bakitr3q16_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, 2016

(Commission File No. 1-14862 )

 

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


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



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

Form 20-F ___X___       Form 40-F ______

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

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

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

Yes ______       No ___X___

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


 
 

Braskem S.A.

Quarterly Information (ITR) at

September 30, 2016

and Independent Auditors’ Report Review

 


 
Report on review of interim financial information

 

 

To Shareholders, Members of the Board and Management

Braskem S.A.

Camaçari - Bahia

 

 

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Braskem S.A. (the “Company”) included in the Quarterly Financial Information for the quarter ended September 30, 2016, which comprises the balance sheet as of September 30, 2016, the statements of profit or loss and comprehensive income for the three-month and 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 Reporting and the consolidated interim financial information in accordance with CPC 21(R1) and international standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB, as well as for the presentation of this quarterly information in accordance with the standards issued by CVM - Brazilian Securities and Exchange Commission, applicable to the preparation of interim financial information. Our responsibility is to express a conclusion on this interim financial information based on our review.

 

Scope of review

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

 

Conclusion on the individual interim financial information

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

 

 


 
 

Conclusion on the consolidated interim financial information

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

 

Emphasis of a matter

The Notes 2.4 and 19 (a), (b) and (c) to the interim financial information disclose that, as a result of the progress in the investigation process of the operation called “Lava Jato”, specialized law firms identified that the Company made, during the years from 2011 to 2014, payments for the services of companies located abroad, without evidence of the effective delivery of such services, which resulted in tax adjustments to the interim financial information in the amount of R$ 284,641 thousand. They also disclose that, due to the matters that are under independent internal investigation, negotiations with the competent authorities are in progress, among which are the Department of Justice (DoJ) and the Securities and Exchange Commission (SEC), and the class action filed in the US Courts. Considering the current stage of this matter, it is not possible for the Company to reliably estimate the potential losses to be recorded in view of these negotiations and the class action, and, accordingly, no provision was recorded in the interim financial information. Our conclusion is not qualified in respect of this matter.

 

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

 

 

São Paulo, November 9, 2016

 

 

KPMG Auditores Independentes

CRC 2SP014428/O-6

Original report in portuguese signed by

Anselmo Neves Macedo

Accountant CRC 1SP160482/O-6

 

 


 
 

Braskem S.A.

 

Balance sheet

at September 30, 2016

All amounts in thousands of reais                                                                                                                                      

 

 

  

                     
       

Consolidated

 

Parent company

Assets

Note

 

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

   

2.4

     

Revised

     

Revised

Current assets

                 
 

Cash and cash equivalents

3

 

8,200,168

 

7,439,723

 

5,320,288

 

4,773,251

 

Financial investments

4

 

433,009

 

1,172

 

699

 

1,172

 

Trade accounts receivable

5

 

2,189,805

 

2,735,144

 

1,756,433

 

2,526,510

 

Inventories

6

 

4,873,736

 

5,517,206

 

3,302,685

 

4,131,128

 

Taxes recoverable

8

 

804,454

 

1,272,004

 

361,138

 

762,824

 

Dividends and interest on capital

7

     

1,998

 

6,030

 

87,655

 

Prepaid expenses

   

140,304

 

166,170

 

110,181

 

139,668

 

Related parties

7

     

10,507

 

32,962

 

118,661

 

Derivatives operations

14.3

 

17,053

 

53,662

 

17,053

 

12,616

 

Other assets

   

217,813

 

300,901

 

137,900

 

248,488

       

 

 

 

 

 

 

 

       

16,876,342

 

17,498,487

 

11,045,369

 

12,801,973

                     

Non-current assets

                 
 

Financial investments

4

 

   

46,193

 

   

46,193

 

Trade accounts receivable

5

 

18,884

 

19,822

 

2,845,629

 

4,279,433

 

Advances to suppliers

6

 

65,300

 

135,046

 

65,300

 

135,046

 

Taxes recoverable

8

 

993,936

 

1,304,056

 

889,014

 

1,198,301

 

Deferred income tax and social contribution

16(c)

 

1,437,580

 

3,196,239

 

32,541

 

2,149,086

 

Judicial deposits

   

269,221

 

277,093

 

260,751

 

268,572

 

Related parties

7

 

322,486

 

144,633

 

299,720

 

124,645

 

Insurance claims

   

71,345

 

63,199

 

71,345

 

60,778

 

Derivatives operations

14.3

     

12,280

       
 

Other assets

   

287,151

 

298,057

 

132,157

 

125,898

 

Investments

9(b)

 

98,209

 

86,354

 

5,053,173

 

4,593,775

 

Property, plant and equipment

10

 

29,844,159

 

33,961,963

 

15,899,804

 

16,542,078

 

Intangible assets

11

 

2,818,208

 

2,887,604

 

2,525,050

 

2,572,341

       

 

 

 

 

 

 

 

       

36,226,479

 

42,432,539

 

28,074,484

 

32,096,146

                     

Total assets

   

53,102,821

 

59,931,026

 

39,119,853

 

44,898,119

 

 

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

1

 


 
 

Braskem S.A.

 

Balance sheet

at September 30, 2016

All amounts in thousands of reais

Continued

                                                                                               

 
                     
       

Consolidated

 

Parent company

Liabilities and shareholders' equity

Note

 

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

   

2.4

     

Revised

     

Revised

Current liabilities

                 
 

Trade payables

   

7,165,374

 

11,698,695

 

8,947,087

 

9,557,676

 

Borrowings

12

 

2,093,926

 

1,968,540

 

2,255,147

 

2,567,124

 

Project finance

13

 

856,060

 

302,266

       
 

Derivatives operations

14.3

 

20,464

 

57,760

 

735

 

8,351

 

Payroll and related charges

   

507,920

 

605,059

 

393,348

 

446,125

 

Taxes payable

15

 

1,047,290

 

982,873

 

694,865

 

459,518

 

Dividends

20(b)

 

1,002,082

 

753,668

 

1,002,082

 

753,668

 

Advances from customers

17

 

184,987

 

119,680

 

18,212

 

44,528

 

Sundry provisions

18

 

71,665

 

93,942

 

55,736

 

67,190

 

Accounts payable to related parties

7

         

3,008,819

 

4,297,735

 

Other payables

   

447,005

 

337,959

 

280,277

 

207,730

       

 

 

 

 

 

 

 

       

13,396,773

 

16,920,442

 

16,656,308

 

18,409,645

Non-current liabilities

                 
 

Trade payables

   

174,858

 

57,148

 

1,731,131

 

3,420,281

 

Borrowings

12

 

20,930,017

 

25,370,260

 

6,694,466

 

8,207,012

 

Project finance

13

 

9,695,197

 

11,975,167

       
 

Derivatives operations

14.3

 

972,042

 

1,184,741

 

873,249

 

1,184,741

 

Taxes payable

15

 

29,767

 

26,716

 

29,638

 

25,825

 

Accounts payable to related parties

7

         

6,869,173

 

10,905,207

 

Non-controlling loan in Braskem Idesa

   

1,597,726

 

1,538,784

       
 

Deferred income tax and social contribution

16(c)

 

662,848

 

731,241

       
 

Post-employment benefits

   

141,912

 

154,707

 

54,166

 

54,166

 

Provision for losses on subsidiaries

           

89,439

 

137,013

 

Advances from customers

17

 

221,332

 

31,116

     

12,813

 

Sundry provisions

18

 

793,459

 

653,972

 

712,805

 

571,349

 

Other payables

   

93,038

 

217,502

 

5,759

 

167,060

       

 

 

 

 

 

 

 

       

35,312,196

 

41,941,354

 

17,059,826

 

24,685,467

                     

Shareholders' equity

                 
 

Capital

20

 

8,043,222

 

8,043,222

 

8,043,222

 

8,043,222

 

Capital reserve

   

232,430

 

232,430

 

232,430

 

232,430

 

Revenue reserves

   

1,634,655

 

2,882,019

 

1,634,655

 

2,882,019

 

Other comprehensive income

   

(6,323,673)

 

(9,085,256)

 

(6,323,673)

 

(9,085,256)

 

Treasury shares

   

(49,819)

 

(49,819)

 

(927)

 

(927)

 

Retained (loss) earnings

   

1,818,012

 

(268,481)

 

1,818,012

 

(268,481)

       

 

 

 

 

 

 

 

 

Total attributable to the Company's shareholders

   

5,354,827

 

1,754,115

 

5,403,719

 

1,803,007

                     
 

Non-controlling interest in Braskem Idesa

   

(960,975)

 

(684,885)

 

 

 

 

                     
       

4,393,852

 

1,069,230

 

5,403,719

 

1,803,007

                     

Total liabilities and shareholders' equity

   

53,102,821

 

59,931,026

 

39,119,853

 

44,898,119

 

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, 2016

All amounts in thousands of reais, except for earnings per share

Continued

 

     

         

Consolidated

                       
     

Note

 

3Q2016

 

YTD2016

 

3Q2015

 

YTD2015

     

2.4

         

Revised

 

Revised

Net sales revenue

 

22

 

12,162,428

 

36,220,543

 

13,163,620

 

34,950,716

 

Cost of products sold

     

(8,929,357)

 

(26,486,061)

 

(9,960,382)

 

(27,378,478)

                       

Gross profit

     

3,233,071

 

9,734,482

 

3,203,238

 

7,572,238

                       

Income (expenses)

                   
 

Selling and distribution

     

(376,292)

 

(1,051,707)

 

(293,776)

 

(816,167)

 

General and administrative

     

(393,046)

 

(1,115,323)

 

(322,669)

 

(919,552)

 

Research and development

     

(37,219)

 

(119,847)

 

(37,718)

 

(119,875)

 

Results from equity investments

 

9(c)

 

9,800

 

23,177

 

(8,038)

 

1,701

 

Other income (expenses), net

 

23   

(132,309)

 

(322,992)

 

(75,004)

 

(164,752)

                       
         

2,304,005

 

7,147,790

 

2,466,033

 

5,553,593

                       

Financial results

 

24

               
 

Financial expenses

     

(1,351,444)

 

(4,090,549)

 

(1,146,961)

 

(3,012,975)

 

Financial income

     

208,587

 

(423,447)

 

966,877

 

1,617,534

                       
         

(1,142,857)

 

(4,513,996)

 

(180,084)

 

(1,395,441)

                       

Profit before income tax and

                   

social contribution

     

1,161,148

 

2,633,794

 

2,285,949

 

4,158,152

                       
 

Current and deferred income tax and social contribution

 

16(a)

 

(343,126)

 

(799,973)

 

(810,484)

 

(1,434,382)

                       

Profit for the period

     

818,022

 

1,833,821

 

1,475,465

 

2,723,770

 

                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, 2016

All amounts in thousands of reais, except for earnings per share

Continued

 

 

                       
         

 

 

 

 

 

 

Parent company

                       
     

Note

 

3Q2016

 

YTD2016

 

3Q2015

 

YTD2015

     

2.4

         

Revised

 

Revised

Net sales revenue

 

22

 

8,961,293

 

26,653,802

 

9,782,169

 

25,109,242

 

Cost of products sold

     

(6,923,100)

 

(20,735,565)

 

(7,206,375)

 

(19,292,455)

                       

Gross profit

     

2,038,193

 

5,918,237

 

2,575,794

 

5,816,787

                       

Income (expenses)

                   
 

Selling and distribution

     

(250,255)

 

(702,377)

 

(212,289)

 

(590,095)

 

General and administrative

     

(202,468)

 

(605,166)

 

(217,234)

 

(640,225)

 

Research and development

     

(25,265)

 

(75,983)

 

(22,049)

 

(74,075)

 

Results from equity investments

 

9(c)

 

352,063

 

1,419,933

 

140,643

 

597,700

 

Other income (expenses), net

 

   

(79,954)

 

(213,441)

 

(21,962)

 

(17,192)

                       
         

1,832,314

 

5,741,203

 

2,242,903

 

5,092,900

                       

Financial results

 

24

               
 

Financial expenses

     

(922,382)

 

(2,304,508)

 

(2,023,278)

 

(4,187,421)

 

Financial income

     

236,169

 

(1,058,438)

 

2,075,919

 

3,171,444

                       
         

(686,213)

 

(3,362,946)

 

52,641

 

(1,015,977)

                       

Profit before income tax and

                   

social contribution

     

1,146,101

 

2,378,257

 

2,295,544

 

4,076,923

                       
 

Current and deferred income tax and social contribution

 

16(a)

 

(256,668)

 

(312,915)

 

(728,496)

 

(1,172,764)

                       

Profit for the period

     

889,433

 

2,065,342

 

1,567,048

 

2,904,159

 

 

 

 

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, 2016

All amounts in thousands of reais, except for earnings per share

Continued

 

         

Consolidated

                       
     

Note

 

3Q2016

 

YTD2016

 

3Q2015

 

YTD2015

     

2.4

         

Revised

 

Revised

Profit for the period

     

818,022

 

1,833,821

 

1,475,465

 

2,723,770

                       

Other comprehensive income or loss:

                   

Items that will be reclassified subsequently to profit or loss

                   
 

Fair value of cash flow hedge

     

(13,927)

 

165,904

 

(465,466)

 

(737,095)

 

Income tax and social contribution

     

5,660

 

(62,647)

 

152,060

 

243,864

 

Fair value of cash flow hedge from jointly-controlled - RPR

     

6,493

 

(6,272)

 

8,162

 

8,162

         

(1,774)

 

96,985

 

(305,244)

 

(485,069)

                       
 

Exchange variation of foreign sales hedge

 

14.4(a.i)

 

(226,015)

 

4,207,644

 

(5,880,819)

 

(8,897,247)

 

Sales Hedge - transfer to profit or loss

 

14.4(a.i)

 

267,896

 

1,035,139

 

 

 

 

 

Income tax and social contribution on exchange variation

     

(14,239)

 

(1,782,546)

 

1,999,478

 

3,025,064

 

Exchange variation of foreign sales hedge - Braskem Idesa

 

14.4(a.ii)

 

(306,283)

 

(1,400,255)

 

(1,277,240)

 

(1,842,976)

 

Sales Hedge - transfer to profit or loss - Braskem Idesa

 

14.4(a.ii)

 

21,067

 

35,364

 

 

 

 

 

Income tax on exchange variation - Braskem Idesa

     

82,010

 

410,202

 

383,172

 

552,893

         

(175,564)

 

2,505,548

 

(4,775,409)

 

(7,162,266)

                       
 

Foreign subsidiaries currency translation adjustment

     

159,621

 

135,632

 

626,692

 

927,934

                       
 

Total

     

(17,717)

 

2,738,165

 

(4,453,961)

 

(6,719,401)

                       

Total comprehensive income (loss) for the period

     

800,305

 

4,571,986

 

(2,978,496)

 

(3,995,631)

 

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, 2016

All amounts in thousands of reais, except for earnings per share

Continued

 

 

         

Parent company

                       
     

Note

 

3Q2016

 

YTD2016

 

3Q2015

 

YTD2015

     

2.4

         

Revised

 

Revised

Profit for the period

     

889,433

 

2,065,342

 

1,567,048

 

2,904,159

                       

Other comprehensive income or loss:

                   

Items that will be reclassified subsequently to profit or loss

                   
 

Fair value of cash flow hedge

     

(37,057)

 

321,896

 

(310,511)

 

(568,387)

 

Income tax and social contribution

     

12,599

 

(109,445)

 

105,574

 

193,252

 

Fair value of cash flow hedge - Braskem Idesa

     

17,349

 

(116,993)

 

(116,217)

 

(126,531)

 

Income tax and social contribution

     

(5,205)

 

35,098

 

34,865

 

37,959

 

Fair value of cash flow hedge from jointly-controlled - RPR

     

6,493

 

(6,272)

 

8,162

 

8,162

         

(5,821)

 

124,284

 

(278,127)

 

(455,545)

                       
 

Exchange variation of foreign sales hedge

 

14.4(a.i)

 

(226,015)

 

4,207,644

 

(5,880,819)

 

(8,897,247)

 

Sales Hedge - transfer to profit or loss

 

14.4(a.i)

 

267,896

 

1,035,139

 
 

Income tax and social contribution on exchange variation

     

(14,239)

 

(1,782,546)

 

1,999,478

 

3,025,064

 

Exchange variation of foreign sales hedge - Braskem Idesa

 

14.4(a.ii)

 

(229,712)

 

(1,050,191)

 

(957,930)

 

(1,382,232)

 

Sales Hedge - transfer to profit or loss - Braskem Idesa

 

14.4(a.ii)

 

15,800

 

26,523

 
 

Income tax on exchange variation - Braskem Idesa

     

61,507

 

307,651

 

287,379

 

414,670

         

(124,763)

 

2,744,220

 

(4,551,892)

 

(6,839,745)

                       
 

Foreign subsidiaries currency translation adjustment

     

130,205

 

(85,770)

 

638,629

 

934,483

                       
 

Total

     

(379)

 

2,782,734

 

(4,191,390)

 

(6,360,807)

                       

Total comprehensive income (loss) for the period

     

889,054

 

4,848,076

 

(2,624,342)

 

(3,456,648)

                       
                       
                       
                 

Parent company

                 

YTD2016

 

YTD2015

     

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$)

 

21

               

(expressed in reais)

                   
 

Earnings per share - common

             

2.5960

 

3.6505

 

Earnings per share - preferred shares class "A"

             

2.5960

 

3.6505

 

Earnings per share - preferred shares class "B"

             

0.6069

 

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

     

Retained

 

Braskem

 

Non-controlling

 

Total

         

Capital

 

Legal

 

Retained

 

dividends

 

comprehensive

 

Treasury

 

(loss)

 

shareholders'

 

interest in

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

earnings

 

proposed

 

income

 

shares

 

earnings

 

interest

 

Braskem Idesa

 

equity

                                 

Revised

           
                                               

At December 31, 2014

2.4

 

8,043,222

 

232,430

 

71,542

 

394,121

 

270,517

 

(2,924,057)

 

(48,892)

 

(235,622)

 

5,803,261

 

(144,533)

 

5,658,728

                                               
                                               

Comprehensive income for the period:

                                             

Profit for the period

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,904,159

 

2,904,159

 

(180,389)

 

2,723,770

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)

 

 

 

2,904,159

 

(3,456,648)

 

(538,983)

 

(3,995,631)

                                               

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

   

 

 

 

 

 

 

 

 

 

 

 

 

(927)

 

 

 

(927)

 

 

 

(927)

Additional dividends proposed

   

 

 

 

 

 

 

 

 

(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)

 

2,689,690

 

2,075,040

 

(683,516)

 

1,391,524

                                               

At December 31, 2015

2.4

 

8,043,222

 

232,430

 

229,992

 

2,404,663

 

247,364

 

(9,085,256)

 

(49,819)

 

(268,481)

 

1,754,115

 

(684,885)

 

1,069,230

                                               

Comprehensive income for the period:

                                             

Profit for the period

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,065,342

 

2,065,342

 

(231,521)

 

1,833,821

Exchange variation of foreign sales hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

2,744,220

 

 

 

 

 

2,744,220

 

(238,672)

 

2,505,548

Fair value of cash flow hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

124,284

 

 

 

 

 

124,284

 

(27,299)

 

96,985

Foreign currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

(85,770)

 

 

 

 

 

(85,770)

 

221,402

 

135,632

     

 

 

 

 

 

 

 

 

 

 

2,782,734

 

 

 

2,065,342

 

4,848,076

 

(276,090)

 

4,571,986

                                               

Equity valuation adjustments:

                                             

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

   

 

 

 

 

 

 

 

 

 

 

(20,427)

 

 

 

20,427

 

 

 

 

 

 

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

   

 

 

 

 

 

 

 

 

 

 

(724)

 

 

 

724

 

 

 

 

 

 

     

 

 

 

 

 

 

 

 

 

 

(21,151)

 

 

 

21,151

 

 

 

 

 

 

                                               

Contributions to shareholders:

20(b)

                                           

Additional dividends proposed

   

 

 

 

 

 

 

 

 

(247,364)

 

 

 

 

 

 

 

(247,364)

 

 

 

(247,364)

Interim dividends approved by Board of Directors

   

 

 

 

 

 

 

(1,000,000)

 

 

 

 

 

 

 

 

 

(1,000,000)

 

 

 

(1,000,000)

     

 

 

 

 

 

 

(1,000,000)

 

(247,364)

 

 

 

 

 

 

 

(1,247,364)

 

 

 

(1,247,364)

                                               

At September 30, 2016

   

8,043,222

 

232,430

 

229,992

 

1,404,663

 

 

 

(6,323,673)

 

(49,819)

 

1,818,012

 

5,354,827

 

(960,975)

 

4,393,852

 

 

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

     

Retained

 

Total

         

Capital

 

Legal

 

Retained

 

dividends

 

comprehensive

 

Treasury

 

(loss)

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

earnings

 

proposed

 

income

 

shares

 

earnings

 

equity

                                 

Revised

   
                                       

At December 31, 2014 (revised)

2.4

 

8,043,222

 

232,430

 

71,542

 

394,121

 

270,517

 

(2,924,057)

 

 

 

(235,622)

 

5,852,153

                                       

Comprehensive income for the period:

                                     

Profit for the period

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,904,159

 

2,904,159

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)

 

 

 

2,904,159

 

(3,456,648)

                                       

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

   

 

 

 

 

 

 

 

 

 

 

 

 

(927)

 

 

 

(927)

Additional dividends proposed

   

 

 

 

 

 

 

 

 

(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)

 

2,689,690

 

2,123,932

                                       

At December 31, 2015

2.4

 

8,043,222

 

232,430

 

229,992

 

2,404,663

 

247,364

 

(9,085,256)

 

(927)

 

(268,481)

 

1,803,007

                                       

Comprehensive income for the period:

                                     

Profit for the period

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,065,342

 

2,065,342

Exchange variation of foreign sales hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

2,744,220

 

 

 

 

 

2,744,220

Fair value of cash flow hedge, net of taxes

   

 

 

 

 

 

 

 

 

 

 

124,284

 

 

 

 

 

124,284

Foreign currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

(85,770)

 

 

 

 

 

(85,770)

     

 

 

 

 

 

 

 

 

 

 

2,782,734

 

 

 

2,065,342

 

4,848,076

                                       

Equity valuation adjustments:

                                     

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

   

 

 

 

 

 

 

 

 

 

 

(20,427)

 

 

 

20,427

 

 

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

   

 

 

 

 

 

 

 

 

 

 

(724)

 

 

 

724

 

 

     

 

 

 

 

 

 

 

 

 

 

(21,151)

 

 

 

21,151

 

 

                                       

Contributions to shareholders:

20(b)

                                   

Additional dividends proposed

   

 

 

 

 

 

 

 

 

(247,364)

 

 

 

 

 

 

 

(247,364)

Interim dividends approved by Board of Directors

   

 

 

 

 

 

 

(1,000,000)

 

 

 

 

 

 

 

 

 

(1,000,000)

     

 

 

 

 

 

 

(1,000,000)

 

(247,364)

 

 

 

 

 

 

 

(1,247,364)

                                       

At September 30, 2016

   

8,043,222

 

232,430

 

229,992

 

1,404,663

 

 

 

(6,323,673)

 

(927)

 

1,818,012

 

5,403,719

 

 

 

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

8

 


 
 

Braskem S.A.

 

Statement of cash flows

at September 30, 2016

All amounts in thousands of reais

 

  

 

                     
       

Consolidated

 

Parent company

   

Note

 

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

   

2.4

     

Revised

     

Revised

Profit before income tax and social contribution

   

2,633,794

 

4,158,152

 

2,378,257

 

4,076,923

                     

Adjustments for reconciliation of profit

                 
 

Depreciation, amortization and depletion

   

1,966,757

 

1,574,343

 

1,552,065

 

1,327,692

 

Results from equity investments

9(c)

 

(23,177)

 

(1,701)

 

(1,419,933)

 

(597,700)

 

Interest and monetary and exchange variations, net

   

2,067,956

 

2,811,713

 

1,740,028

 

2,842,153

 

Other

   

16,610

 

11,190

 

17,141

 

7,686

       

 

 

 

 

 

 

 

       

6,661,940

 

8,553,697

 

4,267,558

 

7,656,754

                     

Changes in operating working capital

                 
 

Held-for-trading financial investments

   

(408,348)

 

14,207

 

18,550

 

23,842

 

Trade accounts receivable

   

545,846

 

(650,156)

 

2,203,767

 

(2,774,321)

 

Inventories

   

701,999

 

97,992

 

788,046

 

95,739

 

Taxes recoverable

   

993,223

 

543,182

 

775,975

 

307,184

 

Prepaid expenses

   

25,866

 

33,919

 

29,487

 

50,175

 

Other receivables

   

(66,964)

 

(25,647)

 

119,784

 

102,992

 

Trade payables

   

(2,999,940)

 

(2,695,881)

 

(884,068)

 

(1,539,287)

 

Taxes payable

   

154,230

 

417,367

 

150,798

 

134,460

 

Advances from customers

   

255,523

 

(12,006)

 

(26,316)

 

(15,487)

 

Sundry provisions

   

117,210

 

(57,130)

 

130,002

 

(52,941)

 

Other payables

   

(18,058)

 

325,696

 

(113,175)

 

(387,003)

       

 

 

 

 

 

 

 

Cash from operations

   

5,962,527

 

6,545,240

 

7,460,408

 

3,602,107

                     
 

Interest paid

   

(1,093,878)

 

(675,960)

 

(359,799)

 

(295,498)

 

Income tax and social contribution paid

   

(847,012)

 

(89,006)

 

(65,002)

 

(32,874)

       

 

 

 

 

 

 

 

Net cash generated by operating activities

   

4,021,637

 

5,780,274

 

7,035,607

 

3,273,735

                     

Proceeds from the sale of fixed assets

   

431

 

1,245

 

114

 

568

Acquisitions to property, plant and equipment

(i)

 

(2,002,210)

 

(2,936,945)

 

(759,784)

 

(687,382)

Acquisitions of intangible assets

   

(20,909)

 

(12,590)

 

(20,620)

 

(12,572)

Premium in the dollar put option

14.3.1(a.i)

 

(4,856)

 

 

 

(4,856)

 

 

Held-for-maturity financial investments

   

38,353

 

(11)

 

38,353

 

(11)

       

 

 

 

 

 

 

 

Net cash used in investing activities

   

(1,989,191)

 

(2,948,301)

 

(746,793)

 

(699,397)

                     

Short-term and Long-term debit

                 
 

Obtained borrowings

   

2,821,945

 

4,505,278

 

2,787,182

 

1,934,729

 

Payment of borrowings

   

(3,755,480)

 

(4,947,701)

 

(3,963,058)

 

(3,376,103)

Project finance

13

 

 

 

 

 

 

 

 

 

Obtained borrowings

   

503,921

 

1,406,947

 

 

 

 

 

Payment of borrowings

   

(370,041)

 

(410,397)

 

 

 

 

Related parties

   

 

 

 

 

 

 

 

 

Obtained loans

   

 

 

 

 

260,101

 

1,105,628

 

Payment of loans

   

 

 

 

 

(3,827,017)

 

(906,880)

 

Transactions current active

   

 

 

 

 

 

 

1,766

Dividends paid

   

(998,985)

 

(482,114)

 

(998,985)

 

(482,114)

Repurchase of treasury shares

   

 

 

(927)

 

 

 

(927)

       

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

   

(1,798,640)

 

71,086

 

(5,741,777)

 

(1,723,901)

                     

Exchange variation on cash of foreign subsidiaries

   

526,639

 

(549,495)

 

 

 

 

       

 

 

 

 

 

 

 

Increase in cash and cash equivalents

   

760,445

 

2,353,564

 

547,037

 

850,437

                     

Represented by

                 
 

Cash and cash equivalents at the beginning of the period

   

7,439,723

 

3,993,359

 

4,773,251

 

2,416,288

 

Cash and cash equivalents at the end of the period

   

8,200,168

 

6,346,923

 

5,320,288

 

3,266,725

       

 

 

 

 

 

 

 

Increase in cash and cash equivalents

   

760,445

 

2,353,564

 

547,037

 

850,437

                     

 

(i)    Includes capitalized financial charges paid: Sep/2016 – Consolidated – R$270,235 and Parent Company – R$51,153.

 

 

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

9

 


 
 

Braskem S.A.

 

Statement of value added

at September 30, 2016

All amounts in thousands of reais

 

    

                     
       

Consolidated

 

Parent company

   

Nota

 

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

   

2.4

     

Revised

     

Revised

Revenue

   

41,606,240

 

39,613,725

 

32,023,733

 

29,426,934

 

Sale of goods, products and services

   

41,836,208

 

39,771,848

 

32,219,277

 

29,434,545

 

Other income (expenses), net

   

(165,763)

 

(120,738)

 

(135,422)

 

24,298

 

Allowance for doubtful accounts

   

(64,205)

 

(37,385)

 

(60,122)

 

(31,909)

Inputs acquired from third parties

   

(29,706,754)

 

(31,212,774)

 

(24,149,538)

 

(22,363,480)

 

Cost of products, goods and services sold

   

(28,272,128)

 

(30,217,176)

 

(23,160,177)

 

(21,539,091)

 

Material, energy, outsourced services and others

   

(1,386,408)

 

(987,702)

 

(944,893)

 

(815,658)

 

Impairment of assets

   

(48,218)

 

(7,896)

 

(44,468)

 

(8,731)

Gross value added

   

11,899,486

 

8,400,951

 

7,874,195

 

7,063,454

                     

Depreciation, amortization and depletion

   

(1,966,757)

 

(1,574,343)

 

(1,552,065)

 

(1,327,692)

                     

Net value added produced by the entity

   

9,932,729

 

6,826,608

 

6,322,130

 

5,735,762

                     

Value added received in transfer

   

(400,124)

 

1,619,433

 

361,825

 

3,769,217

 

Results from equity investments

   

23,177

 

1,701

 

1,419,933

 

597,700

 

Financial income

   

(423,447)

 

1,617,534

 

(1,058,438)

 

3,171,444

 

Other

   

146

 

198

 

330

 

73

                     

Total value added to distribute

   

9,532,605

 

8,446,041

 

6,683,955

 

9,504,979

                     
                     

Personnel

   

942,389

 

862,445

 

558,736

 

521,996

 

Direct compensation

   

735,252

 

666,985

 

412,572

 

386,418

 

Benefits

   

162,305

 

153,884

 

102,707

 

97,721

 

FGTS (Government Severance Pay Fund)

   

44,832

 

41,576

 

43,457

 

37,857

                     

Taxes, fees and contribuitions

   

2,497,978

 

1,670,220

 

1,621,867

 

1,738,330

 

Federal

   

1,160,726

 

1,465,314

 

484,541

 

1,264,444

 

State

   

1,315,940

 

186,824

 

1,125,696

 

464,218

 

Municipal

   

21,312

 

18,082

 

11,630

 

9,668

                     

Remuneration on third parties' capital

   

4,258,417

 

3,189,606

 

2,437,680

 

4,340,494

 

Financial expenses (including exchange variation)

   

4,077,669

 

2,999,646

 

2,295,104

 

4,182,144

 

Rentals

   

180,748

 

189,960

 

142,576

 

158,350

                     

Remuneration on own capital

   

1,833,821

 

2,723,770

 

2,065,672

 

2,904,159

 

Profit for the period

   

2,065,342

 

2,904,159

 

2,065,342

 

2,904,159

 

Dividends

   

 

 

 

 

330

 

 

 

Non-controlling interests in loss for the period

   

(231,521)

 

(180,389)

 

 

 

 

                     

Value added distributed

   

9,532,605

 

8,446,041

 

6,683,955

 

9,504,979

                     

 

 

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

 

10

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands, unless otherwise stated

 

1.                  Operations

 

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

 

(a)               Significant operating event which impacted these financial statements

 

In December 2015, began the start-up process of the petrochemical complex of Braskem Idesa S.A.P.I (“Braskem Idesa”) in Mexico, putting into operation the utilities area, followed by the cracker in March 2016. In April, it produced the first lot of polyethylene (“PE”). The complex houses a gas-based ethylene cracker and three polyethylene plants – two high-density and one low-density - with combined annual production of capacity of 1.05 million tons* of PE.

 

Braskem holds 75% indirect interest in Braskem Idesa and the remaining 25% pertains to Etileno XXI, S.A. de C.V.

 

* not reviewed

 

(b)               Net working capital

 

On September 30, 2016, net working capital at the Parent Company was negative R$5,610,939 (negative R$5,607,672 on December 31, 2015). On the other hand, consolidated net working capital was positive R$3,479,569 (positive R$578,045 on December 31, 2015).  The consolidated figures are used in the management of working capital, since the Company uses mechanisms to transfer funds between the companies efficiently without jeopardizing the fulfillment of the commitments of each of the entities forming the consolidated statements. For this reasons, any analysis of the Parent Company’s working capital will not reflect the actual liquidity position of the consolidated group.

 

2.                  Summary of significant accounting policies

 

There were no changes in the accounting practices used in the preparation of the Quarterly Information in relation to those presented in the December 31, 2015 financial statements.

 

2.1.            Basis of preparation

 

This Quarterly Information includes the nine-month period ended September 30, 2016 and should be read together with the financial statements of Braskem as of December 31, 2015, which were prepared and presented in accordance with accounting practices adopted in Brazil, including the pronouncements issued by the Brazilian Accounting Pronouncements Committee (CPC), and in accordance with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB).

 

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

 

11

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands, unless otherwise stated

 

Issue of these financial statements was authorized by the Executive Board on November 4, 2016.

 

2.1.1        Consolidated and parent company quarterly information

 

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

 

All relevant information related exclusively to the interim financial statements is presented herein and corresponds to the information used by the management.

 

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

 

12

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

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/2016

 

Dec/2015

Direct and Indirect subsidiaries

               

Alclor Química de Alagoas Ltda ("Alclor")

 

(i)

 

Brazil

 

 

100.00

Braskem America Finance Company ("Braskem America Finance")

     

USA

 

100.00

 

100.00

Braskem America, Inc. (“Braskem America”)

     

USA

 

100.00

 

100.00

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

     

Argentina

 

100.00

 

100.00

Braskem International GmbH ("Braskem Austria")

 

(ii)

 

Austria

 

100.00

 

100.00

Braskem Austria Finance GmbH ("Braskem Austria Finance")

 

(iii)

 

Austria

 

 

100.00

Braskem Europe GmbH ("Braskem Alemanha")

     

Germany

 

100.00

 

100.00

Braskem Finance Limited (“Braskem Finance”)

     

Cayman Islands

 

100.00

 

100.00

Braskem Idesa

     

Mexico

 

75.00

 

75.00

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

     

Mexico

 

75.00

 

75.00

Braskem Incorporated Limited ("Braskem Inc")

     

Cayman Islands

 

100.00

 

100.00

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

     

Mexico

 

100.00

 

100.00

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

     

Mexico

 

100.00

 

100.00

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

     

Mexico

 

100.00

 

100.00

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

     

Netherlands

 

100.00

 

100.00

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

     

Netherlands

 

100.00

 

100.00

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

     

Netherlands

 

100.00

 

100.00

Braskem Petroquímica Chile Ltda. (“Braskem Chile”)

     

Chile

 

100.00

 

100.00

Braskem Petroquímica Ltda. ("Braskem Petroquímica")

     

Brazil

 

100.00

 

100.00

Quantiq Distribuidora Ltda. ("Quantiq")

     

Brazil

 

100.00

 

100.00

IQAG Armazéns Gerais Ltda. ("IQAG")

     

Brazil

 

100.00

 

100.00

Lantana Trading Co. Inc. (“Lantana”)

     

Bahamas

 

100.00

 

100.00

                   

Specific Purpose Entity ("SPE")

               

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

     

Brazil

 

100.00

 

100.00

Fundo de Investimento Caixa Júpiter Multimercado
Crédito Privado Longo Prazo ("Fundo Júpiter")

 

 

 

Brazil

 

100.00

 

100.00

 

 

 

 

 

 

       

 

(i)         Merged into the subsidiary Braskem Petroquímica in April 2016.

(ii)       In the process of dissolution.

(iii)      Dissolved in January 2016.

 

13

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands, unless otherwise stated

 

2.2.            Functional and foreign currencies

 

The information on functional currency and foreign currency was presented in the 2015 annual financial statements of the Company, in Note 2.2.

 

Exchange variation effects

 

The main effects from exchange variation in this Quarterly Information are shown below:

 

 

 

End of period rate

 

Average rate for period ended

 

Sep/2016

 

Dec/2015

 

Variation

 

Sep/2016

 

Sep/2015

 

Variation

U.S. dollar - Brazilizan real

3.2462

 

3.9048

 

-16.87%

 

3.5450

 

3.1684

 

11.89%

U.S. dollar - Mexican peso

19.3404

 

17.3700

 

11.34%

 

18.3130

 

15.5877

 

17.48%

U.S. dollar - Euro

0.8898

 

0.9187

 

-3.15%

 

0.8958

 

0.8979

 

-0.23%

 

 

 

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

 

  

       

Shareholders' equity

 

Profit for the period

       

Sep/2016

 

Dec/2015

 

Sep/2016

 

Sep/2015

           

Revised

     

Revised

Parent company

   

5,403,719

 

1,803,007

 

2,065,342

 

2,904,159

 

Braskem shares owned by subsidiary

   

(48,892)

 

(48,892)

 

 

 

Non-controlling interest in Braskem Idesa

   

(960,975)

 

(684,885)

 

(231,521)

 

(180,389)

Consolidated

   

4,393,852

 

1,069,230

 

1,833,821

 

2,723,770

 

 

2.4.            Restatement

 

The 2015 financial statements were restated to reflect taxes from prior periods that were recognized fiscally in 2016, as mentioned in Note 19(b).

 

14

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands, unless otherwise stated

 

3.                  Cash and cash equivalents

 

The information on cash and cash equivalents was presented in the 2015 annual financial statements of the Company, in Note 5.

 

 

         

Consolidated

         

Sep/2016

 

Dec/2015

               

Cash and banks

   

(i)

1,970,131

 

873,966

Cash equivalents:

           
 

Domestic market

     

5,037,433

 

2,428,995

 

Foreign market

   

(i)

1,192,604

 

4,136,762

Total

     

8,200,168

 

7,439,723

 

 

(i)         On September 30, 2016, it includes cash and banks of R$366,693 (R$96,830 on December 31, 2015) and cash equivalents of R$66,896 (R$37,809 on December 31, 2015) of the subsidiary Braskem Idesa, available for its exclusive use.

 

4.                  Financial investments

 

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

 

 

       

Consolidated

       

Sep/2016

 

Dec/2015

Held-for-trading

         
 

Time deposit investments

(i)

432,308

 

 

Other

   

701

 

1,172

Held-to-maturity

   

 

 

Quotas of investment funds in credit rights

 

 

46,193

Total

   

433,009

 

47,365

             

Current assets

   

433,009

 

1,172

Non-current assets

   

 

46,193

Total

   

433,009

 

47,365

 

 

(i)    This investment was given as guarantee to cover Braskem’s obligation related to the constitution of a reserve account for the project finance of the subsidiary Braskem Idesa.

 

15

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands, unless otherwise stated

 

5.                  Trade accounts receivable

 

 

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

 

 

         

Consolidated

 

Parent company

         

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

Consumers:

                   
 

Domestic market

     

1,181,631

 

1,439,133

 

1,225,039

 

1,370,971

 

Foreign market

     

1,419,237

 

1,643,807

 

3,727,155

 

5,724,982

Allowance for doubtful accounts

   

(392,179)

 

(327,974)

 

(350,132)

 

(290,010)

Total

     

2,208,689

 

2,754,966

 

4,602,062

 

6,805,943

                       

Current assets

     

2,189,805

 

2,735,144

 

1,756,433

 

2,526,510

Non-current assets

     

18,884

 

19,822

 

2,845,629

 

4,279,433

Total

     

2,208,689

 

2,754,966

 

4,602,062

 

6,805,943

 

 

6.                  Inventories

 

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

 

 

         

Consolidated

 

Parent company

         

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

                       

Finished goods

     

3,495,536

 

3,928,446

 

2,255,328

 

2,812,657

Raw materials, production inputs and packaging

   

960,365

 

1,008,217

 

790,372

 

879,608

Maintenance materials

     

326,645

 

289,568

 

183,927

 

196,432

Advances to suppliers

     

128,242

 

315,234

 

119,575

 

304,816

Imports in transit and other

   

28,248

 

110,787

 

18,783

 

72,661

Total

     

4,939,036

 

5,652,252

 

3,367,985

 

4,266,174

                       

Current assets

     

4,873,736

 

5,517,206

 

3,302,685

 

4,131,128

Non-current assets

     

65,300

 

135,046

 

65,300

 

135,046

Total

     

4,939,036

 

5,652,252

 

3,367,985

 

4,266,174

 

 

16

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

7.                  Related parties

 

The information concerning related parties was presented in the 2015 annual financial statements of the Company, in Note 9.

 

(a)               Consolidated

  

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

     

Balances at September 30, 2016

 

Balances at December 30, 2015

     

Associated companies, Jointly-controlled investment and Related companies

 

Associated companies, Jointly-controlled investment and Related companies

     

Odebrecht and

 

Petrobras and

         

Odebrecht and

 

Petrobras and

       

Balance sheet

 

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Assets

                               

Current

                               
 

Trade accounts receivable

 

7,861

 

23,644

 

38,530

 

70,035

 

12,851

 

141,550

 

33,997

 

188,398

 

Inventories

 

35,184

7(b.i)

2,185

 

 

37,369

 

138,619

7(b.i)

 

 

138,619

 

Related parties

 

 

 

 

 

 

9,927

 

580

 

10,507

                                   

Non-current

                               
 

Advances to suppliers

 

 

 

 

 

58,443

7(b.i)

 

 

58,443

 

Related parties

 

 

 

     

 

 

 

 

Intracompany loan

 

 

84,020

 

 

84,020

 

 

78,332

 

 

78,332

 

Other receivables

 

 

238,466

 

 

238,466

 

 

66,301

 

 

66,301

Total assets

 

43,045

 

348,315

 

38,530

 

429,890

 

209,913

 

296,110

 

34,577

 

540,600

                                   

Liabilities

                               

Current

                               
 

Trade payables

 

83,166

 

1,374,912

 

2,207

 

1,460,285

 

284,973

 

1,400,485

 

2,011

 

1,687,469

Total liabilities

 

83,166

 

1,374,912

 

2,207

 

1,460,285

 

284,973

 

1,400,485

 

2,011

 

1,687,469

                                   
     

Nine-month period ended September 30, 2016

 

Nine-month period ended September 30, 2015

     

Associated companies, Jointly-controlled investment and Related companies

 

Associated companies, Jointly-controlled investment and Related companies

     

Odebrecht and

 

Petrobras and

         

Odebrecht and

 

Petrobras and

       
     

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Transactions

                               
 

Sales of products

 

37,853

 

1,406,078

 

437,317

 

1,881,248

 

41,355

 

988,186

 

297,841

 

1,327,382

 

Purchases of raw materials, finished goods

 

 

 

 

 

 

 

 

 

services and utilities

 

1,228,830

(i)

8,882,908

 

47,685

 

10,159,423

 

2,443,448

(i)

9,825,153

 

91,903

 

12,360,504

 

Financial income (expenses), net

 

163

 

(158,281)

 

 

(158,118)

 

 

4,402

 

 

4,402

 

General and administrative expenses

 

 

 

     

 

 

   
 

Post-employment benefits plan

 

 

 

 

 

 

 

 

 

Odebrecht previdência Privada ("Odeprev")

 

 

 

25,828

 

25,828

 

 

 

14,614

 

14,614

 

 

(i)                  Includes expenses with the Braskem Idesa project, of which R$663,799 related to the period ended September 30, 2016, and R$2,308,751 related to the period ended September 30, 2015 (Note 13).

17

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(b)               Parent Company

   

     

Balances at September 30, 2016

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

SPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

 

FIM Sol and

   

Balance sheet

 

Inc

 

Holanda

 

Holanda Inc

 

Petroquímica

 

America

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

FIM Júpiter

 

Total

Assets

                                           

Current

                                           
 

Cash and equivalents

 

 

 

 

 

 

 

 

 

 

4,011,522

 

4,011,522

 

Trade accounts receivable

 

 

436,799

 

 

145,141

 

5,830

 

91,865

 

100,044

 

4,153

 

21,311

 

 

805,143

 

Inventories

 

 

 

 

 

 

 

 

35,184

7(b.i)

2,185

 

 

37,369

 

Dividends and interest on capital

 

 

 

 

 

 

 

6,030

 

 

 

 

6,030

 

Related parties

 

 

14

 

 

451

 

20,262

 

17

 

12,168

 

50

 

 

 

32,962

                                               

Non-current

                                           
 

Trade accounts receivable

 

2,827,949

 

 

 

 

 

 

 

 

 

 

2,827,949

 

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

Loan agreeements

 

14,178

 

 

 

 

 

 

94

 

 

84,020

 

 

98,292

 

Other receivables

 

 

 

 

 

 

 

 

 

201,428

 

 

201,428

Total assets

 

2,842,127

 

436,813

 

 

 

145,592

 

26,092

 

91,882

 

118,336

 

39,387

 

308,944

 

4,011,522

 

8,020,695

                                               

Liabilities

                                           

Current

 

 

 

 

 

 

 

 

 

 

   
 

Trade payables

 

 

4,859,326

 

 

999,026

 

18

 

 

1,126

 

22,864

 

1,350,895

 

 

7,233,255

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

 

 

2,165,511

 

 

657,301

 

 

 

 

 

 

2,822,812

 

Other payables

 

 

 

 

185,396

 

600

 

 

11

 

 

 

 

186,007

                                             

Non-current

                                         

 

Trade payables

 

1,568,867

 

 

 

 

 

 

 

 

 

 

1,568,867

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

 

 

6,587,273

 

 

269,435

 

 

 

 

 

 

6,856,708

 

Payable notes

 

12,465

 

 

 

 

 

 

 

 

 

 

12,465

Total liabilities

 

1,581,332

 

4,859,326

 

8,752,784

 

1,184,422

 

927,354

 

 

 

1,137

 

22,864

 

1,350,895

 

 

 

18,680,114

                                               
     

Nine-month period ended September 30, 2016

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

       
     

Inc

 

Holanda

 

Holanda Inc

 

Petroquímica

 

America

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Transactions

                                           
 

Sales of products

 

107,479

 

2,254,169

 

 

1,585,396

 

108,291

 

194,775

 

664,179

 

37,583

 

1,373,049

 

 

6,324,921

 

Purchases of raw materials, finished products

 

 

 

 

 

 

 

 

 

 

 

 

 

services and utilities

 

160,378

 

3,726,804

 

 

2,939,756

 

 

 

53,982

 

549,533

 

8,125,891

 

 

15,556,344

 

Financial income (expenses), net

 

(384,047)

 

477,725

 

1,592,816

 

(4)

 

128,682

 

(29,436)

 

(11,379)

 

163

 

(158,282)

 

 

1,616,238

 

General and administrative expenses - Odeprev

 

 

 

 

 

 

 

 

 

 

24,185

 

24,185

 

18

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

 

     

Balances at December 31, 2015

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

SPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

 

FIM Sol and

   

Balance sheet

 

Inc

 

Holanda

 

Holanda Inc

 

Petroquímica

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

FIM Júpiter

 

Total

Assets

                                               

Current

                                               
 

Cash and equivalents

 

 

 

 

 

 

 

 

 

 

 

1,461,914

 

1,461,914

 

Trade accounts receivable

 

 

645,621

 

 

144,433

 

38,890

 

 

202,937

 

66,976

 

12,851

 

138,226

 

 

1,249,934

 

Inventories

 

 

 

 

 

 

 

 

 

138,619

7(b.i)

 

 

138,619

 

Dividends and interest on capital

 

 

 

 

84,150

 

 

 

 

 

 

 

 

84,150

 

Related parties

 

 

 

 

20,039

 

46,648

 

 

 

41,987

 

62

9,925

 

 

118,661

                                                   

Non-current

                                             

 

Trade accounts receivable

 

4,261,535

 

 

 

 

 

 

 

 

 

 

 

4,261,535

 

Advances to suppliers

 

 

 

 

 

 

 

 

 

58,443

7(b.i)

 

 

58,443

 

Related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan agreements

 

16,541

 

 

 

 

 

 

 

113

 

 

78,332

 

 

94,986

 

Other receivables

 

 

 

 

 

 

 

 

 

 

29,659

 

 

29,659

Total assets

 

4,278,076

 

645,621

 

 

 

248,622

 

85,538

 

 

 

202,937

 

109,076

 

209,975

 

256,142

 

1,461,914

 

7,497,901

                                                   

Liabilities

                                               

Current

                                               
 

Trade payables

 

 

3,068,634

 

 

686,084

 

21

 

 

 

2,862

 

27,715

 

1,381,150

 

 

5,166,466

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

15,629

 

 

4,065,040

 

 

22,171

 

 

 

 

 

 

 

4,102,840

 

Other payables

 

 

9,538

 

 

149,520

 

689

 

 

 

35,148

 

 

 

 

194,895

                                                 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

 

3,280,511

 

 

 

 

 

 

 

 

 

 

 

3,280,511

 

Accounts payable to related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

Advance to export

 

149,684

 

 

9,634,023

 

 

1,105,058

 

 

 

 

 

 

 

10,888,765

 

Payable notes

 

14,995

 

 

 

1,447

 

 

 

 

 

 

 

 

16,442

Total liabilities

 

3,460,819

 

3,078,172

 

13,699,063

 

837,051

 

1,127,939

 

 

 

 

 

38,010

 

27,715

 

1,381,150

 

 

 

23,649,919

                                                   
     

Nine-month period ended September 30, 2015

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

       
     

Inc

 

Holanda

 

Holanda Inc

 

Petroquímica

 

America

 

Austria

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

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 - Odeprev

 

 

 

 

 

 

 

 

 

 

 

13,654

 

13,654

 

19

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

The main transactions with related companies in the period ended September 30, 2016, except for those with subsidiaries of the Company, were:

 

(i)  

In February 2016, an agreement was extended with Petrobras for the sale of aliphatic solvent, under the same terms and conditions as the agreement signed in July 2015, with duration to March 2017.

(ii)

In March 2016, an agreement was entered into with Usina Conquista do Pontal S.A., with Agro Energia Santa Luzia S.A. and with Odebrecht Agroindustrial Participações S.A. to ensure the continued supply of hydrous ethanol to the Company, with technical flexibilities and differentiated commercial conditions, through an advance duly restated by the market rate and guaranteed by Odebrecht S.A. The Companies that are parties to the agreement are indirectly controlled by Odebrecht S.A. The price of hydrous ethanol is based on the Monthly Rate published by the Luiz de Queiroz College of Agriculture (ESALQ) Hydrous Fuel – São Paulo, in R$/liter, of the reference month and with a discount. The agreement has an estimated maximum amount of R$305,000 and is valid through April 30, 2017.

(iii)

In March 2016, an agreement was entered into with Refinaria de Petróleo Rio Grandense S.A. (“RPR”) for the acquisition of gasoil from RPR to be used as feedstock in the diesel oil production process, which is renewed on a monthly basis. The amount accrued in the period is R$72,488.

(iv)

Since March 2016, Braskem maintains agreements for the sale of gasoline to RPR, which is renewable on a monthly basis. In the nine-month period, the amount accrued is R$194,043.

(v)

Since June 2016, Braskem maintains agreements for the sale of gasoline to Petrobras Distribuidora, a wholly-owned subsidiary of Petrobras, which is renewable on a monthly basis. In the nine-month period, the amount accrued is R$257,392.

(vi)

In June 2016, an agreement was renewed with Transpetro, a subsidiary of Petrobras, for the acquisition of naphtha and condensate handling and storage services by Braskem’s Basic Petrochemicals Unit, which is located in the Industrial Complex of Triunfo.  The renewal is worth an estimated R$8 million and is valid through December 2016.

(vii)

In July 2016, a service agreement was executed by Cetrel S.A. (“Cetrel”) to treat wastewater produced by the Braskem industrial units located in the Camaçari Petrochemical Complex. The agreement has an estimated maximum amount of R$77.000 and is valid through December 31, 2019.

(viii) 

In August 2016, an agreement was signed with Santo Antônio Energia S.A., an indirect subsidiary of Odebrecht, to acquire electricity for Braskem industrial units. The agreement has an estimated maximum value of R$13 billion and is valid for 13 years as of January 1, 2017.

 

 

 

 

20

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(c)               Key management personnel

 

 

   

Consolidated

Income statement transactions

 

Sep/2016

 

Sep/2015

Remuneration

       

Short-term benefits to employees and managers

 

27,225

 

37,166

Post-employment benefit

 

269

 

187

Total

 

27,494

 

37,353

 

8.                  Taxes recoverable

 

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

 

         

Consolidated

 

Parent company

         

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

                       

Brazil

                   
 

IPI

     

45,416

 

23,996

 

41,823

 

22,615

 

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

   

354,109

 

403,842

 

259,710

 

310,754

 

ICMS - credits from PP&E

   

124,122

 

121,954

 

118,200

 

115,354

 

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

   

11,934

 

69,431

 

11,513

 

69,004

 

PIS and COFINS - credits from PP&E

   

250,311

 

230,030

 

237,318

 

217,482

 

Income tax and social contribution (IR and CSL)

   

528,062

 

944,863

 

365,060

 

779,277

 

REINTEGRA program

   

53,473

 

274,654

 

51,822

 

271,823

 

Federal supervenience

   

166,271

 

173,436

 

160,645

 

168,507

 

Other

     

10,522

 

14,281

 

4,061

 

6,309

                       

Other countries

                   
 

Value-added tax ("VAT")

   

234,595

 

277,751

 

 

 

 

 

Income tax

     

16,842

 

40,263

 

 

 

 

 

Other

     

2,733

 

1,559

 

 

 

 

Total

     

1,798,390

 

2,576,060

 

1,250,152

 

1,961,125

                       

Current assets

     

804,454

 

1,272,004

 

361,138

 

762,824

Non-current assets

   

993,936

 

1,304,056

 

889,014

 

1,198,301

Total

     

1,798,390

 

2,576,060

 

1,250,152

 

1,961,125

 

21

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

9.                  Investments

 

The information related to investments was presented in the Company’s 2015 annual financial statements, in Note 11.

 

(a)               Information on investments

 

 

           

Interest in

           
           

total capital

 

Adjusted net profit (loss)

 

Adjusted

           

(%) 9/30/2016

 

for the period

 

equity

           

Direct e Indirect

 

Sep/2016

 

Sep/2015

 

Sep/2016

 

Dec/2015

                           

 

Subsidiaries

                       
 

Alclor

       

 

 

(1,248)

 

(2,407)

 

 

 

35,435

 

Braskem Alemanha

     

100.00

 

1,221,581

 

208,134

 

2,803,318

 

2,040,998

 

Braskem America

     

100.00

 

1,009,731

 

149,923

 

2,529,444

 

1,947,177

 

Braskem America Finance

     

100.00

 

398

 

667

 

2,951

 

3,065

 

Braskem Argentina

     

100.00

 

1,584

 

3,326

 

17,730

 

16,146

 

Braskem Austria

 

 

 

100.00

 

(145)

 

11,261

 

4,261

 

5,118

 

Braskem Austria Finance

     

 

 

 

 

(31)

 

 

 

75

 

Braskem Holanda

     

100.00

 

1,129,457

 

(52,626)

 

1,285,407

 

958,377

 

Braskem Holanda Finance

     

100.00

 

(13)

 

(7)

 

(22)

 

(12)

 

Braskem Holanda Inc

     

100.00

 

1,965

 

(125)

 

1,745

 

(158)

 

Braskem Finance

     

100.00

 

47,574

 

38,458

 

(89,439)

 

(137,013)

 

Braskem Idesa

     

75.00

 

(926,086)

 

(300,783)

 

(3,843,898)

 

(1,991,690)

 

Braskem Idesa Serviços

     

75.00

 

2,804

 

5,636

 

8,001

 

8,860

 

Braskem Inc

     

100.00

 

(50,307)

 

330,343

 

793,273

 

843,579

 

Braskem México

     

100.00

 

22,224

 

103,123

 

174,485

 

206,806

 

Braskem México Sofom

     

100.00

 

2,840

 

(3,739)

 

7,137

 

1,566

 

Braskem México Serviços

     

100.00

 

(696)

 

1,735

 

2,624

 

3,424

 

Braskem Petroquímica

     

100.00

 

173,941

 

249,932

 

2,214,609

 

2,018,696

 

IQAG

       

100.00

 

7,786

 

5,000

 

13,084

 

16,934

 

Lantana

     

100.00

 

177

 

(355)

 

(870)

 

(1,047)

 

Braskem Chile

     

100.00

 

2,362

 

(515)

 

10,070

 

7,707

 

Quantiq

     

100.00

 

23,301

 

(5,254)

 

263,125

 

244,345

                             

Jointly-controlled investment

                       
 

RPR

       

33.20

 

62,701

 

23,295

 

176,413

 

145,551

 

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

   

20.00

 

(255)

 

11,491

 

11,187

 

11,441

                             

Associate

                       
 

Borealis

     

20.00

 

10,538

 

(4,151)

 

168,629

 

158,366

 

 

 

 

22

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(b)               Changes in investments

 

 

 

Subsidiaries and jointly-controlled
investment

   

Domestic
subsidiaries

 

Foreign
subsidiaries

 

Domestic
associate

 

Other

 

Total

                     

Balance at December 31, 2015

2,418,563

 

2,139,711

 

31,673

 

3,828

 

4,593,775

Dividends and interest on capital

(22,282)

 

 

 

 

 

 

 

(22,282)

Equity of investments

               

 

 

Effect of results

218,010

 

1,174,323

 

2,053

 

 

 

1,394,386

 

Adjustment of profit in inventories

12,325

 

(11,254)

 

 

 

 

 

1,071

Write-off for impairment

 

 

 

 

 

 

(395)

 

(395)

Goodwill amortization

(23,428)

 

 

 

 

 

 

 

(23,428)

Equity valuation adjustments

(6,272)

 

(797,912)

 

 

 

 

 

(804,184)

Currency translation adjustments

 

 

(85,770)

 

 

 

 

 

(85,770)

Balance at September 30, 2016

2,596,916

 

2,419,098

 

33,726

 

3,433

 

5,053,173

 

(c)               Equity accounting results

 

 

               

Parent company

               

Sep/2016

 

Sep/2015

                     

Equity in results of subsidiaries, associate and jointly-controlled

         

1,395,457

 

600,846

Amortization of fair value adjustment

           

(23,428)

 

(23,563)

Provision for losses on investments

           

47,574

 

20,406

Other

           

330

 

11

               

1,419,933

 

597,700

                     

 

 

23

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(d)               Impacts on consolidation of Braskem Idesa

 

In compliance with IFRS 12 and CPC 45, the Company is presenting the financial statements of the subsidiary in which it holds non-controlling interest and the effects on the Company’s consolidated statements.

 

  

Balance sheet

 

Consolidated Braskem

           
     

Ex consolidated Braskem Idesa

 

Braskem Idesa consolidated (i)

 

Eliminations

 

Consolidated

Assets

 

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

         

 

     

 

     

 

     

Revised

Curent

                               
 

Cash and cash equivalents

 

7,766,578

 

7,305,084

 

433,590

 

134,640

 

 

 

 

 

8,200,168

 

7,439,724

 

Financial investments

 

433,009

 

1,172

 

 

 

 

 

 

 

 

 

433,009

 

1,172

 

Trade accounts receivable

 

1,968,678

 

2,632,142

 

265,542

 

120,848

 

(44,415)

 

(17,846)

 

2,189,805

 

2,735,144

 

Inventories

 

4,504,903

 

5,344,077

 

368,833

 

173,129

 

 

 

 

 

4,873,736

 

5,517,206

 

Taxes recoverable

 

658,968

 

1,052,933

 

145,486

 

219,071

 

 

 

 

 

804,454

 

1,272,004

 

Other receivables

 

311,164

 

504,034

 

64,006

 

29,260

 

 

 

(57)

 

375,170

 

533,237

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

15,643,300

 

16,839,442

 

1,277,457

 

676,948

 

(44,415)

 

(17,903)

 

16,876,342

 

17,498,487

Non-current

                               
 

Taxes recoverable

 

993,884

 

1,303,987

 

52

 

69

 

 

 

 

 

993,936

 

1,304,056

 

Deferred tax

 

174,963

 

2,370,823

 

1,262,617

 

825,416

 

 

 

 

 

1,437,580

 

3,196,239

 

Related parties

 

5,288,401

 

4,556,671

 

 

 

 

(ii)

(4,965,915)

 

(4,412,038)

 

322,486

 

144,633

 

Other receivables

 

809,630

 

906,033

 

480

 

32,011

 

 

 

 

 

810,110

 

938,044

 

Property, plant and equipment

 

18,633,506

 

19,545,128

 

11,910,997

 

15,134,641

(iii)

(700,344)

 

(717,806)

 

29,844,159

 

33,961,963

 

Intangible

 

2,667,359

 

2,806,734

 

150,849

 

80,870

 

 

 

 

 

2,818,208

 

2,887,604

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

28,567,743

 

31,489,376

 

13,324,995

 

16,073,007

 

(5,666,259)

 

(5,129,844)

 

36,226,479

 

42,432,539

                                   

Total assets

 

44,211,043

 

48,328,818

 

14,602,452

 

16,749,955

 

(5,710,674)

 

(5,147,747)

 

53,102,821

 

59,931,026

                                   

Liabilities and shareholders' equity

                               

Current

                               
 

Trade payables

 

6,897,563

 

11,287,141

 

312,226

 

429,400

 

(44,415)

 

(17,846)

 

7,165,374

 

11,698,695

 

Borrowings

 

2,093,926

 

1,968,540

 

 

 

 

 

 

 

 

 

2,093,926

 

1,968,540

 

Project finance

 

 

 

 

 

856,060

 

302,266

 

 

 

 

 

856,060

 

302,266

 

Payroll and related charges

 

493,137

 

582,921

 

14,783

 

22,138

 

 

 

 

 

507,920

 

605,059

 

Taxes payable

 

1,004,078

 

947,908

 

43,212

 

34,965

 

 

 

 

 

1,047,290

 

982,873

 

Other payables

 

1,571,135

 

1,313,201

 

155,068

 

49,808

 

 

 

 

 

1,726,203

 

1,363,009

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

12,059,839

 

16,099,711

 

1,381,349

 

838,577

 

(44,415)

 

(17,846)

 

13,396,773

 

16,920,442

                                   

Non-current

                               
 

Loan agreements

 

20,930,017

 

25,370,260

 

 

 

 

 

 

 

 

 

20,930,017

 

25,370,260

 

Project finance

 

 

 

 

 

9,695,197

 

11,975,167

 

 

 

 

 

9,695,197

 

11,975,167

 

Accounts payable to related parties

 

 

 

 

 

5,004,699

 

4,372,482

(ii)

(5,004,699)

 

(4,372,482)

 

 

 

 

 

Non-controlling loan in Braskem Idesa

 

 

 

 

(v)

1,597,726

 

1,538,784

 

 

 

 

 

1,597,726

 

1,538,784

 

Provision for losses on subsidiaries

 

2,882,923

 

2,054,654

 

 

 

 

(iv)

(2,882,923)

 

(2,054,654)

 

 

 

 

 

Other payables

 

2,983,437

 

3,050,078

 

105,819

 

7,065

 

 

 

 

 

3,089,256

 

3,057,143

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

26,796,377

 

30,474,992

 

16,403,441

 

17,893,498

 

(7,887,622)

 

(6,427,136)

 

35,312,196

 

41,941,354

                                   

Shareholders' equity

                               
 

Attributable to the Company's shareholders

5,354,827

 

1,754,115

 

(3,182,338)

 

(1,982,120)

 

3,182,338

 

1,982,120

 

5,354,827

 

1,754,115

 

Non-controlling interest

 

 

 

 

 

 

 

 

               
 

in Braskem Idesa

                 

(960,975)

 

(684,885)

 

(960,975)

 

(684,885)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

5,354,827

 

1,754,115

 

(3,182,338)

 

(1,982,120)

 

2,221,363

 

1,297,235

 

4,393,852

 

1,069,230

                                   

Total liabilities and shareholders' equity

 

44,211,043

 

48,328,818

 

14,602,452

 

16,749,955

 

(5,710,674)

 

(5,147,747)

 

53,102,821

 

59,931,026

                                   

 

(i)         Consolidation of Braskem Idesa with its direct subsidiary Braskem Idesa Serviços.

(ii)       Loan from the parent company as part of the contribution from shareholders to the Braskem Idesa project.

(iii)      Adjustment corresponding to the capitalization of the financial charges of the aforementioned loan.

(iv)      Provision recorded in the subsidiary Braskem Holanda for the negative shareholders' equity of Braskem Idesa.

(iii)      Loan owed to the non-controlling shareholder as part of the contribution from shareholders to the project.

 

 

 

24

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

  

     

Consolidated Braskem

           
     

Ex consolidated Braskem Idesa

 

Braskem Idesa consolidated

 

Eliminations

 

Consolidated

     

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

                                 

Revised

Net sales revenue

 

35,511,413

 

34,708,852

 

816,486

 

325,752

 

(107,356)

 

(83,888)

 

36,220,543

 

34,950,716

 

Cost of products sold

 

(26,021,833)

 

(27,102,834)

 

(559,555)

 

(334,949)

 

95,327

 

59,305

 

(26,486,061)

 

(27,378,478)

                                   
     

9,489,580

 

7,606,018

 

256,931

 

(9,197)

 

(12,029)

 

(24,583)

 

9,734,482

 

7,572,238

                                   

Income (expenses)

                               
 

Selling and distribution

 

(968,255)

 

(790,860)

 

(83,452)

 

(25,307)

 

 

 

 

 

(1,051,707)

 

(816,167)

 

General and administrative

 

(1,062,858)

 

(914,476)

 

(83,538)

 

(29,659)

 

31,073

 

24,583

 

(1,115,323)

 

(919,552)

 

Research and development

 

(119,847)

 

(119,875)

 

 

 

 

 

 

 

 

 

(119,847)

 

(119,875)

 

Results from equity investments

 

(671,387)

 

(530,217)

 

 

 

963

 

694,564

 

530,955

 

23,177

 

1,701

 

Other income (expenses), net

 

(220,356)

 

(161,389)

 

(102,636)

 

(3,363)

 

 

 

 

 

(322,992)

 

(164,752)

                                   
     

6,446,877

 

5,089,201

 

(12,695)

 

(66,563)

 

713,608

 

530,955

 

7,147,790

 

5,553,593

                                   

Financial results

                               
 

Financial expenses

 

(3,032,330)

 

(2,712,950)

 

(1,187,292)

 

(320,743)

 

129,073

 

20,718

 

(4,090,549)

 

(3,012,975)

 

Financial income

 

(271,791)

 

1,976,458

 

42,911

 

82,565

 

(194,567)

 

(441,489)

 

(423,447)

 

1,617,534

                                   
     

(3,304,121)

 

(736,492)

 

(1,144,381)

 

(238,178)

 

(65,494)

 

(420,771)

 

(4,513,996)

 

(1,395,441)

                                   

Profit (loss) before income tax

                               

and social contribution

 

3,142,756

 

4,352,709

 

(1,157,076)

 

(304,741)

 

648,114

 

110,184

 

2,633,794

 

4,158,152

                                   
 

IR and CSL - current and deferred

 

(1,077,414)

 

(1,448,550)

 

277,441

 

14,168

 

 

 

 

 

(799,973)

 

(1,434,382)

     

(1,077,414)

 

(1,448,550)

 

277,441

 

14,168

 

 

 

 

 

(799,973)

 

(1,434,382)

                                   

Profit (loss) for the period

 

2,065,342

 

2,904,159

 

(879,635)

 

(290,573)

 

648,114

 

110,184

 

1,833,821

 

2,723,770

 

 

25

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

 

Statement of cash flows

 

Consolidated Braskem

                       
     

Ex consolidated Braskem Idesa

 

Braskem Idesa consolidated

 

Eliminations

 

Consolidated

     

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

                                 

Revised

Profit (loss) before income tax
and social contribution

 

3,142,756

 

4,352,709

 

(1,157,076)

 

(304,741)

 

648,114

 

110,184

 

2,633,794

 

4,158,152

                                   

Adjustments for reconciliation of profit or loss

 
 

Depreciation, amortization and depletion

 

1,803,581

 

1,573,845

 

182,220

 

498

 

(19,044)

 

 

 

1,966,757

 

1,574,343

 

Results from equity investments

 

671,387

 

529,254

   

(694,564)

 

(530,955)

 

(23,177)

 

(1,701)

 

Interest and monetary and exchange variations, net

907,890

 

1,968,076

 

1,245,069

 

843,637

 

(85,003)

 

 

 

2,067,956

 

2,811,713

 

Other

 

16,375

 

11,190

 

235

   

16,610

 

11,190

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

6,541,989

 

8,435,074

 

270,448

 

539,394

 

(150,497)

 

(420,771)

 

6,661,940

 

8,553,697

                                   

Changes in operating working capital

 
 

Held-for-trading financial investments

 

(408,348)

 

14,207

   

(408,348)

 

14,207

 

Trade accounts receivable

 

663,971

 

(608,424)

 

(144,694)

 

(59,578)

 

26,569

 

17,846

 

545,846

 

(650,156)

 

Inventories

 

810,789

 

35,014

 

(108,790)

 

62,978

   

701,999

 

97,992

 

Taxes recoverable

 

921,535

 

250,922

 

71,688

 

292,260

   

993,223

 

543,182

 

Other receivables

 

(25,606)

 

48,261

 

(15,492)

 

(39,989)

   

(41,098)

 

8,272

 

Trade payables

 

(2,856,197)

 

(2,414,635)

 

(117,174)

 

(263,400)

 

(26,569)

 

(17,846)

 

(2,999,940)

 

(2,695,881)

 

Taxes payable

 

(153,173)

 

391,025

 

307,403

 

26,342

   

154,230

 

417,367

 

Other payables

 

120,189

 

(448,976)

 

234,486

 

705,536

   

354,675

 

256,560

     

 

 

 

 

 

 

 

   

 

 

 

Cash from operations

 

5,615,149

 

5,702,468

 

497,875

 

1,263,543

 

(150,497)

 

(420,771)

 

5,962,527

 

6,545,240

                                   
 

Interest paid

 

(698,452)

 

(313,647)

 

(395,426)

 

(362,313)

   

(1,093,878)

 

(675,960)

 

Income tax and social contribution paid

 

(847,012)

 

(89,006)

     

(847,012)

 

(89,006)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated by operating activities

 

4,069,685

 

5,299,815

 

102,449

 

901,230

 

(150,497)

 

(420,771)

 

4,021,637

 

5,780,274

                                   

Proceeds from the sale of fixed assets

 

431

 

1,245

   

431

 

1,245

Acquisitions to property, plant and equipment

 

(993,667)

 

(835,869)

 

(1,159,040)

 

(2,521,847)

 

150,497

 

420,771

 

(2,002,210)

 

(2,936,945)

Acquisitions of intangible assets

 

(20,909)

 

(12,590)

   

(20,909)

 

(12,590)

Held-for-maturity financial investments

 

33,497

 

(11)

   

33,497

 

(11)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

(980,648)

 

(847,225)

 

(1,159,040)

 

(2,521,847)

 

150,497

 

420,771

 

(1,989,191)

 

(2,948,301)

                             

Short-term and long-term debt

                         
 

Obtained borrowings

 

2,821,945

 

4,505,278

     

2,821,945

 

4,505,278

 

Payments of borrowings

 

(3,755,480)

 

(4,947,701)

     

(3,755,480)

 

(4,947,701)

Project finance

                   
 

Obtained funds

   

503,921

 

1,406,947

   

503,921

 

1,406,947

 

Payments

   

(370,041)

 

(410,397)

   

(370,041)

 

(410,397)

Related parties

                   
 

Obtained loans (payment of loans )

 

(1,184,419)

 

(460,808)

 

1,184,419

 

460,808

   

Dividends paid

 

(998,985)

 

(482,114)

     

(998,985)

 

(482,114)

Repurchase of treasury shares

 

 

 

(927)

         

 

 

(927)

     

 

 

 

 

 

 

 

       

 

 

 

Net cash generated (used) in financing activities

 

(3,116,939)

 

(1,386,272)

 

1,318,299

 

1,457,358

       

(1,798,640)

 

71,086

                             

Exchange variation on cash of foreign subsidiaries

 

489,396

 

(491,046)

 

37,243

 

(58,449)

       

526,639

 

(549,495)

     

 

 

 

 

 

 

 

       

 

 

 

Increase (decrease) in cash and cash equivalents

 

461,494

 

2,575,272

 

298,951

 

(221,708)

       

760,445

 

2,353,564

                             

Represented by

                         
 

Cash and cash equivalents at the beginning for the period

7,305,084

 

3,659,495

 

134,639

 

333,864

   

7,439,723

 

3,993,359

 

Cash and cash equivalents at the end for the period

7,766,578

 

6,234,767

 

433,590

 

112,156

       

8,200,168

 

6,346,923

     

 

 

 

 

 

 

 

       

 

 

 

Increase (decrease) in cash and cash equivalents

 

461,494

 

2,575,272

 

298,951

 

(221,708)

       

760,445

 

2,353,564

 

 

 

26

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

10.              Property, plant and equipment

 

The information on property, plant and equipment was presented in the Company’s 2015 annual financial statements, in Note 12.

 

       

Consolidated

       

Sep/2016

 

Dec/2015

           

Accumulated

         

Accumulated

   
           

depreciation/

         

depreciation/

   
       

Cost

 

depletion

 

Net

 

Cost

 

depletion

 

Net

                             

Land

   

446,365

 

 

 

446,365

 

479,621

 

 

 

479,621

Buildings and improvements

   

5,140,784

 

(1,038,974)

 

4,101,810

 

5,435,600

 

(904,324)

 

4,531,276

Machinery, equipment and installations

 

36,343,234

 

(15,862,719)

 

20,480,515

 

37,401,007

 

(14,513,744)

 

22,887,263

Projects and stoppage in progress

 

(i)

4,250,913

 

 

 

4,250,913

 

5,506,044

 

 

 

5,506,044

Other

   

1,223,903

 

(659,347)

 

564,556

 

1,212,365

 

(654,606)

 

557,759

Total

   

47,405,199

 

(17,561,040)

 

29,844,159

 

50,034,637

 

(16,072,674)

 

33,961,963

 

(i)    On September 30, 2016, the main amounts included in this account refer to the expenses with the subsidiary Braskem Idesa project (R$1,299,742), the strategic and operation expenses of Braskem America (R$316,946), such as the construction of the new plant UTEC and expenses with planned shutdown maintenance in Brazil which is in preparation or in progress (R$629,786). The balance corresponds mainly to diverse projects aimed at maintenance of plants’ production capacity.

 

Capitalized charges in the nine-month period ended September 30, 2016 were R$333,278 (R$598,457 on September 30, 2015).

 

There were no significant events or circumstances in the period ended September 30, 2016 that indicate the need for impairment testing on the property, plant and equipment.

 

11.              Intangible assets

 

The information on intangible assets was presented in the 2015 annual financial statements of the Company, in Note 13.

 

       

Consolidated

       

Sep/2016

 

Dec/2015

           

Accumulated

         

Accumulated

   
       

Cost

 

amortization

 

Net

 

Cost

 

amortization

 

Net

                             

Goodwill based on future profitability

3,187,722

 

(1,128,804)

 

2,058,918

 

3,187,722

 

(1,128,804)

 

2,058,918

Trademarks and patents

344,969

 

(105,820)

 

239,149

 

298,438

 

(100,782)

 

197,656

Software and use rights

593,866

 

(413,117)

 

180,749

 

536,786

 

(336,029)

 

200,757

Contracts with customers and suppliers

696,255

 

(356,863)

 

339,392

 

795,782

 

(365,509)

 

430,273

Total

4,822,812

 

(2,004,604)

 

2,818,208

 

4,818,728

 

(1,931,124)

 

2,887,604

 

There were no significant events or circumstances in the period ended September 30, 2016 that indicated the need for updating the impairment testing of intangible assets with indefinite useful life made in the end of 2015, or that indicated the need to perform an impairment testing of intangible assets with definite useful life.

 

27

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

12.              Borrowings

 

The information on borrowings was presented in the 2015 annual financial statements of the Company, in Note 14.

 

                 

Consolidated

         

Annual financial charges

 

Sep/2016

 

Dec/2015

Foreign currency

                   
 

Bonds

     

Note 12 (a)

     

14,172,755

 

17,004,617

 

Advances on exchange contracts

     

US dollar exchange variation + 3.35%

 

98,754

 

255,809

 

Export prepayment

     

Note 12 (b)

     

588,865

 

549,036

 

BNDES

     

Note 12 (c)

     

234,357

 

409,076

 

Export credit notes

     

Note 12 (d)

     

1,172,666

 

1,405,227

 

Working capital

     

US dollar exchange variation + 1.75% above Libor

 

1,639,486

 

1,907,145

 

Transactions costs

             

(216,665)

 

(248,838)

                 

17,690,218

 

21,282,072

                       
 

Current liabilities

             

891,547

 

763,071

 

Non-current liabilities

             

16,798,671

 

20,519,001

 

Total

             

17,690,218

 

21,282,072

                       

Local currency

                   
 

Export credit notes

     

Note 12 (d)

     

2,125,906

 

2,350,965

 

BNDES

     

Note 12 (c)

     

2,596,013

 

3,001,776

 

BNB/ FINAME/ FINEP/ FUNDES

     

6.46%

     

550,152

 

642,739

 

BNB/ FINAME/ FINEP/ FUNDES

     

TJLP + 1.90%

     

1,933

 

2,177

 

Fundo de Desenvolvimento do Nordeste (FDNE)

   

6.50%

     

50,247

 

51,939

 

Other

     

CDI + 0.04%

     

22,447

 

23,714

 

Transactions costs

             

(12,973)

 

(16,582)

                 

5,333,725

 

6,056,728

                       
 

Current liabilities

             

1,202,379

 

1,205,469

 

Non-current liabilities

             

4,131,346

 

4,851,259

 

Total

             

5,333,725

 

6,056,728

                       

Foreign currency and local currency

                   
 

Current liabilities

             

2,093,926

 

1,968,540

 

Non-current liabilities

             

20,930,017

 

25,370,260

 

Total

             

23,023,943

 

27,338,800

 

             

Parent company

                 

Sep/2016

 

Dec/2015

Foreign currency

                   
 

Current liabilities

             

1,052,768

 

1,361,655

 

Non-current liabilities

             

2,563,119

 

3,355,752

                 

3,615,887

 

4,717,407

Local currency

                   
 

Current liabilities

             

1,202,379

 

1,205,469

 

Non-current liabilities

             

4,131,347

 

4,851,260

                 

5,333,726

 

6,056,729

                       

Foreign currency and local currency

                   
 

Current liabilities

             

2,255,147

 

2,567,124

 

Non-current liabilities

             

6,694,466

 

8,207,012

 

Total

             

8,949,613

 

10,774,136

 

 

28

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(a)               Bonds

 

     

Issue amount

     

Interest

 

Consolidated

Issue date

 

 

US$

 

Maturity

 

(% per year)

 

Sep/2016

 

Dec/2015

September - 2006

   

275,000

 

January - 2017

 

8.00

 

183,952

 

225,637

June - 2008

   

500,000

 

June - 2018

 

7.25

 

439,840

 

539,327

May - 2010

   

400,000

 

May - 2020

 

7.00

 

159,073

 

188,088

May - 2010

   

350,000

 

May - 2020

 

7.00

 

1,167,762

 

1,380,764

October - 2010

   

450,000

 

no maturity date

 

7.38

 

1,486,526

 

1,757,160

April - 2011

   

750,000

 

April - 2021

 

5.75

 

2,490,484

 

2,953,803

July - 2011

   

500,000

 

July - 2041

 

7.13

 

1,644,944

 

2,013,453

February - 2012

   

250,000

 

April - 2021

 

5.75

 

832,938

 

987,894

February - 2012

   

250,000

 

no maturity date

 

7.38

 

825,848

 

976,200

May - 2012

   

500,000

 

May - 2022

 

5.38

 

1,658,966

 

1,969,307

July - 2012

   

250,000

 

July - 2041

 

7.13

 

822,472

 

1,006,727

February - 2014

 

(i)

500,000

 

February - 2024

 

6.45

 

1,639,967

 

2,004,171

May - 2014

 

(ii)

250,000

 

February - 2024

 

6.45

 

819,983

 

1,002,086

Total

   

5,225,000

         

14,172,755

 

17,004,617

 

(i)    Effective interest rate including transaction costs is 7.78% p.a.;

(ii)   Effective interest rate including transaction costs is 7.31% p.a.

 

(b)               Export prepayments

 

     

Initial amount

               
     

of the transaction

         

Consolidated

Issue date

 

 

US$

 

Maturity

 

Charges (% per year)

 

Sep/2016

 

Dec/2015

January - 2013

   

200,000

 

November - 2022

 

US dollar exchange variation + semiannual Libor + 1.10%

 

426,004

 

549,036

May - 2016

   

50,000

 

May - 2017

 

US dollar exchange variation + semiannual Libor + 3.35%

 

162,861

 

 

Total

   

250,000

         

588,865

 

549,036

 

 

 

 

 

29

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(c)               BNDES borrowings

 

               

 

 

Consolidated

Projects

 

Issue date

 

Maturity

 

Charges (% per year)

 

Sep/2016

 

Dec/2015

                     

Foreign currency

                   

Other

 

2006

 

October - 2016

 

US dollar exchange variation + 6.94

 

266

 

3,204

Braskem Qpar expansion

 

2007/2008

 

April - 2016

 

US dollar exchange variation + 6.89

 

-

 

2,426

Green PE

 

2009

 

July - 2017

 

US dollar exchange variation + 6.72

 

12,841

 

29,352

Limit of credit II

 

2009

 

January - 2017

 

US dollar exchange variation + 6.72

 

12,111

 

47,353

New plant PVC Alagoas

 

2010

 

January - 2020

 

US dollar exchange variation + 6.72

 

87,397

 

128,806

Limit of credit III

 

2011

 

October - 2018

 

US dollar exchange variation + 6.56 to 6.59

 

87,419

 

149,495

Butadiene

 

2011

 

January - 2021

 

US dollar exchange variation + 6.59

 

34,323

 

48,440

               

234,357

 

409,076

                     

Local currency

                   

Other

 

2006

 

September - 2016

 

TJLP + 2.80

 

-

 

13,501

Braskem Qpar expansion

 

2007/2008

 

February - 2016

 

TJLP + 2.15 to 3.30

 

-

 

5,372

Green PE

 

2008/2009

 

June - 2017

 

TJLP + 0.00 to 4.78

 

60,226

 

119,201

Limit of credit II

 

2009

 

January - 2017

 

TJLP + 2.58 to 3.58

 

26,430

 

85,004

Limit of credit II

 

2009

 

January - 2021

 

4.00 to 4.50

 

81,156

 

96,698

New plant PVC Alagoas

 

2010

 

December - 2019

 

TJLP + 0.00 to 3.58

 

193,320

 

235,641

New plant PVC Alagoas

 

2010

 

December - 2019

 

5.50

 

21,716

 

26,732

Limit of credit III

 

2011

 

December - 2021

 

TJLP + 0.00 to 3.58

 

933,338

 

1,154,552

Limit of credit III

 

2011

 

December - 2021

 

SELIC + 2.32 to 2.78

 

266,280

 

284,263

Limit of credit III

 

2011

 

December - 2021

 

3.50 to 7.00

 

201,584

 

230,198

Butadiene

 

2011

 

December - 2020

 

TJLP + 0.00 to 3.45

 

82,808

 

96,407

Finem

 

2014

 

March - 2021

 

TJLP + 0.00 to 2.78

 

201,587

 

215,372

Finem

 

2014

 

March - 2021

 

SELIC + 2.78

 

163,743

 

160,603

Finem

 

2014

 

March - 2021

 

6.00

 

5,996

 

6,664

Limit of credit IV

 

2015

 

January - 2022

 

TJLP + 0.00 a 2.62

 

177,486

 

140,024

Limit of credit IV

 

2015

 

January - 2022

 

SELIC + 2.32

 

180,343

 

131,544

               

2,596,013

 

3,001,776

                     

Total

             

2,830,370

 

3,410,852

 

 

 

30

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(d)               Export credit notes (“NCE”)

 

 

     

Initial amount

         

 

 

Consolidated

Issue date

 

 

of the transaction

 

Maturity

 

Charges (% per year)

 

Sep/2016

 

Dec/2015

                       

Foreign currency

   

US$

               

November - 2006

###

 

167

 

May - 2018

 

Us dollar exchange variation + 8.10

 

261,350

 

308,069

April - 2007

###

 

102

 

March - 2018

 

Us dollar exchange variation + 7.87

 

168,520

 

198,782

May - 2007

###

 

146

 

May - 2019

 

Us dollar exchange variation + 7.85

 

249,942

 

294,840

January - 2008

###

 

266

 

February - 2020

 

Us dollar exchange variation + 7.30

 

492,854

 

603,536

     

681

         

1,172,666

 

1,405,227

                       

Local currency

                   

April - 2010

###

   

October - 2021

 

105% of CDI

38,009

 

36,653

June - 2010

###

   

October - 2021

 

105% of CDI

152,035

 

146,611

February - 2011

###

   

October - 2021

 

105% of CDI

152,035

 

146,611

April - 2011

###

   

April - 2019

 

112,5% of CDI

(i)

464,579

 

464,039

June - 2011

###

   

October - 2021

 

105% of CDI

0

60,814

 

58,644

August - 2011

###

   

August - 2019

 

112,5% of CDI

(i)

405,465

 

405,478

June - 2012

###

   

October - 2021

 

105% of CDI

76,018

 

73,305

September - 2012

###

   

October - 2021

 

105% of CDI

228,053

 

219,917

October - 2012

###

   

October - 2021

 

105% of CDI

64,615

 

62,310

February - 2013

###

   

September - 2017

 

8.00

101,139

 

101,118

February - 2013

###

   

February - 2016

 

8.00

 

 

101,248

February - 2013

###

   

September - 2017

 

8.00

50,451

 

50,440

February - 2013

###

   

February - 2016

 

8.00

 

 

101,118

March - 2013

###

   

March - 2016

 

8.00

 

 

50,253

June - 2014

###

   

June - 2017

 

7.50

50,000

 

50,010

June - 2014

###

   

June - 2017

 

8.00

17,500

 

17,504

June - 2014

###

   

June - 2017

 

8.00

10,000

 

10,002

September - 2014

###

   

August - 2020

 

108% of CDI

101,197

 

104,642

November - 2014

###

   

November - 2017

 

8.00

(ii)

153,996

 

151,062

               

2,125,906

 

2,350,965

                       

Total

               

3,298,572

 

3,756,192

 

 

(i)         The Company enters into swap transactions to offset the variation in the Interbank Certificate of Deposit (CDI) rate (Note 14.3.1 (b.i)).

(ii)       The Company enters into swap transactions for this contract (from fixed rate to 67.10% to 68.15% of CDI) (Note 14.3.1 (b.ii)).

 

31

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(e)               Payment schedule

 

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

 

       

Consolidated

       

Sep/2016

 

Dec/2015

2017

     

552,128

 

1,737,331

2018

     

2,360,146

 

2,633,143

2019

     

3,069,749

 

3,320,800

2020

     

2,422,550

 

2,757,234

2021

     

3,646,019

 

4,257,177

2022

     

1,730,281

 

2,071,030

2023

     

7,784

 

7,540

2024

     

2,451,019

 

2,944,726

2025 and thereafter

     

4,690,341

 

5,641,279

Total

     

20,930,017

 

25,370,260

 

 

(f)                Guarantees

 

Braskem gave collateral for part of its borrowings as follows:

 

       

Total

 

Total

   

Loans

 

Maturity

 

Sep/2016

 

guaranteed

 

Guarantees

                 

BNB

 

December - 2022

 

138,889

 

138,889

 

Mortgage of plants, pledge of machinery and equipment

BNB

 

August - 2024

 

224,975

 

224,975

 

Bank surety

BNDES

 

December - 2022

 

2,830,370

 

2,830,370

 

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

FUNDES

 

June - 2020

 

119,804

 

119,804

 

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

FINEP

 

July - 2024

 

66,484

 

66,484

 

Bank surety

FINAME

 

February - 2022

 

1,933

 

1,933

 

Pledge of equipment

Total

     

3,382,455

 

3,382,455

   

 

 

32

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

13.              Project finance

 

The information regarding the borrowings of Braskem Idesa was presented in the 2015 annual financial statements in Note 15.

 

               

Consolidated

Identification

 

US$

 

Maturity

 

Charges (% per year)

 

Sep/2016

 

Dec/2015

Project finance I

 

700,000

 

February - 2027

 

Us dollar exchange variation + quarterly Libor + 3.25

 

2,285,388

 

2,720,874

Project finance II

 

189,996

 

February - 2027

 

Us dollar exchange variation + 6.17

 

675,024

 

740,902

Project finance III

 

600,000

 

February - 2029

 

Us dollar exchange variation + 4.33

 

1,936,708

 

2,334,133

Project finance IV

 

680,004

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 3.88

 

2,137,505

 

2,645,645

Project finance V

 

400,000

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 4.65

 

1,293,145

 

1,557,360

Project finance VI

 

89,994

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 2.73

 

290,232

 

349,464

Project finance VII

 

533,095

 

February - 2029

 

Us dollar exchange variation + quarterly Libor + 4.64

 

1,723,146

 

2,075,524

Transactions costs

 

 

         

(115,345)

 

(173,240)

Total

 

3,193,089

         

10,225,803

 

12,250,662

                     

VAT borrowings

 

November - 2029

 

2.00% above TIIE (*)

(i)

23,498

 

26,771

Borrowings for working capital

 August - 2017  

Us dollar exchange variation + quarterly Libor + 4.85

(ii)

301,955

 

 

               

325,453

 

26,771

                     
               

10,551,256

 

12,277,433

                     

Current liabilities

         

856,060

 

302,266

Non-current liabilities

         

9,695,196

 

11,975,167

Total

             

10,551,256

 

12,277,433

 

 

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

 

(i)    Financing in Mexican peso and paid exclusively with IVA refund.

(ii)   Financing obtained in September 2016.

 

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

 

   

Consolidated

   

Sep/2016

 

Dec/2015

2017

 

172,110

 

687,211

2018

 

710,852

 

840,247

2019

 

738,095

 

872,994

2020

 

865,796

 

1,025,621

2021

 

989,002

 

1,172,569

2022

 

823,950

 

977,593

2023

 

1,090,719

 

1,294,219

2024

 

1,179,947

 

1,400,843

2025

 

1,179,394

 

1,398,554

2026

 

1,038,349

 

1,210,426

2027 and thereafter

 

906,982

 

1,094,890

Total

 

9,695,196

 

11,975,167

 

 

33

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

14.              Financial instruments

 

The information related to financial instruments was presented in the 2015 financial statements of the Company, in Note 16.

 

14.1.        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;

 

Level 2 – fair value obtained from financial models using directly observable market data, such  as discounted cash flow, when the instrument is a forward purchase/sale or a swap contract, or such as the Black-Scholes model, when the instrument has the characteristics of an option.

 

To measure the credit risk of the parties involved in derivative instruments, Braskem uses CVA (Credit Valuation Adjustment) or DVA (Debt Valuation Adjustment) models, applied flow by flow on the mark-to-market value of each instrument. The Company adopts the ratings of the other parties for positive flows and its own rating for negative flows, both available in the market and disclosed by renowned rating agencies, as a necessary assumption to define the probability of default.

 

14.2.        Non-derivative financial instruments – consolidated

 

           

Fair value

 

Book value

 

Fair value

   

Note

 

Classification by category

 

hierarchy

 

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

                             

Cash and cash equivalents

 

3

                       

Cash and banks

             

1,970,131

 

873,966

 

1,970,131

 

873,966

Financial investments in Brazil

     

Held-for-trading

 

Level 2

 

 

 

605,770

 

 

 

605,770

Financial investments in Brazil

     

Loans and receivables

     

5,037,433

 

1,823,225

 

5,037,433

 

1,823,225

Financial investments abroad

     

Held-for-trading

 

Level 2

 

1,192,604

 

4,136,762

 

1,192,604

 

4,136,762

               

8,200,168

 

7,439,723

 

8,200,168

 

7,439,723

                             

Financial investments

 

4

                       

Time deposit investments

     

Held-for-trading

 

Level 2

 

432,308

 

 

 

432,308

 

-

Other

     

Held-for-trading

 

Level 2

 

701

 

1,172

 

701

 

1,172

Quotas of receivables investment fund

     

Held-to-maturity

     

 

 

46,193

 

 

 

46,193

               

433,009

 

47,365

 

433,009

 

47,365

                             

Trade accounts receivable

 

5

         

2,208,689

 

2,754,966

 

2,208,689

 

2,754,966

               

 

   

 

   

Related parties credits

 

7

 

Loans and receivables

     

322,486

 

155,140

 

322,486

 

155,140

                             

Trade payables

             

7,340,232

 

11,755,843

 

7,340,232

 

11,755,843

               

 

     

 

   

Borrowings

 

12

         

 

     

 

   

Foreign currency - Bonds

         

Level 1

 

14,172,755

 

17,004,617

 

14,899,781

 

14,434,854

Foreign currency - other borrowings

             

3,734,128

 

4,526,293

 

3,734,128

 

4,526,293

Local currency

             

5,346,698

 

6,073,310

 

5,346,698

 

6,073,310

               

23,253,581

 

27,604,220

 

23,980,607

 

25,034,457

                             

Project finance

 

13

         

10,666,601

 

12,450,673

 

10,666,601

 

12,450,673

               

 

   

 

   

Non-controlling loan in Braskem Idesa

             

1,597,726

 

1,538,784

 

1,597,726

 

1,538,784

               

 

   

 

   

Other payables (BNDESPAR)

             

172,665

 

273,294

 

172,665

 

273,294

 

34

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

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

 

14.3.1  Changes

  

                       

Net

         

Net

           

Operation characteristics

     

(Asset)/

         

(Asset)/

       

Fair value

 

Principal exposure

     

Accumulated

 

Liability

 

Change in

 

Financial

 

Liability

Identification

 

Note

 

hierarchy

   

Derivatives

 

OCI (equity)

 

Dec/2015

 

fair value

 

settlement

 

Sep/2016

                                     

Non-hedge accounting

                                   

transactions

                                   

Exchange swap

     

Level 2

 

Argentine peso

Dollar

     

(38,990)

 

4,154

 

34,836

 

 

Interest rate swaps

     

Level 2

 

Fixed rate

 

CDI

     

8,351

 

(2,293)

 

(5,323)

 

735

Dollar put option

 

14.3.1 (a.i)

 

Level 2

 

Real

 

Dollar

     

 

 

(222)

 

(4,856)

 

(5,078)

                       

(30,639)

 

1,639

 

24,657

 

(4,343)

                                     

Hedge accounting

                                   

transactions

                                   

Exchange swap

 

14.3.1 (b.i)

 

Level 2

 

CDI

 

Dollar+Interests

550,727

 

1,172,125

 

(323,322)

 

12,471

 

861,274

Interest rate swaps

 

14.3.1 (b.ii)

Level 2

 

Libor

 

Fixed price

 

450,580

 

35,073

 

125,759

 

(42,310)

 

118,522

                   

1,001,307

 

1,207,198

 

(197,563)

 

(29,839)

 

979,796

                                     

Derivatives operations

                                   

Current assets

                     

(53,662)

         

(17,053)

Non-current assets

                     

(12,280)

         

 

Current liabilities

                     

57,760

         

20,464

Non-current liabilities

                     

1,184,741

         

972,042

                       

1,176,559

         

975,453

 

(a)               Operations not designated for hedge accounting

 

(a.i)     US dollar put option

 

            On September, 2016, Braskem contracted derivative financial instruments to limit the equivalent amount in US dollar of its cash disbursements denominated in Brazilian reais. This hedge is in line with Company's risk management strategy.

 

Identification

     

Hedge

 

Maturity

 

Fair value, net

 

Nominal value

 

(exchange rate R$ / US$)

   

Sep/2016

US dollar put option

 

451,667

 

3.0000 to 3.1000

 

jan to sep - 2017

 

(5,078)

Total

 

451,667

         

(5,078)

                 

Derivatives operations

               

Current assets

             

(5,078)

Total

             

(5,078)

 

 

 

35

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, 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/2016

 

Dec/2015

Swap NCE I

 

200,000

 

Exchange variation + 6.15%

 

August - 2019

 

224,846

 

301,325

Swap NCE II

 

100,000

 

Exchange variation + 6.15%

 

August - 2019

 

109,373

 

147,021

Swap NCE III

 

100,000

 

Exchange variation + 6.15%

 

August - 2019

 

107,258

 

144,496

Swap NCE IV

 

100,000

 

Exchange variation + 5.50%

 

April - 2019

 

90,160

 

124,071

Swap NCE V

 

100,000

 

Exchange variation + 5.50%

 

April - 2019

 

90,072

 

123,966

Swap NCE VI

 

150,000

 

Exchange variation + 7.90%

 

April - 2019

 

145,755

 

203,675

Swap NCE VII

 

100,000

 

Exchange variation + 4.93%

 

April - 2019

 

93,810

 

127,571

Total

 

850,000

         

861,274

 

1,172,125

                     

Derivatives operations

                   

Current assets

             

(11,975)

 

(12,616)

Non-Current liabilities

             

873,249

 

1,184,741

Total

         

861,274

 

1,172,125

 

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

 

Interest rate swap linked to Libor

 

Identification

 

Nominal value

 

Hedge

 

Maturity

 

 

 

Fair value, net

 

US$

 

interest rate per year

 

 

Sep/2016

 

Dec/2015

Swap Libor I to VI

 

1,312,892

 

1.9825%

 

May - 2025

 

118,522

 

7,997

Total

 

1,312,892

         

118,522

 

7,997

                     

Derivatives operations

                   

Non-current assets

             

 

 

(12,280)

Current liabilities

             

19,729

 

47,353

Non-current liabilities

             

98,793

 

 

Total

             

118,522

 

35,073

 

 

36

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

14.4.        Non-derivative liabilities designated for export hedge accounting

 

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

 

On September 30, 2016, exports that were designated and not yet realized are shown below:

 

 

 

 

 

 

 

 

Total nominal value

           

 

US$

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

210,909

2017

 

 

 

 

 

 

829,685

2018

 

 

 

 

 

 

787,894

2019

 

 

 

 

 

 

733,980

2020

 

 

 

 

 

 

724,000

2021

 

 

 

 

 

 

716,000

2022

 

 

 

 

 

 

719,000

2023

 

 

 

 

 

 

718,372

2024

 

 

 

 

 

 

688,854

 

 

 

 

 

 

 

6,128,694

 

The following table shows the financial instruments movement in the period designated for this hedge:

 

   

 

 

 

 

 

 

US$

       

Exports in

 

Hedge

   
   

Dec/2015

 

the period

 

descontinued

 

Sep/2016

                 

Designated balance

 

6,757,231

 

(628,538)

 

(620,321)

 

5,508,373

 

On September 30, 2016, the maturities of financial liabilities designated, within the scope of the consolidated balance sheet, were as follows:

 

           

 

Total nominal value

           

 

US$

           

 

 

2016

         

 

403,076

2017

         

 

718,736

2018

         

 

1,145,149

2019

         

 

444,236

2020

         

 

570,782

2021

         

 

1,017,703

2022

         

 

519,837

2024

         

 

688,854

           

 

5,508,373

 

Considering the strong cash generation in recent quarters, the Management of the Company believed it was appropriate to advance the payment of dollar-denominated obligations, among which liabilities designated for this hedge. As a result of the decision, the amount of US$620,321 was discontinued prospectively. Exchange variation on the discontinued amount, of R$761,733, which is recorded under Shareholders' Equity as “Other comprehensive income” will be taken to net financial income (expenses) as of October 2016, as the hedged exports are realized.

37

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

 

       

Conversion rate

       
   

Total nominal

 

at Inception

 

Closing rate

 

Gross nominal

   

value US$

 

R$/US$

 

R$/US$

 

value

                 

Hedge descontinued fourth quarter 2016

 

210,909

 

2.0017

 

3.2476

 

262,772

Hedge descontinued first quarter 2017

 

201,277

 

2.0017

 

3.2400

 

249,241

Hedge descontinued second quarter 2017

208,135

 

2.0017

 

3.2015

 

249,720

               

761,733

 

The following table provides the balances of exchange variation recognized in the Company’s net financial income (expenses) due to the realization of exports designated for that hedge for the nine-month period ended September 30, 2016:

 

       

Conversion rate

       
   

Total nominal

 

at Inception

 

Closing rate

 

Gross nominal

   

value US$

 

R$/US$

 

R$/US$

 

value

                 

First quarter

 

206,951

 

2.0017

 

4.0399

 

421,808

Second quarter

 

210,752

 

2.0017

 

3.6408

 

345,444

Third quarter

 

210,835

 

2.0017

 

3.2723

 

267,887

               

1,035,139

 

 

The changes in foreign exchange variation and Income Tax and Social Contribution under “Other comprehensive income” are as follows:

 

 

Exchange

     

Net

 

variation

 

IR and CSL

 

effect

           

At December 31, 2015

(12,859,687)

 

4,372,294

 

(8,487,393)

           

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

4,207,644

 

(1,430,599)

 

2,777,045

           

Exchange variation transferred to profit or loss / IR and CSL

1,035,139

 

(351,947)

 

683,192

           

At September 30, 2016

(7,616,904)

 

2,589,748

 

(5,027,156)

 

38

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

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

 

On September 30, 2016, the designated sales and not yet realized are shown below:

 

           

Total nominal value

           

US$

             

2016

         

26,331

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

           

3,151,646

 

 

            The following table shows the financial instruments designated changes to this hedge in the period:

            

   

 

 

 

 

 

 

US$

       

Sales in

 

Hedge

   
   

Dec/2015

 

the period

 

descontinued

 

Sep/2016

                 

Designated balance

 

3,193,089

 

(41,443)

 

(12,187)

 

3,139,459

 

On September 30, 2016, the maturities of financial liabilities designated were distributed as follows:

 

           

Total nominal value

           

US$

             

2016

         

26,286

2017

         

182,927

2018

         

221,390

2019

         

228,850

2020

         

266,187

2021

         

302,816

2022

         

252,723

2023

         

332,458

2024

         

358,873

2025

         

357,221

2026

         

308,650

2027

         

150,419

2028

         

124,347

2029

         

26,312

           

3,139,459

 

39

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

In May 2016, Braskem Idesa prepaid US$12.230 of the Project Finance debt that was designated as this hedge instrument. As a result of the decision, this amount was discontinued prospectively.

 

The following table provides the balance of exchange variation of the discontinued amount net of realization already occurred, on September 30, 2016, which is recorded in Braskem Idesa’s shareholders’ equity under “Other comprehensive income” and will be transferred to financial income (expenses) according to the schedule of future hedged sales:

 

       

Conversion rate

           
   

Total nominal

 

at Inception

 

Closing rate

 

Total nominal

 

Gross nominal

   

value US$

 

MXN/US$

 

MXN/US$

 

value MXN

 

value

                     

Hedge descontinued

12,187

 

13.4541

 

17.9915

 

55,297

 

9,609

               

55,297

 

9,609

 

The following table provides the balances of exchange variation recognized in Braskem Idesa’s financial income (expenses) due to the realization of sales designated for this hedge over the course of the nine-month period ended September 30, 2016:

 

       

Conversion rate

           
   

Total nominal

 

at Inception

 

Closing rate

 

Total nominal

 

Gross nominal

   

value US$

 

MXN/US$

 

MXN/US$

 

value MXN

 

value

                     

Second quarter

 

16,359

 

13.6636

 

18.1409

 

73,244

 

14,297

Third quarter

 

25,084

 

13.6650

 

18.4981

 

121,235

 

21,067

               

194,479

 

35,364

 

 

The changes in foreign exchange variation and Income Tax and Social Contribution under “Other comprehensive income” are as follows:

 

 

Exchange

     

Net

 

variation

 

IR

 

effect

           

At December 31, 2015

(2,246,820)

 

674,046

 

(1,572,774)

           

Exchange variation recorded in the period on OCI / IR

(1,400,255)

 

420,830

 

(979,425)

           

Exchange variation transferred to profit or loss / IR

35,364

 

(10,628)

 

24,736

           

At September 30, 2016

(3,611,711)

 

1,084,248

 

(2,527,463)

 

 

40

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

14.5.        Credit quality of financial assets

 

(a)               Trade accounts receivable

 

On September 30, 2016, the credit ratings for the domestic market were as follows:

 

 

 

 

 

 

(%)

 

 

 

Sep/2016

 

Dec/2015

1

Minimum risk

 

9.14

 

7.67

2

Low risk

 

41.97

 

42.84

3

Moderate risk

 

32.89

 

33.07

4

High risk

 

12.84

 

13.74

5

Very high risk

(i)

3.16

 

2.69

 

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

 

Default indicators

 

Last 12 months

 

Domestic

 

Export

 

Market

 

Market

September 30, 2016

0.23%

 

0.10%

December 31, 2015

0.39%

 

0.70%

September 30, 2015

0.30%

 

0.86%

 

(b)               Other financial assets

 

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

 

41

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

 

     

Sep/2016

 

Dec/2015

Financial assets with risk assessment

         

AAA

   

5,143,728

 

5,982,393

AA+

   

181,823

 

 

AA

   

5,202

 

27,753

AA-

   

622,496

 

163,188

A+

   

2,092,104

 

1,076,803

A

   

130,234

 

69,576

A-

   

318,373

 

120,219

BBB+

   

135,016

 

 

     

8,628,976

 

7,439,932

Financial assets without risk assessment

 

(i)

     

Quotas of investment funds in credit rights

   

 

 

46,193

Other financial assets with no risk assessment

   

4,201

 

963

     

4,201

 

47,156

         

 

Total

   

8,633,177

 

7,487,088

 

(i)         Investments approved by the Management of the Company, as permitted by the financial policy.

 

14.6.        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, 2016, the main risks that can affect the value of Braskem’s financial instruments are:

 

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

·      Brazilian real/Mexican peso exchange rate;

·      Libor floating interest rate;

·      Selic interest rate;

·      CDI interest rate; and

·      TJLP interest rate.

 

For the purposes of the risk sensitivity analysis, Braskem presents the exposures to currencies as if they were independent, that is, not reflecting in the exposure to a foreign exchange rate the risks of the variation in other foreign exchange rates that could be directly influenced by it.

 

(b)               Value at risk

 

The value at risk of the derivatives held by Braskem which is defined as the loss that could result in one month as from September 30, 2016, with a probability of 5%, and under normal market conditions, was estimated by the Company at US$33,289 for the NCE exchange rate swap (Note 14.3.1(b.i)) and at US$12,523 for the swap of Libor related to Braskem Idesa’s project (Note 14.3.1 (b.ii.i)).

42

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

 

(c)               Selection of scenarios

 

(c.1)     Probable scenario

 

The Market Readout published by the Central Bank of Brazil was used to create the probable scenario for the U.S. dollar/Brazilian real exchange rate, Selic basic interest rate and the CDI interest rate, using the reference date of September 30, 2016. According to the Market Readout, at the end of 2016, the U.S. dollar will appreciate by 1.04% against the Brazilian real, compared to the closing PTAX rate at September 30, 2016, while the Selic rate will be 13.75% p.a. The Selic rate is used as a reference for analyses of sensitivity to the CDI.

 

The probable scenario for the TJLP is an increase of 0.50% from the current rate of 7.5%, in line with the size of the government’s most recent decisions to increase or decrease the rate. The 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.

 

43

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(c.2)     Possible and extreme adverse scenarios

 

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

 

   

 

 

 

 

Gain (loss)

       

Possible adverse

 

Extreme adverse

Instrument / Sensitivity

 

Probable

(25%)

 

(50%)

             

Brazilian real/U.S. dollar exchange rate

           

Bonds

 

(145,446)

 

(3,492,219)

 

(6,984,439)

BNDES

 

(2,440)

 

(58,589)

 

(117,178)

Working capital / structured operations

 

(29,281)

 

(703,038)

 

(1,406,076)

Export prepayments

 

(5,998)

 

(144,019)

 

(288,039)

Project finance

 

(109,617)

 

(2,631,939)

 

(5,263,879)

Advance on exchange contracts - ACC

 

(1,028)

 

(24,689)

 

(49,377)

Swaps

 

(18,180)

 

(436,512)

 

(854,844)

Dollar put option

 

(813)

 

(5,036)

 

(5,080)

Financial investments abroad

 

37,720

 

905,681

 

1,811,362

             

Brazilian real/Mexican Peso exchange rate

           

Working capital / structured operations

 

11

 

(5,875)

 

(11,749)

             

Selic interest rate

           

BNDES

 

12,277

 

(93,412)

 

(197,881)

             

Libor floating interest rate

           

Working capital / structured operations

 

(2,021)

 

(10,104)

 

(20,208)

Export prepayments

 

(1,608)

 

(8,040)

 

(16,079)

Swaps

 

2,457

 

12,208

 

24,234

             

CDI interest rate

           

NCE

 

12,606

 

(93,342)

 

(193,024)

NCA

 

20,906

 

(160,914)

 

(344,398)

Swaps and NCE

 

113

 

(113)

 

(226)

Financial investments in local currency

 

(5,310)

 

37,350

 

73,877

             
   

Probable

 

Possible adverse

 

Extreme adverse

Instrument / Sensitivity

 

8.0%

 

8.5%

 

9.0%

             

TJLP interest rate

           

BNDES

 

(42,234)

 

(85,332)

 

(129,307)

Other government agents

 

(50)

 

(100)

 

(152)

 

44

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

15.              Taxes payable

 

The information related to taxes payable was presented in the Company’s 2015 annual financial statements, in Note 17.

 

         

Consolidated

 

Parent company

         

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

Parent Company and subsidiaries in Brazil

       

Revised

     

Revised

 

IPI

     

75,991

 

61,784

 

71,269

 

48,579

 

IR and CSL

     

467,814

 

414,176

 

315,936

 

269,538

 

ICMS

     

212,174

 

149,811

 

198,926

 

110,669

 

Other

     

165,946

 

88,198

 

138,372

 

56,557

                       

Other countries

                   
 

IR

     

43,591

 

238,645

 

 

 

 

 

Value-added tax

     

111,541

 

56,975

 

 

 

 

Total

     

1,077,057

 

1,009,589

 

724,503

 

485,343

                       

Current liabilities

     

1,047,290

 

982,873

 

694,865

 

459,518

Non-current liabilities

     

29,767

 

26,716

 

29,638

 

25,825

Total

     

1,077,057

 

1,009,589

 

724,503

 

485,343

 

 

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

 

The information related to income tax and social contribution was presented in the Company’s 2015 annual financial statements, in Note 19.

 

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

 

       

Consolidated

 

Parent company

       

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

           

Revised

     

Revised

Income before IR and CSL

     

2,633,794

 

4,158,152

 

2,378,257

 

4,076,923

                     

IR and CSL at the rate of 34%

     

(895,491)

 

(1,413,772)

 

(808,607)

 

(1,386,154)

       

 

 

 

 

 

 

 

Permanent adjustments to the IR and CSL calculation basis

     

 

 

 

 

 

 

 

IR and CSL on equity in results of investees

     

7,880

 

578

 

482,777

 

211,226

IR and CSL on prior years

     

15,073

 

(5,645)

 

10,286

 

(5,645)

Tax benefits (Sudene and PAT)

     

5,302

 

 

 

5,302

 

 

Other permanent adjustments

     

67,263

 

(15,543)

 

(2,673)

 

7,809

                     

Effect of IR and CSL on results of operations

     

(799,973)

 

(1,434,382)

 

(312,915)

 

(1,172,764)

                     

Breakdown of IR and CSL:

                   
                     

Current IR and CSL

     

(773,062)

 

(313,667)

 

(88,360)

 

(56,634)

Deferred IR and CSL

     

(26,911)

 

(1,120,715)

 

(224,555)

 

(1,116,130)

Total

     

(799,973)

 

(1,434,382)

 

(312,915)

 

(1,172,764)

 

 

45

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(b)               Breakdown of deferred income tax and social contribution

 

     

Consolidated

 

Parent company

Assets

   

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

         

Revised

     

Revised

Tax losses (IR) and negative base (CSL)

   

2,270,702

 

2,114,530

 

205,346

 

258,017

Goodwill amortized

   

4,972

 

6,017

 

4,972

 

6,017

Exchange variations

   

928,906

 

2,925,895

 

921,018

 

2,917,699

Temporary adjustments

   

116,543

 

50,628

 

781,956

 

823,786

Business combination

   

190,778

 

189,403

 

89,769

 

89,769

Deferred charges - write-off

   

 

 

20,848

 

 

 

20,848

     

3,511,901

 

5,307,321

 

2,003,061

 

4,116,136

                   

Liabilities

                 

Amortization of goodwill based on future profitability

   

760,458

 

735,019

 

671,631

 

646,193

Tax depreciation

   

854,495

 

815,243

 

781,200

 

746,432

Temporary differences

   

438,349

 

521,031

 

11,246

 

11,703

Business combination

   

203,980

 

217,182

 

75,317

 

79,154

Additional indexation PP&E

   

100,208

 

110,731

 

100,208

 

110,731

Amortization of fair value adjustments on the assets from the acquisiton of Braskem Qpar

   

270,207

 

289,528

 

270,207

 

289,528

Other

   

109,472

 

153,589

 

60,711

 

83,309

     

2,737,169

 

2,842,323

 

1,970,520

 

1,967,050

                   

Net

   

774,732

 

2,464,998

 

32,541

 

2,149,086

                   

Presentation in the Balance Sheet:

                 

Assets

   

1,437,580

 

3,196,239

 

32,541

 

2,149,086

(-) Liabilities

   

662,848

 

731,241

 

-

 

-

 

46

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

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

 

           

 

 

Sep/2016

           

Headquarters

 

IR and CSL

 

 

         

(Country)

 

Asset

 

Liability

 

Balance

                       

Assets

                     

Braskem

       

Brazil

 

2,003,061

 

(1,970,520)

 

32,541

Braskem Argentina

       

Argentina

 

9,646

 

 

 

9,646

Braskem Alemanha

       

Germany

 

23,671

 

 

 

23,671

Braskem Idesa

       

Mexico

 

1,311,372

 

(48,755)

 

1,262,617

Braskem México Serviços

       

Mexico

 

1,546

 

 

 

1,546

Braskem Chile

       

Chile

 

123

 

 

 

123

Quantiq

       

Brazil

 

8,071

 

(1,643)

 

6,428

Braskem Petroquímica - business combination effects

     

Brazil

 

101,008

 

 

 

101,008

               

3,458,498

 

(2,020,918)

 

1,437,580

                         

Liabilities

                     

Braskem America

       

USA

 

 

 

(427,103)

 

(427,103)

Braskem Petroquímica

       

Brazil

 

53,403

 

(160,486)

 

(107,083)

Braskem Petroquímica - business combination effects

     

Brazil

 

 

 

(128,662)

 

(128,662)

               

53,403

 

(716,251)

 

(662,848)

                         

Total

           

3,511,901

 

(2,737,169)

 

774,732

 

   

           

 

 

Dec/2015

           

Headquarters

 

IR and CSL

 

 

           

(Country)

 

Asset

 

Liability

 

Balance

                     

Revised

Assets

                     

Braskem

       

Brazil

 

4,116,136

 

(1,967,050)

 

2,149,086

Braskem Argentina

       

Argentina

 

8,235

 

 

 

8,235

Braskem Alemanha

       

Germany

 

104,785

 

 

 

104,785

Braskem Idesa

       

Mexico

 

890,723

 

(65,306)

 

825,417

Braskem México Serviços

       

Brasil

 

2,894

 

 

 

2,894

Quantiq

       

Brasil

 

7,811

 

(1,623)

 

6,188

Braskem Petroquímica - business combination effects

     

Brazil

 

99,634

 

 

 

99,634

               

5,230,218

 

(2,033,979)

 

3,196,239

                         

Liabilities

                     

Braskem America

       

USA

 

 

 

(509,328)

 

(509,328)

Braskem Petroquímica

       

Brazil

 

76,978

 

(160,812)

 

(83,834)

Braskem Petroquímica - business combination effects

     

Brazil

 

 

 

(138,029)

 

(138,029)

Braskem Chile

       

Chile

 

125

 

(175)

 

(50)

               

77,103

 

(808,344)

 

(731,241)

                         

Total

           

5,307,321

 

(2,842,323)

 

2,464,998

 

(d)               Realization of deferred income tax and social contribution

           

In the nine-month period ended September 30, 2016, there were no material events or circumstances that indicate any compromise of the realization of these deferred taxes.

 

 

47

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

17.              Advances from customers

 

On September 16, 2016, the subsidiary Braskem Holanda received advances amounting to R$324,620 (US$100,000) linked to an agreement for the supply of basic petrochemical products, which provides for deliveries from January 2017 to December 2018.

 

18.              Sundry provisions

 

The information on sundry provisions was presented in the 2015 annual financial statements of the Company, in Note 20.

 

       

Consolidated

 

Parent company

       

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

Provision for customers rebates

   

52,353

 

46,929

 

38,846

 

22,606

Provision for recovery of environmental damages

   

89,288

 

127,227

 

78,244

 

112,887

Judicial and administrative provisions

   

668,482

 

554,479

 

611,019

 

501,292

Other

     

55,001

 

19,279

 

40,432

 

1,754

Total

     

865,124

 

747,914

 

768,541

 

638,539

                     

Current liabilities

     

71,665

 

93,942

 

55,736

 

67,190

Non-current liabilities

   

793,459

 

653,972

 

712,805

 

571,349

Total

     

865,124

 

747,914

 

768,541

 

638,539

 

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

 

       

Consolidated

 

Parent company

       

Sep/2016

 

Dec/2015

 

Sep/2016

 

Dec/2015

Labor claims

     

214,421

 

158,711

 

203,883

 

148,884

                     

Tax claims

                   

Normal operations

                 

IR and CSL

     

11,657

 

8,029

 

11,472

 

8,029

PIS and COFINS

(i)

 

53,087

 

4,495

 

52,909

 

4,495

ICMS

     

38,485

 

22,601

 

38,485

 

22,601

Other tax claims

   

23,741

 

38,337

 

21,699

 

38,317

       

126,970

 

73,462

 

124,565

 

73,442

                     

Business Combination

                 

IR and CSL

     

44,268

 

40,223

 

 

 

 

PIS and COFINS

   

49,448

 

44,771

 

49,448

 

44,771

ICMS - interstate purchases

   

215,983

 

195,320

 

215,983

 

195,320

ICMS - other

     

15,864

 

14,364

 

15,864

 

14,364

       

325,563

 

294,678

 

281,295

 

254,455

                     

Societary claims and other

   

1,528

 

27,628

 

1,276

 

24,511

                     
       

668,482

 

554,479

 

611,019

 

501,292

 

48

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(i)        PIS and COFINS

 

The Federal Revenue Service inspected the Company and its subsidiary Braskem Petroquímica between 2006 and 2011 and disallowed a part of the non-cumulative PIS and COFINS credits appropriated, due to: (i) differences between the amounts reported in the Statement of Calculation of Social Contributions (“DACON”) and those in the electronic files of tax invoices; (ii) amounts not recorded in the interim balance sheets, acquisitions not taxed for contributions, recording of a credit on a portion of IPI, failure to submit tax documents; and (iii) nonpayment of amounts stated as due in DACONs/Statements of Federal Tax Debits and Credits (“DCTF”).

 

The related contingencies were initially diagnosed with chances of possible success. However, this estimate was altered due to the weaknesses identified, validated both internally by the Company and by external lawyers and confirmed by external audit, so there is no justification for the differences mentioned by the federal tax authorities.

 

For this reason, the Company recorded a provision of R$47,914, considering that a favorable outcome is now deemed remote after exhaustion of analyses for defense.

 

19.              Contingencies

 

The description of the main contingent liabilities of the Company was presented in the 2015 annual financial statements, in Note 23.

 

(a)               Reports of irregularities

 

Braskem and its subsidiaries are subject to a number of anti-corruption laws in the countries where they operate, including Federal Law 12,846/2013, or the Brazilian Anticorruption Law, which came into force on January 28, 2014, and the U.S. Foreign Corrupt Practices Act (FCPA).

 

In March 2015, in connection with the so-called Operation Car Wash, certain allegations made by defendants in judicial proceedings were made public, according to which Braskem was allegedly involved in illegal payments related to feedstock supply agreements entered into with Petrobras.

 

In light of said facts, the Company immediately approved the engagement of law firms with extensive and proven experience in similar cases in the United States and Brazil (“Expert Firms”) to conduct an independent internal investigation into the allegations cited above ("Investigation"), under the supervision of the U.S. Department of Justice (DoJ) and of the U.S. Securities and Exchange Commission (SEC).

 

Since then, the Company has been fully cooperating with the authorities, including in relation to the formal requests made by the SEC (subpoena) in February and July 2016, and by Brazil’s Office of the Federal Controller General (CGU), also in July of this year.

 

As the process advanced, the Company became aware of new reports of irregularities, which are being investigated by the Expert Firms, in cooperation with the applicable authorities. In parallel, the Company decided to open negotiations with the DoJ, SEC and authorities in Brazil, through which it hopes to reach an agreement to resolve such allegations and reports of irregularities.

 

During the Investigation, the Expert Firms identified payments for services to third parties without corresponding evidence of the service being rendered.

 

49

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

 

With the exception of the amount cited in Note 19(b), the Company cannot measure at this time the extent of the financial and non-financial impacts potentially arising from the confirmation of the allegations and reports of irregularities, any parallel investigations or the execution of an agreement with the competent authorities, or the resources that would be required to remedy such occurrences. The Company also cannot predict or measure the impacts from any measures that the competent authorities in Brazil and abroad may take, which could include the payment of fines and damages to third parties, the filing of lawsuits against the Company or the appointment of an independent monitor to supervise the Company’s compliance with the agreement.

 

Confirmation of the aforementioned allegations and reports of irregularities, any parallel investigations or any agreements entered into with competent authorities in Brazil or abroad may have a material adverse effect on the business, reputation, financial situation and operational result of the Company, as well as on the liquidity and price of its securities. Furthermore, the negative publicity stemming from all these facts could have a material adverse impact on the Company’s businesses, including reducing the demand for its products and other effects that currently cannot be estimated or measured.

 

Also in connection with Operation Car Wash, the Company cannot predict the impacts on the Company of the investigations or any decision or action by authorities involving the majority shareholders of Braskem, namely Odebrecht S.A. and Petróleo Brasileiro S.A. – Petrobras, or any of their subsidiaries.

 

If any fines and/or other sanctions are imposed by the competent authorities and others involved, at this time, neither Management nor its legal counsel and Expert Firms have sufficient information to reliably estimate the potential losses to be recorded and, therefore, based on current accounting practices, no provision was recorded in this Quarterly Information in addition to the amounts of the fiscal contingency mentioned in Note 19(b).

 

Based on the current stage of the investigation, on information available and on the statements made by the attorneys, no other items were identified that could require material adjustments to the financial statements, unless as a result of any agreement with the competent authorities.

 

The Management of the Company will continue to adopt the necessary measures to clarify the facts, in cooperation with Brazilian and foreign authorities, and will maintain the market informed of any developments regarding this matter.

 

50

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

 

(b)               Tax adjustments

 

Although the payments identified in Note 19(a) are still under investigation, the Company recognized errors in the determination of taxes from prior periods and recorded a fiscal contingency of R$284,641, of which R$166,568 corresponded to taxes not paid in the last 5 years, R$87,805 corresponded to fines and adjustments for inflation (variation in the SELIC rate) and R$30,268 corresponded to a reduction in deferred Income and Social Contribution taxes on tax losses and social contribution tax loss carryforwards.

 

This contingency is presented as follows: (i) R$235,622 corresponding to taxes payable and deferred taxes, interest on arrears and restatement at the SELIC rate from October 2011 to December 2014, in the opening balance of the line “Retained earnings” of the Statement of Changes in Shareholders' Equity for the period from January 1, 2015 to September 30, 2015; (ii) R$6,129 and R$16,603 corresponding to the restatement at the SELIC rate of taxes payable in the three- and nine-month periods to September 2015, respectively, under the line “Financial expenses” of the Statement of operations; (iii) R$4,352 and R$16,160 corresponding to the restatement at the SELIC rate of taxes payable in the three- and nine-month periods to September 2016, respectively, under the line “Financial expenses” of the Statement of operations. The Balance sheet as of December 31, 2015 includes: (i) reduction of deferred Income and Social Contribution taxes on tax losses and social contribution tax loss carryforwards, in the amount of R$10,253; and (ii) restatement of taxes payable at the SELIC rate, through said date, in the amount of R$22,606. The statements of Cash Flows and Value Added reflect all of these impacts.

 

These tax adjustments should not be used as the basis for determining the amount of any agreement with authorities, which would be based on specific criteria.

 

(c)              Class actions

 

A class action has been filed in the U.S. courts by the Boilermaker-Blacksmith National Pension Trust, as Lead Plaintiff, alleging the Company has made misrepresentations and/or failed to disclose through certain SEC filings the existence of unlawful payments. The Company has engaged an expert U.S. law firm to represent it and filed motion to dismiss on July 6, 2016 which, after response from the plaintiffs, is currently waiting for the judge´s decision.

 

The Company cannot foresee the outcome of this process. The Company may be cited as defendant in other legal actions. Furthermore, the Company may be required, observing the legal and regulatory limits, to indemnify directors, officers and employees that are defendants in actions of this nature.  Said action has required significant time and dedication of the Management of the Company. The Company may also incur financial obligations that may have a material adverse impact on its business, reputation, financial condition and the results of its operations, as well as liquidity and price of its securities.

 

(d)               Labor

 

(d.1)     The labor action disclosed in Note 23 (a.i) of the 2015 financial statements ended after the payment made under a settlement between the parties.

 

(d.2)     In the class action suits filed by the Trade Union of Petrochemical and Chemical Workers of Triunfo, Rio Grande do Sul, (“SINDIPOLO”) in the third quarter of 2010, claiming the payment of overtime related to breaks during work shifts (“Breaks”)and the inclusion of overtime in the calculation of the weekly remunerated rest (“WRR”), in the restated amount of R$377,560, the following developments occurred in the period: (i) Breaks: 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, which rejected the appeal and handed down a final and unappealable decision in favor of Braskem. The amount of this suit is R$332,640; and (ii) WRR: judgment for plaintiff in the suit involving the inclusion of overtime in the calculation of the weekly remunerated rest, which was upheld by the Regional Appellate Labor Court ("TRT"), for which Braskem appealed to the TST, which ordered the case to be sent back to the TRT for a new trial. However, as the TRT did not judge on the merits, Braskem appealed once again to the TST. After examining the appeal, the TST handed down a new decision granting the claim. Braskem will enter into motion for clarification and special appeal at the Supreme Court (“STF”). Before the last recent decision of TST, Braskem reclassified a part of the suit to remote and recorded a provision of R$24,133, based on the presentation of a provisional implementation by the SINDIPOLO in September 2016. The amount of this suit is R$44,920.

 

No judicial deposit or other form of security was made for these suits.

 

 

51

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

20.              Shareholders’ Equity

 

The information related to the Company’s shareholders’ equity was presented in its 2015 annual financial statements, in Note 24.

 

(a)               Capital

 

     

Amount of shares

             

Preferred

     

Preferred

           
     

Common

     

shares

     

shares

           
     

shares

 

%

 

class A

 

%

 

class B

 

%

 

Total

 

%

                                   

OSP e Odebrecht

   

226,334,623

 

50.11%

 

79,182,498

 

22.95%

   

305,517,121

 

38.32%

Petrobras

   

212,426,952

 

47.03%

 

75,761,739

 

21.96%

   

288,188,691

 

36.15%

ADR

(i)

   

38,460,424

 

11.15%

   

38,460,424

 

4.82%

Other

   

12,907,077

 

2.86%

 

150,371,203

 

43.58%

 

578,330

 

100.00%

 

163,856,610

 

20.55%

Total

   

451,668,652

 

100.00%

 

343,775,864

 

99.64%

 

578,330

 

100.00%

 

796,022,846

 

99.85%

Shares owned by subsidiary
Braskem Petroquímica

(ii)

   

1,234,758

 

0.36%

   

1,234,758

 

0.15%

Total

   

451,668,652

 

100.00%

 

345,010,622

 

100.00%

 

578,330

 

100.00%

 

797,257,604

 

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)               Dividends

 

On April 6, 2016, the Annual Shareholders Meeting approved dividends in the amount of R$1,000,000, which started to be paid on April 15, 2016, of which R$567,620 was paid to the holders of common shares and R$432,020 and R$360 was paid to the holders of class “A" and class “B" preferred shares, respectively. This payment fully settles the dividend for the class "B" preferred shares, which was calculated in accordance with the Bylaws.

 

On September 27, 2016, the Board of Directors’ Meeting approved the payment of interim dividends for fiscal year 2015, in the amount of R$1,000,000, which will be paid as of October 11, 2016. The Company paid R$567,819 to common shareholders and R$432,181 to class A preferred shareholders.

 

52

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

(c)                Other comprehensive income - shareholders' equity

 

     

Consolidated

             

Defined

         

Foreign

               
     

Additional

 

Deemed

 

benefit

 

Foreign

     

currency

 

Loss

 

Total

       
     

indexation of

 

cost of

 

plan actuarial

 

sales

 

Cash flow

 

translation

 

on interest

 

Braskem

 

Non-controlling

   
     

PP&E

 

PP&E

 

Gain (loss)

 

hedge

 

hedge

 

adjustment

 

in subsidiary

 

shareholders'

 

interest in

   
     

(i)

 

(i)

 

(ii)

 

(iii)

 

(iii)

 

(iv)

 

(v)

 

interest

 

Braskem Idesa

 

Total

                                           

On December 31, 2014

 

244,831

 

18,275

 

(11,647)

 

(3,263,732)

 

(289,667)

 

387,287

 

(9,404)

 

(2,924,057)

 

(115,385)

 

(3,039,442)

                                           

Additional indexation

                                       
 

Realization by depreciation or write-off assets

 

(26,344)

 

-

 

-

 

-

 

-

 

-

 

-

 

(26,344)

 

-

 

(26,344)

 

Income tax and social contribution

 

5,915

 

-

 

-

 

-

 

-

 

-

 

-

 

5,915

 

-

 

5,915

     

-

#

-

0

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Deemed cost of jointly-controlled investment

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

Realization by depreciation or write-off assets

 

-

 

(1,096)

 

-

 

-

 

-

 

-

 

-

 

(1,096)

 

-

 

(1,096)

 

Income tax and social contribution

 

-

 

372

 

-

 

-

 

-

 

-

 

-

 

372

 

-

 

372

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Foreign sales hedge

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

Exchange rate

 

-

 

-

 

-

 

(10,279,479)

 

-

 

-

 

-

 

(10,279,479)

 

(460,744)

 

(10,740,223)

 

Income tax and social contribution

 

-

 

-

 

-

 

3,439,734

 

-

 

-

 

-

 

3,439,734

 

138,223

 

3,577,957

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Fair value of Cash flow hedge

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

Change in fair value

 

-

 

-

 

-

 

-

 

(633,706)

 

-

 

-

 

(633,706)

 

(15,904)

 

(649,610)

 

Transfer to profit or loss

 

-

 

-

 

-

 

-

 

(61,212)

 

-

 

-

 

(61,212)

 

(26,273)

 

(87,485)

 

Income tax and social contribution

 

-

 

-

 

-

 

-

 

231,211

 

-

 

-

 

231,211

 

12,653

 

243,864

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Losses in controlling interests

 

-

 

-

 

-

 

-

 

-

 

-

 

(129)

 

(129)

 

-

 

(129)

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Fair value of cash flow hedge from jointly-controlled

 

-

 

-

 

-

 

-

 

8,162

 

-

 

-

 

8,162

 

-

 

8,162

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Foreign currency translation adjustment

 

-

 

-

 

-

 

-

 

-

 

934,483

 

-

 

934,483

 

(6,549)

 

927,934

         

-

 

-

     

-

 

-

 

-

 

-

 

-

   

On September 30, 2015

 

224,402

 

17,551

 

(11,647)

 

(10,103,477)

 

(745,212)

 

1,321,770

 

(9,533)

 

(9,306,146)

 

(473,979)

 

(9,780,125)

                                           

On December 31, 2015

 

217,595

 

17,309

 

(12,496)

 

(9,666,973)

 

(728,296)

 

1,097,009

 

(9,404)

 

(9,085,256)

 

(476,708)

 

(9,561,964)

                                   

Additional indexation

                             

-

 

Realization by depreciation or write-off assets

 

(30,951)

         

(30,951)

   

(30,951)

 

Income tax and social contribution

 

10,524

         

10,524

   

10,524

               

Deemed cost of jointly-controlled investment

           
 

Realization by depreciation or write-off assets

   

(1,096)

           

(1,096)

   

(1,096)

 

Income tax and social contribution

   

372

           

372

   

372

                   

Foreign sales hedge

               
 

Exchange rate

       

3,157,453

       

3,157,453

 

(350,064)

 

2,807,389

 

Transfer to profit or loss

       

1,061,661

       

1,061,661

 

8,842

 

1,070,503

 

Income tax and social contribution

       

(1,474,894)

       

(1,474,894)

 

102,550

 

(1,372,344)

                   

Fair value of Cash flow hedge

               
 

Change in fair value

         

220,323

     

220,323

 

(30,175)

 

190,148

 

Transfer to result

         

(15,421)

     

(15,421)

 

(8,823)

 

(24,244)

 

Income tax and social contribution

         

(74,346)

     

(74,346)

 

11,699

 

(62,647)

             

 

         

Fair value of cash flow hedge from jointly-controlled

         

(6,272)

     

(6,272)

   

(6,272)

                           

Foreign currency translation adjustment

           

(85,770)

   

(85,770)

 

221,402

 

135,632

                                     

On September 30, 2016

 

197,168

 

16,585

 

(12,496)

 

(6,922,753)

 

(604,012)

 

1,011,239

 

(9,404)

 

(6,323,673)

 

(521,277)

 

(6,844,950)

                                           

(i)

Realization as the asset is depreciated or written-off.

   

(ii)

Realization upon extinction of the plan.

(iii)

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

(iv)

Realization upon write-off of subsidiary abroad.

(v)

Realization upon divestment or transfer of control of subsidiary.

 

 

53

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

21.              Earnings per share

 

The information related to the earnings per share of the Company was presented in its 2015 annual financial statements, in Note 25.

 

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

 

   

Basic and diluted

   

Sep/2016

 

Sep/2015

       

Revised

Profit for the period attributed to Company's shareholders

 

2,065,342

 

2,904,159

   

Distribution of dividends attributable to priority:

 

Preferred shares class "A"

 

208,416

 

208,409

Preferred shares class "B"

 

351

 

360

   

208,767

 

208,769

         

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

 

273,827

 

273,824

   

Distribution of plus income, by class

 

Common shares

 

898,715

 

1,374,990

Preferred shares class "A"

 

684,033

 

1,046,576

   

1,582,748

 

2,421,566

   

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

 

Common shares

 

1,172,542

 

1,648,814

Preferred shares class "A"

 

892,449

 

1,254,985

Preferred shares class "B"

 

351

 

360

   

2,065,342

 

2,904,159

         

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

       

Common shares

0

451,668,652

 

451,668,652

Preferred shares class "A"

 

343,775,864

 

343,788,633

Preferred shares class "B"

0

578,330

 

593,818

   

796,022,846

 

796,051,103

         

Profit per share (in R$)

       

Common shares

 

2.5960

 

3.6505

Preferred shares class "A"

 

2.5960

 

3.6505

Preferred shares class "B"

 

0.6069

 

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

     

shares

 

average

 

 

 

 

 

 

Balance at December 31, 2014

 

 

343,848,120

 

343,848,120

 

 

 

 

 

 

Repurchase of treasury shares

 

 

(80,000)

 

(59,487)

 

 

 

 

 

 

Balance at September 30, 2015

 

 

343,768,120

 

343,788,633

 

 

54

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

22.              Net sales revenues

 

The information on net sales revenue was presented in the 2015 annual financial statements of the Company, in Note 26.

 

         

Consolidated

 

Parent company

         

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

Sales and services revenue

                 
 

Domestic market

     

24,923,937

 

23,238,104

 

25,303,281

 

22,401,365

 

Foreign market

     

17,189,881

 

16,777,831

 

7,116,945

 

7,255,276

         

42,113,818

 

40,015,935

 

32,420,226

 

29,656,641

Sales and services deductions

                 

Taxes

     
 

Domestic market

     

(5,595,203)

 

(4,796,527)

 

(5,565,475)

 

(4,325,303)

 

Foreign market

     

(20,462)

 

(24,605)

 

Sales returns

                   
 

Domestic market

     

(181,041)

 

(155,804)

 

(184,748)

 

(141,454)

 

Foreign market

     

(96,569)

 

(88,283)

 

(16,201)

 

(80,642)

         

(5,893,275)

 

(5,065,219)

 

(5,766,424)

 

(4,547,399)

                       

Net sales and services revenue

   

36,220,543

 

34,950,716

 

26,653,802

 

25,109,242

 

23.              Other net income (expenses)

  

     

Note

 

 

 

Consolidated

         

Sep/2016

 

Sep/2015

Expenses idle and hibernated plants

 

(i)

 

(160,555)

 

(72,715)

Results with property, plant and equipment, and investments

     

(31,777)

 

(11,877)

Cost of inventory adjustments and losses in the movement of raw materials

     

(48,218)

 

(17,891)

Provision judicial and administrative, processes

     

(61,622)

 

(24,427)

Other

     

(20,820)

 

(37,842)

         

(322,992)

 

(164,752)

 

(i)         Includes R$99,893 in the nine-month period ended September 30, 2016 corresponding to the idle time in the start-up process of the subsidiary Braskem Idesa (Nota 1(a)).

 

55

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

24.              Financial results

    

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

  

         

Consolidated

 

Parent company

         

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

Financial incomes

         

Revised

     

Revised

 

Interest income

     

371,204

 

312,700

 

326,637

 

202,696

 

Monetary variations

   

170,288

 

100,343

 

160,082

 

80,489

 

Exchange rate variations

   

(996,053)

 

1,162,524

 

(1,573,414)

 

2,860,250

 

Other

     

31,114

 

41,967

 

28,257

 

28,009

         

(423,447)

 

1,617,534

 

(1,058,438)

 

3,171,444

                       

Financial expenses

                   
 

Interest expenses

     

(1,495,052)

 

(1,269,656)

 

(1,173,561)

 

(1,376,563)

 

Monetary variations

   

(313,784)

 

(274,616)

 

(313,799)

 

(274,723)

 

Exchange rate variations

   

(1,513,169)

 

(752,326)

 

(208,750)

 

(2,013,197)

 

Inflation adjustments on fiscal debts

   

(89,062)

 

(37,633)

 

(82,391)

 

(33,185)

 

Discounts granted

     

(86,089)

 

(109,835)

 

(73,267)

 

(64,077)

 

Loans transaction costs - amortization

   

(42,947)

 

(48,841)

 

(3,927)

 

(3,838)

 

Adjustment to present value - appropriation

   

(403,327)

 

(384,680)

 

(372,669)

 

(355,017)

 

Other

     

(147,119)

 

(135,388)

 

(76,144)

 

(66,821)

         

(4,090,549)

 

(3,012,975)

 

(2,304,508)

 

(4,187,421)

         

 

 

 

 

 

 

 

Total

     

(4,513,996)

 

(1,395,441)

 

(3,362,946)

 

(1,015,977)

 

 

       

Consolidated

 

Parent company

       

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

Interest income

                   

Held for sale

     

131,764

 

73,564

 

121,138

 

28,830

Loans and receivables

   

201,068

 

147,246

 

187,961

 

132,841

Held-to-maturity

     

9,410

 

25,889

 

9,410

 

25,889

       

342,242

 

246,699

 

318,509

 

187,560

Other assets not classifiable

   

28,962

 

66,001

 

8,128

 

15,136

Total

     

371,204

 

312,700

 

326,637

 

202,696

 

 

56

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

25.              Expenses by nature

 

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

 

  

         

Consolidated

 

Parent company

         

Sep/2016

 

Sep/2015

 

Sep/2016

 

Sep/2015

                       

Classification by nature:

                 
 

Raw materials other inputs

   

(21,410,550)

 

(22,938,848)

 

(16,799,902)

 

(15,810,681)

 

Personnel expenses

   

(1,932,308)

 

(1,752,372)

 

(1,399,971)

 

(1,234,196)

 

Outsourced services

   

(1,556,727)

 

(1,164,547)

 

(1,066,220)

 

(875,084)

 

Depreciation, amortization and depletion

   

(1,966,757)

 

(1,574,343)

 

(1,552,065)

 

(1,327,692)

 

Freights

   

(1,492,892)

 

(1,335,933)

 

(1,071,261)

 

(950,334)

 

Other income (expenses), net

     

(736,696)

 

(632,781)

 

(443,113)

 

(416,055)

 

Total

   

(29,095,930)

 

(29,398,824)

 

(22,332,532)

 

(20,614,042)

                       

Classification by function:

                 
 

Cost of products sold

   

(26,486,061)

 

(27,378,478)

 

(20,735,565)

 

(19,292,455)

 

Selling and distribution

   

(1,051,707)

 

(816,167)

 

(702,377)

 

(590,095)

 

General and administrative

   

(1,115,323)

 

(919,552)

 

(605,166)

 

(640,225)

 

Research and development

   

(119,847)

 

(119,875)

 

(75,983)

 

(74,075)

 

Other income (expenses), net

   

(322,992)

 

(164,752)

 

(213,441)

 

(17,192)

 

Total

   

(29,095,930)

 

(29,398,824)

 

(22,332,532)

 

(20,614,042)

 

 

57

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2016

All amounts in thousands of reais, unless otherwise stated

 

26.              Segment information

 

The information by segment was presented in the 2015 annual financial statements, in Note 31.

   

     

 

 

 

 

 

 

 

 

 

 

 

 

Sep/2016

                 

Operating expenses

   
     

Net sales

 

Cost of

     

Selling, general

 

Results from

       
     

and services

 

products

 

Gross

 

and distribuition

 

equity

 

Other income

 

Braskem

     

revenue

 

sold

 

profit

 

expenses

 

investments

 

(expenses), net

 

Consolidated

Reporting segments

                           
 

Basic petrochemicals

 

18,514,922

 

(14,951,491)

 

3,563,431

 

(512,362)

   

(105,732)

 

2,945,337

 

Polyolefins

 

15,577,095

 

(12,310,143)

 

3,266,952

 

(955,373)

   

(55,488)

 

2,256,091

 

Vinyls

 

2,222,487

 

(2,101,808)

 

120,679

 

(173,096)

   

(1,372)

 

(53,789)

 

Chemical distribuition

 

640,820

 

(513,245)

 

127,575

 

(102,169)

   

19

 

25,425

 

USA and Europe

 

6,898,923

 

(4,551,259)

 

2,347,664

 

(400,769)

   

4,292

 

1,951,187

 

Mexico

(i)

872,660

 

(589,191)

 

283,469

 

(173,248)

   

(98,435)

 

11,786

Total

 

44,726,907

 

(35,017,137)

 

9,709,770

 

(2,317,017)

   

(256,716)

 

7,136,037

                             

Other segments

 

9,784

 

(12,001)

 

(2,217)

 

(1,876)

   

(21,318)

 

(25,411)

Corporate unit

   

(54,073)

 

23,177

 

(44,958)

 

(75,854)

                               

Braskem consolidated before
eliminations and reclassifications

 

44,736,691

 

(35,029,138)

 

9,707,553

 

(2,372,966)

 

23,177

 

(322,992)

 

7,034,772

                               

Eliminations and reclassifications

 

(8,516,148)

 

8,543,077

 

26,929

 

86,089

   

113,018

                               

Total

 

36,220,543

 

(26,486,061)

 

9,734,482

 

(2,286,877)

 

23,177

 

(322,992)

 

7,147,790

                               
                               
     

 

 

 

 

 

 

 

 

 

 

 

 

Sep/2015

                 

Operating expenses

   
     

Net sales

 

Cost of

     

Selling, general

 

Results from

       
     

and services

 

products

 

Gross

 

and distribuition

 

equity

 

Other income

 

Braskem

     

revenue

 

sold

 

profit

 

expenses

 

investments

 

(expenses), net

 

Consolidated

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

(ii)

442,469

 

(446,861)

 

(4,392)

 

(64,677)

   

(60,848)

 

(129,917)

Corporate unit

   

(7,897)

 

1,701

 

(30,374)

 

73,265

                     

Braskem consolidated before
eliminations and reclassifications

 

42,186,534

 

(34,519,803)

 

7,666,731

 

(1,965,429)

 

1,701

 

(164,752)

 

5,648,086

                               

Eliminations and reclassifications

 

(7,235,818)

 

7,141,325

 

(94,493)

 

109,835

   

(94,493)

                               

Total

 

34,950,716

 

(27,378,478)

 

7,572,238

 

(1,855,594)

 

1,701

 

(164,752)

 

5,553,593

 

(i)         With the operational startup of Braskem Idesa, the Company began to reported the “Mexico” segment, which includes activities related to PE production and sale of that subsidiary (Note 1(a)).

(ii)       This segment includes the results of the subsidiary Braskem Idesa, which, in 2015, was in the pre-operational phase (non-reporting segment).

 

 

58

 

 

 

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 10, 2016
  BRASKEM S.A.
 
 
  By:      /s/     Pedro van Langendonck Teixeira de Freitas
 
    Name: Pedro van Langendonck Teixeira de Freitas
    Title: Chief Financial Officer

 

FORWARD-LOOKING STATEMENTS

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