(Commission File No. 1-14862 )
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___
Braskem S.A.
Quarterly Information (ITR) at
September 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 September 30, 2015, which comprises the balance sheet as of September 30, 2015, the statements of profit or loss and comprehensive income for the three-month and the nine-month periods then ended, changes in equity and cash flows for the nine-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 nine-month period ended September 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 nine-month periods and of the statements of changes in equity, cash flows and value added for the nine-month periods ended September 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 November 6, 2014, respectively, without any modification.
São Paulo, November 3, 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 September 30, 2015
All amounts in thousands of reais
Consolidated |
Parent company | |||||||||
Assets |
Note |
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | |||||
|
| |||||||||
Current assets |
||||||||||
Cash and cash equivalents |
3 |
6,346,923 |
3,993,359 |
3,266,725 |
2,416,288 | |||||
Financial investments |
4 |
108,363 |
89,729 |
|
87,243 |
78,243 | ||||
Trade accounts receivable |
5 |
3,346,758 |
2,692,612 |
3,902,924 |
5,382,456 | |||||
Inventories |
6 |
5,194,666 |
5,368,146 |
3,633,566 |
3,810,498 | |||||
Taxes recoverable |
8 |
1,475,783 |
2,129,837 |
953,573 |
1,416,523 | |||||
Dividends and interest on capital |
7(b) |
4 |
|
2,384 |
69,955 | |||||
Prepaid expenses |
65,550 |
99,469 |
22,822 |
72,997 | ||||||
Related parties |
7 |
10,507 |
66,616 |
113,867 |
132,413 | |||||
Derivatives operations |
14.2 |
9,416 |
33,555 |
9,416 |
33,555 | |||||
Other receivables |
275,978 |
287,876 |
211,168 |
201,025 | ||||||
|
|
|
| |||||||
16,833,948 |
14,761,199 |
12,203,688 |
13,613,953 | |||||||
Non-current assets |
||||||||||
Financial investments |
4 |
|
35,183 |
42,494 |
|
35,183 |
42,495 | |||
Trade accounts receivable |
5 |
19,815 |
25,050 |
4,276,414 |
23,129 | |||||
Advances to suppliers |
6 |
138,158 |
68,988 |
138,158 |
68,988 | |||||
Taxes recoverable |
8 |
1,245,306 |
1,045,428 |
1,151,191 |
962,551 | |||||
Deferred income tax and social contribution |
17 |
3,593,693 |
870,206 |
2,595,488 |
493,303 | |||||
Judicial deposits |
256,274 |
230,945 |
247,480 |
223,940 | ||||||
Related parties |
7 |
142,903 |
138,501 |
171,802 |
137,477 | |||||
Insurance claims |
124,962 |
143,932 |
122,581 |
139,751 | ||||||
Derivatives operations |
14.2 |
|
39,350 |
- |
- | |||||
Other receivables |
173,905 |
91,905 |
44,532 |
47,575 | ||||||
Investments in subsidiaries and jointly-controlled investments |
9 |
190,103 |
120,024 |
4,581,293 |
4,633,042 | |||||
Other investments |
6,360 |
6,511 |
6,123 |
6,123 | ||||||
Property, plant and equipment |
10 |
34,184,622 |
29,001,490 |
16,707,952 |
17,297,907 | |||||
Intangible assets |
11 |
2,835,664 |
2,835,728 |
2,576,645 |
2,610,027 | |||||
|
|
|
| |||||||
42,946,948 |
34,660,552 |
32,654,842 |
26,686,308 | |||||||
Total assets |
59,780,896 |
49,421,751 |
44,858,530 |
40,300,261 |
The Management notes are an integral part of the financial statements.
1
Braskem S.A.
Balance sheet at September 30, 2015 All amounts in thousands of reais |
Continued |
Consolidated |
Parent company | |||||||||
Liabilities and shareholders' equity |
Note |
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | |||||
|
| |||||||||
Current liabilities |
||||||||||
Trade payables |
11,420,841 |
10,852,410 |
7,912,706 |
10,443,712 | ||||||
Borrowings |
12 |
2,168,710 |
1,418,542 |
2,158,305 |
2,134,951 | |||||
Project finance |
13 |
207,525 |
26,462 |
|
| |||||
Derivatives operations |
14.2 |
76,706 |
95,626 |
15,040 |
18,588 | |||||
Payroll and related charges |
552,676 |
533,373 |
403,095 |
412,890 | ||||||
Taxes payable |
15 |
719,384 |
203,392 |
293,004 |
117,696 | |||||
Dividends and interest on capital |
4,291 |
215,888 |
7,068 |
218,664 | ||||||
Advances from customers |
125,864 |
99,750 |
43,511 |
45,887 | ||||||
Sundry provisions |
18 |
54,377 |
88,547 |
33,241 |
53,049 | |||||
Post-employment benefits |
19 |
|
336,357 |
|
336,357 | |||||
Accounts payable to related parties |
7 |
|
|
782,308 |
447,357 | |||||
Other payables |
297,930 |
212,945 |
182,600 |
110,814 | ||||||
|
|
|
| |||||||
15,628,304 |
14,083,292 |
11,830,878 |
14,339,965 | |||||||
Non-current liabilities |
||||||||||
Trade payables |
7 |
|
4,256,031 |
| ||||||
Borrowings |
12 |
25,717,854 |
18,918,021 |
8,776,646 |
7,863,666 | |||||
Project finance |
13 |
12,472,660 |
7,551,033 |
|
| |||||
Derivatives operations |
14.2 |
1,192,846 |
594,383 |
1,156,237 |
594,383 | |||||
Taxes payable |
15 |
30,708 |
30,699 |
29,816 |
30,634 | |||||
Accounts payable to related parties |
7 |
|
|
15,679,449 |
10,008,077 | |||||
Ethylene XXI Project Loan |
16 |
1,389,588 |
792,188 |
|
| |||||
Deferred income tax and social contribution |
17 |
824,301 |
603,490 |
|
| |||||
Post-employment benefits |
19 |
99,310 |
69,176 |
|
| |||||
Provision for losses on subsidiaries |
1(a) |
|
|
175,017 |
654,766 | |||||
Advances from customers |
50,282 |
88,402 |
13,036 |
26,147 | ||||||
Sundry provisions |
18 |
482,717 |
505,677 |
406,782 |
439,915 | |||||
Other payables |
248,577 |
291,040 |
158,481 |
254,933 | ||||||
|
|
|
| |||||||
42,508,843 |
29,444,109 |
30,651,495 |
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 |
(9,306,146) |
(2,924,057) |
(9,306,146) |
(2,924,057) | ||||||
Treasury shares |
(49,819) |
(48,892) |
(927) |
| ||||||
Accumulated profit |
2,941,915 |
|
2,941,915 |
| ||||||
|
|
|
| |||||||
Total attributable to the Company's shareholders |
2,327,265 |
6,038,883 |
2,376,157 |
6,087,775 | ||||||
Non-controlling interest in Braskem Idesa |
(683,516) |
(144,533) |
|
|||||||
|
| |||||||||
1,643,749 |
5,894,350 |
2,376,157 |
6,087,775 | |||||||
Total liabilities and shareholders' equity |
59,780,896 |
49,421,751 |
44,858,530 |
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 September 30, 2015
All amounts in thousands of reais
Consolidated | |||||||||||
Note |
3Q15 |
YTD15 |
3Q14 |
YTD14 | |||||||
Net sales revenue |
23 |
13,163,620 |
34,950,716 |
11,723,962 |
34,419,697 | ||||||
Cost of products sold |
25 |
(9,960,382) |
(27,378,478) |
(10,051,035) |
(29,975,456) | ||||||
3,203,238 |
7,572,238 |
1,672,927 |
4,444,241 | ||||||||
Income (expenses) |
|||||||||||
Selling and distribution |
25 |
(293,776) |
(816,167) |
(301,347) |
(852,547) | ||||||
General and administrative |
25 |
(322,669) |
(919,552) |
(299,955) |
(864,695) | ||||||
Research and development |
25 |
(37,718) |
(119,875) |
(34,317) |
(101,335) | ||||||
Results from equity investments |
9(c) |
(8,038) |
1,701 |
(269) |
317 | ||||||
Other operating income (expenses), net |
|
25 |
(75,004) |
(164,752) |
(67,237) |
107,746 | |||||
2,466,033 |
5,553,593 |
969,802 |
2,733,727 | ||||||||
Financial results |
24 |
||||||||||
Financial expenses |
(1,140,832) |
(2,996,372) |
(1,087,418) |
(2,187,035) | |||||||
Financial income |
966,877 |
1,617,534 |
455,482 |
517,226 | |||||||
(173,955) |
(1,378,838) |
(631,936) |
(1,669,809) | ||||||||
Profit before income tax and |
|||||||||||
social contribution |
2,292,078 |
4,174,755 |
337,866 |
1,063,918 | |||||||
Current and deferred income tax and social contribution |
17 |
(810,484) |
(1,434,382) |
(108,126) |
(313,432) | ||||||
Profit for the period |
1,481,594 |
2,740,373 |
229,740 |
750,486 | |||||||
Attributable to: |
|||||||||||
Company's shareholders |
1,573,177 |
2,920,762 |
268,999 |
802,782 | |||||||
Non-controlling interest in Braskem Idesa |
(91,583) |
(180,389) |
(39,259) |
(52,296) | |||||||
Profit for the period |
1,481,594 |
2,740,373 |
229,740 |
750,486 |
The Management notes are an integral part of the financial statements.
3
Braskem S.A.
Statement of operations and statement of comprehensive income at September 30, 2015 All amounts in thousands of reais |
Continued |
Parent company | |||||||||||
Note |
3Q15 |
YTD15 |
3Q14 |
YTD14 | |||||||
Net sales revenue |
23 |
9,782,169 |
25,109,242 |
6,910,995 |
19,575,668 | ||||||
Cost of products sold |
25 |
(7,206,375) |
(19,292,455) |
(6,014,678) |
(17,214,864) | ||||||
2,575,794 |
5,816,787 |
896,317 |
2,360,804 | ||||||||
Income (expenses) |
|||||||||||
Selling and distribution |
25 |
(212,289) |
(590,095) |
(176,098) |
(499,878) | ||||||
General and administrative |
25 |
(217,234) |
(640,225) |
(193,737) |
(554,041) | ||||||
Research and development |
25 |
(22,049) |
(74,075) |
(25,986) |
(70,650) | ||||||
Results from equity investments |
9(c) |
140,643 |
597,700 |
228,588 |
681,745 | ||||||
Other operating income (expenses), net |
|
25 |
(21,962) |
(17,192) |
(23,216) |
233,615 | |||||
2,242,903 |
5,092,900 |
705,868 |
2,151,595 | ||||||||
Financial results |
24 |
||||||||||
Financial expenses |
(2,017,149) |
(4,170,818) |
(943,983) |
(1,747,404) | |||||||
Financial income |
2,075,919 |
3,171,444 |
534,429 |
432,554 | |||||||
58,770 |
(999,374) |
(409,554) |
(1,314,850) | ||||||||
Profit before income tax and |
|||||||||||
social contribution |
2,301,673 |
4,093,526 |
296,314 |
836,745 | |||||||
Current and deferred income tax and social contribution |
17 |
(728,496) |
(1,172,764) |
(27,315) |
(33,963) | ||||||
Profit for the period |
1,573,177 |
2,920,762 |
268,999 |
802,782 |
The Management notes are an integral part of the financial statements.
4
Braskem S.A.
Statement of operations and statement of comprehensive income at September 30, 2015 All amounts in thousands of reais |
Continued |
Consolidated | |||||||||||
Note |
3Q15 |
YTD15 |
3Q14 |
YTD14 | |||||||
Profit for the period |
1,481,594 |
2,740,373 |
229,740 |
750,486 | |||||||
Other comprehensive income or loss: |
|||||||||||
Items that will be reclassified subsequently to profit or loss |
|||||||||||
Fair value of cash flow hedge |
(465,466) |
(737,095) |
(160,946) |
(167,230) | |||||||
Income tax and social contribution |
152,060 |
243,864 |
33,724 |
22,986 | |||||||
Fair value of cash flow hedge - Braskem Idesa, net of tax |
|
|
|
| |||||||
Fair value of cash flow hedge from jointly-controlled |
8,162 |
8,162 |
|
| |||||||
(305,244) |
(485,069) |
(127,222) |
(144,244) | ||||||||
Exchange variation of foreign sales hedge |
14.3(a.i) |
(5,880,819) |
(8,897,247) |
(1,679,172) |
(732,484) | ||||||
Exchange variation of foreign sales hedge - Braskem Idesa |
14.3(a.ii) |
(1,277,240) |
(1,842,976) |
|
| ||||||
Income tax and social contribution |
1,999,478 |
3,025,064 |
570,919 |
249,045 | |||||||
Braskem Idesa Income tax |
383,172 |
552,893 |
- |
| |||||||
(4,775,409) |
(7,162,266) |
(1,108,253) |
(483,439) | ||||||||
Foreign subsidiaries currency translation adjustment |
626,692 |
927,934 |
159,881 |
65,916 | |||||||
|
| ||||||||||
Total |
(4,453,961) |
(6,719,401) |
(1,075,594) |
(561,767) | |||||||
Total comprehensive income (loss) for the period |
(2,972,367) |
(3,979,028) |
(845,854) |
188,719 | |||||||
Attributable to: |
|||||||||||
Company's shareholders |
(2,618,213) |
(3,440,045) |
(799,096) |
264,110 | |||||||
Non-controlling interest in Braskem Idesa |
(354,154) |
(538,983) |
(46,758) |
(75,391) | |||||||
|
| ||||||||||
Total comprehensive income (loss) for the period |
(2,972,367) |
(3,979,028) |
(845,854) |
188,719 |
The Management notes are an integral part of the financial statements.
5
Braskem S.A.
Statement of operations and statement of comprehensive income at September 30, 2015 All amounts in thousands of reais |
Continued |
Parent company | |||||||||||
Note |
3Q15 |
YTD15 |
3Q14 |
YTD14 | |||||||
Profit for the period |
1,573,177 |
2,920,762 |
268,999 |
802,782 | |||||||
Other comprehensive income or loss: |
|||||||||||
Items that will be reclassified subsequently to profit or loss |
|||||||||||
Fair value of cash flow hedge |
(310,511) |
(568,387) |
(99,189) |
(67,606) | |||||||
Income tax and social contribution |
105,574 |
193,252 |
33,724 |
22,986 | |||||||
Fair value of cash flow hedge - Braskem Idesa, net of tax |
(81,352) |
(88,572) |
(46,318) |
(74,718) | |||||||
Fair value of cash flow hedge from jointly-controlled |
8,162 |
8,162 |
|
| |||||||
(278,127) |
|
(455,545) |
(111,783) |
(119,338) | |||||||
Exchange variation of foreign sales hedge |
14.3(a.i) |
(5,880,819) |
(8,897,247) |
(1,679,172) |
(732,484) | ||||||
Exchange variation of foreign sales hedge - Braskem Idesa |
14.3(a.ii) |
(957,930) |
(1,382,232) |
|
| ||||||
Income tax and social contribution |
1,999,478 |
3,025,064 |
570,919 |
249,045 | |||||||
Braskem Idesa Income tax |
287,379 |
414,670 |
|
| |||||||
(4,551,892) |
(6,839,745) |
(1,108,253) |
(483,439) | ||||||||
Foreign subsidiaries currency translation adjustment |
638,629 |
934,483 |
151,941 |
64,105 | |||||||
|
|
| |||||||||
Total |
(4,191,390) |
(6,360,807) |
(1,068,095) |
(538,672) | |||||||
Total comprehensive income (loss) for the period |
(2,618,213) |
(3,440,045) |
(799,096) |
264,110 | |||||||
Attributable to: |
|||||||||||
Company's shareholders |
|||||||||||
Non-controlling interest in Braskem Idesa |
|||||||||||
Total comprehensive income (loss) for the period |
|||||||||||
Parent company | |||||||||||
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 |
3.6714 |
1.0087 | |||||||||
Earnings per share - preferred shares class "A" |
3.6713 |
1.0087 | |||||||||
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
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 |
802,782 |
802,782 |
(52,296) |
750,486 | |||||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
(483,439) |
(483,439) |
|
(483,439) | |||||||||||||||||||
Fair value of cash flow hedge, net of taxes |
(119,338) |
(119,338) |
(24,906) |
(144,244) | |||||||||||||||||||
Foreign subsidiaries currency translation adjustment |
|
|
|
|
|
64,105 |
|
|
64,105 |
1,811 |
65,916 | ||||||||||||
|
|
|
|
|
(538,672) |
|
802,782 |
264,110 |
(75,391) |
188,719 | |||||||||||||
Equity valuation adjustments: |
|||||||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(20,430) |
20,430 |
|||||||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
|
|
|
|
|
(723) |
|
723 |
|
|
| ||||||||||||
(21,153) |
21,153 |
||||||||||||||||||||||
Contributions to shareholders: |
|||||||||||||||||||||||
Additional dividends proposed |
|
|
|
|
(354,842) |
|
|
|
(354,842) |
|
(354,842) | ||||||||||||
(354,842) |
(354,842) |
(354,842) | |||||||||||||||||||||
At September 30, 2014 |
8,043,222 |
232,430 |
26,895 |
28,412 |
|
(1,652,516) |
(48,892) |
823,935 |
7,453,486 |
61,725 |
7,515,211 | ||||||||||||
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 |
|
2,920,762 |
2,920,762 |
(180,389) |
2,740,373 | ||||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
(6,839,745) |
(6,839,745) |
(322,521) |
(7,162,266) | |||||||||||||||||||
Fair value of cash flow hedge, net of taxes |
(455,545) |
(455,545) |
(29,524) |
(485,069) | |||||||||||||||||||
Foreign currency translation adjustment |
934,483 |
|
934,483 |
(6,549) |
927,934 | ||||||||||||||||||
|
|
|
|
|
(6,360,807) |
|
2,920,762 |
(3,440,045) |
(538,983) |
(3,979,028) | |||||||||||||
Equity valuation adjustments: |
|||||||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(20,429) |
20,429 |
|
| |||||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
(724) |
724 |
|
| |||||||||||||||||||
|
|
|
|
|
(21,153) |
|
21,153 |
|
|
| |||||||||||||
Contributions to shareholders: |
|||||||||||||||||||||||
Losses in controlling interest |
(129) |
(129) |
(129) | ||||||||||||||||||||
Repurchase of treasury shares |
21(b) |
(927) |
(927) |
(927) | |||||||||||||||||||
Additional dividends proposed |
21(c) |
|
|
|
|
(270,517) |
|
|
|
(270,517) |
|
(270,517) | |||||||||||
(270,517) |
(129) |
(927) |
(271,573) |
(271,573) | |||||||||||||||||||
At September 30, 2015 |
8,043,222 |
232,430 |
71,542 |
394,121 |
|
(9,306,146) |
(49,819) |
2,941,915 |
2,327,265 |
(683,516) |
1,643,749 |
The Management notes are an integral part of the financial statements.
7
Braskem S.A.
Statement of changes in shareholder’s equity
All amounts in thousands of reais
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent company | |||
Revenue reserves |
|
||||||||||||||||||
Additional |
Other |
Total | |||||||||||||||||
Capital |
Legal |
Retained |
dividends |
comprehensive |
Treasury |
Accumulated |
shareholders' | ||||||||||||
Note |
Capital |
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 |
- |
802,782 |
802,782 | ||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
(483,439) |
(483,439) | |||||||||||||||||
Fair value of cash flow hedge, net of taxes |
(119,338) |
(119,338) | |||||||||||||||||
Foreign subsidiaries currency translation adjustment |
|
|
|
|
|
64,105 |
|
|
64,105 | ||||||||||
(538,672) |
|
802,782 |
264,110 | ||||||||||||||||
Equity valuation adjustments: |
|||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(20,429) |
20,429 |
|||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
|
|
|
|
|
(724) |
|
724 |
| ||||||||||
(21,153) |
21,153 |
||||||||||||||||||
Contributions to shareholders: |
|||||||||||||||||||
Additional dividends proposed |
|
|
|
|
(354,842) |
|
|
|
(354,842) | ||||||||||
(354,842) |
|
(354,842) | |||||||||||||||||
At September 30, 2014 |
8,043,222 |
232,430 |
26,895 |
28,412 |
|
(1,652,516) |
|
823,935 |
7,502,378 | ||||||||||
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 |
2,920,762 |
2,920,762 | |||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
(6,839,745) |
(6,839,745) | |||||||||||||||||
Fair value of cash flow hedge, net of taxes |
(455,545) |
(455,545) | |||||||||||||||||
Foreign subsidiaries currency translation adjustment |
934,483 |
934,483 | |||||||||||||||||
|
|
|
|
|
(6,360,807) |
|
2,920,762 |
(3,440,045) | |||||||||||
Equity valuation adjustments: |
- | ||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(20,429) |
20,429 |
- | ||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
(724) |
724 |
| ||||||||||||||||
|
|
|
|
|
(21,153) |
|
21,153 |
| |||||||||||
Contributions to shareholders: |
|||||||||||||||||||
Losses in controlling interest |
(129) |
(129) | |||||||||||||||||
Repurchase of treasury shares |
21(b) |
(927) |
(927) | ||||||||||||||||
Additional dividends proposed |
21(c) |
|
|
|
|
(270,517) |
|
|
|
(270,517) | |||||||||
|
|
|
|
(270,517) |
(129) |
(927) |
|
(271,573) | |||||||||||
At September 30, 2015 |
8,043,222 |
232,430 |
71,542 |
394,121 |
|
(9,306,146) |
(927) |
2,941,915 |
2,376,157 |
The Management notes are an integral part of the financial statements.
8
Braskem S.A.
Statement of cash flows
at September 30, 2015
All amounts in thousands of reais
Consolidated |
Parent company | |||||||||
Note |
Sep/2015 |
Set/2014 |
Sep/2015 |
Set/2014 | ||||||
Profit before income tax and social contribution |
4,174,755 |
1,063,918 |
|
4,093,526 |
|
836,745 | ||||
|
|
|
|
|
| |||||
Adjustments for reconciliation of profit |
|
|
|
|
|
| ||||
Depreciation, amortization and depletion |
1,574,343 |
1,532,681 |
|
1,327,692 |
|
945,656 | ||||
Results from equity investments |
9(c) |
(1,701) |
(317) |
|
(597,700) |
|
(681,745) | |||
Interest and monetary and exchange variations, net |
3,387,735 |
1,489,880 |
|
2,934,572 |
|
1,084,923 | ||||
Gain from divestment in subsidiary |
|
(277,338) |
|
|
|
(277,338) | ||||
Other |
11,190 |
6,213 |
|
7,686 |
|
4,883 | ||||
|
|
|
| |||||||
9,146,322 |
3,815,037 |
|
7,765,776 |
|
1,913,124 | |||||
Changes in operating working capital |
||||||||||
Held-for-trading financial investments |
14,207 |
(14,972) |
|
23,842 |
|
(15,158) | ||||
Trade accounts receivable |
(650,156) |
(204,308) |
|
(2,774,321) |
|
(698,351) | ||||
Inventories |
97,992 |
4,539 |
|
95,739 |
|
(43,769) | ||||
Taxes recoverable |
543,182 |
20,773 |
|
307,184 |
|
114,126 | ||||
Prepaid expenses |
33,919 |
(56,203) |
|
50,175 |
|
(50,998) | ||||
Other receivables |
(25,647) |
(50,054) |
|
102,992 |
|
(17,187) | ||||
Trade payables |
(2,695,881) |
(1,168,241) |
|
(1,539,287) |
|
(239,844) | ||||
Taxes payable |
400,764 |
35,384 |
|
117,857 |
|
(15,620) | ||||
Advances from customers |
(12,006) |
59,831 |
|
(15,487) |
|
(19,921) | ||||
Sundry provisions |
(57,130) |
(9,844) |
|
(52,941) |
|
(21,070) | ||||
Other payables |
325,696 |
279,943 |
|
(387,003) |
|
9,907 | ||||
|
|
|
| |||||||
Cash from operations |
7,121,262 |
2,711,885 |
|
3,694,526 |
|
915,239 | ||||
Interest paid |
(1,196,784) |
(679,034) |
|
(387,917) |
|
(448,655) | ||||
Project finance - transactions costs paid |
(47,790) |
(65,098) |
|
|
|
| ||||
Income tax and social contribution paid |
(89,006) |
(95,896) |
|
(32,874) |
|
(33,592) | ||||
|
|
|
| |||||||
Net cash generated by operating activities |
5,787,682 |
1,871,857 |
|
3,273,735 |
|
432,992 | ||||
Proceeds from the sale of fixed assets |
1,245 |
10,108 |
|
568 |
|
10,061 | ||||
Proceeds from the sale of investments |
|
315,000 |
|
|
|
315,000 | ||||
Acquisitions of subsidiaries |
|
|
|
|
|
(4,709) | ||||
Acquisitions to property, plant and equipment |
(2,936,945) |
(3,632,263) |
|
(687,382) |
|
(909,008) | ||||
Acquisitions of intangible assets |
(12,590) |
(19,729) |
|
(12,572) |
|
(19,110) | ||||
Held-for-maturity financial investments |
(11) |
12,352 |
|
(11) |
|
12,352 | ||||
|
|
|
| |||||||
Net cash used in investing activities |
(2,948,301) |
(3,314,532) |
|
(699,397) |
|
(595,414) | ||||
Short-term and Long-term debit |
||||||||||
Obtained borrowings |
4,497,870 |
5,298,661 |
|
1,934,729 |
|
2,649,930 | ||||
Payment of borrowings |
(4,947,701) |
(5,846,691) |
|
(3,376,103) |
|
(3,219,904) | ||||
Project finance |
13 |
|
|
|
|
|
| |||
Obtained borrowings |
1,406,947 |
1,894,507 |
|
|
|
| ||||
Payment of borrowings |
(410,397) |
|
|
|
|
| ||||
Related parties |
|
|
|
|
|
| ||||
Obtained loans |
|
|
|
1,105,628 |
|
303,478 | ||||
Payment of loans |
|
|
|
(906,880) |
|
(561,107) | ||||
Transactions current active |
|
|
|
1,766 |
|
1,321,462 | ||||
Dividends paid |
21(c) |
(482,114) |
(482,135) |
|
(482,114) |
|
(482,135) | |||
Non-controlling interests in Braskem Idesa |
|
(300) |
|
|
|
| ||||
Repurchase of treasury shares |
21(b) |
(927) |
|
|
(927) |
|
| |||
|
|
|
| |||||||
Net cash provided by (used in) financing activities |
63,678 |
864,042 |
|
(1,723,901) |
|
11,724 | ||||
Exchange variation on cash of foreign subsidiaries |
(549,495) |
(34,822) |
|
|
|
| ||||
|
|
|
| |||||||
Increase (decrease) in cash and cash equivalents |
2,353,564 |
(613,455) |
|
850,437 |
|
(150,698) | ||||
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 |
6,346,923 |
3,722,404 |
|
3,266,725 |
|
2,274,380 | ||||
|
|
|
| |||||||
Increase (decrease) in cash and cash equivalents |
2,353,564 |
(613,455) |
|
850,437 |
|
(150,698) |
The Management notes are an integral part of the financial statements.
9
Braskem S.A.
Statement of value added
at September 30, 2015
All amounts in thousands of reais
Consolidated |
Parent company | ||||||||
Sep/2015 |
Set/2014 |
Sep/2015 |
Set/2014 | ||||||
Revenue |
39,613,726 |
39,490,654 |
29,426,934 |
22,836,693 | |||||
Sale of goods, products and services |
39,771,847 |
39,396,833 |
29,434,545 |
22,636,929 | |||||
Other income (expenses), net |
(120,736) |
149,396 |
24,298 |
253,263 | |||||
Allowance for doubtful accounts |
(37,385) |
(55,575) |
(31,909) |
(53,499) | |||||
Inputs acquired from third parties |
(31,212,774) |
(33,393,774) |
(22,363,480) |
(19,608,451) | |||||
Cost of products, goods and services sold |
(30,217,176) |
(32,268,200) |
(21,539,091) |
(18,882,067) | |||||
Material, energy, outsourced services and others |
(987,702) |
(1,124,997) |
(815,658) |
(726,851) | |||||
Impairment of assets |
(7,896) |
(577) |
(8,731) |
467 | |||||
Gross value added |
8,400,952 |
6,096,880 |
7,063,454 |
3,228,242 | |||||
Depreciation, amortization and depletion |
(1,574,343) |
(1,532,681) |
(1,327,692) |
(945,656) | |||||
Net value added produced by the entity |
6,826,609 |
4,564,199 |
5,735,762 |
2,282,586 | |||||
Value added received in transfer |
1,619,432 |
518,116 |
3,769,217 |
1,114,587 | |||||
Results from equity investments |
1,701 |
317 |
597,700 |
681,745 | |||||
Financial income |
1,617,534 |
517,226 |
3,171,444 |
432,554 | |||||
Other |
197 |
573 |
73 |
288 | |||||
Total value added to distribute |
8,446,041 |
5,082,315 |
9,504,979 |
3,397,173 | |||||
Personnel |
862,445 |
783,029 |
521,996 |
436,593 | |||||
Direct compensation |
666,985 |
595,489 |
386,418 |
330,267 | |||||
Benefits |
153,884 |
147,175 |
97,721 |
75,164 | |||||
FGTS (Government Severance Pay Fund) |
41,576 |
40,365 |
37,857 |
31,162 | |||||
Taxes, fees and contribuitions |
1,670,220 |
1,218,084 |
1,738,330 |
303,134 | |||||
Federal |
1,465,314 |
452,263 |
1,264,444 |
131,952 | |||||
State |
186,824 |
754,010 |
464,218 |
166,531 | |||||
Municipal |
18,082 |
11,811 |
9,668 |
4,651 | |||||
Remuneration on third parties' capital |
3,173,003 |
2,330,716 |
4,323,891 |
1,854,664 | |||||
Financial expenses (including exchange variation) |
2,983,043 |
2,169,517 |
4,165,541 |
1,736,978 | |||||
Rentals |
189,960 |
161,199 |
158,350 |
117,686 | |||||
Remuneration on own capital |
2,740,373 |
750,486 |
2,920,762 |
802,782 | |||||
Profit for the year |
2,920,762 |
802,782 |
2,920,762 |
802,782 | |||||
Non-controlling interests in loss for the period |
(180,389) |
(52,296) |
|
| |||||
Value added distributed |
8,446,041 |
5,082,315 |
9,504,979 |
3,397,173 |
The Management notes are an integral part of the financial statements.
10
Braskem S.A.
Notes to the financial statements
at September 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, 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 its operations to OA, upon the recognition of a gain (“Other operating income (expenses), net”) of R$277,338.
In September 2015, the parent company entered into a private agreement for the transfer of all its shares issued by Braskem Idesa S.A.P.I ("Braskem Idesa") to the subsidiary Braskem Netherlands B.V ("Braskem Netherlands").
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). In this amendment, the naphtha pricing formula of the original contract was maintained. It was also established that, if a new long-term contract had been 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. The naphtha price formula stipulated in the original contract was maintained in this amendment, but if the parties did not sign a new long-term contract, a price adjustment would be applied based on the international naphtha benchmark. For this amendment, a pricing complement was determined for payment to Petrobras in the amount of R$18,486, registered in the second quarter of 2015 under "Cost of goods sold."
On September 1, 2015, Braskem and Petrobras signed a new contract valid until October 31, 2015, under the same conditions as in the previous amendment.
On October 30, 2015, Braskem and Petrobras signed a new contractual amendment to supply naphtha valid until December 15, 2015.
11
Braskem S.A.
Notes to the financial statements
at September 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.
The Board authorizes the issuance of the financial statements at October 30, 2015.
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 corporation law and under the accounting practices adopted in Brazil for public companies. IFRS does not require the presentation of this statement.
12
Braskem S.A.
Notes to the financial statements
at September 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 |
Sep/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 |
|
| |||||
Braskem Europe GmbH ("Braskem Alemanha") |
Germany |
100.00 |
100.00 | ||||||
Braskem Finance Limited (“Braskem Finance”) |
Cayman Islands |
100.00 |
100.00 | ||||||
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 Proyectos S.A. de C.V. SOFOM ("Braskem México Proyectos") |
Mexico |
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 Holanda |
Netherlands |
100.00 |
100.00 | ||||||
Braskem Netherlands Finance B.V. (“Braskem Holanda Finance”) |
Netherlands |
100.00 |
| ||||||
Braskem Netherlands Inc. B.V. (“Braskem Holanda Inc”) |
Netherlands |
100.00 |
| ||||||
Braskem Participações S.A. ("Braskem Participações") |
(iv) |
Brazil |
100.00 |
100.00 | |||||
Braskem Petroquímica Chile Ltda. (“Petroquímica Chile”) |
Chile |
|
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 | ||||||
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 |
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 | ||||||
|
|
|
|
|
|
(i) Currently being merged.
(ii) In the process of dissolution.
(iii) The statements of income, cash flows and value added for the period from January to September 2014 include these corporations that were merged in December 2014
(iv) Merged in February 2015.
(v) Dissolved in March 2015.
13
Braskem S.A.
Notes to the financial statements
at September 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 that currency, 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 | ||||||||||
Sep/2015 |
Dec/2014 |
Variation |
Sep/2015 |
Set/2014 |
Variation | ||||||
U.S. dollar - Brazilizan real |
3.9729 |
2.6562 |
49.57% |
3.1684 |
2.2894 |
38.40% | |||||
U.S. dollar - Mexican peso |
16.9070 |
14.7180 |
14.87% |
15.5877 |
13.1170 |
18.84% | |||||
U.S. dollar - Euro |
0.8958 |
0.8231 |
8.83% |
0.8979 |
0.7385 |
21.57% |
2.3. Reconciliation of equity and profit (loss) for the period between Parent Company and consolidated
Shareholders' equity |
Profit for the period | |||||||||
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | |||||||
| ||||||||||
Parent company |
2,376,157 |
6,087,775 |
2,920,762 |
802,782 | ||||||
Braskem shares owned by subsidiary |
(48,892) |
(48,892) |
|
| ||||||
Non-controlling interest in Braskem Idesa |
(683,516) |
(144,533) |
(180,389) |
(52,296) | ||||||
Consolidated |
1,643,749 |
5,894,350 |
2,740,373 |
750,486 |
14
Braskem S.A.
Notes to the financial statements
at September 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.
Cash and cash equivalents |
|||||
Consolidated | |||||
Sep/2015 |
Dec/2014 | ||||
Cash and banks |
(i) |
464,524 |
227,237 | ||
Cash equivalents: |
|||||
Domestic market |
1,817,341 |
2,253,648 | |||
Foreign market |
(i) |
4,065,058 |
1,512,474 | ||
Total |
6,346,923 |
3,993,359 |
(i) On September 30, 2015, it includes cash and banks of R$48,258 (R$26,830 on December 31, 2014) and cash equivalents of R$63,898 (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.
Ativos financeiros |
|||||
Consolidated | |||||
Sep/2015 |
Dec/2014 | ||||
Held-for-trading |
|||||
Investments in FIM Sol |
107,191 |
85,573 | |||
Other |
1,172 |
4,155 | |||
Held-to-maturity |
|
| |||
Quotas of investment funds in credit rights |
35,183 |
42,495 | |||
Investments in foreign currency |
(i) |
|
399,005 | ||
Compensation of investments in foreign currency |
(i) |
|
(399,005) | ||
Total |
143,546 |
132,223 | |||
Current assets |
108,363 |
89,729 | |||
Non-current assets |
35,183 |
42,494 | |||
Total |
143,546 |
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 September 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.
Contas a receber de clientes |
|||||||||||
Consolidated |
Parent company | ||||||||||
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | ||||||||
Consumers |
|||||||||||
Domestic market |
1,717,831 |
1,523,458 |
1,684,533 |
1,455,216 | |||||||
Foreign market |
2,008,709 |
1,517,035 |
6,795,574 |
4,219,228 | |||||||
Allowance for doubtful accounts |
(359,967) |
(322,831) |
(300,769) |
(268,859) | |||||||
Total |
3,366,573 |
2,717,662 |
8,179,338 |
5,405,585 | |||||||
Current assets |
3,346,758 |
2,692,612 |
3,902,924 |
5,382,456 | |||||||
Non-current assets |
19,815 |
25,050 |
4,276,414 |
(i) |
23,129 | ||||||
Total |
3,366,573 |
2,717,662 |
8,179,338 |
5,405,585 |
(i) Refers basically to amounts receivable from a subsidiary (Note 7 (b)).
6. Inventories
The information on inventories was presented in the 2014 annual financial statements of the Company, in Note 8.
Consolidated |
Parent company | ||||||||||
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | ||||||||
Finished goods |
3,544,452 |
3,681,204 |
2,226,175 |
2,325,911 | |||||||
Raw materials, production inputs and packaging |
1,097,215 |
1,067,512 |
984,361 |
963,550 | |||||||
Maintenance materials |
272,381 |
247,327 |
184,733 |
187,773 | |||||||
Advances to suppliers |
318,311 |
346,885 |
291,479 |
324,893 | |||||||
Imports in transit and other |
100,465 |
94,206 |
84,976 |
77,359 | |||||||
Total |
5,332,824 |
5,437,134 |
3,771,724 |
3,879,486 | |||||||
Current assets |
5,194,666 |
5,368,146 |
3,633,566 |
3,810,498 | |||||||
Non-current assets |
138,158 |
68,988 |
138,158 |
68,988 | |||||||
Total |
5,332,824 |
5,437,134 |
3,771,724 |
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 September 30, 2015
All amounts in thousands, unless otherwise stated
(a) Consolidated
Consolidated | |||||||||||||||||
Balances at September 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 |
9,130 |
26,838 |
35,481 |
71,449 |
4,347 |
104,857 |
33,009 |
142,213 | |||||||||
Inventories |
131,422 |
(i) |
4 |
|
131,426 |
108,929 |
(i) |
123,377 |
|
232,306 | |||||||
Related parties |
|
10,316 |
191 |
10,507 |
55 |
66,375 |
186 |
66,616 | |||||||||
Other receivables |
|
|
|
|
|
|
4,535 |
4,535 | |||||||||
|
|
|
|
|
|
|
| ||||||||||
Non-current |
|
|
|
|
|
|
|
| |||||||||
Advances to suppliers |
97,973 |
(i) |
|
|
97,973 |
68,988 |
(i) |
|
|
68,988 | |||||||
Related parties |
|
|
|
|
|
|
|
| |||||||||
Intracompany loan |
|
76,601 |
|
76,601 |
|
72,199 |
|
72,199 | |||||||||
Other receivables |
|
66,301 |
|
66,301 |
|
66,301 |
|
66,301 | |||||||||
Total assets |
238,525 |
180,060 |
35,672 |
454,257 |
182,319 |
433,109 |
37,730 |
653,158 | |||||||||
Liabilities |
|||||||||||||||||
Current |
|||||||||||||||||
Trade payables |
216,441 |
1,492,350 |
25,710 |
1,734,501 |
459,412 |
1,497,675 |
|
1,957,087 | |||||||||
Other payables |
|
18,486 |
|
18,486 |
|
|
|
| |||||||||
Total liabilities |
216,441 |
1,492,350 |
25,710 |
1,734,501 |
459,412 |
1,497,675 |
|
1,957,087 | |||||||||
Period ended September 30, 2015 |
Period ended September 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 |
41,355 |
988,186 |
297,841 |
1,327,382 |
29,455 |
1,118,915 |
157,724 |
1,306,094 | |||||||||
Purchases of raw materials, finished goods |
|
|
|
|
|
|
|
| |||||||||
services and utilities |
2,443,448 |
(ii) |
9,825,153 |
91,903 |
12,360,504 |
2,411,993 |
(ii) |
13,886,799 |
34,078 |
16,332,870 | |||||||
Financial income (expenses) |
|
4,402 |
|
4,402 |
|
3,596 |
|
3,596 | |||||||||
Post-employment benefits plan ("EPE") |
|
|
|
|
|
|
|
| |||||||||
Odebrecht previdência Privada ("Odeprev") |
|
|
14,614 |
14,614 |
|
|
15,616 |
15,616 | |||||||||
Gain from divestment of asset |
|
|
|
|
277,338 |
(iii) |
|
|
277,338 | ||||||||
Total transactions |
2,484,803 |
10,817,741 |
404,358 |
13,706,903 |
2,718,786 |
15,009,310 |
207,418 |
17,935,514 | |||||||||
(i) Amount related to advances to raw material suppliers. | |||||||||||||||||
(ii) It includes expenses for construction of the XXI Etlieno project, of which R$2,308,751 for the 3rd quarter of 2015 and R$2,169,483 for the 3rd quarter 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 September 30, 2015
All amounts in thousands, unless otherwise stated
(b) Parent Company
Balances at September 30, 2015 | |||||||||||||||||||||||||
Associated companies, Jointly-controlled investment and associated companies |
Related companies |
EPE |
| ||||||||||||||||||||||
Braskem |
Braskem |
Braskem |
Braskem |
Braskem |
Braskem |
Odebrecht and |
Petrobras and |
||||||||||||||||||
Balance sheet |
Inc. |
Holanda |
Petroquímica |
America |
Austria |
Argentina |
Other |
subsidiaries |
subsidiaries |
Other |
Fim Sol |
Total | |||||||||||||
Assets |
|||||||||||||||||||||||||
Current |
|||||||||||||||||||||||||
Cash and equivalents |
|
|
|
|
|
|
|
|
|
|
1,613,614 |
1,613,614 | |||||||||||||
Trade accounts receivable |
|
1,218,484 |
171,430 |
34,107 |
|
212,998 |
96,942 |
9,130 |
25,290 |
|
|
1,768,381 | |||||||||||||
Inventories |
|
|
|
|
|
|
|
130,816 |
4 |
|
|
130,820 | |||||||||||||
Dividends and interest on capital |
|
|
|
|
|
|
2,384 |
|
|
|
|
2,384 | |||||||||||||
Related parties |
56 |
39 |
235 |
78,281 |
|
|
25,276 |
55 |
9,925 |
|
|
113,867 | |||||||||||||
Other receivables |
|
|
|
|
|
|
|
|
|
|
25,352 |
25,352 | |||||||||||||
| |||||||||||||||||||||||||
Non-current |
| ||||||||||||||||||||||||
Trade accounts receivable |
4,257,952 |
(i) |
|
|
|
|
|
|
|
|
|
|
4,257,952 | ||||||||||||
Advances to suppliers |
|
|
|
|
|
|
|
97,973 |
|
|
|
97,973 | |||||||||||||
Related parties |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Loan agreements |
16,655 |
|
|
|
|
|
114 |
|
76,601 |
|
|
93,370 | |||||||||||||
Advance for future capital increase |
|
|
|
|
|
|
48,772 |
|
|
|
|
48,772 | |||||||||||||
Other receivables |
|
|
|
|
|
|
|
|
29,660 |
|
|
29,660 | |||||||||||||
Total assets |
4,274,663 |
1,218,523 |
171,665 |
112,388 |
|
212,998 |
173,488 |
237,974 |
141,480 |
|
1,638,966 |
8,182,145 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Liabilities |
|||||||||||||||||||||||||
Current |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Trade payables |
|
2,379,657 |
333,170 |
22 |
|
|
2,344 |
19,069 |
1,482,511 |
|
|
4,216,773 | |||||||||||||
Accounts payable to related parties |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Advance to export |
15,179 |
543,905 |
|
9,866 |
|
|
1,217 |
|
|
|
|
570,167 | |||||||||||||
Other payables |
|
6,631 |
150,546 |
384 |
|
|
36,094 |
|
18,486 |
|
|
212,141 | |||||||||||||
| |||||||||||||||||||||||||
Non-current |
| ||||||||||||||||||||||||
Trade payables |
4,256,031 |
(i) |
|
|
|
|
|
|
|
|
|
|
4,256,031 | ||||||||||||
Accounts payable to related parties |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Advance to export |
152,295 |
13,790,185 |
|
1,124,331 |
|
|
595,935 |
|
|
|
|
15,662,746 | |||||||||||||
Payable notes |
15,256 |
|
1,447 |
|
|
|
|
|
|
|
|
16,703 | |||||||||||||
Total liabilities |
4,438,761 |
16,720,378 |
485,163 |
1,134,603 |
|
|
635,590 |
19,069 |
1,500,997 |
|
|
24,934,561 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Period ended September 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 |
130,465 |
2,532,348 |
1,941,542 |
31,986 |
|
198,303 |
516,710 |
41,341 |
896,376 |
|
|
6,289,071 | |||||||||||||
Purchases of raw materials, finished products |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
services and utilities |
1,179,615 |
2,155,300 |
1,148,732 |
|
|
|
33,290 |
131,277 |
9,369,400 |
|
|
14,017,614 | |||||||||||||
Financial income (expenses) |
(871,064) |
(5,416,968) |
(15) |
(370,946) |
81,774 |
68,360 |
32,450 |
260 |
(131,782) |
|
|
(6,607,931) | |||||||||||||
General and administrative expenses |
|
||||||||||||||||||||||||
Post-employment benefits |
|
||||||||||||||||||||||||
Odebrecht previdência Privada ("Odeprev") |
|
|
|
|
|
|
|
|
|
13,654 |
|
13,654 | |||||||||||||
Total transactions |
439,016 |
(729,320) |
3,090,259 |
(338,960) |
81,774 |
266,663 |
582,450 |
172,878 |
10,133,994 |
13,654 |
|
13,712,408 | |||||||||||||
(i) The Parent Company reclassified as non-current assets and liabilities, the securities receivable and payable with the related company based on the expected settlement period. |
18
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
Balances at December 31, 2014 | |||||||||||||||||||||||||||
Associated companies, Jointlycontrolled 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 | ||||||||||||||||||||||||
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 | ||||||||||||||||||||||||
Noncurrent |
|||||||||||||||||||||||||||
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 | ||||||||||||||||||||||
Noncurrent |
|||||||||||||||||||||||||||
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 September 30, 2014 | |||||||||||||||||||||||||||
Associated companies, Jointlycontrolled 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 | |||||||||||||||
Transactions |
|||||||||||||||||||||||||||
Sales of products |
463,299 |
380,983 |
534,998 |
213,631 |
6,127 |
|
167,880 |
270,847 |
29,452 |
672,586 |
|
|
2,739,803 | ||||||||||||||
Purchases of raw materials, finished products |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
services and utilities |
2,679,041 |
|
241,643 |
338,755 |
|
|
|
17,560 |
219,128 |
9,506,646 |
|
|
13,002,773 | ||||||||||||||
Financial income (expenses) |
80,872 |
(777,380) |
|
|
(51,363) |
(25,869) |
358 |
2,734 |
|
3,596 |
|
|
(767,052) | ||||||||||||||
General and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Postemployment benefits |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Odebrecht previdência Privada ("Odeprev") |
|
|
|
|
|
|
|
|
|
|
11,233 |
|
11,233 | ||||||||||||||
Gain from divestment of asset |
|
|
|
|
|
|
|
|
277,338 |
|
|
|
277,338 | ||||||||||||||
Total transactions |
3,223,212 |
(396,397) |
776,641 |
552,386 |
(45,236) |
(25,869) |
168,238 |
291,141 |
525,918 |
10,182,828 |
11,233 |
|
15,264,095 |
19
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(c) Key management personnel
Consolidated | ||||
Income statement transactions |
Sep/2015 |
Sep/2014 | ||
Remuneration |
||||
Short-term benefits to employees and managers |
31,063 |
22,611 | ||
Post-employment benefit |
187 |
206 | ||
Long-term incentives |
|
560 | ||
Total |
31,250 |
23,377 |
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 | ||||||||||
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | ||||||||
Brazil |
|||||||||||
IPI |
26,904 |
20,456 |
25,100 |
16,945 | |||||||
Value-added tax on sales and services (ICMS) - normal operations |
395,107 |
413,066 |
295,786 |
307,689 | |||||||
ICMS - credits from PP&E |
123,721 |
136,308 |
117,743 |
129,979 | |||||||
Social integration program (PIS) and social contribution |
|||||||||||
on revenue (COFINS) - normal operations |
186,330 |
675,983 |
185,857 |
663,140 | |||||||
PIS and COFINS - credits from PP&E |
249,894 |
244,194 |
237,160 |
232,510 | |||||||
Income tax and social contribution (IR and CSL) |
878,339 |
692,723 |
736,600 |
597,980 | |||||||
REINTEGRA program |
345,472 |
263,771 |
342,640 |
258,735 | |||||||
Federal supervenience |
164,600 |
170,264 |
159,749 |
166,448 | |||||||
Other |
15,422 |
9,217 |
4,129 |
5,648 | |||||||
|
|
|
| ||||||||
Other countries |
|||||||||||
Value-added tax |
(i) |
270,002 |
547,947 |
|
| ||||||
Income tax |
63,496 |
||||||||||
Other |
1,802 |
1,336 |
|
| |||||||
Total |
2,721,089 |
3,175,265 |
2,104,764 |
2,379,074 | |||||||
Current assets |
1,475,783 |
2,129,837 |
953,573 |
1,416,523 | |||||||
Non-current assets |
1,245,306 |
1,045,428 |
1,151,191 |
962,551 | |||||||
Total |
2,721,089 |
3,175,265 |
2,104,764 |
2,379,074 |
(i) Includes R$201,370 (R$483,668 in December 2014) from purchases of machinery and equipment for the project of the subsidiary Braskem Idesa, in Mexico. In the period ended September 2015, Braskem Idesa received reimbursement of R$708,854. The Management expects all 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 September 30, 2015
All amounts in thousands, unless otherwise stated
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 (%) 9/30/2015 |
for the period |
equity | ||||||||||||||
Direct |
Direct e Indirect |
Sep/2015 |
Sep/2014 |
Sep/2015 |
Dec/2014 | |||||||||||
| ||||||||||||||||
Subsidiaries |
||||||||||||||||
Alclor |
100.00 |
100.00 |
(2,407) |
|
36,081 |
15,595 | ||||||||||
Braskem Alemanha |
5.66 |
100.00 |
208,134 |
38,321 |
1,849,187 |
1,077,918 | ||||||||||
Braskem America |
|
100.00 |
149,923 |
80,866 |
1,736,026 |
1,047,206 | ||||||||||
Braskem America Finance |
|
100.00 |
667 |
117 |
2,866 |
1,664 | ||||||||||
Braskem Argentina |
99.67 |
100.00 |
3,326 |
6,769 |
30,466 |
27,140 | ||||||||||
Braskem Austria |
|
|
|
100.00 |
100.00 |
11,261 |
(2,116) |
5,267 |
(7,378) | |||||||
Braskem Austria Finance |
|
100.00 |
(31) |
(24) |
80 |
3 | ||||||||||
Braskem Chile |
|
|
|
|
(144) |
|
| |||||||||
Braskem Espanha |
|
100.00 |
|
|
(9) |
(9) | ||||||||||
Braskem Holanda |
100.00 |
100.00 |
(52,626) |
15,949 |
984,445 |
1,394,982 | ||||||||||
Braskem Holanda Finance |
|
100.00 |
(7) |
|
(9) |
| ||||||||||
Braskem Holanda Inc |
|
100.00 |
(125) |
|
(155) |
| ||||||||||
Braskem Finance |
100.00 |
100.00 |
38,458 |
(73,811) |
(175,031) |
(213,489) | ||||||||||
Braskem Idesa |
|
75.00 |
(300,783) |
(209,183) |
(2,133,717) |
(578,125) | ||||||||||
Braskem Idesa Serviços |
|
75.00 |
5,636 |
1,081 |
9,252 |
5,483 | ||||||||||
Braskem Importação |
|
|
|
2 |
|
203 | ||||||||||
Braskem Inc. |
100.00 |
100.00 |
330,343 |
316,371 |
829,258 |
498,915 | ||||||||||
Braskem México |
66.67 |
100.00 |
103,123 |
31,720 |
193,944 |
337,975 | ||||||||||
Braskem México Proyectos |
|
100.00 |
(3,739) |
|
(4,150) |
| ||||||||||
Braskem México Serviços |
|
100.00 |
1,735 |
167 |
2,980 |
1,625 | ||||||||||
Braskem Participações |
|
|
|
(18) |
|
45,634 | ||||||||||
Braskem Petroquímica |
100.00 |
100.00 |
249,932 |
171,172 |
2,025,133 |
1,795,269 | ||||||||||
Braskem Qpar |
|
|
|
416,278 |
|
| ||||||||||
IQAG |
0.12 |
100.00 |
5,000 |
3,763 |
14,910 |
8,448 | ||||||||||
Lantana |
|
100.00 |
(355) |
(28) |
(1,066) |
(711) | ||||||||||
Norfolk |
|
|
|
(411) |
|
(433) | ||||||||||
Petroquímica Chile |
99.99 |
100.00 |
(515) |
1,252 |
6,949 |
7,609 | ||||||||||
Politeno Empreendimentos |
|
|
|
(5) |
|
14,298 | ||||||||||
Quantiq |
99.90 |
100.00 |
(5,254) |
19,076 |
234,251 |
239,506 | ||||||||||
Jointly controlled investment |
||||||||||||||||
Refinaria de Petróleo Riograndense S.A.("RPR") |
33.20 |
33.20 |
23,295 |
(4,576) |
171,598 |
125,955 | ||||||||||
Odebrecht Comercializadora de Energia S.A. ("OCE") |
20.00 |
20.00 |
11,491 |
295 |
12,168 |
734 | ||||||||||
Propilsur |
49.00 |
49.00 |
|
(88) |
121,547 |
121,547 | ||||||||||
Associates |
|
|
|
|
|
| ||||||||||
Borealis |
20.00 |
20.00 |
(4,151) |
4,345 |
158,129 |
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 September 30, 2015
All amounts in thousands, unless otherwise stated
(b) Changes in investments – parent company
Capital |
Dividends |
Equity in results of investees |
Amortization |
Adjustments |
Currency |
||||||||||||||||
Balance at |
Effect |
and interest |
Effect |
Adjustment of |
Balance at | ||||||||||||||||
Dec/2014 |
of merger |
increase |
on equity |
of results |
profit in inventories |
adjustment |
Other |
valuation |
adjustments |
Sep/2015 | |||||||||||
Subsidiaries and jointly- |
|||||||||||||||||||||
Domestic subsidiaries |
|||||||||||||||||||||
Alclor |
15,595 |
|
22,892 |
|
(2,407) |
|
|
|
|
|
36,080 | ||||||||||
Braskem Participações |
45,634 |
(45,634) |
|
|
|
|
|
|
|
|
| ||||||||||
Braskem Petroquímica |
1,911,604 |
59,932 |
|
(80,000) |
249,930 |
(9,732) |
(23,590) |
|
|
|
2,108,144 | ||||||||||
Politeno Empreendimentos |
14,298 |
(14,298) |
|
|
|
|
|
|
|
|
| ||||||||||
Quantiq |
243,466 |
|
|
|
(5,254) |
(3,996) |
26 |
|
|
|
234,242 | ||||||||||
RPR |
41,822 |
|
|
|
7,754 |
|
|
(760) |
8,162 |
|
56,978 | ||||||||||
OCE |
148 |
|
|
(4) |
2,291 |
|
|
|
|
|
2,435 | ||||||||||
2,272,567 |
|
22,892 |
(80,004) |
252,314 |
(13,728) |
(23,564) |
(760) |
8,162 |
|
2,437,879 | |||||||||||
Foreign subsidiaries |
|||||||||||||||||||||
Braskem Alemanha |
61,014 |
|
|
|
11,781 |
(16) |
|
|
|
31,876 |
104,655 | ||||||||||
Braskem Argentina |
26,155 |
|
|
|
3,326 |
(4,709) |
|
|
|
|
24,772 | ||||||||||
Braskem Austria |
|
|
|
|
11,262 |
|
|
(6,843) |
|
848 |
5,267 | ||||||||||
Braskem Holanda |
1,394,890 |
|
338,057 |
|
(52,627) |
(31,866) |
|
(1,326,633) |
(i) |
(176,013) |
806,681 |
952,489 | |||||||||
Braskem Inc. |
497,945 |
|
|
|
330,343 |
(1,385) |
|
|
|
|
826,903 | ||||||||||
Braskem México |
337,975 |
|
(338,057) |
|
103,119 |
|
|
|
|
90,908 |
193,945 | ||||||||||
Petroquímica Chile |
7,609 |
|
|
|
(515) |
(3,192) |
|
(145) |
|
|
3,757 | ||||||||||
2,325,588 |
|
|
|
406,689 |
(41,168) |
|
(1,333,621) |
(176,013) |
930,313 |
2,111,788 | |||||||||||
4,598,155 |
|
22,892 |
(80,004) |
659,003 |
(54,896) |
(23,564) |
(1,334,381) |
(167,851) |
930,313 |
4,549,667 | |||||||||||
Associates domestic subsidiaries |
34,887 |
|
897 |
|
(3,261) |
|
|
(897) |
|
|
31,626 | ||||||||||
Total |
4,633,042 |
|
23,789 |
(80,004) |
655,742 |
(54,896) |
(23,564) |
(1,335,278) |
(167,851) |
930,313 |
4,581,293 |
(i) In September 2015, the Parent Company transferred its direct interest in Braskem Idesa to Braskem Holanda (Note 1(a)). This transfer did not impact the result and shareholders' equity of the Parent Company, only having the same effects earlier booked as provision for losses at Braskem Idesa, now reflected in investments at Braskem Holanda.
22
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(c) Equity accounting results - breakdown
|
|
Consolidated |
|
|
Parent company | |||
Sep/2015 |
Sep/2014 |
Sep/2015 |
Sep/2014 | |||||
Equity in results of subsidiaries, associate and jointly-controlled |
1,689 |
(666) |
600,846 |
822,127 | ||||
Amortization of fair value adjustment |
|
|
(23,563) |
(65,479) | ||||
Provision for subsidiaries with negative equity |
|
|
20,406 |
(75,944) | ||||
Other |
12 |
983 |
11 |
1,041 | ||||
1,701 |
317 |
597,700 |
681,745 |
(d) Summary of information from the partially owned subsidiary Braskem Idesa
Balance sheet |
|
|
|
|
|
|
|
|
| |
Assets |
Sep/2015 |
Dec/2014 |
Liabilities |
Sep/2015 |
Dec/2014 | |||||
Current |
Current |
|||||||||
Cash and cash equivalents |
112,156 |
333,864 |
Trade payables |
357,553 |
620,953 | |||||
Inventories |
175,215 |
238,193 |
Project finance |
207,525 |
26,462 | |||||
Taxes recoverable |
206,897 |
499,173 |
Other payables |
98,530 |
101,596 | |||||
Other receivables |
175,649 |
96,350 |
663,608 |
749,011 | ||||||
669,917 |
1,167,580 |
|||||||||
Non-current |
||||||||||
Non-current |
Project finance |
12,472,660 |
7,551,033 | |||||||
Other receivables |
793,193 |
219,010 |
Loan agreements |
5,478,155 |
2,921,275 | |||||
Property, plant and equipment |
15,070,213 |
9,440,389 |
Other payables |
42,407 |
4,210 | |||||
15,863,406 |
9,659,399 |
17,993,222 |
10,476,518 | |||||||
Shareholders' equity |
(2,123,507) |
(398,550) | ||||||||
Total assets |
16,533,323 |
10,826,979 |
Total liabilities and shareholders' equity |
16,533,323 |
10,826,979 | |||||
- |
||||||||||
Statement of operations |
|
|
|
Statement of cash flows |
|
|
| |||
Sep/2015 |
Sep/2014 |
Sep/2015 |
Sep/2014 | |||||||
Gross profit (loss) |
(9,197) |
382 |
Cash flows from operating activities |
|||||||
Operating income (expenses), net |
(57,365) |
(36,273) |
Cash generated by operating activities |
1,273,754 |
(105,207) | |||||
Financial income (expenses), net |
(238,179) |
(63,874) |
Interest paid |
(362,313) |
(251,582) | |||||
Loss before income tax |
(304,741) |
(99,765) |
Net cash used by operating activities |
911,441 |
(356,789) | |||||
Income tax |
14,168 |
724 |
||||||||
Loss for the period |
(290,573) |
(99,041) |
Net cash used in investing activities |
(2,532,058) |
(2,399,639) | |||||
Net cash provided by financing activities |
||||||||||
Short-term and Long-term debit - obtained loans |
29,736 |
| ||||||||
Project finance |
966,814 |
1,894,507 | ||||||||
Related parties |
460,808 |
630,332 | ||||||||
1,457,358 |
2,524,839 | |||||||||
Exchange variation on cash |
(58,449) |
(31,667) | ||||||||
Decrease in cash and cash equivalents |
(221,708) |
(263,256) | ||||||||
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 |
112,156 |
546,619 | ||||||||
Decrease in cash and cash equivalents |
(221,708) |
(263,256) |
23
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
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 | ||||||||||||||
|
|
|
|
Sep/2015 |
|
|
|
|
Dec/2014 | |||||
Accumulated |
Accumulated |
|||||||||||||
depreciation/ |
depreciation/ |
|||||||||||||
Cost |
depletion |
Net |
Cost |
depletion |
Net | |||||||||
Land |
484,479 |
|
484,479 |
436,540 |
|
436,540 | ||||||||
Buildings and improvements |
1,951,407 |
(910,401) |
1,041,006 |
1,899,018 |
(848,243) |
1,050,775 | ||||||||
Machinery, equipment and installations |
27,962,655 |
(14,281,845) |
13,680,810 |
26,581,334 |
(12,772,515) |
13,808,819 | ||||||||
Projects in progress |
(i) |
18,426,234 |
|
18,426,234 |
13,179,475 |
|
13,179,475 | |||||||
Other |
1,198,294 |
(646,201) |
552,093 |
1,065,324 |
(539,443) |
525,881 | ||||||||
Total |
50,023,069 |
(15,838,447) |
34,184,622 |
43,161,691 |
(14,160,201) |
29,001,490 |
(i) Includes expenses with the construction of the plant at the subsidiary Braskem Idesa in Mexico in the amount of R$14,459,656 (R$9,260,814 on December 31, 2014).
Impairment test for property, plant and equipment
There were no significant events or circumstances in the period ended September 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 | ||||||||||||||
|
|
|
|
Sep/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 |
222,261 |
(102,699) |
119,562 |
213,031 |
(91,121) |
121,910 | ||||||||
Software and use rights |
540,904 |
(341,227) |
199,677 |
497,813 |
(292,250) |
205,563 | ||||||||
Contracts with customers and suppliers |
929,263 |
(471,756) |
457,507 |
729,711 |
(280,374) |
449,337 | ||||||||
Total |
4,880,150 |
(2,044,486) |
2,835,664 |
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 September 30, 2015 that indicated the need for updating the impairment testing 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 September 30, 2015
All amounts in thousands, unless otherwise stated
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 |
Sep/2015 |
Dec/2014 | |||||||||
Foreign currency |
|||||||||||
Bonds and Medium term notes (MTN) |
Note 12 (a) |
Note 12 (a) |
17,365,817 |
11,776,438 | |||||||
Advances on exchange contracts |
US dollar exchange variation |
2.02% |
384,847 |
| |||||||
Export prepayment |
US dollar exchange variation |
1.10% + semiannual Libor |
600,023 |
427,074 | |||||||
BNDES |
Note 12 (b) |
Nota 12 (c) |
460,315 |
396,439 | |||||||
Export credit notes |
Note 12 (c) |
Nota 12 (d) |
1,434,761 |
956,010 | |||||||
Working capital |
US dollar exchange variation |
1.70% above Libor |
1,938,919 |
633,104 | |||||||
Transactions costs |
(257,806) |
(260,656) | |||||||||
Local currency |
|||||||||||
Export credit notes |
Note 12 (c) |
Note 12 (c) |
2,374,851 |
2,435,839 | |||||||
BNDES |
Note 12 (b) |
Note 12 (b) |
2,836,991 |
3,137,035 | |||||||
BNB/ FINAME/ FINEP/ FUNDES |
6.50% |
676,473 |
762,757 | ||||||||
BNB/ FINAME/ FINEP/ FUNDES |
TJLP |
1.50% |
2,860 |
8,512 | |||||||
Fundo de Desenvolvimento do Nordeste (FDNE) |
6.50% |
53,554 |
51,090 | ||||||||
Other |
CDI |
0.04% |
26,225 |
26,928 | |||||||
Transactions costs |
(11,266) |
(14,007) | |||||||||
Total |
27,886,564 |
20,336,563 | |||||||||
Current liabilities |
2,168,710 |
1,418,542 | |||||||||
Non-current liabilities |
25,717,854 |
18,918,021 | |||||||||
Total |
27,886,564 |
20,336,563 |
|
|
Parent company | |||||||||
Sep/2015 |
Dec/2014 | ||||||||||
Foreign currency |
|||||||||||
Current liabilities |
963,243 |
1,240,926 | |||||||||
Non-current liabilities |
4,012,021 |
2,349,741 | |||||||||
4,975,264 |
3,590,667 | ||||||||||
Local currency |
| ||||||||||
Current liabilities |
1,195,062 |
894,025 | |||||||||
Non-current liabilities |
4,764,625 |
5,513,925 | |||||||||
5,959,687 |
6,407,950 | ||||||||||
Current liabilities |
2,158,305 |
2,134,951 | |||||||||
Non-current liabilities |
8,776,646 |
7,863,666 | |||||||||
Total |
10,934,951 |
9,998,617 |
25
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(a) Bonds and MTN
Issue amount |
Interest |
Consolidated | |||||||||
Issue date |
|
US$ |
Maturity |
(% per year) |
Sep/2015 |
Dec/2014 | |||||
July - 1997 |
(i) |
250,000 |
June - 2045 |
8.63 |
|
149,394 | |||||
September - 2006 |
275,000 |
January - 2017 |
8.00 |
225,132 |
165,863 | ||||||
June - 2008 |
500,000 |
June - 2018 |
7.25 |
558,628 |
381,567 | ||||||
May - 2010 |
400,000 |
May - 2020 |
7.00 |
194,683 |
127,945 | ||||||
May - 2010 |
350,000 |
May - 2020 |
7.00 |
1,429,179 |
939,251 | ||||||
October - 2010 |
450,000 |
no maturity date |
7.38 |
1,819,303 |
1,216,348 | ||||||
April - 2011 |
750,000 |
April - 2021 |
5.75 |
3,048,008 |
2,009,294 | ||||||
July - 2011 |
500,000 |
July - 2041 |
7.13 |
2,013,184 |
1,369,631 | ||||||
February - 2012 |
250,000 |
April - 2021 |
5.75 |
1,019,401 |
672,005 | ||||||
February - 2012 |
250,000 |
no maturity date |
7.38 |
1,010,724 |
675,749 | ||||||
May - 2012 |
500,000 |
May - 2022 |
5.38 |
2,030,345 |
1,339,601 | ||||||
July - 2012 |
250,000 |
July - 2041 |
7.13 |
1,006,592 |
684,815 | ||||||
February - 2014 |
500,000 |
February - 2024 |
6.45 |
2,007,092 |
1,363,317 | ||||||
May - 2014 |
250,000 |
February - 2024 |
6.45 |
1,003,546 |
681,658 | ||||||
Total |
5,475,000 |
17,365,817 |
11,776,438 |
(i) This transaction was due in June 2015 and 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 September 30, 2015
All amounts in thousands, unless otherwise stated
(b) BNDES borrowings
|
|
Consolidated | ||||||||
Projects |
Issue date |
Maturity |
Charges (% per year) |
Sep/2015 |
Dec/2014 | |||||
Foreign currency |
||||||||||
Other |
2006 |
October - 2016 |
US dollar exchange variation + 6.89 |
4,237 |
4,795 | |||||
Braskem Qpar expansion |
2007/2008 |
April - 2016 |
US dollar exchange variation + 6.74 to 6.89 |
4,362 |
6,717 | |||||
Green PE |
2009 |
July - 2017 |
US dollar exchange variation + 6.67 |
34,573 |
32,577 | |||||
Limit of credit II |
2009 |
January - 2017 |
US dollar exchange variation + 6.67 |
59,287 |
61,946 | |||||
New plant PVC Alagoas |
2010 |
January - 2020 |
US dollar exchange variation + 6.67 |
139,051 |
109,077 | |||||
Limit of credit III |
2011 |
October - 2018 |
US dollar exchange variation + 6.51 to 6.54 |
167,105 |
141,894 | |||||
Butadiene |
2011 |
January - 2021 |
US dollar exchange variation + 6.54 |
51,700 |
39,433 | |||||
460,315 |
396,439 | |||||||||
Local currency |
||||||||||
Other |
2006 |
September - 2016 |
TJLP + 2.80 |
17,954 |
31,376 | |||||
Braskem Qpar expansion |
2007/2008 |
February - 2016 |
TJLP + 2.15 to 3.30 |
14,186 |
40,617 | |||||
Green PE |
2009 |
June - 2017 |
TJLP + 0.00 to 4.78 |
138,699 |
198,608 | |||||
Limit of credit II |
2009 |
January - 2017 |
TJLP + 2.58 to 3.58 |
104,344 |
162,815 | |||||
Limit of credit II |
2009 |
January - 2021 |
4.00 to 4.50 |
97,570 |
93,875 | |||||
New plant PVC Alagoas |
2010 |
December - 2019 |
TJLP + 0.00 to 3.58 |
249,757 |
293,568 | |||||
New plant PVC Alagoas |
2010 |
December - 2019 |
5.50 |
28,398 |
33,414 | |||||
Limit of credit III |
2011 |
January - 2021 |
TJLP + 0.00 to 3.58 |
1,198,715 |
1,331,699 | |||||
Limit of credit III |
2011 |
January - 2021 |
SELIC + 2.58 to 2.78 |
275,765 |
260,508 | |||||
Limit of credit III |
2011 |
December - 2021 |
3.50 to 7.00 |
233,798 |
250,505 | |||||
Butadiene |
2011 |
December - 2020 |
TJLP + 0.00 to 3.45 |
100,961 |
115,225 | |||||
Finem |
2014 |
March - 2021 |
TJLP + 0.00 to 2.78 |
214,805 |
192,827 | |||||
Finem |
2014 |
March - 2021 |
SELIC + 2.78 |
155,376 |
129,326 | |||||
Finem |
2014 |
March - 2021 |
6.00 |
6,663 |
2,672 | |||||
2,836,991 |
3,137,035 | |||||||||
Total |
3,297,306 |
3,533,474 |
27
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(c) Export credit notes (“NCE”)
Initial amount |
|
|
Consolidated | ||||||||
Issue date |
|
of the transaction |
Maturity |
Charges (% per year) |
Sep/2015 |
Dec/2014 | |||||
Foreign currency |
US$ |
||||||||||
November - 2006 |
167,014 |
May - 2018 |
Us dollar exchange variation + 8.10 |
319,787 |
209,561 | ||||||
April - 2007 |
101,605 |
March - 2018 |
Us dollar exchange variation + 7.87 |
206,201 |
135,220 | ||||||
May - 2007 |
146,010 |
May - 2019 |
Us dollar exchange variation + 7.85 |
305,829 |
200,518 | ||||||
January - 2008 |
266,430 |
February - 2020 |
Us dollar exchange variation + 7.30 |
602,944 |
410,711 | ||||||
681,059 |
1,434,761 |
956,010 | |||||||||
Local currency |
Reais |
||||||||||
April - 2010 |
50,000 |
October - 2021 |
105% of CDI |
37,878 |
36,120 | ||||||
June - 2010 |
200,000 |
October - 2021 |
105% of CDI |
151,514 |
144,481 | ||||||
February - 2011 |
250,000 |
October - 2021 |
105% of CDI |
151,514 |
144,481 | ||||||
April - 2011 |
(i) |
450,000 |
abr-2019 |
112,5% of CDI |
463,949 |
461,254 | |||||
June - 2011 |
80,000 |
October - 2021 |
105% of CDI |
60,605 |
57,792 | ||||||
August - 2011 |
(i) |
400,000 |
August - 2019 |
112,5% of CDI |
405,235 |
404,309 | |||||
June - 2012 |
100,000 |
October - 2021 |
105% of CDI |
75,757 |
72,241 | ||||||
September - 2012 |
300,000 |
October - 2021 |
105% of CDI |
227,270 |
216,722 | ||||||
October - 2012 |
85,000 |
October - 2021 |
105% of CDI |
64,393 |
61,405 | ||||||
February - 2013 |
(ii) |
100,000 |
September - 2017 |
8.00 |
101,161 |
101,161 | |||||
February - 2013 |
(ii) |
100,000 |
February - 2016 |
8.00 |
101,226 |
101,161 | |||||
February - 2013 |
(ii) |
50,000 |
September - 2017 |
8.00 |
50,440 |
50,440 | |||||
February - 2013 |
(ii) |
100,000 |
February - 2016 |
8.00 |
101,096 |
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 |
100,972 |
103,579 | ||||||
November - 2014 |
(ii) |
150,000 |
November - 2017 |
8.00 |
154,095 |
151,094 | |||||
November - 2014 |
100,000 |
April - 2015 |
8.00 |
|
100,730 | ||||||
Total |
2,742,500 |
2,374,851 |
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.i)).
(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.i)).
28
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(d) Payment schedule
The maturity profile of amounts maturing in the long-term is as follows:
Consolidated | ||||||
Sep/2015 |
Dec/2014 | |||||
2016 |
297,033 |
1,253,774 | ||||
2017 |
1,686,518 |
1,528,616 | ||||
2018 |
2,601,455 |
1,977,384 | ||||
2019 |
3,288,544 |
1,997,887 | ||||
2020 |
2,733,707 |
1,940,691 | ||||
2021 |
4,265,910 |
2,947,526 | ||||
2022 |
2,101,882 |
1,417,085 | ||||
2023 |
7,488 |
7,652 | ||||
2024 |
2,995,749 |
2,008,387 | ||||
2025 and thereafter |
5,739,568 |
3,839,019 | ||||
Total |
25,717,854 |
18,918,021 |
(e) Capitalized financial charges - consolidated
In the period ended September 30, 2015, a total of R$99,672 corresponding to financial charges were capitalized (R$67,479 in the period ended September 30, 2014), including monetary variation and part of the exchange variation. The average rate capitalized in the period was 7.62% p.a. (7.31% p.a. in the period ended September 30, 2014).
(f) Guarantees
Braskem gave collateral for part of its borrowings as follows:
Total |
Total |
|||||||
Loans |
Maturity |
Sep/2015 |
guaranteed |
Guarantees | ||||
BNB |
December - 2022 |
184,872 |
184,872 |
Mortgage of plants, pledge of machinery and equipment | ||||
BNB |
August - 2024 |
254,744 |
254,744 |
Bank surety | ||||
BNDES |
December - 2021 |
3,297,306 |
3,297,306 |
Mortgage of plants, land and property, pledge of machinery and equipment | ||||
FUNDES |
June - 2020 |
151,752 |
151,752 |
Mortgage of plants, land and property, pledge of machinery and equipment | ||||
FINEP |
July - 2024 |
85,705 |
85,705 |
Bank surety | ||||
FINAME |
February - 2022 |
2,260 |
2,260 |
Pledge of equipment | ||||
Total |
3,976,639 |
3,976,639 |
29
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
13. Project finance
The information on project finance was presented in the 2014 annual financial statements in Note 15.
US$ |
Consolidated | |||||||||||
Identification |
Contract value |
Value received |
Maturity |
Charges (% per year) |
Set/2015 |
Dec/2014 | ||||||
Project finance I |
700,000 |
700,000 |
February - 2027 |
Us dollar exchange variation + quarterly Libor + 3.25 |
2,793,111 |
1,716,943 | ||||||
Project finance II |
210,000 |
179,012 |
February - 2027 |
Us dollar exchange variation + 6.17 |
716,676 |
378,992 | ||||||
Project finance III |
600,000 |
600,000 |
February - 2029 |
Us dollar exchange variation + 4.33 |
2,472,808 |
1,388,166 | ||||||
Project finance IV |
660,000 |
690,988 |
February - 2029 |
Us dollar exchange variation + quarterly Libor + 3.88 |
2,759,549 |
1,757,438 | ||||||
Project finance V |
400,000 |
400,000 |
February - 2029 |
Us dollar exchange variation + quarterly Libor + 4.65 |
1,598,703 |
982,688 | ||||||
Project finance VI |
90,000 |
89,994 |
February - 2029 |
Us dollar exchange variation + quarterly Libor + 2.73 |
358,801 |
153,762 | ||||||
Project finance VII |
533,095 |
533,095 |
February - 2029 |
Us dollar exchange variation + quarterly Libor + 4.64 |
2,130,626 |
1,311,104 | ||||||
Transactions costs |
(184,026) |
(111,598) | ||||||||||
Total |
3,193,095 |
3,193,089 |
12,646,248 |
7,577,495 | ||||||||
VAT borrowings (i) |
November - 2029 |
2.00% above TIIE (ii) |
33,937 |
|||||||||
33,937 |
| |||||||||||
12,680,185 |
7,577,495 | |||||||||||
Current liabilities |
207,525 |
26,462 | ||||||||||
Non-current liabilities |
12,472,660 |
7,551,033 | ||||||||||
Total |
12,680,185 |
7,577,495 |
(ii) Financing for Braskem IDESA obtained in Mexican peso paid exclusively using the reimbursement of value-added taxes (Note 8.i). During the period ended September 30, 2015, the subsidiary Braskem Idesa raised R$440,133 and liquidated R$413,401 (R$410,397 as principal and R$3,004 as interest).
(iii) 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), and on September 9, 2015 it received the last tranche in the amount of R$89,774 (US$23,608).
Braskem Idesa capitalized the charges incurred on this financing in the period ending September 30, 2015, in the amount of R$498,785 (R$373,240 in the period ended September 30, 2014), including a portion of exchange variation. The average interest rate capitalized in the period was 8.84% p.a. (6.30% p.a. in the period ended September 30, 2014).
The maturity profile of this long-term financing, by year of maturity, is as follows:
Consolidated | ||||
Sep/2015 |
Dec/2014 | |||
2016 |
94,576 |
137,360 | ||
2017 |
695,781 |
417,129 | ||
2018 |
851,116 |
511,886 | ||
2019 |
884,458 |
533,244 | ||
2020 |
1,039,625 |
630,543 | ||
2021 |
1,188,915 |
722,211 | ||
2022 |
991,630 |
603,387 | ||
2023 |
1,312,445 |
797,728 | ||
2024 |
1,420,729 |
863,811 | ||
2025 and thereafter |
3,993,385 |
2,333,734 | ||
Total |
12,472,660 |
7,551,033 |
30
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
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 |
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | ||||||||
Cash and cash equivalents |
3 |
|||||||||||||
Cash and banks |
464,524 |
227,237 |
464,524 |
227,237 | ||||||||||
Financial investments in Brazil |
Held-for-trading |
Nível 2 |
456,506 |
1,146,880 |
456,506 |
1,146,880 | ||||||||
Financial investments in Brazil |
Loans and receivables |
1,360,835 |
1,106,768 |
1,360,835 |
1,106,768 | |||||||||
Financial investments abroad |
Held-for-trading |
Nível 2 |
4,065,058 |
1,512,474 |
4,065,058 |
1,512,474 | ||||||||
6,346,923 |
3,993,359 |
6,346,923 |
3,993,359 | |||||||||||
Financial investments |
4 |
|||||||||||||
FIM Sol investments |
Held-for-trading |
Nível 2 |
107,191 |
85,573 |
107,191 |
85,573 | ||||||||
Other |
Held-for-trading |
Nível 2 |
1,172 |
4,155 |
1,172 |
4,155 | ||||||||
Quotas of receivables investment fund |
Held-to-maturity |
35,183 |
42,495 |
35,183 |
42,495 | |||||||||
143,546 |
132,223 |
143,546 |
132,223 | |||||||||||
Trade accounts receivable |
5 |
3,366,573 |
2,717,662 |
3,366,573 |
2,717,662 | |||||||||
|
|
|||||||||||||
Related parties credits |
7 |
Loans and receivables |
153,410 |
205,117 |
153,410 |
205,117 | ||||||||
|
|
|||||||||||||
Trade payables |
11,420,841 |
10,852,410 |
11,420,841 |
10,852,410 | ||||||||||
|
|
|||||||||||||
Borrowings |
12 |
|
|
|||||||||||
Foreign currency - Bond |
Nível 1 |
17,365,817 |
11,776,438 |
14,070,916 |
11,900,361 | |||||||||
Foreign currency - other borrowings |
4,818,865 |
2,412,627 |
4,818,865 |
2,412,627 | ||||||||||
Local currency |
5,970,954 |
6,422,161 |
5,970,954 |
6,422,161 | ||||||||||
28,155,636 |
20,611,226 |
24,860,735 |
20,735,149 | |||||||||||
Project finance |
13 |
12,864,211 |
7,689,093 |
12,864,211 |
7,689,093 | |||||||||
|
|
|||||||||||||
Ethylene XXI Project Loan |
16 |
1,389,588 |
792,188 |
1,389,588 |
792,188 | |||||||||
|
|
|||||||||||||
Other payables (BNDESPAR) |
267,121 |
296,969 |
267,121 |
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 September 30, 2015
All amounts in thousands, unless otherwise stated
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 |
Sep/2015 | |||||||||
Non-hedge accounting transactions |
||||||||||||||||
Exchange swap |
Level 2 |
Argentine peso |
Dollar |
1,383 |
3,546 |
(4,929) |
| |||||||||
Interest rate swaps |
14.2.1 (a.i) |
Level 2 |
Fixed rate |
CDI |
18,588 |
(14,273) |
10,725 |
15,040 | ||||||||
Deliverable Forward |
Level 2 |
Euro |
Dollar |
2,230 |
(6,494) |
4,264 |
| |||||||||
22,201 |
(17,221) |
10,060 |
15,040 | |||||||||||||
Hedge accounting transactions |
||||||||||||||||
Exchange swap |
14.2.1 (b.i) |
Level 2 |
CDI |
Dollar+Interests |
560,828 |
602,529 |
(16,536) |
1,146,821 | ||||||||
Interest rate swaps |
14.2.1 (b.ii.i) |
Level 2 |
Libor |
Fixed price |
3,542 |
151,388 |
(56,655) |
98,275 | ||||||||
Deliverable Forward |
Level 2 |
Mexican peso |
Dollar |
30,533 |
19,754 |
(50,287) |
| |||||||||
594,903 |
773,671 |
(123,478) |
1,245,096 | |||||||||||||
Derivatives operations |
||||||||||||||||
Current assets |
(33,555) |
(9,416) | ||||||||||||||
Non-current assets |
(39,350) |
| ||||||||||||||
Current liabilities |
95,626 |
76,706 | ||||||||||||||
Non-current liabilities |
594,383 |
1,192,846 | ||||||||||||||
617,104 |
1,260,136 |
(a) Operation not designated for hedge accounting
(a.i) Interest rate swap linked to NCE
Identification |
|
Interest rate |
|
Maturity |
|
|
|
Fair value, net | ||
Nominal value |
(hedge) |
|
|
Sep/2015 |
Dec/2014 | |||||
Swap NCE I |
100,000 |
90.65% CDI |
February - 2016 |
2,243 |
3,576 | |||||
Swap NCE II |
50,000 |
88.20% CDI |
February - 2016 |
1,138 |
1,879 | |||||
Swap NCE III |
100,000 |
92.64% CDI |
February - 2016 |
2,341 |
3,773 | |||||
Swap NCE IV |
50,000 |
92.70% CDI |
February - 2016 |
1,170 |
1,928 | |||||
Swap NCE V |
50,000 |
68.15% CDI |
December - 2016 |
1,382 |
360 | |||||
Swap NCE VI |
100,000 |
91.92% CDI |
February - 2016 |
2,344 |
3,781 | |||||
Swap NCE VII |
50,000 |
92.25% CDI |
March - 2016 |
1,170 |
1,911 | |||||
Swap NCE VIII |
17,500 |
91.10% CDI |
March - 2016 |
396 |
640 | |||||
Swap NCE IX |
10,000 |
77.52% CDI |
August - 2016 |
301 |
241 | |||||
Swap NCE X |
50,000 |
67.15% CDI |
December - 2016 |
1,280 |
251 | |||||
Swap NCE XI |
50,000 |
67.10% CDI |
December - 2016 |
1,275 |
248 | |||||
Total |
627,500 |
15,040 |
18,588 | |||||||
Derivatives operations |
||||||||||
Current liabilities |
|
|
|
|
|
|
|
15,040 |
|
18,588 |
Total |
|
|
|
|
|
15,040 |
|
18,588 |
32
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(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 |
|
|
Sep/2015 |
Dec/2014 | |||||
Swap NCE I |
200,000 |
Exchange variation + 6,15% |
August - 2019 |
295,357 |
155,961 | |||||
Swap NCE II |
100,000 |
Exchange variation + 6,15% |
August - 2019 |
144,079 |
75,373 | |||||
Swap NCE III |
100,000 |
Exchange variation + 6,15% |
August - 2019 |
141,582 |
73,565 | |||||
Swap NCE IV |
100,000 |
Exchange variation + 5,50% |
April - 2019 |
120,784 |
57,906 | |||||
Swap NCE V |
100,000 |
Exchange variation + 5,50% |
April - 2019 |
120,681 |
57,831 | |||||
Swap NCE VI |
150,000 |
Exchange variation + 7,90% |
April - 2019 |
200,421 |
80,506 | |||||
Swap NCE VII |
100,000 |
Exchange variation + 4,93% |
April - 2019 |
123,917 |
59,686 | |||||
Total |
850,000 |
1,146,821 |
560,828 | |||||||
| ||||||||||
Derivatives operations |
||||||||||
Current assets |
(9,416) |
(33,555) | ||||||||
Non-Current liabilities |
1,156,237 |
594,383 | ||||||||
Total |
1,146,821 |
560,828 |
(b.ii) Hedge operation by Braskem Idesa related to project finance
This hedge operation shares the same guarantees with 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 |
|
|
Sep/2015 |
Dec/2014 | |||||
Swap Libor I |
299,996 |
1.9825% |
May - 2025 |
22,416 |
790 | |||||
Swap Libor II |
299,996 |
1.9825% |
May - 2025 |
22,526 |
870 | |||||
Swap Libor III |
299,996 |
1.9825% |
May - 2025 |
22,425 |
775 | |||||
Swap Libor IV |
129,976 |
1.9825% |
May - 2025 |
9,712 |
330 | |||||
Swap Libor V |
132,996 |
1.9825% |
May - 2025 |
9,986 |
386 | |||||
Swap Libor VI |
149,932 |
1.9825% |
May - 2025 |
11,210 |
391 | |||||
Total |
1,312,892 |
98,275 |
3,542 | |||||||
Derivatives operations |
||||||||||
Non-current assets |
|
(39,350) | ||||||||
Current liabilities |
61,666 |
42,892 | ||||||||
Non-current liabilities |
36,609 |
|||||||||
Total |
98,275 |
3,542 |
33
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(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 September 30, 2015, with a probability of 5%, and under normal market conditions, was estimated by the Company R$624 for the NCE interest rate swap (Note 14.2.1(a.i)), at US$30,402 for the NCE exchange swap (Note 14.2.1(b.i)), and US$4,605 to the swap of Libor related to Braskem’s project Idesa (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 |
On September 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 |
|
495,451 | ||||
2016 |
|
1,762,946 | ||||
2017 |
|
105,143 | ||||
2018 |
|
1,152,281 | ||||
2019 |
|
444,236 | ||||
2020 |
|
570,782 | ||||
2021 |
|
1,017,703 | ||||
2022 |
|
519,837 | ||||
2024 |
|
688,852 | ||||
|
6,757,231 |
34
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(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 disbursements by the project's financiers in April and September 2015 (Note 13), Braskem Idesa designated the respective amounts of US$290,545 and US$23,608 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 September 30, 2015, hedged sales and the maturities of financial liabilities amounted to US$3,193,089 thousand and were distributed as follows:
Total nominal value | ||
US$ | ||
2016 |
67,774 | |
2017 |
183,253 | |
2018 |
221,790 | |
2019 |
229,270 | |
2020 |
266,690 | |
2021 |
303,392 | |
2022 |
253,204 | |
2023 |
333,093 | |
2024 |
359,559 | |
2025 |
357,903 | |
2026 |
309,240 | |
2027 |
152,103 | |
2028 |
124,654 | |
2029 |
31,164 | |
3,193,089 |
14.4 Credit quality of financial assets
(a) Trade accounts receivable
On September 30, 2015, the credit ratings for the domestic market were as follows:
|
|
|
|
|
(%) |
|
|
|
Sep/2015 |
|
Dec/2014 |
1 |
Minimum risk |
|
6.12 |
|
5.09 |
2 |
Low risk |
|
31.73 |
|
40.23 |
3 |
Moderate risk |
|
45.58 |
|
30.81 |
4 |
High risk |
|
14.09 |
|
23.15 |
5 |
Very high risk |
(i) |
2.47 |
|
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.
35
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
Default indicators for the periods ended:
|
Last 12 months | ||
|
Domestic |
|
Export |
|
Market |
|
Market |
September 30, 2015 |
0.30% |
|
0.86% |
September 30, 2014 |
0.41% |
|
0.16% |
December 31, 2014 |
0.65% |
|
0.18% |
(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.
Sep/2015 |
Dec/2014 | ||||
Financial assets with risk assessment |
|||||
AAA |
6,006,237 |
3,765,527 | |||
AA+ |
217 |
| |||
AA |
|
65,304 | |||
AA- |
72,438 |
| |||
A+ |
162,413 |
53,229 | |||
A |
17,434 |
180,233 | |||
A- |
195,294 |
13,648 | |||
6,454,033 |
4,077,941 | ||||
Financial assets without risk assessment |
|||||
Quotas of investment funds in credit rights |
(i) |
35,183 |
42,495 | ||
Other financial assets with no risk assessment |
1,253 |
5,146 | |||
36,436 |
47,641 | ||||
| |||||
Total |
6,490,469 |
4,125,582 |
(i) Financial assets with no internal or external ratings and approved by the Management of the Company.
Braskem’s financial policy determines “A-” as the minimum rating for financial investments.
36
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
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 September 30, 2015, the main risks that can affect the value of Braskem’s financial instruments are:
· Brazilian real/U.S. dollar exchange rate;
· Brazilian real/Mexican peso 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.
(b) Selection of scenarios
(b.1) Probable scenario
The Market Readout published by the Central Bank of Brazil 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 September 30, 2015. According to the Market Readout, at the end of 2015, the U.S. dollar will appreciate by 49% against the Brazilian real compared to end-2014, and the Selic rate will reach 14.25% p.a. 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 6.5%, in line with the size of the government’s most recent decisions to increase or decrease the rate. The Selic rate in this scenario will remain stable by the end of 2015; therefore the sensitivity to the probable scenario does not change. 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.
37
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(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 |
98,732 |
(4,282,233) |
(8,564,466) | |||
BNDES |
2,653 |
(115,079) |
(230,157) | |||
Working capital / structured operations |
19,446 |
(843,420) |
(1,686,840) | |||
Export prepayments |
3,338 |
(144,775) |
(289,551) | |||
Project finance |
72,894 |
(3,161,562) |
(6,323,124) | |||
Financial investments abroad |
(25,403) |
1,101,800 |
2,203,601 | |||
Swaps |
11,881 |
(527,165) |
(1,042,449) | |||
Exchange rate contracts |
2,218 |
(96,212) |
(192,423) | |||
Brazilian real/Mexican Peso exchange rate |
|
|
| |||
Project Finance |
252 |
(8,484) |
(16,968) | |||
Libor floating interest rate |
||||||
Working capital / structured operations |
(3,287) |
(16,436) |
(32,871) | |||
Export prepayments |
(3,366) |
(16,829) |
(33,658) | |||
Swaps |
6,686 |
32,935 |
64,689 | |||
CDI interest rate |
||||||
NCE |
|
(132,238) |
(278,541) | |||
Swaps NCE |
|
(10,779) |
(21,063) | |||
NCA |
|
(199,279) |
(434,291) | |||
Foreign loans / other in local currency |
|
(3,269) |
(6,828) | |||
Financial investments in local currency |
|
17,258 |
34,138 | |||
Probable |
Possible adverse |
Extreme adverse | ||||
Instrument / Sensitivity |
5.5% |
6.0% |
6.5% | |||
TJLP interest rate |
||||||
BNDES |
(31,084) |
(62,495) |
(94,232) |
38
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
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 | ||||||||
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | ||||||
Parent Company and subsidiaries in Brazil |
|||||||||
IPI |
84,886 |
53,536 |
70,073 |
46,518 | |||||
IR and CSL |
351,085 |
31,474 |
82,195 |
27,847 | |||||
ICMS |
173,863 |
99,328 |
126,715 |
26,758 | |||||
Other |
64,938 |
45,177 |
43,837 |
47,207 | |||||
Other countries |
|||||||||
Income tax |
64,957 |
||||||||
Other |
10,363 |
4,576 |
| ||||||
Total |
750,092 |
234,091 |
322,820 |
148,330 | |||||
Current liabilities |
719,384 |
|
203,392 |
293,004 |
|
117,696 | |||
Non-current liabilities |
30,708 |
30,699 |
29,816 |
30,634 | |||||
Total |
750,092 |
|
234,091 |
322,820 |
|
148,330 |
16. Ethylene XXI Project Loan
The liabilities mentioned in this note are owed by Braskem Idesa to its non-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 | ||||||
Sep/2015 |
Sep/2014 |
Sep/2015 |
Sep/2014 | ||||
Income before IR and CSL |
4,174,755 |
1,063,918 |
4,093,526 |
836,745 | |||
|
|||||||
IR and CSL at the rate of 34% |
(1,419,417) |
(361,732) |
(1,391,799) |
(284,493) | |||
|
|
|
| ||||
Permanent adjustments to the IR and CSL calculation basis |
|
|
|
| |||
IR and CSL on equity in results of investees |
578 |
(46,961) |
211,226 |
279,524 | |||
Other permanent adjustments |
(15,543) |
95,261 |
7,809 |
(28,994) | |||
Effect of IR and CSL on results of operations |
(1,434,382) |
(313,432) |
(1,172,764) |
(33,963) | |||
Breakdown of IR and CSL: |
|||||||
Current IR and CSL |
(313,667) |
(190,778) |
(56,634) |
(295) | |||
Deferred IR and CSL |
(1,120,715) |
(122,654) |
(1,116,130) |
(33,668) | |||
Total IR and CSL on income statement |
(1,434,382) |
(313,432) |
(1,172,764) |
(33,963) |
39
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(b) Breakdown of deferred income tax and social contribution
Consolidated |
Parent company | |||||||||
Assets |
Note |
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | |||||
Tax losses (IR) and negative base (CSL) |
2,003,280 |
1,082,097 |
253,163 |
276,727 | ||||||
Goodwill amortized |
6,366 |
7,411 |
6,366 |
7,411 | ||||||
Exchange variations |
3,359,943 |
1,302,801 |
3,355,821 |
1,302,801 | ||||||
Temporary adjustments |
84,386 |
151,639 |
792,978 |
526,377 | ||||||
Business combination |
188,974 |
187,859 |
89,770 |
89,770 | ||||||
Pension plan |
|
104,227 |
|
104,226 | ||||||
Deferred charges - write-off |
20,906 |
24,854 |
20,848 |
20,848 | ||||||
5,663,855 |
2,860,888 |
4,518,946 |
2,328,160 | |||||||
Liabilities |
||||||||||
Amortization of goodwill based on future profitability |
728,691 |
699,179 |
637,714 |
612,277 | ||||||
Tax depreciation |
799,992 |
694,039 |
734,098 |
633,414 | ||||||
Temporary differences |
611,512 |
416,230 |
11,703 |
11,704 | ||||||
Business combination |
211,571 |
232,301 |
70,315 |
81,349 | ||||||
Additional indexation PP&E |
111,283 |
124,762 |
111,283 |
124,762 | ||||||
Amortization of fair value adjustments on |
295,469 |
313,422 |
295,469 |
313,422 | ||||||
Other |
135,945 |
114,239 |
62,876 |
57,929 | ||||||
2,894,463 |
2,594,172 |
1,923,458 |
1,834,857 | |||||||
Net presented in Balance Sheet |
2,769,392 |
266,716 |
2,595,488 |
493,303 | ||||||
Assets |
17(c) |
3,593,693 |
870,206 |
2,595,488 |
493,303 | |||||
(-) Liabilities |
17(c) |
824,301 |
603,490 |
|
| |||||
Net |
2,769,392 |
266,716 |
2,595,488 |
493,303 |
40
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
(c) Net balance of deferred income and social contribution tax assets and liabilities (consolidated)
|
|
Sep/2015 | |||||||
Headquarters |
|
IR and CSL |
|
| |||||
(Country) |
Asset |
Liability |
Balance | ||||||
Assets |
|||||||||
Braskem S.A. |
Brazil |
4,518,946 |
(1,923,458) |
2,595,488 | |||||
Braskem Argentina |
Argentina |
2,509 |
|
2,509 | |||||
Braskem Alemanha |
Germany |
118,239 |
|
118,239 | |||||
Braskem Idesa |
Mexico |
840,737 |
(68,239) |
772,498 | |||||
Braskem México Serviços |
Mexico |
3,302 |
|
3,302 | |||||
Petroquímica Chile |
Chile |
86 |
(36) |
50 | |||||
Quantiq |
Brazil |
6,198 |
(3,796) |
2,402 | |||||
Braskem Petroquímica - business combination effects |
Brazil |
99,205 |
|
99,205 | |||||
5,589,222 |
(1,995,529) |
3,593,693 | |||||||
Liabilities |
|||||||||
Braskem Petroquímica - business combination effects |
Brazil |
|
(141,256) |
(141,256) | |||||
Braskem Petroquímica |
Brazil |
74,632 |
(157,868) |
(83,236) | |||||
Braskem America |
USA |
|
(599,809) |
(599,809) | |||||
74,632 |
(898,933) |
(824,301) |
|
|
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 September 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.
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.
41
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
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 | |||||||
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | |||||
Provision for customers rebates |
45,481 |
66,702 |
25,034 |
31,572 | ||||
Provision for recovery of environmental damages |
73,269 |
102,534 |
65,202 |
98,659 | ||||
Judicial and administrative provisions |
400,128 |
412,811 |
349,787 |
362,733 | ||||
Other |
18,216 |
12,177 |
| |||||
Total |
537,094 |
594,224 |
440,023 |
492,964 | ||||
Current liabilities |
54,377 |
88,547 |
33,241 |
53,049 | ||||
Non-current liabilities |
482,717 |
505,677 |
406,782 |
439,915 | ||||
Total |
537,094 |
594,224 |
440,023 |
492,964 |
The composition of provisions for judicial and administrative suits is as follows:
Consolidated |
Parent company | |||||||
Sep/2015 |
Dec/2014 |
Sep/2015 |
Dec/2014 | |||||
Labor claims |
100,149 |
141,240 |
89,238 |
127,311 | ||||
Tax claims |
||||||||
Income tax and social contribution |
38,962 |
35,682 |
|
| ||||
PIS and COFINS |
43,312 |
39,145 |
43,312 |
39,145 | ||||
ICMS - interstate purchases |
102,318 |
94,732 |
102,318 |
94,732 | ||||
ICMS - other |
13,896 |
12,559 |
13,896 |
12,559 | ||||
Other tax claims |
99,551 |
88,202 |
99,083 |
87,735 | ||||
|
|
|
| |||||
Societary claims and other |
1,940 |
1,251 |
1,940 |
1,251 | ||||
400,128 |
412,811 |
349,787 |
362,733 |
42
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
19. Post-employment
The information on post-employment 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 | ||||
Sep/2015 |
Dec/2014 | |||
Petros Plan |
(i) |
|
336,357 | |
|
||||
Defined benefit |
|
|||
Novamont Braskem America |
24,555 |
18,356 | ||
Plano Braskem Alemanha |
74,755 |
50,820 | ||
Total |
99,310 |
405,533 | ||
Current liabilities |
|
336,357 | ||
Non-current liabilities |
99,310 |
69,176 | ||
Total |
99,310 |
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 ("Allegations"). To the extent of the knowledge of Braskem’s Management, Braskem is not a defendant in any criminal or civil proceeding in Brazil regarding the Allegations.
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.
Braskem and its subsidiaries are subject to a series of anticorruption and anti-bribery laws in the countries where they operate, and have been implementing a series of procedures and controls are continuously being improved.
43
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
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.
(b) Class actions
A class action has been filed in the U.S. courts by the Boilermaker-Blacksmith National Pension Trust, Lead Plaintiff. The Company hired a specialized U.S. firm and is waiting for the consolidated complaint to be filed by the Lead Plaintiff to be formally notified and present its defense.
(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.
(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.
44
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
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% |
75,523,439 |
21.89% |
|
287,950,391 |
36.12% | |||||||||
BNDESPAR |
|
|
40,102,837 |
11.62% |
|
40,102,837 |
5.03% | |||||||||
ADR |
(i) |
|
|
36,486,866 |
10.58% |
|
36,486,866 |
4.58% | ||||||||
Other |
12,907,077 |
2.86% |
112,472,480 |
32.60% |
593,818 |
100.00% |
125,973,375 |
15.80% | ||||||||
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 |
(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 Depositary Receipts traded on the New York Stock Exchange (USA);
(ii) These share are considered “treasury shares” in the consolidated shareholders’ equity, amounting to R$48,892.
(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 September 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 September 30, 2015
All amounts in thousands, unless otherwise stated
(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 |
(30,951) |
|
|
|
|
|
(30,951) | ||||||||||
Income tax and social contribution |
10,521 |
|
|
|
|
|
10,521 | ||||||||||
|
|
||||||||||||||||
Deemed cost of jointly-controlled investment |
|||||||||||||||||
Realization by depreciation or write-off assets |
|
(1,098) |
|
|
|
|
(1,098) | ||||||||||
Income tax and social contribution |
|
375 |
|
|
|
|
375 | ||||||||||
Foreign sales hedge |
|||||||||||||||||
Exchange rate |
|
|
|
(732,483) |
|
|
|
(732,483) | |||||||||
Income tax and social contribution |
|
|
|
249,044 |
|
|
|
249,044 | |||||||||
Fair value of Cash flow hedge |
|||||||||||||||||
Change in fair value |
|
|
|
(162,440) |
|
|
(162,440) | ||||||||||
Transfer to result |
|
|
|
20,117 |
|
|
20,117 | ||||||||||
Income tax and social contribution |
|
|
|
22,985 |
|
|
22,985 | ||||||||||
|
|||||||||||||||||
Foreign currency translation adjustment |
|
|
|
|
64,105 |
|
64,105 | ||||||||||
On September 30, 2014 |
251,639 |
18,517 |
(11,647) |
(483,439) |
(1,724,694) |
306,512 |
(9,404) |
(1,652,516) | |||||||||
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 |
(26,344) |
|
|
|
|
|
(26,344) | ||||||||||
Income tax and social contribution |
5,915 |
|
|
|
|
|
5,915 | ||||||||||
| |||||||||||||||||
Deemed cost of jointly-controlled investment |
| ||||||||||||||||
Realization by depreciation or write-off assets |
|
(1,096) |
|
|
|
|
(1,096) | ||||||||||
Income tax and social contribution |
|
372 |
|
|
|
|
372 | ||||||||||
| |||||||||||||||||
Foreign sales hedge |
| ||||||||||||||||
Exchange rate |
|
|
|
(10,279,479) |
|
|
|
(10,279,479) | |||||||||
Income tax and social contribution |
|
|
|
3,439,734 |
|
|
|
3,439,734 | |||||||||
|
| ||||||||||||||||
Fair value of Cash flow hedge |
|
| |||||||||||||||
Change in fair value |
|
|
|
(633,706) |
|
|
(633,706) | ||||||||||
Transfer to result |
|
|
|
(61,212) |
|
|
(61,212) | ||||||||||
Income tax and social contribution |
|
|
|
231,211 |
|
|
231,211 | ||||||||||
|
| ||||||||||||||||
Losses in controlling interests |
(129) |
(129) | |||||||||||||||
| |||||||||||||||||
Fair value of cash flow hedge from jointly-controlled |
8,162 |
8,162 | |||||||||||||||
| |||||||||||||||||
Foreign currency translation adjustment |
|
|
|
|
934,483 |
|
934,483 | ||||||||||
On September 30, 2015 |
224,402 |
17,551 |
(11,647) |
(10,103,477) |
(745,212) |
1,321,770 |
(9,533) |
(9,306,146) | |||||||||
(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 September 30, 2015
All amounts in thousands, unless otherwise stated
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 | ||||
Sep/2015 |
Sep/2014 | |||
Profit for the period attributed to Company's shareholders |
2,920,762 |
802,782 | ||
|
| |||
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 | ||
|
| |||
Distribution of plus income, by class |
|
| ||
Common shares |
1,384,417 |
181,793 | ||
Preferred shares class "A" |
1,053,752 |
138,396 | ||
2,438,169 |
320,189 | |||
|
| |||
Reconciliation of income available for distribution, by class (numerator): |
|
| ||
Common shares |
1,658,241 |
455,589 | ||
Preferred shares class "A" |
1,262,161 |
346,833 | ||
Preferred shares class "B" |
360 |
360 | ||
2,920,762 |
802,782 | |||
Weighted average number of shares, by class (denominator): |
||||
Common shares |
|
451,668,652 |
451,668,652 | |
Preferred shares class "A" |
(i) |
343,788,633 |
343,848,120 | |
Preferred shares class "B" |
|
593,818 |
593,818 | |
796,051,103 |
796,110,590 | |||
Profit per share (in R$) |
||||
Common shares |
3.6714 |
1.0087 | ||
Preferred shares class "A" |
3.6713 |
1.0087 | ||
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 period ended September 30, 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) |
|
(59,487) |
|
|
|
|
|
|
Balance at September 30, 2015 |
|
|
343,768,120 |
|
343,788,633 |
47
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
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 | ||||||||
Sep/2015 |
Sep/2014 |
Sep/2015 |
Sep/2014 | ||||||
Sales revenue |
|||||||||
Domestic market |
23,238,104 |
24,754,843 |
22,401,365 |
17,247,160 | |||||
Foreign market |
16,777,831 |
14,916,568 |
7,255,276 |
5,572,950 | |||||
40,015,935 |
39,671,411 |
29,656,641 |
22,820,110 | ||||||
Sales deductions |
|
| |||||||
|
Taxes |
(4,821,131) |
(4,977,136) |
(4,325,303) |
(3,061,261) | ||||
|
Sales returns |
(244,088) |
(274,578) |
(222,096) |
(183,181) | ||||
(5,065,219) |
(5,251,714) |
(4,547,399) |
(3,244,442) | ||||||
Net sales revenue |
34,950,716 |
34,419,697 |
25,109,242 |
19,575,668 |
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 | ||||||||
Sep/2015 |
Sep/2014 |
Sep/2015 |
Sep/2014 | ||||||
Financial incomes |
|||||||||
Interest income |
312,700 |
216,273 |
202,696 |
195,409 | |||||
Monetary variations |
100,343 |
38,734 |
80,489 |
37,919 | |||||
Exchange rate variations |
1,162,524 |
234,822 |
2,860,250 |
176,960 | |||||
Other |
41,967 |
27,397 |
28,009 |
22,266 | |||||
1,617,534 |
517,226 |
3,171,444 |
432,554 | ||||||
Financial expenses |
|||||||||
Interest expenses |
(1,253,053) |
(924,449) |
(1,359,960) |
(921,169) | |||||
Monetary variations |
(274,616) |
(238,987) |
(274,723) |
(239,263) | |||||
Exchange rate variations |
(752,326) |
(232,032) |
(2,013,197) |
(84,940) | |||||
Inflation adjustments on fiscal debts |
(37,633) |
(104,658) |
(33,185) |
(85,763) | |||||
Discounts granted |
(109,835) |
(82,368) |
(64,077) |
(32,778) | |||||
Loans transaction costs - amortization |
(48,841) |
(26,277) |
(3,838) |
(4,104) | |||||
Adjustment to present value - appropriation |
(384,680) |
(418,284) |
(355,017) |
(315,576) | |||||
Other |
(135,388) |
(159,980) |
(66,821) |
(63,811) | |||||
(2,996,372) |
(2,187,035) |
(4,170,818) |
(1,747,404) | ||||||
Total |
(1,378,838) |
(1,669,809) |
(999,374) |
(1,314,850) |
Consolidated |
Parent company | |||||||
Sep/2015 |
Sep/2014 |
Sep/2015 |
Sep/2014 | |||||
Interest income |
||||||||
Held for sale |
73,564 |
21,537 |
28,830 |
21,537 | ||||
Loans and receivables |
147,246 |
126,244 |
132,841 |
119,019 | ||||
Held-to-maturity |
25,889 |
25,213 |
25,889 |
25,213 | ||||
246,699 |
172,994 |
187,560 |
165,769 | |||||
Other assets not classifiable |
66,001 |
43,279 |
15,136 |
29,640 | ||||
Total |
312,700 |
216,273 |
202,696 |
195,409 |
48
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
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 | |||||||
Sep/2015 |
Sep/2014 |
Sep/2015 |
Sep/2014 | |||||
Raw materials other inputs |
(22,938,848) |
(25,942,381) |
(15,810,681) |
(14,612,748) | ||||
Personnel expenses |
(1,752,372) |
(1,603,458) |
(1,234,196) |
(1,004,745) | ||||
Outsourced services |
(1,164,547) |
(1,265,971) |
(875,084) |
(722,756) | ||||
Tax expenses |
(10,419) |
(6,801) |
(6,305) |
(4,711) | ||||
Depreciation, amortization and depletion |
(1,574,343) |
(1,519,392) |
(1,327,692) |
(945,656) | ||||
Freights |
(1,335,933) |
(1,124,833) |
(950,334) |
(719,735) | ||||
Other operating income (expenses), net |
(622,362) |
(223,451) |
(409,750) |
(95,467) | ||||
Total |
(29,398,824) |
(31,686,287) |
(20,614,042) |
(18,105,818) |
49
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
26. Segment information
The information by segment was presented in the 2014 annual financial statements, in Note 31.
|
|
|
|
|
|
|
|
|
|
|
|
Sep/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 |
17,972,314 |
(14,806,597) |
3,165,717 |
(456,781) |
|
(19,260) |
2,689,676 | ||||||||
Polyolefins |
15,200,722 |
(11,801,749) |
3,398,973 |
(876,621) |
|
(68,205) |
2,454,147 | ||||||||
Vinyls |
2,055,969 |
(1,847,439) |
208,530 |
(160,865) |
|
15,076 |
62,741 | ||||||||
USA and Europe |
5,876,449 |
(5,117,181) |
759,268 |
(307,155) |
|
1,859 |
453,972 | ||||||||
Chemical distribuition |
638,611 |
(499,976) |
138,635 |
(91,433) |
|
(3,000) |
44,202 | ||||||||
Total |
41,744,065 |
(34,072,942) |
7,671,123 |
(1,892,855) |
|
(73,530) |
5,704,738 | ||||||||
Other segments |
(i) |
442,469 |
(446,861) |
(4,392) |
(64,677) |
|
(60,848) |
(129,917) | |||||||
Corporate unit |
|
|
|
101,938 |
1,701 |
(30,374) |
73,265 | ||||||||
| |||||||||||||||
Braskem consolidated before |
42,186,534 |
(34,519,803) |
7,666,731 |
(1,855,594) |
1,701 |
(164,752) |
5,648,086 | ||||||||
Eliminations and reclassifications |
(7,235,818) |
7,141,325 |
(94,493) |
|
|
|
(94,493) | ||||||||
|
|
|
|||||||||||||
Total |
34,950,716 |
(27,378,478) |
7,572,238 |
(1,855,594) |
1,701 |
(164,752) |
5,553,593 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Sep/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 |
19,148,784 |
(17,242,525) |
1,906,259 |
(500,791) |
|
213,222 |
(ii) |
1,618,690 | |||||||
Polyolefins |
13,825,412 |
(11,821,667) |
2,003,745 |
(704,435) |
|
(28,546) |
1,270,764 | ||||||||
Vinyls |
2,016,653 |
(1,895,541) |
121,112 |
(141,135) |
|
25,955 |
5,932 | ||||||||
USA and Europe |
5,930,584 |
(5,529,119) |
401,465 |
(227,301) |
|
21,593 |
195,757 | ||||||||
Chemical distribuition |
640,841 |
(534,898) |
105,943 |
(76,672) |
|
(10,405) |
18,866 | ||||||||
Total |
41,562,274 |
(37,023,750) |
4,538,524 |
(1,650,334) |
|
221,819 |
3,110,009 | ||||||||
Other segments |
(i) |
272,927 |
(196,896) |
76,031 |
(113,910) |
|
(260) |
(38,139) | |||||||
Corporate unit |
|
|
|
(54,333) |
317 |
(113,813) |
(167,829) | ||||||||
| |||||||||||||||
Braskem consolidated before |
41,835,201 |
(37,220,646) |
4,614,555 |
(1,818,577) |
317 |
107,746 |
2,904,041 | ||||||||
Eliminations and reclassifications |
(7,415,504) |
7,245,190 |
(170,314) |
|
|
|
(170,314) | ||||||||
|
|||||||||||||||
Total |
34,419,697 |
(29,975,456) |
4,444,241 |
(1,818,577) |
317 |
107,746 |
2,733,727 |
(i) This segment includes the results of the subsidiary Braskem Idesa.
(ii) Includes gain from sale of DAT (Note 1(a)).
50
Braskem S.A.
Notes to the financial statements
at September 30, 2015
All amounts in thousands, unless otherwise stated
27. Subsequent event
Incident at the Petrochemical Complex in Capuava, Mauá (SP)
On October 14, 2015, there was an incident at the industrial unit located at the Petrochemical Complex of Capuava in the city of Mauá, state of São Paulo. All the safety procedures were taken and the unit has been shut down as a preventive measure. The Company continues investigating the possible impacts.
51
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 6, 2015BRASKEM S.A. | |||
By: | /s/ Mário Augusto da Silva | ||
| |||
Name: | Mário Augusto da Silva | ||
Title: | Chief Financial Officer |
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.