(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 at
March 31, 2016
and Independent Auditors’ Report Review
To Board of Directors and Shareholders of Braskem S.A
We have reviewed the accompanying consolidated balance sheet of Braskem S.A and its subsidiaries as of March 31, 2016, and the related consolidated statements of operations, comprehensive income, and changes in equity for the three-month periods ended March 31, 2016 and 2015 and the consolidated statement of cash flows for the three-month periods ended March 31,2016 and 2015. These interim financial information are the responsibility of the Company’s management.
We conducted our review in accordance with the standards of Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material modifications that should be made to the accompanying consolidated interim financial information for it to be in conformity with IAS 34 — Interim Financial Reporting issued by the International Accounting Standard Board (“IASB”)
We previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) the consolidated balance sheet as of December 31, 2015, and related consolidated statements of operations, comprehensive income, changes in equity, and of cash flows for the year then ended (not presented herein), and in our report dated February 17,2016, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2015, is fairly stated in all material respects in relation to the balance sheet from which it has been derived.
/s/ PricewaterhouseCoopers
Auditores Independentes
Salvador, Brazil,May 5, 2016
Braskem S.A.
Balance sheet at March 31, 2016 All amounts in thousands of reais |
|
Assets |
Note |
Mar/2016 |
|
Dec/2015 | ||||||
Current assets |
||||||||||
Cash and cash equivalents |
3 |
7,523,641 |
7,439,723 | |||||||
Financial investments |
|
4 |
1,397 |
1,172 | ||||||
Trade accounts receivable |
5 |
2,308,564 |
2,735,144 | |||||||
Inventories |
6 |
5,145,074 |
5,517,206 | |||||||
Taxes recoverable |
8 |
1,081,509 |
1,272,004 | |||||||
Dividends and interest on capital |
7 |
2,350 |
1,998 | |||||||
Prepaid expenses |
|
157,901 |
166,170 | |||||||
Related parties |
7 |
10,320 |
10,507 | |||||||
Derivatives operations |
14.2 |
11,058 |
53,662 | |||||||
Other receivables |
|
180,185 |
300,901 | |||||||
|
|
| ||||||||
|
16,421,999 |
17,498,487 | ||||||||
|
||||||||||
Non-current assets |
|
|||||||||
Financial investments |
|
4 |
|
37,457 |
46,193 | |||||
Trade accounts receivable |
5 |
11,871 |
19,822 | |||||||
Advances to suppliers |
6 |
86,249 |
135,046 | |||||||
Taxes recoverable |
8 |
1,273,060 |
1,304,056 | |||||||
Deferred income tax and social contribution |
16 |
2,363,688 |
3,226,507 | |||||||
Judicial deposits |
|
278,139 |
277,093 | |||||||
Related parties |
7 |
308,321 |
144,633 | |||||||
Insurance claims |
|
69,523 |
63,199 | |||||||
Derivatives operations |
14.2 |
|
12,280 | |||||||
Other receivables |
|
256,029 |
298,057 | |||||||
Investments in subsidiaries and jointly-controlled investments |
9 |
73,964 |
82,290 | |||||||
Other investments |
|
4,064 |
4,064 | |||||||
Property, plant and equipment |
10 |
32,836,812 |
33,961,963 | |||||||
Intangible assets |
11 |
2,833,739 |
2,887,604 | |||||||
|
| |||||||||
40,432,916 |
42,462,807 | |||||||||
Total assets |
56,854,915 |
59,961,294 |
The Management notes are an integral part of the financial statements.
1
Braskem S.A.
Balance sheet at March 31, 2016 All amounts in thousands of reais Continued
Liabilities and shareholders' equity |
Note |
Mar/2016 |
Dec/2015 | |||||||
Current liabilities |
||||||||||
Trade payables |
|
9,046,935 |
11,698,695 | |||||||
Borrowings |
12 |
2,261,540 |
1,968,540 | |||||||
Project finance |
13 |
392,181 |
302,266 | |||||||
Derivatives operations |
14.2 |
43,615 |
57,760 | |||||||
Payroll and related charges |
|
675,049 |
605,059 | |||||||
Taxes payable |
15 |
811,383 |
744,660 | |||||||
Dividends |
|
753,664 |
753,668 | |||||||
Advances from customers |
|
114,344 |
119,680 | |||||||
Sundry provisions |
17 |
71,512 |
93,942 | |||||||
Other payables |
|
299,649 |
337,959 | |||||||
|
|
| ||||||||
|
14,469,872 |
16,682,229 | ||||||||
|
||||||||||
Non-current liabilities |
|
|||||||||
Trade payables |
7 |
100,917 |
57,148 | |||||||
Borrowings |
12 |
23,117,215 |
25,370,260 | |||||||
Project finance |
13 |
11,040,341 |
11,975,167 | |||||||
Derivatives operations |
14.2 |
1,141,819 |
1,184,741 | |||||||
Taxes payable |
15 |
29,574 |
26,716 | |||||||
Non-controlling loan in Braskem Idesa |
|
1,580,402 |
1,538,784 | |||||||
Deferred income tax and social contribution |
16 |
699,716 |
731,241 | |||||||
Post-employment benefits |
|
148,981 |
154,707 | |||||||
Sundry provisions |
17 |
671,399 |
653,972 | |||||||
Other payables |
|
212,617 |
248,618 | |||||||
|
|
| ||||||||
|
38,742,981 |
41,941,354 | ||||||||
|
||||||||||
Shareholders' equity |
19 |
|||||||||
Capital |
|
8,043,222 |
8,043,222 | |||||||
Capital reserve |
|
232,430 |
232,430 | |||||||
Revenue reserves |
|
2,882,019 |
2,882,019 | |||||||
Other comprehensive income |
|
(7,555,217) |
(9,085,256) | |||||||
Treasury shares |
|
(49,819) |
(49,819) | |||||||
Accumulated profit |
|
781,784 |
| |||||||
|
|
| ||||||||
Total attributable to the Company's shareholders |
|
4,334,419 |
2,022,596 | |||||||
|
||||||||||
Non-controlling interest in Braskem Idesa |
|
(692,357) |
(684,885) | |||||||
| ||||||||||
3,642,062 |
1,337,711 | |||||||||
Total liabilities and shareholders' equity |
56,854,915 |
59,961,294 |
The Management notes are an integral part of the financial statements.
2
Braskem S.A.
Statement of operations and statement of comprehensive income at March 31, 2016 All amounts in thousands of reais |
|
Note |
Mar/2016 |
Mar/2015 |
Mar/2014 | ||||||
Net sales revenue |
21 |
12,171,941 |
10,195,322 |
11,842,626 | |||||
Cost of products sold |
|
(8,924,605) |
(8,590,489) |
(10,324,626) | |||||
| |||||||||
Gross profit |
3,247,336 |
1,604,833 |
1,518,000 | ||||||
| |||||||||
Income (expenses) |
| ||||||||
Selling and distribution |
|
(319,877) |
(261,924) |
(269,509) | |||||
General and administrative |
|
(348,717) |
(297,096) |
(275,014) | |||||
Research and development |
|
(42,594) |
(39,819) |
(34,142) | |||||
Results from equity investments |
1,687 |
2,003 |
(6) | ||||||
Other operating income (expenses), net |
|
|
(64,605) |
(39,893) |
189,949 | ||||
| |||||||||
Operating profit |
2,473,230 |
968,104 |
1,129,278 | ||||||
Financial results |
22 |
||||||||
Financial expenses |
|
(1,212,290) |
(1,192,102) |
(577,028) | |||||
Financial income |
|
(263,115) |
603,323 |
16,883 | |||||
(1,475,405) |
(588,779) |
(560,145) | |||||||
Profit before income tax and social contribution |
|
997,825 |
379,325 |
569,133 | |||||
| |||||||||
Current and deferred income tax and social contribution |
16 |
(250,928) |
(175,333) |
(172,790) | |||||
(250,928) |
(175,333) |
(172,790) | |||||||
Profit for the period |
|
746,897 |
203,992 |
396,343 | |||||
Attributable to: |
| ||||||||
Company's shareholders |
|
774,734 |
251,403 |
405,306 | |||||
Non-controlling interest in Braskem Idesa |
|
(27,837) |
(47,411) |
(8,963) | |||||
Profit for the period |
746,897 |
203,992 |
396,343 |
The Management notes are an integral part of the financial statements.
3
Braskem S.A.
Statement of operations and statement of comprehensive income at March 31, 2016 All amounts in thousands of reais, except earnings per share |
Continued |
Note |
Mar/2016 |
Mar/2015 |
Mar/2014 | ||||||
Profit for the period |
746,897 |
203,992 |
396,343 | ||||||
Other comprehensive income or loss: |
|||||||||
Items that will be reclassified subsequently to profit or loss |
|||||||||
Fair value of cash flow hedge |
|
27,918 |
(389,703) |
4,634 | |||||
Income tax and social contribution |
|
(13,959) |
122,966 |
(8,395) | |||||
Fair value of cash flow hedge from jointly-controlled - RPR |
|
(10,004) |
|
||||||
3,955 |
(266,737) |
(3,761) | |||||||
Exchange variation of foreign sales hedge - Parent company |
14.3(a.i) |
2,220,529 |
(3,728,640) |
537,876 | |||||
Sales Hedge - transfer to profit or loss |
14.3(a.i) |
421,800 |
|
||||||
Income tax and social contribution on exchange variation - Parent company |
|
(898,392) |
1,267,738 |
(182,878) | |||||
Exchange variation of foreign sales hedge - Braskem Idesa |
14.3(a.ii) |
(179,723) |
(379,332) |
| |||||
Income tax on exchange variation - Braskem Idesa |
|
53,917 |
70,984 |
| |||||
1,618,131 |
(2,769,250) |
354,998 | |||||||
Foreign subsidiaries currency translation adjustment |
|
(64,632) |
437,758 |
(49,669) | |||||
|
|
| |||||||
Total |
1,557,454 |
(2,598,229) |
301,568 | ||||||
Total comprehensive loss for the period |
2,304,351 |
(2,394,237) |
697,911 | ||||||
Attributable to: |
|||||||||
Company's shareholders |
|
2,311,823 |
(2,272,840) |
715,423 | |||||
Non-controlling interest in Braskem Idesa |
|
(7,472) |
(121,397) |
(17,512) | |||||
|
|
| |||||||
Total comprehensive loss for the period |
2,304,351 |
(2,394,237) |
697,911 | ||||||
Basic and diluted | |||||||||
Note |
Mar/2016 |
Mar/2015 |
Mar/2014 | ||||||
Profit per share attributable to the shareholders of the Company |
|||||||||
at the end of the period (R$) |
20 |
||||||||
Earnings per share - common |
|
0.9735 |
0.0944 |
0.4351 | |||||
Earnings per share - preferred shares class "A" |
|
0.9735 |
0.6061 |
0.6062 | |||||
Earnings per share - preferred shares class "B" |
|
0.6065 |
0.6062 |
0.6062 |
The Management notes are an integral part of the financial statements
4
Braskem S.A.
Statement of changes in shareholder's equity at March 31, 2016 All amounts in thousands of reais |
|
Attributed to shareholders' interest |
|||||||||||||||||||||||
Revenue reserves |
Total |
||||||||||||||||||||||
Additional |
Other |
Braskem |
Non-controlling |
Total | |||||||||||||||||||
Capital |
Legal |
Retention |
dividends |
comprehensive |
Treasury |
Retained |
shareholders' |
interest in |
shareholders' | ||||||||||||||
Note |
Capital |
reserve |
reserve |
of profits |
proposed |
income |
shares |
earnings |
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 |
405,306 |
405,306 |
(8,963) |
396,343 | |||||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
354,998 |
354,998 |
|
354,998 | |||||||||||||||||||
Fair value of cash flow hedge, net of taxes |
1,253 |
1,253 |
(5,014) |
(3,761) | |||||||||||||||||||
Foreign currency translation adjustment |
(46,134) |
(46,134) |
(3,535) |
(49,669) | |||||||||||||||||||
|
|
|
|
|
310,117 |
|
405,306 |
715,423 |
(17,512) |
697,911 | |||||||||||||
Equity valuation adjustments |
|||||||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(6,810) |
6,810 |
|||||||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
(241) |
241 |
|||||||||||||||||||||
|
|
|
|
|
(7,051) |
|
7,051 |
|
|
| |||||||||||||
At March 31, 2014 |
8,043,222 |
232,430 |
26,895 |
28,412 |
354,842 |
(789,625) |
(48,892) |
412,357 |
8,259,641 |
119,604 |
8,379,245 | ||||||||||||
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 |
251,403 |
251,403 |
(47,411) |
203,992 | |||||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
(2,692,163) |
(2,692,163) |
(77,087) |
(2,769,250) | |||||||||||||||||||
Fair value of cash flow hedge, net of taxes |
(251,439) |
(251,439) |
(15,298) |
(266,737) | |||||||||||||||||||
Foreign currency translation adjustment |
419,359 |
419,359 |
18,399 |
437,758 | |||||||||||||||||||
(2,524,243) |
251,403 |
(2,272,840) |
(121,397) |
(2,394,237) | |||||||||||||||||||
Equity valuation adjustments |
|||||||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(6,810) |
6,810 |
|||||||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
(241) |
241 |
|||||||||||||||||||||
(7,051) |
7,051 |
||||||||||||||||||||||
Contribution to shareholders: |
|||||||||||||||||||||||
Repurchase of treasury shares |
19(b) |
(927) |
(927) |
(927) | |||||||||||||||||||
(927) |
(927) |
(927) | |||||||||||||||||||||
At March 31, 2015 |
8,043,222 |
232,430 |
71,542 |
394,121 |
270,517 |
(5,455,351) |
(49,819) |
258,454 |
3,765,116 |
(265,930) |
3,499,186 | ||||||||||||
At December 31, 2015 |
8,043,222 |
232,430 |
229,992 |
2,404,663 |
247,364 |
(9,085,256) |
(49,819) |
|
2,022,596 |
(684,885) |
1,337,711 | ||||||||||||
Comprehensive income for the period: |
|||||||||||||||||||||||
Profit for the period |
774,734 |
774,734 |
(27,837) |
746,897 | |||||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
1,649,583 |
1,649,583 |
(31,452) |
1,618,131 | |||||||||||||||||||
Fair value of cash flow hedge, net of taxes |
23,497 |
23,497 |
(19,542) |
3,955 | |||||||||||||||||||
Foreign currency translation adjustment |
(135,991) |
(135,991) |
71,359 |
(64,632) | |||||||||||||||||||
1,537,089 |
|
774,734 |
2,311,823 |
(7,472) |
2,304,351 | ||||||||||||||||||
Equity valuation adjustments |
|||||||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(6,809) |
6,809 |
|||||||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
(241) |
241 |
|||||||||||||||||||||
(7,050) |
7,050 |
||||||||||||||||||||||
At March 31, 2016 |
8,043,222 |
232,430 |
229,992 |
2,404,663 |
247,364 |
(7,555,217) |
(49,819) |
781,784 |
4,334,419 |
(692,357) |
3,642,062 |
The Management notes are an integral part of the financial statements.
5
Braskem S.A.
Statement of changes flows at March 31, 2016 All amounts in thousands of reais |
|
Note |
Mar/2016 |
Mar/2015 |
Mar/2014 | |||||
Profit before income tax and social contribution |
997,825 |
379,325 |
569,133 | |||||
Adjustments for reconciliation of profit |
||||||||
Depreciation, amortization and depletion |
582,819 |
518,805 |
505,535 | |||||
Results from equity investments |
9(c) |
(1,687) |
(2,003) |
6 | ||||
Interest and monetary and exchange variations, net |
|
386,645 |
998,244 |
213,410 | ||||
Cost amount of the investment sold in the divestment date |
|
37,662 | ||||||
Other |
|
19,584 |
3,790 |
3,691 | ||||
|
|
|
| |||||
|
1,985,186 |
1,898,161 |
1,329,437 | |||||
|
||||||||
Changes in operating working capital |
|
|||||||
Held-for-trading financial investments |
|
17,252 |
8,330 |
(4,744) | ||||
Trade accounts receivable |
|
434,434 |
(618,069) |
23,282 | ||||
Inventories |
|
413,307 |
578,262 |
(498,471) | ||||
Taxes recoverable |
|
316,153 |
290,810 |
(44,633) | ||||
Prepaid expenses |
|
8,269 |
5,494 |
16,702 | ||||
Other receivables |
|
(8,479) |
(252,734) |
(332,375) | ||||
Trade payables |
|
(1,870,551) |
449,302 |
(266,760) | ||||
Taxes payable |
|
(208,486) |
129,570 |
(50,545) | ||||
Advances from customers |
|
(5,336) |
8,242 |
(12,086) | ||||
Sundry provisions |
|
(5,003) |
(28,869) |
(14,551) | ||||
Other payables |
|
32,171 |
(40,600) |
184,657 | ||||
|
|
|
| |||||
Cash from operations |
|
1,108,917 |
2,427,899 |
329,913 | ||||
|
||||||||
Interest paid |
|
(259,042) |
(181,343) |
(101,389) | ||||
Income tax and social contribution paid |
|
(94,662) |
(10,459) |
(22,362) | ||||
|
|
|
| |||||
Net cash generated by operating activities |
|
755,213 |
2,236,097 |
206,162 | ||||
|
||||||||
Proceeds from the sale of fixed assets |
|
97 |
532 |
363 | ||||
Acquisitions to property, plant and equipment |
(i) |
(751,078) |
(816,353) |
(1,156,787) | ||||
Acquisitions of intangible assets |
(4,557) |
(595) |
(8,870) | |||||
Held-for-maturity financial investments |
7,265 | |||||||
|
|
| ||||||
Net cash used in investing activities |
(755,538) |
(816,416) |
(1,158,029) | |||||
Short-term and long-term debt |
||||||||
Obtained borrowings |
803,625 |
1,394,810 |
1,656,951 | |||||
Payments of borrowings |
(968,354) |
(1,886,696) |
(1,841,649) | |||||
Project finance |
13 |
|||||||
Obtained funds |
91,094 |
357,319 |
||||||
Payments |
(80,391) |
(86,748) |
||||||
Dividends paid |
(4) |
(6) |
(2) | |||||
Repurchase of treasury shares |
19(b) |
|
(927) |
| ||||
|
|
| ||||||
Net cash used in financing activities |
(154,030) |
(222,248) |
(184,700) | |||||
Exchange variation on cash of foreign subsidiaries |
238,273 |
(119,521) |
14,773 | |||||
|
|
| ||||||
Increase (decrease) in cash and cash equivalents |
83,918 |
1,077,912 |
(1,121,794) | |||||
Represented by |
||||||||
Cash and cash equivalents at the beginning for the period |
7,439,723 |
3,993,359 |
4,335,859 | |||||
Cash and cash equivalents at the end for the period |
7,523,641 |
5,071,271 |
3,214,065 | |||||
|
|
| ||||||
Increase (decrease) in cash and cash equivalents |
83,918 |
1,077,912 |
(1,121,794) |
(i) Includes capitalized financial charges paid: Mar/2016 – R$188,725.
The Management notes are an integral part of the financial statements.
6
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
1. Operations
Braskem S.A. (hereinafter “Braskem or Company”) is a public corporation headquartered in Camaçari, Bahia (“BA”), 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
Other corporate events of 2015 and which did not produce significant impact on these financial statements were presented in the 2015 annual financial statements of the Company (Note 1(a)).
2. Summary of significant accounting policies
There were no changes in the accounting policies used in the preparation of the Quarterly Information in relation to those presented in the December 31, 2015 financial statements.
2.1. Basis of preparation
This Quarterly Information should be read together with the financial statements of Braskem as of December 31, 2015, which were prepared and presented 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, 2015 financial statements.
Issue of these financial statements was authorized by the Executive Board on May 04, 2016.
2.1.1 Consolidated quarterly information
The consolidated Quarterly Information was prepared and is being presented in accordance with the pronouncements IAS 34 - Interim Financial Reporting, which establishes the minimum content for interim financial statements.
The consolidated financial statements were prepared and presented in accordance with the International Financial Reporting Standards “IFRS” issued by the International Accounting Standards Board “IASB”.
All the financial statements’ relevant information are properly supported and correspond to the information used by Management in the Company’s management.
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
2.1.2 Consolidated quarterly information
The consolidated quarterly information includes the quarterly information of Braskem companies in which it, directly or indirectly, maintains a controlling equity interest or controls the activities, as presented below:
Total and voting interest - % | |||||||||||
Headquarters |
Mar/2016 |
Dec/2015 |
Dec/2014 | ||||||||
Direct and Indirect subsidiaries |
|||||||||||
Alclor Química de Alagoas Ltda ("Alclor") |
(i) |
Brazil |
100.00 |
100.00 |
100.00 | ||||||
Braskem America Finance Company ("Braskem America Finance") |
|
USA |
100.00 |
100.00 |
100.00 | ||||||
Braskem America, Inc. (“Braskem America”) |
|
USA |
100.00 |
100.00 |
100.00 | ||||||
Braskem Argentina S.A. (“Braskem Argentina”) |
|
Argentina |
100.00 |
100.00 |
100.00 | ||||||
Braskem International GmbH ("Braskem Austria") |
(ii) |
Austria |
100.00 |
100.00 |
100.00 | ||||||
Braskem Austria Finance GmbH ("Braskem Austria Finance") |
(iii) |
Austria |
100.00 |
100.00 |
100.00 | ||||||
Braskem Europe GmbH ("Braskem Alemanha") |
|
Germany |
100.00 |
100.00 |
100.00 | ||||||
Braskem Finance Limited (“Braskem Finance”) |
|
Cayman Islands |
100.00 |
100.00 |
100.00 | ||||||
Braskem Idesa |
|
Mexico |
75.00 |
75.00 |
75.00 | ||||||
Braskem Idesa Servicios S.A. de CV ("Braskem Idesa Serviços") |
Mexico |
75.00 |
75.00 |
75.00 | |||||||
Braskem Importação e Exportação Ltda. ("Braskem Importação") |
(iv) |
Brasil |
100.00 | ||||||||
Braskem Incoporated Limited ("Braskem Inc") |
Cayman Islands |
100.00 |
100.00 |
100.00 | |||||||
Braskem Mexico Proyectos S.A. de C.V. SOFOM ("Braskem México Sofom") |
Mexico |
100.00 |
100.00 |
| |||||||
Braskem Mexico, S. de RL de CV ("Braskem México") |
Mexico |
100.00 |
100.00 |
100.00 | |||||||
Braskem Mexico Servicios S. RL de CV ("Braskem México Serviços") |
Mexico |
100.00 |
100.00 |
100.00 | |||||||
Braskem Netherlands B.V. ("Braskem Holanda") |
Netherlands |
100.00 |
100.00 |
100.00 | |||||||
Braskem Netherlands Finance B.V. (“Braskem Holanda Finance”) |
Netherlands |
100.00 |
100.00 |
||||||||
Braskem Netherlands Inc. B.V. (“Braskem Holanda Inc”) |
Netherlands |
100.00 |
100.00 |
||||||||
Braskem Participações S.A. ("Braskem Participações") |
(iv) |
Brasil |
100.00 | ||||||||
Braskem Petroquímica Chile Ltda. (“Petroquímica Chile”) |
Chile |
100.00 |
100.00 |
100.00 | |||||||
Braskem Petroquímica Ibérica, S.L. ("Braskem Espanha") |
(v) |
Espanha |
100.00 | ||||||||
Braskem Petroquímica Ltda. ("Braskem Petroquímica") |
Brazil |
100.00 |
100.00 |
100.00 | |||||||
Quantiq Distribuidora Ltda. ("Quantiq") |
Brazil |
100.00 |
100.00 |
100.00 | |||||||
IQAG Armazéns Gerais Ltda. ("IQAG") |
Brazil |
100.00 |
100.00 |
100.00 | |||||||
Lantana Trading Co. Inc. (“Lantana”) |
Bahamas |
100.00 |
100.00 |
100.00 | |||||||
Norfolk Trading S.A. (“Norfolk”) |
(vi) |
Uruguai |
100.00 | ||||||||
Politeno Empreendimentos Ltda. (“Politeno Empreendimentos”) |
(iv) |
Brasil |
100.00 | ||||||||
|
|||||||||||
Specific Purpose Entity ("SPE") |
|
||||||||||
Fundo de Investimento Multimercado Crédito Privado Sol (“FIM Sol”) |
|
Brazil |
100.00 |
100.00 |
100.00 | ||||||
Fundo de Investimento Caixa Júpiter Multimercado |
|
|
|
Brazil |
100.00 |
100.00 |
100.00 | ||||
|
|
|
|
|
|
||||||
(i) |
Currently being merged. |
||||||||||
(ii) |
In the process of dissolution. |
||||||||||
(iii) |
Dissolved in January 2016. |
||||||||||
(iv) |
Merged in February 2015. |
||||||||||
(v) |
Dissolved in September 2015. |
||||||||||
(vi) |
Dissolved in March 2015. |
8
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
2.2. Foreign currency translation
The information on foreign currency translation was presented in the 2015 annual financial statements of the Company, in Note 2.2.
(a) Brazilian real as functional currency
The company has a few companies abroad that also use the real as their functional currency. Foreign currency transactions and balances are translated into the functional currency using the foreign exchange rates prevailing at the dates of the transactions or at year end, as applicable. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end foreign exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in the statement of operations as “financial income” and “financial expenses”, respectively, except those designated for hedge accounting, which are, in this case, deferred in equity as cash flow hedges.
(b) Exchange variation effects
The main effects from exchange variation in these financial statements are shown below:
End of period rate |
Average rate for period ended | ||||||||||||
Mar/2016 |
Dec/2015 |
Variation |
Mar/2016 |
Mar/2015 |
Mar/2014 |
Variation | |||||||
U.S. dollar - Brazilizan real |
3.5589 |
3.9048 |
-8.86% |
3.9022 |
2.8702 |
2.3652 |
35.95% | ||||||
U.S. dollar - Mexican peso |
17.2230 |
17.3700 |
-0.85% |
18.0244 |
14.9592 |
13.2311 |
20.49% | ||||||
U.S. dollar - Euro |
0.8779 |
0.9187 |
-4.44% |
0.9068 |
0.8900 |
0.7300 |
1.89% |
3. Cash and cash equivalents
The information on cash and cash equivalents was presented in the 2015 annual financial statements of the Company, in Note 5.
Mar/2016 |
Dec/2015 | |||||||||
| ||||||||||
Cash and banks |
(i) |
772,528 |
873,966 | |||||||
Cash equivalents: |
||||||||||
Domestic market |
1,502,370 |
2,428,995 | ||||||||
Foreign market |
(i) |
5,248,743 |
4,136,762 | |||||||
Total |
7,523,641 |
7,439,723 |
(i) On March 31, 2016, it includes cash and banks of R$53,586 (R$96,830 on December 31, 2015) and cash equivalents of R$74,503 (R$37,809 on December 31, 2015) of the subsidiary Braskem Idesa, available for use in its project.
9
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
4. Financial investments
The information on financial investments was presented in the 2015 annual financial statements of the Company, in Note 6.
Mar/2016 |
Dec/2015 | |||||||||
Held-for-trading |
||||||||||
Other |
1,397 |
1,172 | ||||||||
Held-to-maturity |
||||||||||
Quotas of investment funds in credit rights |
37,457 |
46,193 | ||||||||
Total |
38,854 |
47,365 | ||||||||
Current assets |
1,397 |
1,172 | ||||||||
Non-current assets |
37,457 |
46,193 | ||||||||
Total |
38,854 |
47,365 |
5. Trade accounts receivable
The information on trade accounts receivable was presented in the 2015 annual financial statements of the Company, in Note 7.
Mar/2016 |
Dec/2015 | |||||||
Consumers |
||||||||
Domestic market |
1,373,915 |
1,439,133 | ||||||
Foreign market |
1,297,068 |
1,643,807 | ||||||
Allowance for doubtful accounts |
(350,548) |
(327,974) | ||||||
Total |
2,320,435 |
2,754,966 | ||||||
Current assets |
2,308,564 |
2,735,144 | ||||||
Non-current assets |
11,871 |
19,822 | ||||||
Total |
2,320,435 |
2,754,966 |
6. Inventories
The information on inventories was presented in the 2015 annual financial statements of the Company, in Note 8.
Mar/2016 |
Dec/2015 | |||||||||
Finished goods |
3,710,937 |
3,928,446 | ||||||||
Raw materials, production inputs and packaging |
802,912 |
1,008,217 | ||||||||
Maintenance materials |
292,757 |
289,568 | ||||||||
Advances to suppliers |
301,294 |
315,234 | ||||||||
Imports in transit and other |
123,423 |
110,787 | ||||||||
Total |
5,231,323 |
5,652,252 | ||||||||
Current assets |
5,145,074 |
5,517,206 | ||||||||
Non-current assets |
86,249 |
135,046 | ||||||||
Total |
5,231,323 |
5,652,252 |
10
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
7. Related parties
The information concerning related parties was presented in the 2015 annual financial statements of the Company, in Note 9.
Balance sheet for associated companies, jointly-controlled investment and related companies |
|||||||||||||||||||||||||
|
|
|
|
|
|
Mar/2016 |
|
|
|
|
|
|
Dec/2015 |
||||||||||||
Odebrecht and |
Petrobras and |
Odebrecht and |
Petrobras and |
||||||||||||||||||||||
Balance sheet |
subsidiaries |
subsidiaries |
Other |
Total |
subsidiaries |
subsidiaries |
Other |
Total |
|||||||||||||||||
Assets |
|||||||||||||||||||||||||
Current |
|||||||||||||||||||||||||
Trade accounts receivable |
8,304 |
|
121,548 |
34,182 |
164,034 |
12,851 |
|
141,550 |
33,997 |
188,398 |
|||||||||||||||
Inventories |
167,442 |
7(b.i) |
|
167,442 |
138,619 |
7(b.i) |
138,619 |
||||||||||||||||||
Dividends and interest on capital |
2,350 |
2,350 |
|
||||||||||||||||||||||
Related parties |
10,320 |
|
10,320 |
9,927 |
580 |
10,507 |
|||||||||||||||||||
Non-current |
|||||||||||||||||||||||||
Advances to suppliers |
15,222 |
7(b.i) |
15,222 |
58,443 |
7(b.i) |
58,443 |
|||||||||||||||||||
Related parties |
|
|
|||||||||||||||||||||||
Intracompany loan |
80,175 |
80,175 |
78,332 |
78,332 |
|||||||||||||||||||||
Other |
228,146 |
228,146 |
66,301 |
66,301 |
|||||||||||||||||||||
Total assets |
190,968 |
440,189 |
36,532 |
667,689 |
209,913 |
296,110 |
34,577 |
540,600 |
|||||||||||||||||
Liabilities |
|||||||||||||||||||||||||
Current |
|
|
|
||||||||||||||||||||||
Trade payables |
118,406 |
|
1,235,830 |
|
1,517 |
|
1,355,753 |
284,973 |
|
1,400,485 |
|
2,011 |
|
1,687,469 |
|||||||||||
Total liabilities |
118,406 |
1,235,830 |
1,517 |
1,355,753 |
284,973 |
1,400,485 |
2,011 |
1,687,469 |
|||||||||||||||||
Transactions between associated companies, jointly-controlled investment and related companies | |||||||||||||||||||||||||
|
|
|
|
|
|
Mar/2016 |
|
|
|
|
|
|
Mar/2015 |
|
|
|
|
|
|
Mar/2014 | |||||
Odebrecht and |
Petrobras and |
Odebrecht and |
Petrobras and |
Odebrecht and |
Petrobras and |
||||||||||||||||||||
subsidiaries |
subsidiaries |
Other |
Total |
subsidiaries |
subsidiaries |
Other |
Total |
subsidiaries |
subsidiaries |
Other |
Total | ||||||||||||||
Transactions |
|||||||||||||||||||||||||
Sales of products |
15,569 |
695,947 |
117,856 |
|
829,372 |
12,688 |
601,706 |
118,932 |
|
733,326 |
8,845 |
303,220 |
59,552 |
371,617 | |||||||||||
Purchases of raw materials, finished goods |
|||||||||||||||||||||||||
services and utilities |
361,144 |
(i) |
2,536,367 |
22,165 |
|
2,919,676 |
829,358 |
(i) |
2,558,116 |
13,450 |
|
3,400,924 |
49,933 |
2,110,336 |
5,752 |
2,166,021 | |||||||||
Financial income (expenses) |
187 |
(50,061) |
|
|
(49,874) |
|
(35,065) |
|
|
(35,065) |
|
1,166 |
|
1,166 | |||||||||||
General and administrative expenses |
|||||||||||||||||||||||||
Post-employment benefits |
|||||||||||||||||||||||||
Odebrecht previdência Privada ("Odeprev") |
5,055 |
5,055 |
4,907 |
4,907 |
6,037 |
6,037 | |||||||||||||||||||
Gain from divestment of asset |
277,338 |
277,338 |
(i) Includes expenses with the Braskem Idesa project, of which R$330,406 related to the first quarter of 2016, and R$782,024 related to the first quarter of 2015 (Note 13).
11
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
The main transactions with related companies in the period, were:
(i) In March 2016, an agreement was entered into with Usina Conquista do Pontal S.A., with Agro Energia Santa Luzia S.A. and with Odebrecht Agroindustrial Participações S.A. to ensure the continued supply of hydrous ethanol to the Company, with technical flexibilities and differentiated commercial conditions, through an advance duly restated by the market rate and guaranteed by Odebrecht S.A. The Companies that are parties to the agreement are indirectly controlled by Odebrecht S.A. The price of hydrous ethanol is based on the Monthly Rate published by the Luiz de Queiroz College of Agriculture (ESALQ) Hydrous Fuel – São Paulo, in R$/liter, of the reference month and with a discount. The Agreement has an estimated maximum amount of R$305,000 and is valid through April 30, 2017.
(ii) In March 2016, an agreement was entered into with Refinaria de Petróleo Rio Grandense S.A. (“RPR”) for the sale of gasoil to be used as feedstock in its diesel production process, which is renewed on a monthly basis.
(iii) Since March 2016, Braskem maintains agreements for the sale of gasoline to RPR, renewable on a monthly basis.
(b) Key management personnel
Income statement transactions |
Mar/2016 |
Mar/2015 |
Mar/2014 | |||
Remuneration |
||||||
Short-term benefits |
10,280 |
10,160 |
3,486 | |||
Post-employment benefit |
76 |
59 |
76 | |||
Long-term incentives |
22 | |||||
Total |
10,356 |
10,219 |
3,584 |
8. Taxes recoverable
The information on taxes recoverable was presented in the 2015 annual financial statements of the Company, in Note 10.
Mar/2016 |
Dec/2015 | |||||
Brazil |
| |||||
IPI |
47,511 |
23,996 | ||||
Value-added tax on sales and services (ICMS) - normal operations |
414,115 |
403,842 | ||||
ICMS - credits from PP&E |
124,033 |
121,954 | ||||
Social integration program (PIS) and social contribution on revenue (COFINS) - normal operations |
21,415 |
69,431 | ||||
PIS and COFINS - credits from PP&E |
233,884 |
230,030 | ||||
Income tax and social contribution (IR and CSL) |
901,651 |
944,863 | ||||
REINTEGRA program |
138,936 |
274,654 | ||||
Federal supervenience |
173,042 |
173,436 | ||||
Other |
18,702 |
14,281 | ||||
Other countries |
||||||
Value-added tax |
271,009 |
277,751 | ||||
Income tax (IR) |
5,449 |
40,263 | ||||
Other |
4,822 |
1,559 | ||||
Total |
2,354,569 |
2,576,060 | ||||
Current assets |
1,081,509 |
1,272,004 | ||||
Non-current assets |
1,273,060 |
1,304,056 | ||||
Total |
2,354,569 |
2,576,060 |
12
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
9. Investments
The information related to investments was presented in the Company’s 2015 annual financial statements, in Note 11.
(a) Information on investments
Interest in total |
Adjusted net profit (loss) |
Adjusted | ||||||||||||||
and voting |
for the period |
equity | ||||||||||||||
Mar/2016 |
Mar/2015 |
Mar/2014 |
Mar/2016 |
Dec/2015 | ||||||||||||
Jointly-controlled investment |
|
|
|
|
|
|
|
| ||||||||
RPR |
33.20 |
4,788 |
8,173 |
324 |
120,211 |
145,551 | ||||||||||
Odebrecht Comercializadora de Energia S.A. ("OCE") |
20.00 |
(82) |
216 |
159 |
11,360 |
11,441 | ||||||||||
|
||||||||||||||||
Associates |
||||||||||||||||
Borealis Brasil S.A. ("Borealis") |
20.00 |
796 |
8,529 |
|
158,887 |
158,366 |
13 |
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(b) Summary of information from the partially owned subsidiary Braskem Idesa
Balance sheet |
|
|
|
|
|
|
|
|
|
| |
Assets |
Mar/2016 |
Dec/2015 |
Liabilities |
Mar/2016 |
Dec/2015 | ||||||
Current |
Current |
||||||||||
Cash and cash equivalents |
128,089 |
134,639 |
Trade payables |
221,093 |
429,400 | ||||||
Inventories |
159,145 |
173,129 |
Project finance |
392,181 |
302,266 | ||||||
Taxes recoverable |
178,903 |
219,071 |
Other payables |
91,558 |
106,911 | ||||||
Other receivables |
126,893 |
150,109 |
704,832 |
838,577 | |||||||
593,030 |
676,948 |
||||||||||
Non-current |
Non-current |
||||||||||
Deferred tax |
819,398 |
825,416 |
Project finance |
11,040,341 |
11,975,167 | ||||||
Other receivables |
18,221 |
32,080 |
Loan agreements |
6,211,364 |
5,911,266 | ||||||
Property, plant and equipment |
14,507,990 |
15,134,641 |
Other payables |
104,105 |
7,065 | ||||||
Intangible |
74,326 |
80,870 |
17,355,810 |
17,893,498 | |||||||
15,419,935 |
16,073,007 |
||||||||||
Shareholders' equity |
(2,047,677) |
(1,982,120) | |||||||||
Total assets |
16,012,965 |
16,749,955 |
Total liabilities and shareholders' equity |
16,012,965 |
16,749,955 | ||||||
- | |||||||||||
Statement of operations |
|
|
|
|
|
|
|
|
|
| |
Mar/2016 |
Mar/2015 |
Mar/2014 | |||||||||
Gross profit (loss) |
2,564 |
(4,717) |
(768) | ||||||||
Operating expenses, net |
(29,825) |
(18,589) |
(14,017) | ||||||||
Financial results |
(45,711) |
(28,460) |
(4,819) | ||||||||
Loss before income tax |
(72,972) |
(51,766) |
(19,604) | ||||||||
Income tax |
(2,338) |
(23,337) |
4,464 | ||||||||
Loss for the period |
(75,310) |
(75,103) |
(15,140) | ||||||||
Statement of cash flows |
|
|
|
|
|
|
|
|
|
| |
Mar/2016 |
Mar/2015 |
Mar/2014 | |||||||||
Cash flows from operating activities |
|||||||||||
Cash generated by operating activities |
(123,198) |
(49,925) |
(251,389) | ||||||||
Net cash used in investing activities |
(569,535) |
(548,290) |
(773,660) | ||||||||
Net cash provided by financing activities |
|||||||||||
Project finance |
9,593 |
357,319 |
| ||||||||
Related parties |
662,966 |
244,322 |
357,061 | ||||||||
672,559 |
601,641 |
357,061 | |||||||||
Exchange variation on cash |
13,624 |
(35,096) |
8,163 | ||||||||
| |||||||||||
Decrease in cash and cash equivalents |
(6,550) |
(31,670) |
(659,825) | ||||||||
Represented by: |
|||||||||||
Cash and cash equivalents at the beginning for the period |
134,639 |
333,864 |
809,875 | ||||||||
Cash and cash equivalents at the end for the period |
128,089 |
302,194 |
150,050 | ||||||||
| |||||||||||
Decrease in cash and cash equivalents |
(6,550) |
(31,670) |
(659,825) |
14
Braskem S.A.
Notes to the financial statements
at March 31, 2016
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 2015 annual financial statements, in Note 12.
|
|
|
|
Mar/2016 |
|
|
|
|
Dec/2015 | |||||
Accumulated |
Accumulated |
|||||||||||||
depreciation/ |
depreciation/ |
|||||||||||||
Cost |
depletion |
Net |
Cost |
depletion |
Net | |||||||||
Land |
|
465,777 |
|
465,777 |
479,621 |
|
479,621 | |||||||
Buildings and improvements |
|
5,138,834 |
(917,734) |
4,221,100 |
5,435,600 |
(904,324) |
4,531,276 | |||||||
Machinery, equipment and installations |
|
36,673,379 |
(14,914,956) |
21,758,423 |
37,401,007 |
(14,513,744) |
22,887,263 | |||||||
Projects and stoppage in progress |
(i) |
5,815,999 |
|
5,815,999 |
5,506,044 |
|
5,506,044 | |||||||
Other |
|
1,249,616 |
(674,103) |
575,513 |
1,212,365 |
(654,606) |
557,759 | |||||||
Total |
49,343,605 |
(16,506,793) |
32,836,812 |
50,034,637 |
(16,072,674) |
33,961,963 |
On March 31, 2016, the main amounts included in this account refer to the expenditures with the subsidiary Braskem Idesa project (R$2,278,116) and expenditures with planned shutdown maintenance which is in preparation or in progress (R$636,416). The balance corresponds mainly to diverse projects aimed at maintenance of plants’ production capacity.
Capitalized charges in the period: R$219,536 (R$170,987 on March 31, 2015).
Impairment test for property, plant and equipment
There were no significant events or circumstances in the period ended March 31, 2016 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 2015 annual financial statements of the Company, in Note 13.
|
|
|
|
Mar/2016 |
Dec/2015 | |||||||||
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 |
289,504 |
(101,951) |
187,553 |
298,438 |
(100,782) |
197,656 | ||||||||
Software and use rights |
534,770 |
(340,205) |
194,565 |
536,786 |
(336,029) |
200,757 | ||||||||
Contracts with customers and suppliers |
743,353 |
(350,650) |
392,703 |
795,782 |
(365,509) |
430,273 | ||||||||
Total |
4,755,349 |
(1,921,610) |
2,833,739 |
4,818,728 |
(1,931,124) |
2,887,604 |
Impairment of intangible assets with definite and indefinite useful life
There were no significant events or circumstances in the period ended March 31, 2016 that indicated the need for updating the impairment testing of intangible assets with indefinite useful life made in the end of 2015, or that indicated the need to perform an impairment testing of intangible assets with definite useful life.
15
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
12. Borrowings
The information on borrowings was presented in the 2015 annual financial statements of the Company, in Note 14.
Annual financial charges |
Mar/2016 |
Dec/2015 | |||||||||
Foreign currency |
| ||||||||||
Bonds |
Note 12 (a) |
15,537,988 |
17,004,617 | ||||||||
Advances on exchange contracts |
US dollar exchange variation + 3.34% |
557,659 |
255,809 | ||||||||
Export prepayment |
US dollar exchange variation + 1.10% + semiannual Libor |
501,538 |
549,036 | ||||||||
BNDES |
Note 12 (b) |
333,295 |
409,076 | ||||||||
Export credit notes |
Note 12 (c) |
1,285,417 |
1,405,227 | ||||||||
Working capital |
US dollar exchange variation + 1.70% above Libor |
1,736,993 |
1,907,145 | ||||||||
Transactions costs |
(236,137) |
(248,838) | |||||||||
19,716,753 |
21,282,072 | ||||||||||
Current liabilities |
1,269,632 |
763,070 | |||||||||
Non-current liabilities |
18,447,121 |
20,519,001 | |||||||||
Total |
19,716,753 |
21,282,071 | |||||||||
Local currency |
|||||||||||
Export credit notes |
Note 12 (c) |
2,122,870 |
2,350,965 | ||||||||
BNDES |
Note 12 (b) |
2,866,296 |
3,001,776 | ||||||||
BNB/ FINAME/ FINEP/ FUNDES |
6.47% |
608,886 |
642,739 | ||||||||
BNB/ FINAME/ FINEP/ FUNDES |
TJLP + 1.90% |
2,097 |
2,177 | ||||||||
Fundo de Desenvolvimento do Nordeste (FDNE) |
6.50% |
52,760 |
51,939 | ||||||||
Other |
CDI + 0.04% |
24,488 |
23,714 | ||||||||
Transactions costs |
(15,395) |
(16,581) | |||||||||
5,662,002 |
6,056,729 | ||||||||||
Current liabilities |
991,908 |
1,205,469 | |||||||||
Non-current liabilities |
4,670,094 |
4,851,260 | |||||||||
Total |
5,662,002 |
6,056,729 | |||||||||
Current liabilities |
2,261,540 |
1,968,540 | |||||||||
Non-current liabilities |
23,117,215 |
25,370,260 | |||||||||
Total |
25,378,755 |
27,338,800 |
16
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(a) Bonds
Issue amount |
Interest |
||||||||||
Issue date |
|
US$ |
Maturity |
(% per year) |
Mar/2016 |
Dec/2015 | |||||
September - 2006 |
275,000 |
January - 2017 |
8.00 |
201,672 |
225,637 | ||||||
June - 2008 |
500,000 |
June - 2018 |
7.25 |
482,209 |
539,327 | ||||||
May - 2010 |
400,000 |
May - 2020 |
7.00 |
174,396 |
188,088 | ||||||
May - 2010 |
350,000 |
May - 2020 |
7.00 |
1,280,250 |
1,380,764 | ||||||
October - 2010 |
450,000 |
no maturity date |
7.38 |
1,629,720 |
1,757,160 | ||||||
April - 2011 |
750,000 |
April - 2021 |
5.75 |
2,730,387 |
2,953,803 | ||||||
July - 2011 |
500,000 |
July - 2041 |
7.13 |
1,803,398 |
2,013,453 | ||||||
February - 2012 |
250,000 |
April - 2021 |
5.75 |
913,173 |
987,894 | ||||||
February - 2012 |
250,000 |
no maturity date |
7.38 |
905,400 |
976,200 | ||||||
May - 2012 |
500,000 |
May - 2022 |
5.38 |
1,818,771 |
1,969,307 | ||||||
July - 2012 |
250,000 |
July - 2041 |
7.13 |
901,699 |
1,006,727 | ||||||
February - 2014 |
500,000 |
February - 2024 |
6.45 |
1,797,942 |
2,004,171 | ||||||
May-2014 |
250,000 |
February - 2024 |
6.45 |
898,971 |
1,002,086 | ||||||
Total |
5,225,000 |
15,537,988 |
17,004,617 |
(b) BNDES borrowings
Projects |
Issue date |
Maturity |
Charges (% per year) |
Mar/2016 |
Dec/2015 | |||||
Foreign currency |
||||||||||
Other |
2006 |
October - 2016 |
US dollar exchange variation + 6.89 |
2,044 |
3,204 | |||||
Braskem Qpar expansion |
2007/2008 |
April - 2016 |
US dollar exchange variation + 6.89 |
549 |
2,426 | |||||
Green PE |
2009 |
July - 2017 |
US dollar exchange variation + 6.67 |
22,528 |
29,352 | |||||
Limit of credit II |
2009 |
January - 2017 |
US dollar exchange variation + 6.67 |
33,199 |
47,353 | |||||
New plant PVC Alagoas |
2010 |
January - 2020 |
US dollar exchange variation + 6.67 |
110,209 |
128,806 | |||||
Limit of credit III |
2011 |
October - 2018 |
US dollar exchange variation + 6.51 to 6.54 |
122,788 |
149,495 | |||||
Butadiene |
2011 |
January - 2021 |
US dollar exchange variation + 6.54 |
41,978 |
48,440 | |||||
333,295 |
409,076 | |||||||||
Local currency |
||||||||||
Other |
2006 |
September - 2016 |
TJLP + 2.80 |
9,032 |
13,501 | |||||
Braskem Qpar expansion |
2007/2008 |
February - 2016 |
TJLP + 2.15 to 3.30 |
|
5,372 | |||||
Green PE |
2009 |
June - 2017 |
TJLP + 0.00 to 4.78 |
99,687 |
119,201 | |||||
Limit of credit II |
2009 |
January - 2017 |
TJLP + 2.58 to 3.58 |
65,619 |
85,004 | |||||
Limit of credit II |
2009 |
January - 2021 |
4.00 to 4.50 |
92,141 |
96,698 | |||||
New plant PVC Alagoas |
2010 |
December - 2019 |
TJLP + 0.00 to 3.58 |
221,646 |
235,641 | |||||
New plant PVC Alagoas |
2010 |
December - 2019 |
5.50 |
25,061 |
26,732 | |||||
Limit of credit III |
2011 |
December - 2021 |
TJLP + 0.00 to 3.58 |
1,081,689 |
1,154,552 | |||||
Limit of credit III |
2011 |
December - 2021 |
SELIC + 2.32 to 2.78 |
278,849 |
284,263 | |||||
Limit of credit III |
2011 |
December - 2021 |
3.50 to 7.00 |
219,816 |
230,198 | |||||
Butadiene |
2011 |
December - 2020 |
TJLP + 0.00 to 3.45 |
91,911 |
96,407 | |||||
Finem |
2014 |
March - 2021 |
TJLP + 0.00 to 2.78 |
222,441 |
215,372 | |||||
Finem |
2014 |
March - 2021 |
SELIC + 2.78 |
170,109 |
160,603 | |||||
Finem |
2014 |
March - 2021 |
6.00 |
6,664 |
6,664 | |||||
Limit of credit IV |
2015 |
January - 2022 |
TJLP + 0.00 to 2.62 |
144,175 |
140,024 | |||||
Limit of credit IV |
2015 |
January - 2022 |
SELIC + 2.32 |
137,456 |
131,544 | |||||
2,866,296 |
3,001,776 | |||||||||
Total |
3,199,591 |
3,410,852 |
17
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(c) Export credit notes (“NCE”)
Initial amount |
|||||||||||
Issue date |
|
of the transaction |
Maturity |
Charges (% per year) |
Mar/2016 |
Dec/2015 | |||||
Foreign currency |
US$ |
||||||||||
November - 2006 |
|
167,014 |
May - 2018 |
Us dollar exchange variation + 8.10 |
286,463 |
308,069 | |||||
April - 2007 |
|
101,605 |
March - 2018 |
Us dollar exchange variation + 7.87 |
184,714 |
198,782 | |||||
May - 2007 |
|
146,010 |
May - 2019 |
Us dollar exchange variation + 7.85 |
274,018 |
294,840 | |||||
January - 2008 |
|
266,430 |
February - 2020 |
Us dollar exchange variation + 7.30 |
540,222 |
603,536 | |||||
|
681,059 |
1,285,417 |
1,405,227 | ||||||||
|
|||||||||||
Local currency |
|
||||||||||
April - 2010 |
|
50,000 |
October - 2021 |
105% of CDI |
37,905 |
36,653 | |||||
June - 2010 |
|
200,000 |
October - 2021 |
105% of CDI |
151,620 |
146,611 | |||||
February - 2011 |
|
250,000 |
October - 2021 |
105% of CDI |
151,620 |
146,611 | |||||
April - 2011 |
(i) |
450,000 |
April - 2019 |
112.5% of CDI |
463,758 |
464,039 | |||||
June - 2011 |
|
80,000 |
October - 2021 |
105% do CDI |
60,648 |
58,644 | |||||
August - 2011 |
(i) |
400,000 |
August - 2019 |
112,5% of CDI |
405,474 |
405,478 | |||||
June - 2012 |
|
100,000 |
October - 2021 |
105% of CDI |
75,810 |
73,305 | |||||
September - 2012 |
|
300,000 |
October - 2021 |
105% of CDI |
227,431 |
219,917 | |||||
October - 2012 |
|
85,000 |
October - 2021 |
105% of CDI |
64,439 |
62,310 | |||||
February - 2013 |
(ii) |
100,000 |
September - 2017 |
8.00 |
101,183 |
101,118 | |||||
February - 2013 |
(ii) |
100,000 |
February - 2016 |
8.00 |
|
101,248 | |||||
February - 2013 |
(ii) |
50,000 |
September - 2017 |
8.00 |
50,440 |
50,440 | |||||
February - 2013 |
(ii) |
100,000 |
February - 2016 |
8.00 |
|
101,118 | |||||
March - 2013 |
(ii) |
50,000 |
March - 2016 |
8.00 |
|
50,253 | |||||
June - 2014 |
(ii) |
50,000 |
June - 2017 |
7.50 |
50,010 |
50,010 | |||||
June - 2014 |
(ii) |
17,500 |
June - 2017 |
8.00 |
17,504 |
17,504 | |||||
June - 2014 |
(ii) |
10,000 |
June - 2017 |
8.00 |
10,002 |
10,002 | |||||
September - 2014 |
|
100,000 |
August - 2020 |
108% of CDI |
101,029 |
104,642 | |||||
November - 2014 |
(ii) |
150,000 |
November - 2017 |
8.00 |
153,997 |
151,062 | |||||
Total |
2,642,500 |
2,122,870 |
2,350,965 |
(i) The Company enters into swap transactions to offset the variation in the Interbank Certificate of Deposit (CDI) rate (Note 14.2.1 (a.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).
18
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(d) Payment schedule
The maturity profile of amounts maturing in the long-term is as follows:
Mar/2016 |
Dec/2015 | |||||
2017 |
1,269,181 |
1,737,331 | ||||
2018 |
2,468,266 |
2,633,143 | ||||
2019 |
3,176,126 |
3,320,800 | ||||
2020 |
2,568,133 |
2,757,234 | ||||
2021 |
3,909,096 |
4,257,177 | ||||
2022 |
1,891,474 |
2,071,030 | ||||
2023 |
7,668 |
7,540 | ||||
2024 |
2,685,429 |
2,944,726 | ||||
2025 and thereafter |
5,141,842 |
5,641,279 | ||||
Total |
23,117,215 |
25,370,260 |
(e) Guarantees
Braskem gave collateral for part of its borrowings as follows:
Total |
Total |
|||||||
Loans |
Maturity |
debt 2015 |
guaranteed |
Guarantees | ||||
BNB |
December - 2022 |
157,169 |
157,169 |
Mortgage of plants, pledge of machinery and equipment | ||||
BNB |
August - 2024 |
239,899 |
239,899 |
Bank surety | ||||
BNDES |
December - 2021 |
3,199,591 |
3,199,591 |
Mortgage of plants, land and property, pledge of machinery and equipment | ||||
FUNDES |
June-2020 |
135,801 |
135,801 |
Mortgage of plants, land and property, pledge of machinery and equipment | ||||
FINEP |
July - 2024 |
76,017 |
76,017 |
Bank surety | ||||
FINAME |
February-2022 |
2,097 |
2,097 |
Pledge of equipment | ||||
Total |
3,810,574 |
3,810,574 |
19 |
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
13. Project finance
The information on project finance was presented in the 2015 annual financial statements in Note 15.
US$ |
||||||||||||
Identification |
Contract value |
Value received |
Maturity |
Charges (% per year) |
Mar/2016 |
Dec/2015 | ||||||
Project finance I |
700,000 |
700,000 |
February - 2027 |
Us dollar exchange variation + quarterly Libor + 3.25 |
2,529,725 |
2,720,874 | ||||||
Project finance II |
210,000 |
189,996 |
February - 2027 |
Us dollar exchange variation + 6.17 |
761,033 |
740,902 | ||||||
Project finance III |
600,000 |
600,000 |
February - 2029 |
Us dollar exchange variation + 4.33 |
2,169,555 |
2,334,133 | ||||||
Project finance IV |
660,000 |
680,004 |
February - 2029 |
Us dollar exchange variation + quarterly Libor + 3.88 |
2,388,521 |
2,645,645 | ||||||
Project finance V |
400,000 |
400,000 |
February - 2029 |
Us dollar exchange variation + quarterly Libor + 4.65 |
1,448,033 |
1,557,360 | ||||||
Project finance VI |
90,000 |
89,994 |
February - 2029 |
Us dollar exchange variation + quarterly Libor + 2.73 |
325,095 |
349,464 | ||||||
Project finance VII |
533,095 |
533,095 |
February - 2029 |
Us dollar exchange variation + quarterly Libor + 4.64 |
1,929,525 |
2,075,524 | ||||||
Transactions costs |
(153,480) |
(173,240) | ||||||||||
Total |
3,193,095 |
3,193,089 |
11,398,007 |
12,250,662 | ||||||||
VAT borrowings (i) |
November - 2029 |
2,00% above TIIE (ii) |
34,515 |
26,771 | ||||||||
34,515 |
26,771 | |||||||||||
11,432,522 |
12,277,433 | |||||||||||
Current liabilities |
392,181 |
302,266 | ||||||||||
Non-current liabilities |
11,040,341 |
11,975,167 | ||||||||||
Total |
11,432,522 |
12,277,433 |
(i) Financing for Braskem IDESA obtained in Mexican peso paid exclusively using the reimbursement of value-added taxes (Note 8 (a).ii). During the period ended March 31, 2016, the subsidiary Braskem Idesa raised R$91,094 and repaid R$81,501 (R$80,391 as principal and R$1,110 as interest).
(ii) TIIE – “Tasa de Interés Interbancaria de Equilibrio” – basic interest rate in Mexico, similar to the CDI overnight rate in Brazil.
The maturity profile of this long-term financing, by year of maturity, is as follows:
Mar/2016 |
Dec/2015 | |||
2017 |
533,136 |
687,211 | ||
2018 |
771,776 |
840,247 | ||
2019 |
801,599 |
872,994 | ||
2020 |
940,924 |
1,025,621 | ||
2021 |
1,075,239 |
1,172,569 | ||
2022 |
895,770 |
977,593 | ||
2023 |
1,186,548 |
1,294,219 | ||
2024 |
1,284,077 |
1,400,843 | ||
2025 |
1,283,676 |
1,398,554 | ||
2026 |
1,111,309 |
1,210,426 | ||
2027 and thereafter |
1,156,287 |
1,094,890 | ||
Total |
11,040,341 |
11,975,167 |
20
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
14. Financial instruments
The information related to financial instruments was presented in the 2015 financial statements of the Company, in Note 16.
14.1. Non-derivative financial instruments
Fair value |
Book value |
Fair value | ||||||||||||
Note |
Classification by category |
hierarchy |
Mar/2016 |
Dec/2015 |
Mar/2016 |
Dec/2015 | ||||||||
Cash and cash equivalents |
3 |
|||||||||||||
Cash and banks |
|
772,528 |
873,966 |
772,528 |
873,966 | |||||||||
Financial investments in Brazil |
|
Held-for-trading |
Level 2 |
|
605,770 |
|
605,770 | |||||||
Financial investments in Brazil |
|
Loans and receivables |
1,502,370 |
1,823,225 |
1,502,370 |
1,823,225 | ||||||||
Financial investments abroad |
|
Held-for-trading |
Level 2 |
5,248,743 |
4,136,762 |
5,248,743 |
4,136,762 | |||||||
|
7,523,641 |
7,439,723 |
7,523,641 |
7,439,723 | ||||||||||
|
||||||||||||||
Financial investments |
4 |
|||||||||||||
Other |
|
Held-for-trading |
Level 2 |
1,397 |
1,172 |
1,397 |
1,172 | |||||||
Quotas of receivables investment fund |
|
Held-to-maturity |
37,457 |
46,193 |
37,457 |
46,193 | ||||||||
|
38,854 |
47,365 |
38,854 |
47,365 | ||||||||||
|
||||||||||||||
Trade accounts receivable |
5 |
2,320,435 |
2,754,966 |
2,320,435 |
2,754,966 | |||||||||
|
||||||||||||||
Related parties credits |
7 |
Loans and receivables |
318,641 |
155,140 |
318,641 |
155,140 | ||||||||
|
||||||||||||||
Trade payables |
|
9,147,852 |
11,755,843 |
9,147,852 |
11,755,843 | |||||||||
|
||||||||||||||
Borrowings |
12 |
|||||||||||||
Foreign currency - Bond |
|
Level 1 |
15,537,988 |
17,004,617 |
12,250,933 |
14,434,854 | ||||||||
Foreign currency - other borrowings |
|
4,414,902 |
4,526,293 |
4,414,902 |
4,526,293 | |||||||||
Local currency |
|
5,677,397 |
6,073,310 |
5,677,397 |
6,073,310 | |||||||||
|
25,630,287 |
27,604,220 |
22,343,232 |
25,034,457 | ||||||||||
|
||||||||||||||
Project finance |
13 |
11,586,002 |
12,450,673 |
11,586,002 |
12,450,673 | |||||||||
|
||||||||||||||
Non-controlling loan in Braskem Idesa |
|
1,580,402 |
1,538,784 |
1,580,402 |
1,538,784 | |||||||||
|
||||||||||||||
Other payables (BNDESPAR) |
|
279,861 |
273,294 |
279,861 |
273,294 |
(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.
21
Braskem S.A.
Notes to the financial statements
at March 31, 2016
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 |
Net |
Net | ||||||||||||||
Identification |
Note |
Fair value hierarchy |
Principal exposure |
Derivatives |
(Asset)/Liability Dec/2015 |
Change in fair value |
Financial settlement |
(Asset)/Liability Mar/2016 | ||||||||
Non-hedge accounting transactions |
||||||||||||||||
Exchange swap |
|
Level 2 |
Argentine peso |
|
Dollar |
(38,990) |
(5,348) |
47,880 |
3,542 | |||||||
Interest rate swaps |
|
Level 2 |
Fixed rate |
CDI |
8,351 |
(2,380) |
(4,456) |
1,515 | ||||||||
(30,639) |
(7,728) |
43,424 |
5,057 | |||||||||||||
Hedge accounting transactions |
||||||||||||||||
Exchange swap |
14.2.1 (a.i) |
Level 2 |
CDI |
Dollar+Interests |
1,172,125 |
(138,043) |
675 |
1,034,757 | ||||||||
Interest rate swaps |
14.2.1 (a.ii.i) |
Level 2 |
Libor |
Fixed rates |
35,073 |
117,643 |
(18,154) |
134,562 | ||||||||
1,207,198 |
(20,400) |
(17,479) |
1,169,319 | |||||||||||||
Derivatives operations |
||||||||||||||||
Current assets |
(53,662) |
(11,058) | ||||||||||||||
Non-current assets |
(12,280) |
| ||||||||||||||
Current liabilities |
57,760 |
43,615 | ||||||||||||||
Non-current liabilities |
1,184,741 |
1,141,819 | ||||||||||||||
1,176,559 |
1,174,376 |
(a) Operations designated for hedge accounting
(a.i) Swaps related to export credit notes (NCE)
Identification |
Hedge |
Maturity |
||||||||
(exchange variation |
Fair value | |||||||||
Nominal value |
+ interest rate) |
Mar/2016 |
Dec/2015 | |||||||
Swap NCE I |
200,000 |
Us dollar exchange variation + 6.15% |
August 2019 |
267,631 |
301,325 | |||||
Swap NCE II |
100,000 |
Us dollar exchange variation + 6.15% |
August 2019 |
130,426 |
147,021 | |||||
Swap NCE III |
100,000 |
Us dollar exchange variation + 6.15% |
August 2019 |
128,076 |
144,496 | |||||
Swap NCE IV |
100,000 |
Us dollar exchange variation + 5.50% |
April 2019 |
109,006 |
124,071 | |||||
Swap NCE V |
100,000 |
Us dollar exchange variation + 5.50% |
April 2019 |
108,909 |
123,966 | |||||
Swap NCE VI |
150,000 |
Us dollar exchange variation + 7.90% |
April 2019 |
178,159 |
203,675 | |||||
Swap NCE VII |
100,000 |
Us dollar exchange variation + 4.93% |
April 2019 |
112,550 |
127,571 | |||||
Total |
850,000 |
1,034,757 |
1,172,125 | |||||||
Derivatives operations |
||||||||||
Current assets |
(11,058) |
(12,616) | ||||||||
Non-Current liabilities |
1,045,815 |
1,184,741 | ||||||||
Total |
1,034,757 |
1,172,125 |
(a.ii) Hedge operation by Braskem Idesa related to project finance
This hedge operation shares the same guarantees with the Project finance.
22
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(a.ii.i) Interest rate swap linked to Libor
Identification |
Nominal value |
Hedge |
Maturity |
|
|
Fair value | ||||
US$ |
(interest rate per year) |
Mar/2016 |
|
Dec/2015 | ||||||
Swap Libor I |
299,996 |
1.9825% |
May-2025 |
30,737 |
7,997 | |||||
Swap Libor II |
299,996 |
1.9825% |
May-2025 |
30,771 |
8,050 | |||||
Swap Libor III |
299,996 |
1.9825% |
May-2025 |
30,733 |
7,956 | |||||
Swap Libor IV |
129,976 |
1.9825% |
May-2025 |
13,317 |
3,465 | |||||
Swap Libor V |
132,996 |
1.9825% |
May-2025 |
13,642 |
3,569 | |||||
Swap Libor VI |
149,932 |
1.9825% |
May-2025 |
15,362 |
4,036 | |||||
Total |
1,312,892 |
134,562 |
35,073 | |||||||
Derivatives operations |
||||||||||
Non-Current assets |
|
(12,280) | ||||||||
Current liabilities |
38,558 |
47,353 | ||||||||
Non-Current liabilities |
96,004 |
| ||||||||
Total |
134,562 |
35,073 |
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 difference on the designated liabilities, partly eliminating the volatility of results.
Exports that were designated and not yet realized amounted to US$6,550,280, as shown below:
|
|
|
|
Total nominal value | ||
|
US$ | |||||
|
|
|
|
|||
2016 |
|
|
|
|
632,496 | |
2017 |
|
|
|
|
829,684 | |
2018 |
|
|
|
|
787,894 | |
2019 |
|
|
|
|
733,980 | |
2020 |
|
|
|
|
724,000 | |
2021 |
|
|
|
|
716,000 | |
2022 |
|
|
|
|
719,000 | |
2023 |
|
|
|
|
718,372 | |
2024 |
|
|
|
|
688,854 | |
|
|
|
|
6,550,280 |
Considering the strong cash generation in recent quarters, the Management of the Company believed it was an opportunity to prepay dollar-denominated debt, including liabilities designated as export hedging instruments. As a result of the decision, the amount of US$210,752 was discontinued prospectively. Exchange differences on the discontinued amount, of R$345,442, which is recorded under Shareholders' Equity as "OCI" will be transferred to net financial income (expenses) as from April 2016 onwards, as the hedged exports are realized.
23
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
For the portion of hedge accounting discontinued, Braskem will follow the international accounting standards IAS 39-32 and IFRS 7. In other words, if the hedging instrument expires or is sold, terminated or exercised, and the hedge was effective before this event (expiration, sale, termination or exercise), the cumulative gain or loss resulting from such hedging instrument will continue to be retained in equity since the period the hedge was in place, and continue to be recognized under shareholders' equity until the future hedged exports occur.
The following table provides the balances of exchange differences recognized in the Company's net financial income (expenses) due to the realization of exports designated for hedge accounting over the course of the quarter ended March 31, 2016:
|
|
Total nominal |
|
Convertion rate at |
|
Closing rate |
|
Total nominal |
|
|
value US$ |
|
inception R$/US$ |
|
R$/US$ |
|
value R$ |
|
|
|
|
|
|
|
|
|
First quarter |
|
206,951 |
|
2.0017 |
|
4.0399 |
|
421,800 |
|
|
|
|
|
|
|
|
421,800 |
The following table provides the changes related to hedge operations in the quarter:
|
|
|
|
|
|
US$ | ||
Exports in |
Hedge |
|||||||
Dec/2015 |
the period |
descontinued |
Mar/2016 | |||||
Designated balance |
6,757,231 |
(206,951) |
(210,751) |
6,339,529 |
On March 31, 2016, 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$ | |||||
|
|
|
|
|||
2016 |
|
|
|
|
1,664,035 | |
2017 |
|
|
|
|
281,802 | |
2018 |
|
|
|
|
1,152,280 | |
2019 |
|
|
|
|
444,236 | |
2020 |
|
|
|
|
570,782 | |
2021 |
|
|
|
|
1,017,703 | |
2022 |
|
|
|
|
519,837 | |
2024 |
|
|
|
|
688,854 | |
|
|
|
|
6,339,529 |
The changes in the exchange differences and the IR and CSL under “Other comprehensive income” (“OCI”) in equity are as follows:
Exchange |
Net | ||||
difference |
IR and CSL |
effect | |||
At December 31, 2015 |
(12,859,687) |
4,372,294 |
(8,487,393) | ||
Foreign exchange gain (loss) recorded in the period on OCI / IR and CSL |
2,220,529 |
(754,980) |
1,465,549 | ||
Foreign exchange gain (loss) transferred to profit or loss / IR and CSL |
421,800 |
(143,412) |
278,388 | ||
At March 31, 2016 |
(10,217,358) |
3,473,902 |
(6,743,456) |
24
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(a.ii) Liabilities related to the Project Finance of future sales in U.S. dollar
On March 31, 2016, hedged sales and the maturities of financial liabilities amounted to US$3,193,089 thousand and were distributed as follows:
|
|
|
|
Nominal value | ||
|
US$ | |||||
|
|
|
|
|||
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 |
The changes in the exchange differences and the IR under OCI in equity are as follows:
|
Exchange |
|
|
|
Net |
|
difference |
|
IR |
|
effect |
|
|
|
|
|
|
At December 31, 2015 |
(2,246,820) |
|
674,046 |
|
(1,572,774) |
|
|
|
|
|
|
Foreign exchange gain (loss) recorded in the period on OCI / IR |
(179,723) |
|
53,917 |
|
(125,806) |
|
|
|
|
|
|
At March 31, 2016 |
(2,426,543) |
|
727,963 |
|
(1,698,580) |
14.4 Credit quality of financial assets
(a) Trade accounts receivable
On March 31, 2016, the credit ratings for the domestic market were as follows:
|
|
|
|
|
(%) |
|
|
|
Mar/2016 |
|
Dec/2015 |
1 |
Minimum risk |
|
6.47 |
|
7.67 |
2 |
Low risk |
|
40.78 |
|
42.84 |
3 |
Moderate risk |
|
33.68 |
|
33.07 |
4 |
High risk |
|
16.62 |
|
13.74 |
5 |
Very high risk |
(i) |
2.45 |
|
2.69 |
(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.
25
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
Default indicators for the periods ended:
|
Last 12 months | ||
|
Domestic |
|
Export |
|
Market |
|
Market |
March 31, 2016 |
0.48% |
|
0.11% |
December 31, 2015 |
0.39% |
|
0.70% |
March 31, 2015 |
0.18% |
|
0.68% |
(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 credit rating from the following agencies: Standard & Poor’s, Moody’s and Fitch Ratings. Braskem’s financial policy determines “A-” as the minimum rating for financial investments.
Mar/2016 |
Dec/2015 | ||||
Financial assets with risk assessment |
| ||||
AAA |
5,656,534 |
5,982,393 | |||
AA+ |
30 |
| |||
AA |
4 |
27,753 | |||
AA- |
153,781 |
163,188 | |||
A+ |
1,397,662 |
1,076,803 | |||
A |
145,357 |
69,576 | |||
A- |
170,134 |
120,219 | |||
7,523,502 |
7,439,932 | ||||
Financial assets without risk assessment |
|||||
Quotas of investment funds in credit rights |
(i) |
37,457 |
46,193 | ||
Other financial assets with no risk assessment |
1,536 |
963 | |||
38,993 |
47,156 | ||||
Total |
7,562,495 |
7,487,088 |
(i) Investments approved by the Management of the Company, as permitted by the Financial Policy.
26 |
Braskem S.A.
Notes to the financial statements
at March 31, 2016
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 March 31, 2016, 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;
· Selic 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) 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 March 31, 2016, with a probability of 5%, and under normal market conditions, was estimated by the Company at US$33,521 for the NCE exchange rate swap (Note 14.2.1(a.i)); and at US$6,987 for the swap of Libor related to Braskem Idesa’s project (Note 14.2.1 (a.ii.i)).
(c) Selection of scenarios
(c.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, Selic basic interest rate and the CDI interest rate, using the reference date of March 31, 2016. According to the Market Readout, at the end of 2016, the U.S. dollar will appreciate by 16.61% against the Brazilian real, compared to the closing PTAX rate at March 31, 2016, while the Selic rate will be 14.25% p.a. The 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 7.5%, 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 2016. 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.
27
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(c.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 |
(2,544,201) |
(3,829,537) |
(7,659,074) | |||
BNDES |
(55,357) |
(83,324) |
(166,647) | |||
Working capital / structured operations |
(501,994) |
(755,602) |
(1,511,205) | |||
Export prepayments |
(80,797) |
(121,616) |
(243,233) | |||
Project finance |
(1,893,102) |
(2,849,502) |
(5,699,003) | |||
Exchange Agreement Advances |
(62,498) |
(94,072) |
(188,143) | |||
Swaps |
(322,238) |
(485,033) |
(647,828) | |||
Financial investments abroad |
843,758 |
1,270,026 |
2,540,052 | |||
Mexican peso/Brazilian real |
||||||
Project finance |
(8,136) |
(8,629) |
(17,258) | |||
Selic interest rate |
||||||
BNDES |
|
(97,994) |
(208,897) | |||
Libor floating interest rate |
||||||
Working capital / structured operations |
(2,212) |
(11,062) |
(22,124) | |||
Export prepayments |
(2,137) |
(10,686) |
(21,372) | |||
Swaps |
(2,773) |
(13,961) |
(28,165) | |||
CDI interest rate |
||||||
NCE |
|
(56,270) |
(117,047) | |||
NCA |
|
|
(180,248) |
|
(389,329) | |
Swaps NCE |
|
|
(224) |
|
(446) | |
Financial investments in local currency |
|
|
61,675 |
|
122,973 | |
|
|
|
| |||
Probable |
Possible adverse |
Extreme adverse | ||||
Instrument / Sensitivity |
8.0% |
8.5% |
9.0% | |||
TJLP interest rate |
||||||
BNDES |
|
(53,429) |
|
(108,080) |
|
(163,975) |
Other government agents |
|
(59) |
(119) |
(181) |
28
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
15. Taxes payable
The information related to taxes payable was presented in the Company’s 2015 annual financial statements, in Note 17.
Mar/2016 |
Dec/2015 | |||||||||
| ||||||||||
Brazil |
||||||||||
IPI |
75,906 |
61,784 | ||||||||
IR and CSL |
150,700 |
175,963 | ||||||||
ICMS |
206,254 |
149,811 | ||||||||
Other |
97,368 |
88,198 | ||||||||
Other countries |
||||||||||
IR |
247,754 |
238,645 | ||||||||
Value-added tax |
62,975 |
56,975 | ||||||||
Total |
840,957 |
771,376 | ||||||||
Current liabilities |
811,383 |
744,660 | ||||||||
Non-current liabilities |
29,574 |
26,716 | ||||||||
Total |
840,957 |
771,376 |
16. Income tax (“IR”) and social contribution (“CSLL”)
The information related to income tax and social contribution was presented in the Company’s 2015 annual financial statements, in Note 19.
(a) Reconciliation of the effects of income tax and social contribution on profit or loss
Mar/2016 |
Mar/2015 |
Mar/2014 | |||||
| |||||||
Income before IR and CSL |
997,825 |
379,325 |
569,133 | ||||
IR and CSL at the rate of 34% |
(339,261) |
(128,974) |
(193,505) | ||||
Permanent adjustments to the IR and CSL calculation basis |
|||||||
IR and CSL on equity in results of investees |
573 |
681 |
(8,057) | ||||
Other permanent adjustments |
87,760 |
(47,040) |
28,772 | ||||
Effect of IR and CSL on results of operations |
(250,928) |
(175,333) |
(172,790) | ||||
Breakdown of IR and CSL: |
|||||||
Current IR and CSL |
(331,825) |
(50,302) |
(53,456) | ||||
Deferred IR and CSL |
80,897 |
(125,031) |
(119,334) | ||||
Total |
(250,928) |
(175,333) |
(172,790) |
29
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(b) Breakdown of deferred income tax and social contribution
Assets |
Mar/2016 |
Dec/2015 | ||
Tax losses (IR) and negative base (CSL) |
1,635,962 |
2,144,798 | ||
Goodwill amortized |
5,669 |
6,017 | ||
Exchange variations |
1,847,995 |
2,925,895 | ||
Temporary adjustments |
763,315 |
50,628 | ||
Business combination |
189,832 |
189,403 | ||
Deferred charges - write-off |
20,848 |
20,848 | ||
4,463,621 |
5,337,589 | |||
Liabilities |
||||
Amortization of goodwill based on future profitability |
743,505 |
735,019 | ||
Tax depreciation |
835,316 |
815,243 | ||
Temporary differences |
470,409 |
521,030 | ||
Business combination |
208,868 |
217,182 | ||
Additional indexation PP&E |
104,242 |
110,731 | ||
Amortization of fair value adjustments on the assets from the acquisiton of Quattor |
289,528 |
289,528 | ||
Other |
147,781 |
153,590 | ||
2,799,649 |
2,842,323 | |||
Net |
1,663,972 |
2,495,266 | ||
Presentation in the Balance Sheet: |
||||
Assets |
2,363,688 |
3,226,507 | ||
(-) Liabilities |
699,716 |
731,241 |
30 |
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(c) Net balance of deferred income and social contribution tax assets and liabilities
|
|
Mar/2016 | |||||||||
Headquarters |
|
|
|
IR and CSL |
|
| |||||
(Country) |
Asset |
Liability |
Balance | ||||||||
Assets |
|||||||||||
Braskem S.A. |
Brazil |
3,320,019 |
(1,981,500) |
1,338,519 | |||||||
Braskem Argentina |
Argentina |
12,664 |
|
12,664 | |||||||
Braskem Alemanha |
Germany |
83,636 |
|
83,636 | |||||||
Braskem Idesa |
Mexico |
879,419 |
(60,022) |
819,397 | |||||||
Braskem México Serviços |
Mexico |
2,488 |
|
2,488 | |||||||
Quantiq |
Brazil |
8,564 |
(1,643) |
6,921 | |||||||
Braskem Petroquímica - business combination effects |
Brazil |
100,063 |
|
100,063 | |||||||
4,406,853 |
(2,043,165) |
2,363,688 | |||||||||
Liabilities |
|||||||||||
Braskem America |
USA |
|
(459,163) |
(459,163) | |||||||
Braskem Petroquímica |
Brazil |
56,601 |
(162,350) |
(105,749) | |||||||
Braskem Petroquímica - business combination effects |
Brazil |
|
(134,802) |
(134,802) | |||||||
Petroquímica Chile |
Chile |
168 |
(170) |
(2) | |||||||
56,769 |
(756,485) |
(699,716) | |||||||||
|
|
Dec/2015 | |||||||||
Headquarters |
|
|
IR and CSL |
| |||||||
(Country) |
Asset |
Liability |
Balance | ||||||||
Assets |
|||||||||||
Braskem S.A. |
Brazil |
4,146,404 |
(1,967,050) |
2,179,354 | |||||||
Braskem Argentina |
Argentina |
8,235 |
|
8,235 | |||||||
Braskem Alemanha |
Germany |
104,785 |
|
104,785 | |||||||
Braskem Idesa |
Mexico |
890,723 |
(65,306) |
825,417 | |||||||
Braskem México Serviços |
Mexico |
2,894 |
|
2,894 | |||||||
Quantiq |
Brazil |
7,811 |
(1,623) |
6,188 | |||||||
Braskem Petroquímica - business combination effects |
Brazil |
99,634 |
|
99,634 | |||||||
5,260,486 |
(2,033,979) |
3,226,507 | |||||||||
Liabilities |
|||||||||||
Braskem America |
USA |
|
(509,328) |
(509,328) | |||||||
Braskem Petroquímica |
Brazil |
76,978 |
(160,812) |
(83,834) | |||||||
Braskem Petroquímica - business combination effects |
Brazil |
|
(138,029) |
(138,029) | |||||||
Petroquímica Chile |
Chile |
125 |
(175) |
(50) | |||||||
77,103 |
(808,344) |
(731,241) |
(d) Realization of deferred income tax and social contribution
In the period ended March 31, 2016, there were no material events or circumstances that indicate any compromise of the realization of these deferred taxes.
31
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
17. Sundry provisions
The information on sundry provisions was presented in the 2015 annual financial statements of the Company, in Note 20.
Mar/2016 |
Dec/2015 | |||||||||
Provision for customers rebates |
30,600 |
46,929 | ||||||||
Provision for recovery of environmental damages |
114,026 |
127,227 | ||||||||
Judicial and administrative provisions |
580,254 |
554,479 | ||||||||
Other |
18,031 |
19,279 | ||||||||
Total |
742,911 |
747,914 | ||||||||
Current liabilities |
71,512 |
93,942 | ||||||||
Non-current liabilities |
671,399 |
653,972 | ||||||||
Total |
742,911 |
747,914 |
The composition of provisions for judicial and administrative suits is as follows:
Mar/2016 |
Dec/2015 | |||||||||
Labor claims |
164,878 |
158,711 | ||||||||
Tax claims |
||||||||||
IR and CSL |
49,512 |
48,252 | ||||||||
PIS and COFINS |
50,724 |
49,266 | ||||||||
ICMS - interstate purchases |
201,759 |
195,320 | ||||||||
ICMS - other |
37,433 |
36,965 | ||||||||
Other |
47,146 |
38,337 | ||||||||
Societary claims and other |
- |
28,802 |
27,628 | |||||||
580,254 |
554,479 |
32
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
18. Contingencies
(a) Allegations
Braskem and its subsidiaries are subject to a number of anti-corruption and anti-bribery laws in the countries where they operate, including Federal Law 12,846/2013, or Brazilian Anticorruption Law, in force since January 28, 2014, and the U.S. Foreign Corrupt Practices Act.
In early March 2015, declarations made by defendants in judicial proceedings of a criminal nature were made public, in which Braskem, certain former managers and one former executive were cited in allegations of alleged improper payments in order to benefit the Company in raw-material supply agreements entered into with Petrobras (“Allegations”).
In light of such facts, the Company's Management and Board of Directors immediately approved the engagement of law firms with experience in similar cases in the United States and Brazil to conduct an independent internal investigation into the Allegations ("Investigation"). These firms are conducting the Investigation and will report their findings directly to an Ad Hoc committee of the Board of Directors of the Company. Through said firms, Braskem voluntarily contacted the 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) to inform them of the ongoing Investigation. The Company has been cooperating with these agencies and maintaining regular contact therewith through its law firms. The cooperation between the Company and these agencies includes the voluntary submission of documents to the regulatory agencies, as well as compliance with document requests, including the formal request made by the SEC (subpoena) on February 8, 2016.
The Company cannot anticipate the duration or outcome of the Investigation, which could take a significant length of time. The Company cannot anticipate the impact of the Investigation and the actions of authorities on the Company, or the resources required to remedy any occurrences. The scope of the Investigation may be expanded to include other matters. The Company cannot forecast the actions said authorities may take, which may include lawsuits brought against the Company or even against current or former officers, directors and employees. Moreover, the authorities with jurisdiction over the Company may impose financial penalties if the Investigation, or a concurrent investigation by authorities, find evidence of unlawful conduct. The financial exposure of the Company may be subject to obligations to indemnify, observing the legal limits, current and former officers, directors and employees for any losses incurred as a result of actions carried out on behalf of the Company, including reimbursement for attorneys’ fees. Additionally, the negative publicity of the Investigation and any potential regulatory sanctions may have a material adverse impact on our businesses, including reducing the demand for our products. Therefore, the Investigation and any concurrent investigation by the applicable authorities, as well as the class action mentioned below, may have a material adverse impact on our businesses, our reputation, financial condition, results of our operations, liquidity and price of any securities issued by the Company.
The Management is committed to taking all the necessary measures to clarify the facts and will keep the market informed of any developments in this matter.
33
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(b) Class actions
A class action has been filed in the U.S. courts by the Boilermaker-Blacksmith National Pension Trust, as Lead Plaintiff, alleging the Company has made misrepresentations and/or failed to disclose through its SEC filings the existence of unlawful payments. The Company has engaged an expert U.S. law firm to represent it and the Lead Plaintiff is expected to present its amended initial pleading by May 19, 2016.
The Company cannot foresee the outcome of this process. The Company may be cited as defendant in other legal actions. Furthermore, the Company is generally required to, observing the legal limits, indemnify directors, officers and employees that are defendants in actions of this nature. Said action requires significant time and dedication of the Management of the Company. The Company may also incur financial obligations that may have a material adverse impact on its financial condition and the results of its operations.
(c) Labor
(c.1) The labor action mentioned in Note 23(a.i) of the 2015 financial statements ended through a settlement between the parties.
(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$369,895, 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; 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. However, as the TRT did not judge on the merits, Braskem appealed once again to the TST.
No judicial deposit or other form of security was made for these suits.
The description of the main contingent liabilities of the Company was presented in the 2015 annual financial statements, in Note 23.
19. Shareholders’ Equity
The information related to the Company’s shareholders’ equity was presented in its 2015 annual financial statements, in Note 24.
(a) Capital
34
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
Preferred |
Preferred |
||||||||||||||||
Common |
shares |
shares |
|||||||||||||||
shares |
% |
class A |
% |
class B |
% |
Total |
% | ||||||||||
OSP and Odebrecht |
|
226,334,623 |
50.11% |
79,182,498 |
22.95% |
305,517,121 |
38.32% | ||||||||||
Petrobras |
|
212,426,952 |
47.03% |
75,753,239 |
21.96% |
288,180,191 |
36.15% | ||||||||||
ADR |
(i) |
26,859,246 |
7.79% |
26,859,246 |
3.37% | ||||||||||||
Other |
|
12,907,077 |
2.86% |
161,973,237 |
46.95% |
593,618 |
100.00% |
175,473,932 |
22.01% | ||||||||
Total |
|
451,668,652 |
100.00% |
343,768,220 |
99.65% |
593,618 |
100.00% |
796,030,490 |
99.85% | ||||||||
Braskem shares owned by subsidiary |
(ii) |
1,234,758 |
0.35% |
1,234,758 |
0.15% | ||||||||||||
Total |
451,668,652 |
100.00% |
345,002,978 |
100.00% |
593,618 |
100.00% |
797,265,248 |
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.
Only one repurchase was made under this program, on March 11, 2015, at the average price of R$11.58.
35
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
(c) Other comprehensive income - shareholders' equity
Attributed to shareholders' interest |
||||||||||||||||||||
Defined |
Foreign |
|||||||||||||||||||
Additional |
Deemed |
benefit |
Foreign |
currency |
Gain (loss) |
Total |
||||||||||||||
indexation of |
cost of |
plans actuarial |
sales |
Fair value |
translation |
on interest |
Braskem |
Non-controlling |
||||||||||||
PP&E |
PP&E |
loss |
hedge |
of hedge |
adjustment |
in subsidiary |
shareholders' |
interest in |
||||||||||||
(i) |
(i) |
(ii) |
(iii) |
(iii) |
(iv) |
(v) |
interest |
Braskem Idesa |
Total | |||||||||||
As of December 31, 2013 |
272,069 |
19,240 |
|
(11,647) |
|
(1,520,336) |
(85,020) |
242,407 |
(9,404) |
|
(1,092,691) |
14,860 |
(1,077,831) | |||||||
Additional indexation |
||||||||||||||||||||
Realization by depreciation or write-off assets |
(10,317) |
|
(10,317) |
(10,317) | ||||||||||||||||
Income tax and social contribution |
3,507 |
3,507 |
3,507 | |||||||||||||||||
|
||||||||||||||||||||
Deemed cost of jointly-controlled investment |
||||||||||||||||||||
Realization by depreciation or write-off assets |
|
(366) |
(366) |
(366) | ||||||||||||||||
Income tax and social contribution |
|
125 |
125 |
125 | ||||||||||||||||
|
||||||||||||||||||||
Foreign sales hedge |
||||||||||||||||||||
Exchange rate |
537,876 |
537,876 |
537,876 | |||||||||||||||||
Income tax and social contribution |
(182,878) |
(182,878) |
(182,878) | |||||||||||||||||
Fair value of Cash flow hedge |
||||||||||||||||||||
Change in fair value |
8,431 |
8,431 |
(5,014) |
3,417 | ||||||||||||||||
Transfer to profit or loss |
1,217 |
1,217 |
1,217 | |||||||||||||||||
Income tax and social contribution |
(8,395) |
(8,395) |
(8,395) | |||||||||||||||||
Foreign currency translation adjustment |
(46,134) |
|
(46,134) |
(3,535) |
(49,669) | |||||||||||||||
On March 31, 2014 |
265,259 |
18,999 |
(11,647) |
(1,165,338) |
(83,767) |
196,273 |
(9,404) |
(789,625) |
6,311 |
(783,314) | ||||||||||
On December 31, 2014 |
244,831 |
18,275 |
(11,647) |
(3,263,732) |
(289,667) |
387,287 |
(9,404) |
(2,924,057) |
(115,385) |
(3,039,442) | ||||||||||
Additional indexation |
||||||||||||||||||||
Realization by depreciation or write-off assets |
(10,317) |
(10,317) |
(10,317) | |||||||||||||||||
Income tax and social contribution |
3,507 |
3,507 |
3,507 | |||||||||||||||||
Deemed cost of jointly-controlled investment |
||||||||||||||||||||
Realization by depreciation or write-off assets |
|
(365) |
(365) |
(365) | ||||||||||||||||
Income tax and social contribution |
|
124 |
124 |
124 | ||||||||||||||||
Foreign sales hedge |
||||||||||||||||||||
Exchange rate |
(4,013,139) |
(4,013,139) |
(94,833) |
(4,107,972) | ||||||||||||||||
Income tax and social contribution |
1,320,976 |
1,320,976 |
17,746 |
1,338,722 | ||||||||||||||||
Fair value of Cash flow hedge |
||||||||||||||||||||
Change in fair value |
(347,224) |
(347,224) |
(10,032) |
(357,256) | ||||||||||||||||
Transfer to profit or loss |
(22,911) |
(22,911) |
(9,536) |
(32,447) | ||||||||||||||||
Income tax and social contribution |
118,696 |
118,696 |
4,270 |
122,966 | ||||||||||||||||
Foreign currency translation adjustment |
419,359 |
419,359 |
18,399 |
437,758 | ||||||||||||||||
On March 31, 2015 |
238,021 |
18,034 |
(11,647) |
(5,955,895) |
(541,106) |
806,646 |
(9,404) |
(5,455,351) |
(189,371) |
(5,644,722) |
36
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
Attributed to shareholders' interest |
|||||||||||||||||||||
Defined |
Foreign |
||||||||||||||||||||
Additional |
Deemed |
benefit |
Foreign |
currency |
Gain (loss) |
Total |
|||||||||||||||
indexation of |
cost of |
plans actuarial |
sales |
Fair value |
translation |
on interest |
Braskem |
Non-controlling |
|||||||||||||
PP&E |
PP&E |
loss |
hedge |
of hedge |
adjustment |
in subsidiary |
shareholders' |
interest in |
|||||||||||||
(i) |
(i) |
(ii) |
(iii) |
(iii) |
(iv) |
(v) |
interest |
Braskem Idesa |
Total | ||||||||||||
On December 31, 2015 |
217,595 |
17,309 |
(12,496) |
(9,666,973) |
(728,296) |
1,097,009 |
(9,404) |
(9,085,256) |
(476,708) |
(9,561,964) | |||||||||||
Additional indexation |
|||||||||||||||||||||
Realization by depreciation or write-off assets |
(10,317) |
(10,317) |
(10,317) | ||||||||||||||||||
Income tax and social contribution |
3,508 |
3,508 |
3,508 | ||||||||||||||||||
Deemed cost of jointly-controlled investment |
|||||||||||||||||||||
Realization by depreciation or write-off assets |
(365) |
(365) |
(365) | ||||||||||||||||||
Income tax and social contribution |
124 |
124 |
124 | ||||||||||||||||||
Foreign sales hedge |
|||||||||||||||||||||
Exchange rate |
2,085,737 |
2,085,737 |
(44,931) |
2,040,806 | |||||||||||||||||
Transfer to profit or loss |
421,800 |
421,800 |
|
421,800 | |||||||||||||||||
Income tax and social contribution |
(857,954) |
(857,954) |
13,479 |
(844,475) | |||||||||||||||||
Fair value of Cash flow hedge |
|||||||||||||||||||||
Change in fair value |
53,931 |
53,931 |
(27,812) |
26,119 | |||||||||||||||||
Transfer to profit or loss |
1,904 |
1,904 |
(105) |
1,799 | |||||||||||||||||
Income tax and social contribution |
(22,334) |
(22,334) |
8,375 |
(13,959) | |||||||||||||||||
Fair value of cash flow hedge from jointly-controlled |
(10,004) |
(10,004) |
|
(10,004) | |||||||||||||||||
Foreign currency translation adjustment |
|
(135,991) |
(135,991) |
71,359 |
(64,632) | ||||||||||||||||
On March 31, 2016 |
210,786 |
17,068 |
(12,496) |
(8,017,390) |
(704,799) |
961,018 |
(9,404) |
(7,555,217) |
(456,343) |
(8,011,560) |
37
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
20. Earnings per share
The information related to the earnings per share of the Company was presented in its 2015 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 | ||||||||
Mar/2016 |
|
Mar/2015 |
|
Mar/2014 | ||||
Profit for the period attributed to Company's shareholders |
774,734 |
251,403 |
405,306 | |||||
Distribution of dividends attributable to priority: |
||||||||
Preferred shares class "A" |
208,409 |
208,409 |
208,437 | |||||
Preferred shares class "B" |
360 |
360 |
360 | |||||
208,769 |
208,769 |
208,797 | ||||||
Distribution of 6% of unit value of common shares |
273,824 |
42,634 |
196,509 | |||||
Distribution of plus income, by class: |
||||||||
Common shares |
165,885 |
|||||||
Preferred shares class "A" |
126,256 |
|||||||
292,141 |
||||||||
Reconciliation of income available for distribution, by class (numerator): |
||||||||
Common shares |
439,709 |
42,634 |
196,509 | |||||
Preferred shares class "A" |
334,665 |
208,409 |
208,437 | |||||
Preferred shares class "B" |
360 |
360 |
360 | |||||
774,734 |
251,403 |
405,306 | ||||||
Weighted average number of shares, by class (denominator): |
||||||||
Common shares |
451,668,652 |
451,668,652 |
451,668,652 | |||||
Preferred shares class "A" |
343,768,220 |
343,830,342 |
(i) |
343,848,120 | ||||
Preferred shares class "B" |
593,618 |
593,818 |
593,818 | |||||
796,030,490 |
796,092,812 |
796,110,590 | ||||||
Profit per share (in R$) |
||||||||
Common shares |
0.9735 |
0.0944 |
0.4351 | |||||
Preferred shares class "A" |
0.9735 |
0.6061 |
0.6062 | |||||
Preferred shares class "B" |
0.6065 |
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 March 31, 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 |
19(b) |
|
(80,000) |
|
(17,778) |
|
|
|
|
|
|
Balance at March 31, 2015 |
|
|
343,768,120 |
|
343,830,342 |
38 |
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
21. Net sales revenues
The information on net sales revenue was presented in the 2015 annual financial statements of the Company, in Note 26.
Mar/2016 |
Mar/2015 |
Mar/2014 | ||||||
Sales revenue |
||||||||
Domestic market |
8,337,765 |
7,674,427 |
8,505,375 | |||||
Foreign market |
5,800,842 |
4,264,711 |
5,125,059 | |||||
14,138,607 |
11,939,138 |
13,630,434 | ||||||
Sales deductions |
||||||||
Taxes |
(1,861,544) |
(1,673,392) |
(1,688,017) | |||||
Sales returns |
(105,122) |
(70,424) |
(99,791) | |||||
(1,966,666) |
(1,743,816) |
(1,787,808) | ||||||
Net sales revenue |
12,171,941 |
10,195,322 |
11,842,626 |
22. Financial results
The information on financial results was presented in the 2015 annual financial statements of the Company, in Note 29.
Mar/2016 |
Mar/2015 |
Mar/2014 | ||||||||
Financial income |
||||||||||
Interest income |
112,850 |
152,115 |
52,124 | |||||||
Monetary variations |
41,514 |
38,705 |
16,719 | |||||||
Exchange rate variations |
(430,911) |
402,395 |
(60,899) | |||||||
Other |
13,432 |
10,108 |
8,939 | |||||||
(263,115) |
603,323 |
16,883 | ||||||||
Financial expenses |
||||||||||
Interest expenses |
(425,457) |
(422,194) |
(306,859) | |||||||
Monetary variations |
(105,034) |
(84,778) |
(85,866) | |||||||
Exchange rate variations |
(425,773) |
(451,495) |
53,865 | |||||||
Monetary variations on fiscal debts |
(27,613) |
(8,918) |
(30,425) | |||||||
Tax expenses on financial operations |
||||||||||
Discounts granted |
(20,863) |
(48,056) |
(31,293) | |||||||
Loans transaction costs - amortization |
(15,100) |
(20,450) |
(6,777) | |||||||
Adjustment to present value - appropriation |
(138,159) |
(111,731) |
(141,992) | |||||||
Other |
(54,291) |
(44,480) |
(27,681) | |||||||
(1,212,290) |
(1,192,102) |
(577,028) | ||||||||
Total |
(1,475,405) |
(588,779) |
(560,145) |
39
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
Mar/2016 |
Mar/2015 |
Mar/2014 | ||||||
Interest income |
||||||||
Held for sale |
4,415 |
22,362 |
373 | |||||
Loans and receivables |
93,608 |
52,932 |
32,759 | |||||
Held-to-maturity |
8,514 |
8,317 |
8,558 | |||||
106,537 |
83,611 |
41,690 | ||||||
Other assets not classifiable |
6,313 |
68,504 |
10,434 | |||||
Total |
112,850 |
152,115 |
52,124 |
23. Expenses by nature
The information on expenses by nature was presented in the 2015 annual financial statements of the Company, in Note 30.
Mar/2016 |
Mar/2015 |
Mar/2014 | |||||||
Classification by nature: |
|||||||||
Raw materials other inputs |
(7,286,714) |
(7,141,820) |
(8,939,861) | ||||||
Personnel expenses |
(637,648) |
(552,904) |
(530,148) | ||||||
Outsourced services |
(469,769) |
(381,240) |
(418,358) | ||||||
Tax expenses |
(3,686) |
(3,120) |
(3,257) | ||||||
Depreciation, amortization and depletion |
(582,819) |
(518,805) |
(501,105) | ||||||
Freights |
(503,801) |
(429,418) |
(386,191) | ||||||
Other expenses, net |
(215,961) |
(201,914) |
65,578 | ||||||
Total |
(9,700,398) |
(9,229,221) |
(10,713,342) | ||||||
Classification by function: |
|||||||||
Cost of products sold |
(8,924,605) |
(8,590,489) |
(10,324,626) | ||||||
Selling and distribution |
(319,877) |
(261,924) |
(269,509) | ||||||
General and administrative |
(348,717) |
(297,096) |
(275,014) | ||||||
Research and development |
(42,594) |
(39,819) |
(34,142) | ||||||
Other operating income (expenses), net |
(64,605) |
(39,893) |
189,949 | ||||||
Total |
(9,700,398) |
(9,229,221) |
(10,713,342) |
40
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
24. Segment information
The information by segment was presented in the 2015 annual financial statements, in Note 31.
|
|
|
|
|
|
|
|
|
|
|
|
Mar/2016 | |||
Operating expenses |
|||||||||||||||
Net |
Cost of |
Selling, general |
Results from |
Other operating |
|||||||||||
sales |
products |
Gross |
and distribution |
equity |
income |
Operating | |||||||||
revenue |
sold |
profit |
expenses |
investments |
(expenses), net |
profit (loss) | |||||||||
Reporting segments |
|||||||||||||||
Basic petrochemicals |
|
5,949,856 |
(4,814,505) |
1,135,351 |
(154,698) |
(32,526) |
948,127 | ||||||||
Polyolefins |
|
5,091,772 |
(4,048,606) |
1,043,166 |
(313,602) |
(12,163) |
717,401 | ||||||||
Vinyls |
|
746,358 |
(676,611) |
69,747 |
(55,398) |
64 |
14,413 | ||||||||
USA and Europe |
|
2,534,641 |
(1,623,713) |
910,928 |
(122,818) |
1,978 |
790,088 | ||||||||
Chemical distribution |
|
213,909 |
(168,940) |
44,969 |
(34,257) |
1,691 |
12,403 | ||||||||
Total |
|
14,536,536 |
(11,332,375) |
3,204,161 |
(680,773) |
(40,956) |
2,482,432 | ||||||||
|
|||||||||||||||
Other segments |
(i) |
171,134 |
(165,421) |
5,713 |
(31,444) |
|
(3,332) |
(29,063) | |||||||
Corporate unit |
|
(19,834) |
1,687 |
(20,317) |
(38,464) | ||||||||||
|
|||||||||||||||
Braskem consolidated before |
|
14,707,670 |
(11,497,796) |
3,209,874 |
(732,051) |
1,687 |
(64,605) |
2,414,905 | |||||||
|
|||||||||||||||
Eliminations and reclassifications |
|
(2,535,729) |
2,573,191 |
37,462 |
20,863 |
58,325 | |||||||||
|
|||||||||||||||
Total |
|
12,171,941 |
(8,924,605) |
3,247,336 |
(711,188) |
1,687 |
(64,605) |
2,473,230 | |||||||
|
|||||||||||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Mar/2015 | ||
|
Operating expenses |
||||||||||||||
|
Net |
Cost of |
Selling, general |
Results from |
Other operating |
||||||||||
|
sales |
products |
Gross |
and distribution |
equity |
income |
Operating | ||||||||
|
revenue |
sold |
profit |
expenses |
investments |
(expenses), net |
profit (loss) | ||||||||
Reporting segments |
|
||||||||||||||
Basic petrochemicals |
|
5,100,026 |
(4,629,944) |
470,082 |
(157,188) |
(6,583) |
306,311 | ||||||||
Polyolefins |
|
4,605,943 |
(3,714,139) |
891,804 |
(277,232) |
(6,302) |
608,270 | ||||||||
Vinyls |
|
639,826 |
(599,738) |
40,088 |
(51,116) |
4,837 |
(6,191) | ||||||||
USA and Europe |
|
1,751,244 |
(1,582,825) |
168,419 |
(88,981) |
|
79,438 | ||||||||
Chemical distribution |
|
193,009 |
(152,199) |
40,810 |
(30,156) |
148 |
10,802 | ||||||||
Total |
|
12,290,048 |
(10,678,845) |
1,611,203 |
(604,673) |
(7,900) |
998,630 | ||||||||
|
|||||||||||||||
Other segments |
(i) |
106,689 |
(77,189) |
29,500 |
(51,853) |
(1,750) |
(24,103) | ||||||||
Corporate unit |
|
9,631 |
2,003 |
(30,243) |
(18,609) | ||||||||||
|
|||||||||||||||
Braskem consolidated before |
|
12,396,737 |
(10,756,034) |
1,640,703 |
(646,895) |
2,003 |
(39,893) |
955,918 | |||||||
|
|||||||||||||||
Eliminations and reclassifications |
|
(2,201,415) |
2,165,545 |
(35,870) |
48,056 |
12,186 | |||||||||
|
|||||||||||||||
Total |
|
10,195,322 |
(8,590,489) |
1,604,833 |
(598,839) |
2,003 |
(39,893) |
968,104 | |||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Mar/2014 | ||
|
Operating expenses |
||||||||||||||
|
Net |
Cost of |
Selling, general |
Results from |
Other operating |
||||||||||
|
sales |
products |
Gross |
and distribution |
equity |
income |
Operating | ||||||||
|
revenue |
sold |
profit |
expenses |
investments |
(expenses), net |
profit (loss) | ||||||||
Reporting segments |
|
||||||||||||||
Basic petrochemicals |
|
6,638,139 |
(5,993,749) |
644,390 |
(151,098) |
217,528 |
(ii) |
710,820 | |||||||
Polyolefins |
|
4,529,089 |
(3,807,709) |
721,380 |
(233,081) |
(7,609) |
480,690 | ||||||||
Vinyls |
|
699,563 |
(645,765) |
53,798 |
(43,075) |
1,746 |
12,469 | ||||||||
USA and Europe |
|
2,042,039 |
(1,914,377) |
127,662 |
(78,459) |
2,795 |
51,998 | ||||||||
Chemical distribution |
|
231,348 |
(193,567) |
37,781 |
(24,159) |
(3,070) |
10,552 | ||||||||
Total |
|
14,140,178 |
(12,555,167) |
1,585,011 |
(529,872) |
211,390 |
1,266,529 | ||||||||
|
|||||||||||||||
Other segments |
(i) |
56,599 |
(56,912) |
(313) |
(15,423) |
784 |
(14,952) | ||||||||
Corporate unit |
|
(64,663) |
(6) |
(22,225) |
(55,601) | ||||||||||
|
|||||||||||||||
Braskem consolidated before |
|
14,196,777 |
(12,612,079) |
1,584,698 |
(609,958) |
(6) |
189,949 |
1,195,976 | |||||||
|
|||||||||||||||
Eliminations and reclassifications |
|
(2,354,151) |
2,287,453 |
(66,698) |
31,293 |
(66,698) | |||||||||
|
|||||||||||||||
Total |
|
11,842,626 |
(10,324,626) |
1,518,000 |
(578,665) |
(6) |
189,949 |
1,129,278 |
(i) This segment includes the results of the subsidiary Braskem Idesa.
(ii) Includes gain from sale of DAT.
41
Braskem S.A.
Notes to the financial statements
at March 31, 2016
All amounts in thousands, unless otherwise stated
25. Subsequent events
On April 6, 2016, the Annual Shareholders’ Meeting approved the payment of dividends for the fiscal year ended December 31, 2015, in the amount of R$1,000,000, which will be paid as from April 15, 2016.
Additionally, on the same date, Braskem Idesa produced the first batch of polyethylene in the Petrochemical Complex in Mexico. The plant’s commissioning began in December 2015 with the startup of the utilities area, followed by the cracker in March 2016. Over the coming months, the goal is to ramp up operations to reach the complex’s annual polyethylene production capacity of 1.05 million tons.
26. Information related to guaranteed securities issued by subsidiaries
Braskem S.A. has fully and unconditionally guaranteed the debt securities issued by Braskem Finance, Braskem America Finance and Braskem Holanda 100-percent-owned subsidiaries of Braskem. There are no significant restrictions on the ability of Braskem to obtain funds from these subsidiaries.
42
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: May 9, 2016BRASKEM S.A. | |||
By: | /s/ Pedro van Langendonck Teixeira de Freitas | ||
| |||
Name: | Pedro van Langendonck Teixeira de Freitas | ||
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.