bakitr3q15_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 November, 2015

(Commission File No. 1-14862 )

 

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


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



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

Form 20-F ___X___       Form 40-F ______

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

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

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

Yes ______       No ___X___

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


 
 

 

 

 

 

 

 

Braskem S.A.

Quarterly Information (ITR) at

September 30, 2015

and Independent Auditors’ Report Review

 

 

 

 


 

 

Report on review of interim financial information

 

 

To the Members of the Board of Directors and Management

Braskem S.A.

Camaçari - Bahia

 

 

Introduction

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

 

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

 

Scope of review

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

 

Conclusion on the individual interim financial information

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

 

Conclusion on the consolidated interim financial information

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

 


 

 

 

Emphasis of a matter

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

 

Other matters

 

Statements of value added

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

 

Corresponding figures

The corresponding figures related to the balance sheets, individual and consolidated, as of December 31, 2014 and to the interim financial information related to the statements of profit or loss and comprehensive income for the three-month and nine-month periods and of the statements of changes in equity, cash flows and value added for the nine-month periods ended September 30, 2014, presented for comparison purposes in the interim financial information for the current period, have been audited and reviewed by other independent auditors, who issued reports dated February 12, 2015 and November 6, 2014, respectively, without any modification.

 

 

São Paulo, November 3, 2015

 

 

KPMG Auditores Independentes

CRC 2SP014428/O-6

Original report in Portuguese signed by

Anselmo Neves Macedo

Accountant CRC 1SP160482/O-6

 

 


 
 

Braskem S.A.

 

Balance sheet

at September 30, 2015

All amounts in thousands of reais                                                                                                                                      

 

 

       

Consolidated

 

Parent company

Assets

Note

 

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

           

 

     

 

Current assets

                 
 

Cash and cash equivalents

3

 

6,346,923

 

3,993,359

 

3,266,725

 

2,416,288

 

Financial investments

4

 

108,363

 

89,729

 

87,243

 

78,243

 

Trade accounts receivable

5

 

3,346,758

 

2,692,612

 

3,902,924

 

5,382,456

 

Inventories

6

 

5,194,666

 

5,368,146

 

3,633,566

 

3,810,498

 

Taxes recoverable

8

 

1,475,783

 

2,129,837

 

953,573

 

1,416,523

 

Dividends and interest on capital

7(b)

 

4

 

 

 

2,384

 

69,955

 

Prepaid expenses

   

65,550

 

99,469

 

22,822

 

72,997

 

Related parties

7

 

10,507

 

66,616

 

113,867

 

132,413

 

Derivatives operations

14.2

 

9,416

 

33,555

 

9,416

 

33,555

 

Other receivables

   

275,978

 

287,876

 

211,168

 

201,025

       

 

 

 

 

 

 

 

       

16,833,948

 

14,761,199

 

12,203,688

 

13,613,953

                     

Non-current assets

                 
 

Financial investments

4

 

35,183

 

42,494

 

35,183

 

42,495

 

Trade accounts receivable

5

 

19,815

 

25,050

 

4,276,414

 

23,129

 

Advances to suppliers

6

 

138,158

 

68,988

 

138,158

 

68,988

 

Taxes recoverable

8

 

1,245,306

 

1,045,428

 

1,151,191

 

962,551

 

Deferred income tax and social contribution

17

 

3,593,693

 

870,206

 

2,595,488

 

493,303

 

Judicial deposits

   

256,274

 

230,945

 

247,480

 

223,940

 

Related parties

7

 

142,903

 

138,501

 

171,802

 

137,477

 

Insurance claims

   

124,962

 

143,932

 

122,581

 

139,751

 

Derivatives operations

14.2

 

 

 

39,350

 

-

 

-

 

Other receivables

   

173,905

 

91,905

 

44,532

 

47,575

 

Investments in subsidiaries and jointly-controlled investments

9

 

190,103

 

120,024

 

4,581,293

 

4,633,042

 

Other investments

   

6,360

 

6,511

 

6,123

 

6,123

 

Property, plant and equipment

10

 

34,184,622

 

29,001,490

 

16,707,952

 

17,297,907

 

Intangible assets

11

 

2,835,664

 

2,835,728

 

2,576,645

 

2,610,027

       

 

 

 

 

 

 

 

       

42,946,948

 

34,660,552

 

32,654,842

 

26,686,308

                     

Total assets

   

59,780,896

 

49,421,751

 

44,858,530

 

40,300,261

 

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

 

1

 


 
 

Braskem S.A.

 

Balance sheet

at September 30, 2015

All amounts in thousands of reais 

Continued

 

   

       

Consolidated

 

Parent company

Liabilities and shareholders' equity

Note

 

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

           

 

     

 

Current liabilities

                 
 

Trade payables

   

11,420,841

 

10,852,410

 

7,912,706

 

10,443,712

 

Borrowings

12

 

2,168,710

 

1,418,542

 

2,158,305

 

2,134,951

 

Project finance

13

 

207,525

 

26,462

 

 

 

 

 

Derivatives operations

14.2

 

76,706

 

95,626

 

15,040

 

18,588

 

Payroll and related charges

   

552,676

 

533,373

 

403,095

 

412,890

 

Taxes payable

15

 

719,384

 

203,392

 

293,004

 

117,696

 

Dividends and interest on capital

   

4,291

 

215,888

 

7,068

 

218,664

 

Advances from customers

   

125,864

 

99,750

 

43,511

 

45,887

 

Sundry provisions

18

 

54,377

 

88,547

 

33,241

 

53,049

 

Post-employment benefits

19

 

 

 

336,357

 

 

 

336,357

 

Accounts payable to related parties

7

 

 

 

 

 

782,308

 

447,357

 

Other payables

   

297,930

 

212,945

 

182,600

 

110,814

       

 

 

 

 

 

 

 

       

15,628,304

 

14,083,292

 

11,830,878

 

14,339,965

                     

Non-current liabilities

                 
 

Trade payables

7

     

 

 

4,256,031

 

 

 

Borrowings

12

 

25,717,854

 

18,918,021

 

8,776,646

 

7,863,666

 

Project finance

13

 

12,472,660

 

7,551,033

 

 

 

 

 

Derivatives operations

14.2

 

1,192,846

 

594,383

 

1,156,237

 

594,383

 

Taxes payable

15

 

30,708

 

30,699

 

29,816

 

30,634

 

Accounts payable to related parties

7

 

 

 

 

 

15,679,449

 

10,008,077

 

Ethylene XXI Project Loan

16

 

1,389,588

 

792,188

 

 

 

 

 

Deferred income tax and social contribution

17

 

824,301

 

603,490

 

 

 

 

 

Post-employment benefits

19

 

99,310

 

69,176

 

 

 

 

 

Provision for losses on subsidiaries

1(a)

 

 

 

 

 

175,017

 

654,766

 

Advances from customers

   

50,282

 

88,402

 

13,036

 

26,147

 

Sundry provisions

18

 

482,717

 

505,677

 

406,782

 

439,915

 

Other payables

   

248,577

 

291,040

 

158,481

 

254,933

       

 

 

 

 

 

 

 

       

42,508,843

 

29,444,109

 

30,651,495

 

19,872,521

                     

Shareholders' equity

21

               
 

Capital

   

8,043,222

 

8,043,222

 

8,043,222

 

8,043,222

 

Capital reserve

   

232,430

 

232,430

 

232,430

 

232,430

 

Revenue reserves

   

465,663

 

736,180

 

465,663

 

736,180

 

Other comprehensive income

   

(9,306,146)

 

(2,924,057)

 

(9,306,146)

 

(2,924,057)

 

Treasury shares

   

(49,819)

 

(48,892)

 

(927)

 

 

 

Accumulated profit

   

2,941,915

 

 

 

2,941,915

 

 

       

 

 

 

 

 

 

 

 

Total attributable to the Company's shareholders

   

2,327,265

 

6,038,883

 

2,376,157

 

6,087,775

                     
 

Non-controlling interest in Braskem Idesa

   

(683,516)

 

(144,533)

 

 

   
           

 

     

 

       

1,643,749

 

5,894,350

 

2,376,157

 

6,087,775

                     

Total liabilities and shareholders' equity

   

59,780,896

 

49,421,751

 

44,858,530

 

40,300,261

 

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

 

2

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at September 30, 2015

All amounts in thousands of reais

 

  

         

Consolidated

                       
     

Note

 

3Q15

 

YTD15

 

3Q14

 

YTD14

                       

Net sales revenue

 

23

 

13,163,620

 

34,950,716

 

11,723,962

 

34,419,697

 

Cost of products sold

 

25

 

(9,960,382)

 

(27,378,478)

 

(10,051,035)

 

(29,975,456)

                       
         

3,203,238

 

7,572,238

 

1,672,927

 

4,444,241

                       

Income (expenses)

                   
 

Selling and distribution

 

25

 

(293,776)

 

(816,167)

 

(301,347)

 

(852,547)

 

General and administrative

 

25

 

(322,669)

 

(919,552)

 

(299,955)

 

(864,695)

 

Research and development

 

25

 

(37,718)

 

(119,875)

 

(34,317)

 

(101,335)

 

Results from equity investments

 

9(c)

 

(8,038)

 

1,701

 

(269)

 

317

 

Other operating income (expenses), net

 

25

 

(75,004)

 

(164,752)

 

(67,237)

 

107,746

                       
         

2,466,033

 

5,553,593

 

969,802

 

2,733,727

                       

Financial results

 

24

               
 

Financial expenses

     

(1,140,832)

 

(2,996,372)

 

(1,087,418)

 

(2,187,035)

 

Financial income

     

966,877

 

1,617,534

 

455,482

 

517,226

                       
         

(173,955)

 

(1,378,838)

 

(631,936)

 

(1,669,809)

                       

Profit before income tax and

                   

social contribution

     

2,292,078

 

4,174,755

 

337,866

 

1,063,918

                       
 

Current and deferred income tax and social contribution

 

17

 

(810,484)

 

(1,434,382)

 

(108,126)

 

(313,432)

                       

Profit for the period

     

1,481,594

 

2,740,373

 

229,740

 

750,486

                       

Attributable to:

                   
 

Company's shareholders

     

1,573,177

 

2,920,762

 

268,999

 

802,782

 

Non-controlling interest in Braskem Idesa

     

(91,583)

 

(180,389)

 

(39,259)

 

(52,296)

                       

Profit for the period

     

1,481,594

 

2,740,373

 

229,740

 

750,486

 

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

 

3

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at September 30, 2015

All amounts in thousands of reais 

Continued

 

 

         

Parent company

                       
     

Note

 

3Q15

 

YTD15

 

3Q14

 

YTD14

                       

Net sales revenue

 

23

 

9,782,169

 

25,109,242

 

6,910,995

 

19,575,668

 

Cost of products sold

 

25

 

(7,206,375)

 

(19,292,455)

 

(6,014,678)

 

(17,214,864)

                       
         

2,575,794

 

5,816,787

 

896,317

 

2,360,804

                       

Income (expenses)

                   
 

Selling and distribution

 

25

 

(212,289)

 

(590,095)

 

(176,098)

 

(499,878)

 

General and administrative

 

25

 

(217,234)

 

(640,225)

 

(193,737)

 

(554,041)

 

Research and development

 

25

 

(22,049)

 

(74,075)

 

(25,986)

 

(70,650)

 

Results from equity investments

 

9(c)

 

140,643

 

597,700

 

228,588

 

681,745

 

Other operating income (expenses), net

 

25

 

(21,962)

 

(17,192)

 

(23,216)

 

233,615

                       
         

2,242,903

 

5,092,900

 

705,868

 

2,151,595

                       

Financial results

 

24

               
 

Financial expenses

     

(2,017,149)

 

(4,170,818)

 

(943,983)

 

(1,747,404)

 

Financial income

     

2,075,919

 

3,171,444

 

534,429

 

432,554

                       
         

58,770

 

(999,374)

 

(409,554)

 

(1,314,850)

                       

Profit before income tax and

                   

social contribution

     

2,301,673

 

4,093,526

 

296,314

 

836,745

                       
 

Current and deferred income tax and social contribution

 

17

 

(728,496)

 

(1,172,764)

 

(27,315)

 

(33,963)

                       

Profit for the period

     

1,573,177

 

2,920,762

 

268,999

 

802,782

 

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

 

4

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at September 30, 2015

All amounts in thousands of reais 

Continued

 

         

Consolidated

     

Note

 

3Q15

 

YTD15

 

3Q14

 

YTD14

                       

Profit for the period

     

1,481,594

 

2,740,373

 

229,740

 

750,486

                       

Other comprehensive income or loss:

                   

Items that will be reclassified subsequently to profit or loss

                   
 

Fair value of cash flow hedge

     

(465,466)

 

(737,095)

 

(160,946)

 

(167,230)

 

Income tax and social contribution

     

152,060

 

243,864

 

33,724

 

22,986

 

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

     

 

 

 

 

 

 

 

 

Fair value of cash flow hedge from jointly-controlled

     

8,162

 

8,162

 

 

 

 

         

(305,244)

 

(485,069)

 

(127,222)

 

(144,244)

                       
 

Exchange variation of foreign sales hedge

 

14.3(a.i)

 

(5,880,819)

 

(8,897,247)

 

(1,679,172)

 

(732,484)

 

Exchange variation of foreign sales hedge - Braskem Idesa

 

14.3(a.ii)

 

(1,277,240)

 

(1,842,976)

 

 

 

 

 

Income tax and social contribution

     

1,999,478

 

3,025,064

 

570,919

 

249,045

 

Braskem Idesa Income tax

     

383,172

 

552,893

 

 -

 

 

         

(4,775,409)

 

(7,162,266)

 

(1,108,253)

 

(483,439)

                       
 

Foreign subsidiaries currency translation adjustment

     

626,692

 

927,934

 

159,881

 

65,916

                 

 

 

 

 

Total

     

(4,453,961)

 

(6,719,401)

 

(1,075,594)

 

(561,767)

                       
                       

Total comprehensive income (loss) for the period

     

(2,972,367)

 

(3,979,028)

 

(845,854)

 

188,719

                       

Attributable to:

                   
 

Company's shareholders

     

(2,618,213)

 

(3,440,045)

 

(799,096)

 

264,110

 

Non-controlling interest in Braskem Idesa

     

(354,154)

 

(538,983)

 

(46,758)

 

(75,391)

                 

 

 

 

Total comprehensive income (loss) for the period

     

(2,972,367)

 

(3,979,028)

 

(845,854)

 

188,719

 

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

 

5

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at September 30, 2015

All amounts in thousands of reais 

Continued

 

         

Parent company

     

Note

 

3Q15

 

YTD15

 

3Q14

 

YTD14

                       

Profit for the period

     

1,573,177

 

2,920,762

 

268,999

 

802,782

                       

Other comprehensive income or loss:

                   

Items that will be reclassified subsequently to profit or loss

                   
 

Fair value of cash flow hedge

     

(310,511)

 

(568,387)

 

(99,189)

 

(67,606)

 

Income tax and social contribution

     

105,574

 

193,252

 

33,724

 

22,986

 

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

     

(81,352)

 

(88,572)

 

(46,318)

 

(74,718)

 

Fair value of cash flow hedge from jointly-controlled

     

8,162

 

8,162

 

  

 

   

         

(278,127)

 

(455,545)

 

(111,783)

 

(119,338)

                       
 

Exchange variation of foreign sales hedge

 

14.3(a.i)

 

(5,880,819)

 

(8,897,247)

 

(1,679,172)

 

(732,484)

 

Exchange variation of foreign sales hedge - Braskem Idesa

 

14.3(a.ii)

 

(957,930)

 

(1,382,232)

 

   

 

  

 

Income tax and social contribution

     

1,999,478

 

3,025,064

 

570,919

 

249,045

 

Braskem Idesa Income tax

     

287,379

 

414,670

 

   

 

   

         

(4,551,892)

 

(6,839,745)

 

(1,108,253)

 

(483,439)

                       
 

Foreign subsidiaries currency translation adjustment

     

638,629

 

934,483

 

151,941

 

64,105

             

 

 

 

 

 

 

Total

     

(4,191,390)

 

(6,360,807)

 

(1,068,095)

 

(538,672)

                       
                       

Total comprehensive income (loss) for the period

     

(2,618,213)

 

(3,440,045)

 

(799,096)

 

264,110

                       

Attributable to:

                   
 

Company's shareholders

                   
 

Non-controlling interest in Braskem Idesa

                   
                       

Total comprehensive income (loss) for the period

                   
                       
                       
                       
                 

Parent company

                       
                 

YTD15

 

YTD14

     

Note

         

Basic and diluted

 

Basic and diluted

Profit per share attributable to the shareholders of the Company

                   

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

 

22

               
 

Earnings per share - common

             

3.6714

 

1.0087

 

Earnings per share - preferred shares class "A"

             

3.6713

 

1.0087

 

Earnings per share - preferred shares class "B"

             

0.6062

 

0.6062

 

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

 

6

 


 
 

Braskem S.A.

 

Statement of changes in shareholder’s equity

All amounts in thousands of reais

 

 

 

     

Consolidated

     

Attributed to shareholders' interest

         
             

Revenue reserves

             

Total

       
                     

Additional

 

Other

         

Braskem

 

Non-controlling

 

Total

         

Capital

 

Legal

 

Retained

 

dividends

 

comprehensive

 

Treasury

 

Accumulated

 

shareholders'

 

interest in

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

earnings

 

proposed

 

income

 

shares

 

profit

 

interest

 

Braskem Idesa

 

equity

                                               

At December 31, 2013

   

8,043,222

 

232,430

 

26,895

 

28,412

 

354,842

 

(1,092,691)

 

(48,892)

 

 

 

7,544,218

 

137,116

 

7,681,334

                                               
                                               

Comprehensive income for the period:

                                             

Profit for the period

                               

802,782

 

802,782

 

(52,296)

 

750,486

Exchange variation of foreign sales hedge, net of taxes

                       

(483,439)

         

(483,439)

 

 

 

(483,439)

Fair value of cash flow hedge, net of taxes

                       

(119,338)

         

(119,338)

 

(24,906)

 

(144,244)

Foreign subsidiaries currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

64,105

 

 

 

 

 

64,105

 

1,811

 

65,916

     

 

 

 

 

 

 

 

 

 

 

(538,672)

 

 

 

802,782

 

264,110

 

(75,391)

 

188,719

                                               

Equity valuation adjustments:

                                             

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

                 

(20,430)

     

20,430

           

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

   

 

 

 

 

 

 

 

 

 

 

(723)

 

 

 

723

 

 

 

 

 

 

                         

(21,153)

     

21,153

           

Contributions to shareholders:

                                             

Additional dividends proposed

   

 

 

 

 

 

 

 

 

(354,842)

 

 

 

 

 

 

 

(354,842)

 

 

 

(354,842)

                     

(354,842)

             

(354,842)

     

(354,842)

                                               

At September 30, 2014

   

8,043,222

 

232,430

 

26,895

 

28,412

 

 

 

(1,652,516)

 

(48,892)

 

823,935

 

7,453,486

 

61,725

 

7,515,211

                                               

At December 31, 2014

   

8,043,222

 

232,430

 

71,542

 

394,121

 

270,517

 

(2,924,057)

 

(48,892)

 

 

 

6,038,883

 

(144,533)

 

5,894,350

                                               
                                               

Comprehensive income for the period:

                                             

Profit for the period

                       

 

     

2,920,762

 

2,920,762

 

(180,389)

 

2,740,373

Exchange variation of foreign sales hedge, net of taxes

                       

(6,839,745)

         

(6,839,745)

 

(322,521)

 

(7,162,266)

Fair value of cash flow hedge, net of taxes

                       

(455,545)

         

(455,545)

 

(29,524)

 

(485,069)

Foreign currency translation adjustment

                       

934,483

     

 

 

934,483

 

(6,549)

 

927,934

     

 

 

 

 

 

 

 

 

 

 

(6,360,807)

 

 

 

2,920,762

 

(3,440,045)

 

(538,983)

 

(3,979,028)

                                               

Equity valuation adjustments:

                                             

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

                 

(20,429)

     

20,429

 

 

     

 

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

                       

(724)

     

724

 

 

     

 

     

 

 

 

 

 

 

 

 

 

 

(21,153)

 

 

 

21,153

 

 

 

 

 

 

                                               

Contributions to shareholders:

                                             

Losses in controlling interest

                       

(129)

         

(129)

     

(129)

Repurchase of treasury shares

21(b)

                         

(927)

     

(927)

     

(927)

Additional dividends proposed

21(c)

 

 

 

 

 

 

 

 

 

(270,517)

 

 

 

 

 

 

 

(270,517)

 

 

 

(270,517)

                     

(270,517)

 

(129)

 

(927)

     

(271,573)

     

(271,573)

                                               

At September 30, 2015

   

8,043,222

 

232,430

 

71,542

 

394,121

 

 

 

(9,306,146)

 

(49,819)

 

2,941,915

 

2,327,265

 

(683,516)

 

1,643,749

 

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

 

7

 


 
 

Braskem S.A.

 

Statement of changes in shareholder’s equity

All amounts in thousands of reais

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent company

             

Revenue reserves

 

             
                     

Additional

 

Other

         

Total

         

Capital

 

Legal

 

Retained

 

dividends

 

comprehensive

 

Treasury

 

Accumulated

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

earnings

 

proposed

 

income

 

shares

 

profit

 

equity

                                       
                                       

At December 31, 2013

   

8,043,222

 

232,430

 

26,895

 

28,412

 

354,842

 

(1,092,691)

 

 

 

-

 

7,593,110

                                       
                                       

Comprehensive income for the period:

                                     

Profit for the period

                       

-

     

802,782

 

802,782

Exchange variation of foreign sales hedge, net of taxes

                       

(483,439)

         

(483,439)

Fair value of cash flow hedge, net of taxes

                       

(119,338)

         

(119,338)

Foreign subsidiaries currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

64,105

 

 

 

 

 

64,105

                         

(538,672)

 

 

 

802,782

 

264,110

                                       

Equity valuation adjustments:

                                     

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

                       

(20,429)

     

20,429

   

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

   

 

 

 

 

 

 

 

 

 

 

(724)

 

 

 

724

 

 

                         

(21,153)

     

21,153

   

Contributions to shareholders:

                                     

Additional dividends proposed

   

 

 

 

 

 

 

 

 

(354,842)

 

 

 

 

 

 

 

(354,842)

                     

(354,842)

     

 

     

(354,842)

                                       

At September 30, 2014

   

8,043,222

 

232,430

 

26,895

 

28,412

 

 

 

(1,652,516)

 

 

 

823,935

 

7,502,378

                                       

At December 31, 2014

   

8,043,222

 

232,430

 

71,542

 

394,121

 

270,517

 

(2,924,057)

 

 

 

 

 

6,087,775

                                       

Comprehensive income for the period:

                                     

Profit for the period

                               

2,920,762

 

2,920,762

Exchange variation of foreign sales hedge, net of taxes

                       

(6,839,745)

         

(6,839,745)

Fair value of cash flow hedge, net of taxes

                       

(455,545)

         

(455,545)

Foreign subsidiaries currency translation adjustment

                       

934,483

         

934,483

     

 

 

 

 

 

 

 

 

 

 

(6,360,807)

 

 

 

2,920,762

 

(3,440,045)

                                       

Equity valuation adjustments:

                                   

-

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

                       

(20,429)

     

20,429

 

-

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

                       

(724)

     

724

 

 

     

 

 

 

 

 

 

 

 

 

 

(21,153)

 

 

 

21,153

 

 

                                       

Contributions to shareholders:

                                     

Losses in controlling interest

                       

(129)

         

(129)

Repurchase of treasury shares

21(b)

                         

(927)

     

(927)

Additional dividends proposed

21(c)

 

 

 

 

 

 

 

 

 

(270,517)

 

 

 

 

 

 

 

(270,517)

     

 

 

 

 

 

 

 

 

(270,517)

 

(129)

 

(927)

 

 

 

(271,573)

                                       

At September 30, 2015

   

8,043,222

 

232,430

 

71,542

 

394,121

 

 

 

(9,306,146)

 

(927)

 

2,941,915

 

2,376,157

 

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

 

8

 


 
 

Braskem S.A.

 

Statement of cash flows

at September 30, 2015

All amounts in thousands of reais

 

       

Consolidated

 

Parent company

   

Note

 

Sep/2015

 

Set/2014

 

Sep/2015

 

Set/2014

                     

Profit before income tax and social contribution

   

4,174,755

 

1,063,918

 

4,093,526

 

836,745

       

 

 

 

 

 

 

 

Adjustments for reconciliation of profit

   

 

 

 

 

 

 

 

 

Depreciation, amortization and depletion

   

1,574,343

 

1,532,681

 

1,327,692

 

945,656

 

Results from equity investments

9(c)

 

(1,701)

 

(317)

 

(597,700)

 

(681,745)

 

Interest and monetary and exchange variations, net

   

3,387,735

 

1,489,880

 

2,934,572

 

1,084,923

 

Gain from divestment in subsidiary

   

 

 

(277,338)

 

 

 

(277,338)

 

Other

   

11,190

 

6,213

 

7,686

 

4,883

       

 

 

 

 

 

 

 

       

9,146,322

 

3,815,037

 

7,765,776

 

1,913,124

                     

Changes in operating working capital

                 
 

Held-for-trading financial investments

   

14,207

 

(14,972)

 

23,842

 

(15,158)

 

Trade accounts receivable

   

(650,156)

 

(204,308)

 

(2,774,321)

 

(698,351)

 

Inventories

   

97,992

 

4,539

 

95,739

 

(43,769)

 

Taxes recoverable

   

543,182

 

20,773

 

307,184

 

114,126

 

Prepaid expenses

   

33,919

 

(56,203)

 

50,175

 

(50,998)

 

Other receivables

   

(25,647)

 

(50,054)

 

102,992

 

(17,187)

 

Trade payables

   

(2,695,881)

 

(1,168,241)

 

(1,539,287)

 

(239,844)

 

Taxes payable

   

400,764

 

35,384

 

117,857

 

(15,620)

 

Advances from customers

   

(12,006)

 

59,831

 

(15,487)

 

(19,921)

 

Sundry provisions

   

(57,130)

 

(9,844)

 

(52,941)

 

(21,070)

 

Other payables

   

325,696

 

279,943

 

(387,003)

 

9,907

       

 

 

 

 

 

 

 

Cash from operations

   

7,121,262

 

2,711,885

 

3,694,526

 

915,239

                     
 

Interest paid

   

(1,196,784)

 

(679,034)

 

(387,917)

 

(448,655)

 

Project finance - transactions costs paid

   

(47,790)

 

(65,098)

 

 

 

 

 

Income tax and social contribution paid

   

(89,006)

 

(95,896)

 

(32,874)

 

(33,592)

       

 

 

 

 

 

 

 

Net cash generated by operating activities

   

5,787,682

 

1,871,857

 

3,273,735

 

432,992

                     

Proceeds from the sale of fixed assets

   

1,245

 

10,108

 

568

 

10,061

Proceeds from the sale of investments

   

 

 

315,000

 

 

 

315,000

Acquisitions of subsidiaries

   

 

 

 

 

 

 

(4,709)

Acquisitions to property, plant and equipment

   

(2,936,945)

 

(3,632,263)

 

(687,382)

 

(909,008)

Acquisitions of intangible assets

   

(12,590)

 

(19,729)

 

(12,572)

 

(19,110)

Held-for-maturity financial investments

   

(11)

 

12,352

 

(11)

 

12,352

       

 

 

 

 

 

 

 

Net cash used in investing activities

   

(2,948,301)

 

(3,314,532)

 

(699,397)

 

(595,414)

                     

Short-term and Long-term debit

                 
 

Obtained borrowings

   

4,497,870

 

5,298,661

 

1,934,729

 

2,649,930

 

Payment of borrowings

   

(4,947,701)

 

(5,846,691)

 

(3,376,103)

 

(3,219,904)

Project finance

13

 

 

 

 

 

 

 

 

 

Obtained borrowings

   

1,406,947

 

1,894,507

 

 

 

 

 

Payment of borrowings

   

(410,397)

 

 

 

 

 

 

Related parties

   

 

 

 

 

 

 

 

 

Obtained loans

   

 

 

 

 

1,105,628

 

303,478

 

Payment of loans

   

 

 

 

 

(906,880)

 

(561,107)

 

Transactions current active

   

 

 

 

 

1,766

 

1,321,462

Dividends paid

21(c)

 

(482,114)

 

(482,135)

 

(482,114)

 

(482,135)

Non-controlling interests in Braskem Idesa

   

 

 

(300)

 

 

 

 

Repurchase of treasury shares

21(b)

 

(927)

 

 

 

(927)

 

 

       

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

   

63,678

 

864,042

 

(1,723,901)

 

11,724

                     

Exchange variation on cash of foreign subsidiaries

   

(549,495)

 

(34,822)

 

 

 

 

       

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

   

2,353,564

 

(613,455)

 

850,437

 

(150,698)

                     

Represented by

                 
 

Cash and cash equivalents at the beginning of the period

   

3,993,359

 

4,335,859

 

2,416,288

 

2,425,078

 

Cash and cash equivalents at the end of the period

   

6,346,923

 

3,722,404

 

3,266,725

 

2,274,380

       

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

   

2,353,564

 

(613,455)

 

850,437

 

(150,698)

 

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

 

9

 


 
 

Braskem S.A.

 

Statement of value added

at September 30, 2015

All amounts in thousands of reais

 

     

Consolidated

 

Parent company

     

Sep/2015

 

Set/2014

 

Sep/2015

 

Set/2014

                   

Revenue

 

39,613,726

 

39,490,654

29,426,934

22,836,693

 

Sale of goods, products and services

 

39,771,847

 

39,396,833

29,434,545

22,636,929

 

Other income (expenses), net

 

(120,736)

 

149,396

24,298

253,263

 

Allowance for doubtful accounts

 

(37,385)

 

(55,575)

(31,909)

(53,499)

Inputs acquired from third parties

 

(31,212,774)

 

(33,393,774)

(22,363,480)

(19,608,451)

 

Cost of products, goods and services sold

 

(30,217,176)

 

(32,268,200)

(21,539,091)

(18,882,067)

 

Material, energy, outsourced services and others

 

(987,702)

 

(1,124,997)

(815,658)

(726,851)

 

Impairment of assets

 

(7,896)

 

(577)

(8,731)

467

Gross value added

 

8,400,952

 

6,096,880

7,063,454

3,228,242

               

Depreciation, amortization and depletion

 

(1,574,343)

 

(1,532,681)

(1,327,692)

(945,656)

               

Net value added produced by the entity

 

6,826,609

 

4,564,199

5,735,762

2,282,586

               

Value added received in transfer

 

1,619,432

 

518,116

3,769,217

1,114,587

 

Results from equity investments

 

1,701

 

317

597,700

681,745

 

Financial income

 

1,617,534

 

517,226

3,171,444

432,554

 

Other

 

197

 

573

73

288

               

Total value added to distribute

 

8,446,041

 

5,082,315

9,504,979

3,397,173

               
               

Personnel

 

862,445

 

783,029

521,996

436,593

 

Direct compensation

 

666,985

 

595,489

386,418

330,267

 

Benefits

 

153,884

 

147,175

97,721

75,164

 

FGTS (Government Severance Pay Fund)

 

41,576

 

40,365

37,857

31,162

               

Taxes, fees and contribuitions

 

1,670,220

 

1,218,084

1,738,330

303,134

 

Federal

 

1,465,314

 

452,263

1,264,444

131,952

 

State

 

186,824

 

754,010

464,218

166,531

 

Municipal

 

18,082

 

11,811

9,668

4,651

               

Remuneration on third parties' capital

 

3,173,003

 

2,330,716

4,323,891

1,854,664

 

Financial expenses (including exchange variation)

 

2,983,043

 

2,169,517

4,165,541

1,736,978

 

Rentals

 

189,960

 

161,199

158,350

117,686

                 

Remuneration on own capital

 

2,740,373

 

750,486

2,920,762

802,782

 

Profit for the year

 

2,920,762

 

802,782

2,920,762

802,782

 

Non-controlling interests in loss for the period

 

(180,389)

 

(52,296)

 

 

               

Value added distributed

 

8,446,041

 

5,082,315

9,504,979

3,397,173

 

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

 

10

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

1.                       Operations

 

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

 

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

 

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

 

In September 2015, the parent company entered into a private agreement for the transfer of all its shares issued by Braskem Idesa S.A.P.I ("Braskem Idesa") to the subsidiary Braskem Netherlands B.V ("Braskem Netherlands").

 

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

 

(b)               Naphtha agreement with Petrobras

 

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

 

On February 27, 2015, Braskem and Petrobras executed a new amendment valid through August 31, 2015. The naphtha price formula stipulated in the original contract was maintained in this amendment, but if the parties did not sign a new long-term contract, a price adjustment would be applied based on the international naphtha benchmark. For this amendment, a pricing complement was determined for payment to Petrobras in the amount of R$18,486, registered in the second quarter of 2015 under "Cost of goods sold."

 

On September 1, 2015, Braskem and Petrobras signed a new contract valid until October 31, 2015, under the same conditions as in the previous amendment.

 

On October 30, 2015, Braskem and Petrobras signed a new contractual amendment to supply naphtha valid until December 15, 2015.

 

11

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

2.                       Summary of significant accounting policies

 

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

 

2.1.                 Basis of preparation

 

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

 

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

 

The Board authorizes the issuance of the financial statements at October 30, 2015.

 

2.1.1        Consolidated and parent company quarterly information

 

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

 

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

 

12

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

2.1.2        Consolidated quarterly information

 

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

  

         

Total interest - %

                   
         

Headquarters

 

Sep/2015

 

Dec/2014

Direct and Indirect subsidiaries

               

Alclor Química de Alagoas Ltda ("Alclor")

 

(i)

 

Brazil

 

100.00

 

100.00

Braskem America Finance Company ("Braskem America Finance")

     

USA

 

100.00

 

100.00

Braskem America, Inc. (“Braskem America”)

     

USA

 

100.00

 

100.00

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

     

Argentina

 

100.00

 

100.00

Braskem International GmbH ("Braskem Austria")

     

Austria

 

100.00

 

100.00

Braskem Austria Finance GmbH ("Braskem Austria Finance")

 

(ii)

 

Austria

 

100.00

 

100.00

Braskem Chile Ltda. ("Braskem Chile")

 

(iii)

 

Chile

 

 

 

 

Braskem Europe GmbH ("Braskem Alemanha")

     

Germany

 

100.00

 

100.00

Braskem Finance Limited (“Braskem Finance”)

     

Cayman Islands

 

100.00

 

100.00

Braskem Idesa

     

Mexico

 

75.00

 

75.00

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

     

Mexico

 

75.00

 

75.00

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

 

(iv)

 

Brazil

 

 

 

100.00

Braskem Incoporated Limited ("Braskem Inc")

     

Cayman Islands

 

100.00

 

100.00

Braskem Mexico Proyectos S.A. de C.V. SOFOM ("Braskem México Proyectos")

     

Mexico

 

100.00

 

 

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

     

Mexico

 

100.00

 

100.00

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

     

Mexico

 

100.00

 

100.00

Braskem Holanda

     

Netherlands

 

100.00

 

100.00

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

     

Netherlands

 

100.00

 

 

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

     

Netherlands

 

100.00

 

 

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

 

(iv)

 

Brazil

 

100.00

 

100.00

Braskem Petroquímica Chile Ltda. (“Petroquímica Chile”)

     

Chile

 

 

 

100.00

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

 

(ii)

 

Spain

 

100.00

 

100.00

Braskem Petroquímica Ltda. ("Braskem Petroquímica")

     

Brazil

 

100.00

 

100.00

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

 

(iii)

 

Brazil

 

100.00

 

 

Quantiq Distribuidora Ltda. ("Quantiq")

     

Brazil

 

 

 

100.00

IQAG Armazéns Gerais Ltda. ("IQAG")

     

Brazil

 

100.00

 

100.00

Lantana Trading Co. Inc. (“Lantana”)

     

Bahamas

 

100.00

 

100.00

Norfolk Trading S.A. (“Norfolk”)

 

(v)

 

Uruguay

 

100.00

 

100.00

Politeno Empreendimentos Ltda. (“Politeno Empreendimentos”)

 

(iv)

 

Brazil

 

 

 

100.00

                   

Specific Purpose Entity ("SPE")

               

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

     

Brazil

 

 

 

100.00

 

 

 

 

 

 

       

(i)         Currently being merged.

(ii)       In the process of dissolution.

(iii)     The statements of income, cash flows and value added for the period from January to September 2014 include these corporations that were merged in December 2014

(iv)      Merged in February 2015.

(v)       Dissolved in March 2015.

 

13

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

2.2.                 Effect of exchange variation

 

(a)               Functional and presentation currency

 

The functional and presentation currency of the Company is the real

 

(b)               Functional currency other than the Brazilian real

 

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

 

     

Functional currency

       

Subsidiaries

   
 

Braskem Alemanha, Braskem Austria and Braskem Austria Finance

 

Euro

 

Braskem America, Braskem America Finance, Braskem Holanda Finance and Braskem Holanda Inc
and Braskem Mexico Proyectos

 

U.S.dollar

 

Braskem Holanda

(i)

U.S.dollar

 

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

 

Mexican peso

       

Jointly-controlled investments

   
 

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

 

U.S.dollar

 

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

 

(c)               Exchange variation effects

 

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

 

 

End of period rate

 

Average rate for period ended

 

Sep/2015

 

Dec/2014

 

Variation

 

Sep/2015

 

Set/2014

 

Variation

U.S. dollar - Brazilizan real

3.9729

 

2.6562

 

49.57%

 

3.1684

 

2.2894

 

38.40%

U.S. dollar - Mexican peso

16.9070

 

14.7180

 

14.87%

 

15.5877

 

13.1170

 

18.84%

U.S. dollar - Euro

0.8958

 

0.8231

 

8.83%

 

0.8979

 

0.7385

 

21.57%

 

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

 

 

       

Shareholders' equity

 

Profit for the period

       

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

                   

 

Parent company

   

2,376,157

 

6,087,775

 

2,920,762

 

802,782

 

Braskem shares owned by subsidiary

   

(48,892)

 

(48,892)

 

 

 

 

 

Non-controlling interest in Braskem Idesa

   

(683,516)

 

(144,533)

 

(180,389)

 

(52,296)

Consolidated

   

1,643,749

 

5,894,350

 

2,740,373

 

750,486

 

14

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

3.                       Cash and cash equivalents

 

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

 

Cash and cash equivalents

       
           
           
     

Consolidated

     

Sep/2015

 

Dec/2014

           

Cash and banks

(i)

464,524

 

227,237

Cash equivalents:

       
 

Domestic market

 

1,817,341

 

2,253,648

 

Foreign market

(i)

4,065,058

 

1,512,474

Total

 

6,346,923

 

3,993,359

 

(i)         On September 30, 2015, it includes cash and banks of R$48,258 (R$26,830 on December 31, 2014) and cash equivalents of R$63,898 (R$307,034 on December 31, 2014) of the subsidiary Braskem Idesa, available for use in its project.

 

4.                       Financial investments

 

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

 

Ativos financeiros

       
           
     

Consolidated

     

Sep/2015

 

Dec/2014

Held-for-trading

       
 

Investments in FIM Sol

 

107,191

 

85,573

 

Other

 

1,172

 

4,155

Held-to-maturity

 

  

 

  

 

Quotas of investment funds in credit rights

 

35,183

 

42,495

 

Investments in foreign currency

(i)

  

 

399,005

 

Compensation of investments in foreign currency

(i)

   

 

(399,005)

Total

 

143,546

 

132,223

           

Current assets

 

108,363

 

89,729

Non-current assets

 

35,183

 

42,494

           

Total

 

143,546

 

132,223

 

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

 

15

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

5.                       Trade accounts receivable

 

 

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

 

 

Contas a receber de clientes

                 
                       
         

Consolidated

 

Parent company

         

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

Consumers

                   
 

Domestic market

     

1,717,831

 

1,523,458

 

1,684,533

 

1,455,216

 

Foreign market

     

2,008,709

 

1,517,035

 

6,795,574

 

4,219,228

Allowance for doubtful accounts

   

(359,967)

 

(322,831)

 

(300,769)

 

(268,859)

Total

     

3,366,573

 

2,717,662

 

8,179,338

 

5,405,585

                       

Current assets

     

3,346,758

 

2,692,612

 

3,902,924

 

5,382,456

Non-current assets

     

19,815

 

25,050

 

4,276,414

(i)

23,129

Total

     

3,366,573

 

2,717,662

 

8,179,338

 

5,405,585

 
(i)
    Refers basically to amounts receivable from a subsidiary (Note 7 (b)).

 

 

6.                       Inventories

 

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

 

         

Consolidated

 

Parent company

         

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

                       

Finished goods

     

3,544,452

 

3,681,204

 

2,226,175

 

2,325,911

Raw materials, production inputs and packaging

   

1,097,215

 

1,067,512

 

984,361

 

963,550

Maintenance materials

     

272,381

 

247,327

 

184,733

 

187,773

Advances to suppliers

     

318,311

 

346,885

 

291,479

 

324,893

Imports in transit and other

   

100,465

 

94,206

 

84,976

 

77,359

Total

     

5,332,824

 

5,437,134

 

3,771,724

 

3,879,486

                       

Current assets

     

5,194,666

 

5,368,146

 

3,633,566

 

3,810,498

Non-current assets

     

138,158

 

68,988

 

138,158

 

68,988

Total

     

5,332,824

 

5,437,134

 

3,771,724

 

3,879,486

 

7.                       Related parties

 

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

 

16

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(a)               Consolidated

 

Consolidated

     

Balances at September 30, 2015

 

Balances at December 31, 2014

     

Associated companies, Jointly-controlled investment and Related companies

 

Associated companies, Jointly-controlled investment and Related companies

       
     

Odebrecht and

 

Petrobras and

         

Odebrecht and

 

Petrobras and

       

Balance sheet

 

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Assets

                               

Current

                               
 

Trade accounts receivable

 

9,130

 

26,838

 

35,481

 

71,449

 

4,347

 

104,857

 

33,009

 

142,213

 

Inventories

 

131,422

(i)

4

 

 

 

131,426

 

108,929

(i)

123,377

 

 

 

232,306

 

Related parties

 

 

 

10,316

 

191

 

10,507

 

55

 

66,375

 

186

 

66,616

 

Other receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

4,535

 

4,535

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advances to suppliers

 

97,973

(i)

 

 

 

 

97,973

 

68,988

(i)

 

 

 

 

68,988

 

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intracompany loan

 

 

 

76,601

 

 

 

76,601

 

 

 

72,199

 

 

 

72,199

 

Other receivables

 

 

 

66,301

 

 

 

66,301

 

 

 

66,301

 

 

 

66,301

Total assets

 

238,525

 

180,060

 

35,672

 

454,257

 

182,319

 

433,109

 

37,730

 

653,158

                                   

Liabilities

                               

Current

                               
 

Trade payables

 

216,441

 

1,492,350

 

25,710

 

1,734,501

 

459,412

 

1,497,675

 

 

 

1,957,087

 

Other payables

 

 

 

18,486

 

 

 

18,486

 

 

 

 

 

   

 

 

Total liabilities

 

216,441

 

1,492,350

 

25,710

 

1,734,501

 

459,412

 

1,497,675

 

 

 

1,957,087

                                   
     

Period ended September 30, 2015

 

Period ended September 30, 2014

     

Associated companies, Jointly-controlled investment and Related companies

 

Associated companies, Jointly-controlled investment and Related companies

       
     

Odebrecht and

 

Petrobras and

         

Odebrecht and

 

Petrobras and

       
     

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Transactions

                               
 

Sales of products

 

41,355

 

988,186

 

297,841

 

1,327,382

 

29,455

 

1,118,915

 

157,724

 

1,306,094

 

Purchases of raw materials, finished goods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

services and utilities

 

2,443,448

(ii)

9,825,153

 

91,903

 

12,360,504

 

2,411,993

(ii)

13,886,799

 

34,078

 

16,332,870

 

Financial income (expenses)

 

 

 

4,402

 

 

 

4,402

 

 

 

3,596

 

 

 

3,596

 

Post-employment benefits plan ("EPE")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht previdência Privada ("Odeprev")

 

 

 

 

 

14,614

 

14,614

 

 

 

 

 

15,616

 

15,616

 

Gain from divestment of asset

 

 

 

 

 

 

 

 

 

277,338

(iii)

 

 

 

 

277,338

Total transactions

 

2,484,803

 

10,817,741

 

404,358

 

13,706,903

 

2,718,786

 

15,009,310

 

207,418

 

17,935,514

                                   

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

(ii) It includes expenses for construction of the XXI Etlieno project, of which R$2,308,751 for the 3rd quarter of 2015 and R$2,169,483 for the 3rd quarter of 2014 (Note 16).

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

 

17

 

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(b)               Parent Company

 

Balances at September 30, 2015

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

  

EPE

  

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           

Balance sheet

 

Inc.

 

Holanda

 

Petroquímica

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Fim Sol

 

Total

Assets

                                             

Current

                                           
 

Cash and equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,613,614

 

1,613,614

 

Trade accounts receivable

 

 

 

1,218,484

 

171,430

 

34,107

 

 

 

212,998

 

96,942

 

9,130

 

25,290

 

 

 

 

 

1,768,381

 

Inventories

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

130,816

 

4

 

 

 

 

 

130,820

 

Dividends and interest on capital

 

 

 

 

 

 

 

 

 

 

 

 

 

2,384

 

 

 

 

 

 

 

 

 

2,384

 

Related parties

 

56

 

39

 

235

 

78,281

 

 

 

 

 

25,276

 

55

 

9,925

 

 

 

 

 

113,867

 

Other receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,352

 

25,352

                           

 

Non-current

                       

 

 

Trade accounts receivable

 

4,257,952

(i)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,257,952

 

Advances to suppliers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

97,973

 

 

 

 

 

 

 

97,973

 

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan agreements

 

16,655

 

 

 

 

 

 

 

 

 

 

 

114

 

 

 

76,601

 

 

 

 

 

93,370

 

Advance for future capital increase

 

 

 

 

 

 

 

 

 

 

 

 

 

48,772

 

 

 

 

 

 

 

 

 

48,772

 

Other receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,660

 

 

 

 

 

29,660

Total assets

 

4,274,663

 

1,218,523

 

171,665

 

112,388

 

 

 

212,998

 

173,488

 

237,974

 

141,480

 

 

 

1,638,966

 

8,182,145

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

                                               

Current

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   
 

Trade payables

 

 

 

2,379,657

 

333,170

 

22

 

 

 

 

 

2,344

 

19,069

 

1,482,511

 

 

 

 

 

4,216,773

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

15,179

 

543,905

 

 

 

9,866

 

 

 

 

 

1,217

 

 

 

 

 

 

 

 

 

570,167

 

Other payables

 

 

 

6,631

 

150,546

 

384

 

 

 

 

 

36,094

 

 

 

18,486

 

 

 

 

 

212,141

                               

 

Non-current

                               

 

 

Trade payables

 

4,256,031

(i)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,256,031

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

152,295

 

13,790,185

 

 

 

1,124,331

 

 

 

 

 

595,935

 

 

 

 

 

 

 

 

 

15,662,746

 

Payable notes

 

15,256

 

 

 

1,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,703

Total liabilities

 

4,438,761

 

16,720,378

 

485,163

 

1,134,603

 

 

 

 

 

635,590

 

19,069

 

1,500,997

 

 

 

 

 

24,934,561

     

   

 

   

 

   

 

  

 

  

 

   

 

   

 

   

 

  

 

  

 

  

 

   

     

Period ended September 30, 2015

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

EPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           
     

Inc.

 

Holanda

 

Petroquímica

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Fim Sol

 

Total

Transactions

                                           
 

Sales of products

 

130,465

 

2,532,348

 

1,941,542

 

31,986

 

 

 

198,303

 

516,710

 

41,341

 

896,376

 

 

 

 

 

6,289,071

 

Purchases of raw materials, finished products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

services and utilities

 

1,179,615

 

2,155,300

 

1,148,732

 

 

 

 

 

 

 

33,290

 

131,277

 

9,369,400

 

 

 

 

 

14,017,614

 

Financial income (expenses)

 

(871,064)

 

(5,416,968)

 

(15)

 

(370,946)

 

81,774

 

68,360

 

32,450

 

260

 

(131,782)

 

 

 

 

 

(6,607,931)

 

General and administrative expenses

 

 

                           
 

Post-employment benefits

 

 

                             
 

Odebrecht previdência Privada ("Odeprev")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,654

 

 

 

13,654

Total transactions

 

439,016

 

(729,320)

 

3,090,259

 

(338,960)

 

81,774

 

266,663

 

582,450

 

172,878

 

10,133,994

 

13,654

 

 

 

13,712,408

                                                   

(i) The Parent Company reclassified as non-current assets and liabilities, the securities receivable and payable with the related company based on the expected settlement period.

 

18

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

 

Balances at December 31, 2014

     

Associated companies, Jointlycontrolled investment and associated companies

 

Related companies

  

EPE

  

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           

Balance sheet

 

Inc.

 

Holanda

 

Petroquímica

 

Qpar

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Fim Sol

 

Total

Assets

                                                   

Current

                                                   
 

Cash and equivalents

 

 

 

 

 

 

 

 

 

 

 

 

1,490,895

 

1,490,895

 

Trade accounts receivable

 

2,740,452

 

472,347

 

248,350

 

 

68,940

 

 

116,520

 

144,367

 

3,326

 

103,403

 

25,031

 

 

3,922,736

 

Inventories

 

 

 

 

 

 

 

 

 

108,929

 

123,377

 

 

 

232,306

 

Related parties

 

37

 

15

 

24,658

 

 

53,684

 

54

 

 

18,081

 

55

 

35,642

 

187

 

 

132,413

 

Other receivables

 

 

 

67,575

 

 

 

 

 

2,380

 

 

 

 

 

69,955

                                                       

Noncurrent

                                                 

 

Advances to suppliers

 

 

 

 

 

 

 

 

 

68,988

 

 

 

 

68,988

 

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts

 

 

 

 

 

 

 

 

1,863

 

 

 

 

 

1,863

 

Loan agreements

 

10,787

 

 

 

 

 

 

 

77

 

 

101,858

 

 

 

112,722

 

Other receivables

 

 

 

 

 

 

 

 

 

22,892

 

 

 

 

 

22,892

Total assets

 

2,751,276

 

472,362

 

340,583

 

 

 

122,624

 

54

 

116,520

 

189,660

 

181,298

 

364,280

 

25,218

 

1,490,895

 

6,054,770

                                                       

Liabilities

                                                   

Current

                                                   
 

Trade payables

 

5,476,274

 

 

11,879

 

 

15

 

 

 

1,566

 

11,748

 

1,484,614

 

 

 

6,986,096

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

 

191,619

 

 

 

12,319

 

54,304

 

 

 

 

 

 

 

258,242

 

Other payables

 

1,040

 

 

89,449

 

 

345

 

 

 

98,281

 

 

 

 

 

189,115

                                                     

Noncurrent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

 

8,797,501

 

 

 

751,705

 

345,306

 

 

 

 

 

 

 

9,894,512

 

Current accounts

 

 

 

 

 

 

 

 

97

 

 

 

 

 

97

 

Payable notes

 

112,021

 

 

 

 

 

 

 

 

 

1,447

 

 

 

 

 

 

 

113,468

Total liabilities

 

5,589,335

 

8,989,120

 

101,328

 

  

 

764,384

 

399,610

 

  

 

101,391

 

11,748

 

1,484,614

 

 

 

 

 

17,441,530

                                                       
     

Period ended September 30, 2014

     

Associated companies, Jointlycontrolled investment and associated companies

 

Related companies

 

EPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           
     

Inc.

 

Holanda

 

Petroquímica

 

Qpar

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Fim Sol

 

Total

Transactions

                                         
 

Sales of products

 

463,299

 

380,983

 

534,998

 

213,631

 

6,127

 

 

 

167,880

 

270,847

 

29,452

 

672,586

 

 

 

 

 

2,739,803

 

Purchases of raw materials, finished products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

services and utilities

 

2,679,041

 

 

 

241,643

 

338,755

 

 

 

 

 

 

 

17,560

 

219,128

 

9,506,646

 

 

 

 

 

13,002,773

 

Financial income (expenses)

 

80,872

 

(777,380)

 

 

 

 

 

(51,363)

 

(25,869)

 

358

 

2,734

 

 

 

3,596

 

 

 

 

 

(767,052)

 

General and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postemployment benefits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Odebrecht previdência Privada ("Odeprev")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,233

 

 

 

11,233

 

Gain from divestment of asset

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

277,338

 

 

 

 

 

 

 

277,338

Total transactions

 

3,223,212

 

(396,397)

 

776,641

 

552,386

 

(45,236)

 

(25,869)

 

168,238

 

291,141

 

525,918

 

10,182,828

 

11,233

 

 

 

15,264,095

 

19

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(c)               Key management personnel

 

 

   

Consolidated

Income statement transactions

 

Sep/2015

 

Sep/2014

Remuneration

       

Short-term benefits to employees and managers

 

31,063

 

22,611

Post-employment benefit

 

187

 

206

Long-term incentives

 

 

 

560

Total

 

31,250

 

23,377

 

8.                       Taxes recoverable

 

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

 

         

Consolidated

 

Parent company

         

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

                       

Brazil

                   
 

IPI

     

26,904

 

20,456

 

25,100

 

16,945

 

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

   

395,107

 

413,066

 

295,786

 

307,689

 

ICMS - credits from PP&E

   

123,721

 

136,308

 

117,743

 

129,979

 

Social integration program (PIS) and social contribution

                 
 

on revenue (COFINS) - normal operations

   

186,330

 

675,983

 

185,857

 

663,140

 

PIS and COFINS - credits from PP&E

   

249,894

 

244,194

 

237,160

 

232,510

 

Income tax and social contribution (IR and CSL)

   

878,339

 

692,723

 

736,600

 

597,980

 

REINTEGRA program

   

345,472

 

263,771

 

342,640

 

258,735

 

Federal supervenience

   

164,600

 

170,264

 

159,749

 

166,448

 

Other

     

15,422

 

9,217

 

4,129

 

5,648

         

 

 

 

 

 

 

 

Other countries

           
 

Value-added tax

 

(i)

 

270,002

 

547,947

 

 

 

 

 

Income tax

     

63,496

       
 

Other

     

1,802

 

1,336

 

 

 

 

Total

     

2,721,089

 

3,175,265

 

2,104,764

 

2,379,074

                       

Current assets

     

1,475,783

 

2,129,837

 

953,573

 

1,416,523

Non-current assets

   

1,245,306

 

1,045,428

 

1,151,191

 

962,551

Total

     

2,721,089

 

3,175,265

 

2,104,764

 

2,379,074

 

(i)    Includes R$201,370 (R$483,668 in December 2014) from purchases of machinery and equipment for the project of the subsidiary Braskem Idesa, in Mexico. In the period ended September 2015, Braskem Idesa received reimbursement of R$708,854. The Management expects all credits to be received in the short term based on the laws of the countries that are involved.

 

20

 


 

 

 

 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

9.                       Investments

 

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

 

(a)                    Information on investments

 

           

Interest in total capital

 

Adjusted net profit (loss)

 

Adjusted

           

total (%)   9/30/2015

 

for the period

 

equity

           

Direct

 

Direct e Indirect

 

Sep/2015

 

Sep/2014

 

Sep/2015

 

Dec/2014

                               

 

Subsidiaries

                           
 

Alclor

       

100.00

 

100.00

 

(2,407)

 

 

 

36,081

 

15,595

 

Braskem Alemanha

     

5.66

 

100.00

 

208,134

 

38,321

 

1,849,187

 

1,077,918

 

Braskem America

     

 

 

100.00

 

149,923

 

80,866

 

1,736,026

 

1,047,206

 

Braskem America Finance

     

 

 

100.00

 

667

 

117

 

2,866

 

1,664

 

Braskem Argentina

     

99.67

 

100.00

 

3,326

 

6,769

 

30,466

 

27,140

 

Braskem Austria

 

 

 

100.00

 

100.00

 

11,261

 

(2,116)

 

5,267

 

(7,378)

 

Braskem Austria Finance

     

 

 

100.00

 

(31)

 

(24)

 

80

 

3

 

Braskem Chile

 

     

 

 

 

 

 

 

(144)

 

 

 

 

 

Braskem Espanha

     

 

 

100.00

 

 

 

 

 

(9)

 

(9)

 

Braskem Holanda

     

100.00

 

100.00

 

(52,626)

 

15,949

 

984,445

 

1,394,982

 

Braskem Holanda Finance

     

 

 

100.00

 

(7)

 

 

 

(9)

 

 

 

Braskem Holanda Inc

     

 

 

100.00

 

(125)

 

 

 

(155)

 

 

 

Braskem Finance

     

100.00

 

100.00

 

38,458

 

(73,811)

 

(175,031)

 

(213,489)

 

Braskem Idesa

     

 

 

75.00

 

(300,783)

 

(209,183)

 

(2,133,717)

 

(578,125)

 

Braskem Idesa Serviços

     

 

 

75.00

 

5,636

 

1,081

 

9,252

 

5,483

 

Braskem Importação

     

 

 

 

 

 

 

2

 

 

 

203

 

Braskem Inc.

     

100.00

 

100.00

 

330,343

 

316,371

 

829,258

 

498,915

 

Braskem México

     

66.67

 

100.00

 

103,123

 

31,720

 

193,944

 

337,975

 

Braskem México Proyectos

     

 

 

100.00

 

(3,739)

 

 

 

(4,150)

 

 

 

Braskem México Serviços

     

 

 

100.00

 

1,735

 

167

 

2,980

 

1,625

 

Braskem Participações

     

 

 

 

 

 

 

(18)

 

 

 

45,634

 

Braskem Petroquímica

     

100.00

 

100.00

 

249,932

 

171,172

 

2,025,133

 

1,795,269

 

Braskem Qpar

     

 

 

 

 

 

 

416,278

 

 

 

 

 

IQAG

       

0.12

 

100.00

 

5,000

 

3,763

 

14,910

 

8,448

 

Lantana

     

 

 

100.00

 

(355)

 

(28)

 

(1,066)

 

(711)

 

Norfolk

     

 

 

 

 

 

 

(411)

 

 

 

(433)

 

Petroquímica Chile

     

99.99

 

100.00

 

(515)

 

1,252

 

6,949

 

7,609

 

Politeno Empreendimentos

     

 

 

 

 

 

 

(5)

 

 

 

14,298

 

Quantiq

     

99.90

 

100.00

 

(5,254)

 

19,076

 

234,251

 

239,506

                                 

Jointly controlled investment

                           
 

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

     

33.20

 

33.20

 

23,295

 

(4,576)

 

171,598

 

125,955

 

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

   

20.00

 

20.00

 

11,491

 

295

 

12,168

 

734

 

Propilsur

     

49.00

 

49.00

 

 

 

(88)

 

121,547

 

121,547

                                 

Associates

     

 

 

 

 

 

 

 

 

 

 

 

 

Borealis

     

20.00

 

20.00

 

(4,151)

 

4,345

 

158,129

 

174,433

 

Companhia de Desenvolvimento

     

 

 

 

 

 

 

 

 

 

 

 

 

Rio Verde ("Codeverde")

     

35.97

 

35.97

 

 

 

(596)

 

46,342

 

46,342

 

 

21

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(b)                    Changes in investments – parent company

 

         

Capital
(decrease)

 

Dividends

 

Equity in results of investees

 

Amortization
of fair value

     

Adjustments
to equity

 

Currency
translation

   
 

Balance at

 

Effect

 

and interest

 

Effect

 

Adjustment of

           

Balance at

 

Dec/2014

 

of merger

 

increase

 

on equity

 

of results

 

profit in inventories

 

adjustment

 

Other

 

valuation

 

adjustments

 

Sep/2015

Subsidiaries and jointly-
controlled investment

                                         
                                         
                                           

Domestic subsidiaries

                                         

Alclor

15,595

 

   

 

22,892

 

 

 

(2,407)

 

  

 

 

 

 

 

 

 

 

 

36,080

Braskem Participações

45,634

 

(45,634)

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

Braskem Petroquímica

1,911,604

 

59,932

 

 

 

(80,000)

 

249,930

 

(9,732)

 

(23,590)

 

 

 

 

 

 

 

2,108,144

Politeno Empreendimentos

14,298

 

(14,298)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quantiq

243,466

 

  

 

 

 

 

 

(5,254)

 

(3,996)

 

26

 

 

 

 

 

 

 

234,242

RPR

41,822

 

  

 

 

 

 

 

7,754

 

 

 

 

 

(760)

 

8,162

 

 

 

56,978

OCE

148

 

  

 

  

 

(4)

 

2,291

 

  

 

  

 

  

 

  

 

  

 

2,435

 

2,272,567

 

  

 

22,892

 

(80,004)

 

252,314

 

(13,728)

 

(23,564)

 

(760)

 

8,162

 

  

 

2,437,879

                                           

Foreign subsidiaries

                                         

Braskem Alemanha

61,014

 

  

 

 

 

 

 

11,781

 

(16)

 

 

 

 

 

 

 

31,876

 

104,655

Braskem Argentina

26,155

 

 

 

 

 

 

 

3,326

 

(4,709)

 

 

 

 

 

 

 

 

 

24,772

Braskem Austria

 

 

 

 

 

 

 

 

11,262

 

  

 

 

 

(6,843)

 

 

 

848

 

5,267

Braskem Holanda

1,394,890

 

 

 

338,057

 

 

 

(52,627)

 

(31,866)

 

 

 

(1,326,633)

(i)

(176,013)

 

806,681

 

952,489

Braskem Inc.

497,945

 

 

 

 

 

 

 

330,343

 

(1,385)

 

 

 

 

 

 

 

 

 

826,903

Braskem México

337,975

 

  

 

(338,057)

 

 

 

103,119

 

  

 

 

 

 

 

 

 

90,908

 

193,945

Petroquímica Chile

7,609

 

  

 

  

 

  

 

(515)

 

(3,192)

 

  

 

(145)

 

  

 

  

 

3,757

 

2,325,588

 

  

 

  

 

  

 

406,689

 

(41,168)

 

  

 

(1,333,621)

 

(176,013)

 

930,313

 

2,111,788

                                           
 

4,598,155

 

  

 

22,892

 

(80,004)

 

659,003

 

(54,896)

 

(23,564)

 

(1,334,381)

 

(167,851)

 

930,313

 

4,549,667

                                           

Associates domestic subsidiaries

34,887

 

  

 

897

 

  

 

(3,261)

 

  

 

  

 

(897)

 

 

 

 

 

31,626

                                           

Total

4,633,042

 

  

 

23,789

 

(80,004)

 

655,742

 

(54,896)

 

(23,564)

 

(1,335,278)

 

(167,851)

 

930,313

 

4,581,293

 

(i)      In September 2015, the Parent Company transferred its direct interest in Braskem Idesa to Braskem Holanda (Note 1(a)). This transfer did not impact the result and shareholders' equity of the Parent Company, only having the same effects earlier booked as provision for losses at Braskem Idesa, now reflected in investments at Braskem Holanda.

 

22

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(c)                    Equity accounting results - breakdown

 

 

   

 

 

Consolidated

 

 

 

Parent company

   

Sep/2015

 

Sep/2014

 

Sep/2015

 

Sep/2014

                 

Equity in results of subsidiaries, associate and jointly-controlled

 

1,689

 

(666)

 

600,846

 

822,127

Amortization of fair value adjustment

 

 

 

 

 

(23,563)

 

(65,479)

Provision for subsidiaries with negative equity

 

 

 

 

 

20,406

 

(75,944)

Other

 

12

 

983

 

11

 

1,041

   

1,701

 

317

 

597,700

 

681,745

 

(d)                    Summary of information from the partially owned subsidiary Braskem Idesa

 

 

Balance sheet

 

 

 

 

 

 

 

 

 

Assets

Sep/2015

 

Dec/2014

 

Liabilities

Sep/2015

 

Dec/2014

                     

Current

       

Current

     
 

Cash and cash equivalents

112,156

 

333,864

   

Trade payables

357,553

 

620,953

 

Inventories

175,215

 

238,193

   

Project finance

207,525

 

26,462

 

Taxes recoverable

206,897

 

499,173

   

Other payables

98,530

 

101,596

 

Other receivables

175,649

 

96,350

     

663,608

 

749,011

   

669,917

 

1,167,580

           
           

Non-current

     

Non-current

         

Project finance

12,472,660

 

7,551,033

 

Other receivables

793,193

 

219,010

   

Loan agreements

5,478,155

 

2,921,275

 

Property, plant and equipment

15,070,213

 

9,440,389

   

Other payables

42,407

 

4,210

   

15,863,406

 

9,659,399

     

17,993,222

 

10,476,518

                     
           

Shareholders' equity

(2,123,507)

 

(398,550)

                     

Total assets

16,533,323

 

10,826,979

 

Total liabilities and shareholders' equity

16,533,323

 

10,826,979

               

-

   

Statement of operations

 

 

 

 

Statement of cash flows

 

 

 

   

Sep/2015

 

Sep/2014

     

Sep/2015

 

Sep/2014

                     

Gross profit (loss)

(9,197)

 

382

 

Cash flows from operating activities

     
 

Operating income (expenses), net

(57,365)

 

(36,273)

   

Cash generated by operating activities

1,273,754

 

(105,207)

 

Financial income (expenses), net

(238,179)

 

(63,874)

   

Interest paid

(362,313)

 

(251,582)

Loss before income tax

(304,741)

 

(99,765)

 

Net cash used by operating activities

911,441

 

(356,789)

 

Income tax

14,168

 

724

           

Loss for the period

(290,573)

 

(99,041)

 

Net cash used in investing activities

(2,532,058)

 

(2,399,639)

           

Net cash provided by financing activities

     
             

Short-term and Long-term debit - obtained loans

29,736

 

 

             

Project finance

966,814

 

1,894,507

             

Related parties

460,808

 

630,332

               

1,457,358

 

2,524,839

                     
           

Exchange variation on cash

(58,449)

 

(31,667)

                     
           

Decrease in cash and cash equivalents

(221,708)

 

(263,256)

                     
           

Represented by

     
             

Cash and cash equivalents at the beginning for the period

333,864

 

809,875

             

Cash and cash equivalents at the end for the period

112,156

 

546,619

                     
           

Decrease in cash and cash equivalents

(221,708)

 

(263,256)

 

 

23

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

10.                   Property, plant and equipment

 

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

 

 

       

Consolidated

       

 

 

 

 

Sep/2015

 

 

 

 

 

Dec/2014

           

Accumulated

         

Accumulated

   
           

depreciation/

         

depreciation/

   
       

Cost

 

depletion

 

Net

 

Cost

 

depletion

 

Net

                             

Land

   

484,479

 

 

 

484,479

 

436,540

 

 

 

436,540

Buildings and improvements

   

1,951,407

 

(910,401)

 

1,041,006

 

1,899,018

 

(848,243)

 

1,050,775

Machinery, equipment and installations

 

27,962,655

 

(14,281,845)

 

13,680,810

 

26,581,334

 

(12,772,515)

 

13,808,819

Projects in progress

 

(i)

18,426,234

 

 

 

18,426,234

 

13,179,475

 

 

 

13,179,475

Other

   

1,198,294

 

(646,201)

 

552,093

 

1,065,324

 

(539,443)

 

525,881

Total

   

50,023,069

 

(15,838,447)

 

34,184,622

 

43,161,691

 

(14,160,201)

 

29,001,490

 

(i) Includes expenses with the construction of the plant at the subsidiary Braskem Idesa in Mexico in the amount of R$14,459,656 (R$9,260,814 on December 31, 2014).

 

Impairment test for property, plant and equipment

 

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

 

11.                   Intangible assets

 

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

 

 

       

Consolidated

       

 

 

 

 

Sep/2015

 

Dec/2014

           

Accumulated

         

Accumulated

   
       

Cost

 

amortization

 

Net

 

Cost

 

amortization

 

Net

                             

Goodwill based on future profitability

 

3,187,722

 

(1,128,804)

 

2,058,918

 

3,187,722

 

(1,128,804)

 

2,058,918

Trademarks and patents

 

222,261

 

(102,699)

 

119,562

 

213,031

 

(91,121)

 

121,910

Software and use rights

 

540,904

 

(341,227)

 

199,677

 

497,813

 

(292,250)

 

205,563

Contracts with customers and suppliers

 

929,263

 

(471,756)

 

457,507

 

729,711

 

(280,374)

 

449,337

Total

   

4,880,150

 

(2,044,486)

 

2,835,664

 

4,628,277

 

(1,792,549)

 

2,835,728

 

Impairment of intangible assets with definite and indefinite useful life

 

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

 

 

24

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

12.                   Borrowings

 

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

 

 

         

Annual financial charges

 

 

 

Consolidated

             

Average interest (unless otherwise stated)

       
         

Monetary restatement

   

Sep/2015

 

Dec/2014

Foreign currency

                   
 

Bonds and Medium term notes (MTN)

Note 12 (a)

 

Note 12 (a)

 

17,365,817

 

11,776,438

 

Advances on exchange contracts

     

US dollar exchange variation

 

2.02%

 

384,847

 

 

 

Export prepayment

     

US dollar exchange variation

 

1.10% + semiannual Libor

 

600,023

 

427,074

 

BNDES

     

Note 12 (b)

 

Nota 12 (c)

 

460,315

 

396,439

 

Export credit notes

     

Note 12 (c)

 

Nota 12 (d)

 

1,434,761

 

956,010

 

Working capital

     

US dollar exchange variation

 

1.70% above Libor

 

1,938,919

 

633,104

 

Transactions costs

             

(257,806)

 

(260,656)

                       

Local currency

                   
 

Export credit notes

     

Note 12 (c)

 

Note 12 (c)

 

2,374,851

 

2,435,839

 

BNDES

     

Note 12 (b)

 

Note 12 (b)

 

2,836,991

 

3,137,035

 

BNB/ FINAME/ FINEP/ FUNDES

         

6.50%

 

676,473

 

762,757

 

BNB/ FINAME/ FINEP/ FUNDES

     

TJLP

 

1.50%

 

2,860

 

8,512

 

Fundo de Desenvolvimento do Nordeste (FDNE)

     

6.50%

 

53,554

 

51,090

 

Other

     

CDI

 

0.04%

 

26,225

 

26,928

 

Transactions costs

             

(11,266)

 

(14,007)

Total

             

27,886,564

 

20,336,563

                       

Current liabilities

             

2,168,710

 

1,418,542

Non-current liabilities

             

25,717,854

 

18,918,021

Total

             

27,886,564

 

20,336,563

 

 

             

 

 

Parent company

                 

Sep/2015

 

Dec/2014

Foreign currency

                   
 

Current liabilities

             

963,243

 

1,240,926

 

Non-current liabilities

             

4,012,021

 

2,349,741

                 

4,975,264

 

3,590,667

Local currency

                 

 

 

Current liabilities

             

1,195,062

 

894,025

 

Non-current liabilities

             

4,764,625

 

5,513,925

                 

5,959,687

 

6,407,950

                       

Current liabilities

             

2,158,305

 

2,134,951

Non-current liabilities

             

8,776,646

 

7,863,666

Total

             

10,934,951

 

9,998,617

 

25

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(a)                    Bonds and MTN

 

 

     

Issue amount

     

Interest

 

Consolidated

Issue date

 

 

US$

 

Maturity

 

(% per year)

 

Sep/2015

 

Dec/2014

July - 1997

 

(i)

250,000

 

June - 2045

 

8.63

 

 

 

149,394

September - 2006

   

275,000

 

January - 2017

 

8.00

 

225,132

 

165,863

June - 2008

   

500,000

 

June - 2018

 

7.25

 

558,628

 

381,567

May - 2010

   

400,000

 

May - 2020

 

7.00

 

194,683

 

127,945

May - 2010

   

350,000

 

May - 2020

 

7.00

 

1,429,179

 

939,251

October - 2010

   

450,000

 

no maturity date

 

7.38

 

1,819,303

 

1,216,348

April - 2011

   

750,000

 

April - 2021

 

5.75

 

3,048,008

 

2,009,294

July - 2011

   

500,000

 

July - 2041

 

7.13

 

2,013,184

 

1,369,631

February - 2012

   

250,000

 

April - 2021

 

5.75

 

1,019,401

 

672,005

February - 2012

   

250,000

 

no maturity date

 

7.38

 

1,010,724

 

675,749

May - 2012

   

500,000

 

May - 2022

 

5.38

 

2,030,345

 

1,339,601

July - 2012

   

250,000

 

July - 2041

 

7.13

 

1,006,592

 

684,815

February - 2014

   

500,000

 

February - 2024

 

6.45

 

2,007,092

 

1,363,317

May - 2014

   

250,000

 

February - 2024

 

6.45

 

1,003,546

 

681,658

Total

   

5,475,000

         

17,365,817

 

11,776,438

 

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

 

26

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(b)                    BNDES borrowings

 

 

               

 

 

Consolidated

Projects

 

Issue date

 

Maturity

 

Charges (% per year)

 

Sep/2015

 

Dec/2014

                     

Foreign currency

                   

Other

 

2006

 

October - 2016

 

US dollar exchange variation + 6.89

 

4,237

 

4,795

Braskem Qpar expansion

 

2007/2008

 

April - 2016

 

US dollar exchange variation + 6.74 to 6.89

 

4,362

 

6,717

Green PE

 

2009

 

July - 2017

 

US dollar exchange variation + 6.67

 

34,573

 

32,577

Limit of credit II

 

2009

 

January - 2017

 

US dollar exchange variation + 6.67

 

59,287

 

61,946

New plant PVC Alagoas

 

2010

 

January - 2020

 

US dollar exchange variation + 6.67

 

139,051

 

109,077

Limit of credit III

 

2011

 

October - 2018

 

US dollar exchange variation + 6.51 to 6.54

 

167,105

 

141,894

Butadiene

 

2011

 

January - 2021

 

US dollar exchange variation + 6.54

 

51,700

 

39,433

               

460,315

 

396,439

                     

Local currency

                   

Other

 

2006

 

September - 2016

 

TJLP + 2.80

 

17,954

 

31,376

Braskem Qpar expansion

 

2007/2008

 

February - 2016

 

TJLP + 2.15 to 3.30

 

14,186

 

40,617

Green PE

 

2009

 

June - 2017

 

TJLP + 0.00 to 4.78

 

138,699

 

198,608

Limit of credit II

 

2009

 

January - 2017

 

TJLP + 2.58 to 3.58

 

104,344

 

162,815

Limit of credit II

 

2009

 

January - 2021

 

4.00 to 4.50

 

97,570

 

93,875

New plant PVC Alagoas

 

2010

 

December - 2019

 

TJLP + 0.00 to 3.58

 

249,757

 

293,568

New plant PVC Alagoas

 

2010

 

December - 2019

 

5.50

 

28,398

 

33,414

Limit of credit III

 

2011

 

January - 2021

 

TJLP + 0.00 to 3.58

 

1,198,715

 

1,331,699

Limit of credit III

 

2011

 

January - 2021

 

SELIC + 2.58 to 2.78

 

275,765

 

260,508

Limit of credit III

 

2011

 

December - 2021

 

3.50 to 7.00

 

233,798

 

250,505

Butadiene

 

2011

 

December - 2020

 

TJLP + 0.00 to 3.45

 

100,961

 

115,225

Finem

 

2014

 

March - 2021

 

TJLP + 0.00 to 2.78

 

214,805

 

192,827

Finem

 

2014

 

March - 2021

 

SELIC + 2.78

 

155,376

 

129,326

Finem

 

2014

 

March - 2021

 

6.00

 

6,663

 

2,672

               

2,836,991

 

3,137,035

                     

Total

             

3,297,306

 

3,533,474

 

27

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(c)                    Export credit notes (“NCE”)

 

 

     

Initial amount

         

 

 

Consolidated

Issue date

 

 

of the transaction

 

Maturity

 

Charges (% per year)

 

Sep/2015

 

Dec/2014

                       

Foreign currency

   

US$

               

November - 2006

   

167,014

 

May - 2018

 

Us dollar exchange variation + 8.10

 

319,787

 

209,561

April - 2007

   

101,605

 

March - 2018

 

Us dollar exchange variation + 7.87

 

206,201

 

135,220

May - 2007

   

146,010

 

May - 2019

 

Us dollar exchange variation + 7.85

 

305,829

 

200,518

January - 2008

   

266,430

 

February - 2020

 

Us dollar exchange variation + 7.30

 

602,944

 

410,711

     

681,059

         

1,434,761

 

956,010

                       

Local currency

   

Reais

               

April - 2010

   

50,000

 

October - 2021

 

105% of CDI

 

37,878

 

36,120

June - 2010

   

200,000

 

October - 2021

 

105% of CDI

 

151,514

 

144,481

February - 2011

   

250,000

 

October - 2021

 

105% of CDI

 

151,514

 

144,481

April - 2011

(i)

 

450,000

 

abr-2019

 

112,5% of CDI

 

463,949

 

461,254

June - 2011

   

80,000

 

October - 2021

 

105% of CDI

 

60,605

 

57,792

August - 2011

(i)

 

400,000

 

August - 2019

 

112,5% of CDI

 

405,235

 

404,309

June - 2012

   

100,000

 

October - 2021

 

105% of CDI

 

75,757

 

72,241

September - 2012

   

300,000

 

October - 2021

 

105% of CDI

 

227,270

 

216,722

October - 2012

   

85,000

 

October - 2021

 

105% of CDI

 

64,393

 

61,405

February - 2013

(ii)

 

100,000

 

September - 2017

 

8.00

 

101,161

 

101,161

February - 2013

(ii)

 

100,000

 

February - 2016

 

8.00

 

101,226

 

101,161

February - 2013

(ii)

 

50,000

 

September - 2017

 

8.00

 

50,440

 

50,440

February - 2013

(ii)

 

100,000

 

February - 2016

 

8.00

 

101,096

 

101,096

March - 2013

(ii)

 

50,000

 

March - 2016

 

8.00

 

50,246

 

50,257

June - 2014

(ii)

 

50,000

 

June - 2017

 

7.50

 

50,000

 

50,010

June - 2014

(ii)

 

17,500

 

June - 2017

 

8.00

 

17,500

 

17,504

June - 2014

(ii)

 

10,000

 

June - 2017

 

8.00

 

10,000

 

10,002

September - 2014

   

100,000

 

August - 2020

 

108% of CDI

 

100,972

 

103,579

November - 2014

(ii)

 

150,000

 

November - 2017

 

8.00

 

154,095

 

151,094

November - 2014

   

100,000

 

April - 2015

 

8.00

 

 

 

100,730

Total

   

2,742,500

         

2,374,851

 

2,435,839

 

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

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

 

28

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(d)                    Payment schedule

 

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

 

       

Consolidated

       

Sep/2015

 

Dec/2014

2016

     

297,033

 

1,253,774

2017

     

1,686,518

 

1,528,616

2018

     

2,601,455

 

1,977,384

2019

     

3,288,544

 

1,997,887

2020

     

2,733,707

 

1,940,691

2021

     

4,265,910

 

2,947,526

2022

     

2,101,882

 

1,417,085

2023

     

7,488

 

7,652

2024

     

2,995,749

 

2,008,387

2025 and thereafter

     

5,739,568

 

3,839,019

Total

     

25,717,854

 

18,918,021

 

(e)                    Capitalized financial charges - consolidated

 

In the period ended September 30, 2015, a total of R$99,672 corresponding to financial charges were capitalized (R$67,479 in the period ended September 30, 2014), including monetary variation and part of the exchange variation. The average rate capitalized in the period was 7.62% p.a. (7.31% p.a. in the period ended September 30, 2014).

 

(f)                     Guarantees

 

Braskem gave collateral for part of its borrowings as follows:

 

       

Total

 

Total

   

Loans

 

Maturity

 

Sep/2015

 

guaranteed

 

Guarantees

                 

BNB

 

December - 2022

 

184,872

 

184,872

 

Mortgage of plants, pledge of machinery and equipment

BNB

 

August - 2024

 

254,744

 

254,744

 

Bank surety

BNDES

 

December - 2021

 

3,297,306

 

3,297,306

 

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

FUNDES

 

June - 2020

 

151,752

 

151,752

 

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

FINEP

 

July - 2024

 

85,705

 

85,705

 

Bank surety

FINAME

 

February - 2022

 

2,260

 

2,260

 

Pledge of equipment

Total

     

3,976,639

 

3,976,639

   

 

29

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

13.                   Project finance

 

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

 

 

   

US$

         

Consolidated

Identification

 

Contract value

 

Value received

 

Maturity

 

Charges (% per year)

 

Set/2015

 

Dec/2014

Project finance I

 

700,000

 

700,000

 

February - 2027

 

Us dollar exchange variation + quarterly Libor + 3.25

 

2,793,111

 

1,716,943

Project finance II

 

210,000

 

179,012

 

February - 2027

 

Us dollar exchange variation + 6.17

 

716,676

 

378,992

Project finance III

 

600,000

 

600,000

 

February - 2029

 

Us dollar exchange variation + 4.33

 

2,472,808

 

1,388,166

Project finance IV

 

660,000

 

690,988

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 3.88

 

2,759,549

 

1,757,438

Project finance V

 

400,000

 

400,000

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 4.65

 

1,598,703

 

982,688

Project finance VI

 

90,000

 

89,994

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 2.73

 

358,801

 

153,762

Project finance VII

 

533,095

 

533,095

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 4.64

 

2,130,626

 

1,311,104

Transactions costs

                 

(184,026)

 

(111,598)

Total

 

3,193,095

 

3,193,089

         

12,646,248

 

7,577,495

                         

VAT borrowings (i)

         

November - 2029

 

2.00% above TIIE (ii)

 

33,937

   
                   

33,937

 

 

                         
                   

12,680,185

 

7,577,495

                         

Current liabilities

                 

207,525

 

26,462

Non-current liabilities

               

12,472,660

 

7,551,033

Total

                 

12,680,185

 

7,577,495

 

(ii)       Financing for Braskem IDESA obtained in Mexican peso paid exclusively using the reimbursement of value-added taxes (Note 8.i). During the period ended September 30, 2015, the subsidiary Braskem Idesa raised R$440,133 and liquidated R$413,401 (R$410,397 as principal and R$3,004 as interest).

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

 

On April 22, 2015, Braskem Idesa received the fifth tranche of the Project Finance in the amount of R$877,040 (US$290,545), and on September 9, 2015 it received the last tranche in the amount of R$89,774 (US$23,608).

 

Braskem Idesa capitalized the charges incurred on this financing in the period ending September 30, 2015, in the amount of R$498,785 (R$373,240 in the period ended September 30, 2014), including a portion of exchange variation. The average interest rate capitalized in the period was 8.84% p.a. (6.30% p.a. in the period ended September 30, 2014).

 

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

 

 

   

Consolidated

   

Sep/2015

 

Dec/2014

         

2016

 

94,576

 

137,360

2017

 

695,781

 

417,129

2018

 

851,116

 

511,886

2019

 

884,458

 

533,244

2020

 

1,039,625

 

630,543

2021

 

1,188,915

 

722,211

2022

 

991,630

 

603,387

2023

 

1,312,445

 

797,728

2024

 

1,420,729

 

863,811

2025 and thereafter

 

3,993,385

 

2,333,734

Total

 

12,472,660

 

7,551,033

 

30

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

14.                   Financial instruments

 

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

 

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

 

 

           

Fair value

 

Book value

 

Fair value

   

Note

 

Classification by category

 

hierarchy

 

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

                             

Cash and cash equivalents

 

3

                       

Cash and banks

             

464,524

 

227,237

 

464,524

 

227,237

Financial investments in Brazil

     

Held-for-trading

 

Nível 2

 

456,506

 

1,146,880

 

456,506

 

1,146,880

Financial investments in Brazil

     

Loans and receivables

     

1,360,835

 

1,106,768

 

1,360,835

 

1,106,768

Financial investments abroad

     

Held-for-trading

 

Nível 2

 

4,065,058

 

1,512,474

 

4,065,058

 

1,512,474

               

6,346,923

 

3,993,359

 

6,346,923

 

3,993,359

                             

Financial investments

 

4

                       

FIM Sol investments

     

Held-for-trading

 

Nível 2

 

107,191

 

85,573

 

107,191

 

85,573

Other

     

Held-for-trading

 

Nível 2

 

1,172

 

4,155

 

1,172

 

4,155

Quotas of receivables investment fund

     

Held-to-maturity

     

35,183

 

42,495

 

35,183

 

42,495

               

143,546

 

132,223

 

143,546

 

132,223

                             

Trade accounts receivable

 

5

         

3,366,573

 

2,717,662

 

3,366,573

 

2,717,662

               

 

   

 

 

Related parties credits

 

7

 

Loans and receivables

     

153,410

 

205,117

 

153,410

 

205,117

               

 

   

 

   

Trade payables

             

11,420,841

 

10,852,410

 

11,420,841

 

10,852,410

               

 

   

 

   

Borrowings

 

12

         

 

   

 

   

Foreign currency - Bond

         

Nível 1

 

17,365,817

 

11,776,438

 

14,070,916

 

11,900,361

Foreign currency - other borrowings

             

4,818,865

 

2,412,627

 

4,818,865

 

2,412,627

Local currency

             

5,970,954

 

6,422,161

 

5,970,954

 

6,422,161

               

28,155,636

 

20,611,226

 

24,860,735

 

20,735,149

                             

Project finance

 

13

         

12,864,211

 

7,689,093

 

12,864,211

 

7,689,093

               

 

   

 

   

Ethylene XXI Project Loan

 

16

         

1,389,588

 

792,188

 

1,389,588

 

792,188

               

 

   

 

   

Other payables (BNDESPAR)

             

267,121

 

296,969

 

267,121

 

296,969

 

(a)   Fair value hierarchy

 

Level 1 – fair value obtained through prices quoted (without adjustments) in active markets for identical assets or liabilities, such as the stock exchange; and

 

Level 2 – fair value obtained from discounted cash flow models, when the instrument is a forward purchase or sale or a swap contract, or valuation models of option contracts, such as the Black-Scholes model, when the derivative has the characteristics of an option.

 

 

31

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

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

 

14.2.1    Changes

 

           

Operation characteristics

               
       

Fair value

 

Principal exposure

     

Balance at

 

Change in

 

Financial

 

Balance at

Identification

 

Note

 

hierarchy

   

Derivatives

 

Dec/2014

 

fair value

 

settlement

 

Sep/2015

                                 

Non-hedge accounting transactions

                               

Exchange swap

     

Level 2

 

Argentine peso

 

Dollar

 

1,383

 

3,546

 

(4,929)

 

 

Interest rate swaps

 

14.2.1 (a.i)

 

Level 2

 

Fixed rate

 

CDI

 

18,588

 

(14,273)

 

10,725

 

15,040

Deliverable Forward

     

Level 2

 

Euro

 

Dollar

 

2,230

 

(6,494)

 

4,264

 

 

                   

22,201

 

(17,221)

 

10,060

 

15,040

                                 

Hedge accounting transactions

                               

Exchange swap

 

14.2.1 (b.i)

 

Level 2

 

CDI

 

Dollar+Interests

 

560,828

 

602,529

 

(16,536)

 

1,146,821

Interest rate swaps

 

14.2.1 (b.ii.i)

 

Level 2

 

Libor

 

Fixed price

 

3,542

 

151,388

 

(56,655)

 

98,275

Deliverable Forward

     

Level 2

 

Mexican peso

 

Dollar

 

30,533

 

19,754

 

(50,287)

 

 

                   

594,903

 

773,671

 

(123,478)

 

1,245,096

                               

Derivatives operations

                             

Current assets

                 

(33,555)

         

(9,416)

Non-current assets

                 

(39,350)

         

 

Current liabilities

                 

95,626

         

76,706

Non-current liabilities

                 

594,383

         

1,192,846

                   

617,104

         

1,260,136

 

(a)                    Operation not designated for hedge accounting

 

(a.i)       Interest rate swap linked to NCE

 

 

Identification

 

 

 

Interest rate

 

Maturity

 

 

 

Fair value, net

 

Nominal value

 

(hedge)

 

 

Sep/2015

 

Dec/2014

Swap NCE I

 

100,000

 

90.65% CDI

 

February - 2016

 

2,243

 

3,576

Swap NCE II

 

50,000

 

88.20% CDI

 

February - 2016

 

1,138

 

1,879

Swap NCE III

 

100,000

 

92.64% CDI

 

February - 2016

 

2,341

 

3,773

Swap NCE IV

 

50,000

 

92.70% CDI

 

February - 2016

 

1,170

 

1,928

Swap NCE V

 

50,000

 

68.15% CDI

 

December - 2016

 

1,382

 

360

Swap NCE VI

 

100,000

 

91.92% CDI

 

February - 2016

 

2,344

 

3,781

Swap NCE VII

 

50,000

 

92.25% CDI

 

March - 2016

 

1,170

 

1,911

Swap NCE VIII

 

17,500

 

91.10% CDI

 

March - 2016

 

396

 

640

Swap NCE IX

 

10,000

 

77.52% CDI

 

August - 2016

 

301

 

241

Swap NCE X

 

50,000

 

67.15% CDI

 

December - 2016

 

1,280

 

251

Swap NCE XI

 

50,000

 

67.10% CDI

 

December - 2016

 

1,275

 

248

Total

 

627,500

         

15,040

 

18,588

                     

Derivatives operations

                   

Current liabilities

 

 

 

 

 

 

 

15,040

 

18,588

Total

 

 

 

 

 

15,040

 

18,588

 

32

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(b)                    Operations designated for hedge accounting

 

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

 

 

Identification

 

 

 

Hedge

 

Maturity

 

 

 

Fair value, net

 

Nominal value

 

Financial charges per year

 

 

Sep/2015

 

Dec/2014

Swap NCE I

 

200,000

 

Exchange variation + 6,15%

 

August - 2019

 

295,357

 

155,961

Swap NCE II

 

100,000

 

Exchange variation + 6,15%

 

August - 2019

 

144,079

 

75,373

Swap NCE III

 

100,000

 

Exchange variation + 6,15%

 

August - 2019

 

141,582

 

73,565

Swap NCE IV

 

100,000

 

Exchange variation + 5,50%

 

April - 2019

 

120,784

 

57,906

Swap NCE V

 

100,000

 

Exchange variation + 5,50%

 

April - 2019

 

120,681

 

57,831

Swap NCE VI

 

150,000

 

Exchange variation + 7,90%

 

April - 2019

 

200,421

 

80,506

Swap NCE VII

 

100,000

 

Exchange variation + 4,93%

 

April - 2019

 

123,917

 

59,686

Total

 

850,000

         

1,146,821

 

560,828

                   

 

Derivatives operations

                   

Current assets

             

(9,416)

 

(33,555)

Non-Current liabilities

             

1,156,237

 

594,383

Total

         

1,146,821

 

560,828

 

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

 

This hedge operation shares the same guarantees with the Project Finance.

 

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

 

 

Identification

 

Nominal value

 

Hedge

 

Maturity

 

 

 

Fair value, net

 

US$

 

interest rate per year

 

 

Sep/2015

 

Dec/2014

Swap Libor I

 

299,996

 

1.9825%

 

May - 2025

 

22,416

 

790

Swap Libor II

 

299,996

 

1.9825%

 

May - 2025

 

22,526

 

870

Swap Libor III

 

299,996

 

1.9825%

 

May - 2025

 

22,425

 

775

Swap Libor IV

 

129,976

 

1.9825%

 

May - 2025

 

9,712

 

330

Swap Libor V

 

132,996

 

1.9825%

 

May - 2025

 

9,986

 

386

Swap Libor VI

 

149,932

 

1.9825%

 

May - 2025

 

11,210

 

391

Total

 

1,312,892

         

98,275

 

3,542

                     

Derivatives operations

                   

Non-current assets

             

 

 

(39,350)

Current liabilities

             

61,666

 

42,892

Non-current liabilities

             

36,609

   

Total

             

98,275

 

3,542

 

33

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(c)                    Value at risk

 

The value at risk of the derivatives held by Braskem which is defined as the loss that could result in one month as from September 30, 2015, with a probability of 5%, and under normal market conditions, was estimated by the Company R$624 for the NCE interest rate swap (Note 14.2.1(a.i)), at US$30,402 for the NCE exchange swap (Note 14.2.1(b.i)), and US$4,605 to the swap of Libor related to Braskem’s project Idesa (Note 14.2.1 (b.ii.i)).

 

14.3       Non-derivative liabilities designated for export hedge accounting

 

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

 

On May 1, 2013, Braskem S.A. designated non-derivative financial instrument liabilities, denominated in U.S. dollars, as hedge for the flow of its highly probable future exports. Thus, the impact of exchange rates on future cash flows in dollars derived from these exports will be offset by the foreign exchange variation on the designated liabilities, partly eliminating the volatility of results.

 

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

 

 

 

 

 

 

 

Total nominal value

         

 

US$

 

 

 

 

 

 

 

2016

 

 

 

 

 

839,447

2017

 

 

 

 

 

829,685

2018

 

 

 

 

 

787,894

2019

 

 

 

 

 

733,980

2020

 

 

 

 

 

724,000

2021

 

 

 

 

 

716,000

2022

 

 

 

 

 

719,000

2023

 

 

 

 

 

718,372

2024

 

 

 

 

 

688,853

 

 

 

 

 

 

6,757,231

 

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

 

         

 

Total nominal value

         

 

US$

         

 

 

2015

       

 

495,451

2016

       

 

1,762,946

2017

       

 

105,143

2018

       

 

1,152,281

2019

       

 

444,236

2020

       

 

570,782

2021

       

 

1,017,703

2022

       

 

519,837

2024

       

 

688,852

         

 

6,757,231

 

34

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

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

 

On October 1, 2014, Braskem Idesa designated the amount of US$2,878,936 of its liabilities related to Project Finance, denominated in U.S. dollar, as hedge instruments to protect highly probably future sales flows. Due to the new disbursements by the project's financiers in April and September 2015 (Note 13), Braskem Idesa designated the respective amounts of US$290,545 and US$23,608 for hedge accounting. Therefore, the impact of exchange variation on future cash flows in U.S. dollar derived from these sales in dollar will be offset by the exchange variation on the designated liabilities, partially eliminating the volatility in the results of the subsidiary.

 

On September 30, 2015, hedged sales and the maturities of financial liabilities amounted to US$3,193,089 thousand and were distributed as follows:

 

   

Total nominal value

   

US$

     

2016

 

67,774

2017

 

183,253

2018

 

221,790

2019

 

229,270

2020

 

266,690

2021

 

303,392

2022

 

253,204

2023

 

333,093

2024

 

359,559

2025

 

357,903

2026

 

309,240

2027

 

152,103

2028

 

124,654

2029

 

31,164

   

3,193,089

 

14.4       Credit quality of financial assets

 

(a)                    Trade accounts receivable

 

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

 

 

 

 

 

 

(%)

 

 

 

Sep/2015

 

Dec/2014

1

Minimum risk

 

6.12

 

5.09

2

Low risk

 

31.73

 

40.23

3

Moderate risk

 

45.58

 

30.81

4

High risk

 

14.09

 

23.15

5

Very high risk

(i)

2.47

 

0.72

 

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

 

35

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

Default indicators for the periods ended:

 

Last 12 months

 

Domestic

 

Export

 

Market

 

Market

September 30, 2015

0.30%

 

0.86%

September 30, 2014

0.41%

 

0.16%

December 31, 2014

0.65%

 

0.18%

 

(b)                    Other financial assets

 

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

 

     

Sep/2015

 

Dec/2014

Financial assets with risk assessment

         

AAA

   

6,006,237

 

3,765,527

AA+

   

217

 

  

AA

   

  

 

65,304

AA-

   

72,438

 

  

A+

   

162,413

 

53,229

A

   

17,434

 

180,233

A-

   

195,294

 

13,648

     

6,454,033

 

4,077,941

Financial assets without risk assessment

         

Quotas of investment funds in credit rights

 

(i)

35,183

 

42,495

Other financial assets with no risk assessment

   

1,253

 

5,146

     

36,436

 

47,641

         

  

Total

   

6,490,469

 

4,125,582

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

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

 

36

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

14.5       Sensitivity analysis

 

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

 

(a)                    Selection of risks

 

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

 

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

·      Brazilian real/Mexican peso exchange rate;

·      Libor floating interest rate;

·      CDI interest rate; and

·      TJLP interest rate.

 

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

 

(b)                    Selection of scenarios

 

(b.1)       Probable scenario

 

The Market Readout published by the Central Bank of Brazil was used to create the probable scenario for the U.S. dollar/Brazilian real exchange rate and the CDI interest rate, using the reference date of September 30, 2015. According to the Market Readout, at the end of 2015, the U.S. dollar will appreciate by 49% against the Brazilian real compared to end-2014, and the Selic rate will reach 14.25% p.a. The new Selic rate is used as a reference for analyses of sensitivity to the CDI.

 

The probable scenario for the TJLP is an increase of 0.50% from the current rate of 6.5%, in line with the size of the government’s most recent decisions to increase or decrease the rate. The Selic rate in this scenario will remain stable by the end of 2015; therefore the sensitivity to the probable scenario does not change. The Market Readout does not publish forecasts for the Libor interest rate. Therefore, to determine the probable scenario, Braskem considered a 5% increase on current market levels.

 

37

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(b.2)       Possible and extreme adverse scenarios

 

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

 

       

Possible adverse

 

Extreme adverse

Instrument / Sensitivity

 

Probable

(25%)

 

(50%)

             

Brazilian real/U.S. dollar exchange rate

           

Bonds and MTN

 

98,732

 

(4,282,233)

 

(8,564,466)

BNDES

 

2,653

 

(115,079)

 

(230,157)

Working capital / structured operations

 

19,446

 

(843,420)

 

(1,686,840)

Export prepayments

 

3,338

 

(144,775)

 

(289,551)

Project finance

 

72,894

 

(3,161,562)

 

(6,323,124)

Financial investments abroad

 

(25,403)

 

1,101,800

 

2,203,601

Swaps

 

11,881

 

(527,165)

 

(1,042,449)

Exchange rate contracts

 

2,218

 

(96,212)

 

(192,423)

             

Brazilian real/Mexican Peso exchange rate

 

 

 

  

 

 

Project Finance

 

252

 

(8,484)

 

(16,968)

             

Libor floating interest rate

           

Working capital / structured operations

 

(3,287)

 

(16,436)

 

(32,871)

Export prepayments

 

(3,366)

 

(16,829)

 

(33,658)

Swaps

 

6,686

 

32,935

 

64,689

             

CDI interest rate

           

NCE

 

 

 

(132,238)

 

(278,541)

Swaps NCE

 

 

 

(10,779)

 

(21,063)

NCA

 

 

 

(199,279)

 

(434,291)

Foreign loans / other in local currency

 

 

 

(3,269)

 

(6,828)

Financial investments in local currency

 

 

 

17,258

 

34,138

             
   

Probable

 

Possible adverse

 

Extreme adverse

Instrument / Sensitivity

 

5.5%

 

6.0%

 

6.5%

             

TJLP interest rate

           

BNDES

 

(31,084)

 

(62,495)

 

(94,232)

 

38

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

15.                   Taxes payable

 

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

 

     

Consolidated

 

Parent company

     

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

Parent Company and subsidiaries in Brazil

               
 

IPI

 

84,886

 

53,536

 

70,073

 

46,518

 

IR and CSL

 

351,085

 

31,474

 

82,195

 

27,847

 

ICMS

 

173,863

 

99,328

 

126,715

 

26,758

 

Other

 

64,938

 

45,177

 

43,837

 

47,207

                   

Other countries

               
 

Income tax

 

64,957

           
 

Other

 

10,363

 

4,576

     

  

Total

 

750,092

 

234,091

 

322,820

 

148,330

                   

Current liabilities

 

719,384

 

203,392

 

293,004

 

117,696

Non-current liabilities

 

30,708

 

30,699

 

29,816

 

30,634

Total

 

750,092

 

234,091

 

322,820

 

148,330

 

16.          Ethylene XXI Project Loan

 

The liabilities mentioned in this note are owed by Braskem Idesa to its non-controlling shareholder and will be paid exclusively with cash generated from the project.

 

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

 

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

 

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

 

 

Consolidated

 

Parent company

 

Sep/2015

 

Sep/2014

 

Sep/2015

 

Sep/2014

               

Income before IR and CSL

4,174,755

 

1,063,918

 

4,093,526

 

836,745

 

 

           

IR and CSL at the rate of 34%

(1,419,417)

 

(361,732)

 

(1,391,799)

 

(284,493)

 

 

 

 

 

 

 

 

Permanent adjustments to the IR and CSL calculation basis

 

 

 

 

 

 

 

IR and CSL on equity in results of investees

578

 

(46,961)

 

211,226

 

279,524

Other permanent adjustments

(15,543)

 

95,261

 

7,809

 

(28,994)

               

Effect of IR and CSL on results of operations

(1,434,382)

 

(313,432)

 

(1,172,764)

 

(33,963)

               

Breakdown of IR and CSL:

             
               

Current IR and CSL

(313,667)

 

(190,778)

 

(56,634)

 

(295)

Deferred IR and CSL

(1,120,715)

 

(122,654)

 

(1,116,130)

 

(33,668)

Total IR and CSL on income statement

(1,434,382)

 

(313,432)

 

(1,172,764)

 

(33,963)

 

39

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(b)               Breakdown of deferred income tax and social contribution

 

       

Consolidated

 

Parent company

Assets

 

Note

 

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

                     

Tax losses (IR) and negative base (CSL)

     

2,003,280

 

1,082,097

 

253,163

 

276,727

Goodwill amortized

     

6,366

 

7,411

 

6,366

 

7,411

Exchange variations

     

3,359,943

 

1,302,801

 

3,355,821

 

1,302,801

Temporary adjustments

     

84,386

 

151,639

 

792,978

 

526,377

Business combination

     

188,974

 

187,859

 

89,770

 

89,770

Pension plan

     

  

 

104,227

 

  

 

104,226

Deferred charges - write-off

     

20,906

 

24,854

 

20,848

 

20,848

       

5,663,855

 

2,860,888

 

4,518,946

 

2,328,160

                     

Liabilities

                   
                     

Amortization of goodwill based on future profitability

     

728,691

 

699,179

 

637,714

 

612,277

Tax depreciation

     

799,992

 

694,039

 

734,098

 

633,414

Temporary differences

     

611,512

 

416,230

 

11,703

 

11,704

Business combination

     

211,571

 

232,301

 

70,315

 

81,349

Additional indexation PP&E

     

111,283

 

124,762

 

111,283

 

124,762

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

     

295,469

 

313,422

 

295,469

 

313,422

Other

     

135,945

 

114,239

 

62,876

 

57,929

       

2,894,463

 

2,594,172

 

1,923,458

 

1,834,857

                     

Net presented in Balance Sheet

     

2,769,392

 

266,716

 

2,595,488

 

493,303

                     

Assets

 

17(c)

 

3,593,693

 

870,206

 

2,595,488

 

493,303

(-) Liabilities

 

17(c)

 

824,301

 

603,490

 

   

 

    

                     

Net

     

2,769,392

 

266,716

 

2,595,488

 

493,303

 

40

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

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

 

     

 

 

Sep/2015

     

Headquarters

 

IR and CSL

 

 

   

(Country)

 

Asset

 

Liability

 

Balance

                 

Assets

               

Braskem S.A.

 

Brazil

 

4,518,946

 

(1,923,458)

 

2,595,488

Braskem Argentina

 

Argentina

 

2,509

 

 

 

2,509

Braskem Alemanha

 

Germany

 

118,239

 

 

 

118,239

Braskem Idesa

 

Mexico

 

840,737

 

(68,239)

 

772,498

Braskem México Serviços

 

Mexico

 

3,302

 

 

 

3,302

Petroquímica Chile

 

Chile

 

86

 

(36)

 

50

Quantiq

 

Brazil

 

6,198

 

(3,796)

 

2,402

Braskem Petroquímica - business combination effects

 

Brazil

 

99,205

 

   

 

99,205

         

5,589,222

 

(1,995,529)

 

3,593,693

                   

Liabilities

               

Braskem Petroquímica - business combination effects

 

Brazil

 

 

 

(141,256)

 

(141,256)

Braskem Petroquímica

 

Brazil

 

74,632

 

(157,868)

 

(83,236)

Braskem America

 

USA

 

   

 

(599,809)

 

(599,809)

         

74,632

 

(898,933)

 

(824,301)

 

     

 

 

Dec/2014

     

Headquarters

 

IR and CSL

 

 

     

(Country)

 

Asset

 

Liability

 

Balance

                 

Assets

               

Braskem S.A.

 

Brazil

 

2,328,160

 

(1,834,857)

 

493,303

Braskem Argentina

 

Argentina

 

3,772

 

 

 

3,772

Braskem Alemanha

 

Germany

 

88,999

 

 

 

88,999

Braskem Idesa

 

Mexico

 

231,504

 

(52,463)

 

179,041

Quantiq

 

Brazil

 

8,393

 

(1,392)

 

7,001

Braskem Petroquímica - business combination effects

 

Brazil

 

98,090

 

   

 

98,090

         

2,758,918

 

(1,888,712)

 

870,206

                   

Liabilities

               

Braskem Petroquímica - business combination effects

 

Brazil

 

  

 

(150,951)

 

(150,951)

Braskem Petroquímica

 

Brazil

 

101,919

 

(149,897)

 

(47,978)

Petroquímica Chile

 

Chile

 

51

 

(84)

 

(33)

Braskem America

 

USA

 

   

 

(404,528)

 

(404,528)

         

101,970

 

(705,460)

 

(603,490)

 

(d)               Realization of deferred income tax and social contribution

           

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

 

(e)               Law 12,973

 

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

 

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

 

 

 

41

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

18.                   Sundry provisions

 

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

 

   

Consolidated

 

Parent company

   

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

Provision for customers rebates

 

45,481

 

66,702

 

25,034

 

31,572

Provision for recovery of environmental damages

 

73,269

 

102,534

 

65,202

 

98,659

Judicial and administrative provisions

 

400,128

 

412,811

 

349,787

 

362,733

Other

 

18,216

 

12,177

     

   

Total

 

537,094

 

594,224

 

440,023

 

492,964

                 

Current liabilities

 

54,377

 

88,547

 

33,241

 

53,049

Non-current liabilities

 

482,717

 

505,677

 

406,782

 

439,915

Total

 

537,094

 

594,224

 

440,023

 

492,964

 

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

 

   

Consolidated

 

Parent company

   

Sep/2015

 

Dec/2014

 

Sep/2015

 

Dec/2014

Labor claims

 

100,149

 

141,240

 

89,238

 

127,311

                 

Tax claims

               

Income tax and social contribution

 

38,962

 

35,682

 

   

 

   

PIS and COFINS

 

43,312

 

39,145

 

43,312

 

39,145

ICMS - interstate purchases

 

102,318

 

94,732

 

102,318

 

94,732

ICMS - other

 

13,896

 

12,559

 

13,896

 

12,559

Other tax claims

 

99,551

 

88,202

 

99,083

 

87,735

   

  

 

   

 

   

 

   

Societary claims and other

 

1,940

 

1,251

 

1,940

 

1,251

   

400,128

 

412,811

 

349,787

 

362,733

 

42

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

19.                   Post-employment

 

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

 

The amounts recognized are as follows:

 

   

Consolidated

   

Sep/2015

 

Dec/2014

         

Petros Plan

(i)

 

 

336,357

   

 

   

Defined benefit

 

 

   

Novamont Braskem America

 

24,555

 

18,356

Plano Braskem Alemanha

 

74,755

 

50,820

Total

 

99,310

 

405,533

         

Current liabilities

 

 

 

336,357

Non-current liabilities

 

99,310

 

69,176

Total

 

99,310

 

405,533

 

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

 

20.                   Contingencies

 

(a)               Allegations

 

In early March 2015, declarations made by defendants in lawsuits filed against third parties were made public, in which Braskem and two of its former executive officers were cited in allegations of supposed improper payments between 2006 and 2012 to benefit the Company in raw-material supply agreements entered into with Petrobras ("Allegations"). To the extent of the knowledge of Braskem’s Management, Braskem is not a defendant in any criminal or civil proceeding in Brazil regarding the Allegations.

 

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

 

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

 

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

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

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

 

Braskem and its subsidiaries are subject to a series of anticorruption and anti-bribery laws in the countries where they operate, and have been implementing a series of procedures and controls are continuously being improved.

 

43

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

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

 

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

 

(b)               Class actions

 

A class action has been filed in the U.S. courts by the Boilermaker-Blacksmith National Pension Trust, Lead Plaintiff. The Company hired a specialized U.S. firm and is waiting for the consolidated complaint to be filed by the Lead Plaintiff to be formally notified and present its defense.

 

(c)               Labor

 

The changes in the main labor claims are:

 

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

 

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

 

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

 

(d)               Other Contingencies

 

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

 

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

 

44

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

21.                   Shareholders’ Equity

 

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

 

(a)                    Capital

 

   

Amount of shares

           

Preferred

     

Preferred

           
   

Common

     

shares

     

shares

           
   

shares

 

%

 

class A

 

%

 

class B

 

%

 

Total

 

%

                                 

OSP e Odebrecht

 

226,334,623

 

50.11%

 

79,182,498

 

22.96%

 

 

     

305,517,121

 

38.32%

Petrobras

 

212,426,952

 

47.03%

 

75,523,439

 

21.89%

 

 

     

287,950,391

 

36.12%

BNDESPAR

 

 

 

 

 

40,102,837

 

11.62%

 

 

     

40,102,837

 

5.03%

ADR

(i)

 

 

 

 

36,486,866

 

10.58%

 

 

     

36,486,866

 

4.58%

Other

 

12,907,077

 

2.86%

 

112,472,480

 

32.60%

 

593,818

 

100.00%

 

125,973,375

 

15.80%

Total

 

451,668,652

 

100.00%

 

343,768,120

 

99.64%

 

593,818

 

100.00%

 

796,030,590

 

99.85%

Treasury shares

         

80,000

 

0.02%

         

80,000

 

0.01%

Braskem shares owned by subsidiary
of Braskem Petroquímica

(ii)

   

 

   

 

1,154,758

 

0.33%

 

   

 

   

 

1,154,758

 

0.14%

Total

 

451,668,652

 

100.00%

 

345,002,878

 

100.00%

 

593,818

 

100.00%

 

797,265,348

 

100.00%

  

(i)                  American Depositary Receipts traded on the New York Stock Exchange (USA);

(ii)                 These share are considered “treasury shares” in the consolidated shareholders’ equity, amounting to R$48,892.

 

(b)               Stock buyback programs

 

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

 

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

 

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

 

(c)               Dividends

 

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

 

45

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

(d)               Other comprehensive income - shareholders' equity

 

     

Parent company and consolidated

             

Defined

         

Foreign

       
     

Additional

 

Deemed

 

benefit

 

Foreign

     

currency

 

Loss

   
     

indexation of

 

cost of

 

plan actuarial

 

sales

 

Cash flow

 

translation

 

on interest

   
     

PP&E

 

PP&E

 

Gain (loss)

 

hedge

 

hedge

 

adjustment

 

in subsidiary

   
     

(i)

 

(i)

 

(ii)

 

(iii)

 

(iii)

 

(iv)

 

(v)

 

Total

                                   

On December 31, 2013

 

272,069

 

19,240

 

(11,647)

     

(1,605,356)

 

242,407

 

(9,404)

 

(1,092,691)

                                   

Additional indexation

                               
 

Realization by depreciation or write-off assets

 

(30,951)

 

  

 

  

     

  

 

   

 

  

 

(30,951)

 

Income tax and social contribution

 

10,521

 

  

 

  

     

   

 

   

 

  

 

10,521

       

 

 

 

                     

Deemed cost of jointly-controlled investment

                               
 

Realization by depreciation or write-off assets

 

  

 

(1,098)

 

  

     

  

 

  

 

  

 

(1,098)

 

Income tax and social contribution

 

  

 

375

 

   

     

  

 

  

 

  

 

375

                                   

Foreign sales hedge

                               
 

Exchange rate

 

  

 

   

 

   

 

(732,483)

 

  

 

  

 

  

 

(732,483)

 

Income tax and social contribution

 

  

 

  

 

   

 

249,044

 

   

 

  

 

  

 

249,044

                                   

Fair value of Cash flow hedge

                               
 

Change in fair value

 

 

 

   

 

  

     

(162,440)

 

  

 

  

 

(162,440)

 

Transfer to result

 

   

 

   

 

  

     

20,117

 

  

 

 

 

20,117

 

Income tax and social contribution

 

  

 

   

 

  

     

22,985

 

  

 

  

 

22,985

                     

  

           

Foreign currency translation adjustment

 

  

 

   

 

  

     

  

 

64,105

 

   

 

64,105

                                   

On September 30, 2014

 

251,639

 

18,517

 

(11,647)

 

(483,439)

 

(1,724,694)

 

306,512

 

(9,404)

 

(1,652,516)

                                   

On December 31, 2014

 

244,831

 

18,275

 

(11,647)

 

(3,263,732)

 

(289,667)

 

387,287

 

(9,404)

 

(2,924,057)

                                   

Additional indexation

                             

  

 

Realization by depreciation or write-off assets

 

(26,344)

 

   

 

  

     

  

 

  

 

  

 

(26,344)

 

Income tax and social contribution

 

5,915

 

   

 

  

     

  

 

  

 

  

 

5,915

                                 

  

Deemed cost of jointly-controlled investment

                             

  

 

Realization by depreciation or write-off assets

 

  

 

(1,096)

 

  

     

  

 

  

 

  

 

(1,096)

 

Income tax and social contribution

 

  

 

372

 

  

     

  

 

  

 

  

 

372

                                 

  

Foreign sales hedge

                             

  

 

Exchange rate

 

  

 

  

 

  

 

(10,279,479)

 

  

 

  

 

  

 

(10,279,479)

 

Income tax and social contribution

 

   

 

  

 

  

 

3,439,734

 

  

 

  

 

  

 

3,439,734

                     

  

         

  

Fair value of Cash flow hedge

                 

  

         

  

 

Change in fair value

 

  

 

 

 

  

     

(633,706)

 

  

 

 

 

(633,706)

 

Transfer to result

 

  

 

 

 

  

     

(61,212)

 

   

 

 

 

(61,212)

 

Income tax and social contribution

 

  

 

  

 

  

     

231,211

 

  

 

 

 

231,211

                     

  

         

  

Losses in controlling interests

                         

(129)

 

(129)

                                 

  

Fair value of cash flow hedge from jointly-controlled

                 

8,162

         

8,162

                                 

   

Foreign currency translation adjustment

 

   

 

   

 

  

     

  

 

934,483

 

  

 

934,483

                                   

On September 30, 2015

 

224,402

 

17,551

 

(11,647)

 

(10,103,477)

 

(745,212)

 

1,321,770

 

(9,533)

 

(9,306,146)

                                   

(i)

Realization as the asset is depreciated or written-off.

(ii)

Realization upon extinction of the plan.

(iii)

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

(iv)

Realization upon write-off of subsidiary abroad.

(v)

Realization upon divestment or transfer of control of subsidiary.

46

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

22.                   Earnings per share

 

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

 

The table below shows the reconciliation of profit or loss for the period adjusted for the amounts used to calculate basic and diluted earnings per share.

 

   

Basic and diluted

   

Sep/2015

 

Sep/2014

         

Profit for the period attributed to Company's shareholders

 

2,920,762

 

802,782

   

  

 

 

Distribution of dividends attributable to priority:

 

  

 

 

Preferred shares class "A"

 

208,409

 

208,437

Preferred shares class "B"

 

360

 

360

   

208,769

 

208,797

         

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

 

273,824

 

273,796

   

  

 

 

Distribution of plus income, by class

 

  

 

 

Common shares

 

1,384,417

 

181,793

Preferred shares class "A"

 

1,053,752

 

138,396

   

2,438,169

 

320,189

   

 

 

 

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

 

 

 

 

Common shares

 

1,658,241

 

455,589

Preferred shares class "A"

 

1,262,161

 

346,833

Preferred shares class "B"

 

360

 

360

   

2,920,762

 

802,782

         

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

       

Common shares

 

451,668,652

 

451,668,652

Preferred shares class "A"

(i)

343,788,633

 

343,848,120

Preferred shares class "B"

 

593,818

 

593,818

   

796,051,103

 

796,110,590

         

Profit per share (in R$)

       

Common shares

 

3.6714

 

1.0087

Preferred shares class "A"

 

3.6713

 

1.0087

Preferred shares class "B"

 

0.6062

 

0.6062

 

(i)         Calculation of weighted average of outstanding shares at the beginning of the period, adjusted by the number of shares repurchased during the period ended September 30, 2015, multiplied by a weighted time factor:

 

     

Preferred shares class "A"

     

Outstanding

 

Weighted

 

Note

 

shares

 

average

 

 

 

 

 

 

Balance at December 31, 2014

 

 

343,848,120

 

343,848,120

 

 

 

 

 

 

Repurchase of treasury shares

21(b)

 

(80,000)

 

(59,487)

 

 

 

 

 

 

Balance at September 30, 2015

 

 

343,768,120

 

343,788,633

 

47

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

23.                   Net sales revenues

 

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

 

     

Consolidated

 

Parent company

     

Sep/2015

 

Sep/2014

 

Sep/2015

 

Sep/2014

Sales revenue

               
 

Domestic market

 

23,238,104

 

24,754,843

 

22,401,365

 

17,247,160

 

Foreign market

 

16,777,831

 

14,916,568

 

7,255,276

 

5,572,950

     

40,015,935

 

39,671,411

 

29,656,641

 

22,820,110

Sales deductions

     

  

     

  

 

Taxes

 

(4,821,131)

 

(4,977,136)

 

(4,325,303)

 

(3,061,261)

 

Sales returns

 

(244,088)

 

(274,578)

 

(222,096)

 

(183,181)

     

(5,065,219)

 

(5,251,714)

 

(4,547,399)

 

(3,244,442)

                   

Net sales revenue

 

34,950,716

 

34,419,697

 

25,109,242

 

19,575,668

 

24.                   Financial results

    

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

 

     

Consolidated

 

Parent company

     

Sep/2015

 

Sep/2014

 

Sep/2015

 

Sep/2014

Financial incomes

               
 

Interest income

 

312,700

 

216,273

 

202,696

 

195,409

 

Monetary variations

 

100,343

 

38,734

 

80,489

 

37,919

 

Exchange rate variations

 

1,162,524

 

234,822

 

2,860,250

 

176,960

 

Other

 

41,967

 

27,397

 

28,009

 

22,266

     

1,617,534

 

517,226

 

3,171,444

 

432,554

                   

Financial expenses

               
 

Interest expenses

 

(1,253,053)

 

(924,449)

 

(1,359,960)

 

(921,169)

 

Monetary variations

 

(274,616)

 

(238,987)

 

(274,723)

 

(239,263)

 

Exchange rate variations

 

(752,326)

 

(232,032)

 

(2,013,197)

 

(84,940)

 

Inflation adjustments on fiscal debts

 

(37,633)

 

(104,658)

 

(33,185)

 

(85,763)

 

Discounts granted

 

(109,835)

 

(82,368)

 

(64,077)

 

(32,778)

 

Loans transaction costs - amortization

 

(48,841)

 

(26,277)

 

(3,838)

 

(4,104)

 

Adjustment to present value - appropriation

 

(384,680)

 

(418,284)

 

(355,017)

 

(315,576)

 

Other

 

(135,388)

 

(159,980)

 

(66,821)

 

(63,811)

     

(2,996,372)

 

(2,187,035)

 

(4,170,818)

 

(1,747,404)

                   

Total

 

(1,378,838)

 

(1,669,809)

 

(999,374)

 

(1,314,850)

 
   

Consolidated

 

Parent company

   

Sep/2015

 

Sep/2014

 

Sep/2015

 

Sep/2014

Interest income

               

Held for sale

 

73,564

 

21,537

 

28,830

 

21,537

Loans and receivables

 

147,246

 

126,244

 

132,841

 

119,019

Held-to-maturity

 

25,889

 

25,213

 

25,889

 

25,213

   

246,699

 

172,994

 

187,560

 

165,769

Other assets not classifiable

 

66,001

 

43,279

 

15,136

 

29,640

Total

 

312,700

 

216,273

 

202,696

 

195,409

 

48

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

25.                   Expenses by nature

 

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

 

   

Consolidated

 

Parent company

   

Sep/2015

 

Sep/2014

 

Sep/2015

 

Sep/2014

                 

Raw materials other inputs

 

(22,938,848)

 

(25,942,381)

 

(15,810,681)

 

(14,612,748)

Personnel expenses

 

(1,752,372)

 

(1,603,458)

 

(1,234,196)

 

(1,004,745)

Outsourced services

 

(1,164,547)

 

(1,265,971)

 

(875,084)

 

(722,756)

Tax expenses

 

(10,419)

 

(6,801)

 

(6,305)

 

(4,711)

Depreciation, amortization and depletion

 

(1,574,343)

 

(1,519,392)

 

(1,327,692)

 

(945,656)

Freights

 

(1,335,933)

 

(1,124,833)

 

(950,334)

 

(719,735)

Other operating income (expenses), net

 

(622,362)

 

(223,451)

 

(409,750)

 

(95,467)

Total

 

(29,398,824)

 

(31,686,287)

 

(20,614,042)

 

(18,105,818)

 

49

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

26.                   Segment information

 

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

 

     

 

 

 

 

 

 

 

 

 

 

 

 

Sep/2015

                 

Operating expenses

   
     

Net

 

Cost of

     

Selling, general

 

Results from

 

Other operating

   
     

sales

 

products

 

Gross

 

and distribuition

 

equity

 

income

 

Operating

     

revenue

 

sold

 

profit

 

expenses

 

investments

 

(expenses), net

 

profit (loss)

Reporting segments

                           
 

Basic petrochemicals

 

17,972,314

 

(14,806,597)

 

3,165,717

 

(456,781)

 

  

 

(19,260)

 

2,689,676

 

Polyolefins

 

15,200,722

 

(11,801,749)

 

3,398,973

 

(876,621)

 

  

 

(68,205)

 

2,454,147

 

Vinyls

 

2,055,969

 

(1,847,439)

 

208,530

 

(160,865)

 

  

 

15,076

 

62,741

 

USA and Europe

 

5,876,449

 

(5,117,181)

 

759,268

 

(307,155)

 

   

 

1,859

 

453,972

 

Chemical distribuition

 

638,611

 

(499,976)

 

138,635

 

(91,433)

 

  

 

(3,000)

 

44,202

Total

 

41,744,065

 

(34,072,942)

 

7,671,123

 

(1,892,855)

 

   

 

(73,530)

 

5,704,738

                               

Other segments

(i)

442,469

 

(446,861)

 

(4,392)

 

(64,677)

 

   

 

(60,848)

 

(129,917)

Corporate unit

 

  

 

   

 

   

 

101,938

 

1,701

 

(30,374)

 

73,265

                             

 

Braskem consolidated before
eliminations and reclassifications

 

42,186,534

 

(34,519,803)

 

7,666,731

 

(1,855,594)

 

1,701

 

(164,752)

 

5,648,086

                               

Eliminations and reclassifications

 

(7,235,818)

 

7,141,325

 

(94,493)

 

   

 

   

 

  

 

(94,493)

         

 

     

 

     

 

   

Total

 

34,950,716

 

(27,378,478)

 

7,572,238

 

(1,855,594)

 

1,701

 

(164,752)

 

5,553,593

                               
                               
     

 

 

 

 

 

 

 

 

 

 

 

 

Sep/2014

                 

Operating expenses

   
     

Net

 

Cost of

     

Selling, general

 

Results from

 

Other operating

   
     

sales

 

products

 

Gross

 

and distribuition

 

equity

 

income

 

Operating

     

revenue

 

sold

 

profit

 

expenses

 

investments

 

(expenses), net

 

profit (loss)

Reporting segments

                           
 

Basic petrochemicals

 

19,148,784

 

(17,242,525)

 

1,906,259

 

(500,791)

 

  

 

213,222

(ii)

1,618,690

 

Polyolefins

 

13,825,412

 

(11,821,667)

 

2,003,745

 

(704,435)

 

  

 

(28,546)

 

1,270,764

 

Vinyls

 

2,016,653

 

(1,895,541)

 

121,112

 

(141,135)

 

  

 

25,955

 

5,932

 

USA and Europe

 

5,930,584

 

(5,529,119)

 

401,465

 

(227,301)

 

  

 

21,593

 

195,757

 

Chemical distribuition

 

640,841

 

(534,898)

 

105,943

 

(76,672)

 

  

 

(10,405)

 

18,866

Total

 

41,562,274

 

(37,023,750)

 

4,538,524

 

(1,650,334)

 

  

 

221,819

 

3,110,009

                               

Other segments

(i)

272,927

 

(196,896)

 

76,031

 

(113,910)

 

  

 

(260)

 

(38,139)

Corporate unit

 

   

 

   

 

  

 

(54,333)

 

317

 

(113,813)

 

(167,829)

                             

 

Braskem consolidated before
eliminations and reclassifications

 

41,835,201

 

(37,220,646)

 

4,614,555

 

(1,818,577)

 

317

 

107,746

 

2,904,041

                               

Eliminations and reclassifications

 

(7,415,504)

 

7,245,190

 

(170,314)

 

   

 

   

 

   

 

(170,314)

                 

 

           

Total

 

34,419,697

 

(29,975,456)

 

4,444,241

 

(1,818,577)

 

317

 

107,746

 

2,733,727

  

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

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

50

 


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2015

All amounts in thousands, unless otherwise stated

 

27.                   Subsequent event

 

Incident at the Petrochemical Complex in Capuava, Mauá (SP)

 

On October 14, 2015, there was an incident at the industrial unit located at the Petrochemical Complex of Capuava in the city of Mauá, state of São Paulo. All the safety procedures were taken and the unit has been shut down as a preventive measure. The Company continues investigating the possible impacts.

 

 

             

 

51

 

SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: November 6, 2015
  BRASKEM S.A.
 
 
  By:      /s/     Mário Augusto da Silva
 
    Name: Mário Augusto da Silva
    Title: Chief Financial Officer

 

FORWARD-LOOKING STATEMENTS

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