bakitr1q16_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

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


For the month of May, 2016

(Commission File No. 1-14862 )

 

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


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



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

Form 20-F ___X___       Form 40-F ______

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

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

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

Yes ______       No ___X___

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


 
 

 

Braskem S.A.

Quarterly Information (ITR) at

March 31, 2016

and Independent Auditors’ Report Review

 

 

 

 


 

 

Report on review of interim financial information

 

 

To Shareholders, Members of the Board and Management

Braskem S.A.

Camaçari - Bahia

 

 

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Braskem S.A. (the “Company”) included in the Quarterly Financial Information for the quarter ended March 31, 2016, which comprises the balance sheet as of March 31, 2016, the statements of profit or loss and comprehensive income for the three-month period then ended, changes in equity and cash flows for the three-month period then ended, and notes to the interim financial information.

 

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

 

Scope of review

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

 

Conclusion on the individual interim financial information

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

 

Conclusion on the consolidated interim financial information

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

 

 

 

 

 


 

 

Emphasis of a matter

We draw attention to notes 18 (a) and (b) to the interim financial information that discloses the allegations, events and actions taken by the Company with respect to the ongoing internal investigations and the development of the class action brought in US courts. Our conclusion does not contain modifications in relation to these matters.

 Other matters

 

Statements of value added

We also reviewed the individual and consolidated statements of value added for the three-month period ended March 31, 2016, prepared under the responsibility of the Company's management, whose presentation on the interim financial information is required under the standards issued by CVM - Brazilian Securities and Exchange Commission applicable to the preparation of Interim Financial Information and considered as additional information by IFRS, which do not require the presentation of the statement of value added. These statements have been submitted to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that the accompanying statements of value added are not prepared, in all material respects, in accordance with the individual and consolidated interim financial information taken as a whole.

 

 

São Paulo, May 4, 2016

 

 

KPMG Auditores Independentes

CRC 2SP014428/O-6

Original report in Portuguese signed by

Anselmo Neves Macedo

Accountant CRC 1SP160482/O-6

 

 

 

 


 
 

Braskem S.A.

 

Balance sheet

at March 31, 2016

All amounts in thousands of reais                                                                                                                                      

 

 

 

 

 

 

Consolidated

 

Parent company

Assets

Note

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

3

 

7,523,641

 

7,439,723

 

3,170,043

 

4,773,251

 

Financial investments

4

 

1,397

 

1,172

 

1,397

 

1,172

 

Trade accounts receivable

5

 

2,308,564

 

2,735,144

 

2,360,292

 

2,526,510

 

Inventories

6

 

5,145,074

 

5,517,206

 

3,742,812

 

4,131,128

 

Taxes recoverable

8

 

1,081,509

 

1,272,004

 

642,787

 

762,824

 

Dividends and interest on capital

7

 

2,350

 

1,998

 

101,468

 

87,655

 

Prepaid expenses

 

 

157,901

 

166,170

 

140,643

 

139,668

 

Related parties

7

 

10,320

 

10,507

 

119,003

 

118,661

 

Derivatives operations

14.2

 

11,058

 

53,662

 

11,058

 

12,616

 

Other receivables

 

 

180,185

 

300,901

 

124,487

 

248,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,421,999

 

17,498,487

 

10,413,990

 

12,801,973

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

Financial investments

4

 

37,457

 

46,193

 

37,457

 

46,193

 

Trade accounts receivable

5

 

11,871

 

19,822

 

3,933,938

 

4,279,433

 

Advances to suppliers

6

 

86,249

 

135,046

 

86,249

 

135,046

 

Taxes recoverable

8

 

1,273,060

 

1,304,056

 

1,168,630

 

1,198,301

 

Deferred income tax and social contribution

16

 

2,363,688

 

3,226,507

 

1,338,519

 

2,179,354

 

Judicial deposits

 

 

278,139

 

277,093

 

269,848

 

268,572

 

Related parties

7

 

308,321

 

144,633

 

287,013

 

124,645

 

Insurance claims

 

 

69,523

 

63,199

 

65,582

 

60,778

 

Derivatives operations

14.2

 

 

 

12,280

 

 

 

 

 

Other receivables

 

 

256,029

 

298,057

 

128,714

 

125,898

 

Investments in subsidiaries and jointly-controlled investments

9

 

73,964

 

82,290

 

5,036,801

 

4,589,947

 

Other investments

 

 

4,064

 

4,064

 

3,828

 

3,828

 

Property, plant and equipment

10

 

32,836,812

 

33,961,963

 

16,273,692

 

16,542,078

 

Intangible assets

11

 

2,833,739

 

2,887,604

 

2,563,736

 

2,572,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,432,916

 

42,462,807

 

31,194,007

 

32,126,414

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

56,854,915

 

59,961,294

 

41,607,997

 

44,928,387

                     

 

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

 

       

Consolidated

 

Parent company

Liabilities and shareholders' equity

Note

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

           

 

     

 

Current liabilities

                 
 

Trade payables

   

9,046,935

 

11,698,695

 

8,821,805

 

9,557,676

 

Borrowings

12

 

2,261,540

 

1,968,540

 

2,759,670

 

2,567,124

 

Project finance

13

 

392,181

 

302,266

 

 

 

 

 

Derivatives operations

14.2

 

43,615

 

57,760

 

1,515

 

8,351

 

Payroll and related charges

   

675,049

 

605,059

 

505,234

 

446,125

 

Taxes payable

15

 

811,383

 

744,660

 

315,372

 

221,305

 

Dividends

   

753,664

 

753,668

 

753,664

 

753,668

 

Advances from customers

   

114,344

 

119,680

 

43,591

 

44,528

 

Sundry provisions

17

 

71,512

 

93,942

 

62,851

 

67,190

 

Accounts payable to related parties

7

 

 

 

 

 

2,619,928

 

4,297,735

 

Other payables

   

299,649

 

337,959

 

192,135

 

207,730

       

 

 

 

 

 

 

 

       

14,469,872

 

16,682,229

 

16,075,765

 

18,171,432

                     

Non-current liabilities

                 
 

Trade payables

7

 

100,917

 

57,148

 

1,815,401

 

3,420,281

 

Borrowings

12

 

23,117,215

 

25,370,260

 

7,531,694

 

8,207,012

 

Project finance

13

 

11,040,341

 

11,975,167

 

 

 

 

 

Derivatives operations

14.2

 

1,141,819

 

1,184,741

 

1,045,816

 

1,184,741

 

Taxes payable

15

 

29,574

 

26,716

 

28,294

 

25,825

 

Accounts payable to related parties

7

 

 

 

 

 

9,802,892

 

10,905,207

 

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

 

54,166

 

54,166

 

Provision for losses on subsidiaries

   

 

 

 

 

110,673

 

137,013

 

Sundry provisions

17

 

671,399

 

653,972

 

589,239

 

571,349

 

Other payables

   

212,617

 

248,618

 

170,746

 

179,873

       

 

 

 

 

 

 

 

       

38,742,981

 

41,941,354

 

21,148,921

 

24,685,467

                     

Shareholders' equity

19

               
 

Capital

   

8,043,222

 

8,043,222

 

8,043,222

 

8,043,222

 

Capital reserve

   

232,430

 

232,430

 

232,430

 

232,430

 

Revenue reserves

   

2,882,019

 

2,882,019

 

2,882,019

 

2,882,019

 

Other comprehensive income

   

(7,555,217)

 

(9,085,256)

 

(7,555,217)

 

(9,085,256)

 

Treasury shares

   

(49,819)

 

(49,819)

 

(927)

 

(927)

 

Accumulated profit

   

781,784

 

 

 

781,784

 

 

       

 

 

 

 

 

 

 

 

Total attributable to the Company's shareholders

   

4,334,419

 

2,022,596

 

4,383,311

 

2,071,488

                     
 

Non-controlling interest in Braskem Idesa

   

(692,357)

 

(684,885)

 

 

 

 

           

 

     

 

       

3,642,062

 

1,337,711

 

4,383,311

 

2,071,488

                     

Total liabilities and shareholders' equity

   

56,854,915

 

59,961,294

 

41,607,997

 

44,928,387

 

 

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

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

Parent company

 

 

 

Note

 

Mar/2016

 

Mar/2015

 

Mar/2016

 

Mar/2015

 

 

 

 

 

 

 

 

 

 

 

 

Net sales revenue

 

21

 

12,171,941

 

10,195,322

 

8,948,156

 

7,256,878

 

Cost of products sold

 

 

 

(8,924,605)

 

(8,590,489)

 

(7,153,761)

 

(6,067,009)

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

3,247,336

 

1,604,833

 

1,794,395

 

1,189,869

 

 

 

 

 

 

 

 

 

 

 

 

Income (expenses)

 

 

 

 

 

 

 

 

 

 

 

Selling and distribution

 

 

 

(319,877)

 

(261,924)

 

(222,625)

 

(194,937)

 

General and administrative

 

 

 

(348,717)

 

(297,096)

 

(194,041)

 

(209,415)

 

Research and development

 

 

 

(42,594)

 

(39,819)

 

(23,065)

 

(27,360)

 

Results from equity investments

 

9(c)

 

1,687

 

2,003

 

785,629

 

64,691

 

Other operating income (expenses), net

 

 

 

(64,605)

 

(39,893)

 

(61,501)

 

3,840

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

 

2,473,230

 

968,104

 

2,078,792

 

826,688

 

 

 

 

 

 

 

 

 

 

 

 

Financial results

 

22

 

 

 

 

 

 

 

 

 

Financial expenses

 

 

 

(1,212,290)

 

(1,192,102)

 

(734,424)

 

(1,651,664)

 

Financial income

 

 

 

(263,115)

 

603,323

 

(674,650)

 

1,166,146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,475,405)

 

(588,779)

 

(1,409,074)

 

(485,518)

 

 

 

 

 

 

 

 

 

 

 

 

Profit before income tax and

 

 

 

 

 

 

 

 

 

 

social contribution

 

 

 

997,825

 

379,325

 

669,718

 

341,170

 

 

 

 

 

 

 

 

 

 

 

 

 

Current and deferred income tax and social contribution

 

16

 

(250,928)

 

(175,333)

 

105,016

 

(89,767)

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

746,897

 

203,992

 

774,734

 

251,403

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

Company's shareholders

 

 

 

774,734

 

251,403

 

 

 

 

 

Non-controlling interest in Braskem Idesa

 

 

 

(27,837)

 

(47,411)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

746,897

 

203,992

 

 

 

 

 

                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

 

 

 

 

 

 

 

 

Consolidated

 

 

 

Parent company

 

 

 

Note

 

Mar/2016

 

Mar/2015

 

Mar/2016

 

Mar/2015

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

746,897

 

203,992

 

774,734

 

251,403

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

139,587

 

(311,431)

 

Income tax and social contribution

 

 

 

(13,959)

 

122,966

 

(47,460)

 

105,887

 

Fair value of cash flow hedge - Braskem Idesa

 

 

 

 

 

 

 

(83,752)

 

(45,895)

 

Income tax and social contribution

 

 

 

 

 

 

 

25,126

 

 

 

Fair value of cash flow hedge from jointly-controlled

 

 

 

(10,004)

 

 

 

(10,004)

 

 

 

 

 

 

 

3,955

 

(266,737)

 

23,497

 

(251,439)

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange variation of foreign sales hedge

 

14.3(a.i)

 

2,220,529

 

(3,728,640)

 

2,220,529

 

(3,728,640)

 

Sales Hedge - transfer to profit or loss

 

14.3(a.i)

 

421,800

 

 

 

421,800

 

 

 

Income tax and social contribution on exchange variation

 

 

 

(898,392)

 

1,267,738

 

(898,392)

 

1,267,738

 

Exchange variation of foreign sales hedge - Braskem Idesa

 

14.3(a.ii)

 

(179,723)

 

(379,332)

 

(134,792)

 

(284,499)

 

Income tax on exchange variation - Braskem Idesa

 

 

 

53,917

 

70,984

 

40,438

 

53,238

 

 

 

 

 

1,618,131

 

(2,769,250)

 

1,649,583

 

(2,692,163)

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign subsidiaries currency translation adjustment

 

 

 

(64,632)

 

437,758

 

(135,991)

 

419,359

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

1,557,454

 

(2,598,229)

 

1,537,089

 

(2,524,243)

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income (loss) for the year

 

 

 

2,304,351

 

(2,394,237)

 

2,311,823

 

(2,272,840)

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

Company's shareholders

 

 

 

2,311,823

 

(2,272,840)

 

 

 

 

 

Non-controlling interest in Braskem Idesa

 

 

 

(7,472)

 

(121,397)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income (loss) for the period

 

 

 

2,304,351

 

(2,394,237)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent company

 

 

 

 

 

 

 

 

 

Mar/2016

 

Mar/2015

 

 

 

Note

 

 

 

 

 

Basic and diluted

 

Basic and diluted

Profit per share attributable to the shareholders of the Company

 

 

 

 

 

 

 

 

 

 

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

 

20

 

 

 

 

 

 

 

 

 

Earnings per share - common

 

 

 

 

 

 

 

0.9735

 

0.0944

 

Earnings per share - preferred shares class "A"

 

 

 

 

 

 

 

0.9735

 

0.6061

 

Earnings per share - preferred shares class "B"

 

 

 

 

 

 

 

0.6065

 

0.6062

                       

 

The Management notes are an integral part of the financial statements

 

4

 


 
 

Braskem S.A.

 

Statement of changes in shareholder’s equity

All amounts in thousands of reais

 

 

     

Consolidated

     

Attributed to shareholders' interest

         
             

Revenue reserves

             

Total

       
                     

Additional

 

Other

         

Braskem

 

Non-controlling

 

Total

         

Capital

 

Legal

 

Retained

 

dividends

 

comprehensive

 

Treasury

 

Accumulated

 

shareholders'

 

interest in

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

earnings

 

proposed

 

income

 

shares

 

profit

 

interest

 

Braskem Idesa

 

equity

                                               

At December 31, 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 subsidiaries 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

 

 

 

 

 

 

Contributions to shareholders:

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional dividends proposed

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 in shareholder’s equity

All amounts in thousands of reais

 

 

 

 

 

 

Parent company

 

 

 

 

 

 

 

Revenue reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

Other

 

 

 

 

 

Total

 

 

 

 

 

Capital

 

Legal

 

Retained

 

dividends

 

comprehensive

 

Treasury

 

Accumulated

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

earnings

 

proposed

 

income

 

shares

 

profit

 

equity

                                       

At December 31, 2014

   

8,043,222

 

232,430

 

71,542

 

394,121

 

270,517

 

(2,924,057)

 

 

 

 

 

6,087,775

                                       

Comprehensive income for the period:

                                     

Profit for the period

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

251,403

 

251,403

Exchange variation of foreign sales hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

(2,692,163)

 

 

 

 

 

(2,692,163)

Fair value of cash flow hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

(251,439)

 

 

 

 

 

(251,439)

Foreign subsidiaries currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

419,359

 

 

 

 

 

419,359

     

 

 

 

 

 

 

 

 

 

 

(2,524,243)

 

 

 

251,403

 

(2,272,840)

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

 

 

Contributions to shareholders:

                                     

Additional dividends proposed

19(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

(927)

 

 

 

(927)

     

 

 

 

 

 

 

 

 

 

 

 

 

(927)

 

 

 

(927)

At March 31, 2015

   

8,043,222

 

232,430

 

71,542

 

394,121

 

270,517

 

(5,455,351)

 

(927)

 

258,454

 

3,814,008

                                       

At December 31, 2015

   

8,043,222

 

232,430

 

229,992

 

2,404,663

 

247,364

 

(9,085,256)

 

(927)

 

 

 

2,071,488

                                       

Comprehensive income for the period:

                                     

Profit for the period

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

774,734

 

774,734

Exchange variation of foreign sales hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

1,649,583

 

 

 

 

 

1,649,583

Fair value of cash flow hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

23,497

 

 

 

 

 

23,497

Foreign subsidiaries currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

(135,991)

 

 

 

 

 

(135,991)

     

 

 

 

 

 

 

 

 

 

 

1,537,089

 

 

 

774,734

 

2,311,823

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)

 

(927)

 

781,784

 

4,383,311

 

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

 

6

 


 
 

Braskem S.A.

 

Statement of cash flows

at March 31, 2016

All amounts in thousands of reais

 

 

 

       

Consolidated

 

Parent company

   

Note

 

Mar/2016

 

Mar/2015

 

Mar/2016

 

Mar/2015

                     

Profit before income tax and social contribution

   

997,825

 

379,325

 

669,718

 

341,170

       

 

 

 

 

 

 

 

Adjustments for reconciliation of profit

   

 

 

 

 

 

 

 

 

Depreciation, amortization and depletion

   

582,819

 

518,805

 

490,773

 

442,786

 

Results from equity investments

9(c)

 

(1,687)

 

(2,003)

 

(785,629)

 

(64,691)

 

Interest and monetary and exchange variations, net

   

386,645

 

998,244

 

560,859

 

1,144,124

 

Other

   

19,584

 

3,790

 

19,582

 

2,029

 

 

 

 

 

 

 

 

 

 

 

       

1,985,186

 

1,898,161

 

955,303

 

1,865,418

                     

Changes in operating working capital

                 
 

Held-for-trading financial investments

   

17,252

 

8,330

 

17,250

 

17,653

 

Trade accounts receivable

   

434,434

 

(618,069)

 

511,695

 

(1,097,247)

 

Inventories

   

413,307

 

578,262

 

428,583

 

616,081

 

Taxes recoverable

   

316,153

 

290,810

 

165,058

 

198,677

 

Prepaid expenses

   

8,269

 

5,494

 

(975)

 

17,713

 

Other receivables

   

(8,479)

 

(252,734)

 

(47,434)

 

(255,658)

 

Trade payables

   

(1,870,551)

 

449,302

 

(1,603,311)

 

424,869

 

Taxes payable

   

(208,486)

 

129,570

 

96,534

 

77,499

 

Advances from customers

   

(5,336)

 

8,242

 

(937)

 

725

 

Sundry provisions

   

(5,003)

 

(28,869)

 

13,551

 

(9,561)

 

Other payables

   

32,171

 

(40,600)

 

27,820

 

(292,697)

       

 

 

 

 

 

 

 

Cash from operations

   

1,108,917

 

2,427,899

 

563,137

 

1,563,472

                     
 

Interest paid

   

(259,042)

 

(181,343)

 

(120,010)

 

(82,677)

 

Income tax and social contribution paid

   

(94,662)

 

(10,459)

 

(15,350)

 

(9,124)

       

 

 

 

 

 

 

 

Net cash generated by operating activities

   

755,213

 

2,236,097

 

427,777

 

1,471,671

                     

Proceeds from the sale of fixed assets

   

97

 

532

 

18

 

139

Acquisitions to property, plant and equipment

(i)

 

(751,078)

 

(816,353)

 

(206,001)

 

(226,751)

Acquisitions of intangible assets

   

(4,557)

 

(595)

 

(4,557)

 

(595)

       

 

 

 

 

 

 

 

Net cash used in investing activities

   

(755,538)

 

(816,416)

 

(210,540)

 

(227,207)

                     

Short-term and Long-term debit

                 
 

Obtained borrowings

   

803,625

 

1,394,810

 

823,523

 

699,973

 

Payment of borrowings

   

(968,354)

 

(1,886,696)

 

(925,757)

 

(1,087,288)

Project finance

13

 

 

 

 

 

 

 

 

 

Obtained borrowings

   

91,094

 

357,319

 

 

 

 

 

Payment of borrowings

   

(80,391)

 

(86,748)

 

 

 

 

Related parties

   

 

 

 

 

 

 

 

 

Payment of loans

   

 

 

 

 

(1,718,207)

 

(200,022)

 

Transactions current active

   

 

 

 

 

 

 

1,766

Dividends paid

   

(4)

 

(6)

 

(4)

 

(6)

Repurchase of treasury shares

19(b)

 

 

 

(927)

 

 

 

(927)

       

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

   

(154,030)

 

(222,248)

 

(1,820,445)

 

(586,504)

                     

Exchange variation on cash of foreign subsidiaries

   

238,273

 

(119,521)

 

 

 

 

       

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

   

83,918

 

1,077,912

 

(1,603,208)

 

657,960

                     

Represented by

                 
 

Cash and cash equivalents at the beginning of the period

   

7,439,723

 

3,993,359

 

4,773,251

 

2,416,288

 

Cash and cash equivalents at the end of the period

   

7,523,641

 

5,071,271

 

3,170,043

 

3,074,248

         

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

   

83,918

 

1,077,912

 

(1,603,208)

 

657,960

 

 

(i)    Includes capitalized financial charges paid: Mar/2016 – Consolidated – R$188,725 and Parent Company – R$16,974.

 

 

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

 

7

 


 
 

Braskem S.A.

 

Statement of value added

at March 31, 2016

All amounts in thousands of reais

 

  

 

 

 

 

Consolidated

 

Parent company

 

 

 

Mar/2016

 

Mar/2015

 

Mar/2016

 

Mar/2015

 

 

 

 

 

 

 

 

 

 

Revenue

 

13,955,373

 

11,818,880

 

10,715,320

 

8,712,813

 

Sale of goods, products and services

 

14,033,485

 

11,868,714

 

10,788,593

 

8,718,300

 

Other income (expenses), net

 

(55,538)

 

(34,135)

 

(52,648)

 

9,427

 

Allowance for doubtful accounts

 

(22,574)

 

(15,699)

 

(20,625)

 

(14,914)

Inputs acquired from third parties

 

(10,056,695)

 

(9,787,237)

 

(8,215,421)

 

(6,974,570)

 

Cost of products, goods and services sold

 

(9,664,181)

 

(9,482,475)

 

(7,945,185)

 

(6,764,592)

 

Material, energy, outsourced services and others

 

(391,518)

 

(304,826)

 

(269,468)

 

(209,978)

 

Impairment of assets

 

(996)

 

64

 

(768)

 

 

Gross value added

 

3,898,678

 

2,031,643

 

2,499,899

 

1,738,243

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and depletion

 

(582,819)

 

(518,805)

 

(490,773)

 

(442,786)

 

 

 

 

 

 

 

 

 

 

Net value added produced by the entity

 

3,315,859

 

1,512,838

 

2,009,126

 

1,295,457

 

 

 

 

 

 

 

 

 

 

Value added received in transfer

 

(261,399)

 

605,410

 

110,979

 

1,230,877

 

Results from equity investments

 

1,687

 

2,003

 

785,629

 

64,691

 

Financial income

 

(263,115)

 

603,323

 

(674,650)

 

1,166,146

 

Other

 

29

 

84

 

 

 

40

 

 

 

 

 

 

 

 

 

 

Total value added to distribute

 

3,054,460

 

2,118,248

 

2,120,105

 

2,526,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

309,578

 

270,091

 

179,975

 

147,831

 

Direct compensation

 

242,114

 

205,921

 

133,445

 

108,228

 

Benefits

 

49,932

 

50,869

 

29,232

 

28,699

 

FGTS (Government Severance Pay Fund)

 

17,532

 

13,301

 

17,298

 

10,904

 

 

 

 

 

 

 

 

 

 

Taxes, fees and contribuitions

 

722,469

 

386,913

 

379,055

 

419,112

 

Federal

 

181,029

 

16,001

 

(58,180)

 

121,199

 

State

 

530,014

 

363,551

 

429,267

 

295,334

 

Municipal

 

11,426

 

7,361

 

7,968

 

2,579

 

 

 

 

 

 

 

 

 

 

Remuneration on third parties' capital

 

1,275,516

 

1,257,252

 

786,341

 

1,707,988

 

Financial expenses (including exchange variation)

 

1,206,475

 

1,188,642

 

729,664

 

1,650,362

 

Rentals

 

69,041

 

68,610

 

56,677

 

57,626

 

 

 

 

 

 

 

 

 

 

Remuneration on own capital

 

746,897

 

203,992

 

774,734

 

251,403

 

Profit for the year

 

774,734

 

251,403

 

774,734

 

251,403

 

Non-controlling interests in loss for the period

 

(27,837)

 

(47,411)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Value added distributed

 

3,054,460

 

2,118,248

 

2,120,105

 

2,526,334

                   

 

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

 

8

 


 
 

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 “Parent Company”) is a public corporation headquartered in Camaçari, Bahia (“BA”), which jointly with its subsidiaries (hereinafter “Braskem” or “Company”) is controlled by Odebrecht S.A. (“Odebrecht”), which directly and indirectly holds interests of 50.11% and 38.32% in its voting and total capital, respectively.

 

(a)               Significant corporate and operating events impacting these financial statements

 

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)).

 

(b)               Net working capital

 

On March 31, 2016, net working capital at the Parent Company was negative R$5,661,775 (negative R$5,369,459 on December 31, 2015). On the other hand, consolidated net working capital was positive R$1,952,127 (positive R$816,258 on December 31, 2015). The consolidated figures are used in the management of working capital, since the Company uses mechanisms to transfer funds between the companies efficiently without jeopardizing the fulfillment of the commitments of each of the entities forming the consolidated statements. For this reasons, any analysis of the Parent Company’s working capital will not reflect the actual liquidity position of the consolidated group.

 

2.                  Summary of significant accounting policies

 

There were no changes in the accounting practices used in the preparation of the Quarterly Information in relation to those presented in the December 31, 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 accounting practices adopted in Brazil, including the pronouncements issued by the Brazilian Accounting Pronouncements Committee (CPC), and in accordance with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB).

 

The preparation of the quarterly information requires the use of certain critical accounting estimates. It also requires the Management of the Company to exercise its judgment in the process of applying its accounting policies. There were no significant changes in the assumptions and judgments made by the Company’s management in the use of estimates for the preparation of the Quarterly Information in relation to those used in the December 31, 2015 financial statements.

 

Issue of these financial statements was authorized by the Executive Board on May 04, 2016.

 

2.1.1        Consolidated and parent company quarterly information

 

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

 

9

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

The individual and consolidated Statement of Value Added (“DVA”) is required under Brazilian corporations law and under the accounting practices adopted in Brazil for public companies. IFRS does not require the presentation of this statement.

 

2.1.2        Consolidated quarterly information

 

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

 

 

 

 

 

 

 

Total interest - %

 

 

 

 

 

Headquarters

 

Mar/2016

 

Dec/2015

Direct and Indirect subsidiaries

 

 

 

 

 

 

 

 

Alclor Química de Alagoas Ltda ("Alclor")

 

(i)

 

Brazil

 

100.00

 

100.00

Braskem America Finance Company ("Braskem America Finance")

 

 

 

USA

 

100.00

 

100.00

Braskem America, Inc. (“Braskem America”)

 

 

 

USA

 

100.00

 

100.00

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

 

 

 

Argentina

 

100.00

 

100.00

Braskem International GmbH ("Braskem Austria")

 

(ii)

 

Austria

 

100.00

 

100.00

Braskem Austria Finance GmbH ("Braskem Austria Finance")

 

(iii)

 

Austria

 

 

 

100.00

Braskem Europe GmbH ("Braskem Alemanha")

 

 

 

Germany

 

100.00

 

100.00

Braskem Finance Limited (“Braskem Finance”)

 

 

 

Cayman Islands

 

100.00

 

100.00

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

 

 

 

Mexico

 

75.00

 

75.00

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

 

 

 

Mexico

 

75.00

 

75.00

Braskem Incoporated Limited ("Braskem Inc")

 

 

 

Cayman Islands

 

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

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

 

 

 

Mexico

 

100.00

 

100.00

Braskem Netherlands B.V. ("Braskem Holanda")

 

 

 

Netherlands

 

100.00

 

100.00

Braskem Netherlands Finance B.V. (“Braskem Holanda Finance”)

 

 

 

Netherlands

 

100.00

 

100.00

Braskem Netherlands Inc. B.V. (“Braskem Holanda Inc”)

 

 

 

Netherlands

 

100.00

 

100.00

Braskem Petroquímica Chile Ltda. (“Petroquímica Chile”)

 

 

 

Chile

 

100.00

 

100.00

Braskem Petroquímica Ltda. ("Braskem Petroquímica")

 

 

 

Brazil

 

100.00

 

100.00

Quantiq Distribuidora Ltda. ("Quantiq")

 

 

 

Brazil

 

100.00

 

100.00

IQAG Armazéns Gerais Ltda. ("IQAG")

 

 

 

Brazil

 

100.00

 

100.00

Lantana Trading Co. Inc. (“Lantana”)

 

 

 

Bahamas

 

100.00

 

100.00

 

 

 

 

 

 

 

 

 

 

Specific Purpose Entity ("SPE")

 

 

 

 

 

 

 

 

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

 

 

 

Brazil

 

100.00

 

100.00

Fundo de Investimento Caixa Júpiter Multimercado

   Crédito Privado Longo Prazo ("Fundo Júpiter")

Brazil

 

100.00

 

100.00

 

 

 

 

 

 

 

 

 

 

(i)

In the process of merger.

 

 

 

 

 

 

 

 

(ii)

In process of extinction.

 

 

 

 

 

 

 

 

(iii)

Dissolved in January 2016.

 

 

 

 

 

 

 

 

                   

 

 

 

10

 


 
 

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

 

Variation

U.S. dollar - Brazilizan real

3.5589

 

3.9048

 

-8.86%

 

3.9022

 

2.8702

 

35.95%

U.S. dollar - Mexican peso

17.2230

 

17.3700

 

-0.85%

 

18.0244

 

14.9592

 

20.49%

U.S. dollar - Euro

0.8779

 

0.9187

 

-4.44%

 

0.9068

 

0.8900

 

1.89%

 

2.3.            Reconciliation of equity and profit (loss) for the period between Parent Company and consolidated

 

 

 

 

Shareholders' equity

 

Profit for the period

 

 

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

 

 

 

 

 

 

 

 

 

 

Parent company

 

4,383,311

 

2,071,488

 

774,734

 

251,403

 

Braskem shares owned by subsidiary

 

(48,892)

 

(48,892)

 

 

 

 

 

Non-controlling interest in Braskem Idesa

 

(692,357)

 

(684,885)

 

(27,837)

 

(47,411)

Consolidated

 

3,642,062

 

1,337,711

 

746,897

 

203,992

 

 

 

11

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

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.

 

 

 

 

 

Consolidated

 

Parent Company

 

 

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

 

 

 

 

 

 

 

 

 

 

Cash and banks

(i)

772,528

 

873,966

 

117,308

 

270,965

Cash equivalents:

 

 

 

 

 

 

 

 

 

Domestic market

 

1,502,370

 

2,428,995

 

2,292,505

 

2,184,405

 

Foreign market

(i)

5,248,743

 

4,136,762

 

760,230

 

2,317,881

Total

 

7,523,641

 

7,439,723

 

3,170,043

 

4,773,251

 

(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.

 

4.                  Financial investments

 

The information on financial investments was presented in the 2015 annual financial statements of the Company, in Note 6.

 

       

Consolidated

 

Parent Company

       

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

Held-for-trading

                 
 

Other

   

1,397

 

1,172

 

1,397

 

1,172

Held-to-maturity

           
 

Quotas of investment funds in credit rights

 

37,457

 

46,193

 

37,457

 

46,193

Total

   

38,854

 

47,365

 

38,854

 

47,365

                     

Current assets

   

1,397

 

1,172

 

1,397

 

1,172

Non-current assets

   

37,457

 

46,193

 

37,457

 

46,193

Total

   

38,854

 

47,365

 

38,854

 

47,365

 

 

 

12

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

5.                  Trade accounts receivable

 

 

The information on trade accounts receivable was presented in the 2015 annual financial statements of the Company, in Note 7.

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

Consumers

 

 

 

 

 

 

 

 

 

 

 

Domestic market

 

 

 

1,373,915

 

1,439,133

 

1,363,470

 

1,370,971

 

Foreign market

 

 

 

1,297,068

 

1,643,807

 

5,241,395

 

5,724,982

Allowance for doubtful accounts

 

 

(350,548)

 

(327,974)

 

(310,635)

 

(290,010)

Total

 

 

 

2,320,435

 

2,754,966

 

6,294,230

 

6,805,943

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

2,308,564

 

2,735,144

 

2,360,292

 

2,526,510

Non-current assets

 

 

 

11,871

 

19,822

 

3,933,938

 

4,279,433

Total

 

 

 

2,320,435

 

2,754,966

 

6,294,230

 

6,805,943

 

6.                  Inventories

 

The information on inventories was presented in the 2015 annual financial statements of the Company, in Note 8.

 

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

 

 

 

 

 

 

 

 

 

 

 

 

Finished goods

 

 

 

3,710,937

 

3,928,446

 

2,603,382

 

2,812,657

Raw materials, production inputs and packaging

 

 

802,912

 

1,008,217

 

656,505

 

879,608

Maintenance materials

 

 

 

292,757

 

289,568

 

188,229

 

196,432

Advances to suppliers

 

 

 

301,294

 

315,234

 

291,932

 

304,816

Imports in transit and other

 

 

123,423

 

110,787

 

89,013

 

72,661

Total

 

 

 

5,231,323

 

5,652,252

 

3,829,061

 

4,266,174

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

5,145,074

 

5,517,206

 

3,742,812

 

4,131,128

Non-current assets

 

 

 

86,249

 

135,046

 

86,249

 

135,046

Total

 

 

 

5,231,323

 

5,652,252

 

3,829,061

 

4,266,174

                       

 

 

13

 


 
 

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.

 

(a)               Consolidated

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

Balances at March 31, 2016

 

Balances at December 31, 2015

 

 

 

Associated companies, Jointly-controlled investment and Related companies

 

Associated companies, Jointly-controlled investment and Related companies

 

 

 

Odebrecht and

 

Petrobras and

 

 

 

 

 

Odebrecht and

 

Petrobras and

 

 

 

 

Balance sheet

 

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts receivable

 

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 receivables

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended March 31, 2016

 

Period ended March 31, 2015

 

 

 

Associated companies, Jointly-controlled investment and Related companies

 

Associated companies, Jointly-controlled investment and Related companies

 

 

 

Odebrecht and

 

Petrobras and

 

 

 

 

 

Odebrecht and

 

Petrobras and

 

 

 

 

 

 

 

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales of products

 

15,569

 

695,947

 

117,856

 

829,372

 

12,688

 

601,706

 

118,932

 

733,326

 

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

 

Financial income (expenses), net

 

187

 

(50,061)

 

 

 

(49,874)

 

 

 

(35,065)

 

 

 

(35,065)

 

Post-employment benefits plan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht previdência Privada ("Odeprev")

 

 

 

 

 

5,055

 

5,055

 

 

 

 

 

4,907

 

4,907

 

(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).

 

 

14

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

(b)               Parent Company

    

 

 

 

 

Balances at March 31, 2016

 

 

 

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

EPE

 

 

 

 

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

 

 

Odebrecht and

 

Petrobras and

 

FIM Sol and

 

 

Balance sheet

 

Inc.

 

Holanda

 

Netherlands Inc

 

Petroquímica

 

America

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

FIM Júpiter

 

Total

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,395,308

 

1,395,308

 

Trade accounts receivable

 

 

 

667,049

 

 

 

146,614

 

84,402

 

180,072

 

68,800

 

8,227

 

118,705

 

 

 

1,273,869

 

Inventories

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

167,442

7(b.i)

 

 

 

 

167,442

 

Dividends and interest on capital

 

 

 

 

 

 

 

97,611

 

 

 

 

 

3,857

 

 

 

 

 

 

 

101,468

 

Related parties

 

50

 

45

 

 

 

28,441

 

46,931

 

 

 

33,549

 

62

 

9,925

 

 

 

119,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts receivable

 

3,923,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,923,946

 

Advances to suppliers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,222

7(b.i)

 

 

 

 

15,222

 

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan agreeements

 

15,231

 

 

 

 

 

 

 

 

 

 

 

102

 

 

 

80,175

 

 

 

95,508

 

Other receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

191,505

 

 

 

191,505

Total assets

 

3,939,227

 

667,094

 

 

 

272,666

 

131,333

 

180,072

 

106,308

 

190,953

 

400,310

 

1,395,308

 

7,283,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

 

 

 

3,307,990

 

 

 

1,061,338

 

20

 

 

 

614

 

17,041

 

1,227,817

 

 

 

5,614,820

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

 

 

 

 

2,426,540

 

 

 

8,714

 

 

 

 

 

 

 

 

 

 

 

2,435,254

 

Other payables

 

 

 

 

 

 

 

149,813

 

578

 

 

 

34,283

 

 

 

 

 

 

 

184,674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

 

1,723,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,723,588

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

 

 

 

 

8,780,610

 

 

 

1,007,169

 

 

 

 

 

 

 

 

 

 

 

9,787,779

 

Payable notes

 

13,666

 

 

 

 

 

1,447

 

 

 

 

 

 

 

 

 

 

 

 

 

15,113

Total liabilities

 

1,737,254

 

3,307,990

 

11,207,150

 

1,212,598

 

1,016,481

 

 

 

34,897

 

17,041

 

1,227,817

 

 

 

19,761,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended March 31, 2016

 

 

 

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

 

 

 

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

 

 

Odebrecht and

 

Petrobras and

 

 

 

 

 

 

 

Inc.

 

Holanda

 

Netherlands Inc

 

Petroquímica

 

America

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales of products

 

43,911

 

711,702

 

 

 

561,900

 

87,462

 

85,560

 

201,604

 

15,419

 

687,012

 

 

 

2,394,570

 

Purchases of raw materials, finished products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

services and utilities

 

160,378

 

1,042,868

 

 

 

1,161,054

 

 

 

 

 

25,294

 

28,598

 

2,301,332

 

 

 

4,719,524

 

Financial income (expenses), net

 

(180,369)

 

265,944

 

964,824

 

 

 

73,425

 

(19,190)

 

(6,146)

 

187

 

(50,061)

 

 

 

1,048,614

 

General and administrative expenses - Odeprev

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,715

 

4,715

 

15

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

 

 

 

 

 

Balances at December 31, 2015

 

 

 

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

EPE

 

 

 

 

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

 

 

Odebrecht and

 

Petrobras and

 

FIM Sol and

 

 

Balance sheet

 

Inc.

 

Holanda

 

Netherlands Inc

 

Petroquímica

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

FIM Júpiter

 

Total

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,461,914

 

1,461,914

 

Trade accounts receivable

 

 

 

645,621

 

 

 

144,433

 

38,890

 

 

 

202,937

 

66,976

 

12,851

 

138,226

 

 

 

1,249,934

 

Inventories

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

138,619

 

 

 

 

 

138,619

 

Dividends and interest on capital

 

 

 

 

 

 

 

84,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

84,150

 

Related parties

 

 

 

 

 

 

 

20,039

 

46,648

 

 

 

 

 

41,987

 

62

 

9,925

 

 

 

118,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts receivable

 

4,261,535

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,261,535

 

Advances to suppliers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58,443

 

 

 

 

 

58,443

 

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan agreements

 

16,541

 

 

 

 

 

 

 

 

 

 

 

 

 

113

 

 

 

78,332

 

 

 

94,986

 

Other receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,659

 

 

 

29,659

Total assets

 

4,278,076

 

645,621

 

 

 

248,622

 

85,538

 

 

 

202,937

 

109,076

 

209,975

 

256,142

 

1,461,914

 

7,497,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

 

 

 

3,068,634

 

 

 

686,084

 

21

 

 

 

 

 

2,862

 

27,715

 

1,381,150

 

 

 

5,166,466

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

15,629

 

 

 

4,065,040

 

 

 

22,171

 

 

 

 

 

 

 

 

 

 

 

 

 

4,102,840

 

Other payables

 

 

 

9,538

 

 

 

149,520

 

689

 

 

 

 

 

35,148

 

 

 

 

 

 

 

194,895

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

 

3,280,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,280,511

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

149,684

 

 

 

9,634,023

 

 

 

1,105,058

 

 

 

 

 

 

 

 

 

 

 

 

 

10,888,765

 

Payable notes

 

14,995

 

 

 

 

 

1,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,442

Total liabilities

 

3,460,819

 

3,078,172

 

13,699,063

 

837,051

 

1,127,939

 

 

 

 

 

38,010

 

27,715

 

1,381,150

 

 

 

23,649,919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended March 31, 2015

 

 

 

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

 

 

 

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

 

 

Odebrecht and

 

Petrobras and

 

 

 

 

 

 

 

Inc.

 

Holanda

 

Netherlands Inc

 

Petroquímica

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales of products

 

28,380

 

499,828

 

 

 

581,020

 

934

 

 

 

83,144

 

160,904

 

12,674

 

526,637

 

 

 

1,893,521

 

Purchases of raw materials, finished products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

services and utilities

 

823,890

 

 

 

 

 

121,041

 

 

 

 

 

 

 

11,509

 

46,280

 

2,438,777

 

 

 

3,441,497

 

Financial income (expenses)

 

(708,341)

 

(1,946,565)

 

 

 

 

 

(150,472)

 

(87,037)

 

24,922

 

21,037

 

 

 

(35,064)

 

 

 

(2,881,520)

 

General and administrative expenses - Odeprev

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,587

 

4,587

 

16

 


 
 

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, except for those with subsidiaries of the Company, 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.

 

(c)               Key management personnel

 

 

 

Consolidated

Income statement transactions

 

Mar/2016

 

Mar/2015

Remuneration

 

 

 

 

Short-term benefits to employees and managers

 

10,280

 

10,160

Post-employment benefit

 

76

 

59

Total

 

10,356

 

10,219

 

 

 

 

17

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

8.                  Taxes recoverable

 

The information on taxes recoverable was presented in the 2015 annual financial statements of the Company, in Note 10.

 

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

 

 

 

 

 

 

 

 

 

 

 

 

Brazil

 

 

 

 

 

 

 

 

 

 

 

IPI

 

 

 

47,511

 

23,996

 

45,798

 

22,615

 

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

 

 

414,115

 

403,842

 

320,379

 

310,754

 

ICMS - credits from PP&E

 

 

124,033

 

121,954

 

117,688

 

115,354

 

Social integration program (PIS) and social contribution

 

 

 

 

 

 

 

 

 

 

on revenue (COFINS) - normal operations

 

 

21,415

 

69,431

 

21,009

 

69,004

 

PIS and COFINS - credits from PP&E

 

 

233,884

 

230,030

 

221,146

 

217,482

 

Income tax and social contribution (IR and CSL)

 

 

901,651

 

944,863

 

774,166

 

779,277

 

REINTEGRA program

 

 

138,936

 

274,654

 

137,100

 

271,823

 

Federal supervenience

 

 

173,042

 

173,436

 

167,642

 

168,507

 

Other

 

 

 

18,702

 

14,281

 

6,489

 

6,309

 

 

 

 

 

 

 

 

 

 

 

 

Other countries

 

 

 

 

 

 

 

 

 

 

 

Value-added tax ("VAT")

 

 

271,009

 

277,751

 

 

 

 

 

Income tax

 

 

 

5,449

 

40,263

 

 

 

 

 

Other

 

 

 

4,822

 

1,559

 

 

 

 

Total

 

 

 

2,354,569

 

2,576,060

 

1,811,417

 

1,961,125

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

1,081,509

 

1,272,004

 

642,787

 

762,824

Non-current assets

 

 

 

1,273,060

 

1,304,056

 

1,168,630

 

1,198,301

Total

 

 

 

2,354,569

 

2,576,060

 

1,811,417

 

1,961,125

 

18

 


 
 

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 capital

 

Adjusted net profit (loss)

 

Adjusted

 

 

 

 

 

 

 

total (%) - 3/31/2016

 

for the period

 

equity

 

 

 

 

 

 

 

Direct e Indirect

 

Mar/2016

 

Mar/2015

 

Mar/2016

 

Dec/2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alclor

 

 

 

 

 

100.00

 

(947)

 

(809)

 

34,487

 

35,435

 

Braskem Alemanha

 

 

 

 

100.00

 

498,052

 

(34,596)

 

2,320,183

 

2,040,998

 

Braskem America

 

 

 

 

100.00

 

425,996

 

10,897

 

2,162,497

 

1,947,177

 

Braskem America Finance

 

 

 

 

100.00

 

93

 

85

 

2,911

 

3,065

 

Braskem Argentina

 

 

 

 

100.00

 

(85)

 

(5,713)

 

16,061

 

16,146

 

Braskem Austria

 

 

 

 

100.00

 

(136)

 

(1,590)

 

4,747

 

5,118

 

Braskem Austria Finance

 

 

 

 

100.00

 

 

 

(8)

 

72

 

75

 

Braskem Holanda

 

 

 

 

100.00

 

580,053

 

(16,893)

 

1,278,304

 

958,377

 

Braskem Holanda Finance

 

 

 

 

100.00

 

(4)

 

 

 

(15)

 

(12)

 

Braskem Holanda Inc

 

 

 

 

100.00

 

(52)

 

 

 

(194)

 

(158)

 

Braskem Finance

 

 

 

 

100.00

 

26,340

 

(91,620)

 

(110,673)

 

(137,013)

 

Braskem Idesa

 

 

 

 

75.00

 

(111,349)

 

(369,220)

 

(2,767,929)

 

(1,991,690)

 

Braskem Idesa Serviços

 

 

 

 

75.00

 

631

 

4,088

 

7,376

 

8,860

 

Braskem Inc.

 

 

 

 

100.00

 

(13,111)

 

262,012

 

830,469

 

843,579

 

Braskem México

 

 

 

 

100.00

 

4,622

 

34,125

 

195,207

 

206,806

 

Braskem México Sofom

 

 

 

 

100.00

 

1,127

 

 

 

6,018

 

1,566

 

Braskem México Serviços

 

 

 

 

100.00

 

612

 

2,117

 

4,934

 

3,424

 

Braskem Petroquímica

 

 

 

 

100.00

 

152,276

 

61,580

 

2,157,510

 

2,018,696

 

IQAG

 

 

 

 

 

100.00

 

2,932

 

1,346

 

19,866

 

16,934

 

Lantana

 

 

 

 

100.00

 

93

 

(148)

 

(954)

 

(1,047)

 

Petroquímica Chile

 

 

 

 

100.00

 

1,694

 

333

 

9,403

 

7,707

 

Quantiq

 

 

 

 

100.00

 

10,878

 

(7,077)

 

255,225

 

244,345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RPR

 

 

 

 

 

33.20

 

4,788

 

8,173

 

120,211

 

145,551

 

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

 

 

 

20.00

 

(82)

 

216

 

11,360

 

11,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borealis

 

 

 

 

20.00

 

796

 

8,529

 

158,887

 

158,366

 

 

 

 

19

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

(b)               Changes in investments – parent company

 

 

 

 

Subsidiaries and jointly-controlled investment

 

 

 

 

 

 

Domestic
subsidiaries

 

Foreign
subsidiaries

 

Domestic
associates

 

Total

 

 

 

 

 

 

 

 

 

Balance at Dec/2015

2,418,563

 

2,139,711

 

31,673

 

4,589,947

Dividends and interest on capital

(13,461)

 

 

 

 

 

(13,461)

Equity of investments

 

 

 

 

 

 

 

 

Effect of results

163,781

 

601,232

 

104

 

765,117

 

Adjustment of profit in inventories

1,706

 

421

 

 

 

2,127

Goodwill amortization

(7,954)

 

 

 

 

 

(7,954)

Equity valuation adjustments

(10,004)

 

(152,980)

 

 

 

(162,984)

Currency translation adjustments

 

 

(135,991)

 

 

 

(135,991)

Balance at Mar/2016

2,552,631

 

2,452,393

 

31,777

 

5,036,801

 

(c)               Equity accounting results - breakdown

 

 

 

 

 

 

 

Parent company

 

 

 

 

 

 

Mar/2016

 

Mar/2015

 

 

 

 

 

 

 

 

 

Equity in results of subsidiaries, associate and jointly-controlled

 

 

 

767,244

 

307,623

Amortization of fair value adjustment

 

 

 

 

(7,954)

 

(7,775)

Provision for losses on investments

 

 

 

 

26,339

 

(235,159)

Other

 

 

 

 

-

 

2

 

 

 

 

 

 

785,629

 

64,691

 

 

20

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

(d)               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

 

 

 

 

 

Project finance

11,040,341

 

11,975,167

 

Deferred tax

819,398

 

825,416

 

 

Loan agreements

6,211,364

 

5,911,266

 

Other receivables

18,221

 

32,080

 

 

Other payables

104,105

 

7,065

 

Property, plant and equipment

14,507,990

 

15,134,641

 

 

 

17,355,810

 

17,893,498

 

Intangible

74,326

 

80,870

 

 

 

 

 

 

 

 

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

 

 

 

 

Statement of cash flows

 

 

 

 

 

Mar/2016

 

Mar/2015

 

 

 

Mar/2016

 

Mar/2015

 

 

 

 

 

 

 

 

 

 

 

Gross profit (loss)

2,564

 

(4,717)

 

Cash flows from operating activities

 

 

 

 

Operating income (expenses), net

(29,825)

 

(18,589)

 

Net cash used by operating activities

(123,198)

 

(49,925)

 

Financial income (expenses), net

(45,711)

 

(28,460)

 

 

 

 

 

 

Loss before income tax

(72,972)

 

(51,766)

 

Net cash used in investing activities

(569,535)

 

(548,290)

 

Income tax

(2,338)

 

(23,337)

 

Net cash provided by financing activities

 

 

 

Loss for the period

(75,310)

 

(75,103)

 

 

Project finance

9,593

 

357,319

 

 

 

 

 

 

 

Related parties

662,966

 

244,322

 

 

 

 

 

 

 

 

672,559

 

601,641

 

 

 

 

 

 

Exchange variation on cash

13,624

 

(35,096)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease in cash and cash equivalents

(6,550)

 

(31,670)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Represented by

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning for the period

134,639

 

333,864

 

 

 

 

 

 

 

Cash and cash equivalents at the end for the period

128,089

 

302,194

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease in cash and cash equivalents

(6,550)

 

(31,670)

 

 

21

 


 
 

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.

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

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 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

 

(i)        On March 31, 2016, the main amounts included in this account refer to the expenses with the subsidiary Braskem Idesa project (R$2,278,116) and expenses 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.

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

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.

 

22

 


 

 

 

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.

 

 

         

Consolidated

     

Annual financial charges

 

Mar/2016

 

Dec/2015

Foreign currency

           
 

Bonds and Medium term notes (MTN)

 

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% + simiannual 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)

 

(248,839)

         

19,716,753

 

21,282,071

               

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

 

             

Parent company

                 

Mar/2016

 

Dec/2015

Foreign currency

                   
 

Current liabilities

             

1,767,762

 

1,361,655

 

Non-current liabilities

             

2,861,600

 

3,355,752

                 

4,629,362

 

4,717,407

Local currency

                   
 

Current liabilities

             

991,908

 

1,205,469

 

Non-current liabilities

             

4,670,094

 

4,851,260

                 

5,662,002

 

6,056,729

                       

Current liabilities

             

2,759,670

 

2,567,124

Non-current liabilities

             

7,531,694

 

8,207,012

Total

             

10,291,364

 

10,774,136

 

23


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

(a)               Bonds

 

 

 

 

Issue amount

 

 

 

Interest

 

Consolidated

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 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

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

 

January - 2021

 

TJLP + 0.00 to 3.58

 

1,081,689

 

1,154,552

Limit of credit III

 

2011

 

January - 2021

 

SELIC + 2.58 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 a 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

 

 

24


 
 

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

 

 

 

 

 

 

 

Consolidated

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

 

 

Reais

 

 

 

 

 

 

 

 

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

 

abr-2019

 

112,5% of CDI

 

463,758

 

464,039

June - 2011

 

 

80,000

 

October - 2021

 

105% of 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).

 

25


 
 

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:

 

 

 

 

 

Consolidated

 

 

 

 

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

 

Mar/2016

 

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

 

 

 

 

26


 
 

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$

 

 

 

 

 

Consolidated

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 liquidated 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:

 

 

 

 

Consolidated

 

 

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

 

 

 

27


 
 

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 – consolidated

 

 

 

 

 

 

 

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

 

Nível 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

 

Nível 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

 

Nível 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

 

 

 

 

 

Nível 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.

 

 

28


 
 

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

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

Principal

 

 

 

Net (Asset)Liability

 

Change in

 

Financial

Net (Asset)Liability

Identification

 

Note

 

hierarchy

 

exposure

 

Derivatives

 

Dec/2015

 

fair value

 

settlement

 

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 price

 

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)

 

 

 

 

 

 

Hedge

 

 

 

 

 

Fair value, net

Identification

 

Nominal value

 

Financial charges per year

 

Maturity

 

Mar/2016

 

Dec/2015

Swap NCE I

 

200,000

 

Exchange variation + 6,15%

 

August - 2019

 

267,631

 

301,325

Swap NCE II

 

100,000

 

Exchange variation + 6,15%

 

August - 2019

 

130,426

 

147,021

Swap NCE III

 

100,000

 

Exchange variation + 6,15%

 

August - 2019

 

128,076

 

144,496

Swap NCE IV

 

100,000

 

Exchange variation + 5,50%

 

April - 2019

 

109,006

 

124,071

Swap NCE V

 

100,000

 

Exchange variation + 5,50%

 

April - 2019

 

108,909

 

123,966

Swap NCE VI

 

150,000

 

Exchange variation + 7,90%

 

April - 2019

 

178,159

 

203,675

Swap NCE VII

 

100,000

 

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.

 

 

29


 
 

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

 

 

 

 

Nominal value

 

Hedge

 

 

 

 

 

Fair value, net

Identification

 

US$

 

interest rate per year

 

Maturity

 

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 variation 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 “Other comprehensive income” will be transferred to net financial income (expenses) as from April 2016 onwards, as the hedged exports are realized.

 

 

30


 
 

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 CPCs 38-39-40, 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:

 

Conversion rate

 

 

Total nominal value

 

at inception

 

Closing rate

 

Total nominal

 

 

value US$

 

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:

 

31


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

 

 

Exchange

     

Net

 

variation

 

IR and CSL

 

effect

           

At December 31, 2015

(12,859,687)

 

4,372,294

 

(8,487,393)

Exchange variation recorded in the period on OCI / IR and CSL

2,220,529

 

(754,980)

 

1,465,549

Exchange variation 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)

 

(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:

 

 

 

 

 

 

 

Total nominal value

 

 

 

 

 

 

US$

 

 

 

 

 

 

 

2016

 

 

 

 

 

67.774

2017

 

 

 

 

 

183.253

2018

 

 

 

 

 

221.790

2019

 

 

 

 

 

229.270

2020

 

 

 

 

 

266.690

2021

 

 

 

 

 

303.392

2022

 

 

 

 

 

253.204

2023

 

 

 

 

 

333.093

2024

 

 

 

 

 

359.559

2025

 

 

 

 

 

357.903

2026

 

 

 

 

 

309.240

2027

 

 

 

 

 

152.103

2028

 

 

 

 

 

124.654

2029

 

 

 

 

 

31.164

 

 

 

 

 

 

3,193.089

 

The changes in the exchange variation and the IR under “Other comprehensive income” are as follows:

 

 

Exchange

     

Net

 

variation

 

IR

 

effect

           

At December 31, 2015

(2,246,820)

 

674,046

 

(1,572,774)

Exchange variation 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.

 

32


 
 

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.

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:

 

 

 

33


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

(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.

 

 

 

34


 
 

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)

Financial investments abroad

 

(62,498)

 

(94,072)

 

(188,143)

Swaps

 

(322,238)

 

(485,033)

 

(647,828)

Exchange rate contracts

 

843,758

 

1,270,026

 

2,540,052

 

 

 

 

 

 

 

Brazilian real/Mexican Peso exchange rate

 

 

 

 

 

 

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)

 

  

 

35


 
 

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.

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

Parent Company and subsidiaries in Brazil

 

 

 

 

 

 

 

 

 

 

IPI

 

 

 

75,906

 

61,784

 

60,037

 

48,579

 

IR and CSL

 

 

 

150,700

 

175,963

 

29,721

 

31,325

 

ICMS

 

 

 

206,254

 

149,811

 

178,295

 

110,669

 

Other

 

 

 

97,368

 

88,198

 

75,613

 

56,557

 

 

 

 

 

 

 

 

 

 

 

 

Other countries

 

 

 

 

 

 

 

 

 

 

 

Income tax

 

 

 

247,754

 

238,645

 

 

 

 

 

Value-added tax

 

 

 

62,975

 

56,975

 

 

 

 

Total

 

 

 

840,957

 

771,376

 

343,666

 

247,130

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

811,383

 

744,660

 

315,372

 

221,305

Non-current liabilities

 

 

 

29,574

 

26,716

 

28,294

 

25,825

Total

 

 

 

840,957

 

771,376

 

343,666

 

247,130

 

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

 

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

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

Mar/2016

 

Mar/2015

 

Mar/2016

 

Mar/2015

 

 

 

 

 

 

 

 

 

 

 

Income before IR and CSL

 

 

 

997,825

 

379,325

 

669,718

 

341,170

 

 

 

 

 

 

 

 

 

 

 

IR and CSL at the rate of 34%

 

 

 

(339,261)

 

(128,974)

 

(227,704)

 

(115,998)

 

 

 

 

 

 

 

 

 

 

 

Permanent adjustments to the IR and CSL calculation basis

 

 

 

 

 

 

 

 

 

 

IR and CSL on equity in results of investees

 

 

 

573

 

681

 

267,114

 

24,595

Other permanent adjustments

 

 

 

87,760

 

(47,040)

 

65,606

 

1,636

 

 

 

 

 

 

 

 

 

 

 

Effect of IR and CSL on results of operations

 

 

 

(250,928)

 

(175,333)

 

105,016

 

(89,767)

 

 

 

 

 

 

 

 

 

 

 

Breakdown of IR and CSL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current IR and CSL

 

 

 

(331,825)

 

(50,302)

 

 

 

(2,960)

Deferred IR and CSL

 

 

 

80,897

 

(125,031)

 

105,016

 

(86,807)

Total IR and CSL on income statement

 

 

 

(250,928)

 

(175,333)

 

105,016

 

(89,767)

 

 

36


 
 

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

 

 

 

 

Consolidated

 

Parent company

Assets

 

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

Tax losses (IR) and negative base (CSL)

 

 

1,635,962

 

2,144,798

 

548,657

 

288,285

Goodwill amortized

 

 

5,669

 

6,017

 

5,669

 

6,017

Exchange variations

 

 

1,847,995

 

2,925,895

 

1,839,595

 

2,917,700

Temporary adjustments

 

 

763,315

 

50,628

 

815,480

 

823,784

Business combination

 

 

189,832

 

189,403

 

89,769

 

89,770

Deferred charges - write-off

 

 

20,848

 

20,848

 

20,848

 

20,848

 

 

 

4,463,621

 

5,337,589

 

3,320,018

 

4,146,404

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Amortization of goodwill based on future profitability

 

 

743,505

 

735,019

 

654,673

 

646,194

Tax depreciation

 

 

835,316

 

815,243

 

764,950

 

746,432

Temporary differences

 

 

470,409

 

521,030

 

11,246

 

11,702

Business combination

 

 

208,868

 

217,182

 

74,066

 

79,154

Additional indexation PP&E

 

 

104,242

 

110,731

 

104,242

 

110,731

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

289,528

 

289,528

 

289,529

Other

 

 

147,781

 

153,590

 

82,794

 

83,308

 

 

 

2,799,649

 

2,842,323

 

1,981,499

 

1,967,050

 

 

 

 

 

 

 

 

 

 

Net

 

 

1,663,972

 

2,495,266

 

1,338,519

 

2,179,354

 

 

 

 

 

 

 

 

 

 

Presentation in the Balance Sheet:

 

 

 

 

 

 

 

 

 

Assets

 

 

2,363,688

 

3,226,507

 

1,338,519

 

2,179,354

(-) Liabilities

 

 

699,716

 

731,241

 

 

 

 

 

 

 

 

37


 
 

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 (consolidated)

 

     

 

 

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

 

Brasil

 

2,894

 

-

 

2,894

Quantiq

 

Brasil

 

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.

 

 

38


 
 

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.

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

Provision for customers rebates

 

 

30,600

 

46,929

 

23,417

 

22,606

Provision for recovery of environmental damages

 

 

114,026

 

127,227

 

100,786

 

112,887

Judicial and administrative provisions

 

 

580,254

 

554,479

 

525,825

 

501,292

Other

 

 

 

18,031

 

19,279

 

2,062

 

1,754

Total

 

 

 

742,911

 

747,914

 

652,090

 

638,539

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

71,512

 

93,942

 

62,851

 

67,190

Non-current liabilities

 

 

671,399

 

653,972

 

589,239

 

571,349

Total

 

 

 

742,911

 

747,914

 

652,090

 

638,539

 

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

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

Mar/2016

 

Dec/2015

 

Mar/2016

 

Dec/2015

Labor claims

 

 

 

164,878

 

158,711

 

155,310

 

148,884

 

 

 

 

 

 

 

 

 

 

 

Tax claims

 

 

 

 

 

 

 

 

 

 

Income tax and social contribution

 

 

49,512

 

48,252

 

8,029

 

8,029

PIS and COFINS

 

 

 

50,724

 

49,266

 

50,724

 

49,266

ICMS - interstate purchases

 

 

201,759

 

195,320

 

201,759

 

195,320

ICMS - other

 

 

 

37,433

 

36,965

 

37,433

 

36,965

Other tax claims

 

 

 

47,146

 

38,337

 

47,121

 

38,317

 

 

 

 

 

 

 

 

 

 

 

Societary claims and other

 

 

28,802

 

27,628

 

25,449

 

24,511

 

 

 

 

580,254

 

554,479

 

525,825

 

501,292

 

 

39


 
 

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 vast 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.

 

 

40


 
 

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 mended 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.

 

 

41


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

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

 

     

Amount of shares

             

Preferred

     

Preferred

           
     

Common

     

shares

     

shares

           
     

shares

 

%

 

class A

 

%

 

class B

 

%

 

Total

 

%

                                   

OSP e Odebrecht

   

226,334,623

 

50.11%

 

79,182,498

 

22.95%

     

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%

Treasury shares

   

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.

 

 

42


 
 

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

 

     

Consolidated

             

Defined

         

Foreign

               
     

Additional

 

Deemed

 

benefit

 

Foreign

     

currency

 

Loss

 

Total

       
     

indexation of

 

cost of

 

plan actuarial

 

sales

 

Cash flow

 

translation

 

on interest

 

Braskem

 

Non-controlling

   
     

PP&E

 

PP&E

 

Gain (loss)

 

hedge

 

hedge

 

adjustment

 

in subsidiary

 

shareholders'

 

interest in

   
     

(i)

 

(i)

 

(ii)

 

(iii)

 

(iii)

 

(iv)

 

(v)

 

interest

 

Braskem Idesa

 

Total

                                           

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)

                                           

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 result

 

 

 

 

 

 

 

 

 

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)

                                           

(i)

Realization as the asset is depreciated or written-off.

(ii)

Realization upon extinction of the plan.

(iii)

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

(iv)

Realization upon write-off of subsidiary abroad.

(v)

Realization upon divestment or transfer of control of subsidiary.

 

 

 

 

 

43


 
 

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

 

 

 

 

 

Profit for the period attributed to Company's shareholders

 

774,734

 

251,403

 

 

 

 

 

Distribution of dividends attributable to priority:

 

 

 

 

Preferred shares class "A"

 

208,409

 

208,409

Preferred shares class "B"

 

360

 

360

 

 

208,769

 

208,769

 

 

 

 

 

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

 

273,824

 

42,634

 

 

 

 

 

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

Preferred shares class "A"

 

334,665

 

208,409

Preferred shares class "B"

 

360

 

360

 

 

774,734

 

251,403

 

 

 

 

 

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

 

 

 

 

Common shares

 

451,668,652

 

451,668,652

Preferred shares class "A"

 

343,768,220

 

343,830,342

Preferred shares class "B"

 

593,618

 

593,818

 

 

796,030,490

 

796,092,812

 

 

 

 

 

Profit per share (in R$)

 

 

 

 

Common shares

 

0.9735

 

0.0944

Preferred shares class "A"

 

0.9735

 

0.6061

Preferred shares class "B"

 

0.6065

 

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

           

 

 

44


 
 

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.

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

 

Mar/2016

 

Mar/2015

 

Mar/2016

 

Mar/2015

Sales revenue

 

 

 

 

 

 

 

 

 

 

 

Domestic market

 

 

 

8,337,765

 

7,674,427

 

8,470,511

 

7,174,835

 

Foreign market

 

 

 

5,800,842

 

4,264,711

 

2,403,333

 

1,615,977

 

 

 

 

 

14,138,607

 

11,939,138

 

10,873,844

 

8,790,812

Sales deductions

 

 

 

 

 

 

 

 

 

 

 

Taxes

 

 

 

(1,861,544)

 

(1,673,392)

 

(1,840,437)

 

(1,461,422)

 

Sales returns

 

 

 

(105,122)

 

(70,424)

 

(85,251)

 

(72,512)

 

 

 

 

 

(1,966,666)

 

(1,743,816)

 

(1,925,688)

 

(1,533,934)

Net sales revenue

 

 

 

12,171,941

 

10,195,322

 

8,948,156

 

7,256,878

 

 

22.              Financial results

    

The information on financial results was presented in the 2015 annual financial statements of the Company, in Note 29.

 

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

 

Mar/2016

 

Mar/2015

 

Mar/2016

 

Mar/2015

Financial incomes

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

112,850

 

152,115

 

92,646

 

72,672

 

Monetary variations

 

 

41,514

 

38,705

 

39,009

 

28,136

 

Exchange rate variations

 

 

(430,911)

 

402,395

 

(818,713)

 

1,057,485

 

Other

 

 

 

13,432

 

10,108

 

12,408

 

7,853

 

 

 

 

 

(263,115)

 

603,323

 

(674,650)

 

1,166,146

 

 

 

 

 

 

 

 

 

 

 

 

Financial expenses

 

 

 

 

 

 

 

 

 

 

 

Interest expenses

 

 

 

(425,457)

 

(422,194)

 

(422,874)

 

(416,177)

 

Monetary variations

 

 

(105,034)

 

(84,778)

 

(105,037)

 

(84,086)

 

Exchange rate variations

 

 

(425,773)

 

(451,495)

 

(2,922)

 

(971,708)

 

Inflation adjustments on fiscal debts

 

 

(27,613)

 

(8,918)

 

(25,867)

 

(7,421)

 

Discounts granted

 

 

 

(20,863)

 

(48,056)

 

(15,866)

 

(34,905)

 

Loans transaction costs - amortization

 

 

(15,100)

 

(20,450)

 

(1,299)

 

(1,713)

 

Adjustment to present value - appropriation

 

 

(138,159)

 

(111,731)

 

(131,434)

 

(107,150)

 

Other

 

 

 

(54,291)

 

(44,480)

 

(29,125)

 

(28,504)

 

 

 

 

 

(1,212,290)

 

(1,192,102)

 

(734,424)

 

(1,651,664)

Total

 

 

 

(1,475,405)

 

(588,779)

 

(1,409,074)

 

(485,518)

                       

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

Mar/2016

 

Mar/2015

 

Mar/2016

 

Mar/2015

Interest income

 

 

 

 

 

 

 

 

 

 

Held for sale

 

 

 

4,415

 

22,362

 

8,984

 

10,838

Loans and receivables

 

 

93,608

 

52,932

 

71,399

 

49,246

Held-to-maturity

 

 

 

8,514

 

8,317

 

8,514

 

8,317

 

 

 

 

106,537

 

83,611

 

88,897

 

68,401

Other assets not classifiable

 

 

6,313

 

68,504

 

3,749

 

4,271

Total

 

 

 

112,850

 

152,115

 

92,646

 

72,672

 

 

 

45


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2016

All amounts in thousands, unless otherwise stated

 

23.              Expenses by nature

 

The information on expenses by nature was presented in the 2015 annual financial statements of the Company, in Note 30.

 

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

 

Mar/2016

 

Mar/2015

 

Mar/2016

 

Mar/2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw materials other inputs

 

 

(7,286,714)

 

(7,141,820)

 

(5,876,379)

 

(4,891,746)

 

Personnel expenses

 

 

(637,648)

 

(552,904)

 

(457,184)

 

(404,316)

 

Outsourced services

 

 

(469,769)

 

(381,240)

 

(326,910)

 

(298,761)

 

Tax expenses

 

 

(3,686)

 

(3,120)

 

(1,481)

 

(1,735)

 

Depreciation, amortization and depletion

 

 

(582,819)

 

(518,805)

 

(490,773)

 

(442,786)

 

Freights

 

 

(503,801)

 

(429,418)

 

(360,731)

 

(314,954)

 

Other operating income (expenses), net

 

 

(215,961)

 

(201,914)

 

(141,535)

 

(140,583)

 

Total

 

 

(9,700,398)

 

(9,229,221)

 

(7,654,993)

 

(6,494,881)

 

 

 

 

 

 

 

 

 

 

 

 

Classification by function:

 

 

 

 

 

 

 

 

 

 

Cost of products sold

 

 

(8,924,605)

 

(8,590,489)

 

(7,153,761)

 

(6,067,009)

 

Selling and distribution

 

 

(319,877)

 

(261,924)

 

(222,625)

 

(194,937)

 

Distribution

 

 

(348,717)

 

(297,096)

 

(194,041)

 

(209,415)

 

General and administrative

 

 

(42,594)

 

(39,819)

 

(23,065)

 

(27,360)

 

Research and development

 

 

(64,605)

 

(39,893)

 

(61,501)

 

3,840

Total

 

 

 

(9,700,398)

 

(9,229,221)

 

(7,654,993)

 

(6,494,881)

 

 

 

46


 
 

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 distribuition

 

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 distribuition

 

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 eliminations and reclassifications

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 distribuition

 

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 distribuition

 

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 eliminations and reclassifications

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

 

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

 

47


 
 

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.

 

 

48

 

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 6, 2016
  BRASKEM S.A.
       
       
  By:      /s/     Pedro van Langendonck Teixeira de Freitas
   
    Name: Pedro van Langendonck Teixeira de Freitas
    Title: Chief Financial Officer

 

FORWARD-LOOKING STATEMENTS

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