bakitr3q14_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, 2014

(Commission File No. 1-14862 )

 

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


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



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

Form 20-F ___X___       Form 40-F ______

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

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

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

Yes ______       No ___X___

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


 
 

 

Braskem S.A.

Quarterly Information (ITR) at

September 30, 2014

and Independent Auditors’ Report Review

 

 

 

 


 
 

 

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, 2014, 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, 2014. These statements are the responsibility of the Company’s management, and are required to be presented in accordance with standards issued by the CVM applicable to the preparation of Quarterly Information (ITR) and are considered supplementary information under IFRS, which do not require the presentation of the statement of value added. These statements have been submitted to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they have not been prepared, in all material respects, in a manner consistent with the parent company and consolidated interim accounting information taken as a whole.

 

Salvador, November 6, 2014

 

 

 

PricewaterhouseCoopers

Auditores Independentes

CRC 2SP000160/O-5 "F" BA

 

 

 

Fábio Cajazeira Mendes

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

 

 

 


 
 

Braskem S.A.

 

Balance sheet

at September 30, 2014

All amounts in thousands of reais                                                                                                                                      

 

 

       

Consolidated

 

Parent Company

Assets

Note

 

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

   

2.1.1(a)

     

Revised

     

Revised

Current assets

                 
 

Cash and cash equivalents

3

 

3,722,404

 

4,335,859

 

2,274,380

 

2,425,078

 

Financial investments

4

 

102,243

 

86,719

 

102,239

 

86,535

 

Trade accounts receivable

5

 

3,048,781

 

2,810,520

 

4,551,460

 

3,814,830

 

Inventories

6

 

5,110,534

 

5,033,593

 

2,974,530

 

2,848,700

 

Taxes recoverable

8

 

2,581,241

 

2,237,213

 

1,272,096

 

1,246,858

 

Dividends and interest on capital

7

 

 

 

150

 

79,208

 

78,031

 

Prepaid expenses

 

 

119,200

 

62,997

 

70,776

 

19,778

 

Related parties

7

 

64,597

 

124,487

 

52,128

 

100,173

 

Derivatives operations

14.1.1

 

26,446

 

34,101

 

26,446

 

28,951

 

Other receivables

 

 

299,403

 

233,808

 

173,491

 

141,360

       

 

 

 

 

 

 

 

       

15,074,849

 

14,959,447

 

11,576,754

 

10,790,294

                     

Non-current assets held for sale

1(a)

 

 

 

37,681

 

 

 

 

                     
       

15,074,849

 

14,997,128

 

11,576,754

 

10,790,294

                     

Non-current assets

                 
 

Financial investments

4

 

33,276

 

20,779

 

33,277

 

20,774

 

Trade accounts receivable

5

 

17,814

 

61,875

 

11,988

 

60,328

 

Advances to suppliers

6

 

49,346

 

116,714

 

49,346

 

116,714

 

Taxes recoverable

8

 

1,017,085

 

1,285,990

 

793,979

 

899,751

 

Deferred income tax and social contribution

2.1.1(a) e 17

 

1,244,949

 

1,123,313

 

912,637

 

674,273

 

Judicial deposits

 

 

211,769

 

209,910

 

195,411

 

194,397

 

Related parties

7

 

137,245

 

133,649

 

95,712

 

404,668

 

Insurance claims

 

 

188,258

 

139,497

 

182,059

 

138,308

 

Derivatives operations

14.1.1

 

81,502

 

137,345

 

 

 

 

 

Other receivables

 

 

136,389

 

141,526

 

106,196

 

112,497

 

Investments in subsidiaries and jointly-controlled investments

9

 

113,670

 

115,385

 

11,191,030

 

10,479,371

 

Other investments

 

 

6,511

 

6,501

 

6,123

 

6,123

 

Property, plant and equipment

10

 

27,842,810

 

25,413,548

 

11,622,125

 

11,650,667

 

Intangible assets

11

 

2,844,365

 

2,912,630

 

2,216,753

 

2,225,326

       

 

 

 

 

 

 

 

       

33,924,989

 

31,818,662

 

27,416,636

 

26,983,197

                     

Total assets

   

48,999,838

 

46,815,790

 

38,993,390

 

37,773,491

 

The Management notes are an integral part of the financial statements

 

1

 


 
 

Braskem S.A.

 

Balance sheet

at September 30, 2014

All amounts in thousands of reais

Continued

 

                     
       

Consolidated

 

Parent Company

Liabilities and shareholders' equity

Note

 

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

   

2.1.1(a)

     

Revised

     

Revised

Current liabilities

                 
 

Trade payables

 

 

9,566,665

 

10,421,687

 

8,918,789

 

8,845,414

 

Borrowings

12

 

1,308,737

 

1,248,804

 

1,867,402

 

1,283,046

 

Project finance

13

 

23,764

 

25,745

 

 

 

 

 

Derivatives operations

14.1.1

 

68,861

 

95,123

 

10,619

 

20,751

 

Payroll and related charges

 

 

490,611

 

490,816

 

317,845

 

320,548

 

Taxes payable

15

 

674,058

 

445,424

 

334,491

 

316,408

 

Dividends and interest on capital

 

 

4,506

 

131,799

 

1,729

 

129,022

 

Advances from customers

 

 

408,765

 

297,403

 

39,991

 

38,274

 

Sundry provisions

18

 

92,876

 

105,856

 

51,807

 

60,991

 

Post-employment benefits

19

 

 

 

158,137

 

 

 

158,122

 

Accounts payable to related parties

7

 

 

 

 

 

278,444

 

127,629

 

Other payables

 

 

162,811

 

174,007

 

72,179

 

54,501

       

 

 

 

 

 

 

 

       

12,801,654

 

13,594,801

 

11,893,296

 

11,354,706

                     

Non-current liabilities

                 
 

Borrowings

12

 

17,762,820

 

17,353,687

 

7,355,763

 

11,721,414

 

Project finance

13

 

6,966,827

 

4,705,661

 

 

 

 

 

Derivatives operations

14.1.1

 

481,726

 

396,040

 

481,726

 

396,040

 

Taxes payable

15

 

879,532

 

902,875

 

806,126

 

839,531

 

Accounts payable to related parties

7

 

 

 

 

 

10,023,105

 

5,148,743

 

Ethylene XXI Project Loan

16

 

638,356

 

370,420

 

 

 

 

 

Deferred income tax and social contribution

2.1.1(a) e 17

 

856,568

 

863,405

 

 

 

 

 

Post-employment benefits

19

 

278,831

 

44,054

 

207,134

 

 

 

Provision for losses on subsidiaries and jointly-controlled investments

 

 

 

 

 

 

225,004

 

149,213

 

Advances from customers

 

 

101,104

 

152,635

 

32,169

 

53,807

 

Sundry provisions

18

 

452,830

 

449,694

 

214,121

 

226,007

 

Other payables

 

264,379

 

301,184

 

252,568

 

290,920

     

 

 

 

 

 

 

 

     

28,682,973

 

25,539,655

 

19,597,716

 

18,825,675

                   

Shareholders' equity

21

               
 

Capital

 

8,043,222

 

8,043,222

 

8,043,222

 

8,043,222

 

Capital reserve

 

232,430

 

232,430

 

232,430

 

232,430

 

Revenue reserves

 

55,307

 

410,149

 

55,307

 

410,149

 

Other comprehensive income

 

(1,652,516)

 

(1,092,691)

 

(1,652,516)

 

(1,092,691)

 

Treasury shares

 

(48,892)

 

(48,892)

 

 

 

 

 

Accumulated profit

 

823,935

 

 

 

823,935

 

 

     

 

 

 

 

 

 

 

 

Total attributable to the Company's shareholders

 

7,453,486

 

7,544,218

 

7,502,378

 

7,593,110

                   
 

Non-controlling interest in Braskem Idesa

 

61,725

 

137,116

 

 

 

 

         

 

     

 

     

7,515,211

 

7,681,334

 

7,502,378

 

7,593,110

                   

Total liabilities and shareholders' equity

 

48,999,838

 

46,815,790

 

38,993,390

 

37,773,491

 

The Management notes are an integral part of the financial statements

 

 

2


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at September 30, 2014

All amounts in thousands of reais


 

         

Consolidated

                       
     

Note

 

3Q14

 

YTD14

 

3Q13

 

YTD13

     

2.1.1(b)

     

 

 

Revised

 

Revised

                       

Net sales revenue

 

23

 

11,723,962

 

34,419,697

 

10,938,005

 

30,186,419

 

Cost of products sold

     

(10,051,035)

 

(29,975,456)

 

(9,209,295)

 

(26,353,530)

                       

Gross profit

     

1,672,927

 

4,444,241

 

1,728,710

 

3,832,889

                       

Income (expenses)

                   
 

Selling and distribution

     

(301,347)

 

(852,547)

 

(247,041)

 

(744,279)

 

General and administrative

     

(299,955)

 

(864,695)

 

(290,857)

 

(792,587)

 

Research and development

     

(34,317)

 

(101,335)

 

(27,905)

 

(79,146)

 

Results from equity investments

 

9(c)

 

(269)

 

317

 

1,493

 

(1,701)

 

Other operating income (expenses), net

 

24

 

(67,237)

 

107,746

 

(46,785)

 

(100,463)

                       

Operating profit

     

969,802

 

2,733,727

 

1,117,615

 

2,114,713

                       

Financial results

 

25

               
 

Financial expenses

     

(1,087,418)

 

(2,187,035)

 

(575,168)

 

(1,808,135)

 

Financial income

     

455,482

 

517,226

 

38,361

 

491,874

                       
         

(631,936)

 

(1,669,809)

 

(536,807)

 

(1,316,261)

                       

Profit before income tax and social contribution

     

337,866

 

1,063,918

 

580,808

 

798,452

                       
 

Current and deferred income tax and social contribution

 

17

 

(108,126)

 

(313,432)

 

(181,370)

 

(291,201)

                       

Profit for the period

     

229,740

 

750,486

 

399,438

 

507,251

                       

Attributable to:

                   
 

Company's shareholders

     

268,999

 

802,782

 

398,535

 

500,455

 

Non-controlling interest in Braskem Idesa

     

(39,259)

 

(52,296)

 

903

 

6,796

                       

Profit for the period

     

229,740

 

750,486

 

399,438

 

507,251

 

 

The Management notes are an integral part of the financial statements

 

3

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at September 30, 2014

All amounts in thousands of reais

 

         

Parent Company

                       
     

Note

 

3Q14

 

YTD14

 

3Q13

 

YTD13

     

2.1.1(b)

     

 

 

Revised

 

Revised

                       

Net sales revenue

 

23

 

6,910,995

 

19,575,668

 

6,337,171

 

17,645,495

 

Cost of products sold

     

(6,014,678)

 

(17,214,864)

 

(5,205,537)

 

(15,193,655)

                       

Gross profit

     

896,317

 

2,360,804

 

1,131,634

 

2,451,840

                       

Income (expenses)

                   
 

Selling and distribution

     

(176,098)

 

(499,878)

 

(162,192)

 

(456,707)

 

General and administrative

     

(193,737)

 

(554,041)

 

(165,895)

 

(476,078)

 

Research and development

     

(25,986)

 

(70,650)

 

(20,772)

 

(59,713)

 

Results from equity investments

 

9(c)

 

228,588

 

681,745

 

192,071

 

236,240

 

Other operating income (expenses), net

 

24

 

(23,216)

 

233,615

 

(31,107)

 

(39,431)

             

 

     

 

Operating profit

     

705,868

 

2,151,595

 

943,739

 

1,656,151

                       

Financial results

 

25

               
 

Financial expenses

     

(943,983)

 

(1,747,404)

 

(535,636)

 

(1,427,046)

 

Financial income

     

534,429

 

432,554

 

108,188

 

461,474

             

 

     

 

         

(409,554)

 

(1,314,850)

 

(427,448)

 

(965,572)

                       

Profit before income tax and

                   

social contribution

     

296,314

 

836,745

 

516,291

 

690,579

                       
 

Current and deferred income tax and social contribution

 

17

 

(27,315)

 

(33,963)

 

(117,756)

 

(190,124)

                       

Profit for the period

     

268,999

 

802,782

 

398,535

 

500,455

 

 

The Management notes are an integral part of the financial statements

 

4

 


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at September 30, 2014

All amounts in thousands of reais, except earnings per share

Continued

 

 

 

         

Consolidated

                       
     

Nota

 

3Q14

 

YTD14

 

3Q13

 

YTD13

     

2.1.1(b)

     

 

 

Revised

 

Revised

                       

Profit for the period

     

229,740

 

750,486

 

399,438

 

507,251

                       

Other comprehensive income:

                   

Items that will be subsequently reclassified to profit or loss:

                   
 

Fair value of cash flow hedge

     

(99,189)

 

(67,606)

 

(130,375)

 

(130,375)

 

Income tax and social contribution

     

33,724

 

22,986

 

28,810

 

28,810

 

Fair value of cash flow hedge Braskem Idesa

     

(61,757)

 

(99,624)

     
         

(127,222)

 

(144,244)

 

(101,565)

 

(101,565)

                       
                       
 

Hedge export - exchange variation

 

14.1.1(c)

 

(1,679,172)

 

(732,484)

 

(25,078)

 

(1,542,676)

 

Income tax and social contribution

     

570,919

 

249,045

 

8,527

 

524,510

         

(1,108,253)

 

(483,439)

 

(16,551)

 

(1,018,166)

                       
 

Foreign currency translation adjustment

     

159,881

 

65,916

 

5,264

 

116,691

         

 

 

 

 

 

 

 

 

Total

     

(1,075,594)

 

(561,767)

 

(112,852)

 

(1,003,040)

                       

Total comprehensive income for the period

     

(845,854)

 

188,719

 

286,586

 

(495,789)

                       

Attributable to:

                   
 

Company's shareholders

     

(799,096)

 

264,110

 

300,788

 

(499,179)

 

Non-controlling interest in Braskem Idesa

     

(46,758)

 

(75,391)

 

(14,202)

 

3,390

         

 

 

 

 

 

 

 

Total comprehensive income for the period

     

(845,854)

 

188,719

 

286,586

 

(495,789)

 

 

 

The Management notes are an integral part of the financial statements

 

 

5


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at September 30, 2014

All amounts in thousands of reais, except earnings per share

Continued

 

                       
         

Parent Company

                       
     

Nota

 

3Q14

 

YTD14

 

3Q13

 

YTD13

     

2.1.1(b)

     

 

 

Revised

 

Revised

                       

Profit for the period

     

268,999

 

802,782

 

398,535

 

500,455

                       

Other comprehensive income:

                   

Items that will be subsequently reclassified to profit or loss:

                   
 

Fair value of cash flow hedge

     

(99,189)

 

(67,606)

 

(84,736)

 

(84,736)

 

Income tax and social contribution

     

33,724

 

22,986

 

28,810

 

28,810

 

Fair value of cash flow hedge Braskem Idesa

     

(46,318)

 

(74,718)

 

(34,229)

 

(34,229)

         

(111,783)

 

(119,338)

 

(90,155)

 

(90,155)

                       
                       
 

Hedge export - exchange variation

 

14.1.1(c)

 

(1,679,172)

 

(732,484)

 

(25,078)

 

(1,542,676)

 

Income tax and social contribution

     

570,919

 

249,045

 

8,527

 

524,510

         

(1,108,253)

 

(483,439)

 

(16,551)

 

(1,018,166)

                       
 

Foreign currency translation adjustment

     

151,941

 

64,105

 

8,959

 

108,687

         

 

 

 

 

 

 

 

 

Total

     

(1,068,095)

 

(538,672)

 

(97,747)

 

(999,634)

                       
                       

Total comprehensive income for the period

     

(799,096)

 

264,110

 

300,788

 

(499,179)

                       
                 

 

 

Parent Company

                       
                 

YTD14

 

YTD13

     

Nota

         

Basic and Diluted

 

Basic and Diluted

     

2.1.1(b)

         

Revised

 

Revised

Profit per share attributable to the shareholders of the Company

                   

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

 

22

               

 

                     
 

Earnings per share - common

             

1.0087

 

0.6286

 

Earnings per share - preferred shares class "A"

             

1.0087

 

0.6286

 

Earnings per share - preferred shares class "B"

             

0.6062

 

0.6062

 

 

The Management notes are an integral part of the financial statements

 

6

 


 
 

Braskem S.A.

 

Statement of changes in shareholder’s equity

All amounts in thousands of reais


 

 

     

Consolidated

     

Attributed to shareholders' interest

         
             

Revenue reserves

             

Total

       
                     

Additional

 

Other

         

Braskem

 

Non-controlling

 

Total

         

Capital

 

Legal

 

Returns

 

dividends

 

comprehensive

 

Treasury

 

Accumulated

 

shareholders'

 

interest

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

Earnings

 

proposed

 

income

 

shares

 

profit (loss)

 

interest

 

in Braskem Idesa

 

equity

                                               

At December 31, 2012

 

 

8,043,222

 

797,979

 

 

 

 

 

 

 

337,411

 

(48,892)

 

(565,549)

 

8,564,171

 

87,813

 

8,651,984

 

 

                                           

Comprehensive income for the period:

 

                                           

Profit for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

500,455

 

500,455

 

6,796

 

507,251

Exchange variation of foreign sales hedge, net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

(1,018,166)

 

 

 

 

 

(1,018,166)

 

 

 

(1,018,166)

Fair value of cash flow hedge, net of taxes

                       

(90,155)

         

(90,155)

 

(11,410)

 

(101,565)

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

108,687

 

 

 

 

 

108,687

 

8,004

 

116,691

 

 

 

 

 

 

 

 

 

 

 

 

 

(999,634)

 

 

 

500,455

 

(499,179)

 

3,390

 

(495,789)

 

 

                                           

Equity valuation adjustments:

 

                                         

 

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

 

 

 

 

 

 

 

 

 

 

 

 

(725)

 

 

 

725

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

(20,427)

 

 

 

20,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(21,152)

 

 

 

21,152

 

 

 

 

 

 

 

 

                                           

Contributions to shareholders:

 

                                           

Absorption of losses

 

 

 

 

(565,549)

 

 

 

 

 

 

 

 

 

 

 

565,549

 

 

 

 

 

 

Capital increase of non-controlling shareholders

 

 

 

     

 

 

 

 

 

     

 

     

 

 

35,405

 

35,405

Loss on interest in subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

(1,961)

 

 

 

 

 

(1,961)

 

 

 

(1,961)

 

 

 

 

 

(565,549)

 

 

 

 

 

 

 

(1,961)

 

 

 

565,549

 

(1,961)

 

35,405

 

33,444

 

 

                                           

At Setember 30, 2013 (Revised)

2.1.1(b)

 

8,043,222

 

232,430

 

 

 

 

 

 

 

(685,336)

 

(48,892)

 

521,607

 

8,063,031

 

126,608

 

8,189,639

 

 

                                           

At December 31, 2013

   

8,043,222

 

232,430

 

26,895

 

28,412

 

354,842

 

(1,092,691)

 

(48,892)

 

 

 

7,544,218

 

137,116

 

7,681,334

                                               

Comprehensive income for the period:

 

                                           

Profit (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

802,782

 

802,782

 

(52,296)

 

750,486

Exchange variation of foreign sales hedge, net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

(483,439)

 

 

     

(483,439)

     

(483,439)

Fair value of cash flow hedge, net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

(119,338)

 

 

 

 

 

(119,338)

 

(24,906)

 

(144,244)

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

64,105

 

 

 

 

 

64,105

 

1,811

 

65,916

 

 

 

 

 

 

 

 

 

 

 

 

 

(538,672)

 

 

 

802,782

 

264,110

 

(75,391)

 

188,719

 

 

                                           

Equity valuation adjustments:

 

                                           

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

 

 

 

 

 

 

 

 

 

 

 

 

(20,430)

 

 

 

20,430

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

(723)

 

 

 

723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(21,153)

 

 

 

21,153

 

 

 

 

 

 

 

 

                                           

Contributions and distributions to shareholders:

 

                                           

Additional dividends proposed

21(b)

 

 

 

 

 

 

 

 

 

(354,842)

 

 

 

 

 

 

 

(354,842)

 

 

 

(354,842)

 

 

 

 

 

 

 

 

 

 

 

(354,842)

 

 

 

 

 

 

 

(354,842)

 

 

 

(354,842)

 

 

                                           

At Setember 30, 2014

 

 

8,043,222

 

232,430

 

26,895

 

28,412

 

 

 

(1,652,516)

 

(48,892)

 

823,935

 

7,453,486

 

61,725

 

7,515,211

 

 

 

The Management notes are an integral part of the financial statements

 

7

 


 
 

Braskem S.A.

 

Statement of changes in shareholder’s equity

All amounts in thousands of reais


     

Parent Company

             

Revenue reserves

 

       

Total

                     

Additional

 

Other

     

Braskem

         

Capital

 

Legal

 

Returns

 

dividends

 

comprehensive

 

Accumulated

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

Earnings

 

proposed

 

income

 

profit (loss)

 

interest

                                   

At December 31, 2012

 

8,043,222

 

797,979

         

337,411

 

(565,549)

 

8,613,063

                       

Comprehensive income for the period:

                   

 

Profit for the period

       

 

 

500,455

 

500,455

Exchange variation of foreign sales hedge, net of taxes

       

(1,018,166)

     

(1,018,166)

Fair value of cash flow hedge, net of taxes

       

(90,155)

   

(90,155)

Foreign currency translation adjustment

                 

108,687

     

108,687

         

(999,634)

 

500,455

 

(499,179)

                 

Equity valuation adjustments:

               

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

       

(725)

 

725

 

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

                 

(20,427)

 

20,427

   
         

(21,152)

 

21,152

 
               

Contributions to shareholders:

             

Loss on interest in subsidiary

   

(565,549)

   

 

 

565,549

 

Write-off non-controlling by investments sale

 

     

 

         

(1,961)

 

 

 

(1,961)

       

(565,549)

   

(1,961)

 

565,549

 

(1,961)

                               

At Setember 30, 2013 (Revised)

2.1.1(b)

 

8,043,222

 

232,430

         

(685,336)

 

521,607

 

8,111,923

                                   

At December 31, 2013

   

8,043,222

 

232,430

 

26,895

 

28,412

 

354,842

 

(1,092,691)

 

 

 

7,593,110

                                   
                                   

Comprehensive income for the period:

                               

 

Profit for the period

 

   

 

 

802,782

 

802,782

Exchange variation of foreign sales hedge, net of taxes

   

(483,439)

     

(483,439)

Fair value of cash flow hedge, net of taxes

   

(119,338)

   

(119,338)

Foreign currency translation adjustment

             

64,105

     

64,105

     

(538,672)

 

802,782

 

264,110

               

Equity valuation adjustments:

             

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

   

(20,430)

 

20,430

 

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

             

(723)

 

723

   
       

(21,153)

 

21,153

 
                                   

Contributions and distributions to shareholders:

                                 

Additional dividends proposed

21(b)

           

(354,842)

       

(354,842)

       

(354,842)

   

(354,842)

                                   

At Setember 30, 2014

   

8,043,222

 

232,430

 

26,895

 

28,412

 

 

 

(1,652,516)

 

823,935

 

7,502,378

 

The Management notes are an integral part of the financial statements

 

8

 


 
 

Braskem S.A.

 

Statement of cash flows

at September 30, 2014

All amounts in thousands of reais

 

                     
       

Consolidated

 

Parent Company

   

Note

 

Sep/2014

 

Sep/2013

 

Sep/2014

 

Sep/2013

   

2.1.1(b)

     

Revised

     

Revised

                   

Profit before income tax and social contribution

 

1,063,918

 

798,452

 

836,745

 

690,579

                   

Adjustments for reconciliation of profit

               
 

Depreciation, amortization and depletion

 

1,532,681

 

1,517,155

 

945,656

 

958,986

 

Results from equity investments

9(c)

 

(317)

 

1,701

 

(681,745)

 

(236,240)

 

Interest and monetary and exchange variations, net

 

 

1,489,880

 

855,083

 

1,084,923

 

811,764

 

Cost amount of the investment sold in the divestment date

24

 

(277,338)

     

(277,338)

   
 

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

 

 

6,213

 

10,999

 

4,883

 

(27,560)

   

 

 

 

 

 

 

 

 

 

     

3,815,037

 

3,183,390

 

1,913,124

 

2,197,529

                   

Changes in operating working capital

               
 

Held-for-trading financial investments

 

(14,972)

 

118,922

 

(15,158)

 

108,515

 

Trade accounts receivable

 

(204,308)

 

(425,229)

 

(698,351)

 

(1,431,109)

 

Inventories

 

4,539

 

(770,335)

 

(43,769)

 

(307,173)

 

Taxes recoverable

 

20,773

 

(72,827)

 

114,126

 

(65,733)

 

Prepaid expenses

 

(56,203)

 

(41,217)

 

(50,998)

 

(16,894)

 

Other receivables

 

(50,054)

 

(43,056)

 

(17,187)

 

(91,709)

 

Trade payables

 

(1,168,241)

 

365,184

 

(239,844)

 

1,721,580

 

Taxes payable

 

35,384

 

(135,186)

 

(15,620)

 

(179,983)

 

Advances from customers

 

59,831

 

(5,266)

 

(19,921)

 

(242,411)

 

Sundry provisions

 

(9,844)

 

14,773

 

(21,070)

 

9,649

 

Other payables

 

279,943

 

112,323

 

9,907

 

141,371

     

 

 

 

 

 

 

 

Cash from (used in) operations

 

2,711,885

 

2,301,476

 

915,239

 

1,843,632

                   
 

Interest paid

 

(744,132)

 

(785,178)

 

(448,655)

 

(365,807)

 

Income tax and social contribution paid

 

(95,896)

 

(44,024)

 

(33,592)

 

(21,352)

     

 

 

 

 

 

 

 

Net cash generated (used in) by operating activities

 

1,871,857

 

1,472,274

 

432,992

 

1,456,473

                   

Proceeds from the sale of fixed assets

 

10,108

 

1,820

 

10,061

 

 

Proceeds from the sale of investments

24

 

315,000

 

387,036

 

315,000

 

387,036

Beginning cash of Quantiq and IQAG

2.1.1(b)

 

 

 

9,985

 

 

 

 

Acquisitions of investments in subsidiaries and associates

 

 

 

(31)

 

(4,709)

 

(107,242)

Acquisitions to property, plant and equipment

 

(3,632,263)

 

(3,925,330)

 

(909,008)

 

(721,055)

Acquisitions of intangible assets

 

(19,729)

 

(12,425)

 

(19,110)

 

(11,927)

Held-for-maturity and available for sale financial investments

 

12,352

 

10,037

 

12,352

 

3,762

     

 

 

 

 

 

 

 

Net cash used in investing activities

 

(3,314,532)

 

(3,528,908)

 

(595,414)

 

(449,426)

                   

Short-term and long-term debt

               
 

Obtained borrowings

 

5,298,661

 

5,416,263

 

2,649,930

 

4,260,796

 

Payment of borrowings

 

(5,846,691)

 

(6,176,473)

 

(3,219,904)

 

(4,516,360)

Project finance

13

               
 

Obtained funds

     

3,316,211

       

Related parties

 

1,894,507

           
 

Obtained loans

 

 

 

 

 

303,478

 

325,880

 

Payment of loans

 

 

 

 

 

(561,107)

 

256,332

 

Net current transactions

 

 

 

 

 

1,321,462

 

(139,551)

Dividends paid

 

(482,135)

 

(33)

 

(482,135)

 

(33)

Non-controlling interests in Braskem Idesa

 

(300)

 

32,712

 

 

 

 

     

 

 

 

 

 

 

 

Net cash provided (used in) by financing activities

 

864,042

 

2,588,680

 

11,724

 

187,064

                   

Exchange variation on cash of foreign subsidiaries

 

(34,822)

 

41,076

 

 

 

 

     

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

(613,455)

 

573,122

 

(150,698)

 

1,194,111

                   

Represented by

               
 

Cash and cash equivalents at the beginning for the period

 

4,335,859

 

3,287,622

 

2,425,078

 

1,627,928

 

Cash and cash equivalents at the end for the period

 

3,722,404

 

3,860,744

 

2,274,380

 

2,822,039

     

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

(613,455)

 

573,122

 

(150,698)

 

1,194,111

 

The Management notes are an integral part of the financial statements

 

9

 


 
 

Braskem S.A.

 

Statement of value added

at September 30, 2014

All amounts in thousands of reais

 

       

Consolidated

 

Parent Company

   

Note

 

Sep/2014

 

Sep/2013

 

Sep/2014

 

Sep/2013

   

2.1.1(b)

     

Revised

     

Revised

                   

Revenue

 

39,490,654

 

34,857,375

 

22,836,693

 

20,722,932

 

Sale of goods, products and services

 

39,396,833

 

35,020,487

 

22,636,929

 

20,760,430

 

Other income (expenses), net

 

149,396

 

(131,271)

 

253,263

 

(11,439)

 

Allowance for doubtful accounts

 

(55,575)

 

(31,841)

 

(53,499)

 

(26,059)

Inputs acquired from third parties

 

(33,393,774)

 

(29,278,978)

 

(19,608,451)

 

(17,345,262)

 

Cost of products, goods and services sold

 

(32,268,200)

 

(28,302,703)

 

(18,882,067)

 

(16,728,643)

 

Material, energy, outsourced services and others

 

(1,124,997)

 

(976,318)

 

(726,851)

 

(614,858)

 

Impairment of assets

 

(577)

 

43

 

467

 

(1,761)

Gross value added

 

6,096,880

 

5,578,397

 

3,228,242

 

3,377,670

                   

Depreciation, amortization and depletion

 

(1,532,681)

 

(1,517,155)

 

(945,656)

 

(958,986)

                   

Net value added produced by the entity

 

4,564,199

 

4,061,242

 

2,282,586

 

2,418,684

                   

Value added received in transfer

 

518,116

 

490,428

 

1,114,587

 

697,970

 

Results from equity investments

9(c)

 

317

 

(1,701)

 

681,745

 

236,240

 

Financial income

 

517,226

 

491,874

 

432,554

 

461,474

 

Other

 

573

 

255

 

288

 

256

                   

Total value added to distribute

 

5,082,315

 

4,551,670

 

3,397,173

 

3,116,654

                   
                   

Personnel

 

783,029

 

604,572

 

436,593

 

378,268

 

Direct compensation

 

595,489

 

471,497

 

330,267

 

297,345

 

Benefits

 

147,175

 

98,315

 

75,164

 

53,460

 

FGTS (Government Severance Pay Fund)

 

40,365

 

34,760

 

31,162

 

27,463

                   

Taxes, fees and contributions

 

1,218,084

 

1,530,455

 

303,134

 

729,475

 

Federal

 

452,263

 

782,316

 

131,952

 

280,400

 

State

 

754,010

 

735,792

 

166,531

 

444,625

 

Municipal

 

11,811

 

12,347

 

4,651

 

4,450

                   

Remuneration on third parties' capital

 

2,330,716

 

1,909,392

 

1,854,664

 

1,508,456

 

Financial expenses (including exchange variation)

 

2,169,517

 

1,787,140

 

1,736,978

 

1,412,247

 

Rentals

 

161,199

 

122,252

 

117,686

 

96,209

                   

Remuneration on own capital

 

750,486

 

507,251

 

802,782

 

500,455

 

Profit for the period

 

802,782

 

500,455

 

802,782

 

500,455

 

Non-controlling interests in Braskem Idesa

 

(52,296)

 

6,796

 

 

 

 

                   

Value added distributed

 

5,082,315

 

4,551,670

 

3,397,173

 

3,116,654

 

·          The statement of value added is not required under the standards issued by the International Accounting Standards Board (“IASB”).

 

The Management notes are an integral part of the financial statements

 

10

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

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

 

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

 

On December 31, 2013, the parent company entered into a share sales agreement with Odebrecht Ambiental (“OA”), through which it sold its interest in the subsidiary Distribuidora de Águas Triunfo S.A. (“DAT”) for R$315 million, which were received over the course of the second quarter of 2014.

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

On February 3, 2014, the Extraordinary Shareholders’ Meeting of DAT approved the change in its management and consequently the transfer of the management of the operations from Braskem to OA, upon the recognition of a gain of R$277,338 (Note 24).

 

Other corporate events of 2013 and which did not produce significant impact on these financial statements were presented in the 2013 annual financial statements of the Company in Note 1(b).

 

(b)               Solvay Indupa

 

On December 17, 2013, the Parent Company entered into a share purchase agreement (“Agreement”) with Solvay Argentina S.A. (“Solvay Argentina”), by which it committed to acquire, upon fulfillment of certain conditions envisaged in the Agreement ("Acquisition"), 70.59% of the total and voting capital of Solvay Indupa S.A.I.C. (“Solvay Indupa”), at the price of US$0.085 per share, to be paid on the date of consummation of the acquisition. The acquisition price is based on the Enterprise Value of US$ 290 million.

 

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

 

In turn, Solvay Indupa holds (i) 99.99% of the voting and total capital of Solvay Indupa do Brasil S.A. (“Indupa Brasil”); and (ii) 58.00% of the voting and total capital of Solalban Energía S.A. (“Solalban”).

 

On December 18, 2013, Braskem submitted to the Securities and Exchange Commission of Argentina (“CNV”) a proposal to carry out a public tender offer for shares representing 29.41% of the capital of Solvay Indupa traded on the Buenos Aires Stock Exchange, pursuant to applicable legislation. This initial proposal was not fully accepted by CNV, and on February 21, 2014 Braskem submitted a new proposal, which is still under analysis by CNV. Moreover, Braskem also intends to cancel the registration of Solvay Indupa do Brasil with the Securities and Exchange Commission of Brazil (“CVM”).

 

On June 24, 2014, the General Secretariat of Brazil’s antitrust agency (“CADE”) issued a report challenging the operation, but the report is neither final nor binding, but rather represents the first step in the process of analyzing the transaction. The plenary session of CADE will appraise the process by the end of this year.

 

* Unaudited

11


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, unless otherwise stated

 

(c)             Naphtha agreement with Petrobras

 

On August 29, 2014, Braskem signed a new amendment to the naphtha supply agreement with Petrobras extending its term until the end of February 2015. The current terms of the agreement were maintained and the price will be adjusted retroactively to September 1, 2014, upon the signing of the new agreement.

 

(d)               Net working capital

 

On September 30, 2014, the Parent Company’s net working capital was negative R$316,542 (in 2013, negative R$564,412). On the other hand, consolidated net working capital is positive R$2,273,195 (in 2013, R$1,402,327). Consolidated numbers 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 reason, any analysis of the Parent Company’s working capital will not reflect the actual liquidity position of the Company.

 

(e)               Effect of foreign exchange variation

 

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

 

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

 

End of period rate

 

 

 

 

 

 

 

               

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

2.4510

 

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

13.4315

 

U.S. dollar - euro, Set/2014

0.7918

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

2.3426

 

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

13.1005

 

U.S. dollar - euro, Set/2013

0.7260

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

4.63%

 

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

2.53%

 

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

9.06%

               

Average rate for the period

 

 

 

 

 

 

 

               

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

2.2894

 

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

13.1170

 

U.S. dollar - euro, Sep/2014

0.7385

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

2.1223

 

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

12.6819

 

U.S. dollar - euro, Sep/2013

0.7595

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

7.87%

 

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

3.43%

 

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

-2.76%

               

 

 

12

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

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 as of December 31, 2013, which were prepared and presented in accordance with accounting practices adopted in Brazil, including the pronouncements issued by the Brazilian Accounting Pronouncements Committee (CPC), and in accordance with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB).

 

The preparation of the quarterly information requires the use of certain critical accounting estimates. It also requires the Management of the Company to exercise its judgment in the process of applying its accounting policies. There were no significant changes in the assumptions and judgments made by the Company’s management in the use of estimates for the preparation of the Quarterly Information in relation to those used in the December 31, 2013 financial statements.

 

On September 30, 2014, the Company started to include in its balance sheet the net value, per legal entity, of the amounts related to deferred income and social contribution tax assets and liabilities on its profit, due to due legal right of each entity to offset these amounts. The balance sheet at December 31, 2013 was revised to reflect such adjustment, as shown in Note 2.1.1 (a).

 

2.1.1        Revised

 

The financial statements for the periods ended December 31, 2013 and September 30, 2013 were restated as follows:

 

(a)      December 31, 2013 – The balance sheets and respective notes were restated to reflect deferred Income Tax (“IR”) and Social Contribution (“CSLL”) on a net basis.

 

The effects of this restatement are shown below:

 

 

Balance Sheet

 

     

 

 

 

 

 

 

 

 

 

 

Dec/2013

     

Consolidated

 

Parent Company

     

Published

 

(a) Effects

 

Revised

 

Published

 

(a) Effects

 

Revised

Assets

                       
 

Current assets

 

14,997,128

 

 

 

14,997,128

 

10,790,294

     

10,790,294

                           
 

Non-current assets

                       
 

Deferred income tax and social contribution

 

2,653,606

 

(1,530,293)

 

1,123,313

 

1,769,683

 

(1,095,410)

 

674,273

 

Other assets

 

30,695,349

 

 

 

30,695,349

 

26,308,924

 

 

 

26,308,924

     

33,348,955

 

(1,530,293)

 

31,818,662

 

28,078,607

 

(1,095,410)

 

26,983,197

                           

Total assets

 

48,346,083

 

(1,530,293)

 

46,815,790

 

38,868,901

 

(1,095,410)

 

37,773,491

                           

Liabilities and shareholders' equity

                       
 

Current liabilities

 

13,594,801

 

 

 

13,594,801

 

11,354,706

     

11,354,706

                           
 

Non-current liabilities

                       
 

Deferred income tax and social contribution

 

2,393,698

 

(1,530,293)

 

863,405

 

1,095,410

 

(1,095,410)

 

 

 

Other liabilities

 

24,676,250

 

 

 

24,676,250

 

18,825,675

     

18,825,675

     

27,069,948

 

(1,530,293)

 

25,539,655

 

19,921,085

 

(1,095,410)

 

18,825,675

                           
 

Shareholders' equity

 

7,681,334

 

 

 

7,681,334

 

7,593,110

 

 

 

7,593,110

                           

Total liabilities and shareholders' equity

 

48,346,083

 

(1,530,293)

 

46,815,790

 

38,868,901

 

(1,095,410)

 

37,773,491

 

13

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, unless otherwise stated

 

 

(b)     September 30, 2013 – The statement of operations, of changes in equity, of cash flows, of value added and respective notes were restated to include the results of the operations of Quantiq Distribuidora Ltda. (“Quantiq”) and IQAG Armazéns Gerais Ltda. (“IQAG”) as a result of the decision by the Company not to sell these businesses.

 

The effects of these restatements were as follows:

 

Statement of operations for the period

 

     

 

 

 

 

 

 

 

 

 

 

Consolidated

     

3Q13

 

YTD13

                           
     

Published

 

(b) Effects

 

Revised

 

Published

 

(b) Effects

 

Revised

                           

Net sales revenue

 

10,700,268

 

237,737

 

10,938,005

 

29,523,643

 

662,776

 

30,186,419

 

Cost of products sold

 

(9,006,096)

 

(203,199)

 

(9,209,295)

 

(25,792,392)

 

(561,138)

 

(26,353,530)

                           

Gross profit

 

1,694,172

 

34,538

 

1,728,710

 

3,731,251

 

101,638

 

3,832,889

                           

Income (expenses)

                       
 

Selling and distribution

 

(242,149)

 

(4,892)

 

(247,041)

 

(728,717)

 

(15,562)

 

(744,279)

 

General and administrative

 

(271,632)

 

(19,225)

 

(290,857)

 

(736,791)

 

(55,796)

 

(792,587)

 

Research and development

 

(27,905)

 

 

 

(27,905)

 

(79,146)

 

 

 

(79,146)

 

Results from equity investments

 

1,493

 

 

 

1,493

 

(1,701)

 

 

 

(1,701)

 

Other operating income (expenses), net

 

(45,899)

 

(886)

 

(46,785)

 

(100,057)

 

(406)

 

(100,463)

     

 

 

 

     

 

 

 

   

Operating profit

 

1,108,080

 

9,535

 

1,117,615

 

2,084,839

 

29,874

 

2,114,713

                           

Financial results

                       
 

Financial expenses

 

(573,667)

 

(1,501)

 

(575,168)

 

(1,799,481)

 

(8,654)

 

(1,808,135)

 

Financial income

 

38,107

 

254

 

38,361

 

490,938

 

936

 

491,874

     

 

 

 

     

 

 

 

   
     

(535,560)

 

(1,247)

 

(536,807)

 

(1,308,543)

 

(7,718)

 

(1,316,261)

                           

Profit before income tax and

                       

social contribution

 

572,520

 

8,288

 

580,808

 

776,296

 

22,156

 

798,452

                           
 

Current and deferred income tax and social contribution

 

(178,702)

 

(2,668)

 

(181,370)

 

(283,899)

 

(7,302)

 

(291,201)

                           

Profit for the period

 

393,818

 

5,620

 

399,438

 

492,397

 

14,854

 

507,251

                           

Attributable to:

                       
 

Company's shareholders

 

392,915

 

5,620

 

398,535

 

485,601

 

14,854

 

500,455

 

Non-controlling interest in Braskem Idesa

 

903

 

 

 

903

 

6,796

 

 

 

6,796

                           
     

393,818

 

5,620

 

399,438

 

492,397

 

14,854

 

507,251

 

14

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, unless otherwise stated

 

 

     

 

 

 

 

 

 

 

 

 

 

Parent Company

     

3Q13

 

YTD13

                           
     

Published

 

(b) Effects

 

Revised

 

Published

 

(b) Effects

 

Revised

                           

Net sales revenue

 

6,337,171

   

6,337,171

 

17,645,495

   

17,645,495

 

Cost of products sold

 

(5,205,537)

     

(5,205,537)

 

(15,193,655)

     

(15,193,655)

                           

Gross profit

 

1,131,634

     

1,131,634

 

2,451,840

     

2,451,840

                           

Income (expenses)

                   
 

Selling and distribution

 

(162,192)

   

(162,192)

 

(456,707)

   

(456,707)

 

General and administrative

 

(165,895)

   

(165,895)

 

(476,078)

   

(476,078)

 

Research and development

 

(20,772)

   

(20,772)

 

(59,713)

   

(59,713)

 

Results from equity investments

 

186,451

 

5,620

 

192,071

 

221,386

 

14,854

 

236,240

 

Other operating income (expenses), net

 

(31,107)

 

 

 

(31,107)

 

(39,431)

 

 

 

(39,431)

     

 

 

 

     

 

 

 

   

Operating profit

 

938,119

 

5,620

 

943,739

 

1,641,297

 

14,854

 

1,656,151

                           

Financial results

                       
 

Financial expenses

 

(535,636)

   

(535,636)

 

(1,427,046)

   

(1,427,046)

 

Financial income

 

108,188

     

108,188

 

461,474

     

461,474

     

 

         

 

       
     

(427,448)

     

(427,448)

 

(965,572)

     

(965,572)

                           

Profit before income tax and

                       

social contribution

 

510,671

 

5,620

 

516,291

 

675,725

 

14,854

 

690,579

                           
 

Current and deferred income tax and social contribution

 

(117,756)

 

 

 

(117,756)

 

(190,124)

 

 

 

(190,124)

                           

Profit for the period

 

392,915

 

5,620

 

398,535

 

485,601

 

14,854

 

500,455

 

 

15

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, unless otherwise stated

 

Statement of cash flows

 

   

 

 

 

 

 

 

 

 

 

 

Sep/2013

   

Consolidated

 

Parent Company

   

Published

 

(b) Effects

 

Revised

 

Published

 

(b) Effects

 

Revised

                         

Profit before income tax and social contribution

776,296

 

22,156

 

798,452

 

675,725

 

14,854

 

690,579

     

 

 

 

 

 

 

 

 

 

Adjustments for reconciliation of profit

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and depletion

1,511,544

 

5,611

 

1,517,155

 

958,986

 

 

 

958,986

 

Results from equity investments

1,701

 

 

 

1,701

 

(221,386)

 

(14,854)

 

(236,240)

 

Interest and monetary and exchange variations, net

858,224

 

(3,141)

 

855,083

 

811,764

 

 

 

811,764

 

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

10,989

 

10

 

10,999

 

(27,560)

 

 

 

(27,560)

                         
   

3,158,754

 

24,636

 

3,183,390

 

2,197,529

     

2,197,529

                       

Changes in operating working capital

                   
 

Held-for-trading financial investments

118,922

 

 

 

118,922

 

108,515

   

108,515

 

Trade accounts receivable

(374,766)

 

(50,463)

 

(425,229)

 

(1,431,109)

   

(1,431,109)

 

Inventories

(771,260)

 

925

 

(770,335)

 

(307,173)

   

(307,173)

 

Taxes recoverable

(56,933)

 

(15,894)

 

(72,827)

 

(65,733)

   

(65,733)

 

Prepaid expenses

(40,830)

 

(387)

 

(41,217)

 

(16,894)

   

(16,894)

 

Other receivables

(93,869)

 

50,813

 

(43,056)

 

(91,709)

   

(91,709)

 

Trade payables

387,054

 

(21,870)

 

365,184

 

1,721,580

   

1,721,580

 

Taxes payable

(135,998)

 

812

 

(135,186)

 

(179,983)

   

(179,983)

 

Long-term incentives

(830)

 

-

 

(830)

 

(830)

   

(830)

 

Advances from customers

(5,208)

 

(58)

 

(5,266)

 

(242,411)

   

(242,411)

 

Sundry provisions

14,572

 

201

 

14,773

 

9,649

   

9,649

 

Other payables

102,098

 

11,055

 

113,153

 

142,201

     

142,201

                         

Cash from (used in) operations

2,301,706

 

(230)

 

2,301,476

 

1,843,632

     

1,843,632

                       
 

Interest paid

(785,178)

   

(785,178)

 

(365,807)

   

(365,807)

 

Income tax and social contribution paid

(44,024)

   

(44,024)

 

(21,352)

   

(21,352)

                       

Net cash generated (used in) by operating activities

1,472,504

 

(230)

 

1,472,274

 

1,456,473

   

1,456,473

                       

Proceeds from the sale of fixed assets

1,820

   

1,820

 

 

   

 

Proceeds from the sale of investments

387,036

   

387,036

 

387,036

   

387,036

Beginning cash of Quantiq and IQAG

 

 

9,985

 

9,985

 

 

   

 

Acquisitions of investments in subsidiaries and associates

(31)

 

 

 

(31)

 

(107,242)

   

(107,242)

Acquisitions to property, plant and equipment

(3,921,867)

 

(3,463)

 

(3,925,330)

 

(721,055)

   

(721,055)

Acquisitions of intangible assets

(12,425)

 

 

 

(12,425)

 

(11,927)

   

(11,927)

Held-for-maturity and available for sale financial investments

10,037

 

 

 

10,037

 

3,762

     

3,762

                       

Net cash generated (used in) investing activities

(3,535,430)

 

6,522

 

(3,528,908)

 

(449,426)

     

(449,426)

                       

Short-term and long-term debt

                   
 

Obtained borrowings

5,416,263

 

 

 

5,416,263

 

4,260,796

   

4,260,796

 

Payment of borrowings

(6,175,992)

 

(481)

 

(6,176,473)

 

(4,516,360)

   

(4,516,360)

Related parties

   

 

 

 

   

 

 

Obtained loans

   

 

 

325,880

   

325,880

 

Payment of loans

   

 

 

256,332

   

256,332

 

Net current transactions

3,316,211

   

3,316,211

 

(139,551)

   

(139,551)

Dividends paid

(33)

   

(33)

 

(33)

   

(33)

Non-controlling interests in Braskem Idesa

32,712

   

32,712

 

 

   

 

                       

Net cash provided (used in) by financing activities

2,589,161

 

(481)

 

2,588,680

 

187,064

     

187,064

                       

Exchange variation on cash of foreign subsidiaries

41,076

 

 

 

41,076

 

 

   

 

                       

Increase (decrease) in cash and cash equivalents

567,311

 

5,811

 

573,122

 

1,194,111

     

1,194,111

                         

Represented by

                     
 

Cash and cash equivalents at the beginning for the period

3,287,622

 

 

 

3,287,622

 

1,627,928

     

1,627,928

 

Cash and cash equivalents at the end for the period

3,854,933

 

5,811

 

3,860,744

 

2,822,039

     

2,822,039

                         

Increase (decrease) in cash and cash equivalents

567,311

 

5,811

 

573,122

 

1,194,111

 

 

 

1,194,111

 

 

16

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, unless otherwise stated

 

Statement of value added

 

   

 

 

 

 

 

 

 

 

 

 

Sep/2013

   

Consolidated

 

Parent Company

   

Published

 

(b) Effects

 

Revised

 

Published

 

(b) Effects

 

Revised

                         

Revenue

34,047,876

 

809,499

 

34,857,375

 

20,722,932

     

20,722,932

 

Sale of goods, products and services

34,144,835

 

875,652

 

35,020,487

 

20,760,430

   

20,760,430

 

Other income (expenses), net

(65,118)

 

(66,153)

 

(131,271)

 

(11,439)

   

(11,439)

 

Allowance for doubtful accounts

(31,841)

 

 

 

(31,841)

 

(26,059)

   

(26,059)

Inputs acquired from third parties

(28,717,840)

 

(561,138)

 

(29,278,978)

 

(17,345,262)

     

(17,345,262)

 

Cost of products, goods and services sold

(27,741,565)

 

(561,138)

 

(28,302,703)

 

(16,728,643)

   

(16,728,643)

 

Material, energy, outsourced services and others

(976,318)

 

 

 

(976,318)

 

(614,858)

   

(614,858)

 

Impairment of assets

43

 

 

 

43

 

(1,761)

   

(1,761)

Gross value added

5,330,036

 

248,361

 

5,578,397

 

3,377,670

     

3,377,670

                       

Depreciation, amortization and depletion

(1,511,544)

 

(5,611)

 

(1,517,155)

 

(958,986)

   

(958,986)

                       

Net value added produced by the entity

3,818,492

 

242,750

 

4,061,242

 

2,418,684

   

2,418,684

                         

Value added received in transfer

489,492

 

936

 

490,428

 

683,116

 

14,854

 

697,970

 

Results from equity investments

(1,701)

 

 

 

(1,701)

 

221,386

 

14,854

 

236,240

 

Financial income

490,938

 

936

 

491,874

 

461,474

 

 

 

461,474

 

Other

255

 

 

 

255

 

256

 

 

 

256

Total value added to distribute

4,307,984

 

243,686

 

4,551,670

 

3,101,800

 

14,854

 

3,116,654

                         

Personnel

604,572

 

 

 

604,572

 

378,268

     

378,268

 

Direct compensation

471,497

   

471,497

 

297,345

   

297,345

 

Benefits

98,315

   

98,315

 

53,460

   

53,460

 

FGTS (Government Severance Pay Fund)

34,760

   

34,760

 

27,463

   

27,463

                       

Taxes, fees and contributions

1,310,277

 

220,178

 

1,530,455

 

729,475

     

729,475

 

Federal

692,971

 

89,345

 

782,316

 

280,400

   

280,400

 

State

605,197

 

130,595

 

735,792

 

444,625

   

444,625

 

Municipal

12,109

 

238

 

12,347

 

4,450

   

4,450

                       

Remuneration on third parties' capital

1,900,738

 

8,654

 

1,909,392

 

1,508,456

     

1,508,456

 

Financial expenses (including exchange variation)

1,778,486

 

8,654

 

1,787,140

 

1,412,247

   

1,412,247

 

Rentals

122,252

 

 

 

122,252

 

96,209

   

96,209

                         

Remuneration on own capital

492,397

 

14,854

 

507,251

 

485,601

 

14,854

 

500,455

 

Profit for the period

485,601

 

14,854

 

500,455

 

485,601

 

14,854

 

500,455

 

Non-controlling interests in Braskem Idesa

6,796

 

 

 

6,796

 

 

 

 

 

 

Value added distributed

4,307,984

 

243,686

 

4,551,670

 

3,101,800

 

14,854

 

3,116,654

                         

 

 

17

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, unless otherwise stated

 

2.1.2        Consolidated and parent company quarterly information

 

The consolidated Quarterly Information was prepared and is being presented in accordance with the pronouncements CPC 21 (R1) and IAS 34 - Interim Financial Reporting, which establish the minimum content for interim financial statements.

 

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

 

2.2.                 Accounting policies

 

There were no changes in the accounting practices used in the preparation of the Quarterly Information in relation to those presented in the December 31, 2013 financial statements, except as presented in Note 2.2.1.

 

2.2.1      Deferred income tax and social contribution

 

Deferred income and social contribution tax assets and liabilities are stated at their net value in the balance sheet when there is a legal right to offset current income and social contribution tax assets and liabilities related to the same legal entity and tax authority.

 

2.2.2      Transaction costs with debt renegotiation

 

Costs incurred with debt renegotiation that meet the qualitative and quantitative criteria determined by the standards for reclassification as debt exchange, are deemed transaction costs and amortized through the maturity of the renegotiated debt, as described in Note 12 (a).

 

2.3.                 Consolidated quarterly information

 

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

 

18

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, unless otherwise stated

 

 

         

Total interest - %

         

Headquarters

       
         

(Country)

 

Sep/2014

 

Dec/2013

Direct and Indirect subsidiaries

             

Braskem America Finance Company ("Braskem America Finance")

   

USA

 

100.00

 

100.00

Braskem America, Inc. (“Braskem America”)

   

USA

 

100.00

 

100.00

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

   

Argentina

 

100.00

 

100.00

Braskem Austria

   

Austria

 

100.00

 

100.00

Braskem Austria Finance GmbH ("Braskem Austria Finance")

   

Austria

 

100.00

 

100.00

Braskem Chile Ltda. ("Braskem Chile")

   

Chile

 

100.00

 

100.00

Braskem Europe GmbH ("Braskem Alemanha")

   

Germany

 

100.00

 

100.00

Braskem Finance Limited (“Braskem Finance”)

   

Cayman Islands

 

100.00

 

100.00

Braskem Idesa

   

Mexico

 

75.00

 

75.00

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

   

Mexico

 

75.00

 

75.00

Braskem Importação

   

Brazil

 

100.00

 

100.00

Braskem Inc

   

Cayman Islands

 

100.00

 

100.00

Braskem México

   

Mexico

 

100.00

 

100.00

Braskem México Serviços

   

Mexico

 

100.00

 

100.00

Braskem Netherlands B.V (“Braskem Holanda”)

   

Netherlands

 

100.00

 

100.00

Braskem Participações

   

Brazil

 

100.00

 

100.00

Braskem Petroquímica Chile Ltda. (“Petroquímica Chile”)

   

Chile

 

100.00

 

100.00

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

   

Spain

 

100.00

 

100.00

Braskem Petroquímica Ltda ("Braskem Petroquímica")

   

Brazil

 

100.00

 

100.00

Braskem Qpar

   

Brazil

 

100.00

 

100.00

Common

   

British Virgin Islands

 

 

 

100.00

DAT

   

Brazil

 

 

 

100.00

IQAG

   

Brazil

 

100.00

 

100.00

Lantana Trading Co. Inc. (“Lantana”)

   

Bahamas

 

100.00

 

100.00

Norfolk Trading S.A. (“Norfolk”)

   

Uruguay

 

100.00

 

100.00

Politeno Empreendimentos Ltda. (“Politeno Empreendimentos”)

   

Brazil

 

100.00

 

100.00

Quantiq

   

Brazil

 

100.00

 

100.00

                 

Specific Purpose Entity ("SPE")

             

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

 

Brazil

 

100.00

 

100.00

 

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

 

       

Shareholders' equity

 

Profit (loss) for the period

   

Note

 

Sep/2014

 

Dec/2013

 

Sep/2014

 

Sep/2013

   

2.1.1(b)

             

Revised

Parent Company

   

7,502,378

 

7,593,110

 

802,782

 

500,455

 

Braskem shares owned by subsidiary Braskem Petroquímica

   

(48,892)

 

(48,892)

 

 

 

 

 

Non-controlling interest in Braskem Idesa

   

61,725

 

137,116

 

(52,296)

 

6,796

Consolidated

   

7,515,211

 

7,681,334

 

750,486

 

507,251

 

2.5.       New accounting standards

 

(i)                 Accounting standards that took effect in 2014

 

The following accounting standards have been in force since January 1, 2014 and had no impact on the Company’s financial statements:

 

•           IFRIC 21 – Levies; and

 

19

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, unless otherwise stated

 

•           IAS 39 - Novation of Derivatives and Continuation of Hedge Accounting - Amendments to IAS 39.

 

(ii)               Accounting standards that will take effect after 2014

 

The Company is analyzing the impacts of adoption of the standards issued by IASB in 2014 (still without any corresponding CPC), which will take effect after fiscal year 2014:

 

•           IAS 16 and IAS 38 (applicable from January 1, 2016) - Clarification of Acceptable Methods of Depreciation and Amortization - Amendments to IAS 16 and IAS 38;

•           IFRS 15 (applicable from January 1, 2017) – Revenue from Contracts with Customers; and

•           IFRS 9 (applicable from January 1, 2018) – Financial Instruments.

 

 

3.                       Cash and cash equivalents

 

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

 

     

Consolidated

     

Sep/2014

 

Dec/2013

         

 

Cash and banks (i)

 

601,179

 

987,824

Cash equivalents:

       
 

Domestic market

 

1,940,035

 

1,906,790

 

Foreign market (i)

 

1,181,190

 

1,441,245

Total

 

3,722,404

 

4,335,859

           
 

Parent Company

 

2,274,380

 

2,425,078

 

(i)         On September 30, 2014, it includes cash and banks of R$365,355 (R$656,427 on December 31, 2013) and cash equivalents of R$181,264 (R$153,448 on December 31, 2013) of the subsidiary Braskem Idesa, available for use in its project.

 

20

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, unless otherwise stated

 

4.                       Financial investments

 

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

 

     

Consolidated

     

Sep/2014

 

Dec/2013

Held-for-trading

       
 

Investments in FIM Sol

 

81,491

 

61,670

 

Investments in foreign currency

 

2,820

 

3,773

 

Shares

 

1,346

 

1,170

Held-to-maturity

       
 

Quotas of investment funds in credit rights

 

49,859

 

40,696

 

Time deposit investment

 

3

 

189

Total

 

135,519

 

107,498

           

In current assets

 

102,243

 

86,719

In non-current assets

 

33,276

 

20,779

Total

 

135,519

 

107,498

           

Parent Company

       
 

In current assets

 

102,239

 

86,535

 

In non-current assets

 

33,277

 

20,774

Total

 

135,516

 

107,309

 

 

21

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, unless otherwise stated

 

5.                       Trade accounts receivable

 

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

 

     

Consolidated

 

Parent Company

     

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

Customers

     

 

       
 

Domestic market

 

1,413,265

 

1,578,008

 

1,007,093

 

1,203,071

 

Foreign market

 

1,991,658

 

1,577,140

 

3,810,648

 

2,872,881

Allowance for doubtful accounts

 

(338,328)

 

(282,753)

 

(254,293)

 

(200,794)

Total

 

3,066,595

 

2,872,395

 

4,563,448

 

3,875,158

                   

In current assets

 

3,048,781

 

2,810,520

 

4,551,460

 

3,814,830

In non-current assets

 

17,814

 

61,875

 

11,988

 

60,328

Total

 

3,066,595

 

2,872,395

 

4,563,448

 

3,875,158

 

6.                       Inventories

 

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

 

     

Consolidated

 

Parent company

     

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

         

 

       

Finished goods

 

3,436,797

 

3,429,979

 

1,800,255

 

1,717,416

Raw materials, production inputs and packaging

 

1,110,962

 

1,113,272

 

790,610

 

851,448

Maintenance materials

 

240,250

 

230,822

 

124,783

 

122,848

Advances to suppliers

 

236,268

 

236,672

 

193,855

 

190,931

Imports in transit and other

 

135,603

 

139,562

 

114,373

 

82,771

Total

 

5,159,880

 

5,150,307

 

3,023,876

 

2,965,414

                   

In current assets

 

5,110,534

 

5,033,593

 

2,974,530

 

2,848,700

In non-current assets

 

49,346

 

116,714

 

49,346

 

116,714

Total

 

5,159,880

 

5,150,307

 

3,023,876

 

2,965,414

 

22

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

7.                       Related parties

 

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

 

(a)               Consolidated

 

   

Balances at September 30, 2014

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

Liabilities

   

 

 

 

 

 

 

 

 

Current

 

Non-current

 

Current

   

Trade accounts receivable

 

Related parties

 

Other

 

Total

 

Related parties

 

Other

 

Total

 

Trade payables

       

Receivable notes

 

Other receivable

       

 

Loan agreements

 

Other receivable

 

 

 

 

 

 
                     

 

 

 

 

 

 

 

 

 

 

Associated companies

 

Borealis Brasil S.A. ("Borealis")

 

2,944

 

187

        

3,131

           
   

2,944

 

187

       

3,131

 

         
                   

 

 

 

 

 

 

 

 

 

 

 

Related companies

                                       

Odebrecht and subsidiaries

 

4,116

 

 

 

50

 

93,811

(i)

97,977

   

49,346

(i)

49,346

 

60,300

Petrobras and subsidiaries

 

33,574

 

9,925

 

54,435

 

38,189

(i)

136,123

 

70,943

 

66,302

 

   

 

137,245

 

1,273,207

   

37,690

 

9,925

 

54,485

 

132,000

 

234,100

 

70,943

 

66,302

 

49,346

 

186,591

 

1,333,507

                   

 

 

 

 

 

 

 

 

 

 

 
                   

 

 

 

 

 

 

 

 

 

 

 

Total

 

40,634

 

10,112

 

54,485

 

132,000

 

237,231

 

70,943

 

66,302

 

49,346

 

186,591

 

1,333,507


(i)
         Amount in “inventory – advances to suppliers” (Note 6)

 

 

Income statement transactions from January to September 30, 2014

       

Purchases of

     

Cost of

       

raw materials,

 

Financial

 

production/general

   

Sales

 

services and

 

income

 

and administrative

   

of products

 

utilities

 

(expenses)

 

expenses

                 

Jointly-controlled investment

               

RPR

 

8,934

 

34,078

     
   

8,934

 

34,078

     
           

Associated companies

         

Borealis

 

148,790

 

  

   
   

148,790

 

  

   
           

Related companies

               

Odebrecht and subsidiaries

 

29,455

 

2,411,993

 

(24,712)

 

Petrobras and subsidiaries

 

1,118,915

 

13,886,799

 

3,596

   
   

1,148,370

 

16,298,792

 

(21,116)

 

  

                 

Post employment benefit plan

               

Odebrecht Previdência Privada ("Odeprev")

 

  

 

  

 

  

 

15,616

   

  

 

  

 

  

 

15,616

                 
                 

Total

 

1,306,094

 

16,332,870

 

(21,116)

 

15,616

 

23

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

   

 

Balances at December 31, 2013

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

Liabilities

   

 

 

 

 

 

 

 

 

Current

 

Non-current

 

Current

   

Trade accounts receivable

 

Related parties

 

Other

 

Total

 

Related parties

 

Other

 

Total

 

Trade payables

       

Receivable notes

 

Other receivable

       

 

Loan agreements

 

Other receivable

 

 

 

 

 

 
                     

 

 

 

 

 

 

 

 

 

 

Jointly-controlled investment

                                       

RPR

         

150

(i)

150

           

3,106

           

150

 

150

 

       

 

3,106

                   

 

 

 

 

 

 

 

 

 

 

 

Associated companies

                 

 

 

 

 

 

 

 

 

 

 

 

Borealis

 

11,368

 

187

       

11,555

           
   

11,368

 

187

       

11,555

 

         
                   

 

 

 

 

 

 

 

 

 

 

 

Related companies

                                       

Odebrecht and subsidiaries

 

440

 

 

 

78,068

 

37,436

(ii)

115,944

   

782,565

(iii)

782,565

 

533,498

Petrobras and subsidiaries

 

99,018

 

9,925

 

36,307

 

42,013

(ii)

187,263

 

67,348

 

66,301

 

    

 

133,649

 

1,833,040

   

99,458

 

9,925

 

114,375

 

79,449

 

303,207

 

67,348

 

66,301

 

782,565

 

916,214

 

2,366,538

                   

 

 

 

 

 

 

 

 

 

 

 
                   

 

 

 

 

 

 

 

 

 

 

 

Total

 

110,826

 

10,112

 

114,375

 

79,599

 

314,912

 

67,348

 

66,301

 

782,565

 

916,214

 

2,369,644

 

(i)    Amounts in “dividends and interest on capital”.

(ii)   Amount in “inventory – advance to suppliers” (Note 6)

(iii) Amount of R$665,851 under “Property, plant and equipment” related to ongoing construction works, and R$116,714 under “inventory – advance to suppliers” (Note 6).

 

 

 

 

Income statement transactions from January to September 30, 2013

       

Purchases of

     

Cost of

       

raw materials,

 

Financial

 

production/general

   

Sales

 

services and

 

income

 

and administrative

   

of products

 

utilities

 

(expenses)

 

expenses

                 

Jointly-controlled investment

               

RPR

 

13,886

 

21,908

     

-

   

13,886

 

21,908

     

-

                 

Associated companies

               

Borealis

 

232,489

       

-

   

232,489

       

-

                 

Related companies

               

Odebrecht and subsidiaries

 

18,593

 

161,760

 

 

 

Petrobras and subsidiaries

 

909,028

 

11,563,130

 

3,355

   
   

927,621

 

11,724,890

 

3,355

   
                 

Post employment benefit plan

               

Odeprev

       

  

 

13,282

         

  

 

13,282

                 
                 

Total

 

1,173,996

 

11,746,798

 

3,355

 

13,282

 

 

24

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

(b)               Parent Company

 

   

 

Balances at September 30, 2014

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

   

 

 

 

 

 

 

 

 

Current

 

Non-current

   

Trade accounts receivable

 

Related Parties

 

Other

 

Total

 

Related Parties

 

Other

 

Total

       

Receivable notes

 

Other receivable

         

Current accounts

 

Loan agreements

 

Other receivable

 

 

   
                                         

Subsidiaries

                                       

Braskem America

 

21,198

   

6,099

   

27,297

         

Braskem Argentina

 

73,298

       

73,298

         

Braskem Chile

 

17,257

       

17,257

         

Braskem Holanda

 

310,833

   

9

   

310,842

         

Braskem Idesa

 

54,991

 

2,715

 

36

   

57,742

         

Braskem Inc

 

2,415,988

   

34

   

2,416,022

   

9,846

     

9,846

Braskem Petroquímica

 

32,443

   

137

 

66,300

(i)

98,880

         

Braskem Qpar

 

18,031

   

320

   

18,351

         

Braskem México

 

5,140

   

5,142

   

10,282

         

Brskem Idesa Serviços

 

2,240

   

2,470

   

4,710

         

Quantiq

 

 

   

18

 

12,908

(i)

12,926

         

Other

 

182

     

171

 

-

 

353

 

1,862

 

72

         

1,934

   

2,951,601

 

2,715

 

14,436

 

79,208

 

3,047,960

 

1,862

 

9,918

         

11,780

                                         

Associated companies

                                       

Borealis

 

2,581

 

187

       

2,768

           
   

2,581

 

187

       

2,768

           
                                         

Related companies

                                       

Odebrecht and subsidiaries

 

3,975

 

 

 

54

 

93,811

(ii)

97,840

   

 

 

 

 

49,346

(ii)

49,346

Petrobras and subsidiaries

 

30,977

 

9,925

 

24,811

 

39,063

(ii)

104,776

     

70,943

 

12,989

 

  

 

83,932

   

34,952

 

9,925

 

24,865

 

132,874

 

202,616

     

70,943

 

12,989

 

49,346

 

133,278

                                         

SPE

                           

FIM Sol

       

1,592,628

(iii)

1,592,628

           
         

1,592,628

 

1,592,628

           
                                         
                                         

Total

 

2,989,134

 

12,827

 

39,301

 

1,804,710

 

4,845,972

 

1,862

 

80,861

 

12,989

 

49,346

 

145,058

 

(i)              Amounts in “dividends and interest on capital”

(ii)            Amount in “inventory – advance to suppliers” (Note 6)

(iii)           Amounts in “cash and cash equivalents”: R$1,511,137 and in “financial investments": R$81,491.

 

   

Balances at September 30, 2014

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

   

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

Non-Current

   

Trade payables

 

Accounts payable to related parties

 

Total

 

Accounts payable to related parties

 

Total

     

Advance to export

 

Other payable

     

Advance to export

 

Current accounts

 

Payable notes

   
         

 

                   

Subsidiaries

         

 

                   

Braskem America

 

3,197

 

4,973

 

3,183

 

11,353

 

693,633

     

693,633

Braskem Austria

   

53,510

 

 

 

53,510

 

343,140

     

343,140

Braskem Holanda

   

215,781

 

 

 

215,781

 

7,713,451

     

7,713,451

Braskem Inc

 

4,654,542

   

960

 

4,655,502

 

 

   

103,367

 

103,367

Braskem Petroquímica

 

17,142

   

 

 

17,142

   

240,464

   

240,464

Braskem Qpar

 

9,320

   

37

 

9,357

   

874,002

   

874,002

Quantiq

 

33

     

33

   

49,630

   

49,630

IQAG

           

3,867

   

3,867

Other

                   

104

 

1,447

 

1,551

   

4,684,234

 

274,264

 

4,180

 

4,962,678

 

8,750,224

 

1,168,067

 

104,814

 

10,023,105

                                 
                                 

Related companies

 

 

       

Odebrecht and subsidiaries

 

39,108

   

39,108

 

Petrobras and subsidiaries

 

827,659

       

827,659

         
   

866,767

       

866,767

         
                                 

Total

 

5,551,001

 

274,264

 

4,180

 

5,829,445

 

8,750,224

 

1,168,067

 

104,814

 

10,023,105

 

25

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

 

 

Income statement transactions from January to September 30, 2014

       

Purchases of

     

Cost of

       

raw materials,

 

Financial

 

production/general

   

Sales

 

services and

 

income

 

and administrative

   

of products

 

utilities

 

(expenses)

 

expenses

Subsidiaries

               

Braskem America

 

6,127

   

(51,363)

 

Braskem Argentina

 

167,880

   

358

Braskem Austria

 

 

   

(25,869)

Braskem Chile

 

26,529

   

428

Braskem Holanda

 

380,983

   

(777,380)

Braskem Idesa

 

65,125

   

2,306

Braskem Inc

 

463,299

 

2,679,041

 

80,872

Braskem Petroquímica

 

534,998

 

241,643

 

Braskem Qpar

 

213,631

 

338,755

 

Quantiq

 

83,434

 

17,011

   
   

1,942,006

 

3,276,450

 

(770,648)

   
               

Jointly-controlled investment

             

RPR

 

8,808

 

549

     
   

8,808

 

549

     
                 

Associated companies

               

Borealis

 

86,951

         
   

86,951

         
                 

Related companies

             

Odebrecht and subsidiaries

 

29,452

 

219,128

 

 

 

Petrobras and subsidiaries

 

672,586

 

9,506,646

 

3,596

   
   

702,038

 

9,725,774

 

3,596

   
                 

Post-employment benefit plan

               

Odeprev

         

11,233

           

11,233

                 
                 

Total

 

2,739,803

 

13,002,773

 

(767,052)

 

11,233

 

26

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

   

Balances at December 31, 2013

   

Assets

   

 

 

 

 

 

 

 

 

Current

 

Non-current

   

Trade accounts receivable

 

Related Parties

 

Other

 

Total

 

Related Parties

 

Other

 

Total

       

Receivable notes

 

Other receivable

         

Current accounts

 

Loan agreements

 

Other receivable

       
                                         

Subsidiaries

                                       

Braskem America

 

47,985

   

39,287

   

87,272

       

Braskem Argentina

 

53,415

       

53,415

       

Braskem Chile

 

12,613

       

12,613

       

Braskem Holanda

 

265,132

       

265,132

       

Braskem Idesa

 

23,794

 

2,742

 

5,577

   

32,113

       

Braskem Inc

 

1,759,572

   

33

   

1,759,605

   

9,104

 

9,104

Braskem Petroquímica

 

39,332

   

71

 

66,300

(i)

105,703

     

 

Braskem Qpar

 

28,905

   

23,342

 

 

 

52,247

 

313,417

   

313,417

Quantiq

 

 

   

596

 

11,580

(i)

12,176

 

 

   

 

Other

 

2,021

 

263

 

2,103

 

   

 

4,387

 

1,742

 

67

     

1,809

   

2,232,769

 

3,005

 

71,009

 

77,880

 

2,384,663

 

315,159

 

9,171

     

324,330

                                         

Jointly-controlled investment

                                       

RPR

           

151

(i)

151

   
             

151

 

151

   
                     

Associated companies

                   

Borealis

 

11,368

 

187

     

 

 

11,555

           
   

11,368

 

187

     

 

 

11,555

           
                                         

Related companies

                                       

Odebrecht and subsidiaries

 

3,651

 

 

 

 

 

35,473

(ii)

39,124

   

 

 

 

 

136,714

(iv)

136,714

Petrobras and subsidiaries

 

99,018

 

9,925

 

16,047

 

28,233

(ii)

153,223

   

67,348

 

12,990

 

 

 

80,338

   

102,669

 

9,925

 

16,047

 

63,706

 

192,347

   

67,348

 

12,990

 

136,714

 

217,052

                                         

SPE

                                       

FIM Sol

         

1,396,323

(iii)

1,396,323

           
           

1,396,323

 

1,396,323

           
                                         
                                         

Total

 

2,346,806

 

13,117

 

87,056

 

1,538,060

 

3,985,039

 

315,159

 

76,519

 

12,990

 

136,714

 

541,382

 

(i)              Amounts in “dividends and interest on capital”

(ii)            Amount in “inventory – advance to suppliers” (Note 6)

(iii)           Amounts in “cash and cash equivalents”: R$1,334,653 and in “financial investments": R$61,670

(iv)           Amount of R$20,000 under “Property, plant and equipment” related to ongoing construction works and R$116,714 under “inventory – advance to suppliers” (Note 6)

 

   

 

Balances at December 31, 2013

   

 

 

 

 

 

 

 

 

 

 

Liabilities

   

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

Non-Current

   

Trade payables

 

Borrowings

 

Accounts payable to related parties

 

Total

 

Borrowings

 

Accounts payable to related parties

 

Total

   

 

     

Advance to export

 

Other payable

         

Advance to export

 

Current Accounts

 

Notes payable

   
                                         

Subsidiaries

                                       

Braskem America

 

3,018

   

34,064

 

3,170

 

40,252

   

662,956

     

662,956

Braskem Austria

     

48,036

   

48,036

   

351,390

     

351,390

Braskem Holanda

     

41,090

   

41,090

   

3,874,252

     

3,874,252

Braskem Importação

         

 

     

101

   

101

Braskem Inc

 

3,863,320

 

248,544

   

917

 

4,112,781

 

3,720,604

     

98,795

 

3,819,399

Braskem Participações

 

-

 

 

   

 

 

 

       

1,448

 

1,448

Braskem Petroquímica

 

5,625

     

6

 

5,631

     

138,742

   

138,742

Braskem Qpar

 

3,692

     

11

 

3,703

     

 

   

 

Quantiq

 

327

       

327

     

16,782

   

16,782

IQAG

               

4,270

   

4,270

Politeno Empreendimentos

                             

7

     

7

   

3,875,982

 

248,544

 

123,190

 

4,104

 

4,251,820

 

3,720,604

 

4,888,598

 

159,902

 

100,243

 

8,869,347

                                         

Jointly-controlled investment

                                       

RPR

 

256

         

256

           
   

256

         

256

           
                               

Related companies

 

 

   

 

 

Odebrecht and subsidiaries

 

61,631

   

335

 

61,966

 

Petrobras and subsidiaries

 

1,572,473

       

   

 

1,572,473

           
   

1,634,104

       

335

 

1,634,439

           
                                         

Total

 

5,510,342

 

248,544

 

123,190

 

4,439

 

5,886,515

 

3,720,604

 

4,888,598

 

159,902

 

100,243

 

8,869,347

 

27


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

 

 

Income statement transactions from January to September 30, 2013

       

Purchases of

     

Cost of

       

raw materials,

 

Financial

 

production/general

   

Sales

 

services and

 

income

 

and administrative

   

of products

 

utilities

 

(expenses)

 

expenses

Subsidiaries

               

Braskem America

 

8,001

 

(86,971)

 

Braskem Argentina

 

162,623

 

9,085

 

Braskem Austria

 

 

 

(53,989)

 

Braskem Chile

 

21,832

 

1,003

 

Braskem Holanda

 

299,061

 

(366,525)

 

Braskem Idesa

 

44,017

 

48,021

 

Braskem Inc

 

1,569,499

1,317,108

 

(736,693)

 

Braskem Petroquímica

 

360,024

167,762

 

 

 

Braskem Qpar

 

142,035

234,863

 

 

 

Quantiq

 

105,949

1,035

 

    

   
   

2,713,041

1,720,768

 

(1,186,069)

   
               

Jointly-controlled investment

             

RPR

 

13,533

322

     

   

   

13,533

 

322

       
               

Associated companies

           

Borealis

 

218,962

 

  

       
   

218,962

 

  

       
               

Related companies

             

Odebrecht and subsidiaries

 

18,593

 

177,683

 

 

 

Petrobras and subsidiaries

 

718,383

 

8,051,170

 

3,355

   
   

736,976

 

8,228,853

 

3,355

   
                 

Post employment benefit plan

               

Odeprev

         

10,347

           

10,347

                 
                 

Total

 

3,682,512

 

9,949,943

 

(1,182,714)

 

10,347

 

 

28

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

(c)               Key management personnel

 

   

Parent company and Consolidated

Non-current liabilities

 

Sep/2014

 

Dec/2013

         

Long-term incentives

(i)

  

 

2,333

Total

 

  

 

2,333

         
     
   

Parent company and Consolidated

Income statement transactions

 

Sep/2014

 

Sep/2013

Remuneration

       

Short-term benefits to employees and managers

 

22,611

 

23,432

Post-employment benefit

 

206

 

140

Long-term incentives

 

560

 

51

Total

 

23,377

 

23,623

 

(i)       In a meeting held on May 7, 2014, the Board of Directors approved the termination of the long-term incentive plan. The plan had been created in September 2005 and was not based on the Company’s shares. Through this plan, members of strategic programs could acquire securities issued by the Company called “Certificates of Investment Units”. These securities did not entitle their holder to the status of Braskem shareholder or to any rights or privileges inherent to such status, especially voting and other political rights. The amount paid to terminate the plan was R$14,002.

 

 

8.                       Taxes recoverable

 

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

 

     

Consolidated

 

Parent company

     

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

         

 

       

Parent Company and subsidiaries in Brazil

               
 

Industrialized product Tax (IPI)

34,599

 

28,701

 

28,202

 

26,307

 

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

453,069

 

738,282

 

293,544

 

410,004

 

ICMS - credits from PP&E

137,610

 

123,354

 

97,148

 

93,018

 

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

719,329

 

719,448

 

700,722

 

650,355

 

PIS and COFINS - credits from PP&E

246,882

 

269,006

 

165,274

 

134,161

 

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

92,575

 

88,339

 

69,068

 

65,801

 

IR and CSL

635,361

 

542,686

 

447,325

 

395,214

 

REINTEGRA program

198,790

 

267,049

 

194,153

 

232,507

 

Other

116,499

 

180,172

 

70,639

 

139,242

   

 

 

Foreign subsidiaries

 

 
 

Value-added tax

(i)

954,417

 

563,650

     
 

Income tax

9,195

 

2,516

     

Total

3,598,326

 

3,523,203

 

2,066,075

 

2,146,609

                 

Current assets

2,581,241

 

2,237,213

 

1,272,096

 

1,246,858

Non-current assets

1,017,085

 

1,285,990

 

793,979

 

899,751

Total

3,598,326

 

3,523,203

 

2,066,075

 

2,146,609

 

(i)       Sun of R$29,371, resulting from the sales made by Braskem Alemanha to other countries and R$925,046, resulting from the acquisition of machinery and equipment of the Ethylene XXI project. The Management expects these credits to be received in the short term based on the laws of the countries that are involved.

 

29


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

9.                       Investments

 

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

 

(a)                    Information on investments

 

         

Interest in total capital

 

Adjusted net profit (loss)

 

Adjusted

         

total (%) - Sep/2014

 

for the period

 

equity

     

Note

 

Direct

 

Direct and Indirect

 

Sep/2014

 

Sep/2013

 

Sep/2014

 

Dec/2013

     

2.1.1(b)

             

Revised

     

 

Subsidiaries

                       
 

Braskem Alemanha

   

5.66

 

100.00

38,321

(34,616)

1,137,572

1,056,093

 

Braskem America

   

 

 

100.00

80,866

11,329

1,069,051

940,124

 

Braskem America Finance

   

 

 

100.00

117

72

1,664

1,448

 

Braskem Argentina

   

96.77

100.00

6,769

169

18,147

11,379

 

Braskem Austria

 

 

100.00

100.00

(2,116)

(346)

(6,058)

(4,097)

 

Braskem Austria Finance

   

 

100.00

(24)

 

3

25

 

Braskem Chile

   

99.02

100.00

(144)

48

1,719

1,863

 

Braskem Espanha

   

 

100.00

 

 

(9)

(9)

 

Braskem Holanda

   

100.00

100.00

15,949

(3,195)

1,398,559

1,333,390

 

Braskem Finance

   

100.00

100.00

(73,811)

(10,224)

(218,369)

(144,558)

 

Braskem Idesa

   

75.00

75.00

(209,183)

23,507

246,904

548,465

 

Braskem Idesa Serviços

   

 

75.00

1,081

788

5,483

5,138

 

Braskem Importação

   

0.04

100.00

2

(1)

203

201

 

Braskem Inc.

   

100.00

100.00

316,371

(99,240)

469,393

153,021

 

Braskem México

   

99.97

100.00

31,720

1,557

314,938

271,654

 

Braskem México Serviços

(i)

   

 

100.00

167

 

1,625

 

 

Braskem Participações

   

100.00

100.00

(18)

1,518

(576)

(558)

 

Braskem Petroquímica

   

100.00

100.00

171,172

45,285

1,819,017

1,647,845

 

Braskem Qpar

   

98.61

100.00

416,278

(105,614)

6,017,356

5,601,077

 

Common

(ii)

     

 

 

699

 

 

(12)

 

DAT

(iii)

     

 

 

 

 

 

 

 

 

37,681

 

IQAG

   

0.12

 

100.00

 

3,763

 

2,333

 

8,448

 

7,184

 

Lantana

     

100.00

 

(28)

 

(44)

 

(656)

 

(592)

 

Norfolk

(iv)

     

100.00

 

(411)

 

7,284

 

(433)

 

(103)

 

Petroquímica Chile

   

97.96

 

100.00

 

1,252

 

(962)

 

6,251

 

4,999

 

Politeno Empreendimentos

   

99.98

 

100.00

 

(5)

 

(6)

 

593

 

598

 

Quantiq

   

99.90

 

100.00

 

19,076

 

14,854

 

261,332

 

243,584

 

Riopol

(v)

     

 

   

246,472

   

 

           

 

           

Jointly-controlled investment

 

     

 

   

 

   

 

 

RPR

 

   

33.20

 

33.20

 

(4,576)

 

6,483

 

120,404

 

124,980

 

OCE

(vi)

   

20.00

 

20.00

 

295

 

 

 

625

 

689

 

Propilsur

   

49.00

 

49.00

 

(88)

 

(2,433)

 

111,561

 

109,300

                             

Associates

   

 

 

 

 

 

 

 

 

 

 

 

 

Borealis

   

20.00

 

20.00

 

4,345

 

5,492

 

171,533

 

166,746

 

Companhia de Desenvolvimento

   

 

                   
 

Rio Verde ("Codeverde")

   

35.97

 

35.97

 

(596)

 

(406)

 

46,342

 

46,342

 

(i)              Company incorporated on November 21, 2013.

(ii)            Company dissolved in September 2014.

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

(iv)           Company in process of dissolution.

(v)            Company merged into Braskem Qpar in September 2013.

(vi)           Shares acquired in July 2013.

30

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

(b)                    Changes in investments – parent company

 

           

Dividends

 

Equity in results of investees

         

Equity

 

Currency

   
   

Balance at

 

Capital

 

and interest

 

Effect

 

Adjustment of

 

Goodwill

 

write-off

 

valuation

 

translation

 

Balance at

   

Dec/2013

 

increase

 

on equity

 

of results

 

unrealized profit

 

amortization

 

by sale

 

adjustments

 

adjustments

 

Sep/2014

Subsidiaries and jointly-controlled investment

 

 

                                   
                                         

Domestic subsidiaries

                                       

Braskem Petroquímica

 

1,502,856

 

 

   

171,172

 

83

 

(2,577)

     

1,671,534

Braskem Qpar

 

6,383,358

     

410,661

 

(3,567)

 

(62,902)

     

6,727,550

DAT

 

37,681

     

(19)

     

(37,662)

   

 

Politeno Empreendimentos

 

598

     

(5)

         

593

Quantiq

 

247,388

   

(1,269)

 

19,076

 

(1,838)

       

263,357

RPR

 

41,500

   

 

 

(1,519)

         

39,981

OCE

 

138

     

(3)

 

(10)

                   

125

   

8,213,519

   

(1,272)

 

599,356

 

(5,322)

 

(65,479)

 

(37,662)

   

8,703,140

                                       

Foreign subsidiaries

                                     

Braskem Alemanha

 

59,548

     

2,169

 

231

   

(4)

 

2,448

 

64,392

Braskem Argentina

 

7,507

     

6,769

 

3,267

       

17,543

Braskem Chile

 

1,863

     

(144)

 

 

       

1,719

Braskem Holanda

 

1,333,141

     

15,949

 

249

     

49,221

 

1,398,560

Braskem Idesa

 

410,942

     

(156,887)

 

121

   

(74,718)

 

5,433

 

184,891

Braskem Inc.

 

142,849

 

 

   

316,371

 

7,032

     

 

 

466,252

Braskem México

 

271,654

 

4,709

   

31,719

 

 

     

6,856

 

314,938

Petroquímica Chile

 

4,999

 

  

     

1,252

 

(962)

           

  

 

5,289

   

2,232,503

 

4,709

   

217,198

 

9,938

   

(74,722)

 

63,958

 

2,453,584

                                         

Total subsidiaries and jointly-controlled investment

 

10,446,022

 

4,709

 

(1,272)

 

816,554

 

4,616

 

(65,479)

 

(37,662)

 

(74,722)

 

63,958

 

11,156,724

                                         

Associate

                                       

Borealis

 

33,349

       

957

             

34,306

Total associate

 

33,349

       

957

             

34,306

                                         

Total subsidiaries, jointly-controlled investment

                                       

and associates

 

10,479,371

 

4,709

 

(1,272)

 

817,511

 

4,616

 

(65,479)

 

(37,662)

 

(74,722)

 

63,958

 

11,191,030

                                         

 

31

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

(c)                    Equity accounting results - breakdown

 

       

 

 

Consolidated

 

 

 

Parent company

   

Nota

 

Sep/2014

 

Sep/2013

 

Sep/2014

 

Sep/2013

   

2.1.1(b)

               

Equity in the results

     

(666)

 

(1,701)

 

822,127

 

327,057

Amortization of fair value adjustment

     

 

 

 

 

(65,479)

(i)

(79,830)

Provision for losses on investments

     

 

 

 

 

(75,944)

 

(11,036)

Other

     

983

 

 

 

1,041

 

49

       

317

 

(1,701)

 

681,745

 

236,240

                     

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

 

·      R$62,902 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$13,289; “cost of sales” of R$68,959; “general and administrative expenses” of R$68 and “financial results” of R$12,990. The effect of deferred income tax and social contribution was R$32,404.

 

·      R$2,577 related to the amortization of fair value adjustments on property, plant and equipment of the subsidiary Braskem Petroquímica.

 

10.                   Property, plant and equipment

 

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

 

     

Consolidated

     

 

 

 

 

Sep/2014

 

 

 

 

 

Dec/2013

         

Accumulated

         

Accumulated

   
         

depreciation/

         

depreciation/

   
     

Cost

 

depletion

 

Net

 

Cost

 

depletion

 

Net

                           

Land

 

432,515

 

 

 

432,515

 

428,908

 

 

 

428,908

Buildings and improvements

 

1,853,322

 

(833,058)

 

1,020,264

 

1,830,245

 

(783,084)

 

1,047,161

Machinery, equipment and installations

 

26,265,116

 

(12,336,598)

 

13,928,518

 

25,671,115

 

(11,044,102)

 

14,627,013

Projects in progress

 

11,968,193

 

 

 

11,968,193

 

8,832,906

 

 

 

8,832,906

Other

 

1,009,378

 

(516,058)

 

493,320

 

936,228

 

(458,668)

 

477,560

Total

 

41,528,524

 

(13,685,714)

 

27,842,810

 

37,699,402

 

(12,285,854)

 

25,413,548

 

Impairment test for property, plant and equipment

 

There were no significant events or circumstances in the period ended September 30, 2014 that indicate the need for impairment testing on the property, plant and equipment.

 

 

32

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

11.                   Intangible assets

 

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

 

     

Consolidated

     

 

 

 

 

Sep/2014

 

Dec/2013

         

Accumulated

         

Accumulated

   
     

Cost

 

amortization

 

Net

 

Cost

 

amortization

 

Net

                           

Goodwill based on future profitability

 

3,187,722

 

(1,128,804)

 

2,058,918

 

3,187,722

 

(1,128,804)

 

2,058,918

Trademarks and patents

 

212,544

 

(89,175)

 

123,369

 

208,574

 

(82,176)

 

126,398

Software and use rights

 

491,768

 

(286,017)

 

205,751

 

473,560

 

(244,924)

 

228,636

Contracts with customers and suppliers

 

729,138

 

(272,811)

 

456,327

 

712,499

 

(213,821)

 

498,678

Total

 

4,621,172

 

(1,776,807)

 

2,844,365

 

4,582,355

 

(1,669,725)

 

2,912,630

                           

 

Impairment of intangible assets with definite and indefinite useful life

 

There were no significant events or circumstances in the period ended September 30, 2014 that indicated the need for updating the impairment testing of intangible assets with indefinite useful life made in October 2013, or that indicated the need to perform an impairment testing of intangible assets with definite useful life.

 

12.                   Borrowings

 

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

 

     

Annual financial charges

 

 

 

Consolidated

         

Average interest (unless otherwise stated)

       
     

Monetary restatement

   

Sep/2014

 

Dec/2013

Foreign currency

             

 

 

Bonds and Medium term notes (MTN)

 

Note 12 (a)

 

Note 12 (a)

 

10,898,025

 

10,432,526

 

Advances on exchange contracts

 

US dollar exchange variation

 

0.88%

 

 

 

117,132

 

Export prepayment

 

Note 12 (b)

 

Note 12 (b)

 

420,762

 

540,744

 

BNDES

 

Note 12 (c)

 

Note 12 (c)

 

393,009

 

453,065

 

Export credit notes

 

Note 12 (d)

 

Note 12 (d)

 

885,213

 

843,060

 

Working capital

 

US dollar exchange variation

 

1.59% above Libor

 

583,218

 

633,632

 

Other

 

US dollar exchange variation

 

4.00% above Libor

 

 

 

1,268

 

Transactions costs

         

(264,763)

 

(81,375)

                   

Local currency

               
 

Export credit notes

 

Note 12 (d)

 

Note 12 (d)

 

2,663,690

 

2,528,077

 

BNDES

 

Note 12 (c)

 

Note 12 (c)

 

2,830,523

 

2,464,987

 

BNB/ FINAME/ FINEP/ FUNDES

     

6.41%

 

586,988

 

658,372

 

BNB/ FINAME/ FINEP/ FUNDES

 

TJLP

 

0.48%

 

10,396

 

16,093

 

Fundo de Desenvolvimento do Nordeste (FDNE)

     

6.50%

 

50,285

 

 

 

Other

 

CDI

 

0.04%

 

29,131

 

 

 

Transactions costs

         

(14,920)

 

(5,090)

Total

         

19,071,557

 

18,602,491

                   

Current liabilities

         

1,308,737

 

1,248,804

Non-current liabilities

         

17,762,820

 

17,353,687

Total

         

19,071,557

 

18,602,491

 

33

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

 

     

 

 

Parent company

     

Sep/2014

 

Dec/2013

Foreign currency

       
 

Current liabilities

 

1,146,914

 

735,512

 

Non-current liabilities

 

2,189,421

 

6,940,002

     

3,336,335

 

7,675,514

Local currency

     

 

 

Current liabilities

 

720,488

 

547,534

 

Non-current liabilities

 

5,166,342

 

4,781,412

     

5,886,830

 

5,328,946

           

Current liabilities

 

1,867,402

 

1,283,046

Non-current liabilities

 

7,355,763

 

11,721,414

Total

 

9,223,165

 

13,004,460

 

 

(a)                    Bonds and MTN

 

     

Issue amount

     

Interest

 

Consolidated

Issue date

 

 

(US$ in thousands)

 

Maturity

 

(% per year)

 

Sep/2014

 

Dec/2013

July 1997

   

250,000

 

June 2015

 

9.38

 

144,386

 

152,328

January 2004

   

250,000

 

January 2014

 

11.75

 

 

 

178,897

September 2006

(i)

 

275,000

 

January 2017

 

8.00

 

157,845

 

305,006

June 2008

(i)

 

500,000

 

June 2018

 

7.25

 

365,830

 

1,000,375

May 2010

(i)

 

400,000

 

May 2020

 

7.00

 

120,106

 

940,780

May 2010

   

350,000

 

May 2020

 

7.00

 

881,703

 

828,360

October 2010

   

450,000

 

no maturity date

 

7.38

 

1,122,382

 

1,072,742

April 2011

   

750,000

 

April 2021

 

5.75

 

1,880,407

 

1,772,070

July 2011

   

500,000

 

July 2041

 

7.13

 

1,241,993

 

1,207,927

February 2012

   

250,000

 

April 2021

 

5.75

 

628,899

 

592,666

February 2012

   

250,000

 

no maturity date

 

7.38

 

623,545

 

595,968

May 2012

   

500,000

 

May 2022

 

5.38

 

1,252,580

 

1,181,443

July 2012

   

250,000

 

July 2041

 

7.13

 

620,997

 

603,964

February 2014

(i)

 

500,000

 

February 2024

 

6.45

 

1,238,235

 

May 2014

(i)

 

250,000

 

February 2024

 

6.45

 

619,117

 

 

Total

   

5,725,000

         

10,898,025

 

10,432,526

                       

(i)       The Bonds issued in February and May 2014 were primarily to refinance the Bonds issued in September 2006, June 2008 and May 2010. The issues in 2014 were considered as refinancing of previous debt in accordance with CPC 38 (IFRS 9), and hence all expenses involved in structuring the operations, including premiums paid to holders of the refinanced bonds, were deemed transaction costs.

 

 

(b)                    Export prepayments (“EPP”)

 

     

Initial amount

               
     

of the transaction

         

Consolidated

Issue date

 

 

(US$ thousand)

 

Maturity

 

Charges (% per year)

 

Sep/2014

 

Dec/2013

December 2010

   

100,000

 

December-2017

 

US dollar exchange variation + semiannual Libor + 2.47

 

 

 

118,505

January 2013

   

200,000

 

November-2022

 

US dollar exchange variation + semiannual Libor + 2.47

 

420,762

 

422,239

Total

   

300,000

         

420,762

 

540,744

 

(i)       Settled early in June 2014.

 

34

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

(c)                    BNDES borrowings

 

               

Consolidated

Projects

 

Issue date

 

Maturity

 

Charges (% per year)

 

Sep/2014

 

Dec/2013

                     

Foreign currency

                   

Other

 

2006

 

October-2016

 

US dollar exchange variation + 6.95

 

5,027

 

6,533

Braskem Qpar expansion

 

2006/2007/2008

 

April-2016

 

US dollar exchange variation + 6.80 to 6.95

 

7,366

 

10,389

Green PE plant

 

2009

 

July-2017

 

US dollar exchange variation + 6.73

 

32,964

 

39,838

Limit of credit II

 

2009

 

January-2017

 

US dollar exchange variation + 6.73

 

64,009

 

80,826

New plant PVC Alagoas

 

2010

 

January-2020

 

US dollar exchange variation + 6.73

 

105,584

 

115,082

Limit of credit III

 

2011

 

October-2018

 

US dollar exchange variation + 6.57 to 6.60

 

140,183

 

159,917

Butadiene plant

 

2011

 

January-2021

 

US dollar exchange variation + 6.60

 

37,876

 

40,480

               

393,009

 

453,065

                     

Local currency

                   

Other

 

2006

 

September-2016

 

TJLP + 2.80

 

35,850

 

49,294

Braskem Qpar expansion

 

2006/2007/2008

 

February-2016

 

TJLP + 2.15 to 3.30

 

49,423

 

75,867

Green PE plant

 

2008/2009

 

June-2017

 

TJLP + 0.00 to 4.78

 

219,079

 

280,631

Limit of credit II

 

2009

 

January-2017

 

TJLP + 2.58 to 3.58

 

182,314

 

240,915

Limit of credit II

 

2009

 

January-2017

 

4.50

 

62,556

 

10,763

New plant PVC Alagoas

 

2010

 

December-2019

 

TJLP + 0.00 to 3.58

 

308,220

 

352,364

New plant PVC Alagoas

 

2010

 

December-2019

 

5.50

 

35,080

 

40,091

Limit of credit III

 

2011

 

October-2019

 

TJLP + 0.00 to 3.58

 

1,315,746

 

969,715

Limit of credit III

 

2011

 

October-2019

 

SELIC + 2.58 to 2.78

 

241,450

 

82,362

Limit of credit III

 

2011

 

November-2019

 

3.50 to 6.00

 

260,803

 

228,583

Butadiene plant

 

2011

 

December-2020

 

TJLP + 0.00 to 3.45

 

120,002

 

134,402

               

2,830,523

 

2,464,987

                     

Total

             

3,223,532

 

2,918,052

                     

 

 

35

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

(d)                    Export credit notes (“NCE”)

 

     

Initial amount

         

 

 

Consolidated

Issue date

 

 

of the transaction

 

Maturity

 

Charges (% per year)

 

Sep/2014

 

Dec/2013

 

 

                   

Foreign currency

 

                   

November 2006

jan-1900

 

167,014

 

May 2018

 

Us dollar exchange variation + 8.10

 

197,243

 

184,778

April 2007

jan-1900

 

101,605

 

March 2018

 

Us dollar exchange variation + 7.87

 

127,212

 

119,255

May 2007

jan-1900

 

146,010

 

May 2019

 

Us dollar exchange variation + 7.85

 

188,635

 

176,806

January 2008

jan-1900

 

266,430

 

February 2020

 

Us dollar exchange variation + 7.30

 

372,123

 

362,221

 

 

 

681,059

         

885,213

 

843,060

 

 

                   

Local currency

                   

April-2010

 

50,000

 

October-2021

 

105% of CDI

 

52,430

 

50,880

June-2010

 

200,000

 

October-2021

 

105% of CDI

 

209,721

 

203,521

February-2011

 

250,000

 

October-2021

 

105% of CDI

 

209,721

 

203,521

April-2011

(i)

 

450,000

 

April-2019

 

112.5% of CDI

 

461,065

 

459,408

June-2011

 

80,000

 

October-2021

 

105% of CDI

 

83,888

 

81,408

August-2011

(i)

 

400,000

 

August-2019

 

112.5% of CDI

 

404,055

 

403,513

June-2012

 

100,000

 

October-2021

 

105% of CDI

 

104,860

 

101,761

September-2012

 

300,000

 

October-2021

 

105% of CDI

 

314,581

 

305,282

October-2012

 

85,000

 

October-2021

 

105% of CDI

 

89,131

 

86,496

February-2013

(ii) e (iv)

 

100,000

 

February-2016

 

8.00

 

100,410

 

101,183

February-2013

(iii)

 

50,000

 

February-2016

 

7.50

 

 

 

50,505

February-2013

(ii)

 

100,000

 

February-2016

 

8.00

 

101,075

 

101,010

February-2013

(ii) e (iv)

 

50,000

 

February-2016

 

8.00

 

50,193

 

50,440

February-2013

(ii)

 

100,000

 

February-2016

 

8.00

 

101,031

 

100,923

March-2013

(ii)

 

50,000

 

March-2016

 

8.00

 

50,246

 

50,257

March-2013

(iii)

 

17,500

 

March-2016

 

8.00

   

17,583

August-2013

(iii)

 

10,000

 

August-2016

 

8.00

   

10,129

December-2013

(ii)

 

150,000

 

December-2016

 

8.00

 

153,209

 

150,257

June-2014

(ii)

 

50,000

 

June-2017

 

7.50

 

50,000

 

June-2014

(ii)

 

17,500

 

June-2017

 

8.00

 

17,500

 

June-2014

(ii)

 

10,000

 

June-2017

 

8.00

 

10,000

   

September-2014

   

100,000

 

August-2020

 

8.00

 

100,574

   

Total

   

2,720,000

         

2,663,690

 

2,528,077

 

(i)         The Company enters into swap transactions to offset the variation in the Interbank Certificate of Deposit (CDI) rate (Note 14.1.1 (b)).

(ii)       The Company enters into swap transactions for these contracts (from 67.10% to 92.70% of CDI) (Note 14.1.1 (a)).

(iii)      Financing settled early in June 2014.

(iv)      In September 2014, these agreements were amended to change the expiration date from February 2016 to September 2017.

 

 

36

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

(e)                    Payment schedule

 

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

 

   

Consolidated

   

Sep/2014

 

Dec/2013

2015

 

374,951

 

1,121,998

2016

 

1,441,153

 

1,738,496

2017

 

1,251,005

 

1,576,790

2018

 

1,789,744

 

1,881,848

2019

 

1,859,210

 

1,479,686

2020

 

1,726,499

 

2,366,125

2021

 

2,664,332

 

2,561,516

2022

 

1,288,721

 

1,248,355

2023

 

7,037

 

1,676

2024

 

1,839,757

 

 

2025 and thereafter

 

3,520,411

 

3,377,197

Total

 

17,762,820

 

17,353,687

         

 

(f)                     Capitalized financial charges - consolidated

 

In the period ended September 30, 2014, a total of R$67,479 corresponding to financial charges were capitalized (R$64,515 in the period ended September 30, 2013), including monetary variation and part of the exchange variation. The average rate of these charges in the period was 7.31% p.a. (7.10% p.a. in the period ended September 30, 2013).

 

(g)                    Guarantees

 

Braskem gave collateral for part of its borrowings as follows:

 

       

Total debt

 

Total

   

Loans

 

Maturity

 

Sep/2014

 

guaranteed

 

Guarantees

                 

BNB

 

March-2023

 

300,747

 

300,747

 

Mortgage of plants, pledge of machinery and equipment

BNDES

 

January-2021

 

3,223,532

 

3,223,532

 

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

FUNDES

 

June-2020

 

183,699

 

183,699

 

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

FINEP

 

August-2023

 

110,038

 

110,038

 

Bank surety

FINAME

 

February-2022

 

2,900

 

2,900

 

Pledge of equipment

Total

     

3,820,916

 

3,820,916

   
                 

 

37

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

13.                   Project finance

 

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

 

   

Contract value

 

Value received

         

Consolidated

Identification

 

US$ thousands

 

US$ thousands

 

Maturity

 

Charges (% per year)

 

Sep/2014

 

Dec/2013

Project finance I

 

700,000

 

643,626

 

February-2027

 

Us dollar exchange variation + quarterly Libor + 3.25

 

1,584,408

 

1,141,515

Project finance II

 

210,000

 

121,096

 

February-2027

 

Us dollar exchange variation + 6.17

 

298,945

 

121,387

Project finance III

 

600,000

 

519,801

 

February-2029

 

Us dollar exchange variation + 4.33

 

1,281,165

 

621,410

Project finance IV

 

660,000

 

678,839

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 3.88

 

1,672,423

 

1,298,791

Project finance V

 

400,000

 

367,787

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 4.65

 

906,867

 

653,288

Project finance VI

 

90,000

 

57,624

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 2.73

 

141,897

 

79,630

Project finance VII

 

533,095

 

490,163

 

February-2029

 

Us dollar exchange variation + quarterly Libor + 4.64

 

1,221,310

 

866,581

Transactions costs

 

  

 

  

         

(116,424)

 

(51,196)

Total

 

3,193,095

 

2,878,936

         

6,990,591

 

4,731,406

                         

Current liabilities

               

23,764

 

25,745

Non-current liabilities

               

6,966,827

 

4,705,661

Total

                 

6,990,591

 

4,731,406

                         

 

On April 8, 2014 and August 11, 2014, Braskem Idesa received the third and fourth tranches of the Project Finance in the amounts of R$1,021,760 (US$ 464,986 thousand) and R$872,747 (US$383,137) respectively.

 

Braskem Idesa capitalized the charges incurred on this financing in the period ending September 30, 2014, in the amount of R$373,240 (R$144,944 in the period ended September 30, 2013), including a portion of exchange variation. The average interest rate over these charges in the period was 6.3% p.a.

 

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

 

   

Consolidated

   

Sep/2014

 

Dec/2013

         

2016

 

120,578

 

85,068

2017

 

379,809

 

254,883

2018

 

466,900

 

313,944

2019

 

486,722

 

327,391

2020

 

576,455

 

389,584

2021

 

660,896

 

447,535

2022

 

552,615

 

377,156

2023

 

730,523

 

493,770

2024

 

791,404

 

534,866

2025 and thereafter

 

2,200,925

 

1,481,464

Total

 

6,966,827

 

4,705,661

         

 

In accordance with the Company’s risk management strategy and based on its financial policy, the Management contracted and designated derivative operations under hedge accounting (Note 14.1.1 (d.i)) in order to offset the change in future debt-related financial expenses caused by the fluctuation of the Libor rate.

 

38

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

14.                   Financial instruments

 

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

 

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

 

           

Fair value

 

Book value

 

Fair value

   

Note

 

Classification by category

 

hierarchy

 

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

                   

 

     

 

Cash and cash equivalents

 

3

                       

Cash and banks

             

601,179

 

987,824

 

601,179

 

987,824

Financial investments in Brazil

     

Held-for-trading

 

Level 2

 

560,199

 

687,938

 

560,199

 

687,938

Financial investments in Brazil

     

Loans and receivables

     

1,379,836

 

1,218,852

 

1,379,836

 

1,218,852

Financial investments abroad

     

Held-for-trading

 

Level 2

 

1,181,190

 

1,441,245

 

1,181,190

 

1,441,245

               

3,722,404

 

4,335,859

 

3,722,404

 

4,335,859

                   

 

     

 

Financial investments

 

4

             

 

     

 

FIM Sol investments

     

Held-for-trading

 

Level 2

 

81,491

 

61,670

 

81,491

 

61,670

Investments in foreign currency

     

Held-for-trading

 

Level 2

 

2,820

 

3,773

 

2,820

 

3,773

Investments in foreign currency

     

Held-to-maturity

     

3

 

189

 

3

 

189

Shares

     

Held-for-trading

     

1,346

 

1,170

 

1,346

 

1,170

Quotas of receivables investment fund
Restricted deposits

     

Held-to-maturity

     

49,859

 

40,696

 

49,859

 

40,696

               

135,519

 

107,498

 

135,519

 

107,498

                   

 

     

 

Trade accounts receivable

 

5

         

3,066,595

 

2,872,395

 

3,066,595

 

2,872,395

                   

 

     

 

Related parties credits

 

7

 

Loans and receivables

     

201,842

 

258,136

 

201,842

 

258,136

                             

Trade payables

             

9,566,665

 

10,421,687

 

9,566,665

 

10,421,687

                         

 

Borrowings

 

12

                   

 

Foreign currency - Bond

         

Level 1

 

10,898,025

 

10,432,526

 

11,223,771

 

10,241,359

Foreign currency - other borrowings

             

2,282,202

 

2,588,901

 

2,282,202

 

2,588,901

Local currency

             

6,171,013

 

5,667,529

 

6,171,013

 

5,667,529

               

19,351,240

 

18,688,956

 

19,676,986

 

18,497,789

                   

 

     

 

Project finance

 

13

         

7,107,015

 

4,782,602

 

7,107,015

 

4,782,602

                   

 

     

 

Ethylene XXI Project Loan

 

16

         

638,356

 

370,420

 

638,356

 

370,420

               

 

 

 

 

 

 

 

Other payables

             

291,469

 

275,743

 

291,469

 

275,743

 

(a)   Fair value hierarchy

 

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

 

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

 

 

39

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

14.1.1    Derivative financial instruments designated and not designated for hedge accounting

 

           

Operation characteristics

               
       

Fair value

 

Principal exposure

     

Balance at

 

Change in

 

Financial

 

Balance at

Identification

 

Note

 

hierarchy

   

Derivatives

 

Dec/2013

 

fair value

 

settlement

 

Sep/2014

                                 

Non-hedge accounting transactions

                               

Commodity swap - Naphtha

 

 

 

Level 2

 

Fixed price

 

Variable price

 

(470)

 

5

 

465

 

 

Interest rate swaps

 

14.1.1 (a)

 

Level 2

 

Fixed rate

 

CDI

 

20,751

 

(13,452)

 

3,320

 

10,619

Contract for the future purchase

 

 

 

Level 2

 

Euro

 

Dollar

 

(5,022)

 

3,669

 

3,272

 

1,919

                   

15,259

 

(9,778)

 

7,057

 

12,538

                                 

Hedge accounting transactions

                               

Exchange swap

 

14.1.1 (b)

 

Level 2

 

CDI

 

Dollar

 

367,559

 

111,779

 

(24,058)

 

455,280

Commodity swap - ethylene

   

Level 2

 

Variable price

 

Fixed price

 

(69)

 

(72)

 

141

 

 

Commodity swap - PGP

   

Level 2

 

Fixed price

 

Variable price

 

(59)

 

(132)

 

191

 

 

Interest rate swaps

 

14.1.1 (d.i)

 

Level 2

 

Libor

 

Dollar

 

(110,253)

 

42,971

 

24,261

 

(43,021)

Contract for the future purchase - Currency

 

14.1.1 (d.ii)

 

Level 2

 

Peso mexicano

 

Dollar

 

47,280

 

(15,771)

 

(13,667)

 

17,842

                   

304,458

 

138,775

 

(13,132)

 

430,101

                                 

Current assets (other receivables)

                 

(34,101)

         

(26,446)

Non current assets (other receivables)

                 

(137,345)

         

(81,502)

Current liabilities (derivatives operations)

                 

95,123

         

68,861

Non current liabilities (derivatives operations)

                 

396,040

         

481,726

                   

319,717

 

128,997

 

(6,075)

 

442,639

 

 

 

(a)                    Interest rate swap linked to NCE

 

Identification

 

 

 

Interest rate

 

Maturity

 

 

 

Fair value

 

Nominal value

 

(hedge)

 

 

Sep/2014

 

Dec/2013

Swap NCE I

 

100,000

 

90.65% CDI

 

February-2016

 

2,562

 

4,086

Swap NCE II

 

50,000

 

88.20% CDI

 

February-2016

 

1,407

 

2,243

Swap NCE III

 

100,000

 

92.64% CDI

 

February-2016

 

2,806

 

4,435

Swap NCE IV

 

50,000

 

92.70% CDI

 

February-2016

 

1,415

 

2,315

Swap NCE V

 

100,000

 

91.92% CDI

 

February-2016

 

(648)

 

4,407

Swap NCE VI

 

50,000

 

92.25% CDI

 

March-2016

 

2,729

 

2,310

Swap NCE VII

 

17,500

 

91.10% CDI

 

March-2016

 

1,371

 

765

Swap NCE VIII

 

10,000

 

77.52% CDI

 

August-2016

 

450

 

190

Swap NCE IX

 

50,000

 

68.15% CDI

 

December - 2016

 

74

   

Swap NCE X

 

50,000

 

67.15% CDI

 

December - 2016

 

(770)

   

Swap NCE XI

 

50,000

 

67.10% CDI

 

December - 2016

 

(777)

   

Total

 

627,500

         

10,619

 

20,751

                     

Current liabilities (derivatives operations)

 

 

 

10,619

 

20,751

Total

 

 

 

 

 

10,619

 

20,751

 

 

40

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

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

 

Identification

     

Interest rate

 

Maturity

 

Fair value

 

Nominal value

 

(hedge)

   

Sep/2014

 

Dec/2013

Swap NCE I

 

200,000

 

5.44%

 

August 2019

 

129,212

 

101,904

Swap NCE II

 

100,000

 

5.40%

 

August 2019

 

62,192

 

48,414

Swap NCE III

 

100,000

 

5.37%

 

August 2019

 

60,517

 

46,642

Swap NCE IV

 

100,000

 

5.50%

 

April 2019

 

46,199

 

39,005

Swap NCE V

 

100,000

 

5.50%

 

April 2019

 

46,130

 

38,939

Swap NCE VI

 

150,000

 

5.43%

 

April 2019

 

63,373

 

52,745

Swap NCE VII

 

100,000

 

4.93%

 

April 2019

 

47,657

 

39,910

Total

 

850,000

         

455,280

 

367,559

                   

 

Current assets (other receivables)

         

(26,446)

 

(28,481)

Non Current liabilities (derivatives operations)

         

481,726

 

396,040

Total

         

455,280

 

367,559

 

 

 

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

 

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

 

Certain liabilities that were selected as hedge instruments are protecting dollar-denominated export flows scheduled to occur after the original maturities of these liabilities. For these cases, the Company maintains a strategy to refinance, roll over or swap the liability. The column “Maturity” in the following table already presents the new maturities in accordance with the hedged flows, considering the refinancing, rollover or swap strategy. If these events do not occur, the exchange variation equivalent to the period for which the hedge ratio was effective will be recorded under shareholders' equity through the export period.

 

 

 

 

 

 

 

 

 

41

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

On September 30, 2014, the following non-derivative liabilities were designated as hedge for the flow of its exports:

 

 

 

Financial liabilities

 

 

       

Nominal value

       

Identification

 

Maturity

 

Hedge

 

US$ thousands

 

Sep/2014

 

Dec/2013

 

 

 

 

 

 

 

 

 

 

 

Operations designated for hedge accounting

 

 

 

 

 

 

 

 

 

 

Trade payables

 

2016

Dollar

839.447

 

2,057,484

 

1,966,488

Trade payables

 

2017

Dollar

749.685

 

1,837,478

 

1,756,212

Export prepayments

 

2017

Dollar

80.000

 

196,080

 

187,408

Trade payables

 

2018

Dollar

787.894

 

1,931,127

 

1,744,207

Export prepayments

 

2018

Dollar

 

101,513

Bond

 

2019

Dollar

57.331

 

140,518

 

152,604

Trade payables

 

2019

Dollar

57.812

 

141,697

 

 

Accounts payable

 

2019

Dollar

 

117,130

Export prepayments

 

2019

Dollar

618.837

 

1,516,769

 

1,449,688

Accounts payable

 

2020

Dollar

282.000

 

691,182

 

674,669

Trade payables

 

2020

Dollar

62.000

 

151,962

 

131,186

Export prepayments

 

2020

Dollar

380.000

 

931,380

 

890,188

Accounts payable

 

2021

Dollar

278.000

 

681,378

 

777,743

Trade payables

 

2021

Dollar

114.000

 

279,414

 

23,426

Export prepayments

 

2021

Dollar

324.000

 

794,124

 

876,132

Export credit notes

 

2022

Dollar

216.000

 

529,416

 

506,002

Export prepayments

 

2022

Dollar

70.000

 

171,570

 

 

Export credit notes

 

2022

Dollar

353.000

 

865,203

 

826,938

Export prepayments

 

2022

Dollar

80.000

 

196,080

 

351,388

Accounts payable

 

2023

Dollar

603.972

 

1,480,334

 

1,531,994

Export prepayments

 

2023

Dollar

54.999

 

134,806

 

 

Export prepayments

 

2023

Dollar

59.400

 

145,589

 

150,863

Accounts payable

 

2024

Dollar

113.854

 

279,057

 

266,715

Export prepayments

 

2024

Dollar

575.000

 

1,409,325

 

1,346,995

0

0

6,757.231

 

16,561,973

 

15,829,489

 

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

 

The hedge operations of Braskem Idesa share the same guarantees with the Project Finance.

 

(d.i)      Interest rate swap linked to Libor (operation not designated for hedge accounting)

 

Identification

 

Nominal value

 

Interest rate

 

Maturity

 

 

 

Fair value

 

US$ thousands

 

(hedge)

   

Sep/2014

 

Dec/2013

Swap Libor I

 

299,996

 

1.9825%

 

May-2025

 

(9,870)

 

(25,124)

Swap Libor II

 

299,996

 

1.9825%

 

May-2025

 

(9,764)

 

(25,213)

Swap Libor III

 

299,996

 

1.9825%

 

May-2025

 

(9,854)

 

(25,213)

Swap Libor IV

 

129,976

 

1.9825%

 

May-2025

 

(4,277)

 

(10,924)

Swap Libor V

 

132,996

 

1.9825%

 

May-2025

 

(4,329)

 

(11,178)

Swap Libor VI

 

149,932

 

1.9825%

 

May-2025

 

(4,927)

 

(12,601)

Total

 

1,312,892

         

(43,021)

 

(110,253)

                     

Non-Current assets (other receivables)

       

(81,502)

 

(137,345)

Current liabilities (derivatives operations)

       

38,481

 

27,092

Total

             

(43,021)

 

(110,253)

 

 

 

 

42

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

(d.ii)    Currency futures contract– Mexican Peso / U.S. Dollar (operation designated for hedge accounting)

 

Identification

 

Nominal value

 

Foreign exchange

 

Maturity

 

 

 

Fair value

 

US$ thousands

 

(hedge)

   

Sep/2014

 

Dec/2013

Deliverable Forward

 

41,020

 

12.6185

 

January-2014

   

3,620

Deliverable Forward

 

35,453

 

12.5394

 

February-2014

   

3,815

Deliverable Forward

 

39,206

 

12.5926

 

March-2014

   

4,065

Deliverable Forward

 

54,084

 

12.8643

 

April-2014

   

3,468

Deliverable Forward

 

52,182

 

12.9268

 

June-2014

   

3,164

Deliverable Forward

 

51,191

 

12.8909

 

June-2014

   

3,624

Deliverable Forward

 

46,889

 

12.8789

 

July-2014

   

3,612

Deliverable Forward

 

45,959

 

12.9465

 

September-2014

   

3,281

Deliverable Forward

 

36,561

 

12.9044

 

September-2014

   

2,988

Deliverable Forward

 

37,215

 

12.9570

 

Octuber-2014

 

3,443

 

2,923

Deliverable Forward

 

31,908

 

12.9465

 

December-2014

 

3,146

 

2,707

Deliverable Forward

 

28,169

 

12.9881

 

December-2014

 

2,705

 

2,344

Deliverable Forward

 

23,381

 

12.9518

 

February-2015

 

2,517

 

2,202

Deliverable Forward

 

29,047

 

13.1969

 

March-2015

 

1,989

 

1,788

Deliverable Forward

 

18,625

 

13.0980

 

March-2015

 

1,694

 

1,519

Deliverable Forward

 

10,230

 

13.0490

 

April-2015

 

1,066

 

961

Deliverable Forward

 

5,897

 

13.1167

 

June-2015

 

575

 

525

Deliverable Forward

 

7,014

 

13.4329

 

June-2015

 

325

 

317

Deliverable Forward

 

2,245

 

13.2538

 

July-2015

 

187

 

176

Deliverable Forward

 

1,840

 

13.1486

 

August-2015

 

195

 

181

Total

 

598,116

         

17,842

 

47,280

                     

Current liabilities (derivatives operations)

         

17,842

 

47,280

Total

             

17,842

 

47,280

 

Before designating these swap operations as hedge accounting, on March 1, 2014, the Company recognized financial income of R$112. After recognizing such designation, in shareholders’ equity, the Company recognized a credit of R$15,659 relating to changes in the fair value of these swaps since the designation through September 30, 2014.

 

(e)                    Estimated maximum loss

 

The amount at risk of the derivatives held by Braskem which is defined as the loss that could result in one month as from September 30, 2014, with a probability of 5%, and under normal market conditions, was estimated by the Company at US$17,414 thousand for the NCE exchange swap (Note 14.1.1(b)) and R$764 thousand for the NCE interest rate swap (Note 14.1.1(a)).

 

 

43

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

14.2.             Credit quality of financial assets

 

(a)                    Trade accounts receivable

 

On September 30, 2014, the credit ratings for the domestic market were as follows:

 

 

 

 

 

 

(%)

 

 

 

Sep/2014

 

Dec/2013

1

Minimum risk

 

6.25

 

16.56

2

Low risk

 

36.59

 

32.61

3

Moderate risk

 

31.31

 

23.54

4

High risk

 

24.63

 

26.26

5

Very high risk

(i)

1.23

 

1.03

 

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

 

Default indicators for the periods ended:

 

 

Last 12 months

 

Domestic

 

Export

 

Market

 

Market

September 30, 2014

0.41%

 

0.16%

September 30, 2013

0.29%

 

0.15%

December 31, 2013

0.14%

 

0.13%

December 31, 2012

0.28%

 

0.37%

 

(b)                    Other financial assets

 

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

 

   

Sep/2014

 

Dec/2013

Financial assets with risk assessment

       

AAA

 

3,042,013

 

3,436,378

AA+

 

61,854

 

 

AA

 

77

 

93,955

A+

 

179,354

 

 

A

 

500,281

 

865,105

A-

 

20,497

 

1,485

   

3,804,076

 

4,396,923

Financial assets without risk assessment

       

Quotas of investment funds in credit rights (i)

 

49,857

 

40,696

Sundry funds (ii)

 

2,820

 

3,773

Other financial assets with no risk assessment

 

1,170

 

1,965

   

53,847

 

46,434

         

Total

 

3,857,923

 

4,443,357

 

 

44

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

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

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

 

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

 

14.3.             Sensitivity analysis

 

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

 

(a)               Selection of risks

 

On September 30, 2014, the main risks that can affect the value of Braskem’s financial instruments are:

 

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

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

·      U.S. dollar/Euro exchange rate;

·      Libor floating interest rate;

·      CDI interest rate; and

·      TJLP interest rate.

 

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

 

(b)               Selection of scenarios

 

(b.1)    Probable scenario

 

The Market Readout published by the Central Bank of Brazil on September 26, 2014 was used to create the probable scenario for the U.S. dollar/Brazilian real exchange rate and the CDI interest rate, using the reference date of December 31, 2014.

 

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

 

 

45

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

(b.2)  Possible and extreme adverse scenarios

 

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

 

       

Possible adverse

 

Extreme adverse

Instrument / Sensitivity

 

Probable

(25%)

(50%)

             

Brazilian real/U.S. dollar exchange rate

           

Bonds and MTN

 

4,345

 

(2,662,470)

 

(5,324,941)

BNDES

 

160

 

(98,252)

 

(196,504)

Working capital / structured operations

 

599

 

(367,108)

 

(734,215)

Export prepayments

 

165

 

(101,036)

 

(202,071)

Financial investments abroad

 

(1,213)

 

743,440

 

1,486,880

Swaps

 

(342)

 

(341,445)

 

(502,471)

             
             

U.S. dollar/Mexican peso exchange rate

           

Project finance

 

(44,829)

 

(1,747,648)

 

(3,495,295)

Deliverable Forward

 

(2,977)

 

(91,759)

 

(153,055)

             
             

Libor floating interest rate

           

Borrowings

 

(2,224)

 

(11,122)

 

(22,243)

Export prepayments

 

(4,246)

 

(21,231)

 

(42,461)

             

CDI interest rate

           

NCE

 

(77,857)

 

(221,861)

 

(469,265)

Swaps NCE

 

(13,085)

 

(36,231)

 

(73,238)

NCA

 

(179,343)

 

(519,500)

 

(1,128,073)

External loans / Other

 

(2,147)

 

(6,085)

 

(12,762)

 

 

 

 

 

 

 
   

 

 

 

 

 

   

Probable

 

Possible adverse

 

Extreme adverse

Instrument / Sensitivity

 

5.0%

 

6.0%

 

6.5%

             

TJLP interest rate

           

BNDES

 

(50,000)

 

(100,684)

 

(152,059)

 

 

46

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

15.                   Taxes payable

 

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

 

     

Consolidated

 

Parent company

     

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

         

 

       

Parent Company and subsidiaries in Brazil

               
 

IPI

 

100,511

 

81,282

 

73,261

 

60,355

 

PIS and COFINS

 

13,134

 

615

 
 

IR and CSL

 

222,236

 

52,226

 

19,913

 

21,200

 

ICMS

 

131,604

 

120,941

 

56,439

 

56,077

 

Federal tax payment program - Law 11,941/09

 

1,020,203

 

1,024,127

 

941,767

 

956,884

 

Other

 

61,755

 

67,680

 

49,237

 

61,423

                   

Foreign subsidiaries

               
 

Other

 

4,147

 

1,428

 

 

 

 

Total

 

1,553,590

 

1,348,299

 

1,140,617

 

1,155,939

                 

Current liabilities

 

674,058

 

445,424

 

334,491

316,408

Non-current liabilities

 

879,532

 

902,875

 

806,126

839,531

Total

 

1,553,590

 

1,348,299

 

1,140,617

1,155,939

 

 

With the reopening of the federal tax installment payment program, authorized by Law 12,973 of May 13, 2014, and Law 12,996 of June 18, 2014, the sums of R$64,636 (payable in 180 months)  and R$10,850 (payable in 30 months), respectively, were added to said program.

 

16.          Ethylene XXI Project Loan

 

Braskem Idesa is building a plant in Mexico, called the Ethylene XXI Project and financed under the project finance modality (Note 13). The financing structure follows the ratio of 70% debt (project finance) and 30% from shareholder funds in the form of capital or subordinated debt (loan). Due to the non-controlling shareholder of Braskem Idesa, this loan will be repaid solely with the cash generated by the project.

 

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

 

The information related to income tax and social contribution was presented in the Company’s 2013 annual financial statements, in Note 22.

 

 

 

 

 

 

47

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

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

 

       

Consolidated

 

Parent company

   

Note

 

Sep/2014

 

Sep/2013

 

Sep/2014

 

Sep/2013

   

2.1.1(b)

     

Revised

     

Revised

Income before IR and CSL

     

1,063,918

 

798,452

 

836,745

 

690,579

                     

IR and CSL at the rate of 34%

     

(361,732)

 

(271,474)

 

(284,493)

 

(234,797)

                     

Permanent adjustments to the IR and CSL calculation basis

                   

IR and CSL on equity in results of investees

     

(46,961)

 

(578)

 

279,524

 

84,057

Other permanent adjustments

     

95,261

 

(19,149)

 

(28,994)

 

(39,384)

                     

Effect of IR and CSL on results of operations

     

(313,432)

 

(291,201)

 

(33,963)

 

(190,124)

                     

Breakdown of IR and CSL:

                   
                     

Current IR and CSL

     

(190,778)

 

(70,011)

 

(295)

 

(6,579)

Deferred IR and CSL

     

(122,654)

 

(221,190)

 

(33,668)

 

(183,545)

Total IR and CSL on income statement

     

(313,432)

 

(291,201)

 

(33,963)

 

(190,124)

 

(b)               Breakdown of deferred income tax and social contribution

  

     

Consolidated

 

Parent company

Deferred tax - assets

   

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

                   

Tax losses (IR) and negative base (CSL)

   

1,168,429

 

1,015,587

 

648,412

 

443,185

Goodwill amortized

   

10,310

 

12,065

 

7,759

 

9,190

Exchange variations

   

876,127

 

791,508

 

861,223

 

775,841

Temporary adjustments

   

503,090

 

408,233

 

391,676

 

295,494

Business combination

   

236,454

 

232,039

 

89,769

 

89,770

Pension plan

   

87,979

 

61,927

 

78,464

 

61,927

Deferred charges - write-off

   

38,465

 

37,971

 

Investiments in subsidiaries (CPC-18)

       

94,276

     

94,276

     

2,920,854

 

2,653,606

 

2,077,303

 

1,769,683

                   

Deferred tax - liabilities

                 
                   

Amortization of goodwill based on future profitability

   

689,851

 

643,050

 

569,839

 

544,401

Tax depreciation

   

660,378

 

541,325

 

325,898

 

269,193

Temporary differences

   

389,774

 

426,186

 

6,977

 

7,426

Business combination

   

555,652

 

585,250

 

81,910

 

83,550

Additional indexation PP&E

   

129,634

 

140,157

 

129,634

 

140,157

Other

   

107,184

 

57,730

 

50,408

 

50,683

     

2,532,473

 

2,393,698

 

1,164,666

 

1,095,410

                   

Deffered tax net

   

388,381

 

259,908

 

912,637

 

674,273

                   

Asset in Balance Sheet

   

1,244,949

 

1,123,313

 

912,637

 

674,273

(-) Liability in Balance Sheet

   

856,568

 

863,405

       
                   

Deffered tax net

   

388,381

 

259,908

 

912,637

 

674,273

 

 

48

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

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

 

   

 

 

Sep/2014

   

Headquarters (Country)

 

IR-CSL Asset

 

IR-CSL Liability

 

Net

                 

Assests

               

Braskem S.A.

 

Brazil

 

2,077,304

 

 (1,164,667)

 

912,637

Braskem Argentina

 

Argentina

 

3,514

   

3,514

Braskem Alemanha

 

Germany

 

82,984

   

82,984

Braskem Idesa

 

Mexico

 

54,923

 

(48,715)

 

6,208

Braskem Petroquímica

 

Brazil

 

199,749

 

(149,210)

 

50,539

Braskem Qpar

 

Brazil

 

345,656

 

(311,589)

 

34,067

Quantiq

 

Brazil

 

9,927

 

(1,611)

 

8,316

Braskem Qpar - efeitos combinação de negócios

 

Brazil

 

146,684

 

 

 

146,684

       

2,920,741

 

(1,675,792)

 

1,244,949

                 

Liabilitys

               

Braskem Qpar - efeitos combinação de negócios

 

Brasil

 

 

 

(473,739)

 

(473,739)

Petroquímica Chile

 

Chile

 

113

 

(145)

 

(32)

Braskem America

 

EUA

 

 

 

(382,797)

 

(382,797)

       

113

 

(856,681)

 

(856,568)

                 
                 
   

 

 

Dec/2013

   

Headquarters (Country)

 

IR-CSL Asset

 

IR-CSL Liability

 

Net

Assests

               

Braskem S.A.

 

Brazil

 

1,769,683

 

(1,095,410)

 

674,273

Braskem Argentina

 

Argentina

 

5,552

   

5,552

Braskem Alemanha

 

Germany

 

67,910

   

67,910

Braskem Idesa

 

Mexico

 

57,613

 

(52,554)

 

5,059

Braskem Petroquímica

 

Brazil

 

215,348

 

(129,022)

 

86,326

Braskem Qpar

 

Brazil

 

390,017

 

(253,307)

 

136,710

Petroquímica Chile

 

Chile

 

123

   

123

IQAG

 

Brazil

 

23

   

23

Quantiq

 

Brazil

 

5,069

   

5,069

Braskem Qpar - efeitos combinação de negócios

 

Brazil

 

142,268

     

142,268

       

2,653,606

 

(1,530,293)

 

1,123,313

                 

Liabilitys

               

Braskem Qpar - Bussines combination effect

 

Brazil

     

(501,699)

 

(501,699)

Braskem America

 

USA

     

(361,706)

 

(361,706)

           

(863,405)

 

(863,405)

 

(d)               Realization of deferred income tax and social contribution

           

In the period ended September 30, 2014, there were no material events or circumstances that indicate any compromise of the realization of these deferred taxes.

 

(e)               Law 12,973 of May 13, 2014

 

Provisional Presidential Decree 627 of November 11, 2013 was made into Law 12,973 on May 13, 2014, which, among others, revoked the Transitional Tax System (RTT) and included additional measures, notably: (i) changes in the federal tax laws related to income tax (IRPJ) and social contribution (CSLL), PIS/PASEP and COFINS taxes in order to align tax accounting with corporate accounting; (ii) provisions on the calculation of interest on equity;  and (ii) considerations on investments valued using the equity accounting method. The provisions in this law are applicable from 2015, except in the event of early adoption in 2014, which is currently being assessed by the Management of the Company.

 

49

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

18.                   Sundry provisions

 

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

  

   

Consolidated

 

Parent company

   

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

Measures to

               

Provision for customers bonus

 

52,761

 

45,060

 

22,819

 

18,058

Provision for recovery of environmental damages

 

103,034

 

132,762

 

71,404

 

96,182

Judicial and administrative provisions

 

377,542

 

362,896

 

171,705

 

172,758

Other

 

12,369

 

14,832

       

Total

 

545,706

 

555,550

 

265,928

 

286,998

                 

Current liabilities

 

92,876

 

105,856

 

51,807

 

60,991

Non-current liabilities

 

452,830

 

449,694

 

214,121

 

226,007

Total

 

545,706

 

555,550

 

265,928

 

286,998

 

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

 

   

Consolidated

 

Parent company

   

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

 

 

 

    

Labor claims

 

132,000

 

125,887

 

118,353

 

113,555

                 

Tax claims

               

IR and CSL

 

34,759

 

32,319

 

PIS and COFINS

 

38,454

 

35,634

 

ICMS - interstate purchases

 

93,057

 

86,233

 

ICMS - other

 

12,337

 

11,432

 

Other

 

65,265

 

61,372

 

51,682

 

49,186

                 

Societary claims and other

 

1,670

 

10,019

 

1,670

 

10,017

   

377,542

 

362,896

 

171,705

 

172,758

 

19.                   Post-employment (defined-benefit plans)

 

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

 

The amounts recognized are as follows:

 

50

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

 

     

Consolidated

 

Parent company

     

Sep/2014

 

Dec/2013

 

Sep/2014

 

Dec/2013

                   

Petros Plans

(a)

 

235,134

 

158,122

 

207,134

 

158,122

Novamont Braskem America

   

7,471

 

9,554

       

Braskem Alemanha

   

36,226

 

34,515

       
     

278,831

 

202,191

 

207,134

 

158,122

                   

Current liabilities

   

-

 

158,137

 

 

 

158,122

Non-current liabilities

   

278,831

 

44,054

 

207,134

 

 

Total

   

278,831

 

202,191

 

207,134

 

158,122

 

 

(a)               Petros Plans

 

In October 2012, the Brazilian Private Pension Plan Superintendence (PREVIC - Superintendência Nacional de Previdência Complementar) approved the withdrawal of the sponsorship by Braskem of these plans, which required the payment of the mathematical reserves of the respective beneficiaries and in turn the monetization of the assets of the plans administered by Petros. In view of the unlikelihood of said monetization after almost two years since the approval by PREVIC, the Management of the Company had no alternative but to initiate the necessary procedures to resume sponsorship of the plans. This decision was formalized through a legal instrument, on April 3, 2014, to preserve Braskem’s rights. The Company expects the conditions for resumption of sponsorship of the plans to be established in the coming months, based on discussions currently being held with PREVIC and Petros. Only after signing the instrument of cancelation of the withdrawal of sponsorship, and the consequent preparation of actuarial reports, will the company be able to measure and account for these plans as defined benefit plans. The provision maintained by the Company is also measured based on the criteria that adopted after the decision to withdraw sponsorship. In the first quarter, the provision was increased based on the estimated costs of past services (Note 24) and was reclassified to non-current liabilities.

 

20.                   Contingencies

 

The description of the main contingent liabilities of the Company was presented in the 2013 annual financial statements, in Note 28.

 

(a)               Contingencies – Income Tax and Social Contribution (amortization of goodwill)

 

Braskem has been receiving tax deficiency notices from the Federal Revenue Service of Brazil for deducting expenses with amortization of goodwill originated from the acquisition of equity interests over the course of 2002, when Braskem was established. In September 2014, a new tax deficiency notice was issued by the tax authority in the amount of R$101,301. Considering the previous notices, the updated amount of this contingency on September 30, 2014 was R$772,973. Braskem’s management considers the chances of loss in the administrative and legal spheres as possible.

 

 

 

 

51

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

21.                   Shareholders’ Equity

 

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

 

(a)                    Capital

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares unit

             

Preferred

     

Preferred

           
     

Common

     

shares

     

shares

           
     

shares

 

%

 

class A

 

%

 

class B

 

%

 

Total

 

%

                                   

OSP e Odebrecht

   

226,334,623

 

50.11%

 

79,182,498

 

22.96%

       

305,517,121

 

38.32%

Petrobras

   

212,426,951

 

47.03%

 

74,950,336

 

21.72%

       

287,377,287

 

36.05%

BNDESPAR

           

40,102,837

 

11.62%

       

40,102,837

 

5.03%

ADR

(i)

         

36,595,744

 

10.61%

        

36,595,744

 

4.59%

Other

   

12,907,078

 

2.86%

 

113,016,705

 

32.76%

 

593,818

 

100.00%

 

126,517,601

 

15.87%

Total

   

451,668,652

 

100.00%

 

343,848,120

 

99.67%

 

593,818

 

100.00%

 

796,110,590

 

99.86%

Braskem shares owned
by Braskem Petroquímica

(ii)

 

  

      

1,154,758

 

0.33%

       

1,154,758

 

0.14%

Total

   

451,668,652

 

100.00%

 

345,002,878

 

100.00%

 

593,818

 

100.00%

 

797,265,348

 

100.00%

                                   

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

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

 

 

(b)                    Dividends

 

The Annual Shareholders’ Meeting held on April 9, 2014 approved the declaration of dividends in the amount of R$ 482,593, the payment of which started to be paid on April 22, 2014, of which R$ 273,796 was paid to holders of common shares and R$ 208,437 and R$ 360 to holders of class A and class B preferred shares, respectively.

 

52

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

(c)                    Other comprehensive income - shareholders' equity

 

     

Parent company and consolidated

             

Defined

     

Foreign

       
     

Additional

 

Deemed

 

benefit

     

currency

 

Loss

   
     

indexation of

 

cost of

 

plan actuarial

 

Fair value

 

translation

 

on interest

   
     

PP&E

 

PP&E

 

Gain (loss)

 

of hedge

 

adjustment

 

in subsidiary

   
     

(i)

 

(i)

 

(ii)

 

(iii)

 

(iv)

 

(v)

 

Total

                               

At December 31, 2012

 

299,305

 

20,207

 

(11,816)

 

 

 

37,158

 

(7,443)

 

337,411

                               

Additional indexation

                           
 

Realization by depreciation or write-off assets

 

(30,951)

 

 

 

 

 

 

 

 

 

 

 

(30,951)

 

IR and CSL

 

10,524

 

 

 

 

 

 

 

 

 

 

 

10,524

     

 

 

 

 

 

 

 

 

 

 

 

   

Deemed cost of jointly-controlled investment

 

 

 

 

 

 

 

 

 

 

 

 

   
 

Realization by depreciation or write-off assets

 

 

 

(1,098)

 

 

 

 

 

 

 

 

 

(1,098)

 

IR and CSL

 

 

 

373

 

 

 

 

 

 

 

 

 

373

     

 

 

 

 

 

 

 

 

 

 

 

   

Foreign sales hedge

 

 

 

 

 

 

 

 

 

 

 

 

   
 

Exchange rate

 

 

 

 

 

 

 

(1,542,676)

 

 

 

 

 

(1,542,676)

 

IR and CSL

 

 

 

 

 

 

 

524,510

 

 

 

 

 

524,510

     

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of Cash flow hedge

 

 

 

 

 

 

 

 

 

 

 

 

   
 

Change in fair value

 

 

 

 

 

 

 

(75,996)

 

 

 

 

 

(75,996)

 

Transfer to result

 

 

 

 

 

 

 

(42,969)

 

 

 

 

 

(42,969)

 

IR and CSL

 

 

 

 

 

 

 

28,810

 

 

 

 

 

28,810

     

 

 

 

 

 

     

 

 

 

   

Loss on interest in subsidiary

                     

(1,961)

 

(1,961)

                               

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

108,687

     

108,687

                               

At September 30, 2013

 

278,878

 

19,482

 

(11,816)

 

(1,108,321)

 

145,845

 

(9,404)

 

(685,336)

                               

At December 31, 2013

 

272,069

 

19,240

 

(11,647)

 

(1,605,356)

 

242,407

 

(9,404)

 

(1,092,691)

                               

Additional indexation

                           
 

Realization by depreciation or write-off assets

 

(30,951)

 

 

 

 

 

 

 

 

 

 

 

(30,951)

 

IR and CSL

 

10,521

 

 

 

 

 

 

 

 

 

 

 

10,521

                             

 

Deemed cost of jointly-controlled investment

                         

 

 

Realization by depreciation or write-off assets

 

 

 

(1,098)

 

 

 

 

 

 

 

 

 

(1,098)

 

IR and CSL

 

 

 

375

 

 

 

 

 

 

 

 

 

375

                             

 

Foreign sales hedge

                         

 

 

Exchange rate

 

 

 

 

 

 

 

(732,483)

 

 

 

 

 

(732,483)

 

IR and CSL

 

 

 

 

 

 

 

249,044

 

 

 

 

 

249,044

                             

 

Fair value of Cash flow hedge

                         

 

 

Change in fair value

 

 

 

 

 

 

 

(162,440)

 

 

 

 

 

(162,440)

 

Transfer to result

 

 

 

 

 

 

 

20,117

 

 

 

 

 

20,117

 

IR and CSL

 

 

 

 

 

 

 

22,985

 

 

 

 

 

22,985

                             

 

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

64,105

 

 

 

64,105

                               

At September 30, 2014

 

251,639

 

18,517

 

(11,647)

 

(2,208,133)

 

306,512

 

(9,404)

 

(1,652,516)

                               

 

53

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

22.                   Earnings per share

 

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

 

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

 

     

Basic and diluted

           
 

Note

 

Sep/2014

 

Sep/2013

 

2.1.1(b)

     

Revised

           

Profit for the period attributed to Company's shareholders

   

802,782

 

500,455

     

Distribution of dividends attributable to priority:

   

Preferred shares class "A"

   

208,437

 

208,437

Preferred shares class "B"

   

360

 

360

     

208,797

 

208,797

           

Distribution of the remaining results to common shares

   

273,796

 

273,796

     

Distribution of plus income, by class

   

Common shares

   

181,793

 

10,134

Preferred shares class "A"

   

138,396

 

7,715

     

320,189

 

17,862

           

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

         

Common shares

   

455,589

 

283,930

Preferred shares class "A"

   

346,833

 

216,152

Preferred shares class "B"

   

360

 

360

     

802,782

 

500,442

           

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

         

Common shares

   

451,668,652

 

451,668,652

Preferred shares class "A"

   

343,848,120

 

343,848,120

Preferred shares class "B"

   

593,818

 

593,818

     

796,110,590

 

796,110,590

           

Profit (loss) per share (in R$)

         

Common shares

   

1.0087

 

0.6286

Preferred shares class "A"

   

1.0087

 

0.6286

Preferred shares class "B"

   

0.6062

 

0.6062

 

 

54

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

23.                   Net sales revenues

 

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

 

     

Consolidated

 

Parent company

 

Note

 

Sep/2014

 

Sep/2013

 

Sep/2014

 

Sep/2013

 

2.1.1(b)

     

Revised

       

Sales revenue

                 

Domestic market

   

24,754,843

 

22,560,081

 

17,247,160

 

15,782,610

Foreign market

   

14,916,568

 

12,733,455

 

5,572,950

 

5,179,350

     

39,671,411

 

35,293,536

 

22,820,110

 

20,961,960

Sales deductions

                 

Taxes

   

(4,977,136)

 

(4,834,068)

 

(3,061,261)

 

(3,114,935)

Sales returns and other

   

(274,578)

 

(273,049)

 

(183,181)

 

(201,530)

     

(5,251,714)

 

(5,107,117)

 

(3,244,442)

 

(3,316,465)

                   

Net sales revenue

   

34,419,697

 

30,186,419

 

19,575,668

 

17,645,495

 

 

24.                   Other operating income (expenses) – Consolidated

 

In the period ended September 30, 2014, the main effects on this item were as follows:

 

·      Gain from divestment of DAT (Note 1(a)):

 

 

Amount

Value of Sales

315,000

Cost value of the investment at the date of disposal

(37,662)

Gain on disposal

277,338

 

·      Expense with additional provision accrued for the Petros Plans in the amount of R$65,000 (Note 19(a)).

·      Depreciation and maintenance expense with non-operational units in the amount of R$91,633.

 

 

55

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

25.                   Financial results

    

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

 

       

Consolidated

 

Parent company

   

Note

 

Sep/2014

 

Sep/2013

 

Sep/2014

 

Sep/2013

   

2.1.1(b)

     

Revised

       

Financial income

                 
 

Interest income

   

216,273

 

200,095

 

195,409

 

192,255

 

Monetary variations

   

38,734

 

13,945

 

37,919

 

13,339

 

Exchange rate variations

   

234,822

 

178,141

 

176,960

 

210,973

 

Other

   

27,397

 

99,693

 

22,266

 

44,907

       

517,226

 

491,874

 

432,554

 

461,474

                     

Financial expenses

                 
 

Interest expenses

   

(924,449)

 

(833,762)

 

(921,169)

 

(771,051)

 

Monetary variations

   

(238,987)

 

(229,590)

 

(239,263)

 

(228,064)

 

Exchange rate variations

   

(232,032)

 

34,479

 

(84,940)

 

(30,108)

 

Inflation adjustments on fiscal debts

   

(104,658)

 

(138,950)

 

(85,763)

 

(73,640)

 

Tax expenses on financial operations

   

(17,518)

 

(21,017)

 

(10,426)

 

(14,799)

 

Discounts granted

   

(82,368)

 

(59,613)

 

(32,778)

 

(24,654)

 

Loans transaction costs - amortization

   

(26,277)

 

(4,506)

 

(4,104)

 

(244)

 

Adjustment to present value - appropriation

   

(418,284)

 

(445,821)

 

(315,576)

 

(249,133)

 

Other

   

(142,462)

 

(109,355)

 

(53,385)

 

(35,353)

       

(2,187,035)

 

(1,808,135)

 

(1,747,404)

 

(1,427,046)

                     
       

(1,669,809)

 

(1,316,261)

 

(1,314,850)

 

(965,572)

 

 

     

Consolidated

 

Parent company

 

Note

 

Sep/2014

 

Sep/2013

 

Sep/2014

 

Sep/2013

 

2.1.1(b)

     

Revised

       

Interest income - origins by application type

                 

Held for sale

   

21,537

 

8,498

 

21,537

 

8,498

Loans and receivables

   

126,244

 

65,433

 

119,019

 

67,176

Held-to-maturity

   

25,213

 

18,954

 

25,213

 

17,800

     

172,994

 

92,885

 

165,769

 

93,474

Other assets not classifiable

   

43,279

 

107,210

 

29,640

 

98,781

Total

   

216,273

 

200,095

 

195,409

 

192,255

 

 

 

56

 

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

26.                   Expenses by nature

 

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

 

       

Consolidated

 

Parent company

   

Note

 

Sep/2014

 

Sep/2013

 

Sep/2014

 

Sep/2013

   

2.1.1(b)

     

Revised

       

Classification by nature:

                 
 

Raw materials other inputs

   

(25,942,381)

 

(22,436,382)

 

(14,612,748)

 

(12,769,307)

 

Personnel expenses

   

(1,603,458)

 

(1,402,615)

 

(1,004,745)

 

(843,138)

 

Outsourced services

   

(1,265,971)

 

(1,154,736)

 

(722,756)

 

(644,245)

 

Tax expenses

   

(6,801)

 

(6,569)

 

(4,711)

 

(3,074)

 

Depreciation, amortization and depletion

   

(1,519,392)

 

(1,503,866)

 

(945,656)

 

(958,986)

 

Freights

   

(1,124,833)

 

(1,118,529)

 

(719,735)

 

(717,410)

 

Other expenses

   

(223,451)

 

(447,308)

 

(95,467)

 

(289,424)

 

Total

   

(31,686,287)

 

(28,070,005)

 

(18,105,818)

 

(16,225,584)

                     

Classification by function:

                 
 

Cost of products sold

   

(29,975,456)

 

(26,353,530)

 

(17,214,864)

 

(15,193,655)

 

Selling and distribution

   

(852,547)

 

(744,279)

 

(499,878)

 

(456,707)

 

General and administrative

   

(864,695)

 

(792,587)

 

(554,041)

 

(476,078)

 

Research and development

   

(101,335)

 

(79,146)

 

(70,650)

 

(59,713)

 

Other operating income (expenses), net

   

107,746

 

(100,463)

 

233,615

 

(39,431)

 

Total

   

(31,686,287)

 

(28,070,005)

 

(18,105,818)

 

(16,225,584)

 

 

 

57

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

27.                   Segment information

 

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

 

     

Sep/2014

     

Reporting segments

 

Total

         

Braskem

       
     

Basic

         

USA and

 

Chemical

 

reportable

 

Other

 

Corporate

 

consolidated

     

Braskem

 

Note

 

petrochemicals

 

Polyolefins

 

Vinyls

 

Europe

 

distribution

 

segments

 

segments

 

unit

 

before eliminations

 

Eliminations

 

consolidated

                                               

Net sales revenue

   

19,148,784

 

13,825,412

 

2,016,653

 

5,930,584

 

640,841

 

41,562,274

 

272,927

 

 

 

41,835,201

 

(7,415,504)

 

34,419,697

Cost of products sold

   

(17,242,525)

 

(11,821,667)

 

(1,895,541)

 

(5,529,119)

 

(534,898)

 

(37,023,750)

 

(196,896)

 

 

 

(37,220,646)

 

7,245,190

 

(29,975,456)

Gross profit

   

1,906,259

 

2,003,745

 

121,112

 

401,465

 

105,943

 

4,538,524

 

76,031

 

 

 

4,614,555

 

(170,314)

 

4,444,241

                                               

Operating expenses

                                             

Selling, general and distribution expenses

   

(500,791)

 

(704,435)

 

(141,135)

 

(227,301)

 

(76,672)

 

(1,650,334)

 

(113,910)

 

(54,333)

 

(1,818,577)

 

 

 

(1,818,577)

Results from equity investments

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

317

 

317

 

 

 

317

Other operating income (expenses), net

   

213,222

(i)

(28,546)

 

25,955

 

21,593

 

(10,405)

 

221,819

 

(260)

 

(113,813)

 

107,746

 

 

 

107,746

     

(287,569)

 

(732,981)

 

(115,180)

 

(205,708)

 

(87,077)

 

(1,428,515)

 

(114,170)

 

(167,829)

 

(1,710,514)

 

 

 

(1,710,514)

                                               

Operating profit (loss)

   

1,618,690

 

1,270,764

 

5,932

 

195,757

 

18,866

 

3,110,009

 

(38,139)

 

(167,829)

 

2,904,041

 

(170,314)

 

2,733,727

                                               
                                               

(i) Includes the gain on disposal of DAT (Note 1 (a) and Note 24).

                                               
     

Sep/2013

 

2.1.1(b)

 

 

 

 

 

 

 

 

 

 

 

                   

Revised

     

Reporting segments

 

Total

         

Braskem

       
     

Basic

         

USA and

 

Chemical

 

reportable

 

Other

 

Corporate

 

consolidated

     

Braskem

     

petrochemicals

 

Polyolefins

 

Vinyls

 

Europe

 

distribution

 

segments

 

segments

 

unit

 

before eliminations

 

Eliminations

 

consolidated

                                               

Net sales revenue

   

18,882,333

 

12,435,806

 

1,903,417

 

4,902,613

 

429,631

 

38,553,800

 

83,979

 

 

 

38,637,779

 

(8,451,360)

 

30,186,419

Cost of products sold

   

(17,094,887)

 

(10,702,956)

 

(1,739,310)

 

(4,656,147)

 

(362,530)

 

(34,555,830)

 

(90,642)

 

 

 

(34,646,472)

 

8,292,942

 

(26,353,530)

Gross profit

   

1,787,446

 

1,732,850

 

164,107

 

246,466

 

67,101

 

3,997,970

 

(6,663)

 

 

 

3,991,307

 

(158,418)

 

3,832,889

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Operating expenses

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Selling, general and distribution expenses

   

(379,231)

 

(619,142)

 

(124,599)

 

(197,443)

 

(71,358)

 

(1,391,773)

 

(65,897)

 

(158,342)

 

(1,616,012)

 

 

 

(1,616,012)

Results from equity investments

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,701)

 

(1,701)

 

 

 

(1,701)

Other operating income (expenses), net

   

(16,599)

 

(3,397)

 

1,256

 

(557)

 

(406)

 

(19,703)

 

1,018

 

(81,778)

 

(100,463)

 

 

 

(100,463)

     

(395,830)

 

(622,539)

 

(123,343)

 

(198,000)

 

(71,764)

 

(1,411,476)

 

(64,879)

 

(241,821)

 

(1,718,176)

 

 

 

(1,718,176)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Operating profit (loss)

   

1,391,616

 

1,110,311

 

40,764

 

48,466

 

(4,663)

 

2,586,494

 

(71,542)

 

(241,821)

 

2,273,131

 

(158,418)

 

2,114,713

 

 

58

 


 
 

Braskem S.A.

 

Notes to the financial statements

at September 30, 2014

All amounts in thousands of reais, except where stated otherwise

 

28.                   Subsequent events

 

Between October 1 and November 4, 2014, Braskem Idesa received from the Mexican government the equivalent of R$ 312,191 (US$128,377 thousand) as refund of the value-added tax (IVA) levied on the acquisition of assets for its project (Nota 8(i)).

 

             

59

 

SIGNATURES

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

Date: November 7, 2014
  BRASKEM S.A.
 
 
  By:      /s/     Mário Augusto da Silva
 
    Name: Mário Augusto da Silva
    Title: Chief Financial Officer

 

FORWARD-LOOKING STATEMENTS

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