 

The sensitivity of each financial instrument, including derivatives and items covered by them, to the variation in TJLP interest rate is presented in the table below:

 

   

Probable

 

Possible adverse

 

Extreme adverse

Instrument

 

5.5%

 

6.0%

 

6.5%

BNDES

 

(34,979)

 

(69,203)

 

(102,690)

FINEP

 

(147)

 

(291)

 

(433)

Other governmental agents

 

(32)

 

(63)

 

(94)

 

 

 

 

45

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

21.                   Shareholders’ Equity

 

The information related to the Company’s shareholders’ equity was presented in its 2012 annual financial statements, in Note 29.

 

(a)                    Capital 

 

On September 30, 2013, the Company's subscribed and paid up capital stock amounted to R$8,043,222 and comprised 797,265,348 shares with no par value divided into 451,668,652 common shares, 345,002,878 class A preferred shares, and 593,818 class B preferred shares, distributed as follows:

 

             

Preferred

     

Preferred

           
     

Common

     

shares

     

shares

           
     

shares

 

%

 

class A

 

%

 

class B

 

%

 

Total

 

%

                                   

OSP e Odebrecht

   

226,334,623

 

50.11%

 

79,182,498

 

22.96%

       

305,517,121

 

38.32%

Petrobras

   

212,426,951

 

47.03%

 

75,792,589

 

21.97%

       

288,219,540

 

36.15%

BNDESPAR

     

41,313,037

 

11.97%

       

41,313,037

 

5.18%

ADR

(i)

   

34,199,944

 

9.91%

       

34,199,944

 

4.29%

Other

   

12,907,078

 

2.86%

 

113,360,052

 

32.86%

 

593,818

 

100.00%

 

126,860,948

 

15.91%

Total

   

451,668,652

 

100.00%

 

343,848,120

 

99.67%

 

593,818

 

100.00%

 

796,110,590

 

99.86%

Braskem shares owned by subsidiary of Braskem Petroquímica

(ii)

 

 

     

1,154,758

 

0.33%

 

 

     

1,154,758

 

0.14%

Total

   

451,668,652

 

100.00%

 

345,002,878

 

100.00%

 

593,818

 

100.00%

 

797,265,348

 

100.00%

   
(i)  American Depository Receipt, negotiated in the New York stock market (USA).
(ii) These shares are treated as "treasury shares" in consolidated Equity.

(b)                    Ongoing share repurchase programs

 

(b.1)       4th Share repurchase program

 

On August 13, 2012, Braskem’s Board of Directors approved the 4th program for the repurchase of shares effective between August 29, 2012 and August 28, 2013, through which the Company, or financial institutions hired for such purpose were allowed to acquire up to 13,376,161 class A preferred shares at market price.

 

Until November 2012, the financial institutions had acquired 262,300 shares for R$3,489 at an average price of R$13.30 (minimum of R$12.66 and maximum of R$14.07).

 

On November 12, 2012, the Company acquired these shares and received R$71, related to the swap connected to the repurchase, net of withholding income tax of R$29.

 

The shares repurchased were canceled in December 2012.

 

No purchases were made under this program in 2013.

46

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

(c)                    Other comprehensive income - shareholders' equity

 

       

Additional

 

Deemed

 

Defined

     

Foreign

       
       

indexation of

 

cost of

 

benefit

 

Fair value

 

currency

 

Gain (loss)

   
       

PP&E

 

jointly-controlled

 

plan actuarial

 

of cash flow

 

translation

 

on interest

   
       

price-level

 

investments

 

loss

 

derivatives

 

adjustment

 

in subsidiary

   
   

 

 

(i)

 

(i)

 

(ii)

 

(iii)

 

(iv)

 

(v)

 

Total

                                 

As of December 31, 2011

   

326,541

 

21,159

   

(10,716)

 

(24,504)

 

3,106

 

315,586

                             

Additional indexation

                         
 

Realization by depreciation or write-off assets

   

(30,951) 

                 

(30,951)

 

Income tax and social contribution on realization

   

10,524  

                 

10,524

                             

Deemed cost of Jointly-controlled investments

                         
 

Realization by depreciation or write-off assets

       

(1,075) 

             

(1,075)

 

Income tax and social contribution on realization

       

365  

             

365

                             

Cash flow derivatives

                         
 

Change in fair value

             

1,948

       

1,948

 

Transfer to result

             

14,290

         

14,290

 

Tax on fair value gains

             

(5,522) 

         

(5,522)

                               

Gain on interest in subsidiary

                     

1,982  

 

1,982

                               

Foreign currency translation adjustment

                 

48,189

     

48,189

                                

As of September 30, 2012

   

306,114

 

20,449

         

23,685

 

5,088

 

355,336

                                 

As of December 31, 2012

   

299,305

 

20,207

 

(11,816)

   

37,158

 

(7,443)

 

337,411

                                 

Additional indexation

                             
 

Realization by depreciation or write-off assets

   

(30,951) 

                     

(30,951)

 

Income tax and social contribution on realization

   

10,524  

                     

10,524

                       

Deemed cost of Jointly-controlled investments

                   
 

Realization by depreciation or write-off assets

       

(1,098) 

               

(1,098)

 

Income tax and social contribution on realization

       

373  

                 

373

                                 

Fair value foreign sales hedge

                             
 

Change in fair value

               

(1,542,676)

         

(1,542,676)

 

Tax on fair value gains

               

524,510  

         

524,510

                                 

Cash flow derivatives

                             
 

Change in fair value

               

(75,996)

       

(75,996)

 

Transfer to result

               

(42,969)

       

(42,969)

 

Tax on fair value gains

               

28,810  

       

28,810

                               

Loss on interest in subsidiary

                       

(1,961) 

 

(1,961)

                               

Foreign currency translation adjustment

                   

108,687

   

108,687

                                 

As of September 30, 2013

   

278,878

 

19,482

 

(11,816)

 

(1,108,321)

 

145,845

 

(9,404)

 

(685,336)

 

(i)         Realization under retained earnings (accumulated losses) as the asset is depreciated or written-off;

(ii)       Realization under retained earnings (accumulated losses) upon extinction of the plan;

(iii)      Realization under profit or loss upon maturity, prepayment or loss of efficacy for hedge accounting;

(iv)      Realization under profit or loss upon write-off of subsidiary abroad; and

(v)       Realization under profit or loss upon divestment or transfer of control of subsidiary.

 

(d)                    Absorption of accumulated losses

 

On April 2, 2013, the Annual Shareholders' Meeting approved the absorption of the balance under the “accumulated losses” account at December 31, 2012, in the amount of R$565,549, by using a portion of the “capital reserve” account.

 

 

47

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

22.                   Earnings per share

 

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

 

   

Sep/2013

 

Sep/2012

   

Basic

 

Diluted

 

Basic

 

Diluted

 

3(b)

     

Revised

 

Revised

                 

Profit (loss) for the period attributed to Company's shareholders

               

of continued operations

 

485,601

 

485,601

 

(978,866)

 

(978,866)

           

Distribution of dividends attributable to priority:

         

Preferred shares class "A"

 

208,437

 

208,515

 

Preferred share class "A" potentially convertible

   

180

 

(the ratio of 2 shares class "B" for each share class "A")

     

Preferred shares class "B"

 

360

         
   

208,797

 

208,695

     
                 

Distribution of 6% ​​of unit value of common shares

 

273,796

 

273,898

 
           

Distribution of plus income, by class

         

Common shares

 

1,708

 

1,708

 

Preferred shares class "A"

 

1,300

 

1,300

     
   

3,008

 

3,008

     
           

Reconciliation of income available for distribution, by class (numerator):

         

Common shares

 

275,504

 

275,606

 

(555,068)

 

(554,861)

Preferred shares class "A"

 

209,737

 

209,815

 

(423,798)

 

(423,640)

Preferred share class "A" potentially convertible

     

180  

     

(365)

(the ratio of 2 shares class "B" for each share class "A")

               
   

485,241

 

485,601

 

(978,866)

 

(978,866)

                 

Weighted average number of shares, by class (denominator):

               

Common shares

 

451,668,652

 

451,668,652

 

451,668,652

 

451,668,652

Preferred shares class "A" (i)

 

343,848,120

 

343,848,120

 

344,851,898

 

344,851,898

Preferred share class "A" potentially convertible

               

(the ratio of 2 shares class "B" for each share class "A")

 

 

 

296,909

 

 

 

296,909

   

795,516,772

 

795,813,681

 

796,520,550

 

796,817,459

                 

Profit (loss) per share (in R$)

               

Common shares

 

0.6100

 

0.6102

 

(1.2289)

 

(1.2285)

Preferred shares class "A"

 

0.6100

 

0.6102

 

(1.2289)

 

(1.2285)

 

The information related to the earnings per share of the Company was presented in its 2012 annual financial statements, in Note 30.

 

48

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

23.                   Net sales revenues

 

   

Sep/2013

 

Sep/2012

 

3(b)

   

Revised

Sales revenue

       

Domestic market

 

21,672,345

 

19,587,380

Foreign market

 

12,732,048

 

11,603,540

   

34,404,393

 

31,190,920

Sales deductions

       

Taxes

 

(4,621,192)

 

(4,664,983)

Sales returns and other

 

(259,558)

 

(244,077)

   

(4,880,750)

 

(4,909,060)

         

Net sales revenue

 

29,523,643

 

26,281,860

 

This table was presented in the 2012 annual financial statements of the Company, in Note 31.

  

24.                   Financial results

  

     

Sep/2013

 

Sep/2012

   

3(b)

   

Revised

Financial income

       
 

Interest income

 

199,388

 

147,731

 

Monetary variations

 

13,820

 

29,598

 

Exchange rate variations

 

178,049

 

151,721

 

Other

 

99,681

 

24,050

     

490,938

 

353,100

           

Financial expenses

       
 

Interest expenses

 

(830,940)

 

(745,445)

 

Monetary variations

 

(229,588)

 

(191,384)

 

Exchange rate variations

 

39,375

 

(1,618,728)

 

Inflation adjustments on fiscal debts

 

(138,793)

 

(159,527)

 

Tax expenses on financial operations

 

(20,996)

 

(12,439)

 

Discounts granted

 

(58,994)

 

(36,586)

 

Loans transaction costs - amortization

 

(4,506)

 

(25,771)

 

Adjustment to present value - appropriation

 

(445,821)

 

(212,818)

 

Other

 

(109,218)

 

(126,824)

     

(1,799,481)

 

(3,129,522)

           
 

Total

 

(1,308,543)

 

(2,776,422)

 

   

Sep/2013

 

Sep/2012

 

3(b)

   

Revised

Interest income

       

Held for sale

 

8,498

 

4,282

Loans and receivables

 

64,726

 

88,451

Held-to-maturity

 

18,954

 

10,501

   

92,178

 

103,234

Other assets not classifiable

 

107,210

 

44,497

Total

 

199,388

 

147,731

 

This table was presented in the 2012 annual financial statements of the Company, in Note 34.

49

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

25.                   Expenses by nature

 

     

Sep/2013

 

Sep/2012

   

3(b)

   

Revised

Classification by nature:

       
 

Raw materials other inputs

 

(21,927,407)

 

(20,369,793)

 

Personnel expenses

 

(1,354,497)

 

(1,272,825)

 

Outsourced services

 

(1,125,809)

 

(1,147,225)

 

Tax expenses

 

(5,418)

 

(39,079)

 

Depreciation, amortization and depletion

 

(1,463,021)

 

(1,336,217)

 

Freights

 

(1,097,267)

 

(927,167)

 

Other expenses

 

(363,627)

 

(323,889)

 

Total

 

(27,337,046)

 

(25,416,195)

           

Classification by function:

       
 

Cost of products sold

 

(25,792,392)

 

(23,900,876)

 

Selling and distribution

 

(728,717)

 

(692,565)

 

General and administrative

 

(736,791)

 

(743,062)

 

Research and development

 

(79,146)

 

(79,692)

 

Total

 

(27,337,046)

 

(25,416,195)

 

This table was presented in the 2012 annual financial statements of the Company, in Note 35.

 

50

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

26.                   Segment information

 

                                         
   

Sep/2013

   

Reporting segments

Total

         

Braskem

       
   

Basic

         

USA and

 

reportable

 

Other

 

Corporate

 

consolidated

     

Braskem

   

petrochemicals

 

Polyolefins

 

Vinyls

 

Europe

 

segments

 

segments

 

unit

 

before adjustments

 

Eliminations

 

consolidated

                                         

Net sales revenue

 

18,882,333

 

12,435,806

 

1,903,417

 

4,902,613

 

38,124,169

 

83,979

 

 

 

38,208,148

 

(8,684,505)

 

29,523,643

Cost of products sold

 

(17,094,887)

 

(10,702,956)

 

(1,739,310)

 

(4,656,147)

 

(34,193,300)

 

(90,642)

 

 

 

(34,283,942)

 

8,491,550

 

(25,792,392)

Gross profit

 

1,787,446

 

1,732,850

 

164,107

 

246,466

 

3,930,869

 

(6,663)

 

 

 

3,924,206

 

(192,955)

 

3,731,251

                                         

Operating expenses

                                       

Selling, general and distribution expenses

 

(379,231)

 

(619,142)

 

(124,599)

 

(197,443)

 

(1,320,415)

 

(65,897)

 

(158,342)

 

(1,544,654)

 

 

 

(1,544,654)

Results from equity investments

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,701)

 

(1,701)

 

 

 

(1,701)

Other operating income (expenses), net

 

(16,599)

 

(3,397)

 

1,256

 

(557)

 

(19,297)

 

1,018

 

(81,778)

 

(100,057)

 

 

 

(100,057)

   

(395,830)

 

(622,539)

 

(123,343)

 

(198,000)

 

(1,339,712)

 

(64,879)

 

(241,821)

 

(1,646,412)

 

 

 

(1,646,412)

                                         

Operating profit (loss)

 

1,391,616

 

1,110,311

 

40,764

 

48,466

 

2,591,157

 

(71,542)

 

(241,821)

 

2,277,794

 

(192,955)

 

2,084,839

                                         
                                         
   

Sep/2012

 

3(b)

 

 

 

 

 

 

 

 

                   

Revised

   

Reporting segments

Total

         

Braskem

       
   

Basic

         

USA and

 

reportable

 

Other

 

Corporate

 

consolidated

     

Braskem

   

petrochemicals

 

Polyolefins

 

Vinyls

 

Europe

 

segments

 

segments

 

unit

 

before adjustments

 

Eliminations

 

consolidated

                                         

Net sales revenue

 

17,598,910

 

10,736,517

 

1,469,094

 

4,047,942

 

33,852,463

 

57,837

 

 

 

33,910,300

 

(7,628,440)

 

26,281,860

Cost of products sold

 

(16,249,645)

 

(9,833,626)

 

(1,437,676)

 

(3,937,188)

 

(31,458,135)

 

(70,517)

 

 

 

(31,528,652)

 

7,627,776

 

(23,900,876)

Gross profit

 

1,349,265

 

902,891

 

31,418

 

110,754

 

2,394,328

 

(12,680)

 

 

 

2,381,648

 

(664)

 

2,380,984

                                         

Operating expenses

                                       

Selling, general and distribution expenses

 

(355,122)

 

(657,023)

 

(96,850)

 

(182,838)

 

(1,291,833)

 

(17,015)

 

(206,471)

 

(1,515,319)

 

 

 

(1,515,319)

Results from equity investments

 

 

 

 

 

 

 

 

 

 

 

 

 

(32,747)

 

(32,747)

 

 

 

(32,747)

Other operating income (expenses), net

 

(38,469)

 

(8,861)

 

(2,641)

 

260,869

 

210,898

 

(99,041)

 

176,324

 

288,181

 

 

 

288,181

   

(393,591)

 

(665,884)

 

(99,491)

 

78,031

 

(1,080,935)

 

(116,056)

 

(62,894)

 

(1,259,885)

 

 

 

(1,259,885)

                   

 

                   

Operating profit (loss)

 

955,674

 

237,007

 

(68,073)

 

188,785

 

1,313,393

 

(128,736)

 

(62,894)

 

1,121,763

 

(664)

 

1,121,099

 

The segment “United States and Europe” was presented in December 2012 as “International Business”.

 

The information related to the presentation of information by segment was presented in the 2012 annual financial statements, in Note 36.

 

51

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2013

All amounts in thousands of reais unless otherwise stated 

 

27.                   Subsequent events

 

(a)                    On October 14, 2013, Braskem announced the execution of a memorandum of understanding to assess the possibility of forming a joint venture in Brazil with Styrolution, a global leader in the styrenics. The joint venture will be responsible for analyzing the economic feasibility of installing a plant with annual production capacity of 100 kton styrenics specialties and the copolymers acrylonitrile butadiene styrene (ABS) and styrene acrylonitrile (SAN) to supply to clients in Brazil and all of South America.

 

The consummation of the joint venture is subject to approval by the regulatory and antitrust agencies. The plan is for Styrolution to be the majority shareholder, with 70% of the company and for Braskem to hold the other 30%. Subject to the conclusion of an agreement between the parties and the respective approvals from the government agencies, the plant construction is expected to begin in early 2015, with production most likely starting in 2017.

 

(b)                    On October 25, 2013, Braskem renegotiated its export credit note (NCE) financing of R$1,015,000, extending the final maturity to October 2021, with interest of 105% of the overnight rate (CDI) (Note 13(d)). Principal will be repaid in 7 annual tranches from 2015.

 

28.                   Information related to guaranteed securities issued by subsidiaries

 

Braskem S.A. has fully and unconditionally guaranteed the debt securities issued by Braskem Finance, a 100-percent-owned finance subsidiary of Braskem. There are no significant restrictions on the ability of Braskem to obtain funds from Braskem Finance.

 

 

 

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 12, 2013
  BRASKEM S.A.
 
 
  By:      /s/     Mário Augusto da Silva
 
    Name: Mário Augusto da Silva
    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.