- BAK Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
-
Insider
- Institutional
- Shorts
-
6-K Filing
Braskem (BAK) 6-KCurrent report (foreign)
Filed: 9 May 19, 9:54pm
(Commission File No. 1-14862 )
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___
Braskem S.A.
Quarterly Information (ITR) at
March 31, 2019
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, 2019, which comprises the balance sheet as of March 31, 2019, 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-months 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 theInternational 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.
Basis for qualified conclusion on the individual and consolidated interim financial information
As disclosed in the Explanatory Note 8(a), in February 2019 the Company obtained final decisions on the lawsuits which determined the exclusion of VAT tax (ICMS) from the PIS and COFINS tax calculation. As a consequence of those decisions, these lawsuits no longer represent a contingent asset on this period. These decisions include the period of taxcalculation from June 2002 to February 2017. For the period ended on March 31, 2019, the Company has recorded the amount of R$ 1,264,677 thousand related to the period of from January 2012 to February 2017. The Company declares that still not have proper information to perform a reliable estimation of the recoverable amount of these tax credits related to the period from June 2002 to December 2011, which also should be accounted for, and that is allocating major efforts to conclude this calculation as soon as possible. Due to this matter, the balance of tax recoverable and the income before taxes can be significantly underestimated by the lack of recognition within “Other operating income” related to the aforementioned period, whose the amount is pending to be measured by the Company. The effects of this matter was not determined.
Qualified conclusion on the individual interim financial information
Based on our review, except by the effects of the matter described in the paragraph basis for qualified conclusion on the individual and consolidated interim financial information, 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.
Qualified conclusion on the consolidated interim financial information
Based on our review, except by the effects of the matter described in the paragraph basis for qualified conclusion on the individual and consolidated interim financial information, 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, 2019, 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, except by the effects of the matter described in the paragraph basis for qualified conclusion on the individual and consolidated interim financial information, 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, 2019
KPMG Auditores Independentes
CRC 2SP014428/O-6
Original report in Portuguese signed by
Anselmo Neves Macedo
Accountant CRC 1SP160482/O-6
Braskem S.A.
Statement of financial position
at March 31, 2019
All amounts in thousands of reais
Consolidated | Parent company | |||||||||
Assets | Note | Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | |||||
Current assets |
| |||||||||
Cash and cash equivalents | 3 | 6,104,026 | 5,547,637 | 2,529,027 | 2,016,724 | |||||
Financial investments | 4 | 1,720,058 | 2,357,613 |
| 1,648,738 | 2,297,566 | ||||
Trade accounts receivable | 5 | 3,096,226 | 3,075,218 | 2,576,349 | 1,766,418 | |||||
Inventories | 6 | 8,133,926 | 8,486,577 | 5,753,219 | 6,042,679 | |||||
Income tax and social contribution | 8 | 408,153 | 773,952 | 320,132 | 306,082 | |||||
Taxes recoverable |
| 493,223 | 423,188 | 232,544 | 240,905 | |||||
Dividends and interest on capital | 7 | 892 | 890 | 5,155 | 890 | |||||
Prepaid expenses |
| 256,454 | 239,500 | 187,343 | 168,271 | |||||
Related parties | 7(b) |
|
| 31,790 | 38,044 | |||||
Derivatives | 18.2.1 | 27,092 | 27,714 | 10,795 | 6,715 | |||||
Other receivables | 604,458 | 451,578 | 198,233 | 161,337 | ||||||
|
|
|
| |||||||
20,844,508 | 21,383,867 | 13,493,325 | 13,045,631 | |||||||
Non-current assets | ||||||||||
Financial investments | 4 | 9,480 | 9,998 |
|
| |||||
Trade accounts receivable | 5 | 14,016 | 17,785 | 14,016 | 244,080 | |||||
Advances to suppliers | 6 | 27,627 | 31,394 | 27,627 | 31,394 | |||||
Taxes recoverable | 8 | 2,506,000 | 1,369,188 | 2,505,768 | 1,368,033 | |||||
Income tax and social contribution |
| 231,492 | 241,788 | 231,492 | 241,788 | |||||
Deferred income tax and social contribution | 20(b) | 1,099,924 | 1,104,158 |
|
| |||||
Judicial deposits |
| 168,647 | 169,536 | 157,647 | 158,612 | |||||
Related parties | 7(b) |
|
| 1,038 | 19,481 | |||||
Insurance claims |
| 64,950 | 63,054 | 64,950 | 63,054 | |||||
Derivatives | 18.2.1 | 18,218 | 46,664 |
|
| |||||
Other receivables |
| 180,666 | 189,724 | 127,268 | 143,864 | |||||
Investments | 9 | 65,592 | 65,954 | 9,430,568 | 8,762,057 | |||||
Property, plant and equipment | 10 | 31,631,950 | 31,759,890 | 15,716,556 | 15,950,334 | |||||
Intangible assets | 11 | 2,729,517 | 2,740,982 | 2,498,583 | 2,509,778 | |||||
Right of use of assets | 12 | 1,844,667 |
| 1,041,578 |
| |||||
|
|
|
| |||||||
40,592,746 | 37,810,115 | 31,817,091 | 29,492,475 | |||||||
Total assets | 61,437,254 | 59,193,982 | 45,310,416 | 42,538,106 |
The notes are an integral part of the financial statements.
Braskem S.A.
Statement of financial position
at March 31, 2019
All amounts in thousands of reais
|
|
|
| Consolidated |
| Parent company | ||||
Liabilities and shareholders' equity | Note |
| Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | ||||
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
| |
| Trade payables | 13 |
| 8,246,622 |
| 8,341,252 |
| 8,029,320 |
| 8,259,259 |
| Borrowings | 14 |
| 690,148 |
| 737,436 |
| 169,304 |
| 128,132 |
| Braskem Idesa borrowings | 15 |
| 10,317,988 |
| 10,504,592 |
| - |
| - |
| Debenture | 16 |
| 28,001 |
| 27,732 |
| - |
| - |
| Derivatives | 18.2.1 | 56,152 |
| 70,305 |
| 56,152 |
| 70,198 | |
| Payroll and related charges |
|
| 433,970 |
| 645,396 |
| 320,699 |
| 485,800 |
| Taxes payable | 19 |
| 480,553 |
| 432,005 |
| 449,100 |
| 392,573 |
| Income tax and social contribution |
|
| 51,714 |
| 419,320 |
| 22,248 |
| 31,429 |
| Dividends |
|
| 674,807 |
| 672,395 |
| 672,272 |
| 672,294 |
| Advances from customers |
|
| 280,399 |
| 153,264 |
| 215,010 |
| �� 133,002 |
| Leniency agreement | 22.3 |
| 295,218 |
| 288,123 |
| 237,841 |
| 230,356 |
| Sundry provisions | 21 |
| 135,337 |
| 191,536 |
| 111,462 |
| 137,424 |
| Accounts payable to related parties | 7(b) |
| - |
| - |
| 329,512 |
| 613,085 |
| Other payables |
|
| 513,494 |
| 623,007 |
| 151,622 |
| 154,885 |
| Lease | 17 |
| 286,097 |
| 9,767 |
| 186,535 |
| 625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 22,490,500 |
| 23,116,130 |
| 10,951,077 |
| 11,309,062 |
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
|
|
| |
| Trade payables | 13 |
| 12,003 |
| 273,264 |
| 12,003 |
| 273,264 |
| Borrowings | 14 |
| 24,560,446 |
| 24,160,720 |
| 2,400,653 |
| 2,148,993 |
| Debenture | 16 |
| 262,418 |
| 266,777 |
| - |
| - |
| Derivatives | 18.2.1 | 121,962 |
| 161,694 |
| 121,962 |
| 161,694 | |
| Taxes payable | 19 |
| 94,384 |
| 85,904 |
| 93,940 |
| 85,136 |
| Accounts payable to related parties | 7(b) |
| - |
| - |
| 20,283,017 |
| 19,200,324 |
| Loan to non-controlling shareholders of Braskem Idesa |
|
| 2,222,293 |
| 2,183,830 |
| - |
| - |
| Deferred income tax and social contribution | 20(b) | 529,952 |
| 324,908 |
| 257,141 |
| 56,395 | |
| Post-employment benefits |
|
| 206,319 |
| 206,373 |
| 90,679 |
| 90,679 |
| Provision for losses on subsidiaries |
|
| - |
| - |
| 83,418 |
| 99,918 |
| Contingencies | 22.1 |
| 985,204 |
| 965,317 |
| 974,213 |
| 954,538 |
| Leniency agreement | 22.3 |
| 900,392 |
| 1,154,879 |
| 900,392 |
| 1,154,879 |
| Sundry provisions | 21 |
| 233,577 |
| 233,006 |
| 208,337 |
| 207,907 |
| Other payables |
|
| 59,495 |
| 59,145 |
| 7,092 |
| 6,007 |
| Lease | 17 |
| 1,563,943 |
| 90,790 |
| 859,172 |
| 1,665 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 31,752,388 |
| 30,166,607 |
| 26,292,019 |
| 24,441,399 |
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity | 23 |
|
|
|
|
|
|
|
| |
| Capital |
|
| 8,043,222 |
| 8,043,222 |
| 8,043,222 |
| 8,043,222 |
| Capital reserve |
|
| 232,430 |
| 232,430 |
| 232,430 |
| 232,430 |
| Revenue reserves |
|
| 4,673,220 |
| 4,673,220 |
| 4,673,220 |
| 4,673,220 |
| Equity valuation adjustments |
|
| (5,866,225) |
| (6,111,408) |
| (5,866,225) |
| (6,111,408) |
| Treasury shares |
|
| (49,819) |
| (49,819) |
| (49,819) |
| (49,819) |
| Accumulated losses |
|
| 1,034,492 |
| - |
| 1,034,492 |
| - |
|
|
|
|
|
|
|
|
|
|
|
| Total attributable to the Company's shareholders |
|
| 8,067,320 |
| 6,787,645 |
| 8,067,320 |
| 6,787,645 |
|
|
|
|
|
|
|
|
|
|
|
| Non-controlling interest in subsidiaries |
|
| (872,954) |
| (876,400) |
| - |
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 7,194,366 |
| 5,911,245 |
| 8,067,320 |
| 6,787,645 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity |
|
| 61,437,254 |
| 59,193,982 |
| 45,310,416 |
| 42,538,106 | |
The notes are an integral part of the financial statements.
Braskem S.A.
Statement of profit or loss
at March 31, 2019
All amounts in thousands of reais
|
|
|
|
|
|
| Consolidated |
|
|
| Parent company |
|
|
| Note |
| Mar/2019 |
| Mar/2018 |
| Mar/2019 |
| Mar/2018 |
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
| 25 |
| 12,977,953 |
| 13,028,800 |
| 9,433,640 |
| 9,251,273 | |
| Cost of products sold |
| 28 |
| (11,216,343) |
| (10,327,132) |
| (8,577,037) |
| (7,925,740) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1,761,610 |
| 2,701,668 |
| 856,603 |
| 1,325,533 |
|
|
|
|
|
|
|
|
|
|
|
|
Income (expenses) |
|
|
|
|
|
|
|
|
|
| |
| Selling and distribution |
| 28 |
| (431,078) |
| (373,997) |
| (244,139) |
| (230,075) |
| (Loss) reversals for impairment of trade accounts receivable |
| 28 |
| (16,511) |
| 6,479 |
| (12,745) |
| 6,564 |
| General and administrative |
| 28 |
| (378,792) |
| (308,830) |
| (260,716) |
| (225,237) |
| Research and development |
| 28 |
| (48,976) |
| (38,926) |
| (27,573) |
| (25,679) |
| Results from equity investments |
| 9(c) |
| (3,378) |
| 42 |
| 538,175 |
| 835,878 |
| Other income (expenses), net |
| 26 |
| 1,125,349 |
| (72,399) |
| 1,063,056 |
| (82,982) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2,008,224 |
| 1,914,037 |
| 1,912,661 |
| 1,604,002 |
|
|
|
|
|
|
|
|
|
|
|
|
Financial results |
| 27 |
|
|
|
|
|
|
|
| |
| Financial expenses |
|
|
| (780,206) |
| (670,945) |
| (639,563) |
| (347,752) |
| Financial income |
|
|
| 198,579 |
| 103,965 |
| 148,169 |
| 87,730 |
| Exchange rate variations, net |
|
|
| (249,214) |
| 79,985 |
| (254,479) |
| (265,192) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (830,841) |
| (486,995) |
| (745,873) |
| (525,214) |
|
|
|
|
|
|
|
|
|
|
|
|
Profit before income tax and social contribution |
|
|
| 1,177,383 |
| 1,427,042 |
| 1,166,788 |
| 1,078,788 | |
|
|
|
|
|
|
|
|
|
|
|
|
| Current and deferred income tax and social contribution |
| 20(a) |
| (160,891) |
| (276,020) |
| (139,216) |
| (25,197) |
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
| 1,016,492 |
| 1,151,022 |
| 1,027,572 |
| 1,053,591 | |
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
|
| |
| Company's shareholders |
|
|
| 1,027,572 |
| 1,053,591 |
| - |
| - |
| Non-controlling interest in subsidiaries |
|
|
| (11,080) |
| 97,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
| 1,016,492 |
| 1,151,022 |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Parent company |
|
|
|
|
|
|
|
|
| Mar/2019 |
| Mar/2018 |
|
|
| Note |
|
|
|
|
| Basic and diluted |
| Basic and diluted |
Profit per share attributable to the shareholders of the Company |
|
|
|
|
|
|
|
|
|
| |
at the end of the period (R$) |
| 24 |
|
|
|
|
|
|
|
| |
| Earnings per share - common |
|
|
|
|
|
|
| 1.2914 |
| 1.3241 |
| Earnings per share - preferred shares class "A" |
|
|
|
|
|
|
| 1.2914 |
| 1.3242 |
| Earnings per share - preferred shares class "B" |
|
|
|
|
|
|
| 0.6057 |
| 0.5503 |
|
|
|
|
|
|
|
|
|
|
|
|
The notes are an integral part of the financial statements.
Braskem S.A.
Statement of comprehensive income
at March 31, 2019
All amounts in thousands of reais, except earnings or loss per share Continued
|
| Consolidated |
|
| Parent company | ||||||
Note | Mar/2019 | Mar/2018 | Mar/2019 | Mar/2018 | |||||||
Profit for theperiod | 1,016,492 | 1,151,022 | 1,027,572 | 1,053,591 | |||||||
Other comprehensive income: | |||||||||||
Items that will be reclassified subsequently to profit or loss | |||||||||||
Fair value of cash flow hedge | 42,513 | 59,999 | 60,495 | (9,700) | |||||||
Income tax and social contribution - cash flow hedge | (15,174) | (17,612) | (20,568) | 3,298 | |||||||
Fair value of cash flow hedge - Braskem Idesa | (13,487) | 52,274 | |||||||||
Income tax and social contribution cash flow hedge - Braskem Idesa | 4,046 | (15,682) | |||||||||
Fair value of cash flow hedge from jointly-controlled | 277 | 686 | 277 | 686 | |||||||
27,616 | 43,073 | 30,763 | 30,876 | ||||||||
Exchange variation of foreign sales hedge | 18.3(a.i) | (144,225) | (87,693) | (144,225) | (87,693) | ||||||
Sales Hedge - transfer to profit or loss | 18.3(a.i) | 261,465 | 247,353 | 261,465 | 247,353 | ||||||
Income tax and social contribution on exchange variation |
| (39,861) | (54,284) | (39,861) | (54,284) | ||||||
Exchange variation of foreign sales hedge - Braskem Idesa | 18.3(a.ii) | 159,945 | 694,110 | 119,959 | 520,583 | ||||||
Sales Hedge - transfer to profit or loss - Braskem Idesa | 18.3(a.ii) | 60,811 | 46,934 | 45,608 | 35,200 | ||||||
Income tax on exchange variation - Braskem Idesa | (66,227) | (222,313) | (49,670) | (166,735) | |||||||
231,908 | 624,107 | 193,276 | 494,424 | ||||||||
Foreign subsidiaries currency translation adjustment | 7,424 | (170,595) | 25,926 | (108,006) | |||||||
|
|
|
| ||||||||
Total | 266,948 | 496,585 | 249,965 | 417,294 | |||||||
Items that will not be reclassified to profit or loss | |||||||||||
Long term incentive plan, net of taxes | 2,161 |
| 2,120 |
| |||||||
Total | 2,161 |
| 2,120 |
| |||||||
Total comprehensive income for theperiod | 1,285,601 | 1,647,607 | 1,279,657 | 1,470,885 | |||||||
Attributable to: | |||||||||||
Company's shareholders | 1,279,657 | 1,470,885 | |||||||||
Non-controlling interest in Braskem Idesa | 5,944 | 176,722 | |||||||||
|
| ||||||||||
Total comprehensive income for the period | 1,285,601 | 1,647,607 | |||||||||
The notes are an integral part of the financial statements.
.
Braskem S.A.
Statement of changes in equity
All amounts in thousands of reais
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Parent company and Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Parent company |
|
|
| 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 |
| subsidiaries |
| equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 subsidiaries 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 and distributions to shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional dividends of subsidiaries |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2018 |
| 8,043,222 |
| 232,430 |
| 577,476 |
| 153,478 |
| 1,940,011 |
| 2,002,255 |
| (6,111,408) |
| (49,819) |
| - |
| 6,787,645 |
| (876,400) |
| 5,911,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the period: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,027,572 |
| 1,027,572 |
| (11,080) |
| 1,016,492 |
Exchange variation of foreign sales hedge, net of taxes |
| - |
| - |
| - |
| - |
| - |
| - |
| 193,276 |
| - |
| - |
| 193,276 |
| 38,632 |
| 231,908 |
Fair value of cash flow hedge, net of taxes |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,763 |
| - |
| - |
| 30,763 |
| (3,147) |
| 27,616 |
Foreign currency translation adjustment |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,926 |
| - |
| - |
| 25,926 |
| (18,502) |
| 7,424 |
|
| - |
| - |
| - |
| - |
| - |
| - |
| 249,965 |
| - |
| 1,027,572 |
| 1,277,537 |
| 5,903 |
| 1,283,440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
| - |
| - |
| - |
Long term incentive plan, net of taxes |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,120 |
| - |
| - |
| 2,120 |
| 41 |
| 2,161 |
Fair value adjustments of trade accounts receivable |
| - |
| - |
| - |
| - |
| - |
| - |
| 18 |
| - |
| - |
| 18 |
| - |
| 18 |
|
| - |
| - |
| - |
| - |
| - |
| - |
| (4,782) |
| - |
| 6,920 |
| 2,138 |
| 41 |
| 2,179 |
Contributions and distributions to shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| - |
|
|
|
|
Additional dividends of subsidiaries |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,498) |
| (2,498) |
|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,498) |
| (2,498) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2019 |
| 8,043,222 |
| 232,430 |
| 577,476 |
| 153,478 |
| 1,940,011 |
| 2,002,255 |
| (5,866,225) |
| (49,819) |
| 1,034,492 |
| 8,067,320 |
| (872,954) |
| 7,194,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The notes are an integral part of the financial statements.
Braskem S.A.
Statement of cash flows
at March 31, 2019
All amounts in thousands of reais
|
|
| Consolidated |
| Parent company | ||||
|
| Note | Mar/2019 | Mar/2018 | Mar/2019 | Mar/2018 | |||
|
|
|
|
|
|
|
|
|
|
Profit before income tax and social contribution |
| 1,177,383 |
| 1,427,042 |
| 1,166,788 |
| 1,078,788 | |
|
|
| - |
| - |
| - |
| - |
Adjustments for reconciliation of profit |
| - |
| - |
| - |
| - | |
| Depreciation, amortization and depletion |
| 861,707 |
| 739,952 |
| 563,685 |
| 505,625 |
| Results from equity investments | 9(c) | 3,378 |
| (42) |
| (538,175) |
| (835,878) |
| Interest foreign exchange gain/losses |
| 762,040 |
| 501,034 |
| 738,977 |
| 449,432 |
| Reversal of provisions |
| (352,843) |
| - |
| (352,843) |
| - |
| PIS and COFINS credits - exclusion of ICMS from the calculation basis |
| (1,264,677) |
| - |
| (1,264,677) |
| - |
| (Loss) reversals for impairment of trade accounts receivable | 16,511 |
| (6,479) |
| 12,745 |
| (6,564) | |
| Provision for losses and write-offs of long-lived assets |
| 2,839 |
| 4,547 |
| 367 |
| 838 |
|
|
|
|
|
|
|
|
|
|
|
|
| 1,206,338 |
| 2,666,054 |
| 326,867 |
| 1,192,241 |
|
|
|
|
|
|
|
|
|
|
Changes in operating working capital |
|
|
|
|
|
|
|
| |
| Trade accounts receivable |
| 1,178 |
| (36,806) |
| (608,812) |
| (867,219) |
| Inventories |
| 364,639 |
| 183,523 |
| 280,033 |
| (59,178) |
| Taxes recoverable |
| 499,838 |
| 747,471 |
| 146,254 |
| 376,023 |
| Prepaid expenses |
| 1,355 |
| 12,264 |
| (19,072) |
| 2,050 |
| Other receivables |
| (140,716) |
| (85,871) |
| 1,406 |
| (41,461) |
| Trade payables |
| (87,701) |
| 354,483 | 0 | (180,360) |
| 1,056,489 |
| Taxes payable |
| (383,150) |
| (675,139) |
| 56,555 |
| (224,593) |
| Advances from customers |
| 124,904 |
| (128,923) |
| 82,008 |
| (105,768) |
| Leniency agreement | 22.3 | (278,034) |
| (267,985) |
| (278,034) |
| (267,985) |
| Sundry provisions |
| (35,439) |
| (37,525) |
| (5,857) |
| 514 |
| Other payables |
| (299,885) |
| (193,059) |
| (152,691) |
| (215,276) |
|
|
|
|
|
|
|
|
|
|
Cash generated (used) from operations |
| 973,327 |
| 2,538,487 |
| (351,703) |
| 845,837 | |
|
|
|
|
|
|
|
|
|
|
| Financial investments (includes Letras financeiras do tesouro - LFT´s and Letras Financeiras - LF´s) |
| 668,762 |
| (103,135) |
| 678,365 |
| (98,454) |
|
|
|
|
|
|
|
|
|
|
Cash generated from operations and handling of financial investments |
| 1,642,089 |
| 2,435,352 |
| 326,662 |
| 747,383 | |
|
|
|
|
|
|
|
|
|
|
| Interest paid |
| (534,325) |
| (452,667) |
| (3,402) |
| (40,443) |
| Income tax and social contribution paid |
| (63,465) |
| (181,927) |
| (14,705) |
| (141,918) |
|
|
|
|
|
|
|
|
|
|
Net cash generated from operating activities |
| 1,044,299 |
| 1,800,758 |
| 308,555 |
| 565,022 | |
|
|
|
|
|
|
|
|
|
|
Proceeds from the sale of fixed and intangible assets |
| 69 |
| 977 |
| 69 |
| (38,321) | |
Funds received in the investments' capital reduction |
| - |
| 2,254 |
| - |
| 2,254 | |
Acquisitions to property, plant and equipment and intangible assets |
| (456,099) |
| (404,498) |
| (239,426) |
| (266,409) | |
Premium in the dollar put option |
| - |
| (2,082) |
| - |
| (2,082) | |
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
| (456,030) |
| (403,349) |
| (239,357) |
| (304,558) | |
|
|
|
|
|
|
|
|
|
|
Short-term and Long-term debt |
|
|
|
|
|
|
|
| |
| Acquired |
| 298,187 |
| 645,461 |
| 266,398 |
| 317,540 |
| Payments |
| (63,898) |
| (2,206,563) |
| (26,626) |
| (611,169) |
Braskem Idesa borrowings |
|
|
|
|
|
|
|
| |
| Payments |
| (211,767) |
| (173,747) |
| - |
| - |
Related parties |
|
|
|
|
|
|
|
| |
| Acquired |
| - |
| - | 0 | 949,958 |
| 164 |
| Payments |
| - |
| - |
| (686,233) |
| (121,326) |
Lease |
| (96,572) |
| - |
| (60,370) |
| - | |
Dividends paid |
| (22) |
| (34) |
| (22) |
| (34) | |
|
|
|
|
|
|
|
|
|
|
Net cash generated (used) in financing activities |
| (74,072) |
| (1,734,883) |
| 443,105 |
| (414,825) | |
|
|
|
|
|
|
|
|
|
|
Exchange variation on cash of foreign subsidiaries |
| 42,192 |
| (24,367) |
| - |
| - | |
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
| 556,389 |
| (361,841) |
| 512,303 |
| (154,361) | |
|
|
|
|
|
|
|
|
|
|
Represented by |
|
|
|
|
|
|
|
| |
| Cash and cash equivalents at the beginning of the period |
| 5,547,637 |
| 3,775,093 |
| 2,016,724 |
| 1,953,056 |
| Cash and cash equivalents at the end of the period |
| 6,104,026 |
| 3,413,252 |
| 2,529,027 |
| 1,798,695 |
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
| 556,389 |
| (361,841) |
| 512,303 |
| (154,361) | |
The notes are an integral part of the financial statements.
Braskem S.A.
Statement of value added
at March 31, 2019
All amounts in thousands of reais
|
|
|
| Consolidated |
|
| Parent company | |||
|
| Note |
| Mar/2019 |
| Mar/2018 |
| Mar/2019 |
| Mar/2018 |
|
| 2.4 |
|
|
| Restated |
|
|
| Restated |
Revenue |
|
| 16,638,084 |
| 15,523,095 |
| 12,986,032 |
| 11,690,647 | |
| Sale of goods, products and services |
|
| 15,409,639 |
| 15,485,582 |
| 11,853,770 |
| 11,692,161 |
| Other income (expenses), net |
|
| 1,243,087 |
| 37,496 |
| 1,142,940 |
| (8,078) |
| (Provision) reversal for doubtful accounts |
|
| (14,642) |
| 17 |
| (10,678) |
| 6,564 |
Inputs acquired from third parties |
|
| (12,229,706) |
| (11,421,098) |
| (9,699,103) |
| (9,100,019) | |
| Cost of products, goods and services sold |
|
| (11,686,533) |
| (10,911,956) |
| (9,361,761) |
| (8,734,479) |
| Material, energy, outsourced services and others |
|
| (553,584) |
| (487,652) |
| (355,726) |
| (354,863) |
| Gain (impairment) of assets |
|
| 10,411 |
| (21,490) |
| 18,384 |
| (10,677) |
Gross value added |
|
| 4,408,378 |
| 4,101,997 |
| 3,286,929 |
| 2,590,628 | |
|
|
|
|
|
|
|
|
|
|
|
Depreciation, amortization and depletion |
|
| (861,707) |
| (739,952) |
| (563,685) |
| (505,625) | |
|
|
|
|
|
|
|
|
|
|
|
Net value added produced by the Company |
|
| 3,546,671 |
| 3,362,045 |
| 2,723,244 |
| 2,085,003 | |
|
|
|
|
|
|
|
|
|
|
|
Value added received in transfer |
|
| 195,219 |
| 104,026 |
| 703,558 |
| 923,627 | |
| Results from equity investments |
|
| (3,378) |
| 42 |
| 538,175 |
| 835,878 |
| Financial income |
|
| 198,579 |
| 103,965 |
| 165,365 |
| 87,730 |
| Other |
|
| 18 |
| 19 |
| 18 |
| 19 |
|
|
|
|
|
|
|
|
|
|
|
Total value added to distribute |
|
| 3,741,890 |
| 3,466,071 |
| 3,426,802 |
| 3,008,630 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personnel |
|
| 462,641 |
| 352,438 |
| 303,020 |
| 250,700 | |
| Direct compensation |
|
| 378,981 |
| 281,529 |
| 241,639 |
| 194,484 |
| Benefits |
|
| 66,129 |
| 55,546 |
| 44,115 |
| 40,343 |
| FGTS (Government Severance Pay Fund) |
|
| 17,531 |
| 15,363 |
| 17,266 |
| 15,873 |
|
|
|
|
|
|
|
|
|
|
|
Taxes, fees and contribuitions |
|
| 1,159,084 |
| 1,303,247 |
| 1,123,255 |
| 1,033,584 | |
| Federal |
|
| 542,827 |
| 680,750 |
| 516,787 |
| 425,727 |
| State |
|
| 600,322 |
| 602,622 |
| 600,322 |
| 602,538 |
| Municipal |
|
| 15,935 |
| 19,875 |
| 6,146 |
| 5,319 |
|
|
|
|
|
|
|
|
|
|
|
Remuneration on third parties' capital |
|
| 1,103,673 |
| 659,364 |
| 972,955 |
| 670,755 | |
| Financial expenses |
|
| 1,019,269 |
| 590,960 |
| 902,012 |
| 611,269 |
| Rentals |
|
| 84,404 |
| 68,404 |
| 70,943 |
| 59,486 |
|
|
|
|
|
|
|
|
|
|
|
Remuneration on own capital |
|
| 1,016,492 |
| 1,151,022 |
| 1,027,572 |
| 1,053,591 | |
| Profit for the period |
|
| 1,027,572 |
| 1,053,591 |
| 1,027,572 |
| 1,053,591 |
| Non-controlling interest in subsidiaries |
|
| (11,080) |
| 97,431 |
| - |
| - |
|
|
|
| - |
| - |
| - |
| - |
Value added distributed |
|
| 3,741,890 |
| 3,466,071 |
| 3,426,802 |
| 3,008,630 | |
|
|
|
|
|
|
|
|
|
|
|
The notes are an integral part of the financial statements.
Braskem S.A.
Notes to the consolidated and parent company
quarterly informationatMarch 31, 2019
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.
As per the Material Fact notice dated June 15, 2018, Braskem was informed by Odebrecht S.A. of the start of negotiations with LyondellBasell, a publicly held corporation based in Rotterdam, for a potential transaction involving the transfer to LyondellBasell of all shares held by Odebrecht S.A. in the capital stock of Braskem. Said negotiations are still ongoing.
2. Accounting policies
Except for the changes stemming from the adoption of the new standards (Note 2.3), the accounting policies were applied consistently in the preparation of this quarterly information.
2.1 Basis of preparation and presentation of quarterly information
This Quarterly Information includes the period ended March 31, 2019 and should be read together with the financial statements of Braskem as of December 31, 2018, 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, 2018 financial statements.
The issue of these financial statements was authorized by the Executive Board on May 07, 2019.
Braskem S.A.
Notes to the consolidated and parent company
quarterly informationatMarch 31, 2019
All amounts in thousands of reais, unless otherwise stated
2.1.1 Consolidated and parent company quarterly information
The consolidated Quarterly Information was prepared and is being presented in accordance with the pronouncements CPC 21 (R1) and IAS 34 - Interim Financial Reporting, which establish the minimum content for interim financial statements. The parent company information was prepared ans 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.
(a) Consolidation
The consolidated financial statements comprise the financial statements of the Parent Company and the following entities:
Total and voting interest - % | |||||||
Headquarters | Mar/2019 | Dec/2018 | |||||
Direct and Indirect subsidiaries | |||||||
BM Insurance Company Limited ("BM Insurance") | Bermuda | 100.00 | 100.00 | ||||
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 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 | 63.68 | 63.66 | ||||
Distribuidora de Água Camaçari S.A. ("DAC") | Brazil | 63.68 | 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 | ||||
Fundo de Investimento Santander Netuno Multimercado Crédito PrivadoLongo Prazo("FIM Netuno") |
| Brazil | 100.00 | 100.00 |
Braskem S.A.
Notes to the consolidated and parent company
quarterly informationatMarch 31, 2019
All amounts in thousands of reais, unless otherwise stated
2.2 Foreign and functional currency
(a) Functional and presentation currency
The functional and presentation currency of the Company is the real, unless if stated otherwise.
(b) Functional currency other than the Brazilian real
Certain subsidiaries have a different functional currency from that of the Parent Company, as follows:
Functional currency | |||
Subsidiaries | |||
Braskem Alemanha |
| Euro | |
BM Insurance, Braskem America, Braskem America Finance, Braskem Holanda, | U.S.dollar | ||
Braskem Idesa , Braskem Idesa Serviços, Braskem México and Braskem México Serviços |
| Mexican peso | |
Braskem Argentina | Argentinean peso | ||
Braskem Chile | Chilenean peso |
(c) Exchange variation effects
The effects from exchange variation on transactions of the Company result mainly from the variation in the rates of the following currencies:
| End of period rate |
|
|
| Average rate |
|
|
|
| ||
| Mar/2019 |
| Dec/2018 |
| Variation |
| Mar/2019 |
| Mar/2018 |
| Variation |
U.S. dollar - Brazilizan real | 3.8967 |
| 3.8748 |
| 0.57% |
| 3.7684 |
| 3.2433 |
| 16.19% |
Euro - Brazilizan real | 4.3760 |
| 4.4390 |
| -1.42% |
| 4.2802 |
| 3.9866 |
| 7.36% |
Mexican peso - Brazilizan real | 0.2009 |
| 0.1972 |
| 1.88% |
| 0.1963 |
| 0.1732 |
| 13.33% |
U.S. dollar - Mexican peso | 19.4059 |
| 19.6655 |
| -1.32% |
| 19.2067 |
| 18.7394 |
| 2.49% |
U.S. dollar - Euro | 0.8905 |
| 0.8729 |
| 2.01% |
| 0.8804 |
| 0.8134 |
| 8.24% |
2.3 Changes to the main accounting policies
(a) IFRS 16 / CPC 06 (R2) – Leases
For the transition, the Company used the modified retrospective approach, i.e., it applied the requirements of the commercial lease standard to all existing agreements on the initial adoption date, i.e. January 1, 2019. Therefore, the information and balances were not restated for comparison purposes.
As from the date of first-time adoption, on January 1, 2019, leases are recognized as right-of-use asset and a corresponding liability on the date the leased asset becomes available to the Company. Each payment is allocated between the lease liability and the financial cost. In each period, the financial cost of the lease liability is registered in the profit or loss during the enforceable term of the agreement, using a constant interest rate on the remaining balance of liabilities. The right-of-use asset is depreciated using the straight-line method considering the shortest period between the useful life of the asset and the enforceable term of the agreement.
By determining the enforceable term of the lease, the management considers all facts and circumstances that create an economic incentive to exercising the extension option or not exercising the option of early termination.
Upon adopting IFRS 16 / CPC 06 (R2), the Company recognized the lease liabilities for agreements previously classified as "operational leases," in accordance with IAS 17 / CPC 06 (R1).Until the financial statements of2018, the payments of these leases, net of any incentives received from the lessor, were recognized in the profit or loss of the agreement period.
Braskem S.A.
Notes to the consolidated and parent company
quarterly informationatMarch 31, 2019
All amounts in thousands of reais, unless otherwise stated
For leases previously classified as “financial leases,” the Company recognized lease assets and liabilities considering the amount immediately prior to the date of first-time adoption.
On the date of first-time adoption, assets and liabilities deriving from lease agreements were measured at their present value, considering the payments remaining for each agreement, less the incremental borrowing rate on January 1, 2019.The weighted average incremental rate applied on the date of first-time adoption was 6.25% p.a. The lease liabilities consider the net present value of the following lease payments:
· Fixed payments, net of any incentive received;
· Variable payments based on rates or indexes;
· Expected amounts payable by the lessee for the guaranteed residual amount;
· Exercise price of a call option; if it is reasonably certain that the lessee will exercise such option; and
· Payments of fines for termination of the lease agreement if the contractual terms reflect lessee's exercise option.
Consolidated | ||
Commitments of operating leases as of December 31, 2018 | 2,276,401 | |
Lease liability recognized on January 1, 2019 | ||
Lease commitments discounted at the incremental rate on the date of initial application | 1,899,677 | |
(Plus) Financial leases as of December 31, 2018 | 100,557 | |
(Minus): short-term leases recognized immediately in profit or loss | (89,476) | |
Total | 1,910,758 |
Right-of-use assets were measured by the same value of the lease liabilities, adjusted for any amount of early payments and provisions for lease payments related to the agreement recognized on January 1, 2019.There were no burdensome lease agreements that required adjustment at the right-of-use asset on the date of first-time adoption.
Upon first-time adoption of the rule, theCompany used the following practical expedients provided for inIFRS16 /CPC06(R2):
• Did not revaluate whether the contract is or contains any lease on the initial adoption date. Instead, we applied the rule to agreements that have been previously identified as leases;
• Opted not to separate non-lease components from lease components, considering them, therefore, as a single lease component;
• Did not record contracts which, on the date of first-time adoption, will end within 12 months;
• Did not record low-value agreements (R$30 for companies in Brazil or US$ 10 for subsidiaries abroad),in accordance with the policy defined by the Management;
Braskem S.A.
Notes to the consolidated and parent company
quarterly informationatMarch 31, 2019
All amounts in thousands of reais, unless otherwise stated
• Excluded the initial costs with measuring the asset from the right of use on the initial adoption date;
• Used late perception, such as determining the term of the lease, if the contract contains options to postpone or terminate the lease, among others; and
• Applied a single discount rate to the lease portfolio with reasonably similar characteristics (such as leases with similar remaining lease terms, for a similar class of underlying asset in a similar economic environment and similar financing currencies – “portfolios”).
(b) IFRIC 23 – Uncertainty on Income Tax Treatment (ICPC 22 – Uncertainty on Income Tax Treatments)
The new interpretation establishes requirements for recognition and measurement in situations where the Company has determined, during the process of calculating taxes on net income (income tax and social contribution), the use of tax treatments that could be construed as uncertain and, therefore, could be questioned by the tax authorities.
The Company concluded the analyses on the adoption of this standard and did not identify impacts on the quarterly information.
2.4 Restatement of the Statement of Value Added
The amounts corresponding to the Statement of Value Added for the period ended March 31, 2018 are restated in compliance with CPC 23 (IAS 8) – Accounting policies, changes in accounting estimates and errors and with CPC 21 (R1) (IAS 34) – Interim financial reporting, for better comparability and presentation of the amounts. The restatement is in the items “Cost of products, goods and services” (previously understated), and “Federal taxes, fees and contributions” (previously overstated) in the amounts of R$536,191 in the consolidated and R$382,921 in the Parent Company, as well as the respective aggregate items.
3 Cash and cash equivalents
The information on cash and cash equivalents was presented in the 2018 annual financial statements of the Company, in Note 5.
Consolidated | ||||||
Mar/2019 | Dec/2018 | |||||
Cash | (i) | 2,264,803 | 2,228,964 | |||
Cash equivalents: | - |
|
| |||
Domestic market | - | 2,254,533 | 1,754,561 | |||
Foreign market | - | 1,584,690 | 1,564,112 | |||
Total | 6,104,026 | 5,547,637 |
(i) On March 31, 2019, it includes cash of R$1,029,917 (R$963,357 on December 31, 2018) of the subsidiary Braskem Idesa, available for its exclusive use.
Braskem S.A.
Notes to the consolidated and parent company
quarterly informationatMarch 31, 2019
All amounts in thousands of reais, unless otherwise stated
4 Financial investments
The information on financial investments was presented in the 2018 annual financial statements of the Company, in Note 6.
Consolidated | ||||||
Mar/2019 | Dec/2018 | |||||
Amortized cost | ||||||
Time deposit investments | - | 40,287 | 49,630 | |||
Fair value through profit or loss | - |
|
| |||
Letras financeiras do tesouro - LFT´s and Letras Financeiras - LF´s | (i) | 1,607,371 | 2,247,272 | |||
Restricted funds investments | (ii) | 9,480 | 9,998 | |||
Other | - | 72,400 | 60,711 | |||
Total | - | 1,729,538 | 2,367,611 | |||
- | ||||||
Current assets | - | 1,720,058 | 2,357,613 | |||
Non-current assets | - | 9,480 | 9,998 | |||
Total | - | 1,729,538 | 2,367,611 |
(i) Refers 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 original maturity above three months, immediate liquidity on the secondary market and Management expects them to be realized in the short term.
(ii) Restricted funds represent bank deposits with yields of approximately 100% of the Interbank Deposit Rate (“CDI”), and their use is related to the fulfillment of the contractual obligations of the debentures.
5 Trade accounts receivable
The information on trade accounts receivable was presented in the 2018 annual financial statements of the Company, in Note 7.
Consolidated | Parent Company | |||||||||
Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | |||||||
Customers | ||||||||||
Domestic market | 1,247,356 | 1,425,444 | 1,207,992 | 1,387,814 | ||||||
Foreign market | 2,111,154 | 1,901,184 | 1,610,791 | 840,423 | ||||||
Allowance for doubtful accounts | (248,268) | (233,625) | (228,418) | (217,739) | ||||||
Total | 3,110,242 | 3,093,003 | 2,590,365 | 2,010,498 | ||||||
Current assets | 3,096,226 | 3,075,218 | 2,576,349 | 1,766,418 | ||||||
Non-current assets | 14,016 | 17,785 | 14,016 | 244,080 | ||||||
Total | 3,110,242 | 3,093,003 | 2,590,365 | 2,010,498 |
The following table shows the Company’s expected credit loss:
Consolidated | Parent Company | |||||||||||
Estimated loss | Trade accounts receivable | Allowance for | Trade accounts receivable | Allowance for | ||||||||
Stage 1 | Operation risk 1 | No risk | 2,213,366 |
| 1,860,095 |
| ||||||
Operation risk 2 | No risk | 646,868 |
| 573,188 |
| |||||||
Operation risk 3 | 0.24% | 210,929 | 506 | 128,303 | 308 | |||||||
Operation risk 4 | 0.57% | 29,904 | 170 | 24,184 | 138 | |||||||
Operation risk 5 | 0% | 274 | 274 | 274 | 274 | |||||||
3,101,341 | 951 | 2,586,044 | 720 | |||||||||
Stage 2 | 1st Renegotiation lower than 24 months | 24% ou 100% | 2,914 | 699 | 2,751 | 660 | ||||||
2nd Renegotiation greater than 24 months | 91% or 100% | 2,457 | 2,457 | 2,457 | 2,457 | |||||||
Legal | 0% | 172,134 | 172,134 | 172,267 | 172,267 | |||||||
177,505 | 175,290 | 177,475 | 175,384 | |||||||||
Stage 3 | ||||||||||||
Between 90 and 180 days | 50% or 100% | 15,274 | 7,637 | 5,900 | 2,950 | |||||||
Above 180 days | 0% | 64,390 | 64,390 | 49,364 | 49,364 | |||||||
79,664 | 72,027 | 55,264 | 52,314 | |||||||||
Total | 3,358,510 | 248,268 | 2,818,783 | 228,418 |
Braskem S.A.
Notes to the consolidated and parent company
quarterly informationatMarch 31, 2019
All amounts in thousands of reais, unless otherwise stated
6 Inventories
The information on inventories was presented in the 2018 annual financial statements of the Company, in Note 8.
|
|
| Consolidated |
|
|
| Parent company |
| |
|
|
| Mar/2019 |
| Dec/2018 |
| Mar/2019 |
| Dec/2018 |
|
|
|
|
|
|
|
|
|
|
Finished goods | - | 5,134,671 |
| 5,542,220 |
| 3,322,836 |
| 3,672,001 | |
Raw materials, production inputs and packaging | - | 1,346,783 |
| 1,578,523 |
| 1,086,794 |
| 1,291,921 | |
Maintenance materials | - | 503,118 |
| 465,684 |
| 202,074 |
| 185,087 | |
Advances to suppliers | - | 63,695 |
| 93,445 |
| 55,856 |
| 86,965 | |
Imports in transit | - | 1,113,286 |
| 838,099 |
| 1,113,286 |
| 838,099 | |
Total | - | 8,161,553 |
| 8,517,971 |
| 5,780,846 |
| 6,074,073 | |
|
| - |
|
|
|
|
|
|
|
Current assets | - | 8,133,926 |
| 8,486,577 |
| 5,753,219 |
| 6,042,679 | |
Non-current assets | - | 27,627 |
| 31,394 |
| 27,627 |
| 31,394 | |
Total | - | 8,161,553 |
| 8,517,971 |
| 5,780,846 |
| 6,074,073 | |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
7 Related parties
The information concerning related parties was presented in the 2018 annual financial statements of the Company, in Note 9.
(a) Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Consolidated |
|
|
| Balances at March 31, 2019 |
| Balances at December 31, 2018 | ||||||||||||
|
|
| Associates companies, Jointly-controlled investment and Related companies | Associates companies, Jointly-controlled investment and Related companies | |||||||||||||
|
|
| Odebrecht and |
|
|
|
|
|
| Odebrecht and |
|
|
|
|
| ||
|
|
| subsidiaries |
| Petrobras and |
|
|
|
|
| subsidiaries |
| Petrobras and |
|
|
|
|
Balance sheet |
| and associates |
| subsidiaries |
| Other |
| Total |
| and associates |
| subsidiaries |
| Other |
| Total | |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| Trade accounts receivable |
| 19,539 |
| 12,558 |
| 3,960 |
| 36,057 |
|
|
| 20,119 |
| 2,687 |
| 22,806 |
| Inventories |
| 60,224 |
| 1,896 |
|
|
| 62,120 |
| 8,665 |
| 30,193 |
|
|
| 38,858 |
| Dividends and interest on capital |
|
|
|
|
| 892 |
| 892 |
|
|
|
|
| 890 |
| 890 |
Total assets |
| 79,763 |
| 14,454 |
| 4,852 |
| 99,069 |
| 8,665 |
| 50,312 |
| 3,577 |
| 62,554 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| Trade payables |
| 14,763 |
| 137,889 |
|
|
| 152,652 |
| 16,851 |
| 160,324 |
|
|
| 177,175 |
| Payable notes |
| 58 |
|
|
|
|
| 58 |
|
|
|
|
|
|
|
|
| Other payables |
| 133 |
| 709 |
| 1,578 |
| 2,420 |
| 2,841 |
| 484 |
|
|
| 3,325 |
Total liabilities |
| 14,954 |
| 138,598 |
| 1,578 |
| 155,130 |
| 19,692 |
| 160,808 |
|
|
| 180,500 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tree-month period ended March 31, 2019 | Tree-month period ended March 31, 2018 | |||||||||||||
|
|
| Associates companies, Jointly-controlled investment and Related companies | Associates companies, Jointly-controlled investment and Related companies | |||||||||||||
|
|
| Odebrecht and |
|
|
|
|
|
| Odebrecht and |
|
|
|
|
| ||
|
|
| subsidiaries |
| Petrobras and |
|
|
|
|
| subsidiaries |
| Petrobras and |
|
|
|
|
|
|
| and associates |
| subsidiaries |
| Other |
| Total |
| and associates |
| subsidiaries |
| Other |
| Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transactions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| Sales of products |
|
|
| 236,201 |
| 129,856 |
| 366,057 |
|
| 391,989 |
| 183,663 |
| 575,652 | |
| Purchases of raw materials, finished goods |
|
|
|
|
|
|
|
|
|
|
|
| ||||
| services and utilities |
| 157,107 |
| 3,198,603 |
|
|
| 3,355,710 |
| 62,183 |
| 3,161,465 |
| 1,929 |
| 3,225,577 |
| Financial income (expenses), net |
| 180 |
| (2) |
| (17) |
| 161 |
| 99 |
| (34) |
|
|
| 65 |
| Other income |
| 100 |
|
|
|
|
| 100 |
|
|
|
|
|
|
|
|
| General and administrative expenses |
| |||||||||||||||
| Post-employment benefits plan ("EPE") |
| |||||||||||||||
| Odebrecht Previdência Privada ("Odeprev") |
|
| 8,673 |
| 8,673 |
|
| 7,622 |
| 7,622 | ||||||
|
|
|
| ||||||||||||||
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
(b) Parent Company
Balances at March 31, 2019 | |||||||||||||||||||||||
Associates companies, Jointly-controlled investment and Associates companies | Related companies | SPE |
| ||||||||||||||||||||
Odebrecht and | |||||||||||||||||||||||
Braskem | Braskem | Braskem | Braskem | Braskem | subsidiaries | Petrobras and | FIM Júpiter | ||||||||||||||||
Balance sheet | Inc. | Holanda | Holanda Inc | America | Argentina | Other | and associates | subsidiaries | Other | and Netuno | Total | ||||||||||||
Assets | |||||||||||||||||||||||
Current | |||||||||||||||||||||||
Cash and equivalents |
|
|
|
|
|
|
|
|
| 1,861,507 | 1,861,507 | ||||||||||||
Financial investments |
|
|
|
|
|
|
|
|
| 1,607,371 | 1,607,371 | ||||||||||||
Trade accounts receivable |
| 948,363 |
| 145,635 | 88,494 | 37,538 | 19,539 | 12,558 | 3,960 |
| 1,256,087 | ||||||||||||
Inventories |
|
|
|
|
|
| 60,224 | 1,896 |
|
| 62,120 | ||||||||||||
Dividends and interest on capital |
|
|
|
|
| 4,263 |
|
| 892 |
| 5,155 | ||||||||||||
Related parties |
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Loan agreements |
|
| 18,722 |
|
|
|
|
|
|
| 18,722 | ||||||||||||
Other receivables |
| 2,348 |
| 59 | 1 | 10,660 |
|
|
|
| 13,068 | ||||||||||||
| |||||||||||||||||||||||
Non-current |
| ||||||||||||||||||||||
Related parties |
| ||||||||||||||||||||||
Loan agreements |
|
|
|
|
| 1,038 |
|
|
|
| 1,038 | ||||||||||||
Total assets |
| 950,711 | 18,722 | 145,694 | 88,495 | 53,499 | 79,763 | 14,454 | 4,852 | 3,468,878 | 4,825,068 | ||||||||||||
Liabilities | |||||||||||||||||||||||
Current | |||||||||||||||||||||||
Trade payables |
| 6,971,279 |
| 1 | 12,334 | 15,957 | 137,889 |
|
| 7,137,460 | |||||||||||||
Accounts payable to related parties |
| ||||||||||||||||||||||
Advance to export |
|
| 308,947 | 4,572 | 313,519 | ||||||||||||||||||
Other payables | 14,963 |
|
| 972 | 58 | 15,993 | |||||||||||||||||
Other |
| 9,060 |
| 4,129 | 133 | 709 | 1,578 | 15,609 | |||||||||||||||
| |||||||||||||||||||||||
Non-current |
| ||||||||||||||||||||||
Accounts payable to related parties |
| ||||||||||||||||||||||
Advance to export |
|
| 19,959,591 | 323,426 |
|
| 20,283,017 | ||||||||||||||||
Total liabilities | 14,963 | 6,980,339 | 20,268,538 | 327,999 |
| 17,435 | 16,148 | 138,598 | 1,578 | 27,765,598 | |||||||||||||
Three-month period ended March 31, 2019 | |||||||||||||||||||||||
Associates companies, Jointly-controlled investment and Associates companies | Related companies | SPE |
| ||||||||||||||||||||
Odebrecht and | |||||||||||||||||||||||
Braskem | Braskem | Braskem | Braskem | Braskem | subsidiaries | Petrobras and | FIM Júpiter | ||||||||||||||||
Inc | Holanda | Holanda Inc | America | Argentina | Other | and associates | subsidiaries | Other | and Netuno | Total | |||||||||||||
Transactions | |||||||||||||||||||||||
Sales of products |
| 1,117,098 | 223,914 | 51,100 | 40,582 |
| 236,201 | 129,856 |
| 1,798,751 | |||||||||||||
Purchases of raw materials, finished products |
| ||||||||||||||||||||||
services and utilities |
| 2,978,408 | 44 |
| 40,413 | 157,101 | 3,198,603 |
|
| 6,374,569 | |||||||||||||
Financial income (expenses), net | 193 | (53,003) | (527,980) | (6,420) | 813 | 494 | 180 | (2) | (17) | 46,086 | (539,656) | ||||||||||||
Other income | 100 |
| 100 | ||||||||||||||||||||
General and administrative expenses - Odeprev |
| 8,673 | 8,673 |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
Balances at December 31, 2018 | |||||||||||||||||||||||
Associates companies, Jointly-controlled investment and Associates companies | Related companies | SPE |
| ||||||||||||||||||||
Odebrecht and | |||||||||||||||||||||||
Braskem | Braskem | Braskem | Braskem | Braskem | subsidiaries | Petrobras and | FIM Júpiter | ||||||||||||||||
Balance sheet | Inc. | Holanda | Holanda Inc | America | Argentina | Other | and associates | subsidiaries | Other | and Netuno | Total | ||||||||||||
Assets | |||||||||||||||||||||||
Current | |||||||||||||||||||||||
Cash and equivalents |
|
|
|
|
|
|
|
|
| 1,323,799 | 1,323,799 | ||||||||||||
Financial investments |
|
|
|
|
|
|
|
|
| 2,247,271 | 2,247,271 | ||||||||||||
Trade accounts receivable |
|
|
| 25,053 | 105,483 | 27,670 |
| 20,119 |
|
| 178,325 | ||||||||||||
Inventories |
|
|
|
|
|
| 8,665 | 30,193 |
|
| 38,858 | ||||||||||||
Dividends and interest on capital |
|
|
|
|
|
|
|
| 890 |
| 890 | ||||||||||||
Related parties | 193 | 1,143 |
| 26,524 | 1 | 10,183 |
|
|
|
| 38,044 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Non-current |
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Trade accounts receivable |
| 245,765 |
|
|
|
|
|
|
|
| 245,765 | ||||||||||||
Related parties |
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Loan agreements | 18,449 |
|
|
|
| 1,032 |
|
|
|
| 19,481 | ||||||||||||
Total assets | 18,642 | 246,908 |
| 51,577 | 105,484 | 38,885 | 8,665 | 50,312 | 890 | 3,571,070 | 4,092,433 | ||||||||||||
Liabilities | |||||||||||||||||||||||
Current |
|
|
|
|
|
|
|
|
|
| |||||||||||||
Trade payables |
| 6,847,872 |
|
|
|
| 24,484 | 14,759 | 160,324 |
|
| 7,047,439 | |||||||||||
Accounts payable to related parties |
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Advance to export |
|
| 585,873 | 10,739 |
|
|
|
|
|
| 596,612 | ||||||||||||
Other payables | 14,879 | 35 |
| 445 |
| 1,114 |
|
|
|
| 16,473 | ||||||||||||
Other |
| 20,612 |
|
|
|
| 2,841 | 484 |
|
| 23,937 | ||||||||||||
| |||||||||||||||||||||||
Non-current |
| ||||||||||||||||||||||
Accounts payable to related parties |
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Advance to export |
|
| 18,878,716 | ## | 321,608 |
|
|
|
|
|
| 19,200,324 | |||||||||||
Total liabilities | 14,879 | 6,868,519 | 19,464,589 | 332,792 |
| 25,598 | 17,600 | 160,808 |
|
| 26,884,785 | ||||||||||||
Three-month period ended march 31, 2018 | |||||||||||||||||||||||
Associates companies, Jointly-controlled investment and Associates companies | Related companies | SPE |
| ||||||||||||||||||||
Odebrecht and | |||||||||||||||||||||||
Braskem | Braskem | Braskem | Braskem | Braskem | subsidiaries | Petrobras and | FIM Júpiter | ||||||||||||||||
Inc | Holanda | Holanda Inc | America | Argentina | Other | and associates | subsidiaries | Other | and Netuno | 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), net | 154 | (86,285) | (177,664) | (10,314) | 698 | 102 | 99 | (34) |
| 53,889 | (219,355) | ||||||||||||
Other income |
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
General and administrative expenses - Odeprev |
|
|
|
|
|
|
|
| 7,622 |
| 7,622 |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
(c) Agreements executed and/or renewed with related companies
In the period ended March 31, 2019, the Company engaged in the following transactions with related parties:
(i) Sales of gasoline to Refinaria de Petróleo Riograndense S.A. (“RPR”) are made based on monthly negotiations. Sales in the period amounted to R$54,854 (R$69,919 on March 31, 2018).
(ii) 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$214,263 (R$241,254 on March 31, 2018).
(iii) Braskem entered into an agreement for caustic soda movement and storage services with Liquiport Vila Velha S.A., a wholly owned subsidiary of Odebrecht Transport S.A., in the amount of R$2,028.
(iv) In January 2019, the Company entered into an amendment to the agreement executed in December 2017 with Agro Energia Santa Luzia S.A. - USL, Usina Conquista do Pontal S.A. - UCP, Atvos Agroindustrial S.A. and Brenco Companhia Brasileira de Energia Renovável related to raw material purchases to future delivery between January and March 2018. This amendment includes an advance of R$100,413, whose balance on March 31, 2019 is R$60,224.
(d) Key management persons
|
| Consolidated | ||
Statement of profit or loss transactions |
| Mar/2019 |
| Mar/2018 |
Remuneration |
|
|
|
|
Short-term benefits |
| 17,461 |
| 14,632 |
Post-employment benefit |
| 235 |
| 190 |
Long term incentive plan |
| 1,500 |
| - |
Total |
| 19,196 |
| 14,822 |
|
|
|
|
|
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
8 Recovery of Federal Tax Credits
The information on taxes recoverable was presented in the 2018 annual financial statements of the Company, in Note 10.
Consolidated | Parent Company | ||||||||||
Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | ||||||||
Parent Company and subsidiaries in Brazil |
| ||||||||||
IPI |
| 2,336 | 9,050 | 2,336 | 9,050 | ||||||
Value-added tax on sales and services (ICMS) - normal operations |
| 322,724 | 444,067 | 321,766 | 443,988 | ||||||
ICMS - credits from PP&E |
| 164,554 | 170,998 | 164,385 | 169,908 | ||||||
Social integration program (PIS) and social contribution on revenue (COFINS) - normal operations |
| 482 | 482 |
|
| ||||||
PIS and COFINS - credits from PP&E |
| 257,529 | 255,739 | 257,529 | 255,739 | ||||||
REINTEGRA program |
| 22,968 | 20,615 | 22,968 | 20,615 | ||||||
Federal supervenience | (a) | 1,962,092 | 707,772 | 1,962,092 | 707,772 | ||||||
Other |
| 8,237 | 2,852 | 7,236 | 1,866 | ||||||
|
|
|
| ||||||||
Foreign subsidiaries |
|
|
|
|
| ||||||
Value-added tax ("IVA") |
| 248,961 | 173,051 |
|
| ||||||
Other |
| 9,340 | 7,750 |
|
| ||||||
Total |
| 2,999,223 | 1,792,376 | 2,738,312 | 1,608,938 | ||||||
| |||||||||||
Current assets |
| 493,223 | 423,188 | 232,544 | 240,905 | ||||||
Non-current assets |
| 2,506,000 | 1,369,188 | 2,505,768 | 1,368,033 | ||||||
Total |
| 2,999,223 | 1,792,376 | 2,738,312 | 1,608,938 |
(a) Recovery of Federal Tax Credits
In February 2019, the courts issued a final and unappealable decisions on the lawsuits brought by Braskem S/A and of merged company, which determines the exclusion of ICMS tax from the calculation base of PIS/COFINS taxes and retroactive to the year 2004 and 2002, respectively. The effects of these decisions are being determined by the Company, and, in the first quarter of 2019 was recognized the amount of R$1,264,677 related to PIS and COFINS tax liability surpluses for the period from January 2012 to February 2017, of which R$1,191,140 was recorded under “Other operating income (expenses)” and R$73,537 under “Financial income.”
This credit associated with the period from June 2002 to December 2011 will be recorded under “Other operating income (expenses)” as soon as it can obtain a reliable estimate of the amount. The Company is making efforts to complete the calculations as soon as possible.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
9 Investments
The information related to investments was presented in the Company’s 2018 annual financial statements, in Note 11.
(a) Information on investments
|
|
|
|
|
| Adjusted net profit (loss) | Adjusted |
|
| |||
|
|
|
|
|
| for the period |
| equity |
|
| ||
|
|
|
| Direct and indirect |
| Mar/2019 |
| Mar/2018 |
| Mar/2019 |
| Dec/2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiaries |
|
|
|
|
|
|
|
|
|
| ||
| BM Insurance |
| 100.00 |
| (9,369) |
| - |
| (8,403) |
| 1,082 | |
| Braskem Alemanha |
| 100.00 |
| 134,350 |
| 319,545 |
| 6,328,840 |
| 6,165,186 | |
| Braskem America |
| 100.00 |
| 96,029 |
| 297,577 |
| 5,758,311 |
| 5,626,416 | |
| Braskem America Finance |
| 100.00 |
| 104 |
| 127 |
| (4,659) |
| (4,707) | |
| Braskem Argentina |
| 100.00 |
| 2,667 |
| 639 |
| 44,052 |
| 23,713 | |
| Braskem Chile |
| 100.00 |
| 1,735 |
| 419 |
| 22,500 |
| 20,764 | |
| Braskem Holanda |
| 100.00 |
| 546,237 |
| 908,831 |
| 8,527,078 |
| 7,853,313 | |
| Braskem Holanda Finance |
| 100.00 |
| 49 |
| (562) |
| (10,292) |
| (10,232) | |
| Braskem Holanda Inc |
| 100.00 |
| 727 |
| 1,131 |
| 9,004 |
| 8,210 | |
| Braskem Finance |
| 100.00 |
| 16,506 |
| (8,099) |
| (82,410) |
| (98,916) | |
| Braskem Idesa |
| 75.00 |
| (56,534) |
| 373,226 |
| (3,811,617) |
| (3,829,092) | |
| Braskem Idesa Serviços |
| 75.00 |
| (3,121) |
| (2,204) |
| 22,152 |
| 24,793 | |
| Braskem Inc. |
| 100.00 |
| 32 |
| (13,966) |
| 197,172 |
| 197,139 | |
| Braskem México |
| 100.00 |
| (697) |
| (9,939) |
| 225,650 |
| 222,265 | |
| Braskem México Sofom |
| 100.00 |
| (26,809) |
| 1,262 |
| 28,531 |
| 51,590 | |
| Braskem México Serviços |
| 100.00 |
| 12 |
| 705 |
| 118 |
| 105 | |
| Cetrel |
| 63.68 |
| 8,409 |
| 11,348 |
| 220,136 |
| 222,678 | |
| DAC |
|
| 63.68 |
| 7,928 |
| 5,790 |
| 96,485 |
| 94,584 |
| Lantana |
| 100.00 |
| (6) |
| (4) |
| (1,046) |
| (1,040) | |
|
|
|
| - |
| - |
| - |
| - |
| - |
Jointly-controlled investment |
| - |
| - |
| - |
| - |
| - | ||
| Odebrecht Comercializadora de Energia S.A. ("OCE") |
| 33.20 |
| (3,779) |
| 6,667 |
| 96,728 |
| 99,672 | |
|
|
|
| - |
| - |
| - |
| - |
| - |
Associates |
| - |
| - |
| - |
| - |
| - | ||
| Borealis |
| 20.00 |
| 5,290 |
| 1,388 |
| 166,763 |
| 163,884 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
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, 2018 | 0 | 174,899 |
| 8,554,381 |
| 32,777 |
| 8,762,057 | |
Equity of investments | 0 | - |
| - |
| - |
| - | |
| Effect on profit or loss | 0 | 1,392 |
| 548,211 |
| 576 |
| 550,179 |
| Adjustment of profit in inventories | 0 | - |
| (28,504) |
| - |
| (28,504) |
Equity valuation adjustments | 0 | 277 |
| 107,227 |
| - |
| 107,504 | |
Currency translation adjustments | 0 | - |
| 25,926 |
| - |
| 25,926 | |
Capital decrease | 0 | - |
| 17,672 |
| - |
| 17,672 | |
Dividends and interest on equity | 0 | (4,266) |
| - |
| - |
| (4,266) | |
Balance at March 31, 2019 |
| 172,302 |
| 9,224,913 |
| 33,353 |
| 9,430,568 | |
|
|
|
|
|
|
|
|
|
|
(c) Equity accounting results
|
| Parent company | |||
Mar/2019 | Mar/2018 | ||||
Equity in results of subsidiaries, associate and jointly-controlled | 521,675 | 844,011 | |||
Reversal (provision) to subsidiaries with short-term liabilities | 16,500 | (8,103) | |||
Dividends received |
| (30) | |||
538,175 | 835,878 |
(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.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
Balance sheet | Consolidated Braskem | ||||||||||||||||
without the effect of | Braskem Idesa consolidated (i) | Eliminations | Consolidated | ||||||||||||||
Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | ||||||||||
Assets |
|
|
| ||||||||||||||
Curent | |||||||||||||||||
Cash and cash equivalents | 5,074,109 | 4,584,280 |
| 1,029,917 | 963,357 |
|
|
| 6,104,026 | 5,547,637 | |||||||
Financial investments | 1,720,058 | 2,357,613 |
|
|
|
| 1,720,058 | 2,357,613 | |||||||||
Trade accounts receivable | 2,646,282 | 2,574,791 |
| 454,410 | 627,879 |
| (4,466) | (127,452) | 3,096,226 | 3,075,218 | |||||||
Inventories | 7,535,850 | 7,907,429 |
| 598,076 | 579,148 |
|
|
| 8,133,926 | 8,486,577 | |||||||
Taxes recoverable | 378,903 | 313,499 |
| 114,320 | 109,689 |
|
|
| 493,223 | 423,188 | |||||||
Income tax and social contribution | 408,153 | 773,952 |
|
|
|
| 408,153 | 773,952 | |||||||||
Derivatives | 10,980 | 6,714 |
| 16,112 | 21,000 |
|
|
| 27,092 | 27,714 | |||||||
Other receivables | 438,677 | 372,846 |
| 423,127 | 319,122 |
|
|
| 861,804 | 691,968 | |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
18,213,012 | 18,891,124 |
| 2,635,962 | 2,620,195 |
| (4,466) | (127,452) | 20,844,508 | 21,383,867 | ||||||||
|
| ||||||||||||||||
Non-current |
|
| |||||||||||||||
Taxes recoverable | 2,505,938 | 1,369,127 |
| 62 | 61 |
|
|
| 2,506,000 | 1,369,188 | |||||||
Income tax and social contribution | 231,492 | 241,788 |
| 231,492 | 241,788 | ||||||||||||
Deferred tax | 114,668 | 114,000 |
| 985,256 | 990,158 |
|
|
| 1,099,924 | 1,104,158 | |||||||
Related parties | 6,254,218 | 6,137,206 |
| (ii) | (6,254,218) | (6,137,206) | |||||||||||
Other receivables | 530,469 | 546,892 |
| 18,727 | 47,217 |
|
|
| 549,196 | 594,109 | |||||||
Property, plant and equipment | 19,957,418 | 20,102,981 |
| 12,383,022 | 12,365,063 | (iii) | (708,490) | (708,154) | 31,631,950 | 31,759,890 | |||||||
Intangible | 2,548,035 | 2,562,722 |
| 181,482 | 178,260 |
|
|
| 2,729,517 | 2,740,982 | |||||||
Right of use of assets | 1,531,226 |
|
| 313,441 |
|
|
|
| 1,844,667 |
| |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
33,673,464 | 31,074,716 |
| 13,881,990 | 13,580,759 |
| (6,962,708) | (6,845,360) | 40,592,746 | 37,810,115 | ||||||||
|
| ||||||||||||||||
Total assets | 51,886,476 | 49,965,840 |
| 16,517,952 | 16,200,954 |
| (6,967,174) | (6,972,812) | 61,437,254 | 59,193,982 | |||||||
|
| ||||||||||||||||
Liabilities and shareholders' equity |
|
| |||||||||||||||
Current |
|
| |||||||||||||||
Trade payables | 7,861,641 | 8,099,755 |
| 389,447 | 368,949 |
| (4,466) | (127,452) | 8,246,622 | 8,341,252 | |||||||
Borrowings | 690,148 | 737,436 |
|
|
|
| 690,148 | 737,436 | |||||||||
Debentures | 28,001 | 27,732 |
|
|
|
| 28,001 | 27,732 | |||||||||
Braskem Idesa Borrowings | - |
|
| 10,317,988 | 10,504,592 |
|
|
| 10,317,988 | 10,504,592 | |||||||
Payroll and related charges | 418,628 | 617,079 |
| 15,342 | 28,317 |
|
|
| 433,970 | 645,396 | |||||||
Taxes payable | 462,551 | 419,204 |
| 18,002 | 12,801 |
|
|
| 480,553 | 432,005 | |||||||
Income tax and social contribution | 51,714 | 419,320 |
|
|
| 51,714 | 419,320 | ||||||||||
Lease | 251,393 | 9,767 |
| 34,704 |
|
|
|
| 286,097 | 9,767 | |||||||
Other payables | 1,872,235 | 1,922,781 |
| 83,172 | 75,849 |
|
|
| 1,955,407 | 1,998,630 | |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
11,636,311 | 12,253,074 |
| 10,858,655 | 10,990,508 |
| (4,466) | (127,452) | 22,490,500 | 23,116,130 | ||||||||
|
| ||||||||||||||||
Non-current |
|
| |||||||||||||||
Loan agreements | 24,560,446 | 24,160,720 |
|
|
|
| 24,560,446 | 24,160,720 | |||||||||
Braskem Idesa Borrowings | 262,418 | 266,777 |
|
|
|
| 262,418 | 266,777 | |||||||||
Accounts payable to related parties |
| 6,248,763 | 6,147,768 | (ii) | (6,248,763) | (6,147,768) | |||||||||||
Loan to non-controlling shareholders of Braskem Idesa | (v) | 2,222,293 | 2,183,830 |
|
|
| 2,222,293 | 2,183,830 | |||||||||
Provision for losses on subsidiaries | 2,858,714 | 2,871,819 |
| - | - | (iv) | (2,858,714) | (2,871,819) | |||||||||
Lease | 1,287,980 | 90,790 |
| 275,963 | - |
|
|
| 1,563,943 | 90,790 | |||||||
Other payables | 3,133,337 | 3,454,142 |
| 9,951 | 10,348 |
|
|
| 3,143,288 | 3,464,490 | |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
32,102,895 | 30,844,248 |
| 8,756,970 | 8,341,946 |
| (9,107,477) | (9,019,587) | 31,752,388 | 30,166,607 | ||||||||
|
| ||||||||||||||||
Shareholders' equity |
|
| |||||||||||||||
Attributable to the Company's shareholders | 8,067,320 | 6,787,645 |
| (3,097,673) | (3,131,500) |
| 3,097,673 | 3,131,500 | 8,067,320 | 6,787,645 | |||||||
|
|
|
| ||||||||||||||
Non-controlling interest in subsidiaries | 79,950 | 80,873 |
|
| (952,904) | (957,273) | (872,954) | (876,400) | |||||||||
|
|
|
|
|
|
|
|
|
| ||||||||
8,147,270 | 6,868,518 |
| (3,097,673) | (3,131,500) |
| 2,144,769 | 2,174,227 | 7,194,366 | 5,911,245 | ||||||||
|
| ||||||||||||||||
Total liabilities and shareholders' equity | 51,886,476 | 49,965,840 |
| 16,517,952 | 16,200,954 |
| (6,967,174) | (6,972,812) | 61,437,254 | 59,193,982 |
(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.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
Statement of profit or loss | |||||||||||||||||
Consolidated Braskem | |||||||||||||||||
Ex consolidated Braskem Idesa | Braskem Idesa consolidated | Eliminations | Consolidated | ||||||||||||||
Mar/2019 | Mar/2018 | Mar/2019 | Mar/2018 | Mar/2019 | Mar/2018 | Mar/2019 | Mar/2018 | ||||||||||
Net sales revenue | 12,354,061 | 12,293,121 | 751,790 | 855,372 | (127,898) | (119,693) | 12,977,953 | 13,028,800 | |||||||||
Cost of products sold | (10,709,610) | (9,988,205) | (647,289) | (468,097) | 140,556 | 129,170 | (11,216,343) | (10,327,132) | |||||||||
1,644,451 | 2,304,916 | 104,501 | 387,275 | 12,658 | 9,477 | 1,761,610 | 2,701,668 | ||||||||||
Income (expenses) | |||||||||||||||||
Selling and distribution | (379,175) | (332,591) | (51,903) | (41,406) | (431,078) | (373,997) | |||||||||||
(Loss) reversals for impairment of trade accounts receivable | (16,511) | 6,479 | (16,511) | 6,479 | |||||||||||||
General and administrative | (352,796) | (289,034) | (25,996) | (21,488) | 1,692 | (378,792) | (308,830) | ||||||||||
Research and development | (48,976) | (38,926) | (48,976) | (38,926) | |||||||||||||
Results from equity investments | (45,779) | 279,962 | 42,401 | (279,920) | (3,378) | 42 | |||||||||||
Other income (expenses), net |
| 1,014,285 | (96,012) | 111,064 | 23,613 |
|
| 1,125,349 | (72,399) | ||||||||
1,815,499 | 1,834,794 | 137,666 | 347,994 | 55,059 | (268,751) | 2,008,224 | 1,914,037 | ||||||||||
Financial results | |||||||||||||||||
Financial expenses | (564,063) | (490,318) | (289,650) | (245,446) | 73,507 | 64,819 | (780,206) | (670,945) | |||||||||
Financial income | 255,734 | 165,594 | 16,352 | 3,190 | (73,507) | (64,819) | 198,579 | 103,965 | |||||||||
Exchange rate variations, net | (279,130) | (307,074) | 44,842 | 373,340 | (14,926) | 13,719 | (249,214) | 79,985 | |||||||||
(587,459) | (631,798) | (228,456) | 131,084 | (14,926) | 13,719 | (830,841) | (486,995) | ||||||||||
Profit before income tax | |||||||||||||||||
and social contribution | 1,228,040 | 1,202,996 | (90,790) | 479,078 | 40,133 | (255,032) | 1,177,383 | 1,427,042 | |||||||||
IR and CSL - current and deferred | (197,414) | (145,280) | 36,523 | (130,740) | (160,891) | (276,020) | |||||||||||
(197,414) | (145,280) | 36,523 | (130,740) | (160,891) | (276,020) | ||||||||||||
Profit for the period of continued operations | 1,030,626 | 1,057,716 | (54,267) | 348,338 | 40,133 | (255,032) | 1,016,492 | 1,151,022 | |||||||||
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
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/2019 | Mar/2018 | Mar/2019 | Mar/2018 | Mar/2019 | Mar/2018 | Mar/2019 | Mar/2018 | ||||||||||
Profit before income tax and social contribution | 1,228,040 | 1,202,996 | (90,790) | 479,078 | 40,133 | (255,032) | 1,177,383 | 1,427,042 | |||||||||
Adjustments for reconciliation of profit (loss) | |||||||||||||||||
Depreciation, amortization and depletion | 647,285 | 574,163 | 227,080 | 176,958 | (12,658) | (11,169) | 861,707 | 739,952 | |||||||||
Results from equity investments | 45,779 | (279,962) | (42,401) | 279,920 | 3,378 | (42) | |||||||||||
Interest and monetary and exchange variations, net | 522,371 | 553,819 | 224,743 | (39,066) | 14,926 | (13,719) | 762,040 | 501,034 | |||||||||
Reversal of provisions | (352,843) | (352,843) | |||||||||||||||
PIS and COFINS credits - exclusion of ICMS from the calculation basis | (1,264,677) |
| (1,264,677) |
| |||||||||||||
(Loss) reversals for impairment of trade accounts receivable | 16,511 | (6,479) | 16,511 | (6,479) | |||||||||||||
Provision for losses and write-offs of long-lived assets | 2,796 | 1,943 | 43 | 2,604 |
|
| 2,839 | 4,547 | |||||||||
|
|
|
|
|
|
|
| ||||||||||
845,262 | 2,046,480 | 361,076 | 619,574 |
|
| 1,206,338 | 2,666,054 | ||||||||||
Changes in operating working capital | |||||||||||||||||
Trade accounts receivable | (55,212) | 1,090 | 179,376 | 13,610 | (122,986) | (51,506) | 1,178 | (36,806) | |||||||||
Inventories | 369,115 | 218,591 | (4,476) | (35,068) | 364,639 | 183,523 | |||||||||||
Taxes recoverable | 500,768 | 731,070 | (930) | 16,401 | 499,838 | 747,471 | |||||||||||
Prepaid expenses | (23,531) | 3,729 | 24,886 | 8,535 | 1,355 | 12,264 | |||||||||||
Other receivables | (35,888) | (75,557) | (104,828) | (10,314) | (140,716) | (85,871) | |||||||||||
Trade payables | (224,449) | 316,189 | 13,762 | (13,212) | 122,986 | 51,506 | (87,701) | 354,483 | |||||||||
Taxes payable | (367,360) | (612,658) | (15,790) | (62,481) | - | - | (383,150) | (675,139) | |||||||||
Advances from customers | 111,727 | (137,234) | 13,177 | 8,311 | 124,904 | (128,923) | |||||||||||
Leniency agreement | (278,034) | (267,985) | - | - | (278,034) | (267,985) | |||||||||||
Other payables | (312,054) | (239,713) | (23,270) | 9,129 | (335,324) | (230,584) | |||||||||||
|
|
|
|
|
| ||||||||||||
Cash from operations | 530,344 | 1,984,002 | 442,983 | 554,485 | 973,327 | 2,538,487 | |||||||||||
Financial investments (includes LFT´s and LF´s) | 668,762 | (103,135) |
|
| 668,762 | (103,135) | |||||||||||
Cash generated from operations and | 1,199,106 | 1,880,867 | 442,983 | 554,485 | 1,642,089 | 2,435,352 | |||||||||||
Interest paid | (379,900) | (327,614) | (154,425) | (125,053) | (534,325) | (452,667) | |||||||||||
Income tax and social contribution paid | (63,011) | (181,653) | (454) | (274) | (63,465) | (181,927) | |||||||||||
Net cash generated by operating activities | 756,195 | 1,371,600 | 288,104 | 429,158 | 1,044,299 | 1,800,758 | |||||||||||
Proceeds from the sale of fixed assets and intangible assets | 69 | 977 | 69 | 977 | |||||||||||||
Funds received in the investments´ capital reduction |
| 2,254 | - | 2,254 | |||||||||||||
Acquisitions to property, plant and equipment and intangible assets | (447,228) | (401,117) | (8,871) | (3,381) | (456,099) | (404,498) | |||||||||||
Other investments |
| (2,082) |
|
| - | (2,082) | |||||||||||
|
|
|
|
|
| ||||||||||||
Net cash used in investing activities | (447,159) | (399,968) | (8,871) | (3,381) | (456,030) | (403,349) | |||||||||||
Short-term and long-term debt | |||||||||||||||||
Acquired | 298,187 | 645,461 | - | - | 298,187 | 645,461 | |||||||||||
Payments | (63,898) | (2,206,563) | - | - | (63,898) | (2,206,563) | |||||||||||
Braskem Idesa borrowings | |||||||||||||||||
Payments | - | - | (211,767) | (173,747) | (211,767) | (173,747) | |||||||||||
Related parties | |||||||||||||||||
Acquired loans (payment of loans ) | - | 72,880 | - | (72,880) | - | - | |||||||||||
Lease | (82,426) | - | (14,146) | (96,572) | - | ||||||||||||
Dividends paid | (22) | (34) | - | - | (22) | (34) | |||||||||||
|
|
|
|
|
| ||||||||||||
Cash generated (used) in financing activities | 151,841 | (1,488,256) | (225,913) | (246,627) | (74,072) | (1,734,883) | |||||||||||
Exchange variation on cash of foreign subsidiaries | 28,952 | 10,394 | 13,240 | (34,761) | 42,192 | (24,367) | |||||||||||
|
|
|
|
|
| ||||||||||||
Increase (decrease) in cash and cash equivalents | 489,829 | (506,230) | 66,560 | 144,389 | 556,389 | (361,841) | |||||||||||
Represented by | |||||||||||||||||
Cash and cash equivalents at the beginning for the period | 4,584,280 | 3,480,407 | 963,357 | 294,686 | 5,547,637 | 3,775,093 | |||||||||||
Cash and cash equivalents at the end for the period | 5,074,109 | 2,974,177 | 1,029,917 | 439,075 | 6,104,026 | 3,413,252 | |||||||||||
|
|
|
|
|
| ||||||||||||
Increase (decrease) in cash and cash equivalents | 489,829 | (506,230) | 66,560 | 144,389 | 556,389 | (361,841) |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
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 2018 annual financial statements, in Note 12.
Consolidated | |||||||||||||
|
|
|
| Mar/2019 |
|
|
|
| Dec/2018 | ||||
Accumulated | Accumulated | ||||||||||||
depreciation/ | depreciation/ | ||||||||||||
Cost | depletion | Net | Cost | depletion | Net | ||||||||
Land | 603,879 |
| 603,879 | 602,299 |
| 602,299 | |||||||
Buildings and improvements | 6,767,013 | (2,136,178) | 4,630,835 | 6,676,549 | (2,026,559) | 4,649,990 | |||||||
Machinery, equipment and installations | 43,355,473 | (22,843,734) | 20,511,739 | 43,024,738 | (22,238,530) | 20,786,208 | |||||||
Projects and stoppage in progress | 5,427,000 |
| 5,427,000 | 5,102,393 |
| 5,102,393 | |||||||
Other | 1,695,552 | (1,171,420) | 524,132 | 1,784,807 | (1,165,807) | 619,000 | |||||||
Total | 57,848,917 | (26,151,332) | 31,697,585 | 57,190,786 | (25,430,896) | 31,759,890 |
Parent company | |||||||||||||
|
|
|
| Mar/2019 |
|
|
|
| Dec/2018 | ||||
Accumulated | Accumulated | ||||||||||||
depreciation/ | depreciation/ | ||||||||||||
Cost | depletion | Net | Cost | depletion | Net | ||||||||
Land | 356,778 |
| 356,778 | 356,778 |
| 356,778 | |||||||
Buildings and improvements | 1,930,345 | (1,146,292) | 784,053 | 1,930,346 | (1,131,101) | 799,245 | |||||||
Machinery, equipment and installations | 30,965,412 | (19,775,906) | 11,189,506 | 30,846,747 | (19,383,654) | 11,463,093 | |||||||
Projects and stoppage in progress | 3,125,010 |
| 3,125,010 | 3,002,711 |
| 3,002,711 | |||||||
Other | 1,207,645 | (880,802) | 326,843 | �� | 1,184,087 | (855,580) | 328,507 | ||||||
Total | 37,585,190 | (21,803,000) | 15,782,190 | 37,320,669 | (21,370,335) | 15,950,334 |
Capitalized charges in the three-month period ended March 31, 2019 were R$44,699 (R$33,287 on March 31, 2018).
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 2018 annual financial statements of the Company, in Note 13.
Consolidated | |||||||||||||
|
|
|
| Mar/2019 |
|
|
|
| Dec/2018 | ||||
Accumulated | Accumulated | ||||||||||||
Cost | amortization | Net | Cost | amortization | Net | ||||||||
Goodwill based on future profitability | 3,187,678 | (1,128,804) | 2,058,874 | 3,187,678 | (1,128,804) | 2,058,874 | |||||||
Trademarks and patents | 440,446 | (193,130) | 247,316 | 437,384 | (191,087) | 246,297 | |||||||
Software and use rights | 800,211 | (573,059) | 227,152 | 799,960 | (565,828) | 234,132 | |||||||
Contracts with customers and suppliers | 392,180 | (196,005) | 196,175 | 392,180 | (190,501) | 201,679 | |||||||
Total | 4,820,515 | (2,090,998) | 2,729,517 | 4,817,202 | (2,076,220) | 2,740,982 |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
Parent company | |||||||||||||
|
|
|
| Mar/2019 |
|
|
|
| Dec/2018 | ||||
Accumulated | Accumulated | ||||||||||||
Cost | amortization | Net | Cost | amortization | Net | ||||||||
Goodwill based on future profitability | 3,187,678 | (1,128,804) | 2,058,874 | 3,187,678 | (1,128,805) | 2,058,873 | |||||||
Trademarks and patents | 251,118 | (169,565) | 81,553 | 251,118 | (168,324) | 82,794 | |||||||
Software and use rights | 633,700 | (471,720) | 161,980 | 634,284 | (467,853) | 166,431 | |||||||
Contracts with customers and suppliers | 392,181 | (196,005) | 196,176 | 392,181 | (190,501) | 201,680 | |||||||
Total | 4,464,677 | (1,966,094) | 2,498,583 | 4,465,261 | (1,955,483) | 2,509,778 |
There were no significant events or circumstances in the period ended March 31, 2019 that indicated the need for updating the impairment testing of intangible assets with indefinite useful life made in the end of 2018, or that indicated the need to perform an impairment testing of intangible assets with definite useful life.
12 Right-of-use assets
The Company leases various offices, freight cars, vessels, equipment and vehicles. They are negotiated individually and contain various terms and conditions.
The payment of these leases is deducted at the rate implied in the agreement. If such rate cannot be determined, the incremental borrowing rate of the Company is applied, which corresponds to the rate the Company would pay if a loan was taken out, with a similar terms and guarantee, for the acquisition of a similar asset under similar economic scenario and conditions.
The right-of-use asset is measured at a cost composed by:
· Amount initially measured for the lease liabilities;
· Any payment made until the start of the lease, net of any incentive received;
· Any initial direct cost; and
· Restoration costs.
The right-of-use asset recognized on the date of application derives from the following types of assets:
|
|
|
|
| Consolidated |
|
|
| Parent company |
|
|
| 03/31/2019 |
| 01/01/2019 (i) |
| 03/31/2019 |
| 01/01/2019 (i) |
|
|
|
|
|
|
|
|
|
|
Buildings and constructions |
| 161,948 |
| 167,831 |
| 121,547 |
| 125,017 | |
Computer equipment and goods |
| 7,410 |
| 7,750 |
| 5,865 |
| 6,133 | |
Machinery and equipment |
| 182,888 |
| 189,370 |
| 170,015 |
| 175,805 | |
Ships |
| 715,406 |
| 753,825 |
| 715,406 |
| 753,825 | |
Rail cars |
| 745,577 |
| 755,364 |
| - |
| - | |
Vehicles |
| 31,438 |
| 34,056 |
| 28,745 |
| 31,037 | |
Total |
| 1,844,667 |
| 1,908,196 |
| 1,041,578 |
| 1,091,817 | |
|
|
|
|
|
|
|
|
|
|
(i) Includes financial leasing balances previously recognized as "Property, plant and equipment" in the amounts of R$97,995 in the consolidated and R$2,303 in the Parent Company.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
The depreciation and acquisitions related to the right of use of assets, in the three-month period ended March 31, 2019, amounted to R$83,933 and R$20,831, respectively.
Expenses with short-term leases recognized in the three-month period ended March 31, 2019 amounted to R$33,899.
Payments of lease agreements of low amounts (R$30 for companies in Brazil or US$10 for subsidiaries abroad) and agreements expiring within 12 months are recognized as expenses using the straight-line method.
To optimize lease costs during the term of the agreement, the group should provide guaranteed residual amounts for the leased asset. For certain lease agreements for freight cars and that were classified until December 31, 2018 as a financial lease, the Company guaranteed any difference between the contractual payment flow and the fair value of these assets upon expiration of the enforceable term, limited to US$12,559.
13 Suppliers
Consolidated | Parent company | |||||||
Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | |||||
Trade payables: | ||||||||
Domestic market | 1,448,524 | 1,787,566 | 966,093 | 1,411,430 | ||||
Foreign market | (i) | 6,886,066 | 6,934,598 | 7,160,756 | 7,215,008 | |||
Present value adjustment - foreign market | (75,965) | (107,648) | (85,526) | (93,915) | ||||
8,258,625 | 8,614,516 | 8,041,323 | 8,532,523 | |||||
Current liabilities | 8,246,622 | 8,341,252 | 8,029,320 | 8,259,259 | ||||
Non-current liabilities | 12,003 | 273,264 | 12,003 | 273,264 | ||||
8,258,625 | 8,614,516 | 8,041,323 | 8,532,523 |
(i) Considers R$6.1 billion (2018 - R$5.6 billion) in raw material purchases due in up to 360 days for which the Company provides letters of credit issued by financial institutions that indicate the suppliers as beneficiaries.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
14 Borrowings
The information on borrowings was presented in the 2018 annual financial statements of the Company, in Note 15.
(a) Borrowings
|
|
|
|
|
|
|
|
| Consolidated |
|
|
| Annual financial charges |
|
|
| Mar/2019 |
| Dec/2018 |
Foreign currency |
|
|
|
|
|
|
|
| |
| Bonds |
| US dollar exchange variation + interest between 3.50 and 7.38 | 0 | 21,987,197 |
| 21,930,575 | ||
| Export prepayment |
| US dollar exchange variation + semiannual Libor + interest between 1.10 and 1.61 | 0 | 783,662 |
| 810,542 | ||
| Working capital |
| Argentine Peso exchange variation |
|
| 0 | - |
| 48 |
| Investments |
| US dollar exchange variation + semiannual Libor + 0.65 | 0 | 659,198 |
| 620,160 | ||
| Other - SACE |
| US dollar exchange variation + semiannual Libor + 0.90 | 0 | 1,164,763 |
| 1,147,397 | ||
| Transactions costs |
|
|
|
| 0 | (332,348) |
| (346,921) |
|
|
|
|
|
| 0 | 24,262,472 |
| 24,161,801 |
|
|
|
|
|
| 0 |
|
|
|
| Current liabilities |
|
|
|
| 0 | 556,417 |
| 610,922 |
| Non-current liabilities |
|
|
|
| 0 | 23,706,055 |
| 23,550,879 |
| Total |
|
|
|
| 0 | 24,262,472 |
| 24,161,801 |
|
|
|
|
|
| 0 |
|
|
|
Local currency |
|
|
|
| 0 |
|
|
| |
| Export credit notes |
| 100.00 of CDI + 0.70 |
|
| 0 | 413,060 |
| 406,258 |
| BNDES |
| Interest between 3.50 and 4.00 |
|
| 0 | 43,759 |
| 52,081 |
| BNDES |
| IPCA + 6.04 |
|
| 0 | 269,571 |
| - |
| BNB/ FINEP/ FUNDES/FINISA/FINAME |
| 5.87 |
|
| 0 | 220,992 |
| 239,969 |
| FINAME |
| TLP + 6.00 |
|
| 0 | 498 |
| 555 |
| BNB-FNE (Fundo Constitucional de Financiamentos do Nordeste) | IPCA + 2.78 |
|
| 0 | 2,232 |
| - | |
| Fundo de Desenvolvimento do Nordeste (FDNE) |
| 6.5 |
|
| 0 | 37,679 |
| 37,099 |
| Other |
| 19.14 |
|
| 0 | 360 |
| 426 |
| Transactions costs |
|
|
|
| 0 | (29) |
| (33) |
|
|
|
|
|
| 0 | 988,122 |
| 736,355 |
|
|
|
|
|
| 0 |
|
|
|
| Current liabilities |
|
|
|
| 0 | 133,731 |
| 126,514 |
| Non-current liabilities |
|
|
|
| 0 | 854,391 |
| 609,841 |
| Total |
|
|
|
| 0 | 988,122 |
| 736,355 |
|
|
|
|
|
| 0 |
|
|
|
Foreign currency and local currency |
|
|
|
| 0 |
|
|
| |
| Current liabilities |
|
|
|
| 0 | 690,148 |
| 737,436 |
| Non-current liabilities |
|
|
|
| 0 | 24,560,446 |
| 24,160,720 |
| Total |
|
|
|
| 0 | 25,250,594 |
| 24,898,156 |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
|
|
|
|
| Parent company |
|
|
| Mar/2019 |
| Dec/2018 |
Foreign currency |
|
|
|
| |
| Current liabilities |
| 40,094 |
| 6,987 |
| Non-current liabilities |
| 1,552,907 |
| 1,544,044 |
|
|
| 1,593,001 |
| 1,551,031 |
Local currency |
|
|
|
| |
| Current liabilities |
| 129,210 |
| 121,145 |
| Non-current liabilities |
| 847,746 |
| 604,949 |
|
|
| 976,956 |
| 726,094 |
|
|
|
|
|
|
Foreign currency and local currency |
|
|
|
| |
Current liabilities |
| 169,304 |
| 128,132 | |
Non-current liabilities |
| 2,400,653 |
| 2,148,993 | |
Total |
| 2,569,957 |
| 2,277,125 | |
|
|
|
|
|
|
(b) Payment schedule
The maturity profile of amounts maturing in the long-term is as follows:
|
| Consolidated | ||
Mar/2019 | Dec/2018 | |||
2020 | 1,722,550 | 1,748,531 | ||
2021 | 3,984,957 | 3,933,857 | ||
2022 | 2,300,317 | 2,256,444 | ||
2023 | 2,399,032 | 2,355,549 | ||
2024 | 3,385,005 | 3,336,032 | ||
2025 | 266,388 | 234,270 | ||
2026 | 266,428 | 234,296 | ||
2027 | 237,138 | 205,157 | ||
2028 | 5,087,506 | 5,028,265 | ||
2029 | 25,425 |
| ||
2030 and thereafter | 4,885,700 | 4,828,319 | ||
Total | 24,560,446 | 24,160,720 |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
(c) Guarantees
Braskem gave collateral for part of its borrowings as follows:
Total | Total | |||||||
Loans | Maturity | debt Mar/2019 | guaranteed | Guarantees | ||||
BNB | December-2022 | 85,785 | 85,785 | Mortgage of plants, pledge of machinery and equipment | ||||
BNB | March-2023 | 30,205 | 30,205 | Bank surety | ||||
BNDES | January-2021 | 43,759 | 43,759 | Mortgage of plants, land and property, pledge of machinery and equipment | ||||
FUNDES | June-2020 | 39,942 | 39,942 | Mortgage of plants, land and property, pledge of machinery and equipment | ||||
FINEP | July-2024 | 56,954 | 56,954 | Bank surety | ||||
FINEP | December-2019 | 2,153 | 2,153 | Bank surety, pledge of equipment and current account lockout (restricted fund). | ||||
FINAME | April-2021 | 1,204 | 1,204 | Pledge of equipment | ||||
FINISA | December-2023 | 5,247 | 5,247 | Bank surety | ||||
BNB-FNE | December-2024 | 2,232 | 2,232 | Bank surety and pledge of reserve liquidity fund. | ||||
Other | July-2021 | 360 | 360 | Pledge of equipment | ||||
Total | 267,841 | 267,841 | ||||||
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
15 Braskem Idesa borrowings
The information on Braskem Idesa borrowings was presented in the 2018 annual financial statements in Note 16.
|
| Principal amount US$ |
|
|
|
|
| Consolidated | ||
Identification |
|
|
| Maturity |
| Charges (% per year) |
| Mar/2019 |
| Dec/2018 |
|
|
|
|
|
|
|
|
|
|
|
Project finance |
|
|
|
|
|
|
|
|
|
|
Project finance I | 700,000 |
| February-2027 | Us dollar exchange variation + quarterly Libor + 3.25 | 2,287,963 |
| 2,335,825 | |||
Project finance II |
| 210,000 |
| February-2027 |
| Us dollar exchange variation + 6.17 |
| 642,049 |
| 657,689 |
Project finance III | 600,000 |
| February-2029 |
| Us dollar exchange variation + 4.33 |
| 1,949,075 |
| 1,983,113 | |
Project finance IV | 660,000 |
| February-2029 |
| Us dollar exchange variation + quarterly Libor + 3.88 | 2,191,303 |
| 2,225,042 | ||
Project finance V |
| 400,000 |
| February-2029 |
| Us dollar exchange variation + quarterly Libor + 4.65 | 1,304,129 |
| 1,326,901 | |
Project finance VI | 89,994 |
| February-2029 |
| Us dollar exchange variation + quarterly Libor + 2.73 | 292,064 |
| 297,158 | ||
Project finance VII | 533,095 |
| February-2029 |
| Us dollar exchange variation + quarterly Libor + 4.64 | 1,738,041 |
| 1,768,389 | ||
Transactions costs | - |
|
|
|
|
| (86,636) |
| (89,525) | |
Total |
| 3,193,089 |
|
|
|
|
| 10,317,988 |
| 10,504,592 |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
| 10,317,988 |
| 10,504,592 | ||
Total |
|
|
|
|
|
|
| 10,317,988 |
| 10,504,592 |
|
|
|
|
|
|
|
|
|
|
|
In keeping with the Company’s Financial Policy, the investment in the petrochemical complex Braskem Idesa was financed under a Project Finance structure, in which the construction loan must be repaid using exclusively the cash generated by the company itself, with limited guarantees pledged by shareholders. This financing structure includes guarantees typical to transactions of this kind, such as assets, receivables, cash generation and other rights of Braskem Idesa. In addition, these borrowings include various contractual obligations (covenants) that are typical of contracts of this nature.
On the reporting date of the quarterly financial statements of March 31, 2019, the breach of some non-financial contractual obligations remained. As a result, the reclassification to current liabilities of the entire balance of non-current liabilities, in the amount of R$9,348,142, was maintained, 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 has 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.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
Consolidated | ||||
Mar/2019 | Dec/2018 | |||
�� | ||||
2020 | 785,424 | 1,016,916 | ||
2021 | 1,164,423 | 1,161,108 | ||
2022 | 971,276 | 968,519 | ||
2023 | 1,283,896 | 1,280,154 | ||
2024 | 1,389,186 | 1,385,087 | ||
2025 | 1,385,319 | 1,381,192 | ||
2026 | 1,198,559 | 1,194,964 | ||
2027 | 584,146 | 582,393 | ||
2028 | 483,497 | 482,038 | ||
2029 and thereafter | 102,416 | 102,105 | ||
Total | 9,348,142 | 9,554,476 |
16 Debentures
The information related to debentures was presented in the 2018 annual financial statements of the Company, in Note 17. The debentures were issued by the subsidiaries Cetrel and DAC.
Issue date |
| Issuer |
| Series |
| Maturity |
| Annual financial charges (%) |
| Mar/2019 |
| Dec/2018 |
March-2013 |
| DAC |
| Single |
| March-2025 |
| IPCA + 6% |
| 209,484 |
| 210,506 |
September-2013 |
| Cetrel |
| Single |
| September-2025 |
| 126.5% of CDI |
| 80,935 |
| 84,003 |
|
|
|
|
|
|
|
|
|
| 290,419 |
| 294,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
| 28,001 |
| 27,732 |
Non-current liabilities |
|
|
|
|
|
|
|
| 262,418 |
| 266,777 | |
Total |
|
|
|
|
|
|
|
|
| 290,419 |
| 294,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Payment schedule
The maturity profile of the long-term debentures is as follows:
|
|
| Consolidated |
| Mar/2019 |
| Dec/2018 |
|
|
|
|
2020 | 38,417 |
| 44,811 |
2021 | 51,201 |
| 50,722 |
2022 | 51,223 |
| 50,745 |
2023 | 51,248 |
| 50,769 |
2024 | 51,276 |
| 50,796 |
2025 | 19,053 |
| 18,934 |
Total | 262,418 |
| 266,777 |
|
|
|
|
(b) Guarantees
The issuers entered into agreements for the fiduciary assignment of receivables, with the maintenance of collection accounts in order to meet the debt service equivalent for up to three months of future installments, in accordance with the respective assignment agreements.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
17 Reconciliation of changes in borrowings in the statement of cash flow
|
|
|
|
|
|
|
|
|
|
|
| Consolidated |
|
|
|
|
|
|
|
|
|
|
|
| Current and non-current |
|
|
|
|
|
|
|
| Borrowings, debentures and Braskem Idesa financing | ||||
|
|
|
|
|
| Total |
|
|
|
|
|
|
|
|
|
|
|
| borrowings |
| Braskem Idesa |
|
|
|
|
|
| Borrowings |
| Debentures |
| and debentures |
| financing |
| Lease |
| Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2018 | 24,898,156 |
| 294,509 |
| 25,192,665 |
| 10,504,592 |
| 100,557 |
| 672,395 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired | 298,187 |
| - |
| 298,187 |
| - |
| - |
| - | |
Payments | (58,121) |
| (5,777) |
| (63,898) |
| (211,767) |
| (96,572) |
| (22) | |
Cash used in financing activities | 240,066 |
| (5,777) |
| 234,289 |
| (211,767) |
| (96,572) |
| (22) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other changes |
|
|
|
|
|
|
|
|
|
|
| |
Interest paid | (373,812) |
| (5,582) |
| (379,394) |
| (154,425) |
| (506) |
| - | |
Interest and monetary and exchange variations, net | 453,910 |
| 7,269 |
| 461,179 |
| (988) |
| 16,068 |
| - | |
Additions | - |
| - |
| - |
| - |
| 1,805,846 |
| - | |
Currency translation adjustments | 32,274 |
| - |
| 32,274 |
| 180,576 |
| 24,647 |
| - | |
Prescribed dividends / other | - |
| - |
|
|
| - |
| - |
| 2,434 | |
|
| 112,372 |
| 1,687 |
| 114,059 |
| 25,163 |
| 1,846,055 |
| 2,434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2019 | 25,250,594 |
| 290,419 |
| 25,541,013 |
| 10,317,988 |
| 1,850,040 |
| 674,807 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
18 Financial instruments
The information related to financial instruments was presented in the 2018 financial statements of the Company, in Note 19.
18.1 Non-derivative financial instruments and leniency agreement (Note 22.3) – consolidated
|
|
|
|
|
| Fair value | Book value |
| Fair value |
| ||||
|
| Note | Classification by category | hierarchy | Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Cash and cash equivalents |
| 3 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and banks |
|
|
| Amortized cost |
|
|
| 2,264,803 |
| 2,228,964 |
| 2,264,803 |
| 2,228,964 |
Financial investments in Brazil |
|
|
| Fair value through profit or loss | Level 2 |
| 2,254,533 |
| 1,754,561 |
| 2,254,533 |
| 1,754,561 | |
Financial investments abroad |
|
|
| Fair value through profit or loss | Level 2 |
| 1,584,690 |
| 1,564,112 |
| 1,584,690 |
| 1,564,112 | |
|
|
|
|
|
|
|
| 6,104,026 |
| 5,547,637 |
| 6,104,026 |
| 5,547,637 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial investments |
| 4 |
|
|
|
|
|
|
|
|
|
|
|
|
Letras financeiras do tesouro - LFT |
|
| Fair value through profit or loss | Level 2 |
| 1,607,371 |
| 2,247,272 |
| 1,607,371 |
| 2,247,272 | ||
Time deposit investments |
|
|
| Amortized cost |
| Level 2 |
| 40,287 |
| 49,630 |
| 40,287 |
| 49,630 |
Other |
|
|
| Fair value through profit or loss | Level 2 |
| 81,880 |
| 70,709 |
| 81,880 |
| 70,709 | |
|
|
|
|
|
|
|
| 1,729,538 |
| 2,367,611 |
| 1,729,538 |
| 2,367,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts receivable |
| 5 |
| Amortized cost |
|
|
| 3,054,622 |
| 3,045,463 |
| 3,055,031 |
| 3,045,463 |
Trade accounts receivable |
| 5 |
| Fair value through profit or loss | Level 2 |
| 55,620 |
| 47,540 |
| 55,211 |
| 47,540 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade payables |
| 13 |
| Amortized cost |
|
|
| 8,258,625 |
| 8,614,516 |
| 8,258,625 |
| 8,614,516 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
| 14 |
| Amortized cost |
|
|
|
|
|
|
|
|
|
|
Foreign currency - Bond |
|
|
|
|
| Level 1 |
| 21,987,197 |
| 21,930,575 |
| 23,158,381 |
| 22,028,040 |
Foreign currency - other borrowings |
|
|
|
| Level 2 |
| 2,607,623 |
| 2,578,147 |
| 2,329,696 |
| 2,277,069 | |
Local currency |
|
|
|
|
| Level 2 |
| 988,151 |
| 736,388 |
| 726,473 |
| 598,926 |
|
|
|
|
|
|
|
| 25,582,971 |
| 25,245,110 |
| 26,214,550 |
| 24,904,035 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Braskem Idesa borrowings |
| 15 |
| Amortized cost |
| Level 2 |
| 10,404,624 |
| 10,594,117 |
| 9,299,558 |
| 9,367,878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debentures |
| 16 |
| Amortized cost |
| Level 2 |
| 290,419 |
| 294,509 |
| 304,621 |
| 239,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan ton non-controlling shareholder of Braskem Idesa |
|
| Amortized cost |
|
|
| 2,222,293 |
| 2,183,830 |
| 2,222,293 |
| 2,183,830 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leniency agreement |
| 22.3 | Amortized cost |
|
|
| 1,195,610 |
| 1,443,002 |
| 1,195,610 |
| 1,443,002 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
18.2 Derivative financial instruments
18.2.1 Changes
|
|
|
|
|
|
|
|
|
|
|
| Net |
|
|
|
|
| Net |
|
|
|
|
|
| Operation characteristics |
|
|
| (Asset)/ |
|
|
|
|
| (Asset)/ | ||
|
|
|
| Fair value |
| Principal exposure |
|
|
| Accumulated |
| Liability |
| Change in |
| Financial |
| Liability |
Identification |
| Note |
| hierarchy |
|
|
| Derivatives |
| OCI (equity) |
| Dec/2018 |
| fair value |
| settlement |
| Mar/2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-hedge accounting transactions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Exchange swap |
|
|
| Level 2 |
| Argentine peso |
| Dollar |
| - |
| 517 |
| 337 |
| (1,039) |
| (185) |
NCE swap |
|
|
| Level 2 |
| Real |
| Dollar |
| - |
| 5,231 |
| 458 |
| - |
| 5,689 |
|
|
|
|
|
|
|
|
|
|
|
| 5,748 |
| 795 |
| (1,039) |
| 5,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedge accounting transactions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollar put option |
| (a.i) |
| Level 2 |
| Real |
| Dollar |
| 10,566 |
| 36,139 |
| (8,388) |
| - |
| 27,751 |
Dollar swap |
| (a.ii) |
| Level 2 |
| Real |
| Dollar+Fixed rates |
| 49,929 |
| 183,398 |
| (26,139) |
| (23,380) |
| 133,879 |
Interest rate swaps |
| (a.iii) |
| Level 2 |
| Libor |
| Fixed rates |
| (227,050) |
| (67,664) |
| 28,249 |
| 5,085 |
| (34,330) |
|
|
|
|
|
|
|
|
|
| (166,555) |
| 151,873 |
| (6,278) |
| (18,295) |
| 127,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
| (27,714) |
|
|
|
|
| (27,092) |
Non-current assets |
|
|
|
|
|
|
|
|
|
|
| (46,664) |
|
|
|
|
| (18,218) |
Current liabilities |
|
|
|
|
|
|
|
|
|
|
| 70,305 |
|
|
|
|
| 56,152 |
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
| 161,694 |
|
|
|
|
| 121,962 |
|
|
|
|
|
|
|
|
|
|
|
| 157,621 |
|
|
|
|
| 132,804 |
(a) Operations designated for hedge accounting
(a.i) U.S. dollar Call and Put Options
On March 31, 2019, Braskem held a total notional amount of put options of US$2.2 billion, with an average strike price of 3.36 R$/US$. Simultaneously, the Company also held a total notional amount of call options of US$1.6 billion, with an average strike price of R$4.67. The operations have a maximum term of 24 months. Dollar-denominated future sales in Brazilian real were designated for hedge accounting, with the months of revenue recognition always coinciding with the months of the options.
(a.ii) Dollar Swap
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) (Note 22.3(a)), 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$1.3 billion, divided into five annual installments due on January 30 of each year as from 2019. These operations were designated as cash flow hedge accounting, where the hedging instruments are currency derivatives and the hedged objects are the liabilities under said agreement. Accordingly, the mark-to-market adjustment of the effective portion of the hedge will be recognized under shareholders equity in OCI and will be recognized in the financial result only upon the maturity of each installment.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
(a.iii) Hedge operations by the subsidiary Braskem Idesa related to the Project Finance
Interest rate swap linked to Libor
Identification | Nominal value | Hedge | Maturity |
|
| Fair value | ||||
US$ | (interest rate per year) | 2018 |
| 2017 | ||||||
Swap Libor I to VI | 1,312,892 | 1.9825% | May-2025 | (34,330) | (67,664) | |||||
Total | 1,312,892 | (34,330) | (67,664) | |||||||
Derivatives | ||||||||||
Current assets | (16,112) | (21,000) | ||||||||
Non-Current assets | (18,218) | (46,664) | ||||||||
Total | (34,330) | (67,664) |
Braskem Idesa contracted swap operations to offset part of the variation in Libor arising from the borrowings mentioned in Note 15. The hedge operation shares the same guarantees as the Project Finance.
18.3 Non-derivative liabilities designated for export hedge accounting
(a.i) Future exports in U.S. dollars
On March 31, 2019, exports that were designated, not yet realized and not discontinued are shown below:
| Total nominal value | |
| US$ | |
| ||
2019 |
| 583,980 |
2020 |
| 724,000 |
2021 |
| 716,000 |
2022 |
| 719,000 |
2023 |
| 718,371 |
2024 |
| 688,854 |
2025 |
| 200,000 |
2028 |
| 1,250,000 |
| 5,600,205 |
The following table shows the changes in financial instruments designated for these hedge operations in the period:
|
|
|
|
|
| US$ | ||
Hedge | ||||||||
Dec/2018 | discontinued | Designations | Mar/2019 | |||||
Designated balance | 5,550,205 | 150.000 | 200.000 | 5,600,205 |
On March 31, 2019, the maturities of financial liabilities designated, within the scope of the consolidated balance sheet, were as follows:
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
| Total nominal value | |
| US$ | |
| ||
2019 |
| 583,980 |
2020 |
| 724,000 |
2021 |
| 716,000 |
2022 |
| 719,000 |
2023 |
| 718,371 |
2024 |
| 688,854 |
2025 |
| 200,000 |
2028 |
| 1,250,000 |
| 5,600,205 |
The realizations expected for the subsequent quarters of fiscal year 2019 will occur through payments of financial instruments in conformity with the exports made, with the exchange variation recorded in “Other comprehensive income” written off to the financial result. For all quarters of the year, realizations will be made at the discounted cash flow rate. The quarterly schedule of the exports that are the object of hedge occurring in the subsequent quarters of 2019 is as follows:
| Total nominal | |
| value US$ | |
| ||
Second quarter |
| 183,495 |
Third quarter |
| 183,495 |
Fourth quarter |
| 216,990 |
| 583,980 |
The changes in foreign exchange variation and Income Tax and Social Contribution under item “Other comprehensive income (expenses)” of this hedge are as follows:
Exchange | Net | ||||
variation | IR and CSL | effect | |||
At December 31, 2018 | (8,937,217) | 3,038,653 | (5,898,564) | ||
Exchange variation recorded in the period on OCI / IR and CSL | (144,225) | 49,037 | (95,188) | ||
Exchange variation transferred to profit or loss / IR and CSL | 261,465 | (88,898) | 172,567 | ||
At March 31, 2018 | (8,819,977) | 2,998,792 | (5,821,185) |
(a.ii) Liabilities related to the Project Finance of future sales in U.S. dollar
On March 31, 2019, sales designated and not yet realized are as follows:
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
| Nominal value | |
| US$ | |
| ||
2019 |
| 172,887 |
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 |
| 2,663,889 |
The following table shows the changes in financial instruments designated for these hedge operations in the period:
|
|
|
|
|
| US$ | ||
Sales in | Hedge | |||||||
Dec/2018 | the year | discontinued | Mar/2019 | |||||
Designated balance | 2,708,856 | (56,383) | 103 | 2,652,576 |
On March 31, 2019, the maturities of financial liabilities designated were distributed as follows:
| Nominal value | |
| US$ | |
| ||
2019 |
| 172,570 |
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 |
| 2,652,576 |
The following table provides the balance of discontinued hedge accounting amount, in the three-month period ended March 31, 2019 (US$11,313), which is recorded in Braskem Idesa’s shareholders’ equity under item “Other comprehensive income (expenses)” and will be transferred to financial income (expenses) according to the schedule of future hedged sales:
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
Conversion rate | ||||||||||
Total nominal | at Inception | Closing rate | Total nominal | Gross nominal | ||||||
value US$ | MXN/US$ | MXN/US$ | value MXN | value | ||||||
Hedge discontinued | 11,313 | 13.4541 | 17.9915 | 51,331 | 10,312 | |||||
51,331 | 10,312 |
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, 2019:
Conversion rate | ||||||||||
Total nominal | at Inception | Closing rate | Total nominal | Gross nominal | ||||||
value US$ | MXN/US$ | MXN/US$ | value MXN | value | ||||||
First quarter | 56,383 | 13.6649 | 19.2175 | 313,072 | 60,811 | |||||
56,383 | 313,072 | 60,811 |
The changes in foreign exchange variation and Income Tax and Social Contribution under item “Other comprehensive income (expenses)” are as follows:
Exchange | Net | ||||
variation | IR | effect | |||
At December 31, 2018 | (3,292,388) | 988,451 | (2,303,937) | ||
Exchange variation recorded in the period on OCI / IR | 159,945 | (47,984) | 111,961 | ||
Exchange variation transferred to profit or loss / IR | 60,811 | (18,243) | 42,568 | ||
At March 31, 2018 | (3,071,632) | 922,224 | (2,149,408) |
18.4 Credit quality of financial assets
(a) Trade accounts receivable
OnMarch 31, 2019 and December 31, 2018, the Company’s trade accounts receivable has the following credit ratings:
|
|
|
|
| (%) |
|
|
| Mar/2019 |
| Dec/2018 |
1 | Minimum risk |
| 76.94 |
| 67.50 |
2 | Low risk |
| 15.10 |
| 18.60 |
3 | Moderate risk |
| 5.67 |
| 7.61 |
4 | High risk |
| 1.14 |
| 5.02 |
5 | Very high risk | (i) | 1.15 |
| 1.27 |
(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.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
Default indicators:
| Last 12 months | ||
| Domestic |
| Foreign |
| Market |
| Market |
March 31, 2019 | 0.08% |
| 0.19% |
December 31, 2018 | 0.08% |
| 0.45% |
March 31, 2018 | 0.13% |
| 0.06% |
This calculation considers the amount of trade payables overdue more than 5 days for the domestic market and 30 days for the international market, divided by consolidated gross revenue in the last 12 months.
(b) Other financial assets
In order to determine the credit ratings of counterparties in financial assets classified as cash and cash equivalents and financial investments, 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.
Mar/2019 | Dec/2018 | |||
Financial assets with risk assessment |
| |||
AAA | 4,442,368 | 4,294,100 | ||
AA+ | 373,064 | 1,175,098 | ||
AA | 163,808 | 79,136 | ||
AA- | 9,976 | 1,076 | ||
A+ | 1,197,913 | 1,103,647 | ||
A | 354,997 | 165,899 | ||
A- | 168,689 | 169,580 | ||
BBB+ | 1,061,338 | 917,541 | ||
BBB | 113 |
| ||
BB+ |
| 252 | ||
BB- | 1,521 | 29 | ||
7,773,788 | 7,906,358 | |||
Financial assets without risk assessment | ||||
Other financial assets with no risk assessment | (i) | 59,776 | 8,890 | |
59,776 | 8,890 | |||
Total | 7,833,564 | 7,915,248 |
18.5 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, 2019, the main risks that can affect the value of Braskem’s financial instruments are:
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
· Brazilian real/U.S. dollar exchange rate;
· Brazilian real/Mexican peso exchange rate;
· Brazilian real/Euro exchange rate;
· Libor floating interest rate;
· Selic interest rate;
· CDI interest rate;
· TLP interest rate; and
· 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, 2019, with a probability of 5%, and under normal market conditions, was estimated by the Company at US$37,905 for put and call options (Note 18.2.1(a.i)), US$26,086 for the swap of Libor related to Braskem Idesa’s project, US$26,086 for Dollar Swap (Note 18.2.1(a.ii)) and US$9,310 for NCE Swap.
(c) Selection of scenarios
(c.1) Probable scenario
TheMarket 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, 2019. According to the Market Readout, at the end of 2019, the U.S. dollar will depreciate by approximately 5.05% against the Brazilian real, compared to the closing PTAX rate at March 29, 2019, while the Selic rate will be 6.50% p.a. The Selic rate is used as a reference for analyses of sensitivity to the CDI.
The probable scenario for the TLP is for maintenance of the current rate of 6.26%, that is, similar to the level projected for the Selic rate. The Market Readout does not publish forecasts for the Libor interest rate. Therefore, to determine the probable scenario, Braskem considered an increase by 5%. For adverse scenarios, it considered 25% and 50% increases on current market levels.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
(c.2) Possible and extreme adverse scenarios
The sensitivity values in the table below are the changes in the value of the financial instruments in each scenario:
|
| Gain (losses) |
|
|
|
|
|
|
|
| Possible adverse |
| Extreme adverse |
Instrument / Sensitivity |
| Probable |
| (25%) |
| (50%) |
|
|
|
|
|
|
|
Brazilian real/U.S. dollar exchange rate |
|
|
|
|
|
|
Bonds |
| 1,109,883 |
| (5,496,799) |
| (10,993,599) |
Braskem Idesa borrowings |
| 525,211 |
| (2,601,156) |
| (5,202,312) |
Export prepayments |
| 39,558 |
| (195,915) |
| (391,831) |
Investments |
| 33,275 |
| (164,799) |
| (329,599) |
Sace |
| 58,796 |
| (291,191) |
| (582,381) |
Dollar put option |
| 80,567 |
| (765,719) |
| (2,248,668) |
Dollar swap |
| 58,672 |
| (290,579) |
| (581,159) |
Swap NCE |
| 20,940 |
| (103,706) |
| (207,418) |
Financial investments abroad |
| 187,120 |
| (926,728) |
| (1,853,456) |
|
|
|
|
|
|
|
Libor floating interest rate |
|
|
|
|
|
|
Export prepayments |
| (4,291) |
| (21,454) |
| (42,907) |
Swaps |
| 11,727 |
| 57,925 |
| 114,113 |
Braskem Idesa borrowings |
| (71,905) |
| (359,526) |
| (719,053) |
|
|
|
|
|
|
|
CDI interest rate |
|
|
|
|
|
|
Export credit notes |
| 16,631 |
| (21,242) |
| (56,661) |
Debentures |
| 13,005 |
| (162) |
| (9,635) |
Financial investments in local currency |
| - |
| 66,138 |
| 132,320 |
|
|
|
|
|
|
|
IPCA interest rate |
|
|
|
|
|
|
Debentures |
| 14,802 |
| (25,641) |
| (52,677) |
|
|
|
|
|
|
|
TLP interest rate |
|
|
|
|
|
|
FINAME |
| - |
| (11) |
| (22) |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
19 Taxes payable
The information related to taxes payable was presented in the Company’s 2018 annual financial statements, in Note 20.
|
| Consolidated |
|
| Parent company | ||||
Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | ||||||
Brazil | |||||||||
IPI | 70,610 | 64,672 | 70,610 | 64,672 | |||||
ICMS | 286,059 | 239,126 | 281,640 | 234,313 | |||||
PIS and COFINS | 164,474 | 145,090 | 161,942 | 143,750 | |||||
Other | 30,058 | 36,454 | 28,848 | 34,974 | |||||
Other countries | |||||||||
Value-added tax | 12,817 | 7,482 |
|
| |||||
Other | 10,919 | 25,085 |
|
| |||||
Total | 574,937 | 517,909 | 543,040 | 477,709 | |||||
Current liabilities | 480,553 | 432,005 | 449,100 | 392,573 | |||||
Non-current liabilities | 94,384 | 85,904 | 93,940 | 85,136 | |||||
Total | 574,937 | 517,909 | 543,040 | 477,709 |
20 Income tax (“IR”) and social contribution (“CSL”)
The information related to income tax and social contribution was presented in the Company’s 2018 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/2019 |
| Mar/2018 |
| Mar/2019 |
| Mar/2018 |
|
|
|
|
|
|
|
|
|
Income before IR and CSL and after discontinued operations |
| 1,177,383 |
| 1,427,042 |
| 1,166,788 |
| 1,078,788 |
|
|
|
|
|
|
|
|
|
IR and CSL at the rate of 34% |
| (400,310) |
| (485,194) |
| (396,708) |
| (366,788) |
|
| - |
| - |
| - |
| - |
Permanent adjustments to the IR and CSL calculation basis |
| - |
| - |
| - |
| - |
IR and CSL on equity in results of investees |
| (1,149) |
| 14 |
| 182,980 |
| 284,199 |
Tax benefits (Sudene and PAT) |
| 41,047 |
| 46,245 |
| 41,047 |
| 46,245 |
Difference of rate applicable to each country |
| 157,914 |
| 147,596 |
| - |
| - |
Other permanent adjustments |
| 41,607 |
| 15,319 |
| 33,465 |
| 11,147 |
|
|
|
|
|
|
|
|
|
Effect of IR and CSL on results of operations |
| (160,891) |
| (276,020) |
| (139,216) |
| (25,197) |
|
|
|
|
|
|
|
|
|
Breakdown of IR and CSL: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current IR and CSL |
| (57,628) |
| (315,379) |
| 405 |
| (202,510) |
Deferred IR and CSL |
| (103,263) |
| 39,359 |
| (139,621) |
| 177,313 |
Total |
| (160,891) |
| (276,020) |
| (139,216) |
| (25,197) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 13.7% |
| 19.3% |
| 11.9% |
| 2.3% |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
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 | |||||||
Asset | Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | ||||
Tax losses (IR) and negative base (CSL) | 1,155,122 | 2,021,578 | 58,421 | 58,421 | ||||
Goodwill amortized | 34,269 | 39,282 | 3,461 | 3,552 | ||||
Exchange variations | 880,698 | 39,959 | 880,698 | 924,344 | ||||
Temporary adjustments | 739,957 | 858,844 | 771,677 | 872,736 | ||||
Business combination | 151,044 | 159,572 | 139,040 | 147,989 | ||||
Tax credits | 99,201 | 176,290 | 99,201 | 176,290 | ||||
3,060,291 | 3,295,525 | 1,952,498 | 2,183,332 | |||||
Liability | ||||||||
Amortization of goodwill based on future profitability | 723,167 | 723,336 | 715,568 | 715,568 | ||||
Tax depreciation | 1,001,902 | 1,009,912 | 1,001,902 | 1,009,912 | ||||
Temporary adjustments | 280,516 | 276,700 | 8,187 | 8,187 | ||||
Business combination | 1,302 | 1,302 | 1,302 | 1,302 | ||||
Additional indexation PP&E | 50,894 | 57,167 | 50,894 | 57,167 | ||||
Amortization of fair value adjustments on | 429,656 | 444,075 | 429,656 | 444,075 | ||||
Other | 2,882 | 3,783 | 2,130 | 3,516 | ||||
2,490,319 | 2,516,275 | 2,209,639 | 2,239,727 |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
(b.ii) Offset for the purpose of presentation in the balance sheet (consolidated)
|
| Mar/2019 | |||||||
Headquarters |
|
|
| IR and CSL |
|
| |||
(Country) | Tax calculation | Compesation | Balance | ||||||
Assets | |||||||||
Braskem S.A. | Brazil | 1,952,498 | (1,952,498) |
| |||||
Braskem Argentina | Argentina | 10,699 |
| 10,699 | |||||
Braskem Alemanha | Germany | 14,395 |
| 14,395 | |||||
Braskem Chile | Chile | 270 | (270) |
| |||||
Braskem Idesa | Mexico | 979,912 |
| 979,912 | |||||
Braskem México Serviços | Mexico | 5,342 |
| 5,342 | |||||
Cetrel | Brazil | 27,754 | (6,444) | 21,310 | |||||
DAC | Brazil | 69,421 | (1,155) | 68,266 | |||||
3,060,291 | (1,960,367) | 1,099,924 | |||||||
Liabilities | |||||||||
Braskem S.A | Brazil | 2,209,639 | (1,952,498) | 257,141 | |||||
Braskem America | USA | 272,329 |
| 272,329 | |||||
Braskem Petroquímica Chile | Chile | 752 | (270) | 482 | |||||
Cetrel | Brazil | 6,444 | (6,444) |
| |||||
DAC | Brazil | 1,155 | (1,155) |
| |||||
2,490,319 | (1,960,367) | 529,952 | |||||||
|
| Dec/2018 | |||||||
Headquarters |
|
| IR and CSL |
| |||||
(Country) | Tax calculation | Compesation | Balance | ||||||
Assets | |||||||||
Braskem S.A. | Brazil | 2,183,332 | (2,183,332) |
| |||||
Braskem Argentina | Argentina | 11,337 |
| 11,337 | |||||
Braskem Alemanha | Germany | 11,251 |
| 11,251 | |||||
Braskem Chile | Chile | 308 | (268) | 40 | |||||
Braskem Idesa | Mexico | 980,762 |
| 980,762 | |||||
Braskem México Serviços | Mexico | 9,409 |
| 9,409 | |||||
Cetrel | Brazil | 26,478 | (6,645) | 19,833 | |||||
DAC | Brazil | 72,648 | (1,122) | 71,526 | |||||
3,295,525 | (2,191,367) | 1,104,158 | |||||||
Liabilities | |||||||||
Braskem S.A | Brazil | 2,239,727 | (2,183,332) | 56,395 | |||||
Braskem America | USA | 268,513 |
| 268,513 | |||||
Braskem Chile | Chile | 268 | (268) |
| |||||
Cetrel | Brazil | 6,645 | (6,645) |
| |||||
DAC | Brazil | 1,122 | (1,122) |
| |||||
2,516,275 | (2,191,367) | 324,908 |
(c) Realization of deferred income tax and social contribution
In the period ended March 31, 2019, there were no material events or circumstances that indicate any compromise of the realization of these deferred taxes.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
21 Sundry provisions
The information on sundry provisions was presented in the 2018 annual financial statements of the Company, in Note 22.
Consolidated | Parent company | |||||||
Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | |||||
Provision for customers rebates | 47,683 | 88,026 | 27,813 | 33,914 | ||||
Provision for recovery of environmental damages | 288,134 | 307,546 | 288,134 | 307,546 | ||||
Other | 33,097 | 28,970 | 3,852 | 3,871 | ||||
Total | 368,914 | 424,542 | 319,799 | 345,331 | ||||
Current liabilities | 135,337 | 191,536 | 111,462 | 137,424 | ||||
Non-current liabilities | 233,577 | 233,006 | 208,337 | 207,907 | ||||
Total | 368,914 | 424,542 | 319,799 | 345,331 |
22 Contingencies
22.1 Claims with probable loss and claims arising from business combinations with possible loss
The description of the main contingent liabilities of the Company was presented in the 2018 annual financial statements, in Note 23.1.
Consolidated | Parent company | |||||||
Mar/2019 | Dec/2018 | Mar/2019 | Dec/2018 | |||||
Labor claims | 190,058 | 177,751 | 185,938 | 173,249 | ||||
Tax claims | ||||||||
Normal operations | ||||||||
IR and CSL | 20,920 | 20,717 | 20,920 | 20,717 | ||||
PIS and COFINS | 157,863 | 156,796 | 157,863 | 156,796 | ||||
ICMS | 65,598 | 64,468 | 65,598 | 64,468 | ||||
Other tax claims | 23,479 | 23,237 | 19,872 | 18,991 | ||||
267,860 | 265,218 | 264,253 | 260,972 | |||||
Business Combination | ||||||||
IR and CSL | 1,500 | 1,500 | 1,500 | 1,500 | ||||
PIS and COFINS | 60,640 | 59,739 | 60,640 | 59,739 | ||||
ICMS - interstate purchases | 284,890 | 280,622 | 284,890 | 280,622 | ||||
347,030 | 341,861 | 347,030 | 341,861 | |||||
Corporate claims | 112,911 | 111,049 | 112,911 | 111,049 | ||||
Civil claims and other | 67,345 | 69,438 | 64,081 | 67,407 | ||||
985,204 | 965,317 | 974,213 | 954,538 |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
22.2 Claims with possible losses
The description of the main claims with possible losses are presented in the financial statements for fiscal year 2018, in Note 23.2.
|
| Consolidated | ||
Mar/2019 | Dec/2018 | |||
Tax claims | 6,732,455 | 7,125,071 | ||
Labor claims | 1,021,974 | 860,061 | ||
Civil claims | 685,974 | 691,636 | ||
Other lawsuits | 692,652 | 643,982 | ||
Total | 9,133,055 | 9,320,750 |
22.3 Leniency Agreement
(a) Global Settlement with authorities
In December 2016, the Company entered into a Leniency Agreement (“Agreement”) 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 at the time), which 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$1.9 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;
5. R$267,985 to the MPF, corresponding to the first of the six annual installments owed up to 2023, paid on January 30, 2018;
6. CHF16,065 (R$62,021) to the Swiss Office of the Attorney General, corresponding to the first of four annual installments owed up to 2021, paid on June 28, 2018; and
7. R$278,034 to the MPF, related to the second of six annual installments due by 2023, paid on January 30, 2019.
The outstanding amount, of approximately R$1.2 billion, will be paid as follows:
1. CHF48,195 to the Swiss Office of the Attorney General, corresponding to three outstanding annual installments of CHF16.065 due on September 30 of each year as from 2019;
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
2. Approximately R$1 billion to the MPF, in four identical and successive annual installments adjusted for inflation by the variation in the IPCA inflation index due on January 30 of each year as from 2020. To guarantee payment of the installments coming due, Braskem gave as collateral assets from its property, plant and equipment corresponding to one annual installment.
Braskem has been complying with its obligations provided for in the Global Settlement and collaborating with authorities.
23 Shareholders’ Equity
The information related to the Company’s shareholders’ equity was presented in its 2018 annual financial statements, in Note 25.
(a) Capital
At March 31, 2019, the subscribed and paid-in capital of the Company was R$8,043,222, represented by 797,218,554 shares without par value, distributed as follows:
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) |
|
| 47,164,130 | 13.67 |
|
| 47,164,130 | 5.92 | ||||||||
Other | 12,907,077 | 2.86 | 141,706,547 | 41.06 | 500,230 | 100.00 | 155,113,854 | 19.46 | |||||||||
Total | 451,668,652 | 100.00 | 343,814,914 | 99.64 | 500,230 | 100.00 | 795,983,796 | 99.85 | |||||||||
Treasury shares |
|
| 1,234,758 | 0.36 |
|
| 1,234,758 | 0.15 | |||||||||
Total | 451,668,652 | 100.00 | 345,049,672 | 100.00 | 500,230 | 100.00 | 797,218,554 | 100.00 |
(i) American Depositary Receipts traded on the New York Stock Exchange (USA).
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
(b) Equity valuation adjustments – shareholders’ equity
Consolidated | ||||||||||||||||||||||
Attributed to shareholders' interest | ||||||||||||||||||||||
Equity valuation adjustments |
| 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) | (iv) | (iv) | (v) | (vi) | interest | Braskem Idesa | Total | ||||||||||||
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 by depreciation or write-off assets | (10,120) | (10,120) |
| (10,120) | ||||||||||||||||||
Income tax and social contribution | 3,441 | 3,441 |
| 3,441 | ||||||||||||||||||
Deemed cost of jointly-controlled investment | ||||||||||||||||||||||
Realization by depreciation or write-off assets | (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 (RPR) | - |
|
|
| 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) | |||||||||||
On December 31, 2018 | (488,388) | 151,214 | 5,957 | (9,469) | (7,626,515) | (257,508) | (53,574) | 2,166,875 | (6,111,408) | (565,902) | (6,677,310) | |||||||||||
Additional indexation | ||||||||||||||||||||||
Realization by depreciation or write-off assets | (10,120) |
|
| (10,120) |
| (10,120) | ||||||||||||||||
Income tax and social contribution | 3,441 |
|
| 3,441 |
| 3,441 | ||||||||||||||||
Deemed cost of jointly-controlled investment | ||||||||||||||||||||||
Realization by depreciation or write-off assets | (365) |
|
| (365) |
| (365) | ||||||||||||||||
Income tax and social contribution | 124 |
|
| 124 |
| 124 | ||||||||||||||||
Fair value adjustments | ||||||||||||||||||||||
Accounts receivable |
| 18 |
|
| - |
|
| 18 |
| 18 | ||||||||||||
Foreign sales hedge | ||||||||||||||||||||||
Exchange rate |
|
| (24,266) |
|
| (24,266) | 39,986 | 15,720 | ||||||||||||||
Transfer to result |
|
| 307,073 |
|
| 307,073 | 15,203 | 322,276 | ||||||||||||||
Income tax and social contribution |
|
| (89,531) |
|
| (89,531) | (16,557) | (106,088) | ||||||||||||||
Fair value of Cash flow hedge | ||||||||||||||||||||||
Change in fair value |
|
|
| 32,608 |
|
| 32,608 | (8,569) | 24,039 | |||||||||||||
Transfer to result |
|
|
| 14,400 |
|
| 14,400 | 4,074 | 18,474 | |||||||||||||
Income tax and social contribution |
|
|
| (16,522) |
|
| (16,522) | 1,348 | (15,174) | |||||||||||||
Fair value of cash flow hedge from jointly-controlled (RPR) | - |
|
|
| 277 |
|
| 277 |
| 277 | ||||||||||||
ILP PLan fair value | ||||||||||||||||||||||
Change in fair value |
| 2,815 |
|
|
|
| 2,815 | 41 | 2,856 | |||||||||||||
Income tax and social contribution |
| (695) |
|
|
|
| (695) |
| (695) | |||||||||||||
Foreign currency translation adjustment |
|
|
|
|
| 25,926 | 25,926 | (18,502) | 7,424 | |||||||||||||
On March 31, 2019 | (488,388) | 144,294 | 8,095 | (9,469) | (7,433,239) | (226,745) | (53,574) | 2,192,801 | (5,866,225) | (548,878) | (6,415,103) |
(i) | Transfer to the income statement when divestment or transfer of control of subsidiary. |
(ii) | Transfer to retained earnings as the asset is depreciated or written-off/sold. |
(iii) | For receivables classified as fair value through other comprehensive income, transfer to the income statement when attainment of jurisdiction or early liquidation. For the ILP Plan, Transfer to retained earnings according to the grace period of the plan. |
(iv) | Transfer to the income statement when maturity, prepayment or loss of efficacy for hedge accounting. |
(v) | Transfer to retained earnings when the extinction of the plan. |
(vi) | Transfer to the income statement when write-off of subsidiary abroad. |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
24 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/2019 |
| Mar/2018 |
|
|
|
|
|
Profit for the year attributed to Company's shareholders |
|
|
|
|
|
| 1,027,572 |
| 1,053,591 |
|
|
|
|
|
Distribution of priority dividends attributable to: |
|
|
|
|
Preferred shares class "A" |
| 208,450 |
| 208,450 |
Preferred shares class "B" |
| 303 |
| 303 |
|
| 208,753 |
| 208,753 |
|
|
|
|
|
Distribution of 6% of unit price of common shares |
| 273,840 |
| 273,840 |
|
|
|
|
|
Distribution of excess profits, by class: |
|
|
|
|
Common shares |
| 309,434 |
| 324,218 |
Preferred shares class "A" |
| 235,545 |
| 246,780 |
|
| 544,979 |
| 570,998 |
|
|
|
|
|
Reconciliation of income available for distribution, by class (numerator): |
|
|
| |
Common shares |
| 583,274 |
| 598,058 |
Preferred shares class "A" |
| 443,995 |
| 455,230 |
Preferred shares class "B" |
| 303 |
| 303 |
|
| 1,027,572 |
| 1,053,591 |
|
|
|
|
|
Weighted average number of shares, by class (denominator): |
|
|
|
|
Common shares |
| 451,668,652 |
| 451,668,652 |
Preferred shares class "A" |
| 343,814,914 |
| 343,789,731 |
Preferred shares class "B" |
| 500,230 |
| 550,597 |
|
| 795,983,796 |
| 796,008,980 |
|
|
|
|
|
Profit per share (in R$) |
|
|
|
|
Common shares |
| 1.2914 |
| 1.3241 |
Preferred shares class "A" |
| 1.2914 |
| 1.3242 |
Preferred shares class "B" |
| 0.6057 |
| 0.5503 |
Share weighting - 2018
|
|
|
|
|
|
|
| Mar/2018 |
|
|
|
|
|
| Preferred shares |
| |
|
|
|
| Class "A" |
|
|
| Class "B" |
|
| Outstanding |
| Weighted |
| Outstanding |
| Weighted |
|
| shares |
| average |
| shares |
| average |
|
|
|
|
|
|
|
|
|
Amount at beginning of 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 |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
25 Net revenues
|
| Consolidated |
|
|
| Parent company |
|
|
|
| Mar/2019 |
| Mar/2018 |
| Mar/2019 |
| Mar/2018 |
Sales revenue |
|
|
|
|
|
|
| |
| Domestic market |
|
|
|
|
|
|
|
| Revenue | 9,499,160 |
| 9,603,743 |
| 9,461,670 |
| 9,571,307 |
| Rebates | (12,518) |
| (4,103) |
| (12,518) |
| (4,103) |
|
| 9,486,642 |
| 9,599,640 |
| 9,449,152 |
| 9,567,204 |
| Foreign market |
|
|
|
|
|
|
|
| Revenue | 5,977,094 |
| 5,973,466 |
| 2,433,695 |
| 2,175,127 |
| Rebates | (1,036) |
| (11,803) |
| - |
| (1,654) |
|
| 5,976,058 |
| 5,961,663 |
| 2,433,695 |
| 2,173,473 |
|
| 15,462,700 |
| 15,561,303 |
| 11,882,847 |
| 11,740,677 |
|
|
|
|
|
|
|
|
|
Sales and services deductions |
|
|
|
|
|
|
| |
Taxes |
|
|
|
|
|
|
| |
| Domestic market | (2,424,667) |
| (2,446,918) |
| (2,420,130) |
| (2,440,888) |
| Foreign market | (7,019) |
| (9,864) |
| - |
| - |
Sales returns |
|
|
|
|
|
|
| |
| Domestic market | (27,840) |
| (46,289) |
| (27,840) |
| (46,289) |
| Foreign market | (25,221) |
| (29,432) |
| (1,237) |
| (2,227) |
|
|
|
|
|
|
|
|
|
|
| (2,484,747) |
| (2,532,503) |
| (2,449,207) |
| (2,489,404) |
Net sales and services revenue | 12,977,953 |
| 13,028,800 |
| 9,433,640 |
| 9,251,273 | |
26 Other net income (expenses)
Note |
|
| Consolidated | |||
Mar/2019 | Mar/2018 | |||||
Bonus to employees | (121,892) | (87,259) | ||||
Allowance for judicial claims | (40,436) | (17,684) | ||||
Fine on supply contract of raw material, net | (i) | 124,237 | 45,389 | |||
PIS and COFINS credits - exclusion of ICMS from the calculation basis | 8(a) | 1,191,140 |
| |||
Other | (27,700) | (12,845) | ||||
1,125,349 | (72,399) |
(i) The contractual penalty for failing to supply feedstock to the subsidiary Braskem Idesa is R$120,818.
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
27 Financial results
Consolidated | Parent company | ||||||||
Mar/2019 | Mar/2018 | Mar/2019 | Mar/2018 | ||||||
Financial income | |||||||||
Interest income | 185,071 | 90,337 | 143,493 | 77,665 | |||||
Other | 13,508 | 13,628 | 4,676 | 10,065 | |||||
198,579 | 103,965 | 148,169 | 87,730 | ||||||
Financial expenses | |||||||||
Interest expenses | (518,911) | (472,387) | (462,681) | (219,345) | |||||
Monetary variations on fiscal debts | (22,635) | (17,667) | (22,627) | (17,659) | |||||
Discounts granted | (25,621) | (34,846) | (24,926) | (34,786) | |||||
Loans transaction costs - amortization | (36,654) | (7,391) | (11,370) | (625) | |||||
Adjustment to present value - appropriation | (65,190) | (49,590) | (64,181) | (50,225) | |||||
Interest expense on leases | (26,817) |
| (17,801) |
| |||||
Other | (84,378) | (89,064) | (35,977) | (25,112) | |||||
(780,206) | (670,945) | (639,563) | (347,752) | ||||||
Exchange rate variations, net | |||||||||
On financial assets | (38,986) | 37,048 | 17,196 | 59,682 | |||||
On financial liabilities | (210,228) | 42,937 | (271,675) | (324,874) | |||||
(249,214) | 79,985 | (254,479) | (265,192) | ||||||
Total | (830,841) | (486,995) | (745,873) | (525,214) |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
28 Expenses by nature and function
Consolidated | Parent company | ||||||||
Mar/2019 | Mar/2018 | Mar/2019 | Mar/2018 | ||||||
Classification by nature: | |||||||||
Raw materials other inputs | (9,179,482) | (8,499,210) | (7,175,059) | (6,621,082) | |||||
Personnel expenses | (637,105) | (566,895) | (457,875) | (427,681) | |||||
Outsourced services | (618,922) | (501,136) | (400,885) | (350,094) | |||||
Depreciation, amortization and depletion | (861,707) | (739,952) | (563,685) | (505,625) | |||||
Freights | (634,934) | (517,468) | (427,338) | (347,300) | |||||
Costs of idle industrial plants | (27,235) | (53,543) | (21,550) | (50,979) | |||||
Other income (expenses), net | 993,034 | (236,601) | 987,238 | (180,388) | |||||
Total | (10,966,351) | (11,114,805) | (8,059,154) | (8,483,149) | |||||
Classification by function: | |||||||||
Cost of products sold | (11,216,343) | (10,327,132) | (8,577,037) | (7,925,740) | |||||
Selling and distribution | (431,078) | (373,997) | (244,139) | (230,075) | |||||
(Loss) reversals for impairment of trade accounts receivable | (16,511) | 6,479 | (12,745) | 6,564 | |||||
General and administrative | (378,792) | (308,830) | (260,716) | (225,237) | |||||
Research and development | (48,976) | (38,926) | (27,573) | (25,679) | |||||
Other income (expenses), net | 1,125,349 | (72,399) | 1,063,056 | (82,982) | |||||
Total | (10,966,351) | (11,114,805) | (8,059,154) | (8,483,149) |
Braskem S.A.
Notes to the consolidated and parent company
quarterly information at March 31, 2019
All amounts in thousands of reais, unless otherwise stated
29 Segment information
The information by segment was presented in the 2018 annual financial statements, in Note 32.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mar/2019 |
|
|
|
|
|
|
|
|
| Operating expenses |
|
|
|
| ||
|
|
| Net |
| Cost of |
|
|
| Selling, general |
| Results from |
| Other operating |
|
|
|
|
| sales |
| products |
| Gross |
| and distribuition | equity |
| income |
| Consolidated | |
|
|
| revenue |
| sold |
| profit |
| expenses |
| investments |
| (expenses), net |
|
|
Reporting segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| Chemicals |
| 6,769,716 |
| (6,302,691) |
| 467,025 |
| (249,252) |
| - |
| (10,947) |
| 206,826 |
| Vinyls |
| 749,012 |
| (717,429) |
| 31,583 |
| (44,203) |
| - |
| (7,574) |
| (20,194) |
| Polyolefins |
| 5,377,395 |
| (4,724,855) |
| 652,540 |
| (356,091) |
| - |
| (24,522) |
| 271,927 |
| USA and Europe |
| 2,538,386 |
| (2,120,173) |
| 418,213 |
| (170,145) |
| - |
| (21,680) |
| 226,388 |
| Mexico |
| 806,349 |
| �� (679,357) |
| 126,992 |
| (79,897) |
| - |
| 111,802 |
| 158,897 |
Total |
| 16,240,858 |
| (14,544,505) |
| 1,696,353 |
| (899,588) |
| - |
| 47,079 |
| 843,844 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other segments |
| 72,404 |
| (45,035) |
| 27,369 |
| (9,206) |
| - |
| (9,733) |
| 8,430 | |
Corporate unit |
| - |
| - |
| - |
| (17,740) |
| - |
| 1,143,065 | (i) | 1,125,325 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Braskem consolidated before eliminations and reclassifications | 16,313,262 |
| (14,589,540) |
| 1,723,722 |
| (926,534) |
| - |
| 1,180,411 |
| 1,977,599 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eliminations and reclassifications |
| (3,335,309) |
| 3,373,197 |
| 37,888 |
| 51,177 |
| (3,378) |
| (55,062) |
| 30,625 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
| 12,977,953 |
| (11,216,343) |
| 1,761,610 |
| (875,357) |
| (3,378) |
| 1,125,349 |
| 2,008,224 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mar/2018 |
|
|
|
|
|
|
|
|
| Operating expenses |
|
|
|
| ||
|
|
| Net |
| Cost of |
|
|
| Selling, general |
| Results from |
| Other operating |
|
|
|
|
| sales |
| products |
| Gross |
| and distribuition | equity |
| income |
| Consolidated | |
|
|
| revenue |
| sold |
| profit |
| expenses |
| investments |
| (expenses), net |
|
|
Reporting segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| Chemicals |
| 6,720,540 |
| (5,815,940) |
| 904,600 |
| (175,610) |
| - |
| (29,330) |
| 699,660 |
| Vinyls |
| 657,290 |
| (694,260) |
| (36,970) |
| (42,900) |
| - |
| (11,500) |
| (91,370) |
| Polyolefins |
| 5,271,190 |
| (4,446,950) |
| 824,240 |
| (307,340) |
| - |
| (25,160) |
| 491,740 |
| 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 | |
(i) Includes the amount of R$1,191,140 related to PIS and COFINS credits - exclusion of ICMS from the calculation basis (Note 8 (a)).
30 Subsequent events
(a) In April 2019, the Alagoas State Prosecution Office and the Alagoas State Public Defender’s Office filed an action for provisional remedy on public-interest civil action seeking the freezing of Braskem's assets to ensure the payment of any environmental and collective damages the Company may be ordered to pay due to its mining activities carried out in the city of Maceió. The court’s preliminary decision determined the freezing of R$100 million in Braskem’s bank accounts, which already has been carried out.
Upon the presentation of appeals by both parties, the Court of the State of Alagoas, has accepted only the one presented by de State of Alagoas Public Prosecutors Office, determining the suspension of the deliberation regarding the distribution of dividends to the shareholders and the freeze of R$2.7 billion in case of disobedience.
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: May9, 2019BRASKEM S.A. | |||
By: | /s/ Pedro van Langendonck Teixeira de Freitas | ||
Name: | Pedro van Langendonck Teixeira de Freitas | ||
Title: | Chief Financial Officer |
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.