bakitr1q18_6k.htm - Generated by SEC Publisher for SEC Filing  

 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16
OR 15D-16 OF THE SECURITIES EXCHANGE ACT OF 1934


For the month of May, 2018

(Commission File No. 1-14862 )

 

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


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



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

Form 20-F ___X___       Form 40-F ______

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

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

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

Yes ______       No ___X___

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


 

Braskem S.A.

Quarterly Information (ITR) at

March 31, 2018

and Independent Auditors’ Report Review

 

 


 

 

Report on review of interim financial information

 

 

To Shareholders, Members of the Board and Management

Braskem S.A.

Camaçari - Bahia

 

 

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Braskem S.A. (the “Company”) included in the Quarterly Financial Information for the quarter ended March 31, 2018, which comprises the balance sheet as of March 31, 2018, the statements of profit or loss and comprehensive income for the three-month period then ended, changes in equity and cash flows for the three-month period then ended, and notes to the interim financial information.

 

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

 

Scope of review

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

 

 

1


 

 

Conclusion on the individual interim financial information

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

 

Conclusion on the consolidated interim financial information

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

 

Other matters

 

Statements of value added

The individual and consolidated interim financial information related to the Statements of added value (DVA) for the three-month period ended March 31, 2018, prepared under the responsibility of the Company´s management, presented herein as supplementary information for IAS 34 purposes, have been subject to review procedures jointly performed with the review of the Company´s interim financial information - ITR. In order to form our conclusion, we assessed whether those statements are reconciled with the interim financial information and accounting records, as applicable, and whether their format and contents are in accordance with criteria determined in the Technical Pronouncement CPC 09 - Demonstração do Valor Adicionado. Based on our review, nothing has come to our attention that causes us to believe that the statements of added value referred to above were not prepared, in all material respects, consistently with the overall individual and consolidated interim financial information.

 

 

São Paulo, May 8, 2018

 

 

KPMG Auditores Independentes

CRC 2SP014428/O-6

Original report in Portuguese signed by

Anselmo Neves Macedo

Accountant CRC 1SP160482/O-6

 

 

2


 
 

Braskem S.A.

 

Balance sheet

at March 31, 2018

All amounts in thousands of reais                                                                                                                                      

 

       

 Consolidated

 

 Parent company

Assets

Note

 

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

   

0

               

Current assets

0

               
 

Cash and cash equivalents

3

 

           3,413,252

 

                3,775,093

 

           1,798,695

 

                    1,953,056

 

Financial investments

4

 

           2,440,254

 

                2,302,672

 

           1,961,267

 

                    1,833,320

 

Trade accounts receivable

5

 

           3,322,271

 

                3,281,196

 

           1,954,024

 

                    1,824,740

 

Inventories

6

 

           6,679,689

 

                6,846,923

 

           4,856,644

 

                    4,800,860

 

Taxes recoverable

8

 

              793,646

 

                1,349,064

 

              605,936

 

                       830,152

 

Dividends and interest on capital

7

 

                10,859

 

                     10,859

 

                13,335

 

                         10,859

 

Prepaid expenses

0

 

              122,073

 

                   134,337

 

              103,205

 

                       105,255

 

Related parties

7(b)

 

                       -  

 

                             -  

 

                35,409

 

                         30,478

 

Derivatives operations

16.2

 

                11,594

 

                       3,793

 

                  4,803

 

                           3,793

 

Other receivables

0

 

              282,539

 

                   288,391

 

              221,503

 

                       232,532

   

0

 

 

 

 

 

 

 

 

   

0

 

      17,076,177

 

            17,992,328

 

      11,554,821

 

               11,625,045

   

0

               

Non-current assets

0

               
 

Financial investments

4

 

                  9,915

 

                     10,336

 

                       -  

 

                                -  

 

Trade accounts receivable

5

 

                38,292

 

                     37,496

 

           2,118,612

 

                    1,336,229

 

Advances to suppliers

6

 

                42,696

 

                     46,464

 

                42,696

 

                         46,464

 

Taxes recoverable

8

 

           1,013,507

 

                1,023,633

 

           1,013,356

 

                    1,023,245

 

Deferred income tax and social contribution 

18(b)

 

              852,366

 

                1,165,726

 

                       -  

 

                                -  

 

Judicial deposits

0

 

              288,949

 

                   289,737

 

              277,128

 

                       278,006

 

Related parties

7(b)

 

                       -  

 

                             -  

 

                16,273

 

                         16,053

 

Insurance claims

0

 

                87,793

 

                     39,802

 

                87,793

 

                         39,802

 

Derivatives operations

16.2

 

                68,859

 

                     32,666

 

                       -  

 

                                -  

 

Other receivables

0

 

              157,517

 

                   112,997

 

              113,942

 

                       109,129

 

Investments

9

 

              104,418

 

                   101,258

 

           6,069,984

 

                    4,915,609

 

Property, plant and equipment

10

 

         30,356,045

 

              29,761,610

 

         16,120,097

 

                  16,326,216

 

Intangible assets

11

 

           2,712,622

 

                2,727,497

 

           2,492,979

 

                    2,501,503

   

0

 

 

 

 

 

 

 

 

   

0

 

      35,732,979

 

            35,349,222

 

      28,352,860

 

               26,592,256

   

0

               

Total assets

0

 

      52,809,156

 

            53,341,550

 

      39,907,681

 

               38,217,301

 

 

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

 

 

1


 
 

Braskem S.A.

 

Balance sheet

at March 31, 2018

All amounts in thousands of reais

Continued

    

       

 Consolidated

 

 Parent company

Liabilities and shareholders' equity

Note

 

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

   

0

               

Current liabilities

0

               
 

Trade payables

0

 

          5,667,901

 

           5,265,670

 

          1,109,763

 

           1,198,842

 

Borrowings

12

 

             577,830

 

           1,184,781

 

             209,050

 

              382,304

 

Braskem Idesa borrowings

13

 

          9,582,653

 

           9,691,450

 

                       -  

 

                        -  

 

Debentures

14

 

               27,428

 

                27,183

 

                       -  

 

                        -  

 

Derivatives operations

16.2

 

                      -  

 

                  6,875

 

                       -  

 

                        -  

 

Payroll and related charges

0

 

             374,309

 

              630,517

 

             284,571

 

              493,098

 

Taxes payable

17

 

             962,611

 

           1,261,204

 

             746,815

 

              774,391

 

Dividends

0

 

                 5,229

 

                  3,850

 

                 3,674

 

                  3,709

 

Advances from customers

0

 

             224,299

 

              353,222

 

               81,536

 

              187,304

 

Leniency agreement

20.3

 

             264,374

 

              257,347

 

             208,572

 

              202,892

 

Sundry provisions

19

 

             119,888

 

              178,676

 

             104,675

 

              125,130

 

Accounts payable to related parties

7(b)

 

                      -  

 

                        -  

 

             817,074

 

              783,181

 

Other payables

0

 

             302,325

 

              276,957

 

               97,649

 

              104,181

   

0

 

 

 

 

 

 

 

 

   

0

 

     18,108,847

 

       19,137,732

 

        3,663,379

 

         4,255,032

   

0

               

Non-current liabilities

0

               
 

Trade payables

0

 

             260,879

 

              259,737

 

        15,039,929

 

         13,845,472

 

Borrowings

12

 

        21,332,383

 

         22,176,640

 

          2,734,417

 

           2,823,692

 

Debentures

14

 

             281,714

 

              286,141

 

                       -  

 

                        -  

 

Derivatives operations

16.2

 

                 5,570

 

                        -  

 

                 5,570

 

                        -  

 

Taxes payable

17

 

               58,004

 

                52,802

 

               56,309

 

                50,815

 

Accounts payable to related parties

7(b)

 

                      -  

 

                        -  

 

          7,231,951

 

           7,197,573

 

Loan to non-controlling shareholders of Braskem Idesa

0

 

          1,797,058

 

           1,756,600

 

                       -  

 

                        -  

 

Deferred income tax and social contribution

18(b)

 

             815,199

 

              940,079

 

             589,610

 

              715,938

 

Post-employment benefits

0

 

             196,469

 

              193,775

 

               83,233

 

                83,233

 

Provision for losses on subsidiaries

0

 

                      -  

 

                        -  

 

             110,852

 

              102,750

 

Contingencies

20

 

          1,113,211

 

           1,092,645

 

          1,104,903

 

           1,084,528

 

Leniency agreement

20.3

 

          1,131,430

 

           1,371,767

 

          1,080,485

 

           1,322,051

 

Sundry provisions

19

 

             235,693

 

              234,996

 

             213,912

 

              213,318

 

Other payables

0

 

             136,592

 

              148,286

 

                 4,832

 

                  5,048

   

0

 

 

 

 

 

 

 

 

   

0

 

     27,364,202

 

       28,513,468

 

     28,256,003

 

       27,444,418

   

0

               

Shareholders' equity

21

               
 

Capital

0

 

          8,043,222

 

           8,043,222

 

          8,043,222

 

           8,043,222

 

Capital reserve

0

 

             232,430

 

              232,430

 

             232,430

 

              232,430

 

Revenue reserves

0

 

          3,945,898

 

           3,945,898

 

          3,945,898

 

           3,945,898

 

Equity valuation adjustments

0

 

        (5,243,943)

 

          (5,653,880)

 

        (5,243,943)

 

          (5,653,880)

 

Treasury shares

0

 

             (49,819)

 

               (49,819)

 

             (49,819)

 

               (49,819)

 

Retained earnings

0

 

          1,060,511

 

                        -  

 

          1,060,511

 

                        -  

   

0

 

 

 

 

 

 

 

 

 

Total attributable to the  Company's shareholders

0

 

          7,988,299

 

           6,517,851

 

          7,988,299

 

           6,517,851

   

0

               
 

Non-controlling interest in Braskem Idesa

0

 

           (652,192)

 

             (827,501)

 

                       -  

 

                        -  

   

0

               
   

0

 

       7,336,107

 

         5,690,350

 

        7,988,299

 

         6,517,851

   

0

               

Total liabilities and shareholders' equity

0

 

     52,809,156

 

       53,341,550

 

     39,907,681

 

       38,217,301

                     
                     

 

 

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

 

2


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at March 31, 2018

All amounts in thousands of reais                                         

    
         

 

 

Consolidated

 

 

 

Parent company

Continued operations

 

Note

 

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

     

0

               

Net sales revenue

 

23

 

      13,028,800

 

      12,599,728

 

        9,251,273

 

        9,207,516

 

Cost of products sold

 

0

 

       (10,327,132)

 

         (8,935,171)

 

         (7,925,740)

 

         (7,199,166)

     

0

               
     

0

 

        2,701,668

 

        3,664,557

 

        1,325,533

 

        2,008,350

     

0

               

Income (expenses)

 

0

               
 

Selling and distribution

 

0

 

            (367,518)

#

            (346,302)

#

            (223,511)

#

            (224,492)

 

General and administrative

 

0

 

            (308,830)

#

            (310,563)

#

            (225,237)

#

            (199,802)

 

Research and development

 

0

 

              (38,926)

#

              (33,662)

#

              (25,679)

#

              (23,291)

 

Results from equity investments

 

9(c)

 

                       42

#

                12,209

#

              835,878

#

           1,168,880

 

Other income (expenses), net

 

24

 

              (72,399)

#

              (77,971)

#

              (82,982)

#

              (77,563)

     

0

               
     

0

 

        1,914,037

 

        2,908,268

 

        1,604,002

 

        2,652,082

     

0

               

Financial results

 

25

               
 

Financial expenses

 

0

 

            (670,945)

#

            (835,509)

#

            (347,752)

#

            (559,412)

 

Financial income

 

0

 

              103,965

#

              164,980

#

                87,730

#

              151,092

 

Exchange rate variations, net

 

0

 

                79,985

#

              285,035

#

            (265,192)

#

            (213,275)

     

0

               
     

0

 

          (486,995)

 

          (385,494)

 

          (525,214)

 

          (621,595)

     

0

               

Profit before income tax and social contribution

 

0

 

        1,427,042

 

        2,522,774

 

        1,078,788

 

        2,030,487

     

0

               
 

Current and deferred income tax and social contribution

 

18(a)

 

            (276,020)

#

            (617,400)

#

              (25,197)

#

            (231,811)

     

0

               

Profit for the period of continued operations

 

0

 

        1,151,022

 

        1,905,374

 

        1,053,591

 

        1,798,676

     

0

               

Discontinued operations results

 

0

               
 

Profit from discontinued operations

 

0

 

                       -  

#

                13,499

#

                       -  

#

                  8,876

 

Current and deferred income tax and social contribution

 

0

 

                       -  

#

                (4,623)

#

                       -  

#

                       -  

     

0

 

                       -  

 

                  8,876

 

                       -  

 

                  8,876

     

0

               

Profit for the period

 

0

 

        1,151,022

 

        1,914,250

 

        1,053,591

 

        1,807,552

     

0

               

Attributable to:

 

0

               
 

Company's shareholders

 

0

 

           1,053,591

#

           1,807,552

#

                       -  

#

                       -  

 

Non-controlling interest in subsidiaries

 

0

 

                97,431

#

              106,698

#

                       -  

#

                       -  

     

0

               

Profit for the period

 

0

 

        1,151,022

 

        1,914,250

 

                       -  

 

                       -  

                       
                       
                       

 

 

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

 

3


 
 

Braskem S.A.

 

Statement of operations and statement of comprehensive income

at March 31, 2018

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

Continued

                                                                                                                                                                                                                       

         

 

 

Consolidated

 

 

 

Parent company

     

Note

 

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

                       

Profit for the period

 

0

 

  1,151,022

 

  1,914,250

 

  1,053,591

 

1,807,552

     

0

               

Other comprehensive income or loss:

 

0

               

Items that will be reclassified subsequently to profit or loss

 

0

               
 

Fair value of cash flow hedge

 

0

 

  59,999

 

  87,578

 

  (9,700)

 

  54,945

 

Income tax and social contribution

 

0

 

  (17,612)

 

  (28,471)

 

  3,298

 

(18,681)

 

Fair value of cash flow hedge - Braskem Idesa

 

0

 

-

 

-

 

  52,274

 

  24,474

 

Income tax and social contribution

 

0

 

-

 

-

 

  (15,682)

 

(7,342)

 

Fair value of cash flow hedge from jointly-controlled

 

0

 

686

 

594

 

686

 

594

     

0

 

  43,073

 

  59,701

 

  30,876

 

  53,990

     

0

               
 

Exchange variation of foreign sales hedge

 

16.3(a.i)

 

  (87,693)

 

  480,810

 

  (87,693)

 

  480,810

 

Sales Hedge - transfer to profit or loss

 

16.3(a.i)

 

  247,353

 

  249,240

 

  247,353

 

  249,240

 

Income tax and social contribution on exchange variation

 

0

 

  (54,284)

 

  (248,217)

 

  (54,284)

 

(248,217)

 

Exchange variation of foreign sales hedge - Braskem Idesa

 

16.3(a.ii)

 

  694,110

 

  907,532

 

  520,583

 

  680,649

 

Sales Hedge - transfer to profit or loss - Braskem Idesa

 

16.3(a.ii)

 

  46,934

 

  30,918

 

  35,200

 

  23,188

 

Income tax on exchange variation - Braskem Idesa

 

0

 

  (222,313)

 

  (281,535)

 

  (166,735)

 

(211,151)

     

0

 

  624,107

 

1,138,748

 

  494,424

 

  974,519

     

0

               
 

Foreign subsidiaries currency translation adjustment

 

0

 

  (170,595)

 

  (299,411)

 

  (108,006)

 

(251,244)

     

0

 

 

 

 

 

 

 

 

 

Total

 

0

 

  496,585

 

  899,038

 

  417,294

 

  777,265

     

0

               

Total comprehensive income for the period

 

0

 

  1,647,607

 

  2,813,288

 

  1,470,885

 

2,584,817

     

0

               

Attributable to:

 

0

               
 

Company's shareholders

 

0

 

1,470,885

 

2,584,817

       
 

Non-controlling interest in subsidiaries

 

0

 

  176,722

 

  228,471

       
     

0

 

 

 

 

       

Total comprehensive income for the period

 

0

 

  1,647,607

 

  2,813,288

       
                       
                       
                       
                 

 

 

Parent company

                 

 Mar/2018

 

 Mar/2017

     

Note

         

Basic and diluted

 

Basic and diluted

Profit per share attributable to the shareholders of the Company of continued operations at the end of the period (expressed in reais per share)

                   

 

   

22

               

 

                     
 

Earnings per share - common

             

  1.3241

 

  2.2608

 

Earnings per share - preferred shares class "A"

             

  1.3242

 

  2.2608

 

Earnings per share - preferred shares class "B"

             

  0.5503

 

  0.6069

 

 

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

4


 

 

 

Braskem S.A.

 

Statement of changes in shareholder’s equity

All amounts in thousands of reais

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

   

Attributed to shareholders' interest

         
           

Revenue reserves

             

Total

       
                       

Additional

 

Equity

         

Braskem

 

Non-controlling

 

Total

       

Capital

 

Legal

 

Tax

 

Retention

 

dividends

 

valuation

 

Treasury

 

Retained

 

shareholders'

 

interest in

 

shareholders'

   

Capital

 

reserve

 

reserve

 

incentive

 

of profits

 

proposed

 

adjustments

 

shares

 

earnings

 

interest

 

Braskem Idesa

 

equity

                                                 

At December 31, 2016

 

8,043,222

#

232,430

 

  229,992

 

  -

 

604,624

 

-

 

(6,321,859)

 

  (49,819)

 

-

 

  2,738,590

 

  (1,017,880)

 

1,720,710

                                                 
                                                 

Comprehensive income for the period:

                                               

Profit for the period

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  -

 

-

 

1,807,552

 

1,807,552

 

106,698

 

1,914,250

Exchange variation of foreign sales hedge, net of taxes

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  974,519

 

-

 

-

 

  974,519

 

164,229

 

1,138,748

Fair value of cash flow hedge, net of taxes

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  53,990

 

-

 

-

 

  53,990

 

5,711

 

  59,701

Foreign subsidiaries currency translation adjustment

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  (251,244)

 

-

 

-

 

  (251,244)

 

(48,167)

 

  (299,411)

   

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  777,265

 

-

 

1,807,552

 

2,584,817

 

228,471

 

2,813,288

                                                 

Equity valuation adjustments:

                                               

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

   

  -

 

-

 

  -

 

  -

 

  -

 

-

  (6,809)

 

 

-

  6,809

 

 

-

 

-

 

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

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

(241)

 

-

 

241

 

-

 

-

 

  -

   

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  (7,050)

 

-

 

  7,050

 

-

 

-

 

  -

                                                 
                                                 

At March 31, 2017

 

8,043,222

 

232,430

 

  229,992

 

  -

 

604,624

 

-

 

(5,551,644)

 

  (49,819)

 

  1,814,602

 

  5,323,407

 

(789,409)

 

4,533,998

                                                 

At December 31, 2017

 

8,043,222

 

232,430

 

  434,142

 

  71,745

 

1,940,011

 

  1,500,000

 

(5,653,880)

 

  (49,819)

 

-

 

  6,517,851

 

(827,501)

 

5,690,350

                                                 

Comprehensive income for the period:

                                               

Profit for the period

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  -

 

-

 

1,053,591

 

1,053,591

 

97,431

 

1,151,022

Exchange variation of foreign sales hedge, net of taxes

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  494,424

 

-

 

-

 

  494,424

 

129,683

 

  624,107

Fair value of cash flow hedge, net of taxes

 

  -

 

-

 

  -

 

  -

 

 -

 

-

 

  30,876

 

-

 

-

 

  30,876

 

12,197

 

  43,073

Foreign currency translation adjustment

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  (108,006)

 

-

 

-

 

  (108,006)

 

(62,589)

 

  (170,595)

   

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  417,294

 

-

 

1,053,591

 

1,470,885

 

176,722

 

1,647,607

                                                 

Equity valuation adjustments:

                                               

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

   

  -

 

-

 

  -

 

  -

 

  -

 

-

  (6,679)

 

 

-

  6,679  

 

 

-

 

-

 

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

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

(241)

 

-

 

241

 

-

 

-

 

  -

Fair value adjustments of trade accounts receivable

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

(437)

 

-

 

-

 

(437)

 

-

 

(437)

   

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  (7,357)

 

-

 

  6,920

 

(437)

 

-

 

(437)

                                                 

Contributions to shareholders:

                                               

Additional dividends approved in the board meeting

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  -

 

-

 

-

 

-

 

(1,413)

 

  (1,413)

   

  -

 

-

 

  -

 

  -

 

  -

 

-

 

  -

 

-

 

-

 

-

 

(1,413)

 

  (1,413)

                                                 

At March 31, 2018

 

8,043,222

 

232,430

 

  434,142

 

  71,745

 

1,940,011

 

  1,500,000

 

(5,243,943)

 

  (49,819)

 

  1,060,511

 

  7,988,299

 

(652,192)

 

7,336,107

 

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

 

5


 
 

Braskem S.A.

 

Statement of changes in shareholder’s equity

All amounts in thousands of reais

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Company

           

Revenue reserves

 

             
                       

Additional

 

Equity

     

Retained

 

Total

       

Capital

 

Legal

 

Tax

 

Retention

 

dividends

 

valuation

 

Treasury

 

earnings

 

shareholders'

   

Capital

 

reserve

 

reserve

 

incentive

 

of profits

 

proposed

 

adjustments

 

shares

 

(losses)

 

equity

                                         

At December 31, 2016

 

8,043,222

 

232,430

 

  229,992

 

  -

 

604,624

 

  -

 

(6,321,859)

 

(927)

 

  -

 

  2,787,482

                                         

Comprehensive income for the period:

                                       

Profit for the period

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  1,807,552

 

1,807,552

Exchange variation of foreign sales hedge, net of taxes

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  974,519

 

  -

 

  -

 

  974,519

Fair value of cash flow hedge, net of taxes

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  53,990

 

  -

 

  -

 

  53,990

Foreign subsidiaries currency translation adjustment

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

(251,244)

 

  -

 

  -

 

  (251,244)

   

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  777,265

 

  -

 

  1,807,552

 

2,584,817

                             

#

         

Equity valuation adjustments:

                           

#

         

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

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

(6,809)

 

  -

 

6,809

 

-

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

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  (241)

 

  -

 

  241

 

-

   

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

(7,050)

 

  -

 

7,050

 

-

                                         

At March 31, 2017

 

8,043,222

 

232,430

 

  229,992

 

  -

 

604,624

 

  -

 

(5,551,644)

 

(927)

 

1,814,602

 

  5,372,299

                                         

At December 31, 2017

 

8,043,222

 

232,430

 

  434,142

 

  71,745

 

1,940,011

 

1,500,000

 

(5,653,880)

 

(49,819)

 

  -

 

  6,517,851

                                         

Comprehensive income for the period:

                                       

Profit for the period

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  1,053,591

 

1,053,591

Exchange variation of foreign sales hedge, net of taxes

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  494,424

 

  -

 

  -

 

  494,424

Fair value of cash flow hedge, net of taxes

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  30,876

 

  -

 

  -

 

  30,876

Foreign currency translation adjustment

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

(108,006)

 

  -

 

  -

 

  (108,006)

   

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  417,294

 

  -

 

  1,053,591

 

1,470,885

                                         

Equity valuation adjustments:

                                       

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

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

(6,679)

 

  -

 

6,679

 

-

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

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  (241)

 

  -

 

  241

 

-

Fair value adjustments of trade accounts receivable

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  (437)

#

  -

 

  -

 

(437)

   

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

(7,357)

 

  -

 

6,920

   
                                         

At March 31, 2018

 

8,043,222

 

232,430

 

  434,142

 

  71,745

 

1,940,011

 

1,500,000

 

(5,243,943)

 

(49,819)

 

1,060,511

 

  7,988,299

 

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

 

6


 
 

Braskem S.A.

 

Statement of cash flows

at March 31, 2018

All amounts in thousands of reais

  

       

Consolidated

 

Parent company

   

Note

 

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

Profit before income tax and social contribution and
  for the result with discontinued operations

0

 

           1,427,042

 

           2,522,774

 

           1,078,788

 

           2,030,487

   

0

               

Adjustments for reconciliation of profit

0

               
 

Depreciation, amortization and depletion

0

 

              739,952

 

              702,122

 

              505,625

 

              467,835

 

Results from equity investments

9(c)

 

                     (42)

 

              (12,209)

 

            (835,878)

 

         (1,168,880)

 

Interest and monetary and exchange variations, net

0

 

              501,034

 

              214,931

 

              449,432

 

              561,345

 

Provision for losses and write-offs of long-lived assets

0

 

                  4,547

 

                  9,196

 

                     838

 

                  6,113

   

0

 

 

 

 

 

 

 

 

   

0

 

        2,672,533

 

        3,436,814

 

        1,198,805

 

        1,896,900

   

0

               

Changes in operating working capital

0

               
 

Trade accounts receivable

0

 

              (43,285)

 

            (604,109)

 

            (873,783)

 

         (1,174,538)

 

Inventories

0

 

              183,523

 

            (316,471)

 

              (59,178)

 

                80,275

 

Taxes recoverable

0

 

              747,471

 

              206,326

 

              376,023

 

              148,468

 

Prepaid expenses

0

 

                12,264

 

                27,967

 

                  2,050

 

                30,186

 

Other receivables

0

 

              (85,871)

 

                  3,851

 

              (41,461)

 

                89,843

 

Trade payables

0

 

              354,483

 

         (1,283,309)

 

           1,056,489

 

            (102,293)

 

Taxes payable

0

 

            (675,139)

 

                25,688

 

            (224,593)

 

              126,802

 

Advances from customers

0

 

            (128,923)

 

              (31,110)

 

            (105,768)

 

                11,166

 

Leniency agreement

0

 

            (267,985)

 

            (296,591)

 

            (267,985)

 

                       -  

 

Sundry provisions

0

 

              (37,525)

 

              (13,123)

 

                     514

 

                (6,602)

 

Other payables

0

 

            (193,059)

 

            (262,911)

 

            (215,276)

 

            (189,086)

   

0

 

 

 

 

 

 

 

 

Cash from operations

0

 

        2,538,487

 

            893,022

 

            845,837

 

            911,121

   

0

               
 

Financial investments
   (includes Letras financeiras do tesouro - LFT´s and Letras Financeiras - LF´s)

0

 

            (103,135)

 

              188,498

 

              (98,454)

 

              173,492

   

0

 

 

 

 

 

 

 

 

Cash generated from operations and handling of financial investments

0

 

        2,435,352

 

        1,081,520

 

            747,383

 

        1,084,613

   

0

               
 

Interest paid

0

 

            (452,667)

 

            (472,006)

 

              (40,443)

 

            (128,337)

 

Income tax and social contribution paid

0

 

            (181,927)

 

              (40,953)

 

            (141,918)

 

              (17,458)

   

0

 

 

 

 

 

 

 

 

Net cash generated by operating activities

0

 

        1,800,758

 

            568,561

 

            565,022

 

            938,818

   

0

               

Proceeds from the sale of fixed assets

0

 

                     977

 

                     263

 

              (38,321)

 

                     125

Funds received in the investments' capital reduction

0

 

                  2,254

 

                       -  

 

                  2,254

 

                       -  

Acquisitions of property, plant and equipment and intangible assets

0

 

            (404,498)

 

            (272,934)

 

            (266,409)

 

            (197,899)

Premuim in the dollar put option

0

 

                (2,082)

 

                (2,153)

 

                (2,082)

 

                (2,153)

   

0

 

 

 

 

 

 

 

 

Net cash used in investing activities

0

 

          (403,349)

 

          (274,824)

 

          (304,558)

 

          (199,927)

   

0

               

Short-term and Long-term debit

0

               
 

Obtained

0

 

              645,461

 

              660,324

 

              317,540

 

              660,324

 

Payments

0

 

         (2,206,563)

 

            (886,221)

 

            (611,169)

 

            (506,800)

Braskem Idesa borrowings

0

               
 

Payments

0

 

            (173,747)

 

            (198,180)

 

                       -  

 

                       -  

Related parties

0

               
 

Captações

0

 

                       -  

 

                       -  

 

                     164

 

                48,086

 

Pagamentos

0

 

                       -  

 

                       -  

 

            (121,326)

 

            (127,004)

Dividends paid

0

 

                     (34)

 

                     (31)

 

                     (34)

 

                     (31)

   

0

 

 

 

 

 

 

 

 

Net cash provided (used) by financing activities

0

 

       (1,734,883)

 

          (424,108)

 

          (414,825)

 

              74,575

   

0

               

Exchange variation on cash of foreign subsidiaries

0

 

              (24,367)

 

                45,668

 

                       -  

 

                       -  

   

0

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

0

 

          (361,841)

 

            (84,703)

 

          (154,361)

 

            813,466

   

0

               

Represented by

0

               
 

Cash and cash equivalents at the beginning of the period

0

 

           3,775,093

 

           6,701,864

 

           1,953,056

 

           3,561,431

 

Cash and cash equivalents at the end of the period

0

 

           3,413,252

 

           6,617,161

 

           1,798,695

 

           4,374,897

   

0

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

   

          (361,841)

 

            (84,703)

 

          (154,361)

 

            813,466

 

 

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

 

7


 
 

Braskem S.A.

 

Statement of value added

at March 31, 2018

All amounts in thousands of reais

 

     

Consolidated

 

Parent company

     

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

Revenue

 

          15,523,095

 

              14,705,650

 

           11,690,647

 

         11,360,841

 

Sale of goods, products and services

 

             15,485,582

 

                14,692,787

 

              11,692,161

 

           11,362,160

 

Other income (expenses), net

 

                    37,496

 

                       14,184

 

                     (8,078)

 

                       302

 

Allowance for doubtful accounts

 

                           17

 

                        (1,321)

 

                       6,564

 

                   (1,621)

Inputs acquired from third parties

 

        (10,884,907)

 

            (10,090,801)

 

            (8,717,098)

 

         (8,482,794)

 

Cost of products, goods and services sold

 

           (10,375,765)

 

                 (9,608,786)

 

              (8,351,558)

 

            (8,138,161)

 

Material, energy, outsourced services and others

 

                (487,652)

 

                    (466,071)

 

                 (354,863)

 

               (328,509)

 

Impairment of assets

 

                  (21,490)

 

                      (15,944)

 

                   (10,677)

 

                 (16,124)

Gross value added

 

            4,638,188

 

                4,614,849

 

             2,973,549

 

           2,878,047

                   

Depreciation, amortization and depletion

 

                (739,952)

 

                    (702,122)

 

                 (505,625)

 

               (467,835)

                   

Net value added produced by the entity

 

            3,898,236

 

                3,912,727

 

             2,467,924

 

           2,410,212

                   

Value added received in transfer

 

                104,026

 

                   186,071

 

                 923,627

 

           1,328,848

 

Results from equity investments

 

                           42

 

                       21,085

 

                   835,878

 

             1,177,756

 

Financial income

 

                  103,965

 

                     164,980

 

                     87,730

 

                151,092

 

Other

 

                           19

 

                                6

 

                            19

 

                          -  

                   

Total value added to distribute

 

            4,002,262

 

                4,098,798

 

             3,391,551

 

           3,739,060

                   
                   

Personnel

 

                352,438

 

                   342,267

 

                 250,700

 

              240,357

 

Direct compensation

 

                  281,529

 

                     278,135

 

                   194,484

 

                190,931

 

Benefits

 

                    55,546

 

                       48,209

 

                     40,343

 

                  33,265

 

FGTS (Government Severance Pay Fund)

 

                    15,363

 

                       15,923

 

                     15,873

 

                  16,161

                   

Taxes, fees and contribuitions

 

            1,839,438

 

                1,233,310

 

             1,416,505

 

              868,462

 

Federal

 

               1,216,941

 

                     747,824

 

                   808,648

 

                408,297

 

State

 

                  602,622

 

                     475,481

 

                   602,538

 

                452,759

 

Municipal

 

                    19,875

 

                       10,005

 

                       5,319

 

                    7,406

                   

Remuneration on third parties' capital

 

                659,364

 

                   608,971

 

                 670,755

 

              822,689

 

Financial expenses (including exchange variation)

 

                  590,960

 

                     544,051

 

                   611,269

 

                767,592

 

Rentals

 

                    68,404

 

                       64,920

 

                     59,486

 

                  55,097

                   

Remuneration on own capital

 

            1,151,022

 

                1,914,250

 

             1,053,591

 

           1,807,552

 

Profit for the period

 

               1,053,591

 

                  1,798,676

 

                1,053,591

 

             1,798,676

 

Non-controlling interest in subsidiaries

 

                    97,431

 

                     106,698

 

                            -  

 

                          -  

 

Discontinued operations results

 

                           -  

 

                         8,876

 

                            -  

 

                    8,876

                   

Value added distributed

 

            4,002,262

 

                4,098,798

 

             3,391,551

 

           3,739,060

 

 

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

 

8


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

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 operating events impacting these financial statements

 

(b)               Net Working Capital

On March 31, 2018, in compliance with CPC 26 and its corresponding IAS 1 (Presentation of Financial Statements), the subsidiary Braskem Idesa maintained as current liabilities its financial obligations whose original maturities were long term, since certain contractual covenants for which, on the reporting date of these quarterly financial statements, the Company was not in compliance (Note 13). Consequently, the consolidated net working capital was negative R$1,032,670.

Note that Braskem Idesa has been settling its obligations in accordance with the original maturity schedule and none of its creditors has requested the immediate reimbursement of said obligations and, without the aforementioned reclassification, consolidated net working capital was positive R$7,751,591.

 

2.                       Summary of significant accounting policies

 

There were no changes in the accounting practices used in the preparation of the Quarterly Information in relation to those presented in the December 31, 2017, with the exception of changes in the accounting policies described in Note 2.1.1.

 

2.1.                 Basis of preparation

 

This Quarterly Information includes the three-month period ended March 31, 2018 and should be read together with the financial statements of Braskem as of December 31, 2017, which were prepared and presented (i) in the consolidated, 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); and (ii) in the Parent Company, in accordance with the accounting practices adopted in Brazil, in compliance with Federal Law 6,404/76, as amended, and with the standards issued by CPC.

 

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, 2017 financial statements.

 

Issue of these financial statements was authorized by the Executive Board on May 07, 2018.

 

9


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

2.1.1        Changes in key accounting policies

 

Except as described below, the accounting policies applied to this Quarterly Financial Information are the same as those applied to the consolidated financial statements of the Company for the fiscal year ended December 31, 2017.

 

These changes in accounting policies also will be reflected in the consolidated financial statements of the Company for the fiscal year ending December 31, 2018.

 

The Company adopted for the first time “CPC 47 / IFRS 15 – Revenue from Contracts with Customers” and “CPC 48/ IFRS 9 – Financial Instruments” as from January 1, 2018.

 

The effect from the first-time adoption of these standards is attributed mainly to the following: (i) presentation of variable considerations (bonuses) deducted directly from gross sales revenue (Note 23); (ii) replacement of the “incurred loss” model for the prospective model of “expected credit losses.” (Note 3); (iii) change in the classification and measurement of financial assets (Note 16); and (iv) change in the accounting of operations involving dollar put and call options designated for hedge accounting (Note 16.2.1.a).

 

As described in Note 2.3 to the financial statements dated December 31, 2017, the Company identified a performance obligation in its sales associated with freight contracts for product deliveries. The Company concluded that there is no material effect on its financial statements for recording this performance obligation separately from the performance obligation associated with product deliveries.

 

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

 

All relevant information pertaining exclusively to these interim financial statements is presented herein and corresponds to the information used by the Management of the Company.

 

2.1.3        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:

 

10


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

         

Total and voting interest - %

         

Headquarters

 

Mar/2018

 

Dec/2017

Direct and Indirect subsidiaries

               

Braskem America Finance Company ("Braskem America Finance")

 

    -  

 

EUA

 

                    100.00

 

                    100.00

Braskem America, Inc. (“Braskem America”)

 

    -  

 

EUA

 

                    100.00

 

                    100.00

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

 

    -  

 

Argentina

 

                    100.00

 

                    100.00

Braskem International GmbH ("Braskem Austria")

 

 (i)

 

Austria

 

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

 

    -  

 

Mexico

 

                      75.00

 

                      75.00

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

 

    -  

 

Mexico

 

                      75.00

 

                      75.00

Braskem Incorporated Limited ("Braskem Inc")

 

    -  

 

Cayman Islands

 

                    100.00

 

                    100.00

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

    -  

 

Mexico

 

                    100.00

 

                    100.00

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

 

    -  

 

Mexico

 

                    100.00

 

                    100.00

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

 

    -  

 

Mexico

 

                    100.00

 

                    100.00

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

 

    -  

 

Netherlands

 

                    100.00

 

                    100.00

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

 

    -  

 

Netherlands

 

                    100.00

 

                    100.00

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

 

    -  

 

Netherlands

 

                    100.00

 

                    100.00

Braskem Petroquímica Chile Ltda. (“Braskem Chile”)

 

    -  

 

Chile

 

                    100.00

 

                    100.00

Cetrel S.A. ("Cetrel")

 

    -  

 

Brazil

 

                      63.66

 

                      63.66

Distribuidora de Água Camaçari S.A. ("DAC")

 

    -  

 

Brazil

 

                      63.66

 

                      63.66

Lantana Trading Co. Inc. (“Lantana”)

 

    -  

 

Bahamas

 

                    100.00

 

                    100.00

     

    -  

     

                            -  

 

                            -  

Specific Purpose Entity ("SPE")

 

    -  

     

                            -  

 

                            -  

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

 

    -  

 

Brazil

 

                    100.00

 

                    100.00

 

 

 

 

 

 

 

                            -  

 

                            -  

(i)

In process of dissolution

               

 

2.2.                 Foreign and functional currency

 

The information on functional and foreign currency was presented in the 2017 annual financial statements of the Company, in Note 2.2.

 

Exchange variation effects

 

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

 

 

Final rate

 

Average rate for period ended

 

Mar/2018

 

Dec/2017

 

Variation

 

Mar/2018

 

Mar/2018

 

Variation

U.S. dollar - Brazilizan real

3.3238

 

3.3080

 

0.48%

 

3.2433

 

3.1279

 

3.69%

U.S. dollar - Mexican peso

18.2440

 

19.6890

 

-7.34%

 

18.7394

 

20.3151

 

-7.76%

U.S. dollar - Euro

0.8137

 

0.8464

 

-3.87%

 

0.8134

 

0.9388

 

-13.35%

 

 

11


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

3.                       Cash and cash equivalents

 

The information on financial investments was presented in the 2017 annual financial statements of the Company, in Note 6.

 

         

 Consolidated

         

Mar/2018

 

Dec/2017

             

 

Cash and banks

   

 (i)

           1,413,338

 

           1,428,766

Cash equivalents:

   

 -  

                       -  

 

                       -  

 

Domestic market

   

 -  

           1,316,083

 

           1,706,784

 

Foreign market

   

 (i)

              683,831

 

              639,543

Total

   

 -  

        3,413,252

 

        3,775,093

 

 

(i)         On March 31, 2018, it includes cash and banks of R$360,946 (R$247,285 on December 31, 2017) and cash equivalents of R$78,129 (R$47,400 on December 31, 2017) of the subsidiary Braskem Idesa, available for its exclusive use.

 

4.                       Financial investments

 

The information on financial investments was presented in the 2017 annual financial statements of the Company, in Note 7.

 

 

       

 Consolidated

       

Mar/2018

 

Dec/2017

Loans and receivables

         
 

Time deposit investments

(i)

              476,919

 

              440,616

Held-for-trading

 

0

                       -  

 

                       -  

 

Time deposit investments

0

                43,766

 

                15,764

 

Letras financeiras do tesouro - LFT's and Letras Financeiras - LF's

(ii)

           1,916,796

 

           1,816,889

 

Restricted funds investments

(iii)

                11,983

 

                12,404

 

Other

 

0

                     705

 

                27,335

Total

 

0

        2,450,169

 

        2,313,008

     

0

     

Current assets

 

0

           2,440,254

 

           2,302,672

Non-current assets

 

0

                  9,915

 

                10,336

Total

 

0

        2,450,169

 

        2,313,008

 

(i)    This investment was given as guarantee to cover Braskem’s obligation related to the constitution of a reserve account for the project finance of the subsidiary Braskem Idesa. The guarantee was withdrawn in April 2018 and this amount will become fully available.

 

(ii)   Government bonds held for trade refer to Brazilian floating-rate government bonds (“LFTs”) issued by the Brazilian federal government and floating-rate bonds (“LFs”) issued by financial institutions. These bonds have maturity above three months, immediate liquidity and expected realization in the short term.

 

(iii) Restricted funds represent bank deposits, yielding approximately 100% of Interbank Deposit Certificates ("CDI"), and their use is linked to the fulfillment of contractual obligations of debentures.

 

12


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

5.                       Trade accounts receivable

 

The information on trade accounts receivable was presented in the 2017 annual financial statements of the Company, in Note 8.

 

         

 Consolidated

 

 Parent Company

         

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

Customers

                   
 

Domestic market

     

           1,657,387

 

                1,459,623

 

           1,742,614

 

           1,521,082

 

Foreign market

     

           2,046,861

 

                2,209,094

 

           2,661,155

 

           1,977,584

Allowance for doubtful accounts

 

(a)

            (343,685)

 

                  (350,025)

 

            (331,133)

 

            (337,697)

Total

     

         3,360,563

 

              3,318,692

 

         4,072,636

 

         3,160,969

                       

Current assets

     

           3,322,271

 

                3,281,196

 

           1,954,024

 

           1,824,740

Non-current assets

     

                38,292

 

                     37,496

 

           2,118,612

 

           1,336,229

Total

     

         3,360,563

 

              3,318,692

 

         4,072,636

 

         3,160,969

 

(a)          As disclosed in the annual financial statements for 2017 (Note 2.3), CPC48 / IFRS 9 substituted, as from January 1, 2018, the “incurred losses” model of CPC 38 / IAS 39 with a prospective model of “expected credit losses,” which requires greater judgment of how the changes in economic factors affect the expected credit losses, which are determined based on the following stages:

 

Stage 1 – when the securities are still performing, expected credit losses were calculated based on the actual experience of credit loss (write-off) over the last five years, segregating customers in accordance with their Operating Risk.

 

Stage 2 – when there is deterioration in the credit risk of the customer since the initial recognition. The Company considered as deterioration of credit risk any credits that were renegotiated and that must be collected in court.

 

Stage 3 – includes financial assets that have objective evidence of impairment on the reporting date.

 

The following table shows the Company’s expected credit loss for each stage:

 

               

Mar/2018

           

Estimated loss
percentage

 

Trade accounts receivable

 

Allowance for
doubtful accounts

                     

Stage 1

 

Performing

 

Operation risk 1

 

No risk

 

1,965,622

 

 

   

Operation risk 2

 

No risk

 

  717,227

 

 

   

Operation risk 3

 

0.27%

 

  400,177

 

  1,238

   

Operation risk 4

 

0.63%

 

  190,016

 

  1,237

   

Operation risk 5

 

100%

 

  12,863

 

  1,297

               

3,285,905

 

3,772

                     

Stage 2

 

Significant Increase in Loss Risk

 

1º Renegotiation < 24 months

 

12% ou 100%

 

  28,607

 

  2,943

   

2º Renegotiation or > 24 months

 

91% ou 100%

 

  156,501

 

  110,626

   

Legal

 

100%

 

  185,178

 

  173,117

               

  370,286

 

  286,686

                     

Stage 3

 

No payment performance
(Indicative of impairment)

 

Between 90 and 180 days

 

50% ou 100%

 

  4,318

 

  3,878

   

Above 180 days

 

100%

 

  43,739

 

  49,349

               

48,057

 

53,227

                     

Total

             

3,704,248

 

  343,685

 

 

13


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

6.                       Inventories

 

The information on inventories was presented in the 2017 annual financial statements of the Company, in Note 9.

 

         

 Consolidated

 

 Parent company

         

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

                       

Finished goods

   

 -  

           4,338,820

 

                  4,255,114

 

           2,888,745

 

           2,785,182

Raw materials, production inputs and packaging

 

 -  

           1,720,365

 

                  1,715,757

 

           1,562,417

 

           1,549,001

Maintenance materials

   

 -  

              381,907

 

                     365,803

 

              168,345

 

              165,073

Advances to suppliers

     

              266,467

 

                     482,043

 

              264,428

 

              273,401

Imports in transit and other

 

 -  

                14,826

 

                       74,670

 

                15,405

 

                74,667

Total

     

         6,722,385

 

               6,893,387

 

         4,899,340

 

         4,847,324

                       

Current assets

   

 -  

           6,679,689

 

                  6,846,923

 

           4,856,644

 

           4,800,860

Non-current assets

   

 -  

                42,696

 

                       46,464

 

                42,696

 

                46,464

Total

     

         6,722,385

 

               6,893,387

 

         4,899,340

 

         4,847,324

 

 

14


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

7.                  Related parties

 

The information concerning related parties was presented in the 2017 annual financial statements of the Company, in Note 10.

 

(a)               Consolidated

   

     

Consolidated

     

Balances at March 31, 2018

 

Balances at December 31, 2017

     

Associated companies, Jointly-controlled investment and Related companies

 

Associated companies, Jointly-controlled investment and Related companies

     

Odebrecht and

 

Petrobras and

         

Odebrecht and

 

Petrobras and

       

Balance sheet

 

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Assets

                               

Current

                               
 

Trade accounts receivable

 

11,376

0

45,966

0

37,630

0

94,972

 

7,634

0

45,184

0

60,502

0

113,320

 

Inventories

 

206,005

0

  118

0

  -

0

206,123

 

250,904

0

  118

0

-

0

251,022

 

Dividends and interest on capital

 

  -

0

  -

0

10,859

0

10,859

 

-

0

-

0

10,859

0

10,859

Total assets

 

217,381

 

46,084

 

48,489

 

311,954

 

258,538

 

45,302

 

71,361

 

375,201

                                   

Liabilities

                               

Current

 

  -

 

  -

 

  -

     

-

 

-

 

-

   
 

Trade payables

 

18,273

 

130,432

 

  -

 

148,705

 

21,530

 

149,058

 

  700

 

171,288

 

Oher

 

  -

 

  585

 

  1

 

  586

 

2,338

 

  562

 

7,591

 

10,491

Total liabilities

 

18,273

 

131,017

 

1

 

149,291

 

23,868

 

149,620

 

  8,291

 

181,779

                                   
                                   
     

Three-month period ended March 31, 2018

 

Three-month period ended March 31, 2017

     

Associated companies, Jointly-controlled investment and Related companies

 

Associated companies, Jointly-controlled investment and Related companies

     

Odebrecht and

 

Petrobras and

         

Odebrecht and

 

Petrobras and

       
     

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Transactions

                               
 

Sales of products

 

  -

 

391,989

 

183,663

 

575,652

 

12,889

 

451,426

 

167,761

 

632,076

 

Purchases of raw materials, finished goods

 

  -

 

  -

 

  -

 

  -

 

-

 

-

 

   -

 

-

 

services and utilities

 

62,183

 

  3,161,465

 

1,929

 

  3,225,577

 

173,906

 

  3,795,560

 

7,796

 

  3,977,262

 

Financial income (expenses)

 

  99

 

  (34)

 

  -

 

  65

 

4,350

 

(20,225)

 

-

 

(15,875)

 

General and administrative expenses

 

  -

 

  -

 

  -

 

  -

 

-

 

-

 

-

 

-

 

Post-employment benefits plan

 

  -

 

  -

 

  -

 

  -

 

-

 

-

 

-

 

-

 

Odebrecht Previdência Privada ("Odeprev")

  -

 

  -

7,622

 

7,622

 

 

-

 

-

5,611

 

5,611

 

15


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

(b)               Parent Company   

 

     

Balances at March 31, 2018

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

EPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           

Balance sheet

 

Inc.

 

Holanda

 

Holanda Inc

 

America

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

FIM Júpiter

 

Total

Assets

                                           

Current

                                           
 

Cash and equivalents

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  836,074

 

  836,074

 

Financial investments

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

1,916,794

 

1,916,794

 

Trade accounts receivable

 

-

 

  7,659

 

-

 

64,047

 

  130,148

 

  54,093

 

7,579

 

45,966

 

-

 

  -

 

  309,492

 

Inventories

 

-

 

-

 

-

 

-

 

  -

 

  -

 

206,005

 

  118

 

-

 

  -

 

  206,123

 

Dividends and interest on capital

 

-

 

-

 

-

 

-

 

  -

 

  13,335

 

-

 

-

 

-

 

  -

 

  13,335

 

Related parties

 

  166

 

267

 

-

 

1,206

 

6

 

  33,764

 

-

 

-

 

-

 

  -

 

  35,409

     

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

   -

Non-current

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

-

 

Trade accounts receivable

 

   -

 

2,080,320

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

2,080,320

 

Related parties

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

-

 

Loan agreements

 

15,388

 

-

 

-

 

-

     

885

 

-

 

-

 

-

 

  -

 

  16,273

Total assets

 

  15,554

 

  2,088,246

 

-

 

  65,253

 

  130,154

 

  102,077

 

213,584

 

46,084

 

-

 

2,752,868

 

  5,413,820

                                               

Liabilities

                                           

Current

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  -

   
 

Trade payables

 

  25

 

-

 

-

 

-

 

  -

 

  13,339

 

15,073

 

130,432

 

-

 

  -

 

  158,869

 

Accounts payable to related parties

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

-

 

Advance to export

 

-

 

-

 

146,359

 

670,715

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

 817,074

 

Other payables

 

-

 

-

 

-

 

-

 

  -

 

1

 

-

#

  585

 

-

 

  -

 

586

     

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

-

Non-current

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

 -

 

-

 

Trade  Payables

 

-

 

14,779,049

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

14,779,049

 

Accounts payable to related parties

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

-

 

Advance to export

 

-

 

-

 

  6,943,312

 

275,875

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

7,219,187

 

Payable notes

 

12,764

 

-

 

-

 

-

 

  -

 

  -

 

   -

 

-

 

-

 

  -

 

  12,764

Total liabilities

 

  12,789

 

  14,779,049

 

  7,089,671

 

946,590

 

  -

 

  13,340

 

15,073

 

131,017

 

-

 

  -

 

  22,987,529

                                               
     

Three-month period ended March 31, 2018

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

EPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           
     

Inc

 

Holanda

 

Holanda Inc

 

America

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

FIM Júpiter

 

Total

Transactions

                                           
 

Sales of products

 

-

 

  856,866

 

-

 

76,355

 

  107,648

 

  215,613

 

-

 

391,989

 

-

 

  -

 

1,648,471

 

Purchases of raw materials, finished products

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

-

 

  -

 

-

 

services and utilities

 

-

 

2,570,084

 

-

 

  239

 

  -

 

  38,533

 

62,183

 

  3,161,465

 

-

 

  -

 

5,832,504

 

Financial income (expenses)

 

  154

 

  (86,285)

 

(177,664)

 

  (10,314)

 

698

 

102

 

  99

 

  (34)

 

-

 

  53,889

 

  (219,355)

 

General and administrative expenses - Odeprev

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

7,622

 

  -

 

  7,622

 

 

16


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

     

Balances at December 31, 2017

     

Associated companies, Jointly-controlled investment and associated companies

 

Related companies

 

EPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           

Balance sheet

 

Inc.

 

Holanda

 

Holanda Inc

 

Petroquímica

 

America

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

FIM Júpiter

 

Total

Assets

                                               

Current

                                               
 

Cash and equivalents

 

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

1,613,351

 

1,613,351

 

Financial investments

 

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

1,816,888

 

1,816,888

 

Trade accounts receivable

 

-

 

428

 

-

 

-

 

23,833

 

  111,824

 

  104,084

 

3,855

 

45,184

 

  -

 

  -

 

  289,208

 

Inventories

 

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

250,904

 

  118

 

  -

 

  -

 

  251,022

 

Dividends and interest on capital

 

-

 

-

 

-

 

-

 

-

 

  -

 

  10,859

 

-

 

-

 

  -

 

  -

 

  10,859

 

Related parties

 

-

 

115

 

-

 

-

 

20,771

 

  -

 

  9,592

 

-

 

-

 

  -

 

  -

 

  30,478

     

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

-

Non-current

 

-

 

-

 

-

 

-

 

-

 

 -

 

  -

 

-

 

-

 

  -

 

  -

 

-

 

Trade accounts receivable

 

-

 

1,298,733

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

1,298,733

 

Related parties

 

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

-

 

Loan agreements

 

15,172

 

-

 

-

 

-

 

-

 

  -

 

881

 

-

 

-

 

  -

 

  -

 

  16,053

Total assets

 

  15,172

 

  1,299,276

 

-

 

-

 

  44,604

 

  111,824

 

  125,416

 

254,759

 

45,302

 

  -

 

3,430,239

 

  5,326,592

                                                   

Liabilities

                                               

Current

 

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

   
 

Trade payables

 

  25

 

-

 

-

 

-

 

-

 

  -

 

  13,829

 

12,796

 

149,058

 

  -

 

  -

 

  175,708

 

Accounts payable to related parties

 

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

-

 

Advance to export

 

-

 

-

 

107,574

 

-

 

675,547

 

  -

 

  -

 

-

 

-

 

  -

 

 -

 

  783,121

 

Other payables

 

-

 

-

 

-

 

-

 

  60

 

 -

 

  -

 

-

 

-

 

  -

 

  -

 

60

 

Other

 

-

 

-

 

-

 

-

 

-

 

  -

 

  7,591

 

2,338

 

  562

 

  -

 

  -

 

  10,491

     

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

-

Non-current

 

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

-

 

Trade  Payables

 

-

 

13,585,736

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

13,585,736

 

Accounts payable to related parties

 

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

-

 

Advance to export

 

-   

 

-

 

  6,910,306

 

-

 

274,564

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

7,184,870

 

Payable notes

 

12,703

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

  12,703

Total liabilities

 

  12,728

 

  13,585,736

 

  7,017,880

 

-

 

950,171

 

  -

 

  21,420

 

15,134

 

149,620

 

  -

 

  -

 

  21,752,689

                                                   
     

Three-month period ended March 31, 2017

     

Associated companies, Jointly-controlled investment and associated companies

 

 

 

 

 

Related companies

 

EPE

 

 

     

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

 

Braskem

     

Odebrecht and

 

Petrobras and

           
     

Inc

 

Holanda

 

Holanda Inc

 

Petroquímica

 

America

 

Argentina

 

Other

 

subsidiaries

 

subsidiaries

 

Other

 

FIM Júpiter

 

Total

Transactions

                                               
 

Sales of products

 

-

 

1,036,637

 

-

 

631,370

 

21,196

 

  60,086

 

  181,181

 

12,889

 

438,549

 

  -

 

  -

 

2,381,908

 

Purchases of raw materials, finished products

 

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

   -

 

  -

 

  -

 

-

 

services and utilities

 

-

 

1,649,632

 

-

 

806,517

 

-

 

  -

 

  1,102

 

142,585

 

  3,476,473

 

  -

 

  -

 

6,076,309

 

Financial income (expenses)

 

  (22,935)

 

  160,748

 

69,499

 

  26

 

14,088

 

(2,887)

 

  (2,289)

 

1,950

 

(20,224)

 

  -

 

  27,504

 

  225,480

 

General and administrative expenses - Odeprev

 

-

 

-

 

-

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  5,242

 

  -

 

  5,242

 

 

17


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

(c)               Agreements executed and/or renewed with related companies

 

In the period ended March 31, 2018, the Company engaged in the following transactions with related parties, except for those with subsidiaries of the Company:

 

(i)       The sales of gasoline to Refinaria de Petróleo Riograndense S.A. (“RPR”) are carried out from monthly negotiations. In the period the sales amounted to R$69,919.

 

(ii)     Since January 2018, Braskem has held agreements for the sale of gasoline to Petrobrás Distribuidora S.A., which are renewed monthly. Sales in the period amounted to R$241,254.

 

(d)               Key management personnel

 

   

Consolidated

Income statement transactions

 

Mar/2018

 

Mar/2017

Remuneration

       

Short-term benefits

 

                     14,632

 

                      12,152

Post-employment benefit

 

                          190

 

                           108

Total

 

                   14,822

 

                    12,260

 

 

8.                       Taxes recoverable

 

The information on taxes recoverable was presented in the 2017 annual financial statements of the Company, in Note 11.

 

         

 Consolidated

 

 Parent Company

         

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

                       

Parent Company and subsidiaries in Brazil

                 
 

IPI

     

                17,244

 

                18,226

 

                17,244

 

                18,226

 

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

   

              494,517

 

              499,984

 

              494,512

 

              499,979

 

ICMS - credits from PP&E

   

              147,608

 

              140,904

 

              147,608

 

              140,904

 

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

   

                75,685

 

                22,389

 

                75,200

 

                21,904

 

PIS and COFINS - credits from PP&E

   

              237,098

 

              223,297

 

              237,007

 

              222,964

 

Income tax and social contribution (IR and CSL)

   

              453,043

 

              691,697

 

              445,390

 

              684,570

 

REINTEGRA program

   

              102,758

 

              102,166

 

              102,758

 

              102,166

 

Federal supervenience

   

                98,160

 

              160,198

 

                98,160

 

              160,198

 

Other

     

                  3,299

 

                  4,322

 

                  1,413

 

                  2,486

         

                       -  

 

                       -  

 

                       -  

 

                       -  

Foreign subsidiaries

   

                       -  

 

                       -  

 

                       -  

 

                       -  

 

Value-added tax

     

              136,388

 

                90,050

 

                       -  

   
 

Income tax (IR)

     

                38,307

 

              415,443

 

                       -  

 

                       -  

 

Other

     

                  3,046

 

                  4,021

 

                       -  

 

                       -  

Total

     

        1,807,153

 

        2,372,697

 

        1,619,292

 

        1,853,397

                       

Current assets

     

              793,646

 

           1,349,064

 

              605,936

 

              830,152

Non-current assets

   

           1,013,507

 

           1,023,633

 

           1,013,356

 

           1,023,245

Total

     

        1,807,153

 

        2,372,697

 

        1,619,292

 

        1,853,397

 

18


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

9.                       Investments

 

The information related to investments was presented in the Company’s 2017 annual financial statements, in Note 12.

 

(a)                    Information on investments

 

 

           

Interest

               
           

in total and voting

 

Adjusted net profit (loss)

 

Adjusted

           

capital (%) - 3/31/2018

 

for the period

 

equity

           

Direct and indirect

 

Mar/2018

 

Mar/2017

 

Mar/2018

 

Dec/2017

                             

Subsidiaries

                       
 

Braskem Alemanha

   

#

                                     100.00

 

           319,545

 

           375,279

 

        4,427,127

 

        4,069,847

 

Braskem America

   

#

                                     100.00

 

           297,577

 

           283,261

 

        3,988,796

 

        3,665,456

 

Braskem America Finance

   

#

                                     100.00

 

                  127

 

                  119

 

              (5,582)

 

              (5,667)

 

Braskem Argentina

   

#

                                     100.00

 

                  639

 

               6,353

 

             35,573

 

             34,934

 

Braskem Austria

   

#

                                     100.00

 

                   (58)

 

                   (38)

 

                     -  

 

               4,459

 

Braskem Chile

   

#

                                     100.00

 

                  419

 

                  189

 

             19,486

 

             19,067

 

Braskem Holanda

   

#

                                     100.00

 

           908,831

 

        1,080,998

 

        5,214,769

 

        4,006,132

 

Braskem Holanda Finance

   

#

                                     100.00

 

                 (562)

 

                     (3)

 

              (9,284)

 

              (8,658)

 

Braskem Holanda Inc

   

#

                                     100.00

 

               1,131

 

                  460

 

               5,085

 

               3,909

 

Braskem Finance

   

#

                                     100.00

 

              (8,099)

 

               4,983

 

          (109,993)

 

          (101,894)

 

Braskem Idesa

   

#

                                       75.00

 

           373,226

 

           426,792

 

       (2,890,343)

 

       (3,586,358)

 

Braskem Idesa Serviços

   

#

                                       75.00

 

              (2,204)

 

               7,666

 

             14,483

 

             15,450

 

Braskem Inc.

   

#

                                     100.00

 

            (13,966)

 

            (21,343)

 

           229,594

 

           243,560

 

Braskem México

   

#

                                     100.00

 

              (9,939)

 

              (9,560)

 

           188,380

 

           183,595

 

Braskem México Sofom

   

#

                                     100.00

 

               1,262

 

               1,161

 

             16,764

 

             15,397

 

Braskem México Serviços

   

#

                                     100.00

 

                  705

 

                  539

 

               3,798

 

               2,812

 

Braskem Petroquímica

   

#

                                            -  

 

                     -  

 

             32,375

 

                     -  

 

                     -  

 

Cetrel

     

#

                                       63.66

 

             11,348

 

                     -  

 

           193,710

 

           190,118

 

DAC

     

#

                                       63.66

 

               5,790

 

                     -  

 

             77,155

 

             76,971

 

Lantana

   

#

                                     100.00

 

                     (4)

 

                    24

 

                 (892)

 

                 (888)

           

                                            -  

 

                     -  

 

                     -  

 

                     -  

 

                     -  

Jointly-controlled investment

   

#

                                            -  

 

                     -  

 

                     -  

 

                     -  

 

                     -  

 

RPR

     

#

                                       33.20

 

               6,667

 

             29,435

 

           209,770

 

           201,038

 

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

#

                                       20.00

 

                   (42)

 

                  804

 

               5,142

 

               5,178

         

#

                                            -  

 

                     -  

 

                     -  

 

                     -  

 

                     -  

Associates

   

#

                                            -  

 

                     -  

 

                     -  

 

                     -  

 

                     -  

 

Borealis

   

#

                                       20.00

 

               1,388

 

               6,095

 

           168,172

 

           166,630

 

 

19


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

(b)                    Changes in investments – Parent Company

 

     

Subsidiaries and jointly-controlled investment

       
     

Domestic subsidiaries

 

Foreign subsidiaries

 

Domestic associate

 

Total

                   

Balance at December 31, 2017

 

                188,818

 

             4,693,385

 

                33,406

 

          4,915,609

Equity of investments

 

                            -  

 

                            -  

 

                         -  

 

                         -  

 

Effect of results

 

                      6,969

 

                  904,043

 

                      308

 

               911,320

 

Adjustment of profit in inventories

 

                            -  

 

                   (67,309)

 

                         -  

 

                (67,309)

Equity valuation adjustments

 

                         686

 

                  425,640

 

                         -  

 

               426,326

Currency translation adjustments

 

                            -  

 

                 (109,007)

 

                         -  

 

              (109,007)

Capital decrease

 

                            -  

 

                            -  

 

                  (2,254)

 

                  (2,254)

Provision for loss

 

                            -  

 

                            -  

 

                   2,173

 

                   2,173

Dividends and interest on equity

 

                     (2,476)

 

                     (4,398)

 

                         -  

 

                  (6,874)

Balance at March 31, 2017

 

                193,997

 

             5,842,354

 

                33,633

 

          6,069,984

 

 

(c)                    Equity accounting results

 

 

             

 

 

Parent company

             

Mar/2018

 

Mar/2017

                   

Equity in results of subsidiaries, associate and jointly-controlled

         

               844,011

 

            1,170,817

Amortization of fair value adjustment

         

                         -  

 

                  (7,318)

(Provision) reversal to subsidiaries with short-term liabilities

         

                  (8,103)

 

                   5,381

Dividends received / other

         

                       (30)

 

                         -  

             

             835,878

 

          1,168,880

 

 

20


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

(d)                    Impacts on consolidation of Braskem Idesa

 

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

 

 

     

 Consolidated Braskem
Ex consolidated  Braskem Idesa

 

 Braskem Idesa consolidated  (i)

 

 Eliminations

 

 Consolidated

Assets

 

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

         

 

     

 

     

 

       

Curent

                               
 

Cash and cash equivalents

 

2,974,177

#

3,480,407

 -

  439,075

#

294,687

  -

  -

#

  -

#

3,413,252

#

3,775,094

 

Financial investments

 

2,440,254

#

2,302,672

 -

-

#

-

  -

  -

#

  -

#

2,440,254

#

2,302,672

 

Trade accounts receivable

 

2,812,213

#

2,809,034

 -

  606,921

#

620,531

  -

(96,863)

#

(148,369)

#

3,322,271

#

3,281,196

 

Inventories

 

6,281,951

#

6,500,198

 -

  397,738

#

346,725

  -

  -

#

  -

#

6,679,689

#

6,846,923

 

Taxes recoverable

 

  746,749

#

1,286,035

 -

  46,897

#

63,029

  -

  -

#

  -

#

  793,646

#

1,349,064

 

Derivatives operations

 

  4,802

#

  3,793

 -

  6,792

#

-

  -

  -

#

  -

#

  11,594

#

  3,793

 

Other receivables

 

  369,080

#

  388,957

 -

  46,391

#

44,629

  -

  -

#

  -

#

  415,471

#

  433,586

     

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

     

  15,629,226

0

  16,771,096

0

  1,543,814

0

  1,369,601

0

(96,863)

0

(148,369)

0

  17,076,177

0

  17,992,328

       

0

 

0

 

0

 

0

 

0

 

0

 

0

 

Non-current

   

0

 

0

 

0

 

0

 

0

 

0

 

0

 
 

Taxes recoverable

 

1,013,451

#

1,023,581

 -

56

#

  52

  -

  -

#

  -

#

1,013,507

#

1,023,633

 

Deferred tax

 

  126,875

#

  129,469

 -

  725,491

#

  1,036,257

  -

  -

#

  -

#

  852,366

#

1,165,726

 

Related parties

 

5,049,926

#

5,051,706

 -

-

#

-

 (ii)

  (5,049,926)

#

  (5,051,706)

#

-

#

-

 

Other receivables

 

  729,020

#

  637,549

 -

  69,419

#

33,207

  -

  -

#

  -

#

  798,439

#

  670,756

 

Property, plant and equipment

 

19,076,023

#

19,180,263

 -

11,969,545

#

  11,228,346

 (iii)

(689,523)

#

(646,999)

#

30,356,045

#

29,761,610

 

Intangible

 

2,549,385

#

2,575,567

 -

  163,237

#

151,930

  -

  -

#

  -

#

2,712,622

#

2,727,497

     

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

     

  28,544,680

0

  28,598,135

0

  12,927,748

0

  12,449,792

0

  (5,739,449)

0

  (5,698,705)

0

  35,732,979

0

  35,349,222

       

0

 

0

 

0

 

0

 

0

 

0

 

0

 

Total assets

 

  44,173,906

0

  45,369,231

0

  14,471,562

0

  13,819,393

0

  (5,836,312)

0

  (5,847,074)

0

  52,809,156

0

  53,341,550

       

0

 

0

 

0

 

0

 

0

 

0

 

0

 

Liabilities and shareholders' equity

   

0

 

0

 

0

 

0

 

0

 

0

 

0

 

Current

   

0

 

0

 

0

 

0

 

0

 

0

 

0

 
 

Trade payables

 

5,618,104

#

5,254,167

 -

  146,660

#

159,872

  -

(96,863)

#

(148,369)

#

5,667,901

#

5,265,670

 

Borrowings

 

  577,830

#

1,184,781

 -

-

#

-

  -

  -

#

  -

#

  577,830

#

1,184,781

 

Debentures

 

  27,428

#

  27,183

 -

-

#

-

  -

  -

#

  -

#

  27,428

#

  27,183

 

Braskem Idesa Borrowings

 

-

#

-

 -

9,582,653

#

  9,691,450

  -

  -

#

  -

#

9,582,653

#

9,691,450

 

Payroll and related charges

 

  359,482

#

  609,883

 -

  14,827

#

20,634

  -

  -

#

  -

#

  374,309

#

  630,517

 

Taxes payable

 

  948,828

#

1,248,137

 -

  13,783

#

13,067

  -

  -

#

  -

#

  962,611

#

1,261,204

 

Other payables

 

  857,326

#

1,019,346

 -

  58,789

#

57,581

  -

  -

#

  -

#

  916,115

#

1,076,927

     

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

     

  8,388,998

0

  9,343,497

0

  9,816,712

0

  9,942,604

0

(96,863)

0

(148,369)

0

  18,108,847

0

  19,137,732

       

0

 

0

 

0

 

0

 

0

 

0

 

0

 

Non-current

   

0

 

0

 

0

 

0

 

0

 

0

 

0

 
 

Loan agreements

 

21,332,383

#

22,176,640

 -

-

#

-

  -

  -

#

  -

#

21,332,383

#

22,176,640

 

Debentures

 

  281,714

#

  286,141

 -

-

#

-

  -

  -

#

  -

#

  281,714

#

  286,141

 

Accounts payable to related parties

 

-

#

-

 -

5,078,137

#

  5,065,971

 (ii)

  (5,078,137)

#

  (5,065,971)

#

-

#

-

 

Loan agreement Etileno XXI project

 

-

#

-

 (v)

1,797,058

#

  1,756,600

  -

  -

#

  -

#

1,797,058

#

1,756,600

 

Provision for losses on subsidiaries

 

2,167,757

#

2,689,769

 -

-

#

-

 (iv)

  (2,167,757)

#

  (2,689,769)

#

-

#

-

 

Other payables

 

3,944,361

#

4,286,245

 -

  8,686

#

7,842

  -

  -

#

  -

#

3,953,047

#

4,294,087

     

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

     

  27,726,215

0

  29,438,795

0

  6,883,881

0

  6,830,413

0

  (7,245,894)

0

  (7,755,740)

0

  27,364,202

0

  28,513,468

       

0

 

0

 

0

 

0

 

0

 

0

 

0

 

Shareholders' equity

   

0

 

0

 

0

 

0

 

0

 

0

 

0

 
 

Attributable to the  Company's shareholders

7,988,299

#

6,517,850

 -

(2,229,031)

#

(2,953,624)

  -

  2,229,031

#

  2,953,625

#

7,988,299

#

6,517,851

 

Non-controlling interest in Braskem Idesa

 

  70,394

#

  69,089

 -

-

#

-

  -

(722,586)

#

(896,590)

#

  (652,192)

#

  (827,501)

                                   
     

  8,058,693

0

  6,586,939

0

(2,229,031)

0

  (2,953,624)

0

1,506,445

0

2,057,035

0

  7,336,107

0

  5,690,350

       

0

 

0

 

0

 

0

 

0

 

0

 

0

 

Total liabilities and shareholders' equity

 

  44,173,906

0

  45,369,231

0

  14,471,562

0

  13,819,393

0

  (5,836,312)

0

  (5,847,074)

0

  52,809,156

0

  53,341,550

 

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

(ii)       Loan from Braskem Holanda as part of shareholders’ contribution to Braskem Idesa’s project.

(iii)      Adjustment corresponding to the capitalization of a portion of financial charges of the loan mentioned above.

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

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

 

21


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

 

 
     

 Consolidated Braskem

           
     

 Ex consolidated  Braskem Idesa

 

 Braskem Idesa consolidated

 

 Eliminations

 

 Consolidated

     

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

Continued operations

                               

Net sales revenue

 

      12,293,121

 

  11,813,476

 

        855,372

 

        894,112

 

  (119,693)

 

  (107,860)

 

  13,028,800

 

   12,599,728

 

Cost of products sold

 

         (9,988,205)

 

     (8,563,372)

 

        (468,097)

 

        (482,875)

 

     129,170

 

     111,076

 

   (10,327,132)

 

      (8,935,171)

                                   
     

         2,304,916

 

    3,250,104

 

        387,275

 

        411,237

 

        9,477

 

        3,216

 

    2,701,668

 

      3,664,557

                                   

Income (expenses)

                               
 

Selling and distribution

 

            (326,112)

 

        (306,041)

 

          (41,406)

 

          (40,261)

 

               -  

 

               -  

 

        (367,518)

 

         (346,302)

 

General and administrative

 

            (289,034)

 

        (286,173)

 

          (21,488)

 

          (31,160)

 

         1,692

 

         6,770

 

        (308,830)

 

         (310,563)

 

Research and development

 

              (38,926)

 

          (33,662)

 

                   -  

 

                   -  

 

               -  

 

               -  

 

          (38,926)

 

           (33,662)

 

Results from equity investments

 

              279,962

 

          332,303

 

                   -  

 

                   -  

 

    (279,920)

 

    (320,094)

 

                   42

 

             12,209

 

Other income (expenses), net

 

              (96,012)

 

          (89,010)

 

            23,613

 

            11,039

 

               -  

 

               -  

 

          (72,399)

 

           (77,971)

                                   
     

         1,834,794

 

    2,867,521

 

        347,994

 

        350,855

 

  (268,751)

 

  (310,108)

 

    1,914,037

 

      2,908,268

                                   

Financial results

                               
 

Financial expenses

 

            (490,318)

 

        (655,695)

 

        (245,446)

 

        (243,331)

 

       64,819

 

       63,517

 

        (670,945)

 

         (835,509)

 

Financial income

 

              165,594

 

          227,158

 

              3,190

 

              1,339

 

      (64,819)

 

      (63,517)

 

          103,965

 

           164,980

 

Exchange rate variations, net

 

            (307,074)

 

        (215,555)

 

          373,340

 

          514,172

 

       13,719

 

      (13,582)

 

            79,985

 

           285,035

                                   
     

          (631,798)

 

      (644,092)

 

        131,084

 

        272,180

 

      13,719

 

    (13,582)

 

      (486,995)

 

       (385,494)

                                   

Profit before income tax

                               

    and social contribution

 

         1,202,996

 

    2,223,429

 

        479,078

 

        623,035

 

  (255,032)

 

  (323,690)

 

    1,427,042

 

      2,522,774

                                   
 

IR and CSL - current and deferred

 

            (145,280)

 

        (424,754)

 

        (130,740)

 

        (192,646)

 

               -  

 

               -  

 

        (276,020)

 

         (617,400)

                                   

Profit for the period of continued operations

 

         1,057,716

 

    1,798,675

 

        348,338

 

        430,389

 

  (255,032)

 

  (323,690)

 

    1,151,022

 

      1,905,374

                                   

Discontinued operations results

                               
 

Profit from discontinued operations

 

                        -  

 

            13,499

 

                   -  

 

                   -  

 

               -  

 

               -  

 

                   -  

 

             13,499

 

IR and CSL - current and deferred

 

                        -  

 

            (4,623)

 

                   -  

 

                   -  

 

               -  

 

               -  

 

                   -  

 

             (4,623)

     

                        -  

 

              8,876

 

                   -  

 

                   -  

 

               -  

 

               -  

 

                   -  

 

               8,876

                                   

Profit for the period

 

         1,057,716

 

    1,807,551

 

        348,338

 

        430,389

 

  (255,032)

 

  (323,690)

 

    1,151,022

 

      1,914,250

 

 

22


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

Statement of cash flows

 

 Consolidated Braskem

                       
     

 Ex consolidated  Braskem Idesa

 

 Braskem Idesa consolidated

 

 Eliminations

 

 Consolidated

     

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

                                   

Profit before income tax and social contribution and
  for the result with discontinued operations

 

1,202,996

 

2,223,429

 

479,078

 

623,035

 

  (255,032)

 

  (323,690)

 

  1,427,042

 

  2,522,774

                                   

Adjustments for reconciliation of profit (loss)

                               
 

Depreciation, amortization and depletion

 

  574,163

 

  550,322

 

176,958

 

161,786

 

  (11,169)

 

  (9,986)

 

739,952

 

702,122

 

Results from equity investments

 

  (279,962)

 

  (332,303)

 

  -

 

  -

 

279,920

 

320,094

 

  (42)

 

(12,209)

 

Interest and  monetary and exchange variations, net

 

  553,819

 

  381,150

 

(39,066)

 

(179,801)

 

  (13,719)

 

13,582

 

501,034

 

214,931

 

Provision for losses and write-offs of long-lived assets

 

  1,943

 

  8,957

 

2,604

 

  239

 

-

 

-

 

4,547

 

9,196

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

  2,052,959

 

  2,831,555

 

619,574

 

605,259

 

-

 

-

 

2,672,533

 

3,436,814

                                   

Changes in operating working capital

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

Trade accounts receivable

 

  (5,389)

 

  (500,176)

 

13,610

 

(94,752)

 

  (51,506)

 

  (9,181)

 

(43,285)

 

(604,109)

 

Inventories

 

  218,591

 

  (286,431)

 

(35,068)

 

(30,040)

 

-

 

-

 

183,523

 

(316,471)

 

Taxes recoverable

 

  731,070

 

  167,203

 

16,401

 

39,123

 

-

 

-

 

747,471

 

206,326

 

Prepaid expenses

 

  3,729

 

  26,890

 

8,535

 

1,077

 

-

 

-

 

12,264

 

27,967

 

Other receivables

 

  (75,557)

 

  (11,279)

 

(10,314)

 

15,130

 

-

 

-

 

(85,871)

 

3,851

 

Trade payables

 

  316,189

 

(1,217,873)

 

(13,212)

 

(74,617)

 

51,506

 

9,181

 

354,483

 

  (1,283,309)

 

Taxes payable

 

  (612,658)

 

  93,143

 

(62,481)

 

(67,455)

 

-

 

-

 

(675,139)

 

25,688

 

Advances from customers

 

  (137,234)

 

  (27,533)

 

8,311

 

(3,577)

 

-

 

-

 

(128,923)

 

(31,110)

 

Leniency agreement

 

  (267,985)

 

  (296,591)

 

  -

 

  -

 

-

 

-

 

(267,985)

 

(296,591)

 

Other payables

 

  (239,713)

 

  (246,016)

 

9,129

 

(30,018)

 

-

 

-

 

(230,584)

 

(276,034)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash from operations

 

  1,984,002

 

  532,892

 

554,485

 

360,130

 

-

 

-

 

2,538,487

 

893,022

                                   
 

Financial investments
  (includes Letras financeiras do tesouro - LFT´s
  and Letras Financeiras - LF´s)

 

  (103,135)

 

  188,498

 

  -

 

  -

 

-

 

-

 

(103,135)

 

188,498

                                   

Cash generated from operations and
  handling of financial investments

 

  1,880,867

 

  721,390

 

554,485

 

360,130

 

-

 

-

 

2,435,352

 

1,081,520

                                   
 

Interest paid

 

  (327,614)

 

  (349,758)

 

(125,053)

 

(122,248)

 

-

 

-

 

(452,667)

 

(472,006)

 

Income tax and social contribution paid

 

  (181,653)

 

  (39,840)

 

  (274)

 

(1,113)

 

-

 

-

 

(181,927)

 

(40,953)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated by operating activities

 

  1,371,600

 

  331,792

 

429,158

 

236,769

 

-

 

-

 

1,800,758

 

568,561

                                   

Proceeds from the sale of fixed assets

 

977

 

263

 

  -

 

  -

 

-

 

-

 

  977

 

  263

Funds received in the investments' capital reduction

 

  2,254

 

-

 

  -

 

  -

 

-

 

-

 

2,254

 

  -

Acquisitions to property, plant and equipment and intangible assets

  (401,117)

 

  (249,079)

 

(3,381)

 

(23,855)

 

-

 

-

 

(404,498)

 

(272,934)

Other investiments

 

  (2,082)

 

  (2,153)

 

  -

 

  -

 

-

 

-

 

(2,082)

 

(2,153)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

  (399,968)

 

  (250,969)

 

  (3,381)

 

(23,855)

 

-

 

-

 

(403,349)

 

(274,824)

                                   

Short-term and long-term debt

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

Obtained

 

  645,461

 

  660,324

 

  -

 

  -

 

-

 

-

 

645,461

 

660,324

 

Payments

 

(2,206,563)

 

  (886,221)

 

  -

 

  -

 

-

 

-

 

  (2,206,563)

 

(886,221)

Braskem Idesa borrowings

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

Payments

 

-

 

-

 

(173,747)

 

(198,180)

 

-

 

-

 

(173,747)

 

(198,180)

Related parties

 

-

 

-

 

  -

 

  -

 

-

 

-

 

  -

 

  -

 

Obtained loans (payment of loans )

 

  72,880

 

  20,637

 

(72,880)

 

(20,637)

 

-

 

-

 

  -

 

  -

Dividends paid

 

(34)

 

(31)

 

  -

 

  -

 

-

 

-

 

  (34)

 

  (31)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net provided (used) in financing activities

 

(1,488,256)

 

  (205,291)

 

(246,627)

 

(218,817)

 

-

 

-

 

  (1,734,883)

 

(424,108)

                                   

Exchange variation on cash of foreign subsidiaries

 

  10,394

 

  59,075

 

(34,761)

 

(13,407)

 

-

 

-

 

(24,367)

 

45,668

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

  (506,230)

 

  (65,393)

 

144,389

 

(19,310)

 

-

 

-

 

(361,841)

 

(84,703)

                                   

Represented by

                               
 

Cash and cash equivalents at the beginning for the period

 

3,480,407

 

6,500,265

 

294,686

 

201,599

 

-

 

-

 

  3,775,093

 

  6,701,864

 

Cash and cash equivalents at the end for the period

 

2,974,177

 

6,434,872

 

439,075

 

182,289

 

-

 

-

 

  3,413,252

 

  6,617,161

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

  (506,230)

 

  (65,393)

 

144,389

 

(19,310)

 

-

 

-

 

(361,841)

 

(84,703)

 

23


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

10.                   Property, plant and equipment

 

The information on property, plant and equipment was presented in the Company’s 2017 annual financial statements, in Note 13.

 

       

 Consolidated

       

 

 

 

 

Mar/2018

 

 

 

 

 

Dec/2017

           

Accumulated

         

Accumulated

   
           

depreciation/

         

depreciation/

   
       

Cost

 

depletion

 

Net

 

Cost

 

depletion

 

Net

                             

Land

   

             575,627

 

                         -  

 

             575,627

 

             500,646

 

                         -  

 

             500,646

Buildings and improvements

   

          6,312,983

 

           (1,696,915)

 

          4,616,068

 

          6,058,259

 

           (1,487,762)

 

          4,570,497

Machinery, equipment and installations

 

        41,073,456

 

         (20,226,325)

 

        20,847,131

 

        39,211,042

 

         (18,627,943)

 

        20,583,099

Projects and stoppage in progress

   

          3,646,999

 

                         -  

 

          3,646,999

 

          3,274,665

 

                         -  

 

          3,274,665

Other

   

          1,709,397

 

           (1,039,177)

 

             670,220

 

          1,755,092

 

              (922,389)

 

             832,703

Total

   

     53,318,462

 

      (22,962,417)

 

     30,356,045

 

     50,799,704

 

      (21,038,094)

 

     29,761,610

 

Capitalized c7harges in the three-month period ended March 31, 2018 were R$33,287 (R$35,620 on March 31, 2017).

 

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

 

11.                   Intangible assets

 

The information on intangible assets was presented in the 2017 annual financial statements of the Company, in Note 14.

 

       

Consolidated

       

 

 

 

 

Mar/2018

 

Dec/2017

           

Accumulated

         

Accumulated

   
       

Cost

 

amortization

 

Net

 

Cost

 

amortization

 

Net

                             

Goodwill based on future profitability

 

        3,187,722

 

       (1,128,848)

 

        2,058,874

 

        3,187,722

 

       (1,128,848)

 

        2,058,874

Trademarks and patents

 

           419,049

 

          (182,407)

 

           236,642

 

           349,316

 

          (119,229)

 

           230,087

Software and use rights

 

           730,686

 

          (542,918)

 

           187,768

 

           607,528

 

          (415,388)

 

           192,140

Contracts with customers and suppliers

 

           896,511

 

          (667,173)

 

           229,338

 

           772,253

 

          (525,857)

 

           246,396

Total

   

      5,233,968

 

    (2,521,346)

 

      2,712,622

 

      4,916,819

 

    (2,189,322)

 

      2,727,497

 

 

There were no significant events or circumstances in the period ended March 31, 2018 that indicated the need for updating the impairment testing of intangible assets with indefinite useful life made in the end of 2017, or that indicated the need to perform an impairment testing of intangible assets with definite useful life.

 

24


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

12.                   Borrowings

 

The information on borrowings was presented in the 2017 annual financial statements of the Company, in Note 15.

 

(a)               Borrowings

 

                 

 

 

 Consolidated

         

Annual financial charges (%)

 

Mar/2018

 

Dec/2017

Foreign currency

                   
 

Bonds

     

US dollar exchange variation + interest between 3.50 and 7.38

(i)

         19,744,652

 

         20,082,588

 

Export prepayment

     

US dollar exchange variation + Libor semianual + interest between 1.10 and 1.61

0

              784,675

 

              781,573

 

Export credit notes

     

US dollar exchange variation + 7.30

   

0

              504,434

 

              679,895

 

Working capital

     

US dollar exchange variation + 3.15%

   

0

                55,043

 

              883,181

 

Transactions costs

           

0

            (274,773)

 

            (285,657)

               

0

      20,814,031

 

      22,141,580

               

0

     
 

Current liabilities

           

0

              402,958

 

              985,639

 

Non-current liabilities

           

0

         20,411,073

 

         21,155,941

 

Total

           

0

      20,814,031

 

      22,141,580

               

0

     

Local currency

           

0

     
 

Export credit notes

     

105.00 and 108.00 of CDI

   

0

              515,205

 

              508,146

 

BNDES

     

TJLP + interest between 0.00 and 2.62

   

(ii)

                       -  

 

                31,347

 

BNDES

     

SELIC + 2.32

   

(ii)

                       -  

 

                22,039

 

BNDES

     

Interest between 3.50 and 7.00

   

(iii)

                83,642

 

              132,020

 

BNB/FINEP/FUNDES/FINISA/FINAME

     

6.17

   

0

              456,285

 

              486,227

 

FINAME

     

TJLP + interest between 1.90 and 6.00

   

0

                  2,148

 

                  2,293

 

Fundo de Desenvolvimento do Nordeste (FDNE)

     

6.50

   

0

                42,703

 

                42,045

 

Other

     

CDI + 0.04

   

0

                     600

 

                     655

 

Transactions costs

           

0

                (4,401)

 

                (4,931)

               

0

        1,096,182

 

        1,219,841

               

0

     
 

Current liabilities

           

0

              174,872

 

              199,142

 

Non-current liabilities

           

0

              921,310

 

           1,020,699

 

Total

           

0

        1,096,182

 

        1,219,841

               

0

     

Foreign currency and local currency

           

0

     
 

Current liabilities

           

0

              577,830

 

           1,184,781

 

Non-current liabilities

           

0

         21,332,383

 

         22,176,640

 

Total

           

0

      21,910,213

 

      23,361,421

(i)         Bond matures in June 2018 settled in advance in the amount of R$443,382 (US$132,427).

(ii)       Contracts settled in advance.

(iii)      Part of the contracts settled in advance in the amount of R$32,887.

             

 

 

 Parent company

                 

Mar/2018

 

Dec/2017

Foreign currency

                   
 

Current liabilities

             

                40,003

 

              189,600

 

Non-current liabilities

             

           1,821,906

 

           1,813,113

                 

        1,861,909

 

        2,002,713

Local currency

                   
 

Current liabilities

             

              169,047

 

              192,704

 

Non-current liabilities

             

              912,511

 

           1,010,579

                 

        1,081,558

 

        1,203,283

                       

Foreign currency and local currency

                   

Current liabilities

             

              209,050

 

              382,304

Non-current liabilities

             

           2,734,417

 

           2,823,692

Total

             

        2,943,467

 

        3,205,996

 

25


 

 

 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

(b)               Payment schedule

 

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

 

       

 

 

 Consolidated

       

Mar/2018

 

Dec/2017

             

2019

     

                 347,320

 

          1,245,895

2020

     

              2,187,145

 

          2,199,869

2021

     

              3,650,722

 

          3,655,465

2022

     

              1,810,406

 

          1,801,844

2023

     

              1,717,677

 

          1,709,587

2024

     

              2,551,261

 

          2,539,216

2025

     

                   46,191

 

               45,994

2026

     

                   44,440

 

               44,239

2027

     

                   17,671

 

               17,586

2028

     

              4,153,507

 

          4,133,762

2029 and thereafter

     

              4,806,043

 

          4,783,183

Total

     

         21,332,383

 

     22,176,640

 

(c)               Guarantees

 

Braskem gave collateral for part of its borrowings as follows:

 

       

Total debt

 

Total

   

Loans

 

Maturity

 

Mar/2018

 

guaranteed

 

Guarantees

                 

BNB

 

Dec-2022

 

             108,164

 

                108,164

 

 Mortgage of plants, pledge of machinery and equipment

BNB

 

Aug-2024

 

             180,352

 

                180,352

 

 Bank surety

BNDES

 

Jan-2021

 

               83,642

 

                  83,642

 

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

FUNDES

 

Jun-2020

 

               71,894

 

                  71,894

 

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

FINEP

 

Jul-2024

 

               82,528

 

                  82,528

 

 Bank surety

FINEP

 

Dec-2019

 

                 5,455

 

                    5,455

 

 Bank surety, pledge of equipment and current account lockout (restricted fund)

FINAME

 

Feb-2022

 

                 3,795

 

                    3,795

 

 Pledge of equipment

FINISA

 

Dec-2023

 

                 6,245

 

                    6,245

 

 Bank surety

OTHER

 

Jul-2021

 

                    600

 

                       600

 

 Pledge of equipment

Total

     

           542,675

 

              542,675

   

 

26


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

13.                   Braskem Idesa borrowings

 

The information on Braskem Idesa borrowings was presented in the 2017 annual financial statements in Note 16.

 

   

Initial value

               
   

of operation

         

 

 

 Consolidated

Identification

 

US$

 

Maturity

 

Charges (% per year)

 

Mar/2018

 

Dec/2017

                     

Project finance

   

(i)

             

Project finance I

 

                700,000

0

Feb-2027

 

Us dollar exchange variation + quarterly Libor + 3.25

 

      2,150,110

 

      2,179,981

Project finance II

 

                210,000

0

Feb-2027

 

Us dollar exchange variation + 6.17

 

         611,766

 

         621,140

Project finance III

 

                600,000

0

Feb-2029

 

Us dollar exchange variation + 4.33

 

      1,809,086

 

      1,827,811

Project finance IV

 

                660,000

0

Feb-2029

 

Us dollar exchange variation + quarterly Libor + 3.88

 

      2,016,118

 

      2,032,093

Project finance V

 

                400,000

0

Feb-2029

 

Us dollar exchange variation + quarterly Libor + 4.65

 

      1,209,195

 

      1,221,997

Project finance VI

 

                  89,994

0

Feb-2029

 

Us dollar exchange variation + quarterly Libor + 2.73

 

         271,087

 

         273,887

Project finance VII

 

                533,095

0

Feb-2029

 

Us dollar exchange variation + quarterly Libor + 4.64

 

      1,611,520

 

      1,627,479

Transactions costs

 

                         -  

0

       

         (96,229)

 

         (92,938)

Total

 

          3,193,089

0

       

    9,582,653

 

    9,691,450

     

0

             
     

0

             

Current liabilities

             

      9,582,653

 

      9,691,450

Total

             

    9,582,653

 

    9,691,450

 

(i)    Financing without recourse or with recourse limited to shareholders.

 

In keeping with the Company’s Financial Policy, the investment in the construction of the Braskem Idesa plant is financed under a Project Finance structure, in which the construction loan must be repaid using exclusively the cash generated by the company itself and with the shareholders pledging limited guarantees. Accordingly, this financing structure includes guarantees typical to transactions of this kind, such as assets, receivables, cash generation and other rights of Braskem Idesa.

 

Project Finance borrowings include various contractual obligations (covenants) that are typical of contracts of this nature.

 

On the reporting date of the financial statements of March 31, 2018, the company was in unremedied breach of some of its non-financial contractual obligations. As a result, the entire balance of non-current liabilities, in the amount of R$8,784,261 was reclassified to current liabilities, in accordance with CPC 26 and its corresponding accounting standard IAS 1 (Presentation of Financial Statements).

 

In accordance with the aforementioned accounting standards, reclassification is required in situations in which the breach of certain contractual obligations entitles creditors to request from Braskem Idesa the prepayment of obligations in the short term. In this context, note that none of the creditors requested said prepayment of obligations and that Braskem Idesa has been settling its debt service obligations in accordance with their original maturity schedule.

 

Furthermore, Braskem Idesa continued to negotiate approval of such breaches with its creditors in order to reclassify the entire amount reclassified from current liabilities back to non-current liabilities.

 

The following amortization schedule presents the original long-term maturities, excluding the reclassification to current liabilities arising from the aforementioned breach of contractual obligations.

 

 

27


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

   

Mar/2018

 

Dec/2017

         

2019

 

                     567,670

 

                     748,071

2020

 

                     882,962

 

                     877,450

2021

 

                  1,008,848

 

                  1,002,270

2022

 

                     840,454

 

                     835,009

2023

 

                  1,112,905

 

                  1,105,295

2024

 

                  1,204,125

 

                  1,195,682

2025

 

                  1,203,698

 

                  1,195,096

2026

 

                  1,059,838

 

                  1,052,156

2027

 

                     478,428

 

                     474,438

2028

 

                     365,305

 

                     362,629

2029 and thereafter

 

                       60,028

 

                       59,637

Total

 

               8,784,261

 

               8,907,733

 

14.                   Debentures

 

The information related to debentures was presented in the 2017 annual financial statements of the Company, in Note 17.

 

                 

Issue date

 

Series

 

Maturity

 

Annual financial charges (%)

 

Mar/2018

 

Dec/2017

March-2013

 

Single

 

March-2025

 

IPCA + 6%

 

                              215,830

 

                216,968

September-2013

 

Single

 

September-2025

 

126,5% of CDI

 

                                93,312

 

                  96,356

               

                            309,142

 

              313,324

                     

Current liabilities

             

                                27,428

 

                  27,183

Non-current liabilities

           

                              281,714

 

                286,141

Total

             

                            309,142

 

              313,324

 

 

(a)               Payment schedule

 

       

 

 

 Consolidated

       

Mar/2018

 

Dec/2017

             

2019

     

                   20,272

 

               26,629

2020

     

                   44,317

 

               43,674

2021

     

                   49,526

 

               49,326

2022

     

                   49,548

 

               49,326

2023

     

                   49,573

 

               49,326

2024

     

                   49,600

 

               49,326

2025

     

                   18,878

 

               18,534

Total

     

               281,714

 

           286,141

 

28


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

15.                   Changes in borrowings, debentures, and Braskem Idesa borrowings

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

   

Balance at

             

Interest, changes

 

Conversion of

     

Balance at

   

December 31,

     

Payments

 

monetary and

 

debts of subsidiaries

     

March 31,

   

2017

 

Obtained

 

Principal

 

Interest paid

 

foreign exchange, net

 

abroad

 

Transferences

 

2018

                                 

Borrowings

                               

Current

 

            1,184,781

 

       645,461

 

    (2,194,935)

 

       (327,614)

 

                          345,310

 

                           (14,204)

 

             939,031

 

               577,830

Non-current

 

          22,176,640

 

                 -  

 

                  -  

 

                  -  

 

                            60,233

 

                            34,541

 

           (939,031)

 

          21,332,383

Total

 

       23,361,421

 

     645,461

 

  (2,194,935)

 

     (327,614)

 

                        405,543

 

                           20,337

 

                       -  

 

       21,910,213

                                 

Debentures

                               

Current

 

                 27,183

 

                 -  

 

         (11,628)

 

                  -  

 

                              5,081

 

                                    -  

 

                 6,792

 

                 27,428

Non-current

 

               286,141

 

                 -  

 

                  -  

 

                  -  

 

                              2,365

 

                                    -  

 

               (6,792)

 

               281,714

Total

 

             313,324

 

                 -  

 

       (11,628)

 

                  -  

 

                             7,446

 

                                    -  

 

                       -  

 

             309,142

                                 

 Total borrowings and debentures

                               

Current

 

            1,211,964

 

       645,461

 

    (2,206,563)

 

       (327,614)

 

                          350,391

 

                           (14,204)

 

             945,823

 

               605,258

Non-current

 

          22,462,781

 

                 -  

 

                  -  

 

                  -  

 

                            62,598

 

                            34,541

 

           (945,823)

 

          21,614,097

Total

 

       23,674,745

 

     645,461

 

  (2,206,563)

 

     (327,614)

 

                        412,989

 

                           20,337

 

                       -  

 

       22,219,355

                                 

Braskem Idesa financing

                               

Current

 

            9,691,450

 

                 -  

 

       (173,747)

 

       (125,053)

 

                        (570,957)

 

                          760,960

 

                       -  

 

            9,582,653

Total

 

         9,691,450

 

                 -  

 

     (173,747)

 

     (125,053)

 

                      (570,957)

 

                        760,960

 

                       -  

 

         9,582,653

                                 

Total geral

                               

Current

 

          10,903,414

 

       645,461

 

    (2,380,310)

 

       (452,667)

 

                        (220,566)

 

                          746,756

 

             945,823

 

          10,187,911

Non-current

 

          22,462,781

 

                 -  

 

                  -  

 

                  -  

 

                            62,598

 

                            34,541

 

           (945,823)

 

          21,614,097

Total

 

       33,366,195

 

     645,461

 

  (2,380,310)

 

     (452,667)

 

                      (157,968)

 

                        781,297

 

                       -  

 

       31,802,008

 

 

29


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

16.                   Financial instruments

 

The information related to financial instruments was presented in the 2017 financial statements of the Company, in Note 19.

 

As of January 1, 2018, as disclosed in the annual financial statements of 2017 (Note 2.3), the financial instruments were classified and measured in accordance with its Business Model (CPC 48/IFRS 9).

 

The adoption of new classifications of financial instruments in accordance with CPC 48/IFRS 9 did not produce a significant effect on the Company’s accounting policies, as shown in the following table:

 

16.1.             Non-derivative financial instruments and leniency agreement (Note 20.3) – consolidated

 

 

     

Classification by category

 

Fair value

 

Book value

 

Fair value

 

Note

 

CPC 38 / IAS 39

 

CPC 48 / IFRS 9

 

hierarchy

 

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

 

0

                           

Cash and cash equivalents

3

                           

Cash and banks

0

  Loans and receivables  

Amortized cost

     

      1,413,338

 

      1,428,766

 

      1,413,338

 

      1,428,766

Financial investments in Brazil

0

 

Loans and receivables

 

Fair value through profit or loss

     

      1,316,083

 

      1,706,784

 

      1,316,083

 

      1,706,784

Financial investments abroad

0

 

Held-for-trading

 

Fair value through profit or loss

 

Level 2

 

         683,831

 

         639,543

 

         683,831

 

         639,543

 

0

             

    3,413,252

 

    3,775,093

 

    3,413,252

 

    3,775,093

 

0

                           

Financial investments

4

                           

LFT's and LF's

0

 

Held-for-trading

 

Fair value through profit or loss

 

Level 2

 

      1,916,796

 

      1,816,889

 

      1,916,796

 

      1,816,889

Time deposit investments

0

 

Loans and receivables

 

Amortized cost

 

Level 2

 

         476,919

 

         440,616

 

         476,919

 

         440,616

Other

0

 

Held-for-trading

 

Fair value through profit or loss

 

Level 2

 

                705

 

           39,739

 

                705

 

           39,739

 

0

             

    2,394,420

 

    2,297,244

 

    2,394,420

 

    2,297,244

 

0

                           

Trade accounts receivable

5

 

Loans and receivables

 

Amortized cost

     

    3,305,581

 

    3,244,851

 

    3,305,581

 

    3,244,851

Trade accounts receivable

5

 

Loans and receivables

 

Fair value through other comprehensive income

 

Level 2

 

         54,982

 

         73,841

 

         54,982

 

         73,240

 

0

                           

Trade payables

0

 

Financial liabilities not measured at fair value

 

Amortized cost

     

    5,928,780

 

    5,525,407

 

    5,928,780

 

    5,525,407

 

0

                           

Borrowings

12

 

Financial liabilities not measured at fair value

 

Amortized cost

                   

Foreign currency - Bond

0

         

Level 1

 

    19,744,652

 

    20,082,588

 

    20,257,447

 

    21,230,567

Foreign currency - other borrowings

0

         

Level 2

 

      1,344,152

 

      2,344,649

 

      1,242,895

 

      2,228,608

Local currency

0

         

Level 2

 

      1,100,583

 

      1,224,772

 

         951,915

 

      1,039,873

 

0

             

22,189,387

 

23,652,009

 

22,452,257

 

24,499,048

 

0

                           

Braskem Idesa borrowings

13

 

Financial liabilities not measured at fair value

 

Amortized cost

 

Level 2

 

    9,678,882

 

    9,784,388

 

    8,675,711

 

    8,675,711

 

0

                           

Debentures

14

 

Financial liabilities not measured at fair value

 

Amortized cost

 

Level 2

 

       309,142

 

       313,324

 

       220,387

 

       214,815

 

0

                           

Loan ton non-controlling
   shareholder of Braskem Idesa

0

 

Financial liabilities not measured at fair value

 

Amortized cost

     

    1,797,058

 

    1,756,600

 

    1,797,058

 

    1,756,600

 

0

                           

Leniency agreement

20.3

 

Financial liabilities not measured at fair value

 

Amortized cost

     

    1,395,804

 

    1,629,114

 

    1,395,804

 

    1,629,114

 

30


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

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

 

16.2.1    Changes

 

                       

Net

         

Net

           

Operation characteristics

     

(Asset)/

         

(Asset)/

       

Fair value

 

Principal exposure

     

Accumulated

 

Liability

 

Change in

 

Financial

 

Liability

Identification

 

Note

 

hierarchy

   

Derivatives

 

OCI (equity)

 

Dec/2017

 

fair value

 

settlement

 

Mar/2018

                                     

Hedge accounting transactions

                                   

Dollar put option

 

16.2.1 (a.i)

 

Level 2

 

Real

 

Dollar

 

             4,959

0

         (3,793)

 

            (179)

 

                -  

 

         (3,972)

IPCA swap

 

16.2.1 (a.ii)

Level 2

 

IPCA

 

Dollar + fixed rates

 

           (4,740)

 

                -  

 

           4,740

 

                -  

 

           4,740

Interest rate swaps

 

0

 

Level 2

 

Libor

 

Fixed rates

 

         211,798

 

       (25,791)

 

       (53,985)

 

           4,125

 

       (75,651)

                   

         212,017

 

       (29,584)

 

       (49,424)

 

           4,125

 

       (74,883)

                                     

Derivatives operations

                                   

Current assets

                     

         (3,793)

         

       (11,594)

Non-current assets

                     

       (32,666)

         

       (68,859)

Current liabilities

                     

           6,875

         

                -  

Non-current liabilities

                     

                -  

         

           5,570

                       

       (29,584)

         

       (74,883)

 

(a)       Operations designated for hedge accounting

 

(a.i)     U.S. dollar Call and Put Options

 

On March 31, 2018, Braskem held a total notional amount of put options of US$1.7 billion, with an average strike price of 2.96 R$/US$. Simultaneously, the Company also held a total notional amount of call options of US$1.2 billion, with an average strike price of R$4.30. The operations have a maximum term of 17 months.

 

According to IFRS 9, the accounting standard applicable as from January 1, 2018, any gain or loss related to the effective portion of dollar options (intrinsic value), as well as the extrinsic value and the premium of the operation, is recognized as other comprehensive income under shareholders' equity.

 

 (a.ii)   Swap IPCA

 

To maintain its strategy of managing risks related to currencies and interest rates, the Company opted to swap to fixed rates in U.S. dollar the portions not yet due under the Leniency agreement entered into with the Federal Prosecution Office (MPF), which originally were denominated in Brazilian real and pegged to the IPCA inflation index. For such, derivative instruments were contracted in the amount of R$1.3 billion, divided into five annual installments due on January 30 of each year as from 2019. These operations were designated as cash flow hedge accounting, where the hedging instruments are currency derivatives and the hedged objects are the liabilities under the Agreement. Accordingly, the mark-to-market adjustment of the effective portion of the hedge will be recognized under shareholders equity in the line “Other comprehensive income” (“OCI”) and will be recognized in the financial result only upon the maturity of each installment.

 

 

31


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

16.3.             Non-derivative liabilities designated for export hedge accounting

 

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

 

On March 31, 2018, exports that were designated and not yet realized are shown below:

 

 

 

 

 

 

 

Total nominal value

         

 

US$

 

 

 

 

 

 

 

2019

 

 

 

 

 

                     733,980

2020

 

 

 

 

 

                     724,000

2021

 

 

 

 

 

                     716,000

2022

 

 

 

 

 

                     719,000

2023

 

 

 

 

 

                     718,371

2024

 

 

 

 

 

                     688,854

2028

 

 

 

 

 

 1,250,000

 

 

 

 

 

 

 5,550,205

 

 

There were no changes in financial instruments designated for this hedge in the period ended March 31, 2018:

 

On March 31, 2018, the maturities of financial liabilities designated, within the scope of the consolidated balance sheet, were as follows:

 

 

 

 

 

 

Total nominal value

         

 

US$

 

 

 

 

 

 

 

2019

 

 

 

 

 

                     733,980

2020

 

 

 

 

 

                     724,000

2021

 

 

 

 

 

                     716,000

2022

 

 

 

 

 

                     719,000

2023

 

 

 

 

 

                     718,371

2024

 

 

 

 

 

                     688,854

2028

 

 

 

 

 

 1,250,000

 

 

 

 

 

 

 5,550,205

 

 

Considering the cash generation in recent quarters, the Management of the Company believed it was appropriate to advance the payment of dollar-denominated obligations, including liabilities designated for this hedge. As a result of the decision, the amount of US$598,568 was discontinued prospectively. Exchange variation on the discontinued amount, of R$775,428, which is recorded under Shareholders' Equity as OCI will be taken to net financial income (expenses) as of April 2018, as the hedged exports are realized.

 

       

Conversion rate

       
   

Total nominal

 

at Inception

 

Closing rate

 

Gross nominal

   

value US$

 

R$/US$

 

R$/US$

 

value

                 

Hedge descontinued - Second quarter 2018

208,405

 

2.0017

 

3.2769

 

265,758

Hedge descontinued - Third quarter 2018

 

193,190

 

2.0017

 

3.3080

 

252,364

Hedge descontinued - Fourth quarter 2018

196,973

 

2.0017

 

3.3080

 

257,306

   

598,568

         

775,428

 

 

32


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

The following table provides the balances of exchange variation recognized in the Company’s net financial income (expenses) due to the realization of exports designated for this hedge for the three-month period ended March 31, 2018:

 

       

Conversion rate

       
   

Total nominal

 

at Inception

 

Closing rate

 

Gross nominal

   

value US$

 

R$/US$

 

R$/US$

 

value

                 

First quarter

 

189,325

 

2.0017

 

3.3082

 

247,353

   

189,325

         

247,353

 

 

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

 

 

 Exchange

     

Net

 

 variation

 

IR and CSL

 

effect

           

At December 31, 2017

           (6,814,142)

 

             2,316,808

 

           (4,497,334)

           

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

                   (87,693)

 

                    29,816

 

                   (57,877)

           

Exchange variation transferred to profit or loss / IR and CSL

                  247,353

 

                   (84,100)

 

                  163,253

           

At March 31, 2018

           (6,654,482)

 

             2,262,524

 

           (4,391,958)

 

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

 

On March 31, 2018, sales designated and not yet realized are as follows:

 

 

 

 

 

 

 

Nominal value

 

 

 

 

 

 

US$

 

 

 

 

 

 

 

2018

 

 

 

 

 

                     167,901

2019

 

 

 

 

 

                     229,270

2020

 

 

 

 

 

                     266,690

2021

 

 

 

 

 

                     303,392

2022

 

 

 

 

 

                     253,204

2023

 

 

 

 

 

                     333,093

2024

 

 

 

 

 

                     359,559

2025

 

 

 

 

 

                     357,903

2026

 

 

 

 

 

                     309,240

2027

 

 

 

 

 

                     152,103

2028

 

 

 

 

 

                     124,654

2029

 

 

 

 

 

                       31,164

 

 

 

 

 

 

2,888,173

 

33


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

The following table shows the changes in financial instruments designated for these hedge operations in the period:

           

       

 

 

 

 

 

 

US$

           

Realization

 

Realization of

   
       

Dec/2017

 

in the period

 

discontinued hedge

 

Mar/2018

                     

Designated balance

     

2,930,246

 

                       (53,889)

 

                                  97

 

2,876,454

 

 

 

On March 31, 2018, the maturities of financial liabilities designated were distributed as follows:

 

 

 

 

 

 

 

Nominal value

         

 

US$

 

 

 

 

 

 

 

2018

 

 

 

 

 

                     167,598

2019

 

 

 

 

 

                     228,850

2020

 

 

 

 

 

                     266,187

2021

 

 

 

 

 

                     302,816

2022

 

 

 

 

 

                     252,723

2023

 

 

 

 

 

                     332,458

2024

 

 

 

 

 

                     358,873

2025

 

 

 

 

 

                     357,221

2026

 

 

 

 

 

                     308,650

2027

 

 

 

 

 

                     150,419

2028

 

 

 

 

 

                     124,347

2029

 

 

 

 

 

                       26,312

 

 

 

 

 

 

2,876,454

 

The following table provides the balance of exchange variation of the discontinued amount, net of realization already occurred, in the period ended March 31, 2018 (US$11,719), which is recorded in Braskem Idesa’s shareholders’ equity under “Other comprehensive income” and will be transferred to financial income (expenses) according to the schedule of future hedged sales:

 

       

Conversion rate

           
   

Total nominal

 

at Inception

 

Closing rate

 

Total nominal

 

Gross nominal

   

value US$

 

MXN/US$

 

MXN/US$

 

value MXN

 

value

                     

Hedge descontinued

11,719

 

13.4541

 

17.9915

 

53,174

 

9,688

               

53,174

 

9,688

 

 

The following table provides the balances of exchange variation recognized in Braskem Idesa’s financial income (expenses) due to the realization of sales designated for this hedge over the course of the three-month period ended March 31, 2018:

 

       

Conversion rate

           
   

Total nominal

 

at Inception

 

Closing rate

 

Total nominal

 

Gross nominal

   

value US$

 

MXN/US$

 

MXN/US$

 

value MXN

 

value

                     

First quarter

 

53,889

 

13.6537

 

18.3561

 

253,408

 

46,934

   

53,889

         

253,408

 

46,934

 

                   

34


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

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

 

 

 Exchange

     

Net

 

 variation

 

IR

 

effect

           

At December 31, 2017

           (3,545,639)

 

             1,064,426

 

           (2,481,213)

           

Exchange variation recorded in the period on OCI / IR

                  694,110

 

                 (208,233)

 

                  485,877

           

Exchange variation transferred to profit or loss / IR

                    46,934

 

                   (14,080)

 

                    32,854

           

At March 31, 2018

           (2,804,595)

 

                842,113

 

           (1,962,482)

 

 

16.4.             Credit quality of financial assets

 

(a)                    Trade accounts receivable

 

On March 31, 2018, the credit ratings for the domestic market were as follows:

 

 

 

 

 

 

(%)

 

 

 

Mar/2018

 

Dec/2017

1

Minimum risk

 

27.21

 

18.84

2

Low risk

 

39.72

 

50.84

3

Moderate risk

 

17.65

 

13.33

4

High risk

 

12.34

 

13.40

5

Very high risk

(i)

3.08

 

3.59

 

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

 

Default indicators

 

 

Last 12 months

 

Domestic

 

Export

 

Market

 

Market

March 31, 2018

0.13%

 

0.06%

December 31, 2017

0.08%

 

0.19%

March 31, 2017

0.19%

 

0.05%

 

(b)                    Other financial assets

 

In order to determine the credit ratings of counterparties in financial assets classified as cash and cash equivalents classified as Fair value through profit or loss (“FVTPL”) , Braskem uses credit rating from the following agencies: Standard & Poor’s, Moody’s and Fitch Ratings within the limits established in its financial policy approved by the Board of Directors.

 

 

35


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

 

     

Mar/2018

 

Dec/2017

Financial assets with risk assessment

       

 

AAA

   

      2,847,032

 

      3,569,392

AA+

   

         436,445

 

           27,094

AA

   

             8,170

 

             8,047

AA-

   

         107,586

 

         209,389

A+

   

      1,471,990

 

      1,465,107

A

   

         376,181

 

         349,823

BBB+

   

         611,970

 

         453,367

     

      5,859,374

 

      6,082,219

Financial assets without risk assessment

         

Other financial assets with no risk assessment

 

 (i)

             4,047

 

             5,882

     

             4,047

 

             5,882

           

Total

   

    5,863,421

 

    6,088,101

 

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

 

16.5.             Sensitivity analysis

 

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

 

(a)                    Selection of risks

 

On March 31, 2018, the main risks that can affect the value of Braskem’s financial instruments are:

 

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

·      Brazilian real/Mexican peso exchange rate;

·      Libor floating interest rate;

·      Selic interest rate;

·      CDI interest rate;

·      TJLP interest rate;

·      IPCA interest rate.

 

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

 

(b)                    Value at risk

 

The value at risk of the derivatives held by Braskem which is defined as the loss that could result in one month as from March 31, 2018, with a probability of 5%, and under normal market conditions, was estimated by the Company at US$4,838 for put and call options (Note 16.2.1(a.i)) and US$11,144 for the swap of Libor related to Braskem Idesa’s project.

 

36


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

(c)                    Selection of scenarios

 

(c.1)       Probable scenario

 

The Market Readout published by the Central Bank of Brazil was used to create the probable scenario for the U.S. dollar/Brazilian real exchange rate, Selic basic interest rate and the CDI interest rate, using the reference date of March 29, 2018. According to the Market Readout, at the end of 2018, the U.S. dollar will depreciate by approximately 0.72% against the Brazilian real, compared to the closing PTAX rate at September 29, 2017, while the Selic rate will be 6.25% p.a. The Selic rate is used as a reference for analyses of sensitivity to the CDI.

 

The probable scenario for the TJLP is a decrease of 0.25% from the current rate of 6.6%, i.e., the same magnitude as the projected decrease in the Selic rate. The Market Readout does not publish forecasts for the Libor interest rate. Therefore, to determine the probable scenario, Braskem considered 25% and 50% increases on current market levels.

 

(c.2)       Possible and extreme adverse scenarios

 

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

 

 

   

Gain (losses)

       

Possible adverse

 

Extreme adverse

Instrument / Sensitivity

 

Probable

(25%)

 

(50%)

             

Brazilian real/U.S. dollar exchange rate

           

Bonds

 

                         139,682

 

                     (4,876,835)

 

                     (9,753,671)

Working capital / other

 

                             3,214

 

                        (112,211)

 

                        (224,422)

Export credit notes

 

                             3,612

 

                        (126,108)

 

                        (252,217)

Braskem Idesa borrowings

 

                           68,616

 

                     (2,395,663)

 

                     (4,791,327)

Export prepayments

 

                             2,405

 

                          (83,958)

 

                        (167,916)

Dollar put option

 

                             2,098

 

                        (170,735)

 

                     (1,047,529)

Financial investments abroad

 

                           11,678

 

                        (407,739)

 

                        (815,477)

   

                                   -  

 

                                   -  

 

                                   -  

Libor floating interest rate

 

                                   -  

 

                                   -  

 

                                   -  

Working capital / structured operations

 

                            (3,265)

 

                          (16,325)

 

                          (32,650)

Export prepayments

 

                            (1,643)

 

                            (8,216)

 

                          (16,433)

Swaps

 

                           12,615

 

                           38,103

 

                           96,667

Braskem Idesa borrowings

 

                          (76,187)

 

                        (380,933)

 

                        (761,865)

   

                                   -  

 

                                   -  

 

                                   -  

CDI interest rate

 

                                   -  

 

                                   -  

 

                                   -  

Export credit notes

 

                           12,208

 

                          (27,340)

 

                          (61,117)

Debentures

 

                           25,657

 

                               (277)

 

                          (15,308)

Financial investments

 

                            (9,138)

 

                           63,988

 

                         128,016

 

 

                                   -  

 

                                   -  

 

                                   -  

IPCA interest rate

   

 

 

 

 

Debentures

 

                            (9,249)

 

                          (22,049)

 

                          (45,117)

     

 

 

 

 

TJLP interest rate

           

Other government agents

 

                                  12

 

                                 (81)

 

                               (164)

             

Brazilian real/Euro exchange rate

           

Working capital / other

 

                            (1,770)

 

                          (13,761)

 

                          (27,521)

 

 

37


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

17.                   Taxes payable

 

The information related to taxes payable was presented in the Company’s 2017 annual financial statements, in Note 20.

 

       

 

 

 Consolidated

 

 

 

Parent company

       

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

Brazil

                 
 

IPI

   

                74,460

 

                60,917

 

                74,457

 

                60,134

 

IR and CSL

   

              269,214

 

              405,567

 

              243,421

 

              400,544

 

ICMS

   

              305,013

 

              257,720

 

              298,754

 

              254,935

 

PIS and COFINS

   

              166,057

 

                82,140

 

              163,382

 

                80,591

 

Other

   

                24,256

 

                29,001

 

                23,110

 

                29,002

       

                        -  

 

                        -  

 

                        -  

 

                        -  

Other countries

   

                        -  

 

                        -  

 

                        -  

 

                        -  

 

IR

   

              106,275

 

              434,563

 

                        -  

 

                        -  

 

Value-added tax

   

                63,699

 

                20,173

 

                        -  

 

                        -  

 

Other

   

                11,641

 

                23,925

 

                        -  

 

                        -  

Total

   

         1,020,615

 

         1,314,006

 

            803,124

 

            825,206

                     

Current liabilities

   

              962,611

 

           1,261,204

 

              746,815

 

              774,391

Non-current liabilities

   

                58,004

 

                52,802

 

                56,309

 

                50,815

Total

   

         1,020,615

 

         1,314,006

 

            803,124

 

            825,206

 

 

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

 

The information related to income tax and social contribution was presented in the Company’s 2017 annual financial statements, in Note 21.

 

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

 

       

Consolidated

 

Parent company

       

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

                     

Income before IR and CSL

     

         1,427,042

 

         2,522,774

 

         1,078,788

 

         2,030,487

                     

IR and CSL at the rate of 34%

     

            (485,194)

 

            (857,743)

 

            (366,788)

 

            (690,366)

                     

Permanent adjustments to the IR and CSL calculation basis

                   

IR and CSL on equity in results of investees

     

                       14

 

                  4,151

 

              284,199

 

              397,419

Tax benefits (Sudene and PAT)

     

                46,245

 

                44,225

 

                46,245

 

                44,225

Difference of rate applicable to each country

     

              147,596

 

              123,024

 

                        -  

 

                        -  

Other permanent adjustments

     

                15,319

 

                68,943

 

                11,147

 

                16,911

                     

IR and CSL on results of operations

     

          (276,020)

 

          (617,400)

 

             (25,197)

 

          (231,811)

                     

Breakdown of IR and CSL:

                   
                     

Current IR and CSL

     

            (315,379)

 

            (331,517)

 

            (202,510)

 

            (161,139)

Deferred IR and CSL

     

                39,359

 

            (285,883)

 

              177,313

 

              (70,672)

Total

     

          (276,020)

 

          (617,400)

 

             (25,197)

 

          (231,811)

 

38


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

(b)               Breakdown of deferred income tax and social contribution

 

(b.i)     According to tax collection records

 

     

Consolidated

 

Parent company

Assets

   

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

         

 

     

 

Tax losses (IR) and negative base (CSL)

   

             1,652,509

 

             1,878,809

 

                  58,421

 

                  58,421

Goodwill amortized

   

                  54,321

 

                  59,335

 

                    3,825

 

                    3,916

Exchange variations

   

                508,446

 

                388,293

 

                508,446

 

                388,293

Temporary adjustments

   

                147,274

 

                220,954

 

                940,685

 

                922,422

Business combination

   

                185,023

 

                183,785

 

                174,836

 

                183,785

     

          2,547,573

 

          2,731,176

 

          1,686,213

 

          1,556,837

                   

Liabilities

                 
                   

Amortization of goodwill based on future profitability

   

                712,896

 

                712,873

 

                712,896

 

                712,873

Tax depreciation

   

                985,584

 

                960,202

 

                985,584

 

                960,202

Temporary adjustments

   

                224,988

 

                231,822

 

                         -  

 

                    8,187

Business combination

   

                  10,111

 

                    9,664

 

                    1,302

 

                    1,302

Additional indexation PP&E

   

                  64,292

 

                  67,072

 

                  64,292

 

                  67,072

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

   

                508,235

 

                519,623

 

                508,235

 

                519,623

Other

   

                    4,300

 

                    4,273

 

                    3,514

 

                    3,516

     

          2,510,406

 

          2,505,529

 

          2,275,823

 

          2,272,775

 

 

(b.ii)    Offset for the purpose of presentation in the balance sheet (consolidated)

 

         

Mar/2018

         

Headquarters

 

 

 

IR and CSL

 

 

       

(Country)

 

Tax calculation

 

Compensation

 

Balance

                     

Assets

                   

Braskem S.A

     

Brazil

 

              1,686,213

 

         (1,686,213)

 

                     -  

Braskem Argentina

     

Argentina

 

                     4,833

 

                       -  

 

               4,833

Braskem Alemanha

     

Germany

 

                   17,624

 

                       -  

 

             17,624

Braskem Chile

     

Chile

 

                        184

 

                   (184)

 

                     -  

Braskem Idesa

     

Mexico

 

                 725,491

 

                       -  

 

           725,491

Braskem México Serviços

     

Mexico

 

                     1,030

 

                       -  

 

               1,030

DAC

     

Brazil

 

                   82,145

 

                (1,559)

 

             80,586

Cetrel

     

Brazil

 

                   30,053

 

                (7,251)

 

             22,802

             

            2,547,573

 

       (1,695,207)

 

         852,366

                       

Liabilities

                   

Braskem S.A

     

Brazil

 

              2,275,823

 

         (1,686,213)

 

           589,610

Braskem America

     

USA

 

                 224,987

 

                       -  

 

           224,987

Braskem Chile

     

Chile

 

                        786

 

                   (184)

 

                  602

DAC

     

Brazil

 

                     1,559

 

                (1,559)

 

                     -  

Cetrel

     

Brazil

 

                     7,251

 

                (7,251)

 

                     -  

           

2,510,406

 

(1,695,207)

 

815,199

 

           

39


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

 

     

Dec/2017

     

Headquarters

 

 

 

IR and CSL

 

 

     

(Country)

 

Tax calculation

 

Compensation

 

Balance

                 

 Revised

Assets

               

Braskem S.A

 

Brazil

 

              1,556,837

 

         (1,556,837)

 

                     -  

Braskem Argentina

 

Argentina

 

                     3,398

 

                       -  

 

               3,398

Braskem Alemanha

 

Germany

 

                   19,353

 

                       -  

 

             19,353

Braskem Chile

 

Chile

 

                        251

 

                   (251)

 

                     -  

Braskem Idesa

 

Mexico

 

              1,036,257

 

                       -  

 

        1,036,257

Braskem México Serviços

 

Mexico

 

                     1,334

 

                       -  

 

               1,334

Braskem Petroquímica

 

Brazil

 

                   29,268

 

                (7,454)

 

             21,814

Braskem Petroquímica and Braskem Qpar - business combination effects

 

Brazil

 

                   84,478

 

                   (908)

 

             83,570

         

            2,731,176

 

       (1,565,450)

 

      1,165,726

                   

Liabilities

               

Braskem S.A

 

Brazil

 

              2,272,775

 

         (1,556,837)

 

           715,938

Braskem America

 

USA

 

                 223,635

 

                       -  

 

           223,635

Braskem Chile

 

Chile

 

                        757

 

                   (251)

 

                  506

Braskem Petroquímica

 

Brazil

 

                     7,454

 

                (7,454)

 

                     -  

Braskem Petroquímica and Braskem Qpar - business combination effects

 

Brazil

 

                        908

 

                   (908)

 

                     -  

         

            2,505,529

 

       (1,565,450)

 

         940,079

 

 

(c)                    Realization of deferred income tax and social contribution

         

In the three-month period ended March 31, 2018, there were no material events or circumstances that indicate any compromise of the realization of these deferred taxes.

 

19.                   Sundry provisions

 

The information on sundry provisions was presented in the 2017 annual financial statements of the Company, in Note 22.

 

 

 Consolidated

 

 Parent company

 

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

     

 

     

 

Provision for customers rebates

                39,424

 

                87,913

 

                24,211

 

                34,367

Provision for recovery of environmental damages

              289,950

 

              300,249

 

              289,950

 

              300,249

Other

                26,207

 

                25,510

 

                  4,426

 

                  3,832

Total

            355,581

 

            413,672

 

            318,587

 

            338,448

               

Current liabilities

              119,888

 

              178,676

 

              104,675

 

              125,130

Non-current liabilities

              235,693

 

              234,996

 

              213,912

 

              213,318

Total

            355,581

 

            413,672

 

            318,587

 

            338,448

 

40


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

20.                   Contingencies

 

20.1.             Claims with probable loss and arising from business combinations

 

The description of the main contingent liabilities of the Company was presented in the 2017 annual financial statements, in Note 23.1.

 

 

     

 Consolidated

 

 Parent company

     

Mar/2018

 

Dec/2017

 

Mar/2018

 

Dec/2017

Labor claims

   

              251,756

 

              255,938

 

              245,894

 

              247,821

                   

Tax claims

                 

   Normal operations

                 

IR and CSL

   

                19,190

 

                17,313

 

                19,190

 

                17,313

PIS and COFINS

   

              154,022

 

              155,681

 

              153,381

 

              155,681

ICMS

   

                72,047

 

                76,342

 

                72,047

 

                76,342

Other tax claims

   

                41,211

 

                  8,985

 

                39,406

 

                  8,985

     

            286,470

 

            258,321

 

            284,024

 

            258,321

                   

   Business Combination

                 

IR and CSL

   

                50,822

 

                50,051

 

                50,822

 

                50,051

PIS and COFINS

   

                57,026

 

                56,135

 

                57,026

 

                56,135

ICMS - interstate purchases

   

              267,764

 

              263,538

 

              267,764

 

              263,538

     

            375,612

 

            369,724

 

            375,612

 

            369,724

                   

Corporate claims

   

              136,619

 

              135,779

 

              136,619

 

              135,779

Civil claims and other

   

                62,754

 

                72,883

 

                62,754

 

                72,883

                   
     

         1,113,211

 

         1,092,645

 

         1,104,903

 

         1,084,528

 

20.2.             Claims with possible losses

 

The amount under claims and a description of the main claims with possible losses are presented in the financial statements for fiscal year 2017, in Note 23.2.

 

(a)          Tax claims

 

(i)                      ICMS - Use and consumption credit

 

In January 2018, the Company was served a notice by the State of Rio Grande do Sul, charging, at the administrative level, ICMS and a fine of 120% for using ICMS credits in the acquisition of goods (“pallets”), which were considered by the Tax Authority as for use and consumption in the period from January 2013 to November 2017.  On March 31, 2018, the updated amount of these deficiency notices amounted to R$79 million.

 

The Company’s external legal advisors estimate that these administrative proceedings should be concluded in 2022.

 

There are no deposits or any other type of guarantee for these proceedings since they are still being disputed at the administrative level.

 

41


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

20.3.             Global Settlement with authorities

 

Complete information on the global settlement with authorities was presented in Note 23.3 to the Company’s annual financial statements for 2017.

 

(a)          Global Settlement with authorities

 

The Leniency Agreement (“Agreement”) entered into in December 2016 with the Federal Prosecution Office (“MPF”) and with U.S. and Swiss authorities (“Global Settlement”), in the approximate amount of US$957 million (approximately R$3.1 billion) was officially ratified as follows:

 

1.      In Brazil, the Agreement was ratified by the 5th Coordination and Review Chamber of the MPF on December 15, 2016, with ratification by the 13th Federal Court of Curitiba on June 6, 2017.

2.      The agreement with the U.S. Department of Justice (“DoJ”) was confirmed by a U.S. court ruling on January 26, 2017.

3.      The agreement with the Securities and Exchange Commission (“SEC”) was confirmed on February 28, 2017.

4.      The agreement with Swiss authorities did not require ratification to produce effect.

 

Of the aggregate amount of the Global Settlement, the Company already has paid approximately R$1.6 billion, as follows:

 

1.      US$94,894 (R$296,591) to the DoJ, paid on February 8, 2017;

2.      US$65,000 (R$206,460) to the SEC, paid on April 27, 2017;

3.      CHF30,240 (R$104,307) to the Swiss Office of the Attorney General, paid on June 27, 2017;

4.      R$736,445 to the MPF, paid on July 6, 2017; and

5.      R$267,985 to the MPF, paid on January 30, 2018.

 

The outstanding amount, of approximately R$1.5 billion, will be paid as follows:

 

1.    CHF64,260 to the Swiss Office of the Attorney General in four annual installments of CHF16.065 due on June 30 of each year as from 2018;

2.    R$1.3 billion to the MPF in five annual installments adjusted for inflation by the variation in the IPCA inflation index due on January 30 of each year as from 2019. To guarantee payment of the installments coming due, Braskem gave as collateral assets from its property, plant and equipment corresponding to one annual installment.

 

(b)          Reimbursement for damages and other considerations

 

A significant portion of the total of R$2.2 billion of the Agreement entered into with MPF will be allocated to paying redress to third parties for damages incurred due to the facts that are the subject-matter of the Agreement. 

 

Under the Agreement, the MPF undertook to coordinate actions with other authorities or government agencies, as well as state-owned companies and mixed-economy companies with which Braskem comes to negotiate for entering into agreements based on the facts object of the collaboration, including for the purpose of preventing duplicate restitution with regard to the amount paid under the Agreement.

 

 

42


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

The Agreement does not prevent any third party with legitimate interest on the facts from filing proceedings to claim remedy for any damages caused by Braskem, which could result in payments other than those provided for in the Agreement. Therefore, the Company cannot guarantee that the total amount available for reimbursement will be sufficient to fully remedy any third parties affected by the wrongdoings, which means that the Company may be required to indemnify or be subject to the payment of financial penalties other than those provided for in the Global Settlement.

In addition, other authorities with jurisdiction over the Company may seek to impose additional monetary sanctions or fines or commence new investigations against Braskem. Finally, as a result of the Global Settlement, the Company may be subject to increased operating costs in connection with its obligations to improve its governance and anti-corruption practices.

It is not possible to predict the impacts on Braskem of others investigations or any decision or action taken by authorities involving its largest shareholders, namely Odebrecht S.A. and Petróleo Brasileiro S.A. – Petrobras, or any of their subsidiaries.

 

(c)          Control deficiencies and Compliance Program

 

After the investigation conducted in 2016 and confirmation of wrongdoings, the Company identified material control deficiencies.

 

In 2016, it began developing a comprehensive Compliance Program to strengthen its governance with the goal of significantly reducing the possibility of other wrongdoings of the same kind from recurring. The Program also contains initiatives that have been implemented throughout 2017.

 

As of the period ended March 31, 2018, a series of Compliance initiatives are being implemented and/or improved, including:

 

(i)                   Increase in the number of Team Members in the Compliance Department;

(ii)                 Designation and engagement of independent monitors jointly with the DoJ and MPF, and beginning of analysis of the Company’s processes and documents by said monitors;

(iii)                Approval of the following documents: Policy on Compliance in Acting Ethically with Integrity and Transparency; Internal Audit Directive; Corporate Credit Card Directive; Procedure for payment of commissions to agents; and Ethics Line Investigation Protocols;

(iv)                Continuing the training program with a focus on the Compliance System, applicable legislation and raising Team Member awareness;

(v)                 Setting a corporate target related to Compliance for all Leaders at the Company;

(vi)                Approving the Directive and Procedure for Relations with Government Officials, which regulates interactions with politicians and executives at state-owned companies;

(vii)              Formally and effectively participating in working groups: UN Anticorruption and ETHOS Integrity;

(viii)             Improving the supplier registration and approval process by implementing a third-party risk and integrity assessment;

(ix)                Developing the Communication Plan for disseminating the Company’s commitment to conducting its Business Ethically with Integrity and Transparency;

(x)                 Approving the Procedure for the Ethics Line, considering the formal process for handling reports of violations and investigation protocols;

(xi)                Outsourcing of the Whistleblowing Channel and improving the tool for receiving reports of violations;

 

43


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

(xii)              Mapping of risks and controls and beginning of assessment of the effectiveness of controls for the most relevant corporate processes in Brazil, United States, Mexico, Netherlands and Germany;

(xiii)             Review of the corporate guidance documentation (Policies, Directives, Procedures, etc.);

(xiv)             Incorporating anti-corruption clauses in agreements with third parties;

(xv)              Implementing improvements to internal controls with a view to remediating deficiencies identified in the past (especially material deficiencies) and preventing future vulnerabilities;

(xvi)             Publishing the new version of the Code of Conduct in Brazil, Mexico and United States, and training Team Members;

(xvii)           Defining the corporate methodology for Risk Management to be adopted in Brazil, United States, Mexico, Netherlands and Germany;

(xviii)          Conducting Internal Audit works to address points of concern and recommendations for improvements to areas involved in the processes assessed.

 

(d)          Class actions

On July 1, 2015, a putative class action lawsuit was filed in the United States District Court for the Southern District of New York against the Company and certain of its then-current and former officers and directors. In the current lawsuit, titled In re Braskem Securities Litigation, the Lead Plaintiff, Boilermaker-Blacksmith National Pension Trust, alleges that the Defendants made misrepresentations or omissions that inflated the price of the Company’s stock in violation of U.S. securities laws.

After the decision on the motion to dismiss filed by the Company, partially granting its arguments, the Company and the Lead Plaintiff executed a proposal of resolution agreement (“Proposed Agreement”), which was ratified by the applicable Court, which issued a final decision ending all claims from all members of the class of Investors (as defined below).

 

Under the terms of the Proposed Settlement, Braskem paid US$10 million (approximately R$31,680) to resolve all claims arising out of or relating to the subject matter of the class action of a settlement class consisting of all persons who purchased or otherwise acquired a legal or beneficial ownership interest in Braskem American Depositary Receipts (“ADRs”) between July 15, 2010 and March 11, 2015 inclusive. The amount under the agreement was deposited by Braskem in an Escrow Account on October 2, 2017.

 

On February 21, 2018, a hearing was held, in which the final approval decision of the agreement was pronounced in relation to all classes of investors and the extinction of the lawsuit. Such a decision has already been the subject of a final decision.

 

Theindividual distribution thereof will be made by the manager of the Escrow Account, by determination of the court, in accordance with the allocation plan ratified by the Court.

 

The Proposed Settlement was signed solely to avoid the risk, uncertainty, and expense of further litigation and does not represent the admission of any wrongdoing or liability by Braskem.

 

The Company may be named as a defendant in other legal actions. The Company may be required, in accordance with any applicable legal and regulatory limits, to indemnify directors, officers and employees that are defendants in this securities class action and any other related actions that may arise in the future.

 

44


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

21.                   Shareholders’ Equity

 

The information related to the Company’s shareholders’ equity was presented in its 2017 annual financial statements, in Note 25.

 

In February 2018, 78,000 class “B” preferred shares were converted into 39,000 class “A” preferred shares.

 

(a)                    Capital

 

     

Amount of shares

             

Preferred

     

Preferred

           
     

Common

     

shares

     

shares

           
     

shares

 

%

 

class A

 

%

 

class B

 

%

 

Total

 

%

                                   

Odebrecht

   

     226,334,623

 

        50.11

 

       79,182,498

 

        22.95

 

              -  

 

              -  

 

     305,517,121

 

        38.32

Petrobras

   

     212,426,952

 

        47.03

 

       75,761,739

 

        21.96

 

              -  

 

              -  

 

     288,188,691

 

        36.15

ADR

(i)

 

                      -  

 

0.00%

 

       56,710,784

 

        16.19

 

              -  

 

              -  

 

       56,710,784

 

          7.01

Other

   

       12,907,077

 

          2.86

 

     132,159,843

 

        38.54

 

    500,330

 

      100.00

 

     145,567,250

 

        18.37

Total

   

  451,668,652

 

    100.00

 

  343,814,864

 

       99.64

 

  500,330

 

    100.00

 

  795,983,846

 

       99.85

Treasury shares

   

                      -  

 

              -  

 

         1,234,758

 

          0.36

 

              -  

 

              -  

 

         1,234,758

 

          0.15

Total

   

  451,668,652

 

    100.00

 

  345,049,622

 

    100.00

 

  500,330

 

    100.00

 

  797,218,604

 

    100.00

 

 

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

 

45


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

(b)                Other comprehensive income - shareholders' equity

 

     

Consolidated

     

       
     

Attributed to shareholders' interest

       
     

Ajustes de avaliação patrimonial

 

Other comprehensive income

           
     

Goodwill in

 

Deemed cost

 

Fair value

             

Defined

 

Foreign

           
     

acquisition of

 

and additional

 

adjustments of

 

Gain (loss)

 

Foreign

     

benefit

 

currency

 

Total

       
     

subsidiary under

 

indexation of

 

trade accounts

 

on interest

 

sales

 

Fair value

 

plans actuarial

 

translation

 

Braskem

 

Non-controlling

   
     

common control

 

PP&E

 

 receivable

 

in subsidiary

 

hedge

 

of hedge

 

Gain (loss)

 

adjustment

 

shareholders'

 

interest in

   
     

(i)

 

(ii)

 

(iii)

 

(i)

 

(iii)

 

(iii)

 

(iv)

 

(v)

 

interest

 

Braskem Idesa

 

Total

                                               

On December 31, 2016

 

-

 

206,703

 

-

 

  (9,404)

 

  (7,105,377)

 

(539,518)

 

  (43,351)

 

1,169,088

 

(6,321,859)

 

  (548,601)

 

(6,870,460)

                                               

Additional indexation

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

     

  -

   
 

Realization

 

-

 

  (10,317)

 

-

 

-

 

-

 

-

 

-

 

  -

 

  (10,317)

 

  -

 

  (10,317)

 

Income tax and social contribution

 

-

 

3,508

 

-

 

-

 

   -

 

-

 

-

 

  -

 

  3,508

 

  -

 

  3,508

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

Deemed cost of jointly-controlled investment

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

 

Realization

 

-

 

(365)

 

-

 

-

 

-

 

-

 

-

 

  -

 

(365)

 

  -

 

(365)

 

Income tax and social contribution

 

-

 

  124

 

-

 

-

 

-

 

-

 

-

 

  -

 

124

 

  -

 

124

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

Foreign sales hedge

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

 

Exchange rate

 

-

 

-

 

-

 

-

 

  1,161,459

 

-

 

-

 

  -

 

1,161,459

 

  226,883

 

   1,388,342

 

Transfer to result

 

-

 

-

 

-

 

-

 

272,428

 

-

 

-

 

  -

 

  272,428

 

  7,730

 

  280,158

 

Income tax and social contribution

 

-

 

-

 

-

 

-

 

  (459,368)

 

-

 

-

 

  -

 

  (459,368)

 

  (70,384)

 

  (529,752)

     

-

 

   -

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

Fair value of Cash flow hedge

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

 

Change in fair value

 

-

 

-

 

-

 

-

 

-

 

   55,007

 

-

 

  -

 

  55,007

 

  1,989

 

  56,996

 

Transfer to result

 

-

 

-

 

-

 

-

 

-

 

24,412

 

-

 

  -

 

  24,412

 

  6,170

 

  30,582

 

Income tax and social contribution

 

-

 

-

 

-

 

-

 

-

 

(26,023)

 

-

 

  -

 

  (26,023)

 

  (2,448)

 

  (28,471)

     

-

 

-

 

-

 

-

 

-

 

   -

 

-

 

  -

 

-

 

  -

 

-

Fair value of cash flow hedge from jointly-controlled

 

-

 

-

 

-

 

-

 

-

 

  594

 

-

 

  -

 

594

 

  -

 

594

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

Foreign currency translation adjustment

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(251,244)

 

  (251,244)

 

  (48,167)

 

  (299,411)

                                               

On March 31, 2017

 

-

 

199,653

 

-

 

  (9,404)

 

  (6,130,858)

 

(485,528)

 

  (43,351)

 

  917,844

 

(5,551,644)

 

  (426,828)

 

(5,978,472)

                                               

On December 31, 2017

 

  (488,388)

 

178,893

 

-

 

  (9,404)

 

  (6,358,242)

 

(145,267)

 

  (52,005)

 

1,220,533

 

(5,653,880)

 

  (477,975)

 

(6,131,855)

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

Additional indexation

 

-

 

-

 

-

 

   -

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

 

Realization

 

-

 

  (10,120)

 

-

 

-

 

-

 

-

 

-

 

  -

 

  (10,120)

 

  -

 

  (10,120)

 

Income tax and social contribution

 

-

 

3,441

 

-

 

-

 

   -

 

-

 

-

 

  -

 

  3,441

 

  -

 

  3,441

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

Deemed cost of jointly-controlled investment

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

 

Realization

 

-

 

(365)

 

-

 

-

 

-

 

-

 

-

 

  -

 

(365)

 

  -

 

(365)

 

Income tax and social contribution

 

-

 

  124

 

-

 

-

 

-

 

-

 

-

 

  -

 

   124

 

  -

 

124

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

Fair value adjustments

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

 

Accounts receivable

 

-

 

-

 

(437)

 

-

 

-

 

-

 

-

 

  -

 

(437)

 

  -

 

(437)

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

Foreign sales hedge

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

 

Exchange rate

 

-

 

-

 

-

 

-

 

432,890

 

-

 

-

 

  -

 

  432,890

 

  173,527

 

  606,417

 

Transfer to result

 

-

 

-

 

-

 

-

 

282,553

 

-

 

-

 

  -

 

  282,553

 

  11,734

 

  294,287

 

Income tax and social contribution

 

-

 

-

 

-

 

-

 

  (221,019)

 

-

 

-

 

  -

 

  (221,019)

 

  (55,578)

 

  (276,597)

     

-

 

-

 

-

 

-

 

-

 

   -

 

-

 

  -

 

-

 

  -

 

-

Fair value of Cash flow hedge

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

 

Change in fair value

 

-

 

-

 

-

 

-

 

-

 

   32,653

 

-

 

  -

 

  32,653

 

  11,140

 

  43,793

 

Transfer to result

 

-

 

-

 

-

 

-

 

-

 

9,921

 

-

 

  -

 

 9,921

 

  6,284

 

  16,205

 

Income tax and social contribution

 

-

 

-

 

-

 

-

 

-

 

(12,384)

 

-

 

  -

 

  (12,384)

 

  (5,227)

 

  (17,611)

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

Fair value of cash flow hedge from jointly-controlled

 

-

 

-

 

-

 

-

 

-

 

  686

 

-

 

  -

 

686

 

  -

 

686

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  -

 

-

 

  -

 

-

Foreign currency translation adjustment

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(108,006)

 

  (108,006)

 

  (62,589)

 

  (170,595)

                                               

On March 31, 2018

 

  (488,388)

 

171,973

 

  (437)

 

  (9,404)

 

  (5,863,818)

 

(114,391)

 

  (52,005)

 

1,112,527

 

(5,243,943)

 

  (398,684)

 

(5,642,627)

                                               

(i)

Transfer to retained earnings as the asset is depreciated or written-off.

(ii)

Transfer to retained earnings when the extinction of the plan.

(iii)

Transfer to the income statement when maturity, prepayment or loss of efficacy for hedge accounting.

(iv)

Transfer to the income statement when write-off of subsidiary abroad.

(v)

Transfer to the income statement when divestment or transfer of control of subsidiary.

 
 

46


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

22.                   Earnings per share

 

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

 

 

Basic and diluted

 

Mar/2018

 

Mar/2017

       

Profit for the period attributed to Company's shareholders

     

of continued operations

               1,053,591

 

               1,798,676

       

Distribution of dividends attributable to priority:

     

Preferred shares class "A"

                  208,450

 

                  208,416

Preferred shares class "B"

                         303

 

                         351

 

                  208,753

 

                  208,767

       

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

                  273,840

 

                  273,827

       

Distribution of plus income, by class:

     

Common shares

                  324,218

 

                  747,297

Preferred shares class "A"

                  246,780

 

                  568,785

 

                  570,998

 

               1,316,082

       

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

     

Common shares

                  598,058

 

               1,021,124

Preferred shares class "A"

                  455,230

 

                  777,201

Preferred shares class "B"

                         303

 

                         351

 

               1,053,591

 

               1,798,676

       

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

     

Common shares

           451,668,652

 

           451,668,652

Preferred shares class "A"

           343,789,731

 

           343,775,864

Preferred shares class "B"

                  550,597

 

                  578,330

 

           796,008,980

 

           796,022,846

       

Profit per share (in R$)

     

Common shares

                    1.3241

 

                    2.2608

Preferred shares class "A"

                    1.3242

 

                    2.2608

Preferred shares class "B"

                    0.5503

 

                    0.6069

 

 

47


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

(a)          Share weighting

 

 

 

 

 

 

 

 

 

 

 

 

Mar/2018

 

 

 

 

 

 

 

 

 

 

Preferred shares

   

 

 

 

 

Class "A"

 

Class "B"

   

 

 

 

 

Outstanding

 

Weighted

 

Outstanding

 

Weighted

   

 

 

 

 

shares

 

average

 

shares

 

average

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount at beginning of the period

 

 

 

    343,775,864

 

    343,775,864

 

            578,330

 

            578,330

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of preferred shares class "B" to "A"

 

 

 

                39,000

 

                13,867

 

              (78,000)

 

              (27,733)

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount at the end of the period

 

 

 

 

 

    343,814,864

 

    343,789,731

 

            500,330

 

            550,597

 

23.                   Net sales revenues

 

         

 Consolidated

 

 Parent company

         

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

Sales and services revenue

                 
 

Domestic market

     

               9,599,640

 

               8,486,659

 

               9,567,204

 

               8,953,038

 

Foreign market

     

               5,961,663

 

               6,253,628

 

               2,173,473

 

               2,436,107

         

             15,561,303

 

             14,740,287

 

             11,740,677

 

             11,389,145

Sales and services deductions

                 

Taxes

                   
 

  Domestic market

     

              (2,446,918)

 

              (2,085,738)

 

              (2,440,888)

 

              (2,154,644)

 

  Foreign market

     

                     (9,864)

 

                     (7,321)

 

                            -  

 

                            -  

Sales returns

                   
 

  Domestic market

     

                   (46,289)

 

                   (25,449)

 

                   (46,289)

 

                   (25,041)

 

  Foreign market

     

                   (29,432)

 

                   (22,051)

 

                     (2,227)

 

                     (1,944)

         

              (2,532,503)

 

              (2,140,559)

 

              (2,489,404)

 

              (2,181,629)

                       

Net sales and services revenue

   

           13,028,800

 

           12,599,728

 

             9,251,273

 

             9,207,516

 

As described in Note 2.1.1., with the adoption of CPC 47/IFRS 15 as from January 1, 2018, the Company started to present its variable considerations related to bonuses offered to customers by deducting them directly from gross sales revenue.

 

24.                   Other net income (expenses)

 

 

     

 

 

Consolidated

     

Mar/2018

 

Mar/2017

Participation of members in profits and results

0

                (87,259)

 

                (86,369)

Reversal (provision) of legal and labor lawsuits

0

                (17,684)

 

                   2,764

Fine on supply contract of raw material

(i)

                 45,389

 

                  (2,005)

Other

0

                (12,845)

 

                   7,639

   

0

              (72,399)

 

              (77,971)

 

(i)    Contractual fine for non-supply of raw material for subsidiary Braskem Idesa.

 

48


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

25.                   Financial results

    

           

 Consolidated

 

 Parent company

           

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

Financial income

                     
 

Interest income

       

                90,337

 

              146,556

 

                77,665

 

              135,509

 

Other

       

                13,628

 

                18,424

 

                10,065

 

                15,583

           

            103,965

 

            164,980

 

              87,730

 

            151,092

                         

Financial expenses

                     
 

Interest expenses

       

            (472,387)

 

            (573,993)

 

            (219,345)

 

            (391,442)

 

Monetary variations on fiscal debts

     

              (17,667)

 

              (37,544)

 

              (17,659)

 

              (36,651)

 

Discounts granted

       

              (34,846)

 

              (33,875)

 

              (34,786)

 

              (30,201)

 

Loans transaction costs - amortization

     

                (7,391)

 

              (12,491)

 

                   (625)

 

                (1,173)

 

Adjustment to present value - appropriation

     

              (49,590)

 

              (92,963)

 

              (50,225)

 

              (68,928)

 

Other

       

              (89,064)

 

              (84,643)

 

              (25,112)

 

              (31,017)

           

          (670,945)

 

          (835,509)

 

          (347,752)

 

          (559,412)

                         

Exchange rate variations, net

                   
 

On financial assets

       

                37,048

 

            (179,983)

 

                59,682

 

              (79,467)

 

On financial liabilities

     

                42,937

 

              465,018

 

            (324,874)

 

            (133,808)

           

              79,985

 

            285,035

 

          (265,192)

 

          (213,275)

                         

Total

       

          (486,995)

 

          (385,494)

 

          (525,214)

 

          (621,595)

 

26.                   Expenses by nature and function

 

         

 Consolidated

 

 Parent company

         

Mar/2018

 

Mar/2017

 

Mar/2018

 

Mar/2017

                       

Classification by nature:

                 
 

Raw materials other inputs

   

           (8,499,210)

 

           (7,219,540)

 

           (6,621,082)

 

           (5,962,057)

 

Personnel expenses

   

              (566,895)

 

              (545,269)

 

              (427,681)

 

              (430,000)

 

Outsourced services

   

              (501,136)

 

              (487,329)

 

              (350,094)

 

              (338,500)

 

Depreciation, amortization and depletion

   

              (739,952)

 

              (702,122)

 

              (505,625)

 

              (467,835)

 

Freights

   

              (517,468)

 

              (490,096)

 

              (347,300)

 

              (325,403)

 

Costs of idle industrial plants

   

                (53,543)

 

                (12,509)

 

                (50,979)

 

                  (4,927)

 

Other expenses, net

   

              (236,601)

 

              (246,804)

 

              (180,388)

 

              (195,592)

 

Total

   

       (11,114,805)

 

         (9,703,669)

 

         (8,483,149)

 

         (7,724,314)

                       

Classification by function:

                 
 

Cost of products sold

   

         (10,327,132)

 

           (8,935,171)

 

           (7,925,740)

 

           (7,199,166)

 

Selling and distribution

   

              (367,518)

 

              (346,302)

 

              (223,511)

 

              (224,492)

 

General and administrative

   

              (308,830)

 

              (310,563)

 

              (225,237)

 

              (199,802)

 

Research and development

   

                (38,926)

 

                (33,662)

 

                (25,679)

 

                (23,291)

 

Other income (expenses), net

     

                (72,399)

 

                (77,971)

 

                (82,982)

 

                (77,563)

 

Total

   

       (11,114,805)

 

         (9,703,669)

 

         (8,483,149)

 

         (7,724,314)

 

49


 
 

Braskem S.A.

 

Notes to the financial statements

at March 31, 2018

All amounts in thousands of reais, unless otherwise stated

 

27.                   Segment information

 

The information by segment was presented in the 2017 annual financial statements, in Note 32.

 

     

 

 

 

 

 

 

 

 

 

 

 

 

Mar/2018

                 

Operating expenses

   
     

Net

 

Cost of

     

Selling, general

 

Results from

       
     

sales

 

products

 

Gross

 

and distribuition

 

equity

 

Other income

 

Consolidated

     

revenue

 

sold

 

profit

 

expenses

 

investments

 

(expenses), net

 

Braskem

Reporting segments

                           
 

Chemicals

 

  6,720,540

 

(5,815,940)

 

  904,600

 

(175,610)

 

 

 

  (29,330)

 

  699,660

 

Polyolefins

 

  5,271,190

 

(4,446,950)

 

  824,240

 

(307,340)

 

 

 

  (25,160)

 

  491,740

 

Vinyls

 

657,290

 

  (694,260)

 

  (36,970)

 

(42,900)

 

 

 

  (11,500)

 

  (91,370)

 

USA and Europe

 

  2,671,450

 

(2,024,370)

 

  647,080

 

(128,740)

 

 

 

  (9,210)

 

  509,130

 

Mexico

 

869,490

 

  (477,150)

 

  392,340

 

(61,890)

 

 

 

29,610

 

  360,060

Total

 

16,189,960

 

(13,458,670)

 

  2,731,290

 

(716,480)

 

 

 

  (45,590)

 

  1,969,220

                               

Other segments

 

71,873

 

  (38,323)

 

  33,550

 

(5,346)

 

 

 

(384)

 

  27,820

Corporate unit

 

 

 

 

 

 

 

(28,294)

 

  42

 

  (26,425)

 

  (54,677)

                               

Braskem consolidated before 
eliminations and reclassifications

 

16,261,833

 

(13,496,993)

 

  2,764,840

 

(750,120)

 

42

 

  (72,399)

 

  1,942,363

                               

Eliminations and reclassifications

 

  (3,233,033)

 

3,169,861

 

  (63,172)

 

34,846

 

 

 

 

 

  (28,326)

                               

Total

 

13,028,800

 

(10,327,132)

 

  2,701,668

 

(715,274)

 

42

 

  (72,399)

 

  1,914,037

                               
                               
     

 

 

 

 

 

 

 

 

 

 

 

 

Mar/2017

                 

Operating expenses

   
     

Net

 

Cost of

     

Selling, general

 

Results from

       
     

sales

 

products

 

Gross

 

and distribuition

 

equity

 

Other income

 

Consolidated

     

revenue

 

sold

 

profit

 

expenses

 

investments

 

(expenses), net

 

Braskem

Reporting segments

                           
 

Chemicals

 

  6,563,577

 

(5,216,127)

 

1,347,450

 

(188,475)

 

 

 

  (9,986)

 

1,148,989

 

Polyolefins

 

  4,845,245

 

(3,805,946)

 

1,039,299

 

(330,566)

 

 

 

  (37,132)

 

  671,601

 

Vinyls

 

808,499

 

  (690,460)

 

  118,039

 

(37,962)

 

 

 

  (17,710)

 

  62,367

 

USA and Europe

 

  2,424,663

 

(1,731,970)

 

  692,693

 

(165,926)

 

 

 

6,701

 

  533,468

 

Mexico

 

940,405

 

  (505,361)

 

  435,044

 

(66,431)

 

 

 

5,497

 

  374,110

Total

 

15,582,389

 

(11,949,864)

 

  3,632,525

 

(789,360)

 

 

 

  (52,630)

 

  2,790,535

                               

Other segments

 

4,242

 

  (4,694)

 

(452)

 

 

 

 

 

(692)

 

  (1,144)

Corporate unit

 

 

 

 

 

 

 

64,958

 

12,209

 

  (24,649)

 

  52,518

                               

Braskem consolidated before 
eliminations and reclassifications

 

15,586,631

 

(11,954,558)

 

  3,632,073

 

(724,402)

 

12,209

 

  (77,971)

 

  2,841,909

                               

Eliminations and reclassifications

 

  (2,986,903)

 

3,019,387

 

  32,484

 

33,875

 

 

 

 

 

  66,359

                               

Total

 

12,599,728

 

(8,935,171)

 

  3,664,557

 

(690,527)

 

12,209

 

  (77,971)

 

  2,908,268

 

28.                   Subsequent events

 

(a)          On March 21, 2018, the Extraordinary Shareholders' Meeting approved the long-term share-based incentive plan (“ILP Plan”). The ILP Plan aims to align the interests of its participants with those of the Company’s shareholders and to encourage participants’ retention at the Company by offering eligible participants an opportunity to receive restricted shares in the Company by voluntarily investing own funds and holding such shares through the end of the three-year vesting period.

 

On March 28, 2018, the Board of Directors approved the “ILP Plan 2018,” in accordance with the terms and conditions of the ILP Plan, which includes the list of eligible persons, the deadline for acquiring own shares by participants and the number of restricted shares to be delivered to participants as matching contribution for each own share acquired. The maximum number of shares the Company expects to deliver to the participants of the ILP Program 2018, after the vesting period and subject to compliance with all necessary requirements, is 685,195 shares. The shares to be delivered by the Company to participants of the ILP Program 2018 are those currently held in treasury or acquired through repurchase programs, and in the event said shares cannot be delivered, the Company will pay participants in cash the amount corresponding to the shares, based on the quote on the stock exchange on the second business day immediately prior to the respective payment date.

 

This plan should be accounted for in accordance with CPC 10 – Share-Based Payment and its corresponding standard IFRS 2, which requires the Company to calculate the value of equity instruments granted based on the fair value thereof on the grant date. The corresponding expense will be recognized by the accrual method over the vesting period for exercising the instruments.

 

(b)          On April 30, 2018, the Annual Shareholders’ Meeting approved the payment of additional dividends considering the net income for fiscal year 2017, in the amount of R$1,500,000, to be paid as from May 10, 2018.

50


 
 

SIGNATURES

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

Date: May 10, 2018
  BRASKEM S.A.
 
 
  By:      /s/     Pedro van Langendonck Teixeira de Freitas
 
    Name: Pedro van Langendonck Teixeira de Freitas
    Title: Chief Financial Officer

 

FORWARD-LOOKING STATEMENTS

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