bakitr3q12_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, 2012

(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, 2012

and Report on the Review

of the Quarterly Information

 

 


 
 

Report on Review of Quarterly Information

 

 

To the Board of Directors and Shareholders

Braskem S.A.

 

 

 

 

Introduction

 

We have reviewed the accompanying parent company and consolidated interim accounting information of Braskem S.A., included in the Quarterly Information Form (ITR) for the quarter ended September 30, 2012, comprising the balance sheet as at that date and the statements of operations and comprehensive income for the quarter and nine-month periods then ended, and the statements of changes in equity and cash flows for the nine-month period then ended, and a summary of significant accounting policies and other explanatory information.

 

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

 

Scope of review

 

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

 

Conclusion on the parent

company interim information

 

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

 

Conclusion on the consolidated

interim information

 

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

 

 


 
 

Other matters

 

Statements of value added

 

We have also reviewed the parent company and consolidated statements of value added for the nine-month period ended September 30, 2012. These statements are the responsibility of the Company’s management, and are required to be presented in accordance with standards issued by the CVM applicable to the preparation of Quarterly Information (ITR) and are considered supplementary information under IFRS, which do not require the presentation of the statement of value added. These statements have been submitted to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they have not been prepared, in all material respects, in a manner consistent with the parent company and consolidated interim accounting information taken as a whole.

 

Salvador, November 7, 2012.

 

 

 

PricewaterhouseCoopers

Auditores Independentes

CRC 2SP000160/O-5 "F" BA

 

 

 

Fábio Cajazeira Mendes

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

 

 

 


 
 

Braskem S.A.

 

Balance sheet

at September 30, 2012

All amounts in thousands of reais                                                                                                                                      

 

 

       

Parent Company

 

Consolidated

Assets

Note

 

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

                     

Current assets

                 
 

Cash and cash equivalents

5

 

2,830,396

2,224,335

3,568,870

2,986,819

 

Financial investments

6

 

240,457

168,979

241,733

170,297

 

Trade accounts receivable

7

 

1,690,742

1,097,482

2,534,964

1,843,756

 

Inventories

8

 

2,180,381

1,968,509

3,907,673

3,623,522

 

Taxes recoverable

10

 

917,709

606,258

1,452,693

1,036,253

 

Dividends and interest on capital

   

22,002  

30,268

 

Prepaid expenses

   

24,434

60,109

57,375

104,496

 

Related parties

9

 

90,767

25,660

24,753

86,591

 

Other receivables

13

 

190,502

136,513

432,973

328,583

       

 

 

 

 

       

8,187,390

6,318,113

12,221,034

10,180,317

               

Non-current assets

           
 

Financial investments

6

 

28,485

34,720

28,481

34,752

 

Trade accounts receivable

7

 

48,817

49,858

51,984

51,056

 

Taxes recoverable

10

 

1,092,964

1,062,974

1,605,966

1,506,247

 

Deferred income tax and social contribution

20(b)

 

1,149,006

415,002

2,041,628

1,237,144

 

Judicial deposits

11

 

161,454

151,592

183,797

174,220

 

Related parties

9

 

683,630

1,624,513

150,861

58,169

 

Insurance claims

12

 

136,279

246,357

137,467

252,670

 

Other receivables

13

 

144,930

138,265

228,793

182,533

 

Investments in subsidiaries and jointly-controlled subsidiaries

14

 

9,832,294

8,091,220

87,187

 

 

Investment in associates

14

 

33,092

29,870

33,092

29,870

 

Other investments

   

6,454

6,575

10,154

10,844

 

Property, plant and equipment

15

 

11,847,268

11,665,942

21,142,882

20,662,721

 

Intangible assets

16

 

2,246,258

2,248,675

2,973,317

3,016,692

       

 

 

 

 

       

27,410,931

25,765,563

28,675,609

27,216,918

               

Total assets

   

35,598,321

32,083,676

 

40,896,643

 

37,397,235

 

 

The Management notes are an integral part of the financial statements

 

1


 
 

Braskem S.A.

 

Balance sheet

at September 30, 2012

All amounts in thousands of reais                                                                                                                                      

 

 

 

 

 

Parent Company

 

Consolidated

Liabilities and equity

Note

 

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

Trade payables

 

 

6,942,871

5,052,757

9,016,995

6,847,340

 

Borrowings

17

 

1,053,121

961,519

1,287,755

1,391,779

 

Hedge operations

18.2

 

253,509

82,912

253,509

83,392

 

Payroll and related charges

 

 

217,884

155,248

314,950

242,102

 

Taxes payable

19

 

247,650

215,924

472,937

329,987

 

Dividends and interest on capital

26(d)

 

484,192

1,617

487,401

4,838

 

Advances from customers

23

 

426,678

13,935

109,944

19,119

 

Sundry provisions

21

 

1,452

18,759

12,439

23,629

 

Accounts payable to related parties

9

 

228,264

79,790

 

 

 

Other Payables

24

 

179,103

47,514

524,037

119,402

 

 

 

 

 

 

 

 

 

 

 

 

10,034,724

6,629,975

12,479,967

9,061,588

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

Borrowings

17

 

10,886,216

11,276,196

15,734,911

13,753,033

 

Debentures

 

 

 

 

 

19,102

 

Hedge operations

18.2

 

 

10,278

 

10,278

 

Taxes payable

19

 

1,077,317

1,500,584

1,189,614

1,613,179

 

Accounts payable to related parties

9

 

3,680,680

1,297,567

 

44,833

 

Long-term incentives

 

 

10,044

15,213

10,044

15,213

 

Deferred income tax and social contribution

20(b)

 

999,219

900,716

2,087,785

1,953,353

 

Pension plans

22

 

 

134,506

16,546

149,575

 

Provision for losses on subsidiaries and jointly-controlled subsidiaries

116,311

90,990

9,931

 

 

Advances from customers

23

 

79,955

77,846

213,213

218,531

 

Sundry provisions

21

 

113,445

94,913

326,541

298,094

 

Other payables

24

 

256,794

241,412

271,921

280,546

 

 

 

 

 

 

 

 

 

 

 

 

17,219,981

15,640,221

19,860,506

18,355,737

 

 

 

 

 

 

 

 

Equity

26

 

 

 

 

 

 

Capital

(a)

 

8,043,222

8,043,222

8,043,222

8,043,222

 

Capital reserve

 

 

845,998

845,998

845,998

845,998

 

Revenue reserves

 

 

108,714

591,307

108,714

591,307

 

Other comprehensive income

 

 

355,336

315,586

355,336

315,586

 

Treasury shares

(b)

 

(48,019)

(11,325)

(96,911)

(60,217)

 

Profit (losses) accumulated

 

 

(961,635)

28,692

(961,635)

28,692

 

 

 

 

 

 

 

 

 

Total attributable to the Company's shareholders

 

 

8,343,616

9,813,480

8,294,724

9,764,588

 

 

 

 

 

 

 

 

 

Non-controlling interest

2.4

 

 

  

261,446

215,322

 

 

 

 

 

 

 

 

 

 

 

 

 

8,343,616

9,813,480

8,556,170

 

9,979,910

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

 

35,598,321

32,083,676

40,896,643

 

37,397,235

                     

 

 

The Management notes are an integral part of the financial statements

 

2


 
 

Braskem S.A.

 

Statement of operations for the period

at September 30, 2012

All amounts in thousands of reais, except earnings (loss) per share

 

 

       

Parent Company

                     
   

Note

 

3Q12

 

YTD12

 

3Q11

 

YTD11

                     

Net sales revenue

28

 

5,521,331

 

15,217,855

 

5,038,885

 

13,757,516

 

Cost of products sold

   

(4,836,705)

 

(13,582,928)

 

(4,276,831)

 

(11,576,192)

       

 

 

 

 

 

 

 

Gross profit

   

684,626

 

1,634,927

 

762,054

 

2,181,324

                     

Income (expenses)

                 
 

Selling

   

(52,820)

 

(144,034)

 

(46,704)

 

(123,396)

 

Distribution

   

(91,307)

 

(274,833)

 

(84,753)

 

(234,747)

 

General and administrative

   

(170,457)

 

(511,731)

 

(167,626)

 

(517,084)

 

Research and development

   

(22,945)

 

(62,562)

 

(16,090)

 

(41,945)

 

Results from equity investments

14(c)

 

(55,848)

 

196,242

 

(35,020)

 

(51,185)

 

Other operating income (expenses), net

 

 

(11,423) 

 

30,075

 

(9,126)

 

(13,581)

       

 

 

 

 

 

 

 

Operating profit

   

279,826

 

868,084

 

402,735

 

1,199,386

                     

Financial results

31

               
 

Financial expenses

   

(541,698)

 

(2,778,412)

 

(2,250,432)

 

(2,237,267)

 

Financial income

   

56,868

 

257,850

 

243,040

 

439,537

       

 

 

 

 

 

 

 

       

(484,830)

 

(2,520,562)

 

(2,007,392)

 

(1,797,730)

                     

Loss before income tax and

                 
 

social contribution

   

(205,004)

 

(1,652,478)

 

(1,604,657)

 

(598,344)

                     
 

Current income tax and social contribution

20(a)

 

(6)

 

(6)

 

(50,633)

 

(154,402)

 

Deferred income tax and social contribution

20(a)

 

70,405

 

641,020

 

604,479

 

424,605

       

70,399

 

641,014

 

553,846

 

270,203

                     

Loss for the period

   

(134,605)

 

(1,011,464)

 

(1,050,811)

 

(328,141)

 

 

The Management notes are an integral part of the financial statements

3


 
 

Braskem S.A.

 

Statement of operations for the period

at September 30, 2012

All amounts in thousands of reais, except earnings (loss) per share

 

 

       

 

 

Consolidated

                     
   

Note

 

3Q12

 

YTD12

 

3Q11

 

YTD11

                     

Net sales revenue

28

 

9,454,393

 

26,817,002

 

8,685,938

 

24,465,845

 

Cost of products sold

   

(8,497,552)

 

(24,371,426)

 

(7,764,969)

 

(21,302,177)

                     

Gross profit

   

956,841

 

2,445,576

 

920,969

 

3,163,668

                     

Income (expenses)

                 
 

Selling

   

(112,035)

 

(306,788)

 

(88,920)

 

(253,477)

 

Distribution

   

(137,887)

 

(404,525)

 

(127,052)

 

(355,589)

 

General and administrative

   

(262,941)

 

(811,018)

 

(254,331)

 

(778,865)

 

Research and development

   

(28,335)

 

(79,692)

 

(24,797)

 

(68,546)

 

Results from equity investments

14(c)

 

(34,827)

 

(32,747)

 

(1,303)

 

(2,051)

 

Other operating income (expenses), net

30

 

6,547

 

291,410

 

(8,134)

 

(40,915)

                     

Operating profit

   

387,363

 

1,102,216

 

416,432

 

1,664,225

                     

Financial results

31

               
 

Financial expenses

   

(558,885)

 

(3,142,131)

 

(2,531,068)

 

(2,801,395)

 

Financial income

   

(9,434)

 

364,564

 

467,275

 

603,638

       

 

 

 

 

 

 

 

       

(568,319)

 

(2,777,567)

 

(2,063,793)

 

(2,197,757)

                     

Loss before income tax and

                 
 

social contribution

   

(180,956)

 

(1,675,351)

 

(1,647,361)

 

(533,532)

                     
 

Current income tax and social contribution

20(a)

 

(17,069)

 

(24,963)

 

(34,232)

 

(206,613)

 

Deferred income tax and social contribution

20(a)

 

73,777

 

695,086

 

635,668

 

424,190

       

56,708

 

670,123

 

601,436

 

217,577

                     

Loss for the period

   

(124,248)

 

(1,005,228)

 

(1,045,925)

 

(315,955)

                     

Attributable to:

                 
 

Company's shareholders

   

(134,605)

 

(1,011,464)

 

(1,050,811)

 

(328,141)

 

Non-controlling interests in subsidiaries

2.4

 

10,357

 

6,236

 

4,886

 

12,186

                     
       

(124,248)

 

(1,005,228)

 

(1,045,925)

 

(315,955)

                     
                     

Loss per share attributable to the shareholders of the Company at the end of the period (R$)

 

27

               
 

Basic loss per share - common

       

(1.2699) 

     

(0.4553)

 

Basic loss per share - preferred

       

(1.2699) 

     

(0.4553)

 

Diluted loss per share - common

       

(1.2694) 

     

(0.4551)

 

Diluted loss per share - preferred

       

(1.2694) 

     

(0.4551)

 

 

 

The Management notes are an integral part of the financial statements

4


 
 

Braskem S.A.

 

Statement of comprehensive income

at September 30, 2012

All amounts in thousands of reais

 

 

       

Parent Company

 

Consolidated

       

 

                           
   

Note

 

3Q12

 

YTD12

 

3Q11

 

YTD11

 

3Q12

 

YTD12

 

3Q11

 

YTD11

                                     

Loss for the period

   

(134,605)

 

(1,011,464)

 

(1,050,811)

 

(328,141)

 

(124,248)

 

(1,005,228)

 

(1,045,925)

 

(315,955)

                                     

Other comprehensive income or loss:

                                 
 

Cash flow hedge

18.2.2

 

625

 

16,238

 

2,008

 

3,233

 

625

 

16,238

 

(1,309)

 

35,847

 

Cash flow hedge - subsidiaries

   

 

 

(3,317)

 

32,614

 

 

 

 

 

Foreign currency translation adjustment

14(b)

 

11,566

 

48,189

 

80,677

 

66,265

 

17,177

 

66,446

 

81,662

 

67,058

 

Income tax and social contribution related to

   

 

 

 

 

 

 

 

 

 

components of comprehensive income

18.2.2

 

(213)

 

(5,522)

 

(1,990)

 

(1,099)

 

(213)

 

(5,522)

 

(1,990)

 

(1,099)

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income

   

11,978

 

58,905

 

77,378

 

101,013

 

17,589

 

77,162

 

78,363

 

101,806

                                     

Total comprehensive loss for the period

   

(122,627) 

 

(952,559)

 

(973,433)

 

(227,128)

 

(106,659)

 

(928,066)

 

(967,562)

 

(214,149)

                                     

Attributable to:

                                 
 

Company's shareholders

                   

(122,627)

 

(952,559)

 

(973,310)

 

(227,128)

 

Non-controlling interest

                   

15,968

 

24,493

 

5,748

 

12,979

                       

 

 

 

 

 

 

 

                       

(106,659)

 

(928,066)

 

(967,562)

 

(214,149)

 

 

The Management notes are an integral part of the financial statements

 

5


 
 

Braskem S.A.

 

Statement of changes in equity

All amounts in thousands of reais

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent company

                   

Revenue reserves

 

                   
                     

Unrealized

 

Addicional

 

Other

           
     

Social

 

Capital

 

Legal

 

Tax

 

profit

 

dividends

 

comprehensive

 

Treasury

 

Accumulated

 

Total

 

Note

 

capital

 

reserve

 

reserve

 

incentives

 

reserve

 

proposal

 

income

 

shares

 

deficit

 

equity

                                           

At December 31, 2010

   

8,043,222

 

845,998

 

87,710

 

5,347

 

995,505

 

250,346

 

221,350

 

(10,379)

 

 

 

10,439,099

       

 0

  

 0

  

 0

  

 0

  

 0

  

 

  

 0

  

 0

 

 

 

0

Comprehensive income for the period:

     

 

 

  

  

 

  

 

  

 

  

 

  

 

 

 

  

 

  

 

Loss for the period

                   

 

 

 

 

 

 

 

 

(328,141)

 

(328,141)

Fair value of cash flow hedge, net of taxes

   

 

  

 

  

 

  

 

  

 

   

 

  

34,748

  

 

  

 

  

34,748

Foreign currency translation adjustment

   

 

 

 

 

 

 

 

 

 

 

 

 

66,265

 

 

 

 

 

66,265

           

  

   

 

  

 

  

 

 

 

  

 

  

101,013

   

  

   

(328,141)

    

(227,128)

       

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

Equity valuation adjustments

     

 

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

Deemed cost of jointly-controlled subsidiary

    

 

  

 

  

 

  

 

  

 

  

 

  

22,434

  

 

  

 

 

22,434

Realization of additional property, plant and equipment price-level

   

 

 

 

 

 

 

 

 

 

 

 

 

(20,427)

 

 

 

20,427

 

 

       

 

  

 

  

 

  

 

  

 

  

 

 

2,007

 

 

 

20,427

 

22,434

       

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

Contributions and distributions to shareholders:

    

 

  

 

  

 

  

 

  

 

 

 

 

 

  

 

   

 

  

 

Additional dividends approved at Shareholders’ Meeting

       

 

  

  

 

 

  

  

  

 

 

(250,346)

  

 

  

 

  

 

  

(250,346)

Expired dividends

     

 

  

 

 

 

  

 

  

 

  

 

 

 

  

 

 

531

 

531

Repurchase of treasury shares

    

 

  

 

  

 

  

 

  

 

  

 

  

 

  

(946)

 

 

 

(946)

Gain on interest in subsidiary

   

 

 

 

 

 

 

 

 

 

 

 

 

2,361

 

 

 

 

 

2,361

     

 

 

 

 

 

 

 

 

 

 

(250,346)

 

2,361

 

(946)

 

531

 

(248,400)

                                                     

At September 30, 2011

   

8,043,222

 

845,998

 

87,710

 

5,347

 

995,505

 

 

 

326,731

 

(11,325)

 

(307,183)

 

9,986,005

                                           

At December 31, 2011

   

8,043,222

 

845,998

 

87,710

 

4,547

 

16,457

 

482,593

 

315,586

 

(11,325)

 

28,692

 

9,813,480

                                           

Comprehensive income for the period:

     

 

  

 

  

 

  

 

 

 

 

 

 

 

  

 

  

 

  

 

Loss for the period

     

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

(1,011,464)

 

(1,011,464)

Fair value of cash flow hedge, net of taxes

18.2.2

  

 

  

 

  

 

  

 

 

 

 

 

 

10,716

 

 

   

 

 

10,716

Foreign currency translation adjustment

14(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

48,189

 

 

 

 

 

48,189

     

 

 

 

 

 

 

 

 

 

 

 

 

58,905

 

 

 

(1,011,464)

 

(952,559)

                                           

Equity valuation adjustments

    

 

  

 

  

 

  

 

  

 

 

 

  

 

  

 

  

 

  

 

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

     

 

  

 

 

 

  

  

  

 

  

 

  

(710)

 

 

  

710

  

 

Realization of additional property, plant and equipment price-level

   

 

 

 

 

 

 

 

 

 

 

 

 

(20,427)

 

 

 

20,427

 

 

     

 

 

 

 

 

 

 

 

 

 

 

 

(21,137)

 

 

 

21,137

 

 

                                           

Contributions and distributions to shareholders:

    

 

 

 

  

 

  

 

 

 

  

 

  

 

  

 

 

 

 

 

Additional dividends approved at Shareholders’ Meeting

26(d)

  

 

  

 

 

 

  

 

  

 

  

(482,593)

 

 

  

 

  

 

 

(482,593)

Gain on interest in subsidiary

14(b)

  

 

  

 

 

 

  

 

  

 

  

 

  

1,982

  

 

  

 

 

1,982

Repurchase of treasury shares

26(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(36,694)

 

 

 

(36,694)

     

 

 

 

 

 

 

 

 

 

 

(482,593)

 

1,982

 

(36,694)

 

 

 

(517,305)

                                                     

At September 30, 2012

   

8,043,222

 

845,998

 

87,710

 

4,547

 

16,457

 

 

 

355,336

 

(48,019)

 

(961,635)

 

8,343,616

 

The Management notes are an integral part of the financial statements

6


 
 

Braskem S.A.

 

Statement of changes in equity

All amounts in thousands of reais

 

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

     

Attributed to the Company’s shareholders

         
             

Revenue reserves

                       
                     

Unrealized

 

Addicional

 

Other

         

Total interest

       
     

Social

 

Capital

 

Legal

 

Tax

 

profit

 

dividends

 

comprehensive

 

Treasury

 

Accumulated

 

of Braskem’s

 

Non-controlling

 

Total

 

Note

 

Capital

 

reserves

 

reserve

 

incentives

 

reserve

 

proposal

 

income

 

shares

 

deficit

 

shareholders

 

interest

 

equity

                                                   

At December 31, 2010

   

8,043,222

 

845,998

 

87,710

 

5,347

 

995,505

 

250,346

 

221,350

 

(59,271)

 

 

 

10,390,207

 

18,079

 

10,408,286

                                                   

Comprehensive income for the period:

   

 

                                           

Profit (loss) for the period

   

 

                             

(328,141)

 

(328,141)

 

12,186

 

(315,955)

Fair value of cash flow hedge, net of taxes

   

 

                     

34,748

         

34,748

     

34,748

Foreign currency translation adjustment

                           

66,265

         

66,265

 

793

 

67,058

     

 

 

 

 

 

 

 

 

 

 

 

 

101,013

     

(328,141)

 

(227,128)

 

12,979

 

(214,149)

                                                   

Equity valuation adjustments

                                                 

Deemed cost of jointly-controlled subsidiary

   

 

                     

22,434

         

22,434

     

22,434

Realization of additional property, plant and equipment price-level

                                       

 

       

restatement, net of taxes

                           

(20,427)

     

20,427

           
                             

2,007

     

20,427

 

22,434

     

22,434

                                                   

Contributions and distributions to shareholders:

   

 

                                           

Additional dividends approved at Shareholders’ Meeting

   

 

                 

(250,346)

             

(250,346)

     

(250,346)

Non-controlling interest

                                           

109,709

 

109,709

Expired dividends

                                   

531

 

531

 

(269)

 

262

Repurchase of treasury shares

                               

(946)

     

(946)

     

(946)

Gain on interest in subsidiary

   

 

                     

2,361

         

2,361

 

(2,361)

   
                         

(250,346)

 

2,361

 

(946)

 

531

 

(248,400)

 

107,079

 

(141,321)

                                                   

At September 30, 2011

   

8,043,222

 

845,998

 

87,710

 

5,347

 

995,505

 

 

 

326,731

 

(60,217)

 

(307,183)

 

9,937,113

 

138,137

 

10,075,250

                                                   

At December 31, 2011

   

8,043,222

 

845,998

 

87,710

 

4,547

 

16,457

 

482,593

 

315,586

 

(60,217)

 

28,692

 

9,764,588

 

215,322

 

9,979,910

                                                   

Comprehensive income for the period:

   

 

                 

         

     

   

Profit (loss) for the period

   

 

                             

(1,011,464)

 

(1,011,464)

 

6,236

 

(1,005,228)

Fair value of cash flow hedge, net of taxes

18.2.2

                         

10,716

         

10,716

     

10,716

Foreign currency translation adjustment

14(b)

                         

48,189

         

48,189

 

18,257

 

66,446

                             

58,905

     

(1,011,464)

 

(952,559)

 

24,493

 

(928,066)

                                                   

Equity valuation adjustments

                       

         

     

   

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

   

 

                     

(710)

     

710

           

Realization of additional property, plant and equipment price-level

   

 

                                           

restatement, net of taxes

                           

(20,427)

     

20,427

           
                             

(21,137)

     

21,137

           
                                                   

Contributions and distributions to shareholders:

   

 

                 

         

     

   

Additional dividends approved at Shareholders’ Meeting

26(d)

                     

(482,593)

             

(482,593)

     

(482,593)

Capital increase from non-controlling interest

   

 

                                     

23,613

 

23,613

Gain (loss) on interest in subsidiary

14(b)

                         

1,982

         

1,982

 

(1,982)

   

Repurchase of treasury shares

26(b)

                             

(36,694)

     

(36,694)

     

(36,694)

                         

(482,593)

 

1,982

 

(36,694)

     

(517,305)

 

21,631

 

(495,674)

                                                   

At September 30, 2012

   

8,043,222

 

845,998

 

87,710

 

4,547

 

16,457

 

 

 

355,336

 

(96,911)

 

(961,635)

 

8,294,724

 

261,446

 

8,556,170

 

The Management notes are an integral part of the financial statements

 

7


 
 

Braskem S.A.

 

Statement of cash flows

at September 30, 2012

All amounts in thousands of reais

 

 

   

Parent Company

 

Consolidated

   

Sep/2012

 

Sep/2011

 

Sep/2012

 

Sep/2011

             

Loss before income tax and social contribution

(1,652,478) 

(598,344)

(1,675,351)

(533,532)

Adjustments for reconciliation of loss

       
 

Depreciation, amortization and depletion

884,551

790,223

1,436,596

1,280,371

 

Results from equity investments

(196,242)

51,185

32,747

2,051

 

Interest and monetary and exchange variations, net

1,656,561  

1,493,995

2,014,083

1,847,811

 

Provisions for losses and write-off of long-lived assets

66,707  

(486)

(13,271)

12,846

   

 

 

 

 

   

759,099

1,736,573

1,794,804

2,609,547

           

Changes in operating working capital

       
 

Held-for-trading financial investments

(64,122) 

64,736

(46,819)

72,465

 

Trade accounts receivable

(630,257)

(478,770)

(700,603)

(628,090)

 

Inventories

(198,835)

(160,704)

(291,830)

(431,669)

 

Taxes recoverable

(309,235)

(143,915)

(495,471)

(218,797)

 

Prepaid expenses

35,675

27,348

46,935

31,223

 

Related parties

(322,208)

 

Other receivables

(67,889)

13,389

(71,765)

(184,460)

 

Trade payables

1,890,048

762,702

2,177,544

1,850,849

 

Taxes payable

(301,217)

74,497

(278,425)

39,252

 

Long-term incentives

(5,168)

1,204

(5,169)

1,204

 

Advances from customers

414,852

20,317

85,507

159,930

 

Sundry provisions

19,534

(63,710)

17,257

(24,327)

 

Other payables

230,727

(326,674)

341,467

(151,851)

   

 

 

 

 

Cash from operations

1,773,212

1,204,785

2,573,432

3,125,276

           
 

Interest paid

(451,337)

(402,577)

(525,356)

(565,963)

 

Income tax and social contribution paid

(29,809) 

(40,885)

(29,429)

(71,552)

   

 

 

 

 

Net cash generated by operating activities

1,292,066  

761,323

2,018,647

2,487,761

           

Proceeds from the sale of fixed assets and investments

 

423

6,026

2,638

Proceeds from the capital decrease in associates

 

6,600

6,600

Cash effect from incorporated subsidiary

394  

Acquisitions of investments in subsidiaries and associates

(110,536) 

(415,168)

Acquisitions to property, plant and equipment

(1,121,218) 

(1,003,771)

(1,850,714)

(1,474,537)

Acquisitions of intangible assets

(7,655)

(1,986)

(8,130)

(7,118)

Held-to-maturity financial investments

13,045  

(2,760)

(6,626)

(11,802)

   

 

 

 

 

Net cash used in investing activities

(1,225,970) 

(1,416,662)

(1,859,444)

(1,484,219)

           

Short-term and long-term debts

       
 

Obtained borrowings

3,127,193

2,993,438

5,596,279

5,137,845

 

Payment of borrowings

(4,175,358)

(3,071,827)

(5,085,521)

(4,813,476)

Related parties

 

Obtained loans

1,794,853

2,186,512

 

Payment of loans

(293,928)

(1,613,622)

 

Current accounts, net

123,918

Dividends paid

(19)

(664,851)

(19)

(664,851)

Non-controlling interests in subsidiaries

 

17,426

(3,869)

Repurchase of shares

(36,694)

(946)

(36,694)

(946)

Capital increase

        

2,361

   

 

 

 

 

Net cash provided by (used in) financing activities

539,965  

(171,296)

491,471

(342,936)

           

Exchange variation on cash of foreign subsidiaries

 

  

(34,076)

(104,722)

   

 

 

 

 

Increase (decrease) in cash and cash equivalents

606,061  

(826,635)

616,598

555,884

           

Represented by

       
 

Cash and cash equivalents at the beginning of the year

2,224,335  

2,339,060

2,952,272

2,698,075

 

Cash and cash equivalents at the end of the year

2,830,396  

1,512,425

3,568,870

3,253,959

   

 

 

 

 

Increase (decrease) in cash and cash equivalents

606,061  

 

(826,635)

616,598

555,884

 

The Management notes are an integral part of the financial statements

8


 
 

Braskem S.A.

 

Statement of value added

At September 30, 2012

All amounts in thousands of reais

 

 

   

Parent Company

 

Consolidated

   

Sep/2012

 

Sep/2011

 

Sep/2012

 

Sep/2011

                 

Revenue

18,366,760

 

16,895,231

31,918,080

29,307,051

 

Sale of goods, products and services

18,340,952  

16,892,265

31,633,956

29,328,874

 

Other income (expenses), net

46,934

4,056

319,978

(16,318)

 

Allowance for doubtful accounts

(21,126)

(1,090)

(35,854)

(5,505)

Inputs acquired from third parties

(15,002,976) 

(13,474,203)

(26,615,578)

(24,517,510)

 

Cost of products, goods and services sold

(14,406,977) 

(12,920,283)

(25,641,686)

(23,666,638)

 

Material, energy, outsourced services and others

(595,920) 

(543,851)

(968,887)

(849,541)

 

Impairment / recovery of assets

(79)

(10,069)

(5,005)

(1,331)

Gross value added

3,363,784

3,421,028

5,302,502

4,789,541

           

Depreciation, amortization and depletion

(884,551)

(790,223)

(1,436,596)

(1,280,371)

           

Net value added produced by the entity

2,479,233  

2,630,805

3,865,906

3,509,170

           

Value added received in transfer

454,239  

388,536

332,018

601,779

 

Results from equity investments

196,242

(51,185)

(32,747)

(2,051)

 

Financial income

257,850

439,537

364,564

603,638

 

Other

147

184

201

192

           

Total value added to distribute

2,933,472  

3,019,341

4,197,924

4,110,949

           

Personnel

367,267

369,492

622,747

603,112

 

Direct compensation

266,693

283,533

467,252

466,404

 

Benefits

74,287

63,527

119,606

103,965

 

FGTS (Government Severance Pay Fund)

26,287  

22,432

35,889

32,743

           

Taxes, fees and contributions

705,611

636,891

1,312,116

887,205

 

Federal

(305,607)

198,900

(101,677)

327,298

 

State

1,006,139

433,852

1,390,302

543,833

 

Municipal

5,079

4,139

23,491

16,074

           

Remuneration on third parties' capital

2,872,058  

2,341,099

3,268,289

2,936,587

 

Financial expenses (including exchange variation)

2,768,283  

2,231,492

3,129,692

2,792,591

 

Rentals

103,775

109,607

138,597

143,996

           

Remuneration on own capital

(1,011,464)

(328,141)

(1,005,228)

(315,955)

 

Loss for the period

(1,011,464)

(328,141)

(1,011,464)

(328,141)

 

Non-controlling interests in loss for the period

  

 

6,236

12,186

           

Value added distributed

2,933,472

3,019,341

4,197,924

 

4,110,949

 

The Management notes are an integral part of the financial statements

 

9


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

1.                       Operations 

 

Braskem S.A. (hereinafter “Parent Company”) is a public corporation headquartered in Camaçari, Bahia, which jointly with its subsidiaries (hereinafter “Braskem” or “Company”), operates 36 industrial units, 29 in Brazil and 7 abroad (5 in the United States and 2 in Germany).

 

The Company is controlled by Odebrecht S.A. (“Odebrecht”), which indirectly holds interests of 50.11% and 38.11% in its voting and total capital, respectively.

 

(a)                    Material operating events

 

(a.1)       In December 2011, Sunoco Chemicals, Inc. (“Sunoco”) announced the definitive shutdown of operations at its refinery that was responsible for supplying propylene, the main feedstock to one of the five polypropylene (“PP”) plants of the subsidiary Braskem America Inc (“Braskem America) in the United States.

 

In 2012, Sunoco formally informed the Management of Braskem America of its alternative plan to supply feedstock, as required under the supply agreement entered into in 2010. The definitive termination of the supply agreement occurred on June 8, 2012, upon payment of the respective compensation set forth in the contract, in the amount of R$235,962 (Note 30).

 

Despite the termination of the supply agreement, the Management of Braskem America pursued alternative supply and logistics solutions in order to continue operations at the unit and has already identified other sources to supply the feedstock required.

 

Another important and fundamental step in maintaining the operations at the plant was the acquisition of a propylene splitter unit from Sunoco on June 29, 2012. This unit transforms refinery-grade propylene into polymer-grade propylene. This acquisition does not represent a business combination, since it does not meet the definitions required by IFRS 3 and its corresponding CPC 15 (R1).

 

With the acquisition, Braskem America expanded its supply sources, since the supply of refinery-grade propylene is more abundant in the U.S. market.

 

(a.2)       On August 17, 2012, the Company inaugurated, in Marechal Deodoro, Alagoas, a new plant with annual production capacity of 200 kton of polyvinyl chloride (“PVC”). With the plant’s inauguration, Braskem’s annual PVC production capacity increased to 710 kton. Total investment in the plant was approximately R$1 billion.

 

(a.3)       On September 13, 2012, the Company inaugurated, in the Triunfo Petrochemical Complex in the state of Rio Grande do Sul, a new plant with annual production capacity of 103 kton of butadiene. The new plant is already operating at full production capacity. Total investment was approximately R$300 million.

 

 

10


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(b)                    Corporate events

 

(b.1)       On January 27, 2012, the controlling shareholder of Braskem, BRK Investimentos Petroquímicos S.A. (“BRK”) was proportionally spun-off. In the spin–off, a part of the shares issued by Braskem that were held by BRK was delivered to Petróleo Brasileiro S.A. – Petrobras (“Petrobras”). With the spin-off, BRK became a wholly-owned subsidiary of Odebrecht Serviços e Participações (“OSP”) and maintained ownership of shares corresponding to 50.11% and 28.23% of the voting and total capital of Braskem, respectively. On the same date, the merger of Petrobras Química S.A. – Petroquisa (“Petroquisa”) into Petrobras was approved and Petrobras became the holder of 47.03% and 35.95% of the voting and total capital of Braskem, respectively.  

 

(b.2)       On February 27, 2012, the company Braskem International GmbH (“Braskem Áustria”) was incorporated with the purpose of holding equity interests in other companies, in addition to performing financial and commercial operations. The capital stock was fully paid up by the Parent Company, a sole partner, in the amount of R$81 (EUR 35 thousand) (Note 14(b)).

 

(b.3)       On February 28, 2012, the Extraordinary Shareholders’ Meeting of the Parent Company approved the merger of the subsidiary Ideom Tecnologia Ltda., based on its net book value as of December 31, 2011, in the amount of R$20,762, pursuant to the terms and conditions set forth in the protocol and justification dated February 6, 2012.

 

(b.4)       On April 30, 2012, the capital stock of the subsidiaries Braskem Petroquímica S.A. (“Braskem Petroquímica”) and Rio Polímeros S.A. (“Riopol”) was increased in the amounts of R$649,639 and R$738,799, respectively (Note 14(b)), without the issue of new shares, as approved at the respective shareholders’ meetings. The increases occurred through utilization of the balances recorded under advance for future capital increase.

 

(b.5)       On June 27, 2012, Braskem Áustria incorporated Braskem Petroquímica Ibérica, S.L. (“Braskem Espanha”), which has capital of EUR 3 thousand. The purpose of this subsidiary is to hold equity interests in other companies.

 

(b.6)       On June 30, 2012, BRK was merged into its parent company OSP, which now holds 50.11% and 38.11% of the voting and total capital of the Parent Company, respectively.

 

(b.7)       On August 27, 2012, Braskem Áustria incorporated Braskem Áustria Finance GmbH (“Braskem Áustria Finance”), which has capital of EUR 35 thousand. The subsidiary’s purpose is to raise funds in international financial markets.

 

 

11


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(c)                    Net working capital

 

On September 30, 2012, net working capital at the Parent Company and Consolidated were negative R$1,847,334 and R$258,933, respectively. 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. Although the consolidated net working capital is negative, the Company does not have any issue regarding liquidity, since this condition is only temporary. Braskem is lending funds to its subsidiary Braskem Idesa, in connection with the investments in property, plant and equipment made by this subsidiary in the Ethylene XXI Project (Note 15), which will be reimbursed upon the inflow of funds from the Project Finance, which is in final phase of structuring. As of September 30, 2012, the amount sent by the Parent Company was R$400,273 (US$197 million) and was related to its 65% interest in the project. The Idesa Group, the non-controlling shareholder of Braskem Idesa, has also provided funds for the project corresponding to the 35% interest it holds in the subsidiary, with the amount of R$215,066 (US$105 million) recorded in “other accounts payable” under current liabilities in the consolidated financial statements (Note 24(a)).

 

The Company also has two revolving credit lines that may be used at any time and which allow for a reduction in the cash balance maintained by Braskem (Note 3.3).

 

(d)                    Effect of foreign exchange variation

 

The Company has balances and transactions in U.S. dollar, as well as financial investments, trade accounts receivable, trade payables, borrowings and sales. The balances of assets and liabilities are translated based on the exchange rate at the end of each period, while transactions are based on the effective exchange rate on the date each operation occurs. These rates are informed by the Central Bank of Brazil.

 

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

 

U.S. dollar, end of period

 

September 2012

R$ 2.0306

December 2011

R$ 1.8758

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

8.25%

 

 

Average U.S. dollar rate

 

Nine-month period ended September 30, 2012

R$ 1.9213

Nine-month period ended September 30, 2011

R$ 1.6331

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

17.65%

 

 

12


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

2.                       Summary of significant accounting policies

 

2.1.                 Basis of preparation

 

This quarterly information should be read together with the financial statements of Braskem S.A. as of December 31, 2011 and for the year then ended, 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 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, 2011 financial statements.

 

(a)                    Consolidated 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.

 

(b)                    Parent company quarterly information

 

The parent company quarterly information was prepared and is being presented in accordance with pronouncement CPC 21.

 

2.2.                 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, 2011 financial statements, except for the method of recognition of jointly controlled investments (Note 2.3). The accounting practice adopted complies with the alternative provided for by IAS 31and its corresponding CPC 19 (R1), which determine that such investments may initially be valued at their acquisition cost and subsequently using the equity method.

 

Due to the accounting of jointly controlled companies using the equity method as of 2012, the balance of cash and cash equivalents in the consolidated statement of cash flow at the start of the period (January 1, 2012) was reduced by R$34,547, which corresponds to the balances at Refinaria de Petróleo Riograndense (“RPR”), Polipropileno Del Sul S.A. (“Propilsur”) and Polietilenos de America S.A. (“Polimerica”) on that date.

 

2.3.                 Consolidated quarterly information

 

On September 30, 2012, investments in jointly controlled companies of the Company are calculated using the equity method and no longer based on proportionate consolidation (Note 2.2). The consolidated information for prior periods will not be restated given the immateriality of the balances of these jointly controlled companies to the Company's financial statements.

 

 

13


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

The consolidated quarterly information includes the quarterly information of the Company (Note 2.2) in which it, directly or indirectly, maintains a controlling equity interest or controls the activities, as presented below:

 

  

         

Total interest - %

         

Headquarters

           
         

(Country)

 

Sep/2012

 

Dec/2011

 

Sep/2011

                       

Direct and indirect subsidiaries

                   

Braskem America, Inc. (“Braskem America”)

     

USA

 

100.00

 

100.00

 

100.00

Braskem America Finance Company ("Braskem America Finance")

     

USA

 

100.00

 

100.00

 

100.00

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

     

Argentina

 

100.00

 

100.00

 

100.00

Braskem Austria Finance GmbH ("Braskem Austria Finance")

 

(i)

 

Austria

 

100.00

 

Braskem Chile Ltda. (“Braskem Chile”)

     

Chile

 

100.00

 

100.00

 

100.00

Braskem Distribuidora Ltda.(“Braskem Distribuidora”)

     

Brazil

 

100.00

 

100.00

 

100.00

Braskem Europe GmbH ("Braskem Alemanha")

     

Germany

 

100.00

 

100.00

 

100.00

Braskem Finance Limited (“Braskem Finance”)

     

Cayman Island

 

100.00

 

100.00

 

100.00

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

     

Mexico

 

65.00

 

65.00

 

65.00

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

     

Mexico

 

65.00

 

65.00

 

65.00

Braskem Importação e Exportação Ltda. (“Braskem Importação”)

     

Brazil

 

100.00

 

100.00

 

100.00

Braskem Incorporated Limited (“Braskem Inc”)

     

Cayman Island

 

100.00

 

100.00

 

100.00

Braskem International GmbH ("Braskem Austria")

 

(ii)

 

Austria

 

100.00

 

Braskem Netherlands B.V (“Braskem Holanda”)

     

Netherlands

 

100.00

 

100.00

 

100.00

Braskem Mexico, S de RL de CV (“Braskem Mexico”)

     

Mexico

 

100.00

 

100.00

 

100.00

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

     

Brazil

 

100.00

 

100.00

 

100.00

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

     

Brazil

 

100.00

 

100.00

 

100.00

Braskem Petroquímica Chile Ltda. (“Petroquímica Chile”)

     

Chile

 

100.00

 

100.00

 

100.00

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

 

(iii)

 

Spain

 

100.00

 

-

 

-

Braskem Qpar S.A. (“Braskem Qpar”)

     

Brazil

 

100.00

 

100.00

 

100.00

Cetrel S.A. ("Cetrel")

     

Brazil

 

53.92

 

54.09

 

54.23

Common Industries Ltd. (“Common”)

     

British Virgin Islands

 

100.00

 

100.00

 

100.00

Ideom Tecnologia Ltda. (“Ideom”)

 

(iv)

 

Brazil

   

100.00

 

100.00

IQ Soluções & Química S.A.(“Quantiq”)

     

Brazil

 

100.00

 

100.00

 

100.00

IQAG Armazéns Gerais Ltda. (“IQAG”)

     

Brazil

 

100.00

 

100.00

 

100.00

Lantana Trading Co. Inc. (“Lantana”)

     

Bahamas

 

100.00

 

100.00

 

100.00

Norfolk Trading S.A. (“Norfolk”)

     

Uruguai

 

100.00

 

100.00

 

100.00

Politeno Empreendimentos Ltda. (“Politeno Empreendimentos”)

     

Brazil

 

100.00

 

100.00

 

100.00

Rio Polímeros S.A. (“Riopol”)

     

Brazil

 

100.00

 

100.00

 

100.00

                       

Specific Purpose Entity ("SPE")

                   

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

     

Brazil

 

100.00

 

100.00

 

100.00

                       

Jointly-controlled subsidiaries

           

Refinaria de Petróleo Riograndense S.A. (“RPR”)

     

Brazil

   

33.20

 

33.20

Polietilenos de America S.A.(“Polimerica”)

     

Venezuela

   

49.00

 

49.00

Polipropileno Del Sur S.A.(“Propilsur”)

     

Venezuela

   

49.00

 

49.00

             
                     

(i)

Company incorporated in August 2012 (Note 1 (b.7)).

                   

(ii)

Company incorporated in February 2012 (Note 1 (b.2)).

                   

(iii)

Company incorporated in June 2012 (Note 1 (b.5)).

                   

(iv)

Merged into Braskem in February 2012 (Note 1 (b.3)).

                   

 

  

14


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

2.4.                 Non-controlling interest in the equity and results of operations

of the Company’s subsidiaries

 

 

 

 

 

 

 

 

Equity, adjusted

 

Profit (loss) for the period, adjusted

 

Sep/2012

 

Dec/2011

 

Sep/2012

 

Sep/2011

 

 

 

 

 

 

 

 

Braskem Idesa

128,564

 

93,578

 

(1,885)

 

(2,640)

Cetrel

132,882

 

121,744

 

8,121

 

14,826

Total

261,446

 

215,322

 

6,236

 

12,186

               

 

 

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

between parent company and consolidated

 

  

   

Equity

 

Profit (loss) for the period

   

Sep/2012

 

Dec/2011

 

Sep/2012

 

Sep/2011

                 

Parent Company

8,343,616

9,813,480

(1,011,464)

(328,141)

 

Braskem shares owned by subsidiary Braskem Petroquímica

(48,892) 

(48,892)

   
 

Non-controlling interest

261,446

215,322

6,236

12,186

Consolidated

8,556,170

9,979,910

 

(1,005,228)

 

(315,955)

 

 

3.                       Risk management

 

Braskem is exposed to (i) market risks arising from variations in commodity prices, foreign exchange rates and interest rates; (ii) the credit risks of its counterparties in cash equivalents, financial investments and trade accounts receivable; and (iii) liquidity risks to meet its obligations related to financial liabilities.

 

Braskem adopts procedures for managing market, credit and liquidity risks that are in conformity with the  financial policy approved by the Board of Directors on August 9, 2010. The purpose of risk management is to protect the cash flows of Braskem and reduce the threats to the financing of its operating working capital and investment programs.

 

3.1.                 Market risk

 

Braskem prepares a sensitivity analysis for the main types of market risk to which it is exposed, which is presented in Note 18.4.

 

(a)                    Exposure to commodity risks

 

Braskem is exposed to the variation in the prices of certain commodities and, in general, seeks to transfer the variations caused by fluctuations in market prices. On the other hand, during the period ended September 30, 2012, the Company entered into derivative operations to hedge against the exposure to risks arising from isolated transactions involving the commodities naphtha and ethanol (Note 18.2.1). Additionally, an immaterial part of sales is performed based on fixed-price contracts or contracts with a maximum and/or minimum fluctuation range. These contracts can be commercial agreements or derivative contracts associated with future sales.

15


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(b)                    Exposure to foreign exchange risk

 

Braskem has commercial operations denominated in or pegged to foreign currencies. Braskem’s inputs and products have prices denominated in or strongly influenced by international prices of commodities, which are usually denominated in U.S. dollar. Additionally, Braskem has long-term loans in foreign currencies that expose it to variations in the foreign exchange rate between the Brazilian real and the foreign currency, in particular the U.S. dollar. Braskem manages its exposure to foreign exchange risk through the combination of debt, financial investments and accounts receivable denominated in foreign currencies and through derivative operations. Braskem’s financial policy for managing foreign exchange risks provides for the maximum and minimum coverage limits that must be observed and which are continuously monitored by its Management.

 

On September 30, 2012, Braskem prepared a sensitivity analysis for its exposure to U.S. dollar risk, as informed in Note 18.4(c).

 

(c)                    Exposure to interest rate risk

 

Braskem is exposed to the risk that a variation in floating interest rates causes an increase in its financial expense due to payments of future interest. Debt denominated in foreign currency subject to floating rates is mainly subject to fluctuations in Libor. Debt denominated in local currency is mainly subject to the variation in the Long-Term Interest Rate (“TJLP”), to fixed rates in Brazilian real and to the variation in the Interbank Certificate of Deposit (“daily CDI”) rate.

 

In the period ended September 30, 2012, Braskem held swap contracts designated as hedge accounting that: (i) exposure of principal in pre-contractual rate and hedge in CDI overnight rate; and (ii) exposure of principal in LIBOR and hedge in fixed rate (Note 18.2).

 

On September 30, 2012, Braskem prepared a sensitivity analysis for the exposure to the floating interest rates Libor, CDI and TJLP, as informed in Notes 18.4(d), 18.4(e), 18.4(f), respectively.

 

3.2.                 Exposure to credit risk

 

The transactions that subject Braskem to the concentration of credit risks are mainly in current accounts with banks, financial investments and trade accounts receivable in which Braskem is exposed to the risk of the financial institution or customer involved. In order to manage this risk, Braskem maintains bank current accounts and financial investments with major financial institutions, weighting concentrations in accordance with the credit rating and the daily prices observed in the Credit Default Swap market for the institutions, as well as netting contracts that minimize the total credit risk arising from the many financial transactions entered into by the parties.

 

On September 30, 2012, Braskem held netting contracts with Banco Citibank S.A. HSBC Bank Brasil S.A. – Banco Múltiplo, Banco Itaú BBA S.A. Banco Safra S.A. Banco Santander (Brasil) S.A. Banco Votorantim S.A. Banco West LB do Brasil S.A. Banco Caixa Geral – Brasil S.A. and Banco Bradesco S.A., which seek to mitigate credit and liquidity risks in the event of the insolvency of the parties involved.  Approximately 33% of the amounts held in cash and cash equivalents (Note 5) and financial investments (Note 6) are contemplated by these agreements, whose related liabilities are accounted for under “borrowings” (Note 17).

 

With respect to the credit risk of customers, Braskem protects itself by performing a rigorous analysis before granting credit and obtaining secured and unsecured guarantees when considered necessary.

 

16


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

The maximum exposure to credit risk of non-derivative financial instruments on the reporting date is the sum of their carrying amounts less any provisions for impairment losses. On September 30, 2012, the balance of trade accounts receivable was net of allowance for doubtful accounts of R$289,440 (R$253,607 on December 31, 2011).

 

3.3.                 Liquidity risk and capital management

 

Braskem has a calculation methodology to determine operating cash and minimum cash for the purpose of, respectively: (i) ensuring the liquidity needed to comply with short-term obligations, calculated based on the operating disbursements projected for the following month; and (ii) ensuring that the Company maintains liquidity during potential crises, calculated based on the projected operating cash generation, less short-term debts, working capital needs and other items.

 

In the period ended September 30, 2012, some of Braskem’s borrowing agreements had financial covenants that linked net debt and the payment of interest to its consolidated EBITDA (earnings before interest, tax, depreciation and amortization) (Note 17 (h)). The Company’s Management monitored these indicators on a quarterly basis in U.S. dollar, as established in the borrowing agreements. These agreements were settled in the third quarter of 2012 and the Company no longer holds commitments of this nature.

 

Additionally, Braskem has two revolving credit lines amounting to: (i) US$350 million, which may be used without restriction for a period of three years as from September 2010; and (ii) US$250 million, which may be used without restriction for a period of five years as from August 2011. On September 30, 2012, Braskem had not drawn any credit from these lines.

 

 

17


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

4.                       Business combination

 

PP assets abroad – Dow Chemical

 

On September 30, 2011, Braskem, through its subsidiaries Braskem America and Braskem Alemanha, acquired the PP business of Dow Chemical for R$607.6 million (US$323 million). On the same date, the amount of R$312,263 (US$166 million) was paid, which corresponds to the portion of accounts payables that were assumed in the transaction.

 

The agreement also provided for adjustments to the amount paid based on the variation in trade accounts receivable and inventory, for which the final amount was a receivable of R$23.7 million (US$12.3 million) by the acquirers.

 

The negotiation included four industrial units, of which two are in the United States and two in Germany, with combined annual production capacity of 1,050 thousand tons of PP.

 

In the United States and Germany, the acquisition included mainly industrial plants, trade accounts receivable, inventory and assumed liabilities related to the business operation. In the United States, the acquired plants are located in the state of Texas and have annual production capacity of 505 thousand tons of PP. In Germany, the plants have annual production capacity of 545 thousand tons of PP.

 

The amount paid included trade accounts receivable and inventory located in Mexico through the subsidiary Braskem México, in the amount of R$13.2 million (US$7.6 million), net of the accounts payable assumed. Since it represented an isolated asset acquisition closed in the short term with the sale of inventory and the financial settlement of accounts receivable and payable, this part of the operation was not considered a business combination.

 

The effective settlement of the operation by the parties occurred on September 30, with financial settlement on October 3, 2011. Until the effective payment to Dow Chemical, the acquirers did not make any relevant decisions regarding the operations of the plants, which began to occur only after October 3. The rights and obligations generated as of October 1, 2011 are the responsibility of the acquirers, such as the inventory produced and the new obligations assumed.

 

The reasons mentioned above lead to the conclusion that the acquisition of control occurred on October 3, 2011, the date of the registration of the business combination and as of when the acquired assets and liabilities were consolidated into Braskem’s financial statements.

 

This acquisition was approved by Brazil’s antitrust authority CADE (Conselho Administrativo de Defesa Econômica) on February 8, 2012, by the corresponding U.S. regulatory body on September 9, 2011, and by the European antitrust authorities on September 28, 2011.

 

The allocation of the amounts of the assets acquired and liabilities assumed in the financial statements for the year ended December 31, 2011 was made on a preliminary basis by the acquirers. The Company contracted independent experts to measure the fair value of this acquisition, which was concluded in the second quarter of 2012. As a result of this assessment, and as required by IFRS 3 and its corresponding CPC 15 (R1), the Company recognized, retrospectively, among other, the following main amounts in the 2011 financial statements:

 

 

18


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(i)       addition of property, plant and equipment, in the amount of R$36,526;

 

(ii)     effect on deferred income tax loss, in the amount of R$15,021.

 

The Company also recognized a credit, in the amount of R$8,540, related to an adjustment in the amount paid, as provided for by the initial agreement.

 

Therefore, the Company recognized a gain (bargain purchase) of R$30,045 (US$16.3 million) in the 2011 financial statements under “retained earnings”. The Company also recognized depreciation on the fair value adjustment in the amount of R$1,992, and its deferred income tax effect in the amount of R$639.

 

 The following table summarizes the consideration paid to Dow Chemical and the fair values of the assets acquired and liabilities assumed, which were recognized retrospectively in the financial statements of December 31, 2011:

 

 

 

United States

 

Germany

 

Total business combination

 

Mexico

 

Total

Transferred consideration

                 

Cash

285,135

 

285,551

 

570,686

 

13,214

 

583,900

Total transferred consideration (A)

285,135

 

285,551

 

570,686

 

13,214

 

583,900

 

 

 

 

 

Recognized values ​​of identifiable assets acquired and
liabilities assumed

 

 

 

 

 

Current assets

 

 

 

 

Trade receivable accounts

143,932

 

133,438

 

277,370

 

18,948

 

296,318

Inventories

161,617

 

126,385

 

288,002

 

12,661

 

300,663

Non-current assets

 

 

 

 

Property, plant and equipment

137,186

 

222,483

 

359,669

 

 

359,669

 

 

 

 

 

Current liabilities

 

 

 

 

Trade payables

(140,558)

 

(153,310)

 

(293,868)

 

(18,395)

 

(312,263)

Other payable accounts

(845)

 

(141)

 

(985)

 

 

(985)

Non-current liabilities

 

 

 

 

Deferred income tax

(6,374)

 

(8,647)

 

(15,021)

 

 

(15,021)

Pension plans

 

(14,436)

 

(14,436)

 

 

(14,436)

 

 

 

 

 

Total comprehensive identified assets and

 

 

 

 

 

assumed liabilities in a fair value (B)

294,959  

 

305,773

 

600,731

 

13,214

 

613,945

                   
                   

Result of business combination (A) - (B)

9,824  

 

20,222

 

30,045

 

 

30,045

 

 

                        A specialized independent company estimated the fair value of assets acquired and liabilities assumed, based on the following assumptions:

 

(i)       the fair value of trade accounts receivable was calculated based on the collectability of the receivables acquired;

 

(ii)     the fair value of inventory was calculated considering the net realizable value of inventories;

 

19


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(iii)   the method used to calculate the value of property, plant and equipment was the “replacement cost approach”, reduced by economic and functional obsolescence. The Management, together with its external valuation experts, believed that because it uses the unit value of each asset comprising the plant, the “market approach” would not reflect the actual economic value, since it would not consider the costs with the technologies installed, installation-support and the active connection with the production and distribution system. During the valuation process, the following information was considered: (a) the installation cost of  similar plants; (b) the most recent quotes for the expansion and replacement of similar  assets; (c) the cash price for replacing the asset, considering the use conditions on the inspection date; and (d) the projected cash flows of the business.

 

(iv)   the fair value of trade payables was determined based on the amount paid to settle the obligations by Dow during the negotiation; and

 

(v)     the fair value of private pension plans was determined based on the net present value of actuarial liabilities.

 

The information related to the other business combinations carried out by the Company was presented in Note 5 to the annual financial statements for 2011.

 

 

20


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

5.                       Cash and cash equivalents

 

     

Parent Company

 

Consolidated

     

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

                   

Cash and banks

 

17,406

 

69,306

 

352,424

 

349,916

Cash equivalents:

               
 

Domestic market

 

2,722,737

 

1,748,027

 

2,910,313

 

1,899,825

 

Foreign market

 

90,253

 

407,002

 

306,133

 

737,078

Total

 

2,830,396

 

2,224,335

 

3,568,870

 

2,986,819

 

 

This table was presented in the 2011 annual financial statements of the Company, in Note 6.

 

 

6.                       Financial investments

  

       

Parent Company

 

Consolidated

       

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

Held-for-trading

                 
 

Investments in FIM Sol

 

50,741

 

36,410

 

50,741

 

36,410

 

Investments in foreign currency

 

5,476

 

10,716

 

5,476

 

10,716

 

Shares

   

3,023

 

3,023

 

3,023

 

3,023

Loans and receivables

 
 

Investments in FIM Sol

 

157,571

 

116,007

 

157,571

 

116,007

 

Investments in national currency

 

504

 

 

 

504

 

 

Held-to-maturity

                 
 

Quotas of investment funds in credit rights

 

45,219  

 

34,720

 

45,219

 

34,720

 

Restricted deposits

 

6,408

 

2,823

 

7,680

 

4,173

 

Investments in foreign currency

   

306,595

 
 

Compensation of investments in foreign currency (i)

   

(306,595)

 

Total

   

268,942

 

203,699

 

270,214

 

205,049

                     

In current assets

   

240,457

 

168,979

 

241,733

 

170,297

In non-current assets

   

28,485

 

34,720

 

28,481

 

34,752

Total

   

268,942

 

203,699

 

270,214

 

205,049

 

This table was presented in the 2011 annual financial statements of the Company, in Note 7.

 

(i)       On September 30, 2012, Braskem Holanda had a financial investments held-to-maturity that was irrevocably offset by an export prepayment agreement of the Parent Company, in the amount of US$150 million, as provided for in the credit assignment agreement entered into between these two companies and Banco Bradesco (Note 17(b)). This accounting offset was carried out in accordance with CPC 39 and IAS 32, which provides for the possibility of offsetting financial instruments when there is intent and rightfully executable right to realize an asset and settle a liability simultaneously.

 

 

 

21


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

7.                       Trade accounts receivable

 

     

Parent company

 

Consolidated

     

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

Consumers:

               
 

Domestic market

 

954,662

 

660,289

 

1,289,336

 

866,168

 

Foreign market

 

995,094

 

676,122

 

1,587,052

 

1,282,251

Allowance for doubtful accounts

(210,197)

 

(189,071)

 

(289,440)

 

(253,607)

Total

 

1,739,559

 

1,147,340

 

2,586,948

 

1,894,812

                   

In current assets

 

1,690,742

 

1,097,482

 

2,534,964

 

1,843,756

In non-current assets

 

48,817

 

49,858

 

51,984

 

51,056

Total

 

1,739,559

 

1,147,340

 

2,586,948

 

1,894,812

 

 

This table was presented in the 2011 annual financial statements of the Company, in Note 8.

 

 

8.                       Inventories 

 

 

 

 

Parent company

 

Consolidated

 

 

 

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

 

 

 

 

 

 

 

 

 

 

Finished goods

 

1,492,993

 

1,192,940

 

2,809,472

 

2,444,547

Raw materials, production inputs and packaging

559,845

 

620,877

 

804,652

 

866,206

Maintenance materials

 

101,116

 

95,980

 

194,985

 

183,779

Advances to suppliers

 

10,334

 

16,522

 

57,131

 

58,200

Imports in transit and other

16,093

 

42,190

 

41,433

 

70,790

Total

 

2,180,381

 

1,968,509

 

3,907,673

 

3,623,522

 

 

This table was presented in the 2011 annual financial statements of the Company, in Note 9.

 

22


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

9.                       Related parties

 

The information concerning related parties was presented in the 2011 annual financial statements of the Company, in Note 10.

 

(a)                    Parent company

 

   

Balances at September 30, 2012

   

Assets

   

Current

 

Non-current

   

Trade accounts receivable

 

Related Parties

 

Other

 

Total

 

Related Parties

 

Total

       

Receivable notes

 

Other receivable

         

Current accounts

 

Loan agreements

 

Other receivable

   
                                     

Subsidiaries

                                   

Braskem America

 

18,088

 

3,587

         

21,675

               

Braskem Argentina

 

65,439

             

65,439

               

Braskem Chile

 

522

             

522

               

Braskem Holanda

 

11,930

 

168

         

12,098

               

Braskem Idesa

     

2,434

         

2,434

               

Braskem Inc

 

142,856

             

142,856

     

7,447

     

7,447

Braskem Participações

     

96

         

96

 

1,405

         

1,405

Braskem Petroquímica

 

25,765

     

16,283

 

14,273

(i)

56,321

               

Braskem Qpar

 

580

     

37,363

     

37,943

 

574,079

         

574,079

Cetrel

 

29

             

29

               

Lantana

                         

59

     

59

Quantiq

 

1,737

         

7,729

(i)

9,466

               

Riopol

 

6,308

     

15,441

     

21,749

               
   

273,254

 

6,285

 

69,087

 

22,002

 

370,628

 

575,484

 

7,506

     

582,990

                                     

Jointly-controlled subsidiaries

                                   

Propilsur

     

2,400

         

2,400

               
       

2,400

         

2,400

               
                                     

Associated companies

                                   

Borealis

 

7,449

 

187

         

7,636

               

Sansuy

 

15,409

             

15,409

               
   

22,858

 

187

         

23,045

               
                                     

Related companies

                                   

Petrobras

 

14,677

     

12,808

     

27,485

     

61,657

 

38,983

 

100,640

   

14,677

     

12,808

     

27,485

     

61,657

 

38,983

 

100,640

                                     

EPE

                                   

FIM Sol

             

2,728,017

(ii)

2,728,017

               
               

2,728,017

 

2,728,017

               
                                     
                                     

Total

 

310,789

 

8,872

 

81,895

 

2,750,019

 

3,151,575

 

575,484

 

69,163

 

38,983

 

683,630

 

(i) Amounts in "dividends and interest on capital receivable"

(ii)Amounts in "cash and cash equivalents" : R$ 2,519,705 and in "financial investments": R$ 208,312

 

 

23


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

 

   

Balances at September 30, 2012

   

Liabilities

   

Current

 

Non-Current

   

Trade payables

 

Advances from customers

 

Borrowings

 

Accounts payable to related parties

 

Total

 

Borrowings

 

Accounts payable to related parties

 

Total

   

 

 

 

     

Advance to export

 

Payable notes

         

Advance to export

 

Current accounts

 

Payable notes

   
                                             

Subsidiaries

                                           

Braskem America

 

1

         

168,917

     

168,918

     

406,120

         

406,120

Braskem Distribuidora

                                 

6,937

     

6,937

Braskem Holanda

     

365,700

     

56,555

     

422,255

     

2,505,407

         

2,505,407

Braskem Importação

                                 

113

     

113

Braskem Inc

 

2,495,664

     

109,316

     

795

 

2,605,775

 

3,225,074

         

85,636

 

3,310,710

Braskem Petroquímica

 

4,627

             

12

 

4,639

         

15,728

     

15,728

Braskem Qpar

 

1,916

             

7

 

1,923

                   

Cetrel

 

2,097

                 

2,097

                   

IQAG

                                 

607

     

607

ISATEC

 

9

                 

9

                   

Politeno Empreendimentos

                                 

15

     

15

Quantiq

 

172

             

1,954

 

2,126

         

70,143

     

70,143

Riopol

 

2,094

             

24

 

2,118

         

589,974

     

589,974

   

2,506,580

 

365,700

 

109,316

 

225,472

 

2,792

 

3,209,860

 

3,225,074

 

2,911,527

 

683,517

 

85,636

 

6,905,754

                                             

Related companies

                                           

Construtora Norberto Odebrecht ("CNO")

 

1,984

                 

1,984

                   

Petrobras

 

1,284,156

                 

1,284,156

                   
   

1,286,140

                 

1,286,140

                   
                                             
                                             

Total

 

3,792,720

 

365,700

 

109,316

 

225,472

 

2,792

 

4,496,000

 

3,225,074

 

2,911,527

 

683,517

 

85,636

 

6,905,754

 

24


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

 

 

 

Income statement transactions from January to September 30, 2012

       

Purchases of

     

Cost of

       

raw materials,

 

Financial

 

production/general

   

Sales

 

services and

 

income

 

and administrative

   

of products

 

utilities

 

(expenses)

 

expenses

Subsidiaries

               

Braskem America

 

11,065

     

(493)

   

Braskem Argentina

 

111,641

     

1,887

   

Braskem Chile

 

22,876

     

116

   

Braskem Finance

         

1

   

Braskem Holanda

 

359,468

     

(353,055)

   

Braskem Idesa

         

11

   

Braskem Inc

 

143,929

 

1,680,358

 

(536,229)

   

Braskem Petroquímica

 

274,427

 

153,604

       

Braskem Qpar

 

26,907

 

66,128

 

(22,822)

   

Ideom

 

2

 

5,500

       

Lantana

         

4

   

Quantiq

 

138,505

 

8,772

       

Riopol

 

114,818

 

71,253

       
   

1,203,638

 

1,985,615

 

(910,580)

   
                 

Jointly-controlled subsidiaries

               

Polimerica

         

28

   

Propilsur

         

43

   

RPR

 

11,085

 

1,482

 

743

   
   

11,085

 

1,482

 

814

   
                 

Associated companies

               

Borealis

 

76,200

           

Sansuy

 

20,961

 

11,050

       
   

97,161

 

11,050

       
                 

Related companies

               

CNO

     

170,300

       

Odebrecht Serviços e Participações ("OSP")

     

87,538

       

Petrobras

 

495,671

 

7,618,850

 

3,488

   

Refinaria Alberto Pasqualini ("Refap")

 

3,150

 

231,385

       
   

498,821

 

8,108,073

 

3,488

   
                 

Post-employment benefit plan

               

Odebrecht Previdência Privada ("Odeprev")

             

15,697

               

15,697

                 
                 

Total

 

1,810,705

 

10,106,220

 

(906,278)

 

15,697

 

 

25


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

 

   

Balances at December 31, 2011

   

Assets

   

Current

 

Non-current

   

Trade accounts receivable

 

Related parties

 

Other

 

Total

 

Related parties

 

Total

       

Other receivable

         

Current accounts

 

Loan agreements

 

Advance for future capital increase

   
                                 

Subsidiaries

                               

Braskem America

 

8,164

         

8,164

               

Braskem Argentina

 

37,149

         

37,149

               

Braskem Chile

 

496

 

10

     

506

               

Braskem Holanda

 

171,590

         

171,590

               

Braskem Inc

 

30,641

         

30,641

     

6,633

     

6,633

Braskem México

     

581

     

581

               

Braskem Petroquímica

 

77,055

     

14,273

(i)

91,328

         

649,639

 

649,639

Braskem Participações

     

96

     

96

 

1,497

         

1,497

Braskem Qpar

 

3,137

         

3,137

 

155,712

         

155,712

Ideom

 

189

         

189

 

8,987

         

8,987

Lantana

                 

54

         

54

Politeno Empreendimentos

                 

1

         

1

Quantiq

 

7,788

     

15,995

(i)

23,783

 

5,022

         

5,022

Riopol

 

12,977

         

12,977

         

738,799

 

738,799

   

349,186

 

687

 

30,268

 

380,141

 

171,273

 

6,633

 

1,388,438

 

1,566,344

Jointly-controlled subsidiaries

                               

Propilsur

     

5,196

     

5,196

               

Polimerica

     

3,497

     

3,497

               
       

8,693

     

8,693

               

Associated companies

                               

Borealis

 

2,936

 

187

     

3,123

               
   

2,936

 

187

     

3,123

               

Related companies

                               

Petrobras

 

5,329

 

15,990

     

21,319

     

58,169

     

58,169

Other

 

19,953

 

103

     

20,056

               
   

25,282

 

16,093

     

41,375

     

58,169

     

58,169

EPE

                               

FIM Sol

         

1,665,817

(ii)

1,665,817

               
           

1,665,817

 

1,665,817

               
                                 
                                 

Total

 

377,404

 

25,660

 

1,696,085

 

2,099,149

 

171,273

 

64,802

 

1,388,438

 

1,624,513

                                 
                                 

(i) Amounts in "dividends and interest on capital receivable"

(ii)Amounts in "cash and cash equivalents" : R$ 1,513,400 and in "financial investments": R$ 152,417

 

 

26


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

 

   

Balances at December 31, 2011

   

Liabilities

   

Current

 

Non-current

   

Trade payables

 

Borrowings

 

Accounts payable to related parties

 

Total  

 

Borrowings

 

Accounts payable to related parties

 

Total  

   

 

 

 

 

Advance to export

 

Payable notes

         

Advance to export

 

Current accounts

 

Payable notes

   
                                         

Subsidiaries

                                       

Braskem Distribuidora

                             

5,500

     

5,500

Braskem Holanda

         

7,157

     

7,157

     

1,155,493

         

1,155,493

Braskem Importação

                             

119

     

119

Braskem Inc

 

2,307,204

 

56,309

     

72,633

 

2,436,146

 

3,448,165

         

7,203

 

3,455,368

Braskem Petroquímica

 

25,523

             

25,523

         

17,726

     

17,726

Braskem Qpar

 

1,100

             

1,100

                   

Cetrel

 

58

             

58

                   

Ideom

 

18,899

             

18,899

                   

IQAG

                             

115

     

115

Quantiq

 

246

             

246

         

14,275

     

14,275

Riopol

 

10,476

             

10,476

         

97,136

     

97,136

   

2,363,506

 

56,309

 

7,157

 

72,633

 

2,499,605

 

3,448,165

 

1,155,493

 

134,871

 

7,203

 

4,745,732

                                         

Related companies

                                       

CNO

 

4,128

             

4,128

                   

Petrobras

 

1,360,267

             

1,360,267

                   

Other

 

9,930

             

9,930

                   
   

1,374,325

             

1,374,325

                   
                                         
                                         

Total

 

3,737,831

 

56,309

 

7,157

 

72,633

 

3,873,930

 

3,448,165

 

1,155,493

 

134,871

 

7,203

 

4,745,732

 

27


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

 

 

 

Income statement transactions from January to September 30, 2011

       

Purchases of

     

Cost of

       

raw materials,

 

Financial

 

production/general

   

Sales

 

services and

 

income

 

and administrative

   

of products

 

utilities

 

(expenses)

 

expenses

Subsidiaries

               

Braskem America

 

3,603

     

420

   

Braskem Argentina

 

27,202

     

6,001

   

Braskem Chile

 

3,777

     

6,292

   

Braskem Distribuidora

         

(47)

   

Braskem Holanda

 

171,939

     

20,510

   

Braskem Idesa

         

(1,822)

   

Braskem Importação

         

(2)

   

Braskem Inc

 

26,584

 

1,706,891

 

(642,046)

   

Braskem Participações

         

1

   

Braskem Qpar

 

36,518

 

1,754

 

15,005

   

Cetrel

     

1,376

       

Ideom

 

156

     

166

   

IQAG

         

(4)

   

ISATEC

         

55

   

Politeno Empreendimentos

         

1

   

Quantiq

 

11,910

 

433

 

399

   

Riopol

 

6,304

 

3,382

 

1,220

   
   

287,993

 

1,713,836

 

(593,851)

   
                 

Associated companies

               

Borealis

 

140,626

           
   

140,626

           

Related companies

               

BRK Investimentos Petroquímicos S.A. ("BRK")

         

(11)

   

CNO

     

148,114

       

Odebrecht

         

13

   

Petrobras

 

659,443

 

5,663,132

 

3,278

   

Refinaria Alberto Pasqualini ("Refap")

 

11,699

 

706,453

       
   

671,142

 

6,517,699

 

3,280

   

Post-employment benefit plan

               

Odeprev

             

7,688

               

7,688

                 
                 

Total

 

1,099,761

 

8,231,535

 

(590,571)

 

7,688

 

 

 

 

 

28


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(b)                    Consolidated 

 

   

Balances at September 30, 2012

   

Assets

 

Liabilities

   

Current

 

Non-current

 

Current

   

Trade accounts receivable

 

Related parties

 

Total

 

Related parties

 

Total

 

Trade payables

       

Receivable notes

 

Other receivable

   

 

Loan agreements

 

Other receivable

 

 

 

 
                 

 

 

 

 

 

 

 

 

Jointly-controlled subsidiaries

               

 

 

 

 

 

 

 

 

Propilsur

     

2,400

     

2,400

 

 

 

 

 

 

 

 

RPR

               

 

 

 

 

 

 

 

3,681

       

2,400

     

2,400

 

 

 

 

 

 

 

3,681

                 

 

 

 

 

 

 

 

 

Associated companies

               

 

 

 

 

 

 

 

 

Borealis

 

8,114

 

187

     

8,301

 

 

 

 

 

 

 

 

Sansuy

 

15,409

         

15,409

 

 

 

 

 

 

 

 
   

23,523

 

187

     

23,710

 

 

 

 

 

 

 

 
                 

 

 

 

 

 

 

 

 

Related companies

               

 

 

 

 

 

 

 

 

CNO

               

 

 

 

 

 

 

 

1,984

Petrobras

 

34,568

     

22,166

 

56,734

 

61,657

 

89,204

 

150,861

 

1,783,366

   

34,568

     

22,166

 

56,734

 

61,657

 

89,204

 

150,861

 

1,785,350

                 

 

 

 

 

 

 

 

 
                 

 

 

 

 

 

 

 

 

Total

 

58,091

 

2,587

 

22,166

 

82,844

 

61,657

 

89,204

 

150,861

 

1,789,031

 

 

 

 

Income statement transactions from January to September 30, 2012

       

Purchases of

     

Cost of

       

raw materials,

 

Financial

 

production/general

   

Sales

 

services and

 

income

 

and administrative

   

of products

 

utilities

 

(expenses)

 

expenses

                 

Jointly-controlled subsidiary

               

Polimerica

         

28

   

Propilsur

         

43

   

RPR

 

11,500

 

30,725

 

743

   
   

11,500

 

30,725

 

814

   
                 

Associated companies

               

Borealis

 

88,245

           

Sansuy

 

20,961

 

11,050

       
   

109,206

 

11,050

       
                 

Related parties

               

CNO

     

171,687

       

OSP

     

87,538

       

Petrobras

 

815,327

 

12,438,717

 

3,488

   

Refap

 

3,150

 

232,010

       
   

818,477

 

12,929,952

 

3,488

   
                 

Post-employment benefit plan

               

Odeprev

             

18,565

               

18,565

                 
                 

Total

 

939,183

 

12,971,727

 

4,302

 

18,565

 

 

29


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

 

   

Balances at December 31, 2011

   

Assets

 

Liabilities

   

Current

 

Non-current

 

Current

 

Non-current

   

Trade accounts receivable

 

Related parties

 

Total

 

Related parties

 

Trade payables

 

Payable accounts to related parties

       

Other receivable

     

Loan agreements

     

Advance for future capital increase

                         

Jointly-controlled subsidiaries

                       

Propilsur

     

2,598

 

2,598

         

24,855

Polimerica

     

1,748

 

1,748

         

19,978

       

4,346

 

4,346

         

44,833

                         

Associated companies

                       

Borealis

 

2,936

 

187

 

3,123

           
   

2,936

 

187

 

3,123

           
                         

Related parties

                       

CNO

                 

4,128

   

Petrobras

 

6,887

 

81,955

 

88,842

 

58,169

 

1,777,503

   

Other

 

19,954

 

103

 

20,057

     

10,003

   
   

26,841

 

82,058

 

108,899

 

58,169

 

1,791,634

   
                         
                         

Total

 

29,777

 

86,591

 

116,368

 

58,169

 

1,791,634

 

44,833

 

 

 

 

Income statement transactions from January to September 30, 2011

       

Purchases of

     

Cost of

       

raw materials,

 

Financial

 

production/general

   

Sales

 

services and

 

income

 

and administrative

   

of products

 

utilities

 

(expenses)

 

expenses

                 

Jointly-controlled subsidiary

               

RPR

 

20,617

     

(56)

   
   

20,617

     

(56)

   
                 

Associated companies

               

Borealis

 

140,626

           
   

140,626

           
                 

Related companies

               

BRK

         

(11)

   

CNO

     

148,114

       

Odebrecht

 

  

     

13

   

Petrobras

 

1,076,071

 

10,087,406

 

3,278

   

Refap

 

11,699

 

709,394

       
   

1,087,770

 

10,944,914

 

3,280

   
                 

Post-employment benefit plan

               

Odeprev

             

10,321

               

10,321

                 
                 

Total

 

1,249,013

 

10,944,914

 

3,224

 

10,321

 

 

   

 

 

30


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(c)                    Key management personnel

 

 

Non-current liabilities

 

Sep/2012

 

Dec/2011

       
                 

Long-term incentives

 

2,267

 

4,121

       

Total

 

2,267

 

4,121

       
                 
             

Income statement transactions

 

Parent Company

 

Consolidated

   

Sep/2012

 

Sep/2011

 

Sep/2012

 

Sep/2011

Remuneration

               

Short-term benefits to employees and managers

 

29,771  

 

25,555

 

29,771

 

28,030

Post-employment benefit

 

156

 

146

 

156

 

169

Long-term incentives

 

308

 

1,111

 

308

 

1,111

Total

 

30,235

 

26,812

 

30,235

 

29,310

 

 

 

 

31


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

10.                   Taxes recoverable

 

       

Parent Company

 

Consolidated

   

Note

 

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

Parent Company and subsidiaries in Brazil

                 
 

Excise tax (IPI)

   

34,237

 

30,625

 

37,616

 

31,575

 

Value-added tax on sales and services (ICMS)

   

590,085

 

649,546

 

1,024,160

 

1,057,964

 

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

   

567,258

 

280,480

 

752,389

 

470,962

 

PIS and COFINS - Law 9,718/98

   

154,528

 

151,457

 

160,804

 

157,733

 

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

   

74,473

 

180,234

 

107,151

 

199,972

 

Income tax and social contribution (IR and CSL)

   

302,119

 

242,615

 

445,099

 

372,489

 

Tax on net income (ILL)

   

15,286

 

14,912

 

15,286

 

14,912

 

REINTEGRA program

(a)

 

147,812

 

13,804

 

177,961

 

17,924

 

Additional state income tax (AIRE)

   

56,001

 

56,001

 

56,001

 

56,001

 

Other

   

68,874

 

49,558

 

94,445

 

81,345

                     

Foreign subsidiaries

                 
 

Value-added tax

           

169,643

 

64,291

 

Income tax

           

17,794

 

17,332

 

Other

           

310

   
                     

Total

   

2,010,673

 

1,669,232

 

3,058,659

 

2,542,500

                     

In current assets

   

917,709

 

606,258

 

1,452,693

 

1,036,253

In non-current assets

   

1,092,964

 

1,062,974

 

1,605,966

 

1,506,247

Total

   

2,010,673

 

1,669,232

 

3,058,659

 

2,542,500

 

 

The information related to taxes recoverable was presented in the 2011 annual financial statements of the Company, in Note 11.

 

 

(a)                    REINTEGRA Program

 

On December 14, 2011, Federal Law 12,546 was approved, which created the program called “REINTEGRA”. The program aims to refund to exporters the federal taxes levied on the production chain for goods sold abroad. Such credits may be made in two ways: (i) by offsetting own debits overdue or undue related to taxes levied by the Federal Revenue Service; or (ii) by a cash reimbursement. In the period ended September 30, 2012, the Company recognized credits in the amount of R$167,324 (Note 29) and offset the amount of R$7,287.

 

32


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

11.                   Judicial deposits

 

   

Parent Company

 

Consolidated

   

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

                 

Judicial deposits

             
 

Tax contingencies

95,816

 

96,081

 

104,986

 

105,611

 

Labor and social security contingencies

60,722  

 

50,595

 

73,077

 

60,187

 

Other

4,916

 

4,916

 

5,734

 

8,422

Total

161,454

 

151,592

 

183,797

 

174,220

 

This table was presented in the 2011 annual financial statements of the Company, in Note 12.

 

 

12.                   Insurance claims – non-current assets

 

On September 30, 2012, the main amounts under this item were as follows:

 

(i)       damages receivable for losses that occurred in December 2010 and February 2011 in the furnaces and electric system at the Olefins plants of the Basic Petrochemicals unit of the Northeast Complex in the amounts of R$80,642 and R$29,210, respectively; and

 

(ii)     damages receivable for losses at the Chlor-Alkali plant in the state of Alagoas in the amount of R$8,332.

 

Regarding the damages mentioned in item (i) above, the amount of R$29,227 is presented in the line “other accounts receivable” under current assets (Note 13). In the period, the Company received R$79,600 associated with these damages.

 

The information related to insurance claims was presented in the 2011 annual financial statements, in Note 13.

 

 

 

33


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

13.                   Other accounts receivable - consolidated

 

The information related to other accounts receivable was presented in the 2011 annual financial statements, in Note 14.

 

(a)                    Current assets

 

On September 30, 2012, the main balances forming this line under this line are:

 

(i)            R$120,933 in advances to service suppliers (R$96,213 on December 31, 2011);

 

(ii)          R$57,477 in insurance claims (Note 12); and

 

(iii)        R$113,565 in advances to suppliers related to the Ethylene XXI project of Braskem Idesa (Note 15).

 

(b)                    Non-current 

 

On September 30, 2012, the main balance under this item refers to the mandatory Eletrobras loan in the periods from 1977 to 1986 and 1987 to 1994, in the amount of R$80,488.


 

 

 

34


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

14.                   Investments 

 

The information related to investments was presented in the Company’s 2011 annual financial statements, in Note 15.

 

(a)                    Information on investments

 

     

Parent company

     

Interest in

 

Adjusted net profit (loss)

 

Adjusted

     

total capital (%)

 

for the period

 

equity

(a.1) Investments of the parent company

 

Sep/2012

 

Sep/2012

 

Sep/2011

 

Sep/2012

 

Dec/2011

                       

Subsidiaries

                   
 

Braskem Alemanha

 

5.66

 

(89,569)

     

149,463

 

208,192

 

Braskem America

 

100.00

 

241,194

 

(6,071)

 

734,792

 

480,405

 

Braskem Argentina

 

96.77

 

819

 

41

 

5,284

 

4,465

 

Braskem Austria

(i)

100.00

         

81

   
 

Braskem Chile

 

99.02

 

244

 

(52)

 

1,787

 

1,543

 

Braskem Distribuidora

 

100.00

 

(85,594)

 

7,952

 

83,919

 

94,490

 

Braskem Holanda

 

100.00

 

(97,171)

 

12,267

 

420,305

 

489,925

 

Braskem Finance

 

100.00

 

(25,321)

 

(122,308)

 

(116,311)

 

(90,990)

 

Braskem Idesa

 

65.00

 

(5,386)

 

(8,311)

 

367,324

 

267,367

 

Braskem Importação

 

0.04

 

(2)

 

4

 

203

 

205

 

Braskem Inc.

 

100.00

 

119,364

 

(27,955)

 

307,354

 

187,990

 

Braskem Participações

 

100.00

 

(1,388)

 

1,965

 

(121)

 

781

 

Braskem Petroquímica

 

100.00

 

52,899

 

33,473

 

1,615,776

 

913,193

 

Braskem Qpar

 

96.96

 

(92,531)

 

60,966

 

2,629,525

 

2,722,056

 

Cetrel

 

52.68

 

16,804

 

31,892

 

312,562

 

290,192

 

Ideom

(ii)

       

(13,976)

     

20,762

 

IQAG

 

0.12

 

984

 

128

 

3,177

 

1,690

 

Petroquímica Chile

 

97.96

 

85

 

1,083

 

6,793

 

6,708

 

Politeno Empreendimentos

 

99.98

 

(4)

 

18

 

27

 

31

 

Quantiq

 

99.90

 

21,346

 

22,759

 

250,245

 

228,899

 

Riopol

 

100.00

 

112,672

 

47,209

 

2,619,045

 

1,767,574

                       

Jointly-controlled subsidiary

                   
 

RPR

 

33.20

 

12,858

 

11,721

 

125,274

 

120,655

 

(i)    Company incorporated in February 2012 (Note 1(b.2)).

(ii)   Company merged into the Parent Company in February 2012 (Note 1(b.3)).

 

 

35


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

 

       

Parent company

       

Interest in

 

Adjusted net profit (loss)

 

Adjusted

       

total capital (%)

 

for the period

 

equity

       

Sep/2012

 

Sep/2012

 

Sep/2011

 

Sep/2012

 

Dec/2011

                         

(a.2) Investiments of subsidiaries

                   
                         

Braskem America

                   
 

Braskem America Finance

 

100.00

 

2,223

 

74

 

(3,111)

 

(3,506)

Braskem Chile

                   
 

Braskem Argentina

 

3.17

 

819

 

41

 

5,284

 

4,465

 

Petroquímica Chile

 

2.03

 

85

 

1,083

 

6,793

 

6,708

Braskem Distribuidora

                   
 

Braskem Argentina

(iv)

       

41

     

4,465

 

Braskem Importação

(iii)

       

4

       
 

Lantana

 

96.34

 

(88,813)

 

8,856

 

(540)

 

88,272

Braskem Holanda

                   
 

Braskem Alemanha

 

94.34

 

(89,569)

 

(39)

 

149,463

 

208,192

 

Propilsur

 

49.00

 

(859)

 

(658)

 

96,475

 

103,419

 

Polimerica

 

49.00

 

(53,805)

 

(130)

 

(19,861)

 

71,377

Braskem Idesa

                   
 

Braskem Idesa Serviços

 

100.00

 

611

 

253

 

2,929

 

1,982

Braskem Importação

                   
 

Braskem México

 

0.03

 

(1,418)

 

1,703

 

1,305

 

2,237

Braskem Inc.

                   
 

Braskem Chile

 

0.98

 

244

 

(52)

 

1,787

 

1,543

 

Lantana

 

3.66

 

(88,813)

 

8,856

 

(540)

 

88,272

 

Petroquímica Chile

 

0.01

 

85

 

1,083

 

6,793

 

6,708

Braskem Participações

                   
 

Braskem Argentina

(iv)

0.06

 

819

     

5,284

   
 

Braskem Importação

(iii)

99.96

 

(2)

     

203

 

205

 

Braskem México

 

99.97

 

(1,418)

 

1,703

 

1,305

 

2,237

 

Politeno Empreendimentos

 

0.02

 

(4)

 

18

 

27

 

31

 

Quantiq

 

0.10

 

21,346

 

22,759

 

250,245

 

228,899

Braskem Petroquímica

                   
 

Braskem Qpar

 

3.04

 

(92,531)

 

60,966

 

2,629,525

 

2,722,056

 

Cetrel

 

1.24

 

16,804

 

31,892

 

312,562

 

290,192

Braskem Qpar

                   
 

Common

 

100.00

 

610

 

1,096

 

7,516

 

6,906

Common

                   
 

Norfolk

 

100.00

 

7,028

 

7,716

 

69,024

 

61,995

Quantiq

                   
 

IQAG

 

99.88

 

984

 

128

 

3,177

 

1,690

                         

(iii) Company acquired by Braskem Participações in December 2011.

(iv) Company acquired by Braskem Participações in August 2012.

                         
                         
       

Parent company and consolidated

       

Interest in

 

Adjusted net profit (loss)

 

Adjusted

       

total capital (%)

 

for the period

 

equity

       

Sep/2012

 

Sep/2012

 

Sep/2011

 

Sep/2012

 

Dec/2011

                         

Associates

                   
 

Borealis

 

20.00

 

16,102

 

7,533

 

165,459

 

149,349

 

Companhia de Desenvolvimento

                   
   

Rio Verde ("Codeverde")

 

35.97

 

(596)

 

1,561

 

46,342

 

66,606

 

Sansuy

 

20.00

 

(232)

 

(12)

 

1,722

 

1,954

 

 

 

 

36


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(b)                    Changes in investments – parent company

 

 

                   

Dividends

and interest on capital

 

Equity in results of investees

                   
                         

Adjustment

of profit in inventories


           

 

   

Balance at

Dec/2011


Merger


Shares

acquisition


Capital

increase


Effect

of results


Goodwill

amortization



Other


Interest

gain

Currency

translation
adjustments

Balance at

Sep/2012

Subsidiaries

                                               
                                                 

Domestic subsidiaries

                                               

Braskem Distribuidora

(i)

94,490

         

75,023

     

(85,594)

                     

83,919

Braskem Participações

 

781

                 

(1,388)

         

121

     

486

   

Braskem Petroquímica

(ii)

773,644

         

649,639

     

52,899

 

941

 

(2,577)

     

45

     

1,474,591

Braskem Qpar

 

3,632,228

                 

(89,717)

 

2,310

 

(65,826)

             

3,478,995

Cetrel

 

147,638

     

564

         

9,294

     

(1,434)

     

1,937

     

157,999

Ideom

(iii)

20,762

 

(23,387)

             

2,625

                       

Politeno Empreendimentos

 

31

                 

(4)

                     

27

Quantiq

 

234,169

                 

21,346

 

286

     

(1,676)

         

254,125

Riopol

(ii)

1,765,777

         

738,799

     

112,672

 

177

                 

2,617,425

RPR

 

40,063

             

(1,689)

 

3,222

                     

41,596

   

6,709,583

 

(23,387)

 

564

 

1,463,461

 

(1,689)

 

25,355

 

3,714

 

(69,837)

 

(1,555)

 

1,982

 

486

 

8,108,677

                                                 

Foreign subsidiaries

                                               

Braskem Alemanha

 

12,853

                 

(5,070)

                 

677

 

8,460

Braskem America

 

488,191

                 

241,194

 

2,025

             

3,382

 

734,792

Braskem Argentina

 

3,127

                 

819

 

1,338

                 

5,284

Braskem Austria

             

81

                             

81

Braskem Chile

 

1,543

                 

244

                     

1,787

Braskem Holanda

 

507,737

                 

(97,171)

                 

9,739

 

420,305

Braskem Idesa

 

173,488

         

34,869

     

(3,501)

                 

33,905

 

238,761

Braskem Inc.

 

187,990

                 

119,364

                     

307,354

Petroquímica Chile

 

6,708

                 

85

                     

6,793

   

1,381,637

         

34,950

     

255,964

 

3,363

             

47,703

 

1,723,617

                                                 

Total subsidiaries and jointly-controled

 

8,091,220

 

(23,387)

 

564

 

1,498,411

 

(1,689)

 

281,319

 

7,077

 

(69,837)

 

(1,555)

 

1,982

 

48,189

 

9,832,294

                                                 

Associate

                                               

Borealis

 

29,870

                 

3,222

                     

33,092

Total associate

 

29,870

                 

3,222

                     

33,092

 

 

(i)              Capital increase carried out in September 2012, which included the transfer of assets.

(ii)            Capital increase carried out in April 2012 with an Advance for Future Capital Increase (AFAC). (Note 1(b.4)).

(iii)           Company merged into the Parent Company in February 2012 (Note 1(b.3)).

37


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(c)                    Breakdown of equity accounting results

 

   

Parent company

 

 

 

Consolidated

   

Sep/2012

 

Sep/2011

 

Sep/2012

 

Sep/2011

                 

Equity in results of subsidiaries, associate and jointly-controlled

 

291,618  

 

113,814

 

(24,549)

 

1,609

Amortization of fair value adjustment

 

(69,837) 

(i)

(73,155)

 

  

 

  

Provision for losses on investments

 

(25,321) 

 

(92,320)

 

(9,931)

(ii)

(18)

Dividends from other investments / other

 

(218) 

 

476

 

1,733

 

(3,642)

   

196,242

 

(51,185)

 

(32,747)

 

(2,051)

 

 

 

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

 

·      R$65,826 related to the amortization of fair value adjustments on the assets and liabilities from the acquisition of Quattor. This amount is distributed in the following items of the consolidated statement of operations: “net sales revenue” of R$14,147; “cost of sales” of R$73,382; “general and administrative expenses” of R$68, and “financial results” of R$12,138. The effect of deferred income tax and social contribution was R$33,909.

 

·      R$4,011 related to the amortization of fair value adjustments on property, plant and equipment of the subsidiaries Braskem Petroquímica and Cetrel.

 

(ii)     Provision for losses in the jointly controlled subsidiary Polimerica

 

 

 

 

 

 

38


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

15.                   Property, plant and equipment

 

 

Parent company

 

 

 

 

 

Sep/2012

 

 

 

 

 

Dec/2011

     

Accumulated

         

Accumulated

   
     

depreciation/

         

depreciation/

   
 

Cost

 

depletion

 

Net

 

Cost

 

depletion

 

Net

                       

Land

84,112

     

84,112

 

84,112

     

84,112

Buildings and improvements

1,421,232

 

(662,297)

 

758,935

 

1,429,520

 

(632,144)

 

797,376

Machinery, equipment and installations

15,548,762

 

(7,355,283)

 

8,193,479

 

14,900,873

 

(6,767,658)

 

8,133,215

Projects in progress

2,787,950

     

2,787,950

 

2,618,316

     

2,618,316

Other

510,018

 

(327,855)

 

182,163

 

499,450

 

(306,491)

 

192,959

Impairment

(159,371)

     

(159,371)

 

(160,036)

     

(160,036)

Total

20,192,703

 

(8,345,435)

 

11,847,268

 

19,372,235

 

(7,706,293)

 

11,665,942

 

 

Consolidated

 

 

 

 

 

Sep/2012

 

 

 

 

 

Dec/2011

     

Accumulated

         

Accumulated

   
     

depreciation/

         

depreciation/

   
 

Cost

 

depletion

 

Net

 

Cost

 

depletion

 

Net

                       

Land

427,862

     

427,862

 

418,426

 

   

418,426

Buildings and improvements

1,872,922

 

(720,219)

 

1,152,703

 

1,859,991

 

(678,524)

 

1,181,467

Machinery, equipment and installations

23,649,167

 

(8,979,222)

 

14,669,945

 

22,782,338

 

(7,923,353)

 

14,858,985

Projects in progress

4,528,711

     

4,528,711

 

3,771,381

     

3,771,381

Other

944,933

 

(421,901)

 

523,032

 

941,649

 

(349,151)

 

592,498

Impairment

(159,371)

     

(159,371)

 

(160,036)

     

(160,036)

Total

31,264,224

 

(10,121,342)

 

21,142,882

 

29,613,749

 

(8,951,028)

 

20,662,721

 

 

This table was presented in the Company’s 2011 annual financial statements, in Note 16.

 

The projects in progress mainly relate to operating improvements to increase the economic useful life of machinery and equipment and to the expansion projects. On September 30, 2012, the main project in progress was located in Mexico (Ethylene XXI) and involved the construction of an ethylene and polyethylene plant through the subsidiary Braskem Idesa.

 

Impairment test for property, plant and equipment

 

In the first quarter of 2012, with the announcement of the shutdown of the refinery of Sunoco (Note 1 (a.1)), the Company's Management decided to conduct impairment testing of the Cash Generating Unit (“CGU”) composed of the PP plants in the United States and that is part of the International Business operating segment, in accordance with the guidelines in CPC 1 (IAS 36). The test did not indicate the need to provision for the impairment loss of this CGU.

 

The following premises were adopted to determine the discounted cash flow: cash flow for 5 years based on the Business Plan, discount rate based on the Weighted Average Cost of Capital (WACC) of 8.1% p.a. and growth rate to determine the perpetuity based on the annual inflation as measured by the U.S. Consumer Price Index (CPI) of 2.3% p.a.

 

 

39


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

 

Given the potential impact on cash flows of the “discount rate” and the “growth rate in perpetuity”, a sensitivity analysis was conducted based on changes in these variables, which confirmed that there was no need for recording a provision. The sensitivity analysis included two scenarios: (i) +0.5% in the discount rate; and

(ii) - 0.5% in the growth rate in perpetuity.

 

There were no significant events or circumstances in the period ended September 30, 2012 that indicated the need for impairment testing on the property, plant and equipment of the other CGUs and/or operating segments of the Company.

 

16.                   Intangible Assets

 

                         

Parent

 

Consolidated

 

company

 

 

 

 

 

Sep/2012

 

Dec/2011

 

Sep/2012

     

Accumulated

         

Accumulated

       
 

Cost

 

amortization

 

Net

 

Cost

 

amortization

 

Net

 

Net

                           

Goodwill based on future profitability

3,194,545  

 

(1,130,794)

 

2,063,751

 

3,194,545

 

(1,130,794)

 

2,063,751

 

2,058,874

Trademarks and patents

208,883

 

(68,957)

 

139,926

 

189,745

 

(62,217)

 

127,528

 

50,465

Software and use rights

415,745

 

(180,598)

 

235,147

 

410,231

 

(162,444)

 

247,787

 

136,919

Contracts with customers and suppliers

671,190  

 

(136,697)

 

534,493

 

671,190

 

(93,564)

 

577,626

   

Total

4,490,363

 

(1,517,046)

 

2,973,317

 

4,465,711

 

(1,449,019)

 

3,016,692

 

2,246,258

 

 

This table was presented in the 2011 annual financial statements of the Company, in Note 17.

 

Impairment testing of intangible assets with indefinite useful life

 

In December 2011, the Company tested intangible assets for impairment and did not identify any losses. The projection of cash flows used was 5 years as from December 2011. The following assumptions were adopted to determine value through the discounted cash flow method: projections of cash flows based on estimates of the business for future cash flows, discount rates based on the Weighted Average Cost of Capital (WACC) and growth rates to determine perpetuity based on annual inflation measured by the IPCA consumer price index (Índice Nacional de Preços ao Consumidor Amplo). 

 

There were no significant events or circumstances in the period ended September 30, 2012 that indicated the need for impairment testing of the intangible assets with indefinite useful life.

 

 

40


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

17.                   Borrowings 

 

 

     

Annual financial charges

 

 

 

Consolidated

         

Average interest (unless otherwise stated)

       
     

Monetary restatement

   

Sep/2012

 

Dec/2011

Foreign currency

               
 

Bonds and Medium term notes (MTN)

 

Note 17 (a)

 

Note 17 (a)

 

9,286,312

 

6,147,427

 

Advances on exchange contracts

(i)

US dollar exchange variation

 

2.03%

     

131,668

 

Export prepayments

 

Note 17 (b)

 

Note 17 (b)

 

513,678

 

1,781,346

 

BNDES

 

Note 17 (c)

 

Note 17 (c)

 

454,932

 

413,722

 

Export credit notes

 

Note 17 (d)

 

Note 17 (d)

 

784,451

 

723,153

 

Project financing (NEXI)

(ii)

Yen exchange variation

 

0.95% above Tibor

     

26,318

 

Other

 

US dollar exchange variation

 

1.69% above Libor

 

823,029

 

476,086

 

Other

 

Exchange variation (UMBNDES)

 

6.09%

 

1,263

   
 

Transactions costs, net

         

(61,734)

 

(84,525)

                   

Local currency

               
 

Export credit notes

 

Note 17 (d)

 

Note 17 (d)

 

2,215,925

 

2,281,814

 

BNDES

 

Note 17 (c)

 

Note 17 (c)

 

2,289,451

 

2,556,521

 

BNB/ FINAME/ FINEP/ FUNDES

     

6.86%

 

667,544

 

504,476

 

BNB/ FINAME/ FINEP/ FUNDES

 

TJLP

 

0.37%

 

28,906

 

40,372

 

Other

 

Post-fixed monetary correction

 

106% of CDI

 

7,336

 

148,158

 

Other

 

TJLP

 

2.87%

 

11,930

   
 

Transactions costs, net

         

(357)

 

(1,724)

Total

         

17,022,666

 

15,144,812

                   

Current liabilities

         

1,287,755

 

1,391,779

Non-current liabilities

         

15,734,911

 

13,753,033

Total

         

17,022,666

 

15,144,812

               
                   

(i) In February 2012, the Company prepaid this borrowing.

(ii) In June 2012, the Company paid at maturity the borrowing denominated in yen contracted from NEXI.

                   
                   
                   
         

Parent company

             

Sep/2012

 

Dec/2011

Foreign currency

               
 

Current liabilities

         

526,129

 

409,580

 

Non-current liabilities

         

6,775,884

 

7,586,674

             

7,302,013

 

7,996,254

Local currency

               
 

Current liabilities

         

526,992

 

551,939

 

Non-current liabilities

         

4,110,332

 

3,689,522

             

4,637,324

 

4,241,461

                   

Current liabilities

         

1,053,121

 

961,519

Non-current liabilities

         

10,886,216

 

11,276,196

Total

         

11,939,337

 

12,237,715

 

 

The information related to borrowings was presented in the 2011 annual financial statements of the Company, in Note 19.

41


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(a)                    Bonds and MTN

 

     

Issue amount

     

Interest

 

Consolidated

Issue date

 

 

(US$ in thousands)

 

Maturity

 

(% per year)

 

Sep/2012

 

Dec/2011

July 1997

   

250,000

 

June 2015

 

9.38

 

136,666

 

123,379

January 2004

   

250,000

 

January 2014

 

11.75

 

175,086

 

166,392

September 2006

   

275,000

 

January 2017

 

8.00

 

269,172

 

253,563

June 2008

   

500,000

 

June 2018

 

7.25

 

1,038,814

 

942,622

May 2010

   

400,000

 

May 2020

 

7.00

 

829,568

 

752,951

May 2010

   

350,000

 

May 2020

 

7.00

 

730,472

 

663,296

October 2010

   

450,000

 

no maturity date

 

7.38

 

929,869

 

858,981

April 2011

   

750,000

 

April 2021

 

5.75

 

1,557,861

 

1,419,013

July 2011

   

500,000

 

July 2041

 

7.13

 

1,028,964

 

967,230

February 2012

(i)

 

250,000

 

April 2021

 

5.75

 

521,029

   

February 2012

(ii)

 

250,000

 

no maturity date

 

7.38

 

516,594

   

May 2012

(iii)

 

500,000

 

May 2022

 

5.38

 

1,037,735

   

July 2012

(iv)

 

250,000

 

July 2041

 

7.13

 

514,482

   

Total

   

4,975,000

         

9,286,312

 

6,147,427

 

 

(i)       Additional issue to the operation that Braskem Finance carried out in April 2011, in the amount of US$750 million.

 

(ii)     Additional issue to the perpetual bond issue carried out by Braskem Finance in October 2010 in the amount of US$450 million.

 

(iii)   Operation conducted by Braskem Finance with an interest coupon of 5.375% per annum and semiannual interest payments on May 2 and November 2 of each year.

 

(iv)   Operation conducted by Braskem America Finance with an interest coupon of 7.125% per annum.

 

 

42


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(b)                    Export prepayments (“EPP”)

 

     

Initial amount

               
     

of the transaction

         

Consolidated

Issue date

 

 

(US$ thousand)

 

Maturity

 

Charges (% per year)

 

Sep/2012

 

Dec/2011

December 2005

(i)

 

55,000

 

December 2012

 

US dollar exchange variation + semiannual Libor + 1.60

     

25,803

July 2006

(i)

 

95,000

 

June 2013

 

US dollar exchange variation + 3.17

     

33,416

July 2006

(i)

 

75,000

 

July 2014

 

US dollar exchange variation + 2.73

     

72,696

March 2007

(i)

 

35,000

 

March 2014

 

US dollar exchange variation + 4.10

     

47,147

April 2007

(ii)

 

150,000

 

April 2014

 

US dollar exchange variation + 3.40

     

282,206

March 2010

(i)

 

100,000

 

March 2015

 

US dollar exchange variation + 4.67

     

190,808

May 2010

   

150,000

 

May 2015

 

US dollar exchange variation + semiannual Libor + 2.40

 

307,870  

 

282,093

June 2010

(i)

 

150,000

 

June 2016

 

US dollar exchange variation + semiannual Libor + 2.60

     

281,869

December 2010

   

100,000

 

December 2017

 

US dollar exchange variation + semiannual Libor + 2.47

 

205,808  

 

187,783

March 2011

(iii)

 

200,000

 

February 2021

 

US dollar exchange variation + semiannual Libor + 1.20

     

377,525

Total

   

1,110,000

         

513,678

 

1,781,346

 

 

(i)       The Company prepaid these borrowings.

 

(ii)     On September 30, 2012, this borrowing of the Parent Company was offset with a financial investment by the subsidiary Braskem Holanda (Note 6).

  

(iii)   The operation established formal financial covenants for the Company. With the prepayment of this operation, the liability no longer exists. This was the only operation that imposed financial covenants on the Company.

 

 

43


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(c)                    BNDES borrowings

 

 

               

 

 

Consolidated

Projects

 

Issue date

 

Maturity

 

Charges (% per year)

 

Sep/2012

 

Dec/2011

                     

Foreign currency

                   

Other

 

2005/2006

 

October 2016

 

US dollar exchange variation + 6.36

 

8,158

 

11,764

Other

 

2005/2006

 

May 2013

 

Monetary variation (UMBNDES) + 5.46

 

400

 

3,683

Plant PP - Paulinia

(i)

2006

 

January 2015

 

US dollar exchange variation + 6.49

 

  

 

25,546

Limit of credit UNIB-South

 

2006

 

July 2014

 

US dollar exchange variation + 5.38 to 6.06

 

12,841

 

17,866

Braskem Qpar expansion

 

2006/2007/2008

 

April 2016

 

US dollar exchange variation + 6.06 to 6.36

 

23,176

 

44,047

Braskem Qpar expansion

 

2006/2007/2008

 

January 2015

 

Monetary variation (UMBNDES) + 6.21

 

2,342

 

2,862

Limit of credit I

 

2007

 

April 2015

 

US dollar exchange variation + 4.88 to 5.77

 

47,322

 

57,813

Green PE

 

2009

 

July 2017

 

US dollar exchange variation + 6.14

 

46,560

 

49,463

Limit of credit II

 

2009

 

January 2017

 

US dollar exchange variation + 6.14

 

98,427

 

87,694

Plant expansion PVC Alagoas

 

2010

 

January 2020

 

US dollar exchange variation + 6.14

 

74,302

 

68,630

Limit of credit III

 

2011

 

January 2018

 

US dollar exchange variation + 5.98 to 6.01

 

113,207

 

28,169

Butadiene

 

2011

 

January 2021

 

US dollar exchange variation + 6.01

 

28,197

 

16,185

               

454,932

 

413,722

                     

Local currency

                   

Other

 

2005/2006

 

September 2016

 

TJLP + 2.40 to 2.80

 

84,535

 

166,862

Plant PP - Paulinia

(i)

2006

 

December 2014

 

TJLP + 2.40 to 3.40

 

  

 

245,014

Limit of credit UNIB-South

 

2006

 

May 2014

 

TJLP + 2.02 to 3.00

 

55,569

 

92,131

Braskem Qpar expansion

 

2006/2007/2008

 

February 2016

 

TJLP + 1.00 to 3.50

 

220,013

 

460,270

Limit of credit I

 

2007

 

April 2015

 

TJLP + 1.81 to 2.32

 

195,240

 

260,851

Green PE

 

2008/2009

 

June 2017

 

TJLP + 0.00 to 4.78

 

437,520

 

508,083

Limit of credit II

 

2009

 

January 2017

 

TJLP + 2.58 to 3.58

 

338,495

 

327,902

Limit of credit II

 

2009

 

January 2017

 

4.50

 

15,123

 

17,582

Plant expansion PVC Alagoas

 

2010

 

December 2019

 

TJLP + 0.00 to 3.58

 

266,496

 

261,403

Plant expansion PVC Alagoas

 

2010

 

December 2019

 

5.50

 

40,419

 

30,129

Limit of credit III

 

2011

 

January 2018

 

TJLP + 2.05 to 3.45

 

462,983

 

122,234

Limit of credit III

 

2011

 

July 2018

 

4.00

 

63,855

 

  

Butadiene

 

2011

 

December 2020

 

TJLP + 2.15 to 3.45

 

109,203

 

64,060

               

2,289,451

 

2,556,521

                     

Total

             

2,744,383

 

2,970,243

 

 

(i)       The Company settled these borrowings in advance.

 

44


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

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/2012

 

Dec/2011

                       

Foreign currency

                     

November 2006

 

 

167,014

 

May 2018

 

Us dollar exchange variation + 8.10

 

163,483

 

147,991

April 2007

 

 

101,605

 

March 2018

 

Us dollar exchange variation + 7.87

 

105,392

 

95,533

May 2007

 

 

146,010

 

May 2019

 

Us dollar exchange variation + 7.85

 

156,346

 

141,636

January 2008

 

 

266,430

 

February 2020

 

Us dollar exchange variation + 7.30

 

308,296

 

290,043

March 2008

 

 

41,750

 

March 2016

 

Us dollar exchange variation + 7.50

 

50,934

 

47,950

     

722,809

         

784,451

 

723,153

                       

Local currency

                     

December 2005

(i)

 

100,000

 

March 2014

 

106% of CDI

 

   

105,345

January 2006

(i)

 

11,500

 

January 2014

 

108% of CDI

 

   

7,731

April 2010

 

 

50,000

 

March 2014

 

12.16

 

66,337

 

60,861

June 2010

 

 

200,000

 

June 2014

 

12.13

 

258,917

 

237,590

September 2010

(ii)

 

71,000

 

September 2012

 

100.7% of CDI

 

   

81,818

February 2011

 

 

250,000

 

February 2014

 

99% of CDI

 

292,524

 

274,613

April 2011

(iii)

 

450,000

 

April 2019

 

112.5% of CDI

 

457,755

 

461,209

June 2011

 

 

80,000

 

June 2014

 

98.5% of CDI

 

90,059

 

84,572

August 2011

(iii)

 

400,000

 

August 2019

 

112.5% of CDI

 

402,674

 

404,267

October 2011

 

 

250,000

 

April 2012

 

108.3% of CDI

 

   

158,568

November 2011

(i)

 

400,000

 

November 2019

 

112.5% of CDI

 

   

405,240

January 2012

 

 

200,000

 

December 2013

 

103% of CDI

 

213,589

   

February 2012

 

 

30,000

 

December 2012

 

8.50

 

31,598

   

June 2012

   

100,000

 

June 2014

 

103% of CDI

 

102,036

   

September 2012

   

300,000

 

September 2015

 

103% of CDI

 

300,436

   

Total

   

2,892,500

         

2,215,925

 

2,281,814

 

 

(i)       Borrowings settled in advance.

 

(ii)     The Company had a swap operation for this borrowing, which was designated as hedge accounting. Both the borrowing and the swap were settled at maturity.

 

(iii)   The Company entered into hedge transactions for these NCE contracts in order to offset the variation in the Interbank Certificate of Deposit (CDI) rate (Note 18.2.1(a.i)).

 

 

45


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(e)                    Payment schedule

 

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

 

   

Consolidated

   

Sep/2012

 

Dec/2011

         

2013

 

406,115

 

1,252,464

2014

 

1,650,812

 

1,781,917

2015

 

1,471,544

 

1,123,509

2016

 

1,052,593

 

1,204,472

2017

 

677,813

 

565,456

2018

 

1,465,336

 

1,331,131

2019

 

1,126,897

 

1,536,264

2020

 

1,872,453

 

1,754,200

2021

 

2,046,643

 

1,430,065

2022 and thereafter

 

3,964,705

 

1,773,555

Total

 

15,734,911

 

13,753,033

 

(f)                     Capitalized financial charges - consolidated

 

The Company capitalized financial charges in the period ended September 30, 2012 in the amount of R$121,723 (R$70,226 on September 30, 2011), including monetary variation and part of the exchange variation. The average rate of these charges in the period was 7.16% p.a. (7.34% p.a. on September 30, 2011).

 

(g)                    Guarantees 

 

Braskem gave collateral for part of its borrowings as follows:

 

 

       

Total debt

 

Total

   

Loans

 

Maturity

 

Sep/2012

 

guaranteed

 

Guarantees

                 

BNB

 

December 2022

 

318,420

 

318,420

 

Mortgage of plants, pledge of machinery and equipment

BNDES

 

January 2021

 

2,744,383

 

2,744,383

 

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

FUNDES

 

May 2020

 

210,880

 

210,880

 

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

FINEP

 

January 2019

 

160,410

 

160,410

 

Bank surety

FINAME

 

February 2022

 

6,740

 

6,740

 

Pledge of equipment

Other

 

May 2013

 

13,193

 

13,193

 

Mortgage of plants and promissory note

Total

     

3,454,026

 

3,454,026

   

 

 

(h)                    Financial covenants

 

In the period ended September 30, 2012, the Company settled all borrowing agreements that established limits for certain indicators related to the capacity to contract debt and pay interest.

 

 

46


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

18.                   Financial instruments

 

The information related to financial instruments was presented in the annual financial statements of the Company, in Note 21.

 

18.1.             Non-derivative financial instruments - consolidated

 

       

Fair value

     

Book value

 

Fair value

   

Classification by category

 

hierarchy

 

Note

 

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

                             

Cash and cash equivalents

         

5

               

Cash and banks

 

Loans and receivables

         

352,424

 

349,916

 

352,424

 

349,916

Financial investments in Brazil

 

Held-for-trading

 

Level 2

     

438,808

 

435,580

 

438,808

 

435,580

Financial investments in Brazil

 

Loans and receivables

         

2,471,505

 

1,464,245

 

2,471,505

 

1,464,245

Financial investments abroad

 

Held-for-trading

 

Level 2

     

306,133

 

737,078

 

306,133

 

737,078

               

3,568,870

 

2,986,819

 

3,568,870

 

2,986,819

                             

Financial investments

         

6

               

FIM Sol investments

 

Held-for-trading

 

Level 2

     

50,741

 

36,410

 

50,741

 

36,410

Investments in foreign currency

 

Held-for-trading

 

Level 2

     

5,476

 

10,716

 

5,476

 

10,716

Shares

 

Held-for-trading

 

Level 1

     

3,023

 

3,023

 

3,023

 

3,023

FIM Sol investments

 

Loans and receivables

         

157,571

 

116,007

 

157,571

 

116,007

Investments in national currency

 

Loans and receivables

         

504

     

504

   

Quotas of receivables investment fund

 

Held-to-maturity

         

45,219

 

34,720

 

45,219

 

34,720

Restricted deposits

 

Held-to-maturity

         

7,680

 

4,173

 

7,680

 

4,173

               

270,214

 

205,049

 

270,214

 

205,049

                             

Trade accounts receivable

 

Loans and receivables

     

7

 

2,586,948

 

1,894,812

 

2,586,948

 

1,894,812

                             

Repurchase of treasury shares commitment

 

Financial liability at fair value

 

Level 1

 

24 (a.ii)

 

3,743

     

3,743

   
                             

Related parties

                           

Assets

 

Loans and receivables

     

9 (b)

 

175,614

 

144,760

 

175,614

 

144,760

Liabilities

 

Loans and receivables

             

44,833

     

44,833

                             

Trade payables

 

Other financial liabilities

         

9,016,995

 

6,847,340

 

9,016,995

 

6,847,340

                             

Borrowings

                           

Foreign currency

 

Other financial liabilities

     

17

 

11,862,402

 

9,699,720

 

12,688,348

 

9,956,792

Local currency

 

Other financial liabilities

         

5,221,092

 

5,531,341

 

5,221,092

 

5,531,765

               

17,083,494

 

15,231,061

 

17,909,440

 

15,488,557

                             

Debentures

 

Other financial liabilities

             

19,102

     

19,102

 

 

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

 

47


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

18.2.             Derivative financial instruments

 

       

Operation characteristics

     

Change in

       
       

Principal exposure

         

fair value

 

Financial

   

Identification

 

 

   

Hedge

 

Dec/2011

 

(Note 18.2.2)

 

settlement

 

Sep/2012

                             

Non-hedge accounting transactions

                           

Foreign exchange swap

(i)

   

Yen

 

CDI

 

649

 

(142)

 

(507)

   

Foreign exchange swap

 

Note 18.2.1 (a.i)

 

CDI

 

Dolar

 

70,969

 

153,744

 

22,994

 

247,707

Repurchase of shares swap (3º program)

 

Note 18.2.1 (a.ii)

 

Share value

 

CDI

 

2,263

 

(4,305)

 

2,042

   

Repurchase of shares swap (4º program)

 

Note 18.2.1 (a.ii)

 

Share value

 

CDI

     

(238)

     

(238)

Commodity swap - naphtha

(ii)

   

Fixed price

 

Variable price

 

480

 

(24)

 

(456)

   

Merchandise term - ethanol

(ii)

   

Variable price

 

Fixed price

 

(202)

 

(51)

 

253

   

Crack swap - naphtha

(ii)

   

Brent (iii)

 

Naphtha

     

543

 

(543)

   

Non-deliverable forward ("NDF") - ethanol

(ii)

Note 18.2.1 (a.iii)

 

Reais

 

Dollar

     

14,775

 

(9,051)

 

5,724

Contract for the future purchase - ethanol

(ii)

Note 18.2.1 (a.iv)

 

Fixed price

 

Variable price

     

40

 

(7)

 

33

Contract for the future sale in euro

(ii)

Note 18.2.1 (a.v)

 

Reais

 

Euro

     

85

 

(40)

 

45

Exchange swap

     

Dolar

 

CDI

     

498

 

(498)

   
               

74,159

 

164,925

 

14,187

 

253,271

                             

Hedge accounting transactions

                           

Interest rate swaps

(iv)

   

Libor

 

Fixed rate

 

19,309

 

(685)

 

(18,624)

   

Interest rate swaps

(v)

   

Pre-contractual rate

 

CDI

 

(833)

 

(1,263)

 

2,096

   
               

18,476

 

(1,948)

 

(16,528)

   
                             

Current assets (other receivables)

             

(1,035)

         

(238)

Current liability (hedge operations)

             

83,392

         

253,509

Non-current liabilities (hedge operations)

             

10,278  

           
               

92,635

         

253,271

 

 

 

(i)       In June 2012, the Company paid at maturity the borrowing denominated in yen contracted from NEXI (Note 17 (ii)).

 

(ii)     The Company entered into commodity hedge operations through swap instruments and naphtha and ethanol futures in order to protect itself from the fluctuations in feedstock prices to which it was exposed in certain transactions. It also entered into currency hedge transactions through futures to protect its cash flow, which exchanged exposure to prices in Brazilian real for prices in U.S. dollar or euro, since ethanol (the main feedstock used to produce green polyethylene) is traded in Brazilian real.

 

(iii)     Brent – reference oil price.

 

(iv)   The Company paid in advance the borrowings related to hedge accounting (Note 17 (b.i)).

 

(v)     In September 2012, the Company settled at maturity the NCE contract that was classified as hedge accounting (Note 17(d)).

 

 

48


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

18.2.1.       Existing operations on September 30, 2012

 

(a)                    Non-hedge accounting transactions

 

The regular changes in the fair value of swaps are recorded as financial income or expenses in the same period in which they occur. Braskem recognized a financial expense of R$164,925 related to the change in the fair value of these swaps for the period ended September 30, 2012.

 

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

 

Identification

     

Interest rate

 

Maturity

 

Fair value

 

Nominal value

 

(hedge)

   

Sep/2012

 

Dec/2011

Swap NCE I

 

200,000

 

5.44%

 

Aug-2019

 

73,494

 

32,023

Swap NCE II

 

100,000

 

5.40%

 

Aug-2019

 

34,406

 

13,952

Swap NCE III

 

100,000

 

5.37%

 

Aug-2019

 

32,769

 

12,512

Swap NCE IV

 

100,000

 

5.50%

 

Apr-2019

 

24,926

 

6,267

Swap NCE V

 

100,000

 

5.50%

 

Apr-2019

 

24,866

 

6,215

Swap NCE VI

 

150,000

 

5.43%

 

Apr-2019

 

32,104

 

 

Swap NCE VII

 

100,000

 

4.93%

 

Apr-2019

 

25,142

 

 

Total

 

850,000

         

247,707

 

70,969

                     

In current liabilities (hedge operations)

             

247,707  

 

70,969

Total

         

247,707

 

70,969

 

 

 

The purpose of these swap operations is to offset the interest rate risk arising from the borrowings mentioned in Note 17(d).

 

(a.ii)       Swaps related to shares repurchase

 

Identification

     

Interest rate

 

Maturity

 

Fair value

 

Nominal value

 

(hedge)

   

Sep/2012

 

Dec/2011

Repurchase TRS (3° program)

 

23,218

 

108% CDI

 

Aug-2012

 

 

 

2,263

Repurchase TRS (4° program)

 

3,489

 

110% CDI

 

Aug-2013

 

(238)

 

 

Total

 

26,707

         

(238)

 

2,263

                     

In current assets (other receivables)

             

(238) 

 

 

In current liabilities (hedge operations)

             

  

 

2,263

Total

         

(238)

 

2,263

 

 

 

The Braskem shares repurchased by financial institutions are involved in swap transactions that will enable Braskem to pay the same amount that it paid for the shares, plus charges and fees, with the financial institution not exposed to any market risk associated with the shares (Note 26(c)).

 

 

49


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(a.iii)      NDF – ethanol

 

Identification

 

 

 

Fixed exchange

 

Maturity

 

Fair value

 

Nominal value

 

(hedge)

 

 

Sep/2012

 

Dec/2011

NDF

 

5,537

 

1.8927

 

Oct-2012

 

401

 

 

NDF

 

5,283

 

1.8300

 

Oct-2012

 

576

 

 

NDF

 

5,558

 

1.9031

 

Nov-2012

 

396

 

 

NDF

 

5,360

 

1.8395

 

Nov-2012

 

581

 

 

NDF

 

5,568

 

1.9130

 

Dec-2012

 

366

 

 

NDF

 

5,437

 

1.8482

 

Dec-2012

 

560

 

 

NDF

 

5,690

 

1.9237

 

Jan-2013

 

340

 

 

NDF

 

5,514

 

1.8552

 

Jan-2013

 

545

 

 

NDF

 

2,186

 

1.7834

 

Oct-2012

 

302

 

 

NDF

 

4,397

 

1.8310

 

Nov-2012

 

477

 

 

NDF

 

2,948

 

1.7922

 

Nov-2012

 

405

 

 

NDF

 

2,981

 

1.8009

 

Dec-2012

 

394

 

 

NDF

 

3,014

 

1.8102

 

Jan-2013

 

381

 

 

Total

 

59,473

 

 

 

 

 

5,724

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liability (hedge operations)

 

 

 

 

 

 

 

5,724

 

 

Total

 

 

 

 

 

5,724

 

 

 

 

(a.iv)      Future ethanol purchases

 

Identification

     

Fixed price - R$/m3
(parte ativa)

 

Maturity

 

Fair value

 

Nominal value

 

(hedge)

   

Sep/2012

 

Dec/2011

Ethanol future purchase - BMF

 

240,240

 

1,144.00

 

Oct-2012

 

10

   

Ethanol future purchase - BMF

 

282,000

 

1,175.00

 

Nov-2012

 

13

   

Ethanol future purchase - BMF

 

250,950

 

1,195.00

 

Dec-2012

 

10

   

Total

 

773,190

         

33

   
                     

In current liabilities (hedge operations)

           

33  

   

Total

             

33

 

 

 

            

(a.v)       Future sales in euro

 

Identification

     

Fixed exchange

 

Maturity

 

Fair value

 

Nominal value

 

(hedge)

   

Sep/2012

 

Dec/2011

Ethanol future sale - BMF

 

502,550

 

2.5128

 

Oct-2012

 

24

   

Ethanol future sale - BMF

 

504,825

 

2.5241

 

Nov-2012

 

21

   

Total

 

1,007,375

         

45

   
                     

In current liabilities (hedge operations)

           

45  

   

Total

             

45

 

 

 

 

 

50


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(b)                    Hedge accounting transactions

 

On September 30, 2012, all operations classified under hedge accounting had been settled.

  

(b.1)       Effectiveness test of transactions designated for hedge accounting

 

In the period ended September 30, 2012, the Company showed that the derivatives held as hedge accounting were effective in offsetting the changes in the hedged item from the time the derivatives were contracted until the settlement of operations in September 2012, and that all other conditions for qualifying these instruments for hedge accounting were met. Accordingly, the effective portion of the changes in the fair value of the derivatives, amounting to R$1,948 (Note 18.2.2), was recorded under "other comprehensive income", completely transferred to profit or loss after the settlement of operations.

 

(c)                    Estimated maximum loss

 

The amount at risk of the derivatives held by Braskem on September 30, 2012, which is defined as the highest loss that could result in one month and in 95% of the cases under normal market conditions, was estimated by the Company at US$12,417 for the NCE swaps and US$777 for the share repurchase swap.

 

18.2.2.       Hedge operations presented under “other comprehensive income” in shareholders' equity

 

The derivatives designated as cash flow hedge impacted “other comprehensive income”. The appropriations are allocated to interest expenses in the financial expenses group. The table below shows the summary of changes before the impact of income tax and social contribution:

 

       

Appropriation of

 

Change in

   
   

Dec/2011

 

interest

 

fair value

 

Sep/2012

                 

Swaps EPP

 

(17,071)

 

16,386

 

685

   

Swaps NCE

 

833

 

(2,096)

 

1,263

   
   

(16,238)

 

14,290

 

1,948

 

 

 

In the period ended September 30, 2012, the appropriation of accrued interest and change in the fair value of derivatives designated as “cash flow hedge” was R$16,238, which, with the effect of income tax and social contribution of R$5,522, amounts to R$10,716 and is presented in “other comprehensive income” (Note 26(e)).

 

 

51


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

18.3.             Credit quality of financial assets

 

(a)                    Trade accounts receivable

 

Only a few of the Company's customers have risk ratings assigned by credit rating agencies. For this reason, the Company developed its own credit rating system for all accounts receivable from domestic customers and for part of the accounts receivable from foreign customers. The Company does not apply this rating to all of its foreign customers because most accounts receivable from them are covered by an insurance policy or letters of credit issued by banks. On September 30, 2012, the credit ratings were as follows:

 

   

 

 

Percentage

1

Minimum risk

 

 

20.98%

2

Low risk

 

 

32.16%

3

Moderate risk

 

 

34.65%

4

High risk

 

 

3.34%

5

Very high risk

(i)

 

8.88%

 

(i)         Most customers in this group are inactive and the respective accounts are in the process of collection actions in the courts. Customers in this group which are still active buy from Braskem paying in advance.

 

Default indicators for the periods ended:

 

 

Domestic Market (LTM)

Export Market (LTM)

September 30, 2012

0.35%

0.25%

December 31, 2011

0.13%

0.37%

December 31, 2010

0.35%

0.25%

 

LTM – last 12 months

 

 

52


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(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, the Company uses the following credit rating agencies: Standard & Poor’s, Moody’s and Fitch Ratings.

 

   

Sep/2012

 

Dec/2011

Financial assets with risk assessment

       

AAA

 

3,138,176

 

2,868,992

AA+

 

70,277

   

AA

 

5

 

206

AA-

 

178,359

 

72,029

A+

 

249,231

 

96,464

A

 

22

 

28

A-

 

1,062

 

71,367

BB+

 

11,000

 

19,028

B+

     

3,590

   

3,648,132

 

3,131,704

Financial assets without risk assessment

       

Quotas of investment funds in credit rights (i)

 

95,959

 

34,720

Sundry funds (ii)

 

53,573

 

10,723

Restricted deposits (iii)

 

7,680

 

4,173

Other financial assets with no risk assessment

 

33,740

 

10,548

   

190,952

 

60,164

         
   

3,839,084

 

3,191,868

 

 

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

(ii)                 Investment funds with no assessment of internal or external risk, whose portfolio is composed of assets from major financial institutions and that comply with Braskem’s financial policy.

(iii)               Risk-free financial assets

 

Braskem’s financial policy determines “A-” as the minimum rating for financial investments. On September 30, 2012, Braskem has balances rated at “BB+" related to Time Deposits with Special Guarantee (Depósitos a Prazo com Garantia Especial – DPGE) in the amount of R$11,000 (R$19,028 on December 31, 2011). These deposits are guaranteed by the Credit Guarantee Fund – FGC (Fundo Garantidor de Crédito), which makes these investments adequate for Braskem’s policy.

 

 

53


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

18.4.             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, 2012, the main risks that can affect the value of the Company’s financial instruments are:

 

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

·      LIBOR floating interest rate;

·      CDI interest rate; and

·      TJLP interest rate.

 

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

 

(b)                    Selection of scenarios

 

In accordance with CVM Instruction No. 475/08, the Company included three scenarios in the sensitivity analysis, with one that is probable and two that represent adverse effects to the Company. In the preparation of the adverse scenarios, only the impact of the variables on the financial instruments, including derivatives, and on the items covered by hedge transactions, was considered. The overall impacts on the Company’s operations, such as those arising from the revaluation of inventories and revenue and future costs, were not considered. Since the Company manages its exposure to foreign exchange rate risk on a net basis, adverse effects from depreciation in the Brazilian real in relation to the U.S. dollar can be offset by opposing effects on Braskem’s operating results.

 

(b.1)       Probable scenario

 

The Market Readout published by the Central Bank of Brazil on September 28, 2012 was used to create the probable scenario for the U.S. dollar/Brazilian real exchange rate and the CDI interest rate, using the reference date of December 31, 2012. The Market Readout presents a consensus of market expectations based on a survey of the forecasts made by various financial and non-financial institutions.

 

The Market Readout does not publish forecasts for the interest rates LIBOR and TJLP. Therefore, the Company considered the expectations for the CDI interest rate for determining the probable scenario for those rates, given their correspondence.

 

 

54


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(b.2)       Possible and extreme adverse scenarios

 

For the Brazilian real/U.S. dollar exchange rate, a positive change of 25% was considered for the possible adverse scenario and of 50% for the extreme scenario based on the exchange rate on September 30, 2012.

 

For the CDI interest rate, a positive change of 25% was considered for the possible adverse scenario and of 50% for the extreme scenario based on the interest rate on September 30, 2012.

 

For the LIBOR interest rate, a positive change of 25% was considered for the possible adverse scenario and of 50% for the extreme scenario based on the LIBOR rate on September 30, 2012.

 

For the TJLP interest rate, an increase of 0.5% was considered for the possible adverse scenario and of 1% for the extreme scenario based on its rate on September 30, 2012, in accordance with the upward or downward adjustments made by the government in the rate, in this order of scale.

 

The sensitivity values in the table (c) below are the changes in the value of the financial instruments in each scenario, except for tables (d), (e) and (f), which show the changes in future cash flows.

 

 

(c)                    Sensitivity to the Brazilian real/U.S. dollar exchange rate

 

The sensitivity of each financial instrument, including derivatives and items covered by them, to the variation in the Brazilian real/US dollar exchange rate is presented in the table below:

 

       

Possible adverse

 

Extreme adverse

Instrument

Probable

(25%)

(50%)

Bonds and MTN

 

139,940

 

(2,321,578)

 

(4,643,156)

BNDES

 

6,875

 

(114,049)

 

(228,097)

Working capital / structured operations

 

24,191

 

(401,330)

 

(802,659)

Raw material financing

 

33

 

(540)

 

(1,081)

Export prepayments

 

7,741

 

(128,420)

 

(256,839)

Financial investments abroad

 

4,741

 

78,658

 

157,316

Swaps

 

3,819

 

(63,358)

 

(126,715)

 

 

 

 

(d)                    Sensitivity of future cash flows to the LIBOR floating interest rate

 

The sensitivity of future interest income and expenses of each financial instrument, including derivatives and items covered by them, is presented in the table below. The figures represent the impact on financial income (expenses), taking into consideration the average term of the respective instrument.

 

 

       

Possible adverse

 

Extreme adverse

Instrument

 

Probable

 

(25%)

 

(50%)

Working capital / structured operations

 

(244)

 

(1,837)

 

(3,666)

Export prepayments

 

(295)

 

(2,217)

 

(4,415)

 

 

 

 

55


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(e)                    Sensitivity of future cash flows to the CDI interest rate

 

The sensitivity of each financial instrument, including derivatives and items covered by them, to the variation in CDI interest rate is presented in the table below:

 

       

Possible adverse

 

Extreme adverse

Instrument

 

Probable

 

(25%)

 

(50%)

Export credit notes

(13,304)

(94,999)

(178,193)

Agricultural credit note

 

(3,590)

 

(26,636)

 

(52,139)

Working capital / other

 

(34)

 

(251)

 

(489)

 

 

(f)                     Sensitivity of future cash flows to the TJLP interest rate

 

The sensitivity of each financial instrument, including derivatives and items covered by them, to the variation in TJLP interest rate is presented in the table below:

 

 

       

Possible adverse

 

Extreme adverse

Instrument

 

Probable

 

TJLP + 0.5%

 

TJLP + 1%

BNDES

 

35,594

 

(34,463)

 

(67,850)

FINEP

 

185,247

 

(182,331)

 

(361,813)

Other governamental agents

 

53,156

 

(52,190)

 

(103,441)

 

 

56


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

19.                   Taxes payable

 

     

Parent Company

 

Consolidated

 

Note

 

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

                   
                   

IPI

   

61,665

 

24,259

 

81,900

 

38,654

PIS and COFINS

           

8,664

 

7,172

Income tax and social contribution

   

12,362

 

13,792

 

63,590

 

21,787

ICMS

   

21,082

 

29,861

 

91,090

 

94,668

Tax debt refinancing program - Law 11,941/09

(a)

 

1,184,697

 

1,600,556

 

1,253,904

 

1,669,976

Other

   

45,161

 

48,040

 

56,677

 

64,521

                   
                   

Value-added tax

           

105,251

 

40,463

Income tax

           

1,018

 

5,925

Other

           

457

   
                   

Total

   

1,324,967

 

1,716,508

 

1,662,551

 

1,943,166

                   

In current liability

   

247,650

 

215,924

 

472,937

 

329,987

In non-current liability

   

1,077,317

 

1,500,584

 

1,189,614

 

1,613,179

Total

   

1,324,967

 

1,716,508

 

1,662,551

 

1,943,166

 

  

The information related to taxes payable was presented in the Company’s 2011 annual financial statements, in Note 22.

 

(a)               Tax renegotiation program – Law 11,941/09

 

In June, the Company's Management decided to pay in advance part of the installments under the program, amortizing R$403,821. In accordance with the applicable rules, Braskem disbursed R$301,841 on July 31, 2012. The reduction, in the amount of R$101,980, was recognized as follows: (i) the amounts corresponding to the renegotiated tax payments, of R$80,496, were recorded under “other net operating income (expenses)”; and (ii) their restatement by the SELIC interest rate, as from the renegotiation date, was recorded under “financial results”, in the amount of R$21,484.

 

In addition, the installments prepaid were transferred from non-current liabilities to current liabilities.

 

57


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

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

 

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

 

 

   

Parent Company

 

Consolidated

   

Sep/2012

 

Sep/2011

 

Sep/2012

 

Sep/2011

Profit (loss) before IR and CSL and participation of non-controlling interest

 

(1,652,478) 

 

(598,344)

 

(1,675,351)

 

(533,532)

                 

IR and CSL at the rate of 34%

 

561,843  

 

203,437

 

569,619

 

181,401

 

               

Permanent adjustments to the IR and CSL calculation basis

               

IR and CSL on equity in results of investees

 

75,406  

 

13,833

 

(8,347)

 

(844)

Effects from pre-payment of taxes

 

27,374  

 

13,896

 

27,374

 

13,896

Tax incentives (Sudene and PAT)

     

61,812

 

436

 

62,427

Other permanent differences

 

(23,609)

 

(22,775)

 

81,041

 

(39,303)

Effect of IR and CSL on results of operations

 

641,014  

 

270,203

 

670,123

 

217,577

                 

Breakdown of IR and CSL:

               
                 

Current IR and CSL

 

(6)

 

(216,214)

 

(25,399)

 

(269,040)

Tax incentives (Sudene and PAT)

     

61,812

 

436

 

62,427

Current IR and CSL

 

(6)

 

(154,402)

 

(24,963)

 

(206,613)

                 

Deferred IR and CSL

 

641,020

 

424,605

 

695,086

 

424,190

Deferred IR and CSL

 

641,020

 

424,605

 

695,086

 

424,190

                 

Total IR and CSL on income statement

 

641,014  

 

270,203

 

670,123

 

217,577

 

 

 

58


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(b)               Deferred income tax and social contribution

 

       

 

 

Parent Company

 

 

 

Consolidated

Breakdown of deferred IR and CSL

 

Note

 

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

   

Non-current assets

                   

Tax losses and negative base

     

440,484

 

29,199

 

1,019,411

 

545,148

Goodwill amortized

     

34,226

 

60,082

 

37,640

 

63,820

Foreign currency translation adjustment

     

233,824

     

240,004

 

11,979

Temporary differences

     

291,923

 

173,626

 

384,269

 

243,805

Business combination - Quattor

 

(i)

 

89,771

 

89,770

 

242,442

 

238,315

Pension plan

     

52,080

 

45,604

 

52,080

 

45,604

Deferred charges - write-off

 

(i)

 

6,698

 

11,200

 

65,782

 

82,952

Other

 

(i)

     

5,521

     

5,521

Total

     

1,149,006

 

415,002

 

2,041,628

 

1,237,144

                     
                     

Non-current liabilities

                   

Amortization of goodwill based on future profitability

 

(i)

 

494,603

 

420,537

 

565,627

 

474,985

Tax depreciation

 

(i)

 

195,677

 

129,137

 

340,428

 

213,684

Exchange variations

         

54,275

     

54,275

Temporary differences

     

5,098

 

5,778

 

323,172

 

321,032

Business combination

 

(i)

 

86,299

 

87,948

 

634,746

 

667,041

Write-off negative goodwill of incorporated subsidiaries

 

(i)

 

1,929

 

2,375

 

1,929

 

2,375

Additional indexation PP&E

 

(i)

 

157,697

 

168,220

 

157,697

 

168,220

Other

 

(i)

 

57,916

 

32,446

 

64,186

 

51,741

Total

     

999,219

 

900,716

 

2,087,785

 

1,953,353

 

(i) Adequacy to Law No. 11,638/07 and 11,941/09

 

(c)               Realization of deferred income tax and social contribution

 

In December 2011, the Company assessed the realization of deferred income tax and social contribution by analyzing the grounds for accruing the amounts that comprise their calculation base, and opted to maintain the existing balances.

 

In the period ended September 30, 2012, there were no material events or circumstances that indicate any compromise of the realization of these deferred taxes.

 

 

The information related to income tax and social contribution was presented in the 2011 annual financial statements of the Company, in Note 23.

59


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

21.                   Sundry provisions

 

     

Parent company

 

Consolidated

     

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

                   

Provision for customers bonus

 

1,452

 

10,053

 

11,377

 

13,577

Provision for recovery of environmental damages

 

21,745  

 

30,451

 

27,211

 

36,777

Judicial and administrative provisions

 

91,700

 

73,168

 

295,319

 

266,302

Other

         

5,073

 

5,067

Total

 

114,897

 

113,672

 

338,980

 

321,723

                   

In current liabilities

 

1,452

 

18,759

 

12,439

 

23,629

In non-current liabilities

 

113,445

 

94,913

 

326,541

 

298,094

Total

 

114,897

 

113,672

 

338,980

 

321,723

                   
                   
                   

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

                   
                   

Legal provision

               
     

Parent company

 

Consolidated

     

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

                   

Labor claims

 

33,971

 

27,986

 

41,148

 

36,718

                   

Tax claims

               

Income tax and social contribution

         

29,498

 

27,753

PIS and COFINS

         

32,373

 

30,354

ICMS - interstate purchases

         

78,341

 

73,457

ICMS - other

         

56,009

 

52,518

Other

 

50,744

 

38,197

 

50,744

 

38,197

                   

Corporate claims and other

 

6,985

 

6,985

 

7,206

 

7,305

     

91,700

 

73,168

 

295,319

 

266,302

 

 

This table and the information on provisions were presented in the 2011 annual financial statements of the Company, in Note 24.

 

 

 

60


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

22.                   Private pension plans

 

The information related to private pension plans was presented in the 2011 annual financial statements of the Company, in Note 26.

 

(a)                    Defined-benefit plans

 

The amounts recognized for defined benefit pension plans are as follows:

 

   

Parent company

 

Consolidated

   

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

                 

Novamont Braskem America

 

  

 

  

 

889

 

821

Petros Copesul plan

(i)

  

 

134,506

 

 

 

134,506

Braskem Alemanha

 

  

 

  

 

15,657

 

14,248

   

 

 

134,506

 

16,546

 

149,575

 

 

(i)                      Petros Copesul

 

On September 28, 2012, the Brazilian Private Pension Plan Superintendence – PREVIC (“PREVIC”) approved the withdrawal of sponsorship of this plan by Braskem. The payment of the mathematical reserves of participants is expected to be made in the fourth quarter of 2012. For this reasons, the provisioned amount of R$153,554 (Note 24 (a.iii)) was transferred to current liabilities.

 

(ii)                    Petros PQU

 

With the acquisition of Quattor, in April 2010, the Company assumed the liabilities of Petros PQU, a private defined-benefit pension plan.  On August 6, 2012, PREVIC approved the withdrawal process, which had been requested on September 30, 2009. Due to the plan’s surplus situation, no provision has been accrued.

 

(b)                    Defined-contribution plan

 

(i)                      Triunfo Vida

 

On July 27, 2012, PREVIC ratified the withdrawal of sponsorship from this plan, pursuant to the request made on May 31, 2010. The Company did not make any additional disbursement during the withdrawal process.

 

 

61


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

23.                   Advances from customers - consolidated

 

The main balance refers to advances from customers overseas for the acquisition of butadiene for supply between February 2013 and December 2016. The balance of this client in current assets is R$20,316 and in non-current assets is R$103,815.

 

The information related to advances from customers was presented in the 2011 annual financial statements of the Company, in Note 27.

 

 

24.                   Other accounts payable – consolidated

 

(a)                    Current 

 

On September 30, 2012, the main balances in this item were:

 

(i)       amounts payable to the non-controlling shareholder of Braskem Idesa, in the amount of R$215,066, due in February 2013, arising from loans for the Ethylene XXI Project, which will be reimbursed upon disbursement of funds from the associated Project Finance structure (Note 1 (c)).

 

(ii)     creditors arising from stock purchases related to the 4th share repurchase program, with a balance of R$3,743 (Note 26(c.2)).

 

(iii)   amounts payable to Plano Petros Copesul, in the amount of R$153,554 (Note 22(a)).

 

(b)                    Non-current 

 

The main balance of this item refers to notes payable to BNDESPAR Participações S.A. in the amount of R$255,448 (R$235,968 on December 31, 2011), which on August 9, 2010 exercised its option to sell shares in Riopol to Braskem , as part of the business combination of Quattor (currently named Braskem Qpar).

 

The information related to other accounts payable was presented in the 2011 annual financial statements of the Company, in Note 18.

 

 

 

62


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

25.                   Contingencies 

 

The Company has contingent liabilities related to lawsuits and administrative proceedings arising from the normal course of its business. These contingencies are of a labor and social security, tax, civil and corporate nature and involve risks of losses that are classified by the Company’s management as possible. A provision for the lawsuits for which the risk of loss is classified as probable is recognized and is presented in Note 21 of this quarterly information.

 

The Company received a deficiency notice from the Brazilian Federal Revenue Service due to the use of non-cumulative PIS and COFINS tax credits related to: (i) treatment of effluents; (ii) charges on transmission of electricity; (iii) freight for storage of finished products; and (iv) extemporaneous credits from acquisitions of property, plant and equipment. These deficiency notices have already been contested at the administrative level and comprise the period from 2006 and 2011, and as of September 30, 2012 totaled R$640 million, of which R$352 million related to principal and R$288 million of fine and interest.

 

The Company's legal counsel, in view of the recent decisions by the Tax Resources Administrative Board and the evidence provided by the Company, assess as possible the chances of success at the administrative level. For this reason, no provision has been accrued for these deficiency notices. Any changes in the court’s understanding of the position could cause future impacts on the financial statements of the Company due to such proceedings.  For being a matter of recent contingencies, the Company cannot estimate the date for conclusion of the proceedings. No guarantee was accrued for these claims.

 

Based on the opinion of the internal legal advisors, there were no other significant additions of lawsuits that involve the risk of losses classified as possible or significant changes in the progress of the existing lawsuits.

 

The description of the main contingent liabilities of the Company was presented in the 2011 annual financial statements, in Note 28.

 

63


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

26.                   Shareholders’ Equity

 

The information related to the Company’s shareholders’ equity was presented in its 2011 annual financial statements, in Note 29.

 

(a)                    Capital 

 

On September 30, 2012, the Company's subscribed and paid up capital stock amounted to R$8,043,222 and comprised 801,665,617 shares with no par value divided into 451,669,063 common shares, 349,402,736 class A preferred shares, and 593,818 class B preferred shares, distributed as follows:

 

             

Preferred

     

Preferred

           
     

Commom

     

shares

     

shares

           
     

shares

 

%

 

class A

 

%

 

class B

 

%

 

Total

 

%

                                   

OSP and Odebrecht

   

226,334,623

 

50.11%

 

79,182,498

 

22.66%

         

305,517,121

 

38.11%

Petrobras

   

212,426,946

 

47.03%

 

75,792,587

 

21.69%

         

288,219,533

 

35.95%

BNDESPAR

           

44,069,052

 

12.61%

         

44,069,052

 

5.50%

ADR

 

(i)

       

34,243,744

 

9.80%

         

34,243,744

 

4.27%

Other

   

12,907,083

 

2.86%

 

110,560,239

 

31.64%

 

593,818

 

100.00%

 

124,061,140

 

15.48%

Total

   

451,668,652

 

100.00%

 

343,848,120

 

98.41%

 

593,818

 

100.00%

 

796,110,590

 

99.31%

Treasury shares

   

411

     

4,399,858

 

1.26%

         

4,400,269

 

0.55%

Braskem shares owned by

                                 

subsidiary of Braskem Petroquímica

 

(ii)

       

1,154,758

 

0.33%

         

1,154,758

 

0.14%

Total

   

451,669,063

 

100.00%

 

349,402,736

 

100.00%

 

593,818

 

100.00%

 

801,665,617

 

100.00%

                                   
                                   

(i) American Depository Receipt, negotiated in the New York stock market (USA).

(ii) This shares are treated as "treasury shares" in consolidated Equity.

 

 

 

(b)                    Treasury shares

 

   

Parent company

 

Consolidated

   

Sep/2012

 

Dec/2011

 

Sep/2012

 

Dec/2011

Quantity

             
 

Common shares

411

 

411

 

411

 

411

 

Preferred shares class "A"

4,399,858

 

1,542,258

 

5,554,616

 

2,697,016

   

4,400,269

 

1,542,669

 

5,555,027

 

2,697,427

                 

Amount (R$ thousand)

48,019

 

11,325

 

96,911

 

60,217

 

 

In the period ended September 30, 2012, the variation in treasury shares of R$36,694 was due to the shares repurchased by Braskem, of which R$33,204 was related to the 3rd share repurchase program (item (c.1) of these Notes) and R$3,490 was related to the 4th share repurchase program (item (c.2) of these Notes).

 

64


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(c)                    Ongoing share repurchase programs

 

(c.1)       3rd Share repurchase program

 

On August 26, 2011, Braskem’s Board of Directors approved a program for the repurchase of shares effective for the period between August 29, 2011 and August 28, 2012, through which the Company could acquire up to 12,162,504 class A preferred shares at market price. Shares could be purchased by the Company or by financial institutions hired for that purpose. Upon the expiration of the program, Braskem would have to acquire from financial institutions, at market value, the shares acquired by the latter. The private deal was approved by the Securities and Exchange Commission of Brazil (“CVM”).

 

During the program, the Company repurchased 2,595,300 shares, recording as treasury shares the amount of R$33,204 (item (b) of these Notes), of which 2,007,600 were repurchased by financial institutions for the amount of R$26,293, and 587,700 shares were repurchased directly by Braskem for the amount of R$6,911.

 

In August 2012, upon the expiration of the program, the Company acquired shares that were held by the financial institutions at market value, in the amount of R$30,404, and received R$1,575 related to the swap instrument associated with the repurchase transaction, net of withholding income tax, in the amount of R$698.

 

The weighted average cost of the shares repurchased is R$12.79 (minimum of R$10.53 and maximum R$15.15).

 

(c.2)       4th Share repurchase program

 

On August 13, 2012, Braskem’s Board of Directors approved a program for the repurchase of shares effective for the period between August 29, 2012 and August 28, 2013, through which the Company may acquire up to 13,376,161 class A preferred shares at market price. The shares may be acquired by the Company or by financial institutions hired for such purpose. Upon the expiration of the program, Braskem will have to acquire from financial institutions, at market value, the shares acquired by the latter. The private transaction was approved by the CVM.

 

As of September 30, 2012, 262,300 shares had been repurchased by financial institutions. The effects of such repurchases are stated under the following lines:

 

(i)       R$3,490 in treasury shares (item (b) of these Notes);

 

(ii)     R$3,743 in other accounts payable (Note 24(a.ii)); and

 

(iii)   R$238 in swap linked to share repurchase (Note 18.2.1 (a.ii)).

 

The weighted average cost of the shares repurchased is R$13.30 (minimum of R$12.66 and maximum of R$14.07).

 

 

65


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

(d)                    Dividends 

 

On April 27, 2012, the Annual Shareholders’ Meeting approved the payment of dividends as per the Management proposal in 2011, in the amount of R$482,593, equivalent to R$0.605085049 per common, class A preferred and class B preferred share, to be paid by November 19, 2012.

 

(e)                    Other comprehensive income - shareholders' equity

 

       

Parent company and consolidated

       

Additional

 

Deemed

     

Foreign

       
       

indexation of

 

cost of

 

Fair value

 

currency

 

Gain

   
       

PP&E

 

jointly-controlled

 

of cash flow

 

translation

 

on interest

   
   

Note

 

price-level

 

subsidiary

 

hedges

 

adjustment

 

in subsidiary

 

Total

                             

As of December 31, 2010

   

353,777

     

(53,292)

 

(79,135)

     

221,350

                             

Additional indexation

                         
 

Realization by depreciation or writte-off assets

   

(30,951)

                 

(30,951)

 

Income tax and social contribution on realization

   

10,524

                 

10,524

                             

Deemed cost

                         
 

Deemed cost of jointly-controlled subsidiary

       

22,434

             

22,434

                             

Cash flow hedges

                         
 

Change in fair value

           

(9,550)

         

(9,550)

 

Recycled through profit or loss

           

45,397

         

45,397

 

Tax on fair value gains

           

(1,099)

         

(1,099)

                             

Gain from change of interest in subsidiary

                   

2,361

 

2,361

                             

Foreign currency translation adjustment

               

66,265

     

66,265

                             

As of September 30, 2011

   

333,350

 

22,434

 

(18,544)

 

(12,870)

 

2,361

 

326,731

                             

As of December 31, 2011

   

326,541

 

21,159

 

(10,716)

 

(24,504)

 

3,106

 

315,586

                             

Additional indexation

                         
 

Realization by depreciation or writte-off assets

   

(30,951)

                 

(30,951)

 

Income tax and social contribution on realization

   

10,524

                 

10,524

                             

Deemed cost

                         
 

Realization by depreciation or writte-off assets

       

(1,075)

             

(1,075)

 

Income tax and social contribution on realization

       

365

             

365

                             

Cash flow hedges

18.2.2

                       
 

Change in fair value

           

1,948

         

1,948

 

Recycled through profit or loss

           

14,290

         

14,290

 

Tax on fair value gains

           

(5,522)

         

(5,522)

                             

Gain from change of interest in subsidiary

14 (b)

                 

1,982

 

1,982

                             

Foreign currency translation adjustment

               

48,189

     

48,189

                             

As of September 30, 2012

   

306,114

 

20,449

     

23,685

 

5,088

 

355,336

 

66


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

27.                   Earnings per share

 

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.  

 

   

Sep/2012

 

Sep/2011

   

Basic

 

Diluted

 

Basic

 

Diluted

                 

Loss for the period attributed to Company's shareholders

 

(1,011,464) 

 

(1,011,464)

 

(328,141)

 

(328,141)

                 

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

               

Common shares

 

(573,553)

 

(573,339)

 

(170,291)

 

(170,221)

Preferred shares class "A"

 

(437,911)

 

(437,748)

 

(157,850)

 

(157,785)

Preferred share class "A" potentially convertible

     

(377)

     

(135)

(the ratio of 2 shares class "B" for each share class "A")

               
   

(1,011,464)

 

(1,011,464)

 

(328,141)

 

(328,141)

                 

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

               

Common shares

 

451,668,652

 

451,668,652

 

374,037,569

 

374,037,569

Preferred shares class "A" (i)

 

344,851,898  

 

344,851,898

 

346,710,225

 

346,710,225

Preferred share class "A" potentially convertible

               

(the ratio of 2 shares class "B" for each share class "A")

     

296,909

     

296,909

   

796,520,550

 

796,817,459

 

720,747,793

 

721,044,702

                 

Loss per share (in R$)

               

Common shares

 

(1.2699)

 

(1.2694)

 

(0.4553)

 

(0.4551)

Preferred shares class "A"

 

(1.2699)

 

(1.2694)

 

(0.4553)

 

(0.4551)

 

(i)         In the calculation of the weighted average, the shares of the Company that were repurchased were excluded from the base (Note 26 (c)).

 

The information related to the earnings per share of the Company was presented in its 2011 annual financial statements, in Note 30.

67


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

28.                   Net sales revenues

 

   

Parent company

 

Consolidated

   

Sep/2012

 

Sep/2011

 

Sep/2012

 

Sep/2011

Sales revenue

             
 

Domestic market

13,994,483

 

13,234,677

 

20,291,666

 

19,428,400

 

Foreign market

4,513,593

 

3,750,859

 

11,603,540

 

10,089,562

   

18,508,076

 

16,985,536

 

31,895,206

 

29,517,962

Sales deductions

             
 

Taxes

             
 

Domestic market

(3,123,097)

 

(3,134,749)

 

(4,814,268)

 

(4,861,963)

 

Foreign market

 

 

 

 

(2,686)

 

(1,066)

 

Sales returns and other

(167,124)

 

(93,271)

 

(261,250)

 

(189,088)

   

(3,290,221)

 

(3,228,020)

 

(5,078,204)

 

(5,052,117)

                 

Net sales revenue

15,217,855

 

13,757,516

 

26,817,002

 

24,465,845

 

 

This table was presented in the 2011 annual financial statements of the Company, in Note 31.

 

  

29.                   Tax incentives

 

Braskem receives certain tax incentives granted during the determination of federal and state taxes. On September 30, 2012, the Company recognized credits related to the PRODESIN (ICMS Alagoas) and REINTEGRA tax incentives amounting to R$21,509 and R$167,324 (Note 10), respectively, in its statement of operations. In the same period, the Company did not record credits from the SUDENE (IR exemption/reduction) tax incentive as a result of the tax loss recorded in the period.

 

The information related to tax incentives was presented in the 2011 annual financial statements of the Company, in Note 32.

 

30.                     Other net operating income (expenses) - consolidated

 

In the period ended September 30, 2012, the main amounts under this item were as follows:

 

(i)       indemnity provided for under the supply agreement between Sunoco and Braskem America in the final amount of R$235,962 (Note 1(a)).

 

(ii)     reduction in the balance of the tax renegotiation program of Law 11,941/09, amounting to R$80,496 (Note 19 (a)).

 

The information related to the other net operating income (expenses) of the Company was presented in the 2011 annual financial statements, in Note 33.

 

 

 

 

68


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

31.                   Financial results

  

   

Parent Company

 

Consolidated

   

Sep/2012

 

Sep/2011

 

Sep/2012

 

Sep/2011

Financial income

             
 

Interest income

149,567

 

189,148

 

158,319

 

204,253

 

Monetary variations

27,850

 

52,645

 

30,376

 

41,558

 

Exchange rate variations

68,801

 

191,295

 

151,748

 

340,037

 

Others

11,632

 

6,449

 

24,121

 

17,790

   

257,850

 

439,537

 

364,564

 

603,638

                 

Financial expenses

             
 

Interest expenses

(678,445)

 

(654,472)

 

(750,984)

 

(735,180)

 

Monetary variations

(171,150)

 

(172,353)

 

(191,530)

 

(223,661)

 

Exchange rate variations

(1,522,679)

 

(1,202,105)

 

(1,621,951)

 

(1,366,293)

 

Update of tax and labor debts

(140,857) 

 

(139,161)

 

(161,704)

 

(167,658)

 

Tax expenses on financial operations

(10,129) 

 

(5,775)

 

(12,439)

 

(8,804)

 

Discounts granted

(16,596)

 

(16,875)

 

(37,665)

 

(34,444)

 

Loans transaction costs - amortization

(18,801)

 

(3,982)

 

(25,771)

 

(18,579)

 

Adjustment to present value - appropriation

(165,747) 

 

(18,556)

 

(212,818)

 

(46,042)

 

Others

(54,008)

 

(23,988)

 

(127,269)

 

(200,734)

   

(2,778,412)

 

(2,237,267)

 

(3,142,131)

 

(2,801,395)

                 
 

Total

(2,520,562)

 

(1,797,730)

 

(2,777,567)

 

(2,197,757)

 

   

Parent company

 

Consolidated

   

Sep/2012

 

Sep/2011

 

Sep/2012

 

Sep/2011

Interest income

               

Held-for-trading

 

4,907

 

83,202

 

4,282

 

94,067

Loans and receivables

 

104,576

 

65,163

 

99,039

 

68,466

Held-to-maturity

 

10,501

 

12,709

 

10,501

 

12,709

   

119,984

 

161,074

 

113,822

 

175,242

Other assets not classifiable

 

29,583

 

28,074

 

44,497

 

29,011

Total

 

149,567

 

189,148

 

158,319

 

204,253

 

 

 

This table was presented in the 2011 annual financial statements of the Company, in Note 34.

69


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

32.                   Expenses by nature

 

   

Parent Company

 

Consolidated

   

Sep/2012

 

Sep/2011

 

Sep/2012

 

Sep/2011

Classification by nature:

             
 

Raw materials other inputs

(11,343,928)

 

(9,592,935)

 

(20,789,175)

 

(18,218,722)

 

Personnel expenses

(812,412)

 

(781,879)

 

(1,316,516)

 

(1,200,149)

 

Outsourced services

(421,737)

 

(425,479)

 

(728,146)

 

(654,902)

 

Tax expenses

(19,600)

 

(20,051)

 

(39,765)

 

(42,217)

 

Depreciation, amortization and depletion

(867,627)

 

(782,470)

 

(1,342,801)

 

(1,248,324)

 

Variable selling expenses

(253,626)

 

(222,871)

 

(451,715)

 

(373,517)

 

Freights

(623,944)

 

(507,843)

 

(951,426)

 

(747,176)

 

Other expenses

(233,214)

 

(159,836)

 

(353,905)

 

(273,647)

 

Total

(14,576,088)

 

(12,493,364)

 

(25,973,449)

 

(22,758,654)

                 

Classification by function:

             
 

Cost of products sold

(13,582,928)

 

(11,576,192)

 

(24,371,426)

 

(21,302,177)

 

Selling

(144,034)

 

(123,396)

 

(306,788)

 

(253,477)

 

Distribution

(274,833)

 

(234,747)

 

(404,525)

 

(355,589)

 

General and administrative

(511,731)

 

(517,084)

 

(811,018)

 

(778,865)

 

Research and development

(62,562)

 

(41,945)

 

(79,692)

 

(68,546)

 

Total

(14,576,088)

 

(12,493,364)

 

(25,973,449)

 

(22,758,654)

 

 

This table was presented in the 2011 annual financial statements of the Company, in Note 35.

70


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

33.                   Segment information

 

(a)                    In April 2012, the Business Leader of Braskem announced the Company's new corporate structure, which is distributed as follows:

 

·           Basic Petrochemicals: consists of the CGUs UNIB Bahia, UNIB Sul, UNIB São Paulo and UNIB Rio de Janeiro and is represented by the Basic Petrochemicals operating segment. It was unchanged by the previous organizational structure.

 

·           Polyolefins and Renewables: consists of the CGUs  polyethylene, polypropylene and green polyethylene and is represented by the Polyolefins operating segment.

 

·           Vinyls: consists of the CGUs PVC and Chlor-Alkali, and is represented by the Vinyls operating segment. It was unchanged by the previous organizational structure.

 

·           Latin America: this new segment is formed by the businesses of Braskem in Latin America, particularly in Mexico and Venezuela. As of September 30, 2012, it is not a reportable segment and is presented under Other Segments.

 

·           United States and Europe: consists of the operations of Braskem in the United States and Europe and is represented by the International Business operating segment.

 

The change regarding the presentation of information by segment, presented in Note 36 of the 2011 financial statements of the Company, consists of the transfer of the green polyethylene business from the International Business segment to the Polyolefins segment. The following information for September 2012 and 2011 already includes these changes.

 

 

71


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

 

   

Sep/2012

   

Reporting segments

 

Total

         

Braskem

       
   

Basic

         

International

 

Chemical

 

reportable

 

Other

 

Corporate

 

consolidated

     

Braskem

   

petrochemicals

 

Polyolefins

 

Vinyls

 

business

 

distribution

 

segments

 

segments

 

unit

 

before adjustments

 

Eliminations

 

consolidated

                                             

Net sales revenue

 

17,598,910

 

10,736,517

 

1,469,094

 

4,047,942

 

667,410

 

34,519,873

 

140,001

     

34,659,874

 

(7,842,872)

 

26,817,002

Cost of products sold

 

(16,249,645)

 

(9,833,626)

 

(1,437,676)

 

(3,937,188)

 

(558,205)

 

(32,016,340)

 

(125,590)

     

(32,141,930)

 

7,770,504

 

(24,371,426)

Gross profit

 

1,349,265

 

902,891

 

31,418

 

110,754

 

109,205

 

2,503,533

 

14,411

     

2,517,944

 

(72,368)

 

2,445,576

                                             

Operating expenses

                                           

Selling, general and distribution expenses

 

(355,122) 

 

(657,023)

 

(96,850)

 

(182,838)

 

(71,786)

 

(1,363,619)

 

(31,560)

 

(206,844)

 

(1,602,023)

     

(1,602,023)

Results from equity investments

                             

(32,747)

 

(32,747)

     

(32,747)

Other operating income (expenses), net

 

(38,469) 

 

(8,861)

 

(2,641)

 

260,869

 

1,170

 

212,068

 

(97,008)

 

176,350

 

291,410

     

291,410

   

(393,591)

 

(665,884)

 

(99,491)

 

78,031

 

(70,616)

 

(1,151,551)

 

(128,568)

 

(63,241)

 

(1,343,360)

     

(1,343,360)

                                             

Operating profit (loss)

 

955,674

 

237,007

 

(68,073)

 

188,785

 

38,589

 

1,351,982

 

(114,157)

 

(63,241)

 

1,174,584

 

(72,368)

 

1,102,216

                                             
                                             
   

Sep/2011

   

Reporting segments

 

Total

         

Braskem

       
   

Basic

         

International

 

Chemical

 

reportable

 

Other

 

Corporate

 

consolidated

     

Braskem

   

petrochemicals

 

Polyolefins

 

Vinyls

 

business

 

distribution

 

segments

 

segments

 

unit

 

before adjustments

 

Eliminations

 

consolidated

                                             

Net sales revenue

 

17,503,890

 

9,767,428

 

1,306,263

 

2,032,734

 

570,223

 

31,180,538

 

176,262

     

31,356,800

 

(6,890,955)

 

24,465,845

Cost of products sold

 

(15,599,851)

 

(8,872,584)

 

(1,219,327)

 

(1,890,989)

 

(464,192)

 

(28,046,943)

 

(151,509)

     

(28,198,452)

 

6,896,275

 

(21,302,177)

Gross profit

 

1,904,039

 

894,844

 

86,936

 

141,745

 

106,031

 

3,133,595

 

24,753

     

3,158,348

 

5,320

 

3,163,668

                                             

Operating expenses

                                           

Selling, general and distribution expenses

 

(414,424) 

 

(618,687)

 

(109,514)

 

(79,659)

 

(72,838)

 

(1,295,122)

 

(39,398)

 

(121,957)

 

(1,456,477)

     

(1,456,477)

Results from equity investments

                             

(2,051)

 

(2,051)

     

(2,051)

Other operating income (expenses)

 

(8,294)

 

(8,618)

 

(21,372)

 

(19,961)

 

3,236

 

(55,009)

 

20,597

 

(6,503)

 

(40,915)

     

(40,915)

   

(422,718)

 

(627,305)

 

(130,886)

 

(99,620)

 

(69,602)

 

(1,350,131)

 

(18,801)

 

(130,511)

 

(1,499,443)

     

(1,499,443)

                                             

Operating profit (loss)

 

1,481,321

 

267,539

 

(43,950)

 

42,125

 

36,429

 

1,783,464

 

5,952

 

(130,511)

 

1,658,905

 

5,320

 

1,664,225

 

 

The Company does not disclose assets by segment since this information is not presented to its chief decision maker.

 

The information related to the presentation of information by segment was presented in the 2011 annual financial statements, in Note 36.

72


 
 

 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2012

All amounts in thousands of reais unless otherwise stated

 

34.                   Insurance coverage

 

In the period ended September 30, 2012, there were no significant changes in the insurance coverage of Braskem and its subsidiaries.

 

The information related to insurance coverage was presented in the 2011 annual financial statements of the Company, in Note 37.

 

 

 

73

 

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 14, 2012
  BRASKEM S.A.
 
 
  By:      /s/      Marcela Aparecida Drehmer Andrade
 
    Name: Marcela Aparecida Drehmer Andrade
    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.