bakitr2q15_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 August, 2015

(Commission File No. 1-14862 )

 

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


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



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

Form 20-F ___X___       Form 40-F ______

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

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

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

Yes ______       No ___X___

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


 
 

 

Braskem S.A.

Quarterly Information (ITR) at

June 30, 2015

and Independent Auditors’ Report Review

 

 

 

 


 

 

Report on Review of Interim Financial Information

 

 

To the Members of the Board of Directors and Management

Braskem S.A.

Camaçari - Bahia

 

 

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Braskem S.A. (the “Company”) included in the Quarterly Financial Information for the quarter ended June 30, 2015, which comprises the balance sheet as of June 30, 2015, the statements of profit or loss and comprehensive income for the three-month and the six-month periods then ended, changes in equity and cash flows for the six-month period then ended, and notes to the interim financial information.

Management is responsible for the preparation and presentation of this individual interim financial information in accordance with CPC 21(R1) Technical Pronouncement – Interim Financial Information and the consolidated interim financial information in accordance with CPC 21(R1) and international standard IAS 34 – Interim Financial Reporting, issued by the International Accounting Standards Board – IASB, as well as for the presentation of this quarterly information in accordance with the standards issued by the Brazilian Securities and Exchange Commission, applicable to the preparation of interim financial information. Our responsibility is to express a conclusion on this interim financial information based on our review.

Scope of review

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

Conclusion on the individual interim financial information

Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual interim financial information referred to above is not prepared, in all material respects, in accordance with CPC 21(R1) applicable to the preparation of interim financial information and presented in accordance with the standards issued by the Brazilian Securities and Exchange Commission.

 

 


 

 

Conclusion on the consolidated interim financial information

Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim financial information referred to above is not prepared, in all material respects, in accordance with CPC 21(R1) and IAS 34, issued by IASB, applicable to the preparation of interim financial information and presented in accordance with the standards issued by the Brazilian Securities and Exchange Commission.

 

Emphasis of a matter

We call attention to note 20 (a) to the interim financial information which discloses events and the actions taken by the Company with respect to the ongoing internal investigations. Our conclusion does not have a change related to this issue. 

 

Other matters

 

Statements of value added

We also reviewed the individual and consolidated statements of value added for the six-month period ended June 30, 2015, prepared under the responsibility of the Company's management, whose presentation on the interim financial information is required under the standards issued by CVM - Brazilian Securities and Exchange Commission applicable to the preparation of Interim Financial Information and considered as additional information by IFRS, which do not require the presentation of the statement of value added. These financial statements have been submitted to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that the accompanying statements of value added are not prepared, in all material respects, in accordance with the individual and consolidated interim financial information taken as a whole.

 

Corresponding figures

The corresponding figures related to the balance sheets, individual and consolidated, as of December 31, 2014 and to the interim financial information related to the statements of profit or loss and comprehensive income for the three-month and six-month periods and of the statements of changes in equity, cash flows and value added for the six-month periods ended June 30, 2014, presented for comparison purposes in the interim financial information for the current period, have been audited and reviewed by other independent auditors, who issued reports dated February 12, 2015 and August 7, 2014, respectively, without any modification.

 

São Paulo, August 5, 2015

 

 

KPMG Auditores Independentes

CRC 2SP014428/O-6

Original report in Portuguese signed by

Anselmo Neves Macedo

Accountant CRC 1SP160482/O-6

 

 


 
 

Braskem S.A.

 

Balance sheet

at June 30, 2015

All amounts in thousands of reais                                                                                                                          

 

 

       

Consolidated

 

Parent company

Assets

Note

 

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

           

 

     

 

Current assets

                 
 

Cash and cash equivalents

3

 

4,821,025

 

3,993,359

 

1,322,052

 

2,416,288

 

Financial investments

4

 

96,956

 

89,729

 

55,810

 

78,243

 

Trade accounts receivable

5

 

2,673,425

 

2,692,612

 

6,403,995

 

5,382,456

 

Inventories

6

 

5,234,348

 

5,368,146

 

3,678,402

 

3,810,498

 

Taxes recoverable

8

 

1,374,088

 

2,129,837

 

970,278

 

1,416,523

 

Dividends and interest on capital

7(b)

 

4

 

 

 

2,384

 

69,955

 

Prepaid expenses

   

62,357

 

99,469

 

44,994

 

72,997

 

Related parties

7

 

11,214

 

66,616

 

100,890

 

132,413

 

Derivatives operations

14.2

 

25,262

 

33,555

 

25,262

 

33,555

 

Other receivables

   

242,880

 

287,876

 

201,198

 

201,025

       

 

 

 

 

 

 

 

       

14,541,559

 

14,761,199

 

12,805,265

 

13,613,953

                     

Non-current assets

                 
 

Financial investments

4

 

33,592

 

42,494

 

33,592

 

42,495

 

Trade accounts receivable

5

 

100,184

 

25,050

 

98,048

 

23,129

 

Advances to suppliers

6

 

133,957

 

68,988

 

133,957

 

68,988

 

Taxes recoverable

8

 

1,279,080

 

1,045,428

 

1,175,498

 

962,551

 

Deferred income tax and social contribution

17

 

1,674,816

 

870,206

 

1,165,280

 

493,303

 

Judicial deposits

   

251,570

 

230,945

 

243,723

 

223,940

 

Related parties

7

 

141,299

 

138,501

 

127,888

 

137,477

 

Insurance claims

   

125,270

 

143,932

 

122,895

 

139,751

 

Derivatives operations

14.2

 

53,067

 

39,350

 

 

 

 

 

Other receivables

   

215,936

 

91,905

 

44,930

 

47,575

 

Investments in subsidiaries and jointly-controlled investments

9

 

163,212

 

120,024

 

5,739,319

 

4,633,042

 

Other investments

   

6,380

 

6,511

 

6,123

 

6,123

 

Property, plant and equipment

10

 

30,955,236

 

29,001,490

 

16,902,809

 

17,297,907

 

Intangible assets

11

 

2,811,820

 

2,835,728

 

2,589,036

 

2,610,027

       

 

 

 

 

 

 

 

       

37,945,419

 

34,660,552

 

28,383,098

 

26,686,308

                     

Total assets

   

52,486,978

 

49,421,751

 

41,188,363

 

40,300,261

 

 

The Management notes are an integral part of the financial statements.

 

1

 


 
 

Braskem S.A.

 

Balance sheet

at June 30, 2015

All amounts in thousands of reais Continued

   

       

Consolidated

 

Parent company

Liabilities and shareholders' equity

Note

 

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

           

 

     

 

Current liabilities

                 
 

Trade payables

   

10,818,154

 

10,852,410

 

10,194,870

 

10,443,712

 

Borrowings

12

 

1,924,859

 

1,418,542

 

1,642,585

 

2,134,951

 

Project finance

13

 

83,036

 

26,462

 

 

 

 

 

Derivatives operations

14.2

 

69,608

 

95,626

 

17,395

 

18,588

 

Payroll and related charges

   

465,905

 

533,373

 

360,243

 

412,890

 

Taxes payable

15

 

315,735

 

203,392

 

113,144

 

117,696

 

Dividends and interest on capital

   

4,331

 

215,888

 

7,108

 

218,664

 

Advances from customers

   

111,468

 

99,750

 

47,478

 

45,887

 

Sundry provisions

18

 

50,670

 

88,547

 

36,409

 

53,049

 

Post-employment benefits

19

 

 

 

336,357

 

 

 

336,357

 

Accounts payable to related parties

7

 

 

 

 

 

507,082

 

447,357

 

Other payables

   

265,026

 

212,945

 

172,376

 

110,814

       

 

 

 

 

 

 

 

       

14,108,792

 

14,083,292

 

13,098,690

 

14,339,965

                     

Non-current liabilities

                 
 

Borrowings

12

 

20,811,243

 

18,918,021

 

8,380,065

 

7,863,666

 

Project finance

13

 

9,573,471

 

7,551,033

 

 

 

 

 

Derivatives operations

14.2

 

855,427

 

594,383

 

855,427

 

594,383

 

Taxes payable

15

 

30,708

 

30,699

 

29,816

 

30,634

 

Accounts payable to related parties

7

 

 

 

 

 

11,968,908

 

10,008,077

 

Ethylene XXI Project Loan

16

 

988,570

 

792,188

 

 

 

 

 

Deferred income tax and social contribution

17

 

695,057

 

603,490

 

 

 

 

 

Post-employment benefits

19

 

76,820

 

69,176

 

 

 

 

 

Provision for losses on subsidiaries

   

 

 

 

 

1,288,575

 

654,766

 

Advances from customers

   

53,811

 

88,402

 

10,180

 

26,147

 

Sundry provisions

18

 

476,169

 

505,677

 

406,107

 

439,915

 

Other payables

   

200,665

 

291,040

 

156,096

 

254,933

       

 

 

 

 

 

 

 

       

33,761,941

 

29,444,109

 

23,095,174

 

19,872,521

                     

Shareholders' equity

21

               
 

Capital

   

8,043,222

 

8,043,222

 

8,043,222

 

8,043,222

 

Capital reserve

   

232,430

 

232,430

 

232,430

 

232,430

 

Revenue reserves

   

465,663

 

736,180

 

465,663

 

736,180

 

Other comprehensive income

   

(5,107,575)

 

(2,924,057)

 

(5,107,575)

 

(2,924,057)

 

Treasury shares

   

(49,819)

 

(48,892)

 

(927)

 

 

 

Accumulated profit

   

1,361,686

 

 

 

1,361,686

 

 

       

 

 

 

 

 

 

 

 

Total attributable to the Company's shareholders

   

4,945,607

 

6,038,883

 

4,994,499

 

6,087,775

                     
 

Non-controlling interest in Braskem Idesa

   

(329,362)

 

(144,533)

 

 

   
           

 

     

 

       

4,616,245

 

5,894,350

 

4,994,499

 

6,087,775

                     

Total liabilities and shareholders' equity

   

52,486,978

 

49,421,751

 

41,188,363

 

40,300,261

 

  

The Management notes are an integral part of the financial statements.

 

2

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at June 30, 2015

All amounts in thousands of reais

 

         

Consolidated

                       
     

Note

 

2Q15

 

YTD15

 

2Q14

 

YTD14

                       

Net sales revenue

 

23

 

11,591,774

 

21,787,096

 

10,853,109

 

22,695,735

 

Cost of products sold

 

25

 

(8,827,607)

 

(17,418,096)

 

(9,599,795)

 

(19,924,421)

                       
         

2,764,167

 

4,369,000

 

1,253,314

 

2,771,314

                       

Income (expenses)

                   
 

Selling and distribution

 

25

 

(260,467)

 

(522,391)

 

(281,691)

 

(551,200)

 

General and administrative

 

25

 

(299,787)

 

(596,883)

 

(289,726)

 

(564,740)

 

Research and development

 

25

 

(42,338)

 

(82,157)

 

(32,876)

 

(67,018)

 

Results from equity investments

 

9(c)

 

7,736

 

9,739

 

592

 

586

 

Other operating income (expenses), net

 

25

 

(49,855)

 

(89,748)

 

(14,966)

 

174,983

                       
         

2,119,456

 

3,087,560

 

634,647

 

1,763,925

                       

Financial results

 

24

               
 

Financial expenses

     

(663,438)

 

(1,855,540)

 

(522,589)

 

(1,099,617)

 

Financial income

     

47,334

 

650,657

 

44,861

 

61,744

                       
         

(616,104)

 

(1,204,883)

 

(477,728)

 

(1,037,873)

                       

Profit before income tax and

                   

social contribution

     

1,503,352

 

1,882,677

 

156,919

 

726,052

                       
 

Current and deferred income tax and social contribution

 

17

 

(448,565)

 

(623,898)

 

(32,516)

 

(205,306)

                       

Profit for the period

     

1,054,787

 

1,258,779

 

124,403

 

520,746

                       

Attributable to:

                   
 

Company's shareholders

     

1,096,182

 

1,347,585

 

128,477

 

533,783

 

Non-controlling interest in Braskem Idesa

     

(41,395)

 

(88,806)

 

(4,074)

 

(13,037)

                       

Profit for the period

     

1,054,787

 

1,258,779

 

124,403

 

520,746

 

 

The Management notes are an integral part of the financial statements.

 

3

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at June 30, 2015

All amounts in thousands of reais Continued

 

         

Parent company

                       
     

Note

 

2Q15

 

YTD15

 

2Q14

 

YTD14

                       

Net sales revenue

 

23

 

8,070,195

 

15,327,073

 

6,069,598

 

12,664,673

 

Cost of products sold

 

25

 

(6,019,071)

 

(12,086,080)

 

(5,475,322)

 

(11,200,186)

                       
         

2,051,124

 

3,240,993

 

594,276

 

1,464,487

                       

Income (expenses)

                   
 

Selling and distribution

 

25

 

(182,869)

 

(377,806)

 

(160,856)

 

(323,780)

 

General and administrative

 

25

 

(213,576)

 

(422,991)

 

(186,567)

 

(360,304)

 

Research and development

 

25

 

(24,666)

 

(52,026)

 

(24,091)

 

(44,664)

 

Results from equity investments

 

9(c)

 

392,366

 

457,057

 

231,776

 

453,157

 

Other operating income (expenses), net

 

25

 

930

 

4,770

 

4,950

 

256,831

                       
         

2,023,309

 

2,849,997

 

459,488

 

1,445,727

                       

Financial results

 

24

               
 

Financial expenses

     

(502,005)

 

(2,153,669)

 

(411,323)

 

(803,421)

 

Financial income

     

(70,621)

 

1,095,525

 

(10,802)

 

(101,875)

                       
         

(572,626)

 

(1,058,144)

 

(422,125)

 

(905,296)

                       

Profit before income tax and

                   

social contribution

     

1,450,683

 

1,791,853

 

37,363

 

540,431

                       
 

Current and deferred income tax and social contribution

 

17

 

(354,501)

 

(444,268)

 

91,114

 

(6,648)

                       

Profit for the period

     

1,096,182

 

1,347,585

 

128,477

 

533,783

 

 

 

The Management notes are an integral part of the financial statements.

 

4

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at June 30, 2015

All amounts in thousands of reais, except earnings per share

Continued

 

         

Consolidated

     

Note

 

2Q15

 

YTD15

 

2Q14

 

YTD14

                       

Profit for the period

     

1,054,787

 

1,258,779

 

124,403

 

520,746

                       

Other comprehensive income or loss:

                   

Items that will be reclassified subsequently to profit or loss

                   
 

Fair value of cash flow hedge

     

118,074

 

(271,629)

 

(10,918)

 

(6,284)

 

Income tax and social contribution

     

(31,162)

 

91,804

 

(2,343)

 

(10,738)

         

86,912

 

(179,825)

 

(13,261)

 

(17,022)

                       
 

Exchange variation of foreign sales hedge

 

14.3(a.i)

 

712,212

 

(3,016,428)

 

408,812

 

946,688

 

Exchange variation of foreign sales hedge - Braskem Idesa

 

14.3(a.ii)

 

(186,404)

 

(565,736)

 

 

 

 

 

Income tax and social contribution

     

(242,152)

 

1,025,586

 

(138,996)

 

(321,874)

 

Braskem Idesa Income tax

     

98,737

 

169,721

 

 

 

 

         

382,393

 

(2,386,857)

 

269,816

 

624,814

                       
 

Foreign subsidiaries currency translation adjustment

     

(136,516)

 

301,242

 

(44,296)

 

(93,965)

                 

 

 

 

 

Total

     

332,789

 

(2,265,440)

 

212,259

 

513,827

                       
                       

Total comprehensive income (loss) for the period

     

1,387,576

 

(1,006,661)

 

336,662

 

1,034,573

                       

Attributable to:

                   
 

Company's shareholders

     

1,451,008

 

(821,832)

 

347,783

 

1,063,206

 

Non-controlling interest in Braskem Idesa

     

(63,432)

 

(184,829)

 

(11,121)

 

(28,633)

                 

 

 

 

Total comprehensive income (loss) for the period

     

1,387,576

 

(1,006,661)

 

336,662

 

1,034,573

 

 

 

5

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at June 30, 2015

All amounts in thousands of reais, except earnings per share

Continued

 

         

Parent company

     

Note

 

2Q15

 

YTD15

 

2Q14

 

YTD14

                       

Profit for the period

     

1,096,182

 

1,347,585

 

128,477

 

533,783

                       

Other comprehensive income or loss:

                   

Items that will be reclassified subsequently to profit or loss

                   
 

Fair value of cash flow hedge

     

53,555

 

(257,876)

 

6,893

 

31,583

 

Income tax and social contribution

     

(18,209)

 

87,678

 

(2,343)

 

(10,738)

 

Fair value of cash flow hedge - Braskem Idesa, net of tax

     

38,675

 

(7,220)

 

(13,358)

 

(28,400)

         

74,021

 

(177,418)

 

(8,808)

 

(7,555)

                       
 

Exchange variation of foreign sales hedge

 

14.3(a.i)

 

712,212

 

(3,016,428)

 

408,812

 

946,688

 

Exchange variation of foreign sales hedge - Braskem Idesa

 

14.3(a.ii)

 

(139,803)

 

(424,302)

 

 

 

 

 

Income tax and social contribution

     

(242,152)

 

1,025,586

 

(138,996)

 

(321,874)

 

Braskem Idesa Income tax

     

74,053

 

127,291

 

 

 

 

         

404,310

 

(2,287,853)

 

269,816

 

624,814

                       
 

Foreign subsidiaries currency translation adjustment

     

(123,505)

 

295,854

 

(41,702)

 

(87,836)

             

 

 

 

 

 

 

Total

     

354,826

 

(2,169,417)

 

219,306

 

529,423

                       
                       

Total comprehensive income (loss) for the period

     

1,451,008

 

(821,832)

 

347,783

 

1,063,206

                       
                       
                 

Parent company

                       
                 

Acumulado

                 

YTD15

 

YTD14

     

Note

         

Basic and diluted

 

Basic and diluted

Profit per share attributable to the shareholders of the Company

                   

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

 

22

               
 

Earnings per share - common

             

1.6937

 

0.6705

 

Earnings per share - preferred shares class "A"

             

1.6936

 

0.6705

 

Earnings per share - preferred shares class "B"

             

0.6062

 

0.6062

 

The Management notes are an integral part of the financial statements.

 

6

 


 
 

Braskem S.A.

 

Statement of changes in shareholder’s equity

at June 30, 2015

All amounts in thousands of reais

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

     

Attributed to shareholders' interest

         
             

Revenue reserves

             

Total

       
                     

Additional

 

Other

         

Braskem

 

Non-controlling

 

Total

         

Capital

 

Legal

 

Retained

 

dividends

 

comprehensive

 

Treasury

 

Accumulated

 

shareholders'

 

interest in

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

earnings

 

proposed

 

income

 

shares

 

profit

 

interest

 

Braskem Idesa

 

equity

                                               

At December 31, 2013

   

8,043,222

 

232,430

 

26,895

 

28,412

 

354,842

 

(1,092,691)

 

(48,892)

 

 

 

7,544,218

 

137,116

 

7,681,334

                                               
                                               

Comprehensive income for the period:

                                             

Profit for the period

                               

533,783

 

533,783

 

(13,037)

 

520,746

Exchange variation of foreign sales hedge, net of taxes

                       

624,814

         

624,814

 

 

 

624,814

Fair value of cash flow hedge, net of taxes

                       

(7,555)

         

(7,555)

 

(9,467)

 

(17,022)

Foreign subsidiaries currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

(87,836)

 

 

 

 

 

(87,836)

 

(6,129)

 

(93,965)

     

 

 

 

 

 

 

 

 

 

 

529,423

 

 

 

533,783

 

1,063,206

 

(28,633)

 

1,034,573

                                               

Equity valuation adjustments:

                                             

Realization of additional property, plant and equipment price-level restatement, net of taxes

                   

(13,620)

     

13,620

           

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

   

 

 

 

 

 

 

 

 

 

 

(482)

 

 

 

482

 

 

 

 

 

 

                         

(14,102)

     

14,102

           

Contributions to shareholders:

                                             

Additional dividends proposed

   

 

 

 

 

 

 

 

 

(354,842)

 

 

 

 

 

 

 

(354,842)

 

 

 

(354,842)

                     

(354,842)

             

(354,842)

     

(354,842)

                                               

At June 30, 2014

   

8,043,222

 

232,430

 

26,895

 

28,412

 

-

 

(577,370)

 

(48,892)

 

547,885

 

8,252,582

 

108,483

 

8,361,065

                                               

At December 31, 2014

   

8,043,222

 

232,430

 

71,542

 

394,121

 

270,517

 

(2,924,057)

 

(48,892)

 

 

 

6,038,883

 

(144,533)

 

5,894,350

                                               
                                               

Comprehensive income for the period:

                                             

Profit for the period

                       

-

     

1,347,585

 

1,347,585

 

(88,806)

 

1,258,779

Exchange variation of foreign sales hedge, net of taxes

                       

(2,287,853)

         

(2,287,853)

 

(99,004)

 

(2,386,857)

Fair value of cash flow hedge, net of taxes

                       

(177,418)

         

(177,418)

 

(2,407)

 

(179,825)

Foreign currency translation adjustment

                       

295,854

     

 

 

295,854

 

5,388

 

301,242

     

 

 

 

 

 

 

 

 

 

 

(2,169,417)

 

 

 

1,347,585

 

(821,832)

 

(184,829)

 

(1,006,661)

                                               

Equity valuation adjustments:

                                             

Realization of additional property, plant and equipment price-level restatement, net of taxes

                   

(13,619)

     

13,619

 

 

     

 

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

                       

(482)

     

482

 

 

     

 

     

 

 

 

 

 

 

 

 

 

 

(14,101)

 

 

 

14,101

 

 

 

 

 

 

                                               

Contributions to shareholders:

                                             

Repurchase of treasury shares

21(b)

                         

(927)

     

(927)

     

(927)

Additional dividends proposed

21(c)

 

 

 

 

 

 

 

 

 

(270,517)

 

 

 

 

 

 

 

(270,517)

 

 

 

(270,517)

                     

(270,517)

     

(927)

     

(271,444)

     

(271,444)

                                               

At June 30, 2015

   

8,043,222

 

232,430

 

71,542

 

394,121

 

 

 

(5,107,575)

 

(49,819)

 

1,361,686

 

4,945,607

 

(329,362)

 

4,616,245

 

 

 

 

7

 


 
 

Braskem S.A.

 

Statement of changes in shareholder’s equity

at June 30, 2015

All amounts in thousands of reais

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent company

             

Revenue reserves

 

             
                     

Additional

 

Other

         

Total

     

Capital

 

Capital

 

Legal

 

Retained

 

dividends

 

comprehensive

 

Treasury

 

Accumulated

 

shareholders'

   

Note

  

    

  

reserve

  

reserve

 

earnings

 

proposed

  

income

  

shares

  

profit

   

equity

                                       
                                       

At December 31, 2013

   

8,043,222

 

232,430

 

26,895

 

28,412

 

354,842

 

(1,092,691)

 

 

 

 

 

7,593,110

                                       
                                       

Comprehensive income for the period:

                                     

Profit for the period

                       

 

     

533,783

 

533,783

Exchange variation of foreign sales hedge, net of taxes

                       

624,814

         

624,814

Fair value of cash flow hedge, net of taxes

                       

(7,555)

         

(7,555)

Foreign subsidiaries currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

(87,836)

 

 

 

 

 

(87,836)

                         

529,423

 

 

 

533,783

 

1,063,206

                                       

Equity valuation adjustments:

                                     

Realization of additional property, plant and equipment price-level restatement, net of taxes

                     

(13,620)

     

13,620

   

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

   

 

 

 

 

 

 

 

 

 

 

(482)

 

 

 

482

 

 

                         

(14,102)

     

14,102

   

Contributions to shareholders:

                                     

Additional dividends proposed

   

 

 

 

 

 

 

 

 

(354,842)

 

 

 

 

 

 

 

(354,842)

                     

(354,842)

     

 

     

(354,842)

                                       

At June 30, 2014

   

8,043,222

 

232,430

 

26,895

 

28,412

 

 

 

(577,370)

 

 

 

547,885

 

8,301,474

                                       

At December 31, 2014

   

8,043,222

 

232,430

 

71,542

 

394,121

 

270,517

 

(2,924,057)

 

 

 

 

 

6,087,775

                                       

Comprehensive income for the period:

                                     

Profit for the period

                               

1,347,585

 

1,347,585

Exchange variation of foreign sales hedge, net of taxes

                       

(2,287,853)

         

(2,287,853)

Fair value of cash flow hedge, net of taxes

                       

(177,418)

         

(177,418)

Foreign subsidiaries currency translation adjustment

                       

295,854

         

295,854

     

 

 

 

 

 

 

 

 

 

 

(2,169,417)

 

 

 

1,347,585

 

(821,832)

                                       

Equity valuation adjustments:

                                   

 

Realization of additional property, plant and equipment price-level restatement, net of taxes

                     

(13,619)

     

13,619

 

 

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

                       

(482)

     

482

 

 

     

 

 

 

 

 

 

 

 

 

 

(14,101)

 

 

 

14,101

 

 

                                       

Contributions to shareholders:

                                     

Repurchase of treasury shares

21(b)

                         

(927)

     

(927)

Additional dividends proposed

21(c)

 

 

 

 

 

 

 

 

 

(270,517)

 

 

 

 

 

 

 

(270,517)

     

 

 

 

 

 

 

 

 

(270,517)

 

 

 

(927)

 

 

 

(271,444)

                                       

At June 30, 2015

   

8,043,222

 

232,430

 

71,542

 

394,121

 

 

 

(5,107,575)

 

(927)

 

1,361,686

 

4,994,499

                                       

 

The Management notes are an integral part of the financial statements.

 

8

 


 
 

Braskem S.A.

 

Statement of cash flows

All amounts in thousands of reais

 

       

Consolidated

 

Parent company

   

Note

 

Jun/2015

 

Jun/2014

 

Jun/2015

 

Jun/2014

                     

Profit before income tax and social contribution

   

1,882,677

 

726,052

 

1,791,853

 

540,431

       

 

 

 

 

 

 

 

Adjustments for reconciliation of profit

   

 

 

 

 

 

 

 

 

Depreciation, amortization and depletion

   

1,013,033

 

1,002,504

 

858,105

 

620,242

 

Results from equity investments

9(c)

 

(9,739)

 

(586)

 

(457,057)

 

(453,157)

 

Interest and monetary and exchange variations, net

   

1,636,319

 

567,397

 

1,484,196

 

472,341

 

Cost amount of the investment sold in the divestment date

   

 

 

(277,338)

 

 

 

(277,338)

 

Provision for losses and asset write-downs of long-term

   

5,301

 

4,899

 

2,784

 

5,938

       

 

 

 

 

 

       

4,527,591

 

2,022,928

 

3,679,881

 

908,457

                   

Changes in operating working capital

                 
 

Held-for-trading financial investments

   

17,441

 

(64,543)

 

47,102

 

(60,281)

 

Trade accounts receivable

   

(56,633)

 

35,768

 

(1,096,623)

 

(200,340)

 

Inventories

   

84,906

 

(20,830)

 

77,181

 

(151,967)

 

Taxes recoverable

   

572,522

 

102,834

 

255,034

 

93,733

 

Prepaid expenses

   

37,112

 

(89,478)

 

28,003

 

(71,654)

 

Other receivables

   

(28,390)

 

(75,020)

 

88,381

 

(17,494)

 

Trade payables

   

(1,254,099)

 

(310,079)

 

(1,468,685)

 

(69,874)

 

Taxes payable

   

62,521

 

(145,337)

 

(8,351)

 

(127,516)

 

Advances from customers

   

(22,873)

 

(127,805)

 

(14,376)

 

(17,207)

 

Sundry provisions

   

(67,385)

 

(9,325)

 

(50,448)

 

(11,770)

 

Other payables

   

(251,109)

 

49,794

 

(439,105)

 

5,232

       

 

 

 

 

 

 

Cash from operations

   

3,621,604

 

1,368,907

 

1,097,994

 

279,319

                   
 

Interest paid

   

(775,550)

 

(464,785)

 

(264,765)

 

(348,116)

 

Project finance - transactions costs paid

   

(39,509)

 

(35,007)

 

 

 

 

 

Income tax and social contribution paid

   

(50,425)

 

(42,366)

 

(21,736)

 

(20,377)

       

 

 

 

 

 

 

Net cash generated by operating activities

   

2,756,120

 

826,749

 

811,493

 

(89,174)

                   

Proceeds from the sale of fixed assets

   

686

 

9,968

 

165

 

9,605

Proceeds from the sale of investments

   

 

 

315,000

 

 

 

315,000

Acquisitions of subsidiaries

   

 

 

 

 

 

 

(4,709)

Acquisitions to property, plant and equipment

   

(1,827,907)

 

(2,657,047)

 

(445,120)

 

(682,173)

Acquisitions of intangible assets

   

(9,670)

 

(14,467)

 

(9,670)

 

(14,192)

Held-for-maturity financial investments

   

(11)

 

10,826

 

(11)

 

6,375

       

 

 

 

 

 

 

Net cash used in investing activities

   

(1,836,902)

 

(2,335,720)

 

(454,636)

 

(370,094)

                     

Short-term and Long-term debit

                 
 

Obtained borrowings

   

2,659,341

 

3,312,446

 

1,086,423

 

979,016

 

Payment of borrowings

   

(3,049,074)

 

(3,549,037)

 

(1,977,850)

 

(1,657,667)

Project finance

13

 

 

 

 

 

 

 

 

 

Obtained borrowings

   

1,250,201

 

1,021,760

 

 

 

 

 

Payment of borrowings

   

(370,979)

 

 

 

 

 

 

Related parties

   

 

 

 

 

 

 

 

 

Obtained loans

   

 

 

 

 

491,307

 

303,780

 

Payment of loans

   

 

 

 

 

(569,738)

 

(188,291)

 

Transactions current active

   

 

 

 

 

1,766

 

1,323,969

Dividends paid

21(c)

 

(482,074)

 

(482,108)

 

(482,074)

 

(482,108)

Non-controlling interests in Braskem Idesa

   

 

 

(70)

 

 

 

 

Repurchase of treasury shares

21(b)

 

(927)

 

 

 

(927)

 

 

       

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

   

6,488

 

302,991

 

(1,451,093)

 

278,699

                     

Exchange variation on cash of foreign subsidiaries

   

(98,040)

 

21,015

 

 

 

 

       

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

   

827,666

 

(1,184,965)

 

(1,094,236)

 

(180,569)

                     

Represented by

                 
 

Cash and cash equivalents at the beginning of the period

   

3,993,359

 

4,335,859

 

2,416,288

 

2,425,078

 

Cash and cash equivalents at the end of the period

   

4,821,025

 

3,150,894

 

1,322,052

 

2,244,509

       

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

   

827,666

 

(1,184,965)

 

(1,094,236)

 

(180,569)

 

The Management notes are an integral part of the financial statements.
9


 
 

Braskem S.A.

 

Statement of value added

All amounts in thousands of reais

 

     

Consolidated

 

Parent company

     

Jun/2015

 

Jun/2014

 

Jun/2015

 

Jun/2014

                   

Revenue

 

24,924,969

 

26,186,970

 

18,157,578

 

14,955,378

 

Sale of goods, products and services

 

25,015,605

 

26,024,165

 

18,152,348

 

14,687,520

 

Other income (expenses), net

 

(68,644)

 

194,817

 

25,741

 

276,683

 

Allowance for doubtful accounts

 

(21,992)

 

(32,012)

 

(20,511)

 

(8,825)

Inputs acquired from third parties

 

(19,885,116)

 

(22,176,388)

 

(13,918,563)

 

(12,752,941)

 

Cost of products, goods and services sold

 

(19,252,315)

 

(21,404,582)

 

(13,709,007)

 

(12,245,521)

 

Material, energy, outsourced services and others

 

(630,297)

 

(771,912)

 

(206,988)

 

(507,265)

 

Impairment of assets

 

(2,504)

 

106

 

(2,568)

 

(155)

Gross value added

 

5,039,853

 

4,010,582

 

4,239,015

 

2,202,437

                   

Depreciation, amortization and depletion

 

(1,013,033)

 

(1,002,504)

 

(858,105)

 

(620,242)

                 

Net value added produced by the entity

 

4,026,820

 

3,008,078

 

3,380,910

 

1,582,195

                 

Value added received in transfer

 

660,538

 

62,763

 

1,552,638

 

351,481

 

Results from equity investments

 

9,739

 

586

 

457,057

 

453,157

 

Financial income

 

650,657

 

61,744

 

1,095,525

 

(101,875)

 

Other

 

142

 

433

 

56

 

199

                 

Total value added to distribute

 

4,687,358

 

3,070,841

 

4,933,548

 

1,933,676

                   
                   

Personnel

 

557,720

 

486,267

 

432,858

 

285,449

 

Direct compensation

 

436,854

 

372,307

 

324,672

 

219,106

 

Benefits

 

94,454

 

87,251

 

77,010

 

45,399

 

FGTS (Government Severance Pay Fund)

 

26,412

 

26,709

 

31,176

 

20,944

                   

Taxes, fees and contribuitions

 

893,164

 

862,520

 

836,676

 

233,495

 

Federal

 

517,922

 

292,093

 

536,329

 

68,064

 

State

 

363,551

 

561,014

 

295,337

 

163,222

 

Municipal

 

11,691

 

9,413

 

5,010

 

2,209

                   

Remuneration on third parties' capital

 

1,977,695

 

1,201,308

 

2,316,429

 

880,949

 

Financial expenses (including exchange variation)

 

1,847,122

 

1,093,418

 

2,149,196

 

799,880

 

Rentals

 

130,573

 

107,890

 

167,233

 

81,069

                   

Remuneration on own capital

 

1,258,779

 

520,746

 

1,347,585

 

533,783

 

Profit for the year

 

1,347,585

 

533,783

 

1,347,585

 

533,783

 

Non-controlling interests in profit (loss) for the period

 

(88,806)

 

(13,037)

 

 

 

 

                   

Value added distributed

 

4,687,358

 

3,070,841

 

4,933,548

 

1,933,676

 

The Management notes are an integral part of the financial statements.

 

10

 


 

 

 

 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, unless otherwise stated

 

1.                      Operations

 

Braskem S.A. (hereinafter “Parent Company”) is a public corporation headquartered in Camaçari, Bahia (“BA”), which jointly with its subsidiaries (hereinafter “Braskem” or “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 corporate and operating events impacting these financial statements

 

On December 31, 2013, the parent company entered into a share sales agreement with Odebrecht Ambiental (“OA”), through which it sold its interest in the subsidiary Distribuidora de Águas Triunfo S.A. (“DAT”) for R$315,000. On February 3, 2014, the Extraordinary Shareholders’ Meeting of DAT approved the change in its management and consequently the transfer of the management of the operations from Braskem to OA, upon the recognition of a gain (“Other operating income (expenses), net”) of R$277,338.

 

Other corporate events of 2014 and which did not produce significant impact on these financial statements were presented in the 2014 annual financial statements of the Company in Note 1(a).

 

(b)              Naphtha agreement with Petrobras

 

On August 29, 2014, Braskem and Petrobras entered into a new amendment to the naphtha supply contract of 2009, which extended the original contract duration by 6 months (from September 1, 2014 to February 28, 2015). The naphtha pricing formula of the original contract was maintained in the amendment. It was also established that, if a new long-term contract was to be executed, the pricing formula in the new contract would be applied retroactively to any purchases made during the duration of the amendment. On the other hand, if a new long-term contract was not executed, the average price base negotiated between the parties would be valid throughout the duration of the amendment. After applying the average price scenario, it was determined that Braskem was entitled to a refund of R$242,900. This amount was recorded in the first quarter of 2015 under “Cost of goods sold” and settled in the second quarter of 2015.

 

On February 27, 2015, Braskem and Petrobras executed a new amendment valid through August 31, 2015, and maintained the naphtha pricing formula provided for in the 2009 contract. The amendment also established that if a new price formula is adopted in a new contract, it will be applied retroactively to any purchases made during the duration of said amendment. As of the date on which the issue of these financial statements was authorized, Braskem and Petrobras had not concluded their negotiations of a new contract.

 

(c)              Net working capital

 

On June 30, 2015, the net working capital of the Parent Company was negative R$293,425 (negative R$726,012 on December 31, 2014). On the other hand, consolidated net working capital was positive R$432,767 (positive R$677,907 on December 31, 2014). Consolidated figures are used in the management of working capital, since the Company uses mechanisms to transfer funds between the companies efficiently without jeopardizing the fulfillment of the commitments of each of the entities forming the consolidated statements. For this reason, consolidated working capital reflects the actual liquidity position of the Company.

 

As part of its working capital management, Braskem relies on revolving credit facilities, maturing in 2019, in the amount of R$2,900,000 (US$750,000 + R$500,000). These credit facilities may be withdrawn at any time.

 

 11

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, unless otherwise stated

 

2.                      Summary of significant accounting policies

 

There were no changes in the accounting practices used in the preparation of the Quarterly Information in relation to those presented in the December 31, 2014 financial statements.

 

2.1.                Basis of preparation

 

This Quarterly Information should be read together with the financial statements of Braskem as of December 31, 2014, which were prepared and presented in accordance with accounting practices adopted in Brazil, including the pronouncements issued by the Brazilian Accounting Pronouncements Committee (CPC), and in accordance with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB).

 

The preparation of the quarterly information requires the use of certain critical accounting estimates. It also requires the Management of the Company to exercise its judgment in the process of applying its accounting policies. There were no significant changes in the assumptions and judgments made by the Company’s management in the use of estimates for the preparation of the Quarterly Information in relation to those used in the December 31, 2014 financial statements.

 

2.1.1            Consolidated and parent company quarterly information

 

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

 

The individual and consolidated Statement of Value Added (“DVA”) is required under Brazilian corporations law and under the accounting practices adopted in Brazil for public companies. IFRS does not require the presentation of this statement. As a result, under IFRS, it is presented as supplementary information, without prejudice to the set of financial statements.

 

 

 

 12

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, unless otherwise stated

 

2.1.2        Consolidated quarterly information

 

The consolidated quarterly information includes the quarterly information of the Parent Company and companies in which it, directly or indirectly, maintains a controlling equity interest or controls the activities, as presented below:

 

         

Total interest - %

                   
         

Headquarters

 

Jun/2015

 

Dec/2014

Direct and Indirect subsidiaries

               

Alclor Química de Alagoas Ltda ("Alclor")

 

(i)

 

Brazil

 

100.00

 

100.00

Braskem America Finance Company ("Braskem America Finance")

     

USA

 

100.00

 

100.00

Braskem America, Inc. (“Braskem America”)

     

USA

 

100.00

 

100.00

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

     

Argentina

 

100.00

 

100.00

Braskem International GmbH ("Braskem Austria")

     

Austria

 

100.00

 

100.00

Braskem Austria Finance GmbH ("Braskem Austria Finance")

 

(ii)

 

Austria

 

100.00

 

100.00

Braskem Chile Ltda. ("Braskem Chile")

 

(iii)

 

Chile

 

 

 

100.00

Braskem Europe GmbH ("Braskem Alemanha")

     

Germany

 

100.00

 

100.00

Braskem Finance Limited (“Braskem Finance”)

     

Cayman Islands

 

100.00

 

100.00

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

     

Mexico

 

75.00

 

75.00

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

     

Mexico

 

75.00

 

75.00

Braskem Importação e Exportação Ltda. ("Braskem Importação")

 

(iv)

 

Brazil

 

 

 

100.00

Braskem Incoporated Limited ("Braskem Inc")

     

Cayman Islands

 

100.00

 

100.00

Braskem Mexico, S. de RL de CV ("Braskem México")

     

Mexico

 

100.00

 

100.00

Braskem Mexico Servicios S. RL de CV ("Braskem México Serviços")

     

Mexico

 

100.00

 

100.00

Braskem Netherlands B.V (“Braskem Holanda”)

     

Netherlands

 

100.00

 

100.00

Braskem Netherlands Finance (“Braskem Holanda Finance”)

     

Netherlands

 

100.00

 

 

Braskem Netherlands Inc. (“Braskem Holanda Inc”)

     

Netherlands

 

100.00

 

 

Braskem Participações S.A. ("Braskem Participações")

 

(iv)

 

Brazil

 

 

 

100.00

Braskem Petroquímica Chile Ltda. (“Petroquímica Chile”)

     

Chile

 

100.00

 

100.00

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

 

(ii)

 

Spain

 

100.00

 

100.00

Braskem Petroquímica Ltda. ("Braskem Petroquímica")

     

Brazil

 

100.00

 

100.00

Braskem Qpar S.A. ("Braskem Qpar")

 

(iii)

 

Brazil

 

 

 

100.00

Quantiq Distribuidora Ltda. ("Quantiq")

     

Brazil

 

100.00

 

100.00

IQAG Armazéns Gerais Ltda. ("IQAG")

     

Brazil

 

100.00

 

100.00

Lantana Trading Co. Inc. (“Lantana”)

     

Bahamas

 

100.00

 

100.00

Norfolk Trading S.A. (“Norfolk”)

 

(v)

 

Uruguay

 

 

 

100.00

Politeno Empreendimentos Ltda. (“Politeno Empreendimentos”)

 

(iv)

 

Brazil

 

 

 

100.00

                   

Specific Purpose Entity ("SPE")

               

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

     

Brazil

 

100.00

 

100.00

 

 

 

 

 

 

       

(i)         Currently being merged.

(ii)       Company in dissolution  process.

(iii)      Merged in December 2014.

(iv)      Merged in February 2015.

(v)       Company dissolved on March 31, 2015.

 

 13

 

 

 

 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, unless otherwise stated

 

2.2.                 Effect of exchange variation

 

(a)                    Functional and presentation currency

 

The functional and presentation currency of the Company is the real

 

(b)                    Functional currency other than the Brazilian real

 

Some subsidiaries and a jointly controlled subsidiary have a different functional currency from that of the Parent Company, as follows:

 

 

     

Functional currency

       

Subsidiaries

   
 

Braskem Alemanha, Braskem Austria and Braskem Austria Finance

 

Euro

 

Braskem America, Braskem America Finance, Braskem Holanda Finance and Braskem Holanda Inc

U.S.dollar

 

Braskem Holanda

(i)

U.S.dollar

 

Braskem Idesa , Braskem Idesa Serviços, Braskem México and Braskem México Serviços

 

Mexican peso

       

Jointly-controlled investments

   
 

Polipropileno Del Sur S.A. ("Propilsur")

 

U.S.dollar

 

(i)       The functional currency adopted for Braskem Holanda was changed from the Brazilian real to the U.S. dollar on January 1, 2015, due to the significant volume of financial and commercial transactions in U.S. dollars, particularly with the beginning of Naphtha sales in 2015.

 

(c)                    Exchange variation effects

 

The main effects from exchange variation that impacted these financial statements are shown below:

 

 

End of period rate

 

Average rate for period ended

 

Jun/2015

 

Dec/2014

 

Variation

 

Jun/2015

 

Jun/2014

 

Variation

U.S. dollar - Brazilizan real

3.1026

 

2.6562

 

16.81%

 

2.9715

 

2.2974

 

29.34%

U.S. dollar - Mexican peso

15.6971

 

14.7180

 

6.65%

 

15.1405

 

13.1143

 

15.45%

U.S. dollar - Euro

0.8966

 

0.8231

 

8.93%

 

0.8969

 

0.7297

 

22.92%

 

2.3.                Reconciliation of equity and profit (loss) for the period

between Parent Company and consolidated

 

       

Shareholders' equity

 

Profit for the period

       

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

                   

 

Parent company

   

4,994,499

 

6,087,775

 

1,347,585

 

533,783

 

Braskem shares owned by subsidiary

   

(48,892)

 

(48,892)

 

 

 

 

 

Non-controlling interest in Braskem Idesa

   

(329,362)

 

(144,533)

 

(88,806)

 

(13,037)

Consolidated

   

4,616,245

 

5,894,350

 

1,258,779

 

520,746

 

 

 14

 

 

 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, unless otherwise stated

 

3.                       Cash and cash equivalents

 

The information on cash and cash equivalents were presented in the 2014 annual financial statements of the Company, in Note 5.

 

         

Consolidated

         

Jun/2015

 

Dec/2014

               

Cash and banks

   

(i)

562,429

 

227,237

Cash equivalents:

           
 

Domestic market

     

2,164,155

 

2,253,648

 

Foreign market

   

(i)

2,094,441

 

1,512,474

Total

     

4,821,025

 

3,993,359

 

(i)         On June 30, 2015, it includes cash and banks of R$293,177 (R$26,830 on December 31, 2014) and cash equivalents of R$88,517 (R$307,034 on December 31, 2014) of the subsidiary Braskem Idesa, available for use in its project.

 

4.                       Financial investments

 

The information on financial investments was presented in the 2014 annual financial statements of the Company, in Note 6.

 

       

Consolidated

       

Jun/2015

 

Dec/2014

Held-for-trading

         
 

Investments in FIM Sol

 

95,856

 

85,573

 

Other

   

1,100

 

4,155

Held-to-maturity

   

 

 

  

 

Quotas of investment funds in credit rights

 

33,592

 

42,495

 

Investments in foreign currency

(i)

 

 

399,005

 

Compensation of investments in foreign currency

(i)

  

 

(399,005)

Total

   

130,548

 

132,223

             

Current assets

   

96,956

 

89,729

Non-current assets

   

33,592

 

42,494

             

Total

   

130,548

 

132,223

 

(i)    Braskem Holanda had a balance of financial investments held to maturity that was offset by an export prepayment agreement of the Parent Company, in the amount of US$150,000, as provided for in the credit assignment agreement entered into between these two companies and Banco Bradesco. These operations were liquidated in May 2015.

 

 

 15

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, unless otherwise stated

 

5.                       Trade accounts receivable

 

The information on trade accounts receivable was presented in the 2014 annual financial statements of the Company, in Note 7.

 

     

Consolidated

 

Parent company

     

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

Consumers

               
 

Domestic market

 

1,541,481

 

1,523,458

 

1,527,549

 

1,455,216

 

Foreign market

 

1,576,702

 

1,517,035

 

5,263,865

 

4,219,228

Allowance for doubtful accounts

 

(344,574)

 

(322,831)

 

(289,371)

 

(268,859)

Total

 

2,773,609

 

2,717,662

 

6,502,043

 

5,405,585

                   

Current assets

 

2,673,425

 

2,692,612

 

6,403,995

 

5,382,456

Non-current assets

 

100,184

 

25,050

 

98,048

 

23,129

Total

 

2,773,609

 

2,717,662

 

6,502,043

 

5,405,585

 

6.                       Inventories

 

The information on inventories was presented in the 2014 annual financial statements of the Company, in Note 8.

 

     

Consolidated

 

Parent company

     

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

                   

Finished goods

 

3,671,954

 

3,681,204

 

2,299,471

 

2,325,911

Raw materials, production inputs and packaging

1,019,609

 

1,067,512

 

918,630

 

963,550

Maintenance materials

 

266,765

 

247,327

 

197,610

 

187,773

Advances to suppliers

 

302,314

 

346,885

 

292,908

 

324,893

Imports in transit and other

107,663

 

94,206

 

103,740

 

77,359

Total

 

5,368,305

 

5,437,134

 

3,812,359

 

3,879,486

                   

Current assets

 

5,234,348

 

5,368,146

 

3,678,402

 

3,810,498

Non-current assets

 

133,957

 

68,988

 

133,957

 

68,988

Total

 

5,368,305

 

5,437,134

 

3,812,359

 

3,879,486

 

 

7.                       Related parties

 

The information concerning related parties was presented in the 2014 annual financial statements of the Company, in Note 9.

 

 

 16

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands of reais, except where stated otherwise

 

(a)               Consolidated

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

     

Balances at June 30, 2015

 

Balances at December 31, 2014

     

Associated companies, Jointly-controlled investment and Related
companies

 

Associated companies, Jointly-controlled investment and Related
companies

       
     

Odebrecht and

 

Petrobras and

         

Odebrecht and

 

Petrobras and

       

Balance sheet

 

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Assets

                               

Current

                               
 

Trade accounts receivable

 

9,184

 

24,025

 

32,602

 

65,811

 

4,347

 

104,857

 

33,009

 

142,213

 

Inventories

 

128,068

(i)

2,460

 

 

 

130,528

 

108,929

(i)

123,377

 

 

 

232,306

 

Related parties

 

 

 

11,023

 

191

 

11,214

 

55

 

66,375

 

186

 

66,616

 

Other receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

4,535

 

4,535

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advances to suppliers

 

133,957

(i)

 

 

 

 

133,957

 

68,988

(i)

 

 

 

 

68,988

 

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intracompany loan

 

 

 

74,997

 

 

 

74,997

 

 

 

72,199

 

 

 

72,199

 

Other receivables

 

 

 

66,302

 

 

 

66,302

 

 

 

66,302

 

 

 

66,302

Total assets

 

271,209

 

178,807

 

32,793

 

482,809

 

182,319

 

433,110

 

37,730

 

653,159

                                   

Liabilities

                               

Current

                               
 

Trade payables

 

295,218

 

1,242,256

 

1,798

 

1,539,272

 

459,412

 

1,497,675

 

 

 

1,957,087

Total liabilities

 

295,218

 

1,242,256

 

1,798

 

1,539,272

 

459,412

 

1,497,675

 

 

 

1,957,087

                                   
     

Period ended June 30, 2015

 

Period ended June 30, 2014

     

Associated companies, Jointly-controlled investment and Related
companies

 

Associated companies, Jointly-controlled investment and Related
companies

     

Odebrecht and

 

Petrobras and

         

Odebrecht and

 

Petrobras and

       
     

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Transactions

                               
 

Sales of products

 

27,279

 

939,454

 

211,527

 

1,178,260

 

18,479

 

737,371

 

109,865

 

865,715

 

Purchases of raw materials, finished goods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

services and utilities

 

1,726,633

(ii)

6,605,617

 

26,870

 

8,359,120

 

1,629,992

(ii)

9,452,398

 

28,443

 

11,110,833

 

Financial income (expenses)

 

 

 

2,798

 

 

 

2,798

 

 

 

2,364

 

 

 

2,364

 

Post-employment benefits plan ("EPE")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht previdência Privada ("Odeprev")

 

 

 

 

9,832

 

9,832

 

 

 

 

 

10,811

 

10,811

 

Gain from divestment of asset

 

 

 

 

 

 

 

 

 

277,338

(iii)

 

 

 

 

277,338

Total transactions

 

1,753,912

 

7,550,667

 

248,229

 

9,552,808

 

1,925,809

 

10,194,497

 

149,119

 

12,269,425

                                   

(i) Amount related to advances to raw material suppliers.

(ii) It includes expenses for construction of the XXI Etlieno project, of which R$1,591,553 for the 1st half of 2015 and R$1,614,300 for the 1st half of 2014 (Note 16).

(iii) Amount related to divestment in subsidiary (Note 1(a)(i)).

 

   

 

 17

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands of reais, except where stated otherwise

 

(b)               Parent Company

 

 

     

Balances at June 30, 2015

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

EPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobrasand

           

Balance sheet

 

Inc.

 

Holanda

 

Petroquímica

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Fim Sol

 

Total

Assets

                                               

Current

                                               
 

Cash and equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,165,339

 

1,165,339

 

Trade accounts receivable

 

3,272,130

 

846,661

 

249,791

 

8,621

 

 

 

175,323

 

85,760

 

9,172

 

21,601

 

 

 

 

 

4,669,059

 

Inventories

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

127,595

 

2,460

 

 

 

 

 

130,058

 

Dividends and interest on capital

 

 

 

 

 

 

 

 

 

 

 

 

 

2,384

 

 

 

 

 

 

 

 

 

2,384

 

Related parties

 

44

 

23

 

8,663

 

59,604

 

 

 

 

 

22,576

 

55

 

9,925

 

 

 

 

 

100,890

                                                   
     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   
 

Advances to suppliers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

133,957

 

 

 

 

 

 

 

133,957

 

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

 

 

 

 

 

Loan agreements

 

12,870

 

 

 

 

 

 

 

 

 

 

 

89

 

 

 

74,997

 

 

 

 

 

87,956

 

Advance for future capital increase

 

 

 

 

 

 

 

 

 

 

 

 

 

10,272

 

 

 

 

 

 

 

 

 

10,272

 

Other receivables

     

 

 

 

 

 

 

 

 

 

     

 

 

29,660

 

 

 

 

 

29,660

Total assets

 

3,285,044

 

846,684

 

258,457

 

68,225

 

 

 

175,323

 

121,081

 

270,779

 

138,643

 

 

 

1,165,339

 

6,329,575

                                                   

Liabilities

                                               

Current

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   
 

Trade payables

 

4,362,678

 

820,642

 

27,934

 

17

 

 

 

 

 

7,830

 

13,575

 

1,221,499

 

 

 

 

 

6,454,175

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   
 

Advance to export

 

11,289

 

222,794

 

 

 

16,536

 

63,339

 

 

 

 

 

 

 

 

 

 

 

 

 

313,958

 

Other payables

 

 

 

 

 

149,398

 

384

 

 

 

 

 

43,342

 

 

 

 

 

 

 

 

 

193,124

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   
 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   
 

Advance to export

 

118,933

 

10,586,266

 

 

 

878,036

 

372,312

 

 

 

 

 

 

 

 

 

 

 

 

 

11,955,547

 

Payable notes

 

11,914

 

 

 

1,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,361

Total liabilities

 

4,504,814

 

11,629,702

 

178,779

 

894,973

 

435,651

 

 

 

51,172

 

13,575

 

1,221,499

 

 

 

 

 

18,930,165

                                                   
     

Period ended June 30, 2015

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

EPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           
     

Inc.

 

Holanda

 

Petroquímica

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Fim Sol

 

Total

Transactions

                                               
 

Sales of products

 

69,277

 

1,308,740

 

1,273,418

 

2,454

 

 

 

145,550

 

329,326

 

27,265

 

854,463

 

 

 

 

 

4,010,493

 

Purchases of raw materials, finished products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

services and utilities

 

1,087,709

 

1,008,224

 

246,151

 

 

 

 

 

 

 

22,663

 

129,989

 

6,261,641

 

 

 

 

 

8,756,377

 

Financial income (expenses)

 

(578,824)

 

(1,793,554)

 

 

 

(132,799)

 

(75,782)

 

20,227

 

19,493

 

 

 

2,798

 

 

 

 

 

(2,538,441)

 

General and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-employment benefits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht previdência Privada ("Odeprev")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,191

 

 

 

9,191

Total transactions

 

578,162

 

523,410

 

1,519,569

 

(130,345)

 

(75,782)

 

165,777

 

371,482

 

157,254

 

7,118,902

 

9,191

 

 

 

10,237,620

 

    

 18

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands of reais, except where stated otherwise

 

 

     

Balances at December 31, 2014

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

EPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           

Balance sheet

 

Inc.

 

Holanda

 

Petroquímica

 

Qpar

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Fim Sol

 

Total

Assets

                                                   

Current

                                                   
 

Cash and equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,490,895

 

1,490,895

 

Trade accounts receivable

 

2,740,452

 

472,347

 

248,350

 

 

 

68,940

 

 

 

116,520

 

144,367

 

3,326

 

103,403

 

25,031

 

 

 

3,922,736

 

Inventories

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

108,929

 

123,377

 

 

 

 

 

232,306

 

Dividends and interest on capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

37

 

15

 

24,658

 

 

 

53,684

 

54

 

 

 

18,081

 

55

 

35,642

 

187

 

 

 

132,413

 

Other receivables

 

 

 

 

 

67,575

 

 

 

 

 

 

 

 

 

2,380

 

 

 

 

 

 

 

 

 

69,955

                                                       

Non-current

                                                 

 

 

Advances to suppliers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68,988

 

 

 

 

 

 

 

68,988

 

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,863

 

 

 

 

 

 

 

 

 

1,863

 

Loan agreements

 

10,787

 

 

 

 

 

 

 

 

 

 

 

 

 

77

 

 

 

101,858

 

 

 

 

 

112,722

 

Other receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,892

 

 

 

 

 

 

 

 

 

22,892

Total assets

 

2,751,276

 

472,362

 

340,583

 

 

 

122,624

 

54

 

116,520

 

189,660

 

181,298

 

364,280

 

25,218

 

1,490,895

 

6,054,770

                                                       

Liabilities

                                                   

Current

                                                   
 

Trade payables

 

5,476,274

 

 

 

11,879

 

 

 

15

 

 

 

 

 

1,566

 

11,748

 

1,484,614

 

 

 

 

 

6,986,096

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

 

 

191,619

 

 

 

 

 

12,319

 

54,304

 

 

 

 

 

 

 

 

 

 

 

 

 

258,242

 

Other payables

 

1,040

 

 

 

89,449

 

 

 

345

 

 

 

 

 

98,281

 

 

 

 

 

 

 

 

 

189,115

                                                     

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

 

 

8,797,501

 

 

 

 

 

751,705

 

345,306

 

 

 

 

 

 

 

 

 

 

 

 

 

9,894,512

 

Current accounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

97

 

 

 

 

 

 

 

 

 

97

 

Payable notes

 

112,021

 

 

 

 

 

 

 

 

 

 

 

 

 

1,447

 

 

 

 

 

 

 

 

 

113,468

Total liabilities

 

5,589,335

 

8,989,120

 

101,328

 

 

 

764,384

 

399,610

 

 

 

101,391

 

11,748

 

1,484,614

 

 

 

 

 

17,441,530

                                                       
     

Period ended June 30, 2014

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

EPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           
     

Inc.

 

Holanda

 

Petroquímica

 

Qpar

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Fim Sol

 

Total

Transações

                                                   
 

Sales of products

 

395,670

 

233,217

 

398,391

 

120,551

 

5,491

 

 

 

109,285

 

138,929

 

18,479

 

411,798

 

12,292

 

 

 

1,844,103

 

Purchases of raw materials, finished products

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

services and utilities

 

1,787,207

 

 

 

170,264

 

235,186

 

 

 

 

 

 

 

16,367

 

165,173

 

6,364,306

 

5,477

 

 

 

8,743,980

 

Financial income (expenses)

 

303,664

 

99,320

 

 

 

 

 

12,978

 

17,338

 

(6,121)

 

(2,444)

 

 

 

2,364

 

 

 

 

 

427,099

 

General and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-employment benefits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht previdência Privada ("Odeprev")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,475

 

 

 

7,475

 

Gain from divestment of asset

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

277,338

 

 

 

 

 

 

 

277,338

Total transactions

 

2,486,541

 

332,537

 

568,655

 

355,737

 

18,469

 

17,388

 

103,164

 

152,852

 

460,990

 

6,778,468

 

25,244

 

 

 

11,299,995

 

 

 19

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(c)               Key management personnel

 

 

   

Parent company and consolidated

Income statement transactions

 

Jun/2015

 

Jun/2014

Remuneration

       

Short-term benefits to employees and managers

 

8,299

 

7,736

Post-employment benefit

 

114

 

143

Long-term incentives

 

 

 

560

Total

 

8,413

 

8,439

 

8.                       Taxes recoverable

 

The information on taxes recoverable was presented in the 2014 annual financial statements of the Company, in Note 10.

 

 

         

Consolidated

 

Parent company

         

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

                       

Brazil

                   
 

IPI

     

25,469

 

20,456

 

20,859

 

16,945

 

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

   

458,039

 

413,066

 

347,051

 

307,689

 

ICMS - credits from PP&E

   

125,193

 

136,308

 

119,117

 

129,979

 

Social integration program (PIS) and social contribution

   

307,270

 

675,983

 

295,861

 

663,140

 

on revenue (COFINS) - normal operations

   

253,515

 

244,194

 

240,784

 

232,510

 

PIS and COFINS - credits from PP&E

   

727,271

 

692,723

 

642,167

 

597,980

 

Income tax and social contribution (IR and CSL)

   

315,888

 

263,771

 

312,683

 

258,735

 

REINTEGRA program

   

165,284

 

170,264

 

161,343

 

166,448

 

Federal supervenience

   

14,152

 

9,217

 

5,911

 

5,648

 

Other

     

 

 

 

 

 

 

 

         

 

 

 

 

 

 

 

Other countries

                   
 

Value-added tax

 

(i)

 

250,087

 

547,947

 

 

 

 

 

Other

     

11,000

 

1,336

 

 

 

 

Total

     

2,653,168

 

3,175,265

 

2,145,776

 

2,379,074

                       

Current assets

     

1,374,088

 

2,129,837

 

970,278

 

1,416,523

Non-current assets

   

1,279,080

 

1,045,428

 

1,175,498

 

962,551

Total

     

2,653,168

 

3,175,265

 

2,145,776

 

2,379,074

 

(i)    Includes R$181,373 (R$483,668 in December, 2014) from purchases of machinery and equipment for the project of the subsidiary Braskem Idesa, in Mexico. In the first half of 2015, Braskem Idesa was restored at R$601,345.

The Management expects these credits to be received in the short term based on the laws of the countries that are involved.

 

 

 

 20

 

 

 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

9.                       Investments

 

The information related to investments was presented in the Company’s 2014 annual financial statements, in Note 11.

 

(a)                    Information on investments

 

 

       

Interest in total capital

 

Adjusted net profit (loss)

 

Adjusted

       

total (%) - 6/30/2015

 

for the period

 

equity

       

Direct

 

Direct e Indirect

 

Jun/2015

 

Jun/2014

 

Jun/2015

 

Dec/2014

                           

 

Subsidiaries

                       
 

Alclor

   

100.00

 

100.00

 

(1,613)

 

 

 

36,874

 

15,595

 

Braskem Alemanha

 

5.66

 

100.00

 

86,005

 

28,448

 

1,338,768

 

1,077,918

 

Braskem America

 

 

 

100.00

 

38,702

 

47,164

 

1,261,298

 

1,047,206

 

Braskem America Finance

 

 

 

100.00

 

186

 

(11)

 

1,782

 

1,664

 

Braskem Argentina

 

96.77

 

100.00

 

2,600

 

6,488

 

29,740

 

27,140

 

Braskem Austria

 

100.00

 

100.00

 

(1,830)

 

(1,539)

 

(8,672)

 

(7,378)

 

Braskem Austria Finance

 

 

 

100.00

 

(30)

 

(13)

 

63

 

3

 

Braskem Chile

 

 

 

 

 

 

 

(187)

 

 

 

 

 

Braskem Espanha

 

 

 

100.00

 

 

 

 

 

(9)

 

(9)

 

Braskem Holanda

 

100.00

 

100.00

 

300,270

 

19,767

 

1,932,909

 

1,394,982

 

Braskem Holanda Finance

 

 

 

100.00

 

(4)

 

 

 

(4)

 

 

 

Braskem Holanda Inc

 

 

 

100.00

 

(88)

 

 

 

(88)

 

 

 

Braskem Finance

 

100.00

 

100.00

 

(78,331)

 

(24,726)

 

(291,820)

 

(213,489)

 

Braskem Idesa

 

75.00

 

75.00

 

(534,799)

 

(52,149)

 

(1,317,448)

 

(578,125)

 

Braskem Idesa Serviços

 

 

 

75.00

 

4,951

 

540

 

7,130

 

5,483

 

Braskem Importação

 

 

 

 

 

 

 

1

 

 

 

203

 

Braskem Inc.

 

100.00

 

100.00

 

312,731

 

141,637

 

811,646

 

498,915

 

Braskem México

 

99.97

 

100.00

 

71,191

 

21,006

 

442,681

 

337,975

 

Braskem México Serviços

 

 

 

100.00

 

2,302

 

72

 

2,907

 

1,625

 

Braskem Participações

 

 

 

 

 

 

 

(15)

 

 

 

45,634

 

Braskem Petroquímica

 

100.00

 

100.00

 

150,512

 

102,342

 

2,005,714

 

1,795,269

 

Braskem Qpar

 

 

 

 

 

 

 

249,661

 

 

 

 

 

IQAG

   

0.12

 

100.00

 

2,963

 

2,329

 

12,874

 

8,448

 

Lantana

 

 

 

100.00

 

(121)

 

39

 

(832)

 

(711)

 

Norfolk

 

 

 

 

 

 

 

(57)

 

 

 

(433)

 

Petroquímica Chile

 

97.96

 

100.00

 

1,095

 

2,106

 

8,560

 

7,609

 

Politeno Empreendimentos

 

 

 

 

 

 

 

(2)

 

 

 

14,298

 

Quantiq

 

99.90

 

100.00

 

892

 

13,927

 

240,397

 

239,506

       

 

 

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

 

Refinaria de Petróleo Riograndense S.A.("RPR")

 

33.20

 

33.20

 

24,297

 

(1,236)

 

147,740

 

125,955

 

Odebrecht Comercializadora de Energia S.A. ("OCE")

20.00

 

20.00

 

12,473

 

224

 

13,150

 

734

 

Propilsur

 

49.00

 

49.00

 

 

 

(88)

 

121,547

 

121,547

       

 

 

 

 

 

 

 

 

 

 

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

Borealis

 

20.00

 

20.00

 

5,345

 

4,345

 

167,625

 

174,433

 

Companhia de Desenvolvimento

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio Verde ("Codeverde")

 

35.97

 

35.97

 

 

 

(596)

 

46,342

 

46,342

 

 21

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(b)                    Changes in investments – parent company

 

             

Dividends

 

Equity in results of investees

 

Amortization

     

Currency

   
 

Balance at

 

Effect

 

Capital

 

and interest

 

Effect

 

Adjustment of

 

of fair value

     

translation

 

Balance at

 

Dec/2014

 

of merger

 

increase

 

on equity

 

of results

 

profit in inventories

 

adjustment

 

Other

 

adjustments

 

Jun/2015

Subsidiaries and jointly-
controlled investment

                                     
                                     
                                       

Domestic subsidiaries

                                     

Alclor

15,595

 

 

 

22,892

 

 

 

(1,613)

 

 

 

 

 

 

 

 

 

36,874

Braskem Participações

45,634

 

(45,634)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

Braskem Petroquímica

1,911,604

 

59,932

 

 

 

 

 

150,512

 

(3,357)

 

(15,630)

 

 

 

 

 

2,103,061

Politeno Empreendimentos

14,298

 

(14,298)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

Quantiq

243,466

 

 

 

 

 

 

 

892

 

(4,730)

 

18

 

 

 

 

 

239,646

RPR

41,822

 

 

 

 

 

 

 

8,086

 

 

 

 

 

(853)

 

 

 

49,055

OCE

148

 

 

 

 

 

(4)

 

2,488

 

 

 

 

 

 

 

 

 

2,632

 

2,272,567

 

 

 

22,892

 

(4)

 

160,365

 

(8,087)

 

(15,612)

 

(853)

 

 

 

2,431,268

                                       

Foreign subsidiaries

                                     

Braskem Alemanha

61,014

 

 

 

 

 

 

 

4,868

 

(18)

 

 

 

 

 

9,898

 

75,762

Braskem Argentina

26,155

 

 

 

 

 

 

 

2,600

 

(2,423)

 

 

 

 

 

 

 

26,332

Braskem Holanda

1,394,890

 

 

 

 

 

 

 

300,270

 

(21,472)

 

 

 

 

 

237,659

 

1,911,347

Braskem Inc.

497,945

 

 

 

 

 

 

 

312,731

 

905

 

 

 

 

 

 

 

811,581

Braskem México

337,975

 

 

 

 

 

 

 

71,191

 

(137)

 

 

 

 

 

33,515

 

442,544

Petroquímica Chile

7,609

 

 

 

 

 

 

 

1,095

 

(2,236)

 

 

 

(145)

 

 

 

6,323

 

2,325,588

 

 

 

 

 

 

 

692,755

 

(25,381)

 

 

 

(145)

 

281,072

 

3,273,889

                                       
 

4,598,155

 

 

 

22,892

 

(4)

 

853,120

 

(33,468)

 

(15,612)

 

(998)

 

281,072

 

5,705,157

                                       

Associates

                                     
                                       

Domestic subsidiaries

                                     

Borealis

34,887

 

 

 

 

 

 

 

(725)

 

 

 

 

 

 

 

 

 

34,162

 

34,887

 

 

 

 

 

 

 

(725)

 

 

 

 

 

 

 

 

 

34,162

                                       
                                       

Total

4,633,042

 

 

 

22,892

 

(4)

 

852,395

 

(33,468)

 

(15,612)

 

(998)

 

281,072

 

5,739,319

 

 

 22

 


 

 

 

 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(c)                    Equity accounting results - breakdown

 

 

   

 

 

Consolidated

 

 

 

Parent company

   

Jun/2015

 

Jun/2014

 

Jun/2015

 

Jun/2014

                 

Equity in results of subsidiaries, associate and jointly-controlled

 

9,727

 

448

 

818,927

 

522,634

Amortization of fair value adjustment

 

 

 

 

 

(15,612)

 

(43,385)

Provision for subsidiaries with negative equity

 

 

 

 

 

(346,270)

 

(26,280)

Other

 

12

 

138

 

12

 

188

   

9,739

 

586

 

457,057

 

453,157

 

(d)                    Summary of information from the partially owned subsidiary Braskem Idesa (Amounts in thousands of reais)

 

 

Balance sheet

 

 

 

 

 

 

 

 

 

Assets

Jun/2015

 

Dec/2014

 

Liabilities

Jun/2015

 

Dec/2014

                     

Current

       

Current

     
 

Cash and cash equivalents

381,694

 

333,864

   

Trade payables

374,204

 

620,953

 

Inventories

151,695

 

238,193

   

Project finance

83,036

 

26,462

 

Taxes recoverable

202,428

 

499,173

   

Other payables

96,811

 

101,596

 

Other receivables

97,922

 

96,350

     

554,051

 

749,011

   

833,739

 

1,167,580

           
           

Non-current

     

Non-current

         

Project finance

9,573,471

 

7,551,033

 

Other receivables

379,200

 

219,010

   

Loan agreements

3,844,745

 

2,921,275

 

Property, plant and equipment

11,866,894

 

9,260,814

   

Other payables

4,734

 

4,210

   

12,246,094

 

9,479,824

     

13,422,950

 

10,476,518

                     
           

Shareholders' equity

(897,168)

 

(578,125)

                     

Total assets

13,079,833

 

10,647,404

 

Total liabilities and shareholders' equity

13,079,833

 

10,647,404

               

 

   

Statement of operations

 

 

 

 

Statement of cash flows

 

 

 

   

Jun/2015

 

Jun/2014

     

Jun/2015

 

Jun/2014

                     

Gross profit

(9,664)

 

(1,071)

 

Cash flows from operating activities

     
 

Operating income (expenses), net

(35,657)

 

(24,799)

   

Cash generated by operating activities

701,884

 

(25,041)

 

Financial income (expenses), net

(32,590)

 

57,418

   

Interest paid

(228,408)

 

(153,191)

Loss before income tax

(77,911)

 

31,548

 

Net cash used by operating activities

473,476

 

(178,232)

 

Income tax

(36,607)

 

(27,852)

           

Loss for the period

(114,518)

 

3,696

 

Net cash used in investing activities

(1,532,201)

 

(1,831,733)

           

Net cash provided by financing activities

     
             

Short-term and Long-term debit - obtained loans

 

 

 

             

Project finance

879,222

 

1,021,760

             

Related parties

244,322

 

357,061

               

1,123,544

 

1,378,821

                     
           

Exchange variation on cash

(16,989)

 

7,130

                     
           

Increase (decrease) in cash and cash equivalents

47,830

 

(624,014)

                     
           

Represented by

     
             

Cash and cash equivalents at the beginning for the period

333,864

 

809,875

             

Cash and cash equivalents at the end for the period

381,694

 

185,861

                     
           

Increase (decrease) in cash and cash equivalents

47,830

 

(624,014)

 

 

 23

 

 

 

 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

10.                   Property, plant and equipment

 

The information on property, plant and equipment was presented in the Company’s 2014 annual financial statements, in Note 12.

 

 

       

Consolidated

       

 

 

 

 

Jun/2015

 

 

 

 

 

Dec/2014

           

Accumulated

         

Accumulated

   
           

depreciation/

         

depreciation/

   
       

Cost

 

depletion

 

Net

 

Cost

 

depletion

 

Net

                             

Land

   

452,427

 

 

 

452,427

 

436,540

 

 

 

436,540

Buildings and improvements

   

1,895,629

 

(884,670)

 

1,010,959

 

1,899,018

 

(848,243)

 

1,050,775

Machinery, equipment and installations

 

27,200,254

 

(13,701,167)

 

13,499,087

 

26,581,334

 

(12,772,515)

 

13,808,819

Projects in progress

 

(i)

15,466,993

 

 

 

15,466,993

 

13,179,475

 

 

 

13,179,475

Other

   

1,130,686

 

(604,916)

 

525,770

 

1,065,324

 

(539,443)

 

525,881

Total

   

46,145,989

 

(15,190,753)

 

30,955,236

 

43,161,691

 

(14,160,201)

 

29,001,490

 

(i) It includes expenses with the construction of the plant at the subsidiary Braskem Idesa in Mexico in the amount of R$11,446,614.

 

Impairment test for property, plant and equipment

 

There were no significant events or circumstances in the period ended June 30, 2015 that indicate the need for impairment testing on the property, plant and equipment.

 

11.                   Intangible assets

 

The information on intangible assets was presented in the 2014 annual financial statements of the Company, in Note 13.

 

       

Consolidated

       

 

 

 

 

Jun/2015

 

Dec/2014

           

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

 

216,109

 

(97,214)

 

118,895

 

213,031

 

(91,121)

 

121,910

Software and use rights

 

517,428

 

(319,866)

 

197,562

 

497,813

 

(292,250)

 

205,563

Contracts with customers and suppliers

 

797,366

 

(360,921)

 

436,445

 

729,711

 

(280,374)

 

449,337

Total

   

4,718,625

 

(1,906,805)

 

2,811,820

 

4,628,277

 

(1,792,549)

 

2,835,728

 

Impairment of intangible assets with definite and indefinite useful life

 

There were no significant events or circumstances in the period ended June 30, 2015 that indicated the need for updating the impairment test of intangible assets with indefinite useful life made in October 2014, or that indicated the need to perform an impairment testing of intangible assets with definite useful life.

 

 

 24

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

12.                   Borrowings

 

The information on borrowings was presented in the 2014 annual financial statements of the Company, in Note 14.

 

       

Annual financial charges

 

 

 

Consolidated

           

Average interest (unless otherwise stated)

       
       

Monetary restatement

   

Jun/2015

 

Dec/2014

Foreign currency

                 
 

Bonds and Medium term notes (MTN)

   

Note 12 (a)

 

Note 12 (a)

 

13,549,461

 

11,776,438

 

Advances on exchange contracts

   

US dollar exchange variation

 

1.85%

 

359,172

 

 

 

Export prepayment

   

US dollar exchange variation

 

1.10% + semiannual Libor

 

466,503

 

427,074

 

BNDES

   

Note 12 (b)

 

Note 12 (b)

 

393,978

 

396,439

 

Export credit notes

   

Note 12 (c)

 

Note 12 (c)

 

1,116,159

 

956,010

 

Working capital

   

US dollar exchange variation

 

1,65% above Libor

 

1,049,788

 

633,104

 

Transactions costs

           

(252,545)

 

(260,656)

                     

Local currency

                 
 

Export credit notes

   

Note 12 (c)

 

Note 12 (c)

 

2,346,092

 

2,435,839

 

BNDES

   

Note 12 (b)

 

Note 12 (b)

 

2,929,057

 

3,137,035

 

BNB/ FINAME/ FINEP/ FUNDES

       

6.51%

 

707,814

 

762,757

 

BNB/ FINAME/ FINEP/ FUNDES

   

TJLP

 

0.94%

 

4,742

 

8,512

 

Fundo de Desenvolvimento do Nordeste (FDNE)

     

6.50%

 

52,711

 

51,090

 

Other

   

CDI

 

0.04%

 

25,350

 

26,928

 

Transactions costs

           

(12,180)

 

(14,007)

Total

           

22,736,102

 

20,336,563

                     

Current liabilities

           

1,924,859

 

1,418,542

Non-current liabilities

           

20,811,243

 

18,918,021

Total

           

22,736,102

 

20,336,563

                     
                     
                     
                     
                     
           

 

 

Parent company

               

Jun/2015

 

Dec/2014

Foreign currency

                 
 

Current liabilities

           

515,116

 

1,240,926

 

Non-current liabilities

           

3,453,975

 

2,349,741

               

3,969,091

 

3,590,667

Local currency

               

 

 

Current liabilities

           

1,127,469

 

894,025

 

Non-current liabilities

           

4,926,090

 

5,513,925

               

6,053,559

 

6,407,950

                     

Current liabilities

           

1,642,585

 

2,134,951

Non-current liabilities

           

8,380,065

 

7,863,666

Total

           

10,022,650

 

9,998,617

 

 25

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(a)                    Bonds and MTN

 

     

Issue amount

     

Interest

 

Consolidated

Issue date

 

 

US$

 

Maturity

 

(% per year)

 

Jun/2015

 

Dec/2014

July - 1997

 

(i)

250,000

 

June - 2045

 

8.63

 

 

 

149,394

September - 2006

   

275,000

 

January - 2017

 

8.00

 

179,282

 

165,863

June - 2008

   

500,000

 

June - 2018

 

7.25

 

428,528

 

381,567

May - 2010

   

400,000

 

May - 2020

 

7.00

 

149,447

 

127,945

May - 2010

   

350,000

 

May - 2020

 

7.00

 

1,097,101

 

939,251

October - 2010

   

450,000

 

no maturity date

 

7.38

 

1,420,768

 

1,216,348

April - 2011

   

750,000

 

April - 2021

 

5.75

 

2,346,976

 

2,009,294

July - 2011

   

500,000

 

July - 2041

 

7.13

 

1,599,810

 

1,369,631

February - 2012

   

250,000

 

April - 2021

 

5.75

 

784,942

 

672,005

February - 2012

   

250,000

 

no maturity date

 

7.38

 

789,315

 

675,749

May - 2012

   

500,000

 

May - 2022

 

5.38

 

1,564,734

 

1,339,601

July - 2012

   

250,000

 

July - 2041

 

7.13

 

799,905

 

684,815

February - 2014

   

500,000

 

February - 2024

 

6.45

 

1,592,435

 

1,363,317

May - 2014

   

250,000

 

February - 2024

 

6.45

 

796,218

 

681,658

Total

   

5,475,000

         

13,549,461

 

11,776,438

 

(i) This transaction, which originally was due in June 2015, had its maturity extended to June 2045. The securities outstanding were acquired by the subsidiary Braskem Holanda Inc, which came to hold 100% of these securities.

 

 

 26

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(b)                    BNDES borrowings

 

               

 

 

Consolidated

Projects

 

Issue date

 

Maturity

 

Charges (% per year)

 

Jun/2015

 

Dec/2014

                     

Foreign currency

                   

Other

 

2006

 

October - 2016

 

US dollar exchange variation + 6.89

 

4,072

 

4,795

Braskem Qpar expansion

 

2007/2008

 

April - 2016

 

US dollar exchange variation + 6.74 to 6.89

 

4,886

 

6,717

Green PE

 

2009

 

July - 2017

 

US dollar exchange variation + 6.67

 

30,681

 

32,577

Limit of credit II

 

2009

 

January - 2017

 

US dollar exchange variation + 6.67

 

54,981

 

61,946

New plant PVC Alagoas

 

2010

 

January - 2020

 

US dollar exchange variation + 6.67

 

114,855

 

109,077

Limit of credit III

 

2011

 

October - 2018

 

US dollar exchange variation + 6.51 to 6.54

 

142,236

 

141,894

Butadiene

 

2011

 

January - 2021

 

US dollar exchange variation + 6.54

 

42,267

 

39,433

               

393,978

 

396,439

                     

Local currency

                   

Other

 

2006

 

September - 2016

 

TJLP + 2.80

 

22,415

 

31,376

Braskem Qpar expansion

 

2007/2008

 

February - 2016

 

TJLP + 2.15 to 3.30

 

22,987

 

40,617

Green PE

 

2009

 

June - 2017

 

TJLP + 0.00 to 4.78

 

158,324

 

198,608

Limit of credit II

 

2009

 

January - 2017

 

TJLP + 2.58 to 3.58

 

123,760

 

162,815

Limit of credit II

 

2009

 

January - 2021

 

4.00 to 4.50

 

98,409

 

93,875

New plant PVC Alagoas

 

2010

 

December - 2019

 

TJLP + 0.00 to 3.58

 

264,178

 

293,568

New plant PVC Alagoas

 

2010

 

December - 2019

 

5.50

 

30,069

 

33,414

Limit of credit III

 

2011

 

January - 2021

 

TJLP + 0.00 to 3.58

 

1,232,245

 

1,331,699

Limit of credit III

 

2011

 

January - 2021

 

SELIC + 2.58 to 2.78

 

265,296

 

260,508

Limit of credit III

 

2011

 

December - 2021

 

3.50 to 7.00

 

238,887

 

250,505

Butadiene

 

2011

 

December - 2020

 

TJLP + 0.00 to 3.45

 

105,642

 

115,225

Finem

 

2014

 

March - 2021

 

TJLP + 0.00 to 2.78

 

211,989

 

192,827

Finem

 

2014

 

March - 2021

 

SELIC + 2.78

 

148,536

 

129,326

Finem

 

2014

 

March - 2021

 

6.00

 

6,320

 

2,672

               

2,929,057

 

3,137,035

                     

Total

             

3,323,035

 

3,533,474

 

 

 27

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(c)                    Export credit notes (“NCE”)

 

     

Initial amount

         

 

 

Consolidated

Issue date

 

 

of the transaction

 

Maturity

 

Charges (% per year)

 

Jun/2015

 

Dec/2014

                       

Foreign currency

                     

November - 2006

   

167,014

 

May - 2018

 

Us dollar exchange variation + 8.10

 

244,725

 

209,561

April - 2007

   

101,605

 

March - 2018

 

Us dollar exchange variation + 7.87

 

157,911

 

135,220

May - 2007

   

146,010

 

May - 2019

 

Us dollar exchange variation + 7.85

 

234,166

 

200,518

January - 2008

   

266,430

 

February - 2020

 

Us dollar exchange variation + 7.30

 

479,357

 

410,711

     

681,059

         

1,116,159

 

956,010

                       

Local currency

                     

April - 2010

   

50,000

 

October - 2021

 

105% of CDI

 

36,560

 

36,120

June - 2010

   

200,000

 

October - 2021

 

105% of CDI

 

146,241

 

144,481

February - 2011

   

250,000

 

October - 2021

 

105% of CDI

 

146,241

 

144,481

April - 2011

(i)

 

450,000

 

abr-2019

 

112,5% of CDI

 

462,409

 

461,254

June - 2011

   

80,000

 

October - 2021

 

105% of CDI

 

58,496

 

57,792

August - 2011

(i)

 

400,000

 

August - 2019

 

112,5% of CDI

 

404,799

 

404,309

June - 2012

   

100,000

 

October - 2021

 

105% of CDI

 

73,121

 

72,241

September - 2012

   

300,000

 

October - 2021

 

105% of CDI

 

219,361

 

216,722

October - 2012

   

85,000

 

October - 2021

 

105% of CDI

 

62,153

 

61,405

February - 2013

(ii)

 

100,000

 

September - 2017

 

8.00

 

101,161

 

101,161

February - 2013

(ii)

 

100,000

 

February - 2016

 

8.00

 

101,183

 

101,161

February - 2013

(ii)

 

50,000

 

September - 2017

 

8.00

 

50,440

 

50,440

February - 2013

(ii)

 

100,000

 

February - 2016

 

8.00

 

101,075

 

101,096

March - 2013

(ii)

 

50,000

 

March - 2016

 

8.00

 

50,246

 

50,257

June - 2014

(ii)

 

50,000

 

June - 2017

 

7.50

 

50,000

 

50,010

June - 2014

(ii)

 

17,500

 

June - 2017

 

8.00

 

17,500

 

17,504

June - 2014

(ii)

 

10,000

 

June - 2017

 

8.00

 

10,000

 

10,002

September - 2014

   

100,000

 

August - 2020

 

108% of CDI

 

104,012

 

103,579

November - 2014

(ii)

 

150,000

 

November - 2017

 

8.00

 

151,094

 

151,094

November - 2014

   

100,000

 

April - 2015

 

8.00

 

  

 

100,730

Total

   

2,742,500

         

2,346,092

 

2,435,839

 

(i)         The Company enters into swap transactions to offset the variation in the Interbank Certificate of Deposit (CDI) rate (Note 14.2.1 (b)).

(ii)       The Company enters into swap transactions for these contracts (from fixed rate to 67.10% to 92.70% of CDI) (Note 14.2.1 (a)).

 

 

 28

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(d)                    Payment schedule

 

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

 

       

Consolidated

       

Jun/2015

 

Dec/2014

2016

     

524,334

 

1,253,774

2017

     

1,583,321

 

1,528,616

2018

     

2,195,790

 

1,977,384

2019

     

2,424,870

 

1,997,887

2020

     

2,225,397

 

1,940,691

2021

     

3,372,404

 

2,947,526

2022

     

1,649,431

 

1,417,085

2023

     

7,487

 

7,652

2024

     

2,343,022

 

2,008,387

2025 and thereafter

     

4,485,187

 

3,839,019

Total

     

20,811,243

 

18,918,021

 

 

(e)                    Capitalized financial charges - consolidated

 

In the period ended June 30, 2015, a total of R$62,735 corresponding to financial charges were capitalized (R$40,890 in the period ended June 30, 2014), including monetary variation and part of the exchange variation. The average rate of these charges in the period was 7.84% p.a. (7.53% p.a. in the period ended June 30, 2014).

 

(f)                     Guarantees

 

Braskem gave collateral for part of its borrowings as follows:

 

       

Total

 

Total

   

Loans

 

Maturity

 

Jun/2015

 

guaranteed

 

Guarantees

                 

BNB

 

December - 2022

 

198,742

 

198,742

 

Mortgage of plants, pledge of machinery and equipment

BNB

 

August - 2024

 

259,653

 

259,653

 

Bank surety

BNDES

 

December - 2021

 

3,323,035

 

3,323,035

 

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

FUNDES

 

June - 2020

 

159,738

 

159,738

 

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

FINEP

 

July - 2024

 

92,049

 

92,049

 

Bank surety

FINAME

 

February - 2022

 

2,374

 

2,374

 

Pledge of equipment

Total

     

4,035,591

 

4,035,591

   

 

 

 29

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

13.                   Project finance

 

The information on project finance was presented in the 2014 annual financial statements in Note 15.

 

   

US$

         

Consolidated

Identification

 

Contract value

 

Value received

 

Maturity

 

Charges (% per year)

 

Jun/2015

 

Dec/2014

Project finance I

 

700,000

 

698,390

 

February - 2027

 

Us dollar exchange variation + quarterly Libor + 3.25

 

2,176,590

 

1,716,943

Project finance II

 

210,000

 

170,132

 

February - 2027

 

Us dollar exchange variation + 6.17

 

531,924

 

378,992

Project finance III

 

600,000

 

600,000

 

February - 2029

 

Us dollar exchange variation + 4.33

 

1,792,546

 

1,388,166

Project finance IV

 

660,000

 

697,867

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 3.88

 

2,176,692

 

1,757,438

Project finance V

 

400,000

 

399,080

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 4.65

 

1,245,979

 

982,688

Project finance VI

 

90,000

 

72,143

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 2.73

 

224,878

 

153,762

Project finance VII

 

533,095

 

531,869

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 4.64

 

1,660,541

 

1,311,104

Transactions costs

                 

(153,017)

 

(111,598)

Total

 

3,193,095

 

3,169,481

         

9,656,133

 

7,577,495

                         

VAT borrowings (i)

         

November - 2029

 

Mexican peso exchange variation + 2.00% above TIIE (ii)

 

374

   
                   

374

 

 

                         
                   

9,656,507

 

7,577,495

                         

Current liabilities

                 

83,036

 

26,462

Non-current liabilities

               

9,573,471

 

7,551,033

Total

                 

9,656,507

 

7,577,495

 

(i)         Financing for Braskem IDESA to be paid exclusively using the reimbursement of value-added taxes (Note 8.i). During the period ended June 30, 2015, the subsidiary Braskem Idesa raised R$373,161 and liquidated R$370,979.

(ii)       TIIE – “Tasa de Interés Interbancaria de Equilibrio” – basic interest rate in Mexico, similar to the CDI overnight rate in Brazil.

 

On April 22, 2015, Braskem Idesa received the fifth tranche of the Project Finance in the amount of R$877,040 (US$290,545).

 

Braskem Idesa capitalized the charges incurred on this financing in the period ending June 30, 2015, in the amount of R$301,700 (R$178,305 in the period ended June 30, 2014), including a portion of exchange variation. The average interest rate over these charges in the period was 8.57% p.a. (7.00% p.a. in the period ended June 30, 2014).

 

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

 

   

Consolidated

   

Jun/2015

 

Dec/2014

         

2016

 

144,613

 

137,360

2017

 

536,468

 

417,129

2018

 

656,877

 

511,886

2019

 

682,782

 

533,244

2020

 

803,110

 

630,543

2021

 

919,019

 

722,211

2022

 

767,193

 

603,387

2023

 

1,014,912

 

797,728

2024

 

1,098,995

 

863,811

2025 and thereafter

 

2,949,502

 

2,333,734

Total

 

9,573,471

 

7,551,033

 

 

 30

 

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

14.                   Financial instruments

 

The information related to financial instruments was presented in the 2014 financial statements of the Company, in Note 16.

 

14.1.             Non-derivative financial instruments – measured at fair value - consolidated

 

           

Fair value

 

Book value

 

Fair value

   

Note

 

Classification by category

 

hierarchy

 

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

                             

Cash and cash equivalents

 

3

                       

Cash and banks

             

562,429

 

227,237

 

562,429

 

227,237

Financial investments in Brazil

     

Held-for-trading

 

Nível 2

 

1,259,721

 

1,146,880

 

1,259,721

 

1,146,880

Financial investments in Brazil

     

Loans and receivables

     

904,434

 

1,106,768

 

904,434

 

1,106,768

Financial investments abroad

     

Held-for-trading

 

Nível 2

 

2,094,441

 

1,512,474

 

2,094,441

 

1,512,474

               

4,821,025

 

3,993,359

 

4,821,025

 

3,993,359

                             

Financial investments

 

4

                       

FIM Sol investments

     

Held-for-trading

 

Nível 2

 

95,856

 

85,573

 

95,856

 

85,573

Other

     

Held-for-trading

 

Nível 2

 

1,100

 

4,155

 

1,100

 

4,155

Quotas of receivables investment fund

     

Held-to-maturity

     

33,592

 

42,495

 

33,592

 

42,495

               

130,548

 

132,223

 

130,548

 

132,223

                             

Trade accounts receivable

 

5

         

2,773,609

 

2,717,662

 

2,773,609

 

2,717,662

               

 

     

  

   

Related parties credits

 

7

 

Loans and receivables

     

152,513

 

205,117

 

152,513

 

205,117

               

  

     

  

   

Trade payables

             

10,818,154

 

10,852,410

 

10,818,154

 

10,852,410

               

  

     

  

   

Borrowings

 

12

         

  

     

  

   

Foreign currency - Bond

         

Nível 1

 

13,549,461

 

11,776,438

 

12,752,695

 

11,900,361

Foreign currency - other borrowings

             

3,385,600

 

2,412,627

 

3,385,600

 

2,412,627

Local currency

             

6,065,766

 

6,422,161

 

6,065,766

 

6,422,161

               

23,000,827

 

20,611,226

 

22,204,061

 

20,735,149

                             

Project finance

 

13

         

9,809,524

 

7,689,093

 

9,809,524

 

7,689,093

               

-

     

  

   

Ethylene XXI Project Loan

 

16

         

988,570

 

792,188

 

988,570

 

792,188

               

-

     

  

   

Other payables (BNDESPAR)

             

262,995

 

296,969

 

262,995

 

296,969

 

(a)                    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; and

 

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.

 

 

 31

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

14.2.             Derivative financial instruments designated and not designated for hedge accounting

 

14.2.1    Changes

 

           

Operation characteristics

               
       

Fair value

 

Principal exposure

     

Balance at

 

Change in

 

Financial

 

Balance at

Identification

 

Note

 

hierarchy

   

Derivatives

 

Dec/2014

 

fair value

 

settlement

 

Jun/2015

                                 

Non-hedge accounting transactions

                               

Exchange swap

     

Level 2

 

Argentine peso

 

Dollar

 

1,383

 

3,282

 

(4,665)

 

  

Interest rate swaps

 

14.2.1 (a.i)

 

Level 2

 

Fixed rate

 

CDI

 

18,588

 

(9,545)

 

8,353

 

17,396

Deliverable Forward

     

Level 2

 

Euro

 

Dollar

 

2,230

 

(6,494)

 

4,264

 

  

                   

22,201

 

(12,757)

 

7,952

 

17,396

                                 

Hedge accounting transactions

                               

Exchange swap

 

14.2.1 (b.i)

 

Level 2

 

CDI

 

Dollar+Interests

 

560,828

 

287,179

 

(17,842)

 

830,165

Interest rate swaps

 

14.2.1 (b.ii.i)

 

Level 2

 

Libor

 

Fixed price

 

3,542

 

22,080

 

(28,520)

 

(2,898)

Deliverable Forward

 

14.2.1 (b.ii.ii)

Level 2

 

Mexican peso

 

Dollar

 

30,533

 

9,503

 

(37,993)

 

2,043

                   

594,903

 

318,762

 

(84,355)

 

829,310

                                 

Derivatives operations

                               

Current assets

                 

(33,555)

         

(25,262)

Non-current assets

                 

(39,350)

         

(53,067)

Current liabilities

                 

95,626

         

69,608

Non-current liabilities

                 

594,383

         

855,427

                   

617,104

         

846,706

 

(a)                    Operations not designated for hedge accounting

 

(a.i)        Interest rate swap linked to NCE

 

Identification

 

 

 

Interest rate

 

Maturity

 

 

 

Fair value, net

 

Nominal value

 

(hedge)

 

 

Jun/2015

 

Dec/2014

Swap NCE I

 

100,000

 

90.65% CDI

 

February - 2016

 

3,123

 

3,576

Swap NCE II

 

50,000

 

88.20% CDI

 

February - 2016

 

1,584

 

1,879

Swap NCE III

 

100,000

 

92.64% CDI

 

February - 2016

 

3,235

 

3,773

Swap NCE IV

 

50,000

 

92.70% CDI

 

February - 2016

 

1,637

 

1,928

Swap NCE V

 

50,000

 

68.15% CDI

 

December - 2016

 

770

 

360

Swap NCE VI

 

100,000

 

91.92% CDI

 

February - 2016

 

3,241

 

3,781

Swap NCE VII

 

50,000

 

92.25% CDI

 

March - 2016

 

1,617

 

1,911

Swap NCE VIII

 

17,500

 

91.10% CDI

 

March - 2016

 

546

 

640

Swap NCE IX

 

10,000

 

77.52% CDI

 

August - 2016

 

290

 

241

Swap NCE X

 

50,000

 

67.15% CDI

 

December - 2016

 

679

 

251

Swap NCE XI

 

50,000

 

67.10% CDI

 

December - 2016

 

674

 

248

Total

 

627,500

         

17,396

 

18,588

                     

Derivatives operations

                   

Current liabilities

 

 

 

 

 

 

 

17,396

 

18,588

Total

 

 

 

 

 

17,396

 

18,588

 

 

 32

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(b)                    Operations designated for hedge accounting

 

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

 

Identification

 

 

 

Hedge

 

Maturity

 

 

 

Fair value, net

 

Nominal value

 

Financial charges per year

 

 

Jun/2015

 

Dec/2014

Swap NCE I

 

200,000

 

Exchange variation + 6,15%

 

August - 2019

 

216,823

 

155,961

Swap NCE II

 

100,000

 

Exchange variation + 6,15%

 

August - 2019

 

105,376

 

75,373

Swap NCE III

 

100,000

 

Exchange variation + 6,15%

 

August - 2019

 

103,271

 

73,565

Swap NCE IV

 

100,000

 

Exchange variation + 5,50%

 

April - 2019

 

85,612

 

57,906

Swap NCE V

 

100,000

 

Exchange variation + 5,50%

 

April - 2019

 

85,525

 

57,831

Swap NCE VI

 

150,000

 

Exchange variation + 7,90%

 

April - 2019

 

145,437

 

80,506

Swap NCE VII

 

100,000

 

Exchange variation + 4,93%

 

April - 2019

 

88,121

 

59,686

Total

 

850,000

         

830,165

 

560,828

                   

   

Derivatives operations

                   

Current assets

             

(25,262)

 

(33,555)

Non-Current liabilities

             

855,427

 

594,383

Total

         

830,165

 

560,828

 

(b.ii)       Hedge operations by Braskem Idesa related to project finance

 

These hedge operations share the same guarantees of the Project Finance.

 

(b.ii.i)     Interest rate swap linked to Libor

 

Identification

 

Nominal value

 

Hedge

 

Maturity

 

 

 

Fair value, net

 

US$

 

interest rate per year

 

 

Jun/2015

 

Dec/2014

Swap Libor I

 

299,996

 

1.9825%

 

May - 2025

 

(677)

 

790

Swap Libor II

 

299,996

 

1.9825%

 

May - 2025

 

(655)

 

870

Swap Libor III

 

299,996

 

1.9825%

 

May - 2025

 

(659)

 

775

Swap Libor IV

 

129,976

 

1.9825%

 

May - 2025

 

(294)

 

330

Swap Libor V

 

132,996

 

1.9825%

 

May - 2025

 

(290)

 

386

Swap Libor VI

 

149,932

 

1.9825%

 

May - 2025

 

(323)

 

391

Total

 

1,312,892

         

(2,898)

 

3,542

                     

Derivatives operations

                   

Non-current assets

             

(53,067)

 

(39,350)

Current liabilities

             

50,169

 

42,892

Total

             

(2,898)

 

3,542

 

 

 33

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(b.ii.ii)    Currency futures contract– Mexican Peso / U.S. Dollar

 

Identification

 

Nominal value

 

Hedge

 

Maturity

 

 

 

Fair value, net

 

US$

 

(foreign exchange)

 

 

Jun/2015

 

Dec/2014

Deliverable Forward

 

23,381

 

12.9518

 

February - 2015

     

7,723

Deliverable Forward

 

29,047

 

13.1969

 

March - 2015

     

8,485

Deliverable Forward

 

18,625

 

13.0980

 

March - 2015

     

5,841

Deliverable Forward

 

10,230

 

13.0490

 

April - 2015

     

3,334

Deliverable Forward

 

5,897

 

13.1167

 

June - 2015

     

1,878

Deliverable Forward

 

7,014

 

13.4329

 

June - 2015

     

1,947

Deliverable Forward

 

2,245

 

13.2538

 

July - 2015

 

1,095

 

708

Deliverable Forward

 

1,847

 

13.1486

 

August - 2015

 

948

 

617

Total

 

98,286

         

2,043

 

30,533

                     

Derivatives operations

                   

Current liabilities

             

2,043

 

30,533

Total

             

2,043

 

30,533

 

 

(c)                    Value at risk

 

The value at risk of the derivatives held by Braskem which is defined as the loss that could result in one month as from June 30, 2015, with a probability of 5%, and under normal market conditions, was estimated by the Company R$767 for the NCE interest rate swap (Note 14.2.1(a.i)), at US$27,694 for the NCE exchange swap (Note 14.2.1(b.i)), and US$172 to the swap of Libor related to Braskem Idesa’s project (Note 14.2.1 (b.ii.i)).

 

14.3       Non-derivative liabilities designated for export hedge accounting

 

(a.i)        Future exports in U.S. dollars

 

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.

 

Hedged exports amounted to US$6,757,231, as shown below:

 

 

 

 

 

 

 

Total nominal value

         

 

US$

 

 

 

 

 

 

 

2016

 

 

 

 

 

839,447

2017

 

 

 

 

 

829,685

2018

 

 

 

 

 

787,894

2019

 

 

 

 

 

733,980

2020

 

 

 

 

 

724,000

2021

 

 

 

 

 

716,000

2022

 

 

 

 

 

719,000

2023

 

 

 

 

 

718,372

2024

 

 

 

 

 

688,853

 

 

 

 

 

 

6,757,231

 

 

 34

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

On June 30, 2015, the maturities of the financial liabilities designated as this hedge, within the scope of the consolidated balance sheet, were as follows:

         

 

Total nominal value

         

 

US$

         

 

 

2015

       

 

1,370,971

2016

       

 

1,137,047

2017

       

 

105,143

2018

       

 

1,152,658

2019

       

 

194,236

2020

       

 

570,782

2021

       

 

1,017,703

2022

       

 

519,837

2024

       

 

688,854

         

 

6,757,231

 

(a.ii)       Liabilities related to the Project Finance of future sales in U.S. dollar

 

On October 1, 2014, Braskem Idesa designated the amount of US$2,878,936 of its liabilities related to Project Finance, denominated in U.S. dollar, as hedge instruments to protect highly probably future sales flows. Due to the new tranche received in April 2015 (Note 13), Braskem Idesa designated the new amount of US$290,545 for hedge accounting. Therefore, the impact of exchange variation on future cash flows in U.S. dollar derived from these sales in dollar will be offset by the exchange variation on the designated liabilities, partially eliminating the volatility in the results of the subsidiary.

 

On June 30, 2015, hedged sales and the maturities of financial liabilities amounted to US$3,169,481 and were distributed as follows

           

Total nominal value

           

US$

             

2016

         

67,203

2017

         

181,896

2018

         

220,199

2019

         

227,612

2020

         

264,759

2021

         

301,263

2022

         

251,573

2023

         

330,782

2024

         

357,104

2025

         

355,088

2026

         

306,740

2027

         

150,818

2028

         

123,555

2029

         

30,889

           

3,169,481

 

For the purposes of analyzing the prospective and retroactive effectiveness of the transactions, the Company used the dollar offset and volatility reduction coefficient methods, respectively.

 

 

 35

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

14.4       Credit quality of financial assets

 

(a)                    Trade accounts receivable

 

On June 30, 2015, the credit ratings for the domestic market were as follows:

 

 

 

 

 

 

(%)

 

 

 

Jun/2015

 

Dec/2014

1

Minimum risk

 

5.15

 

5.09

2

Low risk

 

36.96

 

40.23

3

Moderate risk

 

35.18

 

30.81

4

High risk

 

21.74

 

23.15

5

Very high risk

(i)

0.98

 

0.72

 

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

 

Default indicators for the periods ended:

 

 

Last 12 months

 

Domestic

 

Export

 

Market

 

Market

June 30, 2015

0.26%

 

0.71%

June 30, 2014

0.50%

 

0.09%

December 31, 2014

0.65%

 

0.18%

December 31, 2013

0.14%

 

0.13%

 

 

 

 36

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(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, Braskem uses the following credit rating agencies: Standard & Poor’s, Moody’s and Fitch Ratings.

 

     

Jun/2015

 

Dec/2014

Financial assets with risk assessment

         

AAA

   

4,261,183

 

3,765,527

AA

   

9

 

65,304

AA-

   

107,180

 

  

A+

   

45,091

 

53,229

A

   

474,054

 

180,233

A-

   

28,248

 

13,648

     

4,915,765

 

4,077,941

Financial assets without risk assessment

         

Quotas of investment funds in credit rights

 

(i)

33,592

 

42,495

Sundry funds

 

(ii)

  

 

3,056

Other financial assets with no risk assessment

   

2,216

 

2,090

     

35,808

 

47,641

         

  

Total

   

4,951,573

 

4,125,582

 

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

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

 

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

 

14.5       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 June 30, 2015, the main risks that can affect the value of Braskem’s financial instruments are:

 

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

·      Libor floating interest rate;

·      CDI interest rate; and

·      TJLP interest rate.

 

For the purposes of the risk sensitivity analysis, Braskem 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.

 

 

 

 37

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(b)                    Selection of scenarios

 

(b.1)       Probable scenario

 

The Market Readout published by the Central Bank of Brazil on June 26, 2015 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 June 30, 2015. The Market Readout presents a consensus of market expectations based on a survey of the forecasts made by various financial and non-financial institutions. According to the Market Readout, at the end of 2015, the U.S. dollar will appreciate by 26% against the Brazilian real compared to end-2014, and the Selic rate will reach 14.5%. The new Selic rate is used as a reference for analyses of sensitivity to the CDI.

 

The probable scenario for the TJLP is an increase of 0.50% from the current rate of 6.0%, in line with the size of the government’s most recent decisions to increase or decrease the rate. The Selic rate shows an increase of 1.75% by the end of 2015. The Market Readout does not publish forecasts for the Libor interest rate. Therefore, to determine the probable scenario, Braskem considered a 5% increase on current market levels.

 

(b.2)       Possible and extreme adverse scenarios

 

The sensitivity values in the table below are the changes in the value of the financial instruments in each scenario: 

 

       

Possible adverse

 

Extreme adverse

Instrument / Sensitivity

 

Probable

(25%)

 

(50%)

             

Brazilian real/U.S. dollar exchange rate

           

Bonds and MTN

 

(1,061,683)

 

(3,328,594)

 

(6,657,187)

BNDES

 

(31,416)

 

(98,494)

 

(196,989)

Working capital / structured operations

 

(172,712)

 

(541,487)

 

(1,082,973)

Export prepayments

 

(35,807)

 

(112,261)

 

(224,522)

Project finance

 

(770,006)

 

(2,414,127)

 

(4,828,254)

Financial investments abroad

 

271,769

 

852,052

 

1,704,104

Swaps

 

(166,637)

 

(267,970)

 

(702,577)

Exchange rate contracts

 

(28,640)

 

(89,793)

 

(179,586)

             

Mexican peso/U.S. dollar exchange rate

 

  

 

  

 

  

Deliverable Forward

 

(1,491)

 

(2,125)

 

(3,544)

             

Libor floating interest rate

 

  

 

 

 

  

Working capital / structured operations

 

(2,555)

 

(12,776)

 

(25,552)

Export prepayments

 

(1,803)

 

(9,013)

 

(18,027)

             

CDI interest rate

 

  

 

  

 

  

NCE

 

(68,311)

 

(127,339)

 

(268,069)

Swaps NCE

 

(173)

 

(314)

 

(624)

NCA

 

(96,337)

 

(182,039)

 

(395,142)

Foreign loans / other in local currency

 

(1,648)

 

(3,061)

 

(6,393)

Financial investments in local currency

 

12,835

 

23,311

 

46,327

             
   

Probable

 

Possible adverse

 

Extreme adverse

Instrument / Sensitivity

 

5.5%

 

6.0%

 

6.5%

             

TJLP interest rate

           

BNDES

 

(34,307)

 

(68,999)

 

(104,079)

 

 

 38

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

15.                   Taxes payable

 

The information related to taxes payable was presented in the Company’s 2014 annual financial statements, in Note 17.

 

         

Consolidated

 

Parent company

         

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

Parent Company and subsidiaries in Brazil

                 
 

IPI

     

54,788

 

53,536

 

48,138

 

46,518

 

IR and CSL

     

176,451

 

31,474

 

27,492

 

27,847

 

ICMS

     

37,176

 

99,328

 

22,740

 

26,758

 

Other

     

43,180

 

45,177

 

44,590

 

47,207

                       

Other countries

                   
 

Other

     

34,848

 

4,576

     

 

Total

     

346,443

 

234,091

 

142,960

 

148,330

                       

Current liabilities

     

315,735

 

203,392

 

113,144

 

117,696

Non-current liabilities

     

30,708

 

30,699

 

29,816

 

30,634

Total

     

346,443

 

234,091

 

142,960

 

148,330

 

 

16.            Ethylene XXI Project Loan

 

The subsidiary Braskem Idesa is building a plant in Mexico, called the Ethylene XXI Project and financed under the project finance modality (Note 13). The project’s capital structure is composed by debt with a pool of banks and development agencies (Project Finance) and by shareholder funds, in the form of equity or subordinated loan (loan). The liability referred to in this note is due by Braskem Idesa to its controlling shareholder and will be paid exclusively with cash generated from the project.

 

17.                     Income tax (“IR”) and social contribution (“CSLL”)

 

The information related to income tax and social contribution was presented in the Company’s 2014 annual financial statements, in Note 19.

 

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

 

       

Consolidated

 

Parent company

       

Jun/2015

 

Jun/2014

 

Jun/2015

 

Jun/2014

                     

Income before IR and CSL

     

1,882,677

 

726,052

 

1,791,853

 

540,431

       

  

           

IR and CSL at the rate of 34%

     

(640,110)

 

(246,858)

 

(609,230)

 

(183,747)

       

  

 

  

 

  

 

  

Permanent adjustments to the IR and CSL calculation basis

     

  

 

  

 

  

 

  

IR and CSL on equity in results of investees

     

3,311

 

(32,619)

 

160,704

 

177,695

Other permanent adjustments

     

12,901

 

74,171

 

4,258

 

(596)

                     

Effect of IR and CSL on results of operations

     

(623,898)

 

(205,306)

 

(444,268)

 

(6,648)

                     

Breakdown of IR and CSL:

                   
                     

Current IR and CSL

     

(122,275)

 

(125,819)

 

(2,982)

 

(246)

Deferred IR and CSL

     

(501,623)

 

(79,487)

 

(441,286)

 

(6,402)

Total IR and CSL on income statement

     

(623,898)

 

(205,306)

 

(444,268)

 

(6,648)

 

 39

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

The nominal income tax (IR) rates of subsidiaries abroad differ from those in Brazil, of 34% (IR – 25% and CSLL 9%), as shown below:

 

         

Official rate - %

         

Headquarters

   
         

(Country)

 

Jun/2015

               

Direct and Indirect subsidiaries

           

Braskem Alemanha

     

Germany

 

31.90

Braskem America and Braskem America Finance

     

USA

 

35.00

Braskem Argentina

     

Argentina

 

35.00

Braskem Austria and Braskem Austria Finance

     

Austria

 

25.00

Braskem Petroquímica Chile

     

Chile

 

22.50

Braskem Holanda, Braskem Holanda Finance and Braskem Holanda Inc

   

Netherland

 

25.00

Braskem Idesa, Braskem Idesa Serviços, Braskem México

           

and Braskem México Serviços

     

Mexico

 

30.00

 

(b)               Breakdown of deferred income tax and social contribution

 

       

Consolidated

 

Parent company

Assets

 

Note

 

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

                     

Tax losses (IR) and negative base (CSL)

     

1,296,566

 

1,082,097

 

333,594

 

276,727

Goodwill amortized

     

6,714

 

7,411

 

6,714

 

7,411

Exchange variations

     

1,959,471

 

1,302,801

 

1,955,633

 

1,302,801

Temporary adjustments

     

247,174

 

151,639

 

655,182

 

526,377

Business combination

     

188,551

 

187,859

 

89,769

 

89,770

Pension plan

     

  

 

104,227

 

  

 

104,226

Deferred charges - write-off

     

20,965

 

24,854

 

20,848

 

20,848

       

3,719,441

 

2,860,888

 

3,061,740

 

2,328,160

                     

Liabilities

                   
                     

Amortization of goodwill based on future profitability

     

718,619

 

699,179

 

629,235

 

612,277

Tax depreciation

     

769,206

 

694,039

 

704,438

 

633,414

Temporary differences

     

493,567

 

416,230

 

11,704

 

11,704

Business combination

     

218,012

 

232,301

 

73,527

 

81,349

Write-off negative goodwill of incorporated subsidiaries

     

297

 

594

 

297

 

593

Additional indexation PP&E

     

116,367

 

124,762

 

116,367

 

124,762

Amortization of fair value adjustments on
the assets from the acquisiton of Quattor

     

301,423

 

313,422

 

301,423

 

313,423

Other

     

122,191

 

113,645

 

59,469

 

57,335

       

2,739,682

 

2,594,172

 

1,896,460

 

1,834,857

                     

Net presented in Balance Sheet

     

979,759

 

266,716

 

1,165,280

 

493,303

                     

Assets

 

17(c)

 

1,674,816

 

870,206

 

1,165,280

 

493,303

(-) Liabilities

 

17(c)

 

695,057

 

603,490

 

  

 

  

                     

Net

     

979,759

 

266,716

 

1,165,280

 

493,303

 

 

 40

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(c)               Net balance of deferred income and social contribution tax assets and liabilities (consolidated)

 

           

 

 

Jun/2015

           

Headquarters

 

IR and CSL

 

 

         

(Country)

 

Asset

 

Liability

 

Balance

                       

Assets

                     

Braskem S.A.

       

Brazil

 

3,061,740

 

(1,896,460)

 

1,165,280

Braskem Argentina

       

Argentina

 

2,558

 

  

 

2,558

Braskem Alemanha

       

Germany

 

91,453

 

  

 

91,453

Braskem Idesa

       

Mexico

 

366,193

 

(57,408)

 

308,785

Braskem México Serviços

       

Mexico

 

1,452

 

  

 

1,452

Quantiq

       

Brazil

 

8,014

 

(1,508)

 

6,506

Braskem Petroquímica - business combination effects

     

Brazil

 

98,782

 

  

 

98,782

               

3,630,192

 

(1,955,376)

 

1,674,816

                         

Liabilities

                     

Braskem Petroquímica - business combination effects

     

Brazil

 

  

 

(144,484)

 

(144,484)

Braskem Petroquímica

       

Brazil

 

89,180

 

(157,687)

 

(68,507)

Petroquímica Chile

       

Chile

 

69

 

(271)

 

(202)

Braskem America

       

USA

 

  

 

(481,864)

 

(481,864)

               

89,249

 

(784,306)

 

(695,057)

 

           

 

 

Dec/2014

           

Headquarters

 

IR and CSL

 

 

           

(Country)

 

Asset

 

Liability

 

Balance

                       

Assets

                     

Braskem S.A.

       

Brazil

 

2,328,160

 

(1,834,857)

 

493,303

Braskem Argentina

       

Argentina

 

3,772

 

  

 

3,772

Braskem Alemanha

       

Germany

 

88,999

 

  

 

88,999

Braskem Idesa

       

Mexico

 

231,504

 

(52,463)

 

179,041

Quantiq

       

Brazil

 

8,393

 

(1,392)

 

7,001

Braskem Petroquímica - business combination effects

     

Brazil

 

98,090

 

  

 

98,090

               

2,758,918

 

(1,888,712)

 

870,206

                         

Liabilities

                     

Braskem Petroquímica - business combination effects

     

Brazil

 

  

 

(150,951)

 

(150,951)

Braskem Petroquímica

       

Brazil

 

101,919

 

(149,897)

 

(47,978)

Petroquímica Chile

       

Chile

 

51

 

(84)

 

(33)

Braskem America

       

USA

 

  

 

(404,528)

 

(404,528)

               

101,970

 

(705,460)

 

(603,490)

 

(d)               Realization of deferred income tax and social contribution

           

In the period ended June 30, 2015, there were no material events or circumstances that indicate any compromise of the realization of these deferred taxes.

 

(e)               Law 12,973

 

Federal Law 12,973 of May 13, 2014, created from the conversion of Provisional Presidential Decree 627 of November 11, 2013,  among others, revoked the Transitional Tax System (RTT) and included additional measures, notably:

 

(i)       Changes in the federal tax laws related to income tax (IR) and social contribution (CSLL), PIS/PASEP and COFINS taxes in order to align tax accounting with corporate accounting;

(ii)     Provisions on the calculation of interest on equity;

(iii)   Considerations on investments valued using the equity method of accounting;

 

 

 41

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(iv)   Provision regarding the tax treatment of dividends calculated based on the results in the period from January 2008 to December 2013; and  

(v)     Provisions regarding new rules on taxation of profits earned abroad.

 

The provisions in this law are applicable from 2015, except in the event of early adoption in 2014. The Company opted for said early adoption.

 

Later, in the fourth quarter of 2014, Brazil’s Federal Revenue Service issued several normative instructions to regulate the provisions of Federal Law 12,973, most notably IN 1,515/14, which specifically addressed the effects of the cancellation of RTT, and IN 1,520/14, which regulated the provisions on taxation of profits earned abroad.

 

18.                   Sundry provisions

 

The information on sundry provisions was presented in the 2014 annual financial statements of the Company, in Note 20.

 

       

Consolidated

 

Parent company

       

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

Provision for customers rebates

   

42,987

 

66,702

 

30,164

 

31,572

Provision for recovery of environmental damages

   

87,977

 

102,534

 

79,538

 

98,659

Judicial and administrative provisions

   

381,651

 

412,811

 

332,814

 

362,733

Other

     

14,224

 

12,177

     

 

Total

     

526,839

 

594,224

 

442,516

 

492,964

                     

Current liabilities

     

50,670

 

88,547

 

36,409

 

53,049

Non-current liabilities

   

476,169

 

505,677

 

406,107

 

439,915

Total

     

526,839

 

594,224

 

442,516

 

492,964

 

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

 

 

       

Consolidated

 

Parent company

       

Jun/2015

 

Dec/2014

 

Jun/2015

 

Dec/2014

Labor claims

     

95,075

 

141,240

 

84,422

 

127,311

                     

Tax claims

                   

Income tax and social contribution

   

37,716

 

35,682

 

 

 

 

PIS and COFINS

   

41,873

 

39,145

 

41,873

 

39,145

ICMS - interstate purchases

   

98,834

 

94,732

 

98,834

 

94,732

ICMS - other

     

13,434

 

12,559

 

13,434

 

12,559

Other tax claims

   

93,482

 

88,202

 

93,014

 

87,735

       

 

 

 

 

 

 

 

Societary claims and other

   

1,237

 

1,251

 

1,237

 

1,251

       

381,651

 

412,811

 

332,814

 

362,733

 

 42

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

19.                   Post-employment benefits

 

The information on post-employment benefits and (defined-benefit plans) was presented in the 2014 annual financial statements of the Company, in Note 21.

 

The amounts recognized are as follows:

 

   

Consolidated

   

Jun/2015

 

Dec/2014

         

Petros Plan

(i)

 

 

336,357

   

 

   

Defined benefit

 

 

   

Novamont Braskem America

 

19,735

 

18,356

Plano Braskem Alemanha

 

57,085

 

50,820

Total

 

76,820

 

405,533

         

Current liabilities

 

 

 

336,357

Non-current liabilities

 

76,820

 

69,176

Total

 

76,820

 

405,533

 

(i)    On January 6, 2015, PREVIC – National Superintendence for Supplementary Pension Plans issued an official letter to the Management of Braskem requesting the contribution related to the capital deficit of the Petros Copesul Plan on the date of approval of the withdrawal of sponsorship (October 2012), restated by the IPCA consumer price index + 6% p.a. through December 31, 2014. This amount, restated in accordance with the aforementioned calculation, was settled in February 2015 for R$358,563.

 

20.                  Contingencies

 

(a)                    Allegations

 

In early March 2015, declarations made by defendants in lawsuits filed against third parties were made public, in which Braskem and two of its former executive officers were cited in allegations of supposed improper payments between 2006 and 2012 to benefit the Company in raw-material supply agreements entered into with Petrobras. To the extent of the knowledge of Braskem’s Management, there is no formal investigation of the Company being conducted by Brazilian or U.S. authorities.

 

In light of such facts, the Company's Management and Board of Directors approved in April the internal plan for investigation into the allegations ("Investigation"), which is being carried out by law firms experienced in similar cases in the United States and in Brazil. The law firms are working under the coordination of an ad hoc committee formed by members of its Board of Directors, specially created for this purpose.

 

Several measures have been taken in connection with the Investigation, including:

 

(i)           Voluntary announcement about the Investigation and periodical updates sent to regulatory agencies of capital markets in Brazil (Securities and Exchange Commission of Brazil - CVM) and the United States (Securities and Exchange Commission – SEC, and the Department of Justice - DOJ);

(ii)          Publication of three Material Fact notices and three Notices to the Market to clarify the news reports and to keep shareholders and the market informed of actions taken by the Company;

(iii)        Periodically updating the Audit Board and external auditors about the progress of the Investigation and of the actions already taken.

 

 43

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

Braskem and its subsidiaries are subject to a series of anticorruption and anti-bribery laws in the countries where they operate. To avoid infringement of such laws, a series of procedures and controls were implemented and are continuously being improved.

 

On the other hand, if any of the allegations proves to be true, the Company may be subject to the penalties envisaged in law. At this moment, the Company Management has no way of estimating the duration or outcome of the Investigation and, consequently, whether it will have any impact on future financial statements.

 

The Management is committed to taking all the necessary measures to clarify the facts and will keep the market informed of any progress on this matter.

 

With respect to news reports on the media and the information filed by the Federal Prosecution Office against third parties, regarding alleged losses incurred by Petrobras arising from the naphtha supply agreement entered into with Braskem in 2009, the Management of Braskem released a Material Fact notice on July 27, 2015.

 

(b)                   Class actions

 

The Management of Braskem became aware, through the media, that it was the subject of class actions in the Courts of the United States, based on the alleged events mentioned in Note 20(a). Until the approval of this quarterly information, Braskem had not been notified on the records of any class action filed before the courts of the United States due to said allegations.

 

(c)                    Labor

 

The changes in the main labor claims are:

 

(c.1)       In the class action suits filed by the Trade Union of Petrochemical and Chemical Workers of Triunfo, Rio Grande do Sul, in the second quarter of 2005, claiming the payment of overtime, agreements were reached between the parties in April 2015, with the disbursement of the amount that had been provisioned prior to December 31, 2014.

 

(c.2)       In the class action suits filed by the Trade Union of Petrochemical and Chemical Workers of Triunfo, Rio Grande do Sul, in the third quarter of 2010, claiming the payment of overtime related to breaks during work shifts and the inclusion of overtime in the calculation of the weekly remunerated rest, in the restated amount of R$351,230, the following developments occurred: (i) the Superior Labor Court (“TST”) upheld the appeal by Braskem to eliminate breaks during work shifts, with the Trade Union filing an appeal at the TST, where it is pending trial (the amount of the suit is R$303,285); and (ii) judgment for plaintiff in the suit involving the inclusion of overtime in the calculation of the weekly remunerated rest, which was upheld by the Regional Appellate Labor Court ("TRT"), for which Braskem appealed to the TST, which ordered the case to be sent back to the TRT for a new trial (the amount of this suit is R$47,945).

 

Given the current stage of these suits, it is not possible to estimate when they will be concluded. No judicial deposit or other form of security was made for these suits.

 

 

 

 44

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(d)                   Other Contingencies

 

Braskem has other 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 as possible by the Management of the Company.

 

The description of the main contingent liabilities of the Company was presented in the 2014 annual financial statements, in Note 22.

 

21.                  Shareholders’ Equity

 

The information related to the Company’s shareholders’ equity was presented in its 2014 annual financial statements, in Note 24.

 

(a)                     Capital

 

 

     

Amount of shares

             

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

   

212,426,952

 

47.03%

 

75,517,739

 

21.89%

 

 

     

287,944,691

 

36.12%

BNDESPAR

   

 

 

0.00%

 

40,102,837

 

11.62%

 

 

     

40,102,837

 

5.03%

ADR

(i)

 

 

 

0.00%

 

39,674,866

 

11.50%

 

 

     

39,674,866

 

4.98%

Other

   

12,907,077

 

2.86%

 

109,290,180

 

31.68%

 

593,818

 

100.00%

 

122,791,075

 

15.40%

Total

   

451,668,652

 

100.00%

 

343,768,120

 

99.64%

 

593,818

 

100.00%

 

796,030,590

 

99.85%

Treasury shares

           

80,000

 

0.02%

         

80,000

 

0.01%

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)                   Stock buyback programs

On February 11, 2015, Braskem’s Board of Directors approved the fifth program for the repurchase of shares effective for the period between February 19, 2015 and February 19, 2016, through which the Company may acquire up 3,500,000 class A preferred shares at market price.

 

During the period ended June 30, 2015, the Company repurchased 80,000 shares for R$927.

The weighted average price of repurchased shares is R$11.58 (lowest price of R$10.94 and highest price of R$11.90).

(c)                   Dividends

On April 9, 2015, the Annual Shareholders Meeting approved the declaration of dividends in the amount of R$482,593, which started to be paid on April 23, 2015, of which R$273,796 was made available to the holders of common shares and R$208,437 and R$360 was made available to the holders of the class “A" and class “B" preferred shares, respectively.

 

 45

 


 

 

 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

(d)                      Other comprehensive income - shareholders' equity

 

     

Parent company and consolidated

             

Defined

         

Foreign

       
     

Additional

 

Deemed

 

benefit

 

Foreign

     

currency

 

Loss

   
     

indexation of

 

cost of

 

plan actuarial

 

sales

 

Cash flow

 

translation

 

on interest

   
     

PP&E

 

PP&E

 

Gain (loss)

 

hedge

 

hedge

 

adjustment

 

in subsidiary

   
     

(i)

 

(i)

 

(ii)

 

(iii)

 

(iii)

 

(iv)

 

(v)

 

Total

                                   

On December 31, 2013

 

272,069

 

19,240

 

(11,647)

     

(1,605,356)

 

242,407

 

(9,404)

 

(1,092,691)

                                   

Additional indexation

                               
 

Realization by depreciation or write-off assets

 

(16,026)

 

 

 

 

     

 

 

 

 

 

 

(16,026)

 

Income tax and social contribution

 

2,406

 

 

 

 

     

 

 

 

 

 

 

2,406

       

 

 

 

                     

Deemed cost of jointly-controlled investment

                               
 

Realization by depreciation or write-off assets

 

 

 

(732)

 

 

     

 

 

 

 

 

 

(732)

 

Income tax and social contribution

 

 

 

250

 

 

     

 

 

 

 

 

 

250

                                   

Foreign sales hedge

                               
 

Exchange rate

 

 

 

 

 

 

 

946,688

 

 

 

 

 

 

 

946,688

 

Income tax and social contribution

 

 

 

 

 

 

 

(321,874)

 

 

 

 

 

 

 

(321,874)

                                 

Fair value of Cash flow hedge

                               
 

Change in fair value

 

 

 

 

 

 

     

3,904

 

 

 

 

 

3,904

 

Transfer to result

 

 

 

 

 

 

     

(720)

 

 

 

 

 

(720)

 

Income tax and social contribution

 

 

 

 

 

 

     

(10,739)

 

 

 

 

 

(10,739)

                     

 

           

Foreign currency translation adjustment

 

 

 

 

 

 

     

 

 

(87,836)

 

 

 

(87,836)

                                   

On June 30, 2014

 

258,449

 

18,758

 

(11,647)

 

624,814

 

(1,612,911)

 

154,571

 

(9,404)

 

(577,370)

                                   

On December 31, 2014

 

244,831

 

18,275

 

(11,647)

 

(3,263,732)

 

(289,667)

 

387,287

 

(9,404)

 

(2,924,057)

                                   

Additional indexation

                             

 

 

Realization by depreciation or write-off assets

 

(16,026)

 

 

 

 

     

 

 

 

 

 

 

(16,026)

 

Income tax and social contribution

 

2,407

 

 

 

 

     

 

 

 

 

 

 

2,407

                                 

 

Deemed cost of jointly-controlled investment

                             

 

 

Realization by depreciation or write-off assets

 

 

 

(730)

 

 

     

 

 

 

 

 

 

(730)

 

Income tax and social contribution

 

 

 

248

 

 

     

 

 

 

 

 

 

248

                                 

 

Foreign sales hedge

                             

 

 

Exchange rate

 

 

 

 

 

 

 

(3,440,730)

 

 

 

 

 

 

 

(3,440,730)

 

Income tax and social contribution

 

 

 

 

 

 

 

1,152,877

 

 

 

 

 

 

 

1,152,877

                     

 

         

 

Fair value of Cash flow hedge

                 

 

         

 

 

Change in fair value

 

 

 

 

 

 

     

(243,136)

 

 

 

 

 

(243,136)

 

Transfer to result

 

 

 

 

 

 

     

(25,054)

 

 

 

 

 

(25,054)

 

Income tax and social contribution

 

 

 

 

 

 

     

90,772

 

 

 

 

 

90,772

                     

 

         

 

Foreign currency translation adjustment

 

 

 

 

 

 

     

 

 

295,854

 

 

 

295,854

                                   

On June 30, 2015

 

231,212

 

17,793

 

(11,647)

 

(5,551,585)

 

(467,085)

 

683,141

 

(9,404)

 

(5,107,575)

                                   

(i)

Realization as the asset is depreciated or written-off.

                               

(ii)

Realization upon extinction of the plan.

                               

(iii)

Realization upon maturity, prepayment or loss of efficacy for hedge accounting.

                         

(iv)

Realization upon write-off of subsidiary abroad.

                               

(v)

Realization upon divestment or transfer of control of subsidiary.

                               

 

 

 46

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

22.                   Earnings per share

 

The information related to the earnings per share of the Company was presented in its 2014 annual financial statements, in Note 25.

 

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.

 

   

Basic and diluted

   

Jun/2015

 

Jun/2014

         

Profit for the period attributed to Company's shareholders

 

1,347,585

 

533,783

   

  

 

 

Distribution of dividends attributable to priority:

 

  

 

 

Preferred shares class "A"

 

208,409

 

208,437

Preferred shares class "B"

 

360

 

360

   

208,769

 

208,797

         

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

 

273,824

 

273,796

   

 

 

 

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

 

 

 

 

Common shares

 

764,969

 

302,860

Preferred shares class "A"

 

582,256

 

230,563

Preferred shares class "B"

 

360

 

360

   

1,347,585

 

533,783

         

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

       

Common shares

 

451,668,652

 

451,668,652

Preferred shares class "A"

(i)

343,799,059

 

343,848,120

Preferred shares class "B"

 

593,818

 

593,818

   

796,061,529

 

796,110,590

         

Profit per share (in R$)

       

Common shares

 

1.6937

 

0.6705

Preferred shares class "A"

 

1.6936

 

0.6705

Preferred shares class "B"

 

0.6062

 

0.6062

 

(i)         Calculation of weighted average of outstanding shares at the beginning of the period, adjusted by the number of shares repurchased during the first six months of 2015, multiplied by a weighted time factor:

     

Preferred shares class "A"

     

Outstanding

 

Weighted

 

Note

 

shares

 

average

 

 

 

 

 

 

Balance at December 31, 2014

 

 

343,848,120

 

343,848,120

 

 

 

 

 

 

Repurchase of treasury shares

21(b)

 

(80,000)

 

(49,061)

 

 

 

 

 

 

Balance at June 30, 2015

 

 

343,768,120

 

343,799,059

 

 47

 


 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

23.                   Net sales revenues

 

The information on net sales revenue was presented in the 2014 annual financial statements of the Company, in Note 26.

 

     

Consolidated

 

Parent company

     

Jun/2015

 

Jun/2014

 

Jun/2015

 

Jun/2014

Sales revenue

               
 

Domestic market

 

15,210,330

 

16,579,765

 

14,322,729

 

11,441,273

 

Foreign market

 

9,948,859

 

9,616,078

 

3,974,170

 

3,349,306

     

25,159,189

 

26,195,843

 

18,296,899

 

14,790,579

Sales deductions

     

 

     

 

 

Taxes

 

(3,228,509)

 

(3,328,430)

 

(2,825,275)

 

(2,022,847)

 

Sales returns

 

(143,584)

 

(171,678)

 

(144,551)

 

(103,059)

     

(3,372,093)

 

(3,500,108)

 

(2,969,826)

 

(2,125,906)

                   

Net sales revenue

 

21,787,096

 

22,695,735

 

15,327,073

 

12,664,673

 

24.                   Financial results

    

The information on financial results was presented in the 2014 annual financial statements of the Company, in Note 29.

 

     

Consolidated

 

Parent company

     

Jun/2015

 

Jun/2014

 

Jun/2015

 

Jun/2014

Financial incomes

               
 

Interest income

 

174,805

 

131,068

 

121,605

 

118,060

 

Monetary variations

71,897

 

22,756

 

52,800

 

22,051

 

Exchange rate variations

377,890

 

(113,059)

 

905,211

 

(257,594)

 

Other

 

26,065

 

20,979

 

15,909

 

15,608

     

650,657

 

61,744

 

1,095,525

 

(101,875)

                   

Financial expenses

               
 

Interest expenses

 

(748,168)

 

(576,717)

 

(805,721)

 

(550,926)

 

Monetary variations

(174,926)

 

(163,128)

 

(173,391)

 

(163,500)

 

Exchange rate variations

(467,309)

 

140,594

 

(826,247)

 

250,367

 

Inflation adjustments on fiscal debts

(23,950)

 

(57,614)

 

(20,658)

 

(46,090)

 

Discounts granted

 

(78,631)

 

(55,792)

 

(49,966)

 

(25,411)

 

Loans transaction costs - amortization

(34,447)

 

(16,109)

 

(2,805)

 

(2,984)

 

Adjustment to present value - appropriation

(240,812)

 

(295,442)

 

(232,515)

 

(226,167)

 

Other

 

(87,297)

 

(75,409)

 

(42,366)

 

(38,710)

     

(1,855,540)

 

(1,099,617)

 

(2,153,669)

 

(803,421)

                   

Total

 

(1,204,883)

 

(1,037,873)

 

(1,058,144)

 

(905,296)

 

   

Consolidated

 

Parent company

   

Jun/2015

 

Jun/2014

 

Jun/2015

 

Jun/2014

Interest income

               

Held for sale

 

39,371

 

13,287

 

11,532

 

13,287

Loans and receivables

92,539

 

64,541

 

84,041

 

60,866

Held-to-maturity

 

16,198

 

16,919

 

16,198

 

16,919

   

148,108

 

94,747

 

111,771

 

91,072

Other assets not classifiable

26,697

 

36,321

 

9,834

 

26,988

Total

 

174,805

 

131,068

 

121,605

 

118,060

 

 

 48

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

25.                   Expenses by nature

 

The information on expenses by nature was presented in the 2014 annual financial statements of the Company, in Note 30.

 

   

Consolidated

 

Parent company

   

Jun/2015

 

Jun/2014

 

Jun/2015

 

Jun/2014

                 

Raw materials other inputs

 

(14,571,985)

 

(17,301,232)

 

(9,861,681)

 

(9,566,691)

Personnel expenses

 

(1,134,897)

 

(1,053,411)

 

(800,247)

 

(635,595)

Outsourced services

 

(753,417)

 

(810,617)

 

(562,818)

 

(457,863)

Tax expenses

 

(6,254)

 

(6,358)

 

(3,531)

 

(3,122)

Depreciation, amortization and depletion

 

(1,013,033)

 

(993,645)

 

(858,105)

 

(620,242)

Freights

 

(829,557)

 

(708,934)

 

(587,078)

 

(451,087)

Other operating income (expenses), net

 

(400,132)

 

(58,199)

 

(260,673)

 

62,497

Total

 

(18,709,275)

 

(20,932,396)

 

(12,934,133)

 

(11,672,103)

 

 

 49

 
 

Braskem S.A.

 

Notes to the financial statements

at June 30, 2015

All amounts in thousands, except where stated otherwise

 

26.                   Segment information

 

The information by segment was presented in the 2014 annual financial statements, in Note 31.

 

     

 

 

 

 

 

 

 

 

 

 

 

 

Jun/2015

                 

Operating expenses

   
     

Net

 

Cost of

     

Selling, general

 

Results from

 

Other operating

   
     

sales

 

products

 

Gross

 

and distribuition

 

equity

 

income

 

Operating

     

revenue

 

sold

 

profit

 

expenses

 

investments

 

(expenses), net

 

profit (loss)

Reporting segments

                           
 

Basic petrochemicals

 

11,184,383

 

(9,401,637)

 

1,782,746

 

(287,506)

 

 

 

(30,370)

 

1,464,870

 

Polyolefins

 

9,597,434

 

(7,477,317)

 

2,120,117

 

(572,486)

 

 

 

(26,670)

 

1,520,961

 

Vinyls

 

1,244,675

 

(1,111,741)

 

132,934

 

(102,204)

 

 

 

13,533

 

44,263

 

USA and Europe

 

3,734,956

 

(3,302,766)

 

432,190

 

(186,766)

 

 

 

805

 

246,229

 

Chemical distribuition

 

408,016

 

(322,962)

 

85,054

 

(61,326)

 

 

 

(533)

 

23,195

Total

 

26,169,464

 

(21,616,423)

 

4,553,041

 

(1,210,288)

 

 

 

(43,235)

 

3,299,518

                               

Other segments

(i)

273,579

 

(274,286)

 

(707)

 

(48,100)

 

 

 

(29,903)

 

(78,710)

Corporate unit

 

 

 

 

 

 

 

56,957

 

9,739

 

(16,610)

 

50,086

                             

 

Braskem consolidated before
eliminations and reclassifications

 

26,443,043

 

(21,890,709)

 

4,552,334

 

(1,201,431)

 

9,739

 

(89,748)

 

3,270,894

                               

Eliminations and reclassifications

 

(4,655,947)

 

4,472,613

 

(183,334)

 

 

 

 

 

 

 

(183,334)

         

 

     

 

     

 

   

Total

 

21,787,096

 

(17,418,096)

 

4,369,000

 

(1,201,431)

 

9,739

 

(89,748)

 

3,087,560

                               
                               
     

 

 

 

 

 

 

 

 

 

 

 

 

Jun/2014

                 

Operating expenses

   
     

Net

 

Cost of

     

Selling, general

 

Results from

 

Other operating

   
     

sales

 

products

 

Gross

 

and distribuition

 

equity

 

income

 

Operating

     

revenue

 

sold

 

profit

 

expenses

 

investments

 

(expenses), net

 

profit (loss)

Reporting segments

                           
 

Basic petrochemicals

 

12,660,681

 

(11,572,694)

 

1,087,987

 

(320,878)

 

 

 

208,027

(ii)

975,136

 

Polyolefins

 

8,899,048

 

(7,607,747)

 

1,291,301

 

(446,267)

 

 

 

(13,777)

 

831,257

 

Vinyls

 

1,330,720

 

(1,243,347)

 

87,373

 

(90,491)

 

 

 

25,578

 

22,460

 

USA and Europe

 

3,983,307

 

(3,733,551)

 

249,756

 

(150,204)

 

 

 

1,601

 

101,153

 

Chemical distribuition

 

426,764

 

(357,928)

 

68,836

 

(46,950)

 

 

 

(4,511)

 

17,375

Total

 

27,300,520

 

(24,515,267)

 

2,785,253

 

(1,054,790)

 

 

 

216,918

 

1,947,381

                               

Other segments

(i)

138,748

 

(126,546)

 

12,202

 

(41,449)

 

 

 

1,488

 

(27,759)

Corporate unit

 

 

 

 

 

 

 

(86,719)

 

586

 

(43,423)

 

(129,556)

                             

 

Braskem consolidated before
eliminations and reclassifications

 

27,439,268

 

(24,641,813)

 

2,797,455

 

(1,182,958)

 

586

 

174,983

 

1,790,066

                               

Eliminations and reclassifications

 

(4,743,533)

 

4,717,392

 

(26,141)

 

 

 

 

 

 

 

(26,141)

                 

 

           

Total

 

22,695,735

 

(19,924,421)

 

2,771,314

 

(1,182,958)

 

586

 

174,983

 

1,763,925

 

(i)         This segment includes the results of the subsidiary Braskem Idesa.

(ii)       Includes gain from sale of DAT (Note 1(a)).

 

27.                  Subsequent events

 

On August 4, 2015, was held Braskem’s Extraordinary Shareholders' Meeting that decided on the replacement of the members of the Board of Directors and nomination the Chairman of said body.

 

 

 50

 

 

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: August 7, 2015
  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.