Investments | 11 Investments See accounting policies in Notes 2.3. (a) Information on equity method investee Interest in total and Net profit (loss) voting capital (%) for the year Equity Direct and indirect 2020 2019 2018 2020 2019 Jointly-controlled investment RPR (i) 33.20 (63,525) 29,687 6,358 32,217 93,025 Odebrecht Comercializadora de Energia S.A. ("OCE") (ii) (48) Associate Borealis (iii) 20.00 6,019 17,622 (2,900) 161,363 164,086 (i) RPR – its main activities are the refine, processing and sale and import of oil, its byproducts and correlated products. (ii) Entity closed in June 2018. (iii) Borealis – its main activities are the production and commercialization of petrochemical byproducts and correlated products. (b) Changes in equity method investees Domestic associate Borealis RPR Other Total Balance at 2018 32,776 33,094 84 65,954 Dividends and interest on equity (3,002) (4,295) (7,297) Equity in results of investees 3,042 9,857 12,899 Other comprehensive income (7,769) (7,769) Other 56 56 Balance at 2019 32,816 30,887 140 63,843 Dividends and interest on equity (1,748) (164) (1,912) Equity in results of investees 1,204 (21,093) (19,889) Other comprehensive income 1,067 1,067 Other 44 44 Balance at 2020 32,272 10,697 184 43,153 (c) Impact on the consolidation of Braskem Idesa The Company is presenting the financial information of the subsidiary in which the non-controlling shareholder holds interest, and the material effects on the Company’s consolidated information. In light of the allegations of undue payments related to the Ethylene XXI project, which were originally published in the media in Mexico and were included in the testimony by the former CEO of PEMEX to the Office of the Attorney General of Mexico (“Allegations”), Braskem S.A., together with Braskem Idesa, in compliance with the standards established by Braskem's Global Compliance System Policy and Braskem Idesa's governance guidelines, approved the hiring of an U.S. law firm with proven experience in similar cases to conduct an independent internal investigation of the Allegations (“Investigation”). The investigation is ongoing. At the moment, the Company cannot estimate the conclusion date of the investigation, nor the outcome or impacts, if any, on the financial statements, including disclosures. If the investigation identifies evidence to support any of the allegations, such findings could affect the Company's business, financial condition, internal controls over financial reporting, and operating results, as well as the liquidity. Balance sheet Consolidated Braskem without the effect of Braskem Idesa consolidated(i) Eliminations Consolidated 2020 2019 2020 2019 2020 2019 2020 2019 Assets Curent Cash and cash equivalents 12,958,419 5,786,645 904,433 1,017,235 13,862,852 6,803,880 Financial investments 3,627,227 1,687,504 3,627,227 1,687,504 Trade accounts receivable 4,386,825 1,973,414 577,530 331,838 (232,376) (19,502) 4,731,979 2,285,750 Inventories 7,876,485 7,028,641 507,165 596,443 8,383,650 7,625,084 Taxes recoverable 1,144,355 1,084,055 48,310 153,956 1,192,665 1,238,011 Income tax and social contribution 1,547,916 439,933 1,547,916 439,933 Derivatives 33,769 4,712 33,769 4,712 Judicial deposits 2,571,683 2,571,683 Other receivables 688,944 393,593 121,242 339,404 810,186 732,997 32,263,940 20,970,180 2,158,680 2,438,876 (232,376) (19,502) 34,190,244 23,389,554 Non-current Financial investments 15,564 9,708 15,564 9,708 Taxes recoverable 847,399 2,257,652 225,338 66 1,072,737 2,257,718 Income tax and social contribution 72,267 239,847 72,267 239,847 Deferred tax 6,658,276 1,713,837 1,871,696 948,759 8,529,972 2,662,596 Related parties 9,122,666 6,729,486 (ii) (9,122,666) (6,729,486) Derivatives 34,091 17,877 34,091 17,877 Judicial deposits 196,911 1,508,880 196,911 1,508,880 Other receivables 251,398 295,586 17,347 505 268,745 296,091 Investments 43,153 63,843 43,153 63,843 Property, plant and equipment 22,295,803 20,488,870 14,436,012 12,537,615 (iii) (802,666) (711,304) 35,929,149 32,315,181 Intangible 2,568,869 2,568,347 259,822 193,741 2,828,691 2,762,088 Right of use of assets 2,509,484 2,309,506 392,911 296,148 2,902,395 2,605,654 44,615,881 38,203,439 17,203,126 13,976,834 (9,925,332) (7,440,790) 51,893,675 44,739,483 Total assets 76,879,821 59,173,619 19,361,806 16,415,710 (10,157,708) (7,460,292) 86,083,919 68,129,037 Liabilities and shareholders' equity Current Trade payables 9,753,762 8,903,168 424,929 233,323 (232,376) (19,502) 9,946,315 9,116,989 Borrowings 1,318,931 774,924 1,318,931 774,924 Debentures 54,436 46,666 54,436 46,666 Braskem Idesa Borrowings 7,660,128 744,408 7,660,128 744,408 Payroll and related charges 776,134 598,147 38,432 25,576 814,566 623,723 Taxes payable 927,039 306,453 25,650 16,433 952,689 322,886 Income tax and social contribution 284,129 34,856 284,129 34,856 Lease 821,695 619,217 73,414 57,074 895,109 676,291 Provision - geological event in Alagoas 4,349,931 1,450,476 4,349,931 1,450,476 Other financial liabilities 516,933 516,933 Other payables 1,947,569 1,798,865 163,371 109,143 2,110,940 1,908,008 20,233,626 15,049,705 8,385,924 1,185,957 (232,376) (19,502) 28,387,174 16,216,160 Non-current Loan agreements 40,413,192 28,242,052 40,413,192 28,242,052 Braskem Idesa Borrowings 4,399,110 9,237,318 4,399,110 9,237,318 Debentures 181,679 227,901 181,679 227,901 Accounts payable to related parties 9,140,064 6,714,236 (ii) (9,140,064) (6,714,236) Loan to non-controlling shareholders (v) 3,222,493 2,395,887 3,222,493 2,395,887 Income tax and social contribution 576,174 576,174 Deferred income tax and social contribution 1,234,398 273,036 1,234,398 273,036 Provision for losses on subsidiaries 5,283,264 3,082,173 (iv) (5,283,264) (3,082,173) Lease 1,962,235 1,767,314 350,542 233,291 2,312,777 2,000,605 Provision - geological event in Alagoas 4,825,846 1,932,591 4,825,846 1,932,591 Other payables 4,274,837 3,625,695 122,757 33,086 4,397,594 3,658,781 58,751,625 39,150,762 17,234,966 18,613,818 (14,423,328) (9,796,409) 61,563,263 47,968,171 Shareholders' equity Attributable to theCompany's shareholders (2,202,306) 4,886,089 (6,259,084) (3,384,065) 6,259,084 3,383,274 (2,202,306) 4,885,298 Non-controlling interest in subsidiaries 96,876 87,063 (1,761,088) (1,027,655) (1,664,212) (940,592) (2,105,430) 4,973,152 (6,259,084) (3,384,065) 4,497,996 2,355,619 (3,866,518) 3,944,706 Total liabilities and shareholders' equity 76,879,821 59,173,619 19,361,806 16,415,710 (10,157,708) (7,460,292) 86,083,919 68,129,037 (i) Consolidation of Braskem Idesa with its direct subsidiary Braskem Idesa Serviços. (ii) Loan from Braskem Holanda as part of shareholders’ contribution to the Braskem Idesa project. (iii) Adjustment corresponding to the capitalization of a portion of financial charges of the abovementioned loan. (iv) Provision recorded in the subsidiary Braskem Holanda for the negative shareholders' equity of Braskem Idesa. (v) Loan payable, maturing December 2029 and 7% p.a., to the non-controlling shareholders of Braskem Idesa. These proceeds were used by Braskem Idesa to fund its construction project. Statement of profit or loss Consolidated Braskem without the effect of Braskem Idesa consolidated Eliminations Consolidated 2020 2019 2018 2020 2019 2018 2020 2019 2018 2020 2019 2018 Net revenue 55,779,528 49,961,286 54,851,243 4,046,581 3,050,420 3,766,371 (1,282,615) (688,181) (617,748) 58,543,494 52,323,525 57,999,866 Cost of products sold (45,563,723) (44,111,980) (44,928,721) (3,112,129) (2,509,060) (2,314,998) 1,344,438 741,922 667,062 (47,331,414) (45,879,118) (46,576,657) 10,215,805 5,849,306 9,922,522 934,452 541,360 1,451,373 61,823 53,741 49,314 11,212,080 6,444,407 11,423,209 Income (expenses) Selling and distribution (1,609,844) (1,582,794) (1,495,507) (242,211) (200,661) (193,672) (1,852,055) (1,783,455) (1,689,179) (Loss) reversals for impairment of trade accounts receivable (55,074) (4,772) 87,008 (178) (2,297) (55,252) (7,069) 87,008 General and administrative (1,739,541) (2,082,002) (1,669,277) (179,350) (141,269) (123,576) 144 (909) (332) (1,918,747) (2,224,180) (1,793,185) Research and development (250,648) (247,730) (219,256) (250,648) (247,730) (219,256) Results from equity investments (1,026,922) (326,427) 76,821 1,007,524 336,645 (77,709) (19,398) 10,218 (888) Other income 748,923 2,102,684 656,725 1,826 305,750 370,497 750,749 2,408,434 1,027,222 Other expenses (7,573,874) (4,466,450) (502,795) (364,747) 19,508 (51,918) (7,938,621) (4,446,942) (554,713) (1,291,175) (758,185) 6,856,241 149,792 522,391 1,452,704 1,069,491 389,477 (28,727) (71,892) 153,683 8,280,218 Financial results Financial expenses (3,851,233) (3,009,471) (2,227,544) (1,505,628) (1,205,412) (1,090,019) 443,496 332,098 310,012 (4,913,365) (3,882,785) (3,007,551) Financial income 1,032,530 1,135,118 867,185 11,150 47,534 31,879 (443,496) (332,098) (310,012) 600,184 850,554 589,052 Exchange rate variations, net (4,823,269) (1,768,850) (2,014,205) (482,125) 75,610 (232,064) 6,683 (31,280) (10,714) (5,298,711) (1,724,520) (2,256,983) (7,641,972) (3,643,203) (3,374,564) (1,976,603) (1,082,268) (1,290,204) 6,683 (31,280) (10,714) (9,611,892) (4,756,751) (4,675,482) (Loss) profit before income tax and social contribution (8,933,147) (4,401,388) 3,481,677 (1,826,811) (559,877) 162,500 1,076,174 358,197 (39,441) (9,683,784) (4,603,068) 3,604,736 IR and CSL - current and deferred 2,253,684 1,873,207 (639,394) 414,794 89,463 (97,157) 2,668,478 1,962,670 (736,551) 2,253,684 1,873,207 (639,394) 414,794 89,463 (97,157) 2,668,478 1,962,670 (736,551) (Loss) profit for the year (6,679,463) (2,528,181) 2,842,283 (1,412,017) (470,414) 65,343 1,076,174 358,197 (39,441) (7,015,306) (2,640,398) 2,868,185 Statement of cash flows Consolidated Braskem without the effect of Braskem Idesa consolidated Eliminations Consolidated 2020 2019 2018 2020 2019 2018 2020 2019 2018 2020 2019 2018 (Loss) profit before income tax and social contribution (8,933,147) (4,401,388) 3,481,677 (1,826,811) (559,877) 162,500 1,076,174 358,197 (39,441) (9,683,784) (4,603,068) 3,604,736 Adjustments for reconciliation of profit (loss) Depreciation and amortization 2,995,609 2,732,181 2,228,978 1,114,439 952,916 810,581 (61,967) (52,832) (48,982) 4,048,081 3,632,265 2,990,577 Results from equity investments 1,026,922 326,427 (76,821) (1,007,524) (336,645) 77,709 19,398 (10,218) 888 Interest andmonetary and exchange variations, net 8,541,980 3,050,987 4,658,342 1,921,975 1,062,843 1,344,888 (6,683) 31,280 10,714 10,457,272 4,145,110 6,013,944 Reversal of provisions 336,838 320,439 23,725 336,838 320,439 23,725 Provision - geological event in Alagoas 6,901,828 3,383,067 6,901,828 3,383,067 PIS and COFINS credits - exclusion of ICMS from the calculation basis (310,557) (1,904,206) (519,830) (310,557) (1,904,206) (519,830) Loss (reversals) for impairment of trade accounts receivable 55,252 7,069 (87,008) 55,252 7,069 (87,008) Provision for losses and write-offs of long-lived assets 8,794 224,825 69,270 379 3,200 8,794 225,204 72,470 10,623,519 3,739,401 9,778,333 1,209,603 1,456,261 2,321,169 11,833,122 5,195,662 12,099,502 Changes in operating working capital Other financial assets 3,746,107 (3,680,460) 3,746,107 (3,680,460) Financial investments (1,860,827) 797,445 98,349 (1,860,827) 797,445 98,349 Trade accounts receivable (2,247,729) 677,176 251,683 (152,971) 325,820 (7,348) 212,874 (107,950) (20,917) (2,187,826) 895,046 223,418 Inventories (309,492) 825,236 (1,337,618) 56,958 42,581 (199,672) (252,534) 867,817 (1,537,290) Taxes recoverable 1,584,911 1,216,225 1,068,637 (52,357) (20,798) (46,395) 1,532,554 1,195,427 1,022,242 Prepaid expenses (172,027) 85,549 (67,051) 465,812 117,183 (38,112) 293,785 202,732 (105,163) Other receivables 44,513 (242,727) (12,596) 352,590 (30,938) (236,392) 397,103 (273,665) (248,988) Trade payables (2,926,585) 330,633 1,113,381 137,895 (156,138) 209,077 (212,874) 107,950 20,917 (3,001,564) 282,445 1,343,375 Taxes payable 965,191 (485,309) (828,222) (515,430) (84,484) (149,026) 449,761 (569,793) (977,248) Advances from customers 224,764 176,189 (218,623) (25,776) 21,776 18,665 198,988 197,965 (199,958) Leniency agreement (349,842) (341,605) (330,006) (349,842) (341,605) (330,006) Sundry provisions (158,915) (226,519) (116,458) 13,560 10,971 (145,355) (215,548) (116,458) Other payables (1,399,928) 348,916 415,468 33,810 13,287 417,759 (1,366,118) 362,203 833,227 Cash generated from operations 7,763,660 3,220,150 9,815,277 1,523,694 1,695,521 2,289,725 9,287,354 4,915,671 12,105,002 Interest paid (1,946,931) (1,576,526) (1,328,420) (789,890) (661,919) (588,381) (2,736,821) (2,238,445) (1,916,801) Income tax and social contribution paid (252,479) (403,614) (937,557) (5,063) (8,337) (274) (257,542) (411,951) (937,831) Net cash generated by operating activities 5,564,250 1,240,010 7,549,300 728,741 1,025,265 1,701,070 6,292,991 2,265,275 9,250,370 Proceeds from the sale of fixed assets and intangible assets 33,140 12,590 95,133 33,140 12,590 95,133 Proceeds from the sale of investments 81,000 81,000 Funds received in the investments' capital reduction 2,254 2,254 Dividends received 4,822 3,513 41,791 4,822 3,513 41,791 Acquisitions to property, plant and equipment and intangible assets (2,653,009) (2,578,558) (2,635,906) (106,780) (103,964) (70,422) (2,759,789) (2,682,522) (2,706,328) Other investments (2,167) (2,167) Net cash used in investing activities (2,615,047) (2,562,455) (2,417,895) (106,780) (103,964) (70,422) (2,721,827) (2,666,419) (2,488,317) Short-term and long-term debt Acquired 13,049,459 20,586,103 4,301,626 13,049,459 20,586,103 4,301,626 Payments (8,734,505) (17,425,409) (6,592,197) (8,734,505) (17,425,409) (6,592,197) Braskem Idesa borrowings Acquired 3,497,622 3,497,622 Payments (905,210) (4,398,453) (812,929) (905,210) (4,398,453) (812,929) Related parties Acquired loans (payment of loans ) 72,880 (37,618) (72,880) (37,618) Lease (610,392) (407,320) (51,676) (46,870) (662,068) (454,190) Dividends paid (2,380) (668,904) (1,499,900) (2,380) (668,904) (1,499,900) Other financial liabilities (534,456) 499,999 (534,456) 499,999 Cash generated (used) in financing activities 3,167,726 2,584,469 (3,717,591) (994,504) (947,701) (885,809) 2,173,222 1,636,768 (4,603,400) Exchange variation on cash of foreign subsidiaries 1,054,845 (59,659) (309,941) 259,741 80,278 (76,168) 1,314,586 20,619 (386,109) Increase in cash and cash equivalents 7,171,774 1,202,365 1,103,873 (112,802) 53,878 668,871 7,058,972 1,256,243 1,772,544 Represented by Cash and cash equivalents at the beginning for the year 5,786,645 4,584,280 3,480,407 1,017,235 963,357 294,686 6,803,880 5,547,637 3,775,093 Cash and cash equivalents at the end for the year 12,958,419 5,786,645 4,584,280 904,433 1,017,235 963,357 13,862,852 6,803,880 5,547,637 Increase in cash and cash equivalents 7,171,774 1,202,365 1,103,873 (112,802) 53,878 668,671 7,058,972 1,256,243 1,772,544 |