bakitr1q14_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, 2014

(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, 2014

and Independent Auditors’ Report Review

 

 

 


 
 

 

Report of independent auditors on the Review of Quarterly Information

 

 

To the Board of Directors and Shareholders

Braskem S.A.

 

 

 

Introduction

 

We have reviewed the accompanying parent company and consolidated interim accounting information of Braskem S.A., included in the Quarterly Information Form (ITR) for the quarter ended March 31, 2014, comprising the balance sheet as at that date and the statements of operations, comprehensive income, changes in equity and cash flows for the quarter then ended, and a summary of significant accounting policies and other explanatory information.

 

Management is responsible for the preparation of the parent company interim accounting information in accordance with the accounting standard CPC 21 - Interim Financial Reporting, of the Brazilian Accounting Pronouncements Committee (CPC), and of the consolidated interim accounting information in accordance with CPC 21 and International Accounting Standard (IAS) 34 - Interim Financial Reporting issued by the International Accounting Standards Board (IASB), as well as the presentation of this information in accordance with the standards issued by the Brazilian Securities Commission (CVM), applicable to the preparation of the Quarterly Information (ITR). Our responsibility is to express a conclusion on this interim accounting information based on our review.

 

Scope of review

 

We conducted our review in accordance with Brazilian and International Standards on Reviews of 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 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 Brazilian and International 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 parent

company interim information

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying parent company interim accounting information included in the quarterly information referred to above has not been prepared, in all material respects, in accordance with CPC 21 applicable to the preparation of the Quarterly Information, and presented in accordance with the standards issued by the CVM.

 

 

 


 
 

 

Conclusion on the consolidated

interim information

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim accounting information included in the quarterly information referred to above has not been prepared, in all material respects, in accordance with CPC 21 and IAS 34 applicable to the preparation of the Quarterly Information, and presented in accordance with the standards issued by the CVM.

 

Other matters

 

Statements of value added

 

We have also reviewed the parent company and consolidated statements of value added for the quarter ended March 31, 2014. These statements are the responsibility of the Company’s management, and are required to be presented in accordance with standards issued by the CVM applicable to the preparation of Quarterly Information (ITR) and are considered supplementary information under 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 they have not been prepared, in all material respects, in a manner consistent with the parent company and consolidated interim accounting information taken as a whole.

 

Salvador, May 7, 2014

 

 

 

PricewaterhouseCoopers

Auditores Independentes

CRC 2SP000160/O-5 "F" BA

 

 

 

Fábio Cajazeira Mendes

Contador CRC 1SP196825/O-0 "S" BA

 

 

 


 
 

Braskem S.A.

 

Balance Sheet

at March 31, 2014

All amounts in thousands of reais                                                                                                                            

 

 

 

 

 

 

Consolidated

 

Parent Company

Assets

Note

 

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

 

 

2.1.1(a)

 

 

 

Revised

 

 

 

Revised

Current assets

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

3

 

3,214,065

 

4,335,859

 

2,436,543

 

2,425,078

 

Financial investments

4

 

87,499

 

86,719

 

87,140

 

86,535

 

Trade accounts receivable

5

 

2,830,606

 

2,810,520

 

4,052,788

 

3,814,830

 

Inventories

6

 

5,551,054

 

5,033,593

 

3,265,967

 

2,848,700

 

Taxes recoverable

8

 

2,390,438

 

2,237,213

 

1,306,712

 

1,246,858

 

Dividends and interest on capital

7

 

154

 

150

 

78,034

 

78,031

 

Prepaid expenses

 

 

46,295

 

62,997

 

16,743

 

19,778

 

Related parties

7

 

456,232

 

124,487

 

403,747

 

100,173

 

Derivatives operations

14.1.1

 

40,229

 

34,101

 

36,806

 

28,951

 

Other receivables

 

 

244,598

 

233,808

 

164,624

 

141,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,861,170

 

14,959,447

 

11,849,104

 

10,790,294

 

 

 

 

 

 

 

 

 

 

 

Non-current assets held for sale

1(a)(x)

 

 

 

37,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,861,170

 

14,997,128

 

11,849,104

 

10,790,294

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

Financial investments

4

 

25,950

 

20,779

 

25,950

 

20,774

 

Trade accounts receivable

5

 

18,144

 

61,875

 

16,865

 

60,328

 

Advances to suppliers

6

 

104,232

 

116,714

 

104,232

 

116,714

 

Taxes recoverable

8

 

1,199,760

 

1,285,990

 

864,395

 

899,751

 

Deferred income tax and social contribution

16

 

806,852

 

1,123,313

 

385,444

 

674,273

 

Judicial deposits

 

 

212,014

 

209,910

 

195,585

 

194,397

 

Related parties

7

 

134,815

 

133,649

 

141,946

 

404,668

 

Insurance claims

 

 

126,446

 

139,497

 

125,258

 

138,308

 

Derivatives operations

14.1.1

 

100,995

 

137,345

 

 

 

 

 

Other receivables

 

 

141,491

 

141,526

 

111,911

 

112,497

 

Investments in subsidiaries and jointly-controlled investments

9

 

116,011

 

115,385

 

10,630,949

 

10,479,371

 

Other investments

 

 

6,511

 

6,501

 

6,123

 

6,123

 

Property, plant and equipment

10

 

25,838,557

 

25,413,548

 

11,644,738

 

11,650,667

 

Intangible assets

11

 

2,883,527

 

2,912,630

 

2,227,345

 

2,225,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,715,305

 

31,818,662

 

26,480,741

 

26,983,197

 

 

0

 

 

 

 

 

 

 

 

Total assets

0

 

46,576,475

 

46,815,790

 

38,329,845

 

37,773,491

                     

 

 

The Management notes are an integral part of the financial statements

 

1

 


 

 

Braskem S.A.
 
Balance Sheet
at March 31, 2014
All amounts in thousands of reais Continued

 

 

 

 

 

Consolidated

 

Parent Company

Liabilities and shareholders' equity

Note

 

Mar/2014

Dec/2013

Mar/2014

Dec/2013

 

 

 

  2.1.1(a)

 

Revised

 

 

 

Revised

Current liabilities

 

 

 

 

 

 

 

 

 

 

Trade payables

 

 

9,959,674

 

10,421,687

 

9,072,108

 

8,845,414

 

Borrowings

12

 

1,224,291

 

1,248,804

 

1,159,650

 

1,283,046

 

Project finance

13

 

22,676

 

25,745

 

 

 

 

 

Derivatives operations

14.1.1

 

79,407

 

95,123

 

24,140

 

20,751

 

Payroll and related charges

 

 

559,485

 

490,816

 

383,407

 

320,548

 

Taxes payable

15

 

473,325

 

445,424

 

278,215

 

316,408

 

Dividends and interest on capital

 

 

131,797

 

131,799

 

129,020

 

129,022

 

Advances from customers

 

 

308,537

 

297,403

 

37,811

 

38,274

 

Sundry provisions

17

 

88,019

 

105,856

 

50,531

 

60,991

 

Post-employment benefits

18

 

 

 

158,137

 

 

 

158,122

 

Accounts payable to related parties

7

 

 

 

 

 

264,016

 

127,629

 

Other payables

 

 

105,172

 

174,007

 

19,621

 

54,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,952,383

 

13,594,801

 

11,418,519

 

11,354,706

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

Borrowings

12

 

16,922,109

 

17,353,687

 

11,353,602

 

11,721,414

 

Project finance

13

 

4,559,160

 

4,705,661

 

 

 

 

 

Derivatives operations

14.1.1

 

382,006

 

396,040

 

380,601

 

396,040

 

Taxes payable

15

 

887,743

 

902,875

 

824,611

 

839,531

 

Accounts payable to related parties

7

 

 

 

 

 

5,092,469

 

5,148,743

 

Long-term incentives

 

 

9,398

 

9,274

 

9,398

 

9,274

 

Deferred income tax and social contribution

16

 

847,724

 

863,405

 

 

 

 

 

Post-employment benefits

18

 

277,029

 

44,054

 

207,134

 

 

 

Provision for losses on subsidiaries and jointly-controlled investments

 

 

 

 

 

 

178,252

 

149,213

 

Advances from customers

 

 

129,415

 

152,635

 

44,553

 

53,807

 

Sundry provisions

17

 

452,980

 

449,694

 

225,648

 

226,007

 

Other payables

 

 

777,283

 

662,330

 

286,525

 

281,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,244,847

 

25,539,655

 

18,602,793

 

18,825,675

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

20

 

 

 

 

 

 

 

 

 

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

 

 

410,149

 

410,149

 

410,149

 

410,149

 

Other comprehensive income

 

 

(789,625)

 

(1,092,691)

 

(789,625)

 

(1,092,691)

 

Treasury shares

 

 

(48,892)

 

(48,892)

 

 

 

 

 

Accumulated profit

 

 

412,357

 

 

 

412,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total attributable to the Company's shareholders

 

 

8,259,641

 

7,544,218

 

8,308,533

 

7,593,110

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interest in Braskem Idesa

 

 

119,604

 

137,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,379,245

 

7,681,334

 

8,308,533

 

7,593,110

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

46,576,475

 

46,815,790

 

38,329,845

 

37,773,491

 

 

 

 

 

 

 

 

 

 

 

                     

 

 

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, 2014

All amounts in thousands of reais, except earnings per share                                                                                                                     

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

Parent Company

 

 

 

Note

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Mar/2013

 

 

 

2.1.1(b)

 

 

 

Revised

 

 

 

Revised

 

 

 

 

 

 

 

 

 

 

 

 

Net sales revenue

 

22

 

11,842,626

 

9,501,170

 

6,595,075

 

5,508,783

 

Cost of products sold

 

 

 

(10,324,626)

 

(8,490,154)

 

(5,724,864)

 

(4,969,651)

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

1,518,000

 

1,011,016

 

870,211

 

539,132

 

 

 

 

 

 

 

 

 

 

 

 

Income (expenses)

 

 

 

 

 

 

 

 

 

 

 

Selling and distribution

 

 

 

(269,509)

 

(252,039)

 

(162,924)

 

(148,574)

 

General and administrative

 

 

 

(275,014)

 

(253,362)

 

(173,737)

 

(154,188)

 

Research and development

 

 

 

(34,142)

 

(24,564)

 

(20,573)

 

(18,515)

 

Results from equity investments

 

9(c)

 

(6)

 

(4,722)

 

221,381

 

162,183

 

Other operating income (expenses), net

 

23

 

189,949

 

(28,764)

 

251,881

 

(20,231)

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

 

1,129,278

 

447,565

 

986,239

 

359,807

 

 

 

 

 

 

 

 

 

 

 

 

Financial results

 

24

 

 

 

 

 

 

 

 

 

Financial expenses

 

 

 

(577,028)

 

(230,913)

 

(392,098)

 

(151,509)

 

Financial income

 

 

 

16,883

 

123,112

 

(91,073)

 

45,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(560,145)

 

(107,801)

 

(483,171)

 

(106,195)

 

 

 

 

 

 

 

 

 

 

 

 

Profit before income tax and

 

 

 

 

 

 

 

 

 

 

social contribution

 

 

 

569,133

 

339,764

 

503,068

 

253,612

 

 

 

 

 

 

 

 

 

 

 

 

 

Current and deferred income tax and social contribution

 

16

 

(172,790)

 

(106,866)

 

(97,762)

 

(37,605)

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

396,343

 

232,898

 

405,306

 

216,007

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

Company's shareholders

 

 

 

405,306

 

216,007

 

 

 

 

 

Non-controlling interest in Braskem Idesa

 

 

 

(8,963)

 

16,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

396,343

 

232,898

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

                       

 

 

 

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, 2014
All amounts in thousands of reais, except earnings per share Continued

 

 

 

 

 

 

 

 

Consolidated

 

 

 

Parent Company

 

 

 

Note

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Mar/2013

 

 

 

2.1.1(b)

 

 

 

Revised

 

 

 

Revised

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

396,343

 

232,898

 

405,306

 

216,007

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

Items that will be subsequently reclassified to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

Fair value of cash flow hedge

 

 

 

24,690

 

 

 

24,690

 

 

 

Income tax and social contribution

 

 

 

(8,395)

 

 

 

(8,395)

 

 

 

Fair value of cash flow hedge Braskem Idesa

 

 

 

(20,056)

 

 

 

(15,042)

 

 

 

 

 

 

 

(3,761)

 

 

 

1,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange variation of foreign sales hedge

 

14.1.1(b.iii)

 

537,876

 

 

 

537,876

 

 

 

Income tax and social contribution

 

 

 

(182,878)

 

 

 

(182,878)

 

 

 

 

 

 

 

354,998

 

 

 

354,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

 

(49,669)

 

(3,177)

 

(46,134)

 

(6,821)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

301,568

 

(3,177)

 

310,117

 

(6,821)

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period

 

 

 

697,911

 

229,721

 

715,423

 

209,186

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

Company's shareholders

 

 

 

715,423

 

209,186

 

 

 

 

 

Non-controlling interest in Braskem Idesa

 

 

 

(17,512)

 

20,535

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period

 

 

 

697,911

 

229,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

 

Mar/2014

 

Mar/2013

 

 

 

 

 

 

 

Note

 

Basic and Diluted

 

Basic and Diluted

 

 

 

 

 

 

 

2.1.1(b)

 

 

 

Revised

Profit per share attributable to the shareholders of the Company

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

21

 

 

 

 

 

Earnings per share - common

 

 

 

 

 

 

 

0.4351

 

0.0160

 

Earnings per share - preferred shares class "A"

 

 

 

 

 

 

 

0.6062

 

0.6062

 

Earnings per share - preferred shares class "B"

 

 

 

 

 

 

 

0.6062

 

0.6062

 

 

 

 

 

 

 

 

 

 

 

 

                       

 

 

The Management notes are an integral part of the financial statements

 

4

 


 
 

 

Braskem S.A.
 

Statement of changes in shareholder’s equity

All amounts in thousands of reais

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

Attributed to shareholders' interest

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue reserves

   

 

 

 

 

 

 

 

 

 

 

 

Note

 

Capital

 

Capital

reserve

 

Legal

reserve<

 

Returns

Earnings

 

Additional

dividends
proposed

 

Other

comprehensive

income

 

Treasury

shares

 

Accumulated

profit (loss)

 

Total

Braskem

shareholders'

interest

 

Non-controlling

interest

in Braskem Idesa

 

Total

shareholders'

equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

 

8,043,222

 

797,979

 

 

 

 

 

 

 

337,411

 

(48,892)

 

(565,549)

 

8,564,171

 

87,813

 

8,651,984

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

216,007

 

216,007

 

16,891

 

232,898

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

(6,821)

 

 

 

 

 

(6,821)

 

3,644

 

(3,177)

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,821)

 

 

 

216,007

 

209,186

 

20,535

 

229,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

(242)

 

 

 

242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,051)

 

 

 

7,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions to shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on interest in subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

(1,980)

 

 

 

 

 

(1,980)

 

 

 

(1,980)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,980)

 

 

 

 

 

(1,980)

 

 

 

(1,980)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2013 (Revised)

2.1.1(b)

 

8,043,222

 

797,979

 

 

 

 

 

 

 

321,559

 

(48,892)

 

(342,491)

 

8,771,377

 

108,348

 

8,879,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2013

 

 

8,043,222

 

232,430

 

26,895

 

28,412

 

354,842

 

(1,092,691)

 

(48,892)

 

 

 

7,544,218

 

137,116

 

7,681,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

405,306

 

405,306

 

(8,963)

 

396,343

Exchange variation of foreign sales hedge, net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

354,998

 

 

 

 

 

354,998

 

 

 

354,998

Fair value of cash flow hedge, net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

1,253

 

 

 

 

 

1,253

 

(5,014)

 

(3,761)

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

(46,134)

 

 

 

 

 

(46,134)

 

(3,535)

 

(49,669)

 

 

 

 

 

 

 

 

 

 

 

 

 

310,117

 

 

 

405,306

 

715,423

 

(17,512)

 

697,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity valuation adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

(6,810)

 

 

 

6,810

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

(241)

 

 

 

241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,051)

 

 

 

7,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2014

 

 

8,043,222

 

232,430

 

26,895

 

28,412

 

354,842

 

(789,625)

 

(48,892)

 

412,357

 

8,259,641

 

119,604

 

8,379,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                               

 

 

 

 

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

   

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

Additional

 

Other

 

 

 

Braskem

 

 

 

 

 

Capital

 

Legal

 

Returns

 

dividends

 

comprehensive

 

Accumulated

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

Earnings

 

proposed

 

income

 

profit (loss)

 

interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

 

8,043,222

 

797,979

 

 

 

 

 

 

 

337,411

 

(565,549)

 

8,613,063

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

216,007

 

216,007

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

(6,821)

 

 

 

(6,821)

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,821)

 

216,007

 

209,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

(242)

 

242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,051)

 

7,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions to shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on interest in subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

(1,980)

 

 

 

(1,980)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,980)

 

 

 

(1,980)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2013 (Revised)

2.1.1(b)

 

8,043,222

 

797,979

 

 

 

 

 

 

 

321,559

 

(342,491)

 

8,820,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2013

 

 

8,043,222

 

232,430

 

26,895

 

28,412

 

354,842

 

(1,092,691)

 

 

 

7,593,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

405,306

 

405,306

Exchange variation of foreign sales hedge, net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

354,998

 

 

 

354,998

Fair value of cash flow hedge, net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

1,253

 

 

 

1,253

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

(46,134)

 

 

 

(46,134)

 

 

 

 

 

 

 

 

 

 

 

 

 

310,117

 

405,306

 

715,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity valuation adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

(6,810)

 

6,810

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

(241)

 

241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,051)

 

7,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2014

 

 

8,043,222

 

232,430

 

26,895

 

28,412

 

354,842

 

(789,625)

 

412,357

 

8,308,533

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                   

 

 

 

The Management notes are an integral part of the financial statements

6

 


 
 

Braskem S.A.

 

Statement of cash flows

at March 31, 2014

All amounts in thousands of reais 

 

 

 

 

 

 

Consolidated

 

Parent Company

 

 

Note

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Mar/2013

 

 

2.1.1(b)

   

 

Revised

 

 

Revised

 

 

 

 

 

 

 

 

 

 

 

Profit before income tax and social contribution

 

 

569,133

 

339,764

 

503,068

 

253,612

 

 

 

 

 

 

 

 

 

 

 

Adjustments for reconciliation of profit

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and depletion

 

 

505,535

 

485,354

 

318,520

 

300,991

 

Results from equity investments

9(c)

 

6

 

4,722

 

(221,381)

 

(162,183)

 

Interest and monetary and exchange variations, net

 

 

305,541

 

25,847

 

223,342

 

125,314

 

Cost amount of the investment sold in the divestment date

23

 

37,662

 

 

 

37,662

 

 

 

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

 

 

3,691

 

1,546

 

2,769

 

(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,421,568

 

857,233

 

863,980

 

517,733

 

 

 

 

 

 

 

 

 

 

 

Changes in operating working capital

 

 

 

 

 

 

 

 

 

 

Held-for-trading financial investments

 

 

(4,744)

 

(58,272)

 

2,677

 

(656)

 

Trade accounts receivable

 

 

23,282

 

(142,621)

 

(183,521)

 

(409,823)

 

Inventories

 

 

(498,471)

 

(531,330)

 

(401,725)

 

(257,572)

 

Taxes recoverable

 

 

(44,633)

 

(151,787)

 

(14,369)

 

(23,847)

 

Prepaid expenses

 

 

16,702

 

37,157

 

3,035

 

5,805

 

Other receivables (includes sale amount of subsidiary - note 23)

 

 

(332,375)

 

(47,919)

 

(192,214)

 

(47,473)

 

Trade payables

 

 

(266,760)

 

(204,197)

 

421,948

 

61,112

 

Taxes payable

 

 

(50,545)

 

(53,207)

 

(144,094)

 

(25,016)

 

Long-term incentives

 

 

124

 

162

 

124

 

162

 

Advances from customers

 

 

(12,086)

 

223,124

 

(117,330)

 

(117,547)

 

Sundry provisions

 

 

(14,551)

 

(15,029)

 

(43,439)

 

886

 

Other payables

 

 

184,533

 

256,974

 

182,604

 

16,341

 

 

 

 

 

 

 

 

 

 

 

Cash from (used in) operations

 

 

422,044

 

170,288

 

377,676

 

(279,895)

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

 

(193,520)

 

(200,543)

 

(100,139)

 

(105,189)

 

Income tax and social contribution paid

 

 

(22,362)

 

(8,440)

 

(10,132)

 

(8,428)

 

 

 

 

 

 

 

 

 

 

 

Net cash generated (used in) by operating activities

 

 

206,162

 

(38,695)

 

267,405

 

(393,512)

 

 

 

 

 

 

 

 

 

 

 

Proceeds from the sale of fixed assets

 

 

363

 

608

 

 

 

 

Proceeds from the sale of investments

 

 

 

 

163,000

 

 

 

163,000

Beginning cash of Quantiq and IQAG

2.1.1(b)

 

 

 

9,985

 

 

 

 

Acquisitions of investments in subsidiaries and associates

 

 

 

 

(31)

 

 

 

(31)

Acquisitions to property, plant and equipment

 

 

(1,156,787)

 

(1,101,111)

 

(309,659)

 

(227,814)

Acquisitions of intangible assets

 

 

(8,870)

 

(524)

 

(8,868)

 

(524)

Held-for-maturity and available for sale financial investments

 

 

7,265

 

15,086

 

14

 

5,831

 

 

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

 

(1,158,029)

 

(912,987)

 

(318,513)

 

(59,538)

 

 

 

 

 

 

 

 

 

 

 

Short-term and long-term debt

 

 

 

 

 

 

 

 

 

 

Obtained borrowings

 

 

1,656,951

 

2,958,599

 

408,598

 

2,401,860

 

Payment of borrowings

 

 

(1,841,649)

 

(2,285,518)

 

(792,465)

 

(2,224,626)

Related parties

 

 

 

 

 

 

 

 

 

 

Obtained loans

 

 

 

 

 

 

191,680

 

377,467

 

Payment of loans

 

 

 

 

 

 

(54,017)

 

(17,762)

 

Net current transactions

 

 

 

 

 

 

308,779

 

165,260

Dividends paid

 

 

(2)

 

(21)

 

(2)

 

(21)

Non-controlling interests in Braskem Idesa

 

 

 

 

(2,660)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided (used in) by financing activities

 

 

(184,700)

 

670,400

 

62,573

 

702,178

 

 

 

 

 

 

 

 

 

 

 

Exchange variation on cash of foreign subsidiaries

 

 

14,773

 

6,383

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

(1,121,794)

 

(274,899)

 

11,465

 

249,128

 

 

 

 

 

 

 

 

 

 

 

Represented by

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning for the period

 

 

4,335,859

 

3,287,622

 

2,425,078

 

1,627,928

 

Cash and cash equivalents at the end for the period

 

 

3,214,065

 

3,012,723

 

2,436,543

 

1,877,056

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

(1,121,794)

 

(274,899)

 

11,465

 

249,128

                     

 

 

The Management notes are an integral part of the financial statements

7


 
 

Braskem S.A.

 

Statement of value added

at March 31, 2014

All amounts in thousands of reais 

 

 

       

Consolidated

 

Parent Company

   

Note

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Mar/2013

   

2.1.1(b)

     

Revised

     

Revised

   

 

               

Revenue

 

 

13,711,837

 

11,135,948

 

7,882,562

 

6,581,346

 

Sale of goods, products and services

 

 

13,530,643

 

11,198,229

 

7,638,722

 

6,606,575

 

Other income (expenses), net

 

 

190,532

 

(46,734)

 

252,665

 

(19,401)

 

Allowance for doubtful accounts

 

 

(9,338)

 

(15,547)

 

(8,825)

 

(5,828)

Inputs acquired from third parties

 

 

(11,841,094)

 

(9,578,639)

 

(6,495,631)

 

(5,740,966)

 

Cost of products, goods and services sold

 

 

(11,468,834)

 

(9,252,367)

 

(6,262,839)

 

(5,535,699)

 

Material, energy, outsourced services and others

 

 

(372,552)

 

(326,079)

 

(232,844)

 

(205,117)

 

Impairment of assets

 

 

292

 

(193)

 

52

 

(150)

Gross value added

 

 

1,870,743

 

1,557,309

 

1,386,931

 

840,380

   

 

               

Depreciation, amortization and depletion

 

 

(505,535)

 

(485,354)

 

(318,520)

 

(300,991)

   

 

               

Net value added produced by the entity

 

 

1,365,208

 

1,071,955

 

1,068,411

 

539,389

   

 

               

Value added received in transfer

 

 

17,177

 

118,476

 

130,399

 

207,583

 

Results from equity investments

9(c)

 

(6)

 

(4,722)

 

221,381

 

162,183

 

Financial income

 

 

16,883

 

123,112

 

(91,073)

 

45,314

 

Other

 

 

300

 

86

 

91

 

86

   

 

               

Total value added to distribute

 

 

1,382,385

 

1,190,431

 

1,198,810

 

746,972

   

 

               
   

 

               

Personnel

 

 

227,962

 

196,325

 

133,911

 

123,031

 

Direct compensation

 

 

174,764

 

152,937

 

102,312

 

95,954

 

Benefits

 

 

40,033

 

30,679

 

21,297

 

17,176

 

FGTS (Government Severance Pay Fund)

 

 

13,165

 

12,709

 

10,302

 

9,901

   

 

               

Taxes, fees and contributions

 

 

123,977

 

490,409

 

224,846

 

223,573

 

Federal

 

 

210,055

 

254,444

 

127,252

 

64,908

 

State

 

 

(91,780)

 

228,630

 

96,133

 

155,637

 

Municipal

 

 

5,702

 

7,335

 

1,461

 

3,028

   

 

               

Remuneration on third parties' capital

 

 

634,103

 

270,799

 

434,747

 

184,361

 

Financial expenses (including exchange variation)

 

 

574,277

 

227,973

 

390,678

 

149,488

 

Rentals

 

 

59,826

 

42,826

 

44,069

 

34,873

   

 

               

Remuneration on own capital

 

 

396,343

 

232,898

 

405,306

 

216,007

 

Profit for the period

 

 

405,306

 

216,007

 

405,306

 

216,007

 

Non-controlling interests in Braskem Idesa

 

 

(8,963)

 

16,891

 

 

 

 

   

 

               

Value added distributed

 

 

1,382,385

 

1,190,431

 

1,198,810

 

746,972

 

 

The Management notes are an integral part of the financial statements

 

8


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

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”), operates 36 industrial units, 29 of which in the Brazilian states of Alagoas (“AL”), BA, Rio de Janeiro (“RJ”), Rio Grande do Sul (“RS”) and São Paulo (“SP”), five are located in the United States, in the states of Pennsylvania, Texas and West Virginia and two are located in Germany.

 

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

 

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

 

(i)                 The ESM held on May 15, 2013 approved the increase in the capital stock of the subsidiary Braskem Idesa S.A.P.I (“Braskem Idesa”), without the issue of new shares, in the amount of R$141,620 (MXN$850,061 thousand), through capital injection of R$106,214 (MXN$637,546 thousand) by the Parent Company and R$35,406 (MXN$212,515 thousand) by the non-controlling shareholder.

 

(ii)               On July 1, 2013, the Parent Company acquired 2 thousand common shares of Odebrecht Comercializadora de Energia S.A. (“OCE”), equivalent to 20% of the capital of that company, whose main corporate purpose is to buy and sell electricity in the spot market. Due to the provisions in the shareholders' agreement, OCE was classified as a joint subsidiary.

 

(iii)             On August 30, 2013, the Extraordinary Shareholders Meeting approved the merger of Rio Polímeros S.A. (“Riopol”) with Braskem Qpar S.A. (“Braskem Qpar”) and the increase in its capital from R$4,252,353 to R$7,131,165, through the issue of 293,604,915 common shares.

 

(iv)             On September 19, 2013, the parent company and Braskem International GmbH (“Braskem Austria”) acquired the shares issued by Braskem México, S. de RL de CV (“Braskem Mexico”) and held by Braskem Participações S.A. (“Braskem Participações”) and Braskem Importação e Exportação Ltda. (“Braskem Importação”) for R$1,803 and R$1, respectively.  

 

(v)               On November 1, 2013, approval was given to increase the capital of the subsidiary Distribuidora de Águas Triunfo S.A. (“DAT”) through the transfer of assets of the Water Treatment Unit (“WTU”) at the Basic Petrochemicals Unit in the Triunfo Petrochemical Complex in Rio Grande do Sul, amounting to R$37,561. On December 27, 2013, approval was given to another capital increase of DAT of R$151 through a new transfer of assets, after which the capital increased to R$37,717. 

 

(vi)             On November 21, 2013, Braskem Mexico constituted Braskem Mexico Servicios S. de R. L. de C.V. (“Braskem Mexico Serviços”), whose capital amounts to MXN$3 thousand. The purpose of this subsidiary is to provide services to Braskem Idesa.

 

 

9

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(vii)           On November 27, 2013, Common Industries Ltd. (“Common”) repurchased and canceled 49,995 of its shares held by Braskem Qpar for US$2,591 thousand. On the same date, Braskem Incorporated Limited (“Braskem Inc”) acquired 5 common shares of Common, also held by Braskem Qpar, for US$259 and Braskem Inc. became the sole shareholder.

 

(viii)         On December 17, 2013, the Parent Company entered into a share sales agreement (“Agreement”) with Solvay Argentina S.A. (“Solvay Argentina”), through which it committed to acquire, upon the fulfillment of certain conditions provided for in the Agreement ("Acquisition"), shares representing 70.59% of the total and voting capital of Solvay Indupa S.A.I.C. (“Solvay Indupa”).

 

Solvay Indupa, which produces PVC and caustic soda, has two integrated production sites located in: (i) Santo André, (SP), with the capacity to produce 300 kton of PVC* and 170 kton of caustic soda*; and (ii) Bahía Blanca in the Province of Buenos Aires, Argentina, with the capacity to produce 240 kton of PVC* and 180 kton of caustic soda*.

 

The Agreement provides for the acquisition by Braskem of 292,453,490 shares representing 70.59% of the total and voting capital of Solvay Indupa that are held by Solvay Argentina, at the price of US$ 0.085, to be paid upon the settlement of the acquisition. The acquisition price is based on the Enterprise Value of US$ 290 million.

 

Meanwhile, Solvay Indupa holds, as of March 31, 2014, (i) 158,534,671 shares in Solvay Indupa do Brasil S.A. (“Indupa Brasil”) representing 99.99% of the total and voting capital of Indupa Brasil; and (ii) 1,010,638 shares in Solalban Energía S.A. (“Solalban”) representing 58.00% of the total and voting capital of Solalban. As a result of the Acquisition, Braskem will become an indirect shareholder of Indupa Brasil and of Solalban.

 

As a result of the Acquisition, Braskem carried out a public tender offer on December 18, 2013 for shares representing 29.41% of the capital of Solvay Indupa traded on the Buenos Aires Stock Exchange - BCBA, pursuant to governing legislation, and also plans to cancel the registration of Solvay Indupa at the Securities and Exchange Commission of Brazil - (“CVM”).

 

The conclusion and effective implementation of the acquisition is subject to, among other operational conditions, approval by Brazil’s antitrust agency Administrative Council for Economic Defense – (“CADE”).

 

(ix)             On December 30, 2013, IQ Soluções & Quimica S.A. (“Quantiq”) changed its corporate type to limited liability company, with its new name being Quantiq Distribuidora Ltda.

 

(x)               On December 31, 2013, the parent company entered into a share sales agreement with Odebrecht Ambiental (“OA”), through which it sold its interest in the subsidiary DAT for R$315 million, to be received during the course of 2014.

The assets of DAT were shown in the balance sheet of December 31, 2013 as “assets available for sale.” DAT did not register results or hold liabilities in the year ended on December 31, 2013.

On February 3, 2014, the Extraordinary Shareholders’ Meeting of DAT approved the change in its Management and consequently the transfer of the management of the operations of DAT to OA, upon the recognition of a net gain of R$277,338.

 

 

10

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(b)               Effect of foreign exchange variation

 

The Company is exposed to foreign exchange variation on the balances and transactions made in currencies other than its functional currencies, particularly in U.S. dollar, such as financial investments, trade accounts receivable, trade payables, borrowings and sales. In addition to the exchange effect of the U.S. dollar in relation to the Brazilian real, Braskem is exposed to the U.S. dollar through its subsidiaries abroad, particularly in which the functional currency is Euro or Mexican peso. The balances of assets and liabilities are translated based on the exchange rate at the end of each period, while transactions are based on the effective exchange rate on the date of each operation.

 

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

 

End of period rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. dollar - Brazilian real, Mar/2014

2.2630

 

U.S. dollar - Mexican peso, Mar/2014

13.0595

 

U.S. dollar - euro, Mar/2014

0.7259

U.S. dollar - Brazilian real, Dec/2013

2.3426

 

U.S. dollar - Mexican peso, Dec/2013

13.1005

 

U.S. dollar - euro, Dec/2013

0.7260

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

-3.40%

 

Devaluation of the U.S. dollar in relation to the Mexican peso

-0.31%

 

Devaluation of the U.S. dollar in relation to the euro

-0.02%

 

 

 

 

 

 

 

 

Average rate for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. dollar - Brazilian real, Mar/2014

2.3652

 

U.S. dollar - Mexican peso, Mar/2014

13.2311

 

U.S. dollar - euro, Mar/2014

0.7300

U.S. dollar - Brazilian real, Mar/2013

1.9977

 

U.S. dollar - Mexican peso, Mar/2013

12.6419

 

U.S. dollar - euro, Mar/2013

0.7578

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

18.40%

 

Appreciation of the U.S. dollar in relation to the Mexican peso

4.66%

 

Devaluation of the U.S. dollar in relation to the euro

-3.67%

 

2.                       Summary of significant accounting policies

 

2.1.                 Basis of preparation

 

This Quarterly Information should be read together with the financial statements of Braskem as of December 31, 2013, 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, 2013 financial statements.

 

On March 31, 2014, the Company started to include in its balance sheet the net value, per legal entity, of the amounts related to deferred income and social contribution tax assets and liabilities on its profit as the Company has the legally enforceable right to offset these amounts. The balance sheet at December 31, 2013 was revised to reflect such adjustment, as shown in Note 2.1.1 (a).

 

2.1.1        Revised 

 

The financial statements for the period ended December 31, 2013 and March 31, 2013 were revised as follows:

 

(a)      December 31, 2013 – The balance sheets and respective notes were revised to reflect deferred Income Tax (“IR”) and Social Contribution (“CSL”) on a net basis (Note 2.1); and

 

11

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(b)     March 31, 2013 – The statements of operations, changes in equity, cash flows, value added and respective notes were revised to include the results of the operations of Quantiq and IQAG Armazéns Gerais Ltda. (“IQAG”) as a result of the Company’s decision to sell these assets.

 

The effects of the restatement of the financial statements follow:

 

 

Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec/2013

 

 

 

Consolidated

 

Parent Company

 

 

 

Published

 

(a) Effects

 

Revised

 

Published

 

(a) Effects

 

Revised

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

14,997,128

 

 

 

14,997,128

 

10,790,294

 

 

 

10,790,294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax and social contribution

 

2,653,606

 

(1,530,293)

 

1,123,313

 

1,769,683

 

(1,095,410)

 

674,273

 

Other assets

 

30,695,349

 

 

 

30,695,349

 

26,308,924

 

 

 

26,308,924

 

 

 

33,348,955

 

(1,530,293)

 

31,818,662

 

28,078,607

 

(1,095,410)

 

26,983,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

48,346,083

 

(1,530,293)

 

46,815,790

 

38,868,901

 

(1,095,410)

 

37,773,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

13,594,801

 

 

 

13,594,801

 

11,354,706

 

 

 

11,354,706

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax and social contribution

 

2,393,698

 

(1,530,293)

 

863,405

 

1,095,410

 

(1,095,410)

 

 

 

Other liabilities

 

24,676,250

 

 

 

24,676,250

 

18,825,675

 

 

 

18,825,675

 

 

 

27,069,948

 

(1,530,293)

 

25,539,655

 

19,921,085

 

(1,095,410)

 

18,825,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

7,681,334

 

 

 

7,681,334

 

7,593,110

 

 

 

7,593,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

48,346,083

 

(1,530,293)

 

46,815,790

 

38,868,901

 

(1,095,410)

 

37,773,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                           

 

 

12

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

Statement of operations for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar/2013

 

 

 

 

 

Consolidated

 

Parent Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Published

 

(b) Effects

 

Revised

 

Published

 

(b) Effects

 

Revised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales revenue

 

9,295,751

 

205,419

 

9,501,170

 

5,508,783

 

 

 

5,508,783

 

Cost of products sold

 

(8,315,675)

 

(174,479)

 

(8,490,154)

 

(4,969,651)

 

 

 

(4,969,651)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

980,076

 

30,940

 

1,011,016

 

539,132

 

 

 

539,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and distribution

 

(246,372)

 

(5,667)

 

(252,039)

 

(148,574)

 

 

 

(148,574)

 

General and administrative

 

(237,006)

 

(16,356)

 

(253,362)

 

(154,188)

 

 

 

(154,188)

 

Research and development

 

(24,564)

 

 

 

(24,564)

 

(18,515)

 

 

 

(18,515)

 

Results from equity investments

 

(4,722)

 

 

 

(4,722)

 

156,088

 

6,095

 

162,183

 

Other operating income (expenses), net

 

(29,055)

 

291

 

(28,764)

 

(20,231)

 

 

 

(20,231)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

438,357

 

9,208

 

447,565

 

353,712

 

6,095

 

359,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial results

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial expenses

 

(230,050)

 

(863)

 

(230,913)

 

(151,509)

 

 

 

(151,509)

 

Financial income

 

122,864

 

248

 

123,112

 

45,314

 

 

 

45,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(107,186)

 

(615)

 

(107,801)

 

(106,195)

 

 

 

(106,195)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit before income tax and

 

 

 

 

 

 

 

 

 

 

 

 

social contribution

 

331,171

 

8,593

 

339,764

 

247,517

 

6,095

 

253,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current and deferred income tax and social contribution

 

(104,368)

 

(2,498)

 

(106,866)

 

(37,605)

 

 

 

(37,605)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

226,803

 

6,095

 

232,898

 

209,912

 

6,095

 

216,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's shareholders

 

209,912

 

6,095

 

216,007

 

 

 

 

 

 

 

Non-controlling interest in Braskem Idesa

 

16,891

 

 

 

16,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

226,803

 

6,095

 

232,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                           

 

 

 

13

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

Statement of cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar/2013

 

 

Consolidated

 

Parent Company

 

 

Published

 

(b) Effects

 

Revised

 

Published

 

(b) Effects

 

Revised

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit before income tax and social contribution

331,171

 

8,593

 

339,764

 

247,517

 

6,095

 

253,612

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments for reconciliation of profit

 

 

 

 

 

 

 

 

 

Depreciation, amortization and depletion

483,446

 

1,908

 

485,354

 

300,991

 

 

 

300,991

 

Results from equity investments

4,722

 

 

 

4,722

 

(156,088)

 

(6,095)

 

(162,183)

 

Interest and monetary and exchange variations, net

25,836

 

11

 

25,847

 

125,314

 

 

 

125,314

 

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

1,546

 

 

 

1,546

 

(1)

 

 

 

(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

846,721

 

10,512

 

857,233

 

517,733

 

 

 

517,733

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in operating working capital

 

 

 

 

 

 

 

 

 

Held-for-trading financial investments

(58,272)

 

 

 

(58,272)

 

(656)

 

 

 

(656)

 

Trade accounts receivable

(119,761)

 

(22,860)

 

(142,621)

 

(409,823)

 

 

 

(409,823)

 

Inventories

(526,189)

 

(5,141)

 

(531,330)

 

(257,572)

 

 

 

(257,572)

 

Taxes recoverable

(149,086)

 

(2,701)

 

(151,787)

 

(23,847)

 

 

 

(23,847)

 

Prepaid expenses

37,768

 

(611)

 

37,157

 

5,805

 

 

 

5,805

 

Other receivables

(78,302)

 

30,383

 

(47,919)

 

(47,473)

 

 

 

(47,473)

 

Trade payables

(195,916)

 

(8,281)

 

(204,197)

 

61,112

 

 

 

61,112

 

Taxes payable

(52,697)

 

(510)

 

(53,207)

 

(25,016)

 

 

 

(25,016)

 

Long-term incentives

162

 

 

 

162

 

162

 

 

 

162

 

Advances from customers

223,562

 

(438)

 

223,124

 

(117,547)

 

 

 

(117,547)

 

Sundry provisions

(15,168)

 

139

 

(15,029)

 

886

 

 

 

886

 

Other payables

256,646

 

328

 

256,974

 

16,341

 

 

 

16,341

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash from (used in) operations

169,468

 

820

 

170,288

 

(279,895)

 

 

 

(279,895)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

(200,543)

 

 

 

(200,543)

 

(105,189)

 

 

 

(105,189)

 

Income tax and social contribution paid

(8,440)

 

 

 

(8,440)

 

(8,428)

 

 

 

(8,428)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated (used in) by operating activities

(39,515)

 

820

 

(38,695)

 

(393,512)

 

 

 

(393,512)

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from the sale of fixed assets

608

 

 

 

608

 

 

 

 

 

 

Proceeds from the sale of investments

163,000

 

 

 

163,000

 

163,000

 

 

 

163,000

Beginning cash of Quantiq and IQAG

 

 

9,985

 

9,985

 

 

 

 

 

 

Acquisitions of investments in subsidiaries and associates

(31)

 

 

 

(31)

 

(31)

 

 

 

(31)

Acquisitions to property, plant and equipment

(1,101,042)

 

(69)

 

(1,101,111)

 

(227,814)

 

 

 

(227,814)

Acquisitions of intangible assets

(524)

 

 

 

(524)

 

(524)

 

 

 

(524)

Held-for-maturity and available for sale financial investments

15,086

 

 

 

15,086

 

5,831

 

 

 

5,831

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated (used in) investing activities

(922,903)

 

9,916

 

(912,987)

 

(59,538)

 

 

 

(59,538)

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term and long-term debt

 

 

 

 

 

 

 

 

 

 

 

Obtained borrowings

2,958,599

 

 

 

2,958,599

 

2,401,860

 

 

 

2,401,860

 

Payment of borrowings

(2,285,304)

 

(214)

 

(2,285,518)

 

(2,224,626)

 

 

 

(2,224,626)

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

Obtained loans

 

 

 

 

 

 

377,467

 

 

 

377,467

 

Payment of loans

 

 

 

 

 

 

(17,762)

 

 

 

(17,762)

 

Net current transactions

 

 

 

 

 

 

165,260

 

 

 

165,260

Dividends paid

(21)

 

 

 

(21)

 

(21)

 

 

 

(21)

Non-controlling interests in Braskem Idesa

(2,660)

 

 

 

(2,660)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided (used in) by financing activities

670,614

 

(214)

 

670,400

 

702,178

 

 

 

702,178

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange variation on cash of foreign subsidiaries

6,383

 

 

 

6,383

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

(285,421)

 

10,522

 

(274,899)

 

249,128

 

 

 

249,128

 

 

 

 

 

 

 

 

 

 

 

 

 

Represented by

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning for the period

3,287,622

 

 

 

3,287,622

 

1,627,928

 

 

 

1,627,928

 

Cash and cash equivalents at the end for the period

3,002,201

 

10,522

 

3,012,723

 

1,877,056

 

 

 

1,877,056

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

(285,421)

 

10,522

 

(274,899)

 

249,128

 

 

 

249,128

 

 

 

 

 

 

 

 

 

 

 

 

 

                         

 

 

 

14

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

Statement of value added

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar/2013

 

 

Consolidated

 

Parent Company

 

 

Published

 

(b) Effects

 

Revised

 

Published

 

(b) Effects

 

Revised

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

10,884,033

 

251,915

 

11,135,948

 

6,581,346

 

 

 

6,581,346

 

Sale of goods, products and services

10,926,490

 

271,739

 

11,198,229

 

6,606,575

 

 

 

6,606,575

 

Other income (expenses), net

(26,910)

 

(19,824)

 

(46,734)

 

(19,401)

 

 

 

(19,401)

 

Allowance for doubtful accounts

(15,547)

 

 

 

(15,547)

 

(5,828)

 

 

 

(5,828)

Inputs acquired from third parties

(9,404,160)

 

(174,479)

 

(9,578,639)

 

(5,740,966)

 

 

 

(5,740,966)

 

Cost of products, goods and services sold

(9,077,888)

 

(174,479)

 

(9,252,367)

 

(5,535,699)

 

 

 

(5,535,699)

 

Material, energy, outsourced services and others

(326,079)

 

 

 

(326,079)

 

(205,117)

 

 

 

(205,117)

 

Impairment of assets

(193)

 

 

 

(193)

 

(150)

 

 

 

(150)

Gross value added

1,479,873

 

77,436

 

1,557,309

 

840,380

 

 

 

840,380

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and depletion

(483,446)

 

(1,908)

 

(485,354)

 

(300,991)

 

 

 

(300,991)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net value added produced by the entity

996,427

 

75,528

 

1,071,955

 

539,389

 

 

 

539,389

 

 

 

 

 

 

 

 

 

 

 

 

 

Value added received in transfer

118,228

 

248

 

118,476

 

201,488

 

6,095

 

207,583

 

Results from equity investments

(4,722)

 

 

 

(4,722)

 

156,088

 

6,095

 

162,183

 

Financial income

122,864

 

248

 

123,112

 

45,314

 

 

 

45,314

 

Other

86

 

 

 

86

 

86

 

 

 

86

Total value added to distribute

1,114,655

 

75,776

 

1,190,431

 

740,877

 

6,095

 

746,972

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel

196,325

 

 

 

196,325

 

123,031

 

 

 

123,031

 

Direct compensation

152,937

 

 

 

152,937

 

95,954

 

 

 

95,954

 

Benefits

30,679

 

 

 

30,679

 

17,176

 

 

 

17,176

 

FGTS (Government Severance Pay Fund)

12,709

 

 

 

12,709

 

9,901

 

 

 

9,901

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes, fees and contributions

421,591

 

68,818

 

490,409

 

223,573

 

 

 

223,573

 

Federal

225,853

 

28,591

 

254,444

 

64,908

 

 

 

64,908

 

State

188,486

 

40,144

 

228,630

 

155,637

 

 

 

155,637

 

Municipal

7,252

 

83

 

7,335

 

3,028

 

 

 

3,028

 

 

 

 

 

 

 

 

 

 

 

 

 

Remuneration on third parties' capital

269,936

 

863

 

270,799

 

184,361

 

 

 

184,361

 

Financial expenses (including exchange variation)

227,110

 

863

 

227,973

 

149,488

 

 

 

149,488

 

Rentals

42,826

 

 

 

42,826

 

34,873

 

 

 

34,873

 

 

 

 

 

 

 

 

 

 

 

 

 

Remuneration on own capital

226,803

 

6,095

 

232,898

 

209,912

 

6,095

 

216,007

 

Profit for the period

209,912

 

6,095

 

216,007

 

209,912

 

6,095

 

216,007

 

Non-controlling interests in Braskem Idesa

16,891

 

 

 

16,891

 

 

 

 

 

 

Value added distributed

1,114,655

 

75,776

 

1,190,431

 

740,877

 

6,095

 

746,972

                         

 

2.1.2        Consolidated and parent company quarterly information

 

The consolidated Quarterly Information was prepared and is being presented in accordance with the pronouncements CPC 21 (R1) 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.

 

2.2.            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, 2013 financial statements, except as presented in Notes 2.2.1.

 

 

15

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

2.2.1    Deferred income tax and social contribution

 

Deferred income and social contribution tax assets and liabilities are stated at their net value in the balance sheet when there is a legal and enforceable right to offset current income and social contribution taxes, related to the same legal entity and tax authority. The effects of this change in accounting practice are described in Note 2.1.1 (a).

 

2.2.2    Transaction costs with debt refinancing

 

Costs incurred with debt refinancing that meet the qualitative and quantitative criteria determined by the standards for reclassification as a debt exchange, are deemed transaction costs and amortized through the maturity of the refinanced debt. The effects of said accounting treatment are reported in Note 12 (a).

 

2.3.            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:

16

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

 

 

 

 

 

Total interest - %

 

 

 

 

Headquarters

 

 

 

 

 

 

 

 

(Country)

 

Mar/2014

 

Dec/2013

Direct and Indirect subsidiaries

 

 

 

 

 

 

 

 

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 Austria

 

 

 

Austria

 

100.00

 

100.00

Braskem Austria Finance GmbH ("Braskem Austria Finance")

 

 

 

Austria

 

100.00

 

100.00

Braskem Chile Ltda. ("Braskem Chile")

 

 

 

Chile

 

100.00

 

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

 

 

 

Mexico

 

75.00

 

75.00

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

 

 

 

Mexico

 

75.00

 

75.00

Braskem Importação

 

 

 

Brazil

 

100.00

 

100.00

Braskem Inc

 

 

 

Cayman Islands

 

100.00

 

100.00

Braskem México

 

 

 

Mexico

 

100.00

 

100.00

Braskem México Serviços

 

 

 

Mexico

 

100.00

 

100.00

Braskem Netherlands B.V (“Braskem Holanda”)

 

 

 

Netherlands

 

100.00

 

100.00

Braskem Participações

 

 

 

Brazil

 

100.00

 

100.00

Braskem Petroquímica Chile Ltda. (“Petroquímica Chile”)

 

 

 

Chile

 

100.00

 

100.00

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

 

 

 

Spain

 

100.00

 

100.00

Braskem Petroquímica Ltda ("Braskem Petroquímica")

 

 

 

Brazil

 

100.00

 

100.00

Braskem Qpar

 

 

 

Brazil

 

100.00

 

100.00

Common

 

(i)

 

British Virgin Islands

 

100.00

 

100.00

DAT

 

 

 

Brazil

 

 

 

100.00

IQAG

     

Brazil

 

100.00

 

100.00

Lantana Trading Co. Inc. (“Lantana”)

 

 

 

Bahamas

 

100.00

 

100.00

Norfolk Trading S.A. (“Norfolk”)

 

(i)

 

Uruguay

 

100.00

 

100.00

Politeno Empreendimentos Ltda. (“Politeno Empreendimentos”)

 

 

 

Brazil

 

100.00

 

100.00

Quantiq

 

 

 

Brazil

 

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) Subsidiaries in the process of dissolution.

 

17

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

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

between Parent Company and consolidated

 

 

 

 

 

 

Shareholders' equity

 

Profit (loss) for the period

 

 

Note

 

Mar/2014

 

Dec/2013

 

Mar/2014

 

Mar/2013

 

 

2.1.1(b)

 

 

 

 

 

 

 

Revised

Parent Company

 

 

8,308,533

 

7,593,110

 

405,306

 

216,007

 

Braskem shares owned by subsidiary Braskem Petroquímica

 

 

(48,892)

 

(48,892)

 

 

 

 

 

Non-controlling interest in Braskem Idesa

 

 

119,604

 

137,116

 

(8,963)

 

16,891

Consolidated

 

 

8,379,245

 

7,681,334

 

396,343

 

232,898

 

 

 

 

 

 

 

 

 

 

 

                     

 

3.                  Cash and cash equivalents

 

The information on cash and cash equivalents were presented in the 2013 annual financial statements of the Company, in Note 6.

 

 

 

 

 

Consolidated

 

Parent Company

 

 

 

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

 

 

 

 

 

 

 

 

Cash and banks (i) 240,089 987,824 52,337 131,210

Cash equivalents:

 

 

 

 

 

 

 

 

 

Domestic market

 

1,659,926

 

1,906,790

 

1,511,155

 

1,835,423

 

Foreign market (i)

 

1,314,050

 

1,441,245

 

873,051

 

458,445

Total

 

3,214,065

 

4,335,859

 

2,436,543

 

2,425,078

                   

(i)         On March 31, 2014, includes the amount of R$44,272 on cash and banks (R$656,427 on December 31, 2013) and R$105,778 on cash equivalents (R$153,448 on December 31,2013) of the subsidiary Braskem Idesa, available for its use.

 

 

18

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

4.                  Financial investments

 

The information on financial investments was presented in the 2013 annual financial statements of the Company, in Note 7.

 

 

       

Consolidated

 

Parent Company

       

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

Held-for-trading

                 
 

Investments in FIM Sol

 

66,962

 

61,670

 

66,962

 

61,670

 

Investments in foreign currency

 

2,955

 

3,773

 

2,955

 

3,773

 

Shares

   

1,170

 

1,170

 

1,170

 

1,170

Held-to-maturity

                 
 

Quotas of investment funds in credit rights

(i)

42,003

 

40,696

 

42,003

 

40,696

 

Time deposit investment

 

359

 

189

 

 

 

 

 

Investments in foreign currency

(ii)

455,143

 

469,376

 

 

 

 

 

Compensation of investments in foreign currency

(ii)

(455,143)

 

(469,376)

 

 

 

 

Total

   

113,449

 

107,498

 

113,090

 

107,309

                     

In current assets

   

87,499

 

86,719

 

87,140

 

86,535

In non-current assets

   

25,950

 

20,779

 

25,950

 

20,774

Total

   

113,449

 

107,498

 

113,090

 

107,309


(i)         On March 31, 2014, the Parent Company held junior subordinated shares issued by receivables-backed investment funds. These shares are measured by their redemption value and are held until the conclusion of operations of said funds. The funds issue two other types of shares that enjoy priority in compensation over the junior subordinated shares. The risk related to the operations of these funds is limited to the value of the shares held by the Parent Company.

(ii)       On March 31, 2014, Braskem Holanda had a financial investments held-to-maturity that was irrevocably offset by an export prepayment agreement of the Parent Company, in the same amount, as provided for in the credit assignment agreement entered into between these two companies and Banco Bradesco (Note 12). This accounting offset was carried out in accordance with CPC 39 and IAS 32, which provides for the possibility of offsetting financial instruments when there is intent and rightfully executable right to realize an asset and settle a liability simultaneously.

 

5.                  Trade accounts receivable

 

The information on trade accounts receivable was presented in the 2013 annual financial statements of the Company, in Note 8.

 

                   
     

Consolidated

 

Parent Company

     

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

Customers

     

 

       
 

Domestic market

 

1,591,445

 

1,578,008

 

1,239,926

 

1,203,071

 

Foreign market

 

1,549,396

 

1,577,140

 

3,039,346

 

2,872,881

Allowance for doubtful accounts

(292,091)

 

(282,753)

 

(209,619)

 

(200,794)

Total

 

2,848,750

 

2,872,395

 

4,069,653

 

3,875,158

                   

In current assets

 

2,830,606

 

2,810,520

 

4,052,788

 

3,814,830

In non-current assets

 

18,144

 

61,875

 

16,865

 

60,328

Total

 

2,848,750

 

2,872,395

 

4,069,653

 

3,875,158

 

  

19

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

6.                  Inventories 

 

The information on inventories was presented in the 2013 annual financial statements of the Company, in Note 9.

 

 

   

Consolidated

 

Parent company

   

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

       

 

       

Finished goods

 

3,575,331

 

3,429,979

 

1,763,074

 

1,717,416

Raw materials, production inputs and packaging

 

1,400,234

 

1,113,272

 

1,110,385

 

851,448

Maintenance materials

 

251,892

 

230,822

 

134,005

 

122,848

Advances to suppliers

 

204,195

 

236,672

 

178,440

 

190,931

Imports in transit and other

 

223,634

 

139,562

 

184,295

 

82,771

Total

 

5,655,286

 

5,150,307

 

3,370,199

 

2,965,414

                 

In current assets

 

5,551,054

 

5,033,593

 

3,265,967

 

2,848,700

In non-current assets

 

104,232

 

116,714

 

104,232

 

116,714

Total

 

5,655,286

 

5,150,307

 

3,370,199

 

2,965,414

 

7.                  Related parties

 

The information concerning related parties was presented in the 2013 annual financial statements of the Company, in Note 10.

 

(a)               Consolidated 

 

 

 

Balances at March 31, 2014

 

 

Assets

 

Liabilities

 

 

Current

 

Non-current

 

Current

 

 

Trade accounts receivable

 

Related parties

 

Other

 

Total

 

Related parties

 

Other

 

Total

 

Trade
payables

 

 

 

 

Receivable notes

 

Other receivable

   

 

 

 

Loan agreements

 

Other receivable

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Refinaria de Petróleo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Riograndense S.A. ("RPR")

 

 

 

 

 

 

 

151

(i)

151

 

 

 

 

 

 

 

 

 

2,462

OCE

 

 

 

 

 

 

 

3

(i)

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

154

 

154

 

 

 

 

 

 

 

 

 

2,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associated companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borealis Brasil S.A. ("Borealis")

 

19,860

 

187

 

 

 

 

 

20,047

 

 

 

 

 

 

 

 

 

 

 

 

19,860

 

187

 

 

 

 

 

20,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht and subsidiaries

 

3,640

 

391,652

(iii)

50

 

52,799

(ii)

448,141

 

 

 

 

 

104,232

(ii)

104,232

 

212,088

Petrobras and subsidiaries

 

34,875

 

9,925

 

54,418

 

4,028

(ii)

103,246

 

68,513

 

66,302

 

 

 

134,815

 

1,660,365

Other

 

14,929

 

 

 

 

 

 

 

14,929

 

 

 

 

 

 

 

 

 

 

 

 

53,444

 

401,577

 

54,468

 

56,827

 

566,316

 

68,513

 

66,302

 

104,232

 

239,047

 

1,872,453

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

73,304

 

401,764

 

54,468

 

56,981

 

586,517

 

68,513

 

66,302

 

104,232

 

239,047

 

1,874,915

                                         

(i)         Amounts in “dividends and interest on capital”.
(ii)       Amount in “inventory – advance to suppliers” (Note 6).
(iii)      Includes the amount of R$315,000 related to the divestment of DAT (Note 1 (a.x)).

 

20

 

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

 

 

 

Income statement transactions from January to March 31, 2014

 

 

 

 

Purchases of

 

 

 

Cost of

 

 

 

 

raw materials,

 

Financial

 

production/general

 

 

Sales

 

services and

 

income

 

and administrative

 

 

of products

 

utilities

 

(expenses)

 

expenses

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

RPR

 

3,182

 

5,715

 

 

 

 

 

 

3,182

 

5,715

 

 

 

 

 

 

 

 

 

 

 

 

 

Associated companies

 

 

 

 

 

 

 

 

Borealis

 

51,103

 

 

 

 

 

 

 

 

51,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related companies

 

 

 

 

 

 

 

 

Odebrecht and subsidiaries

 

8,845

 

49,933

 

 

 

 

Petrobras and subsidiaries

 

303,220

 

2,110,336

 

1,166

 

 

Other

 

5,267

 

37

 

 

 

 

 

 

317,332

 

2,160,306

 

1,166

 

 

 

 

 

 

 

 

 

 

 

Post employment benefit plan

 

 

 

 

 

 

 

 

Odebrecht Previdência Privada ("Odeprev")

 

 

 

 

 

 

 

6,037

 

 

 

 

 

 

 

 

6,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

371,617

 

2,166,021

 

1,166

 

6,037

                 

 

 

 

 

Balances at December 31, 2013

 

 

Assets

 

Liabilities

 

 

Current

 

Non-current

 

Current

 

 

Trade accounts receivable

 

Related parties

 

Other

 

Total

 

Related parties

 

Other

 

Total

 

Trade
payables

 

 

 

 

Receivable
notes

 

Other
receivable

   

 

 

 

Loan agreements

 

Other
receivable

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RPR

 

 

 

 

 

 

 

150

(i)

150

 

 

 

 

 

 

 

 

 

3,106

 

 

 

 

 

 

 

 

150

 

150

 

 

 

 

 

 

 

 

 

3,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associated companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borealis

 

11,368

 

187

 

 

 

 

 

11,555

 

 

 

 

 

 

 

 

 

 

 

 

11,368

 

187

 

 

 

 

 

11,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht and subsidiaries

 

440

 

 

 

78,068

 

37,436

(ii)

115,944

 

 

 

 

 

782,565

(iii)

782,565

 

533,498

Petrobras and subsidiaries

 

99,018

 

9,925

 

36,307

 

42,013

(ii)

187,263

 

67,348

 

66,301

 

 

 

133,649

 

1,833,040

Other

 

15,135

 

 

 

 

 

 

 

15,135

 

 

 

 

 

 

 

 

 

-

 

 

114,593

 

9,925

 

114,375

 

79,449

 

318,342

 

67,348

 

66,301

 

782,565

 

916,214

 

2,366,538

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

125,961

 

10,112

 

114,375

 

79,599

 

330,047

 

67,348

 

66,301

 

782,565

 

916,214

 

2,369,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(i)    Amounts in “dividends and interest on capital”.
(ii)   Amount in “inventory – advance to suppliers” (Note 6).
(iii) Amount of R$665,851 under “Property, plant and equipment” related to ongoing construction works, and R$116,714 under “inventory – advance to suppliers” (Note 6).

 

 

21

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

 

 

 

Income statement transactions from January to March 31, 2013

 

 

 

 

Purchases of

 

 

 

Cost of

 

 

 

 

raw materials,

 

Financial

 

production/general

 

 

Sales

 

services and

 

income

 

and administrative

 

 

of products

 

utilities

 

(expenses)

 

expenses

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

RPR

 

7,428

 

11,702

 

 

 

 

 

 

7,428

 

11,702

 

 

 

 

 

 

 

 

 

 

 

 

 

Associated companies

 

 

 

 

 

 

 

 

Borealis

 

50,445

 

 

 

 

 

 

Other

 

7,874

 

2,018

 

 

 

 

 

 

58,319

 

2,018

 

 

 

 

 

 

 

 

 

 

 

 

 

Related companies

 

 

 

 

 

 

 

 

Odebrecht and subsidiaries

 

 

 

125,267

 

 

 

 

Petrobras and subsidiaries

 

299,884

 

4,794,408

 

329

 

 

 

 

299,884

 

4,919,675

 

329

 

 

 

 

 

 

 

 

 

 

 

Post employment benefit plan

 

 

 

 

 

 

 

 

Odeprev

 

 

 

 

 

 

 

4,410

 

 

 

 

 

 

 

 

4,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

365,631

 

4,933,395

 

329

 

4,410

                 

 

 

22

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(b)               Parent Company

 

 

 

Balances at March 31, 2014

 

 

Assets

 

 

Current

 

Non-current

 

 

Trade accounts receivable

 

Related Parties

 

Other

 

Total

 

Related Parties

 

Other

 

Total

 

 

 

 

Receivable notes

 

Other receivable

   

 

 

 

Current accounts

 

Loan agreements

 

Other receivable

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Braskem America

 

12,611

 

 

 

41,897

 

 

 

54,508

 

 

 

 

 

 

 

 

 

 

Braskem Argentina

 

77,838

 

 

 

 

 

 

 

77,838

 

 

 

 

 

 

 

 

 

 

Braskem Chile

 

12,803

 

 

 

 

 

 

 

12,803

 

 

 

 

 

 

 

 

 

 

Braskem Holanda

 

307,787

 

 

 

 

 

 

 

307,787

 

 

 

 

 

 

 

 

 

 

Braskem Idesa

 

20,943

 

2,742

 

6,682

 

 

 

30,367

 

 

 

 

 

 

 

 

 

 

Braskem Inc

 

2,114,118

 

 

 

33

 

 

 

2,114,151

 

 

 

8,892

 

 

 

 

 

8,892

Braskem Petroquímica

 

96,208

 

 

 

71

 

66,300

(i)

162,579

 

 

 

 

 

 

 

 

 

 

Braskem Qpar

 

11,884

 

 

 

231

 

 

 

12,115

 

49,636

 

 

 

 

 

 

 

49,636

Quantiq

 

 

 

 

 

 

 

11,580

(i)

11,580

 

 

 

 

 

 

 

 

 

 

Other

 

265

 

 

 

2,522

 

 

 

2,787

 

1,848

 

66

 

 

 

 

 

1,914

 

 

2,654,457

 

2,742

 

51,436

 

77,880

 

2,786,515

 

51,484

 

8,958

 

 

 

 

 

60,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RPR

 

 

 

 

 

 

 

151

(i)

151

 

 

 

 

 

 

 

 

 

 

OCE

 

 

 

 

 

 

 

3

(i)

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

154

 

154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associated companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borealis

 

13,302

 

187

 

 

 

 

 

13,489

 

 

 

 

 

 

 

 

 

 

 

 

13,302

 

187

 

 

 

 

 

13,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht and subsidiaries

 

3,640

 

315,000

(iv)

50

 

52,798

(ii)

371,488

 

 

 

 

 

 

 

104,232

(ii)

104,232

Petrobras and subsidiaries

 

28,715

 

9,925

 

24,407

 

3,623

(ii)

66,670

 

 

 

68,514

 

12,990

 

 

 

81,504

Other

 

14,929

 

 

 

 

 

 

 

14,929

 

 

 

 

 

 

 

 

 

 

 

 

47,284

 

324,925

 

24,457

 

56,421

 

453,087

 

 

 

68,514

 

12,990

 

104,232

 

185,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIM Sol

 

 

 

 

 

 

 

1,199,950

(iii)

1,199,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,199,950

 

1,199,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

2,715,043

 

327,854

 

75,893

 

1,334,405

 

4,453,195

 

51,484

 

77,472

 

12,990

 

104,232

 

246,178

                                         

(i)              Amounts in “dividends and interest on capital”.
(ii)            Amount in “inventory – advance to suppliers” (Note 6).
(iii)           Amounts in “cash and cash equivalents”: R$1,132,988 and in “financial investments": R$66,962.
(iv)           Amount related to the divestment of DAT (Note 1 (a.x)).

23

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

 

 

 

Balances at March 31, 2014

 

 

Liabilities

 

 

Current

 

Non-Current

 

 

Trade payables

 

Borrowings

 

Accounts payable to
related parties

 

Total

 

Borrowings

 

Accounts payable to related parties

 

Total

 

 

 

 

 

 

Advance to export

 

Other
payable

       

 

Advance to
export

 

Current accounts

 

Payable
notes

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Braskem America

 

2

 

 

 

9,145

 

3,049

 

12,196

 

 

 

640,429

 

 

 

 

 

640,429

Braskem Austria

 

 

 

 

 

49,622

 

 

 

49,622

 

 

 

339,450

 

 

 

 

 

339,450

Braskem Holanda

 

 

 

 

 

201,041

 

 

 

201,041

 

 

 

3,810,498

 

 

 

 

 

3,810,498

Braskem Inc

 

4,139,774

 

120,894

 

 

 

886

 

4,261,554

 

3,594,180

 

 

 

 

 

95,438

 

3,689,618

Braskem Petroquímica

 

3,439

 

 

 

 

 

 

 

3,439

 

 

 

 

 

151,274

 

 

 

151,274

Braskem Qpar

 

3,609

 

 

 

 

 

273

 

3,882

 

 

 

 

 

 

 

 

 

 

Quantiq

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,540

 

 

 

48,540

IQAG

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,287

 

 

 

5,287

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

105

 

1,448

 

1,553

 

 

4,146,824

 

120,894

 

259,808

 

4,208

 

4,531,734

 

3,594,180

 

4,790,377

 

205,206

 

96,886

 

8,686,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht and subsidiaries

 

16,591

 

 

 

 

 

 

 

16,591

 

 

 

 

 

 

 

 

 

 

Petrobras and subsidiaries

 

1,524,216

 

 

 

 

 

 

 

1,524,216

 

 

 

 

 

 

 

 

 

 

 

 

1,540,807

 

 

 

 

 

 

 

1,540,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

5,687,631

 

120,894

 

259,808

 

4,208

 

6,072,541

 

3,594,180

 

4,790,377

 

205,206

 

96,886

 

8,686,649

                                         

 

24


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

 

 

 

Income statement transactions from January to March 31, 2014

 

 

 

 

Purchases of

 

 

 

Cost of

 

 

 

 

raw materials,

 

Financial

 

production/general

 

 

Sales

 

services and

 

income

 

and administrative

 

 

of products

 

utilities

 

(expenses)

 

expenses

Subsidiaries

 

 

 

 

 

 

 

 

Braskem America

 

3,662

 

 

 

8,458

 

 

Braskem Argentina

 

68,830

 

 

 

(3,002)

 

 

Braskem Austria

 

 

 

 

 

10,350

 

 

Braskem Chile

 

7,849

 

 

 

(512)

 

 

Braskem Holanda

 

136,670

 

 

 

65,728

 

 

Braskem Idesa

 

13,836

 

 

 

(1,083)

 

 

Braskem Inc

 

329,516

 

887,904

 

89,278

 

 

Braskem Petroquímica

 

262,425

 

88,579

 

 

 

 

Braskem Qpar

 

52,413

 

112,216

 

 

 

 

Quantiq

 

26,000

 

6,878

 

 

 

 

Other

 

 

 

 

 

(102)

 

 

 

 

901,201

 

1,095,577

 

169,115

 

 

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

RPR

 

3,057

 

231

 

 

 

 

 

 

3,057

 

231

 

 

 

 

 

 

 

 

 

 

 

 

 

Associated companies

 

 

 

 

 

 

 

 

Borealis

 

34,049

 

 

 

 

 

 

 

 

34,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related companies

 

 

 

 

 

 

 

 

Odebrecht and subsidiaries

 

8,844

 

48,371

 

 

 

 

Petrobras and subsidiaries

 

159,876

 

1,439,082

 

1,166

 

 

Other

 

5,266

 

36

 

 

 

 

 

 

173,986

 

1,487,489

 

1,166

 

 

 

 

 

 

 

 

 

 

 

Post-employment benefit plan

 

 

 

 

 

 

 

 

Odeprev

 

 

 

 

 

 

 

3,747

 

 

 

 

 

 

 

 

3,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,112,293

 

2,583,297

 

170,281

 

3,747

                 

 

25

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

 

 

 

Balances at December 31, 2013

 

 

Assets

 

 

Current

 

Non-current

 

 

Trade accounts receivable

 

Related Parties

 

Other

 

Total

 

Related Parties

 

 

 

Other

 

Total

 

 

 

 

Receivable notes

 

Other receivable

   

 

 

 

Current accounts

 

Loan agreements

 

Other receivable

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Braskem America

 

47,985

 

 

 

39,287

 

 

 

87,272

 

 

 

 

 

 

 

 

 

 

Braskem Argentina

 

53,415

 

 

 

 

 

 

 

53,415

 

 

 

 

 

 

 

 

 

 

Braskem Chile

 

12,613

 

 

 

 

 

 

 

12,613

 

 

 

 

 

 

 

 

 

 

Braskem Holanda

 

265,132

 

 

 

 

 

 

 

265,132

 

 

 

 

 

 

 

 

 

 

Braskem Idesa

 

23,794

 

2,742

 

5,577

 

 

 

32,113

 

 

 

 

 

 

 

 

 

 

Braskem Inc

 

1,759,572

 

 

 

33

 

 

 

1,759,605

 

 

 

9,104

 

 

 

 

 

9,104

Braskem Petroquímica

 

39,332

 

 

 

71

 

66,300

(i)

105,703

 

 

 

 

 

 

 

 

 

 

Braskem Qpar

 

28,905

 

 

 

23,342

 

 

 

52,247

 

313,417

 

 

 

 

 

 

 

313,417

Quantiq

 

 

 

 

 

596

 

11,580

(i)

12,176

 

 

 

 

 

 

 

 

 

 

Other

 

2,021

 

263

 

2,103

 

 

 

4,387

 

1,742

 

67

 

 

 

 

 

1,809

 

 

2,232,769

 

3,005

 

71,009

 

77,880

 

2,384,663

 

315,159

 

9,171

 

 

 

 

 

324,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RPR

 

 

 

 

 

 

 

151

(i)

151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

151

 

151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associated companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borealis

 

11,368

 

187

 

 

 

 

 

11,555

 

 

 

 

 

 

 

 

 

 

 

 

11,368

 

187

 

 

 

 

 

11,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht and subsidiaries

 

3,651

 

 

 

 

 

35,473

(ii)

39,124

 

 

 

 

 

 

 

136,714

(iv)

136,714

Petrobras and subsidiaries

 

99,018

 

9,925

 

16,047

 

28,233

(ii)

153,223

 

 

 

67,348

 

12,990

 

 

 

80,338

Other

 

14,980

 

 

 

 

 

 

 

14,980

 

 

 

 

 

 

 

 

 

 

 

 

117,649

 

9,925

 

16,047

 

63,706

 

207,327

 

 

 

67,348

 

12,990

 

136,714

 

217,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIM Sol

 

 

 

 

 

 

 

1,396,323

(iii)

1,396,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,396,323

 

1,396,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

2,361,786

 

13,117

 

87,056

 

1,538,060

 

4,000,019

 

315,159

 

76,519

 

12,990

 

136,714

 

541,382

                                         

(i)              Amounts in “dividends and interest on capital”.
(ii)            Amount in “inventory – advance to suppliers” (Note 6).
(iii)           Amounts in “cash and cash equivalents”: R$1,334,653 and in “financial investments": R$61,670.
(iv)           Amount of R$20,000 under “Property, plant and equipment” related to ongoing construction works and R$116,714 under “inventory – advance to suppliers” (Note 6).

 

26

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

 

 

 

Balances at December 31, 2013

 

 

Liabilities

 

 

Current

 

Non-Current

 

 

Trade payables

 

Borrowings

 

Accounts payable to
related parties

 

Total

 

Borrowings

 

Accounts payable to related parties

 

Total

 

 

 

 

 

 

Advance to export

 

Other
payable

       

 

Advance to
export

 

Current Accounts

 

Notes
payable

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Braskem America

 

3,018

 

 

 

34,064

 

3,170

 

40,252

 

 

 

662,956

 

 

 

 

 

662,956

Braskem Austria

 

 

 

 

 

48,036

 

 

 

48,036

 

 

 

351,390

 

 

 

 

 

351,390

Braskem Holanda

 

 

 

 

 

41,090

 

 

 

41,090

 

 

 

3,874,252

 

 

 

 

 

3,874,252

Braskem Importação

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

101

 

 

 

101

Braskem Inc

 

3,863,320

 

248,544

 

 

 

917

 

4,112,781

 

3,720,604

 

 

 

 

 

98,795

 

3,819,399

Braskem Participações

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,448

 

1,448

Braskem Petroquímica

 

5,625

 

 

 

 

 

6

 

5,631

 

 

 

 

 

138,742

 

 

 

138,742

Braskem Qpar

 

3,692

 

 

 

 

 

11

 

3,703

 

 

 

 

 

 

 

 

 

 

Quantiq

 

327

 

 

 

 

 

 

 

327

 

 

 

 

 

16,782

 

 

 

16,782

IQAG

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,270

 

 

 

4,270

Politeno Empreendimentos

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 

 

 

7

 

 

3,875,982

 

248,544

 

123,190

 

4,104

 

4,251,820

 

3,720,604

 

4,888,598

 

159,902

 

100,243

 

8,869,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RPR

 

256

 

 

 

 

 

 

 

256

 

 

 

 

 

 

 

 

 

 

 

 

256

 

 

 

 

 

 

 

256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht and subsidiaries

 

61,631

 

 

 

 

 

335

 

61,966

 

 

 

 

 

 

 

 

 

 

Petrobras and subsidiaries

 

1,572,473

 

 

 

 

 

 

 

1,572,473

 

 

 

 

 

 

 

 

 

 

 

 

1,634,104

 

 

 

 

 

335

 

1,634,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

5,510,342

 

248,544

 

123,190

 

4,439

 

5,886,515

 

3,720,604

 

4,888,598

 

159,902

 

100,243

 

8,869,347

                                         

 

27

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

 

 

 

Income statement transactions from January to March 31, 2013

 

 

 

 

Purchases of

 

 

 

Cost of

 

 

 

 

raw materials,

 

Financial

 

production/general

 

 

Sales

 

services and

 

income

 

and administrative

 

 

of products

 

utilities

 

(expenses)

 

expenses

Subsidiaries

 

 

 

 

 

 

 

 

Braskem America

 

3,079

 

 

 

(2,150)

 

 

Braskem Argentina

 

53,230

 

 

 

(1,425)

 

 

Braskem Austria

 

 

 

 

 

(7,304)

 

 

Braskem Chile

 

5,461

 

 

 

57

 

 

Braskem Finance

 

 

 

 

 

1

 

 

Braskem Holanda

 

73,566

 

 

 

(396)

 

 

Braskem Idesa

 

4,959

 

 

 

(296)

 

 

Braskem Importação

 

 

 

 

 

(1)

 

 

Braskem Inc

 

448,745

 

67,133

 

(14,601)

 

 

Braskem Petroquímica

 

130,967

 

59,358

 

 

 

 

Braskem Qpar

 

2,956

 

23,240

 

 

 

 

Lantana

 

 

 

 

 

(1)

 

 

Quantiq

 

28,165

 

1,035

 

 

 

 

Riopol

 

40,861

 

28,004

 

 

 

 

 

 

791,989

 

178,770

 

(26,116)

 

 

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

 

 

 

RPR

 

6,771

 

135

 

 

 

 

 

 

6,771

 

135

 

 

 

 

 

 

 

 

 

 

 

 

 

Associated companies

 

 

 

 

 

 

 

 

Borealis

 

46,431

 

 

 

 

 

 

Other

 

7,874

 

2,018

 

 

 

 

 

 

54,305

 

2,018

 

 

 

 

 

 

 

 

 

 

 

 

 

Related companies

 

 

 

 

 

 

 

 

Odebrecht and subsidiaries

 

 

 

125,267

 

 

 

 

Petrobras and subsidiaries

 

174,573

 

3,058,402

 

1,088

 

 

 

 

174,573

 

3,183,669

 

1,088

 

 

 

 

 

 

 

 

 

 

 

Post employment benefit plan

 

 

 

 

 

 

 

 

Odeprev

 

 

 

 

 

 

 

3,444

 

 

 

 

 

 

 

 

3,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,027,638

 

3,364,592

 

(25,028)

 

3,444

 

 

 

 

 

 

 

 

 

                 
 
 

28


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(c)                    Key management personnel

 

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

 

 

 

 

Parent company and Consolidated

Non-current liabilities

 

Mar/2014

 

Dec/2013

 

 

 

 

 

Long-term incentives

 

1,685

 

2,333

Total

 

1,685

 

2,333

 

 

 

 

 

 

 

 

 

 

 

 

Parent company and Consolidated

Income statement transactions

 

Mar/2014

 

Mar/2013

Remuneration

 

 

 

 

Short-term benefits to employees and managers

 

3,486

 

4,728

Post-employment benefit

 

76

 

68

Long-term incentives

 

22

 

42

Total

 

3,584

 

4,838

         

 

8.                       Taxes recoverable

 

The information on taxes recoverable was presented in the 2013 annual financial statements of the Company, in Note 11.

 

       

Consolidated

 

Parent company

       

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

           

 

       

Parent Company and subsidiaries in Brazil

                 
 

IPI

 

 

31,692

 

28,701

 

28,173

 

26,307

 

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

 

 

629,371

 

738,282

 

369,258

 

410,004

 

ICMS - credits from PP&E

 

 

127,181

 

123,354

 

97,128

 

93,018

 

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

 

 

773,488

 

719,448

 

710,364

 

650,355

 

PIS and COFINS - credits from PP&E

 

 

281,057

 

269,006

 

145,809

 

134,161

 

PIS and COFINS - Law 9,718/98

 

 

13,274

 

24,207

 

10,947

 

22,602

 

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

 

 

88,339

 

88,339

 

65,801

 

65,801

 

IR and CSL

 

 

548,799

 

542,686

 

409,035

 

395,214

 

REINTEGRA program

 

 

238,283

 

267,049

 

233,440

 

232,507

 

Other

 

 

150,873

 

155,965

 

101,152

 

116,640

   

 

 

 

 

 

 

 

 

 

Foreign subsidiaries

 

 

 

 

 

 

 

 

 

 

Value-added tax

(a)

 

704,623

 

563,650

 

 

 

 

 

Income tax

 

 

3,218

 

2,516

 

 

 

 

Total

 

 

3,590,198

 

3,523,203

 

2,171,107

 

2,146,609

   

 

               

Current assets

 

 

2,390,438

 

2,237,213

 

1,306,712

 

1,246,858

Non-current assets

 

 

1,199,760

 

1,285,990

 

864,395

 

899,751

Total

 

 

3,590,198

 

3,523,203

 

2,171,107

 

2,146,609

 

29

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(a)                    Value added tax (“VAT”)

 

On March 31, 2014, this line included:

 

(i)     R$34,823 from sales by Braskem Alemanha to other countries. These credits are refunded in cash by the local government; and

 

(ii)   R$661,337 from purchases of machinery and equipment for the Ethylene XXI Project (Note 10). These credits will be reimbursed, in cash, by the Mexican government, after their validation. The Company expects to recover these credits at the short term.

 

9.                       Investments 

 

The information related to investments was presented in the Company’s annual financial statements, in Note 15.

 

(a)                    Information on investments

 

 

 

 

 

 

 

Interest in total capital

 

Adjusted net profit (loss)

 

Adjusted

 

 

 

 

 

 

total (%) - Mar/2014

 

for the period

 

equity

 

 

 

 

Note

 

Direct

 

Direct and Indirect

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Dec/2013

 

 

 

 

2.1.1(b)

 

 

 

 

 

 

 

Revised

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Braskem Alemanha

 

 

 

5.66

 

100.00

 

16,612

 

(113)

 

1,035,896

 

1,056,093

 

Braskem America

 

 

 

 

 

100.00

 

29,444

 

8,425

 

936,236

 

940,124

 

Braskem America Finance

 

 

 

 

 

100.00

 

(84)

 

2

 

1,334

 

1,448

 

Braskem Argentina

 

 

 

96.77

 

100.00

 

2,599

 

2,948

 

13,977

 

11,379

 

Braskem Austria

 

 

 

100.00

 

100.00

 

(392)

 

(105)

 

(4,336)

 

(4,097)

 

Braskem Austria Finance

 

 

 

 

 

100.00

 

(5)

 

 

 

22

 

25

 

Braskem Chile

 

 

 

99.02

 

100.00

 

(136)

 

(2)

 

1,727

 

1,863

 

Braskem Espanha

 

 

 

 

 

100.00

 

 

 

 

 

(9)

 

(9)

 

Braskem Holanda

 

 

 

100.00

 

100.00

 

11,990

 

11,060

 

1,320,840

 

1,333,390

 

Braskem Finance

 

 

 

100.00

 

100.00

 

(28,792)

 

3,374

 

(173,350)

 

(144,558)

 

Braskem Idesa

 

 

 

75.00

 

75.00

 

(15,140)

 

67,563

 

499,130

 

548,465

 

Braskem Idesa Serviços

 

 

 

 

 

75.00

 

518

 

213

 

5,476

 

5,138

 

Braskem Importação

 

 

 

0.04

 

100.00

 

 

 

1

 

201

 

201

 

Braskem Inc.

 

 

 

100.00

 

100.00

 

101,399

 

(16,438)

 

254,421

 

153,021

 

Braskem México

 

 

 

99.97

 

100.00

 

15,320

 

463

 

277,914

 

271,654

 

Braskem México Serviços

(i)

 

 

 

 

100.00

 

199

 

 

 

1,363

 

 

 

Braskem Participações

 

 

 

100.00

 

100.00

 

(7)

 

457

 

(565)

 

(558)

 

Braskem Petroquímica

 

 

 

100.00

 

100.00

 

61,233

 

24,123

 

1,709,078

 

1,647,845

 

Braskem Qpar

 

 

 

98.61

 

100.00

 

106,927

 

(33,983)

 

5,708,005

 

5,601,077

 

Common

 

 

 

 

 

100.00

 

 

 

(90)

 

(12)

 

(12)

 

DAT

 

(ii)

 

 

100.00

 

100.00

 

 

 

 

 

 

 

37,681

 

IQAG

 

 

 

0.12

 

100.00

 

938

 

982

 

8,122

 

7,184

 

Lantana

 

 

 

 

 

100.00

 

21

 

10

 

(607)

 

(592)

 

Norfolk

 

 

 

 

 

100.00

 

(57)

 

(401)

 

(160)

 

(103)

 

Petroquímica Chile

 

 

 

97.96

 

100.00

 

1,081

 

(45)

 

6,080

 

4,999

 

Politeno Empreendimentos

 

 

 

99.98

 

100.00

 

(1)

 

(1)

 

597

 

598

 

Quantiq

 

 

 

99.90

 

100.00

 

7,955

 

6,095

 

251,539

 

243,584

 

Riopol

(iii)

 

 

 

 

0.00

 

 

 

136,799

 

 

 

 

 

 

 

 

 

 

 

 

0.00

 

 

 

 

 

 

 

 

Jointly-controlled investment

 

 

 

 

 

0.00

 

 

 

 

 

 

 

 

 

RPR

 

 

 

 

33.20

 

33.20

 

324

 

2,455

 

125,303

 

124,980

 

OCE

 

(iv)

 

 

20.00

 

20.00

 

159

 

 

 

489

 

689

 

Propilsur

 

 

 

49.00

 

49.00

 

(88)

 

(556)

 

111,561

 

109,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates

 

 

 

 

 

0.00

 

 

 

 

 

 

 

 

 

Borealis

 

 

 

20.00

 

20.00

 

 

 

16,102

 

166,746

 

166,746

 

Companhia de Desenvolvimento

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio Verde ("Codeverde")

 

 

 

35.97

 

35.97

 

(197)

 

(596)

 

44,947

 

46,342

                                 
(i)              Company incorporated on November 21, 2013 (Note 1(a.vi).

(ii)            Company divested on February 3, 2014 (Note 1(a.x)).

(iii)           Company merged into Braskem Qpar in September 2013 (Note 1(a.iii)).

(iv)           Shares acquired in July 2013 (Note 1(a.ii)).

30

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(b)                    Changes in investments – parent company

 

 

 

 

 

 

 

Equity in results of investees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at

Dec/2013

 

Dividends

and interest

on equity

 

Effect

of results

 

Adjustment of

unrealized profit

 

Goodwill

amortization

 

Other

 

write-off

by sale

 

Equity

valuation

adjustments

 

Currency

translation

adjustments

 

Balance at

Mar/2014

Subsidiaries and jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Braskem Petroquímica

 

1,502,856

 

 

 

61,233

 

(651)

 

(859)

 

 

 

 

 

 

 

 

 

1,562,579

Braskem Qpar

 

6,383,358

 

 

 

105,438

 

(1,439)

 

(20,748)

 

 

 

 

 

 

 

 

 

6,466,609

DAT

 

37,681

 

 

 

(19)

 

 

 

 

 

 

 

(37,662)

 

 

 

 

 

 

Politeno Empreendimentos

 

598

 

 

 

(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

597

Quantiq

 

247,388

 

 

 

7,955

 

(690)

 

 

 

41

 

 

 

 

 

 

 

254,694

RPR

 

41,500

 

 

 

107

 

 

 

 

 

 

 

 

 

 

 

 

 

41,607

OCE

 

138

 

(3)

 

(37)

 

 

 

 

 

 

 

 

 

 

 

 

 

98

 

 

8,213,519

 

(3)

 

174,676

 

(2,780)

 

(21,607)

 

41

 

(37,662)

 

 

 

 

 

8,326,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Braskem Alemanha

 

59,548

 

 

 

937

 

(251)

 

 

 

 

 

 

 

 

 

(2,084)

 

58,150

Braskem Argentina

 

7,507

 

 

 

2,599

 

1,522

 

 

 

 

 

 

 

 

 

 

 

11,628

Braskem Chile

 

1,863

 

 

 

(136)

 

 

 

 

 

 

 

 

 

 

 

 

 

1,727

Braskem Holanda

 

1,333,141

 

 

 

11,990

 

(33)

 

 

 

 

 

 

 

 

 

(24,539)

 

1,320,559

Braskem Idesa

 

410,942

 

 

 

(11,354)

 

(15,133)

 

 

 

 

 

 

 

(15,042)

 

(10,605)

 

358,808

Braskem Inc.

 

142,849

 

 

 

101,399

 

(7,698)

 

 

 

 

 

 

 

 

 

 

 

236,550

Braskem México

 

271,654

 

 

 

15,320

 

 

 

 

 

 

 

 

 

 

 

(9,060)

 

277,914

Petroquímica Chile

 

4,999

 

 

 

1,081

 

 

 

 

 

 

 

 

 

 

 

 

 

6,080

 

 

2,232,503

 

 

 

121,836

 

(21,593)

 

 

 

 

 

 

 

(15,042)

 

(46,288)

 

2,271,416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total subsidiaries and jointly-controlled investment

 

10,446,022

 

(3)

 

296,512

 

(24,373)

 

(21,607)

 

41

 

(37,662)

 

(15,042)

 

(46,288)

 

10,597,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borealis

 

33,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,349

Total associate

 

33,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total subsidiaries, jointly-controlled investment and associates

 

10,479,371

 

(3)

 

296,512

 

(24,373)

 

(21,607)

 

41

 

(37,662)

 

(15,042)

 

(46,288)

 

10,630,949

                                         

 

31


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(c)                    Breakdown of equity accounting results

 

 

 

 

 

Consolidated

 

Parent company

 

 

Nota

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Mar/2013

 

 

2.1.1(b)

 

 

 

 

 

 

 

 

Equity in results of subsidiaries, associate and jointly-controlled investment

 

 

 

(6)

 

(4,722)

 

272,139

 

179,591

Amortization of fair value adjustment

 

 

 

 

 

 

 

(21,607)

(i)

(21,081)

Provision for losses on investments

 

 

 

 

 

 

 

(29,191)

 

3,673

Other

 

 

 

 

 

 

 

40

 

 

 

 

 

 

(6)

 

(4,722)

 

221,381

 

162,183

 

 

 

 

 

 

 

 

 

 

 

(i)         Amortization of fair value adjustments comprises the following:

·       R$20,748 related to the amortization of fair value adjustments on the assets and liabilities from the acquisition of Quattor. This amount is distributed in the following items of the consolidated statement of operations: “net sales revenue” of R$4,430; “cost of sales” of R$22,996; “general and administrative expenses” of R$23 and “financial results” of R$3,987. The effect of deferred income tax and social contribution was R$10,688.

·       R$859 related to the amortization of fair value adjustments on property, plant and equipment of the subsidiary Braskem Petroquímica.

 

10.                   Property, plant and equipment

 

The information on property, plant and equipment was presented in the Company’s 2013 annual financial statements, in Note 16.

 

 

 

Consolidated

 

 

Mar/2014

 

Dec/2013

 

 

 

 

Accumulated

 

 

 

 

 

Accumulated

 

 

 

 

 

 

depreciation/

 

 

 

 

 

depreciation/

 

 

 

 

Cost

 

depletion

 

Net

 

Cost

 

depletion

 

Net

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

425,228

 

 

 

425,228

 

428,908

 

 

 

428,908

Buildings and improvements

 

1,840,548

 

(798,978)

 

1,041,570

 

1,830,245

 

(783,084)

 

1,047,161

Machinery, equipment and installations

 

25,852,670

 

(11,444,109)

 

14,408,561

 

25,671,115

 

(11,044,102)

 

14,627,013

Projects in progress

 

9,476,536

 

 

 

9,476,536

 

8,832,906

 

 

 

8,832,906

Other

 

963,315

 

(476,653)

 

486,662

 

936,228

 

(458,668)

 

477,560

Total

 

38,558,297

 

(12,719,740)

 

25,838,557

 

37,699,402

 

(12,285,854)

 

25,413,548

 

 

 

 

 

 

 

 

 

 

 

 

 

                         

 

Impairment test for property, plant and equipment

 

There were no significant events or circumstances in the period ended March 31, 2014 that indicate the need for impairment testing on the property, plant and equipment.

 

 

32

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

11.                   Intangible assets

 

The information on intangible assets was presented in the 2013 annual financial statements of the Company, in Note 17.

 

 

 

 

Consolidated

 

 

Mar/2014

 

Dec/2013

 

 

 

 

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

 

211,283

 

(84,185)

 

127,098

 

208,574

 

(82,176)

 

126,398

Software and use rights

 

479,430

 

(257,988)

 

221,442

 

473,560

 

(244,924)

 

228,636

Contracts with customers and suppliers

 

700,442

 

(224,373)

 

476,069

 

712,499

 

(213,821)

 

498,678

Total

 

4,578,877

 

(1,695,350)

 

2,883,527

 

4,582,355

 

(1,669,725)

 

2,912,630

                         

 

Impairment of intangible assets with definite and indefinite useful life

 

There were no significant events or circumstances in the period ended March 31, 2014 that indicated the need for updating the impairment testing of intangible assets with indefinite useful life made in October 2013, or that indicated the need to perform an impairment testing of intangible assets with definite useful life.

  

12.                   Borrowings 

 

The information on borrowings was presented in the 2013 annual financial statements of the Company, in Note 18.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annual financial charges

 

Consolidated

 

 

 

 

 

 

 

 

 

 

Monetary restatement

 

Average interest
(unless otherwise stated)

 

Mar/2014

 

Dec/2013

Foreign currency

 

 

 

 

 

 

 

 

 

Bonds and Medium term notes (MTN)

 

Note 12 (a)

 

Note 12 (a)

 

10,061,916

 

10,432,526

 

Advances on exchange contracts

 

US dollar exchange variation

 

1.24%

 

113,386

 

117,132

 

Export prepayment

 

Note 12 (b)

 

Note 12 (b)

 

524,995

 

540,744

 

BNDES

 

Note 12 (c)

 

Note 12 (c)

 

412,522

 

453,065

 

Export credit notes

 

Note 12 (d)

 

Note 12 (d)

 

816,937

 

843,060

 

Working capital

 

US dollar exchange variation

 

1.77% above Libor

 

781,785

 

633,632

 

Other

 

US dollar exchange variation

 

4.00% above Libor

 

1,241

 

1,268

 

Transactions costs

 

 

 

 

 

(229,049)

 

(81,375)

 

 

 

 

 

 

 

 

 

 

Local currency

 

 

 

 

 

 

 

 

 

Export credit notes

 

Note 12 (d)

 

Note 12 (d)

 

2,623,356

 

2,528,077

 

BNDES

 

Note 12 (c)

 

Note 12 (c)

 

2,407,563

 

2,464,987

 

BNB/ FINAME/ FINEP/ FUNDES

 

 

 

6.48%

 

634,305

 

658,372

 

BNB/ FINAME/ FINEP/ FUNDES

 

TJLP

 

0.38%

 

14,191

 

16,093

 

Transactions costs

 

 

 

 

 

(16,748)

 

(5,090)

Total

 

 

 

 

 

18,146,400

 

18,602,491

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

1,224,291

 

1,248,804

Non-current liabilities

 

 

 

 

 

16,922,109

 

17,353,687

Total

 

 

 

 

 

18,146,400

 

18,602,491

                   

 

33

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

 

 

 

 

Parent company

 

 

 

Mar/2014

 

Dec/2013

Foreign currency

 

 

 

 

 

Current liabilities

 

501,898

 

735,512

 

Non-current liabilities

 

6,680,045

 

6,940,002

 

 

 

7,181,943

 

7,675,514

Local currency

 

 

 

 

 

Current liabilities

 

657,752

 

547,534

 

Non-current liabilities

 

4,673,557

 

4,781,412

 

 

 

5,331,309

 

5,328,946

 

 

 

 

 

 

Current liabilities

 

1,159,650

 

1,283,046

Non-current liabilities

 

11,353,602

 

11,721,414

Total

 

12,513,252

 

13,004,460

           

 

(a)                    Bonds and MTN

 

 

 

 

Issue amount

 

 

 

Interest

 

Consolidated

Issue date

 

 

(US$ in thousands)

 

Maturity

 

(% per year)

 

Mar/2014

 

Dec/2013

July 1997

 

 

250,000

 

June 2015

 

9.38

 

150,574

 

152,328

January 2004

 

 

250,000

 

January 2014

 

11.75

 

 

 

178,897

September 2006

(i)

 

275,000

 

January 2017

 

8.00

 

185,369

 

305,006

June 2008

(i)

 

500,000

 

June 2018

 

7.25

 

423,915

 

1,000,375

May 2010

(i)

 

400,000

 

May 2020

 

7.00

 

539,290

 

940,780

May 2010

 

 

350,000

 

May 2020

 

7.00

 

814,073

 

828,360

October 2010

 

 

450,000

 

no maturity date

 

7.38

 

1,036,291

 

1,072,742

April 2011

 

 

750,000

 

April 2021

 

5.75

 

1,736,173

 

1,772,070

July 2011

 

 

500,000

 

July 2041

 

7.13

 

1,146,728

 

1,207,927

February 2012

 

 

250,000

 

April 2021

 

5.75

 

580,660

 

592,666

February 2012

 

 

250,000

 

no maturity date

 

7.38

 

575,718

 

595,968

May 2012

 

 

500,000

 

May 2022

 

5.38

 

1,156,503

 

1,181,443

July 2012

 

 

250,000

 

July 2041

 

7.13

 

573,364

 

603,964

February 2014

(i)

 

500,000

 

February 2024

 

6.45

 

1,143,258

 

 

Total

 

 

5,475,000

 

 

 

 

 

10,061,916

 

10,432,526

(i)    The Bonds issued in February 2014 had the primary objective of refinancing the Bonds issued in September 2006, June 2008 and May 2010. The operation was considered a refinancing of said debt, in accordance with IFRS 9, for which reason all expenses involved in structuring the February 2014 operation and Bond exchange were considered transaction costs. 

 

(b)                    Export prepayments (“EPP”)

 

 

 

 

Initial amount

 

 

 

 

 

 

 

 

 

 

 

of the transaction

 

 

 

 

 

Consolidated

 

 

Issue date

 

 

(US$ thousand)

 

Maturity

 

Charges (% per year)

 

Mar/2014

 

Dec/2013

December 2010

 

 

100,000

 

December-2017

 

US dollar exchange variation + semiannual Libor + 2.47

 

115,576

 

118,505

January 2013

 

 

200,000

 

November-2022

 

US dollar exchange variation + semiannual Libor + 2.47

 

409,419

 

422,239

Total

 

 

300,000

 

 

 

 

 

524,995

 

540,744

 

 

34

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(c)                    BNDES borrowings

 

 

 

 

 

 

 

 

 

Consolidated

Projects

 

Issue date

 

Maturity

 

Charges (% per year)

 

Mar/2014

 

Dec/2013

 

 

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

 

 

 

 

Other

 

2006

 

October-2016

 

US dollar exchange variation + 6.79

 

5,754

 

6,533

Braskem Qpar expansion

 

2006/2007/2008

 

April-2016

 

US dollar exchange variation + 6.64 to 6.79

 

8,957

 

10,389

Green PE plant

 

2009

 

July-2017

 

US dollar exchange variation + 6.57

 

35,797

 

39,838

Limit of credit II

 

2009

 

January-2017

 

US dollar exchange variation + 6.57

 

71,746

 

80,826

New plant PVC Alagoas

 

2010

 

January-2020

 

US dollar exchange variation + 6.57

 

106,598

 

115,082

Limit of credit III

 

2011

 

October-2018

 

US dollar exchange variation + 6.41 to 6.44

 

145,948

 

159,917

Butadiene plant

 

2011

 

January-2021

 

US dollar exchange variation + 6.44

 

37,722

 

40,480

 

 

 

 

 

 

 

 

412,522

 

453,065

 

 

 

 

 

 

 

 

 

 

 

Local currency

 

 

 

 

 

 

 

 

 

 

Other

 

2006

 

September-2016

 

TJLP + 2.80

 

44,804

 

49,294

Braskem Qpar expansion

 

2006/2007/2008

 

February-2016

 

TJLP + 2.15 to 3.30

 

67,037

 

75,867

Green PE plant

 

2008/2009

 

June-2017

 

TJLP + 0.00 to 4.78

 

260,054

 

280,631

Limit of credit II

 

2009

 

January-2017

 

TJLP + 2.58 to 3.58

 

221,334

 

240,915

Limit of credit II

 

2009

 

January-2017

 

4.50

 

9,889

 

10,763

New plant PVC Alagoas

 

2010

 

December-2019

 

TJLP + 0.00 to 3.58

 

337,578

 

352,364

New plant PVC Alagoas

 

2010

 

December-2019

 

5.50

 

38,415

 

40,091

Limit of credit III

 

2011

 

October-2019

 

TJLP + 0.00 to 3.58

 

980,041

 

969,715

Limit of credit III

 

2011

 

October-2019

 

SELIC + 2.58

 

93,530

 

82,362

Limit of credit III

 

2011

 

November-2019

 

3.50 to 5.50

 

225,306

 

228,583

Butadiene plant

 

2011

 

December-2020

 

TJLP + 0.00 to 3.45

 

129,575

 

134,402

 

 

 

 

 

 

 

 

2,407,563

 

2,464,987

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

2,820,085

 

2,918,052

 

35

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(d)                    Export credit notes (“NCE”)

 

 

 

 

 

Initial amount

 

 

 

 

 

Consolidated

Issue date

 

 

of the transaction

 

Maturity

 

Charges (% per year)

 

Mar/2014

 

Dec/2013

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

November 2006

 

 

167,014

 

May 2018

 

Us dollar exchange variation + 8.10

 

182,074

 

184,778

April 2007

 

 

101,605

 

March 2018

 

Us dollar exchange variation + 7.87

 

117,429

 

119,255

May 2007

 

 

146,010

 

May 2019

 

Us dollar exchange variation + 7.85

 

174,129

 

176,806

January 2008

 

 

266,430

 

February 2020

 

Us dollar exchange variation + 7.30

 

343,305

 

362,221

 

 

 

681,059

 

 

 

 

 

816,937

 

843,060

 

 

 

 

 

 

 

 

 

 

 

 

Local currency

 

 

 

 

 

 

 

 

 

 

April-2010

 

50,000

 

October-2021

 

105% of CDI

 

52,164

 

50,880

June-2010

 

200,000

 

October-2021

 

105% of CDI

 

208,656

 

203,521

February-2011

 

250,000

 

October-2021

 

105% of CDI

 

208,656

 

203,521

April-2011

(i)

 

450,000

 

April-2019

 

112.5% of CDI

 

459,852

 

459,408

June-2011

 

80,000

 

October-2021

 

105% of CDI

 

83,462

 

81,408

August-2011

(i)

 

400,000

 

August-2019

 

112.5% of CDI

 

403,603

 

403,513

June-2012

 

100,000

 

October-2021

 

105% of CDI

 

104,328

 

101,761

September-2012

 

300,000

 

October-2021

 

105% of CDI

 

312,984

 

305,282

October-2012

 

85,000

 

October-2021

 

105% of CDI

 

88,679

 

86,496

February-2013

(ii)

 

100,000

 

February-2016

 

8.00

 

101,139

 

101,183

February-2013

(ii)

 

50,000

 

February-2016

 

7.50

 

50,494

 

50,505

February-2013

(ii)

 

100,000

 

February-2016

 

8.00

 

101,010

 

101,010

February-2013

(ii)

 

50,000

 

February-2016

 

8.00

 

50,419

 

50,440

February-2013

(ii)

 

100,000

 

February-2016

 

8.00

 

100,967

 

100,923

March-2013

(ii)

 

50,000

 

March-2016

 

8.00

 

50,257

 

50,257

March-2013

(ii)

 

17,500

 

March-2016

 

8.00

 

17,590

 

17,583

August-2013

(ii)

 

10,000

 

August-2016

 

8.00

 

10,120

 

10,129

December-2013

(ii)

 

150,000

 

December-2016

 

8.00

 

153,176

 

150,257

March-2014

 

 

10,354

 

June-2014

 

8.00

 

10,354

 

 

March-2014

 

 

55,446

 

June-2014

 

8.00

 

55,446

 

 

Total

 

 

2,608,300

 

 

 

 

 

2,623,356

 

2,528,077

(i)         The Company enters into swap transactions to offset the variation in the Interbank Certificate of Deposit (CDI) rate (Note 14.1.1 (b)).
(ii)       The Company enters into swap transactions for these contracts (from 67.47% to 92.70% of CDI) (Note 14.1.1 (a)).

 

 

36

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(e)                    Payment schedule

 

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

 

 

 

Consolidated

 

 

Mar/2014

 

Dec/2013

2015

 

970,152

 

1,121,998

2016

 

2,105,368

 

1,738,496

2017

 

995,017

 

1,576,790

2018

 

1,392,106

 

1,881,848

2019

 

1,523,297

 

1,479,686

2020

 

1,901,769

 

2,366,125

2021

 

2,464,661

 

2,561,516

2022

 

1,191,406

 

1,248,355

2023

 

2,513

 

1,676

2024

 

1,128,970

 

 

2025 and thereafter

 

3,246,850

 

3,377,197

Total

 

16,922,109

 

17,353,687

 

(f)                     Capitalized financial charges - consolidated

 

The Company capitalized financial charges in the period ended March 31, 2014 in the amount of R$19,842 (R$23,258 in the period ended March 31, 2013), including monetary variation and part of the exchange variation. The average rate of these charges in the period was 7.41% p.a. (6.98% p.a. in the first quarter of 2013).

 

(g)                    Guarantees 

 

Braskem gave collateral for part of its borrowings as follows:

 

 

 

 

 

Total debt

 

Total

 

 

Loans

 

Maturity

 

Mar/2014

 

guaranteed

 

Guarantees

 

 

 

 

 

 

 

 

 

BNB

 

March-2023

 

328,561

 

328,561

 

Mortgage of plants, pledge of machinery and equipment

BNDES

 

January-2021

 

2,820,085

 

2,820,085

 

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

FUNDES

 

June-2020

 

199,706

 

199,706

 

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

FINEP

 

August-2023

 

116,956

 

116,956

 

Bank surety

FINAME

 

February-2022

 

3,273

 

3,273

 

Pledge of equipment

Total

 

 

 

3,468,581

 

3,468,581

 

 

 

(h)                    Financial covenants

 

The Company has not entered into financing agreements that establish limits for certain indicators related to the capacity to contract debt and pay interest.

 

37

 

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

13.                   Project finance

 

The information on project finance was presented in the 2013 annual financial statements in Note 19.

 

 

 

Contract value

 

Value received

 

 

 

 

 

Consolidated

Identification

 

US$ thousands

 

US$ thousands

 

Maturity

 

Charges (% per year)

 

Mar/2014

 

Dec/2013

Project finance I

 

700,000

 

484,847

 

February-2027

 

Us dollar exchange variation + quarterly Libor + 3.25

 

1,102,285

 

1,141,515

Project finance II

 

210,000

 

51,422

 

February-2027

 

Us dollar exchange variation + 6.17

 

180,209

 

121,387

Project finance III

 

600,000

 

263,264

 

February-2029

 

Us dollar exchange variation + 4.33

 

599,833

 

621,410

Project finance IV

 

660,000

 

551,173

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 3.88

 

1,191,225

 

1,298,791

Project finance V

 

400,000

 

277,055

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 4.65

 

630,702

 

653,288

Project finance VI

 

90,000

 

33,811

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 2.73

 

76,896

 

79,630

Project finance VII

 

533,095

 

369,242

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 4.64

 

849,442

 

866,581

Transactions costs

 

 

 

 

 

 

 

 

 

(48,756)

 

(51,196)

Total

 

3,193,095

 

2,030,814

 

 

 

 

 

4,581,836

 

4,731,406

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

22,676

 

25,745

Non-current liabilities

 

 

 

 

 

 

 

 

4,559,160

 

4,705,661

Total

 

 

 

 

 

 

 

 

 

4,581,836

 

4,731,406

                         

 

Braskem Idesa capitalized the charges incurred on this financing in the period ending March 31, 2014, in the amount of R$72,289 (MXN$ 394,257 thousand) (R$99,009 (MXN$606,676 thousand) in the period ended March 31, 2013, related to contributions by Braskem and the non-controlling shareholder, lent in advance, and reimbursed with the proceeds from the Project Finance. The average interest rate in the period was 5.02% p.a.

 

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

 

 

 

Consolidated

 

 

Mar/2014

 

Dec/2013

 

 

 

 

 

2016

 

85,198

 

85,068

2017

 

251,066

 

254,883

2018

 

308,654

 

313,944

2019

 

321,612

 

327,391

2020

 

381,870

 

389,584

2021

 

438,173

 

447,535

2022

 

368,623

 

377,156

2023

 

483,189

 

493,770

2024

 

523,178

 

534,866

2025 and thereafter

 

1,397,597

 

1,481,464

Total

 

4,559,160

 

4,705,661

 

In accordance with the Company’s risk management strategy and based on its financial policy, the Management contracted and designated derivative operations under hedge accounting (Note 14.2.1 (c.ii.i)) in order to offset the change in future debt-related financial expenses caused by the fluctuation of the Libor rate.

 

38

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

14.                   Financial instruments

 

The information related to financial instruments was presented in the 2013 financial statements of the Company, in Note 20.

 

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

 

 

 

 

 

 

 

 

Fair value

 

Book value

 

Fair value

 

 

Note

 

Classification by category

 

hierarchy

 

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

3

 

 

 

 

 

 

 

 

 

 

 

 

Cash and banks

 

 

 

Loans and receivables

   

 

240,089

 

987,824

 

240,089

 

987,824

Financial investments in Brazil

 

 

 

Held-for-trading

 

Level 2

 

526,937

 

687,938

 

526,937

 

687,938

Financial investments in Brazil

 

 

 

Loans and receivables

   

 

1,132,989

 

1,218,852

 

1,132,989

 

1,218,852

Financial investments abroad

 

 

 

Held-for-trading

 

Level 2

 

1,314,050

 

1,441,245

 

1,314,050

 

1,441,245

 

 

 

 

 

 

 

 

3,214,065

 

4,335,859

 

3,214,065

 

4,335,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial investments

 

4

 

 

 

 

 

 

 

 

 

 

 

 

FIM Sol investments

 

 

 

Held-for-trading

 

Level 2

 

66,962

 

61,670

 

66,962

 

61,670

Investments in foreign currency

 

 

 

Held-for-trading

 

Level 2

 

2,955

 

3,773

 

2,955

 

3,773

Investments in foreign currency

 

 

 

Held-to-maturity

 

 

 

359

 

189

 

359

 

189

Shares

 

 

 

Held-for-trading

 

 

 

1,170

 

1,170

 

1,170

 

1,170

Quotas of receivables investment fund

Restricted deposits

Held-to-maturity

 

 

 

42,003

 

40,696

 

42,003

 

40,696

 

 

 

 

 

 

 

 

113,449

 

107,498

 

113,449

 

107,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts receivable

 

5

 

Loans and receivables

   

 

2,848,750

 

2,872,395

 

2,848,750

 

2,872,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties credits

 

7

 

Loans and receivables

   

 

591,047

 

258,136

 

591,047

 

258,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

 

 

 

Other financial liabilities

 

9,959,674

 

10,421,687

 

9,959,674

 

10,421,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

12

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency - Bond

 

 

 

Other financial liabilities

 

Level 1

 

10,061,916

 

10,432,526

 

9,890,817

 

10,241,359

Foreign currency - other borrowings

 

 

 

Other financial liabilities

   

 

2,650,866

 

2,588,901

 

2,650,866

 

2,588,901

Local currency

 

 

 

Other financial liabilities

   

 

5,679,415

 

5,667,529

 

5,679,415

 

5,667,529

 

 

 

 

 

 

 

 

18,392,197

 

18,688,956

 

18,221,098

 

18,497,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Project finance

 

13

 

Other financial liabilities

   

 

4,630,592

 

4,782,602

 

4,630,592

 

4,782,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other payables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creditors for the acquisitions of shares

 

Other financial liabilities

   

 

280,831

 

275,743

 

280,831

 

275,743

Accounts payable to non-controlling (Braskem Idesa)

Other financial liabilities

   

 

478,578

 

341,993

 

478,578

 

341,993

 

 

 

 

 

 

 

 

759,409

 

617,736

 

759,409

 

617,736

                             

 

(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.

 

 

39

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

 

14.1.1 Financial derivatives instruments designated and not designated for hedge accounting

 

 

 

 

 

 

 

Operation characteristics

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

Principal

 

 

Balance at

 

Change in

 

Financial

 

Balance at

Identification

 

Note

 

hierarchy

 

exposure

 

Derivatives

 

Dec/2013

 

fair value

 

settlement

 

Mar/2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-hedge accounting transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity swap - Naphtha

 

 

 

Level 2

 

Fixed price

 

Variable price

 

(470)

 

68

 

112

 

(290)

Interest rate swaps

 

14.1.1 (a)

 

Level 2

 

Fixed rate

 

CDI

 

20,751

 

4,372

 

(983)

 

24,140

Contract for the future purchase

 

 

 

Level 2

 

Euro

 

Dollar

 

(5,022)

 

618

 

2,741

 

(1,663)

 

 

 

 

 

 

 

 

 

 

15,259

 

5,058

 

1,870

 

22,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge accounting transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange swap

 

14.1.1 (b)

 

Level 2

 

CDI

 

Dollar

 

367,559

 

(17,052)

 

(6,421)

 

344,086

Commodity swap - ethylene

 

 

 

Level 2

 

Variable price

 

Fixed price

 

(69)

 

199

 

107

 

237

Commodity swap - PGP

 

 

 

Level 2

 

Fixed price

 

Variable price

 

(59)

 

(387)

 

95

 

(351)

Interest rate swaps

 

14.1.1 (d.i)

 

Level 2

 

Libor

 

Dollar

 

(110,253)

 

34,121

 

6,447

 

(69,685)

Contract for the future purchase - Currency

 

14.1.1 (d.ii)

 

Level 2

 

Peso mexicano

 

Dollar

 

47,280

 

(7,780)

 

(15,785)

 

23,715

 

 

 

 

 

 

 

 

 

 

304,458

 

9,101

 

(15,557)

 

298,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

319,717

 

14,159

 

(13,687)

 

320,189

                                 

 

The regular changes in the fair value of derivatives not designated as hedge accounting were recorded as financial income or expenses in the same period in which they occur. In the period ended March 31, 2014, the Company recognized a financial expense of R$16,189 (financial income of R$45,035 in the period ended March 31, 2013).

 

(a)                    Interest rate swap linked to NCE

 

 

 

 

 

 

Interest rate

 

 

 

 

 

Fair value

Identification

 

Nominal value

 

(hedge)

 

Maturity

 

Mar/2014

 

Dec/2013

Swap NCE I

 

100.000

 

90.65% CDI

 

February-2016

 

4,406

 

4,086

Swap NCE II

 

50.000

 

88.20% CDI

 

February-2016

 

2,372

 

2,243

Swap NCE III

 

100.000

 

92.64% CDI

 

February-2016

 

4,725

 

4,435

Swap NCE IV

 

50.000

 

92.70% CDI

 

February-2016

 

2,423

 

2,315

Swap NCE V

 

100.000

 

91.92% CDI

 

February-2016

 

4,638

 

4,407

Swap NCE VI

 

50.000

 

92.25% CDI

 

March-2016

 

2,434

 

2,310

Swap NCE VII

 

17.500

 

91.10% CDI

 

March-2016

 

808

 

765

Swap NCE VIII

 

10.000

 

77.52% CDI

 

August-2016

 

239

 

190

Swap NCE IX

 

50.000

 

68.15% CDI

 

December - 2016

 

821

 

 

Swap NCE X

 

50.000

 

67.15% CDI

 

December - 2016

 

647

 

 

Swap NCE XI

 

50.000

 

67.10% CDI

 

December - 2016

 

627

 

 

Total

 

627.500

 

 

 

 

 

24,140

 

20,751

 

 

 

 

 

 

 

 

 

 

 

Current liabilities (derivatives operations)

 

 

 

 

 

 

 

24,140

 

20,751

Total

 

 

 

 

 

 

 

24,140

 

20,751

 

40

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

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

 

 

 

 

 

Interest rate

 

 

 

Fair value

Identification

 

Nominal value

 

(hedge)

 

Maturity

 

Mar/2014

 

Dec/2013

Swap NCE I

 

200.000

 

5.44%

 

August 2019

 

96,583

 

101,904

Swap NCE II

 

100.000

 

5.40%

 

August 2019

 

45,813

 

48,414

Swap NCE III

 

100.000

 

5.37%

 

August 2019

 

44,083

 

46,642

Swap NCE IV

 

100.000

 

5.50%

 

April 2019

 

36,048

 

39,005

Swap NCE V

 

100.000

 

5.50%

 

April 2019

 

35,983

 

38,939

Swap NCE VI

 

150.000

 

5.43%

 

April 2019

 

37,116

 

52,745

Swap NCE VII

 

100.000

 

4.93%

 

April 2019

 

48,460

 

39,910

Total

 

850.000

 

 

 

 

 

344,086

 

367,559

 

 

 

 

 

 

 

 

 

 

 

Current assets (other receivables)

 

 

 

 

 

 

 

(36,516)

 

(28,481)

Non Current liabilities (derivatives operations)

 

 

 

 

 

 

 

380,602

 

396,040

Total

 

 

 

 

 

 

 

344,086

 

367,559

 

(c)                    Non-derivative liabilities designated for export hedge accounting

 

On May 1, 2013, Braskem S.A. designated non-derivative financial instrument liabilities, denominated in U.S. dollars, as hedge for the flow of its highly probable future exports. On March 31, 2014, the following non-derivative liabilities were designated as hedge for the flow of its highly probable future exports:

 

 

 

Financial liabilities

 

 

 

 

 

 

Nominal value

 

 

 

 

Identification

 

Maturity

 

Hedge

 

US$ thousands

 

Mar/2014

 

Dec/2013

 

 

 

 

 

 

 

 

 

 

 

Operations designated for hedge accounting

 

 

 

 

 

 

 

 

 

 

Trade payables

 

2016

 

Dollar

 

839,447

 

1,899,668

 

1,966,488

Trade payables

 

2017

 

Dollar

 

749,685

 

1,696,537

 

1,756,212

Export prepayments

 

2017

 

Dollar

 

80,000

 

181,040

 

187,408

Trade payables

 

2018

 

Dollar

 

787,894

 

1,783,003

 

1,744,207

Export prepayments

 

2018

 

Dollar

 

 

 

 

 

101,513

Bond

 

2019

 

Dollar

 

65,143

 

147,419

 

152,604

Accounts payable

 

2019

 

Dollar

 

50,000

 

113,150

 

117,130

Export prepayments

 

2019

 

Dollar

 

618,836

 

1,400,428

 

1,449,688

Accounts payable

 

2020

 

Dollar

 

288,000

 

651,744

 

674,669

Trade payables

 

2020

 

Dollar

 

56,000

 

126,728

 

131,186

Export prepayments

 

2020

 

Dollar

 

380,000

 

859,940

 

890,188

Accounts payable

 

2021

 

Dollar

 

332,000

 

751,316

 

777,743

Trade payables

 

2021

 

Dollar

 

10,000

 

22,630

 

23,426

Export prepayments

 

2021

 

Dollar

 

374,000

 

846,362

 

876,132

Accounts payable

 

2022

 

Dollar

 

216,000

 

488,808

 

506,002

Export credit notes

 

2022

 

Dollar

 

353,000

 

798,839

 

826,938

Export prepayments

 

2022

 

Dollar

 

150,000

 

339,450

 

351,388

Accounts payable

 

2023

 

Dollar

 

653,972

 

1,479,938

 

1,531,994

Export prepayments

 

2023

 

Dollar

 

64,400

 

145,737

 

150,863

Accounts payable

 

2024

 

Dollar

 

113,854

 

257,652

 

266,715

Export prepayments

 

2024

 

Dollar

 

575,000

 

1,301,225

 

1,346,995

 

 

 

 

 

 

6,757,231

 

15,291,614

 

15,829,489

                     

 

41

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(d)                    Hedge operations by Braskem Idesa related to project finance

 

The hedge operations of Braskem Idesa follow the same mode as project finance, whereby the project loan must be paid exclusively with the cash generated by the project itself and shareholders provide limited guarantees (limited recourse project finance) (Note 13).

 

The periodic changes in the fair value of derivatives not designated as hedge accounting were recorded as financial income or expense in the same period in which they occur. In the period ended March 31, 2014, the Company recognized a financial expense of R$18,036.

 

(d.i)        Interest rate swap linked to Libor

 

 

 

Nominal value

 

Interest rate

 

 

 

Fair value

Identification

 

US$ thousands

 

(hedge)

 

Maturity

 

Mar/2014

 

Dec/2013

Swap Libor I

 

299,996

 

1.9825%

 

May-2025

 

(15,879)

 

(25,124)

Swap Libor II

 

299,996

 

1.9825%

 

May-2025

 

(15,980)

 

(25,213)

Swap Libor III

 

299,996

 

1.9825%

 

May-2025

 

(15,879)

 

(25,213)

Swap Libor IV

 

129,976

 

1.9825%

 

May-2025

 

(6,924)

 

(10,924)

Swap Libor V

 

132,996

 

1.9825%

 

May-2025

 

(7,040)

 

(11,178)

Swap Libor VI

 

149,932

 

1.9825%

 

May-2025

 

(7,983)

 

(12,601)

Total

 

1,312,892

 

 

 

 

 

(69,685)

 

(110,253)

 

 

 

 

 

 

 

 

 

 

 

Current Assets (other receivables)

 

 

 

 

 

 

 

(1,409)

 

 

Non-Current assets (other receivables)

 

 

 

 

 

 

 

(100,995)

 

(137,345)

Current liabilities (derivatives operations)

 

 

 

 

 

 

 

32,719

 

27,092

Total

 

 

 

 

 

 

 

(69,685)

 

(110,253)

 

 

42

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(d.ii)       Currency futures contract– Mexican Peso

 

 

Nominal value

 

Foreign exchange

 

 

 

 

 

Fair value

Identification

 

US$ thousands

 

(hedge)

 

Maturity

 

Mar/2014

 

Dec/2013

Deliverable Forward

 

41,020

 

12.6185

 

January-2014

 

 

 

3,620

Deliverable Forward

 

35,453

 

12.5394

 

February-2014

 

 

 

3,815

Deliverable Forward

 

39,206

 

12.5926

 

March-2014

 

 

 

4,065

Deliverable Forward

 

54,084

 

12.8643

 

April-2014

 

2,127

 

3,468

Deliverable Forward

 

52,182

 

12.9268

 

June-2014

 

1,755

 

3,164

Deliverable Forward

 

51,191

 

12.8909

 

June-2014

 

2,307

 

3,624

Deliverable Forward

 

46,889

 

12.8789

 

July-2014

 

2,457

 

3,612

Deliverable Forward

 

45,959

 

12.9465

 

September-2014

 

2,130

 

3,281

Deliverable Forward

 

36,561

 

12.9044

 

September-2014

 

2,113

 

2,988

Deliverable Forward

 

37,215

 

12.9570

 

Octuber-2014

 

2,008

 

2,923

Deliverable Forward

 

31,908

 

12.9465

 

December-2014

 

1,930

 

2,707

Deliverable Forward

 

28,169

 

12.9881

 

December-2014

 

1,650

 

2,344

Deliverable Forward

 

23,381

 

12.9518

 

February-2015

 

1,651

 

2,202

Deliverable Forward

 

29,047

 

13.1969

 

March-2015

 

1,029

 

1,788

Deliverable Forward

 

18,625

 

13.0980

 

March-2015

 

1,066

 

1,519

Deliverable Forward

 

10,230

 

13.0490

 

April-2015

 

722

 

961

Deliverable Forward

 

5,897

 

13.1167

 

June-2015

 

384

 

525

Deliverable Forward

 

7,014

 

13.4329

 

June-2015

 

128

 

317

Deliverable Forward

 

2,245

 

13.2538

 

July-2015

 

120

 

176

Deliverable Forward

 

1,840

 

13.1486

 

August-2015

 

138

 

181

Total

 

598,116

 

 

 

 

 

23,715

 

47,280

 

 

 

 

 

 

 

 

 

 

 

Current liabilities (derivatives operations)

 

 

 

 

 

 

 

22,311

 

47,280

Non-Current liabilities (derivatives operations)

 

 

 

 

 

 

 

1,404

 

 

Total

 

 

 

 

 

 

 

23,715

 

47,280

 

Before designating these swap operations as hedge accounting, on March 1, 2014, the Company recognized financial income of R$112 as profit in the period. After recognizing such designation, in shareholders’ equity, the Company recognized financial expense of R$7,768 relating to changes in the fair value of these swaps since the designation through March 31, 2014.

 

(e)                    Estimated maximum loss

 

The amount at risk of the derivatives held by Braskem on March 31, 2014, which is defined as the highest loss that could result in one month and in 95% of the cases under normal market conditions, was estimated by the Company at R$27,548 (US$12,173 thousand) for the NCE swap designated for hedge accounting and R$1,888 for the NCE swap that is not designated for hedge accounting.

 

The value at risk of derivatives related to the Ethylene XXI Project in Mexico in 95% of the cases, under normal market conditions, was estimated at R$21,123 (US$9,334 thousand) for the Libor derivative and R$1,577 (US$697 thousand) for the derivative of Mexican pesos.

 

 

43

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

14.2.             Credit quality of financial assets

 

(a)                    Trade accounts receivable

 

On March 31, 2014, the credit ratings for the domestic market were as follows:

 

 

 

 

(%)

 

 

 

Mar/2014

 

Dec/2013

1

Minimum risk

 

7.28

 

16.56

2

Low risk

 

36.01

 

32.61

3

Moderate risk

 

32.02

 

23.54

4

High risk

 

23.79

 

26.26

5

Very high risk

(i)

0.90

 

1.03

 

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

 

Default indicators for the periods ended

 

 

Last 12 months

 

Domestic

 

Export

 

Market

 

Market

March 31, 2014

0.31%

 

0.60%

March 31, 2013

0.79%

 

0.27%

December 31, 2013

0.14%

 

0.13%

December 31, 2012

0.28%

 

0.37%

 

 

44


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(b)                    Other financial assets

 

In order to determine the credit ratings of counterparties in financial assets classified as cash and cash equivalents, held-for-trading, held-to-maturity and loans and receivables, Braskem uses the following credit rating agencies: Standard & Poor’s, Moody’s and Fitch Ratings.

 

 

 

Mar/2014

 

Dec/2013

Financial assets with risk assessment

 

 

 

 

AAA

 

2,918,328

 

3,436,378

AA

 

56,489

 

93,955

A

 

305,006

 

865,105

A-

 

 

 

1,485

 

 

3,279,823

 

4,396,923

Financial assets without risk assessment

 

 

 

 

Quotas of investment funds in credit rights (i)

 

42,003

 

40,696

Sundry funds (ii)

 

2,955

 

3,773

Other financial assets with no risk assessment

 

2,733

 

1,965

 

 

47,691

 

46,434

 

 

 

 

 

Total

 

3,327,514

 

4,443,357

 

 

 

 

 

(i)         Financial assets with no internal or external ratings and approved by the Management of the Company.
(ii)       Investment funds with no internal and external risk assessment whose portfolio is composed of assets from major financial institutions and that comply with Braskem’s financial policy.

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

 

14.3.             Sensitivity analysis

 

Financial instruments, including derivatives, may be subject to changes in their fair value as a result of the variation in commodity prices, foreign exchange rates, interest rates, shares and share indexes, price indexes and other variables. The sensitivity of the derivative and non-derivative financial instruments to these variables are presented below:

 

(a)                    Selection of risks

 

On March 31, 2014, the main risks that can affect the value of Braskem’s financial instruments are:

 

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

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

·      U.S. dollar/Euro exchange rate;

·      Libor floating interest rate;

·      CDI interest rate; and

·      TJLP interest rate.

 

For the purposes of the risk sensitivity analysis, Braskem presents the exposures to currencies as if they were independent, that is, without reflecting in the exposure to a foreign exchange rate the risks of the variation in other foreign exchange rates that could be directly influenced by it.

45

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(b)                    Selection of scenarios

 

(b.1)       Probable scenario

 

The Market Readout published by the Central Bank of Brazil on March 28, 2014 was used to create the probable scenario for the U.S. dollar/Brazilian real exchange rate and the CDI interest rate, using the reference date of March 31, 2014. The Market Readout presents a consensus of market expectations based on a survey of the forecasts made by various financial and non-financial institutions.

 

The Market Readout does not publish forecasts for the interest rates Libor and TJLP. Therefore, Braskem considered the expectations for the CDI interest rate for determining the probable scenario for those rates, given their correspondence. The probable scenario for the TJLP is an increase of 0.5% from the current rate of 5%, in line with the size of the government’s most recent decisions to increase or decrease the rate, and accompanying the forecast for the cumulative increase in the CDI rate by end-2014 of 0.50%.

 

(b.2)       Possible and extreme adverse scenarios

 

The sensitivity values in the table below are the changes in the value of the financial instruments in each scenario and show the changes in future cash flows:

 

 

 

 

 

 

 

Possible adverse

 

Extreme adverse

Instrument

 

Sensibility

 

Probable

 

(25%)

 

(50%)

Bonds and MTN

 

Brazilian real/U.S. dollar exchange rate

 

(813,968)

 

(2,462,579)

 

(4,925,159)

Advance on exchange contracts

 

Brazilian real/U.S. dollar exchange rate

 

(9,369)

 

(28,346)

 

(56,693)

BNDES

 

Brazilian real/U.S. dollar exchange rate

 

(34,088)

 

(103,131)

 

(206,261)

Working capital / structured operations

 

Brazilian real/U.S. dollar exchange rate

 

(132,108)

 

(399,681)

 

(799,361)

Raw material financing

 

Brazilian real/U.S. dollar exchange rate

 

(103)

 

(310)

 

(621)

Export prepayments

 

Brazilian real/U.S. dollar exchange rate

 

(43,382)

 

(131,249)

 

(262,497)

Financial investments abroad

 

Brazilian real/U.S. dollar exchange rate

 

140,176

 

424,088

 

848,177

Swaps

 

Brazilian real/U.S. dollar exchange rate

 

104,083

 

314,919

 

629,783

Project finance

 

U.S. dollar/Mexican peso exchange rate

 

(73,375)

 

(506,168)

 

(1,012,337)

Deliverable Forward

 

U.S. dollar/Mexican peso exchange rate

 

(36,429)

 

(211,009)

 

(352,413)

Deliverable Forward

 

U.S. dollar/Euro exchange rate

 

(239)

 

(37,267)

 

(74,536)

Borrowings

 

Libor floating interest rate

 

(1,322)

 

(6,612)

 

(13,223)

Export prepayments

 

Libor floating interest rate

 

(2,039)

 

(10,193)

 

(20,387)

Swaps

 

Libor floating interest rate

 

1,568

 

(7,840)

 

(15,680)

Export credit notes

 

CDI interest rate

 

(7,865)

 

(21,159)

 

(40,916)

Agricultural credit note

 

CDI interest rate

 

(81,284)

 

(208,189)

 

(374,179)

Financial investments in local currency

 

CDI interest rate

 

(16,726)

 

(45,985)

 

(91,937)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Possible adverse

 

Extreme adverse

Instrument

 

Sensibility

 

Probable

 

(25%)

 

(50%)

BNDES

 

TJLP interest rate

 

(42,537)

 

(83,993)

 

(124,400)

FINEP

 

TJLP interest rate

 

(98)

 

(194)

 

(289)

Other governmental agents

 

TJLP interest rate

 

(38)

 

(76)

 

(114)

 

 

46

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

15.                   Taxes payable

 

The information related to taxes payable was presented in the Company’s 2013 annual financial statements, in Note 21.

 

 

 

 

Consolidated

 

Parent company

 

 

 

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

 

 

 

 

 

 

 

 

 

 

Parent Company and subsidiaries in Brazil

 

 

 

 

 

 

 

 

 

IPI

 

92,204

 

81,282

 

66,820

 

60,355

 

PIS and COFINS

 

667

 

615

 

 

 

 

 

IR and CSL

 

90,793

 

52,226

 

18,929

 

21,200

 

ICMS

 

105,905

 

120,941

 

20,447

 

56,077

 

Federal tax payment program - Law 11,941/09

 

1,011,935

 

1,024,127

 

944,793

 

956,884

 

Other

 

56,698

 

67,680

 

51,837

 

61,423

 

 

 

 

 

 

 

 

 

 

Foreign subsidiaries

 

 

 

 

 

 

 

 

 

Other

 

2,866

 

1,428

 

 

 

 

Total

 

1,361,068

 

1,348,299

 

1,102,826

 

1,155,939

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

473,325

 

445,424

 

278,215

 

316,408

Non-current liabilities

 

887,743

 

902,875

 

824,611

 

839,531

Total

 

1,361,068

 

1,348,299

 

1,102,826

 

1,155,939

                   

 

16.                   IR and CSL

 

The information related to IR and CSL was presented in the Company’s 2013 annual financial statements, in Note 22.

 

(a)                    Reconciliation of the effects of IR and CSL on profit or loss

 

 

 

 

Consolidated

 

Parent company

 

 

Note

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Mar/2013

 

 

2.1.1(b)

 

 

 

Revised

 

 

 

Revised

Income before IR and CSL

 

 

 

569,133

 

339,764

 

503,068

 

253,612

 

 

 

 

 

 

 

 

 

 

 

IR and CSL at the rate of 34%

 

 

 

(193,505)

 

(115,520)

 

(171,043)

 

(86,228)

 

 

 

 

 

 

 

 

 

 

 

Permanent adjustments to the IR and CSL calculation basis

 

 

 

 

 

 

 

 

 

 

IR and CSL on equity in results of investees

 

 

 

(8,057)

 

(1,605)

 

92,527

 

53,893

Other permanent adjustments

 

 

 

28,772

 

10,259

 

(19,246)

 

(5,270)

 

 

 

 

 

 

 

 

 

 

 

Effect of IR and CSL on results of operations

 

 

 

(172,790)

 

(106,866)

 

(97,762)

 

(37,605)

 

 

 

 

 

 

 

 

 

 

 

Breakdown of IR and CSL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current IR and CSL

 

 

 

(53,456)

 

(43,883)

 

 

 

 

Deferred IR and CSL

 

 

 

(119,334)

 

(62,983)

 

(97,762)

 

(37,605)

Total IR and CSL on income statement

 

 

 

(172,790)

 

(106,866)

 

(97,762)

 

(37,605)

 

 

 

 

 

 

 

 

 

 

 

 

 

47

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

The Parent Company has subsidiaries abroad, whose nominal IR rate differs from those in Brazil, of 34% (IR – 25% and CSL – 9%), as shown below:

 

 

 

 

Official rate - %

 

 

Headquarters

 

 

 

 

(Country)

 

Mar/2014

 

 

 

 

 

Direct and Indirect subsidiaries

 

 

 

 

Braskem Alemanha

 

Germany

 

31.90

Braskem America and Braskem America Finance

 

USA

 

35.00

Braskem Argentina

 

Argentina

 

35.00

Braskem Austria and Braskem Austria Finance

 

Austria

 

25.00

Braskem Chile and Petroquímica Chile

 

Chile

 

20.00

Braskem Espanha

 

Spain

 

30.00

Braskem Finance and Braskem Inc

 

Cayman Islands (*)

 

 

Braskem Holanda

 

Netherland

 

25.00

Braskem Idesa, Braskem Idesa Serviços, Braskem México

 

 

 

 

and Braskem México Serviços

 

Mexico

 

30.00

Common

 

British Virgin Islands (*)

 

 

Lantana

 

Bahamas (*)

 

 

Norfolk

 

Uruguay

 

25.00

         

(*)  Country with favored taxation – rate of 0%.

 

(b)               Breakdown of deferred IR and CSL

 

 

 

Consolidated

 

Parent company

Deferred tax - assets

 

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

 

 

 

 

 

 

 

 

 

Tax losses (IR) and negative base (CSL)

 

1,000,037

 

1,015,587

 

448,168

 

443,185

Goodwill amortized

 

11,320

 

12,065

 

8,552

 

9,190

Exchange variations

 

586,068

 

791,508

 

562,494

 

775,841

Temporary adjustments

 

370,234

 

408,233

 

319,983

 

295,494

Business combination

 

233,393

 

232,039

 

89,769

 

89,770

Pension plan

 

78,586

 

61,927

 

78,591

 

61,927

Deferred charges - write-off

 

57,110

 

37,971

 

-

 

 

Investiments in subsidiaries (CPC-18)

 

 

 

94,276

 

 

 

94,276

 

 

2,336,748

 

2,653,606

 

1,507,557

 

1,769,683

 

 

 

 

 

 

 

 

 

Deferred tax - liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of goodwill based on future profitability

 

661,842

 

643,050

 

552,880

 

544,401

Tax depreciation

 

584,197

 

541,325

 

288,511

 

269,193

Temporary differences

 

362,609

 

426,186

 

7,272

 

7,426

Business combination

 

575,394

 

585,250

 

83,007

 

83,550

Write-off negative goodwill of incorporated subsidiaries

 

1,039

 

1,187

 

1,039

 

1,187

Additional indexation PP&E

 

136,649

 

140,157

 

136,649

 

140,157

Other

 

55,890

 

56,543

 

52,755

 

49,496

 

 

2,377,620

 

2,393,698

 

1,122,113

 

1,095,410

 

 

 

 

 

 

 

 

 

Deffered tax net

 

(40,872)

 

259,908

 

385,444

 

674,273

 

 

 

 

 

 

 

 

 

Asset in Balance Sheet

 

806,852

 

1,123,313

 

385,444

 

674,273

(-) Liability in Balance Sheet

 

847,724

 

863,405

 

 

 

 

 

 

 

 

 

 

 

 

 

Deffered tax net

 

(40,872)

 

259,908

 

385,444

 

674,273

 

 

48

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(c)               Net balance of deferred IR and CSL assets and liabilities

 

   

 

 

Mar/2014

   

Headquarters (Country)

 

IR-CSL Asset

 

IR-CSL Liability

 

Net

                 

Assests

               

Braskem S.A.

 

Brazil

 

1,507,558

 

(1,122,113)

 

385,445

Braskem Argentina

 

Argentina

 

6,467

 

 

 

6,467

Braskem Alemanha

 

Germany

 

70,524

 

 

 

70,524

Braskem Idesa

 

Mexico

 

9,663

 

 

 

9,663

Braskem Petroquímica

 

Brazil

 

209,176

 

(135,790)

 

73,386

Braskem Qpar

 

Brazil

 

383,975

 

(271,913)

 

112,062

Petroquímica Chile

 

Chile

 

113

 

(80)

 

33

IQAG

 

Brazil

 

22

 

 

 

22

Quantiq

 

Brazil

 

5,626

 

 

 

5,626

Braskem Qpar - Bussines combination effect

 

Brazil

 

143,624

 

 

 

143,624

       

2,336,748

 

(1,529,896)

 

806,852

Liabilitys

               

Braskem Qpar - Bussines combination effect

 

Brazil

     

(492,387)

 

(492,387)

Braskem America

 

USA

 

 

 

(355,337)

 

(355,337)

       

 

 

(847,724)

 

(847,724)

 

   

 

 

Dec/2014

   

Headquarters (Country)

 

IR-CSL Asset

 

IR-CSL Liability

 

Net

Assests

               

Braskem S.A.

 

Brazil

 

1,769,683

 

(1,095,410)

 

674,273

Braskem Argentina

 

Argentina

 

5,552

 

-

 

5,552

Braskem Alemanha

 

Germany

 

67,910

 

-

 

67,910

Braskem Idesa

 

Mexico

 

57,613

 

(52,554)

 

5,059

Braskem Petroquímica

 

Brazil

 

215,348

 

(129,022)

 

86,326

Braskem Qpar

 

Brazil

 

390,017

 

(253,307)

 

136,710

Petroquímica Chile

 

Chile

 

123

 

-

 

123

IQAG

 

Brazil

 

23

 

-

 

23

Quantiq

 

Brazil

 

5,069

 

-

 

5,069

Braskem Qpar - Bussines combination effect

 

Brazil

 

142,268

 

-

 

142,268

       

2,653,606

 

(1,530,293)

 

1,123,313

                 

Liabilitys

               

Braskem Qpar - Bussines combination effect

 

Brazil

 

-

 

(501,699)

 

(501,699)

Braskem America

 

USA

 

-

 

(361,706)

 

(361,706)

       

-

 

(863,405)

 

(863,405)

 

49


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(d)               Realization of deferred IR and CSL

             

In the period ended March 31, 2014, there were no material events or circumstances that indicate any compromise of the realization of these deferred taxes.

 

17.                   Sundry provisions

 

The information on sundry provisions was presented in the 2013 annual financial statements of the Company, in Note 23.

 

 

 

Consolidated

 

Parent company

 

 

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

Measures to

 

 

 

 

 

 

 

 

Provision for customers bonus

 

34,209

 

45,060

 

16,949

 

18,058

Provision for recovery of environmental damages

 

119,297

 

132,762

 

78,649

 

96,182

Judicial and administrative provisions

 

376,074

 

362,896

 

180,581

 

172,758

Other

 

11,419

 

14,832

 

 

 

 

Total

 

540,999

 

555,550

 

276,179

 

286,998

 

 

 

 

 

 

 

 

 

Current liabilities

 

88,019

 

105,856

 

50,531

 

60,991

Non-current liabilities

 

452,980

 

449,694

 

225,648

 

226,007

Total

 

540,999

 

555,550

 

276,179

 

286,998

                 

 

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

 

 

 

Consolidated

 

Parent company

 

 

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

 

 

 

 

 

 

 

 

 

Labor claims

 

124,878

 

125,887

 

112,575

 

113,555

 

 

 

 

 

 

 

 

 

Tax claims

 

 

 

 

 

 

 

 

IR and CSL

 

33,068

 

32,319

 

 

 

 

PIS and COFINS

 

36,499

 

35,634

 

 

 

 

ICMS - interstate purchases

 

88,327

 

86,233

 

 

 

 

ICMS - other

 

11,710

 

11,432

 

 

 

 

Other

 

71,573

 

61,372

 

57,989

 

49,186

 

 

 

 

 

 

 

 

 

Societary claims and other

 

10,019

 

10,019

 

10,017

 

10,017

 

 

376,074

 

362,896

 

180,581

 

172,758

                 

 

 

50

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

18.                   Post-employment (defined-benefit plans)

 

The information on post-employment (defined-benefit plans) was presented in the 2013 annual financial statements of the Company, in Note 25.

 

The amounts recognized are as follows:

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

 

Mar/2014

 

Dec/2013

 

Mar/2014

 

Dec/2013

 

 

 

 

 

 

 

 

 

 

 

Petros Plans

 

(a)

 

235,134

 

158,122

 

207,134

 

158,122

Novamont Braskem America

 

 

7,509

 

9,554

 

 

 

 

Braskem Alemanha

 

 

 

34,386

 

34,515

 

 

 

 

 

 

 

 

277,029

 

202,191

 

207,134

 

158,122

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

-

 

158,137

 

 

 

158,122

Non-current liabilities

 

 

 

277,029

 

44,054

 

207,134

 

 

Total

 

 

 

277,029

 

202,191

 

207,134

 

158,122

 

 

 

 

 

 

 

 

 

 

 

                     

 

 

(a)               Petros Plans

 

In August and October 2012, the Brazilian Private Pension Plan Superintendence (PREVIC - Superintendência Nacional de Previdência Complementar) approved the withdrawal of the sponsorship by Braskem of these plans, which required the payment of the mathematical reserves of the respective beneficiaries and in turn the monetization of the assets of the plans managed by Petros. In view of the unlikelihood of said monetization after almost two years since the approval by PREVIC, Management of the Company had no other option but to start all necessary procedures to resume the sponsorship of the plans. This decision was formalized through a legal injuction dated April 3 2014 that had the main goal of safeguarding Braskem’s rights. Management expects that during the next months, the conditions for the resumption of sponsorship of the plan, including the preparation of the actuarial reports, would be established as a result of the discussions that will necessarily be conducted with PREVIC and Petros. The provision booked by the Company, measured based on the criteria that has been adopted since the decision to withdraw sponsorship, was increased by the estimate of the past service cost (Note 23) and was reclassified to non-current liabilities.

 

19.                   Contingencies 

 

Braskem has contingent liabilities related to lawsuits and administrative proceedings arising from the normal course of its business, of a labor and social security, tax, civil and corporate nature, which involve risks of losses that are classified by the Company’s management as possible.

 

In the quarter ended March 31, 2014, there were no material events or changes in the previsions reported on December 31, 2013.

 

A detailed presentation of the Company’s contingent liabilities was presented in the 2013 annual financial statements of the Company, in Note 28.

 

 

51

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

20.                   Shareholders’ Equity

 

The information related to the Company’s shareholders’ equity was presented in its 2013 annual financial statements, in Note 29.

 

(a)                    Capital 

 

 

 

 

Shares unit

 

 

 

 

 

 

 

Preferred

 

 

 

Preferred

 

 

 

 

 

 

 

 

 

Common

 

 

 

shares

 

 

 

shares

 

 

 

 

 

 

 

 

 

shares

 

%

 

class A

 

%

 

class B

 

%

 

Total

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OSP e Odebrecht

 

 

226,334,623

 

50.11%

 

79,182,498

 

22.96%

 

 

 

 

 

305,517,121

 

38.32%

Petrobras

 

 

212,426,951

 

47.03%

 

75,479,347

 

21.88%

 

 

 

 

 

287,906,298

 

36.11%

BNDESPAR

 

 

 

 

 

 

40,102,837

 

11.62%

 

 

 

 

 

40,102,837

 

5.03%

ADR

(i)

 

 

 

 

 

34,191,744

 

9.91%

 

 

 

 

 

34,191,744

 

4.29%

Other

 

 

12,907,078

 

2.86%

 

114,891,694

 

33.30%

 

593,818

 

100.00%

 

128,392,590

 

16.10%

Total

 

 

451,668,652

 

100.00%

 

343,848,120

 

99.67%

 

593,818

 

100.00%

 

796,110,590

 

99.86%

Braskem shares owned

  by Braskem Petroquímica

(ii)

 

 

 

 

 

1,154,758

 

0.33%

 

 

 

 

 

1,154,758

 

0.14%

Total

 

 

451,668,652

 

100.00%

 

345,002,878

 

100.00%

 

593,818

 

100.00%

 

797,265,348

 

100.00%

(i)    American 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.

52

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

(b)                    Other comprehensive income - shareholders' equity

 

 

 

 

Parent company and consolidated

 

 

 

 

 

 

 

Defined

 

 

 

Foreign

 

 

 

 

 

 

 

Additional

 

Deemed

 

benefit

 

 

 

currency

 

Loss

 

 

 

 

 

indexation of

 

cost of

 

plan actuarial

 

Fair value

 

translation

 

on interest

 

 

 

 

 

PP&E

 

PP&E

 

Gain (loss)

 

of hedge

 

adjustment

 

in subsidiary

 

 

 

 

 

(i)

 

(i)

 

(ii)

 

(iii)

 

(iv)

 

(v)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

299,305

 

20,207

 

(11,816)

 

 

 

37,158

 

(7,443)

 

337,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional indexation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realization by depreciation or write-off assets

 

(10,317)

 

 

 

 

 

 

 

 

 

 

 

(10,317)

 

IR and CSL

 

3,508

 

 

 

 

 

 

 

 

 

 

 

3,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deemed cost of jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realization by depreciation or write-off assets

 

 

 

(367)

 

 

 

 

 

 

 

 

 

(367)

 

IR and CSL

 

 

 

125

 

 

 

 

 

 

 

 

 

125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on interest in subsidiary

 

 

 

 

 

 

 

 

 

 

 

(1,980)

 

(1,980)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

(6,821)

 

 

 

(6,821)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2013

 

292,496

 

19,965

 

(11,816)

 

 

 

30,337

 

(9,423)

 

321,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2013

 

272,069

 

19,240

 

(11,647)

 

(1,605,356)

 

242,407

 

(9,404)

 

(1,092,691)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional indexation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realization by depreciation or write-off assets

 

(10,317)

 

 

 

 

 

 

 

 

 

 

 

(10,317)

 

IR and CSL

 

3,507

 

 

 

 

 

 

 

 

 

 

 

3,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deemed cost of jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realization by depreciation or write-off assets

 

 

 

(366)

 

 

 

 

 

 

 

 

 

(366)

 

IR and CSL

 

 

 

125

 

 

 

 

 

 

 

 

 

125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign sales hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange rate

 

 

 

 

 

 

 

537,876

 

 

 

 

 

537,876

 

IR and CSL

 

 

 

 

 

 

 

(182,878)

 

 

 

 

 

(182,878)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of Cash flow hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value

 

 

 

 

 

 

 

8,431

 

 

 

 

 

8,431

 

Transfer to result

 

 

 

 

 

 

 

1,217

 

 

 

 

 

1,217

 

IR and CSL

 

 

 

 

 

 

 

(8,395)

 

 

 

 

 

(8,395)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

(46,134)

 

 

 

(46,134)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2014

 

265,259

 

18,999

 

(11,647)

 

(1,249,105)

 

196,273

 

(9,404)

 

(789,625)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

                               

 

 

 

53

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

21.                   Earnings per share

 

The information related to the earnings per share of the Company was presented in its 2013 annual financial statements, in Note 30.

 

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

 

 

 

 

 

 

 

Note

 

Mar/2014

 

Mar/2013

 

2.1.1(b)

 

 

 

Revised

 

 

 

 

 

 

Profit for the period attributed to Company's shareholders

 

 

405,306

 

216,007

 

 

 

 

 

 

Distribution of dividends attributable to priority:

 

 

 

 

 

Preferred shares class "A"

 

 

208,437

 

208,437

Preferred shares class "B"

 

 

360

 

360

 

 

 

208,797

 

208,797

 

 

 

 

 

 

Distribution of the remaining results to common shares

 

 

196,509

 

7,210

 

 

 

 

 

 

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

 

 

 

 

 

Common shares

 

 

196,509

 

7,210

Preferred shares class "A"

 

 

208,437

 

208,437

Preferred shares class "B"

 

 

360

 

360

 

 

 

405,306

 

216,007

 

 

 

 

 

 

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

 

 

 

 

 

Common shares

 

 

451,668,652

 

451,668,652

Preferred shares class "A"

 

 

343,848,120

 

343,848,120

Preferred shares class "B"

 

 

593,818

 

593,818

 

 

 

796,110,590

 

796,110,590

 

 

 

 

 

 

Profit (loss) per share (in R$)

 

 

 

 

 

Common shares

 

 

0.4351

 

0.0160

Preferred shares class "A"

 

 

0.6062

 

0.6062

Preferred shares class "B"

 

 

0.6062

 

0.6062

           

 

54


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

22.                   Net sales revenues

 

The information on net sales revenue was presented in the 2013 annual financial statements of the Company, in Note 31.

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

Note

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Mar/2013

 

 

 

2.1.1(b)

 

 

 

Revised

 

 

 

 

Sales revenue

 

 

 

 

 

 

 

 

 

 

 

Domestic market

 

 

 

8,505,375

 

7,478,061

 

5,998,134

 

5,196,361

 

Foreign market

 

 

 

5,125,059

 

3,836,079

 

1,708,229

 

1,492,345

 

 

 

 

 

13,630,434

 

11,314,140

 

7,706,363

 

6,688,706

Sales deductions

 

 

 

 

 

 

 

 

 

 

 

Taxes

 

 

 

(1,688,017)

 

(1,697,059)

 

(1,043,647)

 

(1,097,792)

 

Sales returns and other

 

 

 

(99,791)

 

(115,911)

 

(67,641)

 

(82,131)

 

 

 

 

 

(1,787,808)

 

(1,812,970)

 

(1,111,288)

 

(1,179,923)

 

 

 

 

 

 

 

 

 

 

 

 

Net sales revenue

 

 

 

11,842,626

 

9,501,170

 

6,595,075

 

5,508,783

                       

 

23.                   Other operating income (expenses) - consolidated

 

In the period ended March 31, 2014, the main effects on this item were as follows:

 

·      Gain on sale of  DAT (Note 1(a.x)):

 

 

 

DAT

 

 

Amount

Sale amount

 

315,000

Cost amount of the investment sold in the divestment date

 

(37,662)

Gain on sale

 

277,338

 

·      Expense with additional provision accrued for the Petros Plans in the amount of R$65,000 (Note 18(a)).

 

55

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

24.                   Financial results

 

The information on financial results was presented in the 2013 annual financial statements of the Company, in Note 34.

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

Note

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Mar/2013

 

 

 

2.1.1(b)

 

 

 

Revised

 

 

 

 

Financial income

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

52,124

 

34,582

 

44,121

 

32,324

 

Monetary variations

 

 

16,719

 

2,527

 

16,090

 

2,301

 

Exchange rate variations

 

 

(60,899)

 

42,497

 

(157,488)

 

(6,126)

 

Other

 

 

 

8,939

 

43,506

 

6,204

 

16,815

 

 

 

 

 

16,883

 

123,112

 

(91,073)

 

45,314

 

 

 

 

 

 

 

 

 

 

 

 

Financial expenses

 

 

 

 

 

 

 

 

 

 

 

Interest expenses

 

 

 

(306,859)

 

(237,231)

 

(287,032)

 

(224,203)

 

Monetary variations

 

 

(85,866)

 

(73,160)

 

(86,180)

 

(72,772)

 

Exchange rate variations

 

 

53,865

 

284,996

 

155,923

 

256,902

 

Inflation adjustments on fiscal debts

 

 

(30,425)

 

(24,992)

 

(24,949)

 

(20,596)

 

Tax expenses on financial operations

 

 

(2,760)

 

(2,944)

 

(1,419)

 

(2,022)

 

Discounts granted

 

 

(31,293)

 

(14,541)

 

(16,961)

 

(3,884)

 

Loans transaction costs - amortization

 

 

(6,777)

 

(2,113)

 

(1,843)

 

(81)

 

Adjustment to present value - appropriation

 

 

(141,992)

 

(137,162)

 

(120,162)

 

(72,053)

 

Other

 

 

 

(24,921)

 

(23,766)

 

(9,475)

 

(12,800)

 

 

 

 

 

(577,028)

 

(230,913)

 

(392,098)

 

(151,509)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(560,145)

 

(107,801)

 

(483,171)

 

(106,195)

                       

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

Note

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Mar/2013

 

 

2.1.1(b)

 

 

 

Revised

 

 

 

 

Interest income - origins by application type

 

 

 

 

 

 

 

 

 

Held for sale

 

 

 

373

 

1,098

 

373

 

1,098

Loans and receivables

 

 

32,759

 

22,453

 

30,656

 

20,935

Held-to-maturity

 

 

 

8,558

 

2,918

 

8,558

 

2,892

 

 

 

 

41,690

 

26,469

 

39,587

 

24,925

Other assets not classifiable

 

 

10,434

 

8,113

 

4,534

 

7,399

Total

 

 

 

52,124

 

34,582

 

44,121

 

32,324

 

 

 

 

 

 

 

 

 

 

 

                     

 

 

56

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

25.                   Expenses by nature

 

The information on expenses by nature was presented in the 2013 annual financial statements of the Company, in Note 35.

 

 

 

 

 

 

 

Consolidated

 

Parent company

 

 

 

Note

 

Mar/2014

 

Mar/2013

 

Mar/2014

 

Mar/2013

 

 

 

2.1.1(b)

 

 

 

Revised

 

 

 

 

Classification by nature:

 

 

 

 

 

 

 

 

 

 

Raw materials other inputs

 

 

(8,939,861)

 

(7,210,508)

 

(4,836,054)

 

(4,195,776)

 

Personnel expenses

 

 

(530,148)

 

(450,448)

 

(332,952)

 

(270,635)

 

Outsourced services

 

 

(418,358)

 

(378,765)

 

(242,230)

 

(203,029)

 

Tax expenses

 

 

(3,257)

 

(1,856)

 

(2,117)

 

(1,067)

 

Depreciation, amortization and depletion

 

 

(501,105)

 

(480,924)

 

(318,520)

 

(300,991)

 

Freights

 

 

(386,191)

 

(367,442)

 

(246,674)

 

(231,531)

 

Other expenses

 

 

65,578

 

(158,940)

 

148,330

 

(108,130)

 

Total

 

 

(10,713,342)

 

(9,048,883)

 

(5,830,217)

 

(5,311,159)

 

 

 

 

 

 

 

 

 

 

 

 

Classification by function:

 

 

 

 

 

 

 

 

 

 

Cost of products sold

 

 

(10,324,626)

 

(8,490,154)

 

(5,724,864)

 

(4,969,651)

 

Selling and distribution

 

 

(269,509)

 

(252,039)

 

(162,924)

 

(148,574)

 

General and administrative

 

 

(275,014)

 

(253,362)

 

(173,737)

 

(154,188)

 

Research and development

 

 

(34,142)

 

(24,564)

 

(20,573)

 

(18,515)

 

Other operating income (expenses), net

 

 

189,949

 

(28,764)

 

251,881

 

(20,231)

 

Total

 

 

(10,713,342)

 

(9,048,883)

 

(5,830,217)

 

(5,311,159)

 

 

 

 

 

 

 

 

 

 

 

 

                       

 

 

57

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

26.                   Segment information

 

The information related to the presentation of information by segment was presented in the 2013 annual financial statements, in Note 36.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar/2014

 

 

 

Reporting segments


Total

reportable

segments


Other

segments


Corporate

unit


Braskem

consolidated

before eliminations


Eliminations


Braskem

consolidated

 

Note

 

Basic

petrochemicals

 


Polyolefins

 


Vinyls

 

USA and

Europe

 

Chemical

distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales revenue

 

 

6,638,139

 

4,529,089

 

699,563

 

2,042,039

 

231,348

 

14,140,178

 

56,599

 

 

 

14,196,777

 

(2,354,151)

 

11,842,626

Cost of products sold

 

 

(5,993,749)

 

(3,807,709)

 

(645,765)

 

(1,914,377)

 

(193,567)

 

(12,555,167)

 

(56,912)

 

 

 

(12,612,079)

 

2,287,453

 

(10,324,626)

Gross profit

 

 

644,390

 

721,380

 

53,798

 

127,662

 

37,781

 

1,585,011

 

(313)

 

 

 

1,584,698

 

(66,698)

 

1,518,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and distribution expenses

 

 

(151,098)

 

(233,081)

 

(43,075)

 

(78,459)

 

(24,159)

 

(529,872)

 

(15,423)

 

(33,370)

 

(578,665)

 

 

 

(578,665)

Results from equity investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6)

 

(6)

 

 

 

(6)

Other operating income (expenses), net

 

 

217,528

 

(7,609)

 

1,746

 

2,795

 

(3,070)

 

211,390

 

784

 

(22,225)

 

189,949

 

 

 

189,949

 

 

 

66,430

 

(240,690)

 

(41,329)

 

(75,664)

 

(27,229)

 

(318,482)

 

(14,639)

 

(55,601)

 

(388,722)

 

 

 

(388,722)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit (loss)

 

 

710,820

 

480,690

 

12,469

 

51,998

 

10,552

 

1,266,529

 

(14,952)

 

(55,601)

 

1,195,976

 

(66,698)

 

1,129,278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar/2013

 

2.1.1(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revised

 

 

 

Reporting segments


Total

reportable

segments


Other

segments


Corporate

unit


Braskem

consolidated

before eliminations


Eliminations


Braskem

consolidated

 

 

 

Basic

petrochemicals

 

Polyolefins

 

Vinyls

 

USA and

Europe

 

Chemical

distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales revenue

 

 

5,983,719

 

3,858,051

 

644,473

 

1,606,045

 

207,444

 

12,299,732

 

22,026

 

 

 

12,321,758

 

(2,820,588)

 

9,501,170

Cost of products sold

 

 

(5,555,933)

 

(3,409,385)

 

(593,508)

 

(1,511,245)

 

(176,504)

 

(11,246,575)

 

(24,661)

 

 

 

(11,271,236)

 

2,781,082

 

(8,490,154)

Gross profit

 

 

427,786

 

448,666

 

50,965

 

94,800

 

30,940

 

1,053,157

 

(2,635)

 

 

 

1,050,522

 

(39,506)

 

1,011,016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and distribution expenses

 

 

(122,134)

 

(204,950)

 

(40,418)

 

(61,740)

 

(22,023)

 

(451,265)

 

(11,423)

 

(67,277)

 

(529,965)

 

 

 

(529,965)

Results from equity investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,722)

 

(4,722)

 

 

 

(4,722)

Other operating income (expenses), net

 

 

(21,446)

 

(423)

 

6,664

 

1,054

 

291

 

(13,860)

 

(2,432)

 

(12,472)

 

(28,764)

 

 

 

(28,764)

 

 

 

(143,580)

 

(205,373)

 

(33,754)

 

(60,686)

 

(21,732)

 

(465,125)

 

(13,855)

 

(84,471)

 

(563,451)

 

 

 

(563,451)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit (loss)

 

 

284,206

 

243,293

 

17,211

 

34,114

 

9,208

 

588,032

 

(16,490)

 

(84,471)

 

487,071

 

(39,506)

 

447,565

                                               

 

 

58

 


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2014

All amounts in thousands of reais, except where stated otherwise 

 

27.                   Subsequent events

 

(a)               On April 8, 2014, Braskem Idesa received the third tranche of the Project Finance in the amount of R$1,021,760 (US$ 464,986 thousand).

 

(b)               On April 9, 2014, the Annual Shareholders’ Meeting approved the payment of dividends for the fiscal year ended December 31, 2013, in the amount of R$482,593, which will be paid starting April 22, 2014.

 

(c)               On April 16, 2014, Braskem issued $ 250 million in Bonds through the reopening of his Bond with maturing for February 2024 and interest rate of 6.45% per year. The issue was priced at 103% of face, which represents a yield of 6.04% per year. In May 2014, Braskem used the proceeds raised to swap part of the bonds maturing in 2017, 2018 and 2020.

 

 

59

               

 

 

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 8, 2014
  BRASKEM S.A.
 
 
  By:      /s/     Mário Augusto da Silva
 
    Name: Mário Augusto da Silva
    Title: Chief Financial Officer

 

FORWARD-LOOKING STATEMENTS

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